XML 64 R53.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATING FINANCIAL INFORMATION - Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
CONDENSED CONSOLIDATING FINANCIAL INFORMATION            
Net revenues $ 325,176   $ 333,532   $ 650,838 $ 672,181
Operating expenses:            
Cost of services and products (exclusive of depreciation and amortization) 139,534   143,780   277,289 292,099
Selling, general and administrative expenses 64,796   78,148   132,613 152,515
Depreciation and amortization 81,066   97,304   163,804 196,547
Income from operations 39,780   14,300   77,132 31,020
Other income (expense):            
Interest expense, net of interest income (31,459)   (34,737)   (63,554) (69,020)
Gain on extinguishment of debt     249   234 249
Investment income 9,180   10,750   19,759 19,351
Other, net 709   (1,652)   5,303 (3,021)
Income (loss) before income taxes 18,210   (11,090)   38,874 (21,421)
Income tax expense (benefit) 4,275   (3,778)   9,316 (6,923)
Net income (loss) 13,935 $ 15,623 (7,312) $ (7,186) 29,558 (14,498)
Less: net income (loss) attributable to noncontrolling interest 95   75   171 154
Net income (loss) attributable to common shareholders 13,840   (7,387)   29,387 (14,652)
Total comprehensive income (loss) attributable to common shareholders 16,289   (18,947)   21,836 (32,658)
Eliminations            
CONDENSED CONSOLIDATING FINANCIAL INFORMATION            
Net revenues (3,091)   (3,160)   (6,145) (6,258)
Operating expenses:            
Cost of services and products (exclusive of depreciation and amortization) (2,982)   (3,044)   (5,930) (6,032)
Selling, general and administrative expenses (109)   (116)   (215) (226)
Other income (expense):            
Equity in earnings of subsidiaries, net (44,277)   (1,392)   (89,636) (2,771)
Income (loss) before income taxes (44,277)   (1,392)   (89,636) (2,771)
Net income (loss) (44,277)   (1,392)   (89,636) (2,771)
Net income (loss) attributable to common shareholders (44,277)   (1,392)   (89,636) (2,771)
Total comprehensive income (loss) attributable to common shareholders (47,061)   9,142   (82,756) 13,183
Parent | Reportable legal entity            
Operating expenses:            
Selling, general and administrative expenses 2,521   2,012   3,599 3,667
Income from operations (2,521)   (2,012)   (3,599) (3,667)
Other income (expense):            
Interest expense, net of interest income (25)   (27)   (50) (55)
Equity in earnings of subsidiaries, net 15,779   (6,015)   32,162 (12,091)
Other, net     4     1
Income (loss) before income taxes 13,233   (8,050)   28,513 (15,812)
Income tax expense (benefit) (607)   (663)   (874) (1,160)
Net income (loss) 13,840   (7,387)   29,387 (14,652)
Net income (loss) attributable to common shareholders 13,840   (7,387)   29,387 (14,652)
Total comprehensive income (loss) attributable to common shareholders 16,289   (18,947)   21,836 (32,658)
Subsidiary Issuer | Reportable legal entity            
Operating expenses:            
Selling, general and administrative expenses 1       1 (193)
Income from operations (1)       (1) 193
Other income (expense):            
Interest expense, net of interest income (31,035)   (34,628)   (62,589) (68,716)
Intercompany interest income (expense) 14,727   14,727   29,454 29,454
Gain on extinguishment of debt     249   234 249
Investment income         202 190
Equity in earnings of subsidiaries, net 28,238   7,202   57,007 14,444
Other, net     (14)     42
Income (loss) before income taxes 11,929   (12,464)   24,307 (24,144)
Income tax expense (benefit) (3,850)   (6,449)   (7,855) (12,053)
Net income (loss) 15,779   (6,015)   32,162 (12,091)
Net income (loss) attributable to common shareholders 15,779   (6,015)   32,162 (12,091)
Total comprehensive income (loss) attributable to common shareholders 18,228   (17,575)   24,611 (30,097)
Guarantors | Reportable legal entity            
CONDENSED CONSOLIDATING FINANCIAL INFORMATION            
Net revenues 316,557   324,710   633,611 653,988
Operating expenses:            
Cost of services and products (exclusive of depreciation and amortization) 138,779   143,283   275,813 291,084
Selling, general and administrative expenses 60,561   73,707   125,407 144,307
Depreciation and amortization 78,568   94,811   158,826 191,592
Income from operations 38,649   12,909   73,565 27,005
Other income (expense):            
Interest expense, net of interest income (425)   (90)   (951) (257)
Intercompany interest income (expense) (14,711)   (14,707)   (29,422) (29,415)
Investment income 9,180   10,750   19,557 19,161
Equity in earnings of subsidiaries, net 260   205   467 418
Other, net 653   (1,625)   5,191 (3,033)
Income (loss) before income taxes 33,606   7,442   68,407 13,879
Income tax expense (benefit) 7,854   2,215   16,296 3,971
Net income (loss) 25,752   5,227   52,111 9,908
Less: net income (loss) attributable to noncontrolling interest 95   75   171 154
Net income (loss) attributable to common shareholders 25,657   5,152   51,940 9,754
Total comprehensive income (loss) attributable to common shareholders 25,983   6,110   52,593 11,670
Non-Guarantors | Reportable legal entity            
CONDENSED CONSOLIDATING FINANCIAL INFORMATION            
Net revenues 11,710   11,982   23,372 24,451
Operating expenses:            
Cost of services and products (exclusive of depreciation and amortization) 3,737   3,541   7,406 7,047
Selling, general and administrative expenses 1,822   2,545   3,821 4,960
Depreciation and amortization 2,498   2,493   4,978 4,955
Income from operations 3,653   3,403   7,167 7,489
Other income (expense):            
Interest expense, net of interest income 26   8   36 8
Intercompany interest income (expense) (16)   (20)   (32) (39)
Other, net 56   (17)   112 (31)
Income (loss) before income taxes 3,719   3,374   7,283 7,427
Income tax expense (benefit) 878   1,119   1,749 2,319
Net income (loss) 2,841   2,255   5,534 5,108
Net income (loss) attributable to common shareholders 2,841   2,255   5,534 5,108
Total comprehensive income (loss) attributable to common shareholders $ 2,850   $ 2,323   $ 5,552 $ 5,244