XML 70 R51.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 13 - Guarantor Subsidiaries - Unaudited Interim Condensed Consolidating Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Revenues $ 142,544 $ 131,017
Cost of sales (78,676) (74,320)
Depreciation, depletion, amortization (28,952) (25,875)
General and administrative (9,206) (10,214)
Exploration and pre-development (5,766) (3,354)
Loss on derivative contracts (7,809)
Other (expense) income (14,372) (16,218)
Income (loss) before income taxes (2,237) 1,036
Income tax benefit (provision) 29,071 (1,654)
Net income (loss) 26,834 (618)
Preferred stock dividends (138) (138)
Income (loss) applicable to common stockholders 26,696 (756)
Changes in comprehensive income (loss) 3,204 1,065
Comprehensive income (loss) 30,038 447
Consolidation, Eliminations [Member]    
Revenues
Cost of sales
Depreciation, depletion, amortization
General and administrative
Exploration and pre-development
Loss on derivative contracts  
Equity in earnings of subsidiaries (2,701) 20,991
Other (expense) income (44,820) (16,829)
Income (loss) before income taxes (47,521) 4,162
Income tax benefit (provision) 44,820 16,829
Net income (loss) (2,701) 20,991
Preferred stock dividends
Income (loss) applicable to common stockholders (2,701) 20,991
Changes in comprehensive income (loss) 89 (1,068)
Comprehensive income (loss) (2,612) 19,923
Parent Company [Member] | Reportable Legal Entities [Member]    
Revenues (4,093) (6,135)
Cost of sales (148)
Depreciation, depletion, amortization
General and administrative (6,469) (5,240)
Exploration and pre-development (244) (45)
Loss on derivative contracts (7,809)  
Equity in earnings of subsidiaries 2,701 (20,991)
Other (expense) income 42,896 31,793
Income (loss) before income taxes 26,834 (618)
Income tax benefit (provision)
Net income (loss) 26,834 (618)
Preferred stock dividends (138) (138)
Income (loss) applicable to common stockholders 26,696 (756)
Changes in comprehensive income (loss) 3,204 1,065
Comprehensive income (loss) 30,038 447
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]    
Revenues 82,953 81,269
Cost of sales (42,772) (46,753)
Depreciation, depletion, amortization (15,766) (16,606)
General and administrative (2,319) (4,523)
Exploration and pre-development (1,901) (1,287)
Loss on derivative contracts  
Equity in earnings of subsidiaries
Other (expense) income (3,116) 4,336
Income (loss) before income taxes 17,079 16,436
Income tax benefit (provision) (8,969) (4,833)
Net income (loss) 8,110 11,603
Preferred stock dividends
Income (loss) applicable to common stockholders 8,110 11,603
Changes in comprehensive income (loss) 8
Comprehensive income (loss) 8,110 11,611
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]    
Revenues 63,684 55,883
Cost of sales (35,756) (27,567)
Depreciation, depletion, amortization (13,186) (9,269)
General and administrative (418) (451)
Exploration and pre-development (3,621) (2,022)
Loss on derivative contracts  
Equity in earnings of subsidiaries
Other (expense) income (9,332) (35,518)
Income (loss) before income taxes 1,371 (18,944)
Income tax benefit (provision) (6,780) (13,650)
Net income (loss) (5,409) (32,594)
Preferred stock dividends
Income (loss) applicable to common stockholders (5,409) (32,594)
Changes in comprehensive income (loss) (89) 1,060
Comprehensive income (loss) $ (5,498) $ (31,534)