XML 83 R70.htm IDEA: XBRL DOCUMENT v3.20.1
Restatement of Previously Issued Financial Statements - Consolidated 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
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)
As previously reported                              
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)
Dividend equivalent on Series A Preferred Stock related to beneficial conversion feature                             (16,375)
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)
Loss per share - Basic and diluted (in dollars per share)                           $ (1.09) $ (2.08)
Adjustment                              
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)
Loss per share - Basic and diluted (in dollars per share)                           $ (0.08) $ (0.10)