XML 32 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
CMLP
Common Unit Capital
Common Unit Capital
CMLP
Preferred Units
Preferred Units
CMLP
Limited Partners
Limited Partners
CMLP
Non-Controlling Partners
Non-Controlling Partners
CMLP
Partners' Capital [Member]
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                               400,000 18,200,000  
Preferred units, outstanding                                   0
Partners' Capital Account, Units, Acquisitions                                 49,900,000 59,300,000
Balance at the beginning 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                
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 0.0     529.6 (529.6) 3,294.8 529.6 (3,824.4) 0.0                
Issuance of preferred equity of subsidiary                       $ 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                                   60,700,000
Increase (Decrease) in Partners' Capital [Roll Forward]                                    
Preferred units, issued                         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                                  
Proceeds from the issuance of common units     $ 15.2   0.0       0.0   $ 15.2              
Noncontrolling Interest, Decrease from Redemptions or Purchase of Interests $ 0.0 (202.7) 0.0   0.0       (202.7) (202.7) (202.7)              
Partners' Capital Account, Units, Sold in Public Offering 633,271                               600,000  
Unit-based compensation charges $ 25.5 25.5     0.0 0.0 25.5 25.5 0.0 0.0                
Partners' Capital Account, Units, Unit-based Compensation                                 800,000  
Taxes paid for unit-based compensation vesting (5.5) (5.5)     0.0 0.0 (5.5) (5.5) 0.0 0.0                
Shares Paid for Tax Withholding for Share Based Compensation                                 (200,000)  
Distributions to partners (197.8) (189.2)     (15.0) 0.0 (167.6) (174.0) (15.2) (15.2)                
Issuance of CMLP Class A preferred units   0.0                                
Issuance of preferred equity of subsidiary 0.0 175.0 0.0   0.0       175.0 175.0 175.0              
Preferred Stock Dividends, Shares                                   4,800,000
Change in fair value of Suburban Propane Partners, LP units (0.8)       0.0   (0.8)   0.0                  
Other   (0.4) $ (0.9) $ (0.5) 0.0 0.0     0.1 0.1 $ (0.8)              
Net loss (166.6) (175.5)     62.5 0.0 (254.4) (200.8) 25.3 25.3                
Balance at the end of the period at Dec. 31, 2017 $ 2,180.5 $ 2,370.4     $ 612.0 $ 0.0 $ 1,393.5 $ 2,195.4 $ 175.0 $ 175.0                
Common Unit, Outstanding                               400,000 70,300,000  
Preferred units, outstanding 71,257,445                                 71,300,000
Increase (Decrease) in Partners' Capital [Roll Forward]                                    
Preferred units, issued 71,257,445