XML 26 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Operating Segments (Adjusted for EBITDA) (Details) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Net income (loss) $ 108,037,000 $ 46,468,000 $ 246,187,000 $ 116,582,000
Asset write-down charges 5,275,000 3,893,000 11,144,000 10,705,000
Acquisition and integration costs 4,068,000 4,369,000 28,924,000 13,186,000
Depreciation, amortization and accretion 254,862,000 195,408,000 759,288,000 572,518,000
Amortization of prepaid lease purchase price adjustments 4,988,000 3,870,000 14,546,000 11,595,000
Interest expense and amortization of deferred financing costs 141,287,000 142,016,000 432,221,000 446,641,000
Gains (losses) on retirement of long-term obligations 0 1,000 44,629,000 [1] 36,487,000
Interest income (192,000) (236,000) (554,000) (861,000)
Other income (expense) 678,000 631,000 9,477,000 753,000
Benefit (provision) for income taxes 482,000 33,959,000 86,000 88,254,000
Stock-based compensation expense 13,470,000 10,178,000 44,620,000 29,885,000
Adjusted EBITDA 532,955,000 [2] 440,557,000 [2] 1,590,568,000 [2] 1,325,745,000 [2]
CCUSA [Member]
       
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Net income (loss) 103,017,000 43,544,000 229,160,000 103,193,000
Asset write-down charges 4,932,000 3,022,000 10,673,000 9,633,000
Acquisition and integration costs 4,068,000 4,243,000 28,852,000 12,875,000
Depreciation, amortization and accretion 247,206,000 186,521,000 738,965,000 548,951,000
Amortization of prepaid lease purchase price adjustments 4,988,000 3,870,000 14,546,000 11,595,000
Interest expense and amortization of deferred financing costs 141,287,000 142,016,000 432,221,000 446,641,000
Gains (losses) on retirement of long-term obligations 0 1,000 44,629,000 36,487,000
Interest income (107,000) (144,000) (329,000) (592,000)
Other income (expense) (3,168,000) (3,295,000) (2,125,000) (11,922,000)
Benefit (provision) for income taxes (1,977,000) 32,538,000 (8,118,000) 82,455,000
Stock-based compensation expense 13,358,000 9,862,000 43,199,000 29,335,000
Adjusted EBITDA 513,604,000 [2] 422,178,000 [2] 1,531,673,000 [2] 1,268,651,000 [2]
CCAL [Member]
       
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Net income (loss) 5,020,000 2,924,000 17,027,000 13,389,000
Asset write-down charges 343,000 871,000 471,000 1,072,000
Acquisition and integration costs 0 126,000 72,000 311,000
Depreciation, amortization and accretion 7,656,000 8,887,000 20,323,000 23,567,000
Amortization of prepaid lease purchase price adjustments 0 0 0 0
Interest expense and amortization of deferred financing costs 3,862,000 3,949,000 11,475,000 12,710,000
Gains (losses) on retirement of long-term obligations 0 0 0 0
Interest income (85,000) (92,000) (225,000) (269,000)
Other income (expense) (16,000) (23,000) 127,000 (35,000)
Benefit (provision) for income taxes 2,459,000 1,421,000 8,204,000 5,799,000
Stock-based compensation expense 112,000 316,000 1,421,000 550,000
Adjusted EBITDA 19,351,000 [2] 18,379,000 [2] 58,895,000 [2] 57,094,000 [2]
Elimination [Member]
       
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Net income (loss) 0 0 0 0
Asset write-down charges 0 0 0 0
Acquisition and integration costs 0 0 0 0
Depreciation, amortization and accretion 0 0 0 0
Amortization of prepaid lease purchase price adjustments 0 0 0 0
Interest expense and amortization of deferred financing costs (3,862,000) (3,949,000) (11,475,000) (12,710,000)
Gains (losses) on retirement of long-term obligations 0 0 0 0
Interest income 0 0 0 0
Other income (expense) 3,862,000 3,949,000 11,475,000 12,710,000
Benefit (provision) for income taxes 0 0 0 0
Stock-based compensation expense 0 0 0 0
Adjusted EBITDA $ 0 [2] $ 0 [2] $ 0 [2] $ 0 [2]
[1] The losses predominantly relate to cash losses, including make whole payments and are inclusive of $7.7 million related to the write off of deferred financing costs and discounts.
[2] The above reconciliation excludes line items included in the Company's Adjusted EBITDA definition for which there is no activity for the periods shown.