XML 57 R56.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information (Tables)
 12 Months Ended
Dec. 31, 2013
Supplemental Condensed Consolidating Financial Information  
Schedule of condensed consolidating balance sheets

Condensed consolidating financial information for MarkWest Energy Partners and its combined guarantor and combined non-guarantor subsidiaries as of December 31, 2013 and 2012 and for the years ended December 31, 2013, 2012 and 2011 is as follows (in thousands):

Condensed Consolidating Balance Sheets

 
   As of December 31, 2013  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

ASSETS

                                

Current assets:

                                

Cash and cash equivalents

   $ 224   $ 79,363   $ 5,718   $ —   $ 85,305  

Restricted cash

     —     —     10,000     —     10,000  

Receivables and other current assets

     6,248     266,610     134,880     —     407,738  

Intercompany receivables

     1,194,955     78,010     125,115     (1,398,080 )   —  

Fair value of derivative instruments

     —     10,444     1,013     —     11,457  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total current assets

     1,201,427     434,427     276,726     (1,398,080 )   514,500  

Total property, plant and equipment, net

     5,379     2,149,845     5,622,602     (84,657 )   7,693,169  

Other long-term assets:

                                

Restricted cash

     —     —     10,000     —     10,000  

Investment in unconsolidated affiliates

     —     75,627     —     —     75,627  

Investment in consolidated affiliates

     5,741,374     4,541,617     —     (10,282,991 )   —  

Intangibles, net of accumulated amortization

     —     595,995     278,797     —     874,792  

Fair value of derivative instruments

     —     505     —     —     505  

Intercompany notes receivable

     151,200     —     —     (151,200 )   —  

Other long-term assets

     52,338     92,276     83,216     —     227,830  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total assets

   $ 7,151,718   $ 7,890,292   $ 6,271,341   $ (11,916,928 ) $ 9,396,423  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

LIABILITIES AND EQUITY

                                

Current liabilities:

                                

Intercompany payables

   $ —   $ 1,315,707   $ 82,373   $ (1,398,080 ) $ —  

Fair value of derivative instruments

     —     26,382     2,456     —     28,838  

Other current liabilities

     58,110     199,146     583,810     (2,131 )   838,935  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total current liabilities

     58,110     1,541,235     668,639     (1,400,211 )   867,773  

Deferred income taxes

     3,407     284,159     —     —     287,566  

Long-term intercompany financing payable

     —     151,200     97,461     (248,661 )   —  

Fair value of derivative instruments

     —     27,763     —     —     27,763  

Long-term debt, net of discounts

     3,023,071     —     —     —     3,023,071  

Other long-term liabilities

     3,745     144,561     8,194     —     156,500  

Redeemable non-controlling interest

    
—		    
—		    
—		    
235,617		    
235,617		  

Equity:

    
 		    
 		    
 		    
 		    
 		  

Common Units

     3,461,360     5,741,374     5,497,047     (11,223,486 )   3,476,295  

Class B Units

     602,025     —     —     —     602,025  

Non-controlling interest in consolidated subsidiaries

     —     —     —     719,813     719,813  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total equity

     4,063,385     5,741,374     5,497,047     (10,503,673 )   4,798,133  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total liabilities and equity

   $ 7,151,718   $ 7,890,292   $ 6,271,341   $ (11,916,928 ) $ 9,396,423  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

 

 
   As of December 31, 2012  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

ASSETS

                                

Current assets:

                                

Cash and cash equivalents

   $ 210,015   $ 102,979   $ 32,762   $ —   $ 345,756  

Restricted cash

     —     —     25,500     —     25,500  

Receivables and other current assets

     9,191     178,913     74,658     —     262,762  

Intercompany receivables

     812,562     18,472     32,656     (863,690 )   —  

Fair value of derivative instruments

     —     18,389     1,115     —     19,504  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total current assets

     1,031,768     318,753     166,691     (863,690 )   653,522  

Total property, plant and equipment, net

     3,542     1,999,474     3,032,121     (95,519 )   4,939,618  

Other long-term assets:

                                

Restricted cash

     —     —     10,000     —     10,000  

Investment in unconsolidated affiliates

     —     63,054     —     —     63,054  

Investment in consolidated affiliates

     4,104,473     2,719,920     —     (6,824,393 )   —  

Intangibles, net of accumulated amortization

     —     559,320     295,835     —     855,155  

Fair value of derivative instruments

     —     10,878     —     —     10,878  

Intercompany notes receivable

     225,000     —     —     (225,000 )   —  

Other long-term assets

     50,866     70,009     75,260     —     196,135  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total assets

   $ 5,415,649   $ 5,741,408   $ 3,579,907   $ (8,008,602 ) $ 6,728,362  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

LIABILITIES AND EQUITY

                                

Current liabilities:

                                

Intercompany payables

   $ 461   $ 839,543   $ 23,686   $ (863,690 ) $ —  

Fair value of derivative instruments

     —     27,062     167     —     27,229  

Other current liabilities

     42,301     197,934     472,462     (1,892 )   710,805  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total current liabilities

     42,762     1,064,539     496,315     (865,582 )   738,034  

Deferred income taxes

     2,906     186,522     —     —     189,428  

Long-term intercompany financing payable

     —     225,000     99,592     (324,592 )   —  

Fair value of derivative instruments

     —     32,190     —     —     32,190  

Long-term debt, net of discounts

     2,523,051     —     —     —     2,523,051  

Other long-term liabilities

     2,959     128,684     2,618     —     134,261  

Equity:

                                

Common Units

     2,091,440     4,104,473     2,981,382     (7,079,891 )   2,097,404  

Class B Units

     752,531     —     —     —     752,531  

Non-controlling interest in consolidated subsidiaries

     —     —     —     261,463     261,463  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total equity

     2,843,971     4,104,473     2,981,382     (6,818,428 )   3,111,398  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total liabilities and equity

   $ 5,415,649   $ 5,741,408   $ 3,579,907   $ (8,008,602 ) $ 6,728,362  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       
Schedule of condensed consolidating statements of operations

Condensed Consolidating Statements of Operations

 
   Year ended December 31, 2013  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

Total revenue

   $ —   $ 1,161,145   $ 550,181   $ (48,879 ) $ 1,662,447  

Operating expenses:

                                

Purchased product costs

     —     588,670     100,758     —     689,428  

Facility expenses

     —     148,492     146,649     (1,203 )   293,938  

Selling, general and administrative expenses

     46,732     29,855     32,512     (7,550 )   101,549  

Depreciation and amortization

     847     183,610     185,810     (5,739 )   364,528  

Other operating expenses

     —     4,907     (39,926 )   2,080     (32,939 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total operating expenses

     47,579     955,534     425,803     (12,412 )   1,416,504  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

(Loss) income from operations

     (47,579 )   205,611     124,378     (36,467 )   245,943  

Earnings from consolidated affiliates

     276,995     110,763     —     (387,758 )   —  

Loss on redemption of debt

     (38,455 )   —     —     —     (38,455 )

Other expense, net

     (161,975 )   (26,749 )   (11,247 )   45,597     (154,374 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Income before provision for income tax

     28,986     289,625     113,131     (378,628 )   53,114  

Provision for income tax expense

     (39 )   (12,630 )   —     —     (12,669 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net income

     28,947     276,995     113,131     (378,628 )   40,445  

Net income attributable to non-controlling interest

     —     —     —     (2,368 )   (2,368 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net income attributable to the Partnership's unitholders

   $ 28,947   $ 276,995   $ 113,131   $ (380,996 ) $ 38,077  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

 

 
   Year ended December 31, 2012  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

Total revenue

   $ —   $ 1,125,368   $ 324,738   $ (10,292 ) $ 1,439,814  

Operating expenses:

                                

Purchased product costs

     —     441,853     74,513     —     516,366  

Facility expenses

     —     137,261     71,138     (167 )   208,232  

Selling, general and administrative expenses

     48,949     19,069     29,674     (4,248 )   93,444  

Depreciation and amortization

     607     164,858     75,599     (4,494 )   236,570  

Other operating expenses

     2     4,341     2,583     —     6,926  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total operating expenses

     49,558     767,382     253,507     (8,909 )   1,061,538  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

(Loss) income from operations

     (49,558 )   357,986     71,231     (1,383 )   378,276  

Earnings from consolidated affiliates

     366,460     66,114     —     (432,574 )   —  

Other expense, net

     (118,563 )   (21,001 )   (8,554 )   25,135     (122,983 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Income before provision for income tax

     198,339     403,099     62,677     (408,822 )   255,293  

Provision for income tax expense

     (1,689 )   (36,639 )   —     —     (38,328 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net income

     196,650     366,460     62,677     (408,822 )   216,965  

Net income attributable to non-controlling interest

     —     —     —     3,437     3,437  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net income attributable to the Partnership's unitholders

   $ 196,650   $ 366,460   $ 62,677   $ (405,385 ) $ 220,402  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

 

 
   Year ended December 31, 2011  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

Total revenue

   $ —   $ 1,241,442   $ 252,115   $ —   $ 1,493,557  

Operating expenses:

                                

Purchased product costs

     —     651,132     84,198     —     735,330  

Facility expenses

     —     128,612     36,405     —     165,017  

Selling, general and administrative expenses

     46,903     31,015     7,450     (4,927 )   80,441  

Depreciation and amortization

     719     151,362     35,948     (708 )   187,321  

Other operating expenses

     673     9,030     279     —     9,982  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total operating expenses

     48,295     971,151     164,280     (5,635 )   1,178,091  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

(Loss) income from operations

     (48,295 )   270,291     87,835     5,635     315,466  

Earnings from consolidated affiliates

     288,870     43,172     —     (332,042 )   —  

Loss on redemption of debt

     (78,996 )   —     —     —     (78,996 )

Other expense, net

     (91,612 )   (13,686 )   (558 )   (12,165 )   (118,021 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Income before provision for income tax

     69,967     299,777     87,277     (338,572 )   118,449  

Provision for income tax expense

     (2,742 )   (10,907 )   —     —     (13,649 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net income

     67,225     288,870     87,277     (338,572 )   104,800  

Net income attributable to non-controlling interest

     —     —     —     (44,105 )   (44,105 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net income attributable to the Partnership's unitholders          

   $ 67,225   $ 288,870   $ 87,277   $ (382,677 ) $ 60,695  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       
Schedule of condensed consolidating statements of cash flows

Condensed Consolidating Statements of Cash Flows

 
   Year ended December 31, 2013  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

Net cash (used in) provided by operating activities

   $ (178,266 ) $ 368,551   $ 222,107   $ 23,258   $ 435,650  

Cash flows from investing activities:

                                

Restricted cash

     —     —     15,500     —     15,500  

Capital expenditures

     (789 )   (182,339 )   (2,838,677 )   (25,151 )   (3,046,956 )

Equity investments

     (59,468 )   (2,200,000 )   —     2,259,468     —  

Acquisition of business, net of cash acquired

     —     (222,888 )   —     —     (222,888 )

Investment in unconsolidated affiliates

     —     (17,521 )   —     —     (17,521 )

Distributions from consolidated affiliates

     95,548     517,635     —     (613,183 )   —  

Investment in intercompany notes, net

     73,800     —     —     (73,800 )   —  

Proceeds from disposal of property, plant and equipment

     —     757     208,546     —     209,303  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net cash flows provided by (used in) investing activities

     109,091     (2,104,356 )   (2,614,631 )   1,547,334     (3,062,562 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Cash flows from financing activities:

                                

Proceeds from public equity offerings, net

     1,698,066     —     —     —     1,698,066  

Proceeds from long-term debt

     1,000,000     —     —     —     1,000,000  

Payments of long-term debt

     (501,112 )   —     —     —     (501,112 )

Payments related to intercompany financing, net

     —     (73,800 )   (1,893 )   75,693     —  

Payments of premiums on redemption of long-term debt

     (31,516 )   —     —     —     (31,516 )

Payments for debt issuance costs, deferred financing costs and registration costs

     (14,046 )   —     —     —     (14,046 )

Contributions from parent and affiliates

     —     59,468     2,200,000     (2,259,468 )   —  

Contribution from non-controlling interest

     —     —     685,219     —     685,219  

Payments of SMR liability

     —     (2,241 )   —     —     (2,241 )

Share-based payment activity

     (5,210 )   —     —     —     (5,210 )

Payment of distributions

     (462,488 )   (95,548 )   (517,846 )   613,183     (462,699 )

Intercompany advances, net

     (1,824,310 )   1,824,310     —     —     —  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net cash flows (used in) provided by financing activities

     (140,616 )   1,712,189     2,365,480     (1,570,592 )   2,366,461  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net decrease in cash and cash equivalents

     (209,791 )   (23,616 )   (27,044 )   —     (260,451 )

Cash and cash equivalents at beginning of year

     210,015     102,979     32,762     —     345,756  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Cash and cash equivalents at end of period

   $ 224   $ 79,363   $ 5,718   $ —   $ 85,305  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

 
   Year ended December 31, 2012  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

Net cash (used in) provided by operating activities

   $ (154,328 ) $ 468,671   $ 158,412   $ 19,258   $ 492,013  

Cash flows from investing activities:

                                

Restricted cash

     —     —     (9,497 )   —     (9,497 )

Capital expenditures

     (138 )   (304,190 )   (1,626,809 )   (19,187 )   (1,950,324 )

Equity investments

     (55,283 )   (1,880,279 )   —     1,935,562     —  

Acquisition of business, net of cash acquired

     —     —     (506,797 )   —     (506,797 )

Investment in unconsolidated affiliates

     —     (5,227 )   —     (839 )   (6,066 )

Distributions from consolidated affiliates

     75,431     140,362     —     (215,793 )   —  

Investment in intercompany notes, net

     (12,300 )   —     —     12,300     —  

Proceeds from disposal of property, plant and equipment

     —     1,732     77     (1,213 )   596  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net cash flows provided by (used in) investing activities

     7,710     (2,047,602 )   (2,143,026 )   1,710,830     (2,472,088 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Cash flows from financing activities:

                                

Proceeds from public equity offerings, net

     1,634,081     —     —     —     1,634,081  

Proceeds from Credit Facility

     511,100     —     —     —     511,100  

Payments of Credit Facility

     (577,100 )   —     —     —     (577,100 )

Proceeds from long-term debt

     742,613     —     —     —     742,613  

Proceeds (payments) related to intercompany financing, net

     —     12,300     (1,142 )   (11,158 )   —  

Payments for debt issue costs and deferred financing costs

     (14,720 )   —     —     —     (14,720 )

Contributions from parent and affiliates

     —     55,283     1,879,440     (1,934,723 )   —  

Contribution from non-controlling interest

     —     —     264,781     —     264,781  

Payments of SMR liability

     —     (2,058 )   —     —     (2,058 )

Share-based payment activity

     (8,067 )   907     —     —     (7,160 )

Payment of distributions

     (339,967 )   (75,431 )   (140,433 )   215,793     (340,038 )

Intercompany advances, net

     (1,591,329 )   1,591,329     —     —     —  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net cash flows provided by financing activities

     356,611     1,582,330     2,002,646     (1,730,088 )   2,211,499  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net increase in cash and cash equivalents

     209,993     3,399     18,032     —     231,424  

Cash and cash equivalents at beginning of year

     22     99,580     14,730     —     114,332  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Cash and cash equivalents at end of period

   $ 210,015   $ 102,979   $ 32,762   $ —   $ 345,756  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                       

  Year ended December 31, 2011  
 
   Parent   Guarantor
Subsidiaries		   Non-Guarantor
Subsidiaries		   Consolidating
Adjustments		   Consolidated  

Net cash (used in) provided by operating activities

   $ (126,782 ) $ 414,844   $ 129,584   $ (7,243 ) $ 410,403  

Cash flows from investing activities:

                                

Restricted cash

     —     —     2,006     —     2,006  

Capital expenditures

     (789 )   (162,517 )   (399,550 )   12,017     (550,839 )

Acquisition of business

     —     (230,728 )   —     —     (230,728 )

Equity investments

     (47,295 )   (252,367 )   —     299,662     —  

Distributions from consolidated affiliates

     50,718     64,569     —     (115,287 )   —  

Investment in intercompany notes, net

     (37,990 )   —     —     37,990     —  

Proceeds from disposal of property, plant and equipment

     —     606     7,617     (4,773 )   3,450  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net cash flows used in investing activities

     (35,356 )   (580,437 )   (389,927 )   229,609     (776,111 )
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Cash flows from financing activities:

                                

Proceeds from public equity offerings, net

     1,095,488     —     —     —     1,095,488  

Proceeds from Credit Facility

     1,182,200     —     —     —     1,182,200  

Payments of Credit Facility

     (1,116,200 )   —     —     —     (1,116,200 )

Proceeds from long-term debt

     1,199,000     —     —     —     1,199,000  

Payments of long-term debt

     (693,888 )   —     —     —     (693,888 )

Payments of premiums on redemption of long-term debt

     (71,377 )   —     —     —     (71,377 )

Proceeds related to intercompany financing, net

     —     14,990     23,000     (37,990 )   —  

Payments for debt issuance costs, deferred financing costs and registration costs

     (20,163 )   —     —     —     (20,163 )

Acquisition of non-controlling interest, including transaction costs

     (997,601 )   —     —     —     (997,601 )

Contributions from parents and affiliates

     —     47,295     252,367     (299,662 )   —  

Contributions from non-controlling interest

     —     —     126,392     —     126,392  

Payments of SMR Liability

     —     (1,875 )   —     —     (1,875 )

Share-based payment activity

     (6,354 )   1,084     —     —     (5,270 )

Payment of distributions

     (218,398 )   (50,718 )   (127,373 )   115,286     (281,203 )

Intercompany advances, net

     (190,547 )   190,547     —     —     —  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net cash flows provided by financing activities

     162,160     201,323     274,386     (222,366 )   415,503  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Net decrease in cash

     22     35,730     14,043     —     49,795  

Cash and cash equivalents at beginning of year

     —     63,850     687     —     64,537  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Cash and cash equivalents at end of period

   $ 22   $ 99,580   $ 14,730   $ —   $ 114,332  
                       
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​