XML 27 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statements of Comprehensive Income (Loss) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Income Statements, Captions [Line Items]        
Revenues $ 649.7 $ 579.3 $ 1,257.1 $ 1,132.1
Operating expenses 443.9 400.0 891.3 789.9
Operating income 205.8 179.3 365.8 342.2
Equity in net earnings of unconsolidated affiliates 5.9 3.5 11.6 9.0
Interest expense (17.9) (19.2) (36.6) (42.9)
Debt retirement costs 0 (111.4) (6.6) (111.4)
Foreign exchange gain (loss) 5.3 (22.2) 8.4 (8.7)
Other income (expense), net (2.8) (0.1) (3.3) 0.2
Income before income taxes 196.3 29.9 339.3 188.4
Income tax expense (benefit) 66.1 14.2 115.1 68.5
Net income 130.2 15.7 224.2 119.9
Less: Net income attributable to noncontrolling interest 0.4 0.3 0.7 0.7
Net income attributable to Kansas City Southern and subsidiaries 129.8 15.4 223.5 119.2
Other comprehensive income (loss) 0 (0.3) 0 0.3
Comprehensive income attributable to Kansas City Southern and subsidiaries 129.8 15.1 223.5 119.5
Parent [Member]
       
Condensed Income Statements, Captions [Line Items]        
Revenues 0 0 0 0
Operating expenses 4.2 1.7 5.1 2.6
Operating income (4.2) (1.7) (5.1) (2.6)
Equity in net earnings of unconsolidated affiliates 127.0 8.1 215.5 107.9
Interest expense 0 0 0 0
Debt retirement costs 0 0 0 0
Foreign exchange gain (loss) 0 0 0 0
Other income (expense), net 12.5 11.1 25.5 22.4
Income before income taxes 135.3 17.5 235.9 127.7
Income tax expense (benefit) 5.5 2.1 12.4 8.5
Net income 129.8 15.4 223.5 119.2
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries 129.8 15.4 223.5 119.2
Other comprehensive income (loss) 0 (0.3) 0 0.3
Comprehensive income attributable to Kansas City Southern and subsidiaries 129.8 15.1 223.5 119.5
KCSR [Member]
       
Condensed Income Statements, Captions [Line Items]        
Revenues 302.3 275.7 586.3 540.2
Operating expenses 219.3 203.3 446.2 405.5
Operating income 83.0 72.4 140.1 134.7
Equity in net earnings of unconsolidated affiliates 0.3 0.8 0.6 1.2
Interest expense (20.8) (16.9) (42.3) (31.6)
Debt retirement costs 0 (1.5) (2.7) (1.5)
Foreign exchange gain (loss) 0 (1.6) 0 (1.6)
Other income (expense), net 0 1.5 0.4 3.2
Income before income taxes 62.5 54.7 96.1 104.4
Income tax expense (benefit) 23.9 20.8 36.9 38.2
Net income 38.6 33.9 59.2 66.2
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries 38.6 33.9 59.2 66.2
Other comprehensive income (loss) 0.1 0.3 0.1 0.4
Comprehensive income attributable to Kansas City Southern and subsidiaries 38.7 34.2 59.3 66.6
Guarantor Subsidiaries [Member]
       
Condensed Income Statements, Captions [Line Items]        
Revenues 12.3 11.5 23.7 20.2
Operating expenses 10.1 9.3 20.0 18.6
Operating income 2.2 2.2 3.7 1.6
Equity in net earnings of unconsolidated affiliates 1.1 0.9 2.1 2.2
Interest expense 0 0 0 0
Debt retirement costs 0 0 0 0
Foreign exchange gain (loss) 0 0 0 0
Other income (expense), net 0 (0.1) 0 (0.1)
Income before income taxes 3.3 3.0 5.8 3.7
Income tax expense (benefit) 1.3 1.1 2.2 1.4
Net income 2.0 1.9 3.6 2.3
Less: Net income attributable to noncontrolling interest 0.4 0.3 0.7 0.7
Net income attributable to Kansas City Southern and subsidiaries 1.6 1.6 2.9 1.6
Other comprehensive income (loss) 0 0 0 0
Comprehensive income attributable to Kansas City Southern and subsidiaries 1.6 1.6 2.9 1.6
Non-Guarantor Subsidiaries [Member]
       
Condensed Income Statements, Captions [Line Items]        
Revenues 345.4 302.8 667.3 591.5
Operating expenses 221.1 197.0 441.3 384.2
Operating income 124.3 105.8 226.0 207.3
Equity in net earnings of unconsolidated affiliates 5.5 2.9 10.5 6.9
Interest expense (9.7) (14.1) (19.9) (35.1)
Debt retirement costs 0 (109.9) (3.9) (109.9)
Foreign exchange gain (loss) 5.3 (20.6) 8.4 (7.1)
Other income (expense), net (2.3) (0.2) (2.5) (0.2)
Income before income taxes 123.1 (36.1) 218.6 61.9
Income tax expense (benefit) 35.4 (9.8) 63.6 20.4
Net income 87.7 (26.3) 155.0 41.5
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries 87.7 (26.3) 155.0 41.5
Other comprehensive income (loss) 0.1 (0.7) 0.1 0
Comprehensive income attributable to Kansas City Southern and subsidiaries 87.8 (27.0) 155.1 41.5
Consolidating Adjustments [Member]
       
Condensed Income Statements, Captions [Line Items]        
Revenues (10.3) (10.7) (20.2) (19.8)
Operating expenses (10.8) (11.3) (21.3) (21.0)
Operating income 0.5 0.6 1.1 1.2
Equity in net earnings of unconsolidated affiliates (128.0) (9.2) (217.1) (109.2)
Interest expense 12.6 11.8 25.6 23.8
Debt retirement costs 0 0 0 0
Foreign exchange gain (loss) 0 0 0 0
Other income (expense), net (13.0) (12.4) (26.7) (25.1)
Income before income taxes (127.9) (9.2) (217.1) (109.3)
Income tax expense (benefit) 0 0 0 0
Net income (127.9) (9.2) (217.1) (109.3)
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries (127.9) (9.2) (217.1) (109.3)
Other comprehensive income (loss) (0.2) 0.4 (0.2) (0.4)
Comprehensive income attributable to Kansas City Southern and subsidiaries $ (128.1) $ (8.8) $ (217.3) $ (109.7)