XML 94 R82.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Segment information                      
Income (loss) from operations $ (56,646) $ 105,853 $ 105,467 $ 102,514 $ (674,670) $ 87,245 $ 37,421 $ 126,136 $ 257,188 $ (423,868) $ 397,456
Charge for stock compensation                 10,666 22,809 28,609
Impairment losses                 159,884 798,305  
Insurance (recoveries) deductible charges, net                 (5,674) 108 (7,229)
Depreciation and amortization                 266,742 303,404 233,407
Plainridge contingent purchase price                 689    
(Gain) loss on disposal of assets                 738 3,682 (1,546)
Income (loss) from unconsolidated affiliates                 7,949 9,657 3,804
Non-operating items                 410,491 202,509 72,429
Adjusted EBITDA from discontinued operations                   35,374 57,614
Adjusted EBITDA                 709,991 761,066 722,006
Net revenues 651,361 $ 645,940 $ 652,146 $ 641,080 632,188 $ 674,802 $ 715,299 $ 755,597 2,590,527 2,777,886 2,688,822
Capital expenditures                 228,145 196,600 467,795
Total assets 4,664,894       4,467,587       4,664,894 4,467,587  
Investment in and advances to unconsolidated affiliates 179,551       193,331       179,551 193,331  
Goodwill and other intangible assets, net 1,293,637       1,186,211       1,293,637 1,186,211  
Kansas                      
Segment information                      
Non-operating items                 11,809 11,595 9,891
Investment in and advances to unconsolidated affiliates 115,500       127,800       115,500 127,800  
East/Midwest                      
Segment information                      
Income (loss) from operations                 332,869 (57,351) 374,485
Impairment losses                 4,560 416,380  
Depreciation and amortization                 101,891 142,442 128,188
Plainridge contingent purchase price                 689    
(Gain) loss on disposal of assets                 (75) 774 (1,617)
Adjusted EBITDA from discontinued operations                   15,334 16,890
Adjusted EBITDA                 439,934 517,579 517,946
Net revenues                 1,467,380 1,575,053 1,596,241
Capital expenditures                 144,320 105,354 404,713
Total assets 1,007,162       604,979       1,007,162 604,979  
Investment in and advances to unconsolidated affiliates 94       79       94 79  
Goodwill and other intangible assets, net 427,335       133,646       427,335 133,646  
West                      
Segment information                      
Income (loss) from operations                 56,928 45,464 47,050
Impairment losses                 1,420 1,812  
Depreciation and amortization                 7,411 11,883 12,850
(Gain) loss on disposal of assets                 211 2,365 (42)
Adjusted EBITDA                 65,970 61,524 59,858
Net revenues                 241,410 240,083 252,182
Capital expenditures                 28,251 9,802 11,294
Total assets 287,551       210,254       287,551 210,254  
Goodwill and other intangible assets, net 143,242       144,200       143,242 144,200  
Southern Plains                      
Segment information                      
Income (loss) from operations                 46,395 (186,846) 165,039
Impairment losses                 153,904 341,683  
Insurance (recoveries) deductible charges, net                 (5,674) 108 (7,229)
Depreciation and amortization                 58,598 108,201 75,657
(Gain) loss on disposal of assets                 624 853 115
Income (loss) from unconsolidated affiliates                 10,720 10,735 5,210
Adjusted EBITDA from discontinued operations                   20,040 40,724
Adjusted EBITDA                 276,376 306,369 289,407
Net revenues                 857,447 930,762 807,265
Capital expenditures                 49,607 76,319 46,210
Total assets 1,076,290       1,265,281       1,076,290 1,265,281  
Investment in and advances to unconsolidated affiliates 115,469       127,749       115,469 127,749  
Goodwill and other intangible assets, net 718,982       888,805       718,982 888,805  
Southern Plains | Kansas                      
Segment information                      
Non-operating items                 11,809 11,595 9,891
Other                      
Segment information                      
Income (loss) from operations                 (179,004) (225,135) (189,118)
Charge for stock compensation                 10,666 22,809 28,609
Impairment losses                   38,430  
Depreciation and amortization                 98,842 40,878 16,712
(Gain) loss on disposal of assets                 (22) (310) (2)
Income (loss) from unconsolidated affiliates                 (2,771) (1,078) (1,406)
Adjusted EBITDA                 (72,289) (124,406) (145,205)
Net revenues                 24,290 31,988 33,134
Capital expenditures                 5,967 5,125 $ 5,578
Total assets 2,293,891       2,387,073       2,293,891 2,387,073  
Investment in and advances to unconsolidated affiliates 63,988       65,503       63,988 65,503  
Goodwill and other intangible assets, net $ 4,078       $ 19,560       $ 4,078 $ 19,560