XML 55 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenue:        
Service revenues $ 26,069 $ 21,952 $ 71,851 $ 61,671
Subscriber equipment sales 4,389 3,592 11,382 10,795
Total revenue 30,458 25,544 83,233 72,466
Operating expenses:        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below) 9,315 8,373 27,325 23,901
Cost of subscriber equipment sales 2,905 2,411 7,779 7,475
Marketing, general and administrative 9,616 10,077 28,650 30,137
Depreciation, amortization and accretion 19,415 19,446 57,984 57,825
Total operating expenses 41,251 40,307 121,738 119,338
Income (loss) from operations (10,793) (14,763) (38,505) (46,872)
Other income (expense):        
Loss on extinguishment of debt (6,306) 0 (6,306)  
Gain (loss) on equity issuance 0 4,272 2,670 2,349
Interest income and expense, net of amounts capitalized (8,954) (8,866) (26,632) (27,020)
Derivative gain 78,840 10,982 4,933 50,137
Equity in subsidiary earnings (loss) 0 0 0 0
Other (314) (505) (2,440) (581)
Total other income (expense) 63,266 5,883 (27,775) 24,885
Income (loss) before income taxes 52,473 (8,880) (66,280) (21,987)
Income tax expense (benefit) 67 (6,303) 209 (6,562)
Net income (loss) 52,406 (2,577) (66,489) (15,425)
Comprehensive income (loss) 51,504 (2,493) (68,256) (16,917)
Reportable Legal Entities | Parent Company        
Revenue:        
Service revenues 20,018 23,996 56,315 51,878
Subscriber equipment sales 55 84 182 508
Total revenue 20,073 24,080 56,497 52,386
Operating expenses:        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below) 6,460 5,178 19,003 15,126
Cost of subscriber equipment sales 8 (18) 74 169
Marketing, general and administrative 5,756 5,229 16,727 15,833
Depreciation, amortization and accretion 19,250 19,083 57,302 56,706
Total operating expenses 31,474 29,472 93,106 87,834
Income (loss) from operations (11,401) (5,392) (36,609) (35,448)
Other income (expense):        
Loss on extinguishment of debt (6,306)   (6,306)  
Gain (loss) on equity issuance   4,272 2,705 2,349
Interest income and expense, net of amounts capitalized (8,895) (8,894) (26,479) (26,875)
Derivative gain 78,840 10,982 4,933 50,137
Equity in subsidiary earnings (loss) 754 (2,743) (2,461) (4,170)
Other (586) (802) (2,272) (1,418)
Total other income (expense) 63,807 2,815 (29,880) 20,023
Income (loss) before income taxes 52,406 (2,577) (66,489) (15,425)
Income tax expense (benefit) 0 0 0 0
Net income (loss) 52,406 (2,577) (66,489) (15,425)
Comprehensive income (loss) 52,406 (2,577) (66,489) (15,425)
Reportable Legal Entities | Guarantor Subsidiaries        
Revenue:        
Service revenues 10,163 7,529 29,365 25,887
Subscriber equipment sales 3,524 2,833 9,517 7,299
Total revenue 13,687 10,362 38,882 33,186
Operating expenses:        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below) 1,523 2,538 4,351 4,608
Cost of subscriber equipment sales 2,494 2,108 7,317 5,648
Marketing, general and administrative 1,268 1,504 3,384 3,358
Depreciation, amortization and accretion 116 194 518 620
Total operating expenses 5,401 6,344 15,570 14,234
Income (loss) from operations 8,286 4,018 23,312 18,952
Other income (expense):        
Loss on extinguishment of debt 0   0  
Gain (loss) on equity issuance   0 0 0
Interest income and expense, net of amounts capitalized (5) (9) (6) (21)
Derivative gain 0 0 0 0
Equity in subsidiary earnings (loss) (3,202) (12,794) (10,712) (10,715)
Other (182) (80) (619) (192)
Total other income (expense) (3,389) (12,883) (11,337) (10,928)
Income (loss) before income taxes 4,897 (8,865) 11,975 8,024
Income tax expense (benefit) 5 0 14 0
Net income (loss) 4,892 (8,865) 11,961 8,024
Comprehensive income (loss) 4,892 (8,865) 11,961 8,024
Reportable Legal Entities | Non- Guarantor Subsidiaries        
Revenue:        
Service revenues 14,678 11,501 38,775 31,615
Subscriber equipment sales 1,762 1,559 4,603 5,232
Total revenue 16,440 13,060 43,378 36,847
Operating expenses:        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below) 2,819 8,442 7,966 14,039
Cost of subscriber equipment sales 1,354 1,203 3,306 3,896
Marketing, general and administrative 19,911 15,497 57,176 48,561
Depreciation, amortization and accretion 49 291 164 860
Total operating expenses 24,133 25,433 68,612 67,356
Income (loss) from operations (7,693) (12,373) (25,234) (30,509)
Other income (expense):        
Loss on extinguishment of debt 0   0  
Gain (loss) on equity issuance   0 (35) 0
Interest income and expense, net of amounts capitalized (51) 36 (152) (116)
Derivative gain 0 0 0 0
Equity in subsidiary earnings (loss) 0 0 0 0
Other 471 284 475 888
Total other income (expense) 420 320 288 772
Income (loss) before income taxes (7,273) (12,053) (24,946) (29,737)
Income tax expense (benefit) 62 (6,303) 195 (6,562)
Net income (loss) (7,335) (5,750) (25,141) (23,175)
Comprehensive income (loss) (8,243) (5,659) (26,905) (24,662)
Eliminations        
Revenue:        
Service revenues (18,790) (21,074) (52,604) (47,709)
Subscriber equipment sales (952) (884) (2,920) (2,244)
Total revenue (19,742) (21,958) (55,524) (49,953)
Operating expenses:        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below) (1,487) (7,785) (3,995) (9,872)
Cost of subscriber equipment sales (951) (882) (2,918) (2,238)
Marketing, general and administrative (17,319) (12,153) (48,637) (37,615)
Depreciation, amortization and accretion 0 (122) 0 (361)
Total operating expenses (19,757) (20,942) (55,550) (50,086)
Income (loss) from operations 15 (1,016) 26 133
Other income (expense):        
Loss on extinguishment of debt 0   0  
Gain (loss) on equity issuance   0 0 0
Interest income and expense, net of amounts capitalized (3) 1 5 (8)
Derivative gain 0 0 0 0
Equity in subsidiary earnings (loss) 2,448 15,537 13,173 14,885
Other (17) 93 (24) 141
Total other income (expense) 2,428 15,631 13,154 15,018
Income (loss) before income taxes 2,443 14,615 13,180 15,151
Income tax expense (benefit) 0 0 0 0
Net income (loss) 2,443 14,615 13,180 15,151
Comprehensive income (loss) $ 2,449 $ 14,608 $ 13,177 $ 15,146