XML 71 R59.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information - Condensed Consolidated Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenue:            
Revenue $ 31,191   $ 33,726   $ 61,269 $ 62,475
Operating expenses:            
Marketing, general and administrative 11,022   15,944   22,628 27,219
Revision to contract termination charge 0   (20,478)   0 (20,478)
Depreciation, amortization and accretion 23,852   22,616   47,653 41,847
Total operating expenses 47,847   31,778   96,256 73,485
Operating income (loss) (16,656)   1,948   (34,987) (11,010)
Other income (expense):            
Interest income and expense, net of amounts capitalized (12,808)   (10,305)   (25,678) (17,658)
Derivative gain 35,116   (2,059)   92,124 106,885
Gain on legal settlement 120   6,779   120 6,779
Equity in subsidiary earnings (loss) 0   0   0 0
Other 474   (3,351)   465 (4,013)
Total other income (expense) 22,902   (8,936)   67,031 91,993
Income (loss) before income taxes 6,246   (6,988)   32,044 80,983
Income tax expense 57   24   84 65
Net income (loss) 6,189 $ 25,771 (7,012) $ 87,930 31,960 80,918
Comprehensive income (loss) 5,691   (4,382)   31,192 83,218
Service revenue            
Revenue:            
Revenue 26,700   27,995   52,819 54,005
Operating expenses:            
Cost of goods and services 9,395   9,526   19,248 18,555
Subscriber equipment sales            
Revenue:            
Revenue 4,491   5,731   8,450 8,470
Operating expenses:            
Cost of goods and services 3,578   4,170   6,727 6,342
Cost of subscriber equipment sales - reduction in the value of inventory         0  
Reportable Legal Entities | Parent Company            
Revenue:            
Revenue 23,454   23,474   45,693 44,055
Operating expenses:            
Marketing, general and administrative 6,651   11,382   13,775 18,467
Revision to contract termination charge     (20,478)     (20,478)
Depreciation, amortization and accretion 23,155   21,349   46,350 40,393
Total operating expenses 37,075   19,163   74,632 51,590
Operating income (loss) (13,621)   4,311   (28,939) (7,535)
Other income (expense):            
Interest income and expense, net of amounts capitalized (12,792)   (10,335)   (25,656) (17,721)
Derivative gain 35,116   (2,059)   92,124 106,885
Gain on legal settlement 120   6,779   120 6,779
Equity in subsidiary earnings (loss) (2,280)   (5,800)   (5,213) (7,120)
Other (354)   92   (476) (370)
Total other income (expense) 19,810   (11,323)   60,899 88,453
Income (loss) before income taxes 6,189   (7,012)   31,960 80,918
Income tax expense 0   0   0 0
Net income (loss) 6,189   (7,012)   31,960 80,918
Comprehensive income (loss) 6,189   (7,012)   31,960 80,918
Reportable Legal Entities | Parent Company | Service revenue            
Revenue:            
Revenue 23,055   23,270   44,992 43,804
Operating expenses:            
Cost of goods and services 7,001   6,745   14,016 13,002
Reportable Legal Entities | Parent Company | Subscriber equipment sales            
Revenue:            
Revenue 399   204   701 251
Operating expenses:            
Cost of goods and services 268   165   491 206
Cost of subscriber equipment sales - reduction in the value of inventory         0  
Reportable Legal Entities | Guarantor Subsidiaries            
Revenue:            
Revenue 13,064   15,640   26,132 26,763
Operating expenses:            
Marketing, general and administrative 1,256   1,457   2,557 2,521
Revision to contract termination charge     0     0
Depreciation, amortization and accretion (14)   68   3 164
Total operating expenses 5,946   7,304   11,779 11,664
Operating income (loss) 7,118   8,336   14,353 15,099
Other income (expense):            
Interest income and expense, net of amounts capitalized (3)   (2)   (7) (4)
Derivative gain 0   0   0 0
Gain on legal settlement 0   0   0 0
Equity in subsidiary earnings (loss) (3,989)   (6,241)   (8,623) (9,628)
Other (60)   293   127 117
Total other income (expense) (4,052)   (5,950)   (8,503) (9,515)
Income (loss) before income taxes 3,066   2,386   5,850 5,584
Income tax expense 19   10   26 16
Net income (loss) 3,047   2,376   5,824 5,568
Comprehensive income (loss) 3,047   2,376   5,824 5,568
Reportable Legal Entities | Guarantor Subsidiaries | Service revenue            
Revenue:            
Revenue 9,312   10,292   18,894 19,366
Operating expenses:            
Cost of goods and services 1,378   1,498   2,827 2,888
Reportable Legal Entities | Guarantor Subsidiaries | Subscriber equipment sales            
Revenue:            
Revenue 3,752   5,348   7,238 7,397
Operating expenses:            
Cost of goods and services 3,326   4,281   6,392 6,091
Cost of subscriber equipment sales - reduction in the value of inventory         0  
Reportable Legal Entities | Non- Guarantor Subsidiaries            
Revenue:            
Revenue 17,559   17,781   34,189 34,585
Operating expenses:            
Marketing, general and administrative 23,588   24,078   45,798 44,941
Revision to contract termination charge     0     0
Depreciation, amortization and accretion 711   1,199   1,300 1,290
Total operating expenses 27,714   28,490   54,592 53,187
Operating income (loss) (10,155)   (10,709)   (20,403) (18,602)
Other income (expense):            
Interest income and expense, net of amounts capitalized (13)   3   (15) 17
Derivative gain 0   0   0 0
Gain on legal settlement 0   0   0 0
Equity in subsidiary earnings (loss) 0   0   0 0
Other 890   (3,725)   817 (3,733)
Total other income (expense) 877   (3,722)   802 (3,716)
Income (loss) before income taxes (9,278)   (14,431)   (19,601) (22,318)
Income tax expense 38   14   58 49
Net income (loss) (9,316)   (14,445)   (19,659) (22,367)
Comprehensive income (loss) (9,812)   (11,793)   (20,419) (20,039)
Reportable Legal Entities | Non- Guarantor Subsidiaries | Service revenue            
Revenue:            
Revenue 15,984   16,406   31,113 32,014
Operating expenses:            
Cost of goods and services 2,196   2,294   5,087 5,162
Reportable Legal Entities | Non- Guarantor Subsidiaries | Subscriber equipment sales            
Revenue:            
Revenue 1,575   1,375   3,076 2,571
Operating expenses:            
Cost of goods and services 1,219   919   2,407 1,794
Cost of subscriber equipment sales - reduction in the value of inventory         0  
Eliminations            
Revenue:            
Revenue (22,886)   (23,169)   (44,745) (42,928)
Operating expenses:            
Marketing, general and administrative (20,473)   (20,973)   (39,502) (38,710)
Revision to contract termination charge     0     0
Depreciation, amortization and accretion 0   0   0 0
Total operating expenses (22,888)   (23,179)   (44,747) (42,956)
Operating income (loss) 2   10   2 28
Other income (expense):            
Interest income and expense, net of amounts capitalized 0   29   0 50
Derivative gain 0   0   0 0
Gain on legal settlement 0   0   0 0
Equity in subsidiary earnings (loss) 6,269   12,041   13,836 16,748
Other (2)   (11)   (3) (27)
Total other income (expense) 6,267   12,059   13,833 16,771
Income (loss) before income taxes 6,269   12,069   13,835 16,799
Income tax expense 0   0   0 0
Net income (loss) 6,269   12,069   13,835 16,799
Comprehensive income (loss) 6,267   12,047   13,827 16,771
Eliminations | Service revenue            
Revenue:            
Revenue (21,651)   (21,973)   (42,180) (41,179)
Operating expenses:            
Cost of goods and services (1,180)   (1,011)   (2,682) (2,497)
Eliminations | Subscriber equipment sales            
Revenue:            
Revenue (1,235)   (1,196)   (2,565) (1,749)
Operating expenses:            
Cost of goods and services $ (1,235)   $ (1,195)   (2,563) $ (1,749)
Cost of subscriber equipment sales - reduction in the value of inventory         $ 0