XML 99 R87.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidating Financial Information - Schedule of Income Statement Information (Detail) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended 9 Months Ended
Jun. 30, 2016
Mar. 31, 2016
Jun. 30, 2015
Mar. 31, 2016
Jun. 30, 2016
Jun. 30, 2015
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount $ 0.0   $ 38.5   $ 0.0 $ 38.5
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain 0.0   0.0   0.0 141.2
Revenues:            
Net consumer and other product sales 1,361.6   1,249.7   3,790.0 3,425.0
Oil and natural gas 9.7   24.3   36.0 84.6
Net investment income 16.3   21.5   53.3 65.4
Net investment gains (losses) 57.4   (70.2)   64.6 (65.4)
Insurance and investment product fees and other 2.1   1.9   6.2 5.1
Revenues 1,447.1   1,227.2   3,950.1 3,514.7
Operating costs and expenses:            
Cost of consumer products and other goods sold 830.9   791.3   2,355.8 2,210.3
Oil and natural gas direct operating costs 9.1   22.3   35.4 66.1
Benefits and other changes in policy reserves 30.5   (16.4)   74.3 33.9
Selling, acquisition, operating and general expenses 328.7   369.6   947.8 1,030.0
Asset Impairment Charges 15.7   112.6   106.5 577.0
Amortization of intangibles 23.5   22.3   70.5 64.0
Total operating costs and expenses 1,238.4   1,301.7   3,590.3 3,981.3
Consolidated operating income 208.7   (74.5)   359.8 (466.6)
Interest expense (98.4)   (149.1)   (291.7) (306.6)
Other (expense) income, net (3.3)   3.0   (1.7) 49.9
Income (loss) from continuing operations before income taxes 107.0   (182.1)   172.0 (543.6)
Income tax benefit (8.4) $ (8.5) (37.8) $ (6.6) (15.0) (32.6)
Income (Loss) from Continuing Operations Attributable to Parent 77.4   (161.9)   78.7 (522.3)
Net income (loss) (93.0) 15.9 (41.4) 22.9 (70.1) (385.3)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent           125.7
Less: Net income attributable to noncontrolling interest 39.9 40.6 34.2 81.5 121.4 28.4
Net income (loss) attributable to controlling interest (132.9) $ (24.7) (75.6) $ (58.6) (191.5) (413.7)
Net income (loss) attributable to common and participating preferred stockholders (132.9)   (75.6)   (191.5) (413.7)
Gain (Loss) on Disposition of Oil and Gas Property 0.0   0.0   105.6 0.0
Consolidated Entities [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           (38.5)
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           141.2
Revenues:            
Net consumer and other product sales         3,790.0 3,425.0
Oil and natural gas           84.6
Net investment income         53.3 65.4
Net investment gains (losses)         64.6 (65.4)
Insurance and investment product fees and other         6.2 5.1
Revenues         3,950.1 3,514.7
Operating costs and expenses:            
Cost of consumer products and other goods sold         2,355.8 2,210.3
Oil and natural gas direct operating costs         35.4 66.1
Benefits and other changes in policy reserves         74.3 33.9
Selling, acquisition, operating and general expenses         947.8 1,030.0
Asset Impairment Charges         106.5 577.0
Amortization of intangibles         70.5 64.0
Total operating costs and expenses         3,590.3 3,981.3
Consolidated operating income         359.8 (466.6)
Interest expense         (291.7) (306.6)
Other (expense) income, net         (1.7) 49.9
Income (loss) from continuing operations before income taxes         172.0  
Income tax benefit         (15.0) (32.6)
Income (Loss) from Continuing Operations Attributable to Parent         187.0 (511.0)
Net income (loss)         (70.1) (385.3)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         (257.1)  
Less: Net income attributable to noncontrolling interest         121.4 28.4
Net income (loss) attributable to controlling interest         (191.5) (413.7)
Gain (Loss) on Disposition of Oil and Gas Property         105.6  
Intersegment elimination [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           0.0
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           0.0
Revenues:            
Net investment income         43.3 37.6
Net investment gains (losses)         (33.1) 14.6
Insurance and investment product fees and other         5.3 5.0
Revenues 4.4   14.0   15.5 57.2
Operating costs and expenses:            
Benefits and other changes in policy reserves         (19.1) 33.3
Selling, acquisition, operating and general expenses         2.3 3.0
Asset Impairment Charges         (0.9) 5.2
Total operating costs and expenses         (17.7) 41.5
Consolidated operating income 39.0   (12.0)   33.2 15.7
Equity in net income (losses) of subsidiaries         61.0 247.1
Interest expense         (3.4) (4.3)
Affiliated interest income         (9.4) (24.5)
Other (expense) income, net         0.4 (6.2)
Income (loss) from continuing operations before income taxes         100.6 276.8
Income tax benefit         (55.0) 3.5
Income (Loss) from Continuing Operations Attributable to Parent         155.6 273.3
Net income (loss)         155.6 273.3
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         0.0 0.0
Net income (loss) attributable to controlling interest         155.6 273.3
Gain (Loss) on Disposition of Oil and Gas Property         0.0  
Corporate and Other [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           38.5
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           0.0
Revenues:            
Net consumer and other product sales           42.7
Revenues     2.2     42.7
Operating costs and expenses:            
Cost of consumer products and other goods sold           30.9
Selling, acquisition, operating and general expenses         39.8 141.0
Asset Impairment Charges           60.2
Total operating costs and expenses         39.8 232.1
Consolidated operating income (17.0)   (41.1)   (39.8) (189.4)
Equity in net income (losses) of subsidiaries         (61.0) (247.1)
Interest expense         (107.2) (88.5)
Affiliated interest income         (0.5) 2.9
Other (expense) income, net         3.8 41.5
Income (loss) from continuing operations before income taxes         (203.7) (447.9)
Income tax benefit         (12.2) (13.2)
Net income (loss)         (191.5) (434.7)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         0.0 0.0
Less: Net income attributable to noncontrolling interest           (21.0)
Net income (loss) attributable to controlling interest         (191.5) (413.7)
Gain (Loss) on Disposition of Oil and Gas Property         0.0  
Energy [Domain]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           0.0
Discontinued Operations, Held-for-sale [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           0.0
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           0.0
Operating costs and expenses:            
Consolidated operating income         0.0 0.0
Net income (loss)         (257.1) 125.7
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent (210.3)   86.3   (257.1) 125.7
Less: Net income attributable to noncontrolling interest         13.1 17.1
Net income (loss) attributable to controlling interest         (270.2) 108.6
Gain (Loss) on Disposition of Oil and Gas Property         0.0  
Other Financial Services [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           0.0
Operating costs and expenses:            
Consolidated operating income (1.7)   (14.2)      
Asset Management segment [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           0.0
Revenues:            
Net investment income         7.9 20.2
Insurance and investment product fees and other         0.9 0.1
Revenues 1.2   7.2   8.8 20.3
Operating costs and expenses:            
Selling, acquisition, operating and general expenses         14.6 30.8
Asset Impairment Charges         14.2 72.2
Total operating costs and expenses         28.8 103.0
Consolidated operating income         (20.0) (82.7)
Affiliated interest income         3.1 14.8
Other (expense) income, net         0.6 (1.4)
Income (loss) from continuing operations before income taxes         (22.5) (98.9)
Income tax benefit         0.2  
Net income (loss)         (22.7) (98.9)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         0.0 0.0
Less: Net income attributable to noncontrolling interest         (5.2) (18.2)
Net income (loss) attributable to controlling interest         (17.5) (80.7)
Gain (Loss) on Disposition of Oil and Gas Property         0.0  
Energy Segment [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           141.2
Revenues:            
Oil and natural gas         36.0 84.6
Revenues 9.7   24.3   36.0 84.6
Operating costs and expenses:            
Oil and natural gas direct operating costs         35.4 66.1
Selling, acquisition, operating and general expenses         20.6 49.7
Asset Impairment Charges 17.6   102.8   93.2 439.4
Total operating costs and expenses         149.2 555.2
Consolidated operating income (22.0)   (114.3)   (113.2) (470.6)
Interest expense         (5.3) (7.3)
Affiliated interest income         6.8 6.8
Other (expense) income, net           21.6
Income (loss) from continuing operations before income taxes         (19.7) (321.9)
Net income (loss)         (19.7) (321.9)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         0.0 0.0
Less: Net income attributable to noncontrolling interest           (0.8)
Net income (loss) attributable to controlling interest         (19.7) (321.1)
Gain (Loss) on Disposition of Oil and Gas Property         105.6  
Insurance Segment [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           0.0
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           0.0
Revenues:            
Net investment income         2.1 7.6
Net investment gains (losses)         97.7 (80.0)
Revenues 70.2   (68.0)   99.8 (72.4)
Operating costs and expenses:            
Benefits and other changes in policy reserves         93.4 0.6
Selling, acquisition, operating and general expenses         4.6 6.3
Total operating costs and expenses         98.0 6.9
Consolidated operating income 3.6   (28.6)   1.8 (79.3)
Income (loss) from continuing operations before income taxes         1.8 (79.3)
Income tax benefit         5.1 (27.7)
Net income (loss)         (3.3) (51.6)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         0.0 0.0
Net income (loss) attributable to controlling interest         (3.3) (51.6)
Gain (Loss) on Disposition of Oil and Gas Property         0.0  
Consumer Products Segment [Member]            
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]            
Deconsolidation, Gain (Loss), Amount           0.0
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain           0.0
Revenues:            
Net consumer and other product sales         3,790.0 3,382.3
Revenues 1,361.6   1,247.5   3,790.0 3,382.3
Operating costs and expenses:            
Cost of consumer products and other goods sold         2,355.8 2,179.4
Selling, acquisition, operating and general expenses         865.9 799.2
Amortization of intangibles         70.5 64.0
Total operating costs and expenses         3,292.2 3,042.6
Consolidated operating income $ 206.8   $ 135.7   497.8 339.7
Interest expense         (175.8) (206.5)
Other (expense) income, net         (6.5) (5.6)
Income (loss) from continuing operations before income taxes         315.5 127.6
Income tax benefit         46.9 4.8
Net income (loss)         268.6 122.8
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent         0.0 0.0
Less: Net income attributable to noncontrolling interest         113.5 51.3
Net income (loss) attributable to controlling interest         155.1 $ 71.5
Gain (Loss) on Disposition of Oil and Gas Property         $ 0.0