XML 46 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Notes)
12 Months Ended
Dec. 31, 2017
Condensed Consolidating Financial Statements [Abstract]  
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
The senior notes of the Predecessor Company were registered securities. As a result of these registered securities, we are required to present the following condensed consolidating financial information pursuant to SEC Regulation S-X Rule 3-10, “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” Our ABL Facility and Term Loan Facility of the Successor Company are not registered securities, so the presentation of condensed consolidating financial information is not required for the Successor period. The following is our condensed consolidated statement of operations and statement of cash flows for the Predecessor periods (in thousands):
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(in thousands)
 
Period from January 1, 2016 through December 15, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$

 
$
387,291

 
$
15,121

 
$
(2,989
)
 
399,423

Direct operating expense

 
353,152

 
10,963

 
(1,290
)
 
362,825

Depreciation and amortization expense

 
129,364

 
1,932

 

 
131,296

General and administrative expense
1,225

 
155,097

 
8,601

 
(1,666
)
 
163,257

Impairment expense

 
44,646

 

 

 
44,646

Operating loss
(1,225
)
 
(294,968
)
 
(6,375
)
 
(33
)
 
(302,601
)
Reorganization items, net
(560,058
)
 
313,691

 
377

 
419

 
(245,571
)
Interest expense, net of amounts capitalized
74,320

 

 

 

 
74,320

Other (income) expense, net
9,337

 
(11,607
)
 
(553
)
 
380

 
(2,443
)
Income (loss) before income taxes
475,176

 
(597,052
)
 
(6,199
)
 
(832
)
 
(128,907
)
Income tax (expense) benefit
(6,484
)
 
15,095

 
(11,859
)
 
419

 
(2,829
)
Net income (loss)
$
468,692

 
$
(581,957
)
 
$
(18,058
)
 
$
(413
)
 
$
(131,736
)

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(in thousands)
 
Year Ended December 31, 2015
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$

 
$
751,923

 
$
52,567

 
$
(12,164
)
 
$
792,326

Direct operating expense

 
667,551

 
52,616

 
(5,530
)
 
714,637

Depreciation and amortization expense

 
170,574

 
9,697

 

 
180,271

General and administrative expense
803

 
193,241

 
15,197

 
(6,610
)
 
202,631

Impairment expense

 
643,250

 
78,846

 

 
722,096

Operating loss
(803
)
 
(922,693
)
 
(103,789
)
 
(24
)
 
(1,027,309
)
Interest expense, net of amounts capitalized
73,791

 

 
56

 

 
73,847

Other (income) expense, net
(2,318
)
 
10,278

 
1,325

 
109

 
9,394

Loss before income taxes
(72,276
)
 
(932,971
)
 
(105,170
)
 
(133
)
 
(1,110,550
)
Income tax (expense) benefit
234,142

 
(44,629
)
 
3,336

 

 
192,849

Net income (loss)
$
161,866

 
$
(977,600
)
 
$
(101,834
)
 
$
(133
)
 
$
(917,701
)



CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
Period from January 1, 2016 through December 15, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net cash provided by (used in) operating activities
$

 
$
(139,713
)
 
$
1,264

 
$

 
$
(138,449
)
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(8,134
)
 
(347
)
 

 
(8,481
)
Intercompany notes and accounts

 
122,798

 

 
(122,798
)
 

Other investing activities, net

 
15,025

 

 

 
15,025

Net cash provided by (used in) investing activities

 
129,689

 
(347
)
 
(122,798
)
 
6,544

Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Repayment of long-term debt
(313,424
)
 

 

 

 
(313,424
)
Proceeds from long-term debt
250,000

 

 

 

 
250,000

Proceeds from stock rights offering
109,082

 

 

 

 
109,082

Restricted cash
(24,692
)
 

 

 

 
(24,692
)
Payment of deferred financing costs
(2,040
)
 

 

 

 
(2,040
)
Intercompany notes and accounts
(122,798
)
 

 

 
122,798

 

Other financing activities, net
(167
)
 

 

 

 
(167
)
Net cash provided by (used in) financing activities
(104,039
)
 

 

 
122,798

 
18,759

Effect of changes in exchange rates on cash

 

 
(20
)
 

 
(20
)
Net increase (decrease) in cash and cash equivalents
(104,039
)
 
(10,024
)
 
897

 

 
(113,166
)
Cash and cash equivalents at beginning of period
191,065

 
10,024

 
3,265

 

 
204,354

Cash and cash equivalents at end of period
$
87,026

 
$

 
$
4,162

 
$

 
$
91,188


 
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
Year Ended December 31, 2015
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net cash used in operating activities
$

 
$
(19,878
)
 
$
(2,508
)
 
$

 
$
(22,386
)
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(39,566
)
 
(1,242
)
 

 
(40,808
)
Intercompany notes and accounts

 
47,613

 

 
(47,613
)
 

Other investing activities, net

 
21,405

 

 

 
21,405

Net cash provided by (used in) investing activities

 
29,452

 
(1,242
)
 
(47,613
)
 
(19,403
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Repayments of long-term debt
(1,575
)
 

 

 

 
(1,575
)
Proceeds from long term debt
305,550

 

 

 

 
305,550

Proceeds from borrowings on revolving credit facility
130,000

 

 

 

 
130,000

Repayments on revolving credit facility
(200,000
)
 

 

 

 
(200,000
)
Payment of deferred financing cost
(11,461
)
 

 

 

 
(11,461
)
Repurchases of common stock
(362
)
 

 

 

 
(362
)
Intercompany notes and accounts
(47,613
)
 

 

 
47,613

 

Other financing activities, net
(3,423
)
 

 

 

 
(3,423
)
Net cash provided by financing activities
171,116

 

 

 
47,613

 
218,729

Effect of changes in exchange rates on cash

 

 
110

 

 
110

Net increase (decrease) in cash and cash equivalents
171,116

 
9,574

 
(3,640
)
 

 
177,050

Cash and cash equivalents at beginning of period
19,949

 
450

 
6,905

 

 
27,304

Cash and cash equivalents at end of period
$
191,065

 
$
10,024

 
$
3,265

 
$

 
$
204,354