XML 33 R76.htm IDEA: XBRL DOCUMENT v2.4.0.6
Operating Segments and Concentrations of Credit Risk (Adjusted for EBITDA) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Segment Reporting, Other Significant Reconciling Item [Line Items]              
Net income (loss)         $ 200,888 $ 171,460 $ (311,259)
Asset write-down charges         15,548 22,285 13,687
Acquisition and integration costs         18,298 3,310 2,102
Depreciation, amortization and accretion         622,592 552,951 540,771
Amortization of prepaid lease purchase price adjustments         14,166 0 0
Interest expense and amortization of deferred financing costs         601,044 507,587 490,269
Gains (losses) on retirement of long-term obligations (117,388) 0 (7,518) (7,068) 131,974 [1] 0 138,367 [2]
Net gain (loss) on interest rate swaps         0 0 286,435
Interest income         (4,556) (666) (2,204)
Other income (expense)         5,392 5,577 603
Benefit (provision) for income taxes 70,624 (32,300) 68,432 (6,695) (100,061) 8,347 (26,846)
Stock-based compensation expense         47,382 35,991 39,965
Adjusted EBITDA         1,552,667 1,306,842 1,171,890
CCUSA [Member]
             
Segment Reporting, Other Significant Reconciling Item [Line Items]              
Net income (loss)         144,314 167,721 (310,208)
Asset write-down charges         15,226 21,986 13,243
Acquisition and integration costs         18,216 3,310 2,102
Depreciation, amortization and accretion         591,428 522,681 513,433
Amortization of prepaid lease purchase price adjustments         14,166 0 0
Interest expense and amortization of deferred financing costs         601,031 507,264 488,863
Gains (losses) on retirement of long-term obligations         131,974 0 138,367
Net gain (loss) on interest rate swaps         0 0 286,435
Interest income         (4,089) (187) (1,888)
Other income (expense)         (13,954) (17,048) (19,151)
Benefit (provision) for income taxes         (60,144) 6,126 (28,808)
Stock-based compensation expense         41,785 32,610 36,540
Adjusted EBITDA         1,479,953 1,244,463 1,118,928
CCAL [Member]
             
Segment Reporting, Other Significant Reconciling Item [Line Items]              
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners 22.40%       22.40%    
Noncontrolling Interest, Ownership Percentage by Parent 77.60%       77.60%    
Net income (loss)         56,574 3,739 (1,051)
Asset write-down charges         322 299 444
Acquisition and integration costs         82 0 0
Depreciation, amortization and accretion         31,164 30,270 27,338
Amortization of prepaid lease purchase price adjustments         0 0 0
Interest expense and amortization of deferred financing costs         19,330 22,974 21,381
Gains (losses) on retirement of long-term obligations         0 0 0
Net gain (loss) on interest rate swaps         0 0 0
Interest income         (467) (479) (316)
Other income (expense)         29 (26) (221)
Benefit (provision) for income taxes         (39,917) 2,221 1,962
Stock-based compensation expense         5,597 3,381 3,425
Adjusted EBITDA         72,714 62,379 52,962
Elimination [Member]
             
Segment Reporting, Other Significant Reconciling Item [Line Items]              
Net income (loss)         0 [3] 0 [3] 0 [3]
Asset write-down charges         0 [3] 0 [3] 0 [3]
Acquisition and integration costs         0 [3] 0 [3] 0 [3]
Depreciation, amortization and accretion         0 [3] 0 [3] 0 [3]
Amortization of prepaid lease purchase price adjustments         0 0 0
Interest expense and amortization of deferred financing costs         (19,317) [3] (22,651) [3] (19,975) [3]
Gains (losses) on retirement of long-term obligations         0 [3] 0 [3] 0 [3]
Net gain (loss) on interest rate swaps         0 [3] 0 [3] 0 [3]
Interest income         0 [3] 0 [3] 0 [3]
Other income (expense)         19,317 22,651 19,975
Benefit (provision) for income taxes         0 [3] 0 [3] 0 [3]
Stock-based compensation expense         0 [3] 0 [3] 0 [3]
Adjusted EBITDA         $ 0 [3] $ 0 [3] $ 0 [3]
[1] Inclusive of $48.1 million related to the write-off of deferred financing costs and discounts. In addition, the remainder relates to cash losses including with respect to make whole payments.
[2] Inclusive of $23.4 million related to the write-off of deferred financing costs and discounts.
[3] Elimination of inter-company borrowings and related interest expense.