XML 89 R77.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information EBITDA Reconciliation (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended 30 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Total segment Adjusted EBITDA $ (166,871)        
Interest expense, net (166,525) $ (187,265) $ (214,249) $ (412,632)  
Depreciation and intangible asset amortization 474,271 477,869 944,080 966,893  
Amortization of deferred subscriber acquisition costs 30,000 23,000 58,830 45,416  
Amortization of deferred subscriber acquisition revenue (41,000) (30,000) (77,888) (59,017)  
Share-based compensation expense 14,000 25,000 29,606 48,327  
Merger, restructuring, integration, and other 4,804 12,038 25,311 120,832  
Loss on extinguishment of debt 0 0 156 65,843  
Radio Conversion Cost     119,000   $ 196,000
Financing and consent fees     174 15,616  
Net loss before taxes (166,871) (134,572) (229,328) (512,829)  
Operating Segments          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Total segment Adjusted EBITDA 541,865 563,110 1,083,996 1,102,599  
Operating Segments | CSB          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Total segment Adjusted EBITDA 509,897 550,686 1,029,375 1,087,761  
Operating Segments | Commercial          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Total segment Adjusted EBITDA 31,968 12,424 54,621 14,838  
Segment Reconciling Items          
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]          
Interest expense, net 166,525 187,265 214,249 412,632  
Depreciation and intangible asset amortization 474,271 477,869 944,080 966,893  
Amortization of deferred subscriber acquisition costs 30,188 22,789 58,830 45,416  
Amortization of deferred subscriber acquisition revenue 40,729 29,540 77,888 59,017  
Share-based compensation expense 13,587 24,828 29,606 48,327  
Merger, restructuring, integration, and other 4,804 12,038 25,311 120,832  
Loss on extinguishment of debt 0 0 156 65,843  
Radio Conversion Cost 60,635 5,031 119,364 11,670  
Financing and consent fees 399 10 3,745 5,260  
Other $ (944) $ (2,608) $ (4,129) $ (2,428)