XML 83 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information - Balance Sheets (Details) - USD ($)
$ in Thousands
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Assets        
Cash and cash equivalents $ 61,498 $ 73,534 $ 59,521 $ 26,297
Accounts and notes receivable, net 112,392 84,156    
Other current assets 160,483 111,847    
Total current assets 334,373 269,537    
Property and equipment, net 504,395 392,735    
Intangible assets, net 220,233 121,230    
Goodwill 771,152 533,075    
Deferred tax asset, net 7,260 13,004    
Prepaid expenses, deferred costs, and other noncurrent assets 51,868 35,115    
Total assets 1,889,281 1,364,696    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 31,540 28,237    
Accounts payable and accrued liabilities 375,320 285,583    
Total current liabilities 406,860 313,820    
Long-term debt 949,775 502,539    
Asset retirement obligations 58,425 45,086    
Deferred tax liability, net 43,287 27,625    
Other long-term liabilities 71,761 18,691    
Total liabilities 1,530,108 907,761    
Shareholders' equity 359,173 456,935    
Total liabilities and shareholders' equity 1,889,281 1,364,696    
Eliminations [Member]        
Assets        
Accounts and notes receivable, net (67)      
Total current assets (67)      
Property and equipment, net (169)      
Investments in and advances to subsidiaries (1,273,661) (2,073,087)    
Intercompany receivable (863,640) (2,178,314)    
Total assets (2,137,537) (4,251,401)    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities (12) (16)    
Accounts payable and accrued liabilities (66) (67)    
Total current liabilities (78) (83)    
Intercompany payable (863,640) (2,178,314)    
Total liabilities (863,718) (2,178,397)    
Shareholders' equity (1,273,819) (2,073,004)    
Total liabilities and shareholders' equity (2,137,537) (4,251,401)    
Parent [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 383 101    
Other current assets 106      
Total current assets 489 101    
Investments in and advances to subsidiaries 354,223 452,014    
Intercompany receivable 10,849 12,962    
Deferred tax asset, net 602 537    
Total assets 366,163 465,614    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Accounts payable and accrued liabilities 532 (15)    
Total current liabilities 532 (15)    
Intercompany payable 6,459 8,694    
Total liabilities 6,991 8,679    
Shareholders' equity 359,172 456,935    
Total liabilities and shareholders' equity 366,163 465,614    
Issuer | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 7 7 7 782
Other current assets 199 1,468    
Total current assets 206 1,475    
Investments in and advances to subsidiaries 443,714 748,278    
Intercompany receivable 180,901 297,790    
Prepaid expenses, deferred costs, and other noncurrent assets 306 504    
Total assets 625,127 1,048,047    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Accounts payable and accrued liabilities 6,122 17,152    
Total current liabilities 6,122 17,152    
Long-term debt 498,358 502,539    
Intercompany payable 6,949 82,660    
Other long-term liabilities 1,671 504    
Total liabilities 513,100 602,855    
Shareholders' equity 112,027 445,192    
Total liabilities and shareholders' equity 625,127 1,048,047    
Guarantors [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 16,204 6,995 28,504 6,200
Accounts and notes receivable, net 60,569 59,375    
Deferred tax asset, net (1,419)      
Other current assets 74,163 52,087    
Total current assets 149,517 118,457    
Property and equipment, net 326,021 271,142    
Intangible assets, net 168,724 89,028    
Goodwill 575,271 450,229    
Investments in and advances to subsidiaries 475,724 872,795    
Intercompany receivable 222,304 251,754    
Deferred tax asset, net 1,525 1,462    
Prepaid expenses, deferred costs, and other noncurrent assets 34,832 22,098    
Total assets 1,953,918 2,076,965    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 26,585 22,662    
Accounts payable and accrued liabilities 220,902 179,489    
Total current liabilities 247,487 202,151    
Long-term debt 441,239      
Intercompany payable 649,569 1,248,493    
Asset retirement obligations 27,124 21,746    
Deferred tax liability, net 41,175 24,953    
Other long-term liabilities 27,131 14,305    
Total liabilities 1,433,725 1,511,648    
Shareholders' equity 520,193 565,317    
Total liabilities and shareholders' equity 1,953,918 2,076,965    
Non-Guarantors [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 44,904 66,431 $ 31,010 $ 19,315
Accounts and notes receivable, net 51,890 24,781    
Deferred tax asset, net 1,419      
Other current assets 86,015 58,292    
Total current assets 184,228 149,504    
Property and equipment, net 178,543 121,593    
Intangible assets, net 51,509 32,202    
Goodwill 195,881 82,846    
Intercompany receivable 449,586 1,615,808    
Deferred tax asset, net 5,133 11,005    
Prepaid expenses, deferred costs, and other noncurrent assets 16,730 12,513    
Total assets 1,081,610 2,025,471    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 4,967 5,591    
Accounts payable and accrued liabilities 147,830 89,024    
Total current liabilities 152,797 94,615    
Long-term debt 10,178      
Intercompany payable 200,663 838,467    
Asset retirement obligations 31,301 23,340    
Deferred tax liability, net 2,112 2,672    
Other long-term liabilities 42,959 3,882    
Total liabilities 440,010 962,976    
Shareholders' equity 641,600 1,062,495    
Total liabilities and shareholders' equity $ 1,081,610 $ 2,025,471