XML 31 R14.htm IDEA: XBRL DOCUMENT v3.4.0.3
Long-Term Debt
3 Months Ended
Mar. 31, 2016
Text Block [Abstract]  
Long-Term Debt
Long-Term Debt

Long-term debt consisted of the following at March 31, 2016 and December 31, 2015 (in millions):
 
March 31,
2016
 
December 31,
2015
Credit Facility
$
762.8

 
$
735.0

2020 Senior Notes
500.0

 
500.0

Fair value adjustment of 2020 Senior Notes
3.2

 
3.3

2022 Senior Notes
600.0

 
600.0

2023 Senior Notes
700.0

 
700.0

Other
4.9

 
5.3

Less: deferred financing costs, net
39.2

 
40.9

Total Crestwood Midstream debt
2,531.7

 
2,502.7

Other
—

 
0.2

Total Crestwood Equity debt
2,531.7

 
2,502.9

Less: current portion
0.9

 
1.1

Total long-term debt, less current portion
$
2,530.8

 
$
2,501.8



Crestwood Midstream Credit Facility

At March 31, 2016, Crestwood Midstream had $268.2 million of available capacity under its credit facility considering the most restrictive debt covenants in its credit agreement. At March 31, 2016 and December 31, 2015, Crestwood Midstream's outstanding standby letters of credit were $60.7 million and $62.2 million. Borrowings under the CMLP credit facility accrue interest at prime or Eurodollar based rates plus applicable spreads, which resulted in interest rates between 2.94% and 5.00% at March 31, 2016 and 2.70% and 5.00% at December 31, 2015. The weighted-average interest rate as of March 31, 2016 and December 31, 2015 was 2.96% and 2.70%.

Crestwood Midstream is required under its credit agreement to maintain a net debt to consolidated EBITDA ratio (as defined in its credit agreement) of not more than 5.50 to 1.0, a consolidated EBITDA to consolidated interest expense ratio (as defined in its credit agreement) of not less than 2.50 to 1.0, and a senior secured leverage ratio (as defined in its credit agreement) of not more than 3.75 to 1.0. At March 31, 2016, the net debt to consolidated EBITDA was approximately 4.98 to 1.0, the consolidated EBITDA to consolidated interest expense was approximately 3.77 to 1.0, and the senior secured leverage ratio was 1.48 to 1.0.

Crestwood Midstream Senior Notes

On March 7, 2016, Crestwood Midstream filed a registration statement with the SEC under which it plans to offer to exchange $700.0 million of its 6.25% unsecured Senior Notes due 2023 (2023 Senior Notes) for any and all outstanding notes. The terms of the exchange notes are substantially identical to the terms of the 2023 Senior Notes, except that the exchange notes will be freely tradable. Crestwood Midstream issued the 2023 Senior Notes in March 2015. The net proceeds from this offering of approximately $688.3 million were used to pay down borrowings under the Crestwood Midstream $1.0 billion credit facility and for Crestwood Midstream’s general partnership purposes.

At March 31, 2016, Crestwood Midstream was in compliance with all of its debt covenants applicable to the CMLP credit facility and its senior notes.