XML 26 R29.htm IDEA: XBRL DOCUMENT v3.3.0.814
SEGMENT REPORTING (Tables)
9 Months Ended
Sep. 30, 2015
Segment Reporting [Abstract]  
Summarized information by operating segment
Summarized information by operating segment consists of the following (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2015
 
2014
 
2015
 
2014
Revenues
 
 
 
 
 
 
 
North America
$
182,556

 
$
146,899

 
$
500,059

 
$
402,074

International
 

 
 

 
 

 
 

External customers
6,522

 
6,157

 
18,696

 
17,766

Intersegment revenue
4

 
5

 
25

 
41

Total International revenue
6,526

 
6,162

 
18,721

 
17,807

Intersegment eliminations
(4
)
 
(5
)
 
(25
)
 
(41
)
Total revenues
$
189,078

 
$
153,056

 
$
518,755

 
$
419,840

 
 
 
 
 
 
 
 
EBITDA
 

 
 

 
 

 
 

North America
$
20,993

 
$
42,929

 
$
32,816

 
$
106,387

International
1,096

 
763

 
2,124

 
1,876

Total EBITDA
$
22,089

 
$
43,692

 
$
34,940

 
$
108,263

Reconciliation of EBITDA to net income (loss)
The reconciliation of EBITDA to net income (loss) consists of the following (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2015
 
2014
 
2015
 
2014
EBITDA
$
22,089

 
$
43,692

 
$
34,940

 
$
108,263

Purchase amortization in cost of revenues
(9,964
)
 
(7,790
)
 
(22,887
)
 
(18,547
)
Purchase amortization in operating expenses
(7,153
)
 
(8,361
)
 
(21,260
)
 
(20,696
)
Depreciation and other amortization
(5,403
)
 
(4,061
)
 
(14,860
)
 
(11,490
)
Interest income
42

 
46

 
473

 
245

Interest expense
(2,363
)
 
(2,698
)
 
(7,060
)
 
(8,066
)
Income tax benefit (expense), net
(2,610
)
 
(7,871
)
 
4,199

 
(18,763
)
Net income (loss)
$
(5,362
)
 
$
12,957

 
$
(26,455
)
 
$
30,946

Summarized information by operating segment, assets and liabilities
Summarized information by operating segment consists of the following (in thousands):
 
September 30,
2015
 
December 31,
2014
Property and equipment, net
 
 
 
North America
$
85,236

 
$
71,209

International
2,391

 
2,544

Total property and equipment, net
$
87,627

 
$
73,753

 
 
 
 
Goodwill
 

 
 

North America
$
1,223,668

 
$
1,114,363

International
26,277

 
24,442

Total goodwill
$
1,249,945

 
$
1,138,805

 
 
 
 
Assets
 

 
 

North America
$
2,141,822

 
$
2,138,768

International
40,930

 
41,896

Total operating segment assets
$
2,182,752

 
$
2,180,664

 
 
 
 
Reconciliation of operating segment assets to total assets
 

 
 

Total operating segment assets
$
2,182,752

 
$
2,180,664

Investment in subsidiaries
(18,344
)
 
(18,344
)
Intersegment receivables
(73,672
)
 
(78,638
)
Total assets
$
2,090,736

 
$
2,083,682

 
 
 
 
Liabilities
 

 
 

North America
$
571,465

 
$
564,832

International
73,099

 
75,584

Total operating segment liabilities
$
644,564

 
$
640,416

 
 
 
 
Reconciliation of operating segment liabilities to total liabilities
 

 
 

Total operating segment liabilities
$
644,564

 
$
640,416

Intersegment payables
(63,786
)
 
(70,280
)
Total liabilities
$
580,778

 
$
570,136