XML 30 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
Arrow Midstream Holdings, LLC
Crestwood Equity Partners LP
Crestwood Equity Partners LP
Arrow Midstream Holdings, LLC
Crestwood Equity Partners LP
Class D Units
Crestwood Equity Partners LP
Class C Units
Crestwood Equity Partners LP
Common Units
Crestwood Equity Partners LP
Subordinated Units
Crestwood Equity Partners LP
Preferred Units, Class A
Preferred Units
Preferred Units
Arrow Midstream Holdings, LLC
Preferred Units
Crestwood Equity Partners LP
Preferred Units
Crestwood Equity Partners LP
Arrow Midstream Holdings, LLC
Preferred Units
Crestwood Equity Partners LP
Crestwood Marcellus Midstream LLC
Preferred Units
Crestwood Equity Partners LP
Class D Units
Preferred Units
Crestwood Equity Partners LP
Class C Units
Common Unit Capital
Common Unit Capital
Arrow Midstream Holdings, LLC
Common Unit Capital
Crestwood Equity Partners LP
Common Unit Capital
Crestwood Equity Partners LP
Arrow Midstream Holdings, LLC
Common Unit Capital
Crestwood Equity Partners LP
Crestwood Marcellus Midstream LLC
Common Unit Capital
Crestwood Equity Partners LP
Class D Units
Common Unit Capital
Crestwood Equity Partners LP
Class C Units
Common Unit Capital
Crestwood Equity Partners LP
Preferred Units, Class A
Non-Controlling Partners
Non-Controlling Partners
Arrow Midstream Holdings, LLC
Non-Controlling Partners
Crestwood Equity Partners LP
Non-Controlling Partners
Crestwood Equity Partners LP
Arrow Midstream Holdings, LLC
Non-Controlling Partners
Crestwood Equity Partners LP
Crestwood Marcellus Midstream LLC
Non-Controlling Partners
Crestwood Equity Partners LP
Class D Units
Non-Controlling Partners
Crestwood Equity Partners LP
Class C Units
Non-Controlling Partners
Crestwood Equity Partners LP
Preferred Units, Class A
Balance at Dec. 31, 2012 $ 859.7   $ 1,550.7             $ 0.0   $ 0.0         $ 859.7   $ 31.7           $ 0.0   $ 0.0          
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                
Net proceeds from issuance of common units 714.0 $ 200.0 714.0 $ 200.0           0.0 $ 0.0 0.0 $ 0.0       714.0 $ 200.0 0.0 $ 0.0         0.0 $ 0.0 714.0 $ 200.0        
Net proceeds from issuance of common units by subsidiaries         $ 0.0 $ 0.0                 $ 0.0 $ 0.0           $ (126.3) $ 0.6             $ 126.3 $ (0.6)  
Issuance of preferred equity of subsidiary 96.1   96.1             0.0   0.0             0.0           96.1   96.1          
Gain (loss) on issuance of subsidiary units                       0.0             (12.6)               12.6          
Issuance of Class A preferred units                 $ 0.0                                              
Exchange of Crestwood Midstream Partners LP units for CEQP units                       0.0             182.3           (182.3)   (182.3)          
Acquisition of non-controlling interest                           $ 0.0             $ 238.9               $ (238.9)      
Invested capital from Legacy Inergy, net of debt 3,827.8   3,379.4             0.0   0.0         3,827.8   697.1           0.0   2,682.3          
Contribution from Crestwood Holdings LLC 15.5   10.0             0.0   0.0         15.5               0.0   10.0          
Distributions to partners (419.7)   (271.1)             0.0   0.0       $ 0.0 (419.7)   (56.6)       $ (0.1)   0.0   (214.5)       $ 0.1  
Distribution for additional interest in Crestwood Marcellus Midstream LLC     (129.0)                 0.0             (129.0)                          
Unit-based compensation charges 15.8   17.4             0.0   0.0         15.8   1.7           0.0   15.7          
Taxes paid for unit-based compensation vesting (5.5)   (8.3)             0.0   0.0         (5.5)   (2.8)           0.0   (5.5)          
Change in fair value of Suburban units     (0.1)                                                          
Change in fair value of Suburban Propane Partners, L.P.     (0.1)                 0.0             (0.1)                          
Other     0.1                 0.0             0.1                          
Net income (loss) (12.4)   (50.6)             0.0   0.0         (17.3)   6.7           4.9   (57.3)          
Balance at Dec. 31, 2013 5,291.3   5,508.6             0.0   0.0         5,190.3   831.6           101.0   4,677.0          
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                
Issuance of preferred equity of subsidiary 53.9   53.9             0.0   0.0         0.0               53.9   53.9          
Issuance of Class A preferred units 430.5   (430.5)           430.5 430.5   0.0         0.0               0.0   (430.5)          
Change in invested capital from Legacy Inergy, net of debt (15.3)   (15.3)             0.0   0.0         (15.3)   (10.5)           0.0   (4.8)          
Distributions to partners (470.5)   (399.0)             0.0   0.0         (470.5)   (102.5)           0.0   (296.5)          
Unit-based compensation charges 18.1   21.3             0.0   0.0         18.1   3.9           0.0   17.4          
Taxes paid for unit-based compensation vesting (1.6)   (3.9)             0.0   0.0         (1.6)   (2.3)           0.0   (1.6)          
Change in fair value of Suburban units     (0.5)                                                          
Change in fair value of Suburban Propane Partners, L.P.     (0.5)                 0.0             (0.5)                          
Other (0.7)   (0.7)             0.0   0.0         (0.7)   0.1           0.0   (0.8)          
Net income (loss) 14.7   (10.4)             17.2   0.0         (19.3)   56.4           16.8   (66.8)          
Balance at Dec. 31, 2014 $ 5,320.4   $ 5,584.5             447.7   0.0         4,701.0   776.2           171.7   4,808.3          
Preferred Units, Outstanding at Dec. 31, 2014 17,917,870.0   0                                                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                
Issuance of Class A preferred units $ 58.8   $ (58.8)           58.8 58.8   0.0         0.0   0.0           0.0   (58.8)          
Acquisition of non-controlling interest                 $ 0.0                             $ 3,294.8               $ (3,824.4)
Exchange of CMLP Class A preferred units for CEQP preferred units 0.0                 (529.6)             529.6               0.0              
Distributions to partners (819.5)   (405.7)             0.0   0.0         (808.2)   (171.5)           (11.3)   (234.2)          
Unit-based compensation charges 18.1   19.7             0.0   0.0         18.1   5.7           0.0   14.0          
Taxes paid for unit-based compensation vesting (2.1)   (3.7)             0.0   0.0         (2.1)   (1.6)           0.0   (2.1)          
Change in fair value of Suburban units     (2.7)                                                          
Change in fair value of Suburban Propane Partners, L.P.     (2.7)                 0.0             (2.7)               0.0          
Other     (0.3)                 0.0             (0.2)               (0.1)          
Net income (loss) (1,410.6)   (2,303.7)             23.1   6.2         (1,456.8)   (1,673.1)           23.1   (636.8)          
Balance at Dec. 31, 2015 $ 3,165.1   $ 2,946.9             0.0   535.8         2,981.6   2,227.6           183.5   183.5          
Common Unit, Outstanding at Dec. 31, 2015             68,200,000 400,000                                                
Preferred Units, Outstanding at Dec. 31, 2015 0.0   60,718,245                                                          
Preferred Units, Outstanding at Sep. 30, 2015 21,580,244                                                              
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                
Net income (loss) $ (756.7)   $ (1,402.4)                                                          
Balance at Dec. 31, 2015 $ 3,165.1   $ 2,946.9             $ 0.0   535.8         2,981.6   2,227.6           183.5   183.5          
Common Unit, Outstanding at Dec. 31, 2015             68,200,000 400,000                                                
Preferred Units, Outstanding at Dec. 31, 2015 0.0   60,718,245                                                          
Preferred Stock Dividends, Shares     1,400,000                                                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                                                
Distributions to partners $ (101.0)   $ (99.4)       $ 0.0 $ 0.0       0.0         (97.2)   (95.6)           (3.8)   (3.8)          
Unit-based compensation charges 4.5   4.5         0.0       0.0         4.5   4.5           0.0   0.0          
Partners' Capital Account, Units, Unit-based Compensation             900,000                                                  
Taxes paid for unit-based compensation vesting (0.6)   (0.6)       $ 0.0 0.0       0.0         (0.6)   (0.6)           0.0   0.0          
Change in fair value of Suburban units     0.8       0.0 0.0       0.0             0.8               0.0          
Other (0.1)   0.1       0.0 0.0                 (0.1)   0.1           0.0   0.0          
Net income (loss) (95.3)   (93.7)       $ 0.0 $ 0.0       1.6         (101.2)   (101.2)           5.9   5.9          
Balance at Mar. 31, 2016 $ 2,972.6   $ 2,758.6                 $ 537.4         $ 2,787.0   $ 2,035.6           $ 185.6   $ 185.6          
Common Unit, Outstanding at Mar. 31, 2016             69,100,000 400,000                                                
Preferred Units, Outstanding at Mar. 31, 2016     62,122,562