XML 36 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segments
Segments

Financial Information

We have three operating and reportable segments: (i) gathering and processing operations; (ii) storage and transportation operations; and (iii) marketing, supply and logistics operations. Our corporate operations include all general and administrative expenses that are not allocated to our reportable segments. We assess the performance of our operating segments based on EBITDA, which is defined as income before income taxes, plus debt-related costs (interest and debt expense, net and gain (loss) on modification/extinguishment of debt) and depreciation, amortization and accretion expense.

Below is a reconciliation of CEQP's net income (loss) to EBITDA (in millions):
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2017
 
2016
 
2017
 
2016
Net income (loss)
$
(27.9
)
 
$
3.0

 
$
(47.0
)
 
$
(127.8
)
Add:
 
 
 
 
 
 
 
Interest and debt expense, net
24.2

 
27.5

 
74.8

 
97.9

(Gain) loss on modification/extinguishment of debt

 

 
37.7

 
(10.0
)
Provision for income taxes
0.1

 
0.2

 

 
0.2

Depreciation, amortization and accretion
48.1

 
50.3

 
145.2

 
177.0

EBITDA
$
44.5

 
$
81.0

 
$
210.7

 
$
137.3


The following tables summarize CEQP's reportable segment data for the three and nine months ended September 30, 2017 and 2016 (in millions). Intersegment revenues included in the following tables are accounted for as arms-length transactions that apply our revenue recognition policies described in our 2016 Annual Report on Form 10-K. Included in earnings from unconsolidated affiliates, net below was approximately $10.0 million and $8.3 million of depreciation and amortization expense and gains (losses) on long-lived assets, net related to our equity investments for the three months ended September 30, 2017 and 2016 and $25.7 million and $15.3 million for the nine months ended September 30, 2017 and 2016.
 
Three Months Ended September 30, 2017
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
434.4

 
$
6.2

 
$
515.0

 
$

 
$
955.6

Intersegment revenues
29.9

 
1.2

 
(31.1
)
 

 

Costs of product/services sold
378.6

 
0.2

 
479.7

 

 
858.5

Operations and maintenance expense
16.2

 
1.0

 
18.3

 

 
35.5

General and administrative expense

 

 

 
22.5

 
22.5

Gain (loss) on long-lived assets
(3.9
)
 

 
0.6

 
(3.0
)
 
(6.3
)
Earnings from unconsolidated affiliates, net
4.3

 
7.2

 

 

 
11.5

Other income, net

 

 

 
0.2

 
0.2

EBITDA
$
69.9

 
$
13.4

 
$
(13.5
)
 
$
(25.3
)
 
$
44.5

Goodwill
$
45.9

 
$

 
$
153.1

 
$

 
$
199.0

Total assets
$
2,452.2

 
$
1,049.9

 
$
1,002.3

 
$
20.9

 
$
4,525.3

 
Three Months Ended September 30, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
279.3

 
$
18.3

 
$
290.0

 
$

 
$
587.6

Intersegment revenues
24.8

 
1.5

 
(26.3
)
 

 

Costs of product/services sold
226.1

 
0.1

 
240.5

 

 
466.7

Operations and maintenance expense
17.4

 
2.5

 
13.2

 

 
33.1

General and administrative expense

 

 

 
18.3

 
18.3

Loss on long-lived assets
(2.0
)
 
(0.1
)
 

 

 
(2.1
)
Earnings from unconsolidated affiliates, net
5.5

 
7.9

 

 

 
13.4

Other income, net

 

 

 
0.2

 
0.2

EBITDA
$
64.1

 
$
25.0

 
$
10.0

 
$
(18.1
)
 
$
81.0

 
Nine Months Ended September 30, 2017
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
1,208.1

 
$
24.7

 
$
1,401.2

 
$

 
$
2,634.0

Intersegment revenues
94.3

 
4.7

 
(99.0
)
 

 

Costs of product/services sold
1,049.9

 
0.3

 
1,221.4

 

 
2,271.6

Operations and maintenance expense
51.8

 
3.4

 
48.2

 

 
103.4

General and administrative expense

 

 

 
71.6

 
71.6

Gain (loss) on long-lived assets
(3.9
)
 

 
0.6

 
(3.0
)
 
(6.3
)
Earnings from unconsolidated affiliates, net
7.7

 
21.5

 

 

 
29.2

Other income, net

 

 

 
0.4

 
0.4

EBITDA
$
204.5

 
$
47.2

 
$
33.2

 
$
(74.2
)
 
$
210.7

Goodwill
$
45.9

 
$

 
$
153.1

 
$

 
$
199.0

Total assets
$
2,452.2

 
$
1,049.9

 
$
1,002.3

 
$
20.9

 
$
4,525.3


 
Nine Months Ended September 30, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
787.7

 
$
131.5

 
$
806.3

 
$

 
$
1,725.5

Intersegment revenues
75.9

 
3.0

 
(78.9
)
 

 

Costs of product/services sold
632.2

 
4.9

 
643.0

 

 
1,280.1

Operations and maintenance expense
56.1

 
18.2

 
45.6

 

 
119.9

General and administrative expense

 

 

 
70.2

 
70.2

Loss on long-lived assets
(2.0
)
 
(32.8
)
 

 

 
(34.8
)
Goodwill impairment
(8.6
)
 
(13.7
)
 
(87.4
)
 

 
(109.7
)
Earnings from unconsolidated affiliates, net
16.5

 
9.6

 

 

 
26.1

Other income, net

 

 

 
0.4

 
0.4

EBITDA
$
181.2

 
$
74.5

 
$
(48.6
)
 
$
(69.8
)
 
$
137.3



Below is a reconciliation of CMLP's net income (loss) to EBITDA (in millions):

 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2017
 
2016
 
2017
 
2016
Net income (loss)
$
(29.8
)
 
$
0.6

 
$
(53.1
)
 
$
(130.3
)
Add:
 
 
 
 
 
 
 
Interest and debt expense, net
24.2

 
27.5

 
74.8

 
97.9

(Gain) loss on modification/extinguishment of debt

 

 
37.7

 
(10.0
)
Provision for income taxes
0.1

 

 

 

Depreciation, amortization and accretion
50.9

 
53.2

 
153.5

 
185.2

EBITDA
$
45.4

 
$
81.3

 
$
212.9

 
$
142.8



The following tables summarize CMLP's reportable segment data for the three and nine months ended September 30, 2017 and 2016 (in millions). Intersegment revenues included in the following tables are accounted for as arms-length transactions that apply our revenue recognition policies described in our 2016 Annual Report on Form 10-K. Included in earnings from unconsolidated affiliates, net below was approximately $10.0 million and $8.3 million of depreciation and amortization expense and gains (losses) on long-lived assets, net related to our equity investments for the three months ended September 30, 2017 and 2016 and $25.7 million and $15.3 million for the nine months ended September 30, 2017 and 2016.
 
Three Months Ended September 30, 2017
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
434.4

 
$
6.2

 
$
515.0

 
$

 
$
955.6

Intersegment revenues
29.9

 
1.2

 
(31.1
)
 

 

Costs of product/services sold
378.6

 
0.2

 
479.7

 

 
858.5

Operations and maintenance expense
16.2

 
1.0

 
18.3

 

 
35.5

General and administrative expense

 

 

 
21.4

 
21.4

Gain (loss) on long-lived assets
(3.9
)
 

 
0.6

 
(3.0
)
 
(6.3
)
Earnings from unconsolidated affiliates, net
4.3

 
7.2

 

 

 
11.5

EBITDA
$
69.9

 
$
13.4

 
$
(13.5
)
 
$
(24.4
)
 
$
45.4

Goodwill
$
45.9

 
$

 
$
153.1

 
$

 
$
199.0

Total assets
$
2,643.7

 
$
1,049.9

 
$
1,002.3

 
$
13.1

 
$
4,709.0

 
Three Months Ended September 30, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
279.3

 
$
18.3

 
$
290.0

 
$

 
$
587.6

Intersegment revenues
24.8

 
1.5

 
(26.3
)
 

 

Costs of product/services sold
226.1

 
0.1

 
240.5

 

 
466.7

Operations and maintenance expense
17.4

 
3.0

 
13.2

 

 
33.6

General and administrative expense

 

 

 
17.3

 
17.3

Loss on long-lived assets
(2.0
)
 
(0.1
)
 

 

 
(2.1
)
Earnings from unconsolidated affiliates, net
5.5

 
7.9

 

 

 
13.4

EBITDA
$
64.1

 
$
24.5

 
$
10.0

 
$
(17.3
)
 
$
81.3

 
Nine Months Ended September 30, 2017
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
1,208.1

 
$
24.7

 
$
1,401.2

 
$

 
$
2,634.0

Intersegment revenues
94.3

 
4.7

 
(99.0
)
 

 

Costs of product/services sold
1,049.9

 
0.3

 
1,221.4

 

 
2,271.6

Operations and maintenance expense
51.8

 
3.4

 
48.2

 

 
103.4

General and administrative expense

 

 

 
69.0

 
69.0

Gain (loss) on long-lived assets
(3.9
)
 

 
0.6

 
(3.0
)
 
(6.3
)
Earnings from unconsolidated affiliates, net
7.7

 
21.5

 

 

 
29.2

EBITDA
$
204.5

 
$
47.2

 
$
33.2

 
$
(72.0
)
 
$
212.9

Goodwill
$
45.9

 
$

 
$
153.1

 
$

 
$
199.0

Total assets
$
2,643.7

 
$
1,049.9

 
$
1,002.3

 
$
13.1

 
$
4,709.0


 
Nine Months Ended September 30, 2016
 
Gathering and Processing
 
Storage and Transportation
 
Marketing, Supply and Logistics
 
Corporate
 
Total
Revenues
$
787.7

 
$
131.5

 
$
806.3

 
$

 
$
1,725.5

Intersegment revenues
75.9

 
3.0

 
(78.9
)
 

 

Costs of product/services sold
632.2

 
4.9

 
643.0

 

 
1,280.1

Operations and maintenance expense
56.1

 
15.0

 
45.6

 

 
116.7

General and administrative expense

 

 

 
67.5

 
67.5

Loss on long-lived assets
(2.0
)
 
(32.8
)
 

 

 
(34.8
)
Goodwill impairment
(8.6
)
 
(13.7
)
 
(87.4
)
 

 
(109.7
)
Earnings from unconsolidated affiliates, net
16.5

 
9.6

 

 

 
26.1

EBITDA
$
181.2

 
$
77.7

 
$
(48.6
)
 
$
(67.5
)
 
$
142.8