XML 25 R42.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
Schedule of condensed balance sheet

Condensed Consolidating Balance Sheets
As of December 31, 2019 and 2018
(in millions)
 
 
 
As of December 31, 2019
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Total current assets
$
8

 
$
436

 
$
60

 
$
(13
)
 
$
491

Investments in consolidated subsidiaries
5,956

 
223

 

 
(6,179
)
 

Total property, plant and equipment, net
35

 
5,846

 
471

 

 
6,352

Other assets
1

 
82

 
32

 

 
115

TOTAL ASSETS
$
6,000

 
$
6,587

 
$
563

 
$
(6,192
)
 
$
6,958

 
 
 
 
 
 
 
 
 
 
Total current liabilities
248

 
469

 
5

 
(13
)
 
709

Long-term debt
4,877

 

 

 

 
4,877

Deferred gain and issuance costs, net
146

 

 

 

 
146

Other long-term liabilities
167

 
549

 
4

 

 
720

Amounts due to (from) affiliates
951

 
(953
)
 
2

 

 

Mezzanine equity

 

 
802

 

 
802

Total equity
(389
)
 
6,522

 
(250
)
 
(6,179
)
 
(296
)
TOTAL LIABILITIES AND EQUITY
$
6,000

 
$
6,587

 
$
563

 
$
(6,192
)
 
$
6,958

 
As of December 31, 2018
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Total current assets
$
7

 
$
590

 
$
56

 
$
(13
)
 
$
640

Investments in consolidated subsidiaries
5,440

 
96

 

 
(5,536
)
 

Total property, plant and equipment, net
23

 
5,913

 
519

 

 
6,455

Other assets
4

 
32

 
27

 

 
63

TOTAL ASSETS
$
5,474

 
$
6,631

 
$
602

 
$
(5,549
)
 
$
7,158

 
 
 
 
 
 
 
 
 
 
Total current liabilities
143

 
465

 
12

 
(13
)
 
607

Long-term debt
5,251

 

 

 

 
5,251

Deferred gain and issuance costs, net
216

 

 

 

 
216

Other long-term liabilities
140

 
431

 
4

 

 
575

Amounts due to (from) affiliates
85

 
(86
)
 
1

 

 

Mezzanine equity

 

 
756

 

 
756

Total equity
(361
)
 
5,821

 
(171
)
 
(5,536
)
 
(247
)
TOTAL LIABILITIES AND EQUITY
$
5,474

 
$
6,631

 
$
602

 
$
(5,549
)
 
$
7,158





Schedule of condensed income statement
Condensed Consolidating Statements of Operations
For the years ended December 31, 2019, 2018 and 2017
(in millions)
 
 
 
For the year ended December 31, 2019
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Total revenues
$

 
$
2,445

 
$
482

 
$
(293
)
 
$
2,634

Total costs
186

 
2,064

 
248

 
(293
)
 
2,205

Non-operating (loss) income
(332
)
 
3

 

 

 
(329
)
Income tax provision
(1
)
 
 
 
 
 
 
 
(1
)
NET (LOSS) INCOME
(519
)
 
384

 
234

 

 
99

Net income attributable to noncontrolling interest

 

 
(127
)
 

 
(127
)
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCK
$
(519
)
 
$
384

 
$
107

 
$

 
$
(28
)

 
For the year ended December 31, 2018
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Total revenues
$
1

 
$
2,897

 
$
427

 
$
(261
)
 
$
3,064

Total costs
207

 
2,128

 
221

 
(261
)
 
2,295

Non-operating (loss) income
(348
)
 
8

 

 

 
(340
)
NET (LOSS) INCOME
(554
)
 
777

 
206

 

 
429

Net income attributable to noncontrolling interest

 

 
(101
)
 

 
(101
)
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCK
$
(554
)
 
$
777

 
$
105

 
$

 
$
328


 
For the year ended December 31, 2017
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Total revenues
$
42

 
$
1,947

 
$
17

 
$

 
$
2,006

Total costs
226

 
1,694

 
13

 

 
1,933

Non-operating (loss) income
(353
)
 
18

 

 

 
(335
)
NET (LOSS) INCOME
(537
)
 
271

 
4

 

 
(262
)
Net income attributable to noncontrolling interest

 

 
(4
)
 

 
(4
)
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCK
$
(537
)
 
$
271

 
$

 
$

 
$
(266
)





Schedule of condensed cash flow statement
 Condensed Consolidating Statements of Cash Flows
For the years ended December 31, 2019, 2018 and 2017
(in millions)
 
 
 
 
 
 
 
 
 
 
 
For the year ended December 31, 2019
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net cash (used) provided by operating activities
$
(673
)
 
$
1,082

 
$
267

 
$

 
$
676

Net cash used in investing activities
(15
)
 
(378
)
 
(1
)
 

 
(394
)
Net cash provided (used) by financing activities
688

 
(705
)
 
(265
)
 

 
(282
)
Decrease (increase) in cash

 
(1
)
 
1

 

 

Cash—beginning of period

 
7

 
10

 

 
17

Cash—end of period
$

 
$
6

 
$
11

 
$

 
$
17


 
For the year ended December 31, 2018
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net cash (used) provided by operating activities
$
(633
)
 
$
1,374

 
$
(280
)
 
$

 
$
461

Net cash used in investing activities
(8
)
 
(1,138
)
 
(10
)
 

 
(1,156
)
Net cash provided (used) by financing activities
634

 
(237
)
 
295

 

 
692

(Decrease) increase in cash
(7
)
 
(1
)
 
5

 

 
(3
)
Cash—beginning of period
7

 
8

 
5

 

 
20

Cash—end of period
$

 
$
7

 
$
10

 
$

 
$
17


 
For the year ended December 31, 2017
 
Parent
 
Combined Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net cash (used) provided by operating activities
$
(481
)
 
$
718

 
$
11

 
$

 
$
248

Net cash used in investing activities
(4
)
 
(212
)
 
(97
)
 

 
(313
)
Net cash provided (used) by financing activities
492

 
(510
)
 
91

 

 
73

Increase (decrease) in cash
7

 
(4
)
 
5

 

 
8

Cash—beginning of period

 
12

 

 

 
12

Cash—end of period
$
7

 
$
8

 
$
5

 
$

 
$
20