XML 68 R51.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 14 - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Parent Company [Member]        
Revenues $ (5,659) $ 1,081 $ (11,794) $ 1,393
Cost of sales
Depreciation, depletion, amortization
General and administrative (6,474) (4,373) (11,714) (8,815)
Exploration and pre-development (113) (122) (158) (339)
Loss on derivative contracts (6) (2,055) (6) 4,905
Acquisition costs (394) (887) (394) (2,055)
Equity in earnings of subsidiaries 37,111 (738) 16,120 39,304
Other (expense) income (349) (19,573) 31,444 (48,508)
Income (loss) before income taxes 24,116 (26,667) 23,498 (14,115)
(Provision) benefit from income taxes
Net income (loss) 24,116 (26,667) 23,498 (14,115)
Preferred stock dividends (138) (138) (276) (276)
Income (loss) applicable to common stockholders 23,978 (26,805) 23,222 (14,391)
Changes in comprehensive income (loss) 1,239 (1,156) 2,304 780
Comprehensive income (loss) 25,355 (27,823) 25,802 (13,335)
Guarantor Subsidiaries [Member]        
Revenues 87,992 67,531 169,261 154,465
Cost of sales (47,203) (41,512) (93,956) (92,949)
Depreciation, depletion, amortization (15,238) (16,452) (31,844) (33,063)
General and administrative (3,679) (3,392) (8,202) (7,285)
Exploration and pre-development (1,360) (1,445) (2,647) (2,579)
Loss on derivative contracts (92)
Acquisition costs (8) (8) (92)
Equity in earnings of subsidiaries
Other (expense) income 2,623 3,499 6,959 7,066
Income (loss) before income taxes 23,127 8,137 39,563 25,563
(Provision) benefit from income taxes (8,386) (1,956) (13,219) (6,902)
Net income (loss) 14,741 6,181 26,344 18,661
Preferred stock dividends
Income (loss) applicable to common stockholders 14,741 6,181 26,344 18,661
Changes in comprehensive income (loss) 183 8 (11)
Comprehensive income (loss) 14,741 6,364 26,352 18,650
Non-Guarantor Subsidiaries [Member]        
Revenues 88,969 35,585 144,852 67,431
Cost of sales (35,750) (26,055) (63,317) (48,583)
Depreciation, depletion, amortization (14,659) (10,714) (23,928) (19,357)
General and administrative (206) (531) (657) (916)
Exploration and pre-development (2,410) (4,643) (4,432) (8,428)
Loss on derivative contracts
Acquisition costs
Equity in earnings of subsidiaries
Other (expense) income (8,732) (22,544) (44,250) 8,462
Income (loss) before income taxes 27,212 (28,902) 8,268 (1,391)
(Provision) benefit from income taxes (4,842) 21,983 (18,492) 22,034
Net income (loss) 22,370 (6,919) (10,224) 20,643
Preferred stock dividends
Income (loss) applicable to common stockholders 22,370 (6,919) (10,224) 20,643
Changes in comprehensive income (loss) 1,193 (1,264) 2,253 787
Comprehensive income (loss) 23,563 (8,183) (7,971) 21,430
Consolidation, Eliminations [Member]        
Revenues
Cost of sales
Depreciation, depletion, amortization
General and administrative
Exploration and pre-development
Loss on derivative contracts
Acquisition costs
Equity in earnings of subsidiaries (37,111) 738 (16,120) (39,304)
Other (expense) income (1,732) 19,895 (18,561) 16,439
Income (loss) before income taxes (38,843) 20,633 (34,681) (22,865)
(Provision) benefit from income taxes 1,732 (19,895) 18,561 (16,439)
Net income (loss) (37,111) 738 (16,120) (39,304)
Preferred stock dividends
Income (loss) applicable to common stockholders (37,111) 738 (16,120) (39,304)
Changes in comprehensive income (loss) (1,193) 1,082 (2,261) (775)
Comprehensive income (loss) (38,304) 1,820 (18,381) (40,079)
Consolidated [Member]        
Revenues 171,302 104,197 302,319 223,289
Cost of sales (82,953) (67,567) (157,273) (141,532)
Depreciation, depletion, amortization (29,897) (27,166) (55,772) (52,420)
General and administrative (10,359) (8,296) (20,573) (17,016)
Exploration and pre-development (3,883) (6,210) (7,237) (11,346)
Loss on derivative contracts (6) (2,147) (6) 4,905
Acquisition costs (402) (887) (402) (2,147)
Equity in earnings of subsidiaries
Other (expense) income (8,190) (18,723) (24,408) (16,541)
Income (loss) before income taxes 35,612 (26,799) 36,648 (12,808)
(Provision) benefit from income taxes (11,496) 132 (13,150) (1,307)
Net income (loss) 24,116 (26,667) 23,498 (14,115)
Preferred stock dividends (138) (138) (276) (276)
Income (loss) applicable to common stockholders 23,978 (26,805) 23,222 (14,391)
Changes in comprehensive income (loss) 1,239 (1,155) 2,304 781
Comprehensive income (loss) 25,355 (27,822) 25,802 (13,334)
Revenues 171,302 104,197 302,319 223,289
Cost of sales 82,953 67,567 157,273 141,532
Depreciation, depletion, amortization 29,897 27,166 55,772 52,420
General and administrative 10,359 8,296 20,573 17,016
Loss on derivative contracts (6) (887) (6) 4,905
Acquisition costs 402 2,147 402 2,147
Income (loss) before income taxes 35,612 (26,799) 36,648 (12,808)
(Provision) benefit from income taxes 11,496 (132) 13,150 1,307
Net income (loss) 24,116 (26,667) 23,498 (14,115)
Preferred stock dividends 138 138 276 276
Income (loss) applicable to common stockholders 23,978 (26,805) 23,222 (14,391)
Comprehensive income (loss) $ 25,355 $ (27,822) $ 25,802 $ (13,334)