XML 80 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor/Non-Guarantor Financial Information (Details 1) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenue $ 248,884 $ 217,073 $ 673,813 $ 572,510
Costs and expenses        
Cost of product sold (exclusive of depreciation, depletion, and accretion) 204,301 164,287 567,610 469,938
Depreciation and depletion 18,789 23,460 56,683 23,052
Accretion 1,865 1,065 5,532 5,641
(Gain) loss on derivative financial instruments (838) 1,068 3,102 (5,257)
Selling, general and administrative expenses 12,798 11,161 33,077 38,187
Impairments 0 312 0 4,499
Debt restructuring costs 0 4,499 23 4,499
Other operating costs 121 360 406 814
Total costs and expenses 237,036 206,212 666,433 541,373
Operating income (loss) 11,848 10,861 7,380 31,137
Other income (expense)        
Interest income 147 46 304 116
Interest expense (9,573) (13,032) (32,351) (35,371)
Other, net (98) (165) (546) (760)
Total other income (expense) (9,524) (13,151) (32,593) (36,015)
Income (loss) before income tax provision and earnings from unconsolidated affiliates 2,324 (2,290) (25,213) (4,878)
Income tax benefit (expense) 115 647 (36) 3,226
Income (loss) from unconsolidated affiliates, net of tax 138 59 771 (1,018)
Net income (loss) 2,577 (1,584) (24,478) (2,670)
Other comprehensive income (loss)        
Postretirement medical plan amortization of prior service costs (1,821) (1,872) (5,462) (3,381)
Postretirement medical plan change   0 0 42,851
Income tax on postretirement medical and pension changes 0 (831) 0 (2,776)
Other comprehensive income (loss) (1,821) (2,703) (5,462) 36,694
Total comprehensive income (loss) 756 (4,287) (29,940) 34,024
Eliminations        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenue (2,238) (2,438) (5,887) (6,581)
Costs and expenses        
Cost of product sold (exclusive of depreciation, depletion, and accretion)     0 0
Depreciation and depletion     0 0
Accretion     0 0
(Gain) loss on derivative financial instruments     0 0
Selling, general and administrative expenses (2,238) (2,438) (5,887) (6,581)
Impairments     0 0
Other operating costs     0 0
Total costs and expenses (2,238) (2,438) (5,887) (6,581)
Operating income (loss) 0   0 0
Other income (expense)        
Interest income     0 0
Interest expense     0 0
Other, net     0 0
Total other income (expense)     0 0
Income (loss) before income tax provision and earnings from unconsolidated affiliates 0   0 0
Income tax benefit (expense)     0 0
Income (loss) from unconsolidated affiliates, net of tax     0 0
Income (loss) from consolidated affiliates, net of tax (24,735) (23,353) (9,822) (67,760)
Net income (loss) (24,735) (23,353) (9,822) (67,760)
Other comprehensive income (loss)        
Postretirement medical plan amortization of prior service costs 3,642 3,744 10,924 6,762
Postretirement medical plan change   0 0 (85,702)
Income tax on postretirement medical and pension changes   1,662 0 5,552
Other comprehensive income (loss) 3,642 5,406 10,924 (73,388)
Total comprehensive income (loss) (21,093) (17,947) 1,102 (141,148)
Parent Guarantor (CPE Inc.) | Reportable Legal Entities [Member]        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenue 2,238 2,438 5,887 6,581
Costs and expenses        
Cost of product sold (exclusive of depreciation, depletion, and accretion) 0 0 0 0
Depreciation and depletion 0 0 0 0
Accretion 0 0 0 0
(Gain) loss on derivative financial instruments 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Impairments 0 0 0 0
Other operating costs 0 0 0 0
Total costs and expenses 0 0 0 0
Operating income (loss) 2,238 2,438 5,887 6,581
Other income (expense)        
Interest income 0 26 1 27
Interest expense 0 (22) (48) (245)
Other, net 0 0 0 0
Total other income (expense) 0 4 (47) (218)
Income (loss) before income tax provision and earnings from unconsolidated affiliates 2,238 2,442 5,840 6,363
Income tax benefit (expense) 115 (185) (36) 451
Income (loss) from unconsolidated affiliates, net of tax 0 0 0 0
Income (loss) from consolidated affiliates, net of tax 224 (3,841) (30,282) (9,484)
Net income (loss) 2,577 (1,584) (24,478) (2,670)
Other comprehensive income (loss)        
Postretirement medical plan amortization of prior service costs (1,821) (1,872) (5,462) (3,381)
Postretirement medical plan change   0 0 42,851
Income tax on postretirement medical and pension changes 0 (831) 0 (2,776)
Other comprehensive income (loss) (1,821) (2,703) (5,462) 36,694
Total comprehensive income (loss) 756 (4,287) (29,940) 34,024
Issuers | Reportable Legal Entities [Member]        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenue 0 0 0 0
Costs and expenses        
Cost of product sold (exclusive of depreciation, depletion, and accretion) 2 22 9 120
Depreciation and depletion 245 285 626 948
Accretion 0 0 0 0
(Gain) loss on derivative financial instruments 0 0 0 0
Selling, general and administrative expenses 15,036 13,599 38,964 44,768
Impairments 0 0 0 2,048
Debt restructuring costs   4,499 23 4,499
Other operating costs 0 0 0 0
Total costs and expenses 15,283 18,405 39,622 52,383
Operating income (loss) (15,283) (18,405) (39,622) (52,383)
Other income (expense)        
Interest income 147 20 303 89
Interest expense (9,243) (12,718) (31,309) (34,517)
Other, net (54) (29) (183) (112)
Total other income (expense) (9,150) (12,727) (31,189) (34,540)
Income (loss) before income tax provision and earnings from unconsolidated affiliates (24,433) (31,132) (70,811) (86,923)
Income tax benefit (expense) 0 0 0 0
Income (loss) from unconsolidated affiliates, net of tax 5 6 15 16
Income (loss) from consolidated affiliates, net of tax 24,652 27,285 40,514 77,423
Net income (loss) 224 (3,841) (30,282) (9,484)
Other comprehensive income (loss)        
Postretirement medical plan amortization of prior service costs (1,821) (1,872) (5,462) (3,381)
Postretirement medical plan change 0 0 0 42,851
Income tax on postretirement medical and pension changes 0 (831) 0 (2,776)
Other comprehensive income (loss) (1,821) (2,703) (5,462) 36,694
Total comprehensive income (loss) (1,597) (6,544) (35,744) 27,210
Guarantor Subsidiaries | Reportable Legal Entities [Member]        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenue 248,884 217,073 673,813 572,510
Costs and expenses        
Cost of product sold (exclusive of depreciation, depletion, and accretion) 204,299 164,265 567,598 469,818
Depreciation and depletion 18,544 23,175 56,057 22,104
Accretion 1,865 1,065 5,532 5,641
(Gain) loss on derivative financial instruments (838) 1,068 3,102 (5,257)
Selling, general and administrative expenses 0 0 0 0
Impairments 0 312 0 2,451
Other operating costs 121 360 406 814
Total costs and expenses 223,991 190,245 632,695 495,571
Operating income (loss) 24,893 26,828 41,118 76,939
Other income (expense)        
Interest income 0 0 0 0
Interest expense (135) (173) (404) (318)
Other, net (98) (165) (546) (760)
Total other income (expense) (233) (338) (950) (1,078)
Income (loss) before income tax provision and earnings from unconsolidated affiliates 24,660 26,490 40,168 75,861
Income tax benefit (expense) 0 832 0 2,775
Income (loss) from unconsolidated affiliates, net of tax 133 53 756 (1,034)
Income (loss) from consolidated affiliates, net of tax (141) (91) (410) (179)
Net income (loss) 24,652 27,284 40,514 77,423
Other comprehensive income (loss)        
Postretirement medical plan amortization of prior service costs (1,821) (1,872) (5,462) (3,381)
Postretirement medical plan change 0 0 0 42,851
Income tax on postretirement medical and pension changes 0 (831) 0 (2,776)
Other comprehensive income (loss) (1,821) (2,703) (5,462) 36,694
Total comprehensive income (loss) 22,831 24,581 35,052 114,117
Non-Guarantor Subsidiaries | Reportable Legal Entities [Member]        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenue 0 0 0 0
Costs and expenses        
Cost of product sold (exclusive of depreciation, depletion, and accretion) 0 0 3 0
Depreciation and depletion 0 0 0 0
Accretion 0 0 0 0
(Gain) loss on derivative financial instruments 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Impairments 0 0 0 0
Other operating costs 0 0 0 0
Total costs and expenses 0 0 3 0
Operating income (loss) 0 0 (3) 0
Other income (expense)        
Interest income 0 0 0 0
Interest expense (195) (119) (590) (291)
Other, net 54 29 183 112
Total other income (expense) (141) (90) (407) (179)
Income (loss) before income tax provision and earnings from unconsolidated affiliates (141) (90) (410) (179)
Income tax benefit (expense) 0 0 0 0
Income (loss) from unconsolidated affiliates, net of tax 0 0 0 0
Income (loss) from consolidated affiliates, net of tax 0 0 0 0
Net income (loss) (141) (90) (410) (179)
Other comprehensive income (loss)        
Postretirement medical plan amortization of prior service costs 0 0 0 0
Postretirement medical plan change 0 0 0 0
Income tax on postretirement medical and pension changes 0 0 0 0
Other comprehensive income (loss) 0 0 0 0
Total comprehensive income (loss) $ (141) $ (90) $ (410) $ (179)