XML 30 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
CMLP
Crestwood Marcellus Midstream LLC
Arrow Midstream Holdings, LLC
Arrow Midstream Holdings, LLC
CMLP
Class D Units
Class C Units
Preferred Units
Preferred Units
CMLP
Preferred Units
Crestwood Marcellus Midstream LLC
Preferred Units
Arrow Midstream Holdings, LLC
Preferred Units
Arrow Midstream Holdings, LLC
CMLP
Preferred Units
Class D Units
Preferred Units
Class C Units
Limited Partners
Limited Partners
CMLP
Limited Partners
Crestwood Marcellus Midstream LLC
Limited Partners
Arrow Midstream Holdings, LLC
Limited Partners
Arrow Midstream Holdings, LLC
CMLP
Limited Partners
Class D Units
Limited Partners
Class C Units
Non-Controlling Partners
Non-Controlling Partners
CMLP
Non-Controlling Partners
Crestwood Marcellus Midstream LLC
Non-Controlling Partners
Arrow Midstream Holdings, LLC
Non-Controlling Partners
Arrow Midstream Holdings, LLC
CMLP
Non-Controlling Partners
Class D Units
Non-Controlling Partners
Class C Units
Preferred Units, Class A
Preferred Units, Class A
CMLP
Preferred Units, Class A
Preferred Units
Preferred Units, Class A
Limited Partners
Preferred Units, Class A
Non-Controlling Partners
Balance at the beginning of the period at Dec. 31, 2012 $ 1,550.7 $ 859.7           $ 0.0 $ 0.0           $ 31.7 $ 859.7           $ 1,519.0 $ 0.0                    
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                  
Proceeds from the issuance of common units 714.0 714.0   $ 200.0 $ 200.0     0.0 0.0   $ 0.0 $ 0.0     0.0 714.0   $ 0.0 $ 200.0     714.0 0.0   $ 200.0 $ 0.0              
Net proceeds from issuance of common units by subsidiaries           $ 0.0 $ 0.0           $ 0.0 $ 0.0           $ (126.3) $ 0.6           $ 126.3 $ (0.6)          
Contributions from partner 10.0 15.5           0.0 0.0           0.0 15.5           10.0 0.0                    
Unit-based compensation charges 17.4 15.8           0.0 0.0           1.7 15.8           15.7 0.0                    
Taxes paid for unit-based compensation vesting (8.3) (5.5)           0.0 0.0           (2.8) (5.5)           (5.5) 0.0                    
Distributions to partners (271.1) (419.7)         $ 0.0 0.0 0.0         $ 0.0 (56.6) (419.7)         $ (0.1) (214.5) 0.0         $ 0.1          
Issuance of CMLP Class A preferred units                                                           $ 0.0      
Issuance of preferred equity of subsidiary 96.1 96.1           0.0 0.0           0.0 0.0           96.1 96.1                    
Exchange of Crestwood Midstream Partners LP units for CEQP units 0.0             0.0             182.3             (182.3)                      
Invested capital from Legacy Inergy, net of debt (Note 3) 3,379.4 3,827.8           0.0 0.0           697.1 3,827.8           2,682.3 0.0                    
Distribution for additional interest in Crestwood Marcellus Midstream LLC (129.0)             0.0             (129.0)             0.0                      
Gain (loss) on issuance of subsidiary units 0.0             0.0             (12.6)             12.6                      
Acquisition of non-controlling interest     $ 0.0             $ 0.0             $ 238.9             $ (238.9)                  
Change in fair value of Suburban Propane Partners, LP units (0.1)             0.0             (0.1)             0.0                      
Other 0.1             0.0             0.1             0.0                      
Net loss (50.6) (12.4)           0.0 0.0           6.7 (17.3)           (57.3) 4.9                    
Balance at the end of the period at Dec. 31, 2013 5,508.6 5,291.3           0.0 0.0           831.6 5,190.3           4,677.0 101.0                    
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                  
Contributions from partner (15.3) (15.3)           0.0             (10.5) (15.3)           (4.8) 0.0                    
Unit-based compensation charges 21.3 18.1           0.0 0.0           3.9 18.1           17.4 0.0                    
Taxes paid for unit-based compensation vesting (3.9) (1.6)           0.0 0.0           (2.3) (1.6)           (1.6) 0.0                    
Distributions to partners (399.0) (470.5)           0.0 0.0           (102.5) (470.5)           (296.5) 0.0                    
Issuance of CMLP Class A preferred units   430.5             430.5             0.0             0.0             430.5      
Issuance of preferred equity of subsidiary 53.9 53.9           0.0 0.0           0.0 0.0           53.9 53.9           $ 430.5   $ 0.0 $ 0.0 $ 430.5
Change in fair value of Suburban Propane Partners, LP units (0.5)             0.0             (0.5)             0.0                      
Other (0.7) (0.7)           0.0 0.0           0.1 (0.7)           (0.8) 0.0                    
Net loss (10.4) 14.7           0.0 17.2           56.4 (19.3)           (66.8) 16.8                    
Balance at the end of the period at Dec. 31, 2014 5,584.5 5,320.4           0.0 447.7           776.2 4,701.0           4,808.3 171.7                    
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                  
Unit-based compensation charges 19.7 18.1           0.0 0.0           5.7 18.1           14.0 0.0                    
Taxes paid for unit-based compensation vesting (3.7) (2.1)           0.0 0.0           (1.6) (2.1)           (2.1) 0.0                    
Distributions to partners (405.7) (819.5)           0.0 0.0           (171.5) (808.2)           (234.2) (11.3)                    
Issuance of CMLP Class A preferred units (58.8) 58.8           0.0 58.8           0.0 0.0           (58.8) 0.0             $ 58.8      
Partners' Capital Account, Exchanges and Conversions   0.0             (529.6)             529.6             0.0                    
Acquisition of non-controlling interest 0.0             529.6             3,294.8             (3,824.4)                      
Change in fair value of Suburban Propane Partners, LP units (2.7)             0.0             (2.7)             0.0                      
Other (0.3)             0.0             (0.2)             (0.1)                      
Net loss (2,303.7) (1,410.6)           6.2 23.1           (1,673.1) (1,456.8)           (636.8) 23.1                    
Balance at the end of the period at Dec. 31, 2015 $ 2,946.9 $ 3,165.1           $ 535.8 $ 0.0           $ 2,227.6 $ 2,981.6           $ 183.5 $ 183.5