XML 25 R53.htm IDEA: XBRL DOCUMENT v3.20.1
CONDENSED CONSOLIDATING FINANCIAL INFORMATION - Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
CONDENSED CONSOLIDATING FINANCIAL INFORMATION    
Net revenues $ 325,662 $ 338,649
Operating expenses:    
Cost of services and products (exclusive of depreciation and amortization) 137,755 148,319
Selling, general and administrative expenses 67,817 74,367
Depreciation and amortization 82,738 99,243
Income from operations 37,352 16,720
Other income (expense):    
Interest expense, net of interest income (32,095) (34,283)
Gain on extinguishment of debt 234  
Investment income 10,579 8,601
Other, net 4,594 (1,369)
Income (loss) before income taxes 20,664 (10,331)
Income tax expense (benefit) 5,041 (3,145)
Net income (loss) 15,623 (7,186)
Less: net income (loss) attributable to noncontrolling interest 76 79
Net income (loss) attributable to common shareholders 15,547 (7,265)
Total comprehensive income (loss) attributable to common shareholders 5,547 (13,711)
Eliminations    
CONDENSED CONSOLIDATING FINANCIAL INFORMATION    
Net revenues (3,054) (3,098)
Operating expenses:    
Cost of services and products (exclusive of depreciation and amortization) (2,948) (2,988)
Selling, general and administrative expenses (106) (110)
Other income (expense):    
Equity in earnings of subsidiaries, net (45,359) (1,379)
Income (loss) before income taxes (45,359) (1,379)
Net income (loss) (45,359) (1,379)
Net income (loss) attributable to common shareholders (45,359) (1,379)
Total comprehensive income (loss) attributable to common shareholders (35,695) 4,041
Parent | Reportable legal entity    
Operating expenses:    
Selling, general and administrative expenses 1,078 1,655
Income from operations (1,078) (1,655)
Other income (expense):    
Interest expense, net of interest income (25) (28)
Equity in earnings of subsidiaries, net 16,383 (6,076)
Other, net   (3)
Income (loss) before income taxes 15,280 (7,762)
Income tax expense (benefit) (267) (497)
Net income (loss) 15,547 (7,265)
Net income (loss) attributable to common shareholders 15,547 (7,265)
Total comprehensive income (loss) attributable to common shareholders 5,547 (13,711)
Subsidiary Issuer | Reportable legal entity    
Operating expenses:    
Selling, general and administrative expenses   (193)
Income from operations   193
Other income (expense):    
Interest expense, net of interest income (31,554) (34,088)
Intercompany interest income (expense) 14,727 14,727
Gain on extinguishment of debt 234  
Investment income 202 190
Equity in earnings of subsidiaries, net 28,769 7,242
Other, net   56
Income (loss) before income taxes 12,378 (11,680)
Income tax expense (benefit) (4,005) (5,604)
Net income (loss) 16,383 (6,076)
Net income (loss) attributable to common shareholders 16,383 (6,076)
Total comprehensive income (loss) attributable to common shareholders 6,383 (12,522)
Guarantors | Reportable legal entity    
CONDENSED CONSOLIDATING FINANCIAL INFORMATION    
Net revenues 317,054 329,278
Operating expenses:    
Cost of services and products (exclusive of depreciation and amortization) 137,034 147,801
Selling, general and administrative expenses 64,846 70,600
Depreciation and amortization 80,258 96,781
Income from operations 34,916 14,096
Other income (expense):    
Interest expense, net of interest income (526) (167)
Intercompany interest income (expense) (14,711) (14,708)
Investment income 10,377 8,411
Equity in earnings of subsidiaries, net 207 213
Other, net 4,538 (1,408)
Income (loss) before income taxes 34,801 6,437
Income tax expense (benefit) 8,442 1,756
Net income (loss) 26,359 4,681
Less: net income (loss) attributable to noncontrolling interest 76 79
Net income (loss) attributable to common shareholders 26,283 4,602
Total comprehensive income (loss) attributable to common shareholders 26,610 5,560
Non-Guarantors | Reportable legal entity    
CONDENSED CONSOLIDATING FINANCIAL INFORMATION    
Net revenues 11,662 12,469
Operating expenses:    
Cost of services and products (exclusive of depreciation and amortization) 3,669 3,506
Selling, general and administrative expenses 1,999 2,415
Depreciation and amortization 2,480 2,462
Income from operations 3,514 4,086
Other income (expense):    
Interest expense, net of interest income 10  
Intercompany interest income (expense) (16) (19)
Other, net 56 (14)
Income (loss) before income taxes 3,564 4,053
Income tax expense (benefit) 871 1,200
Net income (loss) 2,693 2,853
Net income (loss) attributable to common shareholders 2,693 2,853
Total comprehensive income (loss) attributable to common shareholders $ 2,702 $ 2,921