XML 150 R137.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor/Non-Guarantor Financial Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Audited Supplemental Condensed Consolidated Statements of Operations                              
Total revenues $ 1,440.8 $ 1,207.1 $ 1,040.2 $ 1,027.2 $ 1,313.1       $ 1,418.9 $ 1,339.3 $ 1,537.9 $ 3,564.7 $ 4,715.3 $ 5,609.2 $ 6,792.2
Costs and expenses                              
Operating costs and expenses (exclusive of items shown separately below)                       3,035.9 4,107.6 5,007.7 5,716.9
Depreciation, depletion and amortization                       336.7 465.4 572.2 655.7
Asset retirement obligation expenses                       26.9 41.8 45.5 81.0
Selling and administrative expenses                       90.7 153.4 176.4 227.1
Restructuring and pension settlement charges             $ 21.2           15.5 23.5 26.0
Other operating (income) loss:                              
Net gain on disposal of assets     (13.7)                 21.4 (23.2) (45.0) (41.4)
Asset impairment 230.7     17.2 377.0   900.8         230.7 247.9 1,277.8 154.4
Loss from equity affiliates and investment in subsidiaries (28.8)                     26.2 (16.2) 15.9 107.6
Interest expense       126.2               150.4 298.6 465.4 426.6
Loss on early debt extinguishment (29.5)           8.3 $ 59.5       (29.5) 29.5 67.8 1.6
Interest income                       (4.0) (5.7) (7.7) (15.4)
Reorganization Items 33.9 29.7 95.4                 159.0 159.0 0.0 0.0
(Loss) income from continuing operations before income taxes                       (446.3) (758.3) (1,990.3) (547.9)
Income tax (benefit) provision         7.9   $ 67.4         (22.7) (94.5) (207.1) 147.4
(Loss) Income from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest (175.2) (97.7) (223.2) (167.7) (502.0)       (126.4) (1,006.0) (148.8) (423.6) (663.8) (1,783.2) (695.3)
Loss from discontinued operations, net of income taxes 13.1 38.1       $ 155.1   $ 7.6       (53.6) (57.6) (175.0) (28.2)
Net (loss) income (188.3) (135.8) (226.2) (171.1) (474.3)       (283.9) (1,042.3) (157.7) (477.2) (721.4) (1,958.2) (723.5)
Less: Net income attributable to noncontrolling interests                       7.9 7.9 7.1 9.7
Net (loss) income attributable to common stockholders $ (192.7) $ (137.6) $ (227.9) $ (171.1) $ (473.5)       $ (286.7) $ (1,044.1) $ (161.0) $ (485.1) (729.3) (1,965.3) (733.2)
Parent Company [Member]                              
Audited Supplemental Condensed Consolidated Statements of Operations                              
Total revenues                         0.0 0.0 0.0
Costs and expenses                              
Operating costs and expenses (exclusive of items shown separately below)                         172.9 436.6 49.6
Depreciation, depletion and amortization                         0.0 0.0 0.0
Asset retirement obligation expenses                         0.0 0.0 0.0
Selling and administrative expenses                         12.8 32.1 46.8
Restructuring and pension settlement charges                         0.0 (3.9) 0.0
Other operating (income) loss:                              
Net gain on disposal of assets                         0.0 (2.3) 0.0
Asset impairment                         0.0 0.0 4.7
Loss from equity affiliates and investment in subsidiaries                         174.5 903.2 74.7
Interest expense                         288.6 468.4 423.1
Loss on early debt extinguishment                         29.5 67.8 1.6
Interest income                         (0.2) (14.0) (15.3)
Reorganization Items                         73.4    
(Loss) income from continuing operations before income taxes                         (751.5) (1,887.9) (585.2)
Income tax (benefit) provision                         (84.6) (87.4) 116.4
(Loss) Income from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (666.9) (1,800.5) (701.6)
Loss from discontinued operations, net of income taxes                         (62.4) (164.8) (31.6)
Net (loss) income                         (729.3) (1,965.3) (733.2)
Less: Net income attributable to noncontrolling interests                         0.0 0.0 0.0
Net (loss) income attributable to common stockholders                         (729.3) (1,965.3) (733.2)
Guarantor Subsidiaries [Member]                              
Audited Supplemental Condensed Consolidated Statements of Operations                              
Total revenues                         2,830.0 3,535.3 4,063.8
Costs and expenses                              
Operating costs and expenses (exclusive of items shown separately below)                         2,172.4 2,782.6 3,121.9
Depreciation, depletion and amortization                         217.4 249.7 271.0
Asset retirement obligation expenses                         15.8 13.2 23.2
Selling and administrative expenses                         126.5 132.6 161.1
Restructuring and pension settlement charges                         11.9 11.4 26.0
Other operating (income) loss:                              
Net gain on disposal of assets                         (21.4) (29.8) (17.7)
Asset impairment                         37.5 308.6 63.3
Loss from equity affiliates and investment in subsidiaries                         4.5 6.9 7.6
Interest expense                         19.6 19.6 19.5
Loss on early debt extinguishment                         0.0 0.0 0.0
Interest income                         (4.8) (2.4) (2.9)
Reorganization Items                         82.1    
(Loss) income from continuing operations before income taxes                         168.5 42.9 390.8
Income tax (benefit) provision                         (11.0) (108.2) 23.7
(Loss) Income from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                         179.5 151.1 367.1
Loss from discontinued operations, net of income taxes                         (0.1) 1.6 (7.2)
Net (loss) income                         179.4 152.7 359.9
Less: Net income attributable to noncontrolling interests                         0.0 0.8 5.2
Net (loss) income attributable to common stockholders                         179.4 151.9 354.7
Non-Guarantor Subsidiaries [Member]                              
Audited Supplemental Condensed Consolidated Statements of Operations                              
Total revenues                         2,189.8 2,535.3 3,311.7
Costs and expenses                              
Operating costs and expenses (exclusive of items shown separately below)                         2,066.8 2,249.9 3,128.7
Depreciation, depletion and amortization                         248.0 322.5 384.7
Asset retirement obligation expenses                         26.0 32.3 57.8
Selling and administrative expenses                         14.1 11.7 19.2
Restructuring and pension settlement charges                         3.6 16.0 0.0
Other operating (income) loss:                              
Net gain on disposal of assets                         (1.8) (12.9) (23.7)
Asset impairment                         210.4 969.2 86.4
Loss from equity affiliates and investment in subsidiaries                         (20.7) 9.0 100.0
Interest expense                         24.4 24.7 34.3
Loss on early debt extinguishment                         0.0 0.0 0.0
Interest income                         (34.7) (38.6) (47.5)
Reorganization Items                         3.5    
(Loss) income from continuing operations before income taxes                         (349.8) (1,048.5) (428.2)
Income tax (benefit) provision                         1.1 (11.5) 7.3
(Loss) Income from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (350.9) (1,037.0) (435.5)
Loss from discontinued operations, net of income taxes                         4.9 (11.8) 10.6
Net (loss) income                         (346.0) (1,048.8) (424.9)
Less: Net income attributable to noncontrolling interests                         7.9 6.3 4.5
Net (loss) income attributable to common stockholders                         (353.9) (1,055.1) (429.4)
Consolidation, Eliminations [Member]                              
Audited Supplemental Condensed Consolidated Statements of Operations                              
Total revenues                         (304.5) (461.4) (583.3)
Costs and expenses                              
Operating costs and expenses (exclusive of items shown separately below)                         (304.5) (461.4) (583.3)
Depreciation, depletion and amortization                         0.0 0.0 0.0
Asset retirement obligation expenses                         0.0 0.0 0.0
Selling and administrative expenses                         0.0 0.0 0.0
Restructuring and pension settlement charges                         0.0 0.0 0.0
Other operating (income) loss:                              
Net gain on disposal of assets                         0.0 0.0 0.0
Asset impairment                         0.0 0.0 0.0
Loss from equity affiliates and investment in subsidiaries                         (174.5) (903.2) (74.7)
Interest expense                         (34.0) (47.3) (50.3)
Loss on early debt extinguishment                         0.0 0.0 0.0
Interest income                         34.0 47.3 50.3
Reorganization Items                         0.0    
(Loss) income from continuing operations before income taxes                         174.5 903.2 74.7
Income tax (benefit) provision                         0.0 0.0 0.0
(Loss) Income from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest                         174.5 903.2 74.7
Loss from discontinued operations, net of income taxes                         0.0 0.0 0.0
Net (loss) income                         174.5 903.2 74.7
Less: Net income attributable to noncontrolling interests                         0.0 0.0 0.0
Net (loss) income attributable to common stockholders                         $ 174.5 $ 903.2 $ 74.7