XML 55 R31.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Acquisition, Pro Forma Information

The following table presents unaudited pro forma consolidated revenues, net income and net income per limited partner unit as if the reverse mergers and the Arrow Acquisition had been included in our consolidated results for the entire year ended December 31, 2013 (in millions, except per unit information).

 

     CEQP      CMLP  

Revenues

   $ 3,449.3       $ 3,423.8   
  

 

 

    

 

 

 

Net income (loss)

   $ 3.9       $ (5.0
  

 

 

    

 

 

 

Net income per limited partner unit:

     

Basic

   $ 0.40      
  

 

 

    

Diluted

   $ 0.40      
  

 

 

    
Inergy Midstream  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the final valuation of the assets acquired and liabilities assumed at the merger date (in millions):

 

     CEQP      CMLP  

Current assets

   $ 224.5       $ 49.1   

Property, plant and equipment

     2,088.1         1,677.8   

Intangible assets

     337.5         196.0   

Other assets

     12.7         2.9   
  

 

 

    

 

 

 

Total identifiable assets acquired

     2,662.8         1,925.8   

Current liabilities

     207.6         30.9   

Long-term debt

     1,079.3         745.0   

Other long-term liabilities

     146.6         5.3   
  

 

 

    

 

 

 

Total liabilities assumed

     1,433.5         781.2   

Net identifiable assets acquired

     1,229.3         1,144.6   

Goodwill

     2,134.8         1,532.7   
  

 

 

    

 

 

 

Net assets acquired

   $ 3,364.1       $ 2,677.3   
  

 

 

    

 

 

 
Arrow Midstream Holdings, LLC  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed

The following table summarizes the final valuation of the assets acquired and liabilities assumed at the acquisition date (in millions):

 

Current assets

   $ 192.7   

Property, plant and equipment

     400.5   

Intangible assets

     323.4   

Other assets

     19.5   
  

 

 

 

Total identifiable assets acquired

     936.1   

Current liabilities

     215.8   

Assets retirement obligations

     1.2   

Other long-term liabilities

     3.7   
  

 

 

 

Total liabilities assumed

     220.7   

Net identifiable assets acquired

     715.4   

Goodwill

     45.9   
  

 

 

 

Net assets acquired

   $ 761.3