XML 20 R3.htm IDEA: XBRL DOCUMENT v2.4.0.8
Pro Forma Condensed Consolidated Balance Sheets Statement (USD $)
In Millions, unless otherwise specified
Sep. 30, 2014
Scenario, Previously Reported [Member]
 
Assets, Current [Abstract]  
Cash and cash equivalents $ 0
Accounts receivable, net 599.4
Fair value of derivative contracts 32.6
Gas, oil and NGL inventories, at lower of average cost or market 16.4
Prepaid expenses and other 50.8
Current assets of discontinued operations held for sale 138.3
Total current assets 837.5
Property, Plant and Equipment (successful efforts method for oil and gas properties)  
Proved properties 11,723.0
Unproved properties 1,120.5
Midstream 197.5
Marketing and resources 95.2
Material and supplies 55.3
Total Property, Plant and Equipment 13,191.5
Less Accumulated Depreciation, Depletion and Amortization  
Exploration and production 4,915.0
Midstream 34.3
Marketing and resources 29.8
Total Accumulated Depreciation, Depletion and Amortization 4,979.1
Net Property, Plant and Equipment 8,212.4
Fair value of derivative contracts 12.7
Other noncurrent assets 39.4
Noncurrent assets of discontinued operations held for sale 1,174.2
TOTAL ASSETS 10,276.2
Liabilities, Current [Abstract]  
Checks outstanding in excess of cash balances 36.8
Accounts payable and accrued expenses 691.4
Production and property taxes 73.5
Interest payable 34.1
Fair value of derivative contracts 4.5
Deferred income taxes 2.9
Current liabilities of discontinued operations 161.6
Total current liabilities 1,004.8
Long-term debt 3,115.5
Deferred income taxes 1,500.8
Asset retirement obligations 162.3
Fair value of derivative contracts 0.2
Other long-term liabilities 90.3
Noncurrent liabilities of discontinued operations held for sale 402.0
Common Shareholders' Equity 3,505.6
Noncontrolling interest 494.7
Total Equity 4,000.3
TOTAL LIABILITIES AND EQUITY 10,276.2
Scenario, Adjustment [Member]
 
Assets, Current [Abstract]  
Cash and cash equivalents 2,500.0
Debt refinanced 230.0
Cash proceeds designated for debt repayment (897.5)
Cash proceeds designated for transaction expenses (35.0)
Accounts receivable, net 0
Fair value of derivative contracts 0
Gas, oil and NGL inventories, at lower of average cost or market 0
Prepaid expenses and other 0
Current assets of discontinued operations held for sale (138.3)
Total current assets 1,199.2
Property, Plant and Equipment (successful efforts method for oil and gas properties)  
Proved properties 0
Unproved properties 0
Midstream 0
Marketing and resources 0
Material and supplies 0
Total Property, Plant and Equipment 0
Less Accumulated Depreciation, Depletion and Amortization  
Exploration and production 0
Midstream 0
Marketing and resources 0
Total Accumulated Depreciation, Depletion and Amortization 0
Net Property, Plant and Equipment 0
Fair value of derivative contracts (3.5)
Other noncurrent assets 0
Noncurrent assets of discontinued operations held for sale (1,174.2)
TOTAL ASSETS 21.5
Liabilities, Current [Abstract]  
Checks outstanding in excess of cash balances 0
Accounts payable and accrued expenses 0
Production and property taxes 0
Interest payable 0
Fair value of derivative contracts (4.3)
Deferred income taxes 0
Current liabilities of discontinued operations (161.6)
Total current liabilities (165.9)
Long-term debt (897.5)
Deferred income taxes 0
Asset retirement obligations 0
Fair value of derivative contracts 0
Other long-term liabilities 0
Noncurrent liabilities of discontinued operations held for sale (172.0)
Debt refinanced (230.0)
Common Shareholders' Equity 1,981.6
Noncontrolling interest (494.7)
Total Equity 1,486.9
TOTAL LIABILITIES AND EQUITY 21.5
Pro Forma [Member]
 
Assets, Current [Abstract]  
Cash and cash equivalents 1,337.5
Accounts receivable, net 599.4
Fair value of derivative contracts 32.6
Gas, oil and NGL inventories, at lower of average cost or market 16.4
Prepaid expenses and other 50.8
Current assets of discontinued operations held for sale 0
Total current assets 2,036.7
Property, Plant and Equipment (successful efforts method for oil and gas properties)  
Proved properties 11,723.0
Unproved properties 1,120.5
Midstream 197.5
Marketing and resources 95.2
Material and supplies 55.3
Total Property, Plant and Equipment 13,191.5
Less Accumulated Depreciation, Depletion and Amortization  
Exploration and production 4,915.0
Midstream 34.3
Marketing and resources 29.8
Total Accumulated Depreciation, Depletion and Amortization 4,979.1
Net Property, Plant and Equipment 8,212.4
Fair value of derivative contracts 9.2
Other noncurrent assets 39.4
Noncurrent assets of discontinued operations held for sale 0
TOTAL ASSETS 10,297.7
Liabilities, Current [Abstract]  
Checks outstanding in excess of cash balances 36.8
Accounts payable and accrued expenses 691.4
Production and property taxes 73.5
Interest payable 34.1
Fair value of derivative contracts 0.2
Deferred income taxes 2.9
Current liabilities of discontinued operations 0
Total current liabilities 838.9
Long-term debt 2,218.0
Deferred income taxes 1,500.8
Asset retirement obligations 162.3
Fair value of derivative contracts 0.2
Other long-term liabilities 90.3
Noncurrent liabilities of discontinued operations held for sale 0
Common Shareholders' Equity 5,487.2
Noncontrolling interest 0
Total Equity 5,487.2
TOTAL LIABILITIES AND EQUITY $ 10,297.7