XML 61 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Current assets:    
Cash and cash equivalents $ 48,810 $ 41,644
Restricted cash 63,893 63,635
Accounts receivable, net of allowance 17,161 17,113
Intercompany receivables 0 0
Inventory 7,671 7,273
Prepaid expenses and other current assets 6,526 6,745
Total current assets 144,061 136,410
Property and equipment, net 958,072 971,119
Intercompany notes receivable 0 0
Investment in subsidiaries 0 0
Intangible and other assets, net 24,616 21,736
Total assets 1,126,749 1,129,265
Current liabilities:    
Current portion of long-term debt 79,215 79,215
Accounts payable 5,625 6,048
Accrued contract termination charge 21,609 21,002
Accrued expenses 27,891 20,754
Intercompany payables 0 0
Payables to affiliates 296 225
Derivative liabilities 5 1,326
Deferred revenue 31,813 31,747
Total current liabilities 166,454 160,317
Long-term debt, less current portion 441,309 434,651
Employee benefit obligations 4,452 4,389
Intercompany notes payable 0 0
Derivative liabilities 119,036 226,659
Deferred revenue 5,921 6,052
Other non-current liabilities 5,586 5,973
Total non-current liabilities 576,304 677,724
Stockholders’ equity (deficit) 383,991 291,224
Total liabilities and stockholders’ equity 1,126,749 1,129,265
Reportable Legal Entities | Parent Company    
Current assets:    
Cash and cash equivalents 36,359 32,864
Restricted cash 63,893 63,635
Accounts receivable, net of allowance 6,456 7,129
Intercompany receivables 994,765 979,942
Inventory 1,153 1,182
Prepaid expenses and other current assets 3,084 3,149
Total current assets 1,105,710 1,087,901
Property and equipment, net 949,887 962,756
Intercompany notes receivable 5,600 5,600
Investment in subsidiaries (279,501) (280,745)
Intangible and other assets, net 20,073 18,353
Total assets 1,801,769 1,793,865
Current liabilities:    
Current portion of long-term debt 79,215 79,215
Accounts payable 1,906 2,257
Accrued contract termination charge 21,609 21,002
Accrued expenses 13,727 7,627
Intercompany payables 722,214 711,159
Payables to affiliates 296 225
Derivative liabilities 5 1,326
Deferred revenue 1,372 1,164
Total current liabilities 840,344 823,975
Long-term debt, less current portion 441,309 434,651
Employee benefit obligations 4,452 4,389
Intercompany notes payable 6,436 6,436
Derivative liabilities 119,036 226,659
Deferred revenue 5,546 5,625
Other non-current liabilities 655 906
Total non-current liabilities 577,434 678,666
Stockholders’ equity (deficit) 383,991 291,224
Total liabilities and stockholders’ equity 1,801,769 1,793,865
Reportable Legal Entities | Guarantor Subsidiaries    
Current assets:    
Cash and cash equivalents 8,649 4,942
Restricted cash 0 0
Accounts receivable, net of allowance 6,928 6,524
Intercompany receivables 767,284 755,847
Inventory 5,381 4,610
Prepaid expenses and other current assets 2,313 2,414
Total current assets 790,555 774,337
Property and equipment, net 3,638 3,855
Intercompany notes receivable 0 0
Investment in subsidiaries 87,083 84,244
Intangible and other assets, net 420 47
Total assets 881,696 862,483
Current liabilities:    
Current portion of long-term debt 0 0
Accounts payable 2,758 2,736
Accrued contract termination charge 0 0
Accrued expenses 7,310 6,331
Intercompany payables 807,765 799,565
Payables to affiliates 0 0
Derivative liabilities 0 0
Deferred revenue 23,375 23,282
Total current liabilities 841,208 831,914
Long-term debt, less current portion 0 0
Employee benefit obligations 0 0
Intercompany notes payable 0 0
Derivative liabilities 0 0
Deferred revenue 358 410
Other non-current liabilities 325 325
Total non-current liabilities 683 735
Stockholders’ equity (deficit) 39,805 29,834
Total liabilities and stockholders’ equity 881,696 862,483
Reportable Legal Entities | Non- Guarantor Subsidiaries    
Current assets:    
Cash and cash equivalents 3,802 3,838
Restricted cash 0 0
Accounts receivable, net of allowance 3,777 3,460
Intercompany receivables 74,538 64,477
Inventory 1,137 1,481
Prepaid expenses and other current assets 1,129 1,182
Total current assets 84,383 74,438
Property and equipment, net 4,542 4,503
Intercompany notes receivable 6,436 6,436
Investment in subsidiaries 39,372 38,637
Intangible and other assets, net 4,135 3,348
Total assets 138,868 127,362
Current liabilities:    
Current portion of long-term debt 0 0
Accounts payable 961 1,055
Accrued contract termination charge 0 0
Accrued expenses 6,854 6,796
Intercompany payables 306,569 289,503
Payables to affiliates 0 0
Derivative liabilities 0 0
Deferred revenue 7,066 7,301
Total current liabilities 321,450 304,655
Long-term debt, less current portion 0 0
Employee benefit obligations 0 0
Intercompany notes payable 5,600 5,600
Derivative liabilities 0 0
Deferred revenue 17 17
Other non-current liabilities 4,606 4,742
Total non-current liabilities 10,223 10,359
Stockholders’ equity (deficit) (192,805) (187,652)
Total liabilities and stockholders’ equity 138,868 127,362
Eliminations    
Current assets:    
Cash and cash equivalents 0 0
Restricted cash 0 0
Accounts receivable, net of allowance 0 0
Intercompany receivables (1,836,587) (1,800,266)
Inventory 0 0
Prepaid expenses and other current assets 0 0
Total current assets (1,836,587) (1,800,266)
Property and equipment, net 5 5
Intercompany notes receivable (12,036) (12,036)
Investment in subsidiaries 153,046 157,864
Intangible and other assets, net (12) (12)
Total assets (1,695,584) (1,654,445)
Current liabilities:    
Current portion of long-term debt 0 0
Accounts payable 0 0
Accrued contract termination charge 0 0
Accrued expenses 0 0
Intercompany payables (1,836,548) (1,800,227)
Payables to affiliates 0 0
Derivative liabilities 0 0
Deferred revenue 0 0
Total current liabilities (1,836,548) (1,800,227)
Long-term debt, less current portion 0 0
Employee benefit obligations 0 0
Intercompany notes payable (12,036) (12,036)
Derivative liabilities 0 0
Deferred revenue 0 0
Other non-current liabilities 0 0
Total non-current liabilities (12,036) (12,036)
Stockholders’ equity (deficit) 153,000 157,818
Total liabilities and stockholders’ equity $ (1,695,584) $ (1,654,445)