XML 82 R70.htm IDEA: XBRL DOCUMENT v3.20.2
Guarantor Subsidiaries (Consolidating Income Statement and Comprehensive Income) (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Operating Revenues                  
Total operating revenues $ 2,839.0     $ 3,657.6     $ 8,403.4 $ 10,574.4  
Operating Expenses                  
Depreciation and amortization 40.6     37.6     119.5 113.8  
Selling, general and administrative 53.7     36.0     130.0 105.7  
Accretion of asset retirement obligations 0.6     0.6     1.7 1.6 $ 2.1
Total operating expenses 2,738.7     3,537.1     7,938.2 10,379.6  
Net settlement proceeds 0.0     0.0     0.0 0.1  
Gain (loss) on sale of assets 0.0     0.2     1.4 0.1  
Income (loss) from operations 100.3     120.7     466.6 195.0  
Other income (expense)                  
Interest income 0.0     0.8     1.0 2.4  
Interest expense (12.4)     (15.3)     (38.7) (42.1)  
Loss on early debt extinguishment 0.0     (14.8)     0.0 (14.8)  
Other nonoperating income (expense) 0.2     (0.1)     (0.5) 0.0  
Total other income (expense) (12.2)     (29.4)     (38.2) (54.5)  
Income (loss) before income taxes 88.1     91.3     428.4 140.5  
Income tax expense (benefit) 21.2     22.1     103.3 33.3  
Income (loss) 66.9     69.2     325.1 107.2  
Equity earnings in affiliates, net of tax 0.0     0.0     0.0 0.0  
Net Income 66.9 $ 168.9 $ 89.3 69.2 $ 32.7 $ 5.3 325.1 107.2  
Other comprehensive income (loss) 0.4     0.0     (2.8) 0.0  
Comprehensive income 67.3     69.2     322.3 107.2  
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  
Loss on early debt extinguishment       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 (66.7)     (69.1)     (324.6) (106.8)  
Net Income (66.7)     (69.1)     (324.6) (106.8)  
Other comprehensive income (loss) 0.0     0.0     0.0 0.0  
Comprehensive income (66.7)     (69.1)     (324.6) (106.8)  
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  
Loss on early debt extinguishment       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 66.9     69.2     325.1 107.2  
Net Income 66.9     69.2     325.1 107.2  
Other comprehensive income (loss) 0.0     0.0     0.0 0.0  
Comprehensive income 66.9     69.2     325.1 107.2  
Issuer | Reportable Legal Entities                  
Operating Revenues                  
Total operating revenues 2,838.9     3,657.6     8,403.3 10,574.4  
Operating Expenses                  
Depreciation and amortization 40.5     37.6     119.3 113.8  
Selling, general and administrative 53.7     36.0     130.0 105.7  
Accretion of asset retirement obligations 0.6     0.6     1.7 1.6  
Total operating expenses 2,738.5     3,537.1     7,937.9 10,379.6  
Net settlement proceeds 0.0     0.0       0.1  
Gain (loss) on sale of assets 0.0     0.2     1.4 0.1  
Income (loss) from operations 100.4     120.7     466.8 195.0  
Other income (expense)                  
Interest income 0.0     0.8     1.0 2.4  
Interest expense (12.4)     (15.3)     (38.7) (42.1)  
Loss on early debt extinguishment       (14.8)     0.0 (14.8)  
Other nonoperating income (expense) 0.4     0.0     0.0 0.5  
Total other income (expense) (12.0)     (29.3)     (37.7) (54.0)  
Income (loss) before income taxes 88.4     91.4     429.1 141.0  
Income tax expense (benefit) 21.3     22.1     103.5 33.4  
Income (loss) 67.1     69.3     325.6 107.6  
Equity earnings in affiliates, net of tax (0.2)     (0.1)     (0.5) (0.4)  
Net Income 66.9     69.2     325.1 107.2  
Other comprehensive income (loss) 0.4     0.0     (2.8) 0.0  
Comprehensive income 67.3     69.2     322.3 107.2  
Guarantor Subsidiaries | Reportable Legal Entities                  
Operating Revenues                  
Total operating revenues 0.1     0.0     0.1 0.0  
Operating Expenses                  
Depreciation and amortization 0.1     0.0     0.2 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 0.2     0.0     0.3 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     (0.2) 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  
Loss on early debt extinguishment       0.0     0.0 0.0  
Other nonoperating income (expense) (0.2)     (0.1)     (0.5) (0.5)  
Total other income (expense) (0.2)     (0.1)     (0.5) (0.5)  
Income (loss) before income taxes (0.3)     (0.1)     (0.7) (0.5)  
Income tax expense (benefit) (0.1)     0.0     (0.2) (0.1)  
Income (loss) (0.2)     (0.1)     (0.5) (0.4)  
Equity earnings in affiliates, net of tax 0.0     0.0     0.0 0.0  
Net Income (0.2)     (0.1)     (0.5) (0.4)  
Other comprehensive income (loss) 0.0     0.0     0.0 0.0  
Comprehensive income (0.2)     (0.1)     (0.5) (0.4)  
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  
Loss on early debt extinguishment       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] 2,056.0     2,965.5     6,125.1 8,595.0  
Operating Expenses                  
Operating expenses [1] 1,862.2     2,749.6     5,409.8 8,104.8  
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 2,056.0     2,965.5     6,125.1 8,595.0  
Operating Expenses                  
Operating expenses 1,862.2     2,749.6     5,409.8 8,104.8  
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 756.8     681.1     2,211.4 1,946.1  
Operating Expenses                  
Operating expenses 638.7     569.9     1,867.4 1,631.9  
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 756.8     681.1     2,211.4 1,946.1  
Operating Expenses                  
Operating expenses 638.7     569.9     1,867.4 1,631.9  
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 26.2     11.0     66.9 33.3  
Operating Expenses                  
Operating expenses 142.9     143.4     409.8 421.8  
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 26.1     11.0     66.8 33.3  
Operating Expenses                  
Operating expenses 142.8     143.4     409.7 421.8  
Other operating revenues | Guarantor Subsidiaries | Reportable Legal Entities                  
Operating Revenues                  
Total operating revenues 0.1     0.0     0.1 0.0  
Operating Expenses                  
Operating expenses 0.1     0.0     0.1 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 $447.0 million for the three months ended September 30, 2020, $498.9 million for the three months ended September 30, 2019, $1,300.7 million for the nine months ended September 30, 2020 and $1,452.5 million the nine months ended September 30, 2019.