XML 63 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segments (Tables)
12 Months Ended
Dec. 31, 2016
Segment Reporting Information [Line Items]  
Reportable Segments
Below is a reconciliation of CEQP’s net loss to EBITDA (in millions):
 
Year Ended December 31,
 
2016
 
2015
 
2014
Net loss
$
(192.1
)
 
$
(2,303.7
)
 
$
(10.4
)
Add:
 
 
 
 
 
Interest and debt expense, net
125.1

 
140.1

 
127.1

(Gain) loss on modification/extinguishment of debt
(10.0
)
 
20.0

 

Provision (benefit) for income taxes
0.3

 
(1.4
)
 
1.1

Depreciation, amortization and accretion
229.6

 
300.1

 
285.3

EBITDA
$
152.9

 
$
(1,844.9
)
 
$
403.1


The following tables summarize CEQP’s reportable segment data for the years ended December 31, 2016, 2015 and 2014 (in millions). Intersegment revenues included in the following tables are accounted for as arms-length transactions that apply our revenue recognition policies described in Note 2. Included in earnings (loss) from unconsolidated affiliates below was approximately $29.6 million, $86.1 million and $7.6 million of depreciation and amortization expense and gains (losses) on long-lived assets, net related to our equity investments for the years ended December 31, 2016, 2015 and 2014, respectively.
 
Year Ended December 31, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
1,118.8

 
$
165.3

 
$
1,236.4

 
$

 
$
2,520.5

Intersegment revenues
108.6

 
4.2

 
(112.8
)
 

 

Costs of product/services sold
917.0

 
5.1

 
1,003.0

 

 
1,925.1

Operations and maintenance expense
77.0

 
21.4

 
59.7

 

 
158.1

General and administrative expense

 

 

 
88.2

 
88.2

Loss on long-lived assets, net
(2.0
)
 
(32.2
)
 
(31.4
)
 

 
(65.6
)
Goodwill impairment
(8.6
)
 
(44.9
)
 
(109.1
)
 

 
(162.6
)
Earnings from unconsolidated affiliates, net
20.3

 
11.2

 

 

 
31.5

Other income, net

 

 

 
0.5

 
0.5

EBITDA
$
243.1

 
$
77.1

 
$
(79.6
)
 
$
(87.7
)
 
$
152.9

Goodwill
$
45.9

 
$

 
$
153.1

 
$

 
$
199.0

Total assets
$
2,359.7

 
$
1,094.6

 
$
972.2

 
$
22.4

 
$
4,448.9

Purchases of property, plant and equipment
$
76.6

 
$
3.3

 
$
19.1

 
$
1.7

 
$
100.7


 
Year Ended December 31, 2015
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
1,381.0

 
$
266.3

 
$
985.5

 
$

 
$
2,632.8

Intersegment revenues
66.7

 

 
(66.7
)
 

 

Costs of product/services sold
1,103.9

 
20.1

 
759.5

 

 
1,883.5

Operations and maintenance expense
89.0

 
31.7

 
69.5

 

 
190.2

General and administrative expense

 

 

 
116.3

 
116.3

Loss on long-lived assets
(787.3
)
 
(1.6
)
 
(32.3
)
 

 
(821.2
)
Goodwill impairment
(329.7
)
 
(623.4
)
 
(453.2
)
 

 
(1,406.3
)
Loss from unconsolidated affiliates
(43.4
)
 
(17.4
)
 

 

 
(60.8
)
Other income, net

 

 

 
0.6

 
0.6

EBITDA
$
(905.6
)
 
$
(427.9
)
 
$
(395.7
)
 
$
(115.7
)
 
$
(1,844.9
)
Goodwill
$
54.5

 
$
771.2

 
$
259.8

 
$

 
$
1,085.5

Total assets
$
2,325.2

 
$
2,217.4

 
$
1,083.7

 
$
136.5

 
$
5,762.8

Purchases of property, plant and equipment
$
132.7

 
$
26.4

 
$
22.8

 
$
0.8

 
$
182.7


 
Year Ended December 31, 2014
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
2,166.8

 
$
264.6

 
$
1,499.9

 
$

 
$
3,931.3

Intersegment revenues
50.0

 

 
(50.0
)
 

 

Costs of product/services sold
1,859.9

 
33.3

 
1,272.1

 

 
3,165.3

Operations and maintenance expense
102.8

 
28.8

 
71.7

 

 
203.3

General and administrative expense

 

 

 
100.2

 
100.2

Gain (loss) on long-lived assets
(32.7
)
 
33.8

 
(3.0
)
 

 
(1.9
)
Goodwill impairment
(18.5
)
 

 
(30.3
)
 

 
(48.8
)
Loss on contingent consideration
(8.6
)
 

 

 

 
(8.6
)
Earnings (loss) from unconsolidated affiliates
0.5

 
(1.2
)
 

 

 
(0.7
)
Other income, net

 

 

 
0.6

 
0.6

EBITDA
$
194.8

 
$
235.1

 
$
72.8

 
$
(99.6
)
 
$
403.1

Purchases of property, plant and equipment
$
327.9

 
$
37.0

 
$
50.9

 
$
8.2

 
$
424.0

CMLP  
Segment Reporting Information [Line Items]  
Reportable Segments
Below is a reconciliation of CMLP’s net income (loss) to EBITDA (in millions):

 
Year Ended December 31,
 
2016
 
2015
 
2014
Net income (loss)
$
(197.5
)
 
$
(1,410.6
)
 
$
14.7

Add:
 
 
 
 
 
Interest and debt expense, net
125.1

 
130.5

 
111.4

(Gain) loss on modification/extinguishment of debt
(10.0
)
 
18.9

 

Provision for income taxes

 

 
0.9

Depreciation, amortization and accretion
240.5

 
278.5

 
255.4

EBITDA
$
158.1

 
$
(982.7
)
 
$
382.4


The following tables summarize CMLP’s reportable segment data for the years ended December 31, 2016, 2015 and 2014 (in millions). Intersegment revenues included in the following tables are accounted for as arms-length transactions that apply our revenue recognition policies described in Note 2. Included in earnings from unconsolidated affiliates below was approximately $29.6 million, $86.1 million and $7.6 million of depreciation and amortization expense and gains (losses) on long-lived assets, net related to our equity investments for the years ended December 31, 2016, 2015 and 2014, respectively.

 
Year Ended December 31, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
1,118.8

 
$
165.3

 
$
1,236.4

 
$

 
$
2,520.5

Intersegment revenues
108.6

 
4.2

 
(112.8
)
 

 

Costs of product/services sold
917.0

 
5.1

 
1,003.0

 

 
1,925.1

Operations and maintenance expense
77.0

 
18.3

 
59.7

 

 
155.0

General and administrative expense

 

 

 
85.6

 
85.6

Loss on long-lived assets, net
(2.0
)
 
(32.2
)
 
(31.4
)
 

 
(65.6
)
Goodwill impairment
(8.6
)
 
(44.9
)
 
(109.1
)
 

 
(162.6
)
Earnings from unconsolidated affiliates, net
20.3

 
11.2

 

 

 
31.5

EBITDA
$
243.1

 
$
80.2

 
$
(79.6
)
 
$
(85.6
)
 
$
158.1

Goodwill
$
45.9

 
$

 
$
153.1

 
$

 
$
199.0

Total assets
$
2,561.9

 
$
1,094.6

 
$
972.2

 
$
11.9

 
$
4,640.6

Purchases of property, plant and equipment
$
76.6

 
$
3.3

 
$
19.1

 
$
1.7

 
$
100.7


 
Year Ended December 31, 2015
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
1,381.0

 
$
266.3

 
$
985.5

 
$

 
$
2,632.8

Intersegment revenues
66.7

 

 
(66.7
)
 

 

Costs of product/services sold
1,103.9

 
20.1

 
759.5

 

 
1,883.5

Operations and maintenance expense
89.0

 
30.2

 
69.5

 

 
188.7

General and administrative expense

 

 

 
105.6

 
105.6

Loss on long-lived assets, net
(194.1
)
 
(1.4
)
 
(32.3
)
 

 
(227.8
)
Goodwill impairment
(72.5
)
 
(623.4
)
 
(453.2
)
 

 
(1,149.1
)
Loss from unconsolidated affiliates, net
(43.4
)
 
(17.4
)
 

 

 
(60.8
)
EBITDA
$
(55.2
)
 
$
(426.2
)
 
$
(395.7
)
 
$
(105.6
)
 
$
(982.7
)
Goodwill
$
54.5

 
$
771.2

 
$
259.8

 
$

 
$
1,085.5

Total assets
$
2,541.6

 
$
2,216.7

 
$
1,083.7

 
$
121.6

 
$
5,963.6

Purchases of property, plant and equipment
$
132.7

 
$
26.4

 
$
22.8

 
$
0.8

 
$
182.7

 
Year Ended December 31, 2014
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
2,166.8

 
$
250.8

 
$
1,499.9

 
$

 
$
3,917.5

Intersegment revenues
50.0

 

 
(50.0
)
 

 

Costs of product/services sold
1,859.9

 
22.8

 
1,272.1

 

 
3,154.8

Operations and maintenance expense
102.8

 
22.1

 
70.5

 

 
195.4

General and administrative expense

 

 

 
91.7

 
91.7

Gain (loss) on long-lived assets
(32.7
)
 
0.6

 
(3.0
)
 

 
(35.1
)
Goodwill impairment
(18.5
)
 

 
(30.3
)
 

 
(48.8
)
Loss on contingent consideration
(8.6
)
 

 

 

 
(8.6
)
Earnings (loss) from unconsolidated affiliates, net
0.5

 
(1.2
)
 

 

 
(0.7
)
EBITDA
$
194.8

 
$
205.3

 
$
74.0

 
$
(91.7
)
 
$
382.4

Purchases of property, plant and equipment
$
327.9

 
$
36.4

 
$
50.9

 
$
6.5

 
$
421.7