XML 77 R66.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information - EBITDA Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Nov. 30, 2015
Segment Reporting Information [Line Items]            
Net income (loss) attributable to controlling interests and available to common stockholders $ 27,490 $ 22,009 $ 63,022 $ 52,239    
Interest expense, net 4,269 5,033 13,227 14,496    
Amortization of deferred financing costs and note discount 2,872 2,859 8,636 8,455    
Income tax expense 8,388 12,629 26,204 29,837    
Depreciation and accretion expense 23,308 22,127 69,085 64,142    
Amortization of intangible assets 9,175 10,048 28,129 29,040    
EBITDA 75,502 74,705 208,303 198,209    
Loss (gain) on disposal of assets 469 (12,139) (475) (12,425)    
Other expense 360 1,067 748 2,882    
Noncontrolling interests (15) (336) (50) (1,047)    
Stock-based compensation expense 6,642 5,147 15,780 14,360    
Acquisition and divestiture-related expenses 2,680 13,289 4,938 21,207    
Redomicile-related expenses 951   12,201      
Adjusted EBITDA 86,589 81,733 241,445 223,186    
Depreciation and accretion expense 23,301 22,014 69,063 63,767    
Adjusted EBITA $ 63,288 $ 59,719 $ 172,382 $ 159,419    
Majority owned interest percentage 100.00%   100.00%      
Mexico            
Segment Reporting Information [Line Items]            
Majority owned interest percentage 95.70%   95.70%   95.70% 51.00%
Stock-based compensation $ 0   $ 0