XML 59 R42.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2016
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
December 31, 2016
(Dollars in thousands)

 
 
 
 
 
 
 
 
 
 
 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Current assets
$
678,174

 
$
244,756

 
$
1,314

 
$
(293,058
)
 
$
631,186

Property and equipment, net
585,803

 
267,128

 
3,205

 

 
856,136

Investments in subsidiaries
289,424

 

 

 
(289,424
)
 

Other assets
5,197

 
2,120

 

 

 
7,317

Total assets
$
1,558,598

 
$
514,004

 
$
4,519

 
$
(582,482
)
 
$
1,494,639

Current liabilities
$
284,955

 
$
101,349

 
$
111

 
$
(279,649
)
 
$
106,766

Non-current liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
847,995

 

 

 

 
847,995

Fair value of commodity derivatives
12,895

 

 

 
(12,895
)
 

Fair value of common stock warrants
246,743

 

 

 

 
246,743

Deferred income taxes
99,879

 
85,113

 
(2,070
)
 
(106,332
)
 
76,590

Other
11,418

 
44,290

 
306

 

 
56,014

 
1,218,930

 
129,403

 
(1,764
)
 
(119,227
)
 
1,227,342

Equity
54,713

 
283,252

 
6,172

 
(183,606
)
 
160,531

Total liabilities and equity
$
1,558,598

 
$
514,004

 
$
4,519

 
$
(582,482
)
 
$
1,494,639


Condensed Consolidating Balance Sheet
December 31, 2015
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Current assets
$
112,861

 
$
272,310

 
$
1,441

 
$
(317,807
)
 
$
68,805

Property and equipment, net
892,791

 
304,936

 
3,557

 

 
1,201,284

Investments in subsidiaries
324,484

 

 

 
(324,484
)
 

Other assets
6,681

 
10,650

 

 

 
17,331

Total assets
$
1,336,817

 
$
587,896

 
$
4,998

 
$
(642,291
)
 
$
1,287,420

Current liabilities
$
276,354

 
$
102,267

 
$
117

 
$
(312,999
)
 
$
65,739

Non-current liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
742,410

 

 

 

 
742,410

Deferred income taxes
90,387

 
130,471

 
(1,236
)
 
(110,626
)
 
108,996

Other
33,886

 
36,539

 
252

 

 
70,677

 
866,683

 
167,010

 
(984
)
 
(110,626
)
 
922,083

Equity
193,780

 
318,619

 
5,865

 
(218,666
)
 
299,598

Total liabilities and equity
$
1,336,817

 
$
587,896

 
$
4,998

 
$
(642,291
)
 
$
1,287,420

Schedule of Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2016
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Total revenue
$
235,841

 
$
52,609

 
$
961

 
$

 
$
289,411

Costs and expenses
172,727

 
93,114

 
1,256

 

 
267,097

Operating income (loss)
63,114

 
(40,505
)
 
(295
)
 

 
22,314

Other income (expense)
(337,807
)
 
(7,753
)
 
768

 

 
(344,792
)
Equity in earnings of subsidiaries
(31,060
)
 

 

 
31,060

 

Income tax (expense) benefit
13,602

 
16,890

 
(165
)
 

 
30,327

Net income (loss)
$
(292,151
)
 
$
(31,368
)
 
$
308

 
$
31,060

 
$
(292,151
)

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2015
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Total revenue
$
169,705

 
$
61,224

 
$
1,443

 
$

 
$
232,372

Costs and expenses
244,187

 
87,008

 
14,612

 

 
345,807

Operating income (loss)
(74,482
)
 
(25,784
)
 
(13,169
)
 

 
(113,435
)
Other income (expense)
(41,187
)
 
(808
)
 
2,095

 

 
(39,900
)
Equity in earnings of subsidiaries
(24,483
)
 

 

 
24,483

 

Income tax (expense) benefit
41,956

 
9,307

 
3,876

 

 
55,139

Net income (loss)
$
(98,196
)
 
$
(17,285
)
 
$
(7,198
)
 
$
24,483

 
$
(98,196
)

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2014
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Total revenue
$
324,055

 
$
140,857

 
$
3,544

 
$

 
$
468,456

Costs and expenses
242,658

 
111,750

 
2,409

 

 
356,817

Operating income (loss)
81,397

 
29,107

 
1,135

 

 
111,639

Other income (expense)
(45,538
)
 
919

 
1,548

 

 
(43,071
)
Equity in earnings of subsidiaries
21,261

 

 

 
(21,261
)
 

Income tax (expense) benefit
(13,239
)
 
(10,509
)
 
(939
)
 

 
(24,687
)
Net income (loss)
$
43,881

 
$
19,517

 
$
1,744

 
$
(21,261
)
 
$
43,881

Schedule of Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2016
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Operating activities
$
33,099

 
$
(22,247
)
 
$
(125
)
 
$

 
$
10,727

Investing activities
320,038

 
(6,801
)
 
(10
)
 

 
313,227

Financing activities
212,329

 
28,961

 
1

 

 
241,291

Net increase (decrease) in cash and cash equivalents
565,466

 
(87
)
 
(134
)
 

 
565,245

Cash at the beginning of the period
4,663

 
1,855

 
1,262

 

 
7,780

Cash at end of the period
$
570,129

 
$
1,768

 
$
1,128

 
$

 
$
573,025


Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2015
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Operating activities
$
61,138

 
$
836

 
$
(10,381
)
 
$
566

 
$
52,159

Investing activities
(113,543
)
 
(15,143
)
 
11,857

 
(566
)
 
(117,395
)
Financing activities
35,851

 
9,469

 
(320
)
 

 
45,000

Net increase (decrease) in cash and cash equivalents
(16,554
)
 
(4,838
)
 
1,156

 

 
(20,236
)
Cash at the beginning of the period
21,217

 
6,693

 
106

 

 
28,016

Cash at end of the period
$
4,663

 
$
1,855

 
$
1,262

 
$

 
$
7,780


Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2014
(Dollars in thousands)

 
Issuer
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiary
 
Adjustments/
Eliminations
 
Consolidated
Operating activities
$
178,769

 
$
69,543

 
$
5,842

 
$
3,967

 
$
258,121

Investing activities
(274,629
)
 
(34,749
)
 
(5,652
)
 
(3,967
)
 
(318,997
)
Financing activities
97,384

 
(34,987
)
 
(128
)
 

 
62,269

Net increase (decrease) in cash and cash equivalents
1,524

 
(193
)
 
62

 

 
1,393

Cash at the beginning of the period
19,693

 
6,886

 
44

 

 
26,623

Cash at end of the period
$
21,217

 
$
6,693

 
$
106

 
$

 
$
28,016