XML 70 R83.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor/Non-Guarantor Financial Information (CPE Resources only) (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                      
Revenue $ 374,825,000 $ 425,681,000 $ 343,183,000 $ 372,903,000 $ 402,487,000 $ 406,950,000 $ 387,679,000 $ 356,545,000 $ 1,516,772,000 $ 1,553,661,000 $ 1,370,761,000
Costs and expenses                      
Cost of product sold (exclusive of depreciation, depletion, amortization and accretion, shown separately)                 1,132,399,000 1,151,117,000 979,573,000
Depreciation and depletion                 94,575,000 87,127,000 100,023,000
Amortization                     3,197,000
Accretion                 13,189,000 12,469,000 12,499,000
Derivative financial instruments                 (22,754,000) (2,275,000)  
Selling, general and administrative expenses                 54,548,000 51,061,000 63,594,000
Other operating costs                 2,949,000 1,419,000  
Total costs and expenses                 1,274,906,000 1,300,918,000 1,158,886,000
Operating income 54,482,000 81,634,000 58,722,000 47,027,000 63,984,000 60,173,000 74,706,000 53,882,000 241,866,000 252,743,000 211,875,000
Other income (expense)                      
Interest income                 1,086,000 592,000 565,000
Interest expense                 (36,327,000) (33,866,000) (46,938,000)
Other                 (847,000) (170,000) 157,000
Total other expense                 (7,088,000) (53,298,000) (65,885,000)
Income from continuing operations before income tax provision and earnings (losses) from affiliates                 234,778,000 199,445,000 145,990,000
Income tax (expense) benefit                 (62,614,000) (11,449,000) (31,982,000)
Earnings from unconsolidated affiliates, net of tax                 1,556,000 1,801,000 3,189,000
Other comprehensive income                      
Retiree medical plan amortization of prior service costs                 1,575,000 1,305,000 1,405,000
Retiree medical plan adjustment                 (4,665,000) (5,602,000) (3,587,000)
Decker pension adjustments                 204,000 (1,885,000) 295,000
Income taxes on retiree medical plan adjustments                 1,039,000 2,226,000 916,000
Other comprehensive income                 (1,847,000) (3,956,000) (971,000)
Total comprehensive income attributable to controlling interest                 171,873,000 185,841,000 32,112,000
Parent Company (CPE Resources)
                     
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                      
Revenue                   1,000 78,000
Costs and expenses                      
Cost of product sold (exclusive of depreciation, depletion, amortization and accretion, shown separately)                 (12,000) 192,000 221,000
Depreciation and depletion                 2,403,000 2,027,000 2,080,000
Derivative financial instruments                 (138,000)    
Selling, general and administrative expenses                 51,420,000 46,735,000 29,187,000
Total costs and expenses                 53,673,000 48,954,000 31,488,000
Operating income                 (53,673,000) (48,953,000) (31,410,000)
Other income (expense)                      
Interest income                 1,086,000 590,000 558,000
Interest expense                 (33,963,000) (32,772,000) (45,629,000)
Other                     42,000
Total other expense                 (32,877,000) (32,182,000) (45,029,000)
Income from continuing operations before income tax provision and earnings (losses) from affiliates                 (86,550,000) (81,135,000) (76,439,000)
Income tax (expense) benefit                 32,134,000 83,425,000 1,146,000
Earnings from unconsolidated affiliates, net of tax                 17,000 21,000 26,000
Earnings (losses) from consolidated affiliates, net of tax                 210,008,000 198,910,000 245,720,000
Net income                 155,609,000 201,221,000 170,453,000
Other comprehensive income                      
Retiree medical plan amortization of prior service costs                 1,575,000 1,305,000 1,405,000
Retiree medical plan adjustment                 (4,665,000) (5,602,000) (3,587,000)
Decker pension adjustments                 204,000 (1,885,000) 295,000
Income taxes on retiree medical plan adjustments                 1,039,000 2,226,000  
Other comprehensive income                 (1,847,000) (3,956,000) (1,887,000)
Total comprehensive income attributable to controlling interest                 153,762,000 197,265,000 168,566,000
Guarantor Subsidiaries
                     
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                      
Revenue                 1,494,597,000 1,529,846,000 1,348,769,000
Costs and expenses                      
Cost of product sold (exclusive of depreciation, depletion, amortization and accretion, shown separately)                 1,103,013,000 1,125,340,000 959,432,000
Depreciation and depletion                 89,554,000 80,689,000 97,189,000
Amortization                     3,197,000
Accretion                 9,852,000 8,539,000 9,591,000
Derivative financial instruments                 (22,616,000) (2,275,000)  
Selling, general and administrative expenses                 3,130,000 4,326,000 33,577,000
Other operating costs                 2,949,000 1,419,000  
Total costs and expenses                 1,185,881,000 1,218,038,000 1,102,986,000
Operating income                 308,715,000 311,808,000 245,783,000
Other income (expense)                      
Interest income                   1,000  
Interest expense                 (1,991,000) (932,000) (1,230,000)
Other                 (847,000) (170,000) 115,000
Total other expense                 (2,838,000) (1,101,000) (1,115,000)
Income from continuing operations before income tax provision and earnings (losses) from affiliates                 305,877,000 310,707,000 244,668,000
Income tax (expense) benefit                 (89,142,000) (106,956,000) (430,000)
Earnings from unconsolidated affiliates, net of tax                 1,539,000 1,780,000 3,919,000
Earnings (losses) from consolidated affiliates, net of tax                 (8,266,000) (6,621,000) (2,437,000)
Net income                 210,008,000 198,910,000 245,720,000
Other comprehensive income                      
Retiree medical plan amortization of prior service costs                 1,575,000 1,305,000 1,405,000
Retiree medical plan adjustment                 (4,665,000) (5,602,000) (3,587,000)
Decker pension adjustments                 204,000 (1,885,000) 295,000
Income taxes on retiree medical plan adjustments                 1,039,000 2,225,000  
Other comprehensive income                 (1,847,000) (3,957,000) (1,887,000)
Total comprehensive income attributable to controlling interest                 208,161,000 194,953,000 243,833,000
Non-Guarantor Subsidiaries
                     
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                      
Revenue                 22,176,000 23,814,000 21,914,000
Costs and expenses                      
Cost of product sold (exclusive of depreciation, depletion, amortization and accretion, shown separately)                 29,397,000 25,585,000 19,920,000
Depreciation and depletion                 2,618,000 4,411,000 754,000
Accretion                 3,336,000 3,930,000 2,908,000
Selling, general and administrative expenses                     782,000
Total costs and expenses                 35,352,000 33,926,000 24,364,000
Operating income                 (13,176,000) (10,112,000) (2,450,000)
Other income (expense)                      
Interest income                   1,000 7,000
Interest expense                 (63,000) (58,000) (58,000)
Total other expense                 (62,000) (57,000) (51,000)
Income from continuing operations before income tax provision and earnings (losses) from affiliates                 (13,238,000) (10,169,000) (2,501,000)
Income tax (expense) benefit                 4,972,000 3,548,000 64,000
Net income                 (8,266,000) (6,621,000) (2,437,000)
Other comprehensive income                      
Decker pension adjustments                 204,000 (1,885,000) 295,000
Income taxes on retiree medical plan adjustments                 (73,000) 678,000  
Other comprehensive income                 131,000 (1,207,000) 295,000
Total comprehensive income attributable to controlling interest                 (8,135,000) (7,828,000) (2,142,000)
Eliminations
                     
Other income (expense)                      
Earnings (losses) from consolidated affiliates, net of tax                 (201,742,000) (192,289,000) (243,283,000)
Net income                 (201,742,000) (192,289,000) (243,283,000)
Other comprehensive income                      
Retiree medical plan amortization of prior service costs                 (1,575,000) (1,305,000) (1,405,000)
Retiree medical plan adjustment                 4,665,000 5,602,000 3,587,000
Decker pension adjustments                 (408,000) 3,770,000 (590,000)
Income taxes on retiree medical plan adjustments                 (966,000) (2,903,000)  
Other comprehensive income                 1,716,000 5,164,000 1,592,000
Total comprehensive income attributable to controlling interest                 (200,026,000) (187,125,000) (241,691,000)
CLOUD PEAK ENERGY RESOURCES LLC AND SUBSIDIARIES
                     
Supplemental Condensed Consolidating Statement of Operations and Comprehensive Income                      
Revenue                 1,516,772,000 1,553,661,000 1,370,761,000
Costs and expenses                      
Cost of product sold (exclusive of depreciation, depletion, amortization and accretion, shown separately)                 1,132,399,000 1,151,117,000 979,573,000
Depreciation and depletion                 94,575,000 87,127,000 100,023,000
Amortization                     3,197,000
Accretion                 13,189,000 12,469,000 12,499,000
Derivative financial instruments                 (22,754,000) (2,275,000)  
Selling, general and administrative expenses                 54,548,000 51,061,000 63,546,000
Other operating costs                 2,949,000 1,419,000  
Total costs and expenses                 1,274,906,000 1,300,918,000 1,158,838,000
Operating income                 241,866,000 252,743,000 211,923,000
Other income (expense)                      
Interest income                 1,086,000 592,000 565,000
Interest expense                 (36,016,000) (33,762,000) (46,917,000)
Other                 (847,000) (170,000) 157,000
Total other expense                 (35,777,000) (33,340,000) (46,195,000)
Income from continuing operations before income tax provision and earnings (losses) from affiliates                 206,089,000 219,403,000 165,728,000
Income tax (expense) benefit                 (52,036,000) (19,983,000) 780,000
Earnings from unconsolidated affiliates, net of tax                 1,556,000 1,801,000 3,945,000
Net income                 155,609,000 201,221,000 170,453,000
Other comprehensive income                      
Retiree medical plan amortization of prior service costs                 1,575,000 1,305,000 1,405,000
Retiree medical plan adjustment                 (4,665,000) (5,602,000) (3,587,000)
Decker pension adjustments                 204,000 (1,885,000) 295,000
Income taxes on retiree medical plan adjustments                 1,039,000 2,226,000  
Other comprehensive income                 (1,847,000) (3,956,000) (1,887,000)
Total comprehensive income attributable to controlling interest                 $ 153,762,000 $ 197,265,000 $ 168,566,000