XML 126 R109.htm IDEA: XBRL DOCUMENT v2.4.0.8
Schedule of Restated Financial Statements (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 $ (38,798,000) $ (153,000) $ 155,000  
Realized loss on settlement of derivative forward contracts 37,600,000     6,700,000                
Intercompany advances made                 0 0 0  
Payments for (Proceeds from) Notes Receivable from Guarantor                 0      
Net cash used in investing activities                 (1,422,929,000) (349,390,000) (59,431,000)  
Intercompany advances owed                 0 0 0  
Loans to Parent                 0      
Net cash provided by financing activities                 1,320,383,000 411,280,000 397,649,000  
Income tax benefit (expense)                 54,075,000 (28,576,000) 0  
Equity Earnings from Consolidated Subsidiaries                 0 0 0  
Net (loss) income (389,490,000) (15,451,000) (66,924,000) (3,478,000) 26,674,000 45,101,000 48,755,000 (2,198,000) (475,343,000) 118,334,000 (50,774,000)  
Net cash (used in) provided by operating activities                 (89,635,000) 42,965,000 (28,717,000)  
Deferred tax assets 0               0      
Investments in consolidated subsidiaries 0       0       0 0    
Intercompany accounts receivable 0       0       0 0    
Total assets 2,992,535,000       1,255,125,000       2,992,535,000 1,255,125,000    
Income tax payable 15,267,000       0       15,267,000 0    
Total current liabilities 359,417,000       178,623,000       359,417,000 178,623,000    
Deferred tax liabilities (non-current) 160,675,000       18,899,000       160,675,000 18,899,000    
Total liabilities 1,741,277,000       409,895,000       1,741,277,000 409,895,000    
Additional paid-in capital 1,691,429,000       838,547,000       1,691,429,000 838,547,000    
Deficit (466,091,000)       15,078,000       (466,091,000) 15,078,000    
Total stockholders' equity 1,251,258,000       845,230,000       1,251,258,000 845,230,000 446,513,000 74,615,000
Parent
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 (37,589,000) 0 0  
Intercompany advances made                 (1,009,014,000) (290,633,000) (43,931,000)  
Payments for (Proceeds from) Notes Receivable from Guarantor                 (37,589,000)      
Net cash used in investing activities                 (1,954,253,000) (323,614,000) (77,131,000)  
Intercompany advances owed                 0 0 0  
Loans to Parent                 0      
Net cash provided by financing activities                 1,576,574,000 413,727,000 393,748,000  
Income tax benefit (expense)                 6,030,000 0    
Equity Earnings from Consolidated Subsidiaries                 (456,649,000) 117,608,000 (50,587,000)  
Net (loss) income                 (481,169,000) 117,526,000 (50,774,000)  
Net cash (used in) provided by operating activities                 (13,207,000) 903,000 (187,000)  
Deferred tax assets 6,030,000               6,030,000      
Investments in consolidated subsidiaries 883,319,000       150,510,000       883,319,000 150,510,000    
Intercompany accounts receivable 1,539,877,000       476,711,000       1,539,877,000 476,711,000    
Total assets 2,447,538,000       1,036,418,000       2,447,538,000 1,036,418,000    
Income tax payable 0               0      
Total current liabilities 14,872,000       311,000       14,872,000 311,000    
Deferred tax liabilities (non-current) 0       0       0 0    
Total liabilities 1,231,492,000       191,188,000       1,231,492,000 191,188,000    
Additional paid-in capital 1,691,429,000       838,547,000       1,691,429,000 838,547,000    
Deficit (466,091,000)       15,078,000       (466,091,000) 15,078,000    
Total stockholders' equity 1,216,046,000       845,230,000       1,216,046,000 845,230,000    
Guarantor Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 (328,000) (153,000) 155,000  
Intercompany advances made                 0 0 0  
Payments for (Proceeds from) Notes Receivable from Guarantor                 0      
Net cash used in investing activities                 (953,731,000) (357,674,000) (41,231,000)  
Intercompany advances owed                 881,179,000 290,001,000 43,931,000  
Loans to Parent                 (37,589,000)      
Net cash provided by financing activities                 1,073,379,000 324,221,000 62,832,000  
Income tax benefit (expense)                 53,840,000 (28,500,000)    
Equity Earnings from Consolidated Subsidiaries                 (23,205,000) 12,485,000 0  
Net (loss) income                 (125,968,000) 117,608,000 (50,587,000)  
Net cash (used in) provided by operating activities                 (112,386,000) 44,211,000 (28,530,000)  
Deferred tax assets 0               0      
Investments in consolidated subsidiaries 97,960,000       118,879,000       97,960,000 118,879,000    
Intercompany accounts receivable 207,035,000       25,870,000       207,035,000 25,870,000    
Total assets 1,891,283,000       851,236,000       1,891,283,000 851,236,000    
Income tax payable 0               0      
Total current liabilities 207,689,000       153,102,000       207,689,000 153,102,000    
Deferred tax liabilities (non-current) 23,130,000       18,899,000       23,130,000 18,899,000    
Total liabilities 1,843,033,000       677,009,000       1,843,033,000 677,009,000    
Additional paid-in capital 149,857,000       149,857,000       149,857,000 149,857,000    
Deficit (101,607,000)       24,370,000       (101,607,000) 24,370,000    
Total stockholders' equity 48,250,000       174,227,000       48,250,000 174,227,000    
Non-Guarantor Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 (881,000) 0    
Intercompany advances made                 0 0    
Payments for (Proceeds from) Notes Receivable from Guarantor                 (227,512,000)      
Net cash used in investing activities                 (624,299,000) (8,165,000) 0  
Intercompany advances owed                 127,835,000 632,000    
Loans to Parent                 0      
Net cash provided by financing activities                 779,784,000 13,395,000 0  
Income tax benefit (expense)                 (5,795,000) (76,000)    
Equity Earnings from Consolidated Subsidiaries                 0 0    
Net (loss) income                 (348,060,000) 13,293,000    
Net cash (used in) provided by operating activities                 35,958,000 (2,149,000)    
Deferred tax assets 0               0      
Investments in consolidated subsidiaries 0       0       0 0    
Intercompany accounts receivable 794,000       0       794,000 0    
Total assets 1,390,671,000       139,441,000       1,390,671,000 139,441,000    
Income tax payable 15,267,000               15,267,000      
Total current liabilities 138,798,000       25,210,000       138,798,000 25,210,000    
Deferred tax liabilities (non-current) 143,575,000       0       143,575,000 0    
Total liabilities 422,430,000       44,279,000       422,430,000 44,279,000    
Additional paid-in capital 1,283,863,000       91,158,000       1,283,863,000 91,158,000    
Deficit (341,401,000)       12,485,000       (341,401,000) 12,485,000    
Total stockholders' equity 968,241,000       95,162,000       968,241,000 95,162,000    
As reported
                       
Condensed Financial Statements, Captions [Line Items]                        
Net (loss) income                 (443,728,000)      
Deferred tax assets 1,083,000               1,083,000      
Total assets 2,994,708,000               2,994,708,000      
Deferred tax liabilities (non-current) 166,215,000               166,215,000      
Additional paid-in capital 1,680,838,000               1,680,838,000      
Deficit (434,476,000)               (434,476,000)      
Total stockholders' equity 1,247,891,000               1,247,891,000      
As reported | Parent
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 0      
Payments for (Proceeds from) Notes Receivable from Guarantor                 0      
Net cash provided by financing activities                 1,538,985,000      
Income tax benefit (expense)                 (8,630,000)      
Equity Earnings from Consolidated Subsidiaries                 (447,963,000)      
Net (loss) income                 (449,554,000)      
Net cash (used in) provided by operating activities                 24,382,000      
Deferred tax assets 0               0      
Investments in consolidated subsidiaries 891,625,000               891,625,000      
Intercompany accounts receivable 1,567,255,000               1,567,255,000      
Total assets 2,477,192,000               2,477,192,000      
Income tax payable 2,746,000               2,746,000      
Total current liabilities 17,618,000               17,618,000      
Deferred tax liabilities (non-current) 5,884,000               5,884,000      
Total liabilities 1,240,122,000               1,240,122,000      
Additional paid-in capital 1,680,838,000               1,680,838,000      
Deficit (434,476,000)               (434,476,000)      
Total stockholders' equity 1,237,070,000               1,237,070,000      
As reported | Guarantor Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 (37,917,000)      
Intercompany advances made                   290,001,000 43,931,000  
Net cash used in investing activities                 (916,142,000) (67,673,000) 2,700,000  
Intercompany advances owed                   0 0  
Loans to Parent                 0      
Net cash provided by financing activities                   34,220,000 18,901,000  
Income tax benefit (expense)                 68,500,000      
Net (loss) income                 (148,897,000)      
Net cash (used in) provided by operating activities                 (149,975,000)      
Intercompany accounts receivable 169,446,000               169,446,000      
Total assets 1,853,694,000               1,853,694,000      
Deferred tax liabilities (non-current) 8,470,000               8,470,000      
Total liabilities 1,828,373,000               1,828,373,000      
Deficit (124,536,000)               (124,536,000)      
Total stockholders' equity 25,321,000               25,321,000      
As reported | Non-Guarantor Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Intercompany advances made                   632,000    
Net cash used in investing activities                   (7,533,000) 0  
Intercompany advances owed                   0    
Net cash provided by financing activities                   12,763,000 0  
Adjustment | Parent
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 (37,589,000)      
Payments for (Proceeds from) Notes Receivable from Guarantor                 (37,589,000)      
Net cash provided by financing activities                 37,589,000      
Income tax benefit (expense)                 14,660,000      
Equity Earnings from Consolidated Subsidiaries                 (8,686,000)      
Net (loss) income                 (31,615,000)      
Net cash (used in) provided by operating activities                 (37,589,000)      
Deferred tax assets 6,030,000               6,030,000      
Investments in consolidated subsidiaries (8,306,000)               (8,306,000)      
Intercompany accounts receivable (27,378,000)               (27,378,000)      
Total assets (29,654,000)               (29,654,000)      
Income tax payable (2,746,000)               (2,746,000)      
Total current liabilities (2,746,000)               (2,746,000)      
Deferred tax liabilities (non-current) (5,884,000)               (5,884,000)      
Total liabilities (8,630,000)               (8,630,000)      
Additional paid-in capital 10,591,000               10,591,000      
Deficit (31,615,000)               (31,615,000)      
Total stockholders' equity (21,024,000)               (21,024,000)      
Adjustment | Guarantor Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Other expense                 37,589,000      
Intercompany advances made                   (290,001,000) (43,931,000)  
Net cash used in investing activities                 (37,589,000) (290,001,000) (43,931,000)  
Intercompany advances owed                   290,001,000 43,931,000  
Loans to Parent                 37,589,000      
Net cash provided by financing activities                   290,001,000 43,931,000  
Income tax benefit (expense)                 (14,660,000)      
Net (loss) income                 22,929,000      
Net cash (used in) provided by operating activities                 37,589,000      
Intercompany accounts receivable 37,589,000               37,589,000      
Total assets 37,589,000               37,589,000      
Deferred tax liabilities (non-current) 14,660,000               14,660,000      
Total liabilities 14,660,000               14,660,000      
Deficit 22,929,000               22,929,000      
Total stockholders' equity 22,929,000               22,929,000      
Adjustment | Non-Guarantor Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Intercompany advances made                   (632,000)    
Net cash used in investing activities                   (632,000) 0  
Intercompany advances owed                   632,000    
Net cash provided by financing activities                   $ 632,000 $ 0