XML 96 R84.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor/Non-Guarantor Financial Information (Details 4) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues $ 1,326.2 $ 1,027.2      
Operating Costs and Expenses 963.7 920.2      
Depreciation, Depletion and Amortization 119.9 111.8      
Asset retirement obligation expenses 14.6 13.1      
Selling and administrative expenses 37.2 48.3      
Restructuring charges 0.0 12.1      
Net gain on disposal of assets 22.8 1.8      
Restructuring Costs and Asset Impairment Charges   (14.3)      
Asset Impairment Charges 30.5 17.2 $ 247.9 $ 1,277.8 $ 154.4
Loss from equity affiliates 15.0 (9.0)      
Interest expense 32.9 126.2      
Interest income 2.7 1.4      
Reorganization Items, net 41.4 0.0      
Income (Loss) from Continuing Operations before Income Taxes 126.5 (227.5)      
Income tax provision (benefit) 2.2 (59.8)      
Loss from continuing operations, net of income taxes 124.3 (167.7)      
Loss from discontinued operations, net of income taxes (4.1) (3.4)      
Net income (loss) 120.2 (171.1)      
Net Income (Loss) Attributable to Noncontrolling Interest 4.8 0.0      
Net Income (Loss) Attributable to Common Stockholder 115.4 (171.1)      
Parent Company [Member]          
Revenues 0.0 0.0      
Operating Costs and Expenses 27.5 17.9      
Depreciation, Depletion and Amortization 0.0 0.0      
Asset retirement obligation expenses 0.0 0.0      
Selling and administrative expenses 2.0 2.4      
Restructuring charges   0.0      
Net gain on disposal of assets 0.0 0.0      
Restructuring Costs and Asset Impairment Charges 0.0        
Asset Impairment Charges   0.0      
Loss from equity affiliates (170.5) (59.3)      
Interest expense 32.9 122.6      
Interest income 0.0 0.0      
Reorganization Items, net (0.2)        
Income (Loss) from Continuing Operations before Income Taxes 108.3 (202.2)      
Income tax provision (benefit) (10.0) (33.1)      
Loss from continuing operations, net of income taxes 118.3 (169.1)      
Loss from discontinued operations, net of income taxes (2.9) (2.0)      
Net income (loss) 115.4 (171.1)      
Net Income (Loss) Attributable to Noncontrolling Interest 0.0        
Net Income (Loss) Attributable to Common Stockholder 115.4 (171.1)      
Guarantor Subsidiaries [Member]          
Revenues 732.9 663.9      
Operating Costs and Expenses 551.4 522.3      
Depreciation, Depletion and Amortization 69.7 51.1      
Asset retirement obligation expenses 7.2 6.5      
Selling and administrative expenses 30.6 42.2      
Restructuring charges   11.4      
Net gain on disposal of assets (22.9) 1.8      
Restructuring Costs and Asset Impairment Charges 0.0        
Asset Impairment Charges   0.0      
Loss from equity affiliates 0.9 (1.2)      
Interest expense 4.4 5.8      
Interest income (2.1) 1.0      
Reorganization Items, net 41.0        
Income (Loss) from Continuing Operations before Income Taxes 52.7 26.2      
Income tax provision (benefit) (2.7) (18.5)      
Loss from continuing operations, net of income taxes 55.4 44.7      
Loss from discontinued operations, net of income taxes (0.3) (0.5)      
Net income (loss) 55.1 44.2      
Net Income (Loss) Attributable to Noncontrolling Interest 0.0        
Net Income (Loss) Attributable to Common Stockholder 55.1 44.2      
Non-Guarantor Subsidiaries [Member]          
Revenues 661.7 441.1      
Operating Costs and Expenses 453.2 457.8      
Depreciation, Depletion and Amortization 50.2 60.7      
Asset retirement obligation expenses 7.4 6.6      
Selling and administrative expenses 4.6 3.7      
Restructuring charges   0.7      
Net gain on disposal of assets 0.1 0.0      
Restructuring Costs and Asset Impairment Charges (30.5)        
Asset Impairment Charges   17.2      
Loss from equity affiliates (15.9) 7.8      
Interest expense 5.5 6.2      
Interest income (10.5) 8.8      
Reorganization Items, net 0.6        
Income (Loss) from Continuing Operations before Income Taxes 136.0 (110.8)      
Income tax provision (benefit) 14.9 (8.2)      
Loss from continuing operations, net of income taxes 121.1 (102.6)      
Loss from discontinued operations, net of income taxes (0.9) (0.9)      
Net income (loss) 120.2 (103.5)      
Net Income (Loss) Attributable to Noncontrolling Interest 4.8        
Net Income (Loss) Attributable to Common Stockholder 115.4 (103.5)      
Debtor Subsidiaries [Member]          
Revenues 733.0        
Operating Costs and Expenses 572.5        
Depreciation, Depletion and Amortization 75.2        
Asset retirement obligation expenses 9.4        
Selling and administrative expenses 32.7        
Net gain on disposal of assets 22.9        
Restructuring Costs and Asset Impairment Charges (30.5)        
Loss from equity affiliates 141.4        
Interest expense 32.8        
Interest income 2.5        
Reorganization Items, net 40.8        
Income (Loss) from Continuing Operations before Income Taxes 105.9        
Income tax provision (benefit) (12.7)        
Loss from continuing operations, net of income taxes 118.6        
Loss from discontinued operations, net of income taxes (3.2)        
Net income (loss) 115.4        
Net Income (Loss) Attributable to Noncontrolling Interest 0.0        
Net Income (Loss) Attributable to Common Stockholder 115.4        
Non-Debtor Subsidiaries [Member]          
Revenues 594.5        
Operating Costs and Expenses 392.5        
Depreciation, Depletion and Amortization 44.7        
Asset retirement obligation expenses 5.2        
Selling and administrative expenses 4.5        
Net gain on disposal of assets (0.1)        
Restructuring Costs and Asset Impairment Charges 0.0        
Loss from equity affiliates 15.8        
Interest expense 5.2        
Interest income 5.3        
Reorganization Items, net 0.6        
Income (Loss) from Continuing Operations before Income Taxes 162.8        
Income tax provision (benefit) 14.9        
Loss from continuing operations, net of income taxes 147.9        
Loss from discontinued operations, net of income taxes (0.9)        
Net income (loss) 147.0        
Net Income (Loss) Attributable to Noncontrolling Interest 4.8        
Net Income (Loss) Attributable to Common Stockholder 142.2        
Debtor Non-Debtor Eliminations [Member]          
Revenues (1.3)        
Operating Costs and Expenses (1.3)        
Loss from equity affiliates (142.2)        
Interest expense (5.1)        
Interest income 5.1        
Income (Loss) from Continuing Operations before Income Taxes (142.2)        
Loss from continuing operations, net of income taxes (142.2)        
Net income (loss) (142.2)        
Net Income (Loss) Attributable to Common Stockholder (142.2)        
Consolidation, Eliminations [Member]          
Revenues (68.4) (77.8)      
Operating Costs and Expenses (68.4) (77.8)      
Depreciation, Depletion and Amortization 0.0 0.0      
Asset retirement obligation expenses 0.0 0.0      
Selling and administrative expenses 0.0 0.0      
Restructuring charges   0.0      
Net gain on disposal of assets 0.0 0.0      
Restructuring Costs and Asset Impairment Charges 0.0        
Asset Impairment Charges   0.0      
Loss from equity affiliates 170.5 59.3      
Interest expense (9.9) (8.4)      
Interest income 9.9 (8.4)      
Reorganization Items, net 0.0        
Income (Loss) from Continuing Operations before Income Taxes (170.5) 59.3      
Income tax provision (benefit) 0.0 0.0      
Loss from continuing operations, net of income taxes (170.5) 59.3      
Loss from discontinued operations, net of income taxes 0.0 0.0      
Net income (loss) (170.5) 59.3      
Net Income (Loss) Attributable to Noncontrolling Interest 0.0        
Net Income (Loss) Attributable to Common Stockholder $ (170.5) $ 59.3