XML 62 R52.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 233,752 $ 254,530 $ 436,675 $ 501,149
Short-term investments 22,104 20,059    
Assets held for sale 86,608 75,678 75,700  
Accounts receivable, net 504,099 784,671    
Inventory 151,753 153,824    
Other current assets 192,927 187,135    
Total current assets 1,191,243 1,475,897    
Property, plant and equipment, net 6,765,257 7,027,802    
Goodwill 167,275 166,659    
Investment in unconsolidated affiliates 888 415,177    
Other long-term assets 531,642 452,305    
Total assets 8,656,305 9,537,840    
Current liabilities:        
Current portion of debt 175 6,508    
Trade accounts payable 199,619 271,984    
Accrued liabilities 650,019 686,613    
Income taxes payable 18,362 41,394    
Total current liabilities 868,175 1,006,499    
Long-term debt 3,503,172 3,655,200    
Other long-term liabilities 518,035 552,947    
Deferred income taxes 44,225 29,326    
Total liabilities 4,933,607 5,243,972    
Shareholders' equity 3,715,850 4,282,710    
Noncontrolling interest 6,848 11,158    
Total equity 3,722,698 4,293,868 4,939,375 4,918,789
Total liabilities and equity 8,656,305 9,537,840    
Reportable Legal Entities | Parent Company        
Current assets:        
Cash and cash equivalents 5,598 873 1,436 1,170
Other current assets 50 50    
Total current assets 5,648 923    
Intercompany receivables 146,459 139,366    
Investment in consolidated affiliates 3,649,062 4,183,362    
Total assets 3,801,169 4,323,651    
Current liabilities:        
Trade accounts payable 157 71    
Accrued liabilities 20,162 370    
Total current liabilities 20,319 441    
Intercompany payable 65,000 40,500    
Total liabilities 85,319 40,941    
Shareholders' equity 3,715,850 4,282,710    
Total equity 3,715,850 4,282,710    
Total liabilities and equity 3,801,169 4,323,651    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 11 10 10 7
Other current assets 7,303 9,016    
Total current assets 7,314 9,026    
Intercompany receivables 11,000 11,000    
Investment in consolidated affiliates 4,850,411 4,973,327    
Deferred tax assets 404,434 366,818    
Other long-term assets 362 12,907    
Total assets 5,273,521 5,373,078    
Current liabilities:        
Trade accounts payable   3    
Accrued liabilities 64,571 64,550    
Total current liabilities 64,571 64,553    
Long-term debt 3,725,182 3,723,138    
Other long-term liabilities 22,554 35,086    
Intercompany payable 1,467,864 1,370,176    
Total liabilities 5,280,171 5,192,953    
Shareholders' equity (6,650) 180,125    
Total equity (6,650) 180,125    
Total liabilities and equity 5,273,521 5,373,078    
Reportable Legal Entities | Other Subsidiaries (Non-Guarantors)        
Current assets:        
Cash and cash equivalents 228,143 253,647 $ 435,229 $ 499,972
Short-term investments 22,104 20,059    
Assets held for sale 86,608 75,678    
Accounts receivable, net 504,099 784,671    
Inventory 151,753 153,824    
Other current assets 185,574 178,069    
Total current assets 1,178,281 1,465,948    
Property, plant and equipment, net 6,765,257 7,027,802    
Goodwill 167,275 166,659    
Intercompany receivables 1,375,405 1,260,310    
Investment in consolidated affiliates 1,092,713 1,284,225    
Investment in unconsolidated affiliates 888 415,177    
Other long-term assets 753,290 507,336    
Total assets 11,333,109 12,127,457    
Current liabilities:        
Current portion of debt 175 6,508    
Trade accounts payable 199,462 271,910    
Accrued liabilities 565,286 621,693    
Income taxes payable 18,362 41,394    
Total current liabilities 783,285 941,505    
Other long-term liabilities 495,481 517,861    
Deferred income taxes 448,659 396,144    
Total liabilities 1,727,425 1,855,510    
Shareholders' equity 9,598,836 10,260,789    
Noncontrolling interest 6,848 11,158    
Total equity 9,605,684 10,271,947    
Total liabilities and equity 11,333,109 12,127,457    
Consolidating Adjustments        
Current assets:        
Intercompany receivables (1,532,864) (1,410,676)    
Investment in consolidated affiliates (9,592,186) (10,440,914)    
Deferred tax assets (404,434) (366,818)    
Other long-term assets (222,010) (67,938)    
Total assets (11,751,494) (12,286,346)    
Current liabilities:        
Long-term debt (222,010) (67,938)    
Deferred income taxes (404,434) (366,818)    
Intercompany payable (1,532,864) (1,410,676)    
Total liabilities (2,159,308) (1,845,432)    
Shareholders' equity (9,592,186) (10,440,914)    
Total equity (9,592,186) (10,440,914)    
Total liabilities and equity $ (11,751,494) $ (12,286,346)