XML 51 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Variable Interest Entities (Tables)
6 Months Ended
Jun. 30, 2013
Variable Interest Entity and Equity Method Investment  
Schedule of misstatement impact on condensed consolidated balance sheet

The impact of the misstatement is shown in the tables below (in thousands).

 

 

 

December 31, 2012

 

Balance Sheet

 

As previously
reported

 

As restated

 

Cash and cash equivalents

 

$

347,899

 

$

345,756

 

Receivables, net

 

198,769

 

197,977

 

Other current assets

 

35,053

 

34,871

 

Total current assets

 

656,639

 

653,522

 

 

 

 

 

 

 

Property, plant and equipment

 

5,700,176

 

5,542,316

 

Less: accumulated depreciation

 

(624,548

)

(602,698

)

Total property, plant and equipment, net

 

5,075,628

 

4,939,618

 

 

 

 

 

 

 

Investment in unconsolidated affiliate

 

31,179

 

63,054

 

Other long-term assets

 

2,242

 

2,140

 

Total assets

 

6,835,716

 

6,728,362

 

 

 

 

 

 

 

Accounts payable

 

320,645

 

320,627

 

Accrued liabilities

 

391,352

 

390,178

 

Total current liabilities

 

739,226

 

738,034

 

 

 

 

 

 

 

Deferred income taxes

 

191,318

 

189,428

 

Other long-term liabilities

 

134,340

 

134,261

 

 

 

 

 

 

 

Common Units

 

2,134,714

 

2,097,404

 

Non-controlling interest in consolidated subsidiaries

 

328,346

 

261,463

 

 

 

 

 

 

 

Total equity

 

3,215,591

 

3,111,398

 

Total liabilities and equity

 

$

6,835,716

 

$

6,728,362

 

 

Schedule of misstatement impact on condensed consolidated statement of operations

 

 

 

Three months ended June 30, 2012

 

Six months ended June 30, 2012

 

Statement of Operations

 

As previously
reported

 

As restated

 

As previously
reported

 

As restated

 

Revenue

 

$

309,986

 

$

306,755

 

$

709,167

 

$

702,733

 

Total revenue

 

446,053

 

442,822

 

796,519

 

790,085

 

 

 

 

 

 

 

 

 

 

 

Facility expenses

 

48,538

 

48,230

 

97,378

 

96,555

 

Selling, general and administrative expenses

 

21,879

 

21,700

 

47,103

 

46,748

 

Depreciation

 

42,918

 

41,336

 

84,063

 

80,918

 

Accretion of asset retirement obligations

 

161

 

160

 

399

 

396

 

Total operating expenses

 

187,151

 

185,081

 

486,178

 

481,852

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

258,902

 

257,741

 

310,341

 

308,233

 

Earnings from unconsolidated affiliates

 

551

 

1,109

 

542

 

1,548

 

Income before provision for income tax

 

231,609

 

231,006

 

252,427

 

251,325

 

Net income

 

187,136

 

186,533

 

203,409

 

202,307

 

Net (income) loss attributable to non-controlling interest

 

(228

)

375

 

(481

)

621

 

Schedule of misstatement impact on condensed consolidated statement of cash flows

 

 

 

Six months ended June 30, 2012

 

Statement of Cash Flows

 

As previously
reported

 

As restated

 

Net income

 

$

203,409

 

$

202,307

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

84,063

 

80,918

 

Accretion of asset retirement obligations

 

399

 

396

 

Equity in (earnings) loss of unconsolidated affiliate

 

(542

)

(1,548

)

Distributions from unconsolidated affiliate

 

1,700

 

4,566

 

Receivables

 

90,664

 

90,337

 

Other current assets

 

2,738

 

2,638

 

Accounts payable and accrued liabilities

 

(71,784

)

(71,783

)

Net cash provided by operating activities

 

256,437

 

253,621

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capital expenditures

 

(582,203

)

(580,980

)

Investment in unconsolidated affiliates

 

 

(839

)

Net cash flows used in investing activities

 

(1,087,498

)

(1,087,114

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Contributions from non-controlling interest

 

1,940

 

1,101

 

Payment of distributions to non-controlling interest

 

(2,937

)

(71

)

Net cash flows provided by financing activities

 

839,507

 

841,534

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

8,446

 

8,041

 

Cash and cash equivalents at beginning of year

 

117,016

 

114,332

 

Cash and cash equivalents at end of period

 

125,462

 

122,373

 

 

 

 

 

 

 

Schedule of misstatement impact on condensed consolidated statement of changes in equity

 

 

 

Common Units

 

Non-controlling Interest

 

Total Equity

 

Statement of Changes in Equity

 

As
previously
reported

 

As restated

 

As
previously
reported

 

As
restated

 

As
previously
reported

 

As restated

 

December 31, 2011 Balance

 

$

679,309

 

$

642,522

 

$

70,227

 

$

189

 

$

1,502,067

 

$

1,395,242

 

Distributions paid

 

(155,073

)

(155,073

)

(2,937

)

(71

)

(158,010

)

(155,144

)

Contributions from non-controlling interest

 

 

 

1,940

 

1,101

 

1,940

 

1,101

 

Deferred income tax impact from changes in equity.

 

(42,592

)

(42,854

)

 

 

(42,592

)

(42,854

)

Net income

 

202,928

 

202,928

 

481

 

(621

)

203,409

 

202,307

 

June 30, 2012 Balance

 

1,540,189

 

1,503,140

 

69,711

 

598

 

2,362,431

 

2,256,269