XML 104 R67.htm IDEA: XBRL DOCUMENT v3.6.0.2
Schedule I Condensed Parent Company Financial Statements - Statements of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating activities                      
Net income (loss) $ (56,700) $ (59,763) $ (108,324) $ (58,993) $ 24,000 $ 60,265 $ (75,192) $ (78,909) $ (283,780) $ (69,836) $ 279,370
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                      
Equity-based compensation                 40,084 75,057 79,541
Other                 13,355 7,875 (3,875)
Changes in assets and liabilities:                      
(Increase) decrease in prepaid expenses and other                 17,557 512 1,732
Net cash provided by (used in) operating activities                 52,077 440,779 443,586
Investing activities                      
Net cash used in investing activities                 (537,763) (796,433) (368,603)
Financing activities                      
Net proceeds from issuance of senior secured notes                   206,774 294,000
Purchase of treasury stock                 (1,981) (18,110) (11,096)
Deferred financing costs                   (9,030) (22,088)
Net cash provided by (used in) financing activities                 448,019 79,634 (139,184)
Cash and cash equivalents at beginning of period       275,004       554,831 275,004 554,831  
Cash and cash equivalents at end of period 194,057       275,004       194,057 275,004 554,831
Parent company                      
Operating activities                      
Net income (loss)                 (283,780) (69,836) 279,370
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                      
Equity in (earnings) losses of subsidiaries                 220,031 7,464 (311,157)
Equity-based compensation                 40,423 75,267 79,741
Amortization                 3,070 3,190 3,188
Other                 3,530 2,704 269
Changes in assets and liabilities:                      
(Increase) decrease in prepaid expenses and other                 52 (34) 89
(Increase) decrease due to/from related party                 (15,201) 1,224 (3,915)
Increase in accounts payable and accrued liabilities                 312 2,721 10,593
Net cash provided by (used in) operating activities                 (31,563) 22,700 58,178
Investing activities                      
Investment in subsidiaries                 (40,047) (293,545) (208,879)
Net cash used in investing activities                 (40,047) (293,545) (208,879)
Financing activities                      
Net proceeds from issuance of senior secured notes                   206,774 294,000
Purchase of treasury stock                 (1,981) (18,110) (11,096)
Deferred financing costs                   (9,030) (1,401)
Net cash provided by (used in) financing activities                 (1,981) 179,634 281,503
Net increase (decrease) in cash and cash equivalents                 (73,591) (91,211) 130,802
Cash and cash equivalents at beginning of period       $ 74,683       $ 165,894 74,683 165,894 35,092
Cash and cash equivalents at end of period $ 1,092       $ 74,683       $ 1,092 $ 74,683 $ 165,894