XML 81 R70.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
ASSETS        
Cash and cash equivalents $ 207,888 $ 193,441 $ 230,650 $ 214,879
Receivables, net 126,689 89,352    
Other current assets 43,466 28,160    
Total current assets 378,043 310,953    
Property and equipment, at cost, net 86,784 88,158    
Goodwill 79,629 79,327    
Franchise rights and other identifiable intangibles, net 11,676 11,948    
Notes receivable, net of allowances 92,195 82,572    
Investments, employee benefit plans, at fair value 16,516 17,674    
Investment in affiliates 0 0    
Advances to affiliates 0 0    
Deferred income taxes 38,631 42,434    
Other assets 139,916 83,944    
Total assets 843,390 717,010    
Current liabilities        
Accounts payable 74,925 64,431    
Accrued expenses and other current liabilities 69,776 70,807    
Deferred revenue 113,763 71,587    
Current portion of long-term debt 833 1,191    
Total current liabilities 259,297 208,016    
Long-term debt 901,352 812,945    
Deferred compensation and retirement plan obligations 20,873 22,859    
Advances from affiliates 0 0    
Deferred Income Taxes and Other Liabilities, Noncurrent 35,696 69,089    
Total liabilities 1,217,218 1,112,909    
Total shareholders’ (deficit) equity (373,828) (395,899)    
Total liabilities and shareholders’ deficit 843,390 717,010    
Parent        
ASSETS        
Cash and cash equivalents 17,928 13,529 25,613 25,290
Receivables, net 116,356 79,381    
Other current assets 8,762 19,029    
Total current assets 143,046 111,939    
Property and equipment, at cost, net 44,399 37,857    
Goodwill 65,812 60,620    
Franchise rights and other identifiable intangibles, net 4,011 2,965    
Notes receivable, net of allowances 13,663 18,866    
Investments, employee benefit plans, at fair value 0 0    
Investment in affiliates 500,804 473,448    
Advances to affiliates 8,647 17,144    
Deferred income taxes 27,830 10,664    
Other assets 25,578 319    
Total assets 833,790 733,822    
Current liabilities        
Accounts payable 12,777 12,359    
Accrued expenses and other current liabilities 47,269 29,099    
Deferred revenue 112,694 8,749    
Current portion of long-term debt 0 0    
Total current liabilities 172,740 50,207    
Long-term debt 888,034 799,212    
Deferred compensation and retirement plan obligations 0 0    
Advances from affiliates 134,496 235,629    
Deferred Income Taxes and Other Liabilities, Noncurrent 12,348 44,673    
Total liabilities 1,207,618 1,129,721    
Total shareholders’ (deficit) equity (373,828) (395,899)    
Total liabilities and shareholders’ deficit 833,790 733,822    
Guarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 782 19 29 25
Receivables, net 1,481 1,132    
Other current assets 36,324 14,176    
Total current assets 38,587 15,327    
Property and equipment, at cost, net 26,124 33,575    
Goodwill 0 5,193    
Franchise rights and other identifiable intangibles, net 0 1,013    
Notes receivable, net of allowances 42,773 38,957    
Investments, employee benefit plans, at fair value 16,516 17,674    
Investment in affiliates 57,126 37,182    
Advances to affiliates 128,640 212,773    
Deferred income taxes 12,855 33,936    
Other assets 61,588 45,383    
Total assets 384,209 441,013    
Current liabilities        
Accounts payable 58,608 48,238    
Accrued expenses and other current liabilities 27,777 45,601    
Deferred revenue 63 61,890    
Current portion of long-term debt 62 430    
Total current liabilities 86,510 156,159    
Long-term debt 3,712 3,712    
Deferred compensation and retirement plan obligations 20,862 22,849    
Advances from affiliates 1,399 257    
Deferred Income Taxes and Other Liabilities, Noncurrent 15,699 15,755    
Total liabilities 128,182 198,732    
Total shareholders’ (deficit) equity 256,027 242,281    
Total liabilities and shareholders’ deficit 384,209 441,013    
Non-Guarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 189,178 179,893 205,008 189,564
Receivables, net 9,002 8,992    
Other current assets 10,954 5,331    
Total current assets 209,134 194,216    
Property and equipment, at cost, net 16,261 16,726    
Goodwill 13,817 13,514    
Franchise rights and other identifiable intangibles, net 7,665 7,970    
Notes receivable, net of allowances 35,759 24,749    
Investments, employee benefit plans, at fair value 0 0    
Investment in affiliates 0 0    
Advances to affiliates 0 7,789    
Deferred income taxes 0 0    
Other assets 52,803 38,348    
Total assets 335,439 303,312    
Current liabilities        
Accounts payable 3,690 3,987    
Accrued expenses and other current liabilities 7,199 6,378    
Deferred revenue 1,111 1,053    
Current portion of long-term debt 771 761    
Total current liabilities 12,771 12,179    
Long-term debt 9,606 10,021    
Deferred compensation and retirement plan obligations 11 10    
Advances from affiliates 1,392 1,820    
Deferred Income Taxes and Other Liabilities, Noncurrent 9,756 10,933    
Total liabilities 33,536 34,963    
Total shareholders’ (deficit) equity 301,903 268,349    
Total liabilities and shareholders’ deficit 335,439 303,312    
Eliminations        
ASSETS        
Cash and cash equivalents 0 0 $ 0 $ 0
Receivables, net (150) (153)    
Other current assets (12,574) (10,376)    
Total current assets (12,724) (10,529)    
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 (557,930) (510,630)    
Advances to affiliates (137,287) (237,706)    
Deferred income taxes (2,054) (2,166)    
Other assets (53) (106)    
Total assets (710,048) (761,137)    
Current liabilities        
Accounts payable (150) (153)    
Accrued expenses and other current liabilities (12,469) (10,271)    
Deferred revenue (105) (105)    
Current portion of long-term debt 0 0    
Total current liabilities (12,724) (10,529)    
Long-term debt 0 0    
Deferred compensation and retirement plan obligations 0 0    
Advances from affiliates (137,287) (237,706)    
Deferred Income Taxes and Other Liabilities, Noncurrent (2,107) (2,272)    
Total liabilities (152,118) (250,507)    
Total shareholders’ (deficit) equity (557,930) (510,630)    
Total liabilities and shareholders’ deficit $ (710,048) $ (761,137)