XML 112 R95.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Financial Information - I/S (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Consolidating Statements of Comprehensive Income                      
Revenues $ 309,822 $ 328,334 $ 323,961 $ 303,247 $ 303,304 $ 311,350 $ 303,746 $ 281,901 $ 1,265,364 $ 1,200,301 $ 1,054,821
Operating costs and expenses                 1,118,985 1,060,384 950,182
Income from operations                 146,379 139,917 104,639
Interest expense (income), net, including amortization of deferred financing costs and note discount                 28,889 30,814 33,812
Redemption costs for early extinguishment of debt                     9,075
Other (income) expense                 2,958 3,780 (1,616)
Income before income taxes                 114,532 105,323 63,368
Income tax (benefit) expense                 26,622 39,342 28,174
Net income 24,959 27,478 20,114 15,359 14,823 21,644 14,740 14,774 87,910 65,981 35,194
Net loss attributable to noncontrolling interests                 (81) (1,099) (1,946)
Net income attributable to controlling interests and available to common shareholders $ 24,969 $ 27,490 $ 20,148 $ 15,384 $ 14,841 $ 22,009 $ 14,997 $ 15,233 87,991 67,080 37,140
Other comprehensive income (loss), attributable to controlling interest                 (18,991) (5,780) (10,012)
Comprehensive income (loss) attributable to controlling interests                 69,000 61,300 27,128
Consolidation Eliminations                      
Condensed Consolidating Statements of Comprehensive Income                      
Revenues                 (10,973) (11,025) (11,155)
Operating costs and expenses                 (10,973) (11,013) (11,228)
Income from operations                   (12) 73
Equity in earnings of subsidiaries                 269,912 66,188 59,604
Other (income) expense                 29,329 13 (387)
Income before income taxes                 (299,241) (66,213) (59,144)
Net income                 (299,241) (66,213) (59,144)
Net loss attributable to noncontrolling interests                 (81) (1,099) (1,946)
Net income attributable to controlling interests and available to common shareholders                 (299,160) (65,114) (57,198)
Other comprehensive income (loss), attributable to controlling interest                 20,323 5,119 10,052
Comprehensive income (loss) attributable to controlling interests                 (278,837) (59,995) (47,146)
Parent                      
Condensed Consolidating Statements of Comprehensive Income                      
Operating costs and expenses                 18,166    
Income from operations                 (18,166)    
Equity in earnings of subsidiaries                 (105,806) (65,981) (35,194)
Other (income) expense                 263    
Income before income taxes                 87,377 65,981 35,194
Income tax (benefit) expense                 (533)    
Net income                 87,910 65,981 35,194
Net income attributable to controlling interests and available to common shareholders                 87,910 65,981 35,194
Other comprehensive income (loss), attributable to controlling interest                 (18,991) (5,780) (10,012)
Comprehensive income (loss) attributable to controlling interests                 68,919 60,201 25,182
Issuer                      
Condensed Consolidating Statements of Comprehensive Income                      
Operating costs and expenses                 22,565 4,945 4,656
Income from operations                 (22,565) (4,945) (4,656)
Interest expense (income), net, including amortization of deferred financing costs and note discount                 25,188 22,633 21,749
Redemption costs for early extinguishment of debt                     9,075
Equity in earnings of subsidiaries                 (102,835) 964 (83,903)
Other (income) expense                 (19,838) (177) (3,807)
Income before income taxes                 74,920 (28,365) 52,230
Income tax (benefit) expense                 (10,889) (12,044) (12,162)
Net income                 85,809 (16,321) 64,392
Net income attributable to controlling interests and available to common shareholders                 85,809 (16,321) 64,392
Other comprehensive income (loss), attributable to controlling interest                 (8,793) (10,404) (4,582)
Comprehensive income (loss) attributable to controlling interests                 77,016 (26,725) 59,810
Guarantors                      
Condensed Consolidating Statements of Comprehensive Income                      
Revenues                 869,992 794,145 731,618
Operating costs and expenses                 742,690 684,846 631,595
Income from operations                 127,302 109,299 100,023
Interest expense (income), net, including amortization of deferred financing costs and note discount                 30,804 5,650 10,352
Equity in earnings of subsidiaries                 (61,271) (1,171) 59,493
Other (income) expense                 (11,271) (4,073) (6,060)
Income before income taxes                 169,040 108,893 36,238
Income tax (benefit) expense                 33,904 44,246 37,182
Net income                 135,136 64,647 (944)
Net income attributable to controlling interests and available to common shareholders                 135,136 64,647 (944)
Other comprehensive income (loss), attributable to controlling interest                 (12,163) 14,632 9,688
Comprehensive income (loss) attributable to controlling interests                 122,973 79,279 8,744
Non-Guarantors                      
Condensed Consolidating Statements of Comprehensive Income                      
Revenues                 406,345 417,181 334,358
Operating costs and expenses                 346,537 381,606 325,159
Income from operations                 59,808 35,575 9,199
Interest expense (income), net, including amortization of deferred financing costs and note discount                 (27,103) 2,531 1,711
Other (income) expense                 4,475 8,017 8,638
Income before income taxes                 82,436 25,027 (1,150)
Income tax (benefit) expense                 4,140 7,140 3,154
Net income                 78,296 17,887 (4,304)
Net income attributable to controlling interests and available to common shareholders                 78,296 17,887 (4,304)
Other comprehensive income (loss), attributable to controlling interest                 633 (9,347) (15,158)
Comprehensive income (loss) attributable to controlling interests                 $ 78,929 $ 8,540 $ (19,462)