XML 151 R135.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Reconciliation of Adjusted EBITDA to Net Loss (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment Reporting [Abstract]                      
Net loss attributable to common stockholders $ (141,500,000) $ (69,200,000) $ (61,100,000) $ (24,400,000) $ (1,900,000) $ 104,700,000 $ (8,800,000) $ (134,800,000) $ (296,200,000) $ (40,800,000) $ (308,600,000)
Add (subtract):                      
Gain on amendment of Series B Convertible Preferred Stock                 0 (32,900,000) 0
Net income (loss) attributable to the non-controlling interests                 600,000 (3,000,000) 4,200,000
Income tax expense                 6,600,000 28,600,000 75,100,000
Interest expense, net                 341,600,000 375,700,000 213,900,000
Depreciation expense                 78,300,000 75,000,000 48,900,000
Amortization expense                 275,900,000 267,300,000 202,100,000
Income (loss) before income taxes and non-controlling interests                 406,800,000 669,900,000 235,600,000
Adjustments to reconcile to Adjusted EBITDA:                      
Restructuring expense                 30,800,000 31,100,000 25,300,000
Amortization of inventory step-up                 0 11,700,000 76,500,000
Acquisition and integration costs                 4,800,000 33,400,000 122,400,000
Non-cash change in fair value of contingent consideration                 3,400,000 5,100,000 6,800,000
Legal settlements                 (10,800,000) (2,800,000) (16,000,000)
Foreign exchange loss on foreign denominated external and internal long-term debt                 102,500,000 33,900,000 46,400,000
Debt refinancing costs                 83,200,000 19,700,000 0
Fair value loss on foreign exchange forward contract                 0 0 73,700,000
Goodwill impairment                 160,000,000 46,600,000 0
Gain on settlement agreement related to Series B Convertible Preferred Stock                 0 (103,000,000) 0
Non-cash change in fair value of preferred stock redemption liability                 0 5,000,000 0
Costs related to Proposed Separation                 12,100,000 0 0
Pension plan settlement and curtailment                 10,500,000 1,800,000 0
Other, net                 17,600,000 17,100,000 (3,000,000)
Adjusted EBITDA                 $ 820,900,000 $ 769,500,000 $ 567,700,000