XML 39 R96.htm IDEA: XBRL DOCUMENT v3.20.1
Quarterly Financial Information Restatement of 2019 Statement of Cash Flows (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Net income (loss)       $ 193       $ 100 $ 409 $ 270 $ 652 $ 421 $ 860 $ 622 $ 366
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:                              
Depreciation, amortization and accretion   $ 388 $ 393 394 $ 389 $ 385 $ 379 374 787 753 1,175 1,138 1,572 1,527 1,241
(Gains) losses on retirement of long-term obligations $ 0 [1] 0 [1] 1 [1] 1 [1] 0 [1] 32 [1] 3 [1] 71 [1] 2 74 2 106 2 [2] 106 [2] 4 [3]
Amortization of deferred financing costs and other non-cash interest       1       2 1 4 1 5 1 7 9
Stock-based compensation expense       29       23 62 47 91 79 117 103 92
Asset write-down charges   2 6 6 8 8 6 3 12 9 13 18 19 26 17
Deferred income tax (benefit) provision       1       1 1 1 2 2 2 2 15
Other non-cash adjustments, net       2       2 3 1 4 2 (2) 2 (2)
Changes in assets and liabilities, excluding the effects of acquisitions:                              
Increase (decrease) in accrued interest       (41)       (28) 18 22 (38) (31) 21 16 35
Increase (decrease) in accounts payable       (5)       (5) 6 3 37 31 19 37 (34)
Increase (decrease) in other liabilities       (7)       (43) 77 76 179 179 254 271 234
Decrease (increase) in receivables       (43)       (5) (89) (59) (166) (74) (96) (105) 71
Decrease (increase) in other assets       (19)       (43) (62) (91) (62) (103) (71) (114) (16)
Net Cash Provided by (Used in) Operating Activities       512       452 1,227 1,110 1,890 1,773 2,698 2,500 2,032
Cash flows from investing activities:                              
Capital expenditures       (480)       (370) (998) (762) (1,537) (1,239) (2,057) (1,739) (1,217)
Payments for acquisitions, net of cash acquired       (10)       (14) (13) (18) (15) (26) (17) (42) (9,260)
Other investing activities, net       1       0 1 3 3 (14) (7) (12) (5)
Net Cash Provided by (Used in) Investing Activities       (489)       (384) (1,010) (777) (1,549) (1,279) (2,081) (1,793) (10,482)
Cash flows from financing activities:                              
Proceeds from issuance of long-term debt       996       1,743 995 1,743 1,895 2,743 1,894 2,742 3,093
Principal payments on debt and other long-term obligations       (25)       (32) (36) (47) (59) (76) (86) (105) (119)
Purchases and redemptions of long-term debt       (12)       (1,318) (12) (1,318) (12) (2,346) (12) (2,346) 0
Borrowings under revolving credit facility       710       170 1,195 485 1,585 1,290 2,110 1,820 2,820
Payments under revolving credit facility       (1,140)       (1,050) (1,785) (1,150) (2,270) (1,465) (2,660) (1,725) (1,840)
Proceeds from Issuance of Commercial Paper       0         500   0   155 0  
Payments for financing costs       (10)       (15) (14) (20) (24) (33) (24) (31) (29)
Net proceeds from issuance of common stock               843   841   841 0 841 4,221
Net proceeds from issuance of preferred stock                         0 0 1,608
Purchases of common stock       (42)       (33) (43) (34) (44) (34) (44) (34) (23)
Dividends/distributions paid on common stock       (477)       (443) (944) (879) (1,415) (1,315) (1,912) (1,782) (1,509)
Dividends paid on preferred stock       (28)       (28) (57) (57) (85) (85) (113) (113) (30)
Net Cash Provided by (Used in) Financing Activities       (28)       (163) (201) (436) (429) (480) (692) (733) 8,192
Net Cash Provided by (Used in) Continuing Operations       (5)       (95) 16 (103) (88) 14 (75) (26) (258)
Effect of exchange rate changes on cash       0       0 0 (1) 0 (1) 0 (1) 1
Cash, Cash Equivalents and Restricted Cash - Beginning of Period 325 429 408 413 453 336 345 440 413 440 413 440 413 440 697
Cash, Cash Equivalents and Restricted Cash - End of Period 338 325 429 408 413 453 336 345 429 336 325 453 338 413 440
Previously Reported [Member]                              
Net income (loss)       210       114 456 294 729 458   671 445
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:                              
Depreciation, amortization and accretion   389     390           1,176     1,528 1,242
Changes in assets and liabilities, excluding the effects of acquisitions:                              
Increase (decrease) in other liabilities       (24)       (57) 30 53 102 144   223 175
Decrease (increase) in receivables                             61
Net Cash Provided by (Used in) Operating Activities       512       452 1,227 1,111 1,891 1,775   2,502 2,043
Cash flows from investing activities:                              
Capital expenditures                   (763) (1,538) (1,241)   (1,741) (1,228)
Net Cash Provided by (Used in) Investing Activities                   (778) (1,550) (1,281)   (1,795) (10,493)
Cash flows from financing activities:                              
Net Cash Provided by (Used in) Continuing Operations       (5)       (95) 16 (103) (88) 14   (26) (258)
Cash, Cash Equivalents and Restricted Cash - Beginning of Period 325 429 408 413 453 336 345 440 413 440 413 440 413 440 697
Cash, Cash Equivalents and Restricted Cash - End of Period   325 429 408 413 453 336 345 429 336 325 453   413 440
Restatement Adjustment [Member]                              
Net income (loss)       (17) (13)     (14) (47) (23) (77) (35)   (48) (59)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:                              
Depreciation, amortization and accretion   0     0           0     0 0
Changes in assets and liabilities, excluding the effects of acquisitions:                              
Increase (decrease) in other liabilities       17       14 47 23 77 35   48 59
Decrease (increase) in receivables                             0
Net Cash Provided by (Used in) Operating Activities       0       0 0 0 0 0   0 0
Cash flows from investing activities:                              
Capital expenditures                   0 0 0   0 0
Net Cash Provided by (Used in) Investing Activities                   0 0 0   0 0
Cash flows from financing activities:                              
Net Cash Provided by (Used in) Continuing Operations       0       0 0 0 0 0   0 0
Cash, Cash Equivalents and Restricted Cash - Beginning of Period $ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash, Cash Equivalents and Restricted Cash - End of Period   0 0 0 0 0 0 0 0 0 0 0   0 0
Other Adjustments [Domain]                              
Net income (loss)       0 1     0 0 (1) 0 (2)   (1) (20)
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:                              
Depreciation, amortization and accretion   (1)     (1)           (1)     (1) (1)
Changes in assets and liabilities, excluding the effects of acquisitions:                              
Increase (decrease) in other liabilities       0       0 0 0   0   0 0
Decrease (increase) in receivables                             10
Net Cash Provided by (Used in) Operating Activities       0       0 0 (1) (1) (2)   (2) (11)
Cash flows from investing activities:                              
Capital expenditures                   1 1 2   2 11
Net Cash Provided by (Used in) Investing Activities                   1 1 2   2 11
Cash flows from financing activities:                              
Net Cash Provided by (Used in) Continuing Operations       0       0 0 0   0   0 0
Cash, Cash Equivalents and Restricted Cash - Beginning of Period   $ 0 0 0 0 0 0 0 0 0 $ 0 0 $ 0 0 0
Cash, Cash Equivalents and Restricted Cash - End of Period     $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0   $ 0   $ 0 $ 0
[1]
The sum of quarterly information may not agree to year-to-date information due to rounding.
[2]
Inclusive of the write-off of the respective deferred financing costs.
[3]
The losses represent write-off of deferred financing costs.