XML 83 R51.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 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Revenues          
Revenues $ 983,394 $ 929,855 $ 3,116,766 $ 3,068,299  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments 129,545 134,967 618,551 581,017  
Reconciling items:          
Share-based compensation expense (8,632) (7,813) (43,969) (28,424)  
Operating (loss) income (5,696) 12,502 175,288 211,913  
Interest income 5,840 3,437 14,994 13,305  
Interest expense (76,454) (104,781) (278,049) (314,383)  
Loss on debt extinguishment 0 (15,682) (8,425) (17,363)  
(Loss) gain on derivatives (19,930) 516 19,187 (8,235)  
Other (expense) income, net (718) 353 (667) (964)  
Foreign currency exchange (loss) gain, net 7,327 26,329 (109) 80,263  
Gain (loss) on sales of subsidiaries, net 0 155,151 (172) 398,412  
(Loss) income from continuing operations before income taxes and equity in net income of affiliates (89,631) 77,825 (77,953) 362,948  
Assets          
Assets 7,782,564   7,782,564   $ 7,062,470
Operating Segments          
Revenues          
Revenues 983,394 929,855 3,116,766 3,068,299  
Corporate          
Revenues          
Revenues (7,392) (8,367) (21,935) (25,120)  
Reconciling items:          
Reconciling items:          
Corporate (42,976) (36,379) (141,556) (100,255)  
Depreciation and amortization expense (67,930) (66,824) (199,394) (202,735)  
Loss on impairment of assets 0 0 0 0  
Share-based compensation expense (8,632) (8,030) (43,969) (28,939)  
EiP expenses (15,703) (11,232) (58,344) (37,175)  
Operating (loss) income (5,696) 12,502 175,288 211,913  
Interest income 5,840 3,437 14,994 13,305  
Interest expense (76,454) (104,781) (278,049) (314,383)  
Loss on debt extinguishment 0 (15,682) (8,425) (17,363)  
(Loss) gain on derivatives (19,930) 516 19,187 (8,235)  
Other (expense) income, net (718) 353 (667) (964)  
Foreign currency exchange (loss) gain, net 7,327 26,329 (109) 80,263  
Gain (loss) on sales of subsidiaries, net 0 155,151 (172) 398,412  
Corporate          
Assets          
Assets 440,261   440,261   291,252
Brazil | Operating Segments          
Revenues          
Revenues 170,497 152,768 547,971 479,628  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments 9,138 11,856 61,289 63,174  
Assets          
Assets 1,288,014   1,288,014   1,245,264
Mexico | Operating Segments          
Revenues          
Revenues 141,175 140,400 451,993 455,130  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments 6,465 24,775 78,590 89,292  
Assets          
Assets 1,087,323   1,087,323   972,171
Andean & Iberian | Operating Segments          
Revenues          
Revenues 314,788 289,182 930,335 835,477  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments 74,983 63,979 240,273 179,846  
Assets          
Assets 2,264,689   2,264,689   1,951,864
Central America & U.S. Campuses | Operating Segments          
Revenues          
Revenues 69,598 65,602 219,081 207,142  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments 9,731 7,472 38,480 31,657  
Assets          
Assets 339,816   339,816   345,238
EMEAA | Operating Segments          
Revenues          
Revenues 126,353 116,967 468,339 584,979  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments (13,655) (24,365) 54,166 67,951  
Assets          
Assets 1,147,354   1,147,354   958,883
Online & Partnerships | Operating Segments          
Revenues          
Revenues 168,375 173,303 520,982 531,063  
Adjusted EBITDA of reportable segments          
Total Adjusted EBITDA of reportable segments 42,883 $ 51,250 145,753 $ 149,097  
Assets          
Assets $ 1,215,107   $ 1,215,107   $ 1,297,798