XML 111 R70.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business and Geographic Segment Information - Schedule of Segment Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment Reporting Information [Line Items]                      
Revenues $ 1,261,223 $ 983,394 $ 1,277,439 $ 855,933 $ 1,175,893 $ 929,855 $ 1,231,910 $ 906,534 $ 4,377,989 $ 4,244,192 $ 4,291,659
Total Adjusted EBITDA of reportable segments                 1,019,435 901,991 818,803
Loss on impairment of assets                 40,597 23,465 0
Reconciling items:                      
Loss on impairment of assets                 (40,597) (23,465) 0
Share-based compensation expense                 (64,788) (38,071) (34,120)
Operating income 181,499 $ (5,696) $ 243,850 $ (62,866) 170,980 $ 12,502 $ 210,568 $ (11,157) 356,787 382,893 336,957
Interest income                 19,669 18,670 13,328
Interest expense                 (362,904) (421,936) (398,042)
Loss on debt extinguishment                 (8,392) (17,363) (1,263)
Gain (loss) on derivatives                 28,656 (6,084) (2,607)
Other (expense) income, net                 (2,193) 910 195
Foreign currency exchange gain (loss), net                 5,838 67,450 (149,178)
(Loss) gain on sales of subsidiaries, net                 (10,662) 406,557 0
Income (loss) from continuing operations before income taxes and equity in net income of affiliates                 26,799 431,097 (200,610)
Total assets 7,391,723       7,062,470       7,391,723 7,062,470  
Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 4,377,989 4,244,192 4,291,659
Total Adjusted EBITDA of reportable segments                 831,740 765,601 703,408
Depreciation and amortization expense                 264,742 264,879 282,946
Loss on impairment of assets                 40,597 23,465 0
Reconciling items:                      
Depreciation and amortization expense                 (264,742) (264,879) (282,946)
Loss on impairment of assets                 (40,597) (23,465) 0
Total assets 7,391,723       7,062,470       7,391,723 7,062,470 7,403,445
Expenditures for long-lived assets                 293,780 256,694 366,858
Corporate and eliminations                      
Segment Reporting Information [Line Items]                      
Revenues                 (27,278) (29,741) (33,804)
Total Adjusted EBITDA of reportable segments                 (187,695) (136,390) (115,395)
Depreciation and amortization expense                 16,672 9,574 7,808
Loss on impairment of assets                 1,014 0 0
Reconciling items:                      
Corporate                 187,695 136,390 115,395
Depreciation and amortization expense                 (16,672) (9,574) (7,808)
Loss on impairment of assets                 (1,014) 0 0
Total assets 355,856       291,252       355,856 291,252 338,450
Expenditures for long-lived assets                 24,001 33,622 21,879
Reconciling items                      
Segment Reporting Information [Line Items]                      
Depreciation and amortization expense                 264,742 264,879 282,946
Loss on impairment of assets                 40,597 23,465 0
Reconciling items:                      
Depreciation and amortization expense                 (264,742) (264,879) (282,946)
Loss on impairment of assets                 (40,597) (23,465) 0
Share-based compensation expense                 (64,788) (38,809) (39,021)
EiP expenses                 (104,826) (55,555) (44,484)
Operating income                 356,787 382,893 336,957
Interest income                 19,669 18,670 13,328
Interest expense                 (362,904) (421,936) (398,042)
Loss on debt extinguishment                 (8,392) (17,363) (1,263)
Gain (loss) on derivatives                 28,656 (6,084) (2,607)
Other (expense) income, net                 (2,193) 910 195
Foreign currency exchange gain (loss), net                 5,838 67,450 (149,178)
(Loss) gain on sales of subsidiaries, net                 (10,662) 406,557 0
Brazil | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 765,746 690,804 672,917
Total Adjusted EBITDA of reportable segments                 134,205 95,442 81,322
Depreciation and amortization expense                 35,715 35,695 34,261
Loss on impairment of assets                 3,320 0 0
Reconciling items:                      
Depreciation and amortization expense                 (35,715) (35,695) (34,261)
Loss on impairment of assets                 (3,320) 0 0
Total assets 1,256,364       1,245,264       1,256,364 1,245,264 1,054,870
Expenditures for long-lived assets                 50,244 29,332 36,730
Mexico | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 646,154 626,011 678,193
Total Adjusted EBITDA of reportable segments                 147,171 143,741 150,136
Depreciation and amortization expense                 27,990 26,273 35,156
Loss on impairment of assets                 0 0 0
Reconciling items:                      
Depreciation and amortization expense                 (27,990) (26,273) (35,156)
Loss on impairment of assets                 0 0 0
Total assets 969,400       972,171       969,400 972,171 1,157,814
Expenditures for long-lived assets                 38,615 28,081 34,715
Andean & Iberian | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 1,313,872 1,188,599 1,121,408
Total Adjusted EBITDA of reportable segments                 360,135 283,397 255,115
Depreciation and amortization expense                 81,644 82,982 80,556
Loss on impairment of assets                 2,530 0 0
Reconciling items:                      
Depreciation and amortization expense                 (81,644) (82,982) (80,556)
Loss on impairment of assets                 (2,530) 0 0
Total assets 2,117,317       1,951,864       2,117,317 1,951,864 1,841,239
Expenditures for long-lived assets                 80,435 86,961 138,367
Central America & U.S. Campuses | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 291,877 274,860 263,283
Total Adjusted EBITDA of reportable segments                 48,298 43,464 31,637
Depreciation and amortization expense                 15,723 17,360 22,935
Loss on impairment of assets                 17,499 0 0
Reconciling items:                      
Depreciation and amortization expense                 (15,723) (17,360) (22,935)
Loss on impairment of assets                 (17,499) 0 0
Total assets 376,070       345,238       376,070 345,238 378,023
Expenditures for long-lived assets                 35,997 12,749 31,803
EMEAA | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 697,244 788,683 881,664
Total Adjusted EBITDA of reportable segments                 125,083 127,710 109,574
Depreciation and amortization expense                 51,558 54,543 65,069
Loss on impairment of assets                 15,977 23,465 0
Reconciling items:                      
Depreciation and amortization expense                 (51,558) (54,543) (65,069)
Loss on impairment of assets                 (15,977) (23,465) 0
Total assets 1,022,569       958,883       1,022,569 958,883 1,407,909
Expenditures for long-lived assets                 40,758 36,674 69,522
Online & Partnerships | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 690,374 704,976 707,998
Total Adjusted EBITDA of reportable segments                 204,543 208,237 191,019
Depreciation and amortization expense                 35,440 38,452 37,161
Loss on impairment of assets                 257 0 0
Reconciling items:                      
Depreciation and amortization expense                 (35,440) (38,452) (37,161)
Loss on impairment of assets                 (257) 0 0
Total assets $ 1,294,147       $ 1,297,798       1,294,147 1,297,798 1,225,140
Expenditures for long-lived assets                 $ 23,730 $ 29,275 $ 33,842