XML 82 R72.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Revenues, net $ 634,646 $ 632,165 $ 2,026,057 $ 1,901,985
Operating expenses        
Technical and operating (excluding depreciation and amortization) 338,799 293,096 915,336 814,999
Selling, general and administrative 137,116 156,308 473,760 469,767
Restructuring expense 19,312 2,631 19,666 5,941
Depreciation and amortization 22,282 20,862 63,467 62,429
Total operating expenses 517,509 472,897 1,472,229 1,353,136
Operating income 117,137 159,268 553,828 548,849
Other income (expense)        
Interest expense, net (29,204) (31,370) (90,566) (95,736)
Share of affiliates' income 0 0 0 0
Loss on extinguishment of debt (2,295) 0 (50,638) 0
Miscellaneous, net 2,988 (7,640) (22,610) (6,486)
Total other income (expense) (28,511) (39,010) (163,814) (102,222)
Income from operations before income taxes 88,626 120,258 390,014 446,627
Income tax expense (21,157) (43,358) (119,090) (155,609)
Net income including noncontrolling interests 67,469 76,900 270,924 291,018
Net income attributable to noncontrolling interests (2,076) (4,130) (14,908) (14,319)
Net Income (Loss) Attributable to Parent 65,393 72,770 256,016 276,699
Consolidation, Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net (2,065) (175) (6,940) (578)
Operating expenses        
Technical and operating (excluding depreciation and amortization) (687) (188) (2,064) (565)
Selling, general and administrative (1,594) (26) (4,849) (44)
Restructuring expense 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating expenses (2,281) (214) (6,913) (609)
Operating income 216 39 (27) 31
Other income (expense)        
Interest expense, net 0 0 0 0
Share of affiliates' income (105,699) (94,842) (473,733) (504,870)
Loss on extinguishment of debt 0   0  
Miscellaneous, net (216) (39) 27 (31)
Total other income (expense) (105,915) (94,881) (473,706) (504,901)
Income from operations before income taxes (105,699) (94,842) (473,733) (504,870)
Income tax expense 0 0 0 0
Net income including noncontrolling interests (105,699) (94,842) (473,733) (504,870)
Net income attributable to noncontrolling interests 0 0 0 0
Net Income (Loss) Attributable to Parent (105,699) (94,842) (473,733) (504,870)
Parent Company [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 0 0 0 0
Operating expenses        
Technical and operating (excluding depreciation and amortization) 0 0 0 0
Selling, general and administrative 0 0 0 0
Restructuring expense 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Other income (expense)        
Interest expense, net (29,250) (19,197) (89,992) (59,571)
Share of affiliates' income 110,101 119,870 498,281 522,142
Loss on extinguishment of debt (2,295)   (50,638)  
Miscellaneous, net (123) 1,707 (373) (50,645)
Total other income (expense) 78,433 102,380 357,278 411,926
Income from operations before income taxes 78,433 102,380 357,278 411,926
Income tax expense (13,040) (29,610) (101,262) (135,227)
Net income including noncontrolling interests 65,393 72,770 256,016 276,699
Net income attributable to noncontrolling interests 0 0 0 0
Net Income (Loss) Attributable to Parent 65,393 72,770 256,016 276,699
Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 484,704 494,636 1,559,188 1,498,447
Operating expenses        
Technical and operating (excluding depreciation and amortization) 251,595 220,918 665,627 607,176
Selling, general and administrative 97,633 112,607 343,526 345,174
Restructuring expense 18,764 230 18,806 902
Depreciation and amortization 9,965 9,344 29,992 27,514
Total operating expenses 377,957 343,099 1,057,951 980,766
Operating income 106,747 151,537 501,237 517,681
Other income (expense)        
Interest expense, net 9,649 (2,898) 28,481 (15,688)
Share of affiliates' income (4,402) (25,028) (24,548) (17,272)
Loss on extinguishment of debt 0   0  
Miscellaneous, net 385 (1,291) 173 44,421
Total other income (expense) 5,632 (29,217) 4,106 11,461
Income from operations before income taxes 112,379 122,320 505,343 529,142
Income tax expense (2,278) (2,450) (7,062) (7,000)
Net income including noncontrolling interests 110,101 119,870 498,281 522,142
Net income attributable to noncontrolling interests 0 0 0 0
Net Income (Loss) Attributable to Parent 110,101 119,870 498,281 522,142
Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 152,007 137,704 473,809 404,116
Operating expenses        
Technical and operating (excluding depreciation and amortization) 87,891 72,366 251,773 208,388
Selling, general and administrative 41,077 43,727 135,083 124,637
Restructuring expense 548 2,401 860 5,039
Depreciation and amortization 12,317 11,518 33,475 34,915
Total operating expenses 141,833 130,012 421,191 372,979
Operating income 10,174 7,692 52,618 31,137
Other income (expense)        
Interest expense, net (9,603) (9,275) (29,055) (20,477)
Share of affiliates' income 0 0 0 0
Loss on extinguishment of debt 0   0  
Miscellaneous, net 2,942 (8,017) (22,437) (231)
Total other income (expense) (6,661) (17,292) (51,492) (20,708)
Income from operations before income taxes 3,513 (9,600) 1,126 10,429
Income tax expense (5,839) (11,298) (10,766) (13,382)
Net income including noncontrolling interests (2,326) (20,898) (9,640) (2,953)
Net income attributable to noncontrolling interests (2,076) (4,130) (14,908) (14,319)
Net Income (Loss) Attributable to Parent $ (4,402) $ (25,028) $ (24,548) $ (17,272)