XML 62 R52.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 177,043 $ 254,530 $ 251,366 $ 501,149
Short-term investments 23,607 20,059    
Assets held for sale 69,436 75,678    
Accounts receivable, net 503,966 784,671    
Inventory 141,934 153,824    
Other current assets 156,094 187,135    
Total current assets 1,072,080 1,475,897    
Property, plant and equipment, net 6,616,711 7,027,802    
Goodwill 167,131 166,659    
Investment in unconsolidated affiliates 889 415,177    
Other long-term assets 567,693 452,305    
Total assets 8,424,504 9,537,840    
Current liabilities:        
Current portion of debt 120 6,508    
Trade accounts payable 215,627 271,984    
Accrued liabilities 548,337 686,613    
Income taxes payable 23,778 41,394    
Total current liabilities 787,862 1,006,499    
Long-term debt 3,475,978 3,655,200    
Other long-term liabilities 551,004 552,947    
Deferred income taxes 10,966 29,326    
Total liabilities 4,825,810 5,243,972    
Shareholders' equity 3,591,929 4,282,710    
Noncontrolling interest 6,765 11,158    
Total equity 3,598,694 4,293,868 4,511,399 4,918,789
Total liabilities and equity 8,424,504 9,537,840    
Reportable Legal Entities | Parent Company        
Current assets:        
Cash and cash equivalents 1,055 873 820 1,170
Other current assets 50 50    
Total current assets 1,105 923    
Intercompany receivables 136,195 139,366    
Investment in consolidated affiliates 3,541,138 4,183,362    
Total assets 3,678,438 4,323,651    
Current liabilities:        
Trade accounts payable 110 71    
Accrued liabilities 20,399 370    
Total current liabilities 20,509 441    
Intercompany payable 66,000 40,500    
Total liabilities 86,509 40,941    
Shareholders' equity 3,591,929 4,282,710    
Total equity 3,591,929 4,282,710    
Total liabilities and equity 3,678,438 4,323,651    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 8 10 12 7
Other current assets 6,694 9,016    
Total current assets 6,702 9,026    
Intercompany receivables 11,000 11,000    
Investment in consolidated affiliates 4,891,538 4,973,327    
Deferred tax assets 423,166 366,818    
Other long-term assets 413 12,907    
Total assets 5,332,819 5,373,078    
Current liabilities:        
Trade accounts payable 114 3    
Accrued liabilities 18,239 64,550    
Total current liabilities 18,353 64,553    
Long-term debt 3,693,248 3,723,138    
Other long-term liabilities 22,606 35,086    
Intercompany payable 1,523,396 1,370,176    
Total liabilities 5,257,603 5,192,953    
Shareholders' equity 75,216 180,125    
Total equity 75,216 180,125    
Total liabilities and equity 5,332,819 5,373,078    
Reportable Legal Entities | Other Subsidiaries (Non-Guarantors)        
Current assets:        
Cash and cash equivalents 175,980 253,647 $ 250,534 $ 499,972
Short-term investments 23,607 20,059    
Assets held for sale 69,436 75,678    
Accounts receivable, net 503,966 784,671    
Inventory 141,934 153,824    
Other current assets 149,350 178,069    
Total current assets 1,064,273 1,465,948    
Property, plant and equipment, net 6,616,711 7,027,802    
Goodwill 167,131 166,659    
Intercompany receivables 1,442,201 1,260,310    
Investment in consolidated affiliates 1,178,531 1,284,225    
Investment in unconsolidated affiliates 889 415,177    
Other long-term assets 784,550 507,336    
Total assets 11,254,286 12,127,457    
Current liabilities:        
Current portion of debt 120 6,508    
Trade accounts payable 215,403 271,910    
Accrued liabilities 509,699 621,693    
Income taxes payable 23,778 41,394    
Total current liabilities 749,000 941,505    
Other long-term liabilities 528,398 517,861    
Deferred income taxes 434,132 396,144    
Total liabilities 1,711,530 1,855,510    
Shareholders' equity 9,535,991 10,260,789    
Noncontrolling interest 6,765 11,158    
Total equity 9,542,756 10,271,947    
Total liabilities and equity 11,254,286 12,127,457    
Consolidating Adjustments        
Current assets:        
Intercompany receivables (1,589,396) (1,410,676)    
Investment in consolidated affiliates (9,611,207) (10,440,914)    
Deferred tax assets (423,166) (366,818)    
Other long-term assets (217,270) (67,938)    
Total assets (11,841,039) (12,286,346)    
Current liabilities:        
Long-term debt (217,270) (67,938)    
Deferred income taxes (423,166) (366,818)    
Intercompany payable (1,589,396) (1,410,676)    
Total liabilities (2,229,832) (1,845,432)    
Shareholders' equity (9,611,207) (10,440,914)    
Total equity (9,611,207) (10,440,914)    
Total liabilities and equity $ (11,841,039) $ (12,286,346)