XML 19 R5.htm IDEA: XBRL DOCUMENT v3.23.3
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
Common Stock
Preferred units, beginning balance (in units) at Dec. 31, 2021             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      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.0) (60.9) (75.9)   (238.1)      
Issuance of common units (in shares)               33,800,000  
Issuance of common units (Note 3)     930.0 930.0          
Unit-based compensation charges (in shares)               1,600,000  
Unit-based compensation     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)      
Other (in 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             71,300,000    
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      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Net income (loss) attributable to parent $ (12.2)       $ (138.2)        
Preferred units, ending balance (in units) at Sep. 30, 2022             71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2022               104,700,000  
Ending Balance at Sep. 30, 2022   612.0 1,326.2 1,938.2   1,937.1      
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     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   15.0 14.1 29.1   (24.9)      
Preferred units, ending balance (in units) at Jun. 30, 2022             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      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.0) (71.6) (86.6)   (217.9)      
Issuance of common units (in shares)                 11,300,000
Issuance of common units (Note 3)     270.8 270.8          
Purchase of common units (Note 11)     (123.7) (123.7)          
Retirement of common units (Note 11) (in shares)               (4,600,000)  
Unit-based compensation     8.0 8.0   8.0      
Taxes paid for unit-based compensation vesting     (0.2) (0.2)   (0.2)      
Other     (0.2) (0.2)          
Net income (loss) attributable to parent $ (53.3) 15.0 (68.3) (53.3) (123.3) (123.3)      
Preferred units, ending balance (in units) at Sep. 30, 2022             71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2022               104,700,000  
Ending Balance at Sep. 30, 2022   612.0 1,326.2 1,938.2   1,937.1      
Preferred units, beginning balance (in units) at Dec. 31, 2022 71,257,445           71,300,000    
Partner units, beginning balance (in units) at Dec. 31, 2022               104,600,000  
Beginning balance at Dec. 31, 2022   612.0 1,295.2 1,907.2 1,907.3 1,907.3      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.0) (68.9) (83.9)   (85.9)      
Unit-based compensation charges (in shares)               1,100,000  
Unit-based compensation     11.8 11.8   11.8      
Taxes paid for unit-based compensation vesting (in shares)               (500,000)  
Taxes paid for unit-based compensation vesting     (14.8) (14.8)   (14.8)      
Other (in shares)               100,000  
Other     1.6 1.6          
Net income (loss) attributable to parent   15.0 16.4 31.4   32.8      
Preferred units, ending balance (in units) at Mar. 31, 2023             71,300,000    
Partner units, ending balance (in units) at Mar. 31, 2023               105,300,000  
Ending Balance at Mar. 31, 2023   612.0 1,241.3 1,853.3   1,851.2      
Preferred units, beginning balance (in units) at Dec. 31, 2022 71,257,445           71,300,000    
Partner units, beginning balance (in units) at Dec. 31, 2022               104,600,000  
Beginning balance at Dec. 31, 2022   612.0 1,295.2 1,907.2 1,907.3 1,907.3      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Net income (loss) attributable to parent $ 153.0       165.2        
Preferred units, ending balance (in units) at Sep. 30, 2023 71,257,445           71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2023               105,100,000  
Ending Balance at Sep. 30, 2023   612.0 1,204.4 1,816.4 1,814.7 1,814.7      
Preferred units, beginning balance (in units) at Mar. 31, 2023             71,300,000    
Partner units, beginning balance (in units) at Mar. 31, 2023               105,300,000  
Beginning balance at Mar. 31, 2023   612.0 1,241.3 1,853.3   1,851.2      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.0) (68.9) (83.9)   (85.4)      
Unit-based compensation     9.2 9.2   9.2      
Taxes paid for unit-based compensation vesting (in shares)               (100,000)  
Taxes paid for unit-based compensation vesting     (0.8) (0.8)   (0.8)      
Other     (0.2) (0.2)          
Net income (loss) attributable to parent   15.0 126.6 141.6   143.1      
Preferred units, ending balance (in units) at Jun. 30, 2023             71,300,000    
Partner units, ending balance (in units) at Jun. 30, 2023               105,200,000  
Ending Balance at Jun. 30, 2023   612.0 1,307.2 1,919.2   1,917.3      
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Distributions to partners   (15.1) (68.9) (84.0)   (93.5)      
Unit-based compensation     6.5 6.5   6.5      
Taxes paid for unit-based compensation vesting (in shares)               (100,000)  
Taxes paid for unit-based compensation vesting     (4.9) (4.9)   (4.9)      
Other     (0.4) (0.4)          
Net income (loss) attributable to parent $ (20.0) 15.1 (35.1) (20.0) (10.7) (10.7)      
Preferred units, ending balance (in units) at Sep. 30, 2023 71,257,445           71,300,000    
Partner units, ending balance (in units) at Sep. 30, 2023               105,100,000  
Ending Balance at Sep. 30, 2023   $ 612.0 $ 1,204.4 $ 1,816.4 $ 1,814.7 $ 1,814.7