XML 49 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Segments (Tables)
 9 Months Ended
Sep. 30, 2020
Segment Reporting, Other Significant Reconciling Item [Line Items]  
Reconciliation of Net Income (Loss) to Earnings Before Interest, Taxes, Depreciation and Amortization
Below is a reconciliation of CEQP’s net income (loss) to EBITDA (in millions):
Three Months EndedNine Months Ended
September 30,September 30,
2020201920202019
Net income (loss)$4.6 $33.6 $(43.1)$272.7 
Add:
Interest and debt expense, net33.7 30.6 100.3 83.3 
Provision (benefit) for income taxes— — (0.1)0.3 
Depreciation, amortization and accretion60.8 51.5 177.9 140.6 
EBITDA
$99.1 $115.7 $235.0 $496.9 
Summary Of Segment Information The following tables summarize CEQP’s and CMLP’s reportable segment data for the three and nine months ended September 30, 2020 and 2019 (in millions). Intersegment revenues included in the following tables are accounted for as arms-length transactions that apply our revenue recognition policies as described in our 2019 Annual Report on Form 10-K. Included in earnings from unconsolidated affiliates, net below was approximately $9.9 million and $9.7 million of our proportionate share of interest expense, depreciation and amortization expense and gains (losses) on long-lived assets, net recorded by our equity investments for the three months ended September 30, 2020 and 2019 and $33.2 million and $32.7 million for the nine months ended September 30, 2020 and 2019.
Crestwood Equity
 Three Months Ended September 30, 2020
 Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$145.2 $3.5 $370.5 $— $519.2 
Intersegment revenues
44.9 1.9 (46.8)— — 
Costs of product/services sold
63.2 — 295.5 — 358.7 
Operations and maintenance expense
19.4 0.7 10.9 — 31.0 
General and administrative expense
— — — 19.6 19.6 
Gain (loss) on long-lived assets, net(19.1)— (2.4)0.2 (21.3)
Earnings from unconsolidated affiliates, net0.5 10.0 — — 10.5 
EBITDA
$88.9 $14.7 $14.9 $(19.4)$99.1 
Goodwill$45.9 $— $92.7 $— $138.6 
Total assets
$3,544.2 $955.1 $766.9 $28.0 $5,294.2 

 Three Months Ended September 30, 2019
 Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$257.8 $4.1 $561.7 $— $823.6 
Intersegment revenues
33.6 3.5 (37.1)— — 
Costs of product/services sold
164.1 0.1 493.2 — 657.4 
Operations and maintenance expense27.5 1.1 7.4 — 36.0 
General and administrative expense
— — — 24.9 24.9 
Loss on long-lived assets, net(0.1)— — — (0.1)
Earnings (loss) from unconsolidated affiliates, net(0.5)10.9 — — 10.4 
Other income, net
— — — 0.1 0.1 
EBITDA
$99.2 $17.3 $24.0 $(24.8)$115.7 

 Nine Months Ended September 30, 2020
 Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$474.6 $10.1 $1,115.1 $— $1,599.8 
Intersegment revenues
99.2 6.9 (106.1)— — 
Costs of product/services sold
192.8 0.3 925.7 — 1,118.8 
Operations and maintenance expense
65.7 2.8 31.7 — 100.2 
General and administrative expense
— — — 64.0 64.0 
Gain (loss) on long-lived assets, net(23.7)— (2.6)0.2 (26.1)
Goodwill impairment
(80.3)— — — (80.3)
Earnings from unconsolidated affiliates, net0.3 24.1 — — 24.4 
Other income, net
— — — 0.2 0.2 
EBITDA
$211.6 $38.0 $49.0 $(63.6)$235.0 
Goodwill$45.9 $— $92.7 $— $138.6 
Total assets
$3,544.2 $955.1 $766.9 $28.0 $5,294.2 
 Nine Months Ended September 30, 2019
 Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$639.8 $16.8 $1,685.6 $— $2,342.2 
Intersegment revenues
111.8 10.3 (122.1)— — 
Costs of product/services sold
411.0 0.1 1,479.1 — 1,890.2 
Operations and maintenance expense
70.2 3.0 26.1 — 99.3 
General and administrative expense
— — — 84.4 84.4 
Gain (loss) on long-lived assets, net
(2.1)— (0.2)0.2 (2.1)
Gain on acquisition209.4 — — — 209.4 
Earnings (loss) from unconsolidated affiliates, net(3.5)24.5 — — 21.0 
Other income, net
— — — 0.3 0.3 
EBITDA
$474.2 $48.5 $58.1 $(83.9)$496.9 
Crestwood Midstream Partners LP  
Segment Reporting, Other Significant Reconciling Item [Line Items]  
Reconciliation of Net Income (Loss) to Earnings Before Interest, Taxes, Depreciation and Amortization
Below is a reconciliation of CMLP’s net income (loss) to EBITDA (in millions):
Three Months EndedNine Months Ended
September 30,September 30,
2020201920202019
Net income (loss)$2.3 $31.2 $(50.1)$265.7 
Add:
Interest and debt expense, net33.7 30.6 100.3 83.3 
Provision (benefit) for income taxes— (0.1)(0.2)0.2 
Depreciation, amortization and accretion64.2 55.1 188.4 151.2 
EBITDA
$100.2 $116.8 $238.4 $500.4 
Summary Of Segment Information
Crestwood Midstream
Three Months Ended September 30, 2020
Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$145.2 $3.5 $370.5 $— $519.2 
Intersegment revenues
44.9 1.9 (46.8)— — 
Costs of product/services sold
63.2 — 295.5 — 358.7 
Operations and maintenance expense
19.4 0.7 10.9 — 31.0 
General and administrative expense
— — — 18.5 18.5 
Gain (loss) on long-lived assets, net(19.1)— (2.4)0.2 (21.3)
Earnings from unconsolidated affiliates, net0.5 10.0 — — 10.5 
EBITDA
$88.9 $14.7 $14.9 $(18.3)$100.2 
Goodwill$45.9 $— $92.7 $— $138.6 
Total assets
$3,692.9 $955.1 $766.9 $23.9 $5,438.8 

Three Months Ended September 30, 2019
Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$257.8 $4.1 $561.7 $— $823.6 
Intersegment revenues
33.6 3.5 (37.1)— — 
Costs of product/services sold
164.1 0.1 493.2 — 657.4 
Operations and maintenance expense
27.5 1.1 7.4 — 36.0 
General and administrative expense
— — — 23.7 23.7 
Loss on long-lived assets, net(0.1)— — — (0.1)
Earnings (loss) from unconsolidated affiliates, net(0.5)10.9 — — 10.4 
EBITDA
$99.2 $17.3 $24.0 $(23.7)$116.8 
Nine Months Ended September 30, 2020
Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$474.6 $10.1 $1,115.1 $— $1,599.8 
Intersegment revenues
99.2 6.9 (106.1)— — 
Costs of product/services sold
192.8 0.3 925.7 — 1,118.8 
Operations and maintenance expense
65.7 2.8 31.7 — 100.2 
General and administrative expense
— — — 60.4 60.4 
Gain (loss) on long-lived assets, net(23.7)— (2.6)0.2 (26.1)
Goodwill impairment
(80.3)— — — (80.3)
Earnings from unconsolidated affiliates, net0.3 24.1 — — 24.4 
EBITDA
$211.6 $38.0 $49.0 $(60.2)$238.4 
Goodwill$45.9 $— $92.7 $— $138.6 
Total assets
$3,692.9 $955.1 $766.9 $23.9 $5,438.8 

Nine Months Ended September 30, 2019
Gathering and Processing Storage and Transportation Marketing, Supply and LogisticsCorporateTotal
Revenues
$639.8 $16.8 $1,685.6 $— $2,342.2 
Intersegment revenues
111.8 10.3 (122.1)— — 
Costs of product/services sold
411.0 0.1 1,479.1 — 1,890.2 
Operations and maintenance expense
70.2 3.0 26.1 — 99.3 
General and administrative expense
— — — 80.6 80.6 
Gain (loss) on long-lived assets, net(2.1)— (0.2)0.2 (2.1)
Gain on acquisition209.4 — — — 209.4 
Earnings (loss) from unconsolidated affiliates, net(3.5)24.5 — — 21.0 
EBITDA
$474.2 $48.5 $58.1 $(80.4)$500.4