XML 132 R121.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantors - Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Sep. 30, 2016
Jun. 30, 2017
Sep. 30, 2017
Sep. 30, 2016
Operating revenues            
Oil and gas sales $ 43,636   $ 32,582   $ 132,427 $ 86,060
Other revenues 566   771   1,634 2,295
Total operating revenues 44,202   33,353   134,061 88,355
Operating costs and expenses            
Lease operating 9,458   7,865   27,689 24,027
Production and ad valorem taxes 2,757   1,733   4,641 5,061
Exploration 1,969   998   11,638 1,237
Depletion, depreciation and amortization 46,353   36,550   127,343 116,449
Impairment of oil and gas properties   $ 148,016   $ 148,016 148,016  
Accretion of ARO liability 253   323   720 913
General and administrative 7,819   6,448   24,493 22,078
Total operating expenses 68,609 221,191 53,917 275,931 344,540 169,765
Operating income (loss) (24,407) (172,565) (20,564) (186,072) (210,479) (81,410)
Other income (expense)            
Interest expense (12,817)   (12,792)   (38,381) (40,397)
Gain on debt extinguishment           99,530
Net gain (loss) on commodity derivatives (32,539)   4,014   11,308 (18,769)
Other income (expense) (13,692) 27,501 364 28,081 14,389 251
Other income (expense), net (59,048) 36,351 (8,414) 46,364 (12,684) 40,615
Income (loss) before income tax (83,455) (136,214) (28,978) (139,708) (223,163) (40,795)
Income tax provision (benefit) (492) (2,236) (6,549) (2,215) (2,707) (8,234)
Net income (loss) (82,963) (133,978) (22,429) (137,493) (220,456) (32,561)
Net income (loss) attributable to non-controlling interests (18,157) (51,762) (12,576) (53,890) (72,047) (18,374)
Net income (loss) attributable to controlling interests (64,806) (82,216) (9,853) (83,603) (148,409) (14,187)
Dividends and accretion on preferred stock (1,966)   (765)   (5,959) (765)
Net income (loss) attributable to common shareholders (66,772) $ (84,182) (10,618) $ (87,596) (154,368) (14,952)
Eliminations            
Other income (expense)            
Equity interest in income 71,038   29,239   238,993 41,218
Net income (loss) 71,038   29,239   238,993 41,218
Net income (loss) attributable to non-controlling interests (18,157)   (12,576)   (72,047) (18,374)
Net income (loss) attributable to controlling interests 89,195   41,815   311,040 59,592
Net income (loss) attributable to common shareholders 89,195   41,815   311,040 59,592
JEI (Parent)            
Other income (expense)            
Other income (expense) (12,417)   261   15,831 423
Other income (expense), net (12,417)   261   15,831 423
Income (loss) before income tax (12,417)   261   15,831 423
Equity interest in income (52,955)   (15,999)   (167,027) (22,130)
Income tax provision (benefit) (566)   (5,885)   (2,787) (7,520)
Net income (loss) (64,806)   (9,853)   (148,409) (14,187)
Net income (loss) attributable to controlling interests (64,806)   (9,853)   (148,409) (14,187)
Dividends and accretion on preferred stock (1,966)   (765)   (5,959) (765)
Net income (loss) attributable to common shareholders (66,772)   (10,618)   (154,368) (14,952)
Issuers            
Operating revenues            
Other revenues 475   587   1,417 1,828
Total operating revenues 475   587   1,417 1,828
Operating costs and expenses            
General and administrative 3,044   2,928   8,957 8,782
Total operating expenses 3,044   2,928   8,957 8,782
Operating income (loss) (2,569)   (2,341)   (7,540) (6,954)
Other income (expense)            
Interest expense (12,917)   (12,652)   (38,673) (40,417)
Gain on debt extinguishment           99,530
Net gain (loss) on commodity derivatives (32,539)   4,014   11,308 (18,769)
Other income (expense) (25)   (25)   (72) (298)
Other income (expense), net (45,481)   (8,663)   (27,437) 40,046
Income (loss) before income tax (48,050)   (11,004)   (34,977) 33,092
Equity interest in income (18,083)   (13,240)   (71,966) (19,088)
Income tax provision (benefit) 74   (664)   80 (714)
Net income (loss) (66,207)   (23,580)   (107,023) 14,718
Net income (loss) attributable to controlling interests (66,207)   (23,580)   (107,023) 14,718
Net income (loss) attributable to common shareholders (66,207)   (23,580)   (107,023) 14,718
Guarantor Subsidiaries            
Operating revenues            
Oil and gas sales 43,636   32,582   132,427 86,060
Other revenues 91   184   217 467
Total operating revenues 43,727   32,766   132,644 86,527
Operating costs and expenses            
Lease operating 9,458   7,865   27,689 24,027
Production and ad valorem taxes 2,757   1,733   4,641 5,061
Exploration 1,969   998   11,638 1,237
Depletion, depreciation and amortization 46,330   36,527   127,275 116,385
Impairment of oil and gas properties         148,016  
Accretion of ARO liability 253   323   720 913
General and administrative 4,705   3,476   15,336 13,087
Total operating expenses 65,472   50,922   335,315 160,710
Operating income (loss) (21,745)   (18,156)   (202,671) (74,183)
Other income (expense)            
Interest expense 100   (140)   292 20
Other income (expense) (1,250)   128   (1,370) 126
Other income (expense), net (1,150)   (12)   (1,078) 146
Income (loss) before income tax (22,895)   (18,168)   (203,749) (74,037)
Net income (loss) (22,895)   (18,168)   (203,749) (74,037)
Net income (loss) attributable to controlling interests (22,895)   (18,168)   (203,749) (74,037)
Net income (loss) attributable to common shareholders (22,895)   (18,168)   (203,749) (74,037)
Non-Guarantor Subsidiaries            
Operating costs and expenses            
Depletion, depreciation and amortization 23   23   68 64
General and administrative 70   44   200 209
Total operating expenses 93   67   268 273
Operating income (loss) (93)   (67)   (268) (273)
Other income (expense)            
Income (loss) before income tax (93)   (67)   (268) (273)
Net income (loss) (93)   (67)   (268) (273)
Net income (loss) attributable to controlling interests (93)   (67)   (268) (273)
Net income (loss) attributable to common shareholders $ (93)   $ (67)   $ (268) $ (273)