XML 134 R119.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Statements - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
ASSETS        
Cash and cash equivalents $ 202,463 $ 193,441 $ 214,879 $ 167,795
Receivables, net 107,336 89,352    
Total current assets 344,873 310,953    
Property and equipment, at cost, net 84,061 88,158    
Goodwill 78,905 79,327 65,813  
Franchise rights and other identifiable intangibles, net 15,738 11,948    
Notes receivable, net of allowances 110,608 82,572    
Investments, employee benefit plans, at fair value 16,975 17,674    
Deferred income taxes 52,812 42,434    
Other assets 53,657 16,907    
Total assets 852,468 717,010 637,917  
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 48,071 64,431    
Accrued expenses and other current liabilities 80,388 70,648    
Deferred revenue 133,218 71,587    
Current portion of long-term debt 1,195 1,191    
Total current liabilities 263,668 208,016    
Long-term debt 839,409 812,945    
Deferred compensation & retirement plan obligations 21,595 22,859    
Other liabilities 38,853 68,583    
Total liabilities 1,163,817 1,112,909    
Total shareholders’ (deficit) equity (311,349) (395,899) (428,801) (452,871)
Total liabilities and shareholders’ deficit 852,468 717,010    
Parent        
ASSETS        
Cash and cash equivalents 14,696 13,529 25,290 9,785
Receivables, net 96,128 79,381    
Other current assets 9,120 19,029    
Total current assets 119,944 111,939    
Property and equipment, at cost, net 44,236 37,857    
Goodwill 65,813 60,620    
Franchise rights and other identifiable intangibles, net 5,279 2,965    
Notes receivable, net of allowances 16,285 18,866    
Investments, employee benefit plans, at fair value 0 0    
Investments in affiliates 526,166 473,448    
Advances to affiliates 14,929 17,144    
Deferred income taxes 40,459 10,664    
Other assets 18,259 319    
Total assets 851,370 733,822    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 14,296 12,359    
Accrued expenses and other current liabilities 31,352 29,099    
Deferred revenue 132,217 8,749    
Current portion of long-term debt   0    
Other current liabilities 8,480      
Total current liabilities 186,345 50,207    
Long-term debt 826,551 799,212    
Deferred compensation & retirement plan obligations 0 0    
Advances from affiliates 135,879 235,629    
Other liabilities 13,944 44,673    
Total liabilities 1,162,719 1,129,721    
Total shareholders’ (deficit) equity (311,349) (395,899)    
Total liabilities and shareholders’ deficit 851,370 733,822    
Guarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 159 19 25 19
Receivables, net 1,556 1,132    
Other current assets 29,281 14,176    
Total current assets 30,996 15,327    
Property and equipment, at cost, net 21,718 33,575    
Goodwill 0 5,193    
Franchise rights and other identifiable intangibles, net 3,494 1,013    
Notes receivable, net of allowances 42,398 38,957    
Investments, employee benefit plans, at fair value 16,975 17,674    
Investments in affiliates 50,798 37,182    
Advances to affiliates 123,074 212,773    
Deferred income taxes 14,234 33,936    
Other assets 76,933 45,383    
Total assets 380,620 441,013    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 29,705 48,238    
Accrued expenses and other current liabilities 45,179 45,601    
Deferred revenue 0 61,890    
Current portion of long-term debt   430    
Other current liabilities 7      
Total current liabilities 74,891 156,159    
Long-term debt 3,712 3,712    
Deferred compensation & retirement plan obligations 21,584 22,849    
Advances from affiliates 1,188 257    
Other liabilities 15,631 15,755    
Total liabilities 117,006 198,732    
Total shareholders’ (deficit) equity 263,614 242,281    
Total liabilities and shareholders’ deficit 380,620 441,013    
Non-Guarantor Subsidiaries        
ASSETS        
Cash and cash equivalents 187,608 179,893 189,564 157,991
Receivables, net 9,802 8,992    
Other current assets 4,470 5,331    
Total current assets 201,880 194,216    
Property and equipment, at cost, net 18,107 16,726    
Goodwill 13,092 13,514    
Franchise rights and other identifiable intangibles, net 6,965 7,970    
Notes receivable, net of allowances 51,925 24,749    
Investments, employee benefit plans, at fair value 0 0    
Investments in affiliates 0 0    
Advances to affiliates 17 7,789    
Deferred income taxes 0 0    
Other assets 53,304 38,348    
Total assets 345,290 303,312    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 4,220 3,987    
Accrued expenses and other current liabilities 3,857 6,378    
Deferred revenue 1,107 1,053    
Current portion of long-term debt   761    
Other current liabilities 1,195      
Total current liabilities 10,379 12,179    
Long-term debt 9,146 10,021    
Deferred compensation & retirement plan obligations 11 10    
Advances from affiliates 953 1,820    
Other liabilities 11,451 10,933    
Total liabilities 31,940 34,963    
Total shareholders’ (deficit) equity 313,350 268,349    
Total liabilities and shareholders’ deficit 345,290 303,312    
Consolidated        
ASSETS        
Cash and cash equivalents 202,463 193,441 214,879 167,795
Receivables, net 107,336 89,352    
Other current assets 35,074 28,160    
Total current assets 344,873 310,953    
Property and equipment, at cost, net 84,061 88,158    
Goodwill 78,905 79,327    
Franchise rights and other identifiable intangibles, net 15,738 11,948    
Notes receivable, net of allowances 110,608 82,572    
Investments, employee benefit plans, at fair value 16,975 17,674    
Investments in affiliates 0 0    
Advances to affiliates 0 0    
Deferred income taxes 52,812 42,434    
Other assets 148,496 83,944    
Total assets 852,468 717,010    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable 48,071 64,431    
Accrued expenses and other current liabilities 80,388 70,807    
Deferred revenue 133,218 71,587    
Current portion of long-term debt   1,191    
Other current liabilities 1,991      
Total current liabilities 263,668 208,016    
Long-term debt 839,409 812,945    
Deferred compensation & retirement plan obligations 21,595 22,859    
Advances from affiliates 0 0    
Other liabilities 39,145 69,089    
Total liabilities 1,163,817 1,112,909    
Total shareholders’ (deficit) equity (311,349) (395,899)    
Total liabilities and shareholders’ deficit 852,468 717,010    
Eliminations        
ASSETS        
Cash and cash equivalents 0 0 $ 0 $ 0
Receivables, net (150) (153)    
Other current assets (7,797) (10,376)    
Total current assets (7,947) (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    
Investments in affiliates (576,964) (510,630)    
Advances to affiliates (138,020) (237,706)    
Deferred income taxes (1,881) (2,166)    
Other assets 0 (106)    
Total assets (724,812) (761,137)    
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Accounts payable (150) (153)    
Accrued expenses and other current liabilities 0 (10,271)    
Deferred revenue (106) (105)    
Current portion of long-term debt   0    
Other current liabilities (7,691)      
Total current liabilities (7,947) (10,529)    
Long-term debt 0 0    
Deferred compensation & retirement plan obligations 0 0    
Advances from affiliates (138,020) (237,706)    
Other liabilities (1,881) (2,272)    
Total liabilities (147,848) (250,507)    
Total shareholders’ (deficit) equity (576,964) (510,630)    
Total liabilities and shareholders’ deficit $ (724,812) $ (761,137)