XML 96 R73.htm IDEA: XBRL DOCUMENT v3.10.0.1
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 $ 951,189 $ 818,601 $ 1,017,108 $ 598,978 $ 894,416 $ 770,833 $ 978,493 $ 658,122 $ 3,385,876 $ 3,301,864 $ 3,399,774
Total Adjusted EBITDA of reportable segments                 819,579 726,310 676,351
Loss on impairment of assets                 40,597 23,465 0
Total assets 7,391,285       7,062,534       7,391,285 7,062,534  
Reconciling items:                      
Loss on impairment of assets                 (40,597) (23,465) 0
Operating income 140,116 $ 24,860 $ 196,047 $ (119,030) 125,903 $ 54,876 $ 172,643 $ (62,745) 241,993 290,677 259,072
Interest income                 11,865 14,414 9,474
Interest expense                 (334,901) (390,391) (367,284)
Loss on debt extinguishment                 (8,392) (17,363) (1,263)
Gain (loss) on derivatives                 28,656 (6,084) (2,607)
Other (expense) income, net                 (1,892) 457 (423)
Foreign currency exchange gain (loss), net                 2,539 77,299 (128,299)
(Loss) gain on sales of subsidiaries, net                 (10,490) 398,081 0
(Loss) income from continuing operations before income taxes and equity in net income of affiliates                 (70,622) 367,090 (231,330)
Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 3,385,876 3,301,864 3,399,774
Total Adjusted EBITDA of reportable segments                 615,471 580,417 548,765
Depreciation and amortization expense                 204,333 199,806 210,005
Loss on impairment of assets                 7,121 0 0
Total assets 7,391,285       7,062,534       7,391,285 7,062,534  
Expenditures for long-lived assets                 218,385 208,831 282,411
Reconciling items:                      
Depreciation and amortization expense                 (204,333) (199,806) (210,005)
Loss on impairment of assets                 (7,121) 0 0
Corporate and eliminations                      
Segment Reporting Information [Line Items]                      
Revenues                 (16,758) (20,067) (25,659)
Total Adjusted EBITDA of reportable segments                 (204,108) (145,893) (127,586)
Depreciation and amortization expense                 16,765 9,668 8,085
Loss on impairment of assets                 1,014 0 0
Total assets 1,931,126       1,740,649       1,931,126 1,740,649  
Expenditures for long-lived assets                 24,001 33,621 21,879
Reconciling items:                      
Corporate                 204,108 145,893 127,586
Depreciation and amortization expense                 (16,765) (9,668) (8,085)
Loss on impairment of assets                 (1,014) 0 0
Reconciling items                      
Segment Reporting Information [Line Items]                      
Depreciation and amortization expense                 204,333 199,806 210,005
Loss on impairment of assets                 7,121 0 0
Reconciling items:                      
Depreciation and amortization expense                 (204,333) (199,806) (210,005)
Loss on impairment of assets                 (7,121) 0 0
Share-based compensation expense                 (61,844) (35,852) (35,843)
EiP expenses                 (100,180) (54,082) (43,845)
Operating income                 241,993 290,677 259,072
Interest income                 11,865 14,414 9,474
Interest expense                 (334,901) (390,391) (367,284)
Loss on debt extinguishment                 (8,392) (17,363) (1,263)
Gain (loss) on derivatives                 28,656 (6,084) (2,607)
Other (expense) income, net                 (1,892) 457 (423)
Foreign currency exchange gain (loss), net                 2,539 77,299 (128,299)
(Loss) gain on sales of subsidiaries, net                 (10,490) 398,081 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
Total assets 1,256,364       1,245,264       1,256,364 1,245,264  
Expenditures for long-lived assets                 50,244 29,332 36,730
Reconciling items:                      
Depreciation and amortization expense                 (35,715) (35,695) (34,261)
Loss on impairment of assets                 (3,320) 0 0
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
Total assets 969,400       972,171       969,400 972,171  
Expenditures for long-lived assets                 38,615 28,081 34,715
Reconciling items:                      
Depreciation and amortization expense                 (27,990) (26,273) (35,156)
Loss on impairment of assets                 0 0 0
Andean | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 1,085,640 969,717 913,388
Total Adjusted EBITDA of reportable segments                 301,249 225,538 201,794
Depreciation and amortization expense                 67,764 68,050 64,389
Loss on impairment of assets                 2,530 0 0
Total assets 1,714,819       1,579,581       1,714,819 1,579,581  
Expenditures for long-lived assets                 72,098 80,396 132,156
Reconciling items:                      
Depreciation and amortization expense                 (67,764) (68,050) (64,389)
Loss on impairment of assets                 (2,530) 0 0
Rest of World                      
Segment Reporting Information [Line Items]                      
Loss on impairment of assets                   23,465  
Reconciling items:                      
Loss on impairment of assets                   (23,465)  
Rest of World | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 214,720 330,423 452,937
Total Adjusted EBITDA of reportable segments                 32,411 53,352 52,080
Depreciation and amortization expense                 20,659 21,668 30,953
Loss on impairment of assets                 0 0 0
Total assets 225,429       227,071       225,429 227,071  
Expenditures for long-lived assets                 9,697 8,126 23,089
Reconciling items:                      
Depreciation and amortization expense                 (20,659) (21,668) (30,953)
Loss on impairment of assets                 0 0 0
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
Total assets $ 1,294,147       $ 1,297,798       1,294,147 1,297,798  
Expenditures for long-lived assets                 23,730 29,275 33,842
Reconciling items:                      
Depreciation and amortization expense                 (35,440) (38,452) (37,161)
Loss on impairment of assets                 $ (257) $ 0 $ 0