XML 72 R63.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor/Non-Guarantor Condensed Consolidated Financial Statements - Statements of Operations (Unaudited) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Revenues $ 227,868 $ 229,773 $ 229,824 $ 231,978 $ 203,656 $ 187,651 $ 171,285 $ 153,349 $ 919,443 $ 715,941 $ 487,210
Costs and expenses:                      
Operating costs                 586,621 456,924 332,431
Depreciation and amortization                 164,717 132,832 120,811
General and administrative                 85,603 67,318 52,047
Intercompany leasing                 0 0 0
Bad debt expense (recovery)                 (440) 925 493
Impairment of equipment                 1,131 484 0
Total costs and expenses                 837,632 658,483 505,782
Income (loss) from operations 15,529 13,222 23,312 29,748 20,297 19,324 11,918 5,919 81,811 57,458 (18,572)
Other (expense) income:                      
Equity in earnings of subsidiaries                 0 0 0
Interest expense                 (37,049) (29,721) (26,567)
Impairment of investments                 0 0 (3,331)
Other                 1,624 (6,904) 912
Total other expense                 (35,425) (36,625) (28,986)
Income (loss) before income taxes                 46,386 20,833 (47,558)
Income tax (expense) benefit (1,943) (1,461) (5,997) (6,953) (5,469) (5,250) (1,039) 2,102 (16,354) (9,656) 14,297
Net income (loss) 3,560 2,615 9,685 14,172 6,818 6,744 3,650 (6,035) 30,032 11,177 (33,261)
Parent [Member]
                     
Revenues                 0 0 0
Costs and expenses:                      
Operating costs                 0 0 0
Depreciation and amortization                 873 847 1,271
General and administrative                 22,212 19,797 15,337
Intercompany leasing                 0 0 0
Bad debt expense (recovery)                 0 0 0
Impairment of equipment                 0 0  
Total costs and expenses                 23,085 20,644 16,608
Income (loss) from operations                 (23,085) (20,644) (16,608)
Other (expense) income:                      
Equity in earnings of subsidiaries                 68,352 43,182 (1,982)
Interest expense                 (37,011) (29,497) (26,240)
Impairment of investments                     (3,331)
Other                 268 311 0
Total other expense                 31,609 13,996 (31,553)
Income (loss) before income taxes                 8,524 (6,648) (48,161)
Income tax (expense) benefit                 21,508 17,825 14,900
Net income (loss)                 30,032 11,177 (33,261)
Guarantor Subsidiaries [Member]
                     
Revenues                 779,163 606,402 400,778
Costs and expenses:                      
Operating costs                 485,342 372,945 263,649
Depreciation and amortization                 142,972 119,520 109,971
General and administrative                 54,715 45,152 34,177
Intercompany leasing                 (4,860) (4,860) (4,323)
Bad debt expense (recovery)                 (612) 925 493
Impairment of equipment                 1,131 484  
Total costs and expenses                 678,688 534,166 403,967
Income (loss) from operations                 100,475 72,236 (3,189)
Other (expense) income:                      
Equity in earnings of subsidiaries                 4,029 (2,982) 1,335
Interest expense                 (59) (248) (333)
Impairment of investments                     0
Other                 940 1,163 953
Total other expense                 4,910 (2,067) 1,955
Income (loss) before income taxes                 105,385 70,169 (1,234)
Income tax (expense) benefit                 (37,033) (26,987) (748)
Net income (loss)                 68,352 43,182 (1,982)
Non-Guarantor Subsidiaries [Member]
                     
Revenues                 140,280 109,539 86,432
Costs and expenses:                      
Operating costs                 101,279 83,979 68,782
Depreciation and amortization                 20,872 12,465 9,569
General and administrative                 9,228 2,921 2,959
Intercompany leasing                 4,860 4,857 4,323
Bad debt expense (recovery)                 172 0 0
Impairment of equipment                 0 0  
Total costs and expenses                 136,411 104,222 85,633
Income (loss) from operations                 3,869 5,317 799
Other (expense) income:                      
Equity in earnings of subsidiaries                 0 0 0
Interest expense                 21 24 6
Impairment of investments                     0
Other                 968 (7,829) 385
Total other expense                 989 (7,805) 391
Income (loss) before income taxes                 4,858 (2,488) 1,190
Income tax (expense) benefit                 (829) (494) 145
Net income (loss)                 4,029 (2,982) 1,335
Eliminations [Member]
                     
Revenues                 0 0 0
Costs and expenses:                      
Operating costs                 0 0 0
Depreciation and amortization                 0 0 0
General and administrative                 (552) (552) (426)
Intercompany leasing                 0 3 0
Bad debt expense (recovery)                 0 0 0
Impairment of equipment                 0 0  
Total costs and expenses                 (552) (549) (426)
Income (loss) from operations                 552 549 426
Other (expense) income:                      
Equity in earnings of subsidiaries                 (72,381) (40,200) 647
Interest expense                 0 0 0
Impairment of investments                     0
Other                 (552) (549) (426)
Total other expense                 (72,933) (40,749) 221
Income (loss) before income taxes                 (72,381) (40,200) 647
Income tax (expense) benefit                 0 0 0
Net income (loss)                 $ (72,381) $ (40,200) $ 647