XML 124 R105.htm IDEA: XBRL DOCUMENT v2.4.0.6
Financial Information Related To Guarantor Subsidiaries (Statement Of Cash Flows) (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Net income (loss) $ 365,935 $ 142,554 $ 81,817
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion 510,526 257,313 220,835
Deferred income taxes 11,218 48,073 8,276
Excess tax benefit from stock-based compensation (1,555) (9,004) (560)
Gain loss from Equity method investment (17,880)    
Reduction in value of assets   46,096 32,004
Stock based and performance share unit compensation expense 36,570 14,032 33,602
Retirement and deferred compensation plan expense 1,607 1,990 4,825
(Earnings) losses from consolidated subsidiaries         
(Earnings) losses from equity-method investments, net of cash received 3,360 (13,152) 2,905
Amortization of debt acquisition costs and note discount 9,856 25,178 23,954
(Gain) loss sale of business 6,649 (8,558) (1,083)
Writeoff of debt acquisition costs and note discount 3,460    
Other reconciling items, net 1,205 (6,426) (4,708)
Changes in operating assets and liabilities, net of acquisitions and dispositions:      
Accounts receivable (42,946) (86,814) (89,800)
Inventory and other current assets 62,720 2,182 85,687
Accounts payable (30,977) 40,289 20,303
Accrued expenses (26,107) 24,961 8,359
Decommissioning liabilities (4,660) (504) (1,759)
Income taxes 152,093 (1,378) 10,510
Other, net (6,031) 15,972 20,806
Net cash provided by (used in) operating activities 1,035,043 492,804 455,973
Cash flows from investing activities:      
Payments for capital expenditures (1,141,922) (484,648) (323,244)
Proceeds from Sale of Available-for-sale Securities, Equity 41,874    
Acquisitions of businesses, net of cash acquired (1,091,161) (1,748) (276,077)
Change in restricted cash held for acquisition of business 785,280 (785,280)  
Cash proceeds from sale of businesses 183,094 22,349 5,250
Proceeds from Sale of Equity Method Investments 34,087    
Purchase of short-term investments, net.   (223,491)  
Proceeds from sale of short-term investments   223,630  
Other 31,630 (721) (9,402)
Intercompany receivables/payables        
Net cash provided by (used in) investing activities (1,157,118) (1,249,909) (603,473)
Cash flows from financing activities:      
Repayments of Long-term Lines of Credit (771,439) (424,913) (577,867)
Proceeds from Long-term Lines of Credit 696,439 324,913 575,867
Proceeds from long-term debt 400,000 1,300,000  
Principal payments of long-term debt (177,546) (400,810) (810)
Payment of debt acquisition costs (25,274) (24,428) (5,182)
Proceeds from exercise of stock options 14,777 10,263 927
Excess tax benefit from stock-based compensation 1,555 9,004 560
Proceeds from issuance of stock through employee benefit plans 2,855 2,206 1,891
Other (10,383) (9,662) (3,443)
Net cash provided by (used in) financing activities 130,984 786,573 (8,057)
Effect of exchange rate changes on cash 2,016 79 (221)
Net increase (decrease) in cash and cash equivalents 10,925 29,547 (155,778)
Cash and cash equivalents at beginning of period 80,274 50,727 206,505
Cash and cash equivalents at end of period 91,199 80,274 50,727
Parent [Member]
     
Cash flows from operating activities:      
Net income (loss) 365,935 142,554 81,817
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion        
Deferred income taxes 7,429 49,946 10,650
Excess tax benefit from stock-based compensation (1,555) (9,004) (560)
Gain loss from Equity method investment       
Reduction in value of assets       
Stock based and performance share unit compensation expense        
Retirement and deferred compensation plan expense        
(Earnings) losses from consolidated subsidiaries (566,021) (218,198) (119,801)
(Earnings) losses from equity-method investments, net of cash received        
Amortization of debt acquisition costs and note discount        
(Gain) loss sale of business        
Writeoff of debt acquisition costs and note discount       
Other reconciling items, net        
Changes in operating assets and liabilities, net of acquisitions and dispositions:      
Accounts receivable        
Inventory and other current assets        
Accounts payable        
Accrued expenses 8 12 38
Decommissioning liabilities       
Income taxes 154,879 (917) 13,536
Other, net (23) (16) (1,417)
Net cash provided by (used in) operating activities (39,348) (35,623) (15,737)
Cash flows from investing activities:      
Payments for capital expenditures        
Proceeds from Sale of Available-for-sale Securities, Equity       
Acquisitions of businesses, net of cash acquired        
Cash proceeds from sale of businesses        
Proceeds from Sale of Equity Method Investments       
Purchase of short-term investments, net.       
Proceeds from sale of short-term investments       
Other        
Intercompany receivables/payables 20,550 14,485 12,359
Net cash provided by (used in) investing activities 20,550 14,485 12,359
Cash flows from financing activities:      
Repayments of Long-term Lines of Credit        
Proceeds from Long-term Lines of Credit        
Proceeds from long-term debt        
Principal payments of long-term debt        
Payment of debt acquisition costs        
Proceeds from exercise of stock options 14,777 10,263 927
Excess tax benefit from stock-based compensation 1,555 9,004 560
Proceeds from issuance of stock through employee benefit plans 2,855 2,206 1,891
Other (389) (335)  
Net cash provided by (used in) financing activities 18,798 21,138 3,378
Effect of exchange rate changes on cash        
Net increase (decrease) in cash and cash equivalents        
Cash and cash equivalents at beginning of period        
Cash and cash equivalents at end of period         
Issuer [Member]
     
Cash flows from operating activities:      
Net income (loss) 566,020 218,198 119,801
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion 685 523 515
Deferred income taxes        
Excess tax benefit from stock-based compensation        
Gain loss from Equity method investment (17,880)    
Reduction in value of assets       
Stock based and performance share unit compensation expense 36,570 14,032 33,602
Retirement and deferred compensation plan expense 1,607 1,990 4,825
(Earnings) losses from consolidated subsidiaries (811,768) (330,553) (255,257)
(Earnings) losses from equity-method investments, net of cash received 2,787 (12,001) 9,005
Amortization of debt acquisition costs and note discount 9,856 25,154 23,954
(Gain) loss sale of business        
Writeoff of debt acquisition costs and note discount 2,714    
Other reconciling items, net 2,860 (1,884) (161)
Changes in operating assets and liabilities, net of acquisitions and dispositions:      
Accounts receivable (493) (117) 275
Inventory and other current assets 174 (117) 163
Accounts payable (1,115) (2,348) 2,001
Accrued expenses (17,540) 7,983 (595)
Decommissioning liabilities       
Income taxes        
Other, net 731 (1,024) (3,143)
Net cash provided by (used in) operating activities (224,792) (80,164) (65,015)
Cash flows from investing activities:      
Payments for capital expenditures (5,041) (93)  
Proceeds from Sale of Available-for-sale Securities, Equity 41,874    
Acquisitions of businesses, net of cash acquired (1,229,327)     
Cash proceeds from sale of businesses 183,094     
Proceeds from Sale of Equity Method Investments 34,087    
Purchase of short-term investments, net.   (223,491)  
Proceeds from sale of short-term investments   223,630  
Other       2,387
Intercompany receivables/payables 273,952 125,015 (102,093)
Net cash provided by (used in) investing activities 83,919 (660,219) (99,706)
Cash flows from financing activities:      
Repayments of Long-term Lines of Credit (771,439) (424,913) (577,867)
Proceeds from Long-term Lines of Credit 696,439 324,913 575,867
Proceeds from long-term debt 400,000 1,300,000  
Principal payments of long-term debt (165,000) (400,000)  
Payment of debt acquisition costs (25,274) (24,428) (5,182)
Proceeds from exercise of stock options        
Excess tax benefit from stock-based compensation        
Proceeds from issuance of stock through employee benefit plans        
Other (3,424) (6,132)  
Net cash provided by (used in) financing activities 131,302 769,440 (7,182)
Effect of exchange rate changes on cash        
Net increase (decrease) in cash and cash equivalents (9,571) 29,057 (171,903)
Cash and cash equivalents at beginning of period 29,057    171,903
Cash and cash equivalents at end of period 19,486 29,057   
Guarantor Subsidiaries [Member]
     
Cash flows from operating activities:      
Net income (loss) 811,766 361,541 260,076
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion 426,585 211,988 181,216
Deferred income taxes        
Excess tax benefit from stock-based compensation        
Gain loss from Equity method investment       
Reduction in value of assets   46,096 32,004
Stock based and performance share unit compensation expense        
Retirement and deferred compensation plan expense        
(Earnings) losses from consolidated subsidiaries (46,881) (2,621) (3,555)
(Earnings) losses from equity-method investments, net of cash received        
Amortization of debt acquisition costs and note discount        
(Gain) loss sale of business 6,649 (8,558) (1,083)
Writeoff of debt acquisition costs and note discount       
Other reconciling items, net (3,369) (4,542) (4,547)
Changes in operating assets and liabilities, net of acquisitions and dispositions:      
Accounts receivable 28,821 (51,133) (76,669)
Inventory and other current assets 63,260 5,348 89,302
Accounts payable (56,323) 26,499 18,928
Accrued expenses (47,423) 11,801 1,735
Decommissioning liabilities (4,660)   (1,759)
Income taxes        
Other, net 4,919 18,646 21,280
Net cash provided by (used in) operating activities 1,183,344 614,561 516,928
Cash flows from investing activities:      
Payments for capital expenditures (982,231) (383,785) (218,726)
Proceeds from Sale of Available-for-sale Securities, Equity       
Acquisitions of businesses, net of cash acquired 103,952 (1,200) (56,560)
Cash proceeds from sale of businesses    22,349 5,250
Proceeds from Sale of Equity Method Investments       
Purchase of short-term investments, net.       
Proceeds from sale of short-term investments       
Other 26,154 (721) (11,537)
Intercompany receivables/payables (322,966) (250,425) (234,733)
Net cash provided by (used in) investing activities (1,175,091) (613,782) (516,306)
Cash flows from financing activities:      
Repayments of Long-term Lines of Credit        
Proceeds from Long-term Lines of Credit        
Proceeds from long-term debt        
Principal payments of long-term debt        
Payment of debt acquisition costs        
Proceeds from exercise of stock options        
Excess tax benefit from stock-based compensation        
Proceeds from issuance of stock through employee benefit plans        
Other (3,000)     
Net cash provided by (used in) financing activities (3,000)     
Effect of exchange rate changes on cash        
Net increase (decrease) in cash and cash equivalents 5,253 779 622
Cash and cash equivalents at beginning of period 6,272 5,493 4,871
Cash and cash equivalents at end of period 11,525 6,272 5,493
Non-Guarantor Subsidiaries [Member]
     
Cash flows from operating activities:      
Net income (loss) 46,884 (28,367) (1,264)
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion 83,256 44,802 39,104
Deferred income taxes 3,789 (1,873) (2,374)
Excess tax benefit from stock-based compensation        
Gain loss from Equity method investment       
Reduction in value of assets       
Stock based and performance share unit compensation expense        
Retirement and deferred compensation plan expense        
(Earnings) losses from consolidated subsidiaries         
(Earnings) losses from equity-method investments, net of cash received 573 (1,151) (6,100)
Amortization of debt acquisition costs and note discount    24  
(Gain) loss sale of business        
Writeoff of debt acquisition costs and note discount 746    
Other reconciling items, net 1,714     
Changes in operating assets and liabilities, net of acquisitions and dispositions:      
Accounts receivable (71,274) (35,564) (13,406)
Inventory and other current assets (714) (3,049) (3,778)
Accounts payable 26,461 16,138 (626)
Accrued expenses 38,848 5,165 7,181
Decommissioning liabilities       
Income taxes (2,786) (461) (3,026)
Other, net (11,658) (1,634) 4,086
Net cash provided by (used in) operating activities 115,839 (5,970) 19,797
Cash flows from investing activities:      
Payments for capital expenditures (154,650) (100,770) (104,518)
Proceeds from Sale of Available-for-sale Securities, Equity       
Acquisitions of businesses, net of cash acquired 34,214 (548) (219,517)
Cash proceeds from sale of businesses        
Proceeds from Sale of Equity Method Investments       
Purchase of short-term investments, net.       
Proceeds from sale of short-term investments       
Other 5,476    (252)
Intercompany receivables/payables 28,464 110,925 324,467
Net cash provided by (used in) investing activities (86,496) 9,607 180
Cash flows from financing activities:      
Repayments of Long-term Lines of Credit        
Proceeds from Long-term Lines of Credit        
Proceeds from long-term debt        
Principal payments of long-term debt (12,546) (810) (810)
Payment of debt acquisition costs        
Proceeds from exercise of stock options        
Excess tax benefit from stock-based compensation        
Proceeds from issuance of stock through employee benefit plans        
Other (3,570) (3,195) (3,443)
Net cash provided by (used in) financing activities (16,116) (4,005) (4,253)
Effect of exchange rate changes on cash 2,016 79 (221)
Net increase (decrease) in cash and cash equivalents 15,243 (289) 15,503
Cash and cash equivalents at beginning of period 44,945 45,234 29,731
Cash and cash equivalents at end of period 60,188 44,945 45,234
Consolidation, Eliminations [Member]
     
Cash flows from operating activities:      
Net income (loss) (1,424,670) (551,372) (378,613)
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion, amortization and accretion        
Deferred income taxes        
Excess tax benefit from stock-based compensation        
Gain loss from Equity method investment       
Reduction in value of assets       
Stock based and performance share unit compensation expense        
Retirement and deferred compensation plan expense        
(Earnings) losses from consolidated subsidiaries 1,424,670 551,372 378,613
(Earnings) losses from equity-method investments, net of cash received        
Amortization of debt acquisition costs and note discount        
(Gain) loss sale of business        
Writeoff of debt acquisition costs and note discount       
Other reconciling items, net        
Changes in operating assets and liabilities, net of acquisitions and dispositions:      
Accounts receivable        
Inventory and other current assets        
Accounts payable        
Accrued expenses        
Decommissioning liabilities       
Income taxes        
Other, net        
Net cash provided by (used in) operating activities        
Cash flows from investing activities:      
Payments for capital expenditures        
Proceeds from Sale of Available-for-sale Securities, Equity       
Acquisitions of businesses, net of cash acquired        
Cash proceeds from sale of businesses        
Proceeds from Sale of Equity Method Investments       
Purchase of short-term investments, net.       
Proceeds from sale of short-term investments       
Other        
Intercompany receivables/payables        
Net cash provided by (used in) investing activities        
Cash flows from financing activities:      
Repayments of Long-term Lines of Credit        
Proceeds from Long-term Lines of Credit        
Proceeds from long-term debt        
Principal payments of long-term debt        
Payment of debt acquisition costs        
Proceeds from exercise of stock options        
Excess tax benefit from stock-based compensation        
Proceeds from issuance of stock through employee benefit plans        
Other        
Net cash provided by (used in) financing activities        
Effect of exchange rate changes on cash        
Net increase (decrease) in cash and cash equivalents        
Cash and cash equivalents at beginning of period        
Cash and cash equivalents at end of period