Supplemental Guarantor Information - Condensed Consolidating Balance Sheet (Details) (USD $) In Thousands, unless otherwise specified
|
Mar. 31, 2015
|
Dec. 31, 2014
|
Mar. 31, 2014
|
Dec. 31, 2013
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 8,367us-gaap_CashAndCashEquivalentsAtCarryingValue
|
$ 23,666us-gaap_CashAndCashEquivalentsAtCarryingValue
|
$ 20,335us-gaap_CashAndCashEquivalentsAtCarryingValue
|
$ 15,800us-gaap_CashAndCashEquivalentsAtCarryingValue
|
Receivables: |
|
|
|
|
Oil and natural gas sales |
46,121us-gaap_AccountsReceivableNetCurrent
|
67,242us-gaap_AccountsReceivableNetCurrent
|
|
|
Joint interest and other |
29,300us-gaap_OilAndGasJointInterestBillingReceivables
|
43,645us-gaap_OilAndGasJointInterestBillingReceivables
|
|
|
Total receivables |
75,421us-gaap_ReceivablesNetCurrent
|
110,887us-gaap_ReceivablesNetCurrent
|
|
|
Deferred income taxes |
3,196us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent
|
11,662us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent
|
|
|
Prepaid expenses and other assets |
18,842us-gaap_PrepaidExpenseAndOtherAssetsCurrent
|
36,347us-gaap_PrepaidExpenseAndOtherAssetsCurrent
|
|
|
Total current assets |
105,826us-gaap_AssetsCurrent
|
182,562us-gaap_AssetsCurrent
|
|
|
Property and equipment - at cost: |
|
|
|
|
Oil and natural gas properties and equipment |
8,133,244us-gaap_OilAndGasPropertyFullCostMethodGross
|
8,045,666us-gaap_OilAndGasPropertyFullCostMethodGross
|
|
|
Furniture, fixtures and other |
23,495us-gaap_FurnitureAndFixturesGross
|
23,269us-gaap_FurnitureAndFixturesGross
|
|
|
Total property and equipment |
8,156,739us-gaap_PropertyPlantAndEquipmentGross
|
8,068,935us-gaap_PropertyPlantAndEquipmentGross
|
|
|
Less accumulated depreciation, depletion and amortization |
5,955,539us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5,575,078us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
|
|
Net property and equipment |
2,201,200us-gaap_PropertyPlantAndEquipmentNet
|
2,493,857us-gaap_PropertyPlantAndEquipmentNet
|
|
|
Restricted deposits for asset retirement obligations |
15,501us-gaap_RestrictedCashAndInvestmentsNoncurrent
|
15,444us-gaap_RestrictedCashAndInvestmentsNoncurrent
|
|
|
Other assets |
16,534us-gaap_OtherAssetsNoncurrent
|
17,244us-gaap_OtherAssetsNoncurrent
|
|
|
Total assets |
2,339,061us-gaap_Assets
|
2,709,107us-gaap_Assets
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
128,277us-gaap_AccountsPayableCurrent
|
194,109us-gaap_AccountsPayableCurrent
|
|
|
Undistributed oil and natural gas proceeds |
29,171us-gaap_OilAndGasSalesPayableCurrent
|
37,009us-gaap_OilAndGasSalesPayableCurrent
|
|
|
Asset retirement obligations |
16,500us-gaap_AssetRetirementObligationCurrent
|
36,003us-gaap_AssetRetirementObligationCurrent
|
|
|
Accrued liabilities |
28,220us-gaap_AccruedLiabilitiesCurrent
|
17,377us-gaap_AccruedLiabilitiesCurrent
|
|
|
Total current liabilities |
202,168us-gaap_LiabilitiesCurrent
|
284,498us-gaap_LiabilitiesCurrent
|
|
|
Long-term debt, less current maturities |
1,426,437us-gaap_LongTermDebtNoncurrent
|
1,360,057us-gaap_LongTermDebtNoncurrent
|
|
|
Asset retirement obligations, less current portion |
364,723us-gaap_AssetRetirementObligationsNoncurrent
|
354,565us-gaap_AssetRetirementObligationsNoncurrent
|
|
|
Deferred income taxes |
74,875us-gaap_DeferredTaxLiabilitiesNoncurrent
|
186,988us-gaap_DeferredTaxLiabilitiesNoncurrent
|
|
|
Other liabilities |
13,900us-gaap_OtherLiabilitiesNoncurrent
|
13,691us-gaap_OtherLiabilitiesNoncurrent
|
|
|
Shareholders’ equity: |
|
|
|
|
Common stock |
1us-gaap_CommonStockValue
|
1us-gaap_CommonStockValue
|
|
|
Additional paid-in capital |
417,325us-gaap_AdditionalPaidInCapitalCommonStock
|
414,580us-gaap_AdditionalPaidInCapitalCommonStock
|
|
|
Retained earnings (accumulated deficit) |
(136,201)us-gaap_RetainedEarningsAccumulatedDeficit
|
118,894us-gaap_RetainedEarningsAccumulatedDeficit
|
|
|
Treasury stock, at cost |
(24,167)us-gaap_TreasuryStockValue
|
(24,167)us-gaap_TreasuryStockValue
|
|
|
Total shareholders’ equity |
256,958us-gaap_StockholdersEquity
|
509,308us-gaap_StockholdersEquity
|
|
|
Total liabilities and shareholders’ equity |
2,339,061us-gaap_LiabilitiesAndStockholdersEquity
|
2,709,107us-gaap_LiabilitiesAndStockholdersEquity
|
|
|
Parent Company |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
8,367us-gaap_CashAndCashEquivalentsAtCarryingValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
23,666us-gaap_CashAndCashEquivalentsAtCarryingValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
20,335us-gaap_CashAndCashEquivalentsAtCarryingValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
15,800us-gaap_CashAndCashEquivalentsAtCarryingValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
Receivables: |
|
|
|
|
Oil and natural gas sales |
27,184us-gaap_AccountsReceivableNetCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
41,820us-gaap_AccountsReceivableNetCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Joint interest and other |
115,017us-gaap_OilAndGasJointInterestBillingReceivables / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
142,885us-gaap_OilAndGasJointInterestBillingReceivables / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total receivables |
142,201us-gaap_ReceivablesNetCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
184,705us-gaap_ReceivablesNetCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Deferred income taxes |
34,656us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
9,797us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Prepaid expenses and other assets |
14,400us-gaap_PrepaidExpenseAndOtherAssetsCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
28,728us-gaap_PrepaidExpenseAndOtherAssetsCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total current assets |
199,624us-gaap_AssetsCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
246,896us-gaap_AssetsCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Property and equipment - at cost: |
|
|
|
|
Oil and natural gas properties and equipment |
6,058,159us-gaap_OilAndGasPropertyFullCostMethodGross / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
6,038,915us-gaap_OilAndGasPropertyFullCostMethodGross / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Furniture, fixtures and other |
23,495us-gaap_FurnitureAndFixturesGross / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
23,269us-gaap_FurnitureAndFixturesGross / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total property and equipment |
6,081,654us-gaap_PropertyPlantAndEquipmentGross / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
6,062,184us-gaap_PropertyPlantAndEquipmentGross / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Less accumulated depreciation, depletion and amortization |
4,705,609us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
4,442,899us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Net property and equipment |
1,376,045us-gaap_PropertyPlantAndEquipmentNet / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
1,619,285us-gaap_PropertyPlantAndEquipmentNet / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Restricted deposits for asset retirement obligations |
15,501us-gaap_RestrictedCashAndInvestmentsNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
15,444us-gaap_RestrictedCashAndInvestmentsNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Other assets |
911,505us-gaap_OtherAssetsNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
974,049us-gaap_OtherAssetsNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total assets |
2,502,675us-gaap_Assets / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
2,855,674us-gaap_Assets / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
122,627us-gaap_AccountsPayableCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
188,654us-gaap_AccountsPayableCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Undistributed oil and natural gas proceeds |
28,152us-gaap_OilAndGasSalesPayableCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
36,130us-gaap_OilAndGasSalesPayableCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Asset retirement obligations |
10,153us-gaap_AssetRetirementObligationCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
30,711us-gaap_AssetRetirementObligationCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Accrued liabilities |
28,592us-gaap_AccruedLiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
17,437us-gaap_AccruedLiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total current liabilities |
189,524us-gaap_LiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
272,932us-gaap_LiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Long-term debt, less current maturities |
1,426,437us-gaap_LongTermDebtNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
1,360,057us-gaap_LongTermDebtNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Asset retirement obligations, less current portion |
240,943us-gaap_AssetRetirementObligationsNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
235,876us-gaap_AssetRetirementObligationsNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Deferred income taxes |
382us-gaap_DeferredTaxLiabilitiesNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
59,616us-gaap_DeferredTaxLiabilitiesNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Other liabilities |
388,431us-gaap_OtherLiabilitiesNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
417,885us-gaap_OtherLiabilitiesNoncurrent / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Shareholders’ equity: |
|
|
|
|
Common stock |
1us-gaap_CommonStockValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
1us-gaap_CommonStockValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Additional paid-in capital |
417,325us-gaap_AdditionalPaidInCapitalCommonStock / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
414,580us-gaap_AdditionalPaidInCapitalCommonStock / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Retained earnings (accumulated deficit) |
(136,201)us-gaap_RetainedEarningsAccumulatedDeficit / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
118,894us-gaap_RetainedEarningsAccumulatedDeficit / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Treasury stock, at cost |
(24,167)us-gaap_TreasuryStockValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
(24,167)us-gaap_TreasuryStockValue / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total shareholders’ equity |
256,958us-gaap_StockholdersEquity / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
509,308us-gaap_StockholdersEquity / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Total liabilities and shareholders’ equity |
2,502,675us-gaap_LiabilitiesAndStockholdersEquity / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
2,855,674us-gaap_LiabilitiesAndStockholdersEquity / dei_LegalEntityAxis = us-gaap_ParentCompanyMember
|
|
|
Guarantor Subsidiaries |
|
|
|
|
Receivables: |
|
|
|
|
Oil and natural gas sales |
18,937us-gaap_AccountsReceivableNetCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
25,422us-gaap_AccountsReceivableNetCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total receivables |
18,937us-gaap_ReceivablesNetCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
25,422us-gaap_ReceivablesNetCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Deferred income taxes |
1,865us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
1,865us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Prepaid expenses and other assets |
4,442us-gaap_PrepaidExpenseAndOtherAssetsCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
7,619us-gaap_PrepaidExpenseAndOtherAssetsCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total current assets |
25,244us-gaap_AssetsCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
34,906us-gaap_AssetsCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Property and equipment - at cost: |
|
|
|
|
Oil and natural gas properties and equipment |
2,075,085us-gaap_OilAndGasPropertyFullCostMethodGross / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
2,006,751us-gaap_OilAndGasPropertyFullCostMethodGross / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total property and equipment |
2,075,085us-gaap_PropertyPlantAndEquipmentGross / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
2,006,751us-gaap_PropertyPlantAndEquipmentGross / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Less accumulated depreciation, depletion and amortization |
1,249,930us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
1,132,179us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Net property and equipment |
825,155us-gaap_PropertyPlantAndEquipmentNet / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
874,572us-gaap_PropertyPlantAndEquipmentNet / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Other assets |
316,253us-gaap_OtherAssetsNoncurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
349,912us-gaap_OtherAssetsNoncurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total assets |
1,166,652us-gaap_Assets / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
1,259,390us-gaap_Assets / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
5,650us-gaap_AccountsPayableCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
5,455us-gaap_AccountsPayableCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Undistributed oil and natural gas proceeds |
1,019us-gaap_OilAndGasSalesPayableCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
879us-gaap_OilAndGasSalesPayableCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Asset retirement obligations |
6,347us-gaap_AssetRetirementObligationCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
5,292us-gaap_AssetRetirementObligationCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Accrued liabilities |
85,345us-gaap_AccruedLiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
99,180us-gaap_AccruedLiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total current liabilities |
98,361us-gaap_LiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
110,806us-gaap_LiabilitiesCurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Asset retirement obligations, less current portion |
123,780us-gaap_AssetRetirementObligationsNoncurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
118,689us-gaap_AssetRetirementObligationsNoncurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Deferred income taxes |
107,818us-gaap_DeferredTaxLiabilitiesNoncurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
127,372us-gaap_DeferredTaxLiabilitiesNoncurrent / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Shareholders’ equity: |
|
|
|
|
Additional paid-in capital |
703,237us-gaap_AdditionalPaidInCapitalCommonStock / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
703,440us-gaap_AdditionalPaidInCapitalCommonStock / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Retained earnings (accumulated deficit) |
133,456us-gaap_RetainedEarningsAccumulatedDeficit / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
199,083us-gaap_RetainedEarningsAccumulatedDeficit / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total shareholders’ equity |
836,693us-gaap_StockholdersEquity / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
902,523us-gaap_StockholdersEquity / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Total liabilities and shareholders’ equity |
1,166,652us-gaap_LiabilitiesAndStockholdersEquity / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
1,259,390us-gaap_LiabilitiesAndStockholdersEquity / dei_LegalEntityAxis = us-gaap_GuarantorSubsidiariesMember
|
|
|
Eliminations |
|
|
|
|
Receivables: |
|
|
|
|
Joint interest and other |
(85,717)us-gaap_OilAndGasJointInterestBillingReceivables / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(99,240)us-gaap_OilAndGasJointInterestBillingReceivables / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Total receivables |
(85,717)us-gaap_ReceivablesNetCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(99,240)us-gaap_ReceivablesNetCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Deferred income taxes |
(33,325)us-gaap_DeferredTaxAssetsLiabilitiesNetCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
|
Total current assets |
(119,042)us-gaap_AssetsCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(99,240)us-gaap_AssetsCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Property and equipment - at cost: |
|
|
|
|
Other assets |
(1,211,224)us-gaap_OtherAssetsNoncurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(1,306,717)us-gaap_OtherAssetsNoncurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Total assets |
(1,330,266)us-gaap_Assets / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(1,405,957)us-gaap_Assets / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Current liabilities: |
|
|
|
|
Accrued liabilities |
(85,717)us-gaap_AccruedLiabilitiesCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(99,240)us-gaap_AccruedLiabilitiesCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Total current liabilities |
(85,717)us-gaap_LiabilitiesCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(99,240)us-gaap_LiabilitiesCurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Deferred income taxes |
(33,325)us-gaap_DeferredTaxLiabilitiesNoncurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
|
Other liabilities |
(374,531)us-gaap_OtherLiabilitiesNoncurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(404,194)us-gaap_OtherLiabilitiesNoncurrent / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Shareholders’ equity: |
|
|
|
|
Additional paid-in capital |
(703,237)us-gaap_AdditionalPaidInCapitalCommonStock / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(703,440)us-gaap_AdditionalPaidInCapitalCommonStock / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Retained earnings (accumulated deficit) |
(133,456)us-gaap_RetainedEarningsAccumulatedDeficit / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(199,083)us-gaap_RetainedEarningsAccumulatedDeficit / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Total shareholders’ equity |
(836,693)us-gaap_StockholdersEquity / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
(902,523)us-gaap_StockholdersEquity / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|
Total liabilities and shareholders’ equity |
$ (1,330,266)us-gaap_LiabilitiesAndStockholdersEquity / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
$ (1,405,957)us-gaap_LiabilitiesAndStockholdersEquity / us-gaap_ConsolidationItemsAxis = us-gaap_ConsolidationEliminationsMember
|
|
|