XML 104 R80.htm IDEA: XBRL DOCUMENT v3.22.4
Supplemental Guarantor / Non-Guarantor Financial Information - Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Revenues:        
Revenues:   $ 547,480 $ 494,495 $ 497,848
Operating costs and expenses:        
Operations (exclusive of depreciation and amortization)   210,623 170,524 147,692
Depreciation and amortization   99,092 93,800 99,578
General and administrative   17,003 12,637 9,989
Goodwill impairment $ 35,700 0 11,034 35,653
Total operating costs and expenses   326,718 287,995 292,912
Operating income   220,762 206,500 204,936
Equity in earnings of subsidiaries   0 0 0
Equity in earnings (losses) of equity method investments   (260) 12,432 6,647
Interest expense   (82,560) (53,818) (59,424)
Interest income   91,406 29,925 10,621
Gain on sales-type lease   0 24,677 33,834
Loss on early extinguishment of debt   0 0 (25,915)
Gain on sale of assets and other   668 6,179 8,691
Total other income (expense)   9,254 19,395 (25,546)
Income before income taxes   230,016 225,895 179,390
State income tax expense   (111) (32) (167)
Net income   229,905 225,863 179,223
Allocation of net income attributable to noncontrolling interests   (13,122) (10,917) (8,740)
Net income attributable to the partners   216,783 214,946 170,483
Affiliates        
Revenues:        
Revenues:   438,280 390,849 399,809
Third parties        
Revenues:        
Revenues:   109,200 103,646 98,039
Parent        
Operating costs and expenses:        
Loss on early extinguishment of debt       (25,915)
Guarantor Restricted Subsidiaries        
Operating costs and expenses:        
Loss on early extinguishment of debt       0
Non-Guarantor Non-Restricted Subsidiaries        
Operating costs and expenses:        
Loss on early extinguishment of debt       0
Reportable Legal Entities | Parent        
Revenues:        
Revenues:   0 0 0
Operating costs and expenses:        
Operations (exclusive of depreciation and amortization)   0 0 0
Depreciation and amortization   0 0 0
General and administrative   3,777 3,647 3,227
Goodwill impairment     0 0
Total operating costs and expenses   3,777 3,647 3,227
Operating income   (3,777) (3,647) (3,227)
Equity in earnings of subsidiaries   299,319 275,558 254,608
Equity in earnings (losses) of equity method investments   0 0 0
Interest expense   (78,759) (49,864) (55,298)
Interest income   0 0 26
Gain on sales-type lease     0 0
Gain on sale of assets and other   0 0 289
Total other income (expense)   220,560 225,694 173,710
Income before income taxes   216,783 222,047 170,483
State income tax expense   0 0 0
Net income   216,783 222,047 170,483
Allocation of net income attributable to noncontrolling interests   0 0 0
Net income attributable to the partners   216,783 222,047 170,483
Reportable Legal Entities | Parent | Affiliates        
Revenues:        
Revenues:   0 0 0
Reportable Legal Entities | Parent | Third parties        
Revenues:        
Revenues:   0 0 0
Reportable Legal Entities | Guarantor Restricted Subsidiaries        
Revenues:        
Revenues:   547,480 494,495 497,848
Operating costs and expenses:        
Operations (exclusive of depreciation and amortization)   206,945 167,832 146,585
Depreciation and amortization   99,092 93,800 99,578
General and administrative   13,226 8,990 6,762
Goodwill impairment     11,034 35,653
Total operating costs and expenses   319,263 281,656 288,578
Operating income   228,217 212,839 209,270
Equity in earnings of subsidiaries   8,071 2,532 219
Equity in earnings (losses) of equity method investments   (3,585) 8,897 5,105
Interest expense   (20,296) (8,174) (4,126)
Interest income   91,406 29,925 10,592
Gain on sales-type lease     31,778 33,834
Gain on sale of assets and other   668 6,179 8,402
Total other income (expense)   76,264 71,137 54,026
Income before income taxes   304,481 283,976 263,296
State income tax expense   (111) (32) (167)
Net income   304,370 283,944 263,129
Allocation of net income attributable to noncontrolling interests   (5,051) (8,386) (8,521)
Net income attributable to the partners   299,319 275,558 254,608
Reportable Legal Entities | Guarantor Restricted Subsidiaries | Affiliates        
Revenues:        
Revenues:   438,280 390,849 399,809
Reportable Legal Entities | Guarantor Restricted Subsidiaries | Third parties        
Revenues:        
Revenues:   109,200 103,646 98,039
Reportable Legal Entities | Non-Guarantor Non-Restricted Subsidiaries        
Revenues:        
Revenues:   0 0 0
Operating costs and expenses:        
Operations (exclusive of depreciation and amortization)   3,678 2,692 1,107
Depreciation and amortization   0 0 0
General and administrative   0 0 0
Goodwill impairment     0 0
Total operating costs and expenses   3,678 2,692 1,107
Operating income   (3,678) (2,692) (1,107)
Equity in earnings of subsidiaries   0 0 0
Equity in earnings (losses) of equity method investments   3,325 3,535 1,542
Interest expense   0 0 0
Interest income   16,495 4,220 3
Gain on sales-type lease     0 0
Gain on sale of assets and other   0 0  
Total other income (expense)   19,820 7,755 1,545
Income before income taxes   16,142 5,063 438
State income tax expense   0 0 0
Net income   16,142 5,063 438
Allocation of net income attributable to noncontrolling interests   (8,071) (2,531) (219)
Net income attributable to the partners   8,071 2,532 219
Reportable Legal Entities | Non-Guarantor Non-Restricted Subsidiaries | Affiliates        
Revenues:        
Revenues:   0 0 0
Reportable Legal Entities | Non-Guarantor Non-Restricted Subsidiaries | Third parties        
Revenues:        
Revenues:   0 0 0
Eliminations        
Revenues:        
Revenues:   0 0 0
Operating costs and expenses:        
Operations (exclusive of depreciation and amortization)   0 0 0
Depreciation and amortization   0 0 0
General and administrative   0 0 0
Goodwill impairment     0 0
Total operating costs and expenses   0 0 0
Operating income   0 0 0
Equity in earnings of subsidiaries   (307,390) (278,090) (254,827)
Equity in earnings (losses) of equity method investments   0 0 0
Interest expense   16,495 4,220 0
Interest income   (16,495) (4,220) 0
Gain on sales-type lease     (7,101) 0
Loss on early extinguishment of debt       0
Gain on sale of assets and other   0 0 0
Total other income (expense)   (307,390) (285,191) (254,827)
Income before income taxes   (307,390) (285,191) (254,827)
State income tax expense   0 0 0
Net income   (307,390) (285,191) (254,827)
Allocation of net income attributable to noncontrolling interests   0 0 0
Net income attributable to the partners   (307,390) (285,191) (254,827)
Eliminations | Affiliates        
Revenues:        
Revenues:   0 0 0
Eliminations | Third parties        
Revenues:        
Revenues:   $ 0 $ 0 $ 0