XML 114 R99.htm IDEA: XBRL DOCUMENT v3.20.2
Supplemental Guarantor Financial Information - I/S (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Condensed Consolidated Statements of Comprehensive (Loss) Income          
Revenues $ 233,192 $ 340,821 $ 539,794 $ 659,091 $ 1,349,405
Operating costs and expenses 235,826   525,759    
Loss on disposal and impairment of assets 112 1,496 1,033 2,464  
(Loss) income from operations (2,746) 25,689 13,002 35,863 86,434
Interest expense (income), net, including amortization of deferred financing costs and note discount 13,208   23,115    
Loss on extinguishment of convertible notes 3,018 0 3,018 0  
Equity in earnings of subsidiaries 0   0    
Other (income) expenses (6,364) 1,456 (2,535) (5,751)  
(Loss) income before income taxes (12,608) 14,032 (10,596) 21,478  
Income tax (benefit) expense (10,687) 3,565 (14,424) 6,694  
Net income (loss) (1,921) 10,467 3,828 14,784 48,265
Net loss attributable to noncontrolling interests 1 (4) (5) (6)  
Net income (loss) attributable to controlling interests and available to common shareholders (1,922) 10,471 3,833 14,790 48,274
Other comprehensive (loss) income attributable to controlling interest (1,478)   (60,981)    
Comprehensive (loss) income attributable to controlling interests (3,400) $ 1,140 (57,148) $ (2,144)  
Eliminations          
Condensed Consolidated Statements of Comprehensive (Loss) Income          
Revenues (16,533)   (34,002)   (72,531)
Operating costs and expenses (16,829)   (34,738)    
(Loss) income from operations 296   736   300
Interest expense (income), net, including amortization of deferred financing costs and note discount 53   115    
Loss on extinguishment of convertible notes 0   0    
Equity in earnings of subsidiaries (4,418)   22,795    
Other (income) expenses (5,798)   (13,397)    
(Loss) income before income taxes 10,459   (8,777)    
Income tax (benefit) expense 0   0    
Net income (loss) 10,459   (8,777)   (111,534)
Net loss attributable to noncontrolling interests 1   (5)    
Net income (loss) attributable to controlling interests and available to common shareholders 10,458   (8,772)   (111,525)
Other comprehensive (loss) income attributable to controlling interest (54,595)   10,361    
Comprehensive (loss) income attributable to controlling interests (44,137)   1,589    
Parent | Reportable Legal Entities          
Condensed Consolidated Statements of Comprehensive (Loss) Income          
Revenues 0   0   0
Operating costs and expenses 5,540   11,336    
(Loss) income from operations (5,540)   (11,336)   (35,637)
Interest expense (income), net, including amortization of deferred financing costs and note discount 0   0    
Loss on extinguishment of convertible notes 0   0    
Equity in earnings of subsidiaries (788)   (13,441)    
Other (income) expenses (2,196)   532    
(Loss) income before income taxes (2,556)   1,573    
Income tax (benefit) expense (635)   (2,255)    
Net income (loss) (1,921)   3,828   48,265
Net loss attributable to noncontrolling interests 0   0    
Net income (loss) attributable to controlling interests and available to common shareholders (1,921)   3,828   48,265
Other comprehensive (loss) income attributable to controlling interest (1,478)   (60,981)    
Comprehensive (loss) income attributable to controlling interests (3,399)   (57,153)    
Issuer | Reportable Legal Entities          
Condensed Consolidated Statements of Comprehensive (Loss) Income          
Revenues 143,778   305,168   668,527
Operating costs and expenses 143,939   298,857    
Loss on disposal and impairment of assets 122   539    
(Loss) income from operations (283)   5,772   40,733
Interest expense (income), net, including amortization of deferred financing costs and note discount 11,500   20,102    
Loss on extinguishment of convertible notes 3,018   3,018    
Equity in earnings of subsidiaries (8,096)   (25,684)    
Other (income) expenses 3,604   11,300    
(Loss) income before income taxes (10,309)   (2,964)    
Income tax (benefit) expense (10,311)   (12,600)    
Net income (loss) 2   9,636   20,546
Net loss attributable to noncontrolling interests 0   0    
Net income (loss) attributable to controlling interests and available to common shareholders 2   9,636   20,546
Other comprehensive (loss) income attributable to controlling interest (1,915)   (34,422)    
Comprehensive (loss) income attributable to controlling interests (1,913)   (24,786)    
Guarantors | Reportable Legal Entities          
Condensed Consolidated Statements of Comprehensive (Loss) Income          
Revenues 56,717   134,853   351,330
Operating costs and expenses 43,516   104,643    
Loss on disposal and impairment of assets 22   126    
(Loss) income from operations 13,179   30,084   70,835
Interest expense (income), net, including amortization of deferred financing costs and note discount 3,311   4,512    
Loss on extinguishment of convertible notes 0   0    
Equity in earnings of subsidiaries 13,292   16,079    
Other (income) expenses 332   6,874    
(Loss) income before income taxes (3,756)   2,619    
Income tax (benefit) expense 1,602   1,188    
Net income (loss) (5,358)   1,431   63,952
Net loss attributable to noncontrolling interests 0   0    
Net income (loss) attributable to controlling interests and available to common shareholders (5,358)   1,431   63,952
Other comprehensive (loss) income attributable to controlling interest 7,905   12,193    
Comprehensive (loss) income attributable to controlling interests 2,547   13,624    
Non-Guarantors | Reportable Legal Entities          
Condensed Consolidated Statements of Comprehensive (Loss) Income          
Revenues 49,230   133,775   402,079
Operating costs and expenses 59,660   145,661    
Loss on disposal and impairment of assets (32)   368    
(Loss) income from operations (10,398)   (12,254)   10,203
Interest expense (income), net, including amortization of deferred financing costs and note discount (1,656)   (1,614)    
Loss on extinguishment of convertible notes 0   0    
Equity in earnings of subsidiaries 10   251    
Other (income) expenses (2,306)   (7,844)    
(Loss) income before income taxes (6,446)   (3,047)    
Income tax (benefit) expense (1,343)   (757)    
Net income (loss) (5,103)   (2,290)   27,036
Net loss attributable to noncontrolling interests 0   0    
Net income (loss) attributable to controlling interests and available to common shareholders (5,103)   (2,290)   $ 27,036
Other comprehensive (loss) income attributable to controlling interest 48,605   11,868    
Comprehensive (loss) income attributable to controlling interests $ 43,502   $ 9,578