XML 108 R91.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Condensed Financial Statements, Captions [Line Items]                      
REVENUES $ 447,835 $ 459,957 $ 459,295 $ 426,000 $ 423,477 $ 408,474 $ 410,694 $ 404,222 $ 1,793,087 $ 1,646,867 $ 1,694,297
EXPENSES:                      
Operating                 1,256,128 1,156,135 1,220,351
General and administrative                 103,936 106,429 103,590
Depreciation and amortization                 151,514 113,925 112,692
Asset impairments         27,800       955 30,082 6,513
Costs and Expenses                 1,512,533 1,406,571 1,443,146
OPERATING INCOME 66,539 65,436 79,753 68,826 41,845 [1] 69,850 65,535 63,066 280,554 240,296 251,151
OTHER (INCOME) EXPENSE:                      
Interest expense, net                 49,696 39,535 45,126
Expenses associated with debt refinancing transactions                 701   36,528
Other (income) expense                 (58) (1,204) (100)
Total non-operating expense (income)                 50,339 38,331 81,554
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 230,215 201,965 169,597
Income tax benefit (expense)                 (8,361) (6,943) 134,995
INCOME FROM CONTINUING OPERATIONS                 221,854 195,022 304,592
Loss from discontinued operations, net of taxes                     (3,757)
NET INCOME $ 48,598 $ 50,676 $ 65,303 $ 57,277 $ 30,006 [1] $ 57,546 $ 55,732 $ 51,738 221,854 195,022 300,835
Parent                      
Condensed Financial Statements, Captions [Line Items]                      
REVENUES                 1,184,878 1,250,199 1,268,763
EXPENSES:                      
Operating                 889,203 896,470 945,750
General and administrative                 33,248 33,508 31,290
Depreciation and amortization                 82,745 80,820 76,112
Asset impairments                   29,915  
Costs and Expenses                 1,005,196 1,040,713 1,053,152
OPERATING INCOME                 179,682 209,486 215,611
OTHER (INCOME) EXPENSE:                      
Interest expense, net                 35,919 35,138 38,319
Expenses associated with debt refinancing transactions                 701   28,563
Other (income) expense                 232 302 (45)
Total non-operating expense (income)                 36,852 35,440 66,837
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 142,830 174,046 148,774
Income tax benefit (expense)                 (1,541) (552) 143,590
INCOME FROM CONTINUING OPERATIONS                 141,289 173,494 292,364
Income from equity in subsidiaries                 80,565 21,528 8,471
NET INCOME                 221,854 195,022 300,835
Combined Subsidiary Guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
REVENUES                 1,469,105 1,268,654 1,351,695
EXPENSES:                      
Operating                 1,227,821 1,131,651 1,200,762
General and administrative                 70,688 72,921 72,300
Depreciation and amortization                 68,769 33,105 36,580
Asset impairments                 955 167 6,513
Costs and Expenses                 1,368,233 1,237,844 1,316,155
OPERATING INCOME                 100,872 30,810 35,540
OTHER (INCOME) EXPENSE:                      
Interest expense, net                 13,777 4,397 6,807
Expenses associated with debt refinancing transactions                     7,965
Other (income) expense                 (414) (786) 23
Total non-operating expense (income)                 13,363 3,611 14,795
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 87,509 27,199 20,745
Income tax benefit (expense)                 (6,820) (6,391) (8,595)
INCOME FROM CONTINUING OPERATIONS                 80,689 20,808 12,150
Loss from discontinued operations, net of taxes                     (3,757)
NET INCOME                 80,689 20,808 8,393
Consolidating Adjustments and Other                      
Condensed Financial Statements, Captions [Line Items]                      
REVENUES                 (860,896) (871,986) (926,161)
EXPENSES:                      
Operating                 (860,896) (871,986) (926,161)
Costs and Expenses                 (860,896) (871,986) (926,161)
OTHER (INCOME) EXPENSE:                      
Other (income) expense                 124 (720) (78)
Total non-operating expense (income)                 124 (720) (78)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                 (124) 720 78
INCOME FROM CONTINUING OPERATIONS                 (124) 720 78
Income from equity in subsidiaries                 (80,565) (21,528) (8,471)
NET INCOME                 $ (80,689) $ (20,808) $ (8,393)
[1] The earnings amounts in the fourth quarter of 2014 were unfavorably impacted by $27.8 million of non-cash impairments recorded to write down the book values of two of CCA's non-core facilities to the estimated fair values, as discussed in Note 5.