XML 15 R107.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statement of Operations and Comprehensive Income (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
Condensed Financial Statements, Captions [Line Items]                      
Revenues $ 134,259,000 $ 205,604,000 $ 104,577,000 $ 84,470,000 $ 132,905,000 $ 138,050,000 $ 99,615,000 $ 26,261,000 $ 528,910,000 $ 396,831,000 $ 35,157,000
Costs of sales:                      
Costs excluding depreciation and amortization                 (480,655,000) (164,351,000) (28,797,000)
Depreciation and amortization                 (30,910,000) (13,539,000) (5,694,000)
Gross profit (20,473,000) 10,864,000 (4,073,000) 31,027,000 70,272,000 82,392,000 56,692,000 9,584,000 17,345,000 218,941,000 666,000
Operating expenses:                      
Selling, general and administrative                 (113,669,000) (50,757,000) (45,175,000)
Corporate development                 (19,796,000) (5,912,000) 0
Depreciation, amortization and accretion                 (22,215,000) (1,688,000) (1,231,000)
Research and development                 (27,796,000) (7,718,000) (2,338,000)
Impairment of goodwill and other long-lived assets                 (301,755,000) 0 (3,100,000)
Operating (loss) income                 (467,886,000) 152,866,000 (51,178,000)
Other (expense) income:                      
Other (expense) income                 (38,798,000) (153,000) 155,000
Foreign exchange gain (loss), net                 2,872,000 (5,415,000) 0
Interest (expense) income, net of capitalized interest                 (22,116,000) (388,000) 249,000
Interest income (expense) from intercompany notes                 0 0  
Equity earnings from consolidated subsidiaries                 0 0 0
Total other expense                 (58,042,000) (5,956,000) 404,000
(Loss) income before income taxes and equity earnings (382,779,000) (43,745,000) (93,970,000) (5,434,000) 42,607,000 64,157,000 42,143,000 (1,999,000) (525,928,000) 146,910,000 (50,774,000)
Income tax benefit (expense)                 54,075,000 (28,576,000) 0
Equity in results of affiliates                 (3,490,000) 0 0
Net (loss) income (389,490,000) (15,451,000) (66,924,000) (3,478,000) 26,674,000 45,101,000 48,755,000 (2,198,000) (475,343,000) 118,334,000 (50,774,000)
Net income attributable to noncontrolling interest                 (5,826,000) (808,000) 0
Net (loss) income attributable to Molycorp stockholders (391,196,000) (18,891,000) (67,604,000) (3,478,000) 26,579,000 45,356,000 47,787,000 (2,198,000) (481,169,000) 117,526,000 (50,774,000)
Other comprehensive income:                      
Foreign currency translation adjustments                 (952,000) (8,481,000) 0
Comprehensive (loss) income                 (476,295,000) 109,853,000 (50,774,000)
Comprehensive (loss) income attributable to:                      
Molycorp stockholders                 (470,469,000) 109,468,000 (50,774,000)
Noncontrolling interest                 (5,826,000) 385,000 0
Parent
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 0 0 0
Costs of sales:                      
Costs excluding depreciation and amortization                 0 0 0
Depreciation and amortization                 0 0 0
Gross profit                 0 0 0
Operating expenses:                      
Selling, general and administrative                 46,000 (7,000) (436,000)
Corporate development                 (46,000) 0  
Depreciation, amortization and accretion                 0 0 0
Research and development                 0 0 0
Impairment of goodwill and other long-lived assets                 0   0
Operating (loss) income                 0 (7,000) (436,000)
Other (expense) income:                      
Other (expense) income                 (37,589,000) 0 0
Foreign exchange gain (loss), net                 0 0  
Interest (expense) income, net of capitalized interest                 (18,118,000) (499,000) 249,000
Interest income (expense) from intercompany notes                 25,157,000 424,000  
Equity earnings from consolidated subsidiaries                 (456,649,000) 117,608,000 (50,587,000)
Total other expense                 (487,199,000) 117,533,000 (50,338,000)
(Loss) income before income taxes and equity earnings                 (487,199,000) 117,526,000  
Income tax benefit (expense)                 6,030,000 0  
Equity in results of affiliates                 0    
Net (loss) income                 (481,169,000) 117,526,000 (50,774,000)
Net income attributable to noncontrolling interest                 0 0  
Net (loss) income attributable to Molycorp stockholders                 (481,169,000) 117,526,000  
Other comprehensive income:                      
Foreign currency translation adjustments                 0 0  
Comprehensive (loss) income                 (481,169,000) 117,526,000  
Comprehensive (loss) income attributable to:                      
Molycorp stockholders                 (481,169,000) 117,526,000  
Noncontrolling interest                    0  
Guarantor Subsidiaries
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 139,257,000 365,490,000 35,157,000
Costs of sales:                      
Costs excluding depreciation and amortization                 (153,461,000) (158,951,000) (28,797,000)
Depreciation and amortization                 (12,094,000) (9,411,000) (5,694,000)
Gross profit                 (26,298,000) 197,128,000 666,000
Operating expenses:                      
Selling, general and administrative                 (86,493,000) (48,296,000) (44,739,000)
Corporate development                 (19,750,000) (5,912,000)  
Depreciation, amortization and accretion                 (2,220,000) (1,378,000) (1,231,000)
Research and development                 (12,984,000) (7,718,000) (2,338,000)
Impairment of goodwill and other long-lived assets                 (5,747,000)   (3,100,000)
Operating (loss) income                 (153,492,000) 133,824,000 (50,742,000)
Other (expense) income:                      
Other (expense) income                 (328,000) (153,000) 155,000
Foreign exchange gain (loss), net                 0 0  
Interest (expense) income, net of capitalized interest                 (3,496,000) 248,000 0
Interest income (expense) from intercompany notes                 3,152,000 (296,000)  
Equity earnings from consolidated subsidiaries                 (23,205,000) 12,485,000 0
Total other expense                 (23,877,000) 12,284,000 155,000
(Loss) income before income taxes and equity earnings                 (177,369,000) 146,108,000  
Income tax benefit (expense)                 53,840,000 (28,500,000)  
Equity in results of affiliates                 (2,439,000)    
Net (loss) income                 (125,968,000) 117,608,000 (50,587,000)
Net income attributable to noncontrolling interest                 0 0  
Net (loss) income attributable to Molycorp stockholders                 (125,968,000) 117,608,000  
Other comprehensive income:                      
Foreign currency translation adjustments                 0 0  
Comprehensive (loss) income                 (125,968,000) 117,608,000  
Comprehensive (loss) income attributable to:                      
Molycorp stockholders                 (125,968,000) 117,608,000  
Noncontrolling interest                    0  
Non-Guarantor Subsidiaries
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 415,165,000 100,398,000  
Costs of sales:                      
Costs excluding depreciation and amortization                 (352,706,000) (74,457,000)  
Depreciation and amortization                 (18,816,000) (4,128,000)  
Gross profit                 43,643,000 21,813,000  
Operating expenses:                      
Selling, general and administrative                 (27,222,000) (2,454,000)  
Corporate development                 0 0  
Depreciation, amortization and accretion                 (19,995,000) (310,000)  
Research and development                 (14,812,000) 0  
Impairment of goodwill and other long-lived assets                 (296,008,000)    
Operating (loss) income                 (314,394,000) 19,049,000  
Other (expense) income:                      
Other (expense) income                 (881,000) 0  
Foreign exchange gain (loss), net                 2,872,000 (5,415,000)  
Interest (expense) income, net of capitalized interest                 (502,000) (137,000)  
Interest income (expense) from intercompany notes                 (28,309,000) (128,000)  
Equity earnings from consolidated subsidiaries                 0 0  
Total other expense                 (26,820,000) (5,680,000)  
(Loss) income before income taxes and equity earnings                 (341,214,000) 13,369,000  
Income tax benefit (expense)                 (5,795,000) (76,000)  
Equity in results of affiliates                 (1,051,000)    
Net (loss) income                 (348,060,000) 13,293,000  
Net income attributable to noncontrolling interest                 (5,826,000) (808,000)  
Net (loss) income attributable to Molycorp stockholders                 (353,886,000) 12,485,000  
Other comprehensive income:                      
Foreign currency translation adjustments                 (952,000) (8,481,000)  
Comprehensive (loss) income                 (349,012,000) 4,812,000  
Comprehensive (loss) income attributable to:                      
Molycorp stockholders                 (343,186,000) 4,427,000  
Noncontrolling interest                 (5,826,000) 385,000  
Eliminations
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenues                 (25,512,000) (69,057,000) 0
Costs of sales:                      
Costs excluding depreciation and amortization                 25,512,000 69,057,000 0
Depreciation and amortization                 0 0 0
Gross profit                 0 0 0
Operating expenses:                      
Selling, general and administrative                 0 0 0
Corporate development                 0 0  
Depreciation, amortization and accretion                 0 0 0
Research and development                 0 0 0
Impairment of goodwill and other long-lived assets                 0   0
Operating (loss) income                 0 0 0
Other (expense) income:                      
Other (expense) income                 0 0 0
Foreign exchange gain (loss), net                 0 0  
Interest (expense) income, net of capitalized interest                 0 0 0
Interest income (expense) from intercompany notes                 0 0  
Equity earnings from consolidated subsidiaries                 479,854,000 (130,093,000) 50,587,000
Total other expense                 479,854,000 (130,093,000) 50,587,000
(Loss) income before income taxes and equity earnings                 479,854,000 (130,093,000)  
Income tax benefit (expense)                   0  
Net (loss) income                 479,854,000 (130,093,000) 50,587,000
Net income attributable to noncontrolling interest                 0 0  
Net (loss) income attributable to Molycorp stockholders                 479,854,000 (130,093,000)  
Other comprehensive income:                      
Foreign currency translation adjustments                   0  
Comprehensive (loss) income                 479,854,000 (130,093,000)  
Comprehensive (loss) income attributable to:                      
Molycorp stockholders                 479,854,000 (130,093,000)  
Noncontrolling interest                    $ 0