XML 104 R87.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues:    
Direct Financing Lease, Revenue $ 3,882 $ 4,329
Total Revenues 567,232 661,609
Cost of Goods and Services Sold 403,372 496,132
Expenses:    
Operating 63,207 69,791
General and administrative 29,547 26,477
Depreciation and amortization 59,036 50,536
Gain (Loss) on Disposition of Assets (1,444) (3,566)
Total expenses 553,718 639,370
Earnings from equity method investments 13,951 12,614
Operating income 27,465 34,853
Other expenses (income), net:    
Interest Expense 36,652 42,461
Foreign currency transaction loss (gain) (288) 3,294
Other expense (income), net (979) (950)
Total other expenses, net 35,385 44,805
Income (loss) from continuing operations before income taxes (7,920) (9,952)
Income tax expense (benefit) (4,606) 23,083
Net loss (3,314) (33,035)
Net Income (Loss) Attributable to Noncontrolling Interest 3,525 0
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 5,580  
Net Income (Loss) Attributable to Parent (6,839) (33,035)
Other comprehensive income (loss), net of income taxes 14,233 (18,171)
Comprehensive income (loss) (17,547) (14,864)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (26,652) (14,864)
Consolidation, Eliminations [Member]    
Revenues:    
Direct Financing Lease, Revenue 0 0
Total Revenues (3,030) 0
Cost of Goods and Services Sold (3,030) 0
Expenses:    
Operating 0 0
General and administrative 0 0
Depreciation and amortization 0 0
Gain (Loss) on Disposition of Assets 0 0
Total expenses (3,030) 0
Earnings from equity method investments (34,399) (46,778)
Operating income (34,399) (46,778)
Other expenses (income), net:    
Interest Expense 0 (240)
Foreign currency transaction loss (gain) 0 0
Other expense (income), net 0 240
Total other expenses, net 0 0
Income (loss) from continuing operations before income taxes (34,399) (46,778)
Income tax expense (benefit) 0 0
Net loss (34,399) (46,778)
Net Income (Loss) Attributable to Noncontrolling Interest 0  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 0  
Net Income (Loss) Attributable to Parent (34,399)  
Other comprehensive income (loss), net of income taxes 0 0
Comprehensive income (loss) (34,399) (46,778)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (34,399)  
Reportable Legal Entities [Member] | Parent Company [Member]    
Revenues:    
Direct Financing Lease, Revenue 0 0
Total Revenues 0 0
Cost of Goods and Services Sold 0 0
Expenses:    
Operating 0 0
General and administrative 16,324 6,486
Depreciation and amortization 671 724
Gain (Loss) on Disposition of Assets 0 49,288
Total expenses 16,995 56,498
Earnings from equity method investments 29,355 59,446
Operating income 12,360 2,948
Other expenses (income), net:    
Interest Expense 25,509 13,379
Foreign currency transaction loss (gain) (286) 4,403
Other expense (income), net (591) (735)
Total other expenses, net 24,632 17,047
Income (loss) from continuing operations before income taxes (12,272) (14,099)
Income tax expense (benefit) (5,433) 18,936
Net loss (6,839) (33,035)
Net Income (Loss) Attributable to Noncontrolling Interest 0  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 0  
Net Income (Loss) Attributable to Parent (6,839)  
Other comprehensive income (loss), net of income taxes 20,417 5,612
Comprehensive income (loss) (27,256) (38,647)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (27,256)  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Revenues:    
Direct Financing Lease, Revenue 0 0
Total Revenues 453,735 516,958
Cost of Goods and Services Sold 406,006 469,998
Expenses:    
Operating 23,917 27,541
General and administrative 3,657 5,769
Depreciation and amortization 18,997 18,731
Gain (Loss) on Disposition of Assets (619) (78,729)
Total expenses 451,958 443,310
Earnings from equity method investments 18,995 (54)
Operating income 20,772 73,594
Other expenses (income), net:    
Interest Expense 286 23,565
Foreign currency transaction loss (gain) 0 (197)
Other expense (income), net (40) (5)
Total other expenses, net 246 23,363
Income (loss) from continuing operations before income taxes 20,526 50,231
Income tax expense (benefit) 0 0
Net loss 20,526 50,231
Net Income (Loss) Attributable to Noncontrolling Interest 0  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 0  
Net Income (Loss) Attributable to Parent 20,526  
Other comprehensive income (loss), net of income taxes (6,103) 256
Comprehensive income (loss) 26,629 49,975
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 26,629  
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Revenues:    
Direct Financing Lease, Revenue 3,882 4,329
Total Revenues 116,527 144,651
Cost of Goods and Services Sold 396 26,134
Expenses:    
Operating 39,290 42,250
General and administrative 9,566 14,222
Depreciation and amortization 39,368 31,081
Gain (Loss) on Disposition of Assets (825) 25,875
Total expenses 87,795 139,562
Earnings from equity method investments 0 0
Operating income 28,732 5,089
Other expenses (income), net:    
Interest Expense 10,857 5,757
Foreign currency transaction loss (gain) (2) (912)
Other expense (income), net (348) (450)
Total other expenses, net 10,507 4,395
Income (loss) from continuing operations before income taxes 18,225 694
Income tax expense (benefit) 827 4,147
Net loss 17,398 (3,453)
Net Income (Loss) Attributable to Noncontrolling Interest 3,525  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 5,580  
Net Income (Loss) Attributable to Parent 13,873  
Other comprehensive income (loss), net of income taxes (81) (24,039)
Comprehensive income (loss) 17,479 20,586
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 8,374  
Product [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 420,233 510,768
Product [Member] | Consolidation, Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 0
Product [Member] | Reportable Legal Entities [Member] | Parent Company [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 0
Product [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 420,233 479,449
Product [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 31,319
Service [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 87,373 92,244
Service [Member] | Consolidation, Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax (54) 0
Service [Member] | Reportable Legal Entities [Member] | Parent Company [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 0
Service [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 28,042 31,490
Service [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 59,385 60,754
Storage Revenue [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 42,308 39,651
Storage Revenue [Member] | Consolidation, Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax (2,976) 0
Storage Revenue [Member] | Reportable Legal Entities [Member] | Parent Company [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 0
Storage Revenue [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 5,393 6,019
Storage Revenue [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 39,891 33,632
Other revenue [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 13,436 14,617
Other revenue [Member] | Consolidation, Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 0
Other revenue [Member] | Reportable Legal Entities [Member] | Parent Company [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 0 0
Other revenue [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax 67 0
Other revenue [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenue from Contract with Customer, Excluding Assessed Tax $ 13,369 $ 14,617