XML 20 R4.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Operations - USD ($)
shares in Millions, $ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Revenues:        
Revenues $ 1,226.3 $ 519.2 $ 3,188.6 $ 1,599.8
Costs of product/services sold (exclusive of items shown separately below):        
Product costs - related party (Note 15) 34.8 6.1 101.3 12.9
Total costs of product/services sold 1,099.3 358.7 2,710.3 1,118.8
Operating expenses and other:        
Operations and maintenance 31.6 31.0 90.2 100.2
General and administrative 25.9 19.6 67.4 64.0
Depreciation, amortization and accretion 64.6 60.8 182.6 177.9
Loss on long-lived assets, net 18.5 21.3 19.6 26.1
Goodwill impairment 0.0 0.0 0.0 80.3
Total expenses 140.6 132.7 359.8 448.5
Operating income (loss) (13.6) 27.8 118.5 32.5
Earnings (loss) from unconsolidated affiliates, net 4.9 10.5 (125.9) 24.4
Interest and debt expense, net (30.9) (33.7) (102.0) (100.3)
Gain (Loss) on Extinguishment of Debt 0.0 0.0 (6.7) 0.0
Other income, net 0.1 0.0 0.2 0.2
Income (loss) before income taxes (39.5) 4.6 (115.9) (43.2)
(Provision) benefit for income taxes (0.1) 0.0 (0.1) 0.1
Net income (loss) (39.6) 4.6 (116.0) (43.1)
Net income attributable to non-controlling partner 10.3 10.3 30.7 30.4
Net income (loss) attributable to parent (49.9) (5.7) (146.7) (73.5)
Net income attributable to preferred unit holders 15.0 15.0 45.0 45.0
Net loss attributable to partners $ (64.9) $ (20.7) $ (191.7) $ (118.5)
Net loss per limited partner unit: (Note 12)        
Basic (in dollars per share) $ (1.03) $ (0.28) $ (2.88) $ (1.62)
Diluted (in dollars per share) $ (1.03) $ (0.28) $ (2.88) $ (1.62)
Weighted-average limited partners’ units outstanding:        
Basic (units) 62.9 73.4 66.6 73.1
Diluted (units) 62.9 73.4 66.6 73.1
Affiliated Entity        
Costs of product/services sold (exclusive of items shown separately below):        
Product costs - related party (Note 15) $ 34.8 $ 6.1 $ 101.3 $ 12.9
Crestwood Midstream Partners LP        
Revenues:        
Revenues 1,226.3 519.2 3,188.6 1,599.8
Costs of product/services sold (exclusive of items shown separately below):        
Product costs - related party (Note 15) 34.8 6.1 101.3 12.9
Total costs of product/services sold 1,099.3 358.7 2,710.3 1,118.8
Operating expenses and other:        
Operations and maintenance 31.6 31.0 90.2 100.2
General and administrative 24.4 18.5 61.3 60.4
Depreciation, amortization and accretion 68.2 64.2 193.2 188.4
Loss on long-lived assets, net 18.5 21.3 19.6 26.1
Goodwill impairment 0.0 0.0 0.0 80.3
Total expenses 142.7 135.0 364.3 455.4
Operating income (loss) (15.7) 25.5 114.0 25.6
Earnings (loss) from unconsolidated affiliates, net 4.9 10.5 (125.9) 24.4
Interest and debt expense, net (30.9) (33.7) (102.0) (100.3)
Gain (Loss) on Extinguishment of Debt 0.0 0.0 (6.7) 0.0
Income (loss) before income taxes (41.7) 2.3 (120.6) (50.3)
(Provision) benefit for income taxes (0.1) 0.0 (0.1) 0.2
Net income (loss) (41.8) 2.3 (120.7) (50.1)
Net income attributable to non-controlling partner 10.3 10.3 30.7 30.4
Net income (loss) attributable to parent (52.1) (8.0) (151.4) (80.5)
Product        
Revenues:        
Revenues 1,127.3 417.2 2,896.3 1,282.1
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 1,060.2 348.2 2,595.8 1,090.2
Product | Affiliated Entity        
Revenues:        
Revenues 6.5 10.7 24.2 25.4
Product | Crestwood Midstream Partners LP        
Revenues:        
Revenues 1,127.3 417.2 2,896.3 1,282.1
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 1,060.2 348.2 2,595.8 1,090.2
Product | Crestwood Midstream Partners LP | Affiliated Entity        
Revenues:        
Revenues 6.5 10.7 24.2 25.4
Service        
Revenues:        
Revenues 99.0 102.0 292.3 317.7
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 4.3 4.4 13.2 15.7
Service | Affiliated Entity        
Revenues:        
Revenues 0.6 0.2 1.0 0.5
Service | Crestwood Midstream Partners LP        
Revenues:        
Revenues 99.0 102.0 292.3 317.7
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 4.3 4.4 13.2 15.7
Service | Crestwood Midstream Partners LP | Affiliated Entity        
Revenues:        
Revenues 0.6 0.2 1.0 0.5
Gathering and Processing Segment | Product        
Revenues:        
Revenues 82.0 54.0 237.2 187.2
Gathering and Processing Segment | Product | Crestwood Midstream Partners LP        
Revenues:        
Revenues 82.0 54.0 237.2 187.2
Gathering and Processing Segment | Service        
Revenues:        
Revenues 88.8 91.2 261.1 287.4
Gathering and Processing Segment | Service | Crestwood Midstream Partners LP        
Revenues:        
Revenues 88.8 91.2 261.1 287.4
Marketing Supply and Logistics | Product        
Revenues:        
Revenues 1,038.8 352.5 2,634.9 1,069.5
Marketing Supply and Logistics | Product | Crestwood Midstream Partners LP        
Revenues:        
Revenues 1,038.8 352.5 2,634.9 1,069.5
Marketing Supply and Logistics | Service        
Revenues:        
Revenues 7.6 7.1 24.2 19.7
Marketing Supply and Logistics | Service | Crestwood Midstream Partners LP        
Revenues:        
Revenues 7.6 7.1 24.2 19.7
Storage and Transportation | Service        
Revenues:        
Revenues 2.0 3.5 6.0 10.1
Storage and Transportation | Service | Crestwood Midstream Partners LP        
Revenues:        
Revenues $ 2.0 $ 3.5 $ 6.0 $ 10.1