XML 80 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Financial Information - I/S (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Consolidating Statements of Comprehensive Income        
Ownership, as a percent 100.00%   100.00%  
Revenues $ 328,334 $ 311,350 $ 955,542 $ 896,997
Operating costs and expenses 284,967 268,118 843,776 790,169
Income from operations 43,367 43,232 111,766 106,828
Interest expense (income) net, including amortization of deferred financing costs and note discount 7,141 7,892 21,863 22,951
Other (income) expense 360 1,067 748 2,882
Income before income taxes 35,866 34,273 89,155 80,995
Income tax (benefit) expense 8,388 12,629 26,204 29,837
Net income 27,478 21,644 62,951 51,158
Net loss attributable to noncontrolling interests (12) (365) (71) (1,081)
Net income attributable to controlling interests and available to common stockholders 27,490 22,009 63,022 52,239
Other comprehensive income (loss), attributable to controlling interest 1,497 (22,554) (38,425) (9,064)
Comprehensive income (loss) attributable to controlling interests 28,987 (545) 24,597 43,175
Consolidation Eliminations        
Condensed Consolidating Statements of Comprehensive Income        
Revenues (6,503) (3,007) (18,800) (8,313)
Operating costs and expenses (6,503) (3,007) (18,800) (8,313)
Equity in earnings of subsidiaries 65,389 38,525 171,243 79,461
Other (income) expense (32)   (47)  
Income before income taxes (65,357) (38,525) (171,196) (79,461)
Net income (65,357) (38,525) (171,196) (79,461)
Net loss attributable to noncontrolling interests (12) (365) (71) (1,081)
Net income attributable to controlling interests and available to common stockholders (65,345) (38,160) (171,125) (78,380)
Other comprehensive income (loss), attributable to controlling interest 60,334 20,839 19,721 1,124
Comprehensive income (loss) attributable to controlling interests (5,011) (17,321) (151,404) (77,256)
Parent        
Condensed Consolidating Statements of Comprehensive Income        
Operating costs and expenses 9,085   9,085  
Income from operations (9,085)   (9,085)  
Equity in earnings of subsidiaries (35,950)   (71,423)  
Other (income) expense (4)   (4)  
Income before income taxes 26,869   62,342  
Income tax (benefit) expense (609)   (609)  
Net income 27,478   62,951  
Net income attributable to controlling interests and available to common stockholders 27,478   62,951  
Other comprehensive income (loss), attributable to controlling interest 1,510   (38,353)  
Comprehensive income (loss) attributable to controlling interests 28,988   24,598  
Issuer        
Condensed Consolidating Statements of Comprehensive Income        
Operating costs and expenses 336 4,862 14,394 14,062
Income from operations (336) (4,862) (14,394) (14,062)
Interest expense (income) net, including amortization of deferred financing costs and note discount 6,306 6,042 19,153 16,327
Equity in earnings of subsidiaries (18,890) (31,261) (70,923) (68,831)
Other (income) expense 69 (1,235) (5) (313)
Income before income taxes 12,179 21,592 37,381 38,755
Income tax (benefit) expense (6,686) (52) (17,151) (12,403)
Net income 18,865 21,644 54,532 51,158
Net income attributable to controlling interests and available to common stockholders 18,865 21,644 54,532 51,158
Other comprehensive income (loss), attributable to controlling interest (16,012) (22,555) (4,744) (9,063)
Comprehensive income (loss) attributable to controlling interests 2,853 (911) 49,788 42,095
Guarantors        
Condensed Consolidating Statements of Comprehensive Income        
Revenues 229,126 205,150 663,998 590,533
Operating costs and expenses 193,789 172,564 572,241 497,229
Income from operations 35,337 32,586 91,757 93,304
Interest expense (income) net, including amortization of deferred financing costs and note discount 14,818 1,470 15,605 4,863
Equity in earnings of subsidiaries (10,549) (7,264) (28,897) (10,630)
Other (income) expense (598) (963) (2,622) (2,594)
Income before income taxes 31,666 39,343 107,671 101,665
Income tax (benefit) expense 12,580 9,891 36,690 37,706
Net income 19,086 29,452 70,981 63,959
Net income attributable to controlling interests and available to common stockholders 19,086 29,452 70,981 63,959
Other comprehensive income (loss), attributable to controlling interest (16,690) (7,158) (9,215) 1,300
Comprehensive income (loss) attributable to controlling interests 2,396 22,294 61,766 65,259
Non-Guarantors        
Condensed Consolidating Statements of Comprehensive Income        
Revenues 105,711 109,207 310,344 314,777
Operating costs and expenses 88,260 93,699 266,856 287,191
Income from operations 17,451 15,508 43,488 27,586
Interest expense (income) net, including amortization of deferred financing costs and note discount (13,983) 380 (12,895) 1,761
Other (income) expense 925 3,265 3,426 5,789
Income before income taxes 30,509 11,863 52,957 20,036
Income tax (benefit) expense 3,103 2,790 7,274 4,534
Net income 27,406 9,073 45,683 15,502
Net income attributable to controlling interests and available to common stockholders 27,406 9,073 45,683 15,502
Other comprehensive income (loss), attributable to controlling interest (27,645) (13,680) (5,834) (2,425)
Comprehensive income (loss) attributable to controlling interests $ (239) $ (4,607) $ 39,849 $ 13,077