XML 113 R74.htm IDEA: XBRL DOCUMENT v3.8.0.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION CONDENSED CONSOLIDATING FINANCIAL STATEMENTS, Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating activities      
Cash provided by operating activities $ 1,315,412 $ 1,353,341 $ 1,022,828
Investing activities      
Capital expenditures (512,393) (624,634) (1,188,312)
Contributions to unconsolidated affiliates (87,861) (68,275) (27,540)
Other investing activities 0 0 (12,607)
Cash provided by (used in) investing activities (567,633) (615,445) (1,190,719)
Financing activities      
Dividends paid (829,414) (517,601) (509,197)
Distributions to noncontrolling interests (276,260) (549,419) (535,825)
Borrowing (repayment) of short-term borrowings, net (495,604) 563,937 (508,956)
Issuance of long-term debt, net of discounts 1,190,496 1,000,000 1,291,506
Debt financing costs (11,425) (2,770) (17,515)
Repayment of long-term debt (994,776) (1,108,040) (7,753)
Issuance of common stock 471,358 21,971 20,669
Issuance of common units, net of issuance costs 0 0 375,660
Other (13,836) 5,403 (15,848)
Cash provided by (used in) financing activities (959,461) (586,519) 92,741
Change in cash and cash equivalents (211,682) 151,377 (75,150)
Change in cash and cash equivalents included in discontinued operations 0 (121) (43)
Change in cash and cash equivalents included in continuing operations (211,682) 151,256 (75,193)
Cash and cash equivalents at beginning of period 248,875 97,619 172,812
Cash and cash equivalents at end of period 37,193 248,875 97,619
Reportable Legal Entities | Parent Issuer & Guarantor      
Operating activities      
Cash provided by operating activities 947,400 717,000 650,300
Investing activities      
Capital expenditures 0 (200) (100)
Contributions to unconsolidated affiliates 0   (671,000)
Other investing activities 0 0 0
Cash provided by (used in) investing activities 0 (200) (671,100)
Financing activities      
Dividends paid (829,400) (517,600) (509,200)
Distributions to noncontrolling interests 0 0 0
Intercompany borrowings (advances), net (2,500,700) (63,100) 4,600
Borrowing (repayment) of short-term borrowings, net 614,700 0 0
Issuance of long-term debt, net of discounts 1,190,500 0 492,600
Debt financing costs   0 (9,800)
Repayment of long-term debt (87,100) (300) (100)
Issuance of common stock 471,400 22,000 20,700
Issuance of common units, net of issuance costs     0
Contribution from general partner     0
Other (18,100) (1,700) (15,800)
Cash provided by (used in) financing activities (1,158,700) (560,700) (17,000)
Change in cash and cash equivalents (211,300) 156,100 (37,800)
Change in cash and cash equivalents included in discontinued operations   (100)  
Change in cash and cash equivalents included in continuing operations   156,000  
Cash and cash equivalents at beginning of period 248,500 92,500 130,300
Cash and cash equivalents at end of period 37,200 248,500 92,500
Reportable Legal Entities | Subsidiary Issuer & Guarantor      
Operating activities      
Cash provided by operating activities 1,348,300 1,334,500 1,196,700
Investing activities      
Capital expenditures 0 0 0
Contributions to unconsolidated affiliates 0   0
Other investing activities 0 0 0
Cash provided by (used in) investing activities 0 0 0
Financing activities      
Dividends paid (1,332,000) (1,332,000) (1,230,500)
Distributions to noncontrolling interests 0 0 0
Intercompany borrowings (advances), net 2,001,200 (470,800) (1,295,100)
Borrowing (repayment) of short-term borrowings, net (1,110,300) 563,900 (509,000)
Issuance of long-term debt, net of discounts 0 1,000,000 798,900
Debt financing costs   (2,800) (7,700)
Repayment of long-term debt (900,000) (1,100,000) 0
Issuance of common stock 0 0 0
Issuance of common units, net of issuance costs     1,025,700
Contribution from general partner     21,000
Other (7,200) 7,200 0
Cash provided by (used in) financing activities (1,348,300) (1,334,500) (1,196,700)
Change in cash and cash equivalents 0 0 0
Change in cash and cash equivalents included in discontinued operations   0  
Change in cash and cash equivalents included in continuing operations   0  
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period 0 0 0
Reportable Legal Entities | Guarantor Subsidiary      
Operating activities      
Cash provided by operating activities 59,000 70,000 66,900
Investing activities      
Capital expenditures 0 0 0
Contributions to unconsolidated affiliates (83,000)   0
Other investing activities (14,800) (34,900) (24,100)
Cash provided by (used in) investing activities (68,200) 34,900 24,100
Financing activities      
Dividends paid (1,332,000) (1,332,000) (1,230,500)
Distributions to noncontrolling interests 0 0 0
Intercompany borrowings (advances), net 1,340,800 1,222,400 1,102,100
Borrowing (repayment) of short-term borrowings, net 0 0 0
Issuance of long-term debt, net of discounts 0 0 0
Debt financing costs   0 0
Repayment of long-term debt 0 0 0
Issuance of common stock 0 0 0
Issuance of common units, net of issuance costs     0
Contribution from general partner     0
Other 0 0 0
Cash provided by (used in) financing activities 8,800 (109,600) (128,400)
Change in cash and cash equivalents (400) (4,700) (37,400)
Change in cash and cash equivalents included in discontinued operations   0  
Change in cash and cash equivalents included in continuing operations   (4,700)  
Cash and cash equivalents at beginning of period 400 5,100 42,500
Cash and cash equivalents at end of period 0 400 5,100
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries      
Operating activities      
Cash provided by operating activities 1,353,700 1,353,900 1,045,700
Investing activities      
Capital expenditures (512,400) (624,400) (1,188,200)
Contributions to unconsolidated affiliates (4,900)   (27,500)
Other investing activities (17,900) 25,700 (1,000)
Cash provided by (used in) investing activities (499,400) (650,100) (1,214,700)
Financing activities      
Dividends paid 0 0 0
Distributions to noncontrolling interests (5,300) (7,500) (11,700)
Intercompany borrowings (advances), net (841,300) (688,500) 188,400
Borrowing (repayment) of short-term borrowings, net 0 0 0
Issuance of long-term debt, net of discounts 0 0 0
Debt financing costs   0 0
Repayment of long-term debt (7,700) (7,700) (7,700)
Issuance of common stock 0 0 0
Issuance of common units, net of issuance costs     0
Contribution from general partner     0
Other 0 (100) 0
Cash provided by (used in) financing activities (854,300) (703,800) 169,000
Change in cash and cash equivalents 0 0 0
Change in cash and cash equivalents included in discontinued operations   0  
Change in cash and cash equivalents included in continuing operations   0  
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period 0 0 0
Reportable Legal Entities | Total      
Operating activities      
Cash provided by operating activities 1,315,400 1,353,300 1,022,800
Investing activities      
Capital expenditures (512,400) (624,600) (1,188,300)
Contributions to unconsolidated affiliates (87,900)   (27,500)
Other investing activities (32,700) (9,200) (25,100)
Cash provided by (used in) investing activities (567,600) (615,400) (1,190,700)
Financing activities      
Dividends paid (829,400) (517,600) (509,200)
Distributions to noncontrolling interests (276,300) (549,400) (535,900)
Intercompany borrowings (advances), net 0 0 0
Borrowing (repayment) of short-term borrowings, net (495,600) 563,900 (509,000)
Issuance of long-term debt, net of discounts 1,190,500 1,000,000 1,291,500
Debt financing costs   (2,800) (17,500)
Repayment of long-term debt (994,800) (1,108,000) (7,800)
Issuance of common stock 471,400 22,000 20,700
Issuance of common units, net of issuance costs     375,700
Contribution from general partner     0
Other (25,300) 5,400 (15,800)
Cash provided by (used in) financing activities (959,500) (586,500) 92,700
Change in cash and cash equivalents (211,700) 151,400 (75,200)
Change in cash and cash equivalents included in discontinued operations   (100)  
Change in cash and cash equivalents included in continuing operations   151,300  
Cash and cash equivalents at beginning of period 248,900 97,600 172,800
Cash and cash equivalents at end of period 37,200 248,900 97,600
Consolidating Entries      
Operating activities      
Cash provided by operating activities (2,393,000) (2,122,100) (1,936,800)
Investing activities      
Capital expenditures 0 0 0
Contributions to unconsolidated affiliates 0   671,000
Other investing activities 0 0 0
Cash provided by (used in) investing activities 0 0 671,000
Financing activities      
Dividends paid 2,664,000 2,664,000 2,461,000
Distributions to noncontrolling interests (271,000) (541,900) (524,200)
Intercompany borrowings (advances), net 0 0 0
Borrowing (repayment) of short-term borrowings, net 0 0 0
Issuance of long-term debt, net of discounts 0 0 0
Debt financing costs   0 0
Repayment of long-term debt 0 0 0
Issuance of common stock 0 0 0
Issuance of common units, net of issuance costs     (650,000)
Contribution from general partner     (21,000)
Other 0 0 0
Cash provided by (used in) financing activities 2,393,000 2,122,100 1,265,800
Change in cash and cash equivalents 0 0 0
Change in cash and cash equivalents included in discontinued operations   0  
Change in cash and cash equivalents included in continuing operations   0  
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period $ 0 $ 0 $ 0