XML 21 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
Preferred Units
Common unit
Non-Controlling Partners
Partners' Capital
Crestwood Midstream Partners LP
Crestwood Midstream Partners LP
Common unit
Crestwood Midstream Partners LP
Non-Controlling Partners
Crestwood Midstream Partners LP
Partners' Capital
Preferred Units
Common Units
Subordinated Units
Partner units, beginning balance (in units) at Dec. 31, 2018                     71,200,000 400,000
Preferred units, beginning balance (in units) at Dec. 31, 2018                   71,300,000    
Beginning balance at Dec. 31, 2018   $ 612.0 $ 1,240.5 $ 181.3 $ 2,033.8   $ 2,028.2 $ 181.3 $ 2,209.5      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Distributions to partners   (15.0) (43.1) (3.3) (61.4)   (57.8) (3.3) (61.1)      
Unit-based compensation charges     17.3   17.3   17.3   17.3      
Unit-based compensation charges (in shares)                     900,000  
Taxes paid for unit-based compensation vesting     (7.0)   (7.0)   (7.0)   (7.0)      
Taxes paid for unit-based compensation vesting (in shares)                     (200,000)  
Change in fair value of Suburban Propane Partners, L.P. units     0.4   0.4              
Other     (0.7)   (0.7)   (0.3)   (0.3)      
Net income (loss)   15.0 (4.9) 4.0 14.1   7.6 4.0 11.6      
Preferred units, ending balance (in units) at Mar. 31, 2019                   71,300,000    
Partner units, ending balance (in units) at Mar. 31, 2019                     71,900,000 400,000
Ending Balance at Mar. 31, 2019   612.0 1,202.5 182.0 1,996.5   1,988.0 182.0 2,170.0      
Partner units, beginning balance (in units) at Dec. 31, 2018                     71,200,000 400,000
Preferred units, beginning balance (in units) at Dec. 31, 2018                   71,300,000    
Beginning balance at Dec. 31, 2018   612.0 1,240.5 181.3 2,033.8   2,028.2 181.3 2,209.5      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Non-controlling interest reclassification (Note 10) $ 178.8                      
Change in fair value of Suburban Propane Partners, L.P. units 0.6                      
Net income (loss) 272.7         $ 265.7            
Preferred units, ending balance (in units) at Sep. 30, 2019                   71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2019                     71,800,000 400,000
Ending Balance at Sep. 30, 2019   612.0 1,340.6 0.0 1,952.6   2,118.8 0.0 2,118.8      
Partner units, beginning balance (in units) at Mar. 31, 2019                     71,900,000 400,000
Preferred units, beginning balance (in units) at Mar. 31, 2019                   71,300,000    
Beginning balance at Mar. 31, 2019   612.0 1,202.5 182.0 1,996.5   1,988.0 182.0 2,170.0      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Distributions to partners   (15.0) (43.1) (3.3) (61.4)   (59.7) (3.3) (63.0)      
Unit-based compensation charges     11.3   11.3   11.3   11.3      
Taxes paid for unit-based compensation vesting     (3.6)   (3.6)   (3.6)   (3.6)      
Non-controlling interest reclassification (Note 10)       (178.8) (178.8)     (178.8) (178.8)      
Taxes paid for unit-based compensation vesting (in shares)                     (100,000)  
Change in fair value of Suburban Propane Partners, L.P. units     0.3   0.3              
Other     (0.4) 0.1 (0.3)   (0.1) 0.1 0.0      
Net income (loss)   15.0 199.4 0.0 214.4   212.3   212.3      
Preferred units, ending balance (in units) at Jun. 30, 2019                   71,300,000    
Partner units, ending balance (in units) at Jun. 30, 2019                     71,800,000 400,000
Ending Balance at Jun. 30, 2019   612.0 1,366.4 0.0 1,978.4   2,148.2 0.0 2,148.2      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Distributions to partners   (15.0) (43.1) 0.0 (58.1)   (59.8)   (59.8)      
Unit-based compensation charges     9.3   9.3   9.3   9.3      
Taxes paid for unit-based compensation vesting     (0.3)   (0.3)   (0.3)   (0.3)      
Taxes paid for unit-based compensation vesting (in shares)                     0  
Change in fair value of Suburban Propane Partners, L.P. units (0.1)   (0.1)   (0.1)              
Other     (0.3) 0.0 (0.3)   0.1   0.1      
Net income (loss) $ 33.6 15.0 8.7 0.0 23.7 31.2 21.3   21.3      
Preferred units, ending balance (in units) at Sep. 30, 2019                   71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2019                     71,800,000 400,000
Ending Balance at Sep. 30, 2019   612.0 1,340.6 $ 0.0 1,952.6   $ 2,118.8 $ 0.0 2,118.8      
Partner units, beginning balance (in units) at Dec. 31, 2019                     71,900,000 400,000
Preferred units, beginning balance (in units) at Dec. 31, 2019 71,257,445                 71,300,000    
Beginning balance at Dec. 31, 2019   612.0 1,320.8   1,932.8 2,099.3     2,099.3      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Distributions to partners   (15.0) (45.3)   (60.3)       (57.0)      
Unit-based compensation charges     0.2   0.2       (4.4)      
Unit-based compensation charges (in shares)                     1,700,000  
Taxes paid for unit-based compensation vesting     (15.1)   (15.1)       (15.1)      
Taxes paid for unit-based compensation vesting (in shares)                     (500,000)  
Change in fair value of Suburban Propane Partners, L.P. units     (1.1)   (1.1)              
Other     3.5   3.5       (1.1)      
Net income (loss)   15.0 (48.3)   (33.3)       (35.5)      
Preferred units, ending balance (in units) at Mar. 31, 2020                   71,300,000    
Partner units, ending balance (in units) at Mar. 31, 2020                     73,300,000 400,000
Ending Balance at Mar. 31, 2020   612.0 1,214.7   1,826.7       1,986.2      
Partner units, beginning balance (in units) at Dec. 31, 2019                     71,900,000 400,000
Preferred units, beginning balance (in units) at Dec. 31, 2019 71,257,445                 71,300,000    
Beginning balance at Dec. 31, 2019   612.0 1,320.8   1,932.8 2,099.3     2,099.3      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Change in fair value of Suburban Propane Partners, L.P. units $ (0.8)                      
Net income (loss) $ (43.1)         (50.1)            
Preferred units, ending balance (in units) at Sep. 30, 2020 71,257,445                 71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2020                     73,600,000 400,000
Ending Balance at Sep. 30, 2020   612.0 1,073.2   1,685.2 1,837.5     1,837.5      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Other (in shares)                     200,000  
Partner units, beginning balance (in units) at Mar. 31, 2020                     73,300,000 400,000
Preferred units, beginning balance (in units) at Mar. 31, 2020                   71,300,000    
Beginning balance at Mar. 31, 2020   612.0 1,214.7   1,826.7       1,986.2      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Distributions to partners   (15.0) (45.7)   (60.7)       (62.0)      
Unit-based compensation charges     13.6   13.6       13.6      
Unit-based compensation charges (in shares)                     0  
Taxes paid for unit-based compensation vesting     (0.4)   (0.4)       (0.4)      
Taxes paid for unit-based compensation vesting (in shares)                     (100,000)  
Other     (0.1)   (0.1)       0.1      
Net income (loss)   15.0 (49.5)   (34.5)       (37.0)      
Preferred units, ending balance (in units) at Jun. 30, 2020                   71,300,000    
Partner units, ending balance (in units) at Jun. 30, 2020                     73,200,000 400,000
Ending Balance at Jun. 30, 2020   612.0 1,132.6   1,744.6       1,900.5      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Other (in shares)                     0  
Distributions to partners   (15.0) (45.7)   (60.7)       (61.9)      
Unit-based compensation charges     7.1   7.1       7.1      
Unit-based compensation charges (in shares)                     400,000  
Taxes paid for unit-based compensation vesting     (0.1)   (0.1)       (0.1)      
Taxes paid for unit-based compensation vesting (in shares)                     0  
Change in fair value of Suburban Propane Partners, L.P. units $ 0.3   0.3   0.3              
Other     (0.3)   (0.3)       (0.1)      
Net income (loss) $ 4.6 15.0 (20.7)   (5.7) 2.3     (8.0)      
Preferred units, ending balance (in units) at Sep. 30, 2020 71,257,445                 71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2020                     73,600,000 400,000
Ending Balance at Sep. 30, 2020   $ 612.0 $ 1,073.2   $ 1,685.2 $ 1,837.5     $ 1,837.5      
Increase (Decrease) in Partners' Capital [Roll Forward]                        
Other (in shares)                     0