XML 22 R77.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Subsidiary Guarantors Consolidated Income Statement (Details) - USD ($)
$ in Thousands
12 Months Ended
Aug. 21, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Income Statements, Captions [Line Items]        
Total revenues   $ 983,670 $ 899,599 $ 544,276
Total expenses   748,190 536,328 383,435
Operating income   235,480 363,271 160,841
Net loss on asset sales and inventory impairment   (967) (196) 23
Interest expense   (73,873) (41,327) (34,565)
Prepayment Premium On Extinguishment Of Debt   0 (31,226) 0
Prepayment penalty on extinguishment of debt $ 31,200 0 (31,226) 0
Other income (expense)   (2,126) 1,551 3,551
Earnings in subsidiaries   0 0 0
Income before income taxes   158,514 292,073 129,850
Total income tax provision   35,532 (7,691) (8,157)
Net income attributable to non-controlling interest in subsidiaries   (35,205) (25,557) (12,140)
Net income   87,777 274,207 125,867
Eliminating Entries        
Condensed Income Statements, Captions [Line Items]        
Total revenues   (74,719) (64,791) (35,115)
Total expenses   (74,719) (64,791) (35,115)
Operating income   0 0 0
Net loss on asset sales and inventory impairment   0 0 0
Interest expense   0 0 0
Prepayment Premium On Extinguishment Of Debt     0  
Other income (expense)   0 0 0
Earnings in subsidiaries   (223,087) (369,707) (171,840)
Income before income taxes   (223,087) (369,707) (171,840)
Total income tax provision   0 0 0
Net income attributable to non-controlling interest in subsidiaries   0 0 0
Net income   (223,087) (369,707) (171,840)
Matador | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Total revenues   0 0 0
Total expenses   (1,458) 4,935 5,610
Operating income   1,458 (4,935) (5,610)
Net loss on asset sales and inventory impairment   0 0 0
Interest expense   (64,591) (40,994) (34,565)
Prepayment Premium On Extinguishment Of Debt     (31,226)  
Other income (expense)     565 27
Earnings in subsidiaries   186,442 343,106 157,589
Income before income taxes   123,309 266,516 117,441
Total income tax provision   35,532 (7,691) (8,426)
Net income attributable to non-controlling interest in subsidiaries   0 0 0
Net income   87,777 274,207 125,867
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Total revenues   209,887 98,665 47,883
Total expenses   128,758 46,236 21,260
Operating income   81,129 52,429 26,623
Net loss on asset sales and inventory impairment   0 0 0
Interest expense   (9,282) (333) 0
Prepayment Premium On Extinguishment Of Debt     0  
Other income (expense)   3 62 37
Earnings in subsidiaries   0 0 0
Income before income taxes   71,850 52,158 26,660
Total income tax provision   0 0 269
Net income attributable to non-controlling interest in subsidiaries   (35,205) (25,557) (12,140)
Net income   36,645 26,601 14,251
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Total revenues   848,502 865,725 531,508
Total expenses   695,609 549,948 391,680
Operating income   152,893 315,777 139,828
Net loss on asset sales and inventory impairment   (967) (196) 23
Interest expense   0 0 0
Prepayment Premium On Extinguishment Of Debt     0  
Other income (expense)   (2,129) 924 3,487
Earnings in subsidiaries   36,645 26,601 14,251
Income before income taxes   186,442 343,106 157,589
Total income tax provision   0 0 0
Net income attributable to non-controlling interest in subsidiaries   0 0 0
Net income   $ 186,442 $ 343,106 $ 157,589