XML 88 R59.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 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Segment Reporting Information [Line Items]        
Revenues $ 1,247,917 $ 1,277,439 $ 2,133,205 $ 2,133,372
Reconciling items:        
Share-based compensation expense (7,687) (12,949) (3,931) (35,337)
Operating income 265,773 243,850 238,314 180,983
Interest income 5,448 4,460 11,577 9,154
Interest expense (65,969) (98,962) (135,434) (201,595)
Loss on debt extinguishment 0 (6,915) (7,481) (8,430)
Gain on derivatives 111,596 26,970 92,256 39,117
Other income (expense), net 2,099 (380) 4,505 56
Foreign currency exchange loss, net (17,867) (9,726) (26,621) (7,436)
Gain (loss) on sales of subsidiaries, net 11,763 (172) 309,804 (172)
Income from continuing operations before income taxes and equity in net income of affiliates 312,843 159,125 486,920 11,677
Corporate        
Segment Reporting Information [Line Items]        
Revenues (5,605) (8,364) (9,328) (14,544)
Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments 395,881 407,741 479,305 489,005
Reconciling items:        
Corporate (34,694) (65,913) (70,630) (98,580)
Depreciation and amortization expense (62,402) (66,950) (130,164) (131,465)
Loss on impairment of assets 0 0 0 0
Share-based compensation expense (7,687) (12,949) (3,931) (35,337)
EiP expenses (25,325) (18,079) (36,266) (42,640)
Operating income 265,773 243,850 238,314 180,983
Interest income 5,448 4,460 11,577 9,154
Interest expense (65,969) (98,962) (135,434) (201,595)
Loss on debt extinguishment 0 (6,915) (7,481) (8,430)
Gain on derivatives 111,596 26,970 92,256 39,117
Other income (expense), net 2,099 (380) 4,505 56
Foreign currency exchange loss, net (17,867) (9,726) (26,621) (7,436)
Gain (loss) on sales of subsidiaries, net 11,763 (172) 309,804 (172)
Brazil | Operating Segments        
Segment Reporting Information [Line Items]        
Revenues 225,599 260,641 348,391 377,474
Brazil | Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments 77,934 91,276 51,918 52,151
Mexico | Operating Segments        
Segment Reporting Information [Line Items]        
Revenues 159,645 159,959 315,543 310,819
Mexico | Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments 27,806 34,250 58,250 72,124
Andean & Iberian | Operating Segments        
Segment Reporting Information [Line Items]        
Revenues 486,459 434,397 702,689 615,547
Andean & Iberian | Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments 208,856 183,760 201,963 165,291
Central America & U.S. Campuses | Operating Segments        
Segment Reporting Information [Line Items]        
Revenues 78,419 73,112 157,445 149,483
Central America & U.S. Campuses | Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments 14,592 11,654 32,229 28,748
EMEAA | Operating Segments        
Segment Reporting Information [Line Items]        
Revenues 138,445 182,153 285,479 341,986
EMEAA | Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments 21,266 38,026 44,544 67,821
Online & Partnerships | Operating Segments        
Segment Reporting Information [Line Items]        
Revenues 164,955 175,541 332,986 352,607
Online & Partnerships | Segment Reconciling Items        
Segment Reporting Information [Line Items]        
Total Adjusted EBITDA of reportable segments $ 45,427 $ 48,775 $ 90,401 $ 102,870