XML 95 R78.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Financial Information (Details 2) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed consolidating financial statements        
Current assets $ 631,186 $ 68,805    
Property and equipment, net 856,136 1,201,284    
Investments in subsidiaries 0 0    
Other assets 7,317 17,331    
Total assets 1,494,639 1,287,420 $ 1,501,633  
Current liabilities 106,766 65,739    
Non-current liabilities:        
Long-term debt 847,995 742,410    
Fair value of commodity derivatives 0      
Fair value of common stock warrants 246,743 0    
Deferred income taxes 76,590 108,996    
Other 56,014 70,677    
TOTAL NON-CURRENT LIABILITIES 1,227,342 922,083    
Equity 160,531 299,598 $ 397,794 $ 353,783
Total liabilities and equity 1,494,639 1,287,420    
Issuer        
Condensed consolidating financial statements        
Current assets 678,174 112,861    
Property and equipment, net 585,803 892,791    
Investments in subsidiaries 289,424 324,484    
Other assets 5,197 6,681    
Total assets 1,558,598 1,336,817    
Current liabilities 284,955 276,354    
Non-current liabilities:        
Long-term debt 847,995 742,410    
Fair value of commodity derivatives 12,895      
Fair value of common stock warrants 246,743      
Deferred income taxes 99,879 90,387    
Other 11,418 33,886    
TOTAL NON-CURRENT LIABILITIES 1,218,930 866,683    
Equity 54,713 193,780    
Total liabilities and equity 1,558,598 1,336,817    
Guarantor Subsidiaries        
Condensed consolidating financial statements        
Current assets 244,756 272,310    
Property and equipment, net 267,128 304,936    
Investments in subsidiaries 0 0    
Other assets 2,120 10,650    
Total assets 514,004 587,896    
Current liabilities 101,349 102,267    
Non-current liabilities:        
Long-term debt 0 0    
Fair value of commodity derivatives 0      
Fair value of common stock warrants 0      
Deferred income taxes 85,113 130,471    
Other 44,290 36,539    
TOTAL NON-CURRENT LIABILITIES 129,403 167,010    
Equity 283,252 318,619    
Total liabilities and equity 514,004 587,896    
Non-Guarantor Subsidiary        
Condensed consolidating financial statements        
Current assets 1,314 1,441    
Property and equipment, net 3,205 3,557    
Investments in subsidiaries 0 0    
Other assets 0 0    
Total assets 4,519 4,998    
Current liabilities 111 117    
Non-current liabilities:        
Long-term debt 0 0    
Fair value of commodity derivatives 0      
Fair value of common stock warrants 0      
Deferred income taxes (2,070) (1,236)    
Other 306 252    
TOTAL NON-CURRENT LIABILITIES (1,764) (984)    
Equity 6,172 5,865    
Total liabilities and equity 4,519 4,998    
Adjustments/ Eliminations        
Condensed consolidating financial statements        
Current assets (293,058) (317,807)    
Property and equipment, net 0 0    
Investments in subsidiaries (289,424) (324,484)    
Other assets 0 0    
Total assets (582,482) (642,291)    
Current liabilities (279,649) (312,999)    
Non-current liabilities:        
Long-term debt 0 0    
Fair value of commodity derivatives (12,895)      
Fair value of common stock warrants 0      
Deferred income taxes (106,332) (110,626)    
Other 0 0    
TOTAL NON-CURRENT LIABILITIES (119,227) (110,626)    
Equity (183,606) (218,666)    
Total liabilities and equity $ (582,482) $ (642,291)