XML 56 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Industry Segments Data (Tables)
12 Months Ended
Dec. 31, 2012
Industry Segments Data [Abstract]  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
           
           
   ConsumerNetwork AccessCommercialManaged BroadbandRegulated OperationsTotal Reportable Segments
 2012       
 Revenues:       
  Intersegment$ - 259 5,760 - 246 6,265
  External  352,972 105,447 143,575 86,562 21,625 710,181
   Total revenues  352,972 105,706 149,335 86,562 21,871 716,446
 Cost of Goods Sold:       
  Intersegment  146 114 2,253 - 265 2,778
  External  128,324 24,356 66,895 21,298 6,628 247,501
   Total Cost of Goods Sold  128,470 24,470 69,148 21,298 6,893 250,279
 Contribution:       
  Intersegment  (146) 145 3,507 - (19) 3,487
  External  224,648 81,091 76,680 65,264 14,997 462,680
   Total contribution  224,502 81,236 80,187 65,264 14,978 466,167
 Less SG&A  139,191 26,841 42,014 24,087 11,115 243,248
 Plus share-based compensation  2,586 790 1,041 595 28 5,040
 Plus non-cash contribution expense  533 169 156 102 - 960
 Plus loss attributable to non-controlling interests  - - - 867 - 867
 Plus net income attributable to equity investment  - - - 2 - 2
 Plus accretion  282 89 83 54 - 508
 Adjusted EBITDA$ 88,858 55,298 35,946 42,797 3,910 226,809
           
 2011       
 Revenues:       
  Intersegment$ - - 5,710 - 607 6,317
  External  352,574 105,456 136,101 63,248 22,002 679,381
   Total revenues  352,574 105,456 141,811 63,248 22,609 685,698
 Cost of Goods Sold:       
  Intersegment  - 600 2,283 - 561 3,444
  External  110,693 28,744 65,170 17,021 5,771 227,399
   Total Cost of Goods Sold  110,693 29,344 67,453 17,021 6,332 230,843
 Contribution:       
  Intersegment  - (600) 3,427 - 46 2,873
  External  241,881 76,712 70,931 46,227 16,231 451,982
   Total contribution  241,881 76,112 74,358 46,227 16,277 454,855
 Less SG&A  134,951 27,837 41,085 18,246 13,402 235,521
 Plus share-based compensation  3,457 1,214 1,276 657 16 6,620
 Plus loss attributable to non-controlling interest  - - - 238 - 238
 Less loss attributable to equity investment  - - - (297) - (297)
 Plus accretion  347 120 100 52 - 619
 Adjusted EBITDA$ 110,734 50,209 31,222 28,631 2,845 223,641
           
 2010       
 Revenues:       
  Intersegment$ - - 5,442 - 176 5,618
  External  342,898 107,227 128,458 49,962 22,705 651,250
   Total revenues  342,898 107,227 133,900 49,962 22,881 656,868
 Cost of Goods Sold:       
  Intersegment  - 600 2,515 - 176 3,291
  External  104,481 25,030 59,885 14,012 4,409 207,817
   Total Cost of Goods Sold  104,481 25,630 62,400 14,012 4,585 211,108
 Contribution:       
  Intersegment  - (600) 2,927 - - 2,327
  External  238,417 82,197 68,573 35,950 18,296 443,433
   Total contribution  238,417 81,597 71,500 35,950 18,296 445,760
 Less SG&A  127,130 33,566 38,838 17,338 11,936 228,808
 Plus share-based compensation  3,361 1,598 1,117 651 6 6,733
 Plus non-cash contribution expense  (81) (41) (24) (14) - (160)
 Plus accretion  149 71 43 26 - 289
 Adjusted EBITDA$ 114,716 50,259 30,871 19,275 6,366 221,487
Reconciliation of Revenue from Segments to Consolidated [Table Text Block]
 Years Ended December 31, 201220112010
 Reportable segment revenues$ 716,446 685,698 656,868
 Less intersegment revenues eliminated in consolidation  6,265 6,317 5,618
  Consolidated revenues$ 710,181 679,381 651,250
Reconciliation of Operating Profit (Loss) from Segments to Consolidated [Table Text Block]
 Years Ended December 31, 201220112010
 Reportable segment Adjusted EBITDA$ 226,809 223,641 221,487
 Less depreciation and amortization expense  (130,452) (125,937) (126,699)
 Less share-based compensation expense  (5,040) (6,620) (6,733)
 Plus (less) non-cash contribution expense  (960) - 160
 Less net loss attributable to non-controlling interests  (867) (238) -
 Plus net loss (income) attributable to equity investment  (2) 297 -
 Less accretion expense  (508) (619) (289)
  Consolidated operating income  88,980 90,524 87,926
 Less other expense, net  (67,730) (77,633) (70,068)
  Consolidated income before income tax expense$ 21,250 12,891 17,858