XML 61 R51.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Current assets:        
Cash and cash equivalents $ 196,567 $ 264,093 $ 233,752 $ 254,530
Short-term investments 35,476 31,109    
Accounts receivable, net 582,787 508,355    
Inventory, net 108,141 103,595    
Assets held for sale 78,407 76,668    
Other current assets 172,790 172,019    
Total current assets 1,174,168 1,155,839    
Property, plant and equipment, net 6,142,216 6,267,583    
Goodwill 167,246 166,917    
Deferred tax assets 409,671 366,586    
Other long-term assets 199,157 230,090    
Total assets 8,092,458 8,187,015    
Current liabilities:        
Less: current portion 124 297    
Trade accounts payable 261,115 264,578    
Accrued liabilities 592,060 543,248    
Income taxes payable 23,268 13,811    
Total current liabilities 876,567 821,934    
Long-term debt 3,740,248 3,578,335    
Other long-term liabilities 390,501 522,456    
Deferred income taxes 12,364 9,495    
Total liabilities 5,019,680 4,932,220    
Shareholders' equity 3,049,235 3,247,025    
Noncontrolling interest 23,543 7,770    
Total equity 3,072,778 3,254,795 3,722,698 4,293,868
Total liabilities and equity 8,092,458 8,187,015    
Reportable Legal Entities | Parent Company        
Current assets:        
Cash and cash equivalents 2,435 1,148 5,598 873
Other current assets 50 50    
Total current assets 2,485 1,198    
Intercompany receivables 146,431 142,447    
Investment in consolidated affiliates 2,920,699 3,170,254    
Total assets 3,069,615 3,313,899    
Current liabilities:        
Trade accounts payable 130 205    
Accrued liabilities 20,250 20,669    
Total current liabilities 20,380 20,874    
Intercompany payable   46,000    
Total liabilities 20,380 66,874    
Shareholders' equity 3,049,235 3,247,025    
Total equity 3,049,235 3,247,025    
Total liabilities and equity 3,069,615 3,313,899    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 16 10,177 11 10
Other current assets 28,099 22,209    
Total current assets 28,115 32,386    
Investment in consolidated affiliates 7,555,645 4,830,572    
Deferred tax assets 493,576 443,049    
Other long-term assets 114 344    
Total assets 8,077,450 5,306,351    
Current liabilities:        
Trade accounts payable 49 8    
Accrued liabilities 70,670 65,246    
Total current liabilities 70,719 65,254    
Long-term debt 3,812,391 3,796,550    
Other long-term liabilities 22,800 22,659    
Intercompany payable 1,185,322 1,439,390    
Total liabilities 5,091,232 5,323,853    
Shareholders' equity 2,986,218 (17,502)    
Total equity 2,986,218 (17,502)    
Total liabilities and equity 8,077,450 5,306,351    
Reportable Legal Entities | Other Subsidiaries (Non-Guarantors)        
Current assets:        
Cash and cash equivalents 194,116 252,768 $ 228,143 $ 253,647
Short-term investments 35,476 31,109    
Accounts receivable, net 582,787 508,355    
Inventory, net 108,141 103,595    
Assets held for sale 78,407 76,668    
Other current assets 144,641 149,760    
Total current assets 1,143,568 1,122,255    
Property, plant and equipment, net 6,142,216 6,267,583    
Goodwill 167,246 166,917    
Intercompany receivables 1,038,891 1,342,942    
Investment in consolidated affiliates 4,545,780 1,083,948    
Deferred tax assets 409,671 366,586    
Other long-term assets 271,186 447,962    
Total assets 13,718,558 10,798,193    
Current liabilities:        
Less: current portion 124 297    
Trade accounts payable 260,936 264,365    
Accrued liabilities 501,140 457,333    
Income taxes payable 23,268 13,811    
Total current liabilities 785,468 735,806    
Other long-term liabilities 367,701 499,797    
Deferred income taxes 505,940 452,544    
Total liabilities 1,659,109 1,688,147    
Shareholders' equity 12,035,906 9,102,276    
Noncontrolling interest 23,543 7,770    
Total equity 12,059,449 9,110,046    
Total liabilities and equity 13,718,558 10,798,193    
Consolidating Adjustments        
Current assets:        
Intercompany receivables (1,185,322) (1,485,389)    
Investment in consolidated affiliates (15,022,124) (9,084,774)    
Deferred tax assets (493,576) (443,049)    
Other long-term assets (72,143) (218,216)    
Total assets (16,773,165) (11,231,428)    
Current liabilities:        
Long-term debt (72,143) (218,215)    
Deferred income taxes (493,576) (443,049)    
Intercompany payable (1,185,322) (1,485,390)    
Total liabilities (1,751,041) (2,146,654)    
Shareholders' equity (15,022,124) (9,084,774)    
Total equity (15,022,124) (9,084,774)    
Total liabilities and equity $ (16,773,165) $ (11,231,428)