XML 22 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
Preferred Units
Common unit
Partners' Capital
Crestwood Midstream Partners LP
Crestwood Midstream Partners LP
Partners' Capital
Preferred Units
Common Units
Subordinated Units
Preferred units, beginning balance (in units) at Dec. 31, 2019             71,300,000    
Partner units, beginning balance (in units) at Dec. 31, 2019               71,900,000 400,000
Beginning balance at Dec. 31, 2019   $ 612.0 $ 1,320.8 $ 1,932.8   $ 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 (in shares)               1,700,000  
Unit-based compensation charges     0.2 0.2   (4.4)      
Taxes paid for unit-based compensation vesting (in shares)               (500,000)  
Taxes paid for unit-based compensation vesting     (15.1) (15.1)   (15.1)      
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) attributable to parent   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      
Preferred units, beginning balance (in units) at Dec. 31, 2019             71,300,000    
Partner units, beginning balance (in units) at Dec. 31, 2019               71,900,000 400,000
Beginning balance at Dec. 31, 2019   612.0 1,320.8 1,932.8   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) attributable to parent (73.5)       $ (80.5)        
Preferred units, ending balance (in units) at Sep. 30, 2020             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      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Other (in shares)               200,000  
Preferred units, beginning balance (in units) at Mar. 31, 2020             71,300,000    
Partner units, beginning balance (in units) at Mar. 31, 2020               73,300,000 400,000
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      
Taxes paid for unit-based compensation vesting (in shares)               (100,000)  
Taxes paid for unit-based compensation vesting     (0.4) (0.4)   (0.4)      
Other     (0.1) (0.1)   0.1      
Net income (loss) attributable to parent   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]                  
Distributions to partners   (15.0) (45.7) (60.7)   (61.9)      
Unit-based compensation charges (in shares)               400,000  
Unit-based compensation charges     7.1 7.1   7.1      
Taxes paid for unit-based compensation vesting     (0.1) (0.1)   (0.1)      
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) attributable to parent $ (5.7) 15.0 (20.7) (5.7) (8.0) (8.0)      
Preferred units, ending balance (in units) at Sep. 30, 2020             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      
Preferred units, beginning balance (in units) at Dec. 31, 2020 71,257,445           71,300,000    
Partner units, beginning balance (in units) at Dec. 31, 2020               73,600,000 400,000
Beginning balance at Dec. 31, 2020   612.0 1,043.4 1,655.4 1,805.1 1,805.1      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Stock Repurchased and Retired During Period, Value     (273.2) (273.2)          
Treasury Stock, Shares, Retired               (11,500,000) (400,000)
Distributions to partners   (15.0) (46.4) (61.4)   (334.0)      
Unit-based compensation charges (in shares)               1,100,000  
Unit-based compensation charges     3.7 3.7   2.3      
Taxes paid for unit-based compensation vesting (in shares)               (400,000)  
Taxes paid for unit-based compensation vesting     (8.1) (8.1)   (8.1)      
Other     (0.4) (0.4)   (0.1)      
Net income (loss) attributable to parent   15.0 (63.4) (48.4)   (50.5)      
Preferred units, ending balance (in units) at Mar. 31, 2021             71,300,000    
Partner units, ending balance (in units) at Mar. 31, 2021               62,800,000 0
Ending Balance at Mar. 31, 2021   612.0 655.6 1,267.6   1,414.7      
Preferred units, beginning balance (in units) at Dec. 31, 2020 71,257,445           71,300,000    
Partner units, beginning balance (in units) at Dec. 31, 2020               73,600,000 400,000
Beginning balance at Dec. 31, 2020   612.0 1,043.4 1,655.4 1,805.1 1,805.1      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Change in fair value of Suburban Propane Partners, L.P. units $ 0.0                
Net income (loss) attributable to parent $ (146.7)       (151.4)        
Preferred units, ending balance (in units) at Sep. 30, 2021 71,257,445           71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2021               62,900,000 0
Ending Balance at Sep. 30, 2021   612.0 464.3 1,076.3 1,213.5 1,213.5      
Preferred units, beginning balance (in units) at Mar. 31, 2021             71,300,000    
Partner units, beginning balance (in units) at Mar. 31, 2021               62,800,000 0
Beginning balance at Mar. 31, 2021   612.0 655.6 1,267.6   1,414.7      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.0) (39.3) (54.3)   (61.4)      
Unit-based compensation charges (in shares)               0  
Unit-based compensation charges     7.6 7.6   7.6      
Taxes paid for unit-based compensation vesting (in shares)               0  
Taxes paid for unit-based compensation vesting     (0.1) (0.1)   (0.1)      
Other     (0.3) (0.3)          
Net income (loss) attributable to parent   15.0 (63.4) (48.4)   (48.8)      
Preferred units, ending balance (in units) at Jun. 30, 2021             71,300,000    
Partner units, ending balance (in units) at Jun. 30, 2021               62,800,000 0
Ending Balance at Jun. 30, 2021   612.0 560.1 1,172.1   1,312.0      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.0) (39.3) (54.3)   (55.9)      
Unit-based compensation charges (in shares)               100,000  
Unit-based compensation charges     9.6 9.6   9.6      
Taxes paid for unit-based compensation vesting (in shares)               0  
Taxes paid for unit-based compensation vesting     (0.1) (0.1)   (0.1)      
Change in fair value of Suburban Propane Partners, L.P. units $ 0.0                
Other     (1.1) (1.1)          
Net income (loss) attributable to parent $ (49.9) 15.0 (64.9) (49.9) (52.1) (52.1)      
Preferred units, ending balance (in units) at Sep. 30, 2021 71,257,445           71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2021               62,900,000 0
Ending Balance at Sep. 30, 2021   $ 612.0 $ 464.3 $ 1,076.3 $ 1,213.5 $ 1,213.5