XML 65 R48.htm IDEA: XBRL DOCUMENT v3.4.0.3
Note 13 - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Parent Company [Member]    
Revenues $ (6,135) $ 312
Cost of sales
Depreciation, depletion, amortization
General and administrative $ (5,240) $ (4,442)
Exploration and pre-development $ (45) (217)
Gain on derivative contracts 5,792
Equity in earnings of subsidiaries $ (20,991) 40,042
Other (expense) income 31,793 (28,935)
Income (loss) before income taxes $ (618) $ 12,552
(Provision) benefit from income taxes
Net income (loss) $ (618) $ 12,552
Preferred stock dividends (138) (138)
Income (loss) applicable to common stockholders (756) 12,414
Changes in comprehensive income (loss) 1,065 1,936
Comprehensive income (loss) 447 14,488
Equity in earnings (loss) of subsidiaries (20,991) 40,042
Guarantor Subsidiaries [Member]    
Revenues 81,269 86,934
Cost of sales (46,753) (51,437)
Depreciation, depletion, amortization (16,606) (16,611)
General and administrative (4,523) (3,893)
Exploration and pre-development $ (1,287) $ (1,134)
Gain on derivative contracts
Equity in earnings of subsidiaries
Other (expense) income $ 4,336 $ 3,567
Income (loss) before income taxes 16,436 17,426
(Provision) benefit from income taxes (4,833) (4,946)
Net income (loss) $ 11,603 $ 12,480
Preferred stock dividends
Income (loss) applicable to common stockholders $ 11,603 $ 12,480
Changes in comprehensive income (loss) 8 (194)
Comprehensive income (loss) $ 11,611 $ 12,286
Equity in earnings (loss) of subsidiaries
Non-Guarantor Subsidiaries [Member]    
Revenues $ 55,883 $ 31,846
Cost of sales (27,567) (22,528)
Depreciation, depletion, amortization (9,269) (8,643)
General and administrative (451) (385)
Exploration and pre-development $ (2,022) $ (3,785)
Gain on derivative contracts
Equity in earnings of subsidiaries
Other (expense) income $ (35,518) $ 31,006
Income (loss) before income taxes (18,944) 27,511
(Provision) benefit from income taxes (13,650) 51
Net income (loss) $ (32,594) $ 27,562
Preferred stock dividends
Income (loss) applicable to common stockholders $ (32,594) $ 27,562
Changes in comprehensive income (loss) 1,060 2,051
Comprehensive income (loss) $ (31,534) $ 29,613
Equity in earnings (loss) of subsidiaries
Consolidation, Eliminations [Member]    
Revenues
Cost of sales
Depreciation, depletion, amortization
General and administrative
Exploration and pre-development
Gain on derivative contracts
Equity in earnings of subsidiaries $ 20,991 $ (40,042)
Other (expense) income (16,829) (3,456)
Income (loss) before income taxes 4,162 (43,498)
(Provision) benefit from income taxes 16,829 3,456
Net income (loss) $ 20,991 $ (40,042)
Preferred stock dividends
Income (loss) applicable to common stockholders $ 20,991 $ (40,042)
Changes in comprehensive income (loss) (1,068) (1,857)
Comprehensive income (loss) 19,923 (41,899)
Equity in earnings (loss) of subsidiaries 20,991 (40,042)
Consolidated [Member]    
Revenues 131,017 119,092
Cost of sales (74,320) (73,965)
Depreciation, depletion, amortization (25,875) (25,254)
General and administrative (10,214) (8,720)
Exploration and pre-development $ (3,354) (5,136)
Gain on derivative contracts $ 5,792
Equity in earnings of subsidiaries
Other (expense) income $ (16,218) $ 2,182
Income (loss) before income taxes 1,036 13,991
(Provision) benefit from income taxes (1,654) (1,439)
Net income (loss) (618) 12,552
Preferred stock dividends (138) (138)
Income (loss) applicable to common stockholders (756) 12,414
Changes in comprehensive income (loss) 1,065 1,936
Comprehensive income (loss) $ 447 $ 14,488
Equity in earnings (loss) of subsidiaries
Revenues $ 131,017 $ 119,092
Cost of sales 74,320 73,965
Depreciation, depletion, amortization 25,875 25,254
General and administrative $ 10,214 8,720
Gain on derivative contracts 5,792
Income (loss) before income taxes $ 1,036 13,991
(Provision) benefit from income taxes 1,654 1,439
Net income (loss) (618) 12,552
Preferred stock dividends 138 138
Income (loss) applicable to common stockholders (756) 12,414
Comprehensive income (loss) $ 447 $ 14,488