| 12/31/2020
| 12/31/2019
| 12/31/2018
| 12/31/2017
| 12/31/2016
| 12/31/2015
| 12/31/2014
|
|
ASSETS |
|
Current Assets |
|
Cash, cash equivalents, and short-term investments | | 12,097 | 20,865 | 54,525 | 51,408 | 61,543 | 3,629 |
|
Cash and cash equivalents | | 12,097 | 20,865 | 54,525 | 51,408 | 61,543 | 3,629 |
|
Restricted cash and investments | | 94,956 | 109,393 | 37,128 | 43,555 | 52,917 | |
|
Receivables | | 567,636 | 622,717 | 724,138 | 832,109 | 789,387 | 131,409 |
|
Prepaid expense | | 108,908 | 82,747 | 74,368 | 64,218 | 58,622 | 5,689 |
|
Disposal group, including discontinued operation | | 1,171 | 3,375 | | 4,056 | | |
|
Other current assets | | 44,079 | 36,528 | 49,748 | 63,641 | 49,024 | 10,303 |
|
Deferred tax assets | ✕ | ✕ | | | | | 17,659 |
|
Other undisclosed current assets | | | | | | | (7,306) |
|
Total current assets: | | 828,847 | 875,625 | 939,907 | 1,058,987 | 1,011,493 | 161,383 |
|
Noncurrent Assets |
|
Finance lease, right-of-use asset, after accumulated amortization | | 37,097 | ✕ | ✕ | ✕ | ✕ | ✕ |
|
Operating lease, right-of-use asset | | 2,399,505 | ✕ | ✕ | ✕ | ✕ | ✕ |
|
Property, plant and equipment | | 962,105 | 2,887,554 | 3,413,599 | 3,765,393 | 4,085,247 | 331,130 |
|
Long-term investments and receivables | | | | | | | 6,750 |
|
Long-term investments | | | | | | | 4,950 |
|
Accounts and financing receivable, after allowance for credit loss | | | | | | | 1,800 |
|
Intangible assets, net (including goodwill) | | 173,088 | 204,724 | 228,618 | 616,278 | 679,986 | 87,324 |
|
Goodwill | | 85,642 | 85,642 | 85,642 | 440,712 | 470,019 | 68,833 |
|
Intangible assets, net (excluding goodwill) | | 87,446 | 119,082 | 142,976 | 175,566 | 209,967 | 18,491 |
|
Deposits noncurrent assets | | | | | | | 11,118 |
|
Restricted cash and investments | | 155,695 | 148,171 | 93,101 | 112,471 | 145,210 | 33,687 |
|
Disposal group, including discontinued operation, noncurrent assets | | 16,306 | 16,087 | | 82,363 | | |
|
Deferred costs | | | | | | | 7,318 |
|
Deferred income tax assets | | 3,772 | ✕ | ✕ | ✕ | ✕ | ✕ |
|
Other noncurrent assets | | 85,725 | 125,595 | 109,060 | 137,602 | 162,390 | 49,825 |
|
Deferred tax assets, net | ✕ | ✕ | 5,867 | 3,580 | 6,107 | 7,144 | 3,232 |
|
Other undisclosed noncurrent assets | | | | | | | (380,885) |
|
Total noncurrent assets: | | 3,833,293 | 3,387,998 | 3,847,958 | 4,720,214 | 5,079,977 | 149,499 |
|
Other undisclosed assets | | | | | | | 340,074 |
|
TOTAL ASSETS: | | 4,662,140 | 4,263,623 | 4,787,865 | 5,779,201 | 6,091,470 | 650,956 |
|
LIABILITIES AND EQUITY |
|
Liabilities |
|
Current Liabilities |
|
Accounts payable and accrued liabilities, including: | | 618,174 | 635,325 | 686,861 | 655,914 | 616,596 | 65,349 |
|
Employee-related liabilities | | 153,698 | 172,726 | 167,368 | 181,841 | 185,054 | 37,487 |
|
Accounts payable | | 238,384 | 234,786 | 285,637 | 258,616 | 233,801 | |
|
Accrued liabilities | | 226,092 | 227,813 | 233,856 | 215,457 | 197,741 | |
|
Other undisclosed accounts payable and accrued liabilities | | | | | | | 27,862 |
|
Debt | | 306,152 | 124,702 | 29,473 | 26,480 | 14,319 | 12,456 |
|
Disposal group, including discontinued operation | | 368 | 639 | | 988 | | |
|
Self insurance reserve | | 146,476 | 149,545 | 180,982 | 172,565 | 166,761 | 15,670 |
|
Other undisclosed current liabilities | | | 2,001 | 1,878 | 1,613 | 989 | 21,817 |
|
Total current liabilities: | | 1,071,170 | 912,212 | 899,194 | 857,560 | 798,665 | 115,292 |
|
Noncurrent Liabilities |
|
Long-term debt and lease obligation | | 4,171,732 | 2,050,875 | 2,075,692 | 2,143,890 | 2,271,496 | 398,389 |
|
Long-term debt, excluding current maturities | | 1,450,994 | 1,082,933 | 1,050,337 | 1,146,550 | 1,217,680 | 398,389 |
|
Capital lease obligations | ✕ | ✕ | 967,942 | 1,025,355 | 997,340 | 1,053,816 | |
|
Finance lease, liability | | 39,335 | ✕ | ✕ | ✕ | ✕ | ✕ |
|
Liabilities, other than long-term debt | | 501,803 | 612,463 | 563,628 | 640,405 | 576,619 | 46,416 |
|
Asset retirement obligations | | | | | | | 4,400 |
|
Deferred tax liabilities, net | ✕ | ✕ | 6,281 | 7,584 | 22,354 | 14,939 | |
|
Deferred income tax liabilities | | 5,245 | ✕ | ✕ | ✕ | ✕ | ✕ |
|
Disposal group, including discontinued operation, liabilities | | 19,789 | 25,942 | | 69,057 | | |
|
Other liabilities | | 69,905 | 126,247 | 119,484 | 103,435 | 133,111 | 12,660 |
|
Operating lease, liability | | 2,681,403 | ✕ | ✕ | ✕ | ✕ | ✕ |
|
Self insurance reserve | | 406,864 | 453,993 | 436,560 | 445,559 | 428,569 | 29,356 |
|
Other undisclosed noncurrent liabilities | | | 2,732,939 | 2,929,483 | 2,867,534 | 3,064,077 | (4,400) |
|
Total noncurrent liabilities: | | 4,673,535 | 5,396,277 | 5,568,803 | 5,651,829 | 5,912,192 | 440,405 |
|
Total liabilities: | | 5,744,705 | 6,308,489 | 6,467,997 | 6,509,389 | 6,710,857 | 555,697 |
|
Equity |
|
Equity, attributable to parent, including: | | (760,935) | (1,339,520) | (1,084,227) | (490,323) | (436,307) | 95,259 |
|
Additional paid in capital | | 248,594 | 270,408 | 290,573 | 305,358 | 295,359 | 382,718 |
|
Accumulated other comprehensive income (loss) | | 602 | (262) | (362) | (221) | (218) | |
|
Accumulated deficit | | (1,010,296) | (1,609,828) | (1,374,597) | (795,615) | (731,602) | (287,499) |
|
Other undisclosed equity, attributable to parent | | 165 | 162 | 159 | 155 | 154 | 40 |
|
Equity, attributable to noncontrolling interest | | (321,630) | (705,346) | (595,905) | (239,865) | (183,080) | |
|
Total equity: | | (1,082,565) | (2,044,866) | (1,680,132) | (730,188) | (619,387) | 95,259 |
|
TOTAL LIABILITIES AND EQUITY: | | 4,662,140 | 4,263,623 | 4,787,865 | 5,779,201 | 6,091,470 | 650,956 |