Revenue - Schedules of Effect of Adoption of ASU 2014-09 (Details) - USD ($) $ / shares in Units, shares 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 |
|
Statement of Financial Position [Abstract] | |||||||||||
Cash and cash equivalents | $ 39,154,000 | $ 48,260,000 | $ 39,154,000 | $ 48,260,000 | |||||||
Restricted cash | 801,000 | 3,608,000 | 801,000 | 3,608,000 | |||||||
Accounts receivable, net | 97,623,000 | 113,545,000 | 97,623,000 | 113,545,000 | |||||||
Inventories | 34,649,000 | 28,352,000 | 34,649,000 | 28,352,000 | |||||||
Prepaid expenses | 9,104,000 | 13,486,000 | 9,104,000 | 13,486,000 | |||||||
Other current assets | 10,498,000 | 20,923,000 | 10,498,000 | 20,923,000 | |||||||
TOTAL CURRENT ASSETS: | 191,829,000 | 228,174,000 | 191,829,000 | 228,174,000 | |||||||
Content library | 6,966,000 | 8,686,000 | 6,966,000 | 8,686,000 | |||||||
Property, plant and equipment, net | 176,577,000 | 195,029,000 | 176,577,000 | 195,029,000 | |||||||
Goodwill | 159,562,000 | 159,696,000 | 159,562,000 | 159,696,000 | $ 327,836,000 | ||||||
Intangible assets, net | 84,136,000 | 122,582,000 | 84,136,000 | 122,582,000 | |||||||
Equity method investments | 83,135,000 | 137,299,000 | 83,135,000 | 137,299,000 | |||||||
Other non-current assets | 14,882,000 | 9,118,000 | 14,882,000 | 9,118,000 | |||||||
TOTAL ASSETS | 717,087,000 | 860,584,000 | 717,087,000 | 860,584,000 | |||||||
Accounts payable and accrued liabilities | 177,056,000 | 205,036,000 | 177,056,000 | 205,036,000 | |||||||
Deferred revenue | 7,430,000 | 6,508,000 | 7,430,000 | 6,508,000 | |||||||
Current portion of long-term debt | 22,673,000 | 20,106,000 | 22,673,000 | 20,106,000 | |||||||
Other current liabilities | 5,032,000 | 7,785,000 | 5,032,000 | 7,785,000 | |||||||
TOTAL CURRENT LIABILITIES: | 212,191,000 | 239,435,000 | 212,191,000 | 239,435,000 | |||||||
Deferred revenue, non-current | 1,116,000 | 1,079,000 | 1,116,000 | 1,079,000 | |||||||
Long-term debt | 686,938,000 | 598,958,000 | 686,938,000 | 598,958,000 | |||||||
Deferred tax liabilities | 8,406,000 | 16,247,000 | 8,406,000 | 16,247,000 | |||||||
Other non-current liabilities | 34,771,000 | 30,340,000 | 34,771,000 | 30,340,000 | |||||||
TOTAL LIABILITIES | 943,422,000 | 886,059,000 | 943,422,000 | 886,059,000 | |||||||
Preferred stock | 0 | 0 | 0 | 0 | |||||||
Common stock | 10,000 | 10,000 | 10,000 | 10,000 | |||||||
Treasury stock | (30,659,000) | (30,659,000) | (30,659,000) | (30,659,000) | |||||||
Additional paid-in capital | 814,488,000 | 779,565,000 | 814,488,000 | 779,565,000 | |||||||
Subscriptions receivable | (597,000) | (578,000) | (597,000) | (578,000) | |||||||
Prior year accumulated deficit | (772,859,000) | (772,859,000) | |||||||||
Current year retained deficit | (236,599,000) | (236,599,000) | |||||||||
Accumulated other comprehensive loss | (119,000) | (22,000) | (119,000) | (22,000) | |||||||
TOTAL STOCKHOLDERS’ DEFICIT | (226,335,000) | (25,475,000) | (226,335,000) | (25,475,000) | |||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | 717,087,000 | 860,584,000 | 717,087,000 | 860,584,000 | |||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 647,094,000 | 619,469,000 | 529,755,000 | ||||||||
Total cost of sales | 138,597,000 | $ 128,569,000 | $ 126,731,000 | $ 118,496,000 | 120,539,000 | $ 112,951,000 | $ 118,090,000 | $ 110,540,000 | 512,393,000 | 462,120,000 | 365,470,000 |
Gross margin | 22,011,000 | 35,458,000 | 39,231,000 | 38,001,000 | 39,059,000 | 38,586,000 | 37,652,000 | 42,052,000 | 134,701,000 | 157,349,000 | 164,285,000 |
Sales and marketing | 8,104,000 | 8,989,000 | 10,877,000 | 9,654,000 | 10,565,000 | 9,332,000 | 10,029,000 | 11,012,000 | 37,624,000 | 40,938,000 | 30,941,000 |
Product development | 7,033,000 | 7,477,000 | 9,872,000 | 8,358,000 | 8,689,000 | 11,328,000 | 7,942,000 | 7,649,000 | 32,740,000 | 35,608,000 | 37,718,000 |
General and administrative | 134,663,000 | 148,221,000 | 115,195,000 | ||||||||
Provision for legal settlements | 1,317,000 | 1,435,000 | 43,446,000 | ||||||||
Amortization of intangible assets | 7,889,000 | 9,447,000 | 10,357,000 | 10,747,000 | 11,106,000 | 10,981,000 | 10,860,000 | 11,008,000 | 38,440,000 | 43,955,000 | 35,648,000 |
Goodwill impairment | 0 | 0 | 0 | 0 | 89,000,000 | 0 | 0 | 78,000,000 | 0 | 167,000,000 | 64,000,000 |
Total operating expenses | 59,436,000 | 57,024,000 | 60,764,000 | 67,560,000 | 158,852,000 | 71,080,000 | 63,760,000 | 143,465,000 | 244,784,000 | 437,157,000 | 326,948,000 |
Loss from operations | (37,425,000) | (21,566,000) | (21,533,000) | (29,559,000) | (119,793,000) | (32,494,000) | (26,108,000) | (101,413,000) | (110,083,000) | (279,808,000) | (162,663,000) |
Interest expense, net | (20,818,000) | (20,048,000) | (19,755,000) | (15,597,000) | (14,519,000) | (18,164,000) | (14,807,000) | (10,964,000) | (76,218,000) | (58,454,000) | (18,198,000) |
Income from equity method investments | (49,921,000) | 2,022,000 | 428,000 | 1,161,000 | (16,334,000) | 1,770,000 | 601,000 | 1,539,000 | (46,310,000) | (12,424,000) | 3,829,000 |
Change in fair value of derivatives | 384,000 | (196,000) | (655,000) | 564,000 | 839,000 | 196,000 | (445,000) | 2,920,000 | 97,000 | 3,510,000 | 25,515,000 |
Other expense, net | (194,000) | (588,000) | (673,000) | 438,000 | (478,000) | (123,000) | 653,000 | (488,000) | (1,017,000) | (436,000) | (6,326,000) |
Loss before income taxes | (107,974,000) | (40,376,000) | (42,188,000) | (42,993,000) | (150,285,000) | (48,815,000) | (40,106,000) | (122,795,000) | (233,531,000) | (362,001,000) | (157,843,000) |
Income tax expense (benefit) | 1,203,000 | $ 2,852,000 | $ 3,722,000 | $ (4,709,000) | $ (15,880,000) | $ 4,153,000 | $ 4,024,000 | $ 2,816,000 | 3,068,000 | (4,887,000) | (44,911,000) |
Net loss | $ (236,599,000) | ||||||||||
Net loss per share - basic and diluted (in dollars per share) | $ (2.59) | ||||||||||
Weighted average shares outstanding – basic and diluted | 91,325 | ||||||||||
Without ASC 606 Adoption | |||||||||||
Statement of Financial Position [Abstract] | |||||||||||
Cash and cash equivalents | 39,154,000 | $ 39,154,000 | |||||||||
Restricted cash | 801,000 | 801,000 | |||||||||
Accounts receivable, net | 98,136,000 | 98,136,000 | |||||||||
Inventories | 34,649,000 | 34,649,000 | |||||||||
Prepaid expenses | 9,104,000 | 9,104,000 | |||||||||
Other current assets | 10,498,000 | 10,498,000 | |||||||||
TOTAL CURRENT ASSETS: | 192,342,000 | 192,342,000 | |||||||||
Content library | 6,966,000 | 6,966,000 | |||||||||
Property, plant and equipment, net | 176,577,000 | 176,577,000 | |||||||||
Goodwill | 159,562,000 | 159,562,000 | |||||||||
Intangible assets, net | 84,136,000 | 84,136,000 | |||||||||
Equity method investments | 83,135,000 | 83,135,000 | |||||||||
Other non-current assets | 7,866,000 | 7,866,000 | |||||||||
TOTAL ASSETS | 710,584,000 | 710,584,000 | |||||||||
Accounts payable and accrued liabilities | 178,916,000 | 178,916,000 | |||||||||
Deferred revenue | 7,574,000 | 7,574,000 | |||||||||
Current portion of long-term debt | 22,673,000 | 22,673,000 | |||||||||
Other current liabilities | 5,032,000 | 5,032,000 | |||||||||
TOTAL CURRENT LIABILITIES: | 214,195,000 | 214,195,000 | |||||||||
Deferred revenue, non-current | 1,116,000 | 1,116,000 | |||||||||
Long-term debt | 686,938,000 | 686,938,000 | |||||||||
Deferred tax liabilities | 8,406,000 | 8,406,000 | |||||||||
Other non-current liabilities | 34,771,000 | 34,771,000 | |||||||||
TOTAL LIABILITIES | 945,426,000 | 945,426,000 | |||||||||
Preferred stock | 0 | 0 | |||||||||
Common stock | 10,000 | 10,000 | |||||||||
Treasury stock | (30,659,000) | (30,659,000) | |||||||||
Additional paid-in capital | 814,488,000 | 814,488,000 | |||||||||
Subscriptions receivable | (597,000) | (597,000) | |||||||||
Prior year accumulated deficit | (773,791,000) | (773,791,000) | |||||||||
Current year retained deficit | (244,174,000) | (244,174,000) | |||||||||
Accumulated other comprehensive loss | (119,000) | (119,000) | |||||||||
TOTAL STOCKHOLDERS’ DEFICIT | (234,842,000) | (234,842,000) | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | 710,584,000 | 710,584,000 | |||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 643,023,000 | ||||||||||
Total cost of sales | 513,556,000 | ||||||||||
Gross margin | 129,467,000 | ||||||||||
Sales and marketing | 37,594,000 | ||||||||||
Product development | 35,111,000 | ||||||||||
General and administrative | 134,663,000 | ||||||||||
Provision for legal settlements | 1,317,000 | ||||||||||
Amortization of intangible assets | 38,440,000 | ||||||||||
Goodwill impairment | 0 | ||||||||||
Total operating expenses | 247,125,000 | ||||||||||
Loss from operations | (117,658,000) | ||||||||||
Interest expense, net | (76,218,000) | ||||||||||
Income from equity method investments | (46,310,000) | ||||||||||
Change in fair value of derivatives | 97,000 | ||||||||||
Other expense, net | (1,017,000) | ||||||||||
Loss before income taxes | (241,106,000) | ||||||||||
Income tax expense (benefit) | 3,068,000 | ||||||||||
Net loss | $ (244,174,000) | ||||||||||
Net loss per share - basic and diluted (in dollars per share) | $ (2.67) | ||||||||||
Weighted average shares outstanding – basic and diluted | 91,325 | ||||||||||
Accounting Standards Update 2014-09 | Effect of Change Increase/ (Decrease) | |||||||||||
Statement of Financial Position [Abstract] | |||||||||||
Accounts receivable, net | (513,000) | $ (513,000) | |||||||||
TOTAL CURRENT ASSETS: | (513,000) | (513,000) | |||||||||
Content library | 0 | 0 | |||||||||
Other non-current assets | 7,016,000 | 7,016,000 | |||||||||
TOTAL ASSETS | 6,503,000 | 6,503,000 | |||||||||
Accounts payable and accrued liabilities | (1,860,000) | (1,860,000) | |||||||||
Deferred revenue | (144,000) | (144,000) | |||||||||
TOTAL CURRENT LIABILITIES: | (2,004,000) | (2,004,000) | |||||||||
TOTAL LIABILITIES | (2,004,000) | (2,004,000) | |||||||||
Prior year accumulated deficit | 932,000 | 932,000 | |||||||||
Current year retained deficit | 7,575,000 | 7,575,000 | |||||||||
TOTAL STOCKHOLDERS’ DEFICIT | 8,507,000 | 8,507,000 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | $ 6,503,000 | 6,503,000 | |||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 4,071,000 | ||||||||||
Total cost of sales | (1,163,000) | ||||||||||
Gross margin | 5,234,000 | ||||||||||
Sales and marketing | 30,000 | ||||||||||
Product development | (2,371,000) | ||||||||||
General and administrative | 0 | ||||||||||
Total operating expenses | (2,341,000) | ||||||||||
Loss from operations | 7,575,000 | ||||||||||
Loss before income taxes | 7,575,000 | ||||||||||
Net loss | 7,575,000 | ||||||||||
Licensing & Services | |||||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 606,227,000 | 581,920,000 | 496,535,000 | ||||||||
Total cost of sales | 480,864,000 | 428,619,000 | 336,702,000 | ||||||||
Licensing & Services | Without ASC 606 Adoption | |||||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 607,648,000 | ||||||||||
Total cost of sales | 482,194,000 | ||||||||||
Licensing & Services | Accounting Standards Update 2014-09 | Effect of Change Increase/ (Decrease) | |||||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | (1,421,000) | ||||||||||
Total cost of sales | (1,330,000) | ||||||||||
Equipment | |||||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 40,867,000 | 37,549,000 | 33,220,000 | ||||||||
Total cost of sales | 31,529,000 | $ 33,501,000 | $ 28,768,000 | ||||||||
Equipment | Without ASC 606 Adoption | |||||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 35,375,000 | ||||||||||
Total cost of sales | 31,362,000 | ||||||||||
Equipment | Accounting Standards Update 2014-09 | Effect of Change Increase/ (Decrease) | |||||||||||
Income Statement [Abstract] | |||||||||||
Total revenue | 5,492,000 | ||||||||||
Total cost of sales | $ 167,000 |