XML 48 R31.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segments (Tables)
3 Months Ended
Mar. 31, 2016
Segment Reporting, Other Significant Reconciling Item [Line Items]  
Reconciliation of Net Income (Loss) to Earnings Before Interest, Taxes, Depreciation and Amortization
Below is a reconciliation of CEQP's net income to EBITDA (in millions):
 
Three Months Ended
 
March 31,
 
2016
 
2015
Net income (loss)
$
(93.7
)
 
$
18.1

Add:
 
 
 
Interest and debt expense, net
36.1

 
33.6

Provision for income taxes
—

 
0.4

Depreciation, amortization and accretion
62.3

 
74.2

EBITDA
$
4.7

 
$
126.3


Summary Of Segment Information

 
Three Months Ended March 31, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
238.9

 
$
59.4

 
$
237.7

 
$
—

 
$
536.0

Intersegment revenues
20.5

 
0.4

 
(20.9
)
 
—

 
—

Costs of product/services sold
179.8

 
2.9

 
180.7

 
—

 
363.4

Operations and maintenance expense
17.8

 
7.2

 
16.8

 
—

 
41.8

General and administrative expense
—

 
—

 
—

 
23.0

 
23.0

Goodwill impairment
(8.6
)
 
(13.7
)
 
(87.4
)
 
—

 
(109.7
)
Earnings from unconsolidated affiliates, net
5.1

 
1.4

 
—

 
—

 
6.5

Other income, net
—

 
—

 
—

 
0.1

 
0.1

EBITDA
$
58.3

 
$
37.4

 
$
(68.1
)
 
$
(22.9
)
 
$
4.7

Goodwill
$
45.9

 
$
757.5

 
$
172.4

 
$
—

 
$
975.8

Total assets
$
2,321.2

 
$
2,185.7

 
$
924.4

 
$
138.7

 
$
5,570.0

Purchases of property, plant and equipment
$
44.3

 
$
3.3

 
$
7.1

 
$
0.9

 
$
55.6


 
Three Months Ended March 31, 2015
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
350.3

 
$
67.6

 
$
313.6

 
$
—

 
$
731.5

Intersegment revenues
10.1

 
—

 
(10.1
)
 
—

 
—

Costs of product/services sold
266.7

 
5.3

 
257.7

 
—

 
529.7

Operations and maintenance expense
24.1

 
6.4

 
20.1

 
—

 
50.6

General and administrative expense
—

 
—

 
—

 
27.5

 
27.5

Loss on long-lived assets
(0.3
)
 
(0.7
)
 
—

 
—

 
(1.0
)
Earnings from unconsolidated affiliates, net
2.5

 
0.9

 
—

 
—

 
3.4

Other income, net
—

 
—

 
—

 
0.2

 
0.2

EBITDA
$
71.8

 
$
56.1

 
$
25.7

 
$
(27.3
)
 
$
126.3

Purchases of property, plant and equipment
$
36.2

 
$
4.1

 
$
6.9

 
$
0.2

 
$
47.4

Crestwood Midstream Partners LP  
Segment Reporting, Other Significant Reconciling Item [Line Items]  
Reconciliation of Net Income (Loss) to Earnings Before Interest, Taxes, Depreciation and Amortization
Below is a reconciliation of CMLP's net income to EBITDA (in millions):

 
Three Months Ended
 
March 31,
 
2016
 
2015
Net income (loss)
$
(95.3
)
 
$
29.1

Add:
 
 
 
Interest and debt expense, net
36.1

 
29.9

Provision (benefit) for income taxes
(0.2
)
 
0.4

Depreciation, amortization and accretion
64.9

 
68.8

EBITDA
$
5.5

 
$
128.2

Summary Of Segment Information
 
Three Months Ended March 31, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
238.9

 
$
59.4

 
$
237.7

 
$
—

 
$
536.0

Intersegment revenues
20.5

 
0.4

 
(20.9
)
 
—

 
—

Costs of product/services sold
179.8

 
2.9

 
180.7

 
—

 
363.4

Operations and maintenance expense
17.8

 
7.1

 
16.8

 
—

 
41.7

General and administrative expense
—

 
—

 
—

 
22.2

 
22.2

Goodwill impairment
(8.6
)
 
(13.7
)
 
(87.4
)
 
—

 
(109.7
)
Earnings from unconsolidated affiliates, net
5.1

 
1.4

 
—

 
—

 
6.5

EBITDA
$
58.3

 
$
37.5

 
$
(68.1
)
 
$
(22.2
)
 
$
5.5

Goodwill
$
45.9

 
$
757.5

 
$
172.4

 
$
—

 
$
975.8

Total assets
$
2,534.1

 
$
2,185.0

 
$
924.4

 
$
123.9

 
$
5,767.4

Purchases of property, plant and equipment
$
44.3

 
$
3.3

 
$
7.1

 
$
0.9

 
$
55.6


 
Three Months Ended March 31, 2015
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
350.3

 
$
67.6

 
$
313.6

 
$
—

 
$
731.5

Intersegment revenues
10.1

 
—

 
(10.1
)
 
—

 
—

Costs of product/services sold
266.7

 
5.3

 
257.7

 
—

 
529.7

Operations and maintenance expense
24.1

 
6.4

 
20.1

 
—

 
50.6

General and administrative expense
—

 
—

 
—

 
25.6

 
25.6

Loss on long-lived assets
(0.3
)
 
(0.5
)
 
—

 
—

 
(0.8
)
Earnings from unconsolidated affiliates, net
2.5

 
0.9

 
—

 
—

 
3.4

EBITDA
$
71.8

 
$
56.3

 
$
25.7

 
$
(25.6
)
 
$
128.2

Purchases of property, plant and equipment
$
36.2

 
$
4.1

 
$
6.9

 
$
0.2

 
$
47.4