XML 89 R69.htm IDEA: XBRL DOCUMENT v2.4.0.6
NOTES OFFERING AND GUARANTOR FINANCIAL INFORMATION (Details) (USD $)
3 Months Ended 12 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2012
GSE
Dec. 31, 2011
GSE
Dec. 31, 2010
GSE
Dec. 31, 2012
GUARANTORS
Dec. 31, 2011
GUARANTORS
Dec. 31, 2010
GUARANTORS
Dec. 31, 2012
ELIMINATIONS
Dec. 31, 2011
ELIMINATIONS
Dec. 31, 2010
ELIMINATIONS
Nov. 30, 2010
11.5% senior secured notes
Dec. 31, 2012
11.5% senior secured notes
item
Feb. 27, 2012
11.5% senior secured notes
Jan. 02, 2012
11.5% senior secured notes
Dec. 31, 2011
11.5% senior secured notes
Notes offering and guarantor financial information                                                            
Amount of offering                                                   $ 333,000,000        
Fixed interest rate (as a percent)                                                   11.50% 11.50% 11.50% 11.50% 11.50%
Number of times interest is payable in a year                                                     2      
Cash and cash equivalents 19,946,000       20,275,000       15,363,000       19,946,000 20,275,000 15,363,000   3,179,000 7,749,000 2,071,000 16,767,000 12,526,000 13,292,000                
Accounts receivable - net of allowance for doubtful accounts 31,523,000       32,972,000               31,523,000 32,972,000     15,436,000 1,295,000   201,489,000 205,953,000   (185,402,000) (174,276,000)            
Inventories 65,221,000       56,558,000               65,221,000 56,558,000           65,221,000 56,558,000                  
Other current assets 13,730,000       14,909,000               13,730,000 14,909,000     881,000 5,204,000   12,849,000 9,705,000                  
Total current assets 130,420,000       124,714,000               130,420,000 124,714,000     19,496,000 14,248,000   296,326,000 284,742,000   (185,402,000) (174,276,000)            
Property and equipment, net 23,998,000       22,563,000               23,998,000 22,563,000     2,701,000 2,906,000   21,297,000 19,657,000                  
Intangible assets 12,365,000       14,715,000               12,365,000 14,715,000     8,851,000 10,881,000   3,514,000 3,834,000                  
Goodwill 49,944,000       49,944,000       49,944,000       49,944,000 49,944,000 49,944,000   49,944,000 49,944,000                        
Investment in subsidiaries                                 796,231,000 749,224,000         (796,231,000) (749,224,000)            
Affiliate note and investments 5,075,000       4,587,000               5,075,000 4,587,000     40,000,000 40,000,000   5,075,000 4,587,000   (40,000,000) (40,000,000)            
Other assets 8,559,000       6,440,000               8,559,000 6,440,000     6,257,000 3,960,000   2,302,000 2,480,000                  
Total assets 230,361,000       222,963,000       222,018,000       230,361,000 222,963,000 222,018,000   923,480,000 871,163,000   328,514,000 315,300,000   (1,021,633,000) (963,500,000)            
Accounts payable 17,004,000       18,050,000               17,004,000 18,050,000     631,000 1,638,000   16,373,000 16,412,000                  
Accrued and other liabilities 32,670,000       33,771,000               32,670,000 33,771,000     8,596,000 14,110,000   24,074,000 19,661,000                  
Current portion of long-term debt 10,000,000       12,422,000               10,000,000 12,422,000     195,402,000 186,698,000   40,000,000 40,000,000   (225,402,000) (214,276,000)            
Current portion of deferred revenue 54,583,000       54,870,000               54,583,000 54,870,000     126,000 861,000   54,457,000 54,009,000                  
Total current liabilities 114,257,000       119,113,000               114,257,000 119,113,000     204,755,000 203,307,000   134,904,000 130,082,000   (225,402,000) (214,276,000)            
Deferred revenue 34,316,000       30,979,000               34,316,000 30,979,000     1,922,000 2,045,000   32,394,000 28,934,000                  
Long-term debt 322,470,000       325,028,000               322,470,000 325,028,000     310,598,000 314,522,000   11,872,000 10,506,000                  
Other long-term liabilities 3,114,000       1,639,000               3,114,000 1,639,000     650,001,000 605,085,000   (646,887,000) (603,446,000)                  
Total liabilities 474,157,000       476,759,000               474,157,000 476,759,000     1,167,276,000 1,124,959,000   (467,717,000) (433,924,000)   (225,402,000) (214,276,000)            
Interdivisional equity                                       796,231,000 749,224,000   (796,231,000) (749,224,000)            
Members' deficit (243,796,000)       (253,796,000)       (252,173,000)       (243,796,000) (253,796,000) (252,173,000) (221,525,000) (243,796,000) (253,796,000)                        
Total liabilities and member's deficit 230,361,000       222,963,000               230,361,000 222,963,000     923,480,000 871,163,000   328,514,000 315,300,000   (1,021,633,000) (963,500,000)            
Revenue 122,737,000 139,613,000 146,334,000 110,058,000 119,142,000 128,605,000 129,090,000 104,567,000 109,013,000 124,640,000 131,082,000 105,934,000 518,742,000 481,404,000 470,669,000   9,097,000 6,924,000 4,810,000 516,119,000 474,480,000 465,859,000 (6,474,000)              
Costs applicable to revenues                         (314,822,000) (288,755,000) (283,369,000)   (10,961,000) (8,696,000) (9,553,000) (310,335,000) (280,059,000) (273,816,000) 6,474,000              
Operating expenses                         (155,884,000) (147,338,000) (159,477,000)   (17,537,000) (17,821,000) (32,545,000) (138,347,000) (129,517,000) (126,932,000)                
Interest expense, net                         (42,946,000) (44,671,000) (38,732,000)   (43,009,000) (45,330,000) (39,616,000) 63,000 659,000 884,000                
Income from investment in consolidated subsidiaries                                 47,007,000 40,596,000 61,701,000       (47,007,000) (40,596,000) (61,701,000)          
Other non operating income (expenses)                         4,602,000 4,531,000 (9,357,000)   24,793,000 28,451,000 (3,752,000) (20,191,000) (23,920,000) (5,605,000)                
Income tax expense                         (317,000) (1,264,000) 1,493,000   (15,000) (217,000) 182,000 (302,000) (1,047,000) 1,311,000                
NET INCOME (LOSS) (1,071,000) 3,264,000 7,178,000 4,000 (669,000) 1,979,000 5,190,000 (2,593,000) (12,526,000) 1,759,000 1,721,000 (9,727,000) 9,375,000 3,907,000 (18,773,000)   9,375,000 3,907,000 (18,773,000) 47,007,000 40,596,000 61,701,000 (47,007,000) (40,596,000) (61,701,000)          
Cash flows from operations                         14,670,000 14,484,000 (10,593,000)   (57,706,000) (35,271,000) (64,908,000) 68,551,000 49,755,000 54,315,000 3,825,000              
Cash flows provided by (used in) investing activities                         (9,489,000) (7,740,000) (3,881,000)   (904,000) (3,978,000) (1,777,000) (8,585,000) (3,762,000) (2,104,000)                
Cash flows provided by (used in) financing activities                         (5,510,000) (1,832,000) 21,197,000   54,040,000 44,927,000 68,354,000 (55,725,000) (46,759,000) (47,157,000) (3,825,000)              
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR       20,275,000       15,363,000       8,640,000 20,275,000 15,363,000 8,640,000   7,749,000 2,071,000 402,000 12,526,000 13,292,000 8,238,000                
CASH AND CASH EQUIVALENTS AT END OF YEAR $ 19,946,000       $ 20,275,000       $ 15,363,000       $ 19,946,000 $ 20,275,000 $ 15,363,000   $ 3,179,000 $ 7,749,000 $ 2,071,000 $ 16,767,000 $ 12,526,000 $ 13,292,000