XML 109 R74.htm IDEA: XBRL DOCUMENT v3.10.0.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION CONDENSED CONSOLIDATING FINANCIAL STATEMENTS, Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Operating activities      
Cash provided by operating activities $ 2,186,719 $ 1,315,412 $ 1,353,220
Investing activities      
Capital expenditures (2,141,475) (512,393) (624,634)
Contributions to unconsolidated affiliates (1,748) (87,861) (68,275)
Cash provided by (used in) investing activities (2,114,888) (567,633) (615,445)
Financing activities      
Dividends paid (1,335,058) (829,414) (517,601)
Distributions to noncontrolling interests (3,500) (276,260) (549,419)
Borrowing (repayment) of short-term borrowings, net (614,673) (495,604) 563,937
Issuance of long-term debt, net of discounts 1,795,773 1,190,496 1,000,000
Debt financing costs (13,441) (11,425) (2,770)
Repayment of long-term debt (932,650) (994,776) (1,108,040)
Issuance of common stock 1,203,981 471,358 21,971
Acquisition of noncontrolling interests (195,000) 0 0
Other, net (2,481) (13,836) 5,403
Cash used in financing activities (97,049) (959,461) (586,519)
Change in cash and cash equivalents (25,218) (211,682) 151,256
Cash and cash equivalents at beginning of period 37,193 248,875 97,619
Cash and cash equivalents at end of period 11,975 37,193 248,875
Reportable Legal Entities | Parent Issuer & Guarantor      
Operating activities      
Cash provided by operating activities 1,325,100 947,400 717,000
Investing activities      
Capital expenditures (18,800) 0 (200)
Contributions to unconsolidated affiliates   0  
Other investing activities 0 0 0
Cash provided by (used in) investing activities (18,800) 0 (200)
Financing activities      
Dividends paid (1,335,100) (829,400) (517,600)
Distributions to noncontrolling interests 0 0 0
Intercompany borrowings (advances), net (2,154,400) (2,500,700) (63,100)
Borrowing (repayment) of short-term borrowings, net (614,700) 614,700 0
Issuance of long-term debt, net of discounts 1,795,800 1,190,500 0
Debt financing costs     0
Repayment of long-term debt 0 (87,100) (300)
Issuance of common stock 1,204,000 471,400 22,000
Acquisition of noncontrolling interests (195,000)    
Other, net (32,100) (18,100) (1,700)
Cash used in financing activities (1,331,500) (1,158,700) (560,700)
Change in cash and cash equivalents (25,200) (211,300) 156,100
Change in cash and cash equivalents included in discontinued operations     (100)
Change in cash and cash equivalents included in continuing operations     156,000
Cash and cash equivalents at beginning of period 37,200 248,500 92,500
Cash and cash equivalents at end of period 12,000 37,200 248,500
Reportable Legal Entities | Subsidiary Issuer & Guarantor      
Operating activities      
Cash provided by operating activities 1,344,700 1,348,300 1,334,500
Investing activities      
Capital expenditures 0 0 0
Contributions to unconsolidated affiliates   0  
Other investing activities 0 0 0
Cash provided by (used in) investing activities 0 0 0
Financing activities      
Dividends paid (1,332,000) (1,332,000) (1,332,000)
Distributions to noncontrolling interests 0 0 0
Intercompany borrowings (advances), net 912,300 2,001,200 (470,800)
Borrowing (repayment) of short-term borrowings, net 0 (1,110,300) 563,900
Issuance of long-term debt, net of discounts 0 0 1,000,000
Debt financing costs     (2,800)
Repayment of long-term debt (925,000) (900,000) (1,100,000)
Issuance of common stock 0 0 0
Acquisition of noncontrolling interests 0    
Other, net 0 (7,200) 7,200
Cash used in financing activities (1,344,700) (1,348,300) (1,334,500)
Change in cash and cash equivalents 0 0 0
Change in cash and cash equivalents included in discontinued operations     0
Change in cash and cash equivalents included in continuing operations     0
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period 0 0 0
Reportable Legal Entities | Guarantor Subsidiary      
Operating activities      
Cash provided by operating activities 67,900 59,000 70,000
Investing activities      
Capital expenditures 0 0 0
Contributions to unconsolidated affiliates   (83,000)  
Other investing activities 15,300 14,800 34,900
Cash provided by (used in) investing activities 15,300 (68,200) 34,900
Financing activities      
Dividends paid (1,332,000) (1,332,000) (1,332,000)
Distributions to noncontrolling interests 0 0 0
Intercompany borrowings (advances), net 1,248,800 1,340,800 1,222,400
Borrowing (repayment) of short-term borrowings, net 0 0 0
Issuance of long-term debt, net of discounts 0 0 0
Debt financing costs     0
Repayment of long-term debt 0 0 0
Issuance of common stock 0 0 0
Acquisition of noncontrolling interests 0    
Other, net 0 0 0
Cash used in financing activities (83,200) 8,800 (109,600)
Change in cash and cash equivalents 0 (400) (4,700)
Change in cash and cash equivalents included in discontinued operations     0
Change in cash and cash equivalents included in continuing operations     (4,700)
Cash and cash equivalents at beginning of period 0 400 5,100
Cash and cash equivalents at end of period 0 0 400
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries      
Operating activities      
Cash provided by operating activities 2,113,000 1,353,700 1,353,900
Investing activities      
Capital expenditures (2,122,700) (512,400) (624,400)
Contributions to unconsolidated affiliates   (4,900)  
Other investing activities 11,300 17,900 (25,700)
Cash provided by (used in) investing activities (2,111,400) (499,400) (650,100)
Financing activities      
Dividends paid 0 0 0
Distributions to noncontrolling interests (3,500) (5,300) (7,500)
Intercompany borrowings (advances), net (6,700) (841,300) (688,500)
Borrowing (repayment) of short-term borrowings, net 0 0 0
Issuance of long-term debt, net of discounts 0 0 0
Debt financing costs     0
Repayment of long-term debt (7,700) (7,700) (7,700)
Issuance of common stock 0 0 0
Acquisition of noncontrolling interests 0    
Other, net 16,300 0 (100)
Cash used in financing activities (1,600) (854,300) (703,800)
Change in cash and cash equivalents 0 0 0
Change in cash and cash equivalents included in discontinued operations     0
Change in cash and cash equivalents included in continuing operations     0
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period 0 0 0
Reportable Legal Entities | Total      
Operating activities      
Cash provided by operating activities 2,186,700 1,315,400 1,353,300
Investing activities      
Capital expenditures (2,141,500) (512,400) (624,600)
Contributions to unconsolidated affiliates   (87,900)  
Other investing activities 26,600 32,700 9,200
Cash provided by (used in) investing activities (2,114,900) (567,600) (615,400)
Financing activities      
Dividends paid (1,335,100) (829,400) (517,600)
Distributions to noncontrolling interests (3,500) (276,300) (549,400)
Intercompany borrowings (advances), net 0 0 0
Borrowing (repayment) of short-term borrowings, net (614,700) (495,600) 563,900
Issuance of long-term debt, net of discounts 1,795,800 1,190,500 1,000,000
Debt financing costs     (2,800)
Repayment of long-term debt (932,700) (994,800) (1,108,000)
Issuance of common stock 1,204,000 471,400 22,000
Acquisition of noncontrolling interests (195,000)    
Other, net (15,800) (25,300) 5,400
Cash used in financing activities (97,000) (959,500) (586,500)
Change in cash and cash equivalents (25,200) (211,700) 151,400
Change in cash and cash equivalents included in discontinued operations     (100)
Change in cash and cash equivalents included in continuing operations     151,300
Cash and cash equivalents at beginning of period 37,200 248,900 97,600
Cash and cash equivalents at end of period 12,000 37,200 248,900
Consolidating Entries      
Operating activities      
Cash provided by operating activities (2,664,000) (2,393,000) (2,122,100)
Investing activities      
Capital expenditures 0 0 0
Contributions to unconsolidated affiliates   0  
Other investing activities 0 0 0
Cash provided by (used in) investing activities 0 0 0
Financing activities      
Dividends paid 2,664,000 2,664,000 2,664,000
Distributions to noncontrolling interests 0 (271,000) (541,900)
Intercompany borrowings (advances), net 0 0 0
Borrowing (repayment) of short-term borrowings, net 0 0 0
Issuance of long-term debt, net of discounts 0 0 0
Debt financing costs     0
Repayment of long-term debt 0 0 0
Issuance of common stock 0 0 0
Acquisition of noncontrolling interests 0    
Other, net 0 0 0
Cash used in financing activities 2,664,000 2,393,000 2,122,100
Change in cash and cash equivalents 0 0 0
Change in cash and cash equivalents included in discontinued operations     0
Change in cash and cash equivalents included in continuing operations     0
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period $ 0 $ 0 $ 0