XML 31 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Statements of Comprehensive Income (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Statements of Comprehensive Income Captions [Line Items]        
Revenues $ 677.5 $ 621.6 $ 1,934.6 $ 1,753.7
Operating expenses 448.1 421.3 1,339.4 1,211.2
Operating income 229.4 200.3 595.2 542.5
Equity in net earnings (losses) of unconsolidated affiliates 5.0 4.8 16.6 13.8
Interest expense (17.9) (18.3) (54.5) (61.2)
Debt retirement costs 0 (2.4) (6.6) (113.8)
Foreign exchange loss (12.5) (1.4) (4.1) (10.1)
Other income (expense), net (0.4) (0.7) (3.7) (0.5)
Income before income taxes 203.6 182.3 542.9 370.7
Income tax expense 65.2 63.3 180.3 131.8
Net income 138.4 119.0 362.6 238.9
Less: Net income attributable to noncontrolling interest 0.3 0.6 1.0 1.3
Net income attributable to Kansas City Southern and subsidiaries 138.1 118.4 361.6 237.6
Other comprehensive income (loss) (0.3) 0 (0.3) 0.3
Comprehensive income attributable to Kansas City Southern and subsidiaries 137.8 118.4 361.3 237.9
Parent [Member]
       
Condensed Statements of Comprehensive Income Captions [Line Items]        
Revenues 0 0 0 0
Operating expenses 1.6 1.1 6.7 3.7
Operating income (1.6) (1.1) (6.7) (3.7)
Equity in net earnings (losses) of unconsolidated affiliates 131.0 114.8 346.5 222.7
Interest expense (0.1) (0.1) (0.1) (0.1)
Debt retirement costs 0 0 0 0
Foreign exchange loss 0 0 0 0
Other income (expense), net 12.4 11.0 37.9 33.4
Income before income taxes 141.7 124.6 377.6 252.3
Income tax expense 3.6 6.2 16.0 14.7
Net income 138.1 118.4 361.6 237.6
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries 138.1 118.4 361.6 237.6
Other comprehensive income (loss) (0.3) 0 (0.3) 0.3
Comprehensive income attributable to Kansas City Southern and subsidiaries 137.8 118.4 361.3 237.9
KCSR [Member]
       
Condensed Statements of Comprehensive Income Captions [Line Items]        
Revenues 327.4 295.9 913.7 836.1
Operating expenses 228.5 212.3 674.7 617.8
Operating income 98.9 83.6 239.0 218.3
Equity in net earnings (losses) of unconsolidated affiliates (0.1) (0.2) 0.5 1.0
Interest expense (20.6) (17.8) (62.9) (49.4)
Debt retirement costs 0 0 (2.7) (1.5)
Foreign exchange loss 0 0 0 (1.6)
Other income (expense), net (0.3) 1.0 0.1 4.2
Income before income taxes 77.9 66.6 174.0 171.0
Income tax expense 29.8 25.7 66.7 63.9
Net income 48.1 40.9 107.3 107.1
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries 48.1 40.9 107.3 107.1
Other comprehensive income (loss) (0.1) 0 0 0.4
Comprehensive income attributable to Kansas City Southern and subsidiaries 48.0 40.9 107.3 107.5
Guarantor Subsidiaries [Member]
       
Condensed Statements of Comprehensive Income Captions [Line Items]        
Revenues 12.7 10.7 36.4 30.9
Operating expenses 10.4 9.9 30.4 28.5
Operating income 2.3 0.8 6.0 2.4
Equity in net earnings (losses) of unconsolidated affiliates 1.2 1.8 3.3 4.0
Interest expense 0 0 0 0
Debt retirement costs 0 0 0 0
Foreign exchange loss 0 0 0 0
Other income (expense), net 0 0 0 (0.1)
Income before income taxes 3.5 2.6 9.3 6.3
Income tax expense 1.4 0.9 3.6 2.3
Net income 2.1 1.7 5.7 4.0
Less: Net income attributable to noncontrolling interest 0.3 0.6 1.0 1.3
Net income attributable to Kansas City Southern and subsidiaries 1.8 1.1 4.7 2.7
Other comprehensive income (loss) 0 0 0 0
Comprehensive income attributable to Kansas City Southern and subsidiaries 1.8 1.1 4.7 2.7
Non-Guarantor Subsidiaries [Member]
       
Condensed Statements of Comprehensive Income Captions [Line Items]        
Revenues 348.2 325.1 1,015.5 916.6
Operating expenses 218.4 208.8 659.7 593.0
Operating income 129.8 116.3 355.8 323.6
Equity in net earnings (losses) of unconsolidated affiliates 4.4 4.3 14.9 11.2
Interest expense (9.6) (12.3) (29.5) (47.4)
Debt retirement costs 0 (2.4) (3.9) (112.3)
Foreign exchange loss (12.5) (1.4) (4.1) (8.5)
Other income (expense), net (0.1) (0.2) (2.6) (0.4)
Income before income taxes 112.0 104.3 330.6 166.2
Income tax expense 30.4 30.4 94.0 50.8
Net income 81.6 73.9 236.6 115.4
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries 81.6 73.9 236.6 115.4
Other comprehensive income (loss) (0.5) 0 (0.4) 0
Comprehensive income attributable to Kansas City Southern and subsidiaries 81.1 73.9 236.2 115.4
Consolidating Adjustments [Member]
       
Condensed Statements of Comprehensive Income Captions [Line Items]        
Revenues (10.8) (10.1) (31.0) (29.9)
Operating expenses (10.8) (10.8) (32.1) (31.8)
Operating income 0 0.7 1.1 1.9
Equity in net earnings (losses) of unconsolidated affiliates (131.5) (115.9) (348.6) (225.1)
Interest expense 12.4 11.9 38.0 35.7
Debt retirement costs 0 0 0 0
Foreign exchange loss 0 0 0 0
Other income (expense), net (12.4) (12.5) (39.1) (37.6)
Income before income taxes (131.5) (115.8) (348.6) (225.1)
Income tax expense 0 0.1 0 0.1
Net income (131.5) (115.9) (348.6) (225.2)
Less: Net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to Kansas City Southern and subsidiaries (131.5) (115.9) (348.6) (225.2)
Other comprehensive income (loss) 0.6 0 0.4 (0.4)
Comprehensive income attributable to Kansas City Southern and subsidiaries $ (130.9) $ (115.9) $ (348.2) $ (225.6)