XML 89 R77.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Guarantor/Non-Guarantor Financial Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Total revenues $ 1,418.9 $ 1,722.9 $ 4,296.1 $ 5,107.7
Operating costs and expenses (exclusive of items shown separately below) 1,254.0 1,453.3 3,774.4 4,315.7
Depreciation, depletion and amortization 136.0 163.6 430.6 483.9
Asset retirement obligation expenses 12.3 15.0 40.4 46.5
Selling and administrative expenses 37.8 52.9 128.8 171.6
Restructuring charges 1.8 0.0 23.0 0.0
Other operating (income) loss:        
Net (gain) loss on disposal of assets (7.9) (13.9) (20.2) (25.9)
Asset impairment 0.0 0.0 900.8 0.0
Loss (income) from equity affiliates and investment in subsidiaries 5.3 15.8 12.3 44.0
Interest expense 118.5 114.5 344.0 321.4
Loss on early debt extinguishment 0.0 0.0 67.8 1.6
Interest income (1.4) (3.7) (6.6) (11.7)
(Loss) income from continuing operations before income taxes (137.5) (74.6) (1,399.2) (239.4)
Income tax provision (benefit) 6.9 79.4 (83.2) 30.9
(Loss) income from continuing operations, net of income taxes (144.4) (154.0) (1,316.0) (270.3)
(Loss) income from discontinued operations, net of income taxes (157.5) 5.0 (202.7) 6.0
Net (loss) income (301.9) (149.0) (1,518.7) (264.3)
Less: Net income attributable to noncontrolling interests 2.8 1.6 7.9 8.1
Net (loss) income attributable to common stockholders (304.7) (150.6) (1,526.6) (272.4)
Other comprehensive income (loss), net of income taxes (51.0) (207.6) 69.0 (7.2)
Comprehensive (loss) income (352.9) (356.6) (1,449.7) (271.5)
Less: Comprehensive income attributable to noncontrolling interests 2.8 1.6 7.9 8.1
Comprehensive (loss) income attributable to common stockholders (355.7) (358.2) (1,457.6) (279.6)
Parent Company [Member]        
Total revenues 0.0 0.0 0.0 0.0
Operating costs and expenses (exclusive of items shown separately below) 116.8 (6.7) 326.9 7.2
Depreciation, depletion and amortization 0.0 0.0 0.0 0.0
Asset retirement obligation expenses 0.0 0.0 0.0 0.0
Selling and administrative expenses 6.5 12.0 24.3 36.6
Restructuring charges 0.0   (3.9)  
Other operating (income) loss:        
Net (gain) loss on disposal of assets 0.1 0.0 (2.3) 0.0
Asset impairment     0.0  
Loss (income) from equity affiliates and investment in subsidiaries (100.7) 80.9 594.9 45.7
Interest expense 120.4 106.0 348.3 317.3
Loss on early debt extinguishment     67.8 1.6
Interest income (0.1) 0.0 (0.5) (0.2)
(Loss) income from continuing operations before income taxes (143.0) (192.2) (1,355.5) (408.2)
Income tax provision (benefit) 4.6 (41.1) (20.6) (134.1)
(Loss) income from continuing operations, net of income taxes (147.6) (151.1) (1,334.9) (274.1)
(Loss) income from discontinued operations, net of income taxes (157.1) 0.5 (191.7) 1.7
Net (loss) income (304.7) (150.6) (1,526.6) (272.4)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net (loss) income attributable to common stockholders (304.7) (150.6) (1,526.6) (272.4)
Other comprehensive income (loss), net of income taxes (51.0) (207.6) 69.0 (7.2)
Comprehensive (loss) income (355.7) (358.2) (1,457.6) (279.6)
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive (loss) income attributable to common stockholders (355.7) (358.2) (1,457.6) (279.6)
Guarantor Subsidiaries [Member]        
Total revenues 877.2 1,008.1 2,627.1 2,989.5
Operating costs and expenses (exclusive of items shown separately below) 667.0 758.2 1,978.5 2,226.2
Depreciation, depletion and amortization 69.6 77.0 213.1 230.4
Asset retirement obligation expenses 5.2 6.5 17.2 22.1
Selling and administrative expenses 28.6 36.4 95.3 120.5
Restructuring charges 0.8   11.0  
Other operating (income) loss:        
Net (gain) loss on disposal of assets (6.6) (4.4) (16.5) (16.3)
Asset impairment     182.2  
Loss (income) from equity affiliates and investment in subsidiaries 1.8 3.6 4.7 6.3
Interest expense 1.6 1.7 5.0 5.0
Loss on early debt extinguishment     0.0 0.0
Interest income (2.8) (2.8) (8.6) (7.3)
(Loss) income from continuing operations before income taxes 112.0 131.9 145.2 402.6
Income tax provision (benefit) (114.9) 57.0 (177.2) 122.8
(Loss) income from continuing operations, net of income taxes 226.9 74.9 322.4 279.8
(Loss) income from discontinued operations, net of income taxes (0.3) (0.1) (2.2) (1.3)
Net (loss) income 226.6 74.8 320.2 278.5
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net (loss) income attributable to common stockholders 226.6 74.8 320.2 278.5
Other comprehensive income (loss), net of income taxes 12.0 2.7 30.3 5.1
Comprehensive (loss) income 238.6 77.5 350.5 283.6
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive (loss) income attributable to common stockholders 238.6 77.5 350.5 283.6
Non-Guarantor Subsidiaries [Member]        
Total revenues 555.9 731.1 1,708.7 2,177.3
Operating costs and expenses (exclusive of items shown separately below) 484.4 718.1 1,508.7 2,141.4
Depreciation, depletion and amortization 66.4 86.6 217.5 253.5
Asset retirement obligation expenses 7.1 8.5 23.2 24.4
Selling and administrative expenses 2.7 4.5 9.2 14.5
Restructuring charges 1.0   15.9  
Other operating (income) loss:        
Net (gain) loss on disposal of assets (1.4) (9.5) (1.4) (9.6)
Asset impairment     718.6  
Loss (income) from equity affiliates and investment in subsidiaries 3.5 12.2 7.6 37.7
Interest expense 2.3 12.3 7.9 15.4
Loss on early debt extinguishment     0.0 0.0
Interest income (4.3) (6.4) (14.7) (20.5)
(Loss) income from continuing operations before income taxes (5.8) (95.2) (783.8) (279.5)
Income tax provision (benefit) 117.2 63.5 114.6 42.2
(Loss) income from continuing operations, net of income taxes (123.0) (158.7) (898.4) (321.7)
(Loss) income from discontinued operations, net of income taxes (0.1) 4.6 (8.8) 5.6
Net (loss) income (123.1) (154.1) (907.2) (316.1)
Less: Net income attributable to noncontrolling interests 2.8 1.6 7.9 8.1
Net (loss) income attributable to common stockholders (125.9) (155.7) (915.1) (324.2)
Other comprehensive income (loss), net of income taxes (26.8) (6.7) (66.9) (22.6)
Comprehensive (loss) income (149.9) (160.8) (974.1) (338.7)
Less: Comprehensive income attributable to noncontrolling interests 2.8 1.6 7.9 8.1
Comprehensive (loss) income attributable to common stockholders (152.7) (162.4) (982.0) (346.8)
Eliminations [Member]        
Total revenues (14.2) (16.3) (39.7) (59.1)
Operating costs and expenses (exclusive of items shown separately below) (14.2) (16.3) (39.7) (59.1)
Depreciation, depletion and amortization 0.0 0.0 0.0 0.0
Asset retirement obligation expenses 0.0 0.0 0.0 0.0
Selling and administrative expenses 0.0 0.0 0.0 0.0
Restructuring charges 0.0   0.0  
Other operating (income) loss:        
Net (gain) loss on disposal of assets 0.0 0.0 0.0 0.0
Asset impairment     0.0  
Loss (income) from equity affiliates and investment in subsidiaries 100.7 (80.9) (594.9) (45.7)
Interest expense (5.8) (5.5) (17.2) (16.3)
Loss on early debt extinguishment     0.0 0.0
Interest income 5.8 5.5 17.2 16.3
(Loss) income from continuing operations before income taxes (100.7) 80.9 594.9 45.7
Income tax provision (benefit) 0.0 0.0 0.0 0.0
(Loss) income from continuing operations, net of income taxes (100.7) 80.9 594.9 45.7
(Loss) income from discontinued operations, net of income taxes 0.0 0.0 0.0 0.0
Net (loss) income (100.7) 80.9 594.9 45.7
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net (loss) income attributable to common stockholders (100.7) 80.9 594.9 45.7
Other comprehensive income (loss), net of income taxes 14.8 4.0 36.6 17.5
Comprehensive (loss) income (85.9) 84.9 631.5 63.2
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive (loss) income attributable to common stockholders $ (85.9) $ 84.9 $ 631.5 $ 63.2