XML 80 R68.htm IDEA: XBRL DOCUMENT v3.20.2
Guarantor Subsidiaries (Consolidating Income Statement and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Operating Revenues              
Total operating revenues $ 2,379.6   $ 3,800.4   $ 5,564.4 $ 6,916.8  
Operating Expenses              
Depreciation and amortization 39.5   36.5   78.9 76.2  
Selling, general and administrative 37.1   35.1   76.3 69.7  
Accretion of asset retirement obligations 0.5   0.5   1.1 1.0 $ 2.1
Total operating expenses 2,145.4   3,744.7   5,199.5 6,842.5  
Net settlement proceeds 0.0   0.0   0.0 0.1  
Gain (loss) on sale of assets 1.3   0.0   1.4 (0.1)  
Income (loss) from operations 235.5   55.7   366.3 74.3  
Other income (expense)              
Interest income 0.2   0.9   1.0 1.6  
Interest expense (13.0)   (13.2)   (26.3) (26.8)  
Other nonoperating income (expense) 0.3   (0.1)   (0.7) 0.1  
Total other income (expense) (12.5)   (12.4)   (26.0) (25.1)  
Income (loss) before income taxes 223.0   43.3   340.3 49.2  
Income tax expense (benefit) 54.1   10.6   82.1 11.2  
Income (loss) 168.9   32.7   258.2 38.0  
Equity earnings in affiliates, net of tax 0.0   0.0   0.0 0.0  
Net Income 168.9 $ 89.3 32.7 $ 5.3 258.2 38.0  
Other comprehensive income (loss) (0.5)   0.0   (3.2) 0.0  
Comprehensive income 168.4   32.7   255.0 38.0  
Eliminations              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Depreciation and amortization 0.0   0.0   0.0 0.0  
Selling, general and administrative 0.0   0.0   0.0 0.0  
Accretion of asset retirement obligations 0.0   0.0   0.0 0.0  
Total operating expenses 0.0   0.0   0.0 0.0  
Net settlement proceeds 0.0   0.0     0.0  
Gain (loss) on sale of assets 0.0   0.0   0.0 0.0  
Income (loss) from operations 0.0   0.0   0.0 0.0  
Other income (expense)              
Interest income 0.0   0.0   0.0 0.0  
Interest expense 0.0   0.0   0.0 0.0  
Other nonoperating income (expense) 0.0   0.0   0.0 0.0  
Total other income (expense) 0.0   0.0   0.0 0.0  
Income (loss) before income taxes 0.0   0.0   0.0 0.0  
Income tax expense (benefit) 0.0   0.0   0.0 0.0  
Income (loss) 0.0   0.0   0.0 0.0  
Equity earnings in affiliates, net of tax (168.7)   (32.6)   (257.9) (37.7)  
Net Income (168.7)   (32.6)   (257.9) (37.7)  
Other comprehensive income (loss) 0.0   0.0   0.0 0.0  
Comprehensive income (168.7)   (32.6)   (257.9) (37.7)  
Parent Company | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Depreciation and amortization 0.0   0.0   0.0 0.0  
Selling, general and administrative 0.0   0.0   0.0 0.0  
Accretion of asset retirement obligations 0.0   0.0   0.0 0.0  
Total operating expenses 0.0   0.0   0.0 0.0  
Net settlement proceeds 0.0   0.0     0.0  
Gain (loss) on sale of assets 0.0   0.0   0.0 0.0  
Income (loss) from operations 0.0   0.0   0.0 0.0  
Other income (expense)              
Interest income 0.0   0.0   0.0 0.0  
Interest expense 0.0   0.0   0.0 0.0  
Other nonoperating income (expense) 0.0   0.0   0.0 0.0  
Total other income (expense) 0.0   0.0   0.0 0.0  
Income (loss) before income taxes 0.0   0.0   0.0 0.0  
Income tax expense (benefit) 0.0   0.0   0.0 0.0  
Income (loss) 0.0   0.0   0.0 0.0  
Equity earnings in affiliates, net of tax 168.9   32.7   258.2 38.0  
Net Income 168.9   32.7   258.2 38.0  
Other comprehensive income (loss) 0.0   0.0   0.0 0.0  
Comprehensive income 168.9   32.7   258.2 38.0  
Issuer | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 2,379.6   3,800.4   5,564.4 6,916.8  
Operating Expenses              
Depreciation and amortization 39.4   36.5   78.8 76.2  
Selling, general and administrative 37.1   35.1   76.3 69.7  
Accretion of asset retirement obligations 0.5   0.5   1.1 1.0  
Total operating expenses 2,145.3   3,744.7   5,199.4 6,842.5  
Net settlement proceeds 0.0   0.0     0.1  
Gain (loss) on sale of assets 1.3   0.0   1.4 (0.1)  
Income (loss) from operations 235.6   55.7   366.4 74.3  
Other income (expense)              
Interest income 0.2   0.9   1.0 1.6  
Interest expense (13.0)   (13.2)   (26.3) (26.8)  
Other nonoperating income (expense) 0.5   0.1   (0.4) 0.5  
Total other income (expense) (12.3)   (12.2)   (25.7) (24.7)  
Income (loss) before income taxes 223.3   43.5   340.7 49.6  
Income tax expense (benefit) 54.2   10.7   82.2 11.3  
Income (loss) 169.1   32.8   258.5 38.3  
Equity earnings in affiliates, net of tax (0.2)   (0.1)   (0.3) (0.3)  
Net Income 168.9   32.7   258.2 38.0  
Other comprehensive income (loss) (0.5)   0.0   (3.2) 0.0  
Comprehensive income 168.4   32.7   255.0 38.0  
Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Depreciation and amortization 0.1   0.0   0.1 0.0  
Selling, general and administrative 0.0   0.0   0.0 0.0  
Accretion of asset retirement obligations 0.0   0.0   0.0 0.0  
Total operating expenses 0.1   0.0   0.1 0.0  
Net settlement proceeds 0.0   0.0     0.0  
Gain (loss) on sale of assets 0.0   0.0   0.0 0.0  
Income (loss) from operations (0.1)   0.0   (0.1) 0.0  
Other income (expense)              
Interest income 0.0   0.0   0.0 0.0  
Interest expense 0.0   0.0   0.0 0.0  
Other nonoperating income (expense) (0.2)   (0.2)   (0.3) (0.4)  
Total other income (expense) (0.2)   (0.2)   (0.3) (0.4)  
Income (loss) before income taxes (0.3)   (0.2)   (0.4) (0.4)  
Income tax expense (benefit) (0.1)   (0.1)   (0.1) (0.1)  
Income (loss) (0.2)   (0.1)   (0.3) (0.3)  
Equity earnings in affiliates, net of tax 0.0   0.0   0.0 0.0  
Net Income (0.2)   (0.1)   (0.3) (0.3)  
Other comprehensive income (loss) 0.0   0.0   0.0 0.0  
Comprehensive income (0.2)   (0.1)   (0.3) (0.3)  
Non-Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Depreciation and amortization 0.0   0.0   0.0 0.0  
Selling, general and administrative 0.0   0.0   0.0 0.0  
Accretion of asset retirement obligations 0.0   0.0   0.0 0.0  
Total operating expenses 0.0   0.0   0.0 0.0  
Net settlement proceeds 0.0   0.0     0.0  
Gain (loss) on sale of assets 0.0   0.0   0.0 0.0  
Income (loss) from operations 0.0   0.0   0.0 0.0  
Other income (expense)              
Interest income 0.0   0.0   0.0 0.0  
Interest expense 0.0   0.0   0.0 0.0  
Other nonoperating income (expense) 0.0   0.0   0.0 0.0  
Total other income (expense) 0.0   0.0   0.0 0.0  
Income (loss) before income taxes 0.0   0.0   0.0 0.0  
Income tax expense (benefit) 0.0   0.0   0.0 0.0  
Income (loss) 0.0   0.0   0.0 0.0  
Equity earnings in affiliates, net of tax 0.0   0.0   0.0 0.0  
Net Income 0.0   0.0   0.0 0.0  
Other comprehensive income (loss) 0.0   0.0   0.0 0.0  
Comprehensive income 0.0   0.0   0.0 0.0  
Product              
Operating Revenues              
Total operating revenues [1] 1,588.9   3,129.7   4,069.1 5,629.5  
Operating Expenses              
Operating expenses [1] 1,287.8   2,973.7   3,547.6 5,355.2  
Product | Eliminations              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Product | Parent Company | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Product | Issuer | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 1,588.9   3,129.7   4,069.1 5,629.5  
Operating Expenses              
Operating expenses 1,287.8   2,973.7   3,547.6 5,355.2  
Product | Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Product | Non-Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Merchandise sales              
Operating Revenues              
Total operating revenues 767.1   658.8   1,454.6 1,265.0  
Operating Expenses              
Operating expenses 648.7   553.3   1,228.7 1,062.0  
Merchandise sales | Eliminations              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Merchandise sales | Parent Company | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Merchandise sales | Issuer | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 767.1   658.8   1,454.6 1,265.0  
Operating Expenses              
Operating expenses 648.7   553.3   1,228.7 1,062.0  
Merchandise sales | Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Merchandise sales | Non-Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Other operating revenues              
Operating Revenues              
Total operating revenues 23.6   11.9   40.7 22.3  
Operating Expenses              
Operating expenses 131.8   145.6   266.9 278.4  
Other operating revenues | Eliminations              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Other operating revenues | Parent Company | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Other operating revenues | Issuer | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 23.6   11.9   40.7 22.3  
Operating Expenses              
Operating expenses 131.8   145.6   266.9 278.4  
Other operating revenues | Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses 0.0   0.0   0.0 0.0  
Other operating revenues | Non-Guarantor Subsidiaries | Reportable Legal Entities              
Operating Revenues              
Total operating revenues 0.0   0.0   0.0 0.0  
Operating Expenses              
Operating expenses $ 0.0   $ 0.0   $ 0.0 $ 0.0  
[1] Includes excise taxes of $853.7 million for the three months ended June 30, 2020, $498.3 million for the three months ended June 30, 2019, $473.5 million for the six months ended June 30, 2020 and $953.6 million the six months ended June 30, 2019.