XML 111 R6.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
CMLP
Preferred Units
Common Unit Capital
Common Unit Capital
CMLP
Limited Partners
Limited Partners
CMLP
Non-Controlling Partner
Non-Controlling Partner
CMLP
Total Partners’ Capital
Total Partners’ Capital
CMLP
Subordinated units
Common units
Preferred Units
Balance at the beginning of the period at Dec. 31, 2016     $ 564.5     $ 1,782.0 $ 2,550.7 $ 192.5 $ 192.5 $ 2,539.0 $ 2,743.2      
Balance at the beginning of the period (in units) at Dec. 31, 2016                       400,000 69,100,000  
Preferred units balance at the beginning of the period (in units) at Dec. 31, 2016                           66,500,000
Increase (Decrease) in Partners' Capital [Roll Forward]                            
Proceeds from the issuance of common units       $ 15.2           15.2        
Redemption of non-controlling interest               (202.7) (202.7) (202.7) (202.7)      
Issuance of common units (in units) 633,271                       600,000  
Unit-based compensation charges           25.5 25.5     25.5 25.5      
Unit-based compensation charges (in units)                         800,000  
Taxes paid for unit-based compensation vesting           (5.5) (5.5)     (5.5) (5.5)      
Taxes paid for unit-based compensation vesting (in units)                         (200,000)  
Distributions to partners     (15.0)     (167.6) (174.0) (15.2) (15.2) (197.8) (189.2)      
Issuance of non-controlling interest               175.0 175.0 175.0 175.0      
Distributions to partners (in units)                           4,800,000
Change in fair value of Suburban Propane Partners, L.P. units           (0.8)       (0.8)        
Other       (0.9) $ (0.5)     0.1 0.1 (0.8) (0.4)      
Net income (loss) $ (166.6) $ (175.5) 62.5     (254.4) (200.8) 25.3 25.3 (166.6) (175.5)      
Balance at the beginning of the period (in units) at Dec. 31, 2017                       400,000 70,300,000  
Preferred units balance at the end of the period (in units) at Dec. 31, 2017                           71,300,000
Balance at the end of the period at Dec. 31, 2017     612.0     1,393.5 2,195.4 175.0 175.0 2,180.5 2,370.4      
Increase (Decrease) in Partners' Capital [Roll Forward]                            
Issuance of common units (in units) 0                          
Unit-based compensation charges           28.5 28.5 (9.9)   28.5 28.5      
Unit-based compensation charges (in units)                         1,100,000  
Taxes paid for unit-based compensation vesting           (7.4) (7.4)     (7.4) (7.4)      
Taxes paid for unit-based compensation vesting (in units)                         (200,000)  
Distributions to partners     (60.1)     (170.8) (238.4)   (9.9) (240.8) (248.3)      
Change in fair value of Suburban Propane Partners, L.P. units           (0.7)       (0.7)        
Other       (0.8) 0.2         (0.8) 0.2      
Net income (loss) $ 67.0 58.6 60.1     (9.3) 42.4 16.2 16.2 67.0 58.6      
Balance at the beginning of the period (in units) at Dec. 31, 2018                       400,000 71,200,000  
Preferred units balance at the end of the period (in units) at Dec. 31, 2018 71,257,445                         71,300,000
Balance at the end of the period at Dec. 31, 2018 $ 1,852.5 2,028.2 612.0     1,240.5 2,028.2 181.3 181.3 2,033.8 2,209.5      
Increase (Decrease) in Partners' Capital [Roll Forward]                            
Preferred units, issued 71,257,445                          
Issuance of common units (in units) 0                          
Unit-based compensation charges           42.4 42.4 (6.6)   42.4 42.4      
Unit-based compensation charges (in units)                         1,000,000.0  
Taxes paid for unit-based compensation vesting           (11.0) (11.0)     (11.0) (11.0)      
Taxes paid for unit-based compensation vesting (in units)                         (300,000)  
Distributions to partners     (60.1)     (172.4) (235.8)   (6.6) (239.1) (242.4)      
Change in fair value of Suburban Propane Partners, L.P. units           0.3       0.3        
Non-controlling interest reclassification (Note 12) $ 178.8             (178.8) (178.8) (178.8) (178.8)      
Other       (4.0) (0.3)     0.1 0.1 (3.9) (0.2)      
Net income (loss) $ 319.9 310.6 60.1     225.0 275.8 4.0 4.0 289.1 279.8      
Balance at the beginning of the period (in units) at Dec. 31, 2019                       400,000 71,900,000  
Preferred units balance at the end of the period (in units) at Dec. 31, 2019 71,257,445                         71,300,000
Balance at the end of the period at Dec. 31, 2019 $ 1,932.8 $ 2,099.3 $ 612.0     $ 1,320.8 $ 2,099.3 $ 0.0 $ 0.0 1,932.8 2,099.3      
Increase (Decrease) in Partners' Capital [Roll Forward]                            
Preferred units, issued 71,257,445                          
Cumulative effect of accounting change (Note 2)       $ 7.5 $ 7.5         $ 7.5 $ 7.5