XML 103 R86.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Guarantor Financial Statements - Balance Sheets (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Feb. 25, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Current assets:          
Cash and cash equivalents $ 343,560   $ 86,655 $ 285,498 $ 93,699
Accounts receivable 780,956   562,214    
Due from Related Parties, Current 534   295    
Inventories 77,120   49,397    
Other Assets, Current 18,711   17,264    
Assets, Current 1,220,881   715,825    
Property, plant and equipment (net of accumulated depreciation of $648,434 and $607,903, respectively) 3,845,508   3,457,326    
Equity method investments 276,893   274,009    
Goodwill 334,893 $ 78,768 257,302    
Intangible Assets, Net (Excluding Goodwill) 466,934   365,038    
Other noncurrent assets 134,847   140,807    
Right-of-Use Asset, Operating and Finance Leases 94,082   0    
Assets 6,374,038   5,210,307    
Current liabilities:          
Accounts Payable 750,635   494,792    
Due to Related Parties 1,042   3,715    
Accrued liabilities 100,941   115,095    
Other current liabilities including deferred revenue and current portion of long-term debt 28,025   23,555    
Liabilities, Current 880,643   637,157    
Long-term debt 2,461,583   2,278,834    
Deferred income taxes 142,461   55,789    
Other Liabilities, Noncurrent 142,538   38,548    
Commitments and Contingencies      
Redeemable preferred stock, $0.01 par value, $373,790 liquidation preference (authorized - 4,000 shares; issued - 350 shares) 366,087   359,658    
Subsidiary Preferred Stock, Value Outstanding 250,239   0    
Stockholders' Equity Attributable to Parent 1,355,214   1,490,832    
Stockholders' Equity Attributable to Noncontrolling Interest 775,273   349,489    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 2,130,487   1,840,321 1,620,163 1,658,365
Liabilities and Equity 6,374,038   5,210,307    
Consolidation, Eliminations [Member]          
Current assets:          
Cash and cash equivalents (1,558)   (4,151) (4,863) (8,630)
Accounts receivable 0   0    
Due from Related Parties, Current 0   0    
Inventories 0   0    
Other Assets, Current 0   0    
Assets, Current (1,558)   (4,151)    
Property, plant and equipment (net of accumulated depreciation of $648,434 and $607,903, respectively) 0   0    
Equity method investments (4,272,474)   (4,546,932)    
Goodwill 0   0    
Intangible Assets, Net (Excluding Goodwill) 0   0    
Other noncurrent assets 0   0    
Right-of-Use Asset, Operating and Finance Leases 0        
Assets (4,274,032)   (4,551,083)    
Current liabilities:          
Accounts Payable 0   0    
Due to Related Parties 0   0    
Accrued liabilities 0   2    
Other current liabilities including deferred revenue and current portion of long-term debt 0   0    
Liabilities, Current 0   2    
Long-term debt (6,458)   (6,315)    
Deferred income taxes 0   0    
Other Liabilities, Noncurrent 0   0    
Commitments and Contingencies        
Redeemable preferred stock, $0.01 par value, $373,790 liquidation preference (authorized - 4,000 shares; issued - 350 shares) 0   0    
Subsidiary Preferred Stock, Value Outstanding 0        
Stockholders' Equity Attributable to Parent (4,267,574)   (4,544,770)    
Stockholders' Equity Attributable to Noncontrolling Interest 0   0    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest (4,267,574)   (4,544,770)    
Liabilities and Equity (4,274,032)   (4,551,083)    
Reportable Legal Entities [Member] | Parent Company [Member]          
Current assets:          
Cash and cash equivalents 275,687   40,064 233,282 32,457
Accounts receivable 1   83    
Due from Related Parties, Current 166   120    
Inventories 0   0    
Other Assets, Current 6,633   6,682    
Assets, Current 282,487   46,949    
Property, plant and equipment (net of accumulated depreciation of $648,434 and $607,903, respectively) 6,956   6,732    
Equity method investments 2,839,934   3,267,581    
Goodwill 0   0    
Intangible Assets, Net (Excluding Goodwill) 3   5    
Other noncurrent assets 31,653   41,981    
Right-of-Use Asset, Operating and Finance Leases 7,133        
Assets 3,168,166   3,363,248    
Current liabilities:          
Accounts Payable 136   38    
Due to Related Parties 6   1    
Accrued liabilities 22,087   33,239    
Other current liabilities including deferred revenue and current portion of long-term debt 5,245   5,723    
Liabilities, Current 27,474   39,001    
Long-term debt 1,348,742   1,467,083    
Deferred income taxes 63,672   4,882    
Other Liabilities, Noncurrent 6,977   1,792    
Commitments and Contingencies        
Redeemable preferred stock, $0.01 par value, $373,790 liquidation preference (authorized - 4,000 shares; issued - 350 shares) 366,087   359,658    
Subsidiary Preferred Stock, Value Outstanding 0        
Stockholders' Equity Attributable to Parent 1,355,214   1,490,832    
Stockholders' Equity Attributable to Noncontrolling Interest 0   0    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 1,355,214   1,490,832    
Liabilities and Equity 3,168,166   3,363,248    
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]          
Current assets:          
Cash and cash equivalents 0   0 0 0
Accounts receivable 650,600   461,980    
Due from Related Parties, Current 85   18    
Inventories 77,120   49,397    
Other Assets, Current 4,845   6,711    
Assets, Current 732,650   518,106    
Property, plant and equipment (net of accumulated depreciation of $648,434 and $607,903, respectively) 986,165   992,974    
Equity method investments 1,709,433   1,553,360    
Goodwill 0   0    
Intangible Assets, Net (Excluding Goodwill) 117,533   119,583    
Other noncurrent assets 4,675   4,788    
Right-of-Use Asset, Operating and Finance Leases 6,534        
Assets 3,556,990   3,188,811    
Current liabilities:          
Accounts Payable 689,162   444,984    
Due to Related Parties 1,036   3,714    
Accrued liabilities 10,319   18,424    
Other current liabilities including deferred revenue and current portion of long-term debt 4,583   3,409    
Liabilities, Current 705,100   470,531    
Long-term debt 6,458   6,315    
Deferred income taxes 0   0    
Other Liabilities, Noncurrent 6,616   0    
Commitments and Contingencies        
Redeemable preferred stock, $0.01 par value, $373,790 liquidation preference (authorized - 4,000 shares; issued - 350 shares) 0   0    
Subsidiary Preferred Stock, Value Outstanding 0        
Stockholders' Equity Attributable to Parent 2,838,816   2,711,965    
Stockholders' Equity Attributable to Noncontrolling Interest 0   0    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 2,838,816   2,711,965    
Liabilities and Equity 3,556,990   3,188,811    
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]          
Current assets:          
Cash and cash equivalents 69,431   50,742 $ 57,079 $ 69,872
Accounts receivable 130,355   100,151    
Due from Related Parties, Current 283   157    
Inventories 0   0    
Other Assets, Current 7,233   3,871    
Assets, Current 207,302   154,921    
Property, plant and equipment (net of accumulated depreciation of $648,434 and $607,903, respectively) 2,852,387   2,457,620    
Equity method investments 0   0    
Goodwill 334,893   257,302    
Intangible Assets, Net (Excluding Goodwill) 349,398   245,450    
Other noncurrent assets 98,519   94,038    
Right-of-Use Asset, Operating and Finance Leases 80,415        
Assets 3,922,914   3,209,331    
Current liabilities:          
Accounts Payable 61,337   49,770    
Due to Related Parties 0   0    
Accrued liabilities 68,535   63,430    
Other current liabilities including deferred revenue and current portion of long-term debt 18,197   14,423    
Liabilities, Current 148,069   127,623    
Long-term debt 1,112,841   811,751    
Deferred income taxes 78,789   50,907    
Other Liabilities, Noncurrent 128,945   36,756    
Commitments and Contingencies        
Redeemable preferred stock, $0.01 par value, $373,790 liquidation preference (authorized - 4,000 shares; issued - 350 shares) 0   0    
Subsidiary Preferred Stock, Value Outstanding 250,239        
Stockholders' Equity Attributable to Parent 1,428,758   1,832,805    
Stockholders' Equity Attributable to Noncontrolling Interest 775,273   349,489    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 2,204,031   2,182,294    
Liabilities and Equity $ 3,922,914   $ 3,209,331