XML 60 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor/Non Guarantor Condensed Consolidating Financial Statements (Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 149,332 $ 117,281 $ 448,592 $ 320,168
Costs and expenses:        
Operating costs 108,961 86,669 325,924 238,456
Depreciation and amortization 23,501 24,623 70,535 74,355
General and administrative 14,043 17,549 58,066 51,405
Bad debt expense (recovery), net 111 491 (311) (98)
Impairment 239 0 2,607 795
Gain (loss) on dispositions of property and equipment, net (1,861) (1,159) (2,922) (2,251)
Intercompany leasing 0 0 0 0
Total costs and expenses 144,994 128,173 453,899 362,662
Income (loss) from operations 4,338 (10,892) (5,307) (42,494)
Other income (expense):        
Equity in earnings of subsidiaries 0 0 0 0
Interest expense (9,811) (6,613) (28,966) (19,090)
Other income (expense), net 498 295 1,046 224
Total other (expense) income (9,313) (6,318) (27,920) (18,866)
Income (loss) before income taxes (4,975) (17,210) (33,227) (61,360)
Income tax benefit (expense) (258) (17) (1,297) (1,200)
Net income (loss) (5,233) (17,227) (34,524) (62,560)
Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 0 0 0 0
Costs and expenses:        
Operating costs 0 0 0 0
Depreciation and amortization 0 0 0 0
General and administrative (105) (138) (315) (414)
Bad debt expense (recovery), net 0 0 0 0
Impairment 0   0 0
Gain (loss) on dispositions of property and equipment, net 0 0 0 0
Intercompany leasing 0 0 0 0
Total costs and expenses (105) (138) (315) (414)
Income (loss) from operations 105 138 315 414
Other income (expense):        
Equity in earnings of subsidiaries (5,629) 7,043 (13,386) 23,442
Interest expense 0 0 0 0
Other income (expense), net (105) (138) (315) (414)
Total other (expense) income (5,734) 6,905 (13,701) 23,028
Income (loss) before income taxes (5,629) 7,043 (13,386) 23,442
Income tax benefit (expense) 0 0 0 0
Net income (loss) (5,629) 7,043 (13,386) 23,442
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 126,202 109,878 386,077 293,788
Costs and expenses:        
Operating costs 89,950 80,054 276,893 218,281
Depreciation and amortization 21,769 22,882 65,498 69,027
General and administrative 11,152 11,445 37,781 33,881
Bad debt expense (recovery), net 111 491 (311) (98)
Impairment 239   2,607 795
Gain (loss) on dispositions of property and equipment, net (1,856) (1,159) (2,890) (2,126)
Intercompany leasing (1,215) (1,215) (3,645) (3,645)
Total costs and expenses 120,150 112,498 375,933 316,115
Income (loss) from operations 6,052 (2,620) 10,144 (22,327)
Other income (expense):        
Equity in earnings of subsidiaries 618 (2,393) 3,305 (3,924)
Interest expense (12) 1 (14) 20
Other income (expense), net 222 220 664 678
Total other (expense) income 828 (2,172) 3,955 (3,226)
Income (loss) before income taxes 6,880 (4,792) 14,099 (25,553)
Income tax benefit (expense) (1,869) 142 (4,018) 6,035
Net income (loss) 5,011 (4,650) 10,081 (19,518)
Non-Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 23,130 7,403 62,515 26,380
Costs and expenses:        
Operating costs 19,011 6,615 49,031 20,175
Depreciation and amortization 1,463 1,428 4,211 4,407
General and administrative 736 505 1,972 1,431
Bad debt expense (recovery), net 0 0 0 0
Impairment 0   0 0
Gain (loss) on dispositions of property and equipment, net (5) 0 (32) (127)
Intercompany leasing 1,215 1,215 3,645 3,645
Total costs and expenses 22,420 9,763 58,827 29,531
Income (loss) from operations 710 (2,360) 3,688 (3,151)
Other income (expense):        
Equity in earnings of subsidiaries 0 0 0 0
Interest expense 3 0 11 0
Other income (expense), net 137 204 292 (77)
Total other (expense) income 140 204 303 (77)
Income (loss) before income taxes 850 (2,156) 3,991 (3,228)
Income tax benefit (expense) (232) (237) (686) (696)
Net income (loss) 618 (2,393) 3,305 (3,924)
Parent [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenues 0 0 0 0
Costs and expenses:        
Operating costs 0 0 0 0
Depreciation and amortization 269 313 826 921
General and administrative 2,260 5,737 18,628 16,507
Bad debt expense (recovery), net 0 0 0 0
Impairment 0   0 0
Gain (loss) on dispositions of property and equipment, net 0 0 0 2
Intercompany leasing 0 0 0 0
Total costs and expenses 2,529 6,050 19,454 17,430
Income (loss) from operations (2,529) (6,050) (19,454) (17,430)
Other income (expense):        
Equity in earnings of subsidiaries 5,011 (4,650) 10,081 (19,518)
Interest expense (9,802) (6,614) (28,963) (19,110)
Other income (expense), net 244 9 405 37
Total other (expense) income (4,547) (11,255) (18,477) (38,591)
Income (loss) before income taxes (7,076) (17,305) (37,931) (56,021)
Income tax benefit (expense) 1,843 78 3,407 (6,539)
Net income (loss) $ (5,233) $ (17,227) $ (34,524) $ (62,560)