XML 102 R87.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues:        
Direct Financing Lease, Revenue $ 4,034 $ 4,251 $ 7,916 $ 8,580
Total Revenues 674,940 595,794 1,242,172 1,257,403
Expenses:        
Cost of Goods and Services Sold 493,580 412,089 896,952 908,221
Operating 77,997 90,245 141,204 160,036
General and administrative 25,520 22,886 55,067 49,363
Depreciation and amortization 64,011 51,755 123,047 102,291
Gain (Loss) on Disposition of Assets 8,936 1,824 7,492 (1,742)
Total expenses 670,044 578,799 1,223,762 1,218,169
Earnings from equity method investments 12,695 14,351 26,646 26,965
Operating income 17,591 31,346 45,056 66,199
Other expenses (income), net:        
Interest Expense 38,910 35,904 75,562 78,365
Foreign currency transaction loss (gain) (989) 2,314 (1,277) 5,608
Other expense (income), net (1,347) (533) (2,326) (1,483)
Total other expenses, net 36,574 37,685 71,959 82,490
Income (loss) from continuing operations before income taxes (18,983) (6,339) (26,903) (16,291)
Income tax expense (benefit) (6,085) (3,613) (10,691) 19,470
Net loss (12,898) (2,726) (16,212) (35,761)
Net Income (Loss) Attributable to Noncontrolling Interest 12,689 0 16,214 0
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 8,018   13,598  
Net Income (Loss) Attributable to Parent (25,587) (2,726) (32,426) (35,761)
Other comprehensive income (loss), net of income taxes (27,387) (6,180) (13,154) (24,351)
Comprehensive income (loss) 14,489 3,454 (3,058) (11,410)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (6,218) 3,454 (32,870) (11,410)
Consolidation, Eliminations [Member]        
Revenues:        
Direct Financing Lease, Revenue 0 0 0 0
Total Revenues (3,127) 0 (6,157) 0
Expenses:        
Cost of Goods and Services Sold (3,127) 0 (6,157) 0
Operating 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Gain (Loss) on Disposition of Assets 0 0 0 0
Total expenses (3,127) 0 (6,157) 0
Earnings from equity method investments (5,873) (114,208) (40,272) (161,597)
Operating income (5,873) (114,208) (40,272) (161,597)
Other expenses (income), net:        
Interest Expense (148) 0 (148) (240)
Foreign currency transaction loss (gain) 0 0 0 0
Other expense (income), net 148 0 148 240
Total other expenses, net 0 0 0 0
Income (loss) from continuing operations before income taxes (5,873) (114,208) (40,272) (161,597)
Income tax expense (benefit) 0 0 0 0
Net loss (5,873) (114,208) (40,272) (161,597)
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 0   0  
Net Income (Loss) Attributable to Parent (5,873)   (40,272)  
Other comprehensive income (loss), net of income taxes 0 0 0 0
Comprehensive income (loss) (5,873) (114,208) (40,272) (161,597)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (5,873)   (40,272)  
Reportable Legal Entities [Member] | Parent Company [Member]        
Revenues:        
Direct Financing Lease, Revenue 0 0 0 0
Total Revenues 0 0 0 0
Expenses:        
Cost of Goods and Services Sold 0 0 0 0
Operating 0 0 0 0
General and administrative 12,025 6,489 28,349 12,975
Depreciation and amortization 739 770 1,410 1,494
Gain (Loss) on Disposition of Assets 0 83,322 0 132,610
Total expenses 12,764 90,581 29,759 147,079
Earnings from equity method investments 14,132 100,135 43,487 159,581
Operating income 1,368 9,554 13,728 12,502
Other expenses (income), net:        
Interest Expense 24,223 17,862 49,732 31,241
Foreign currency transaction loss (gain) (970) 2,063 (1,256) 6,466
Other expense (income), net (1,063) (121) (1,654) (856)
Total other expenses, net 22,190 19,804 46,822 36,851
Income (loss) from continuing operations before income taxes (20,822) (10,250) (33,094) (24,349)
Income tax expense (benefit) 4,765 (7,524) (668) 11,412
Net loss (25,587) (2,726) (32,426) (35,761)
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 0   0  
Net Income (Loss) Attributable to Parent (25,587)   (32,426)  
Other comprehensive income (loss), net of income taxes (10,794) 4,479 9,623 10,091
Comprehensive income (loss) (14,793) (7,205) (42,049) (45,852)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (14,793)   (42,049)  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Direct Financing Lease, Revenue 0 0 0 0
Total Revenues 546,910 464,395 1,000,645 981,351
Expenses:        
Cost of Goods and Services Sold 496,022 411,982 902,028 881,980
Operating 24,638 28,632 48,555 56,173
General and administrative 3,608 6,091 7,264 11,859
Depreciation and amortization 19,148 19,622 38,145 38,353
Gain (Loss) on Disposition of Assets 3,737 (72,324) 3,118 (151,052)
Total expenses 547,153 394,003 999,110 837,313
Earnings from equity method investments 4,436 28,424 23,431 28,981
Operating income 4,193 98,816 24,966 173,019
Other expenses (income), net:        
Interest Expense 350 11,966 636 35,530
Foreign currency transaction loss (gain) 0 344 0 147
Other expense (income), net (11) (3) (51) (8)
Total other expenses, net 339 12,307 585 35,669
Income (loss) from continuing operations before income taxes 3,854 86,509 24,381 137,350
Income tax expense (benefit) 0 0 0 0
Net loss 3,854 86,509 24,381 137,350
Net Income (Loss) Attributable to Noncontrolling Interest 0   0  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 0   0  
Net Income (Loss) Attributable to Parent 3,854   24,381  
Other comprehensive income (loss), net of income taxes (166) (411) (22) (155)
Comprehensive income (loss) 4,020 86,920 24,403 137,505
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 4,020   24,403  
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Direct Financing Lease, Revenue 4,034 4,251 7,916 8,580
Total Revenues 131,157 131,399 247,684 276,052
Expenses:        
Cost of Goods and Services Sold 685 107 1,081 26,241
Operating 53,359 61,613 92,649 103,863
General and administrative 9,887 10,306 19,454 24,529
Depreciation and amortization 44,124 31,363 83,492 62,444
Gain (Loss) on Disposition of Assets 5,199 (9,174) 4,374 16,700
Total expenses 113,254 94,215 201,050 233,777
Earnings from equity method investments 0 0 0 0
Operating income 17,903 37,184 46,634 42,275
Other expenses (income), net:        
Interest Expense 14,485 6,076 25,342 11,834
Foreign currency transaction loss (gain) (19) (93) (21) (1,005)
Other expense (income), net (421) (409) (769) (859)
Total other expenses, net 14,045 5,574 24,552 9,970
Income (loss) from continuing operations before income taxes 3,858 31,610 22,082 32,305
Income tax expense (benefit) (10,850) 3,911 (10,023) 8,058
Net loss 14,708 27,699 32,105 24,247
Net Income (Loss) Attributable to Noncontrolling Interest 12,689   16,214  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest 8,018   13,598  
Net Income (Loss) Attributable to Parent 2,019   15,891  
Other comprehensive income (loss), net of income taxes (16,427) (10,248) (22,755) (34,287)
Comprehensive income (loss) 31,135 37,947 54,860 58,534
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 10,428   25,048  
Product [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 517,002 423,290 937,235 934,058
Product [Member] | Consolidation, Eliminations [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 0 0 0
Product [Member] | Reportable Legal Entities [Member] | Parent Company [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 0 0 0
Product [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 516,041 423,290 936,274 902,739
Product [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 961 0 961 31,319
Service [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 92,636 109,504 180,009 196,172
Service [Member] | Consolidation, Eliminations [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax (151) 0 (205) 0
Service [Member] | Reportable Legal Entities [Member] | Parent Company [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 0 0 0
Service [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 26,202 35,172 54,244 66,662
Service [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 66,585 74,332 125,970 129,510
Storage Revenue [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 40,549 39,463 82,857 84,687
Storage Revenue [Member] | Consolidation, Eliminations [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax (2,976) 0 (5,952) 0
Storage Revenue [Member] | Reportable Legal Entities [Member] | Parent Company [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 0 0 0
Storage Revenue [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 4,651 5,933 10,044 11,950
Storage Revenue [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 38,874 33,530 78,765 72,737
Other revenue [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 20,719 19,286 34,155 33,906
Other revenue [Member] | Consolidation, Eliminations [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 0 0 0
Other revenue [Member] | Reportable Legal Entities [Member] | Parent Company [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 0 0 0
Other revenue [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 16 0 83 0
Other revenue [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax $ 20,703 $ 19,286 $ 34,072 $ 33,906