XML 60 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Current assets:    
Cash and cash equivalents $ 20,462 $ 41,644
Restricted cash 52,934 63,635
Accounts receivable, net of allowance 20,471 17,113
Intercompany receivables 0 0
Inventory 13,067 7,273
Prepaid expenses and other current assets 8,800 6,745
Total current assets 115,734 136,410
Property and equipment, net 903,990 971,119
Intercompany notes receivable 0 0
Investment in subsidiaries 0 0
Intangible and other assets, net 38,097 21,736
Total assets 1,057,821 1,129,265
Current liabilities:    
Current portion of long-term debt 87,732 79,215
Accounts payable 9,525 6,048
Accrued contract termination charge 0 21,002
Accrued expenses 28,999 20,754
Intercompany payables 0 0
Payables to affiliates 645 225
Derivative liabilities 617 1,326
Deferred revenue 35,031 31,747
Total current liabilities 162,549 160,317
Long-term debt, less current portion 407,615 434,651
Employee benefit obligations 4,450 4,389
Intercompany notes payable 0 0
Derivative liabilities 81,424 226,659
Deferred revenue 5,758 6,052
Other non-current liabilities 3,925 5,973
Total non-current liabilities 503,172 677,724
Stockholders’ equity (deficit) 392,100 291,224
Total liabilities and stockholders’ equity 1,057,821 1,129,265
Reportable Legal Entities | Parent Company    
Current assets:    
Cash and cash equivalents 5,812 32,864
Restricted cash 52,934 63,635
Accounts receivable, net of allowance 6,883 7,129
Intercompany receivables 1,029,012 979,942
Inventory 6,507 1,182
Prepaid expenses and other current assets 6,174 3,149
Total current assets 1,107,322 1,087,901
Property and equipment, net 871,946 962,756
Intercompany notes receivable 5,600 5,600
Investment in subsidiaries (253,026) (280,745)
Intangible and other assets, net 34,830 18,353
Total assets 1,766,672 1,793,865
Current liabilities:    
Current portion of long-term debt 87,732 79,215
Accounts payable 4,788 2,257
Accrued contract termination charge   21,002
Accrued expenses 16,512 7,627
Intercompany payables 756,701 711,159
Payables to affiliates 645 225
Derivative liabilities 617 1,326
Deferred revenue 1,711 1,164
Total current liabilities 868,706 823,975
Long-term debt, less current portion 407,615 434,651
Employee benefit obligations 4,450 4,389
Intercompany notes payable 6,436 6,436
Derivative liabilities 81,424 226,659
Deferred revenue 5,392 5,625
Other non-current liabilities 549 906
Total non-current liabilities 505,866 678,666
Stockholders’ equity (deficit) 392,100 291,224
Total liabilities and stockholders’ equity 1,766,672 1,793,865
Reportable Legal Entities | Guarantor Subsidiaries    
Current assets:    
Cash and cash equivalents 11,454 4,942
Restricted cash 0 0
Accounts receivable, net of allowance 9,245 6,524
Intercompany receivables 803,742 755,847
Inventory 5,231 4,610
Prepaid expenses and other current assets 532 2,414
Total current assets 830,204 774,337
Property and equipment, net 996 3,855
Intercompany notes receivable 0 0
Investment in subsidiaries 40,156 84,244
Intangible and other assets, net 366 47
Total assets 871,722 862,483
Current liabilities:    
Current portion of long-term debt 0 0
Accounts payable 3,869 2,736
Accrued contract termination charge   0
Accrued expenses 7,318 6,331
Intercompany payables 822,739 799,565
Payables to affiliates 0 0
Derivative liabilities 0 0
Deferred revenue 26,179 23,282
Total current liabilities 860,105 831,914
Long-term debt, less current portion 0 0
Employee benefit obligations 0 0
Intercompany notes payable 0 0
Derivative liabilities 0 0
Deferred revenue 348 410
Other non-current liabilities 324 325
Total non-current liabilities 672 735
Stockholders’ equity (deficit) 10,945 29,834
Total liabilities and stockholders’ equity 871,722 862,483
Reportable Legal Entities | Non- Guarantor Subsidiaries    
Current assets:    
Cash and cash equivalents 3,196 3,838
Restricted cash 0 0
Accounts receivable, net of allowance 4,343 3,460
Intercompany receivables 95,461 64,477
Inventory 1,329 1,481
Prepaid expenses and other current assets 2,094 1,182
Total current assets 106,423 74,438
Property and equipment, net 31,043 4,503
Intercompany notes receivable 6,436 6,436
Investment in subsidiaries 49,034 38,637
Intangible and other assets, net 2,913 3,348
Total assets 195,849 127,362
Current liabilities:    
Current portion of long-term debt 0 0
Accounts payable 868 1,055
Accrued contract termination charge   0
Accrued expenses 5,169 6,796
Intercompany payables 348,736 289,503
Payables to affiliates 0 0
Derivative liabilities 0 0
Deferred revenue 7,141 7,301
Total current liabilities 361,914 304,655
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 18 17
Other non-current liabilities 3,052 4,742
Total non-current liabilities 8,670 10,359
Stockholders’ equity (deficit) (174,735) (187,652)
Total liabilities and stockholders’ equity 195,849 127,362
Eliminations    
Current assets:    
Cash and cash equivalents 0 0
Restricted cash 0 0
Accounts receivable, net of allowance 0 0
Intercompany receivables (1,928,215) (1,800,266)
Inventory 0 0
Prepaid expenses and other current assets 0 0
Total current assets (1,928,215) (1,800,266)
Property and equipment, net 5 5
Intercompany notes receivable (12,036) (12,036)
Investment in subsidiaries 163,836 157,864
Intangible and other assets, net (12) (12)
Total assets (1,776,422) (1,654,445)
Current liabilities:    
Current portion of long-term debt 0 0
Accounts payable 0 0
Accrued contract termination charge   0
Accrued expenses 0 0
Intercompany payables (1,928,176) (1,800,227)
Payables to affiliates 0 0
Derivative liabilities 0 0
Deferred revenue 0 0
Total current liabilities (1,928,176) (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) 163,790 157,818
Total liabilities and stockholders’ equity $ (1,776,422) $ (1,654,445)