XML 62 R57.htm IDEA: XBRL DOCUMENT v3.19.3
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION, Cash Flows (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Operating activities        
Cash provided by operating activities     $ 1,326,845 $ 1,516,450
Investing activities        
Capital expenditures $ (1,019,174) $ (694,303) (2,739,338) (1,309,655)
Contributions to unconsolidated affiliates     (3,290) (831)
Other investing activities     12,583 1,053
Cash used in investing activities     (2,647,874) (1,289,820)
Financing activities        
Dividends paid     (1,079,379) (983,068)
Distributions to noncontrolling interests     0 (3,500)
Borrowing (repayment) of short-term borrowings, net     0 (494,673)
Issuance of long-term debt, net of discounts     4,185,435 1,245,773
Payments of Financing Costs     29,777 11,301
Repayment of long-term debt     (1,055,436) (930,738)
Issuance of common stock     19,333 1,195,128
Acquisition of noncontrolling interests     0 (195,000)
Other, net     (57,813) (1,980)
Cash provided by (used in) financing activities     1,982,363 (179,359)
Change in cash and cash equivalents     661,334 47,271
Cash and cash equivalents at beginning of period     11,975 37,193
Cash and cash equivalents at end of period 673,309 84,464 673,309 84,464
Reportable Legal Entities | Parent Issuer & Guarantor        
Operating activities        
Cash provided by operating activities     761,900 964,400
Investing activities        
Capital expenditures     (17,800) (15,000)
Contributions to unconsolidated affiliates     0 0
Other investing activities     0 0
Cash used in investing activities     (17,800) (15,000)
Financing activities        
Dividends paid     (1,079,400) (983,100)
Distributions to noncontrolling interests       0
Intercompany borrowings (advances), net     (2,874,400) (1,640,500)
Borrowing (repayment) of short-term borrowings, net       (494,700)
Issuance of long-term debt, net of discounts     4,185,400 1,245,800
Repayment of long-term debt     (250,000) 0
Issuance of common stock     19,300 1,195,100
Acquisition of noncontrolling interests       (195,000)
Other, net     (83,700) (29,700)
Cash provided by (used in) financing activities     (82,800) (902,100)
Change in cash and cash equivalents     661,300 47,300
Cash and cash equivalents at beginning of period     12,000 37,200
Cash and cash equivalents at end of period 673,300 84,500 673,300 84,500
Reportable Legal Entities | Subsidiary Issuer & Guarantor        
Operating activities        
Cash provided by operating activities     897,300 993,800
Investing activities        
Capital expenditures     0 0
Contributions to unconsolidated affiliates     0 0
Other investing activities     0 0
Cash used in investing activities     0 0
Financing activities        
Dividends paid     (999,000) (999,000)
Distributions to noncontrolling interests       0
Intercompany borrowings (advances), net     904,100 930,200
Borrowing (repayment) of short-term borrowings, net       0
Issuance of long-term debt, net of discounts     0 0
Repayment of long-term debt     (799,700) (925,000)
Issuance of common stock     0 0
Acquisition of noncontrolling interests       0
Other, net     (2,700) 0
Cash provided by (used in) financing activities     (897,300) (993,800)
Change in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period 0 0 0 0
Reportable Legal Entities | Guarantor Subsidiary        
Operating activities        
Cash provided by operating activities     50,600 48,900
Investing activities        
Capital expenditures     0 0
Contributions to unconsolidated affiliates     0 (500)
Other investing activities     72,500 10,800
Cash used in investing activities     72,500 10,300
Financing activities        
Dividends paid     (999,000) (999,000)
Distributions to noncontrolling interests       0
Intercompany borrowings (advances), net     875,900 939,800
Borrowing (repayment) of short-term borrowings, net       0
Issuance of long-term debt, net of discounts     0 0
Repayment of long-term debt     0 0
Issuance of common stock     0 0
Acquisition of noncontrolling interests       0
Other, net     0 0
Cash provided by (used in) financing activities     (123,100) (59,200)
Change in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period 0 0 0 0
Reportable Legal Entities | Combined Non-Guarantor Subsidiaries        
Operating activities        
Cash provided by operating activities     1,615,000 1,507,400
Investing activities        
Capital expenditures     (2,721,500) (1,294,700)
Contributions to unconsolidated affiliates     (3,300) (300)
Other investing activities     22,200 9,900
Cash used in investing activities     (2,702,600) (1,285,100)
Financing activities        
Dividends paid     0 0
Distributions to noncontrolling interests       (3,500)
Intercompany borrowings (advances), net     1,094,400 (229,500)
Borrowing (repayment) of short-term borrowings, net       0
Issuance of long-term debt, net of discounts     0 0
Repayment of long-term debt     (5,700) (5,700)
Issuance of common stock     0 0
Acquisition of noncontrolling interests       0
Other, net     (1,100) 16,400
Cash provided by (used in) financing activities     1,087,600 (222,300)
Change in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period 0 0 0 0
Reportable Legal Entities | Total        
Operating activities        
Cash provided by operating activities     1,326,800 1,516,500
Investing activities        
Capital expenditures     (2,739,300) (1,309,700)
Contributions to unconsolidated affiliates     (3,300) (800)
Other investing activities     94,700 20,700
Cash used in investing activities     (2,647,900) (1,289,800)
Financing activities        
Dividends paid     (1,079,400) (983,100)
Distributions to noncontrolling interests       (3,500)
Intercompany borrowings (advances), net     0 0
Borrowing (repayment) of short-term borrowings, net       (494,700)
Issuance of long-term debt, net of discounts     4,185,400 1,245,800
Repayment of long-term debt     (1,055,400) (930,700)
Issuance of common stock     19,300 1,195,100
Acquisition of noncontrolling interests       (195,000)
Other, net     (87,500) (13,300)
Cash provided by (used in) financing activities     1,982,400 (179,400)
Change in cash and cash equivalents     661,300 47,300
Cash and cash equivalents at beginning of period     12,000 37,200
Cash and cash equivalents at end of period 673,300 84,500 673,300 84,500
Consolidating Entries        
Operating activities        
Cash provided by operating activities     (1,998,000) (1,998,000)
Investing activities        
Capital expenditures     0 0
Contributions to unconsolidated affiliates     0 0
Other investing activities     0 0
Cash used in investing activities     0 0
Financing activities        
Dividends paid     1,998,000 1,998,000
Distributions to noncontrolling interests       0
Intercompany borrowings (advances), net     0 0
Borrowing (repayment) of short-term borrowings, net       0
Issuance of long-term debt, net of discounts     0 0
Repayment of long-term debt     0 0
Issuance of common stock     0 0
Acquisition of noncontrolling interests       0
Other, net     0 0
Cash provided by (used in) financing activities     1,998,000 1,998,000
Change in cash and cash equivalents     0 0
Cash and cash equivalents at beginning of period     0 0
Cash and cash equivalents at end of period $ 0 $ 0 $ 0 $ 0