XML 83 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Income Statements, Captions [Line Items]        
Revenues, net $ 710,545 $ 684,832 $ 1,430,734 $ 1,391,411
Operating expenses        
Technical and operating (excluding depreciation and amortization) 334,845 305,492 633,457 576,537
Selling, general and administrative 162,273 179,366 325,982 336,644
Restructuring (credit) expense (81) 389 2,623 354
Depreciation and amortization 20,606 21,553 44,099 41,185
Impairment charges 17,112 0 17,112 0
Total operating expenses 534,755 506,800 1,023,273 954,720
Operating income 175,790 178,032 407,461 436,691
Other income (expense):        
Interest expense, net (26,951) (30,336) (53,958) (61,364)
Share of affiliates' income 0 0 0 0
Loss on extinguishment of debt 0 (9) 0 (48,343)
Miscellaneous, net 18,980 (24,910) 30,028 (25,599)
Nonoperating Income (Expense) (7,971) (55,255) (23,930) (135,306)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 167,819 122,777 383,531 301,385
Income tax expense (60,193) (39,390) (133,275) (97,933)
Net income including noncontrolling interests 107,626 83,387 250,256 203,452
Net Income (Loss) Attributable to Noncontrolling Interest (5,028) (6,212) (11,442) (12,832)
Net Income (Loss) Attributable to Parent 102,598 77,175 238,814 190,620
Consolidation, Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net (5,432) (2,390) (7,757) (4,874)
Operating expenses        
Technical and operating (excluding depreciation and amortization) (777) (694) (1,536) (1,377)
Selling, general and administrative (4,988) (1,450) (6,439) (3,254)
Restructuring (credit) expense 0 0 0 0
Depreciation and amortization 0 0 0 0
Impairment charges 0   0  
Total operating expenses (5,765) (2,144) (7,975) (4,631)
Operating income 333 (246) 218 (243)
Other income (expense):        
Interest expense, net 0 0 0 0
Share of affiliates' income (190,429) (121,134) (429,348) (368,033)
Loss on extinguishment of debt   0   0
Miscellaneous, net (333) 246 (218) 243
Nonoperating Income (Expense) (190,762) (120,888) (429,566) (367,790)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (190,429) (121,134) (429,348) (368,033)
Income tax expense 0 0 0 0
Net income including noncontrolling interests (190,429) (121,134) (429,348) (368,033)
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0
Net Income (Loss) Attributable to Parent (190,429) (121,134) (429,348) (368,033)
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 (credit) expense 0 0 0 0
Depreciation and amortization 0 0 0 0
Impairment charges 0   0  
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Other income (expense):        
Interest expense, net (29,733) (30,172) (59,145) (60,742)
Share of affiliates' income 184,748 142,131 420,522 388,178
Loss on extinguishment of debt   (9)   (48,343)
Miscellaneous, net (230) (170) (343) (251)
Nonoperating Income (Expense) 154,785 111,780 361,034 278,842
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 154,785 111,780 361,034 278,842
Income tax expense (52,187) (34,605) (122,220) (88,222)
Net income including noncontrolling interests 102,598 77,175 238,814 190,620
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0
Net Income (Loss) Attributable to Parent 102,598 77,175 238,814 190,620
Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 536,302 519,955 1,115,684 1,074,484
Operating expenses        
Technical and operating (excluding depreciation and amortization) 240,150 223,254 461,904 414,032
Selling, general and administrative 116,423 130,383 236,104 245,894
Restructuring (credit) expense (45) 112 2,659 42
Depreciation and amortization 10,123 9,952 20,327 20,027
Impairment charges 0   0  
Total operating expenses 366,651 363,701 720,994 679,995
Operating income 169,651 156,254 394,690 394,489
Other income (expense):        
Interest expense, net 10,165 9,538 19,988 18,831
Share of affiliates' income 5,681 (20,997) 8,826 (20,145)
Loss on extinguishment of debt   0   0
Miscellaneous, net 1,898 (190) 2,329 (213)
Nonoperating Income (Expense) 17,744 (11,649) 31,143 (1,527)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 187,395 144,605 425,833 392,962
Income tax expense (2,647) (2,474) (5,311) (4,784)
Net income including noncontrolling interests 184,748 142,131 420,522 388,178
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0
Net Income (Loss) Attributable to Parent 184,748 142,131 420,522 388,178
Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 179,675 167,267 322,807 321,801
Operating expenses        
Technical and operating (excluding depreciation and amortization) 95,472 82,932 173,089 163,882
Selling, general and administrative 50,838 50,433 96,317 94,004
Restructuring (credit) expense (36) 277 (36) 312
Depreciation and amortization 10,483 11,601 23,772 21,158
Impairment charges 17,112   17,112  
Total operating expenses 173,869 145,243 310,254 279,356
Operating income 5,806 22,024 12,553 42,445
Other income (expense):        
Interest expense, net (7,383) (9,702) (14,801) (19,453)
Share of affiliates' income 0 0 0 0
Loss on extinguishment of debt   0   0
Miscellaneous, net 17,645 (24,796) 28,260 (25,378)
Nonoperating Income (Expense) 10,262 (34,498) 13,459 (44,831)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 16,068 (12,474) 26,012 (2,386)
Income tax expense (5,359) (2,311) (5,744) (4,927)
Net income including noncontrolling interests 10,709 (14,785) 20,268 (7,313)
Net Income (Loss) Attributable to Noncontrolling Interest (5,028) (6,212) (11,442) (12,832)
Net Income (Loss) Attributable to Parent $ 5,681 $ (20,997) $ 8,826 $ (20,145)