XML 63 R7.htm IDEA: XBRL DOCUMENT v2.3.0.15
Consolidated Statement of Members' Capital and Comprehensive Income (Loss) (Unaudited) (USD $)
3 Months Ended9 Months Ended
Sep. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Sep. 30, 2011
Sep. 30, 2010
Beginning Balance $ 1,154,757,000$ 1,196,850,000 $ 1,154,757,000$ 860,026,000
Issuance of preferred of units (paid-in-kind)    23,644,000 
Accrued in-kind units    591,000 
In-Kind distribution    (24,235,000) 
Cash distributions to common unit holders(38,705,000)(38,538,000)(38,456,000) (115,657,000)(108,161,000)
Issuance of Units     472,008,000
Equity offering costs    (4,000)(22,473,000)
Equity-based compensation    10,254,00010,229,000
Net loss    (163,565,000)(15,073,000)
Derivative settlements reclassified to income    28,101,000(3,636,000)
Unrealized gain-change in fair value of derivatives    (7,658,000)3,930,000
Ending Balance906,228,000 1,154,757,0001,196,850,000906,228,0001,196,850,000
Common Unit
      
Beginning Balance 1,161,652,000  1,161,652,000879,504,000
Number of Units, Beginning Balance 65,915,000  65,915,00054,670,000
Conversion of Class D Units into common units     112,454,000
Conversion of Class D Units into common units, Units     3,246,000
Issuance of Units     172,008,000
Issuance of Units in Units     7,446,000
Equity offering costs     (7,754,000)
Equity-based compensation    2,747,0003,188,000
Equity-based compensation, units    355,000382,000
Ending Balance1,164,399,000  1,159,400,0001,164,399,0001,159,400,000
Number of Units, Ending Balance66,270,000  65,744,00066,270,00065,744,000
Class D Unit
      
Beginning Balance     112,454,000
Number of Units, Beginning Balance     3,246,000
Conversion of Class D Units into common units     (112,454,000)
Conversion of Class D Units into common units, Units     (3,246,000)
Ending Balance   0 0
Number of Units, Ending Balance0 0000
Series A Preferred Unit
      
Beginning Balance 285,172,000292,781,000 285,172,0000
Number of Units, Beginning Balance 10,585,00010,327,000 10,585,0000
Issuance of preferred of units (paid-in-kind)    23,644,0007,500,000
Issuance of preferred of units (paid-in-kind), units284,977271,245264,629258,175814,000 
Accrued in-kind units    591,000 
In-Kind distribution    (24,235,000) 
Issuance of Units     300,000,000
Issuance of Units in Units     10,327,022
Equity offering costs    (4,000)(14,719,000)
Ending Balance285,168,000 285,172,000292,781,000285,168,000292,781,000
Number of Units, Ending Balance11,399,000 10,585,00010,327,00011,399,00010,327,000
Paid-in Capital
      
Beginning Balance 51,743,000  51,743,00042,518,000
Equity-based compensation    7,507,0007,041,000
Ending Balance59,250,000  49,559,00059,250,00049,559,000
Accumulated Earnings (Deficit)
      
Beginning Balance (313,454,000)  (313,454,000)(158,267,000)
Issuance of preferred of units (paid-in-kind)     (7,500,000)
Cash distributions to common unit holders    (115,657,000)(108,161,000)
Net loss    (163,565,000)(15,073,000)
Ending Balance(592,676,000)  (289,001,000)(592,676,000)(289,001,000)
Accumulated Other Comprehensive (Loss) Income
      
Beginning Balance (30,356,000)  (30,356,000)(16,183,000)
Derivative settlements reclassified to income    28,101,000(3,636,000)
Unrealized gain-change in fair value of derivatives    (7,658,000)3,930,000
Ending Balance(9,913,000)  (15,889,000)(9,913,000)(15,889,000)
Comprehensive Income
      
Net loss    (163,565,000)(15,073,000)
Derivative settlements reclassified to income    28,101,000(3,636,000)
Unrealized gain-change in fair value of derivatives    (7,658,000)3,930,000
Comprehensive loss    $ (143,122,000)$ (14,779,000)