XML 115 R101.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 336,997 $ 264,093 $ 254,530 $ 501,149
Short-term investments 28,369 31,109    
Accounts receivable, net 698,477 508,355    
Inventory, net 166,307 103,595    
Assets held for sale 37,052 76,668    
Other current assets 180,134 172,019    
Total current assets 1,447,336 1,155,839    
Property, plant and equipment, net 6,109,565 6,267,583 7,027,802  
Goodwill 173,226 166,917 166,659  
Deferred income taxes 419,003 366,586    
Other long-term assets 252,854 230,090    
Total assets 8,401,984 8,187,015    
Current liabilities:        
Less: current portion 181 297    
Trade accounts payable 363,416 264,578    
Accrued liabilities 533,044 543,248    
Income taxes payable 22,835 13,811    
Total current liabilities 919,476 821,934    
Long-term debt 4,027,766 3,578,335    
Other long-term liabilities 301,633 522,456    
Deferred income taxes 10,338 9,495    
Total liabilities 5,259,213 4,932,220    
Redeemable noncontrolling interest in subsidiary (Note 14) 203,998      
Shareholders' equity 2,911,816 3,247,025    
Noncontrolling interest 26,957 7,770    
Total equity 2,938,773 3,254,795 4,293,868 4,918,789
Total liabilities and equity 8,401,984 8,187,015    
Consolidating Adjustments        
Current assets:        
Intercompany receivables (614,694) (1,485,390)    
Investment in consolidated affiliates (12,131,052) (9,084,774)    
Deferred income taxes (333,349) (443,049)    
Other long-term assets (72,143) (218,216)    
Total assets (13,151,238) (11,231,429)    
Current liabilities:        
Long-term debt (72,143) (218,215)    
Deferred income taxes (333,349) (443,049)    
Intercompany payable (614,694) (1,485,390)    
Total liabilities (1,020,186) (2,146,654)    
Shareholders' equity (12,131,052) (9,084,775)    
Total equity (12,131,052) (9,084,775)    
Total liabilities and equity (13,151,238) (11,231,429)    
Parent Company | Reportable Legal Entities        
Current assets:        
Cash and cash equivalents 1,091 1,148 873 1,170
Other current assets 50 50    
Total current assets 1,141 1,198    
Intercompany receivables 133,602 142,448    
Investment in consolidated affiliates 2,799,320 3,170,254    
Total assets 2,934,063 3,313,900    
Current liabilities:        
Trade accounts payable 147 205    
Accrued liabilities 21,100 20,669    
Total current liabilities 21,247 20,874    
Intercompany payable 1,000 46,000    
Total liabilities 22,247 66,874    
Shareholders' equity 2,911,816 3,247,026    
Total equity 2,911,816 3,247,026    
Total liabilities and equity 2,934,063 3,313,900    
Guarantor Subsidiaries | Reportable Legal Entities        
Current assets:        
Cash and cash equivalents 44 10,177 10 7
Other current assets 56 22,209    
Total current assets 100 32,386    
Intercompany receivables 481,092      
Investment in consolidated affiliates 5,531,799 4,830,572    
Deferred income taxes 333,349 443,049    
Other long-term assets 78 344    
Total assets 6,346,418 5,306,351    
Current liabilities:        
Trade accounts payable 124 8    
Accrued liabilities 67,760 65,246    
Total current liabilities 67,884 65,254    
Long-term debt 4,099,909 3,796,550    
Other long-term liabilities 16,284 22,659    
Intercompany payable   1,439,390    
Total liabilities 4,184,077 5,323,853    
Shareholders' equity 2,162,341 (17,502)    
Total equity 2,162,341 (17,502)    
Total liabilities and equity 6,346,418 5,306,351    
Other Subsidiaries (Non-Guarantors) | Reportable Legal Entities        
Current assets:        
Cash and cash equivalents 335,862 252,768 $ 253,647 $ 499,972
Short-term investments 28,369 31,109    
Accounts receivable, net 698,477 508,355    
Inventory, net 166,307 103,595    
Assets held for sale 37,052 76,668    
Other current assets 180,028 149,760    
Total current assets 1,446,095 1,122,255    
Property, plant and equipment, net 6,109,565 6,267,583    
Goodwill 173,226 166,917    
Intercompany receivables   1,342,942    
Investment in consolidated affiliates 3,799,933 1,083,948    
Deferred income taxes 419,003 366,586    
Other long-term assets 324,919 447,962    
Total assets 12,272,741 10,798,193    
Current liabilities:        
Less: current portion 181 297    
Trade accounts payable 363,145 264,365    
Accrued liabilities 444,184 457,333    
Income taxes payable 22,835 13,811    
Total current liabilities 830,345 735,806    
Other long-term liabilities 285,349 499,797    
Deferred income taxes 343,687 452,544    
Intercompany payable 613,694      
Total liabilities 2,073,075 1,688,147    
Redeemable noncontrolling interest in subsidiary (Note 14) 203,998      
Shareholders' equity 9,968,711 9,102,276    
Noncontrolling interest 26,957 7,770    
Total equity 9,995,668 9,110,046    
Total liabilities and equity $ 12,272,741 $ 10,798,193