XML 82 R72.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Income Statements, Captions [Line Items]    
Revenues, net $ 720,189 $ 706,579
Operating expenses    
Technical and operating (excluding depreciation and amortization) 298,612 274,274
Selling, general and administrative 163,709 153,901
Restructuring expense (credit) 2,704 (35)
Depreciation and amortization 23,493 19,632
Total operating expenses 488,518 447,772
Operating income 231,671 258,807
Other income (expense)    
Interest expense, net (27,007) (31,029)
Share of affiliates' income 0 0
Loss on extinguishment of debt 0 (48,334)
Miscellaneous, net 11,049 (837)
Nonoperating Income (Expense) (15,958) (80,200)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 215,713 178,607
Income tax expense (73,082) (58,543)
Net income including noncontrolling interests 142,631 120,064
Net Income (Loss) Attributable to Noncontrolling Interest (6,414) (6,620)
Net Income (Loss) Attributable to Parent 136,217 113,444
Consolidation, Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net (2,325) (2,484)
Operating expenses    
Technical and operating (excluding depreciation and amortization) (759) (683)
Selling, general and administrative (1,451) (1,804)
Restructuring expense (credit) 0 0
Depreciation and amortization 0 0
Total operating expenses (2,210) (2,487)
Operating income (115) 3
Other income (expense)    
Interest expense, net 0 0
Share of affiliates' income (238,919) (245,277)
Loss on extinguishment of debt   0
Miscellaneous, net 115 (3)
Nonoperating Income (Expense) (238,804) (245,280)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (238,919) (245,277)
Income tax expense 0 0
Net income including noncontrolling interests (238,919) (245,277)
Net Income (Loss) Attributable to Noncontrolling Interest 0 0
Net Income (Loss) Attributable to Parent (238,919) (245,277)
Parent Company [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net 0 0
Operating expenses    
Technical and operating (excluding depreciation and amortization) 0 0
Selling, general and administrative 0 0
Restructuring expense (credit) 0 0
Depreciation and amortization 0 0
Total operating expenses 0 0
Operating income 0 0
Other income (expense)    
Interest expense, net (29,412) (30,572)
Share of affiliates' income 235,774 246,047
Loss on extinguishment of debt   (48,334)
Miscellaneous, net (112) (79)
Nonoperating Income (Expense) 206,250 167,062
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 206,250 167,062
Income tax expense (70,033) (53,618)
Net income including noncontrolling interests 136,217 113,444
Net Income (Loss) Attributable to Noncontrolling Interest 0 0
Net Income (Loss) Attributable to Parent 136,217 113,444
Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net 579,382 554,326
Operating expenses    
Technical and operating (excluding depreciation and amortization) 221,754 190,110
Selling, general and administrative 119,681 114,357
Restructuring expense (credit) 2,704 (70)
Depreciation and amortization 10,204 10,075
Total operating expenses 354,343 314,472
Operating income 225,039 239,854
Other income (expense)    
Interest expense, net 9,823 9,293
Share of affiliates' income 3,145 (770)
Loss on extinguishment of debt   0
Miscellaneous, net 431 (21)
Nonoperating Income (Expense) 13,399 8,502
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 238,438 248,356
Income tax expense (2,664) (2,309)
Net income including noncontrolling interests 235,774 246,047
Net Income (Loss) Attributable to Noncontrolling Interest 0 0
Net Income (Loss) Attributable to Parent 235,774 246,047
Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net 143,132 154,737
Operating expenses    
Technical and operating (excluding depreciation and amortization) 77,617 84,847
Selling, general and administrative 45,479 41,348
Restructuring expense (credit) 0 35
Depreciation and amortization 13,289 9,557
Total operating expenses 136,385 135,787
Operating income 6,747 18,950
Other income (expense)    
Interest expense, net (7,418) (9,750)
Share of affiliates' income 0 0
Loss on extinguishment of debt   0
Miscellaneous, net 10,615 (734)
Nonoperating Income (Expense) 3,197 (10,484)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 9,944 8,466
Income tax expense (385) (2,616)
Net income including noncontrolling interests 9,559 5,850
Net Income (Loss) Attributable to Noncontrolling Interest (6,414) (6,620)
Net Income (Loss) Attributable to Parent $ 3,145 $ (770)