XML 16 R55.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Condensed Consolidating Financial Information (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Current assets:        
Cash and cash equivalents $ 28,067 $ 108,887 $ 98,036 $ 85,305
Restricted cash 10,000 20,000    
Receivables and other current assets 329,000 380,748    
Receivables from unconsolidated affiliates, net 18,074 7,097    
Fair value of derivative instruments 18,077 20,921    
Total current assets 403,218 537,653    
Total property, plant and equipment, net 9,420,484 8,652,900    
Other long-term assets:        
Investment in unconsolidated affiliates 916,331 805,633    
Intangibles, net of accumulated amortization 745,258 809,277    
Fair value of derivative instruments 16,863 16,507    
Other long-term assets 157,153 158,808    
Total assets 11,659,307 10,980,778    
Current liabilities:        
Fair value of derivative instruments 854 0    
Payables to unconsolidated affiliates 5,934 8,621    
Other current liabilities 511,215 631,242    
Total current liabilities 518,003 639,863    
Deferred income taxes 348,565 357,260    
Fair value of derivative instruments 20 0    
Long-term debt, net of discounts 4,755,352 3,621,404    
Other long-term liabilities 160,250 169,012    
Equity:        
Non-controlling interest in consolidated subsidiaries 1,019,887 983,477    
Total equity 5,877,117 6,193,239 5,673,358 4,798,133
Total liabilities and equity 11,659,307 10,980,778    
Common Units        
Equity:        
Common units or Class B units 4,556,217 4,758,243    
Total equity 4,556,217 4,758,243 4,320,229 3,476,295
Class B Units        
Equity:        
Common units or Class B units 301,013 451,519    
Total equity $ 301,013 451,519 451,519 602,025
Guarantor Subsidiaries        
Condensed Consolidating Balance Sheets        
Percentage of Partnership interest in subsidiaries guaranteeing the Senior Notes 100.00%      
Reportable legal entities | Parent        
Current assets:        
Cash and cash equivalents       224
Receivables and other current assets $ 4,336 1,219    
Receivables from unconsolidated affiliates, net   247    
Intercompany receivables 160,829 633,994    
Total current assets 165,165 635,460    
Total property, plant and equipment, net 9,928 9,992    
Other long-term assets:        
Investment in consolidated affiliates 9,158,016 7,990,532    
Intercompany notes receivable 238,500 186,100    
Other long-term assets 53,944 52,825    
Total assets 9,625,553 8,874,909    
Current liabilities:        
Intercompany payables 446 3,287    
Payables to unconsolidated affiliates 14      
Other current liabilities 64,983 69,552    
Total current liabilities 65,443 72,839    
Deferred income taxes 4,097 6,162    
Long-term debt, net of discounts 4,755,352 3,621,404    
Other long-term liabilities 8,873 8,794    
Equity:        
Total equity 4,791,788 5,165,710    
Total liabilities and equity 9,625,553 8,874,909    
Reportable legal entities | Parent | Common Units        
Equity:        
Common units or Class B units 4,490,775 4,714,191    
Reportable legal entities | Parent | Class B Units        
Equity:        
Common units or Class B units 301,013 451,519    
Reportable legal entities | Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 2     79,363
Receivables and other current assets 153,697 225,695    
Receivables from unconsolidated affiliates, net 7,388 3,001    
Intercompany receivables 15,580 24,683    
Fair value of derivative instruments 13,138 17,386    
Total current assets 189,805 270,765    
Total property, plant and equipment, net 2,222,107 2,140,565    
Other long-term assets:        
Investment in unconsolidated affiliates 83,792 82,616    
Investment in consolidated affiliates 7,243,734 6,500,008    
Intangibles, net of accumulated amortization 494,633 546,637    
Fair value of derivative instruments 16,686 16,507    
Other long-term assets 26,592 29,412    
Total assets 10,277,349 9,586,510    
Current liabilities:        
Intercompany payables 214,478 729,714    
Fair value of derivative instruments 781      
Payables to unconsolidated affiliates 820      
Other current liabilities 179,530 177,269    
Total current liabilities 395,609 906,983    
Deferred income taxes 344,468 351,098    
Fair value of derivative instruments 20      
Long-term intercompany financing payable 238,500 186,100    
Other long-term liabilities 140,736 151,797    
Equity:        
Total equity 9,158,016 7,990,532    
Total liabilities and equity 10,277,349 9,586,510    
Reportable legal entities | Guarantor Subsidiaries | Common Units        
Equity:        
Common units or Class B units 9,158,016 7,990,532    
Reportable legal entities | Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 28,065 108,887 $ 98,036 $ 5,718
Restricted cash 10,000 20,000    
Receivables and other current assets 170,967 153,834    
Receivables from unconsolidated affiliates, net 10,686 3,849    
Intercompany receivables 46,550 178,109    
Fair value of derivative instruments 4,939 3,535    
Total current assets 271,207 468,214    
Total property, plant and equipment, net 7,215,447 6,550,040    
Other long-term assets:        
Investment in unconsolidated affiliates 842,349 733,226    
Intangibles, net of accumulated amortization 250,625 262,640    
Fair value of derivative instruments 177      
Other long-term assets 76,617 76,571    
Total assets 8,656,422 8,090,691    
Current liabilities:        
Intercompany payables 8,035 103,787    
Fair value of derivative instruments 73      
Payables to unconsolidated affiliates 5,100 8,621    
Other current liabilities 269,326 386,821    
Total current liabilities 282,534 499,229    
Long-term intercompany financing payable 93,064 95,061    
Other long-term liabilities 10,641 8,421    
Equity:        
Total equity 8,270,183 7,487,980    
Total liabilities and equity 8,656,422 8,090,691    
Reportable legal entities | Non-Guarantor Subsidiaries | Common Units        
Equity:        
Common units or Class B units 8,270,183 7,487,980    
Eliminations        
Current assets:        
Intercompany receivables (222,959) (836,786)    
Total current assets (222,959) (836,786)    
Total property, plant and equipment, net (26,998) (47,697)    
Other long-term assets:        
Investment in unconsolidated affiliates (9,810) (10,209)    
Investment in consolidated affiliates (16,401,750) (14,490,540)    
Intercompany notes receivable (238,500) (186,100)    
Total assets (16,900,017) (15,571,332)    
Current liabilities:        
Intercompany payables (222,959) (836,788)    
Other current liabilities (2,624) (2,400)    
Total current liabilities (225,583) (839,188)    
Long-term intercompany financing payable (331,564) (281,161)    
Equity:        
Non-controlling interest in consolidated subsidiaries 1,019,887 983,477    
Total equity (16,342,870) (14,450,983)    
Total liabilities and equity (16,900,017) (15,571,332)    
Eliminations | Common Units        
Equity:        
Common units or Class B units $ (17,362,757) $ (15,434,460)