XML 97 R81.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 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]                      
Revenues $ 141,505 $ 149,332 $ 154,782 $ 144,478 $ 126,287 $ 117,281 $ 107,130 $ 95,757 $ 590,097 $ 446,455 $ 277,076
Costs and expenses:                      
Operating costs                 429,913 330,880 203,949
Depreciation                 93,554 98,777 114,312
General and administrative                 74,117 69,681 61,184
Bad debt expense                 271 53 156
Impairment                 4,422 1,902 12,815
Gain (loss) on dispositions of property and equipment, net                 (3,121) (3,608) (1,892)
Intercompany leasing                 0 0 0
Total costs and expenses                 599,156 497,685 390,524
Income (loss) from operations (3,752) 4,338 (8,803) (842) (8,736) (10,892) (12,729) (18,873) (9,059) (51,230) (113,448)
Other income (expense):                      
Equity in earnings of subsidiaries                 0 0 0
Interest expense, net of interest capitalized                 (38,782) (27,039) (25,934)
Loss on extinguishment of debt                 0 1,476 299
Other income (expense), net                 738 424 558
Total other (expense) income                 (38,044) (28,091) (25,675)
Income (loss) before income taxes                 (47,103) (79,321) (139,123)
Income tax benefit (expense) (611) (258) 249 (1,288) 5,403 (17) (1,135) (48) (1,908) 4,203 10,732
Net income (loss) $ (14,487) $ (5,233) $ (18,152) $ (11,139) $ (12,558) $ (17,227) $ (20,209) $ (25,124) (49,011) (75,118) (128,391)
Eliminations [Member]                      
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 0 0 0
Costs and expenses:                      
Operating costs                 0 0 0
Depreciation                 0 0 0
General and administrative                 (420) (497) (552)
Bad debt expense                 0 0 0
Impairment                 0 0 0
Gain (loss) on dispositions of property and equipment, net                 0 0 0
Intercompany leasing                 0 0 0
Total costs and expenses                 (420) (497) (552)
Income (loss) from operations                 420 497 552
Other income (expense):                      
Equity in earnings of subsidiaries                 (14,635) (381) 81,209
Interest expense, net of interest capitalized                 0 0 0
Loss on extinguishment of debt                   0 0
Other income (expense), net                 (420) (497) (552)
Total other (expense) income                 (15,055) (878) 80,657
Income (loss) before income taxes                 (14,635) (381) 81,209
Income tax benefit (expense)                 0 0 0
Net income (loss)                 (14,635) (381) 81,209
Guarantor Subsidiaries [Member]                      
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 505,936 405,106 270,268
Costs and expenses:                      
Operating costs                 365,848 298,898 194,515
Depreciation                 86,799 91,817 106,193
General and administrative                 49,231 45,387 38,564
Bad debt expense                 271 53 156
Impairment                 4,422 1,902 12,260
Gain (loss) on dispositions of property and equipment, net                 (3,068) (3,454) (1,838)
Intercompany leasing                 (4,860) (4,860) (4,860)
Total costs and expenses                 498,643 429,743 344,990
Income (loss) from operations                 7,293 (24,637) (74,722)
Other income (expense):                      
Equity in earnings of subsidiaries                 5,669 (3,936) (17,835)
Interest expense, net of interest capitalized                 (16) 20 (88)
Loss on extinguishment of debt                   0 0
Other income (expense), net                 867 896 1,430
Total other (expense) income                 6,520 (3,020) (16,493)
Income (loss) before income taxes                 13,813 (27,657) (91,215)
Income tax benefit (expense)                 (4,847) 31,974 27,841
Net income (loss)                 8,966 4,317 (63,374)
Non-Guarantor Subsidiaries [Member]                      
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 84,161 41,349 6,808
Costs and expenses:                      
Operating costs                 64,065 31,982 9,434
Depreciation                 5,628 5,718 6,869
General and administrative                 2,800 1,922 1,515
Bad debt expense                 0 0 0
Impairment                 0 0 555
Gain (loss) on dispositions of property and equipment, net                 (54) (156) (54)
Intercompany leasing                 4,860 4,860 4,860
Total costs and expenses                 77,299 44,326 23,179
Income (loss) from operations                 6,862 (2,977) (16,371)
Other income (expense):                      
Equity in earnings of subsidiaries                 0 0 0
Interest expense, net of interest capitalized                 (1) 2 (1)
Loss on extinguishment of debt                   0 0
Other income (expense), net                 (287) (29) (338)
Total other (expense) income                 (288) (27) (339)
Income (loss) before income taxes                 6,574 (3,004) (16,710)
Income tax benefit (expense)                 (905) (932) (1,125)
Net income (loss)                 5,669 (3,936) (17,835)
Parent [Member]                      
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 0 0 0
Costs and expenses:                      
Operating costs                 0 0 0
Depreciation                 1,127 1,242 1,250
General and administrative                 22,506 22,869 21,657
Bad debt expense                 0 0 0
Impairment                 0 0 0
Gain (loss) on dispositions of property and equipment, net                 1 2 0
Intercompany leasing                 0 0 0
Total costs and expenses                 23,634 24,113 22,907
Income (loss) from operations                 (23,634) (24,113) (22,907)
Other income (expense):                      
Equity in earnings of subsidiaries                 8,966 4,317 (63,374)
Interest expense, net of interest capitalized                 (38,765) (27,061) (25,845)
Loss on extinguishment of debt                   1,476 299
Other income (expense), net                 578 54 18
Total other (expense) income                 (29,221) (24,166) (89,500)
Income (loss) before income taxes                 (52,855) (48,279) (112,407)
Income tax benefit (expense)                 3,844 (26,839) (15,984)
Net income (loss)                 $ (49,011) $ (75,118) $ (128,391)