XML 83 R73.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Condensed Income Statements, Captions [Line Items]    
Revenues, net $ 740,823 $ 720,189
Operating expenses    
Technical and operating (excluding depreciation and amortization) 320,365 298,612
Selling, general and administrative 166,449 163,709
Restructuring expense 0 2,704
Depreciation and amortization 20,354 23,493
Total operating expenses 507,168 488,518
Operating income 233,655 231,671
Other income (expense)    
Interest expense, net (33,186) (27,007)
Share of affiliates' income 0 0
Miscellaneous, net 16,946 11,049
Nonoperating Income (Expense) (16,240) (15,958)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 217,415 215,713
Income tax expense (56,879) (73,082)
Net income including noncontrolling interests 160,536 142,631
Net Income (Loss) Attributable to Noncontrolling Interest (3,666) (6,414)
Net Income (Loss) Attributable to Parent 156,870 136,217
Consolidation, Eliminations [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net (4,480) (2,325)
Operating expenses    
Technical and operating (excluding depreciation and amortization) (778) (759)
Selling, general and administrative (3,699) (1,451)
Restructuring expense   0
Depreciation and amortization 0 0
Total operating expenses (4,477) (2,210)
Operating income (3) (115)
Other income (expense)    
Interest expense, net 0 0
Share of affiliates' income (264,980) (238,919)
Miscellaneous, net 3 115
Nonoperating Income (Expense) (264,977) (238,804)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (264,980) (238,919)
Income tax expense 0 0
Net income including noncontrolling interests (264,980) (238,919)
Net Income (Loss) Attributable to Noncontrolling Interest 0 0
Net Income (Loss) Attributable to Parent (264,980) (238,919)
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   0
Depreciation and amortization 0 0
Total operating expenses 0 0
Operating income 0 0
Other income (expense)    
Interest expense, net (36,907) (29,412)
Share of affiliates' income 247,482 235,774
Miscellaneous, net (206) (112)
Nonoperating Income (Expense) 210,369 206,250
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 210,369 206,250
Income tax expense (53,499) (70,033)
Net income including noncontrolling interests 156,870 136,217
Net Income (Loss) Attributable to Noncontrolling Interest 0 0
Net Income (Loss) Attributable to Parent 156,870 136,217
Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net 574,917 579,382
Operating expenses    
Technical and operating (excluding depreciation and amortization) 222,621 221,754
Selling, general and administrative 122,059 119,681
Restructuring expense   2,704
Depreciation and amortization 10,804 10,204
Total operating expenses 355,484 354,343
Operating income 219,433 225,039
Other income (expense)    
Interest expense, net 11,897 9,823
Share of affiliates' income 17,498 3,145
Miscellaneous, net 734 431
Nonoperating Income (Expense) 30,129 13,399
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 249,562 238,438
Income tax expense (2,080) (2,664)
Net income including noncontrolling interests 247,482 235,774
Net Income (Loss) Attributable to Noncontrolling Interest 0 0
Net Income (Loss) Attributable to Parent 247,482 235,774
Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Revenues, net 170,386 143,132
Operating expenses    
Technical and operating (excluding depreciation and amortization) 98,522 77,617
Selling, general and administrative 48,089 45,479
Restructuring expense   0
Depreciation and amortization 9,550 13,289
Total operating expenses 156,161 136,385
Operating income 14,225 6,747
Other income (expense)    
Interest expense, net (8,176) (7,418)
Share of affiliates' income 0 0
Miscellaneous, net 16,415 10,615
Nonoperating Income (Expense) 8,239 3,197
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest 22,464 9,944
Income tax expense (1,300) (385)
Net income including noncontrolling interests 21,164 9,559
Net Income (Loss) Attributable to Noncontrolling Interest (3,666) (6,414)
Net Income (Loss) Attributable to Parent $ 17,498 $ 3,145