XML 29 R76.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor/Non-Guarantor Financial Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Unaudited Supplemental Condensed Consolidated Statements of Operations        
Total revenues $ 2,058.8 $ 1,980.6 $ 6,060.6 $ 5,666.1
Costs and expenses        
Operating costs and expenses 1,509.0 1,399.4 4,396.8 3,958.7
Depreciation, depletion and amortization 172.5 108.4 470.7 317.6
Asset retirement obligation expenses 21.1 14.6 53.3 43.3
Selling and administrative expenses 68.7 71.2 202.4 191.4
Other operating (income) loss:        
Net (gain) loss on disposal or exchange of assets (0.2) (1.7) (7.6) (31.4)
(Income) loss from equity affiliates 21.2 3.2 50.5 9.0
Interest expense 99.4 59.2 308.3 159.1
Interest income (5.1) (4.1) (19.7) (11.7)
Unrealized (gain) loss on derivatives 0   0  
Income (loss) from continuing operations before income taxes 172.2 330.4 605.9 1,030.1
Income tax provision (benefit) 49.3 39.2 85.5 238.8
Income (loss) from continuing operations, net of income taxes 122.9 291.2 520.4 791.3
Loss from discontinued operations, net of income taxes (81.3) (9.7) (92.7) (38.9)
Net income (loss) 41.6 281.5 427.7 752.4
Less: Net (loss) income attributable to noncontrolling interests (1.3) 7.4 7.4 17.0
Net income (loss) attributable to common stockholders 42.9 274.1 420.3 735.4
Comprehensive income (loss) attributable to common stockholders 119.3 82.4 585.9 664.2
Parent Company [Member]
       
Unaudited Supplemental Condensed Consolidated Statements of Operations        
Total revenues 0 0 0 0
Costs and expenses        
Operating costs and expenses (95.6) (99.3) (313.2) (289.3)
Depreciation, depletion and amortization 0 0 0 0
Asset retirement obligation expenses 0 0 0 0
Selling and administrative expenses 8.3 8.0 29.2 24.9
Other operating (income) loss:        
Net (gain) loss on disposal or exchange of assets 0 0 0 0
(Income) loss from equity affiliates (117.0) (252.5) (407.9) (664.3)
Interest expense 101.8 61.0 312.1 162.3
Interest income (72.9) (4.1) (224.3) (12.8)
Unrealized (gain) loss on derivatives 0   0  
Income (loss) from continuing operations before income taxes 175.4 286.9 604.1 779.2
Income tax provision (benefit) 131.8 12.9 182.7 43.1
Income (loss) from continuing operations, net of income taxes 43.6 274.0 421.4 736.1
Loss from discontinued operations, net of income taxes (0.7) 0.1 (1.1) (0.7)
Net income (loss) 42.9 274.1 420.3 735.4
Less: Net (loss) income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to common stockholders 42.9 274.1 420.3 735.4
Comprehensive income (loss) attributable to common stockholders 119.3 82.4 585.9 664.2
Guarantor Subsidiaries [Member]
       
Unaudited Supplemental Condensed Consolidated Statements of Operations        
Total revenues 1,336.9 1,213.3 3,539.2 3,427.8
Costs and expenses        
Operating costs and expenses 882.8 905.0 2,546.9 2,619.7
Depreciation, depletion and amortization 84.8 69.6 232.0 210.5
Asset retirement obligation expenses 11.8 11.0 34.7 30.7
Selling and administrative expenses 54.5 52.5 154.5 151.0
Other operating (income) loss:        
Net (gain) loss on disposal or exchange of assets (1.4) (1.8) (6.3) (32.3)
(Income) loss from equity affiliates 1.9 2.7 5.7 6.4
Interest expense 5.8 13.7 12.9 40.6
Interest income (46.8) (5.2) (112.6) (15.8)
Unrealized (gain) loss on derivatives (112.3)   (69.6)  
Income (loss) from continuing operations before income taxes 455.8 165.8 741.0 417.0
Income tax provision (benefit) 101.7 46.7 155.3 109.0
Income (loss) from continuing operations, net of income taxes 354.1 119.1 585.7 308.0
Loss from discontinued operations, net of income taxes (75.9) (7.7) (78.0) (6.3)
Net income (loss) 278.2 111.4 507.7 301.7
Less: Net (loss) income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to common stockholders 278.2 111.4 507.7 301.7
Comprehensive income (loss) attributable to common stockholders 291.7 121.5 548.6 337.3
Non-Guarantor Subsidiaries [Member]
       
Unaudited Supplemental Condensed Consolidated Statements of Operations        
Total revenues 778.3 811.3 2,694.4 2,456.5
Costs and expenses        
Operating costs and expenses 778.2 637.7 2,336.1 1,846.5
Depreciation, depletion and amortization 87.7 38.8 238.7 107.1
Asset retirement obligation expenses 9.3 3.6 18.6 12.6
Selling and administrative expenses 5.9 10.7 18.7 15.5
Other operating (income) loss:        
Net (gain) loss on disposal or exchange of assets 1.2 0.1 (1.3) 0.9
(Income) loss from equity affiliates 19.3 0.5 44.8 2.6
Interest expense 124.4 1.9 350.3 7.5
Interest income (18.0) (12.2) (49.8) (34.4)
Unrealized (gain) loss on derivatives 112.3   69.6  
Income (loss) from continuing operations before income taxes (342.0) 130.2 (331.3) 498.2
Income tax provision (benefit) (184.2) (20.4) (252.5) 86.7
Income (loss) from continuing operations, net of income taxes (157.8) 150.6 (78.8) 411.5
Loss from discontinued operations, net of income taxes (4.7) (2.1) (13.6) (31.9)
Net income (loss) (162.5) 148.5 (92.4) 379.6
Less: Net (loss) income attributable to noncontrolling interests (1.3) 7.4 7.4 17.0
Net income (loss) attributable to common stockholders (161.2) 141.1 (99.8) 362.6
Comprehensive income (loss) attributable to common stockholders (175.8) 205.2 34.4 405.8
Eliminations [Member]
       
Unaudited Supplemental Condensed Consolidated Statements of Operations        
Total revenues (56.4) (44.0) (173.0) (218.2)
Costs and expenses        
Operating costs and expenses (56.4) (44.0) (173.0) (218.2)
Depreciation, depletion and amortization 0 0 0 0
Asset retirement obligation expenses 0 0 0 0
Selling and administrative expenses 0 0 0 0
Other operating (income) loss:        
Net (gain) loss on disposal or exchange of assets 0 0 0 0
(Income) loss from equity affiliates 117.0 252.5 407.9 664.3
Interest expense (132.6) (17.4) (367.0) (51.3)
Interest income 132.6 17.4 367.0 51.3
Unrealized (gain) loss on derivatives 0   0  
Income (loss) from continuing operations before income taxes (117.0) (252.5) (407.9) (664.3)
Income tax provision (benefit) 0 0 0 0
Income (loss) from continuing operations, net of income taxes (117.0) (252.5) (407.9) (664.3)
Loss from discontinued operations, net of income taxes 0 0 0 0
Net income (loss) (117.0) (252.5) (407.9) (664.3)
Less: Net (loss) income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to common stockholders (117.0) (252.5) (407.9) (664.3)
Comprehensive income (loss) attributable to common stockholders $ (115.9) $ (326.7) $ (583.0) $ (743.1)
Senior Notes Due April 2016
       
Condensed Financial Statements, Captions [Line Items]        
Interest rates on Senior Notes 5.875%   5.875%  
7.375% Senior Notes due November 2016 [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Interest rates on Senior Notes 7.375%   7.375%  
Senior Notes due September 2018
       
Condensed Financial Statements, Captions [Line Items]        
Interest rates on Senior Notes 6.00%   6.00%  
Senior Notes due September 2020
       
Condensed Financial Statements, Captions [Line Items]        
Interest rates on Senior Notes 6.50%   6.50%  
Senior Notes due September 2021
       
Condensed Financial Statements, Captions [Line Items]        
Interest rates on Senior Notes 6.25%   6.25%  
7.875% Senior Notes due November 2026 [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Interest rates on Senior Notes 7.875%   7.875%