XML 22 R4.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Operations - USD ($)
shares in Millions, $ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Revenues:        
Total revenues $ 1,021.2 $ 1,448.0 $ 2,284.3 $ 3,031.8
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 784.6 1,213.2 1,782.0 2,577.6
Operating expenses and other:        
Operations and maintenance 53.2 46.6 109.8 89.0
General and administrative 25.0 26.5 56.6 69.9
Depreciation, amortization and accretion 81.1 80.6 162.5 155.4
Loss on long-lived assets, net 1.8 7.2 2.2 11.0
Total expenses 161.1 160.9 331.1 325.3
Operating income (loss) 75.5 73.9 171.2 128.9
Earnings from unconsolidated affiliates, net 132.4 6.0 134.1 9.0
Interest and debt expense, net (55.4) (40.1) (111.0) (76.2)
Other income (expense), net 0.0 (0.1) 0.1 0.2
Income (loss) before income taxes 152.5 39.7 194.4 61.9
Provision for income taxes (0.6) (0.3) (0.9) (0.3)
Net income 151.9 39.4 193.5 61.6
Net income attributable to non-controlling partner 10.3 10.3 20.5 20.5
Net income (loss) attributable to parent 141.6 29.1 173.0 41.1
Net income attributable to preferred unit holders 15.0 15.0 30.0 30.0
Net income attributable to partners $ 126.6 $ 14.1 $ 143.0 $ 11.1
Net income per limited partner unit: (Note 12)        
Basic (in dollars per share) $ 1.20 $ 0.14 $ 1.36 $ 0.12
Diluted (in dollars per share) $ 1.16 $ 0.14 $ 1.31 $ 0.11
Weighted-average limited partners’ units outstanding:        
Basic (units) 105.3 98.0 105.2 92.0
Dilutive units (units) 4.1 4.6 4.2 4.7
Diluted (units) 109.4 102.6 109.4 96.7
Crestwood Midstream Partners LP        
Revenues:        
Total revenues $ 1,021.2 $ 1,448.0 $ 2,284.3 $ 3,031.8
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 784.6 1,213.2 1,782.0 2,577.6
Operating expenses and other:        
Operations and maintenance 53.2 46.6 109.8 89.0
General and administrative 23.6 25.0 53.8 66.7
Depreciation, amortization and accretion 81.1 83.0 162.4 161.2
Loss on long-lived assets, net 1.8 60.5 2.2 64.3
Total expenses 159.7 215.1 328.2 381.2
Operating income (loss) 76.9 19.7 174.1 73.0
Earnings from unconsolidated affiliates, net 132.4 6.0 134.1 9.0
Interest and debt expense, net (55.4) (40.1) (111.0) (76.2)
Income (loss) before income taxes 153.9 (14.4) 197.2 5.8
Provision for income taxes (0.5) (0.2) (0.8) (0.2)
Net income 153.4 (14.6) 196.4 5.6
Net income attributable to non-controlling partner 10.3 10.3 20.5 20.5
Net income (loss) attributable to parent 143.1 (24.9) 175.9 (14.9)
Crestwood Midstream Partners LP | Related Party        
Operating expenses and other:        
General and administrative 1.1 1.1 2.2 2.2
Product | Nonrelated Party        
Revenues:        
Total revenues 880.0 1,215.0 2,002.3 2,605.5
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 779.0 1,094.0 1,770.0 2,384.8
Product | Related Party        
Revenues:        
Total revenues 0.0 78.9 0.0 139.5
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 0.1 113.1 0.5 181.6
Product | Crestwood Midstream Partners LP | Nonrelated Party        
Revenues:        
Total revenues 880.0 1,215.0 2,002.3 2,605.5
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 779.0 1,094.0 1,770.0 2,384.8
Product | Crestwood Midstream Partners LP | Related Party        
Revenues:        
Total revenues 0.0 78.9 0.0 139.5
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 0.1 113.1 0.5 181.6
Service | Nonrelated Party        
Revenues:        
Total revenues 141.2 98.8 282.0 194.4
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 5.5 6.1 11.5 11.2
Service | Related Party        
Revenues:        
Total revenues 0.0 55.3 0.0 92.4
Service | Crestwood Midstream Partners LP | Nonrelated Party        
Revenues:        
Total revenues 141.2 98.8 282.0 194.4
Costs of product/services sold (exclusive of items shown separately below):        
Costs of product/services sold 5.5 6.1 11.5 11.2
Service | Crestwood Midstream Partners LP | Related Party        
Revenues:        
Total revenues $ 0.0 $ 55.3 $ 0.0 $ 92.4