XML 37 R4.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statement of Operations - USD ($)
$ 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
Consolidated Statement of Operations                              
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)
Dividend equivalent on Series A Preferred Stock related to beneficial conversion feature                         0 0 (16,375)
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)
Loss per share - Basic and diluted (in dollars per share) $ (2.09) $ (0.91) $ (0.29) $ (0.23) $ (0.59) $ (0.20) $ (0.21) $ (0.17)         $ (3.52) $ (1.17) $ (2.18)