XML 125 R98.htm IDEA: XBRL DOCUMENT v3.6.0.2
Note 16 - Guarantor Subsidiaries - Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues $ 645,957 $ 443,567 $ 500,781
Cost of sales (338,983) (293,567) (304,446)
Depreciation, depletion, and amortization (115,468) (111,489) (111,134)
General and administrative (45,040) (34,201) (31,538)
Exploration and pre-development (17,857) (21,958) (19,667)
Gain on derivative contracts 4,423 8,252 9,134
Acquisition costs (2,695) (2,162)
Equity in earnings of subsidiaries
Other (expense) income (33,362) (19,100) (30,546)
Income (loss) before income taxes 96,975 (30,658) 12,584
Income tax (provision) benefit (27,428) (56,310) 5,240
Net income 69,547 (86,968) 17,824
Series B Preferred Stock dividends declared (552) (552) (552)
Net income (loss) applicable to common shares 68,995 (87,520) 17,272
Change, net of tax (1,971) (600) (5,732)
Comprehensive (loss) income 67,576 (87,568) 12,092
Cost of sales (454,451) (405,056) (304,446)
Closed operations   (2,162)
Consolidation, Eliminations [Member]      
Revenues
Cost of sales    
Depreciation, depletion, and amortization
General and administrative
Exploration and pre-development
Gain on derivative contracts
Acquisition costs    
Equity in earnings of subsidiaries (94,878) (49,565) (72,407)
Other (expense) income (19,344) 54,188 (16,295)
Income (loss) before income taxes (114,222) 4,623 (88,702)
Income tax (provision) benefit 19,344 (54,188) 16,295
Net income (94,878) (49,565) (72,407)
Series B Preferred Stock dividends declared
Net income (loss) applicable to common shares (94,878) (49,565) (72,407)
Change, net of tax (2,665) 208 177
Comprehensive (loss) income (97,543) (49,357) (72,230)
Cost of sales  
Closed operations  
Parent Company [Member] | Reportable Legal Entities [Member]      
Revenues (14,237) 6,194 1,473
Cost of sales    
Depreciation, depletion, and amortization
General and administrative (23,262) (17,920) (17,667)
Exploration and pre-development (304) (627) (252)
Gain on derivative contracts 4,423 8,252 9,134
Acquisition costs (2,607)    
Equity in earnings of subsidiaries 94,878 49,565 72,407
Other (expense) income 10,656 (131,915) (47,271)
Income (loss) before income taxes 69,547 (86,968) 17,824
Income tax (provision) benefit
Net income 69,547 (86,968) 17,824
Series B Preferred Stock dividends declared (552) (552) (552)
Net income (loss) applicable to common shares 68,995 (87,520) 17,272
Change, net of tax (1,971) (600) (5,732)
Comprehensive (loss) income 67,576 (87,568) 12,092
Cost of sales  
Closed operations   (517)
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]      
Revenues 369,162 287,941 333,460
Cost of sales (203,133)    
Depreciation, depletion, and amortization (64,374) (67,815) (72,937)
General and administrative (20,425) (14,508) (12,694)
Exploration and pre-development (6,640) (7,177) (7,088)
Gain on derivative contracts
Acquisition costs (34)    
Equity in earnings of subsidiaries
Other (expense) income 11,400 22,537 29,753
Income (loss) before income taxes 85,956 26,650 75,894
Income tax (provision) benefit (25,334) (7,251) (10,565)
Net income 60,622 19,399 65,329
Series B Preferred Stock dividends declared
Net income (loss) applicable to common shares 60,622 19,399 65,329
Change, net of tax 8 (467) (1,329)
Comprehensive (loss) income 60,630 18,932 64,000
Cost of sales   (192,683) (194,600)
Closed operations   (1,645)
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]      
Revenues 291,032 149,432 165,848
Cost of sales (135,850)    
Depreciation, depletion, and amortization (51,094) (43,674) (38,197)
General and administrative (1,353) (1,773) (1,177)
Exploration and pre-development (10,913) (14,154) (12,327)
Gain on derivative contracts
Acquisition costs (54)    
Equity in earnings of subsidiaries
Other (expense) income (36,074) 36,090 3,267
Income (loss) before income taxes 55,694 25,037 7,568
Income tax (provision) benefit (21,438) 5,129 (490)
Net income 34,256 30,166 7,078
Series B Preferred Stock dividends declared
Net income (loss) applicable to common shares 34,256 30,166 7,078
Change, net of tax 2,657 259 1,152
Comprehensive (loss) income $ 36,913 30,425 8,230
Cost of sales   (100,884) (109,846)
Closed operations