XML 86 R68.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor/Non-Guarantor Financial Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Total revenues $ 1,797.6 $ 2,058.8 $ 5,270.9 $ 6,060.6
Operating costs and expenses (exclusive of items shown separately below) 1,432.1 1,501.3 4,258.7 4,389.1
Depreciation, depletion and amortization 186.4 172.5 542.8 470.7
Asset retirement obligation expenses 13.4 21.1 50.7 53.3
Selling and administrative expenses 55.0 68.7 184.1 202.4
Net gain on disposal or exchange of assets (4.1) (0.2) (49.9) (7.6)
Asset impairment 0 7.7 21.5 7.7
(Income) loss from equity affiliates and investment in subsidiaries 2.6 21.2 35.6 50.5
Interest expense 111.0 99.4 323.1 308.3
Interest income (4.2) (5.1) (11.2) (19.7)
Unrealized (gain) loss on derivatives 0 0 0 0
(Loss) income from continuing operations before income taxes 5.4 172.2 (84.5) 605.9
Income tax provision (benefit) (18.6) 49.3 (199.6) 85.5
(Loss) income from continuing operations, net of income taxes 24.0 122.9 115.1 520.4
Loss from discontinued operations, net of income taxes (43.1) (81.3) (66.5) (92.7)
Net (loss) income (19.1) 41.6 48.6 427.7
Less: Net income (loss) attributable to noncontrolling interests 7.0 (1.3) 7.8 7.4
Net (loss) income attributable to common stockholders (26.1) 42.9 40.8 420.3
Other comprehensive income (loss), net of income taxes 14.1 76.4 (416.9) 165.6
Comprehensive (loss) income (5.0) 118.0 (368.3) 593.3
Comprehensive (loss) income attributable to common stockholders (12.0) 119.3 (376.1) 585.9
Parent Company [Member]
       
Total revenues 0 0 0 0
Operating costs and expenses (exclusive of items shown separately below) (14.4) (95.6) (168.9) (313.2)
Depreciation, depletion and amortization 0 0 0 0
Asset retirement obligation expenses 0 0 0 0
Selling and administrative expenses 11.2 8.3 39.5 29.2
Net gain on disposal or exchange of assets 0 0 0 0
Asset impairment   0 21.5 0
(Income) loss from equity affiliates and investment in subsidiaries (98.0) (117.0) (192.1) (407.9)
Interest expense 113.0 101.8 316.2 312.1
Interest income (0.1) (72.9) (68.3) (224.3)
Unrealized (gain) loss on derivatives 0 0 0 0
(Loss) income from continuing operations before income taxes (11.7) 175.4 52.1 604.1
Income tax provision (benefit) 10.0 131.8 0.5 182.7
(Loss) income from continuing operations, net of income taxes (21.7) 43.6 51.6 421.4
Loss from discontinued operations, net of income taxes (4.4) (0.7) (10.8) (1.1)
Net (loss) income (26.1) 42.9 40.8 420.3
Less: Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders (26.1) 42.9 40.8 420.3
Other comprehensive income (loss), net of income taxes 14.1 76.4 (416.9) 165.6
Comprehensive (loss) income (12.0) 119.3 (376.1) 585.9
Comprehensive (loss) income attributable to common stockholders (12.0) 119.3 (376.1) 585.9
Guarantor Subsidiaries [Member]
       
Total revenues 1,005.8 1,336.9 2,992.9 3,539.2
Operating costs and expenses (exclusive of items shown separately below) 755.6 875.1 2,279.5 2,539.2
Depreciation, depletion and amortization 83.0 84.8 248.1 232.0
Asset retirement obligation expenses 4.8 11.8 26.6 34.7
Selling and administrative expenses 38.5 54.5 125.7 154.5
Net gain on disposal or exchange of assets (4.0) (1.4) (49.8) (6.3)
Asset impairment   7.7 0 7.7
(Income) loss from equity affiliates and investment in subsidiaries 2.0 1.9 10.4 5.7
Interest expense 88.2 5.8 99.2 12.9
Interest income (98.8) (46.8) (138.5) (112.6)
Unrealized (gain) loss on derivatives (19.7) (112.3) 441.9 (69.6)
(Loss) income from continuing operations before income taxes 156.2 455.8 (50.2) 741.0
Income tax provision (benefit) (32.2) 101.7 (117.4) 155.3
(Loss) income from continuing operations, net of income taxes 188.4 354.1 67.2 585.7
Loss from discontinued operations, net of income taxes (1.8) (75.9) (4.3) (78.0)
Net (loss) income 186.6 278.2 62.9 507.7
Less: Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders 186.6 278.2 62.9 507.7
Other comprehensive income (loss), net of income taxes 14.2 13.5 42.7 40.9
Comprehensive (loss) income 200.8 291.7 105.6 548.6
Comprehensive (loss) income attributable to common stockholders 200.8 291.7 105.6 548.6
Non-Guarantor Subsidiaries [Member]
       
Total revenues 823.8 778.3 2,438.8 2,694.4
Operating costs and expenses (exclusive of items shown separately below) 722.9 778.2 2,308.9 2,336.1
Depreciation, depletion and amortization 103.4 87.7 294.7 238.7
Asset retirement obligation expenses 8.6 9.3 24.1 18.6
Selling and administrative expenses 5.3 5.9 18.9 18.7
Net gain on disposal or exchange of assets (0.1) 1.2 (0.1) (1.3)
Asset impairment   0 0 0
(Income) loss from equity affiliates and investment in subsidiaries 0.6 19.3 25.2 44.8
Interest expense 22.6 124.4 142.8 350.3
Interest income (18.1) (18.0) (39.5) (49.8)
Unrealized (gain) loss on derivatives 19.7 112.3 (441.9) 69.6
(Loss) income from continuing operations before income taxes (41.1) (342.0) 105.7 (331.3)
Income tax provision (benefit) 3.6 (184.2) (82.7) (252.5)
(Loss) income from continuing operations, net of income taxes (44.7) (157.8) 188.4 (78.8)
Loss from discontinued operations, net of income taxes (36.9) (4.7) (51.4) (13.6)
Net (loss) income (81.6) (162.5) 137.0 (92.4)
Less: Net income (loss) attributable to noncontrolling interests 7.0 (1.3) 7.8 7.4
Net (loss) income attributable to common stockholders (88.6) (161.2) 129.2 (99.8)
Other comprehensive income (loss), net of income taxes (36.4) (14.6) (100.5) 134.2
Comprehensive (loss) income (118.0) (177.1) 36.5 41.8
Comprehensive (loss) income attributable to common stockholders (125.0) (175.8) 28.7 34.4
Consolidation, Eliminations [Member]
       
Total revenues (32.0) (56.4) (160.8) (173.0)
Operating costs and expenses (exclusive of items shown separately below) (32.0) (56.4) (160.8) (173.0)
Depreciation, depletion and amortization 0 0 0 0
Asset retirement obligation expenses 0 0 0 0
Selling and administrative expenses 0 0 0 0
Net gain on disposal or exchange of assets 0 0 0 0
Asset impairment   0 0 0
(Income) loss from equity affiliates and investment in subsidiaries 98.0 117.0 192.1 407.9
Interest expense (112.8) (132.6) (235.1) (367.0)
Interest income 112.8 132.6 235.1 367.0
Unrealized (gain) loss on derivatives 0 0 0 0
(Loss) income from continuing operations before income taxes (98.0) (117.0) (192.1) (407.9)
Income tax provision (benefit) 0 0 0 0
(Loss) income from continuing operations, net of income taxes (98.0) (117.0) (192.1) (407.9)
Loss from discontinued operations, net of income taxes 0 0 0 0
Net (loss) income (98.0) (117.0) (192.1) (407.9)
Less: Net income (loss) attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders (98.0) (117.0) (192.1) (407.9)
Other comprehensive income (loss), net of income taxes 22.2 1.1 57.8 (175.1)
Comprehensive (loss) income (75.8) (115.9) (134.3) (583.0)
Comprehensive (loss) income attributable to common stockholders $ (75.8) $ (115.9) $ (134.3) $ (583.0)