XML 101 R87.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenues:        
Direct Financing Lease, Revenue $ 3,873 $ 3,937 $ 11,789 $ 12,517
Total Revenues 562,410 633,996 1,804,582 1,891,399
Expenses:        
Cost of Goods and Services Sold 377,174 468,871 1,274,126 1,377,092
Operating 73,619 64,835 214,823 224,871
General and administrative 29,662 21,904 84,729 71,267
Depreciation and amortization 61,489 53,598 184,536 155,889
Loss (gain) on Disposal or Impairment (373) (383) 7,119 (2,125)
Total expenses 541,571 608,825 1,765,333 1,826,994
Earnings from equity method investments 9,065 14,528 35,711 41,493
Operating income 29,904 39,699 74,960 105,898
Other expenses (income), net:        
Interest Expense 39,663 35,318 115,225 113,683
Foreign currency transaction loss (gain) 801 (983) (476) 4,625
Other expense (income), net (1,075) (400) (3,401) (1,883)
Total other expenses, net 39,389 33,935 111,348 116,425
Income (loss) from continuing operations before income taxes (9,485) 5,764 (36,388) (10,527)
Income tax expense (benefit) (4,019) (2,697) (14,710) 16,773
Net income (loss) (5,466) 8,461 (21,678) (27,300)
Net Income (Loss) Attributable to Noncontrolling Interest 7,042 0 23,256 0
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest (4,605)   8,993  
Net Income (Loss) Attributable to Parent (12,508) 8,461 (44,934) (27,300)
Other comprehensive income (loss), net of income taxes 6,317 (3,352) (6,837) (27,703)
Comprehensive income (loss) (11,783) 11,813 (14,841) 403
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (14,220) 11,813 (47,090) 403
Consolidation, Eliminations [Member]        
Revenues:        
Direct Financing Lease, Revenue 0 0 0 0
Total Revenues (2,996) 0 (9,153) 0
Expenses:        
Cost of Goods and Services Sold (2,996) 0 (9,153) 0
Operating 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Loss (gain) on Disposal or Impairment 0 0 0 0
Total expenses (2,996) 0 (9,153) 0
Earnings from equity method investments (24,881) (35,993) (65,153) (197,590)
Operating income (24,881) (35,993) (65,153) (197,590)
Other expenses (income), net:        
Interest Expense 0 0 (148) (240)
Foreign currency transaction loss (gain) 0 0 0 0
Other expense (income), net 0 0 148 240
Total other expenses, net 0 0 0 0
Income (loss) from continuing operations before income taxes (24,881) (35,993) (65,153) (197,590)
Income tax expense (benefit) 0 0 0 0
Net income (loss) (24,881) (35,993) (65,153) (197,590)
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 (24,881)   (65,153)  
Other comprehensive income (loss), net of income taxes 0 0 0 0
Comprehensive income (loss) (24,881) (35,993) (65,153) (197,590)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (24,881)   (65,153)  
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 15,361 6,174 43,710 19,149
Depreciation and amortization 736 719 2,146 2,213
Loss (gain) on Disposal or Impairment (5,697) 1,198 (5,697) 133,808
Total expenses 10,400 8,091 40,159 155,170
Earnings from equity method investments 14,936 28,555 58,423 188,136
Operating income 4,536 20,464 18,264 32,966
Other expenses (income), net:        
Interest Expense 23,951 19,341 73,683 50,582
Foreign currency transaction loss (gain) 795 (961) (461) 5,505
Other expense (income), net (1,002) (40) (2,656) (896)
Total other expenses, net 23,744 18,340 70,566 55,191
Income (loss) from continuing operations before income taxes (19,208) 2,124 (52,302) (22,225)
Income tax expense (benefit) (6,700) (6,337) (7,368) 5,075
Net income (loss) (12,508) 8,461 (44,934) (27,300)
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 (12,508)   (44,934)  
Other comprehensive income (loss), net of income taxes (2,779) 6,111 6,844 16,202
Comprehensive income (loss) (9,729) 2,350 (51,778) (43,502)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (9,729)   (51,778)  
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Direct Financing Lease, Revenue 0 0 0 0
Total Revenues 429,774 527,370 1,430,419 1,508,719
Expenses:        
Cost of Goods and Services Sold 380,134 468,841 1,282,162 1,350,821
Operating 20,246 27,806 68,801 83,979
General and administrative 3,772 5,640 11,036 17,500
Depreciation and amortization 18,489 19,477 56,634 57,830
Loss (gain) on Disposal or Impairment 14,774 (1,581) 17,892 (152,634)
Total expenses 437,415 520,183 1,436,525 1,357,496
Earnings from equity method investments 19,010 21,966 42,441 50,947
Operating income 11,369 29,153 36,335 202,170
Other expenses (income), net:        
Interest Expense 290 10,400 926 45,931
Foreign currency transaction loss (gain) 0 0 0 147
Other expense (income), net (6) (9) (57) (17)
Total other expenses, net 284 10,391 869 46,061
Income (loss) from continuing operations before income taxes 11,085 18,762 35,466 156,109
Income tax expense (benefit) 0 0 0 0
Net income (loss) 11,085 18,762 35,466 156,109
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 11,085   35,466  
Other comprehensive income (loss), net of income taxes (195) (87) (217) (242)
Comprehensive income (loss) 11,280 18,849 35,683 156,351
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 11,280   35,683  
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Direct Financing Lease, Revenue 3,873 3,937 11,789 12,517
Total Revenues 135,632 106,626 383,316 382,680
Expenses:        
Cost of Goods and Services Sold 36 30 1,117 26,271
Operating 53,373 37,029 146,022 140,892
General and administrative 10,529 10,090 29,983 34,618
Depreciation and amortization 42,264 33,402 125,756 95,846
Loss (gain) on Disposal or Impairment (9,450) 0 (5,076) 16,701
Total expenses 96,752 80,551 297,802 314,328
Earnings from equity method investments 0 0 0 0
Operating income 38,880 26,075 85,514 68,352
Other expenses (income), net:        
Interest Expense 15,422 5,577 40,764 17,410
Foreign currency transaction loss (gain) 6 (22) (15) (1,027)
Other expense (income), net (67) (351) (836) (1,210)
Total other expenses, net 15,361 5,204 39,913 15,173
Income (loss) from continuing operations before income taxes 23,519 20,871 45,601 53,179
Income tax expense (benefit) 2,681 3,640 (7,342) 11,698
Net income (loss) 20,838 17,231 52,943 41,481
Net Income (Loss) Attributable to Noncontrolling Interest 7,042   23,256  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Noncontrolling Interest     8,993  
Net Income (Loss) Attributable to Parent 13,796   29,687  
Other comprehensive income (loss), net of income taxes 9,291 (9,376) (13,464) (43,663)
Comprehensive income (loss) 11,547 26,607 66,407 85,144
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 9,110   34,158  
Product [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 399,679 487,693 1,336,914 1,421,751
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 399,679 487,676 1,335,953 1,390,415
Product [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 0 17 961 31,336
Service [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 98,965 86,122 278,974 282,368
Service [Member] | Consolidation, Eliminations [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax (20) 0 (225) 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 25,318 34,042 79,562 100,703
Service [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 73,667 52,080 199,637 181,665
Storage Revenue [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 41,144 41,914 124,001 126,601
Storage Revenue [Member] | Consolidation, Eliminations [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax (2,976) 0 (8,928) 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 4,777 5,652 14,821 17,601
Storage Revenue [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 39,343 36,262 118,108 109,000
Other revenue [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax 18,749 14,330 52,904 48,162
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 0 0 83 0
Other revenue [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Revenue from Contract with Customer, Excluding Assessed Tax $ 18,749 $ 14,330 $ 52,821 $ 48,162