XML 75 R66.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
ASSETS        
Cash and cash equivalents $ 199,261 $ 214,879 $ 244,392 $ 167,795
Receivables, net 114,623 91,681    
Total current assets 359,533 349,289    
Property and equipment, at cost, net 86,786 77,309    
Goodwill 79,495 65,813    
Franchise rights and other identifiable intangibles, net 12,181 8,912    
Notes receivable, net of allowances 73,756 40,441    
Investments, employee benefit plans, at fair value 17,102 17,539    
Deferred income taxes 19,899 20,546    
Other assets 64,010 58,068    
Total assets 712,762 637,917    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 59,922 57,124    
Accrued expenses and other current liabilities 50,683 63,530    
Deferred revenue 68,439 66,382    
Current portion of long-term debt 1,706 12,349    
Deferred compensation and retirement plan obligations 174 628    
Total current liabilities 191,118 200,098    
Long-term debt 815,858 772,729    
Deferred compensation and retirement plan obligations 22,145 23,987    
Deferred income taxes 1,794 0    
Other liabilities 82,490 69,904    
Total liabilities 1,113,405 1,066,718    
Total shareholders’ (deficit) equity (400,643) (428,801)    
Total liabilities and shareholders’ deficit 712,762 637,917    
Parent [Member]        
ASSETS        
Cash and cash equivalents 19,177 25,290 63,757 9,785
Receivables, net 104,091 82,195    
Other current assets 8,625 23,027    
Total current assets 131,893 130,512    
Property and equipment, at cost, net 34,886 25,300    
Goodwill 60,620 60,620    
Franchise rights and other identifiable intangibles, net 2,932 4,380    
Notes receivable, net of allowances 17,040 11,847    
Investments, employee benefit plans, at fair value 0 0    
Investment in affiliates 458,664 424,600    
Advances to affiliates 27,870 15,670    
Deferred income taxes 13,279 9,418    
Other assets 0 0    
Total assets 747,184 682,347    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 13,611 15,588    
Accrued expenses and other current liabilities 19,367 28,719    
Deferred revenue 8,742 8,467    
Current portion of long-term debt 0 11,250    
Deferred compensation and retirement plan obligations 0 0    
Other current liabilities 0 0    
Total current liabilities 41,720 64,024    
Long-term debt 801,804 758,407    
Deferred compensation and retirement plan obligations 0 0    
Advances from affiliates 247,162 237,973    
Deferred income taxes 0      
Other liabilities 57,141 50,744    
Total liabilities 1,147,827 1,111,148    
Total shareholders’ (deficit) equity (400,643) (428,801)    
Total liabilities and shareholders’ deficit 747,184 682,347    
Guarantor Subsidiaries [Member]        
ASSETS        
Cash and cash equivalents 27 25 19 [1] 19 [1]
Receivables, net 1,880 1,194    
Other current assets 37,707 33,585    
Total current assets 39,614 34,804    
Property and equipment, at cost, net 34,550 37,675    
Goodwill 5,193 5,193    
Franchise rights and other identifiable intangibles, net 1,014 1,479    
Notes receivable, net of allowances 38,078 27,895    
Investments, employee benefit plans, at fair value 17,102 17,539    
Investment in affiliates 45,605 39,231 [1]    
Advances to affiliates 219,053 213,303 [1]    
Deferred income taxes 7,731 10,429    
Other assets 23,969 23,891    
Total assets 431,909 411,439 [1]    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 42,987 37,924 [1]    
Accrued expenses and other current liabilities 27,177 32,649    
Deferred revenue 58,868 57,339    
Current portion of long-term debt 611 718    
Deferred compensation and retirement plan obligations 174 628    
Other current liabilities 14,394 14,850 [1]    
Total current liabilities 144,211 144,108 [1]    
Long-term debt 3,712 3,966    
Deferred compensation and retirement plan obligations 22,134 23,978    
Advances from affiliates 6,783 344 [1]    
Deferred income taxes 0      
Other liabilities 17,139 16,116    
Total liabilities 193,979 188,512 [1]    
Total shareholders’ (deficit) equity 237,930 222,927 [1]    
Total liabilities and shareholders’ deficit 431,909 411,439 [1]    
Non-Guarantor Subsidiaries [Member]        
ASSETS        
Cash and cash equivalents 180,057 189,564 180,616 [1] 157,991 [1]
Receivables, net 8,652 8,292    
Other current assets 3,517 1,373 [1]    
Total current assets 192,226 199,229 [1]    
Property and equipment, at cost, net 17,350 14,334    
Goodwill 13,682 0    
Franchise rights and other identifiable intangibles, net 8,235 3,053    
Notes receivable, net of allowances 18,638 699    
Investments, employee benefit plans, at fair value 0 0    
Investment in affiliates 0 0    
Advances to affiliates 11,738 20,341 [1]    
Deferred income taxes 0 699    
Other assets 40,041 34,177    
Total assets 301,910 272,532 [1]    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 3,324 3,612 [1]    
Accrued expenses and other current liabilities 4,139 2,162    
Deferred revenue 829 576    
Current portion of long-term debt 1,095 381    
Deferred compensation and retirement plan obligations 0 0    
Other current liabilities 0 491 [1]    
Total current liabilities 9,387 7,222 [1]    
Long-term debt 10,342 10,356    
Deferred compensation and retirement plan obligations 11 9    
Advances from affiliates 4,716 10,997 [1]    
Deferred income taxes 2,905      
Other liabilities 8,210 3,044    
Total liabilities 35,571 31,628 [1]    
Total shareholders’ (deficit) equity 266,339 240,904 [1]    
Total liabilities and shareholders’ deficit 301,910 272,532 [1]    
Eliminations [Member]        
ASSETS        
Cash and cash equivalents 0 0 0 0
Receivables, net 0 0    
Other current assets (4,200) (15,256) [1]    
Total current assets (4,200) (15,256) [1]    
Property and equipment, at cost, net 0 0    
Goodwill 0 0    
Franchise rights and other identifiable intangibles, net 0 0    
Notes receivable, net of allowances 0 0    
Investments, employee benefit plans, at fair value 0 0    
Investment in affiliates (504,269) (463,831) [1]    
Advances to affiliates (258,661) (249,314) [1]    
Deferred income taxes (1,111) 0    
Other assets 0 0    
Total assets (768,241) (728,401) [1]    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 0 0    
Accrued expenses and other current liabilities 0 0    
Deferred revenue 0 0    
Current portion of long-term debt 0 0    
Deferred compensation and retirement plan obligations 0 0    
Other current liabilities (4,200) (15,256) [1]    
Total current liabilities (4,200) (15,256) [1]    
Long-term debt 0 0    
Deferred compensation and retirement plan obligations 0 0    
Advances from affiliates (258,661) (249,314) [1]    
Deferred income taxes (1,111)      
Other liabilities 0 0    
Total liabilities (263,972) (264,570) [1]    
Total shareholders’ (deficit) equity (504,269) (463,831) [1]    
Total liabilities and shareholders’ deficit (768,241) (728,401) [1]    
Consolidated [Member]        
ASSETS        
Cash and cash equivalents 199,261 214,879 $ 244,392 $ 167,795
Receivables, net 114,623 91,681    
Other current assets 45,649 42,729    
Total current assets 359,533 349,289    
Property and equipment, at cost, net 86,786 77,309    
Goodwill 79,495 65,813    
Franchise rights and other identifiable intangibles, net 12,181 8,912    
Notes receivable, net of allowances 73,756 40,441    
Investments, employee benefit plans, at fair value 17,102 17,539    
Investment in affiliates 0 0    
Advances to affiliates 0 0    
Deferred income taxes 19,899 20,546    
Other assets 64,010 58,068    
Total assets 712,762 637,917    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 59,922 57,124    
Accrued expenses and other current liabilities 50,683 63,530    
Deferred revenue 68,439 66,382    
Current portion of long-term debt 1,706 12,349    
Deferred compensation and retirement plan obligations 174 628    
Other current liabilities 10,194 85    
Total current liabilities 191,118 200,098    
Long-term debt 815,858 772,729    
Deferred compensation and retirement plan obligations 22,145 23,987    
Advances from affiliates 0 0    
Deferred income taxes 1,794      
Other liabilities 82,490 69,904    
Total liabilities 1,113,405 1,066,718    
Total shareholders’ (deficit) equity (400,643) (428,801)    
Total liabilities and shareholders’ deficit $ 712,762 $ 637,917    
[1] On July 21, 2015, the Company refinanced its existing $350 million senior secured credit facility ("Old Credit Facility") by entering into a new senior unsecured revolving credit agreement ("New Credit Facility"). As a result of this refinancing, certain guarantor subsidiaries under the Old Credit Facility have been released as a guarantor under the New Credit Facility. As a result, the following condensed consolidating financial statements for the prior year periods have been reclassified to reflect the current guarantors under the New Credit Facility.