XML 63 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Current assets:        
Cash and cash equivalents $ 190,556 $ 264,093 $ 177,043 $ 254,530
Short-term investments 29,770 31,109    
Accounts receivable, net 621,640 508,355    
Inventory, net 119,050 103,595    
Assets held for sale 37,275 76,668    
Other current assets 176,630 172,019    
Total current assets 1,174,921 1,155,839    
Property, plant and equipment, net 6,051,606 6,267,583    
Goodwill 173,321 166,917    
Deferred tax assets 444,796 366,586    
Other long-term assets 243,941 230,090    
Total assets 8,088,585 8,187,015    
Current liabilities:        
Less: current portion 196 297    
Trade accounts payable 317,314 264,578    
Accrued liabilities 485,347 543,248    
Income taxes payable 27,817 13,811    
Total current liabilities 830,674 821,934    
Long-term Debt, Excluding Current Maturities, Total 3,958,615 3,578,335    
Other long-term liabilities 351,787 522,456    
Deferred Tax Liabilities, Net, Noncurrent3 20,288 9,495    
Total liabilities 5,161,364 4,932,220    
Shareholders' equity 2,901,405 3,247,025    
Noncontrolling interest 25,816 7,770    
Total equity 2,927,221 3,254,795 3,598,694 4,293,868
Total liabilities and equity 8,088,585 8,187,015    
Reportable Legal Entities | Parent Company        
Current assets:        
Cash and cash equivalents 386 1,148 1,055 873
Other current assets 50 50    
Total current assets 436 1,198    
Intercompany receivables 134,757 142,447    
Investment in consolidated affiliates 2,789,805 3,170,254    
Total assets 2,924,998 3,313,899    
Current liabilities:        
Trade accounts payable 426 205    
Accrued liabilities 21,167 20,669    
Total current liabilities 21,593 20,874    
Intercompany payable 2,000 46,000    
Total liabilities 23,593 66,874    
Shareholders' equity 2,901,405 3,247,025    
Total equity 2,901,405 3,247,025    
Total liabilities and equity 2,924,998 3,313,899    
Reportable Legal Entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 47 10,177 8 10
Other current assets 27,869 22,209    
Total current assets 27,916 32,386    
Intercompany receivables 417,432      
Investment in consolidated affiliates 5,411,796 4,830,572    
Deferred tax assets 514,579 443,049    
Other long-term assets 147 344    
Total assets 6,371,870 5,306,351    
Current liabilities:        
Trade accounts payable 171 8    
Accrued liabilities 21,972 65,246    
Total current liabilities 22,143 65,254    
Long-term Debt, Excluding Current Maturities, Total 4,030,758 3,796,550    
Other long-term liabilities 22,870 22,659    
Intercompany payable   1,439,390    
Total liabilities 4,075,771 5,323,853    
Shareholders' equity 2,296,099 (17,502)    
Total equity 2,296,099 (17,502)    
Total liabilities and equity 6,371,870 5,306,351    
Reportable Legal Entities | Other Subsidiaries (Non-Guarantors)        
Current assets:        
Cash and cash equivalents 190,123 252,768 $ 175,980 $ 253,647
Short-term investments 29,770 31,109    
Accounts receivable, net 621,640 508,355    
Inventory, net 119,050 103,595    
Assets held for sale 37,275 76,668    
Other current assets 148,711 149,760    
Total current assets 1,146,569 1,122,255    
Property, plant and equipment, net 6,051,606 6,267,583    
Goodwill 173,321 166,917    
Intercompany receivables   1,342,942    
Investment in consolidated affiliates 3,875,639 1,083,948    
Deferred tax assets 444,796 366,586    
Other long-term assets 315,937 447,962    
Total assets 12,007,868 10,798,193    
Current liabilities:        
Less: current portion 196 297    
Trade accounts payable 316,717 264,365    
Accrued liabilities 442,208 457,333    
Income taxes payable 27,817 13,811    
Total current liabilities 786,938 735,806    
Other long-term liabilities 328,917 499,797    
Deferred Tax Liabilities, Net, Noncurrent3 534,867 452,544    
Intercompany payable 550,189      
Total liabilities 2,200,911 1,688,147    
Shareholders' equity 9,781,141 9,102,276    
Noncontrolling interest 25,816 7,770    
Total equity 9,806,957 9,110,046    
Total liabilities and equity 12,007,868 10,798,193    
Consolidating Adjustments        
Current assets:        
Intercompany receivables (552,189) (1,485,389)    
Investment in consolidated affiliates (12,077,240) (9,084,774)    
Deferred tax assets (514,579) (443,049)    
Other long-term assets (72,143) (218,216)    
Total assets (13,216,151) (11,231,428)    
Current liabilities:        
Long-term Debt, Excluding Current Maturities, Total (72,143) (218,215)    
Deferred Tax Liabilities, Net, Noncurrent3 (514,579) (443,049)    
Intercompany payable (552,189) (1,485,390)    
Total liabilities (1,138,911) (2,146,654)    
Shareholders' equity (12,077,240) (9,084,774)    
Total equity (12,077,240) (9,084,774)    
Total liabilities and equity $ (13,216,151) $ (11,231,428)