XML 62 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Statements of Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Statements of Comprehensive Income [Line Items]        
Revenues $ 656.4 $ 568.5 $ 1,265.9 $ 1,131.2
Operating expenses 417.1 348.6 815.9 723.4
Operating income 239.3 219.9 450.0 407.8
Equity in net earnings (losses) of affiliates 2.9 3.0 6.9 6.9
Interest expense (25.0) (24.4) (49.7) (48.0)
Foreign exchange gain (loss) 14.2 (24.0) 61.0 (27.5)
Other income (expense), net (0.1) (0.7) 1.0 (0.5)
Income before income taxes 231.3 173.8 469.2 338.7
Income tax expense (benefit) 96.6 53.3 187.6 110.1
Net income 134.7 120.5 281.6 228.6
Less: Net income attributable to noncontrolling interest 0.3 0.4 0.6 0.7
Net income attributable to Kansas City Southern and subsidiaries 134.4 120.1 281.0 227.9
Other comprehensive income (loss) (1.8) (0.6) (1.0) (0.7)
Comprehensive income attributable to Kansas City Southern and subsidiaries 132.6 119.5 280.0 227.2
Condensed Consolidating Financial Information KCS [Member] | Consolidating Adjustments [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues (4.4) (4.5) (8.7) (9.0)
Operating expenses (4.4) (4.5) (8.7) (9.0)
Operating income 0.0 0.0 0.0 0.0
Equity in net earnings (losses) of affiliates (135.6) (114.6) (282.5) (219.3)
Interest expense 22.5 32.5 46.2 63.9
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net (22.2) (32.1) (46.3) (63.2)
Income before income taxes (135.3) (114.2) (282.6) (218.6)
Income tax expense (benefit) 0.0 0.0 0.0 0.0
Net income (135.3) (114.2) (282.6) (218.6)
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries (135.3) (114.2) (282.6) (218.6)
Other comprehensive income (loss) (0.8) 1.2 (2.1) 1.3
Comprehensive income attributable to Kansas City Southern and subsidiaries (136.1) (113.0) (284.7) (217.3)
Condensed Consolidating Financial Information KCS [Member] | Parent [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 0.0 0.0 0.0 0.0
Operating expenses 3.0 1.7 4.1 2.8
Operating income (3.0) (1.7) (4.1) (2.8)
Equity in net earnings (losses) of affiliates 134.5 113.5 280.6 217.2
Interest expense (20.1) (20.5) (40.7) (39.4)
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net 22.4 27.7 45.9 52.8
Income before income taxes 133.8 119.0 281.7 227.8
Income tax expense (benefit) (0.6) (1.1) 0.7 (0.1)
Net income 134.4 120.1 281.0 227.9
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries 134.4 120.1 281.0 227.9
Other comprehensive income (loss) (1.8) (0.6) (1.0) (0.7)
Comprehensive income attributable to Kansas City Southern and subsidiaries 132.6 119.5 280.0 227.2
Condensed Consolidating Financial Information KCS [Member] | Guarantor Subsidiaries [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 313.1 260.8 608.3 527.6
Operating expenses 222.3 170.5 439.8 370.4
Operating income 90.8 90.3 168.5 157.2
Equity in net earnings (losses) of affiliates 1.5 1.5 2.8 3.0
Interest expense (18.2) (21.0) (36.9) (42.6)
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net (0.3) (0.2) 0.8 0.1
Income before income taxes 73.8 70.6 135.2 117.7
Income tax expense (benefit) 28.1 27.5 51.7 46.0
Net income 45.7 43.1 83.5 71.7
Less: Net income attributable to noncontrolling interest 0.3 0.4 0.6 0.7
Net income attributable to Kansas City Southern and subsidiaries 45.4 42.7 82.9 71.0
Other comprehensive income (loss) 0.0 0.0 0.0 0.0
Comprehensive income attributable to Kansas City Southern and subsidiaries 45.4 42.7 82.9 71.0
Condensed Consolidating Financial Information KCS [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 347.7 312.2 666.3 612.6
Operating expenses 196.2 180.9 380.7 359.2
Operating income 151.5 131.3 285.6 253.4
Equity in net earnings (losses) of affiliates 2.5 2.6 6.0 6.0
Interest expense (9.2) (15.4) (18.3) (29.9)
Foreign exchange gain (loss) 14.2 (24.0) 61.0 (27.5)
Other income (expense), net 0.0 3.9 0.6 9.8
Income before income taxes 159.0 98.4 334.9 211.8
Income tax expense (benefit) 69.1 26.9 135.2 64.2
Net income 89.9 71.5 199.7 147.6
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries 89.9 71.5 199.7 147.6
Other comprehensive income (loss) 0.8 (1.2) 2.1 (1.3)
Comprehensive income attributable to Kansas City Southern and subsidiaries 90.7 70.3 201.8 146.3
Condensed Consolidating Financial Information KCSR [Member] | Consolidating Adjustments [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues (9.8) (9.7) (19.2) (18.8)
Operating expenses (9.8) (9.7) (19.2) (18.8)
Operating income 0.0 0.0 0.0 0.0
Equity in net earnings (losses) of affiliates (134.8) (114.4) (281.2) (218.7)
Interest expense 22.5 32.5 46.2 63.9
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net (22.2) (32.1) (46.3) (63.2)
Income before income taxes (134.5) (114.0) (281.3) (218.0)
Income tax expense (benefit) 0.0 0.0 0.0 0.0
Net income (134.5) (114.0) (281.3) (218.0)
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries (134.5) (114.0) (281.3) (218.0)
Other comprehensive income (loss) (0.8) 1.2 (2.1) 1.3
Comprehensive income attributable to Kansas City Southern and subsidiaries (135.3) (112.8) (283.4) (216.7)
Condensed Consolidating Financial Information KCSR [Member] | Parent [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 0.0 0.0 0.0 0.0
Operating expenses 3.0 1.7 4.1 2.8
Operating income (3.0) (1.7) (4.1) (2.8)
Equity in net earnings (losses) of affiliates 134.5 113.5 280.6 217.2
Interest expense (20.1) (20.5) (40.7) (39.4)
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net 22.4 27.7 45.9 52.8
Income before income taxes 133.8 119.0 281.7 227.8
Income tax expense (benefit) (0.6) (1.1) 0.7 (0.1)
Net income 134.4 120.1 281.0 227.9
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries 134.4 120.1 281.0 227.9
Other comprehensive income (loss) (1.8) (0.6) (1.0) (0.7)
Comprehensive income attributable to Kansas City Southern and subsidiaries 132.6 119.5 280.0 227.2
Condensed Consolidating Financial Information KCSR [Member] | KCSR [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 306.5 254.7 595.7 515.3
Operating expenses 217.6 165.9 430.5 361.5
Operating income 88.9 88.8 165.2 153.8
Equity in net earnings (losses) of affiliates (0.2) 0.2 (0.3) 0.3
Interest expense (18.2) (21.0) (36.9) (42.6)
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net (0.3) (0.2) 0.8 0.1
Income before income taxes 70.2 67.8 128.8 111.6
Income tax expense (benefit) 27.2 26.5 49.8 43.6
Net income 43.0 41.3 79.0 68.0
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries 43.0 41.3 79.0 68.0
Other comprehensive income (loss) 0.0 0.0 0.0 0.0
Comprehensive income attributable to Kansas City Southern and subsidiaries 43.0 41.3 79.0 68.0
Condensed Consolidating Financial Information KCSR [Member] | Guarantor Subsidiaries [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 12.0 11.3 23.1 22.1
Operating expenses 10.1 9.8 19.8 18.7
Operating income 1.9 1.5 3.3 3.4
Equity in net earnings (losses) of affiliates 0.9 1.1 1.8 2.1
Interest expense 0.0 0.0 0.0 0.0
Foreign exchange gain (loss) 0.0 0.0 0.0 0.0
Other income (expense), net 0.0 0.0 0.0 0.0
Income before income taxes 2.8 2.6 5.1 5.5
Income tax expense (benefit) 0.9 1.0 1.9 2.4
Net income 1.9 1.6 3.2 3.1
Less: Net income attributable to noncontrolling interest 0.3 0.4 0.6 0.7
Net income attributable to Kansas City Southern and subsidiaries 1.6 1.2 2.6 2.4
Other comprehensive income (loss) 0.0 0.0 0.0 0.0
Comprehensive income attributable to Kansas City Southern and subsidiaries 1.6 1.2 2.6 2.4
Condensed Consolidating Financial Information KCSR [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Statements of Comprehensive Income [Line Items]        
Revenues 347.7 312.2 666.3 612.6
Operating expenses 196.2 180.9 380.7 359.2
Operating income 151.5 131.3 285.6 253.4
Equity in net earnings (losses) of affiliates 2.5 2.6 6.0 6.0
Interest expense (9.2) (15.4) (18.3) (29.9)
Foreign exchange gain (loss) 14.2 (24.0) 61.0 (27.5)
Other income (expense), net 0.0 3.9 0.6 9.8
Income before income taxes 159.0 98.4 334.9 211.8
Income tax expense (benefit) 69.1 26.9 135.2 64.2
Net income 89.9 71.5 199.7 147.6
Less: Net income attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Kansas City Southern and subsidiaries 89.9 71.5 199.7 147.6
Other comprehensive income (loss) 0.8 (1.2) 2.1 (1.3)
Comprehensive income attributable to Kansas City Southern and subsidiaries $ 90.7 $ 70.3 $ 201.8 $ 146.3