XML 107 R86.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor/Non-Guarantor Financial Information (Details 1) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Oct. 17, 2016
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                        
Revenue   $ 213,893 $ 248,884 $ 229,201 $ 195,728 $ 227,928 $ 217,073 $ 174,188 $ 181,249 $ 887,706 $ 800,438 $ 1,124,111
Costs and expenses                        
Cost of product sold (exclusive of depreciation, depletion, and accretion, shown separately)                   752,715 646,404 950,580
Depreciation and depletion                   72,270 27,218 66,064
Amortization of Intangible Assets                   0 0 3,710
Accretion                   7,072 6,645 12,555
(Gain) loss on derivative financial instruments                   2,672 (8,180) 30,635
Selling, general and administrative expenses                   47,482 50,868 48,925
Impairments                 4,200 0 4,609 91,541
Debt restructuring costs $ 4,700         200 4,500     23 4,665 0
Other operating costs                   532 941 1,492
Total costs and expenses                   882,766 733,170 1,205,502
Operating income (loss)   (2,441) 11,848 2,484 (6,951) 36,131 10,861 45,920 (25,645) 4,940 67,268 (81,391)
Other income (expense)                        
Interest income                   485 138 170
Interest expense                   (41,362) (47,434) (47,561)
Other, net                   (885) (1,001) 62
Total other income (expense)                   (41,762) (48,297) (47,329)
Income (loss) before income tax provision and earnings from unconsolidated affiliates                   (36,822) 18,971 (128,720)
Income tax benefit (expense)                   29,470 2,213 (77,380)
Income (loss) from unconsolidated affiliates, net of tax                   713 657 1,200
Net income (loss)   $ 17,839 $ 2,577 $ (6,948) $ (20,108) $ 24,511 $ (1,584) $ 35,289 $ (36,375) (6,639) 21,841 (204,900)
Other comprehensive income (loss)                        
Postretirement medical plan amortization of prior service costs                   (7,283) (5,253) 1,252
Postretirement medical plan adjustments                   (794) (1,792) (3,874)
Postretirement medical plan change                   0 42,851 0
Income tax on postretirement medical and pension changes                   0 (971) 970
Other comprehensive income (loss)                   (8,077) 34,835 (1,652)
Total comprehensive income (loss)                   (14,716) 56,676 (206,552)
Eliminations                        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                        
Revenue                   (7,721) (8,274) (7,308)
Costs and expenses                        
Cost of product sold (exclusive of depreciation, depletion, and accretion, shown separately)                   0 0 0
Depreciation and depletion                   0 0 0
Amortization of Intangible Assets                   0 0 0
Accretion                   0 0 0
(Gain) loss on derivative financial instruments                   0 0 0
Selling, general and administrative expenses                   (7,721) (8,274) (7,308)
Impairments                   0 0 0
Debt restructuring costs                   0 0  
Other operating costs                   0 0 (1)
Total costs and expenses                   (7,721) (8,274) (7,309)
Operating income (loss)                   0 0 1
Other income (expense)                        
Interest income                   0 0 0
Interest expense                   0 0 0
Other, net                   0 0 0
Total other income (expense)                   0 0 0
Income (loss) before income tax provision and earnings from unconsolidated affiliates                   0 0 1
Income tax benefit (expense)                   0 0 0
Income (loss) from unconsolidated affiliates, net of tax                   0 0 1
Earnings (losses) from consolidated affiliates, net of tax                   (64,353) (137,772) 213,788
Net income (loss)                   (64,353) (137,772) 213,790
Other comprehensive income (loss)                        
Postretirement medical plan amortization of prior service costs                   14,566 10,506 (2,504)
Postretirement medical plan adjustments                   1,588 3,584 7,748
Postretirement medical plan change                   0 (85,702)  
Income tax on postretirement medical and pension changes                   0 1,942 (1,940)
Other comprehensive income (loss)                   16,154 (69,670) 3,304
Total comprehensive income (loss)                   (48,199) (207,442) 217,092
Parent Guarantor (CPE Inc.) | Reportable Legal Entities [Member]                        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                        
Revenue                   7,721 8,274 7,308
Costs and expenses                        
Cost of product sold (exclusive of depreciation, depletion, and accretion, shown separately)                   0 0 0
Depreciation and depletion                   0 0 0
Amortization of Intangible Assets                   0 0 0
Accretion                   0 0 0
(Gain) loss on derivative financial instruments                   0 0 0
Selling, general and administrative expenses                   0 0 0
Impairments                   0 0 0
Debt restructuring costs                   0 0  
Other operating costs                   0 0 0
Total costs and expenses                   0 0 0
Operating income (loss)                   7,721 8,274 7,308
Other income (expense)                        
Interest income                   1 27 0
Interest expense                   (47) (244) (36)
Other, net                   0 0 0
Total other income (expense)                   (46) (217) (36)
Income (loss) before income tax provision and earnings from unconsolidated affiliates                   7,675 8,057 7,272
Income tax benefit (expense)                   (30,244) (6,278) (62,019)
Income (loss) from unconsolidated affiliates, net of tax                   0 0 0
Earnings (losses) from consolidated affiliates, net of tax                   15,930 20,062 (150,153)
Net income (loss)                   (6,639) 21,841 (204,900)
Other comprehensive income (loss)                        
Postretirement medical plan amortization of prior service costs                   (7,283) (5,253) 1,252
Postretirement medical plan adjustments                   (794) (1,792) (3,874)
Postretirement medical plan change                   0 42,851  
Income tax on postretirement medical and pension changes                   0 (971) 970
Other comprehensive income (loss)                   (8,077) 34,835 (1,652)
Total comprehensive income (loss)                   (14,716) 56,676 (206,552)
Issuers | Reportable Legal Entities [Member]                        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                        
Revenue                   0 0 0
Costs and expenses                        
Cost of product sold (exclusive of depreciation, depletion, and accretion, shown separately)                   13 122 (32)
Depreciation and depletion                   897 1,172 2,127
Amortization of Intangible Assets                   0 0 0
Accretion                   0 0 0
(Gain) loss on derivative financial instruments                   0 0 0
Selling, general and administrative expenses                   55,203 59,142 56,233
Impairments                   0 2,048 0
Debt restructuring costs                   23 4,665  
Other operating costs                   0 0 0
Total costs and expenses                   56,136 67,149 58,328
Operating income (loss)                   (56,136) (67,149) (58,328)
Other income (expense)                        
Interest income                   484 110 169
Interest expense                   (39,970) (46,318) (43,638)
Other, net                   (227) (138) (177)
Total other income (expense)                   (39,713) (46,346) (43,646)
Income (loss) before income tax provision and earnings from unconsolidated affiliates                   (95,849) (113,495) (101,974)
Income tax benefit (expense)                   62,757 15,586 15,339
Income (loss) from unconsolidated affiliates, net of tax                   13 16 11
Earnings (losses) from consolidated affiliates, net of tax                   49,009 117,955 (63,530)
Net income (loss)                   15,930 20,062 (150,153)
Other comprehensive income (loss)                        
Postretirement medical plan amortization of prior service costs                   (7,283) (5,253) 1,252
Postretirement medical plan adjustments                   (794) (1,792) (3,874)
Postretirement medical plan change                   0 42,851  
Income tax on postretirement medical and pension changes                   0 (971) 970
Other comprehensive income (loss)                   (8,077) 34,835 (1,652)
Total comprehensive income (loss)                   7,853 54,897 (151,805)
Guarantor Subsidiaries | Reportable Legal Entities [Member]                        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                        
Revenue                   887,706 800,438 1,124,111
Costs and expenses                        
Cost of product sold (exclusive of depreciation, depletion, and accretion, shown separately)                   752,697 646,282 950,612
Depreciation and depletion                   71,373 26,046 63,937
Amortization of Intangible Assets                   0 0 3,710
Accretion                   7,072 6,645 12,555
(Gain) loss on derivative financial instruments                   2,672 (8,180) 30,635
Selling, general and administrative expenses                   0 0 0
Impairments                   0 2,561 91,541
Debt restructuring costs                   0 0  
Other operating costs                   532 941 1,493
Total costs and expenses                   834,346 674,295 1,154,483
Operating income (loss)                   53,360 126,143 (30,372)
Other income (expense)                        
Interest income                   0 1 1
Interest expense                   (536) (489) (3,543)
Other, net                   (886) (1,001) 62
Total other income (expense)                   (1,422) (1,489) (3,480)
Income (loss) before income tax provision and earnings from unconsolidated affiliates                   51,938 124,654 (33,851)
Income tax benefit (expense)                   (3,043) (7,095) (30,762)
Income (loss) from unconsolidated affiliates, net of tax                   700 641 1,188
Earnings (losses) from consolidated affiliates, net of tax                   (586) (245) (105)
Net income (loss)                   49,009 117,955 (63,530)
Other comprehensive income (loss)                        
Postretirement medical plan amortization of prior service costs                   (7,283) (5,253) 1,252
Postretirement medical plan adjustments                   (794) (1,792) (3,874)
Postretirement medical plan change                   0 42,851  
Income tax on postretirement medical and pension changes                   0 (971) 970
Other comprehensive income (loss)                   (8,077) 34,835 (1,652)
Total comprehensive income (loss)                   40,932 152,790 (65,182)
Non-Guarantor Subsidiaries | Reportable Legal Entities [Member]                        
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                        
Revenue                   0 0 0
Costs and expenses                        
Cost of product sold (exclusive of depreciation, depletion, and accretion, shown separately)                   5 0 0
Depreciation and depletion                   0 0 0
Amortization of Intangible Assets                   0 0 0
Accretion                   0 0 0
(Gain) loss on derivative financial instruments                   0 0 0
Selling, general and administrative expenses                   0 0 0
Impairments                   0 0 0
Debt restructuring costs                   0 0  
Other operating costs                   0 0 0
Total costs and expenses                   5 0 0
Operating income (loss)                   (5) 0 0
Other income (expense)                        
Interest income                   0 0 0
Interest expense                   (809) (383) (344)
Other, net                   228 138 177
Total other income (expense)                   (581) (245) (167)
Income (loss) before income tax provision and earnings from unconsolidated affiliates                   (586) (245) (167)
Income tax benefit (expense)                   0 0 62
Income (loss) from unconsolidated affiliates, net of tax                   0 0 0
Earnings (losses) from consolidated affiliates, net of tax                   0 0 0
Net income (loss)                   (586) (245) (105)
Other comprehensive income (loss)                        
Postretirement medical plan amortization of prior service costs                   0 0 0
Postretirement medical plan adjustments                   0 0 0
Postretirement medical plan change                   0 0  
Income tax on postretirement medical and pension changes                   0 0 0
Other comprehensive income (loss)                   0 0 0
Total comprehensive income (loss)                   $ (586) $ (245) $ (105)