XML 112 R97.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Current assets:        
Cash and cash equivalents $ 264,093 $ 254,530 $ 501,149 $ 389,915
Short-term investments 31,109 20,059    
Assets held for sale 76,668 75,678    
Accounts receivable, net 508,355 784,671    
Inventory 103,595 153,824    
Other current assets 172,019 187,135    
Total current assets 1,155,839 1,475,897    
Property, plant and equipment, net 6,267,583 7,027,802 8,599,125  
Goodwill 166,917 166,659 173,928  
Investment in unconsolidated affiliates 893 415,177    
Other long-term assets 595,783 452,305    
Total assets 8,187,015 9,537,840    
Current liabilities:        
Current portion of debt 297 6,508    
Trade accounts payable 264,578 271,984    
Accrued liabilities 543,248 686,613    
Income taxes payable 13,811 41,394    
Total current liabilities 821,934 1,006,499    
Long-term debt 3,578,335 3,655,200    
Other long-term liabilities 522,456 552,947    
Deferred income taxes 9,495 29,326    
Total liabilities 4,932,220 5,243,972    
Shareholders' equity 3,247,025 4,282,710    
Noncontrolling interest 7,770 11,158    
Total equity 3,254,795 4,293,868 4,918,789 5,981,177
Total liabilities and equity 8,187,015 9,537,840    
Reportable Legal Entities | Parent Company        
Current assets:        
Cash and cash equivalents 1,148 873 1,170 730
Other current assets 50 50    
Total current assets 1,198 923    
Intercompany receivables 142,448 139,366    
Investment in consolidated affiliates 3,170,254 4,183,362    
Total assets 3,313,900 4,323,651    
Current liabilities:        
Trade accounts payable 205 71    
Accrued liabilities 20,669 370    
Total current liabilities 20,874 441    
Intercompany payable 46,000 40,500    
Total liabilities 66,874 40,941    
Shareholders' equity 3,247,026 4,282,710    
Total equity 3,247,026 4,282,710    
Total liabilities and equity 3,313,900 4,323,651    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 10,177 10 7 7,029
Other current assets 22,209 9,016    
Total current assets 32,386 9,026    
Intercompany receivables   11,000    
Investment in consolidated affiliates 4,830,572 4,973,327    
Deferred tax assets 443,049 366,818    
Other long-term assets 344 12,907    
Total assets 5,306,351 5,373,078    
Current liabilities:        
Trade accounts payable 8 3    
Accrued liabilities 65,246 64,550    
Total current liabilities 65,254 64,553    
Long-term debt 3,796,550 3,723,138    
Other long-term liabilities 22,659 35,086    
Intercompany payable 1,439,390 1,370,176    
Total liabilities 5,323,853 5,192,953    
Shareholders' equity (17,502) 180,125    
Total equity (17,502) 180,125    
Total liabilities and equity 5,306,351 5,373,078    
Reportable Legal Entities | Other Subsidiaries (Non-Guarantors)        
Current assets:        
Cash and cash equivalents 252,768 253,647 $ 499,972 $ 382,156
Short-term investments 31,109 20,059    
Assets held for sale 76,668 75,678    
Accounts receivable, net 508,355 784,671    
Inventory 103,595 153,824    
Other current assets 149,760 178,069    
Total current assets 1,122,255 1,465,948    
Property, plant and equipment, net 6,267,583 7,027,802    
Goodwill 166,917 166,659    
Intercompany receivables 1,342,942 1,260,310    
Investment in consolidated affiliates 1,083,948 1,284,225    
Investment in unconsolidated affiliates 893 415,177    
Other long-term assets 813,655 507,336    
Total assets 10,798,193 12,127,457    
Current liabilities:        
Current portion of debt 297 6,508    
Trade accounts payable 264,365 271,910    
Accrued liabilities 457,333 621,693    
Income taxes payable 13,811 41,394    
Total current liabilities 735,806 941,505    
Other long-term liabilities 499,797 517,861    
Deferred income taxes 452,544 396,144    
Total liabilities 1,688,147 1,855,510    
Shareholders' equity 9,102,276 10,260,789    
Noncontrolling interest 7,770 11,158    
Total equity 9,110,046 10,271,947    
Total liabilities and equity 10,798,193 12,127,457    
Consolidating Adjustments        
Current assets:        
Intercompany receivables (1,485,390) (1,410,676)    
Investment in consolidated affiliates (9,084,774) (10,440,914)    
Deferred tax assets (443,049) (366,818)    
Other long-term assets (218,216) (67,938)    
Total assets (11,231,429) (12,286,346)    
Current liabilities:        
Long-term debt (218,215) (67,938)    
Deferred income taxes (443,049) (366,818)    
Intercompany payable (1,485,390) (1,410,676)    
Total liabilities (2,146,654) (1,845,432)    
Shareholders' equity (9,084,775) (10,440,914)    
Total equity (9,084,775) (10,440,914)    
Total liabilities and equity $ (11,231,429) $ (12,286,346)