XML 24 R73.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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Total revenues $ 1,722.9 $ 1,797.6 $ 5,107.7 $ 5,270.9
Operating costs and expenses (exclusive of items shown separately below) 1,453.3 1,432.1 4,315.7 4,258.7
Depreciation, depletion and amortization 163.6 186.4 483.9 542.8
Asset retirement obligation expenses 15.0 13.4 46.5 50.7
Selling and administrative expenses 52.9 55.0 171.6 184.1
Other operating (income) loss:        
Net gain on disposal or exchange of assets (13.9) (4.1) (25.9) (49.9)
Asset impairment 0 0 0 21.5
Loss (income) from equity affiliates and investment in subsidiaries 15.8 2.6 44.0 35.6
Interest expense 114.5 111.0 323.0 323.1
Interest income (3.7) (4.2) (11.7) (11.2)
Unrealized loss (gain) on derivatives   0   0
(Loss) income from continuing operations before income taxes (74.6) 5.4 (239.4) (84.5)
Income tax provision (benefit) 79.4 (18.6) 30.9 (199.6)
(Loss) income from continuing operations, net of income taxes (154.0) 24.0 (270.3) 115.1
Income (loss) from discontinued operations, net of income taxes 5.0 (43.1) 6.0 (66.5)
Net (loss) income (149.0) (19.1) (264.3) 48.6
Less: Net income attributable to noncontrolling interests 1.6 7.0 8.1 7.8
Net (loss) income attributable to common stockholders (150.6) (26.1) (272.4) 40.8
Other comprehensive (loss) income, net of income taxes (207.6) 14.1 (7.2) (416.9)
Comprehensive (loss) income (356.6) (5.0) (271.5) (368.3)
Less: Comprehensive income attributable to noncontrolling interests 1.6 7.0 8.1 7.8
Comprehensive (loss) income attributable to common stockholders (358.2) (12.0) (279.6) (376.1)
Parent Company [Member]
       
Total revenues 0 0 0 0
Operating costs and expenses (exclusive of items shown separately below) (6.7) (14.4) 7.2 (168.9)
Depreciation, depletion and amortization 0 0 0 0
Asset retirement obligation expenses 0 0 0 0
Selling and administrative expenses 12.0 11.2 36.6 39.5
Other operating (income) loss:        
Net gain on disposal or exchange of assets 0 0 0 0
Asset impairment       21.5
Loss (income) from equity affiliates and investment in subsidiaries 80.9 (98.0) 45.7 (192.1)
Interest expense 106.0 113.0 318.9 316.2
Interest income 0 (0.1) (0.2) (68.3)
Unrealized loss (gain) on derivatives   0   0
(Loss) income from continuing operations before income taxes (192.2) (11.7) (408.2) 52.1
Income tax provision (benefit) (41.1) 10.0 (134.1) 0.5
(Loss) income from continuing operations, net of income taxes (151.1) (21.7) (274.1) 51.6
Income (loss) from discontinued operations, net of income taxes 0.5 (4.4) 1.7 (10.8)
Net (loss) income (150.6) (26.1) (272.4) 40.8
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders (150.6) (26.1) (272.4) 40.8
Other comprehensive (loss) income, net of income taxes (207.6) 14.1 (7.2) (416.9)
Comprehensive (loss) income (358.2) (12.0) (279.6) (376.1)
Less: Comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive (loss) income attributable to common stockholders (358.2) (12.0) (279.6) (376.1)
Guarantor Subsidiaries [Member]
       
Total revenues 1,008.1 1,005.8 2,989.5 2,992.9
Operating costs and expenses (exclusive of items shown separately below) 758.2 755.6 2,226.2 2,279.5
Depreciation, depletion and amortization 77.0 83.0 230.4 248.1
Asset retirement obligation expenses 6.5 4.8 22.1 26.6
Selling and administrative expenses 36.4 38.5 120.5 125.7
Other operating (income) loss:        
Net gain on disposal or exchange of assets (4.4) (4.0) (16.3) (49.8)
Asset impairment       0
Loss (income) from equity affiliates and investment in subsidiaries 3.6 2.0 6.3 10.4
Interest expense 1.7 88.2 5.0 99.2
Interest income (2.8) (98.8) (7.3) (138.5)
Unrealized loss (gain) on derivatives   (19.7)   441.9
(Loss) income from continuing operations before income taxes 131.9 156.2 402.6 (50.2)
Income tax provision (benefit) 57.0 (32.2) 122.8 (117.4)
(Loss) income from continuing operations, net of income taxes 74.9 188.4 279.8 67.2
Income (loss) from discontinued operations, net of income taxes (0.1) (1.8) (1.3) (4.3)
Net (loss) income 74.8 186.6 278.5 62.9
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders 74.8 186.6 278.5 62.9
Other comprehensive (loss) income, net of income taxes 2.7 14.2 5.1 42.7
Comprehensive (loss) income 77.5 200.8 283.6 105.6
Less: Comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive (loss) income attributable to common stockholders 77.5 200.8 283.6 105.6
Non-Guarantor Subsidiaries [Member]
       
Total revenues 731.1 823.8 2,177.3 2,438.8
Operating costs and expenses (exclusive of items shown separately below) 718.1 722.9 2,141.4 2,308.9
Depreciation, depletion and amortization 86.6 103.4 253.5 294.7
Asset retirement obligation expenses 8.5 8.6 24.4 24.1
Selling and administrative expenses 4.5 5.3 14.5 18.9
Other operating (income) loss:        
Net gain on disposal or exchange of assets (9.5) (0.1) (9.6) (0.1)
Asset impairment       0
Loss (income) from equity affiliates and investment in subsidiaries 12.2 0.6 37.7 25.2
Interest expense 171.2 22.6 174.3 142.8
Interest income (165.3) (18.1) (179.4) (39.5)
Unrealized loss (gain) on derivatives   19.7   (441.9)
(Loss) income from continuing operations before income taxes (95.2) (41.1) (279.5) 105.7
Income tax provision (benefit) 63.5 3.6 42.2 (82.7)
(Loss) income from continuing operations, net of income taxes (158.7) (44.7) (321.7) 188.4
Income (loss) from discontinued operations, net of income taxes 4.6 (36.9) 5.6 (51.4)
Net (loss) income (154.1) (81.6) (316.1) 137.0
Less: Net income attributable to noncontrolling interests 1.6 7.0 8.1 7.8
Net (loss) income attributable to common stockholders (155.7) (88.6) (324.2) 129.2
Other comprehensive (loss) income, net of income taxes (6.7) (36.4) (22.6) (100.5)
Comprehensive (loss) income (160.8) (118.0) (338.7) 36.5
Less: Comprehensive income attributable to noncontrolling interests 1.6 7.0 8.1 7.8
Comprehensive (loss) income attributable to common stockholders (162.4) (125.0) (346.8) 28.7
Eliminations [Member]
       
Total revenues (16.3) (32.0) (59.1) (160.8)
Operating costs and expenses (exclusive of items shown separately below) (16.3) (32.0) (59.1) (160.8)
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 on disposal or exchange of assets 0 0 0 0
Asset impairment       0
Loss (income) from equity affiliates and investment in subsidiaries (80.9) 98.0 (45.7) 192.1
Interest expense (164.4) (112.8) (175.2) (235.1)
Interest income 164.4 112.8 175.2 235.1
Unrealized loss (gain) on derivatives   0   0
(Loss) income from continuing operations before income taxes 80.9 (98.0) 45.7 (192.1)
Income tax provision (benefit) 0 0 0 0
(Loss) income from continuing operations, net of income taxes 80.9 (98.0) 45.7 (192.1)
Income (loss) from discontinued operations, net of income taxes 0 0 0 0
Net (loss) income 80.9 (98.0) 45.7 (192.1)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders 80.9 (98.0) 45.7 (192.1)
Other comprehensive (loss) income, net of income taxes 4.0 22.2 17.5 57.8
Comprehensive (loss) income 84.9 (75.8) 63.2 (134.3)
Less: Comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive (loss) income attributable to common stockholders $ 84.9 $ (75.8) $ 63.2 $ (134.3)