XML 89 R69.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantors Consolidated Income Statement (Details) - USD ($)
$ in Thousands
12 Months Ended
Aug. 21, 2018
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Income Statements, Captions [Line Items]        
Total revenues   $ 899,599 $ 544,276 $ 264,422
Total expenses   536,328 383,435 441,589
Operating income (loss)   363,271 160,841 (177,167)
Net loss on asset sales and inventory impairment   (196) 23 107,277
Interest expense   (41,327) (34,565) (28,199)
Prepayment penalty on extinguishment of debt $ 31,200 (31,226) 0 0
Other income   1,551 3,551 (4)
Earnings in subsidiaries   0 0 0
Income (loss) before income taxes   292,073 129,850 (98,093)
Total income tax benefit   (7,691) (8,157) (1,036)
Net income attributable to non-controlling interest in subsidiaries   (25,557) (12,140) (364)
Net income (loss)   274,207 125,867 (97,421)
Eliminating Entries        
Condensed Income Statements, Captions [Line Items]        
Total revenues   (64,791) (35,115) (10,708)
Total expenses   (64,791) (35,115) (10,708)
Operating income (loss)   0 0 0
Net loss on asset sales and inventory impairment   0 0 0
Interest expense   0 0 0
Prepayment penalty on extinguishment of debt   0    
Other income       0
Earnings in subsidiaries   (369,707) (171,840) 54,539
Income (loss) before income taxes   (369,707) (171,840) 54,539
Total income tax benefit   0 0 0
Net income attributable to non-controlling interest in subsidiaries   0 0 0
Net income (loss)   (369,707) (171,840) 54,539
Matador | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Total revenues   0   0
Total expenses   4,935 5,610 5,319
Operating income (loss)   (4,935) (5,610) (5,319)
Net loss on asset sales and inventory impairment   0 0 0
Interest expense   (40,994) (34,565) (28,199)
Prepayment penalty on extinguishment of debt   (31,226)    
Other income   565 27 0
Earnings in subsidiaries   343,106 157,589 (64,349)
Income (loss) before income taxes   266,516 117,441 (97,867)
Total income tax benefit   (7,691) (8,426) (446)
Net income attributable to non-controlling interest in subsidiaries   0 0 0
Net income (loss)   274,207 125,867 (97,421)
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Total revenues   98,665 47,883 17,302
Total expenses   46,236 21,260 7,031
Operating income (loss)   52,429 26,623 10,271
Net loss on asset sales and inventory impairment   0 0 0
Interest expense   (333)   0
Prepayment penalty on extinguishment of debt   0    
Other income   62 37 0
Earnings in subsidiaries   0 0 0
Income (loss) before income taxes   52,158 26,660 10,271
Total income tax benefit   0 269 97
Net income attributable to non-controlling interest in subsidiaries   (25,557) (12,140) (364)
Net income (loss)   26,601 14,251 9,810
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Total revenues   865,725 531,508 257,828
Total expenses   549,948 391,680 439,947
Operating income (loss)   315,777 139,828 (182,119)
Net loss on asset sales and inventory impairment   (196) 23 107,277
Interest expense     0 0
Prepayment penalty on extinguishment of debt   0    
Other income   924 3,487 (4)
Earnings in subsidiaries   26,601 14,251 9,810
Income (loss) before income taxes   343,106 157,589 (65,036)
Total income tax benefit   0 0 (687)
Net income attributable to non-controlling interest in subsidiaries   0 0 0
Net income (loss)   $ 343,106 $ 157,589 $ (64,349)