XML 25 R5.htm IDEA: XBRL DOCUMENT v3.22.2
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
Common Stock
Preferred units, beginning balance (in units) at Dec. 31, 2020             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        
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             71,300,000      
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        
Increase (Decrease) in Partners' Capital [Roll Forward]                    
Net income (loss) attributable to parent $ (96.8)       $ (99.3)          
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        
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     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 $ (48.4) 15.0 (63.4) (48.4) (48.8) (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        
Preferred units, beginning balance (in units) at Dec. 31, 2021 71,257,445           71,300,000      
Partner units, beginning balance (in units) at Dec. 31, 2021               63,000,000.0    
Beginning balance at Dec. 31, 2021   612.0 487.6 1,099.6 1,232.3 1,232.3        
Increase (Decrease) in Partners' Capital [Roll Forward]                    
Distributions to partners   (15.0) (60.9) (75.9)   (238.1)        
Stock Issued During Period, Value, New Issues     930.0 930.0            
Stock Issued During Period, Shares, New Issues                   33,800,000
Non-cash contribution from partner (Note 11)           1,075.1        
Partners' Capital Account, Contributions           14.9        
Unit-based compensation charges (in shares)               1,600,000    
Unit-based compensation charges     13.0 13.0   13.0        
Taxes paid for unit-based compensation vesting (in shares)               (500,000)    
Taxes paid for unit-based compensation vesting     (14.9) (14.9)   (14.9)        
Stockholders' Equity, Other Shares 100,000                  
Other     2.2 2.2   0.1        
Net income (loss) attributable to parent   15.0 (3.0) 12.0   10.0        
Preferred units, ending balance (in units) at Mar. 31, 2022             71,300,000      
Partner units, ending balance (in units) at Mar. 31, 2022               98,000,000.0    
Ending Balance at Mar. 31, 2022   612.0 1,354.0 1,966.0   2,092.4        
Preferred units, beginning balance (in units) at Dec. 31, 2021 71,257,445           71,300,000      
Partner units, beginning balance (in units) at Dec. 31, 2021               63,000,000.0    
Beginning balance at Dec. 31, 2021   612.0 487.6 1,099.6 1,232.3 1,232.3        
Increase (Decrease) in Partners' Capital [Roll Forward]                    
Partners' Capital Account, Contributions           14.9        
Net income (loss) attributable to parent $ 41.1       (14.9)          
Preferred units, ending balance (in units) at Jun. 30, 2022 71,257,445           71,300,000      
Partner units, ending balance (in units) at Jun. 30, 2022               98,000,000.0    
Ending Balance at Jun. 30, 2022   612.0 1,311.4 1,923.4 1,993.8 1,993.8        
Preferred units, beginning balance (in units) at Mar. 31, 2022             71,300,000      
Partner units, beginning balance (in units) at Mar. 31, 2022               98,000,000.0    
Beginning balance at Mar. 31, 2022   612.0 1,354.0 1,966.0   2,092.4        
Increase (Decrease) in Partners' Capital [Roll Forward]                    
Distributions to partners   (15.0) (64.2) (79.2)   (81.6)        
Unit-based compensation charges     8.6 8.6   8.6        
Taxes paid for unit-based compensation vesting     (0.7) (0.7)   (0.7)        
Other     (0.4) (0.4)            
Net income (loss) attributable to parent $ 29.1 15.0 14.1 29.1 (24.9) (24.9)        
Preferred units, ending balance (in units) at Jun. 30, 2022 71,257,445           71,300,000      
Partner units, ending balance (in units) at Jun. 30, 2022               98,000,000.0    
Ending Balance at Jun. 30, 2022   $ 612.0 $ 1,311.4 $ 1,923.4 $ 1,993.8 $ 1,993.8