XML 82 R68.htm IDEA: XBRL DOCUMENT v3.20.2
Supplemental Guarantor / Non-Guarantor Financial Information Condensed Consolidating Statement of Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Feb. 05, 2020
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Revenues:              
Revenues   $ 114,807   $ 130,751   $ 242,661 $ 265,248
Operating costs and expenses [Abstract]              
Operations (exclusive of depreciation and amortization)   34,737   40,602   69,718 78,121
Depreciation and amortization   25,034   24,247   49,012 48,071
General and administrative   2,535   1,988   5,237 4,608
Total operating costs and expenses   62,306   66,837   123,967 130,800
Operating Income (Loss)   52,501   63,914   118,694 134,448
Equity in earnings of subsidiaries   0   0     0
Equity in earnings of equity method investments   2,156   1,783   3,870 3,883
Interest expense   (13,779)   (19,230)   (31,546) (38,252)
Interest income   2,813   551   5,031 1,079
Gain (Loss) on Extinguishment of Debt $ 25,900 0   0   (25,915) 0
Other Nonoperating Income (Expense)           974  
Gain on Sales-type Leases   33,834   0   33,834 0
Gain on sale of assets and other   468   111   974 (199)
Nonoperating Income (Expense)   25,492   (16,785)   (13,752) (33,489)
Income before income taxes   77,993   47,129   104,942 100,959
State income tax benefit (expense)   (39)   30   (76) (6)
Net income   77,954 $ 26,912 47,159 $ 53,794 104,866 100,953
Allocation of net income attributable to noncontrolling interests   (1,484)   (1,469)   (3,535) (4,081)
Net Income (Loss) Attributable to Parent   76,470   45,690   101,331 96,872
Other Comprehensive Income (Loss), Net of Tax           0  
Net income attributable to the partners   76,470   45,690   101,331 96,872
Parent              
Revenues:              
Revenues   0   0   0 0
Operating costs and expenses [Abstract]              
Operations (exclusive of depreciation and amortization)   0   0   0 0
Depreciation and amortization   0     0  
General and administrative   780   745   1,879 1,821
Total operating costs and expenses   780   745   1,879 1,821
Operating Income (Loss)   (780)   (745)   (1,879) (1,821)
Equity in earnings of subsidiaries   89,893   65,431     136,730
Equity in earnings of equity method investments   0   0   0 0
Interest expense   (12,740)   (18,996)   (29,470) (38,037)
Interest income   26   0   26 0
Gain (Loss) on Extinguishment of Debt           (25,915)  
Other Nonoperating Income (Expense)           141  
Gain on Sales-type Leases   0       0  
Gain on sale of assets and other   71   0     0
Nonoperating Income (Expense)   77,250   (46,435)   (103,210) (98,693)
Income before income taxes   76,470   45,690   101,331 96,872
State income tax benefit (expense)   0   0   0 0
Net income   76,470   45,690   101,331 96,872
Allocation of net income attributable to noncontrolling interests   0   0   0 0
Other Comprehensive Income (Loss), Net of Tax           158,428  
Net income attributable to the partners   76,470   45,690   101,331 96,872
Guarantor Restricted Subsidiaries              
Revenues:              
Revenues   105,304   119,921   219,214 239,379
Operating costs and expenses [Abstract]              
Operations (exclusive of depreciation and amortization)   30,980   36,701   62,111 70,778
Depreciation and amortization   20,739   20,027   40,492 39,563
General and administrative   1,755   1,243   3,358 2,787
Total operating costs and expenses   53,474   57,971   105,961 113,128
Operating Income (Loss)   51,830   61,950   113,253 126,251
Equity in earnings of subsidiaries   1,510   2,063     7,559
Equity in earnings of equity method investments   1,449   1,783   3,537 3,883
Interest expense   (1,039)   (234)   (2,076) (215)
Interest income   2,787   551   5,005 1,079
Gain (Loss) on Extinguishment of Debt           0  
Other Nonoperating Income (Expense)           816  
Gain on Sales-type Leases   33,834       33,834  
Gain on sale of assets and other   396   69     (260)
Nonoperating Income (Expense)   38,937   4,232   46,921 12,046
Income before income taxes   90,767   66,182   160,174 138,297
State income tax benefit (expense)   (39)   30   (76) (6)
Net income   90,728   66,212   160,098 138,291
Allocation of net income attributable to noncontrolling interests   (835)   (781)   (1,670) (1,561)
Other Comprehensive Income (Loss), Net of Tax           5,805  
Net income attributable to the partners   89,893   65,431   158,428 136,730
Non-Guarantor Non-Restricted Subsidiaries              
Revenues:              
Revenues   9,503   10,830   23,447 25,869
Operating costs and expenses [Abstract]              
Operations (exclusive of depreciation and amortization)   3,757   3,901   7,607 7,343
Depreciation and amortization   4,295   4,220   8,520 8,508
General and administrative   0   0   0 0
Total operating costs and expenses   8,052   8,121   16,127 15,851
Operating Income (Loss)   1,451   2,709   7,320 10,018
Equity in earnings of subsidiaries   0   0     0
Equity in earnings of equity method investments   707   0   333 0
Interest expense   0   0   0 0
Interest income   0   0   0 0
Gain (Loss) on Extinguishment of Debt           0  
Other Nonoperating Income (Expense)           17  
Gain on Sales-type Leases   0       0  
Gain on sale of assets and other   1   42     61
Nonoperating Income (Expense)   708   42   350 61
Income before income taxes   2,159   2,751   7,670 10,079
State income tax benefit (expense)   0   0   0 0
Net income   2,159   2,751   7,670 10,079
Allocation of net income attributable to noncontrolling interests   (649)   (688)   (1,865) (2,520)
Other Comprehensive Income (Loss), Net of Tax           0  
Net income attributable to the partners   1,510   2,063   5,805 7,559
Eliminations              
Revenues:              
Revenues   0   0   0 0
Operating costs and expenses [Abstract]              
Operations (exclusive of depreciation and amortization)   0   0   0 0
Depreciation and amortization   0   0   0 0
General and administrative   0   0   0 0
Total operating costs and expenses   0   0   0 0
Operating Income (Loss)   0   0   0 0
Equity in earnings of subsidiaries   (91,403)   (67,494)     (144,289)
Equity in earnings of equity method investments   0   0   0 0
Interest expense   0   0   0 0
Interest income   0   0   0 0
Gain (Loss) on Extinguishment of Debt           0  
Other Nonoperating Income (Expense)           0  
Gain on Sales-type Leases   0       0  
Gain on sale of assets and other   0   0     0
Nonoperating Income (Expense)   (91,403)   (67,494)   (164,233) (144,289)
Income before income taxes   (91,403)   (67,494)   (164,233) (144,289)
State income tax benefit (expense)   0   0   0 0
Net income   (91,403)   (67,494)   (164,233) (144,289)
Allocation of net income attributable to noncontrolling interests   0   0   0 0
Other Comprehensive Income (Loss), Net of Tax           (164,233)  
Net income attributable to the partners   (91,403)   (67,494)   (164,233) (144,289)
Affiliates              
Revenues:              
Revenues   95,563   102,369   196,991 205,728
Affiliates | Parent              
Revenues:              
Revenues   0   0   0 0
Affiliates | Guarantor Restricted Subsidiaries              
Revenues:              
Revenues   89,417   96,221   184,172 193,614
Affiliates | Non-Guarantor Non-Restricted Subsidiaries              
Revenues:              
Revenues   6,146   6,148   12,819 12,114
Affiliates | Eliminations              
Revenues:              
Revenues   0   0   0 0
Third parties              
Revenues:              
Revenues   19,244   28,382   45,670 59,520
Third parties | Parent              
Revenues:              
Revenues   0   0   0 0
Third parties | Guarantor Restricted Subsidiaries              
Revenues:              
Revenues   15,887   23,700   35,042 45,765
Third parties | Non-Guarantor Non-Restricted Subsidiaries              
Revenues:              
Revenues   3,357   4,682   10,628 13,755
Third parties | Eliminations              
Revenues:              
Revenues   $ 0   $ 0   $ 0 $ 0