XML 74 R61.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor and Non-Guarantor Financial Information (Details 2) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenue:        
Revenues $ 534,855 $ 478,362 $ 1,565,346 $ 1,370,745
Costs and expenses:        
Selling, general and administrative expenses 97,675 83,512 285,700 244,005
Research and development expenses 6,544 8,302 20,328 23,444
Depreciation and amortization 138,951 127,915 409,377 364,878
Total costs and expenses 440,535 409,443 1,291,584 1,188,102
Operating income 94,320 68,919 273,762 182,643
Other income (expense):        
Interest income 15,697 8,321 41,362 21,248
Interest expense, net of amounts capitalized (65,090) (60,783) (193,625) (181,996)
Gains and losses on investments, net 145 0 262 (1,575)
Equity in earnings of unconsolidated affiliate 992 1,948 3,722 5,298
Equity in earnings (losses) of subsidiaries, net 0 0 0 0
Other, net (3,618) 1,804 (3,764) 229
Total other expense, net (51,874) (48,710) (152,043) (156,796)
Income before income taxes 42,446 20,209 121,719 25,847
Income tax benefit (provision) (13,526) (8,726) (31,725) (4,635)
Net income (loss) 28,920 11,483 89,994 21,212
Less: Net income attributable to noncontrolling interests 450 532 1,292 1,006
Net income attributable to HSS 28,470 10,951 88,702 20,206
Comprehensive Income (Loss):        
Net income (loss) 28,920 11,483 89,994 21,212
Other comprehensive income (loss), net of tax:        
Foreign currency translation adjustments (9,460) 8,571 (39,874) 13,956
Unrealized gains on available-for-sale securities and other (117) (66) (199) (1,577)
Other-than-temporary impairment loss on available-for-sale securities 0 0 0 3,298
Realized gains on available-for-sale securities (1) 0 (4) 0
Equity in other comprehensive income (loss) of subsidiaries, net 0 0 0 0
Total other comprehensive income (loss), net of tax (9,578) 8,505 (40,077) 15,677
Comprehensive income 19,342 19,988 49,917 36,889
Less: Comprehensive income attributable to noncontrolling interests (140) 532 (97) 1,006
Comprehensive income attributable to HSS 19,482 19,456 50,014 35,883
Eliminations        
Revenue:        
Revenues (17,475) (16,943) (52,392) (57,454)
Costs and expenses:        
Selling, general and administrative expenses (703) (610) (1,750) (2,083)
Research and development expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses (17,475) (16,943) (52,392) (57,454)
Operating income 0 0 0 0
Other income (expense):        
Interest income (922) (199) (2,720) (597)
Interest expense, net of amounts capitalized 922 199 2,720 597
Gains and losses on investments, net 0   0 0
Equity in earnings of unconsolidated affiliate 0 0 0 0
Equity in earnings (losses) of subsidiaries, net (54,775) (40,125) (173,356) (104,423)
Other, net 0 0 0 0
Total other expense, net (54,775) (40,125) (173,356) (104,423)
Income before income taxes (54,775) (40,125) (173,356) (104,423)
Income tax benefit (provision) 0 0 0 0
Net income (loss) (54,775) (40,125) (173,356) (104,423)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to HSS (54,775) (40,125) (173,356) (104,423)
Comprehensive Income (Loss):        
Net income (loss) (54,775) (40,125) (173,356) (104,423)
Other comprehensive income (loss), net of tax:        
Foreign currency translation adjustments 0 0 0 0
Unrealized gains on available-for-sale securities and other 0 0 0 0
Other-than-temporary impairment loss on available-for-sale securities       0
Realized gains on available-for-sale securities 0   0  
Equity in other comprehensive income (loss) of subsidiaries, net 18,028 (17,026) 77,740 (29,656)
Total other comprehensive income (loss), net of tax 18,028 (17,026) 77,740 (29,656)
Comprehensive income (36,747) (57,151) (95,616) (134,079)
Less: Comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income attributable to HSS (36,747) (57,151) (95,616) (134,079)
HSS        
Revenue:        
Revenues 0 0 0 0
Costs and expenses:        
Selling, general and administrative expenses 0 0 0 0
Research and development expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses 0 0 0 0
Operating income 0 0 0 0
Other income (expense):        
Interest income 15,019 7,667 39,548 19,890
Interest expense, net of amounts capitalized (57,514) (57,372) (172,438) (172,007)
Gains and losses on investments, net 0   0 0
Equity in earnings of unconsolidated affiliate 0 0 0 0
Equity in earnings (losses) of subsidiaries, net 61,476 42,830 191,915 117,767
Other, net 1 0 7 0
Total other expense, net 18,982 (6,875) 59,032 (34,350)
Income before income taxes 18,982 (6,875) 59,032 (34,350)
Income tax benefit (provision) 9,488 17,826 29,670 54,556
Net income (loss) 28,470 10,951 88,702 20,206
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to HSS 28,470 10,951 88,702 20,206
Comprehensive Income (Loss):        
Net income (loss) 28,470 10,951 88,702 20,206
Other comprehensive income (loss), net of tax:        
Foreign currency translation adjustments 0 0 0 0
Unrealized gains on available-for-sale securities and other 27 (20) 186 (68)
Other-than-temporary impairment loss on available-for-sale securities       0
Realized gains on available-for-sale securities (1)   (4)  
Equity in other comprehensive income (loss) of subsidiaries, net (9,014) 8,525 (38,870) 15,745
Total other comprehensive income (loss), net of tax (8,988) 8,505 (38,688) 15,677
Comprehensive income 19,482 19,456 50,014 35,883
Less: Comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income attributable to HSS 19,482 19,456 50,014 35,883
Guarantor Subsidiaries        
Revenue:        
Revenues 486,902 441,231 1,427,677 1,285,722
Costs and expenses:        
Selling, general and administrative expenses 85,222 72,492 251,091 213,212
Research and development expenses 6,544 8,302 20,328 23,444
Depreciation and amortization 125,748 117,702 371,336 339,342
Total costs and expenses 388,946 364,295 1,145,632 1,079,439
Operating income 97,956 76,936 282,045 206,283
Other income (expense):        
Interest income 930 200 2,855 633
Interest expense, net of amounts capitalized (7,277) (4,282) (20,807) (12,301)
Gains and losses on investments, net 145   262 (1,575)
Equity in earnings of unconsolidated affiliate 992 1,948 3,722 5,298
Equity in earnings (losses) of subsidiaries, net (6,701) (2,705) (18,559) (13,344)
Other, net (15) (85) 9,377 (925)
Total other expense, net (11,926) (4,924) (23,150) (22,214)
Income before income taxes 86,030 72,012 258,895 184,069
Income tax benefit (provision) (24,463) (29,092) (66,650) (65,974)
Net income (loss) 61,567 42,920 192,245 118,095
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to HSS 61,567 42,920 192,245 118,095
Comprehensive Income (Loss):        
Net income (loss) 61,567 42,920 192,245 118,095
Other comprehensive income (loss), net of tax:        
Foreign currency translation adjustments 0 0 0 0
Unrealized gains on available-for-sale securities and other 0 24 0 (1,464)
Other-than-temporary impairment loss on available-for-sale securities       3,298
Realized gains on available-for-sale securities 0   0  
Equity in other comprehensive income (loss) of subsidiaries, net (9,014) 8,501 (38,870) 13,911
Total other comprehensive income (loss), net of tax (9,014) 8,525 (38,870) 15,745
Comprehensive income 52,553 51,445 153,375 133,840
Less: Comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income attributable to HSS 52,553 51,445 153,375 133,840
Non-Guarantor Subsidiaries        
Revenue:        
Revenues 65,428 54,074 190,061 142,477
Costs and expenses:        
Selling, general and administrative expenses 13,156 11,630 36,359 32,876
Research and development expenses 0 0 0 0
Depreciation and amortization 13,203 10,213 38,041 25,536
Total costs and expenses 69,064 62,091 198,344 166,117
Operating income (3,636) (8,017) (8,283) (23,640)
Other income (expense):        
Interest income 670 653 1,679 1,322
Interest expense, net of amounts capitalized (1,221) 672 (3,100) 1,715
Gains and losses on investments, net 0   0 0
Equity in earnings of unconsolidated affiliate 0 0 0 0
Equity in earnings (losses) of subsidiaries, net 0 0 0 0
Other, net (3,604) 1,889 (13,148) 1,154
Total other expense, net (4,155) 3,214 (14,569) 4,191
Income before income taxes (7,791) (4,803) (22,852) (19,449)
Income tax benefit (provision) 1,449 2,540 5,255 6,783
Net income (loss) (6,342) (2,263) (17,597) (12,666)
Less: Net income attributable to noncontrolling interests 450 532 1,292 1,006
Net income attributable to HSS (6,792) (2,795) (18,889) (13,672)
Comprehensive Income (Loss):        
Net income (loss) (6,342) (2,263) (17,597) (12,666)
Other comprehensive income (loss), net of tax:        
Foreign currency translation adjustments (9,460) 8,571 (39,874) 13,956
Unrealized gains on available-for-sale securities and other (144) (70) (385) (45)
Other-than-temporary impairment loss on available-for-sale securities       0
Realized gains on available-for-sale securities 0   0  
Equity in other comprehensive income (loss) of subsidiaries, net 0 0 0 0
Total other comprehensive income (loss), net of tax (9,604) 8,501 (40,259) 13,911
Comprehensive income (15,946) 6,238 (57,856) 1,245
Less: Comprehensive income attributable to noncontrolling interests (140) 532 (97) 1,006
Comprehensive income attributable to HSS (15,806) 5,706 (57,759) 239
Service [Member]        
Revenue:        
Revenues 393,220 310,973 1,132,669 866,251
Costs and expenses:        
Cost of Goods and Services Sold 151,047 142,070 448,925 413,648
Service [Member] | Eliminations        
Revenue:        
Revenues (9,558) (10,181) (28,547) (22,610)
Costs and expenses:        
Cost of Goods and Services Sold (8,855) (9,624) (26,797) (20,635)
Service [Member] | HSS        
Revenue:        
Revenues 0 0 0 0
Costs and expenses:        
Cost of Goods and Services Sold 0 0 0 0
Service [Member] | Guarantor Subsidiaries        
Revenue:        
Revenues 345,466 273,821 989,449 763,554
Costs and expenses:        
Cost of Goods and Services Sold 123,696 116,069 365,281 339,007
Service [Member] | Non-Guarantor Subsidiaries        
Revenue:        
Revenues 57,312 47,333 171,767 125,307
Costs and expenses:        
Cost of Goods and Services Sold 36,206 35,625 110,441 95,276
Product [Member]        
Revenue:        
Revenues 56,846 59,125 150,134 173,819
Costs and expenses:        
Cost of Goods and Services Sold 46,318 47,644 127,254 142,127
Product [Member] | Eliminations        
Revenue:        
Revenues (7,917) (6,762) (23,845) (34,844)
Costs and expenses:        
Cost of Goods and Services Sold (7,917) (6,709) (23,845) (34,736)
Product [Member] | HSS        
Revenue:        
Revenues 0 0 0 0
Costs and expenses:        
Cost of Goods and Services Sold 0 0 0 0
Product [Member] | Guarantor Subsidiaries        
Revenue:        
Revenues 57,138 59,645 157,190 192,711
Costs and expenses:        
Cost of Goods and Services Sold 47,736 49,730 137,596 164,434
Product [Member] | Non-Guarantor Subsidiaries        
Revenue:        
Revenues 7,625 6,242 16,789 15,952
Costs and expenses:        
Cost of Goods and Services Sold 6,499 4,623 13,503 12,429
DISH Network | Service [Member]        
Revenue:        
Revenues 84,789 108,264 282,543 330,675
DISH Network | Service [Member] | Eliminations        
Revenue:        
Revenues 0 0 0 0
DISH Network | Service [Member] | HSS        
Revenue:        
Revenues 0 0 0 0
DISH Network | Service [Member] | Guarantor Subsidiaries        
Revenue:        
Revenues 84,298 107,765 281,038 329,457
DISH Network | Service [Member] | Non-Guarantor Subsidiaries        
Revenue:        
Revenues $ 491 $ 499 $ 1,505 $ 1,218