XML 85 R103.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information (Details 3) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 12 Months Ended
Nov. 19, 2012
Aug. 17, 2012
May 14, 2012
Mar. 16, 2012
Jan. 13, 2012
Dec. 19, 2011
Oct. 13, 2011
Jul. 13, 2011
Jan. 14, 2011
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed Consolidating Statements of Cash Flows                        
Net cash (used in) provided by operating activities                   $ 435,650 $ 492,013 $ 410,403
Cash flows from investing activities:                        
Restricted cash                   15,500 (9,497) 2,006
Capital expenditures                   (3,046,956) (1,950,324) (550,839)
Acquisition of business, net of cash acquired                   (222,888) (506,797) (230,728)
Investment in unconsolidated affiliates                   (17,521) (6,066)  
Proceeds from disposal of property, plant and equipment                   209,303 596 3,450
Net cash flows used in investing activities                   (3,062,562) (2,472,088) (776,111)
Cash flows from financing activities:                        
Proceeds from public equity offerings, net 437,000 338,000 427,000 388,000 38,000 521,000 251,000 185,000 138,000 1,698,066 1,634,081 1,095,488
Proceeds from Credit Facility                     511,100 1,182,200
Payments of Credit Facility                     (577,100) (1,116,200)
Proceeds from long-term debt                   1,000,000 742,613 1,199,000
Payments of long-term debt                   (501,112)   (693,888)
Payments of premiums on redemption of long-term debt                   (31,516)   (71,377)
Payments for debt issuance costs, deferred financing costs and registration costs                   (14,046) (14,720) (20,163)
Acquisition of non-controlling interest, including transaction costs                       (997,601)
Contributions from non-controlling interest                   685,219 264,781 126,392
Payments of SMR liability                   (2,241) (2,058) (1,875)
Share-based payment activity                   (5,210) (7,160) (5,270)
Payments of distributions                   (462,699) (340,038) (281,203)
Net cash flows provided by financing activities                   2,366,461 2,211,499 415,503
Net (decrease) increase in cash and cash equivalents                   (260,451) 231,424 49,795
Cash and cash equivalents at beginning of year                   345,756 114,332 64,537
Cash and cash equivalents at end of year                   85,305 345,756 114,332
Reportable legal entities | Parent
                       
Condensed Consolidating Statements of Cash Flows                        
Net cash (used in) provided by operating activities                   (178,266) (154,328) (126,782)
Cash flows from investing activities:                        
Capital expenditures                   (789) (138) (789)
Equity investments in consolidated affiliates                   (59,468) (55,283) (47,295)
Distributions from consolidated affiliates                   95,548 75,431 50,718
Investment in intercompany notes, net                   73,800 (12,300) (37,990)
Net cash flows used in investing activities                   109,091 7,710 (35,356)
Cash flows from financing activities:                        
Proceeds from public equity offerings, net                   1,698,066 1,634,081 1,095,488
Proceeds from Credit Facility                     511,100 1,182,200
Payments of Credit Facility                     (577,100) (1,116,200)
Proceeds from long-term debt                   1,000,000 742,613 1,199,000
Payments of long-term debt                   (501,112)   (693,888)
Payments of premiums on redemption of long-term debt                   (31,516)   (71,377)
Payments for debt issuance costs, deferred financing costs and registration costs                   (14,046) (14,720) (20,163)
Acquisition of non-controlling interest, including transaction costs                       (997,601)
Share-based payment activity                   (5,210) (8,067) (6,354)
Payments of distributions                   (462,488) (339,967) (218,398)
Intercompany advances, net                   (1,824,310) (1,591,329) (190,547)
Net cash flows provided by financing activities                   (140,616) 356,611 162,160
Net (decrease) increase in cash and cash equivalents                   (209,791) 209,993 22
Cash and cash equivalents at beginning of year                   210,015 22  
Cash and cash equivalents at end of year                   224 210,015 22
Reportable legal entities | Guarantor Subsidiaries
                       
Condensed Consolidating Statements of Cash Flows                        
Net cash (used in) provided by operating activities                   368,551 468,671 414,844
Cash flows from investing activities:                        
Capital expenditures                   (182,339) (304,190) (162,517)
Equity investments in consolidated affiliates                   (2,200,000) (1,880,279) (252,367)
Acquisition of business, net of cash acquired                   (222,888)   (230,728)
Investment in unconsolidated affiliates                   (17,521) (5,227)  
Distributions from consolidated affiliates                   517,635 140,362 64,569
Proceeds from disposal of property, plant and equipment                   757 1,732 606
Net cash flows used in investing activities                   (2,104,356) (2,047,602) (580,437)
Cash flows from financing activities:                        
Proceeds (payments) related to intercompany financing, net                   (73,800) 12,300 14,990
Contributions from parent and affiliates                   59,468 55,283 47,295
Payments of SMR liability                   (2,241) (2,058) (1,875)
Share-based payment activity                     907 1,084
Payments of distributions                   (95,548) (75,431) (50,718)
Intercompany advances, net                   1,824,310 1,591,329 190,547
Net cash flows provided by financing activities                   1,712,189 1,582,330 201,323
Net (decrease) increase in cash and cash equivalents                   (23,616) 3,399 35,730
Cash and cash equivalents at beginning of year                   102,979 99,580 63,850
Cash and cash equivalents at end of year                   79,363 102,979 99,580
Reportable legal entities | Non-Guarantor Subsidiaries
                       
Condensed Consolidating Statements of Cash Flows                        
Net cash (used in) provided by operating activities                   222,107 158,412 129,584
Cash flows from investing activities:                        
Restricted cash                   15,500 (9,497) 2,006
Capital expenditures                   (2,838,677) (1,626,809) (399,550)
Acquisition of business, net of cash acquired                     (506,797)  
Proceeds from disposal of property, plant and equipment                   208,546 77 7,617
Net cash flows used in investing activities                   (2,614,631) (2,143,026) (389,927)
Cash flows from financing activities:                        
Proceeds (payments) related to intercompany financing, net                   (1,893) (1,142) 23,000
Contributions from parent and affiliates                   2,200,000 1,879,440 252,367
Contributions from non-controlling interest                   685,219 264,781 126,392
Payments of distributions                   (517,846) (140,433) (127,373)
Net cash flows provided by financing activities                   2,365,480 2,002,646 274,386
Net (decrease) increase in cash and cash equivalents                   (27,044) 18,032 14,043
Cash and cash equivalents at beginning of year                   32,762 14,730 687
Cash and cash equivalents at end of year                   5,718 32,762 14,730
Consolidating Adjustments
                       
Condensed Consolidating Statements of Cash Flows                        
Net cash (used in) provided by operating activities                   23,258 19,258 (7,243)
Cash flows from investing activities:                        
Capital expenditures                   (25,151) (19,187) 12,017
Equity investments in consolidated affiliates                   2,259,468 1,935,562 299,662
Investment in unconsolidated affiliates                     (839)  
Distributions from consolidated affiliates                   (613,183) (215,793) (115,287)
Investment in intercompany notes, net                   (73,800) 12,300 37,990
Proceeds from disposal of property, plant and equipment                     (1,213) (4,773)
Net cash flows used in investing activities                   1,547,334 1,710,830 229,609
Cash flows from financing activities:                        
Proceeds (payments) related to intercompany financing, net                   75,693 (11,158) (37,990)
Contributions from parent and affiliates                   (2,259,468) (1,934,723) (299,662)
Payments of distributions                   613,183 215,793 115,286
Net cash flows provided by financing activities                   $ (1,570,592) $ (1,730,088) $ (222,366)