XML 122 R105.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information - Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets        
Cash and cash equivalents $ 51,370 $ 73,534 $ 26,297 $ 31,875
Accounts and notes receivable, net 105,245 84,156    
Other current assets 158,717 111,847    
Total current assets 315,332 269,537    
Property and equipment, net 497,902 392,735    
Intangible assets, net 209,862 121,230    
Goodwill 774,939 533,075 548,936  
Deferred tax asset, net 6,925 13,004    
Prepaid expenses, deferred costs, and other noncurrent assets 57,756 35,115    
Total assets 1,862,716 1,364,696    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 31,370 28,237    
Accounts payable and accrued liabilities 351,180 285,583    
Total current liabilities 382,550 313,820    
Long-term debt 917,721 502,539    
Asset retirement obligations 59,920 45,086    
Deferred tax liability, net 37,130 27,625    
Other long-term liabilities 75,002 18,691    
Total liabilities 1,472,323 907,761    
Shareholders' equity 390,393 456,935 369,793 286,535
Total liabilities and shareholders' equity 1,862,716 1,364,696    
Eliminations        
Assets        
Property and equipment, net (168)      
Intangible assets, net (723)      
Investments in and advances to subsidiaries (1,243,403) (2,073,087)    
Intercompany receivable (779,656) (2,178,314)    
Total assets (2,023,950) (4,251,401)    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities (12) (16)    
Accounts payable and accrued liabilities   (67)    
Total current liabilities (12) (83)    
Intercompany payable (783,144) (2,178,314)    
Total liabilities (783,156) (2,178,397)    
Shareholders' equity (1,240,794) (2,073,004)    
Total liabilities and shareholders' equity (2,023,950) (4,251,401)    
Parent [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 89 101    
Other current assets 400      
Total current assets 489 101    
Investments in and advances to subsidiaries 385,729 452,014    
Intercompany receivable 10,231 12,962    
Deferred tax asset, net 332 537    
Total assets 396,781 465,614    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Accounts payable and accrued liabilities 979 (15)    
Total current liabilities 979 (15)    
Intercompany payable 5,409 8,694    
Total liabilities 6,388 8,679    
Shareholders' equity 390,393 456,935    
Total liabilities and shareholders' equity 396,781 465,614    
Issuer | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 7 7 782  
Other current assets 1,585 1,468    
Total current assets 1,592 1,475    
Investments in and advances to subsidiaries 465,347 748,278    
Intercompany receivable 211,540 297,790    
Prepaid expenses, deferred costs, and other noncurrent assets 12,172 504    
Total assets 690,651 1,048,047    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 4,892      
Accounts payable and accrued liabilities 10,070 17,152    
Total current liabilities 14,962 17,152    
Long-term debt 504,912 502,539    
Intercompany payable 4,272 82,660    
Other long-term liabilities 3,997 504    
Total liabilities 528,143 602,855    
Shareholders' equity 162,508 445,192    
Total liabilities and shareholders' equity 690,651 1,048,047    
Guarantors [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 15,807 6,995 6,200 (247)
Accounts and notes receivable, net 55,912 59,375    
Deferred tax asset, net (3,466)      
Other current assets 73,847 52,087    
Total current assets 142,100 118,457    
Property and equipment, net 312,591 271,142    
Intangible assets, net 159,248 89,028    
Goodwill 572,275 450,229    
Investments in and advances to subsidiaries 392,327 872,795    
Intercompany receivable 71,477 251,754    
Deferred tax asset, net 1,343 1,462    
Prepaid expenses, deferred costs, and other noncurrent assets 28,763 22,098    
Total assets 1,680,124 2,076,965    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 21,746 22,662    
Accounts payable and accrued liabilities 205,199 179,489    
Total current liabilities 226,945 202,151    
Long-term debt 394,596      
Intercompany payable 673,053 1,248,493    
Asset retirement obligations 25,424 21,746    
Deferred tax liability, net 34,926 24,953    
Other long-term liabilities 25,402 14,305    
Total liabilities 1,380,346 1,511,648    
Shareholders' equity 299,778 565,317    
Total liabilities and shareholders' equity 1,680,124 2,076,965    
Non-Guarantors [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 35,467 66,431 $ 19,315 $ 32,122
Accounts and notes receivable, net 49,333 24,781    
Deferred tax asset, net 3,466      
Other current assets 82,885 58,292    
Total current assets 171,151 149,504    
Property and equipment, net 185,479 121,593    
Intangible assets, net 51,337 32,202    
Goodwill 202,664 82,846    
Intercompany receivable 486,408 1,615,808    
Deferred tax asset, net 5,250 11,005    
Prepaid expenses, deferred costs, and other noncurrent assets 16,821 12,513    
Total assets 1,119,110 2,025,471    
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 4,744 5,591    
Accounts payable and accrued liabilities 134,932 89,024    
Total current liabilities 139,676 94,615    
Long-term debt 18,213      
Intercompany payable 100,410 838,467    
Asset retirement obligations 34,496 23,340    
Deferred tax liability, net 2,204 2,672    
Other long-term liabilities 45,603 3,882    
Total liabilities 340,602 962,976    
Shareholders' equity 778,508 1,062,495    
Total liabilities and shareholders' equity $ 1,119,110 $ 2,025,471