XML 55 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
SEGMENT REPORTING (Tables)
 12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Summarized information by operating segment
Summarized information by operating segment consists of the following (in thousands):

 
Year Ended December 31,
 
2013
 
2014
 
2015
Revenues
 
 
 
 
 
North America
$
420,817

 
$
552,141

 
$
686,573

International
 
 
 

 
 

External customers
20,126

 
23,795

 
25,191

Intersegment revenue
339

 
57

 
41

Total International revenue
20,465

 
23,852

 
25,232

Intersegment eliminations
(339
)
 
(57
)
 
(41
)
Total revenues
$
440,943

 
$
575,936

 
$
711,764

 
 
 
 
 
 
EBITDA
 

 
 

 
 

North America
$
97,348

 
$
148,913

 
$
87,092

International
(3,136
)
 
2,337

 
2,895

Total EBITDA
$
94,212

 
$
151,250

 
$
89,987
Reconciliation of EBITDA to net income (loss)
The reconciliation of EBITDA to net income (loss) consists of the following (in thousands):

 
Year Ended December 31,
 
2013
 
2014
 
2015
EBITDA
$
94,212

 
$
151,250

 
$
89,987

Purchase amortization in cost of revenues
(11,883
)
 
(26,290
)
 
(30,077
)
Purchase amortization in operating expenses
(15,183
)
 
(28,432
)
 
(27,931
)
Depreciation and other amortization
(12,992
)
 
(15,650
)
 
(20,524
)
Interest income
326

 
516

 
537

Interest expense
(6,943
)
 
(10,481
)
 
(9,411
)
Income tax expense, net
(17,803
)
 
(26,044
)
 
(6,046
)
Net income (loss)
$
29,734

 
$
44,869

 
$
(3,465
)
Summarized information by operating segment, assets and liabilities
Summarized information by operating segment consists of the following (in thousands):

 
December 31,
 
2014
 
2015
Property and equipment, net
 
 
 
North America
$
71,209

 
$
86,191

International
2,544

 
2,120

Total property and equipment, net
$
73,753

 
$
88,311

 
 
 
 
Goodwill
 

 
 

North America
$
1,114,363

 
$
1,227,310

International
24,442

 
25,635

Total goodwill
$
1,138,805

 
$
1,252,945

 
 
 
 
Assets
 

 
 

North America
$
2,125,569

 
$
2,130,202

International
41,896

 
41,370

Total operating segment assets
$
2,167,465

 
$
2,171,572

 
 
 
 
Reconciliation of operating segment assets to total assets
 

 
 

Total operating segment assets
$
2,167,465

 
$
2,171,572

Investment in subsidiaries
(18,344
)
 
(18,344
)
Intersegment receivables
(78,638
)
 
(73,657
)
Total assets
$
2,070,483

 
$
2,079,571

 
 
 
 
Liabilities
 

 
 

North America
$
551,633

 
$
525,566

International
75,584

 
72,544

Total operating segment liabilities
$
627,217

 
$
598,110

 
 
 
 
Reconciliation of operating segment liabilities to total liabilities
 

 
 

Total operating segment liabilities
$
627,217

 
$
598,110

Intersegment payables
(70,280
)
 
(62,319
)
Total liabilities
$
556,937

 
$
535,791