XML 83 R73.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Income Statements, Captions [Line Items]        
Revenues, net $ 648,023 $ 634,646 $ 2,078,757 $ 2,026,057
Operating expenses        
Technical and operating (excluding depreciation and amortization) 322,743 338,799 956,200 915,336
Selling, general and administrative 138,688 137,116 464,670 473,760
Depreciation and amortization 20,938 22,282 65,037 63,467
Impairment and related charges 11,036 0 28,148 0
Restructuring expense 1,264 19,312 3,887 19,666
Total operating expenses 494,669 517,509 1,517,942 1,472,229
Operating income 153,354 117,137 560,815 553,828
Other income (expense):        
Interest expense, net (31,810) (29,204) (85,768) (90,566)
Share of affiliates' income 0 0 0 0
Loss on extinguishment of debt (3,004) (2,295) (3,004) (50,638)
Miscellaneous, net 12,420 2,988 42,448 (22,610)
Nonoperating Income (Expense) (22,394) (28,511) (46,324) (163,814)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 130,960 88,626 514,491 390,014
Income tax expense (40,124) (21,157) (173,399) (119,090)
Net income including noncontrolling interests 90,836 67,469 341,092 270,924
Net Income (Loss) Attributable to Noncontrolling Interest (3,834) (2,076) (15,276) (14,908)
Net Income (Loss) Attributable to Parent 87,002 65,393 325,816 256,016
Consolidation, Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net (3,886) (2,065) (11,643) (6,940)
Operating expenses        
Technical and operating (excluding depreciation and amortization) (831) (687) (2,367) (2,064)
Selling, general and administrative (3,145) (1,594) (9,584) (4,849)
Depreciation and amortization 0 0 0 0
Impairment and related charges 0   0  
Restructuring expense 0 0 0 0
Total operating expenses (3,976) (2,281) (11,951) (6,913)
Operating income 90 216 308 (27)
Other income (expense):        
Interest expense, net 0 0 0 0
Share of affiliates' income (182,274) (105,699) (611,622) (473,733)
Loss on extinguishment of debt 0 0 0 0
Miscellaneous, net (90) (216) (308) 27
Nonoperating Income (Expense) (182,364) (105,915) (611,930) (473,706)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (182,274) (105,699) (611,622) (473,733)
Income tax expense 0 0 0 0
Net income including noncontrolling interests (182,274) (105,699) (611,622) (473,733)
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0
Net Income (Loss) Attributable to Parent (182,274) (105,699) (611,622) (473,733)
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
Depreciation and amortization 0 0 0 0
Impairment and related charges 0   0  
Restructuring expense 0 0 0 0
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Other income (expense):        
Interest expense, net (34,403) (29,250) (93,548) (89,992)
Share of affiliates' income 171,490 110,101 592,012 498,281
Loss on extinguishment of debt (3,004) (2,295) (3,004) (50,638)
Miscellaneous, net (1,076) (123) (1,419) (373)
Nonoperating Income (Expense) 133,007 78,433 494,041 357,278
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 133,007 78,433 494,041 357,278
Income tax expense (46,005) (13,040) (168,225) (101,262)
Net income including noncontrolling interests 87,002 65,393 325,816 256,016
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0
Net Income (Loss) Attributable to Parent 87,002 65,393 325,816 256,016
Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 494,563 484,704 1,610,247 1,559,188
Operating expenses        
Technical and operating (excluding depreciation and amortization) 232,432 251,595 694,336 665,627
Selling, general and administrative 99,481 97,633 335,585 343,526
Depreciation and amortization 10,072 9,965 30,399 29,992
Impairment and related charges 0   0  
Restructuring expense (10) 18,764 2,649 18,806
Total operating expenses 341,975 377,957 1,062,969 1,057,951
Operating income 152,588 106,747 547,278 501,237
Other income (expense):        
Interest expense, net 10,543 9,649 30,531 28,481
Share of affiliates' income 10,784 (4,402) 19,610 (24,548)
Loss on extinguishment of debt 0 0 0 0
Miscellaneous, net (244) 385 2,085 173
Nonoperating Income (Expense) 21,083 5,632 52,226 4,106
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 173,671 112,379 599,504 505,343
Income tax expense (2,181) (2,278) (7,492) (7,062)
Net income including noncontrolling interests 171,490 110,101 592,012 498,281
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0
Net Income (Loss) Attributable to Parent 171,490 110,101 592,012 498,281
Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenues, net 157,346 152,007 480,153 473,809
Operating expenses        
Technical and operating (excluding depreciation and amortization) 91,142 87,891 264,231 251,773
Selling, general and administrative 42,352 41,077 138,669 135,083
Depreciation and amortization 10,866 12,317 34,638 33,475
Impairment and related charges 11,036   28,148  
Restructuring expense 1,274 548 1,238 860
Total operating expenses 156,670 141,833 466,924 421,191
Operating income 676 10,174 13,229 52,618
Other income (expense):        
Interest expense, net (7,950) (9,603) (22,751) (29,055)
Share of affiliates' income 0 0 0 0
Loss on extinguishment of debt 0 0 0 0
Miscellaneous, net 13,830 2,942 42,090 (22,437)
Nonoperating Income (Expense) 5,880 (6,661) 19,339 (51,492)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 6,556 3,513 32,568 1,126
Income tax expense 8,062 (5,839) 2,318 (10,766)
Net income including noncontrolling interests 14,618 (2,326) 34,886 (9,640)
Net Income (Loss) Attributable to Noncontrolling Interest (3,834) (2,076) (15,276) (14,908)
Net Income (Loss) Attributable to Parent $ 10,784 $ (4,402) $ 19,610 $ (24,548)