XML 130 R119.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantors - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2017
Jun. 30, 2017
Dec. 31, 2016
Current assets      
Cash $ 5,478   $ 34,642
Accounts receivable, net      
Oil and gas sales 29,136   26,568
Joint interest owners 17,533   5,267
Other 3,870   6,061
Commodity derivative assets 7,590   24,100
Other current assets 10,391 $ 11,198 2,684
Total current assets 73,998 101,524 99,322
Oil and gas properties, net, at cost under the successful efforts method 1,578,739 1,559,861 1,743,588
Other property, plant and equipment, net 2,565   2,996
Commodity derivative assets 1,608   34,744
Other assets 4,668   6,050
Total assets 1,661,578 1,739,706 1,886,700
Current liabilities      
Trade accounts payable 67,550   36,527
Oil and gas sales payable 21,510   28,339
Accrued liabilities 24,472   25,707
Commodity derivative liabilities 15,696   14,650
Other current liabilities 3,224   2,584
Total current liabilities 132,452   107,807
Long-term debt 698,740   724,009
Deferred revenue 5,632   7,049
Commodity derivative liabilities 5,355   1,209
Asset retirement obligations 19,239   19,458
Liability under tax receivable agreement 55,096 14,140 43,045
Other liabilities 1,010   792
Deferred tax liabilities 2,732   2,905
Total liabilities 920,256 889,081 906,274
Mezzanine equity      
Series A preferred stock, $0.001 par value; 1,839,995 shares issued and outstanding at September 30, 2017 and 1,840,000 shares issued and outstanding at December 31, 2016 89,413   88,975
Stockholders' / members' equity      
Treasury stock, at cost: 22,602 shares at September 30, 2017 and December 31, 2016 (358)   (358)
Additional paid-in-capital 534,499   447,137
Retained earnings (deficit) (181,226) (114,454) (8,652)
Stockholders' equity 353,013 362,675 438,214
Non-controlling interest 298,896 398,662 453,237
Total stockholders' equity 651,909 761,337 891,451
Total liabilities and stockholders' equity 1,661,578 $ 1,739,706 1,886,700
Class A common stock      
Stockholders' / members' equity      
Common stock 74   57
Class B common stock      
Stockholders' / members' equity      
Common stock 24   30
Eliminations      
Accounts receivable, net      
Intercompany receivable (1,303,580)   (1,116,500)
Total current assets (1,303,580)   (1,116,500)
Investment in subsidiaries (591,264)   (984,600)
Total assets (1,894,844)   (2,101,100)
Current liabilities      
Intercompany payable (1,303,580)   (1,116,500)
Total current liabilities (1,303,580)   (1,116,500)
Total liabilities (1,303,580)   (1,116,500)
Stockholders' / members' equity      
Members' equity (890,160)   (1,437,837)
Stockholders' equity (890,160)   (1,437,837)
Non-controlling interest 298,896   453,237
Total stockholders' equity (591,264)   (984,600)
Total liabilities and stockholders' equity (1,894,844)   (2,101,100)
JEI (Parent)      
Current assets      
Cash 3,254   27,164
Accounts receivable, net      
Other current assets 3,128    
Intercompany receivable 199,444   15,666
Total current assets 205,826   42,830
Investment in subsidiaries 292,368   531,363
Total assets 498,194   574,193
Current liabilities      
Accrued liabilities 33   3,874
Other current liabilities 639    
Total current liabilities 672   3,874
Liability under tax receivable agreement 55,096   43,045
Deferred tax liabilities     85
Total liabilities 55,768   47,004
Mezzanine equity      
Series A preferred stock, $0.001 par value; 1,839,995 shares issued and outstanding at September 30, 2017 and 1,840,000 shares issued and outstanding at December 31, 2016 89,413   88,975
Stockholders' / members' equity      
Treasury stock, at cost: 22,602 shares at September 30, 2017 and December 31, 2016 (358)   (358)
Additional paid-in-capital 534,499   447,137
Retained earnings (deficit) (181,226)   (8,652)
Stockholders' equity 353,013   438,214
Total stockholders' equity 353,013   438,214
Total liabilities and stockholders' equity 498,194   574,193
JEI (Parent) | Class A common stock      
Stockholders' / members' equity      
Common stock 74   57
JEI (Parent) | Class B common stock      
Stockholders' / members' equity      
Common stock 24   30
Issuers      
Current assets      
Cash 35   1,975
Accounts receivable, net      
Other 2,162   5,434
Commodity derivative assets 7,590   24,100
Other current assets 431   422
Intercompany receivable 1,104,136   1,100,834
Total current assets 1,114,354   1,132,765
Commodity derivative assets 1,608   34,744
Other assets 3,707   5,265
Investment in subsidiaries 298,896   453,237
Total assets 1,418,565   1,626,011
Current liabilities      
Trade accounts payable 59   13
Accrued liabilities 14,593   11,227
Commodity derivative liabilities 15,696   14,650
Other current liabilities 1,985   1,984
Total current liabilities 32,333   27,874
Long-term debt 698,740   724,009
Deferred revenue 5,632   7,049
Commodity derivative liabilities 5,355   1,209
Other liabilities 310   269
Deferred tax liabilities 2,732   2,820
Total liabilities 745,102   763,230
Stockholders' / members' equity      
Members' equity 673,463   862,781
Stockholders' equity 673,463   862,781
Total stockholders' equity 673,463   862,781
Total liabilities and stockholders' equity 1,418,565   1,626,011
Guarantor Subsidiaries      
Current assets      
Cash 2,169   5,483
Accounts receivable, net      
Oil and gas sales 29,136   26,568
Joint interest owners 17,533   5,267
Other 1,708   627
Other current assets 6,832   2,262
Total current assets 57,378   40,207
Oil and gas properties, net, at cost under the successful efforts method 1,578,739   1,743,588
Other property, plant and equipment, net 2,015   2,378
Other assets 961   785
Total assets 1,639,093   1,786,958
Current liabilities      
Trade accounts payable 67,491   36,514
Oil and gas sales payable 21,510   28,339
Accrued liabilities 9,845   10,597
Other current liabilities 600   600
Intercompany payable 1,300,579   1,113,704
Total current liabilities 1,400,025   1,189,754
Asset retirement obligations 19,239   19,458
Other liabilities 700   523
Total liabilities 1,419,964   1,209,735
Stockholders' / members' equity      
Members' equity 219,129   577,223
Stockholders' equity 219,129   577,223
Total stockholders' equity 219,129   577,223
Total liabilities and stockholders' equity 1,639,093   1,786,958
Non-Guarantor Subsidiaries      
Current assets      
Cash 20   20
Accounts receivable, net      
Total current assets 20   20
Other property, plant and equipment, net 550   618
Total assets 570   638
Current liabilities      
Accrued liabilities 1   9
Intercompany payable 3,001   2,796
Total current liabilities 3,002   2,805
Total liabilities 3,002   2,805
Stockholders' / members' equity      
Members' equity (2,432)   (2,167)
Stockholders' equity (2,432)   (2,167)
Total stockholders' equity (2,432)   (2,167)
Total liabilities and stockholders' equity $ 570   $ 638