XML 31 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statement of Partners' Capital - USD ($)
$ in Millions
Total
Crestwood Midstream Partners LP
Crestwood Marcellus Midstream LLC
Preferred Units
Preferred Units
Crestwood Midstream Partners LP
Preferred Units
Crestwood Marcellus Midstream LLC
Limited Partners
Limited Partners
Crestwood Midstream Partners LP
Limited Partners
Crestwood Marcellus Midstream LLC
Non-Controlling Partners
Non-Controlling Partners
Crestwood Midstream Partners LP
Non-Controlling Partners
Crestwood Marcellus Midstream LLC
Common Unit Capital
Common Unit Capital
Crestwood Midstream Partners LP
Partners' Capital
Partners' Capital
Crestwood Midstream Partners LP
Preferred Units, Class A
Preferred Units, Class A
Preferred Units
Preferred Units, Class A
Limited Partners
Preferred Units, Class A
Non-Controlling Partners
Subordinated Units
Common Units
Preferred Units
Preferred Units
Preferred Units, Class A
Common Unit, Outstanding at Dec. 31, 2013                                         400,000 18,100,000    
Balance at Dec. 31, 2013 $ 5,508.6 $ 5,291.3   $ 0.0 $ 0.0   $ 831.6 $ 5,190.3   $ 4,677.0 $ 101.0                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                                
Increase (Decrease) in Partners' Capital   (15.3) $ (15.3)   0.0 $ 0.0   (15.3) $ (10.5)   0.0 $ (4.8)                        
Issuance of CMLP Class A preferred units 430.5 430.5     430.5     0.0     0.0                          
Issuance of preferred equity of subsidiary 53.9 53.9   0.0 0.0   0.0 0.0   53.9 53.9                          
Partners' Capital Account, Units, Unit-based Compensation                                           100,000    
Proceeds from the issuance of common units                                 $ 430.5 $ 0.0 $ 0.0 $ 430.5        
Distributions to partners (399.0) (470.5)   0.0 0.0   (102.5) (470.5)   (296.5) 0.0                          
Unit-based compensation charges 21.3 18.1   0.0 0.0   3.9 18.1   17.4 0.0                          
Taxes paid for unit-based compensation vesting (3.9) (1.6)   0.0 0.0   (2.3) (1.6)   (1.6) 0.0                          
Change in fair value of Suburban Propane Partners, L.P. units (0.5)     0.0     (0.5)     0.0                            
Other (0.7) (0.7)   0.0 0.0   0.1 (0.7)   (0.8) 0.0                          
Net income (loss) (10.4) 14.7   0.0 17.2   56.4 (19.3)   (66.8) 16.8                          
Common Unit, Outstanding at Dec. 31, 2014                                         400,000 18,200,000    
Balance at Dec. 31, 2014 5,584.5 5,320.4   0.0 447.7   776.2 4,701.0   4,808.3 171.7                          
Increase (Decrease) in Partners' Capital [Roll Forward]                                                
Partners' Capital Account, Units, Acquisitions                                           49,900,000 59,300,000  
Issuance of CMLP Class A preferred units 58.8 58.8     58.8     0.0     0.0                          
Issuance of preferred equity of subsidiary                                 $ 58.8 $ 0.0 $ 0.0 $ 58.8        
Partners' Capital Account, Exchanges and Conversions 0.0 0.0   529.6 (529.6)   3,294.8 529.6   (3,824.4) 0.0                          
Partners' Capital Account, Units, Unit-based Compensation                                           100,000    
Distributions to partners (405.7) (819.5)   0.0 0.0   (171.5) (808.2)   (234.2) (11.3)                          
Unit-based compensation charges 19.7 18.1   0.0 0.0   5.7 18.1   14.0 0.0                          
Taxes paid for unit-based compensation vesting (3.7) (2.1)   0.0 0.0   (1.6) (2.1)   (2.1) 0.0                          
Change in fair value of Suburban Propane Partners, L.P. units (2.7)     0.0     (2.7)     0.0                            
Other (0.3)     0.0     (0.2)     (0.1)                            
Net income (loss) (2,303.7) (1,410.6)   6.2 23.1   (1,673.1) (1,456.8)   (636.8) 23.1                          
Common Unit, Outstanding at Dec. 31, 2015                                         400,000 68,200,000    
Balance at Dec. 31, 2015 $ 2,946.9 3,165.1   535.8 0.0   2,227.6 2,981.6   183.5 183.5                          
Preferred units, outstanding at Dec. 31, 2015 60,718,245                                           60,700,000  
Increase (Decrease) in Partners' Capital [Roll Forward]                                                
Preferred units, issued 60,718,245                                             1,400,000
Preferred Stock Dividends, Shares                                             5,800,000  
Issuance of CMLP Class A preferred units $ 0.0 0.0                                            
Partners' Capital Account, Units, Unit-based Compensation                                           900,000    
Distributions to partners (235.0) (242.8)   0.0 0.0   (219.8) (227.6)   (15.2) (15.2)                          
Unit-based compensation charges 19.2 19.2   0.0 0.0   19.2 19.2   0.0 0.0                          
Taxes paid for unit-based compensation vesting (0.8) (0.8)   0.0 0.0   (0.8) (0.8)   0.0 0.0                          
Change in fair value of Suburban Propane Partners, L.P. units 0.8     0.0     0.8     0.0                            
Net income (loss) (192.1) (197.5)   28.7 0.0   (245.0) (221.7)   24.2 24.2                          
Common Unit, Outstanding at Dec. 31, 2016                                         400,000 69,100,000    
Balance at Dec. 31, 2016 $ 2,539.0 2,743.2   564.5 $ 0.0   $ 1,782.0 $ 2,550.7   192.5 192.5   $ 1,782.0 $ 2,550.7 $ 2,539.0 $ 2,743.2                
Preferred units, outstanding at Dec. 31, 2016 66,533,415                                           66,500,000  
Increase (Decrease) in Partners' Capital [Roll Forward]                                                
Preferred units, issued 66,533,415                                              
Preferred Stock Dividends, Shares 1,538,811                                           1,600,000  
Partners' Capital Account, Units, Unit-based Compensation                                           700,000    
Shares Paid for Tax Withholding for Share Based Compensation                                           (100,000)    
Distributions to partners       0.0           (3.8) (3.8)   (41.8) (43.1) (45.6) (46.9)                
Unit-based compensation charges       0.0           0.0 0.0   7.3 7.3 7.3 7.3                
Taxes paid for unit-based compensation vesting       0.0           0.0 0.0   (3.4) (3.4) (3.4) (3.4)                
Change in fair value of Suburban Propane Partners, L.P. units $ (0.4)     0.0           0.0     (0.4)   (0.4)                  
Other       0.0           0.0     (0.2)   (0.2)                  
Net income (loss) (19.4) (21.4)   17.8           6.1 6.1   (43.3) (27.5) (19.4) (21.4)                
Common Unit, Outstanding at Mar. 31, 2017                                         400,000 69,700,000    
Balance at Mar. 31, 2017 $ 2,477.3 $ 2,678.8   $ 582.3           $ 194.8 $ 194.8   $ 1,700.2 $ 2,484.0 $ 2,477.3 $ 2,678.8                
Preferred units, outstanding at Mar. 31, 2017 68,072,226                                           68,100,000  
Increase (Decrease) in Partners' Capital [Roll Forward]                                                
Preferred units, issued 68,072,226