XML 97 R83.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Apr. 01, 2017
Sep. 30, 2017
Apr. 01, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Asset impairment             $ 247.9
DTA and PBGC              
Reportable segment results              
Net gain on disposal of assets     $ 19.7        
Successor              
Reportable segment results              
Revenues   $ 1,477.2     $ 2,735.5    
Total Adjusted EBITDA   411.3     729.1    
Gain on VEBA settlement         0.0    
Net gain on disposal of assets   0.4     0.9    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Income (loss) from continuing operations, net of income taxes   233.7     335.1    
Depreciation, depletion and amortization   194.5     342.8    
Asset retirement obligation expenses   11.3     22.3    
Selling and administrative expenses related to debt restructuring   0.0     0.0    
Asset impairment   0.0     0.0    
Change in deferred tax asset valuation allowance related to equity affiliates   (3.4)     (7.7)    
Interest expense   42.4     83.8    
Loss on Extinguishment of Debt   12.9     12.9    
Interest income   (2.0)     (3.5)    
Break fees related to terminated asset sales   0.0     (28.0)    
Unrealized losses (gains) on non-coal trading derivative contracts   1.7     (1.5)    
Unrealized losses (gains) on economic hedges   10.8     1.4    
Coal inventory revaluation   0.0     67.3    
Take-or-pay contract-based intangible recognition   (6.5)     (16.4)    
Reorganization items, net   0.0     0.0    
Income tax provision (benefit)   (84.1)     (79.4)    
Total Adjusted EBITDA   411.3     729.1    
Predecessor              
Reportable segment results              
Revenues     1,326.2 $ 1,207.1   $ 3,274.5  
Total Adjusted EBITDA     341.3 130.2   238.0  
Gain on VEBA settlement     0.0     68.1  
Net gain on disposal of assets     22.8 1.9   17.4  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Income (loss) from continuing operations, net of income taxes     (195.5) (97.7)   (488.6)  
Depreciation, depletion and amortization     119.9 117.8   345.5  
Asset retirement obligation expenses     14.6 12.7   37.3  
Selling and administrative expenses related to debt restructuring     0.0 0.0   21.5  
Asset impairment     30.5 0.0   17.2  
Change in deferred tax asset valuation allowance related to equity affiliates     (5.2) (0.6)   (0.6)  
Interest expense     32.9 58.5   243.7  
Loss on Extinguishment of Debt     0.0 0.0   0.0  
Interest income     (2.7) (1.3)   (4.0)  
Break fees related to terminated asset sales     0.0 0.0   0.0  
Unrealized losses (gains) on non-coal trading derivative contracts     0.0 0.0   0.0  
Unrealized losses (gains) on economic hedges     (16.6) 21.9   49.1  
Coal inventory revaluation     0.0 0.0   0.0  
Take-or-pay contract-based intangible recognition     0.0 0.0   0.0  
Reorganization items, net     627.2 29.7   125.1  
Income tax provision (benefit) $ (266.0)   (263.8) (10.8)   (108.2)  
Total Adjusted EBITDA     341.3 130.2   238.0  
Operating Segments | Successor | Powder River Basin Mining              
Reportable segment results              
Revenues   420.9     786.3    
Total Adjusted EBITDA   112.7     197.5    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA   112.7     197.5    
Operating Segments | Successor | Midwestern U.S. Mining              
Reportable segment results              
Revenues   207.7     402.6    
Total Adjusted EBITDA   49.5     96.0    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA   49.5     96.0    
Operating Segments | Successor | Western U.S. Mining              
Reportable segment results              
Revenues   155.7     281.1    
Total Adjusted EBITDA   34.5     79.4    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA   34.5     79.4    
Operating Segments | Successor | Australian Metallurgical Mining              
Reportable segment results              
Revenues   415.9     703.7    
Total Adjusted EBITDA   143.1     215.0    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA   143.1     215.0    
Operating Segments | Successor | Australian Thermal Mining              
Reportable segment results              
Revenues   265.8     505.0    
Total Adjusted EBITDA   97.8     203.7    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA   97.8     203.7    
Operating Segments | Predecessor | Powder River Basin Mining              
Reportable segment results              
Revenues     394.3 419.6   1,062.2  
Total Adjusted EBITDA     91.7 123.9   278.3  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA     91.7 123.9   278.3  
Operating Segments | Predecessor | Midwestern U.S. Mining              
Reportable segment results              
Revenues     193.2 211.0   599.6  
Total Adjusted EBITDA     50.0 59.1   172.4  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA     50.0 59.1   172.4  
Operating Segments | Predecessor | Western U.S. Mining              
Reportable segment results              
Revenues     149.7 162.4   387.0  
Total Adjusted EBITDA     50.0 34.3   83.2  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA     50.0 34.3   83.2  
Operating Segments | Predecessor | Australian Metallurgical Mining              
Reportable segment results              
Revenues     328.9 232.5   682.8  
Total Adjusted EBITDA     109.6 (34.5)   (121.0)  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA     109.6 (34.5)   (121.0)  
Operating Segments | Predecessor | Australian Thermal Mining              
Reportable segment results              
Revenues     224.8 197.9   561.4  
Total Adjusted EBITDA     75.6 48.9   137.2  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA     75.6 48.9   137.2  
Corporate, Non-Segment | Successor | Trading and Brokerage              
Reportable segment results              
Revenues   19.4     24.6    
Total Adjusted EBITDA   2.7     (2.4)    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA   2.7     (2.4)    
Corporate, Non-Segment | Successor | Corporate and Other              
Reportable segment results              
Revenues   (8.2)     32.2    
Total Adjusted EBITDA [1]   (29.0)     (60.1)    
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA [1]   $ (29.0)     $ (60.1)    
Corporate, Non-Segment | Predecessor | Trading and Brokerage              
Reportable segment results              
Revenues     15.0 2.7   16.5  
Total Adjusted EBITDA     8.8 (9.4)   (41.3)  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA     8.8 (9.4)   (41.3)  
Corporate, Non-Segment | Predecessor | Corporate and Other              
Reportable segment results              
Revenues     20.3 (19.0)   (35.0)  
Total Adjusted EBITDA [1]     (44.4) (92.1)   (270.8)  
Reconciliation Of Adjusted EBITDA To Consolidated Loss From Continuing Operations, Net of Income Taxes [Abstract]              
Total Adjusted EBITDA [1]     $ (44.4) $ (92.1)   (270.8)  
Funding of VEBA Pursuant to Settlement with UMWA and Patriot Coal Corporation | Spinoff | Patriot              
Reportable segment results              
Gain on VEBA settlement           $ 68.1  
[1] Includes a gain of $19.7 million related to the sale of Dominion Terminal Associates during the predecessor period January 1 through April 1, 2017 and a gain of $68.1 million related to the 2016 Settlement Agreement described in Note 5. “Discontinued Operations” during the predecessor nine months ended September 30, 2016.