XML 33 R76.htm IDEA: XBRL DOCUMENT v2.4.0.8
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, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Segment Reporting, Other Significant Reconciling Item [Line Items]                      
Net income (loss)                 $ 93,901 $ 200,888 $ 171,460
Asset write-down charges                 14,863 15,548 22,285
Acquisition and integration costs                 26,005 18,298 3,310
Depreciation, amortization and accretion                 774,215 622,592 552,951
Amortization of prepaid lease purchase price adjustments                 15,473 14,166 0
Interest expense and amortization of deferred financing costs                 589,630 601,044 507,587
Gains (losses) on retirement of long-term obligations 640 1 577 35,909 117,388 0 7,518 7,068 37,127 [1] 131,974 [2] 0
Interest income                 (1,355) (4,556) (666)
Other income (expense)                 3,872 5,392 5,577
Benefit (provision) for income taxes (110,374) (33,959) (36,587) (17,708) 70,624 (32,300) 68,432 (6,695) 198,628 (100,061) 8,347
Stock-based compensation expense                 41,788 47,382 35,991
Adjusted EBITDA                 1,794,147 1,552,667 1,306,842
CCUSA [Member]
                     
Segment Reporting, Other Significant Reconciling Item [Line Items]                      
Net income (loss)                 76,546 144,314 167,721
Asset write-down charges                 13,595 15,226 21,986
Acquisition and integration costs                 25,574 18,216 3,310
Depreciation, amortization and accretion                 741,342 591,428 522,681
Amortization of prepaid lease purchase price adjustments                 15,473 14,166 0
Interest expense and amortization of deferred financing costs                 589,630 601,031 507,264
Gains (losses) on retirement of long-term obligations                 37,127 131,974 0
Interest income                 (956) (4,089) (187)
Other income (expense)                 (12,643) (13,954) (17,048)
Benefit (provision) for income taxes                 191,000 (60,144) 6,126
Stock-based compensation expense                 39,030 41,785 32,610
Adjusted EBITDA                 1,715,718 1,479,953 1,244,463
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)                 17,355 56,574 3,739
Asset write-down charges                 1,268 322 299
Acquisition and integration costs                 431 82 0
Depreciation, amortization and accretion                 32,873 31,164 30,270
Amortization of prepaid lease purchase price adjustments                 0 0 0
Interest expense and amortization of deferred financing costs                 16,545 19,330 22,974
Gains (losses) on retirement of long-term obligations                 0 0 0
Interest income                 (399) (467) (479)
Other income (expense)                 (30) 29 (26)
Benefit (provision) for income taxes                 7,628 (39,917) 2,221
Stock-based compensation expense                 2,758 5,597 3,381
Adjusted EBITDA                 78,429 72,714 62,379
Elimination [Member]
                     
Segment Reporting, Other Significant Reconciling Item [Line Items]                      
Net income (loss)                 0 [3] 0 [3] 0 [3]
Asset write-down charges                 0 0 0
Acquisition and integration costs                 0 0 0
Depreciation, amortization and accretion                 0 0 0
Amortization of prepaid lease purchase price adjustments                 0 0 0
Interest expense and amortization of deferred financing costs                 (16,545) (19,317) (22,651)
Gains (losses) on retirement of long-term obligations                 0 0 0
Interest income                 0 0 0
Other income (expense)                 16,545 19,317 22,651
Benefit (provision) for income taxes                 0 0 0
Stock-based compensation expense                 0 0 0
Adjusted EBITDA                 $ 0 [3] $ 0 [3] $ 0 [3]
[1] The losses predominantly relate to cash losses, including with respect to make whole payments.
[2] 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.
[3] Elimination of inter-company borrowings and related interest expense.