XML 72 R55.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 14 - Guarantor Subsidiaries - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Parent Company [Member]        
Revenues $ (4,072)      
Cost of sales      
Depreciation, depletion and amortization      
General and administrative (5,355) $ (4,965) $ (17,069) $ (13,780)
Exploration and pre-development (33) (210) (191) (549)
Gain/(loss) on derivative contracts 7 3,347 8,252
Business Combination, Acquisition Related Costs (1,766) 1,538 (2,160) (517)
Equity in earnings of subsidiaries 52,606 (11,299) 68,727 28,005
Other (expense) income (15,597) (2,964) 15,844 (51,472)
Income (loss) before income taxes 25,790 (9,890) 49,285 (24,005)
(Provision) benefit from income taxes
Net income (loss) 25,790 (9,890) 49,285 (24,005)
Preferred stock dividends (138) (138) (414) (414)
Income (loss) applicable to common shareholders 25,652 (10,028) 48,871 (24,419)
Changes in comprehensive income (loss) (615) (391) 1,689 390
Comprehensive income (loss) 25,175 (10,281) 50,974 (23,615)
Revenues   4,663 (15,866) 6,056
Cost of sales  
Depreciation, depletion, amortization  
Guarantor Subsidiaries [Member]        
Revenues 116,016      
Cost of sales (62,376)      
Depreciation, depletion and amortization (15,504)      
General and administrative (5,469) (4,131) (13,671) (11,416)
Exploration and pre-development (1,343) (2,800) (3,990) (5,379)
Gain/(loss) on derivative contracts
Business Combination, Acquisition Related Costs 1 (1,553) (7) (1,645)
Equity in earnings of subsidiaries
Other (expense) income 1,187 3,289 8,147 10,355
Income (loss) before income taxes 32,512 (11,635) 72,075 13,928
(Provision) benefit from income taxes (8,994) 1,606 (22,213) (5,296)
Net income (loss) 23,518 (10,029) 49,862 8,632
Preferred stock dividends
Income (loss) applicable to common shareholders 23,518 (10,029) 49,862 8,632
Changes in comprehensive income (loss) (4) 8 (15)
Comprehensive income (loss) 23,518 (10,033) 49,870 8,617
Revenues   63,604 285,277 218,069
Cost of sales   (53,375) (156,333) (146,324)
Depreciation, depletion, amortization   (16,669) (47,348) (49,732)
Non-Guarantor Subsidiaries [Member]        
Revenues 67,449      
Cost of sales (31,685)      
Depreciation, depletion and amortization (11,143)      
General and administrative (331) (365) (988) (1,281)
Exploration and pre-development (3,033) (4,226) (7,465) (12,654)
Gain/(loss) on derivative contracts
Business Combination, Acquisition Related Costs
Equity in earnings of subsidiaries
Other (expense) income 1,211 21,549 (43,039) 30,011
Income (loss) before income taxes 22,468 16,174 30,736 14,783
(Provision) benefit from income taxes 6,621 (17,444) (11,871) 4,590
Net income (loss) 29,089 (1,270) 18,865 19,373
Preferred stock dividends
Income (loss) applicable to common shareholders 29,089 (1,270) 18,865 19,373
Changes in comprehensive income (loss) 985 (302) 3,238 485
Comprehensive income (loss) 30,074 (1,572) 22,103 19,858
Revenues   36,674 212,301 104,105
Cost of sales   (25,898) (95,002) (74,481)
Depreciation, depletion, amortization   (11,560) (35,071) (30,917)
Consolidated Entities [Member]        
Revenues 179,393      
Cost of sales (94,061)      
Depreciation, depletion and amortization (26,647)      
General and administrative (11,155) (9,461) (31,728) (26,477)
Exploration and pre-development (4,409) (7,236) (11,646) (18,582)
Gain/(loss) on derivative contracts 7 3,347 8,252
Business Combination, Acquisition Related Costs (1,765) (15) (2,167) (2,162)
Equity in earnings of subsidiaries
Other (expense) income (6,121) 536 (30,529) (16,005)
Income (loss) before income taxes 35,242 (15,390) 71,888 (28,198)
(Provision) benefit from income taxes (9,453) 5,500 (22,603) 4,193
Net income (loss) 25,789 (9,890) 49,285 (24,005)
Preferred stock dividends (138) (138) (414) (414)
Income (loss) applicable to common shareholders 25,651 (10,028) 48,871 (24,419)
Changes in comprehensive income (loss) (615) (391) 1,689 390
Comprehensive income (loss) 25,174 (10,281) 50,974 (23,615)
Revenues   104,941 481,712 328,230
Cost of sales   (79,273) (251,335) (220,805)
Depreciation, depletion, amortization   (28,229) (82,419) (80,649)
Consolidation, Eliminations [Member]        
Revenues      
Cost of sales      
Depreciation, depletion and amortization      
General and administrative
Exploration and pre-development
Gain/(loss) on derivative contracts
Business Combination, Acquisition Related Costs
Equity in earnings of subsidiaries (52,606) 11,299 (68,727) (28,005)
Other (expense) income 7,078 (21,338) (11,481) (4,899)
Income (loss) before income taxes (45,528) (10,039) (80,208) (32,904)
(Provision) benefit from income taxes (7,080) 21,338 11,481 4,899
Net income (loss) (52,608) 11,299 (68,727) (28,005)
Preferred stock dividends
Income (loss) applicable to common shareholders (52,608) 11,299 (68,727) (28,005)
Changes in comprehensive income (loss) (985) 306 (3,246) (470)
Comprehensive income (loss) (53,593) 11,605 (71,973) (28,475)
Revenues  
Cost of sales  
Depreciation, depletion, amortization  
Revenues 179,393 104,941 481,712 328,230
Cost of sales 94,061 79,273 251,335 220,805
Depreciation, depletion and amortization 26,647 28,229 82,419 80,649
General and administrative 11,155 9,461 31,728 26,477
Gain/(loss) on derivative contracts 7 3,347 8,252
Business Combination, Acquisition Related Costs 1,765 15 2,167 2,162
Income (loss) before income taxes 35,242 (15,390) 71,888 (28,198)
(Provision) benefit from income taxes 9,453 (5,500) 22,603 (4,193)
Net income (loss) 25,789 (9,890) 49,285 (24,005)
Preferred stock dividends 138 138 414 414
Income (loss) applicable to common shareholders 25,651 (10,028) 48,871 (24,419)
Comprehensive income (loss) 25,174 (10,281) 50,974 (23,615)
Cost of sales $ 120,708 $ 107,502 $ 333,754 $ 301,454