XML 87 R71.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Financial Information - I/S (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Consolidated Statements of Comprehensive Income (Loss)    
Ownership, as a percent 100.00%  
Revenues $ 357,572 $ 303,247
Operating expenses 353,465 273,214
Income from operations 4,107 30,033
Interest expense (income), net, including amortization of deferred financing costs and note discount 9,533 7,274
Other (income) expense (1,580) (555)
(Loss) income before income taxes (3,846) 23,314
Income tax (benefit) expense (2,952) 7,955
Net (loss) income (894) 15,359
Net income (loss) attributable to noncontrolling interests 7 (25)
Net (loss) income attributable to controlling interests and available to common shareholders (901) 15,384
Other comprehensive income (loss), attributable to controlling interest 8,652 (16,077)
Comprehensive income (loss) attributable to controlling interests 7,751 (693)
Consolidation Eliminations    
Condensed Consolidated Statements of Comprehensive Income (Loss)    
Revenues (2,442) (3,188)
Operating expenses (1,410) (3,183)
Income from operations (1,032) (5)
Equity in earnings of subsidiaries 56,849 37,408
Other (income) expense 36,323  
(Loss) income before income taxes (94,204) (37,413)
Net (loss) income (94,204) (37,413)
Net income (loss) attributable to noncontrolling interests 7 (25)
Net (loss) income attributable to controlling interests and available to common shareholders (94,211) (37,388)
Other comprehensive income (loss), attributable to controlling interest (8,653) 15,955
Comprehensive income (loss) attributable to controlling interests (102,864) (21,433)
Parent    
Condensed Consolidated Statements of Comprehensive Income (Loss)    
Operating expenses 5,899  
Income from operations (5,899)  
Equity in earnings of subsidiaries (4,744) (15,359)
Other (income) expense 64  
(Loss) income before income taxes (1,219) 15,359
Income tax (benefit) expense (325)  
Net (loss) income (894) 15,359
Net (loss) income attributable to controlling interests and available to common shareholders (894) 15,359
Other comprehensive income (loss), attributable to controlling interest 8,652 (16,077)
Comprehensive income (loss) attributable to controlling interests 7,758 (718)
Issuer    
Condensed Consolidated Statements of Comprehensive Income (Loss)    
Operating expenses 9,718 7,502
Income from operations (9,718) (7,502)
Interest expense (income), net, including amortization of deferred financing costs and note discount 6,091 6,368
Equity in earnings of subsidiaries (7,376) (24,302)
Other (income) expense (56) (346)
(Loss) income before income taxes (8,377) 10,778
Income tax (benefit) expense (6,144) (5,275)
Net (loss) income (2,233) 16,053
Net (loss) income attributable to controlling interests and available to common shareholders (2,233) 16,053
Other comprehensive income (loss), attributable to controlling interest 1,443 (1,287)
Comprehensive income (loss) attributable to controlling interests (790) 14,766
Guarantors    
Condensed Consolidated Statements of Comprehensive Income (Loss)    
Revenues 207,359 209,167
Operating expenses 192,872 180,835
Income from operations 14,487 28,332
Interest expense (income), net, including amortization of deferred financing costs and note discount 5,952 358
Equity in earnings of subsidiaries (44,729) 2,253
Other (income) expense 7,291 (1,109)
(Loss) income before income taxes 45,973 26,830
Income tax (benefit) expense 3,873 11,466
Net (loss) income 42,100 15,364
Net (loss) income attributable to controlling interests and available to common shareholders 42,100 15,364
Other comprehensive income (loss), attributable to controlling interest 2,631 (8,743)
Comprehensive income (loss) attributable to controlling interests 44,731 6,621
Non-Guarantors    
Condensed Consolidated Statements of Comprehensive Income (Loss)    
Revenues 152,655 97,268
Operating expenses 146,386 88,060
Income from operations 6,269 9,208
Interest expense (income), net, including amortization of deferred financing costs and note discount (2,510) 548
Other (income) expense (45,202) 900
(Loss) income before income taxes 53,981 7,760
Income tax (benefit) expense (356) 1,764
Net (loss) income 54,337 5,996
Net (loss) income attributable to controlling interests and available to common shareholders 54,337 5,996
Other comprehensive income (loss), attributable to controlling interest 4,579 (5,925)
Comprehensive income (loss) attributable to controlling interests $ 58,916 $ 71