XML 70 R129.htm IDEA: XBRL DOCUMENT v3.20.1
Unaudited Quarterly Financial Data - Statement of Operations (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Selected Quarterly Financial Results (Unaudited)                              
Revenue $ 393,586 $ 373,545 $ 390,849 $ 404,357 $ 399,643 $ 383,030 $ 410,382 $ 393,167 $ 795,206 $ 803,549 $ 1,168,751 $ 1,186,579 $ 1,562,337 $ 1,586,222 $ 1,145,891
Cost of revenue (exclusive of depreciation and amortization) 314,858 295,445 303,831 310,601 306,654 296,685 315,167 294,897 614,432 610,064 909,877 906,749 1,224,735 1,213,403 827,544
Selling, general and administrative expenses (exclusive of depreciation and amortization) 49,678 48,347 51,162 49,677 48,114 44,897 46,378 45,519 100,839 91,897 149,186 136,794 198,864 184,908 220,955
Depreciation and amortization 24,421 25,079 24,779 26,624 33,684 33,410 34,744 36,239 51,403 70,982 76,482 104,393 100,903 138,077 98,890
Impairment of goodwill and other intangible assets 252,399 97,158     48,127           97,158   349,557 48,127 69,437
Related party expense 1,742 1,430 5,331 998 3,664 775 6,783 1,181 6,329 7,964 7,759 8,739 9,501 12,403 33,431
Operating loss (249,512) (93,914) 5,746 16,457 (40,600) 7,263 7,310 15,331 22,203 22,642 (71,711) 29,904 (321,223) (10,696) (104,366)
Other expense (income), net:                              
Interest expense, net 43,216 40,573 39,959 39,701 38,999 39,087 39,229 38,676 79,660 77,905 120,235 116,992 163,449 155,991 129,676
Debt modification and extinguishment costs     1,404     1,067     1,404   1,404 1,067 1,404 1,067 35,512
Sundry expense (income),net (600) 165 (1,311) 2,715 905 (2,283) (2,122) 229 1,404 (1,893) 1,569 (4,176) (969) 3,271 (2,295)
Other expense (income), net 10,003 406 2,527 1,493 2,567 (1,069) (907) (3,621) 4,020 (4,528) 4,424 (5,597) 14,429 (3,030) (1,297)
Net loss before income taxes (302,131) (135,058) (36,833) (27,452) (83,071) (29,539) (28,890) (19,953) (64,285) (48,842) (199,343) (78,382) (501,474) (161,453) (270,552)
Income tax (expense) benefit (1,953) 3,769 (4,738) (4,720) (3,442) 733 (1,619) (4,025) (9,458) (5,644) (5,689) (4,911) (7,642) (8,353) 61,068
Net loss (304,084) (131,289) (41,571) (32,172) (86,513) (28,806) (30,509) (23,978) (73,743) (54,486) (205,032) (83,293) (509,116) (169,806) (209,484)
Cumulative dividends for Series A Preferred Stock (597) (884) (914) (914) (914) (914) (914) (914) (1,828) (1,828) (2,712) (2,742) (3,309) (3,655) (2,489)
Net loss attributable to common stockholders $ (304,681) $ (132,173) $ (42,485) $ (33,086) $ (87,427) $ (29,720) $ (31,423) $ (24,892) (75,571) (56,314) (207,744) (86,035) $ (512,425) $ (173,461) $ (228,348)
Weighted average outstanding common shares 146,161,353 145,636,749 145,466,193 145,572,221 147,773,089 147,092,936 147,688,855 147,569,383              
Earnings per share:                              
(Understatement) / overstatement of loss per share $ (2.09) $ (0.91) $ (0.29) $ (0.23) $ (0.59) $ (0.20) $ (0.21) $ (0.17)         $ (3.52) $ (1.17) $ (2.18)
ITPS                              
Selected Quarterly Financial Results (Unaudited)                              
Revenue $ 306,665 $ 292,607 $ 309,840 $ 325,172 $ 324,267 $ 307,313 $ 330,131 $ 311,936         $ 1,234,284 $ 1,273,647 $ 820,677
Cost of revenue (exclusive of depreciation and amortization) 250,927 241,867 249,589 259,272 255,191 247,021 262,066 246,042         1,001,655 1,010,320 619,694
HS                              
Selected Quarterly Financial Results (Unaudited)                              
Revenue 69,806 62,132 63,440 61,343 56,293 56,776 56,314 58,632         256,721 228,015 233,595
Cost of revenue (exclusive of depreciation and amortization) 53,634 42,717 43,353 40,341 40,008 37,139 39,538 35,192         180,045 151,877 152,290
LLPS                              
Selected Quarterly Financial Results (Unaudited)                              
Revenue 17,115 18,806 17,569 17,842 19,083 18,941 23,937 22,599         71,332 84,560 91,619
Cost of revenue (exclusive of depreciation and amortization) $ 10,297 10,861 10,889 10,988 11,455 12,525 13,563 13,663         $ 43,035 51,206 55,560
As previously reported                              
Selected Quarterly Financial Results (Unaudited)                              
Revenue   372,917 390,160 403,765 399,643 383,030 410,382 393,167 793,924 803,549 1,166,841 1,186,579   1,586,222 1,152,324
Cost of revenue (exclusive of depreciation and amortization)   291,222 298,006 306,882 306,192 295,936 313,954 293,792 604,888 607,746 896,110 903,682   1,209,874 829,143
Selling, general and administrative expenses (exclusive of depreciation and amortization)   50,372 51,564 49,949 47,420 44,913 46,723 45,595 101,513 92,318 151,884 137,231   184,651 220,955
Depreciation and amortization   27,114 27,191 28,020 36,057 35,041 36,368 38,019 55,211 74,386 82,326 109,428   145,485 98,890
Impairment of goodwill and other intangible assets   99,682     48,127           99,682     48,127 69,437
Related party expense   1,405 1,055 994 1,068 759 1,402 1,105 2,049 2,507 3,454 3,267   4,334 33,431
Operating loss   (96,878) 12,344 17,920 (39,221) 6,381 11,935 14,656 30,263 26,592 (66,615) 32,971   (6,249) (99,532)
Other expense (income), net:                              
Interest expense, net   39,747 39,132 38,899 38,212 38,339 38,527 38,017 78,031 76,544 117,778 114,883   153,095 128,489
Debt modification and extinguishment costs     1,404     1,067     1,404   1,404 1,067   1,067 35,512
Sundry expense (income),net   (10) (1,493) 2,531 1,689 (2,571) (2,325) (64) 1,038 (2,389) 1,028 (4,961)   3,271 (2,295)
Other expense (income), net   581 2,709 1,677 1,783 (781) (704) (3,328) 4,386 (4,032) 4,965 (4,813)   (3,030) (1,297)
Net loss before income taxes   (137,196) (29,408) (25,187) (80,905) (29,673) (23,563) (19,969) (54,596) (43,531) (191,790) (73,205)   (154,110) (264,531)
Income tax (expense) benefit   3,769 (4,738) (4,720) (3,496) 733 (1,619) (4,025) (9,458) (5,644) (5,689) (4,911)   (8,407) 60,246
Net loss   (133,427) (34,146) (29,907) (84,401) (28,940) (25,182) (23,994) (64,054) (49,175) (197,479) (78,116)   (162,517) (204,285)
Cumulative dividends for Series A Preferred Stock   (884) (914) (914) (914) (914) (914) (914) (1,828) (1,828) (2,712) (2,742)   (3,655) (2,489)
Net loss attributable to common stockholders   (134,311) (35,060) (30,821) (85,315) (29,854) (26,096) (24,908) (65,882) (51,003) (200,191) (80,858)   $ (166,172) $ (223,149)
Earnings per share:                              
(Understatement) / overstatement of loss per share                           $ (1.09) $ (2.08)
Adjustment                              
Selected Quarterly Financial Results (Unaudited)                              
Revenue   628 689 592         1,282   1,910       $ (6,433)
Cost of revenue (exclusive of depreciation and amortization)   4,223 5,825 3,719 462 749 1,213 1,105 9,544 2,318 13,767 3,067   $ 3,529 (1,599)
Selling, general and administrative expenses (exclusive of depreciation and amortization)   (2,025) (402) (272) 694 (16) (345) (76) (674) (421) (2,698) (437)   257  
Depreciation and amortization   (2,035) (2,412) (1,396) (2,373) (1,631) (1,624) (1,780) (3,808) (3,404) (5,844) (5,035)   (7,408)  
Impairment of goodwill and other intangible assets   (2,524)                 (2,524)        
Related party expense   25 4,276 4 2,596 16 5,381 76 4,280 5,457 4,305 5,472   8,069  
Operating loss   2,964 (6,598) (1,463) (1,379) 882 (4,625) 675 (8,060) (3,950) (5,096) (3,067)   (4,447) (4,834)
Other expense (income), net:                              
Interest expense, net   826 827 802 787 748 702 659 1,629 1,361 2,457 2,109   2,896 1,187
Sundry expense (income),net   175 182 184 (784) 288 203 293 366 496 541 785      
Other expense (income), net   (175) (182) (184) 784 (288) (203) (293) (366) (496) (541) (784)      
Net loss before income taxes   2,138 (7,425) (2,265) (2,166) 134 (5,327) 16 (9,689) (5,311) (7,553) (5,177)   (7,343) (6,021)
Income tax (expense) benefit         54                 54 822
Net loss   2,138 (7,425) (2,265) (2,112) 134 (5,327) 16 (9,689) (5,311) (7,553) (5,177)   (7,289) (5,199)
Net loss attributable to common stockholders   $ 2,138 $ (7,425) $ (2,265) $ (2,112) $ 134 $ (5,327) $ 16 $ (9,689) $ (5,311) $ (7,553) $ (5,177)   $ (7,289) $ (5,199)
Earnings per share:                              
(Understatement) / overstatement of loss per share                           $ (0.08) $ (0.10)