XML 85 R75.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information - Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Jan. 02, 2018
Dec. 31, 2017
Mar. 31, 2017
Assets        
Cash and cash equivalents $ 46,673   $ 51,370 $ 40,245
Accounts and notes receivable, net 94,345   105,245  
Other current assets 209,830   158,717  
Total current assets 350,848   315,332  
Property and equipment, net 487,695   497,902  
Intangible assets, net 195,378   209,862  
Goodwill 779,394   774,939  
Deferred tax asset, net 5,948   6,925  
Prepaid expenses, deferred costs, and other noncurrent assets 75,245 $ 62,349 57,756  
Total assets 1,894,508   1,862,716  
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 22,877   31,370  
Accounts payable and accrued liabilities 362,756   351,180  
Total current liabilities 385,633   382,550  
Long-term debt 915,586   917,721  
Asset retirement obligations 61,392   59,920  
Deferred tax liability, net 42,394 $ 38,709 37,130  
Other long-term liabilities 70,921   75,002  
Total liabilities 1,475,926   1,472,323  
Shareholders' equity 418,582   390,393  
Total liabilities and shareholders' equity 1,894,508   1,862,716  
Eliminations        
Assets        
Property and equipment, net (340)   (168)  
Intangible assets, net (720)   (723)  
Goodwill (564)      
Investments in and advances to subsidiaries (1,533,432)   (1,243,403)  
Intercompany receivable (769,056)   (779,656)  
Total assets (2,304,112)   (2,023,950)  
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities (12)   (12)  
Total current liabilities (12)   (12)  
Intercompany payable (772,596)   (783,144)  
Total liabilities (772,608)   (783,156)  
Shareholders' equity (1,531,504)   (1,240,794)  
Total liabilities and shareholders' equity (2,304,112)   (2,023,950)  
Parent [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 89   89  
Other current assets 166   399  
Total current assets 255   488  
Property and equipment, net     1  
Investments in and advances to subsidiaries 415,663   385,729  
Intercompany receivable 10,680   10,231  
Deferred tax asset, net 106   332  
Total assets 426,704   396,781  
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Accounts payable and accrued liabilities 202   978  
Total current liabilities 202   978  
Intercompany payable 7,920   5,410  
Total liabilities 8,122   6,388  
Shareholders' equity 418,582   390,393  
Total liabilities and shareholders' equity 426,704   396,781  
Issuer | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 7   7  
Other current assets 3,025   1,585  
Total current assets 3,032   1,592  
Investments in and advances to subsidiaries 727,597   465,347  
Intercompany receivable 183,237   211,540  
Prepaid expenses, deferred costs, and other noncurrent assets 18,485   12,172  
Total assets 932,351   690,651  
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 1,986   4,892  
Accounts payable and accrued liabilities 3,261   10,070  
Total current liabilities 5,247   14,962  
Long-term debt 507,607   504,912  
Intercompany payable 12,461   4,271  
Other long-term liabilities 249   3,998  
Total liabilities 525,564   528,143  
Shareholders' equity 406,787   162,508  
Total liabilities and shareholders' equity 932,351   690,651  
Guarantors [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 29,536   15,805  
Accounts and notes receivable, net 61,249   55,912  
Deferred tax asset, net     (3,467)  
Other current assets 103,533   73,848  
Total current assets 194,318   142,098  
Property and equipment, net 314,805   312,592  
Intangible assets, net 147,768   159,248  
Goodwill 571,326   572,274  
Investments in and advances to subsidiaries 390,172   392,327  
Intercompany receivable 101,199   71,477  
Deferred tax asset, net (2,103)   1,343  
Prepaid expenses, deferred costs, and other noncurrent assets 32,234   28,763  
Total assets 1,749,719   1,680,122  
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 17,658   21,746  
Accounts payable and accrued liabilities 239,879   205,200  
Total current liabilities 257,537   226,946  
Long-term debt 392,710   394,596  
Intercompany payable 642,037   673,053  
Asset retirement obligations 26,837   25,424  
Deferred tax liability, net 39,462   34,926  
Other long-term liabilities 23,910   25,399  
Total liabilities 1,382,493   1,380,344  
Shareholders' equity 367,226   299,778  
Total liabilities and shareholders' equity 1,749,719   1,680,122  
Non-Guarantors [Member] | Reportable Legal Entities [Member]        
Assets        
Cash and cash equivalents 17,041   35,469  
Accounts and notes receivable, net 33,096   49,333  
Deferred tax asset, net     3,467  
Other current assets 103,106   82,885  
Total current assets 153,243   171,154  
Property and equipment, net 173,230   185,477  
Intangible assets, net 48,330   51,337  
Goodwill 208,632   202,665  
Intercompany receivable 473,940   486,408  
Deferred tax asset, net 7,945   5,250  
Prepaid expenses, deferred costs, and other noncurrent assets 24,526   16,821  
Total assets 1,089,846   1,119,112  
LIABILITIES AND SHAREHOLDERS’ EQUITY        
Current portion of other long-term liabilities 3,245   4,744  
Accounts payable and accrued liabilities 119,414   134,932  
Total current liabilities 122,659   139,676  
Long-term debt 15,269   18,213  
Intercompany payable 110,178   100,410  
Asset retirement obligations 34,555   34,496  
Deferred tax liability, net 2,932   2,204  
Other long-term liabilities 46,762   45,605  
Total liabilities 332,355   340,604  
Shareholders' equity 757,491   778,508  
Total liabilities and shareholders' equity $ 1,089,846   $ 1,119,112