XML 18 R89.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor Subsidiaries (Consolidating Statement Of Cash Flow) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Operating Activities                              
Net income (loss) $ 47,600 $ 69,200 $ 32,700 $ 5,300 $ 77,500 $ 45,000 $ 51,800 $ 39,300 $ 154,800 $ 213,600 $ 245,300        
Adjustments to reconcile net income to net cash provided by operating activities                              
Depreciation and amortization                 152,200 134,000 116,900        
Deferred and noncurrent income tax charges (benefits)                 23,700 37,900 (50,400)        
Accretion of asset retirement obligations                 2,100 2,000 1,800        
Pretax (gains) losses from sale of assets                 (100) 1,100 3,900        
Net decrease (increase) in noncash operating working capital                 (48,700) 2,300 (36,900)        
Equity in earnings                 0 0 0        
Loss on early debt extinguishment                 14,800 0 0        
Other operating activities - net                 14,500 7,800 3,000        
Net cash provided by operating activities                 313,300 398,700 283,600        
Investing Activities                              
Property additions                 (204,800) (204,300) (258,300)        
Proceeds from sale of assets                 2,500 1,200 900        
Other investing activities - net                 (800) (6,000) (4,700)        
Net cash required by investing activities                 (203,100) (209,100) (262,100)        
Financing Activities                              
Purchase of treasury stock                 (165,800) (144,400) (206,000)        
Repayments of debt                 (573,400) (21,300) (131,400)        
Borrowings of debt                 743,800 0 338,800        
Early debt extinguishment costs                 (10,400) 0 0        
Debt issuance costs                 (4,100) 0 (1,100)        
Amounts related to share-based compensation                 (4,500) (9,400) (5,600)        
Net distributions to parent                 0 0 0        
Net cash required by financing activities                 (14,400) (175,100) (5,300)        
Net change in cash, cash equivalents, and restricted cash                 95,800 14,500 16,200        
Cash, cash equivalents, and restricted cash at January 1       184,500       170,000 184,500 170,000 153,800        
Cash, cash equivalents, and restricted cash at December 31 280,300       184,500       280,300 184,500 170,000        
Reconciliation of Cash, Cash Equivalents and Restricted Cash                              
Cash and cash equivalents                       $ 280,300 $ 184,500 $ 170,000 $ 153,800
Restricted cash                       0 0 0 0
Cash, cash equivalents, and restricted cash 280,300     184,500 184,500     170,000 280,300 170,000 170,000 280,300 184,500 170,000 153,800
Eliminations                              
Operating Activities                              
Net income (loss)                 (154,300) (213,100) (245,300)        
Adjustments to reconcile net income to net cash provided by operating activities                              
Depreciation and amortization                 0 0 0        
Deferred and noncurrent income tax charges (benefits)                 0 0 0        
Accretion of asset retirement obligations                 0 0 0        
Pretax (gains) losses from sale of assets                 0 0 0        
Net decrease (increase) in noncash operating working capital                 0 0 0        
Equity in earnings                 154,300 213,100 245,300        
Loss on early debt extinguishment                 0            
Other operating activities - net                 0 0 0        
Net cash provided by operating activities                 0 0 0        
Investing Activities                              
Property additions                 0 0 0        
Proceeds from sale of assets                 0 0 0        
Other investing activities - net                 0 0 0        
Net cash required by investing activities                 0 0 0        
Financing Activities                              
Purchase of treasury stock                 0 0 0        
Repayments of debt                 0 0 0        
Borrowings of debt                 0 0 0        
Early debt extinguishment costs                 0            
Debt issuance costs                 0 0 0        
Amounts related to share-based compensation                 0 0 0        
Net distributions to parent                 0 0 0        
Net cash required by financing activities                 0 0 0        
Net change in cash, cash equivalents, and restricted cash                 0 0 0        
Cash, cash equivalents, and restricted cash at January 1       0       0 0 0 0        
Cash, cash equivalents, and restricted cash at December 31 0       0       0 0 0        
Reconciliation of Cash, Cash Equivalents and Restricted Cash                              
Cash and cash equivalents                       0 0 0 0
Restricted cash                       0 0 0 0
Cash, cash equivalents, and restricted cash 0     0 0     0 0 0 0 0 0 0 0
Parent Company                              
Financing Activities                              
Early debt extinguishment costs                 0            
Parent Company | Reportable Legal Entities                              
Operating Activities                              
Net income (loss)                 320,600 1,187,300 245,300        
Adjustments to reconcile net income to net cash provided by operating activities                              
Depreciation and amortization                 0 0 0        
Deferred and noncurrent income tax charges (benefits)                 0 0 0        
Accretion of asset retirement obligations                 0 0 0        
Pretax (gains) losses from sale of assets                 0 0 0        
Net decrease (increase) in noncash operating working capital                 0 0 0        
Equity in earnings                 (154,800) (213,600) (245,300)        
Loss on early debt extinguishment                 0            
Other operating activities - net                 0 0 0        
Net cash provided by operating activities                 165,800 973,700 0        
Investing Activities                              
Property additions                 0 0 0        
Proceeds from sale of assets                 0 0 0        
Other investing activities - net                 0 0 0        
Net cash required by investing activities                 0 0 0        
Financing Activities                              
Purchase of treasury stock                 (165,800) (144,400) (206,000)        
Repayments of debt                 0 0 0        
Borrowings of debt                 0 0 0        
Debt issuance costs                 0 0 0        
Amounts related to share-based compensation                 0 0 0        
Net distributions to parent                 0 (829,300) 206,000        
Net cash required by financing activities                 (165,800) (973,700) 0        
Net change in cash, cash equivalents, and restricted cash                 0 0 0        
Cash, cash equivalents, and restricted cash at January 1       0       0 0 0 0        
Cash, cash equivalents, and restricted cash at December 31 0       0       0 0 0        
Reconciliation of Cash, Cash Equivalents and Restricted Cash                              
Cash and cash equivalents                       0 0 0 0
Restricted cash                       0 0 0 0
Cash, cash equivalents, and restricted cash 0     0 0     0 0 0 0 0 0 0 0
Issuer                              
Financing Activities                              
Early debt extinguishment costs                 (10,400)            
Issuer | Reportable Legal Entities                              
Operating Activities                              
Net income (loss)                 (11,000) (760,100) 245,300        
Adjustments to reconcile net income to net cash provided by operating activities                              
Depreciation and amortization                 152,100 134,000 116,900        
Deferred and noncurrent income tax charges (benefits)                 23,700 37,900 (50,400)        
Accretion of asset retirement obligations                 2,100 2,000 1,800        
Pretax (gains) losses from sale of assets                 (100) 1,100 3,900        
Net decrease (increase) in noncash operating working capital                 (48,600) 2,400 (36,900)        
Equity in earnings                 500 500 0        
Loss on early debt extinguishment                 14,800            
Other operating activities - net                 14,500 7,800 3,000        
Net cash provided by operating activities                 148,000 (574,400) 283,600        
Investing Activities                              
Property additions                 (198,800) (203,100) (257,100)        
Proceeds from sale of assets                 2,500 1,200 900        
Other investing activities - net                 (800) (6,000) (4,700)        
Net cash required by investing activities                 (197,100) (207,900) (260,900)        
Financing Activities                              
Purchase of treasury stock                 0 0 0        
Repayments of debt                 (573,400) (21,300) (131,400)        
Borrowings of debt                 743,800 0 338,800        
Debt issuance costs                 (4,100) 0 (1,100)        
Amounts related to share-based compensation                 (4,500) (9,400) (5,600)        
Net distributions to parent                 (6,900) 827,100 (207,300)        
Net cash required by financing activities                 144,500 796,400 (6,600)        
Net change in cash, cash equivalents, and restricted cash                 95,400 14,100 16,100        
Cash, cash equivalents, and restricted cash at January 1       184,000       169,900 184,000 169,900 153,800        
Cash, cash equivalents, and restricted cash at December 31 279,400       184,000       279,400 184,000 169,900        
Reconciliation of Cash, Cash Equivalents and Restricted Cash                              
Cash and cash equivalents                       279,400 184,000 169,900 153,800
Restricted cash                       0 0 0 0
Cash, cash equivalents, and restricted cash 279,400     184,000 184,000     169,900 184,000 169,900 169,900 279,400 184,000 169,900 153,800
Guarantor Subsidiaries                              
Financing Activities                              
Early debt extinguishment costs                 0            
Guarantor Subsidiaries | Reportable Legal Entities                              
Operating Activities                              
Net income (loss)                 (500) (500) 0        
Adjustments to reconcile net income to net cash provided by operating activities                              
Depreciation and amortization                 100 0 0        
Deferred and noncurrent income tax charges (benefits)                 0 0 0        
Accretion of asset retirement obligations                 0 0 0        
Pretax (gains) losses from sale of assets                 0 0 0        
Net decrease (increase) in noncash operating working capital                 (100) (100) 0        
Equity in earnings                 0 0 0        
Loss on early debt extinguishment                 0            
Other operating activities - net                 0 0 0        
Net cash provided by operating activities                 (500) (600) 0        
Investing Activities                              
Property additions                 (6,000) (1,200) (1,200)        
Proceeds from sale of assets                 0 0 0        
Other investing activities - net                 0 0 0        
Net cash required by investing activities                 (6,000) (1,200) (1,200)        
Financing Activities                              
Purchase of treasury stock                 0 0 0        
Repayments of debt                 0 0 0        
Borrowings of debt                 0 0 0        
Debt issuance costs                 0 0 0        
Amounts related to share-based compensation                 0 0 0        
Net distributions to parent                 6,900 2,200 1,300        
Net cash required by financing activities                 6,900 2,200 1,300        
Net change in cash, cash equivalents, and restricted cash                 400 400 100        
Cash, cash equivalents, and restricted cash at January 1       500       100 500 100 0        
Cash, cash equivalents, and restricted cash at December 31 900       500       900 500 100        
Reconciliation of Cash, Cash Equivalents and Restricted Cash                              
Cash and cash equivalents                       900 500 100 0
Restricted cash                       0 0 0 0
Cash, cash equivalents, and restricted cash 900     500 500     100 900 100 0 900 500 100 0
Non-Guarantor Subsidiaries                              
Financing Activities                              
Early debt extinguishment costs                 0            
Non-Guarantor Subsidiaries | Reportable Legal Entities                              
Operating Activities                              
Net income (loss)                 0 0 0        
Adjustments to reconcile net income to net cash provided by operating activities                              
Depreciation and amortization                 0 0 0        
Deferred and noncurrent income tax charges (benefits)                 0 0 0        
Accretion of asset retirement obligations                 0 0 0        
Pretax (gains) losses from sale of assets                 0 0 0        
Net decrease (increase) in noncash operating working capital                 0 0 0        
Equity in earnings                 0 0 0        
Loss on early debt extinguishment                 0            
Other operating activities - net                 0 0 0        
Net cash provided by operating activities                 0 0 0        
Investing Activities                              
Property additions                 0 0 0        
Proceeds from sale of assets                 0 0 0        
Other investing activities - net                 0 0 0        
Net cash required by investing activities                 0 0 0        
Financing Activities                              
Purchase of treasury stock                 0 0 0        
Repayments of debt                 0 0 0        
Borrowings of debt                 0 0 0        
Debt issuance costs                 0 0 0        
Amounts related to share-based compensation                 0 0 0        
Net distributions to parent                 0 0 0        
Net cash required by financing activities                 0 0 0        
Net change in cash, cash equivalents, and restricted cash                 0 0 0        
Cash, cash equivalents, and restricted cash at January 1       0       0 0 0 0        
Cash, cash equivalents, and restricted cash at December 31 0       0       0 0 0        
Reconciliation of Cash, Cash Equivalents and Restricted Cash                              
Cash and cash equivalents                       0 0 0 0
Restricted cash                       0 0 0 0
Cash, cash equivalents, and restricted cash $ 0     $ 0 $ 0     $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0