XML 28 R4.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Operations - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:          
Gathering and processing $ 162.5 $ 260.9 $ 1,051.2 $ 1,831.5 $ 273.6
Marketing, supply and logistics 206.5 277.2 857.5 1,339.4 714.9
Total product revenue 369.0 538.1 1,908.7 3,170.9 988.5
Gathering and processing 75.7 88.4 325.9 332.2 161.5
Storage and transportation 59.4 67.6 266.3 250.8 116.8
Marketing, supply and logistics 31.2 36.4 128.0 160.6 70.9
Related party 0.7 1.0 3.9 3.0 74.9
Total services revenues 167.0 193.4 724.1 746.6 424.1
Total revenues 536.0 731.5 2,632.8 3,917.5 1,412.6
Costs of product/services sold (exclusive of items shown separately below):          
Gathering and processing 175.4 258.2 1,074.4 1,816.9 234.5
Marketing, supply and logistics 166.0 242.2 705.6 1,196.1 681.7
Related party 4.3 8.3 28.9 42.2 32.5
Total product costs 345.7 508.7 1,808.9 3,055.2 948.7
Gathering and processing 0.1 0.2 0.6 0.8 0.4
Storage and transportation 2.9 5.3 20.1 22.8 12.8
Marketing, supply and logistics 14.7 15.5 53.9 76.0 33.5
Total service costs 17.7 21.0 74.6 99.6 46.7
Total costs of product/services sold 363.4 529.7 1,883.5 3,154.8 995.4
Expenses:          
Operations and maintenance 41.7 50.6 188.7 195.4 103.4
General and administrative 22.2 25.6 105.6 91.7 84.1
Depreciation, amortization and accretion 64.9 68.8 278.5 255.4 139.4
Total Expenses 128.8 145.0 572.8 542.5 326.9
Gain (loss) on long-lived assets, net 0.0 (0.8) 227.8 35.1 (5.3)
Goodwill impairment (109.7) 0.0 (1,149.1) (48.8) (4.1)
Loss on contingent consideration     0.0 (8.6) (31.4)
Operating income (loss) (65.9) 56.0 (1,200.4) 127.7 60.1
Earnings from unconsolidated affiliates, net 6.5 3.4 (60.8) (0.7) (0.1)
Interest and debt expense, net (36.1) (29.9) (130.5) (111.4) (71.7)
Loss on modification/extinguishment of debt     (18.9) 0.0 0.0
Income (loss) before income taxes (95.5) 29.5 (1,410.6) 15.6 (11.7)
Provision (benefit) for income taxes (0.2) 0.4 0.0 0.9 0.7
Net income (loss) (95.3) 29.1 (1,410.6) 14.7 (12.4)
Net income attributable to non-controlling partners 5.9 5.6 23.1 16.8 4.9
Net income (loss) attributable to Crestwood Equity Partners LP (101.2) 23.5 (1,433.7) (2.1) (17.3)
Net income attributable to Class A preferred units 0.0 9.2 23.1 17.2 0.0
Net income (loss) attributable to partners (101.2) 14.3 (1,456.8) (19.3) (17.3)
Crestwood Equity Partners LP          
Revenues:          
Gathering and processing 162.5 260.9 1,051.2 1,831.5 273.6
Marketing, supply and logistics 206.5 277.2 857.5 1,339.4 714.9
Total product revenue 369.0 538.1 1,908.7 3,170.9 988.5
Gathering and processing 75.7 88.4 325.9 332.2 161.5
Storage and transportation 59.4 67.6 266.3 264.6 130.9
Marketing, supply and logistics 31.2 36.4 128.0 160.6 70.9
Related party 0.7 1.0 3.9 3.0 74.9
Total services revenues 167.0 193.4 724.1 760.4 438.2
Total revenues 536.0 731.5 2,632.8 3,931.3 1,426.7
Costs of product/services sold (exclusive of items shown separately below):          
Gathering and processing 175.4 258.2 1,074.4 1,816.9 234.5
Marketing, supply and logistics 166.0 242.2 705.6 1,196.1 681.7
Related party 4.3 8.3 28.9 42.2 32.5
Total product costs 345.7 508.7 1,808.9 3,055.2 948.7
Gathering and processing 0.1 0.2 0.6 0.8 0.4
Storage and transportation 2.9 5.3 20.1 33.3 19.7
Marketing, supply and logistics 14.7 15.5 53.9 76.0 33.5
Total service costs 17.7 21.0 74.6 110.1 53.6
Total costs of product/services sold 363.4 529.7 1,883.5 3,165.3 1,002.3
Expenses:          
Operations and maintenance 41.8 50.6 190.2 203.3 104.6
General and administrative 23.0 27.5 116.3 100.2 93.5
Depreciation, amortization and accretion 62.3 74.2 300.1 285.3 167.9
Total Expenses 127.1 152.3 606.6 588.8 366.0
Gain (loss) on long-lived assets, net 0.0 (1.0) 821.2 1.9 (5.3)
Goodwill impairment (109.7) 0.0 (1,406.3) (48.8) (4.1)
Loss on contingent consideration       (8.6) (31.4)
Operating income (loss) (64.2) 48.5 (2,084.8) 117.9 28.2
Earnings from unconsolidated affiliates, net 6.5 3.4 (60.8) (0.7) (0.1)
Interest and debt expense, net (36.1) (33.6) (140.1) (127.1) (77.9)
Loss on modification/extinguishment of debt     (20.0) 0.0 0.0
Other income, net 0.1 0.2 0.6 0.6 0.2
Income (loss) before income taxes (93.7) 18.5 (2,305.1) (9.3) (49.6)
Provision (benefit) for income taxes 0.0 0.4 (1.4) 1.1 1.0
Net income (loss) (93.7) 18.1 (2,303.7) (10.4) (50.6)
Net income attributable to non-controlling partners 5.9 9.8 (636.8) (66.8) (57.3)
Net income (loss) attributable to Crestwood Equity Partners LP (99.6) 8.3 (1,666.9) 56.4 6.7
Net income attributable to Class A preferred units 1.6 0.0 6.2 0.0 0.0
Net income (loss) attributable to partners (101.2) 8.3 (1,673.1) 56.4 6.7
Subordinated unitholders' interest in net income 0.0 0.2 0.0 1.3 0.3
Common unitholders' interest in net income (loss) $ (101.2) $ 8.1 $ (1,673.1) $ 55.1 $ 6.4
Net income (loss) per limited partner unit:          
Basic $ (1.47) $ 0.44 $ (54.00) $ 3.03 $ 0.59
Diluted $ (1.47) $ 0.44 $ (54.00) $ 3.03 $ 0.59
Weighted-average limited partners' units          
Basic 68,912 18,280 30,983 18,201 10,914
Dilutive units 0.0 439.0 0.0 439.0 439.0
Diluted 68,912 18,719 30,983 18,640 11,353