XML 28 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
CMLP
Crestwood Marcellus Midstream LLC
Preferred Units
Preferred Units
CMLP
Preferred Units
Crestwood Marcellus Midstream LLC
Limited Partners
Limited Partners
CMLP
Limited Partners
Crestwood Marcellus Midstream LLC
Non-Controlling Partners
Non-Controlling Partners
CMLP
Non-Controlling Partners
Crestwood Marcellus Midstream LLC
Preferred Units, Class A
Preferred Units, Class A
Preferred Units
Preferred Units, Class A
Limited Partners
Preferred Units, Class A
Non-Controlling Partners
Subordinated units
Common units
Preferred Units
Common Unit, Outstanding 18,100,000                               400,000    
Increase (Decrease) in Partners' Capital   $ (15.3) $ 15.3 $ 0.0   $ 0.0   $ (15.3) $ 10.5   $ 0.0 $ 4.8              
Balance at the beginning 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]                                      
Proceeds from the issuance of common units                         $ 430.5 $ 0.0 $ 0.0 $ 430.5      
Unit-based compensation charges $ 21.3 18.1   0.0 0.0   3.9 18.1   17.4 0.0                
Partners' Capital Account, Units, Unit-based Compensation 100,000                                    
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                
Issuance of preferred equity of subsidiary 53.9 53.9   0.0 0.0   0.0 0.0   53.9 53.9                
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                
Common Unit, Outstanding 18,200,000                               400,000    
Partners' Capital Account, Units, Acquisitions                                   49,900,000 59,300,000
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                
Partners' Capital Account, Units, Unit-based Compensation                                   100,000  
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     0.0                
Partners' Capital Account, Exchanges and Conversions   0.0   529.6 (529.6)   3,294.8 529.6   (3,824.4) 0.0                
Issuance of preferred equity of subsidiary 0.0                       $ 58.8 $ 0.0 $ 0.0 $ 58.8      
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                
Common Unit, Outstanding                                 400,000 68,200,000  
Preferred units, outstanding 60,718,245                                   60,700,000
Increase (Decrease) in Partners' Capital [Roll Forward]                                      
Preferred units, issued 60,718,245                         1,400,000          
Unit-based compensation charges $ 19.2 19.2   0.0 0.0   19.2 19.2   0.0 0.0                
Partners' Capital Account, Units, Unit-based Compensation                                   900,000  
Taxes paid for unit-based compensation vesting (0.8) (0.8)   0.0 0.0   (0.8) (0.8)   0.0 0.0                
Distributions to partners (235.0) (242.8)   0.0 0.0   (219.8) (227.6)   (15.2) (15.2)                
Issuance of CMLP Class A preferred units   0.0                                  
Preferred Stock Dividends, Shares                                     5,800,000
Change in fair value of Suburban Propane Partners, LP units 0.8     0.0     0.8     0.0                  
Net loss (192.1) (197.5)   28.7 0.0   (245.0) (221.7)   24.2 24.2                
Balance at the end of the period at Dec. 31, 2016 $ 2,539.0 $ 2,743.2   $ 564.5 $ 0.0   $ 1,782.0 $ 2,550.7   $ 192.5 $ 192.5                
Common Unit, Outstanding                                 400,000 69,100,000  
Preferred units, outstanding 66,533,415                                   66,500,000
Increase (Decrease) in Partners' Capital [Roll Forward]                                      
Preferred units, issued 66,533,415