XML 88 R72.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Financial Information - Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Assets        
Cash and cash equivalents $ 40,245 $ 73,534 $ 25,049 $ 26,297
Accounts and notes receivable, net 99,113 84,156    
Other current assets 133,664 111,847    
Total current assets 273,022 269,537    
Property and equipment, net 480,959 392,735    
Intangible assets, net 297,926 121,230    
Goodwill 883,221 533,075    
Deferred tax asset, net 8,916 13,004    
Prepaid expenses, deferred costs, and other noncurrent assets 38,824 35,115    
Total assets 1,982,868 1,364,696    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 27,283 28,237    
Accounts payable and accrued liabilities 328,908 285,583    
Total current liabilities 356,191 313,820    
Long-term debt 996,172 502,539    
Asset retirement obligations 53,263 45,086    
Deferred tax liability, net 52,100 27,625    
Other long-term liabilities 65,874 18,691    
Total liabilities 1,523,600 907,761    
Shareholders' equity 459,268 456,935    
Total liabilities and shareholders' equity 1,982,868 1,364,696    
Consolidation Eliminations        
Assets        
Investments in and advances to subsidiaries (1,074,976) (2,479,298)    
Intercompany receivable (1,918,246) (2,178,314)    
Total assets (2,993,222) (4,657,612)    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities (12)      
Total current liabilities (12)      
Intercompany payable (1,918,246) (2,178,314)    
Total liabilities (1,918,258) (2,178,314)    
Shareholders' equity (1,074,964) (2,479,298)    
Total liabilities and shareholders' equity (2,993,222) (4,657,612)    
Parent        
Assets        
Cash and cash equivalents 53 101    
Other current assets 1      
Total current assets 54 101    
Property and equipment, net 1      
Investments in and advances to subsidiaries 463,515 452,029    
Intercompany receivable 14,176 12,965    
Deferred tax asset, net 859 534    
Total assets 478,605 465,629    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Accounts payable and accrued liabilities 664      
Total current liabilities 664      
Intercompany payable 18,673 8,694    
Total liabilities 19,337 8,694    
Shareholders' equity 459,268 456,935    
Total liabilities and shareholders' equity 478,605 465,629    
Issuer        
Assets        
Cash and cash equivalents (156) 7 6 782
Other current assets 1,072 1,468    
Total current assets 916 1,475    
Investments in and advances to subsidiaries (219,929) 1,105,307    
Intercompany receivable 258,186 297,790    
Prepaid expenses, deferred costs, and other noncurrent assets 287 504    
Total assets 39,460 1,405,076    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 66      
Accounts payable and accrued liabilities 11,583 17,152    
Total current liabilities 11,649 17,152    
Long-term debt 496,172 502,539    
Intercompany payable 120,678 82,660    
Other long-term liabilities 1,705 504    
Total liabilities 630,204 602,855    
Shareholders' equity (590,744) 802,221    
Total liabilities and shareholders' equity 39,460 1,405,076    
Guarantors        
Assets        
Cash and cash equivalents 1,307 1,823 9,605 6,200
Accounts and notes receivable, net 53,216 57,201    
Other current assets 60,251 50,438    
Total current assets 114,774 109,462    
Property and equipment, net 267,204 257,133    
Intangible assets, net 81,335 88,141    
Goodwill 449,658 449,658    
Investments in and advances to subsidiaries 831,390 921,962    
Intercompany receivable 249,296 207,048    
Prepaid expenses, deferred costs, and other noncurrent assets 26,952 22,098    
Total assets 2,020,609 2,055,502    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 20,928 22,871    
Accounts payable and accrued liabilities 179,594 178,452    
Total current liabilities 200,522 201,323    
Long-term debt 500,000      
Intercompany payable 708,288 1,171,795    
Asset retirement obligations 22,697 21,747    
Deferred tax liability, net 23,230 24,953    
Other long-term liabilities 11,756 14,306    
Total liabilities 1,466,493 1,434,124    
Shareholders' equity 554,116 621,378    
Total liabilities and shareholders' equity 2,020,609 2,055,502    
Non-Guarantors        
Assets        
Cash and cash equivalents 39,041 71,603 $ 15,438 $ 19,315
Accounts and notes receivable, net 45,897 26,955    
Other current assets 72,340 59,941    
Total current assets 157,278 158,499    
Property and equipment, net 213,754 135,602    
Intangible assets, net 216,591 33,089    
Goodwill 433,563 83,417    
Intercompany receivable 1,396,588 1,660,511    
Deferred tax asset, net 8,057 12,470    
Prepaid expenses, deferred costs, and other noncurrent assets 11,585 12,513    
Total assets 2,437,416 2,096,101    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 6,301 5,366    
Accounts payable and accrued liabilities 137,067 89,979    
Total current liabilities 143,368 95,345    
Intercompany payable 1,070,607 915,165    
Asset retirement obligations 30,566 23,339    
Deferred tax liability, net 28,870 2,672    
Other long-term liabilities 52,413 3,881    
Total liabilities 1,325,824 1,040,402    
Shareholders' equity 1,111,592 1,055,699    
Total liabilities and shareholders' equity $ 2,437,416 $ 2,096,101