2014 Q4 Form 10-Q Financial Statement
#000144530514005030 Filed on November 12, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
Revenue | $708.4M | $854.3M | $35.39M |
YoY Change | -6.35% | 2314.26% | 480.08% |
Cost Of Revenue | $647.4M | $830.4M | $30.66M |
YoY Change | -16.65% | 2608.89% | 629.9% |
Gross Profit | $61.00M | $23.85M | $4.729M |
YoY Change | -399.02% | 404.29% | 162.72% |
Gross Profit Margin | 8.61% | 2.79% | 13.36% |
Selling, General & Admin | $15.50M | $8.100M | $3.000M |
YoY Change | 59.79% | 170.0% | 50.0% |
% of Gross Profit | 25.41% | 33.97% | 63.44% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $4.600M | $3.918M | $1.218M |
YoY Change | 53.33% | 221.67% | -79.7% |
% of Gross Profit | 7.54% | 16.43% | 25.76% |
Operating Expenses | $20.10M | $890.9M | $43.80M |
YoY Change | 58.27% | 1933.94% | 434.16% |
Operating Profit | $38.43M | -$36.60M | -$8.416M |
YoY Change | -216.1% | 334.86% | 31.5% |
Interest Expense | -$4.000M | $7.076M | -$6.200M |
YoY Change | -72.03% | -214.13% | 63.16% |
% of Operating Profit | -10.41% | ||
Other Income/Expense, Net | -$2.900M | -$3.008M | -$6.204M |
YoY Change | -51.52% | -1340.8% | |
Pretax Income | $31.30M | -$39.61M | -$14.62M |
YoY Change | -161.13% | 170.9% | -90.91% |
Income Tax | -$300.0K | -$150.0K | $0.00 |
% Of Pretax Income | -0.96% | ||
Net Earnings | $31.66M | -$39.46M | -$14.62M |
YoY Change | -162.69% | 169.88% | -91.48% |
Net Earnings / Revenue | 4.47% | -4.62% | -41.32% |
Basic Earnings Per Share | $0.86 | -$1.19 | -$0.87 |
Diluted Earnings Per Share | $0.84 | -$1.19 | -$0.87 |
COMMON SHARES | |||
Basic Shares Outstanding | 36.80M shares | 33.14M shares | 16.75M shares |
Diluted Shares Outstanding | 33.14M shares | 16.75M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $89.20M | $97.40M | $69.00M |
YoY Change | 134.12% | 41.16% | 961.54% |
Cash & Equivalents | $89.21M | $97.44M | $69.04M |
Short-Term Investments | |||
Other Short-Term Assets | $5.821M | $7.900M | $9.200M |
YoY Change | -29.87% | -14.13% | 4500.0% |
Inventory | $243.9M | $393.2M | $395.8M |
Prepaid Expenses | $8.188M | ||
Receivables | $112.0M | $138.6M | $93.60M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $460.8M | $637.1M | $567.6M |
YoY Change | -15.37% | 12.24% | 7675.34% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $112.9M | $110.9M | $115.0M |
YoY Change | 3.99% | -3.56% | 1177.78% |
Goodwill | $20.79M | $22.02M | |
YoY Change | 0.89% | ||
Intangibles | $7.506M | $8.421M | |
YoY Change | -32.8% | ||
Long-Term Investments | $104.7M | $103.2M | $102.9M |
YoY Change | 2.81% | 0.27% | 8.32% |
Other Assets | $28.56M | $36.21M | $17.10M |
YoY Change | 7.63% | 111.74% | 17000.0% |
Total Long-Term Assets | $274.4M | $280.7M | $260.5M |
YoY Change | 2.13% | 7.77% | 150.24% |
TOTAL ASSETS | |||
Total Short-Term Assets | $460.8M | $637.1M | $567.6M |
Total Long-Term Assets | $274.4M | $280.7M | $260.5M |
Total Assets | $735.2M | $917.8M | $828.1M |
YoY Change | -9.59% | 10.83% | 643.36% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $33.06M | $42.27M | $65.80M |
YoY Change | 14.53% | -35.76% | 13060.0% |
Accrued Expenses | $51.25M | $44.10M | $32.00M |
YoY Change | 60.37% | 37.81% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $29.10M | $37.95M | $0.00 |
YoY Change | 795.38% | ||
Total Short-Term Liabilities | $310.8M | $512.7M | $431.4M |
YoY Change | -31.45% | 18.83% | 86180.0% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $101.7M | $120.8M | $67.40M |
YoY Change | 8.2% | 79.17% | 849.3% |
Other Long-Term Liabilities | $7.983M | $8.472M | $54.10M |
YoY Change | 19.35% | -84.34% | 719.7% |
Total Long-Term Liabilities | $109.7M | $129.2M | $121.5M |
YoY Change | 8.94% | 6.37% | 786.86% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $310.8M | $512.7M | $431.4M |
Total Long-Term Liabilities | $109.7M | $129.2M | $121.5M |
Total Liabilities | $443.1M | $662.8M | $552.9M |
YoY Change | -24.25% | 19.88% | 3766.43% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$135.1M | -$166.7M | |
YoY Change | 53.45% | ||
Common Stock | $371.0K | $365.0K | |
YoY Change | 23.26% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $292.2M | $255.0M | $275.2M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $735.2M | $917.8M | $828.1M |
YoY Change | -9.59% | 10.83% | 643.36% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $31.66M | -$39.46M | -$14.62M |
YoY Change | -162.69% | 169.88% | -91.48% |
Depreciation, Depletion And Amortization | $4.600M | $3.918M | $1.218M |
YoY Change | 53.33% | 221.67% | -79.7% |
Cash From Operating Activities | $22.10M | -$3.500M | -$2.800M |
YoY Change | -149.44% | 25.0% | -44.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$7.600M | -$800.0K | -$4.500M |
YoY Change | 137.5% | -82.22% | 275.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $600.0K | -$520.6M |
YoY Change | -100.0% | -100.12% | |
Cash From Investing Activities | -$7.600M | -$200.0K | -$525.2M |
YoY Change | 322.22% | -99.96% | 47645.45% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $101.5M | $199.2M | |
YoY Change | -49.05% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -22.70M | 83.30M | 554.0M |
YoY Change | -245.51% | -84.96% | 9972.73% |
NET CHANGE | |||
Cash From Operating Activities | 22.10M | -3.500M | -2.800M |
Cash From Investing Activities | -7.600M | -200.0K | -525.2M |
Cash From Financing Activities | -22.70M | 83.30M | 554.0M |
Net Change In Cash | -8.200M | 79.60M | 26.00M |
YoY Change | -73.46% | 206.15% | -4433.33% |
FREE CASH FLOW | |||
Cash From Operating Activities | $22.10M | -$3.500M | -$2.800M |
Capital Expenditures | -$7.600M | -$800.0K | -$4.500M |
Free Cash Flow | $29.70M | -$2.700M | $1.700M |
YoY Change | -171.57% | -258.82% | -144.74% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
42269000 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
28870000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
117493000 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
138574000 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3968000 | USD |
CY2014Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
11113000 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
0 | USD |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-1000 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
315975000 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
421343000 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
917816000 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
813213000 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
637082000 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
544501000 | USD |
CY2014Q3 | us-gaap |
Assumed Liability For Unpaid Claims And Claims Adjustment Expense
AssumedLiabilityForUnpaidClaimsAndClaimsAdjustmentExpense
|
3772000 | USD |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
-624000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-624000 | USD | |
CY2013Q4 | us-gaap |
Assumed Liability For Unpaid Claims And Claims Adjustment Expense
AssumedLiabilityForUnpaidClaimsAndClaimsAdjustmentExpense
|
3793000 | USD |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-75825000 | USD | |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
2199643000 | USD | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
0 | USD | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-5758000 | USD | |
CY2014Q3 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
-996000 | USD |
CY2013Q3 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
0 | USD |
us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
9126000 | USD | |
us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
6437000 | USD | |
CY2013Q3 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
6147000 | USD |
CY2014Q3 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
3856000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
97436000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
38061000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6185000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
69044000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
62859000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
59375000 | USD | |
CY2014Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
16.00 | |
CY2014Q3 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Each Warrant Or Right
ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight
|
0.21 | shares |
CY2014Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
801088 | shares |
CY2013Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
973718 | shares |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
30151000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
36645196 | shares |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
365000 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
301000 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-39457000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-78702000 | USD | |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-14620000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-28650000 | USD | |
CY2013Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
30656000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2322788000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
830438000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
216000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
107841000 | USD | |
CY2013Q4 | us-gaap |
Crude Oil And Natural Gas Liquids
CrudeOilAndNaturalGasLiquids
|
137706000 | USD |
CY2014Q3 | us-gaap |
Crude Oil And Natural Gas Liquids
CrudeOilAndNaturalGasLiquids
|
130887000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-191000 | USD | |
CY2014Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
25000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
0 | USD |
CY2014Q3 | us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
6000 | USD |
us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
6000 | USD | |
us-gaap |
Defined Benefit Plan Amortization Of Prior Service Cost Credit
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit
|
0 | USD | |
CY2014Q3 | us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
146000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
0 | USD |
us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
0 | USD | |
us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
146000 | USD | |
CY2014Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
347000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
0 | USD |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
0 | USD | |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
347000 | USD | |
CY2014Q3 | us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
195000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
0 | USD |
us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
195000 | USD | |
us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
0 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
10269000 | USD | |
CY2013Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1218000 | USD |
CY2014Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3918000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3022000 | USD | |
CY2014Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
13218000 | USD |
CY2013Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
17336000 | USD |
us-gaap |
Dilutive Securities
DilutiveSecurities
|
0 | USD | |
us-gaap |
Dilutive Securities
DilutiveSecurities
|
0 | USD | |
CY2014Q3 | us-gaap |
Dilutive Securities
DilutiveSecurities
|
0 | USD |
CY2013Q3 | us-gaap |
Dilutive Securities
DilutiveSecurities
|
0 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.77 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.19 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.51 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.87 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.19 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-2.51 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.77 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.87 | |
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.87 | |
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.19 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-2.51 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.77 | ||
CY2013Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
101796000 | USD |
CY2014Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
103182000 | USD |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-4118000 | USD | |
CY2013Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
1390000 | USD |
CY2014Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-2401000 | USD |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
6690000 | USD | |
CY2013Q3 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
0 | USD |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
50000 | USD | |
CY2014Q3 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-624000 | USD |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
50000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11795000 | USD | |
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3026000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
18782000 | USD | |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8115000 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
20603000 | USD |
CY2014Q3 | us-gaap |
Goodwill
Goodwill
|
22021000 | USD |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-14620000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-28000000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-78814000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-39606000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-1772000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
1374000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
835000 | USD |
CY2013Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-907000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-113000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
650000 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-150000 | USD |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-233000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
48790000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
17965000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
16161000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
20696000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
9699000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
16571000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-56000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-527000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
1030000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
0 | USD | |
CY2014Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
8421000 | USD |
CY2013Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
11170000 | USD |
CY2013Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-3935000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-13980000 | USD | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-9761000 | USD | |
CY2014Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-7076000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
3348000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
93000 | USD | |
CY2013Q4 | us-gaap |
Inventory Crude Oil Products And Merchandise
InventoryCrudeOilProductsAndMerchandise
|
13831000 | USD |
CY2014Q3 | us-gaap |
Inventory Crude Oil Products And Merchandise
InventoryCrudeOilProductsAndMerchandise
|
14463000 | USD |
CY2014Q3 | us-gaap |
Inventory Net
InventoryNet
|
393182000 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
380623000 | USD |
CY2014Q3 | us-gaap |
Lease Operating Expense
LeaseOperatingExpense
|
1204000 | USD |
us-gaap |
Lease Operating Expense
LeaseOperatingExpense
|
3963000 | USD | |
us-gaap |
Lease Operating Expense
LeaseOperatingExpense
|
4214000 | USD | |
CY2013Q3 | us-gaap |
Lease Operating Expense
LeaseOperatingExpense
|
1015000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
584949000 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
662822000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
813213000 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
917816000 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
512651000 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
453388000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
97280000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
158713000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3250000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
37950000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
94030000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
120763000 | USD |
CY2013Q4 | us-gaap |
Loss Contingency Pending Claims Number
LossContingencyPendingClaimsNumber
|
28 | claim |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
152779000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
616502000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-562675000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-16725000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-76679000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
9032000 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-14620000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-39456000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-78701000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-28650000 | USD | |
CY2014Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-3008000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-3034000 | USD | |
CY2013Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6204000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-17476000 | USD | |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
3 | segment | |
CY2013Q3 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
2182000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
5083000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
582000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4627000 | USD | |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
26539000 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
0 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-1000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-1000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
0 | USD | |
CY2013Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
1190000 | USD |
CY2014Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
42729000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
5988000 | USD | |
CY2014Q3 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
1667000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
140162000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
2475449000 | USD | |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
43801000 | USD |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
890884000 | USD |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-8416000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-75780000 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-36598000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10524000 | USD | |
CY2014Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
40281000 | USD |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
31956000 | USD |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
36207000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
1190000 | USD | |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
109897000 | USD | |
CY2014Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
8472000 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
6473000 | USD |
CY2013Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
28000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
747000 | USD | |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-164000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-304000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
33000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
287000 | USD | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
5683000 | USD | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
2264000 | USD | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
10000000 | USD | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
0 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
559607000 | USD | |
CY2014Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
3000000 | shares |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6726000 | USD | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16752000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
3000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
7522000 | USD |
CY2014Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
7140000 | USD |
CY2014Q3 | us-gaap |
Proceeds From Debt Net Of Issuance Costs
ProceedsFromDebtNetOfIssuanceCosts
|
32000000 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
101561000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
199170000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
67655000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
289391000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
19000000 | USD | |
us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
52000 | USD | |
us-gaap |
Proceeds From Sale Of Other Assets1
ProceedsFromSaleOfOtherAssets1
|
595000 | USD | |
us-gaap |
Proceeds From Sale Of Other Assets1
ProceedsFromSaleOfOtherAssets1
|
2850000 | USD | |
CY2014Q3 | us-gaap |
Proceeds From Secured Lines Of Credit
ProceedsFromSecuredLinesOfCredit
|
35000000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
112572000 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
122016000 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
110903000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
108604000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
107623000 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
116755000 | USD |
CY2014Q3 | us-gaap |
Proved Oil And Gas Property Successful Effort Method
ProvedOilAndGasPropertySuccessfulEffortMethod
|
5261000 | USD |
CY2013Q4 | us-gaap |
Proved Oil And Gas Property Successful Effort Method
ProvedOilAndGasPropertySuccessfulEffortMethod
|
4949000 | USD |
CY2014Q3 | us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
799213000 | USD |
CY2013Q3 | us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
28605000 | USD |
us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
28605000 | USD | |
us-gaap |
Refining And Marketing Revenue
RefiningAndMarketingRevenue
|
2292202000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
52007000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
232255000 | USD | |
CY2013Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
802000 | USD |
CY2014Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
750000 | USD |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-166713000 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-88012000 | USD |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
35385000 | USD |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
854286000 | USD |
us-gaap |
Revenues
Revenues
|
129638000 | USD | |
us-gaap |
Revenues
Revenues
|
2399669000 | USD | |
CY2014Q1 | us-gaap |
Stockholders Equity Note Stock Split Conversion Ratio1
StockholdersEquityNoteStockSplitConversionRatio1
|
0.1 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4158000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
491000 | USD | |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Accelerated Compensation Cost
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost
|
1700000 | USD |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
27395 | shares |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
109579 | shares |
us-gaap |
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
|
650000 | USD | |
us-gaap |
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
|
-113000 | USD | |
CY2014Q3 | us-gaap |
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
|
-150000 | USD |
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
2468000 | USD | |
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
0 | USD | |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
228264000 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
254994000 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
317000 | USD | |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
0 | USD | |
us-gaap |
Unrecognized Tax Benefits Period Increase Decrease
UnrecognizedTaxBenefitsPeriodIncreaseDecrease
|
0 | USD | |
CY2013Q3 | us-gaap |
Unrecognized Tax Benefits Period Increase Decrease
UnrecognizedTaxBenefitsPeriodIncreaseDecrease
|
0 | USD |
us-gaap |
Unrecognized Tax Benefits Period Increase Decrease
UnrecognizedTaxBenefitsPeriodIncreaseDecrease
|
0 | USD | |
CY2014Q3 | us-gaap |
Unrecognized Tax Benefits Period Increase Decrease
UnrecognizedTaxBenefitsPeriodIncreaseDecrease
|
0 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-bottom:12px;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;padding-bottom:12px;text-align:left;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include fair value of assets and liabilities, natural gas and oil reserves, income taxes and the valuation allowances related to deferred tax assets, derivatives, asset retirement obligations, contingencies and litigation accruals. Actual results could differ from these estimates.</font></div></div> | ||
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33137000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31311000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16163000 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16752000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16163000 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33137000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
31311000 | shares | |
parr |
Accrued Capital Expenditures Paid
AccruedCapitalExpendituresPaid
|
3230000 | USD | |
parr |
Accrued Capital Expenditures Paid
AccruedCapitalExpendituresPaid
|
0 | USD | |
CY2013Q4 | parr |
Bankruptcy Claims Amount Of Claims To Be Settled
BankruptcyClaimsAmountOfClaimsToBeSettled
|
40200000 | USD |
CY2014Q3 | parr |
Bankruptcy Claims Amountof Unpaid Claims Settled During Period
BankruptcyClaimsAmountofUnpaidClaimsSettledDuringPeriod
|
2700000 | USD |
parr |
Bankruptcy Claims Amountof Unpaid Claims Settled During Period
BankruptcyClaimsAmountofUnpaidClaimsSettledDuringPeriod
|
2700000 | USD | |
CY2014Q3 | parr |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
6222000 | USD |
CY2013Q4 | parr |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
11980000 | USD |
parr |
Capital Additionsfrom Acquisitions
CapitalAdditionsfromAcquisitions
|
9956000 | USD | |
parr |
Capital Additionsfrom Acquisitions
CapitalAdditionsfromAcquisitions
|
4627000 | USD | |
CY2013Q3 | parr |
Capital Additionsfrom Acquisitions
CapitalAdditionsfromAcquisitions
|
4250000 | USD |
CY2014Q3 | parr |
Capital Additionsfrom Acquisitions
CapitalAdditionsfromAcquisitions
|
4047000 | USD |
parr |
Capitalized Exploratory Well Cost Payments
CapitalizedExploratoryWellCostPayments
|
12000 | USD | |
parr |
Capitalized Exploratory Well Cost Payments
CapitalizedExploratoryWellCostPayments
|
261000 | USD | |
CY2014Q3 | parr |
Classof Warrantor Right Transferable Subscription Per Share Of Common Stock
ClassofWarrantorRightTransferableSubscriptionPerShareOfCommonStock
|
1 | shares |
parr |
Commodity Marketing And Logistics Revenues
CommodityMarketingAndLogisticsRevenues
|
102384000 | USD | |
CY2014Q3 | parr |
Commodity Marketing And Logistics Revenues
CommodityMarketingAndLogisticsRevenues
|
53406000 | USD |
CY2013Q3 | parr |
Commodity Marketing And Logistics Revenues
CommodityMarketingAndLogisticsRevenues
|
4598000 | USD |
parr |
Commodity Marketing And Logistics Revenues
CommodityMarketingAndLogisticsRevenues
|
95045000 | USD | |
CY2014Q3 | parr |
Commonstock New Issue Expected
CommonstockNewIssueExpected
|
6400000 | shares |
parr |
Equity Investment Change Table Textblock
EquityInvestmentChangeTableTextblock
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:left;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The change in our investment in Piceance Energy is as follows (in thousands): </font></div><div style="line-height:120%;padding-bottom:12px;text-align:left;font-size:10pt;"><div style="padding-left:0px;text-indent:0px;line-height:normal;padding-top:10px;"><table cellpadding="0" cellspacing="0" style="font-family:Times New Roman;font-size:10pt;width:99.80506822612085%;border-collapse:collapse;text-align:left;"><tr><td colspan="4" rowspan="1"></td></tr><tr><td width="81%" rowspan="1" colspan="1"></td><td width="1%" rowspan="1" colspan="1"></td><td width="17%" rowspan="1" colspan="1"></td><td width="1%" rowspan="1" colspan="1"></td></tr><tr><td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"> </font></div></td><td colspan="3" style="vertical-align:bottom;border-bottom:1px solid #000000;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1"><div style="text-align:center;font-size:9pt;"><font style="font-family:inherit;font-size:9pt;font-weight:bold;">Nine Months Ended <br clear="none"/> September 30, 2014</font></div></td></tr><tr><td style="vertical-align:bottom;background-color:#cceeff;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Beginning balance</font></div></td><td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;background-color:#cceeff;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">$</font></div></td><td style="vertical-align:bottom;background-color:#cceeff;padding-top:2px;padding-bottom:2px;" rowspan="1" colspan="1"><div style="text-align:right;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">101,796</font></div></td><td style="vertical-align:bottom;background-color:#cceeff;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div></td></tr><tr><td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Income from Piceance Energy </font></div></td><td colspan="2" style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;" rowspan="1"><div style="text-align:right;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">945</font></div></td><td style="vertical-align:bottom;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div></td></tr><tr><td style="vertical-align:bottom;background-color:#cceeff;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Accretion of basis difference</font></div></td><td colspan="2" style="vertical-align:bottom;background-color:#cceeff;padding-left:2px;padding-top:2px;padding-bottom:2px;" rowspan="1"><div style="text-align:right;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">429</font></div></td><td style="vertical-align:bottom;background-color:#cceeff;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div></td></tr><tr><td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Capitalized drilling costs obligation paid</font></div></td><td colspan="2" style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;" rowspan="1"><div style="text-align:right;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">12</font></div></td><td style="vertical-align:bottom;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div></td></tr><tr><td style="vertical-align:bottom;background-color:#cceeff;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Ending balance</font></div></td><td style="vertical-align:bottom;border-bottom:3px double #000000;padding-left:2px;padding-top:2px;padding-bottom:2px;background-color:#cceeff;border-top:1px solid #000000;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">$</font></div></td><td style="vertical-align:bottom;border-bottom:3px double #000000;background-color:#cceeff;padding-top:2px;padding-bottom:2px;border-top:1px solid #000000;" rowspan="1" colspan="1"><div style="text-align:right;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">103,182</font></div></td><td style="vertical-align:bottom;border-bottom:3px double #000000;background-color:#cceeff;border-top:1px solid #000000;" rowspan="1" colspan="1"><div style="text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div></td></tr></table></div></div></div> | ||
CY2013Q3 | parr |
Exchange Agreements Numberof Renewal Option
ExchangeAgreementsNumberofRenewalOption
|
2 | renewal_option |
parr |
Interest Prepayments Premiums And Exit Penalty
InterestPrepaymentsPremiumsAndExitPenalty
|
9610000 | USD | |
parr |
Interest Prepayments Premiums And Exit Penalty
InterestPrepaymentsPremiumsAndExitPenalty
|
10632000 | USD | |
parr |
Lack Of Control And Marketability Discounts Amortization Term
LackOfControlAndMarketabilityDiscountsAmortizationTerm
|
P15Y | ||
CY2014Q3 | parr |
Lineof Credit Numberof Loans
LineofCreditNumberofLoans
|
2 | loan |
CY2013Q4 | parr |
Obligations Under Supply And Exchange Agreements
ObligationsUnderSupplyAndExchangeAgreements
|
385519000 | USD |
CY2014Q3 | parr |
Obligations Under Supply And Exchange Agreements
ObligationsUnderSupplyAndExchangeAgreements
|
388379000 | USD |
CY2013Q4 | parr |
Obligations Under Supply And Exchange Agreements Noncurrent
ObligationsUnderSupplyAndExchangeAgreementsNoncurrent
|
1526000 | USD |
CY2014Q3 | parr |
Obligations Under Supply And Exchange Agreements Noncurrent
ObligationsUnderSupplyAndExchangeAgreementsNoncurrent
|
1471000 | USD |
CY2014Q3 | parr |
Proceedsfrom Issuanceof Warrants Expected
ProceedsfromIssuanceofWarrantsExpected
|
101800000 | USD |
parr |
Proceedsfrom Supplyand Exchange Agreements
ProceedsfromSupplyandExchangeAgreements
|
384948000 | USD | |
parr |
Proceedsfrom Supplyand Exchange Agreements
ProceedsfromSupplyandExchangeAgreements
|
0 | USD | |
CY2013Q4 | parr |
Refined Products And Blend Stock
RefinedProductsAndBlendStock
|
229086000 | USD |
CY2014Q3 | parr |
Refined Products And Blend Stock
RefinedProductsAndBlendStock
|
247832000 | USD |
CY2014Q3 | parr |
Related Party Transaction Percent Ownership In Parent
RelatedPartyTransactionPercentOwnershipInParent
|
0.10 | |
parr |
Restricted Cash Used To Settle Bankruptcy Claims
RestrictedCashUsedToSettleBankruptcyClaims
|
4250000 | USD | |
parr |
Restricted Cash Used To Settle Bankruptcy Claims
RestrictedCashUsedToSettleBankruptcyClaims
|
0 | USD | |
CY2014Q3 | parr |
Service Agreement Costs
ServiceAgreementCosts
|
0 | USD |
parr |
Service Agreement Costs
ServiceAgreementCosts
|
0 | USD | |
parr |
Stock Issued In Exchange Of Liability
StockIssuedInExchangeOfLiability
|
932000 | USD | |
parr |
Stock Issued In Exchange Of Liability
StockIssuedInExchangeOfLiability
|
0 | USD | |
CY2013Q3 | parr |
Supplyand Exchange Agreements Initial Term
SupplyandExchangeAgreementsInitialTerm
|
P3Y | |
CY2013Q3 | parr |
Supplyand Exchange Agreements Renewal Term
SupplyandExchangeAgreementsRenewalTerm
|
P1Y | |
dei |
Document Type
DocumentType
|
10-Q | ||
CY2013Q3 | parr |
Trustlitigationand Settlements
TrustlitigationandSettlements
|
549000 | USD |
CY2014Q3 | parr |
Trustlitigationand Settlements
TrustlitigationandSettlements
|
0 | USD |
parr |
Trustlitigationand Settlements
TrustlitigationandSettlements
|
5713000 | USD | |
parr |
Trustlitigationand Settlements
TrustlitigationandSettlements
|
0 | USD | |
CY2014Q3 | parr |
Warrant Issuance Costs
WarrantIssuanceCosts
|
237000 | USD |
CY2014Q3 | parr |
Warrants Not Settleable In Cash Fair Value Disclosureper Share
WarrantsNotSettleableInCashFairValueDisclosureperShare
|
16.55 | |
CY2013Q4 | parr |
Warrants Not Settleable In Cash Fair Value Disclosureper Share
WarrantsNotSettleableInCashFairValueDisclosureperShare
|
21.64 | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000821483 | ||
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
36800430 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PAR PETROLEUM CORP/CO | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No |