|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2018
|
(Exact name of registrant as specified in its charter)
|
Commission file number
|
State or other jurisdiction of incorporation or organization
|
(I.R.S. Employer Identification No.)
|
Crestwood Equity Partners LP
|
001-34664
|
Delaware
|
43-1918951
|
Crestwood Midstream Partners LP
|
001-35377
|
Delaware
|
20-1647837
|
|
Crestwood Equity Partners LP
|
|
Yes
x
No
o
|
Crestwood Midstream Partners LP
|
|
Yes
x
No
o
|
Crestwood Equity Partners LP
|
|
Yes
x
No
o
|
Crestwood Midstream Partners LP
|
|
Yes
x
No
o
|
Crestwood Equity Partners LP
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
Emerging growth company
o
|
Crestwood Midstream Partners LP
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
x
|
Smaller reporting company
o
|
Emerging growth company
o
|
Crestwood Equity Partners LP
|
|
o
|
Crestwood Midstream Partners LP
|
|
o
|
Crestwood Equity Partners LP
|
|
Yes
o
No
x
|
Crestwood Midstream Partners LP
|
|
Yes
o
No
x
|
Crestwood Equity Partners LP
|
|
71,220,170
|
Crestwood Midstream Partners LP
|
|
None
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRESTWOOD EQUITY PARTNERS LP
CONSOLIDATED BALANCE SHEETS
(in millions, except unit information)
|
|||||||
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
(unaudited)
|
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash
|
$
|
2.4
|
|
|
$
|
1.3
|
|
Accounts receivable, less allowance for doubtful accounts of $0.3 million and $2.4 million at September 30, 2018 and December 31, 2017
|
352.3
|
|
|
442.7
|
|
||
Inventory
|
91.8
|
|
|
68.4
|
|
||
Assets from price risk management activities
|
7.6
|
|
|
7.2
|
|
||
Assets held for sale
|
69.3
|
|
|
3.0
|
|
||
Prepaid expenses and other current assets
|
6.2
|
|
|
7.9
|
|
||
Total current assets
|
529.6
|
|
|
530.5
|
|
||
Property, plant and equipment
|
2,505.2
|
|
|
2,285.2
|
|
||
Less: accumulated depreciation and depletion
|
543.7
|
|
|
464.4
|
|
||
Property, plant and equipment, net
|
1,961.5
|
|
|
1,820.8
|
|
||
Intangible assets
|
770.3
|
|
|
788.8
|
|
||
Less: accumulated amortization
|
206.1
|
|
|
191.6
|
|
||
Intangible assets, net
|
564.2
|
|
|
597.2
|
|
||
Goodwill
|
138.6
|
|
|
147.6
|
|
||
Investments in unconsolidated affiliates
|
1,166.9
|
|
|
1,183.0
|
|
||
Other non-current assets
|
5.6
|
|
|
5.8
|
|
||
Total assets
|
$
|
4,366.4
|
|
|
$
|
4,284.9
|
|
Liabilities and partners’ capital
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
321.8
|
|
|
$
|
349.4
|
|
Accrued expenses and other liabilities
|
114.1
|
|
|
105.9
|
|
||
Liabilities from price risk management activities
|
43.5
|
|
|
48.9
|
|
||
Current portion of long-term debt
|
0.9
|
|
|
0.9
|
|
||
Total current liabilities
|
480.3
|
|
|
505.1
|
|
||
Long-term debt, less current portion
|
1,675.1
|
|
|
1,491.3
|
|
||
Other long-term liabilities
|
172.0
|
|
|
104.7
|
|
||
Deferred income taxes
|
3.1
|
|
|
3.3
|
|
||
Commitments and contingencies (
Note 11
)
|
|
|
|
|
|
||
Partners’ capital:
|
|
|
|
||||
Crestwood Equity Partners LP partners’ capital (71,635,616 and 70,721,563 common and subordinated units issued and outstanding at September 30, 2018 and December 31, 2017)
|
1,243.4
|
|
|
1,393.5
|
|
||
Preferred units (71,257,445 units issued and outstanding at both September 30, 2018 and December 31, 2017)
|
612.0
|
|
|
612.0
|
|
||
Total Crestwood Equity Partners LP partners’ capital
|
1,855.4
|
|
|
2,005.5
|
|
||
Interest of non-controlling partner in subsidiary
|
180.5
|
|
|
175.0
|
|
||
Total partners’ capital
|
2,035.9
|
|
|
2,180.5
|
|
||
Total liabilities and partners’ capital
|
$
|
4,366.4
|
|
|
$
|
4,284.9
|
|
CRESTWOOD EQUITY PARTNERS LP
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except unit and per unit data)
(unaudited)
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Product revenues:
|
|
|
|
|
|
|
|
||||||||
Gathering and processing
|
$
|
173.5
|
|
|
$
|
353.3
|
|
|
$
|
632.6
|
|
|
$
|
971.7
|
|
Marketing, supply and logistics
|
671.5
|
|
|
502.0
|
|
|
1,987.6
|
|
|
1,353.7
|
|
||||
|
845.0
|
|
|
855.3
|
|
|
2,620.2
|
|
|
2,325.4
|
|
||||
Services revenues:
|
|
|
|
|
|
|
|
||||||||
Gathering and processing
|
68.8
|
|
|
80.6
|
|
|
205.4
|
|
|
235.0
|
|
||||
Storage and transportation
|
3.5
|
|
|
6.2
|
|
|
12.8
|
|
|
24.7
|
|
||||
Marketing, supply and logistics
|
12.6
|
|
|
13.0
|
|
|
46.4
|
|
|
47.5
|
|
||||
Related party (
Note 12
)
|
0.3
|
|
|
0.5
|
|
|
0.9
|
|
|
1.4
|
|
||||
|
85.2
|
|
|
100.3
|
|
|
265.5
|
|
|
308.6
|
|
||||
Total revenues
|
930.2
|
|
|
955.6
|
|
|
2,885.7
|
|
|
2,634.0
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Costs of product/services sold (exclusive of items shown separately below):
|
|
|
|
|
|
|
|
||||||||
Product costs
|
770.8
|
|
|
843.3
|
|
|
2,391.5
|
|
|
2,223.7
|
|
||||
Product costs - related party
(Note 12)
|
45.7
|
|
|
3.7
|
|
|
91.0
|
|
|
11.8
|
|
||||
Service costs
|
11.0
|
|
|
11.5
|
|
|
36.2
|
|
|
36.1
|
|
||||
Total costs of products/services sold
|
827.5
|
|
|
858.5
|
|
|
2,518.7
|
|
|
2,271.6
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating expenses and other:
|
|
|
|
|
|
|
|
||||||||
Operations and maintenance
|
29.6
|
|
|
35.5
|
|
|
96.0
|
|
|
103.4
|
|
||||
General and administrative
|
25.5
|
|
|
22.5
|
|
|
72.8
|
|
|
71.6
|
|
||||
Depreciation, amortization and accretion
|
39.2
|
|
|
48.1
|
|
|
128.8
|
|
|
145.2
|
|
||||
Loss on long-lived assets, net
|
3.6
|
|
|
6.3
|
|
|
27.7
|
|
|
6.3
|
|
||||
|
97.9
|
|
|
112.4
|
|
|
325.3
|
|
|
326.5
|
|
||||
Operating income (loss)
|
4.8
|
|
|
(15.3
|
)
|
|
41.7
|
|
|
35.9
|
|
CRESTWOOD EQUITY PARTNERS LP
CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
(in millions, except unit and per unit data)
(unaudited)
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Earnings from unconsolidated affiliates, net
|
15.1
|
|
|
11.5
|
|
|
39.5
|
|
|
29.2
|
|
||||
Interest and debt expense, net
|
(25.1
|
)
|
|
(24.2
|
)
|
|
(73.8
|
)
|
|
(74.8
|
)
|
||||
Loss on modification/extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.7
|
)
|
||||
Other income, net
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|
0.4
|
|
||||
Income (loss) before income taxes
|
(5.2
|
)
|
|
(27.8
|
)
|
|
7.6
|
|
|
(47.0
|
)
|
||||
Provision for income taxes
|
—
|
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
—
|
|
||||
Net income (loss)
|
(5.2
|
)
|
|
(27.9
|
)
|
|
7.4
|
|
|
(47.0
|
)
|
||||
Net income attributable to non-controlling partner
|
4.1
|
|
|
6.4
|
|
|
12.1
|
|
|
18.8
|
|
||||
Net loss attributable to Crestwood Equity Partners LP
|
(9.3
|
)
|
|
(34.3
|
)
|
|
(4.7
|
)
|
|
(65.8
|
)
|
||||
Net income attributable to preferred units
|
15.0
|
|
|
16.2
|
|
|
45.1
|
|
|
47.5
|
|
||||
Net loss attributable to partners
|
$
|
(24.3
|
)
|
|
$
|
(50.5
|
)
|
|
$
|
(49.8
|
)
|
|
$
|
(113.3
|
)
|
|
|
|
|
|
|
|
|
||||||||
Common unitholders’ interest in net loss
|
$
|
(24.3
|
)
|
|
$
|
(50.5
|
)
|
|
$
|
(49.8
|
)
|
|
$
|
(113.3
|
)
|
Net loss per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(0.34
|
)
|
|
$
|
(0.72
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
(1.63
|
)
|
Diluted
|
$
|
(0.34
|
)
|
|
$
|
(0.72
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
(1.63
|
)
|
Weighted-average limited partners’ units outstanding (
in thousands
):
|
|
|
|
|
|
|
|||||||||
Basic
|
71,212
|
|
|
69,725
|
|
|
71,201
|
|
|
69,692
|
|
||||
Dilutive
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Diluted
|
71,212
|
|
|
69,725
|
|
|
71,201
|
|
|
69,692
|
|
CRESTWOOD EQUITY PARTNERS LP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
(unaudited)
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income (loss)
|
$
|
(5.2
|
)
|
|
$
|
(27.9
|
)
|
|
$
|
7.4
|
|
|
$
|
(47.0
|
)
|
Change in fair value of Suburban Propane Partners, L.P. units
|
—
|
|
|
0.3
|
|
|
(0.1
|
)
|
|
(0.6
|
)
|
||||
Comprehensive income (loss)
|
(5.2
|
)
|
|
(27.6
|
)
|
|
7.3
|
|
|
(47.6
|
)
|
||||
Comprehensive income attributable to non-controlling partner
|
4.1
|
|
|
6.4
|
|
|
12.1
|
|
|
18.8
|
|
||||
Comprehensive loss attributable to Crestwood Equity Partners LP
|
$
|
(9.3
|
)
|
|
$
|
(34.0
|
)
|
|
$
|
(4.8
|
)
|
|
$
|
(66.4
|
)
|
CRESTWOOD EQUITY PARTNERS LP
CONSOLIDATED STATEMENT OF PARTNERS’ CAPITAL
(in millions)
(unaudited)
|
||||||||||||||||||||||||
|
Preferred
|
|
Partners
|
|
|
|
|
|||||||||||||||||
|
Units
|
|
Capital
|
|
Common Units
|
|
Subordinated Units
|
|
Capital
|
|
Non-Controlling
Partner
|
|
Total Partners’
Capital
|
|||||||||||
Balance at December 31, 2017
|
71.3
|
|
|
$
|
612.0
|
|
|
70.3
|
|
|
0.4
|
|
|
$
|
1,393.5
|
|
|
$
|
175.0
|
|
|
$
|
2,180.5
|
|
Cumulative effect of accounting change
(Note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.5
|
|
|
—
|
|
|
7.5
|
|
||||
Distributions to partners
|
—
|
|
|
(45.0
|
)
|
|
—
|
|
|
—
|
|
|
(128.1
|
)
|
|
(6.6
|
)
|
|
(179.7
|
)
|
||||
Unit-based compensation charges
|
—
|
|
|
—
|
|
|
1.1
|
|
|
—
|
|
|
27.9
|
|
|
—
|
|
|
27.9
|
|
||||
Taxes paid for unit-based compensation vesting
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(6.9
|
)
|
|
—
|
|
|
(6.9
|
)
|
||||
Change in fair value of Suburban Propane Partners, L.P. units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
||||
Other
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
|
—
|
|
|
(0.7
|
)
|
||||
Net income (loss)
|
—
|
|
|
45.1
|
|
|
—
|
|
|
—
|
|
|
(49.8
|
)
|
|
12.1
|
|
|
7.4
|
|
||||
Balance at September 30, 2018
|
71.3
|
|
|
$
|
612.0
|
|
|
71.2
|
|
|
0.4
|
|
|
$
|
1,243.4
|
|
|
$
|
180.5
|
|
|
$
|
2,035.9
|
|
CRESTWOOD EQUITY PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)
|
|||||||
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
|
2018
|
|
2017
|
||||
Operating activities
|
|
|
|
||||
Net income (loss)
|
$
|
7.4
|
|
|
$
|
(47.0
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
Depreciation, amortization and accretion
|
128.8
|
|
|
145.2
|
|
||
Amortization of debt-related deferred costs
|
5.4
|
|
|
5.4
|
|
||
Unit-based compensation charges
|
27.9
|
|
|
18.9
|
|
||
Loss on long-lived assets, net
|
27.7
|
|
|
6.3
|
|
||
Loss on modification/extinguishment of debt
|
—
|
|
|
37.7
|
|
||
Earnings from unconsolidated affiliates, net, adjusted for cash distributions received
|
(0.3
|
)
|
|
(2.5
|
)
|
||
Deferred income taxes
|
(0.2
|
)
|
|
(0.7
|
)
|
||
Other
|
0.2
|
|
|
(0.3
|
)
|
||
Changes in operating assets and liabilities
|
4.0
|
|
|
65.2
|
|
||
Net cash provided by operating activities
|
200.9
|
|
|
228.2
|
|
||
Investing activities
|
|
|
|
||||
Purchases of property, plant and equipment
|
(205.7
|
)
|
|
(134.4
|
)
|
||
Investment in unconsolidated affiliates
|
(27.7
|
)
|
|
(46.5
|
)
|
||
Capital distributions from unconsolidated affiliates
|
34.6
|
|
|
35.3
|
|
||
Net proceeds from sale of assets
|
8.6
|
|
|
1.3
|
|
||
Net cash used in investing activities
|
(190.2
|
)
|
|
(144.3
|
)
|
||
Financing activities
|
|
|
|
||||
Proceeds from the issuance of long-term debt
|
1,152.1
|
|
|
2,209.8
|
|
||
Payments on long-term debt
|
(973.7
|
)
|
|
(2,159.2
|
)
|
||
Payments on capital leases
|
(1.1
|
)
|
|
(2.2
|
)
|
||
Payments for debt-related deferred costs
|
—
|
|
|
(1.0
|
)
|
||
Distributions to partners
|
(128.1
|
)
|
|
(125.4
|
)
|
||
Distributions to non-controlling partner
|
(6.6
|
)
|
|
(11.4
|
)
|
||
Distribution to preferred unit holders
|
(45.0
|
)
|
|
—
|
|
||
Issuance of common units
|
—
|
|
|
10.6
|
|
||
Taxes paid for unit-based compensation vesting
|
(6.9
|
)
|
|
(5.3
|
)
|
||
Other
|
(0.3
|
)
|
|
—
|
|
||
Net cash used in financing activities
|
(9.6
|
)
|
|
(84.1
|
)
|
||
Net change in cash
|
1.1
|
|
|
(0.2
|
)
|
||
Cash at beginning of period
|
1.3
|
|
|
1.6
|
|
||
Cash at end of period
|
$
|
2.4
|
|
|
$
|
1.4
|
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
||||
Net change to property, plant and equipment through accounts payable and accrued expenses
|
$
|
(1.6
|
)
|
|
$
|
(15.4
|
)
|
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED BALANCE SHEETS
(in millions)
|
|||||||
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
(unaudited)
|
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash
|
$
|
2.0
|
|
|
$
|
1.0
|
|
Accounts receivable, less allowance for doubtful accounts of $0.3 million and $2.4 million at September 30, 2018 and December 31, 2017
|
350.0
|
|
|
442.6
|
|
||
Inventory
|
91.8
|
|
|
68.4
|
|
||
Assets from price risk management activities
|
7.6
|
|
|
7.2
|
|
||
Assets held for sale
|
69.3
|
|
|
3.0
|
|
||
Prepaid expenses and other current assets
|
6.2
|
|
|
7.9
|
|
||
Total current assets
|
526.9
|
|
|
530.1
|
|
||
Property, plant and equipment
|
2,835.2
|
|
|
2,615.3
|
|
||
Less: accumulated depreciation and depletion
|
697.7
|
|
|
607.8
|
|
||
Property, plant and equipment, net
|
2,137.5
|
|
|
2,007.5
|
|
||
Intangible assets
|
770.3
|
|
|
773.3
|
|
||
Less: accumulated amortization
|
206.1
|
|
|
177.6
|
|
||
Intangible assets, net
|
564.2
|
|
|
595.7
|
|
||
Goodwill
|
138.6
|
|
|
147.6
|
|
||
Investments in unconsolidated affiliates
|
1,166.9
|
|
|
1,183.0
|
|
||
Other non-current assets
|
2.3
|
|
|
2.4
|
|
||
Total assets
|
$
|
4,536.4
|
|
|
$
|
4,466.3
|
|
Liabilities and partners’ capital
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
319.2
|
|
|
$
|
346.8
|
|
Accrued expenses and other liabilities
|
113.2
|
|
|
104.7
|
|
||
Liabilities from price risk management activities
|
43.5
|
|
|
48.9
|
|
||
Current portion of long-term debt
|
0.9
|
|
|
0.9
|
|
||
Total current liabilities
|
476.8
|
|
|
501.3
|
|
||
Long-term debt, less current portion
|
1,675.1
|
|
|
1,491.3
|
|
||
Other long-term liabilities
|
169.4
|
|
|
102.6
|
|
||
Deferred income taxes
|
0.6
|
|
|
0.7
|
|
||
Commitments and contingencies (
Note 11
)
|
|
|
|
||||
Partners’ capital
|
2,034.0
|
|
|
2,195.4
|
|
||
Interest of non-controlling partner in subsidiary
|
180.5
|
|
|
175.0
|
|
||
Total partners’ capital
|
2,214.5
|
|
|
2,370.4
|
|
||
Total liabilities and partners’ capital
|
$
|
4,536.4
|
|
|
$
|
4,466.3
|
|
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions)
(unaudited)
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Product revenues:
|
|
|
|
|
|
|
|
||||||||
Gathering and processing
|
$
|
173.5
|
|
|
$
|
353.3
|
|
|
$
|
632.6
|
|
|
$
|
971.7
|
|
Marketing, supply and logistics
|
671.5
|
|
|
502.0
|
|
|
1,987.6
|
|
|
1,353.7
|
|
||||
|
845.0
|
|
|
855.3
|
|
|
2,620.2
|
|
|
2,325.4
|
|
||||
Service revenues:
|
|
|
|
|
|
|
|
||||||||
Gathering and processing
|
68.8
|
|
|
80.6
|
|
|
205.4
|
|
|
235.0
|
|
||||
Storage and transportation
|
3.5
|
|
|
6.2
|
|
|
12.8
|
|
|
24.7
|
|
||||
Marketing, supply and logistics
|
12.6
|
|
|
13.0
|
|
|
46.4
|
|
|
47.5
|
|
||||
Related party (
Note 12
)
|
0.3
|
|
|
0.5
|
|
|
0.9
|
|
|
1.4
|
|
||||
|
85.2
|
|
|
100.3
|
|
|
265.5
|
|
|
308.6
|
|
||||
Total revenues
|
930.2
|
|
|
955.6
|
|
|
2,885.7
|
|
|
2,634.0
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Costs of product/services sold (exclusive of items shown separately below):
|
|
|
|
|
|
|
|
||||||||
Product costs
|
770.8
|
|
|
843.3
|
|
|
2,391.5
|
|
|
2,223.7
|
|
||||
Product costs - related party
(Note 12)
|
45.7
|
|
|
3.7
|
|
|
91.0
|
|
|
11.8
|
|
||||
Service costs
|
11.0
|
|
|
11.5
|
|
|
36.2
|
|
|
36.1
|
|
||||
Total costs of product/services sold
|
827.5
|
|
|
858.5
|
|
|
2,518.7
|
|
|
2,271.6
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating expenses and other:
|
|
|
|
|
|
|
|
||||||||
Operations and maintenance
|
29.6
|
|
|
35.5
|
|
|
96.0
|
|
|
103.4
|
|
||||
General and administrative
|
24.6
|
|
|
21.4
|
|
|
69.9
|
|
|
69.0
|
|
||||
Depreciation, amortization and accretion
|
42.7
|
|
|
50.9
|
|
|
137.9
|
|
|
153.5
|
|
||||
Loss on long-lived assets, net
|
3.6
|
|
|
6.3
|
|
|
27.7
|
|
|
6.3
|
|
||||
|
100.5
|
|
|
114.1
|
|
|
331.5
|
|
|
332.2
|
|
||||
Operating income (loss)
|
2.2
|
|
|
(17.0
|
)
|
|
35.5
|
|
|
30.2
|
|
||||
Earnings from unconsolidated affiliates, net
|
15.1
|
|
|
11.5
|
|
|
39.5
|
|
|
29.2
|
|
||||
Interest and debt expense, net
|
(25.1
|
)
|
|
(24.2
|
)
|
|
(73.8
|
)
|
|
(74.8
|
)
|
||||
Loss on modification/extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.7
|
)
|
||||
Income (loss) before income taxes
|
(7.8
|
)
|
|
(29.7
|
)
|
|
1.2
|
|
|
(53.1
|
)
|
||||
Provision for income taxes
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
—
|
|
||||
Net income (loss)
|
(7.8
|
)
|
|
(29.8
|
)
|
|
1.1
|
|
|
(53.1
|
)
|
||||
Net income attributable to non-controlling partner
|
4.1
|
|
|
6.4
|
|
|
12.1
|
|
|
18.8
|
|
||||
Net loss attributable to Crestwood Midstream Partners LP
|
$
|
(11.9
|
)
|
|
$
|
(36.2
|
)
|
|
$
|
(11.0
|
)
|
|
$
|
(71.9
|
)
|
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
(in millions)
(unaudited)
|
||||||||||||
|
|
Partners
|
|
Non-Controlling Partner
|
|
Total Partners’
Capital
|
||||||
Balance at December 31, 2017
|
|
$
|
2,195.4
|
|
|
$
|
175.0
|
|
|
$
|
2,370.4
|
|
Cumulative effect of accounting change
(Note 2)
|
|
7.5
|
|
|
—
|
|
|
7.5
|
|
|||
Distributions to partners
|
|
(179.0
|
)
|
|
(6.6
|
)
|
|
(185.6
|
)
|
|||
Unit-based compensation charges
|
|
27.9
|
|
|
—
|
|
|
27.9
|
|
|||
Taxes paid for unit-based compensation vesting
|
|
(6.9
|
)
|
|
—
|
|
|
(6.9
|
)
|
|||
Other
|
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|||
Net income (loss)
|
|
(11.0
|
)
|
|
12.1
|
|
|
1.1
|
|
|||
Balance at September 30, 2018
|
|
$
|
2,034.0
|
|
|
$
|
180.5
|
|
|
$
|
2,214.5
|
|
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)
|
|||||||
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
|
2018
|
|
2017
|
||||
Operating activities
|
|
|
|
||||
Net income (loss)
|
$
|
1.1
|
|
|
$
|
(53.1
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
Depreciation, amortization and accretion
|
137.9
|
|
|
153.5
|
|
||
Amortization of debt-related deferred costs
|
5.4
|
|
|
5.4
|
|
||
Unit-based compensation charges
|
27.9
|
|
|
18.9
|
|
||
Loss on long-lived assets
|
27.7
|
|
|
6.3
|
|
||
Loss on modification/extinguishment of debt
|
—
|
|
|
37.7
|
|
||
Earnings from unconsolidated affiliates, net, adjusted for cash distributions received
|
(0.3
|
)
|
|
(2.5
|
)
|
||
Deferred income taxes
|
(0.1
|
)
|
|
0.1
|
|
||
Other
|
0.2
|
|
|
(0.3
|
)
|
||
Changes in operating assets and liabilities
|
6.6
|
|
|
66.9
|
|
||
Net cash provided by operating activities
|
206.4
|
|
|
232.9
|
|
||
Investing activities
|
|
|
|
||||
Purchases of property, plant and equipment
|
(205.7
|
)
|
|
(134.4
|
)
|
||
Investment in unconsolidated affiliates
|
(27.7
|
)
|
|
(46.5
|
)
|
||
Capital distributions from unconsolidated affiliates
|
34.6
|
|
|
35.3
|
|
||
Net proceeds from sale of assets
|
8.6
|
|
|
1.3
|
|
||
Net cash used in investing activities
|
(190.2
|
)
|
|
(144.3
|
)
|
||
Financing activities
|
|
|
|
||||
Proceeds from the issuance of long-term debt
|
1,152.1
|
|
|
2,209.8
|
|
||
Payments on long-term debt
|
(973.7
|
)
|
|
(2,159.2
|
)
|
||
Payments on capital leases
|
(1.1
|
)
|
|
(2.2
|
)
|
||
Payments for debt-related deferred costs
|
—
|
|
|
(1.0
|
)
|
||
Distributions to partners
|
(185.6
|
)
|
|
(130.9
|
)
|
||
Taxes paid for unit-based compensation vesting
|
(6.9
|
)
|
|
(5.3
|
)
|
||
Net cash used in financing activities
|
(15.2
|
)
|
|
(88.8
|
)
|
||
Net change in cash
|
1.0
|
|
|
(0.2
|
)
|
||
Cash at beginning of period
|
1.0
|
|
|
1.3
|
|
||
Cash at end of period
|
$
|
2.0
|
|
|
$
|
1.1
|
|
Supplemental schedule of non-cash investing and financing activities
|
|
|
|
||||
Net change to property, plant and equipment through accounts payable and accrued expenses
|
$
|
(1.6
|
)
|
|
$
|
(15.4
|
)
|
•
|
Fixed-fee contracts
. Under these contracts, we do not take title to the underlying crude oil, natural gas or NGLs but charge our customers a fixed-fee for the services we provide, which can be a firm reservation charge and/or a charge
|
•
|
Percentage-of-proceeds service contracts
. Under these contracts, we take title to crude oil, natural gas or NGLs after the commodity leaves our gathering and processing facilities. We often market and sell those commodities to third parties after they leave our facilities and we will remit a portion of the sales proceeds to our producers;
|
•
|
Percentage-of-proceeds product contracts.
Under these contracts, we take title to crude oil, natural gas or NGLs before the commodity enters our facilities. We market and sell those commodities to third parties and we will remit a portion of the sales proceeds to our producers; and
|
•
|
Purchase and sale contracts
. Under these contracts, we purchase crude oil, natural gas or NGLs before the commodity enters our facilities, and we market and sell those commodities to third parties.
|
Remainder of 2018
|
$
|
12.2
|
|
2019
|
27.7
|
|
|
2020
|
23.5
|
|
|
2021
|
9.4
|
|
|
2022
|
7.3
|
|
|
Thereafter
|
10.6
|
|
|
Total
|
$
|
90.7
|
|
•
|
Capital Reimbursements.
Certain contracts in our G&P segment require that our customers reimburse us for capital expenditures related to the construction of long-lived assets utilized to provide services to them under the revenue contracts. Because we consider these amounts as consideration from customers associated with ongoing services to be provided to customers, we defer these upfront payments in deferred revenue and recognize the amounts in revenue over the life of the associated revenue contract as the performance obligations are satisfied under the contract. On January 1, 2018, we recorded an
$87.6 million
increase to our property, plant and equipment, net, a
$69.1 million
increase to our deferred revenue liability and an
$18.5 million
increase to partners’ capital as a result of applying the cumulative impact of adopting the new standard on these types of contracts.
|
•
|
Contracts with Increasing (Decreasing) Rates per Unit.
Certain contracts in our G&P, S&T and MS&L segments have fixed rates per volume that increase and/or decrease over the life of the contract once certain time periods or thresholds are met. We record revenues on these contracts ratably per unit over the life of the contract based on the remaining performance obligations to be performed, which can result in the deferral of revenue for the difference between the consideration received and the ratable revenue recognized. On January 1, 2018, we recorded a
$1.5 million
increase to our deferred revenue liability and a corresponding decrease to partners’ capital as a result of applying the cumulative impact of adopting the new standard on these types of contracts.
|
|
|
Balance at January 1, 2018
|
|
Balance at September 30, 2018
|
||||
Contract Assets (Non-current)
|
|
$
|
1.1
|
|
|
$
|
1.0
|
|
Contract Liabilities (Current)
(1)
|
|
12.2
|
|
|
12.7
|
|
||
Contract Liabilities (Non-current)
(2)
|
|
60.6
|
|
|
64.2
|
|
(1)
|
Our current contract liabilities primarily consist of current deferred revenues and are included in accrued expenses and other liabilities on our consolidated balance sheets. During the
three and nine months ended
September 30, 2018
, we recognized revenues of approximately
$3.1 million
and
$9.3 million
that were previously included in deferred revenues (current) at January 1, 2018.
|
(2)
|
Our non-current contract liabilities primarily consist of non-current deferred revenues and are included in other long-term liabilities on our consolidated balance sheets.
|
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||
|
|
As Reported under Topic 606
|
|
Prior to Adoption of Topic 606
|
|
Increase (Decrease)
|
|
As Reported under Topic 606
|
|
Prior to Adoption of Topic 606
|
|
Increase (Decrease)
|
||||||||||||
Income Statement
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Product revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gathering and processing
(1)
|
|
$
|
173.5
|
|
|
$
|
442.7
|
|
|
$
|
(269.2
|
)
|
|
$
|
632.6
|
|
|
$
|
1,309.6
|
|
|
$
|
(677.0
|
)
|
Service revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gathering and processing
(1)(2)
|
|
68.8
|
|
|
78.8
|
|
|
(10.0
|
)
|
|
205.4
|
|
|
236.7
|
|
|
(31.3
|
)
|
||||||
Marketing, supply and logistics
(3)
|
|
12.6
|
|
|
12.3
|
|
|
0.3
|
|
|
46.4
|
|
|
45.6
|
|
|
0.8
|
|
||||||
Costs of product/services sold:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Product costs
(1)
|
|
770.8
|
|
|
1,052.9
|
|
|
(282.1
|
)
|
|
2,391.5
|
|
|
3,108.4
|
|
|
(716.9
|
)
|
||||||
Depreciation, amortization and accretion
(2)
|
|
39.2
|
|
|
38.0
|
|
|
1.2
|
|
|
128.8
|
|
|
125.1
|
|
|
3.7
|
|
||||||
Earnings from unconsolidated affiliates, net
(4)
|
|
15.1
|
|
|
17.4
|
|
|
(2.3
|
)
|
|
39.5
|
|
|
46.8
|
|
|
(7.3
|
)
|
||||||
Net income (loss)
|
|
(5.2
|
)
|
|
(4.9
|
)
|
|
(0.3
|
)
|
|
7.4
|
|
|
9.0
|
|
|
(1.6
|
)
|
|
September 30, 2018
|
|||||||||||
|
|
As Reported under Topic 606
|
|
Prior to Adoption of Topic 606
|
|
Increase (Decrease)
|
||||||
Balance Sheet
|
|
|
|
|
|
|
||||||
Assets:
|
|
|
|
|
|
|
||||||
Property, plant and equipment
(2)
|
|
$
|
2,505.2
|
|
|
$
|
2,391.7
|
|
|
$
|
113.5
|
|
Accumulated depreciation and depletion
(2)
|
|
543.7
|
|
|
527.8
|
|
|
15.9
|
|
|||
Investments in unconsolidated affiliates
(4)
|
|
1,166.9
|
|
|
1,183.7
|
|
|
(16.8
|
)
|
|||
Liabilities:
|
|
|
|
|
|
|
||||||
Accrued expenses and other liabilities
(2)(3)
|
|
114.1
|
|
|
102.5
|
|
|
11.6
|
|
|||
Other long-term liabilities
(2)(3)
|
|
172.0
|
|
|
108.6
|
|
|
63.4
|
|
|||
Partners’ capital:
|
|
|
|
|
|
|
||||||
Crestwood Equity Partners LP partners’ capital
(2)(3)(4)
|
|
1,243.4
|
|
|
1,237.5
|
|
|
5.9
|
|
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||
|
|
As Reported under Topic 606
|
|
Prior to Adoption of Topic 606
|
|
Increase (Decrease)
|
|
As Reported under Topic 606
|
|
Prior to Adoption of Topic 606
|
|
Increase (Decrease)
|
||||||||||||
Income Statement
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Product revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gathering and processing
(1)
|
|
$
|
173.5
|
|
|
$
|
442.7
|
|
|
$
|
(269.2
|
)
|
|
$
|
632.6
|
|
|
$
|
1,309.6
|
|
|
$
|
(677.0
|
)
|
Service revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gathering and processing
(1)(2)
|
|
68.8
|
|
|
78.8
|
|
|
(10.0
|
)
|
|
205.4
|
|
|
236.7
|
|
|
(31.3
|
)
|
||||||
Marketing, supply and logistics
(3)
|
|
12.6
|
|
|
12.3
|
|
|
0.3
|
|
|
46.4
|
|
|
45.6
|
|
|
0.8
|
|
||||||
Costs of product/services sold:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Product costs
(1)
|
|
770.8
|
|
|
1,052.9
|
|
|
(282.1
|
)
|
|
2,391.5
|
|
|
3,108.4
|
|
|
(716.9
|
)
|
||||||
Depreciation, amortization and accretion
(2)
|
|
42.7
|
|
|
41.5
|
|
|
1.2
|
|
|
137.9
|
|
|
134.2
|
|
|
3.7
|
|
||||||
Earnings from unconsolidated affiliates, net
(4)
|
|
15.1
|
|
|
17.4
|
|
|
(2.3
|
)
|
|
39.5
|
|
|
46.8
|
|
|
(7.3
|
)
|
||||||
Net income (loss)
|
|
(7.8
|
)
|
|
(7.5
|
)
|
|
(0.3
|
)
|
|
1.1
|
|
|
2.7
|
|
|
(1.6
|
)
|
|
September 30, 2018
|
|||||||||||
|
|
As Reported under Topic 606
|
|
Prior to Adoption of Topic 606
|
|
Increase (Decrease)
|
||||||
Balance Sheet
|
|
|
|
|
|
|
||||||
Assets:
|
|
|
|
|
|
|
||||||
Property, plant and equipment
(2)
|
|
$
|
2,835.2
|
|
|
$
|
2,721.7
|
|
|
$
|
113.5
|
|
Accumulated depreciation and depletion
(2)
|
|
697.7
|
|
|
681.8
|
|
|
15.9
|
|
|||
Investments in unconsolidated affiliates
(4)
|
|
1,166.9
|
|
|
1,183.7
|
|
|
(16.8
|
)
|
|||
Liabilities:
|
|
|
|
|
|
|
||||||
Accrued expenses and other liabilities
(2)(3)
|
|
113.2
|
|
|
101.6
|
|
|
11.6
|
|
|||
Other long-term liabilities
(2)(3)
|
|
169.4
|
|
|
106.0
|
|
|
63.4
|
|
|||
Partners’ capital
(2)(3)(4)
|
|
2,034.0
|
|
|
2,028.1
|
|
|
5.9
|
|
(1)
|
On January 1, 2018, we began classifying product and service revenues as a reduction of costs of product sold on certain of our gathering and processing contracts where we do not obtain control of the customers’ product prior to it entering our facilities.
|
(2)
|
On January 1, 2018, we began recording proceeds received from customers for reimbursable construction as deferred revenue instead of as reductions of property, plant and equipment.
|
(3)
|
For contracts that have fixed rates per volume that increase and/or decrease over the life of the contract once certain time periods or thresholds have been met, on January 1, 2018, we began recording revenues on those contracts ratably per unit over the life of the contract based on the remaining performance obligations to be performed.
|
(4)
|
On January 1, 2018, Jackalope Gas Gathering Services, L.L.C. (Jackalope) adopted the provisions of
Topic 606
, and we recorded a
$9.5 million
decrease to our equity method investment and a corresponding decrease to our partners’ capital to reflect our proportionate share of the cumulative effect of accounting change recorded by the equity investment related to the new standard. In addition, our earnings from unconsolidated affiliates decreased by approximately
$2.3 million
and
$7.3 million
during the
three and nine months ended
September 30, 2018
to reflect our proportionate share of the ongoing impact of the new standard on Jackalope’s revenues. The adoption of
Topic 606
was not material to our other equity method investments.
|
|
CEQP
|
|
CMLP
|
||||||||||||
|
September 30,
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Accrued expenses
|
$
|
38.8
|
|
|
$
|
56.6
|
|
|
$
|
37.9
|
|
|
$
|
55.5
|
|
Accrued property taxes
|
4.8
|
|
|
4.8
|
|
|
4.8
|
|
|
4.8
|
|
||||
Income tax payable
|
0.2
|
|
|
0.3
|
|
|
0.2
|
|
|
0.3
|
|
||||
Interest payable
|
38.6
|
|
|
20.3
|
|
|
38.6
|
|
|
20.3
|
|
||||
Accrued additions to property, plant and equipment
|
16.6
|
|
|
22.3
|
|
|
16.6
|
|
|
22.2
|
|
||||
Capital leases
|
2.4
|
|
|
1.0
|
|
|
2.4
|
|
|
1.0
|
|
||||
Deferred revenue
|
12.7
|
|
|
0.6
|
|
|
12.7
|
|
|
0.6
|
|
||||
Total accrued expenses and other liabilities
|
$
|
114.1
|
|
|
$
|
105.9
|
|
|
$
|
113.2
|
|
|
$
|
104.7
|
|
|
Investment
|
|
Earnings (Loss) from Unconsolidated Affiliates
|
||||||||||||||||||||
|
September 30,
|
|
December 31,
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
Stagecoach Gas Services LLC
(1)
|
$
|
836.6
|
|
|
$
|
849.8
|
|
|
$
|
8.8
|
|
|
$
|
6.4
|
|
|
$
|
21.5
|
|
|
$
|
19.0
|
|
Jackalope Gas Gathering Services, L.L.C.
(2)(6)
|
181.1
|
|
|
184.9
|
|
|
4.5
|
|
|
1.5
|
|
|
11.3
|
|
|
5.5
|
|
||||||
Crestwood Permian Basin Holdings LLC
(3)
|
103.5
|
|
|
102.0
|
|
|
1.1
|
|
|
2.8
|
|
|
4.5
|
|
|
2.2
|
|
||||||
Tres Palacios Holdings LLC
(4)
|
36.9
|
|
|
37.8
|
|
|
0.1
|
|
|
0.3
|
|
|
0.5
|
|
|
1.5
|
|
||||||
Powder River Basin Industrial Complex, LLC
(5)
|
8.8
|
|
|
8.5
|
|
|
0.6
|
|
|
0.5
|
|
|
1.7
|
|
|
1.0
|
|
||||||
Total
|
$
|
1,166.9
|
|
|
$
|
1,183.0
|
|
|
$
|
15.1
|
|
|
$
|
11.5
|
|
|
$
|
39.5
|
|
|
$
|
29.2
|
|
(1)
|
As of
September 30, 2018
, our equity in the underlying net assets of Stagecoach Gas exceeded our investment balance by approximately
$51.4 million
. This excess amount is entirely attributable to goodwill and, as such, is not subject to amortization. Pursuant to the Stagecoach limited liability company agreement, our share of Stagecoach’s equity earnings increased from
35%
to
40%
effective July 1, 2018, Our Stagecoach Gas investment is included in our storage and transportation segment.
|
(2)
|
As of
September 30, 2018
, our equity in the underlying net assets of Jackalope exceeded our investment balance by approximately
$0.4 million
. We amortize this amount over the life of Jackalope’s gathering agreement with Chesapeake Energy Corporation (Chesapeake), and we reflect the amortization as an increase in our earnings from unconsolidated affiliates. Our Jackalope investment is included in our gathering and processing segment.
|
(3)
|
In June 2017, we contributed to Crestwood Permian 100% of the equity interest of Crestwood New Mexico Pipeline LLC (Crestwood New Mexico). This contribution was treated as a transaction between entities under common control (because of our relationship with First Reserve) and the accounting standards related to such transactions required Crestwood Permian to record the assets and liabilities of Crestwood New Mexico at our historical book value. The difference between our equity in Crestwood Permian’s net assets and our investment balance is not subject to amortization. Pursuant to the Crestwood Permian limited liability company agreement, we were allocated 100% of Crestwood New Mexico’s earnings through June 30, 2018. Effective July 1, 2018, our equity earnings from Crestwood New Mexico is based on our ownership percentage of Crestwood Permian, which is currently
50%
. Our Crestwood Permian investment is included in our gathering and processing segment.
|
(4)
|
As of
September 30, 2018
, our equity in the underlying net assets of Tres Palacios Holdings LLC (Tres Holdings) exceeded our investment balance by approximately
$25.6 million
. We amortize this amount over the life of the Tres Palacios Gas Storage LLC sublease agreement, and we reflect the amortization as an increase in our earnings from unconsolidated affiliates. Our Tres Holdings investment is included in our storage and transportation segment.
|
(5)
|
As of
September 30, 2018
, our equity in the underlying net assets of Powder River Basin Industrial Complex, LLC (PRBIC) exceeded our investment balance by approximately
$6.0 million
. We amortize this amount over the life of PRBIC’s property, plant and equipment and its agreement with Chesapeake, and we reflect the amortization as an increase in our earnings from unconsolidated affiliates. Our PRBIC investment is included in our storage and transportation segment.
|
(6)
|
On January 1, 2018, Jackalope adopted the provisions of
Topic 606
, and we recorded a
$9.5 million
decrease to our equity method investment and a corresponding decrease to our partners’ capital to reflect our proportionate share of the cumulative effect of accounting change recorded by the equity investment related to the new standard. In addition, our earnings from unconsolidated affiliates decreased by approximately
$2.3 million
and
$7.3 million
during the
three and nine months ended
September 30, 2018
to reflect our proportionate share of Jackalope’s deferred revenues related to the new standard.
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2018
|
|
2017
|
||||||||||||||||||||
|
Operating Revenues
|
|
Operating Expenses
|
|
Net Income
|
|
Operating Revenues
|
|
Operating Expenses
|
|
Net Income
|
||||||||||||
Stagecoach Gas
|
$
|
129.3
|
|
|
$
|
59.1
|
|
|
$
|
70.2
|
|
|
$
|
127.1
|
|
|
$
|
58.4
|
|
|
$
|
68.8
|
|
Other
(1)
|
114.0
|
|
|
101.4
|
|
|
16.4
|
|
|
124.6
|
|
|
103.7
|
|
|
20.8
|
|
||||||
Total
|
$
|
243.3
|
|
|
$
|
160.5
|
|
|
$
|
86.6
|
|
|
$
|
251.7
|
|
|
$
|
162.1
|
|
|
$
|
89.6
|
|
(1)
|
Includes our Jackalope, Crestwood Permian, Tres Holdings and PRBIC equity investments. We amortize the excess basis in certain of our equity investments as an increase in our earnings from unconsolidated affiliates. We recorded amortization of the excess basis in our Jackalope equity investment of less than
$0.1 million
for both the
nine months ended
September 30, 2018
and
2017
. We recorded amortization of the excess basis in our Tres Holdings equity investment of approximately
$0.9 million
for both the
nine months ended
September 30, 2018
and
2017
. We recorded amortization of the excess basis in our PRBIC equity investment of approximately
$0.4 million
and
$0.5 million
for the
nine months ended
September 30, 2018
and
2017
.
|
|
|
Distributions
(1)
|
|
Contributions
|
||||||||||||
|
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Stagecoach Gas
|
|
$
|
34.7
|
|
|
$
|
35.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Jackalope
|
|
23.2
|
|
|
19.4
|
|
|
17.6
|
|
|
2.9
|
|
||||
Crestwood Permian
(2)
|
|
10.6
|
|
|
—
|
|
|
7.6
|
|
|
113.0
|
|
||||
Tres Holdings
|
|
3.9
|
|
|
5.8
|
|
|
2.5
|
|
|
—
|
|
||||
PRBIC
|
|
1.4
|
|
|
1.1
|
|
|
—
|
|
|
—
|
|
||||
Total
|
|
$
|
73.8
|
|
|
$
|
62.0
|
|
|
$
|
27.7
|
|
|
$
|
115.9
|
|
(1)
|
In October 2018, we received cash distributions from Stagecoach Gas, Crestwood Permian and Tres Holdings of approximately
$13.9 million
,
$4.1 million
and
$1.4 million
, respectively.
|
(2)
|
On June 21, 2017, we contributed to Crestwood Permian 100% of the equity interest of Crestwood New Mexico at our historical book value of approximately
$69.4 million
. This contribution was treated as a non-cash transaction between entities under common control.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Loss reflected in costs of product/services sold
|
|
$
|
(16.7
|
)
|
|
$
|
(24.1
|
)
|
|
$
|
(15.3
|
)
|
|
$
|
(22.6
|
)
|
Product revenues
|
|
79.9
|
|
|
36.4
|
|
|
210.7
|
|
|
109.5
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||
|
Fixed Price
Payor
|
|
Fixed Price
Receiver
|
|
Fixed Price
Payor
|
|
Fixed Price
Receiver
|
||||
Propane, crude and heating oil (MMBbls)
|
17.6
|
|
|
20.7
|
|
|
15.3
|
|
|
17.5
|
|
Natural gas (MMcf)
|
1,760
|
|
|
1,730
|
|
|
780
|
|
|
660
|
|
•
|
Level 1—Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, listed equities and US government treasury securities.
|
•
|
Level 2—Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category include non-exchange-traded derivatives such as over the counter (OTC) forwards, options and physical exchanges.
|
•
|
Level 3—Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
2023 Senior Notes
|
$
|
693.2
|
|
|
$
|
725.0
|
|
|
$
|
692.1
|
|
|
$
|
728.8
|
|
2025 Senior Notes
|
$
|
493.1
|
|
|
$
|
511.8
|
|
|
$
|
492.3
|
|
|
$
|
517.9
|
|
|
September 30, 2018
|
||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Contract Netting
(1)
|
|
Collateral/Margin Received or Paid
|
|
Fair Value
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Assets from price risk management
|
$
|
5.2
|
|
|
$
|
107.2
|
|
|
$
|
—
|
|
|
$
|
112.4
|
|
|
$
|
(86.7
|
)
|
|
$
|
(18.1
|
)
|
|
$
|
7.6
|
|
Suburban Propane Partners, L.P. units
(2)
|
3.4
|
|
|
—
|
|
|
—
|
|
|
3.4
|
|
|
—
|
|
|
—
|
|
|
3.4
|
|
|||||||
Total assets at fair value
|
$
|
8.6
|
|
|
$
|
107.2
|
|
|
$
|
—
|
|
|
$
|
115.8
|
|
|
$
|
(86.7
|
)
|
|
$
|
(18.1
|
)
|
|
$
|
11.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Liabilities from price risk management
|
$
|
5.4
|
|
|
$
|
119.3
|
|
|
$
|
—
|
|
|
$
|
124.7
|
|
|
$
|
(86.7
|
)
|
|
$
|
5.5
|
|
|
$
|
43.5
|
|
Total liabilities at fair value
|
$
|
5.4
|
|
|
$
|
119.3
|
|
|
$
|
—
|
|
|
$
|
124.7
|
|
|
$
|
(86.7
|
)
|
|
$
|
5.5
|
|
|
$
|
43.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
December 31, 2017
|
||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Contract Netting
(1)
|
|
Collateral/Margin Received or Paid
|
|
Fair Value
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Assets from price risk management
|
$
|
1.1
|
|
|
$
|
102.2
|
|
|
$
|
—
|
|
|
$
|
103.3
|
|
|
$
|
(74.6
|
)
|
|
$
|
(21.5
|
)
|
|
$
|
7.2
|
|
Suburban Propane Partners, L.P. units
(2)
|
3.5
|
|
|
—
|
|
|
—
|
|
|
3.5
|
|
|
—
|
|
|
—
|
|
|
3.5
|
|
|||||||
Total assets at fair value
|
$
|
4.6
|
|
|
$
|
102.2
|
|
|
$
|
—
|
|
|
$
|
106.8
|
|
|
$
|
(74.6
|
)
|
|
$
|
(21.5
|
)
|
|
$
|
10.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Liabilities from price risk management
|
$
|
1.4
|
|
|
$
|
118.2
|
|
|
$
|
—
|
|
|
$
|
119.6
|
|
|
$
|
(74.6
|
)
|
|
$
|
3.9
|
|
|
$
|
48.9
|
|
Total liabilities at fair value
|
$
|
1.4
|
|
|
$
|
118.2
|
|
|
$
|
—
|
|
|
$
|
119.6
|
|
|
$
|
(74.6
|
)
|
|
$
|
3.9
|
|
|
$
|
48.9
|
|
(1)
|
Amounts represent the impact of legally enforceable master netting agreements that allow us to settle positive and negative positions as well as cash collateral held or placed with the same counterparties.
|
(2)
|
Amount is reflected in other assets on CEQP’s consolidated balance sheets.
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Credit Facility
|
$
|
497.5
|
|
|
$
|
318.2
|
|
2023 Senior Notes
|
700.0
|
|
|
700.0
|
|
||
2025 Senior Notes
|
500.0
|
|
|
500.0
|
|
||
Other
|
1.5
|
|
|
2.4
|
|
||
Less: deferred financing costs, net
|
23.0
|
|
|
28.4
|
|
||
Total debt
|
1,676.0
|
|
|
1,492.2
|
|
||
Less: current portion
|
0.9
|
|
|
0.9
|
|
||
Total long-term debt, less current portion
|
$
|
1,675.1
|
|
|
$
|
1,491.3
|
|
•
|
the Alternate Base Rate, which is defined as the highest of (i) the federal funds rate plus
0.50%
per annum; (ii) Wells Fargo prime rate; or (iii) the Eurodollar Rate adjusted for certain reserve requirements plus
1%
per annum; plus a margin varying from
0.50%
to
1.50%
per annum depending on Crestwood Midstream’s most recent consolidated total leverage ratio; or
|
•
|
the Eurodollar Rate adjusted for certain reserve requirements plus a margin varying from
1.50%
to
2.50%
per annum depending on Crestwood Midstream’s most recent consolidated total leverage ratio.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
September 30,
|
|
September 30,
|
||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
Preferred units
(1)
|
7,125,744
|
|
|
7,125,744
|
|
|
7,125,744
|
|
|
6,968,210
|
|
Crestwood Niobrara’s preferred units
(1)
|
5,112,277
|
|
|
7,277,340
|
|
|
5,080,952
|
|
|
7,277,340
|
|
Performance units
(2)
|
335,856
|
|
|
355,934
|
|
|
341,012
|
|
|
305,934
|
|
Subordinated units
(2)
|
438,789
|
|
|
438,789
|
|
|
438,789
|
|
|
438,789
|
|
(1)
|
See
Note 10
for additional information regarding the potential conversion of our preferred units and Crestwood Niobrara’s preferred units to common units.
|
(2)
|
For a description of our subordinated and performance units, see our 2017 Annual Report on Form 10-K.
|
Record Date
|
|
Payment Date
|
|
Per Unit Rate
|
|
Cash Distributions
(
in millions
)
|
||||
2018
|
|
|
|
|
|
|
||||
February 7, 2018
|
|
February 14, 2018
|
|
$
|
0.60
|
|
|
$
|
42.7
|
|
May 8, 2018
|
|
May 15, 2018
|
|
0.60
|
|
|
42.7
|
|
||
August 7, 2018
|
|
August 14, 2018
|
|
0.60
|
|
|
42.7
|
|
||
|
|
|
|
|
|
$
|
128.1
|
|
||
2017
|
|
|
|
|
|
|
||||
February 7, 2017
|
|
February 14, 2017
|
|
$
|
0.60
|
|
|
$
|
41.8
|
|
May 8, 2017
|
|
May 15, 2017
|
|
0.60
|
|
|
41.8
|
|
||
August 7, 2017
|
|
August 14, 2017
|
|
0.60
|
|
|
41.8
|
|
||
|
|
|
|
|
|
$
|
125.4
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues at CEQP and CMLP
|
$
|
0.3
|
|
|
$
|
0.5
|
|
|
$
|
0.9
|
|
|
$
|
1.4
|
|
Costs of product/services sold at CEQP and CMLP
(1)
|
$
|
45.7
|
|
|
$
|
3.7
|
|
|
$
|
91.0
|
|
|
$
|
11.8
|
|
Operations and maintenance expenses at CEQP and CMLP
(2)
|
$
|
8.2
|
|
|
$
|
6.6
|
|
|
$
|
22.2
|
|
|
$
|
16.4
|
|
General and administrative expenses charged by CEQP to CMLP, net
(3)
|
$
|
4.8
|
|
|
$
|
4.4
|
|
|
$
|
15.3
|
|
|
$
|
14.8
|
|
General and administrative expenses at CEQP charged from Crestwood Holdings, net
(4)
|
$
|
(4.0
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
(8.8
|
)
|
|
$
|
(0.4
|
)
|
(1)
|
Includes
$16.8 million
and
$45.1 million
during the
three and nine months ended
September 30, 2018
related to purchases of NGLs from a subsidiary of Crestwood Permian and
$28.9 million
and
$45.9 million
during the same periods related to an agency marketing agreement with Ascent Resources - Utica, LLC (Ascent). Includes
$3.7 million
and
$11.8 million
representing natural gas purchases from Sabine for the
three and nine months ended
September 30, 2017
. Ascent and Sabine are affiliates of Crestwood Holdings for the respective periods presented.
|
(2)
|
We have operating agreements with certain of our unconsolidated affiliates pursuant to which we charge them operations and maintenance expenses in accordance with their respective agreements, and these charges are reflected as a reduction of operations and maintenance expenses in our consolidated statements of income. During the
three and nine months ended
September 30, 2018
, we charged
$1.8 million
and
$6.0 million
to Stagecoach Gas,
$0.9 million
and
$2.9 million
to Tres Palacios,
$5.1 million
and
$12.6 million
to Crestwood Permian and
$0.4 million
and
$0.7 million
to Jackalope. During the
three and nine months ended
September 30, 2017
, we charged
$2.0 million
and
$6.5 million
to Stagecoach Gas,
$0.8 million
and
$2.6 million
to Tres Palacios,
$3.7 million
and
$7.0 million
to Crestwood Permian, and
$0.1 million
and
$0.3 million
to Jackalope.
|
(3)
|
Includes
$5.6 million
and
$17.7 million
of net unit-based compensation charges allocated from CEQP to CMLP for the
three and nine months ended
September 30, 2018
and
$5.2 million
and
$17.1 million
for the three and nine months ended September 30, 2017. In addition, includes
$0.8 million
and
$2.4 million
of CMLP’s general and administrative costs allocated to CEQP during the
three and nine months ended
September 30, 2018
and
$0.8 million
and
$2.3 million
during the
three and nine months ended
September 30, 2017
.
|
(4)
|
Includes
$4.8 million
and
$10.2 million
unit-based compensation charges allocated from Crestwood Holdings to CEQP and CMLP during the
three and nine months ended
September 30, 2018
and
$1.1 million
and
$1.9 million
during the
three and nine months ended
September 30, 2017
.
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Accounts receivable at CEQP and CMLP
|
$
|
6.2
|
|
|
$
|
7.1
|
|
Accounts payable at CEQP
|
$
|
27.8
|
|
|
$
|
7.4
|
|
Accounts payable at CMLP
|
$
|
25.3
|
|
|
$
|
5.0
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income (loss)
|
$
|
(5.2
|
)
|
|
$
|
(27.9
|
)
|
|
$
|
7.4
|
|
|
$
|
(47.0
|
)
|
Add:
|
|
|
|
|
|
|
|
||||||||
Interest and debt expense, net
|
25.1
|
|
|
24.2
|
|
|
73.8
|
|
|
74.8
|
|
||||
Loss on modification/extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
37.7
|
|
||||
Provision for income taxes
|
—
|
|
|
0.1
|
|
|
0.2
|
|
|
—
|
|
||||
Depreciation, amortization and accretion
|
39.2
|
|
|
48.1
|
|
|
128.8
|
|
|
145.2
|
|
||||
EBITDA
|
$
|
59.1
|
|
|
$
|
44.5
|
|
|
$
|
210.2
|
|
|
$
|
210.7
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income (loss)
|
$
|
(7.8
|
)
|
|
$
|
(29.8
|
)
|
|
$
|
1.1
|
|
|
$
|
(53.1
|
)
|
Add:
|
|
|
|
|
|
|
|
||||||||
Interest and debt expense, net
|
25.1
|
|
|
24.2
|
|
|
73.8
|
|
|
74.8
|
|
||||
Loss on modification/extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
37.7
|
|
||||
Provision for income taxes
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
||||
Depreciation, amortization and accretion
|
42.7
|
|
|
50.9
|
|
|
137.9
|
|
|
153.5
|
|
||||
EBITDA
|
$
|
60.0
|
|
|
$
|
45.4
|
|
|
$
|
212.9
|
|
|
$
|
212.9
|
|
|
Three Months Ended September 30, 2018
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
242.3
|
|
|
$
|
3.5
|
|
|
$
|
684.4
|
|
|
$
|
—
|
|
|
$
|
930.2
|
|
Intersegment revenues
|
54.8
|
|
|
2.6
|
|
|
(57.4
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
205.1
|
|
|
(0.1
|
)
|
|
622.5
|
|
|
—
|
|
|
827.5
|
|
|||||
Operations and maintenance expense
|
17.2
|
|
|
0.7
|
|
|
11.7
|
|
|
—
|
|
|
29.6
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
25.5
|
|
|
25.5
|
|
|||||
Gain (loss) on long-lived assets, net
|
(2.2
|
)
|
|
—
|
|
|
(2.5
|
)
|
|
1.1
|
|
|
(3.6
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
5.6
|
|
|
9.5
|
|
|
—
|
|
|
—
|
|
|
15.1
|
|
|||||
EBITDA
|
$
|
78.2
|
|
|
$
|
15.0
|
|
|
$
|
(9.7
|
)
|
|
$
|
(24.4
|
)
|
|
$
|
59.1
|
|
Goodwill
|
$
|
45.9
|
|
|
$
|
—
|
|
|
$
|
92.7
|
|
|
$
|
—
|
|
|
$
|
138.6
|
|
Total assets
|
$
|
2,647.8
|
|
|
$
|
1,015.3
|
|
|
$
|
673.1
|
|
|
$
|
30.2
|
|
|
$
|
4,366.4
|
|
|
Three Months Ended September 30, 2017
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
434.4
|
|
|
$
|
6.2
|
|
|
$
|
515.0
|
|
|
$
|
—
|
|
|
$
|
955.6
|
|
Intersegment revenues
|
29.9
|
|
|
1.2
|
|
|
(31.1
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
378.6
|
|
|
0.2
|
|
|
479.7
|
|
|
—
|
|
|
858.5
|
|
|||||
Operations and maintenance expense
|
16.2
|
|
|
1.0
|
|
|
18.3
|
|
|
—
|
|
|
35.5
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
22.5
|
|
|
22.5
|
|
|||||
Gain (loss) on long-lived assets
|
(3.9
|
)
|
|
—
|
|
|
0.6
|
|
|
(3.0
|
)
|
|
(6.3
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
4.3
|
|
|
7.2
|
|
|
—
|
|
|
—
|
|
|
11.5
|
|
|||||
Other income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|||||
EBITDA
|
$
|
69.9
|
|
|
$
|
13.4
|
|
|
$
|
(13.5
|
)
|
|
$
|
(25.3
|
)
|
|
$
|
44.5
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
838.1
|
|
|
$
|
12.8
|
|
|
$
|
2,034.8
|
|
|
$
|
—
|
|
|
$
|
2,885.7
|
|
Intersegment revenues
|
141.5
|
|
|
7.1
|
|
|
(148.6
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
701.6
|
|
|
0.1
|
|
|
1,817.0
|
|
|
—
|
|
|
2,518.7
|
|
|||||
Operations and maintenance expense
|
52.7
|
|
|
2.3
|
|
|
41.0
|
|
|
—
|
|
|
96.0
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
72.8
|
|
|
72.8
|
|
|||||
Gain (loss) on long-lived assets, net
|
(2.1
|
)
|
|
—
|
|
|
(26.7
|
)
|
|
1.1
|
|
|
(27.7
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
15.8
|
|
|
23.7
|
|
|
—
|
|
|
—
|
|
|
39.5
|
|
|||||
Other income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|||||
EBITDA
|
$
|
239.0
|
|
|
$
|
41.2
|
|
|
$
|
1.5
|
|
|
$
|
(71.5
|
)
|
|
$
|
210.2
|
|
Goodwill
|
$
|
45.9
|
|
|
$
|
—
|
|
|
$
|
92.7
|
|
|
$
|
—
|
|
|
$
|
138.6
|
|
Total assets
|
$
|
2,647.8
|
|
|
$
|
1,015.3
|
|
|
$
|
673.1
|
|
|
$
|
30.2
|
|
|
$
|
4,366.4
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
1,208.1
|
|
|
$
|
24.7
|
|
|
$
|
1,401.2
|
|
|
$
|
—
|
|
|
$
|
2,634.0
|
|
Intersegment revenues
|
94.3
|
|
|
4.7
|
|
|
(99.0
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
1,049.9
|
|
|
0.3
|
|
|
1,221.4
|
|
|
—
|
|
|
2,271.6
|
|
|||||
Operations and maintenance expense
|
51.8
|
|
|
3.4
|
|
|
48.2
|
|
|
—
|
|
|
103.4
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
71.6
|
|
|
71.6
|
|
|||||
Gain (loss) on long-lived assets
|
(3.9
|
)
|
|
—
|
|
|
0.6
|
|
|
(3.0
|
)
|
|
(6.3
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
7.7
|
|
|
21.5
|
|
|
—
|
|
|
—
|
|
|
29.2
|
|
|||||
Other income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
0.4
|
|
|||||
EBITDA
|
$
|
204.5
|
|
|
$
|
47.2
|
|
|
$
|
33.2
|
|
|
$
|
(74.2
|
)
|
|
$
|
210.7
|
|
|
Three Months Ended September 30, 2018
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
242.3
|
|
|
$
|
3.5
|
|
|
$
|
684.4
|
|
|
$
|
—
|
|
|
$
|
930.2
|
|
Intersegment revenues
|
54.8
|
|
|
2.6
|
|
|
(57.4
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
205.1
|
|
|
(0.1
|
)
|
|
622.5
|
|
|
—
|
|
|
827.5
|
|
|||||
Operations and maintenance expense
|
17.2
|
|
|
0.7
|
|
|
11.7
|
|
|
—
|
|
|
29.6
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
24.6
|
|
|
24.6
|
|
|||||
Gain (loss) on long-lived assets, net
|
(2.2
|
)
|
|
—
|
|
|
(2.5
|
)
|
|
1.1
|
|
|
(3.6
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
5.6
|
|
|
9.5
|
|
|
—
|
|
|
—
|
|
|
15.1
|
|
|||||
EBITDA
|
$
|
78.2
|
|
|
$
|
15.0
|
|
|
$
|
(9.7
|
)
|
|
$
|
(23.5
|
)
|
|
$
|
60.0
|
|
Goodwill
|
$
|
45.9
|
|
|
$
|
—
|
|
|
$
|
92.7
|
|
|
$
|
—
|
|
|
$
|
138.6
|
|
Total assets
|
$
|
2,825.0
|
|
|
$
|
1,015.3
|
|
|
$
|
673.1
|
|
|
$
|
23.0
|
|
|
$
|
4,536.4
|
|
|
Three Months Ended September 30, 2017
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
434.4
|
|
|
$
|
6.2
|
|
|
$
|
515.0
|
|
|
$
|
—
|
|
|
$
|
955.6
|
|
Intersegment revenues
|
29.9
|
|
|
1.2
|
|
|
(31.1
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
378.6
|
|
|
0.2
|
|
|
479.7
|
|
|
—
|
|
|
858.5
|
|
|||||
Operations and maintenance expense
|
16.2
|
|
|
1.0
|
|
|
18.3
|
|
|
—
|
|
|
35.5
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
21.4
|
|
|
21.4
|
|
|||||
Gain (loss) on long-lived assets, net
|
(3.9
|
)
|
|
—
|
|
|
0.6
|
|
|
(3.0
|
)
|
|
(6.3
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
4.3
|
|
|
7.2
|
|
|
—
|
|
|
—
|
|
|
11.5
|
|
|||||
EBITDA
|
$
|
69.9
|
|
|
$
|
13.4
|
|
|
$
|
(13.5
|
)
|
|
$
|
(24.4
|
)
|
|
$
|
45.4
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
838.1
|
|
|
$
|
12.8
|
|
|
$
|
2,034.8
|
|
|
$
|
—
|
|
|
$
|
2,885.7
|
|
Intersegment revenues
|
141.5
|
|
|
7.1
|
|
|
(148.6
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
701.6
|
|
|
0.1
|
|
|
1,817.0
|
|
|
—
|
|
|
2,518.7
|
|
|||||
Operations and maintenance expense
|
52.7
|
|
|
2.3
|
|
|
41.0
|
|
|
—
|
|
|
96.0
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
69.9
|
|
|
69.9
|
|
|||||
Gain (loss) on long-lived assets, net
|
(2.1
|
)
|
|
—
|
|
|
(26.7
|
)
|
|
1.1
|
|
|
(27.7
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
15.8
|
|
|
23.7
|
|
|
—
|
|
|
—
|
|
|
39.5
|
|
|||||
EBITDA
|
$
|
239.0
|
|
|
$
|
41.2
|
|
|
$
|
1.5
|
|
|
$
|
(68.8
|
)
|
|
$
|
212.9
|
|
Goodwill
|
$
|
45.9
|
|
|
$
|
—
|
|
|
$
|
92.7
|
|
|
$
|
—
|
|
|
$
|
138.6
|
|
Total assets
|
$
|
2,825.0
|
|
|
$
|
1,015.3
|
|
|
$
|
673.1
|
|
|
$
|
23.0
|
|
|
$
|
4,536.4
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Corporate
|
|
Total
|
||||||||||
Revenues
|
$
|
1,208.1
|
|
|
$
|
24.7
|
|
|
$
|
1,401.2
|
|
|
$
|
—
|
|
|
$
|
2,634.0
|
|
Intersegment revenues
|
94.3
|
|
|
4.7
|
|
|
(99.0
|
)
|
|
—
|
|
|
—
|
|
|||||
Costs of product/services sold
|
1,049.9
|
|
|
0.3
|
|
|
1,221.4
|
|
|
—
|
|
|
2,271.6
|
|
|||||
Operations and maintenance expense
|
51.8
|
|
|
3.4
|
|
|
48.2
|
|
|
—
|
|
|
103.4
|
|
|||||
General and administrative expense
|
—
|
|
|
—
|
|
|
—
|
|
|
69.0
|
|
|
69.0
|
|
|||||
Gain (loss) on long-lived assets
|
(3.9
|
)
|
|
—
|
|
|
0.6
|
|
|
(3.0
|
)
|
|
(6.3
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
7.7
|
|
|
21.5
|
|
|
—
|
|
|
—
|
|
|
29.2
|
|
|||||
EBITDA
|
$
|
204.5
|
|
|
$
|
47.2
|
|
|
$
|
33.2
|
|
|
$
|
(72.0
|
)
|
|
$
|
212.9
|
|
|
Three Months Ended September 30, 2018
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Intersegment Elimination
|
|
Total
|
||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
Topic 606 revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Gathering
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
$
|
32.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32.9
|
|
Crude oil
|
9.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.4
|
|
|||||
Water
|
15.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15.5
|
|
|||||
Processing
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
2.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.7
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
|||||
Compression
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
7.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.0
|
|
|||||
Storage
|
|
|
|
|
|
|
|
|
|
||||||||||
Crude oil
|
0.4
|
|
|
0.8
|
|
|
—
|
|
|
(0.4
|
)
|
|
0.8
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
1.9
|
|
|
—
|
|
|
1.9
|
|
|||||
Pipeline
|
|
|
|
|
|
|
|
|
|
||||||||||
Crude oil
|
—
|
|
|
2.1
|
|
|
—
|
|
|
(0.6
|
)
|
|
1.5
|
|
|||||
Transportation
|
|
|
|
|
|
|
|
|
|
||||||||||
Crude oil
|
0.9
|
|
|
—
|
|
|
1.5
|
|
|
—
|
|
|
2.4
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
6.6
|
|
|
—
|
|
|
6.6
|
|
|||||
Water
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Rail Loading
|
|
|
|
|
—
|
|
|
|
|
|
|||||||||
Crude oil
|
—
|
|
|
2.8
|
|
|
—
|
|
|
(1.3
|
)
|
|
1.5
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|||||
Product Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
13.4
|
|
|
—
|
|
|
31.7
|
|
|
(3.9
|
)
|
|
41.2
|
|
|||||
Crude oil
|
190.3
|
|
|
—
|
|
|
268.8
|
|
|
(43.1
|
)
|
|
416.0
|
|
|||||
NGLs
|
24.6
|
|
|
—
|
|
|
291.1
|
|
|
(7.8
|
)
|
|
307.9
|
|
|||||
Other
|
—
|
|
|
0.4
|
|
|
—
|
|
|
(0.3
|
)
|
|
0.1
|
|
|||||
Total Topic 606 revenues
|
297.1
|
|
|
6.1
|
|
|
604.5
|
|
|
(57.4
|
)
|
|
850.3
|
|
|||||
Non-Topic 606 revenues
(1)
|
—
|
|
|
—
|
|
|
79.9
|
|
|
—
|
|
|
79.9
|
|
|||||
Total revenues
|
$
|
297.1
|
|
|
$
|
6.1
|
|
|
$
|
684.4
|
|
|
$
|
(57.4
|
)
|
|
$
|
930.2
|
|
(1)
|
Represents revenues related to our commodity-based derivatives. See Note 6 for additional information related to our price risk management activities.
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Intersegment Elimination
|
|
Total
|
||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
Topic 606 revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Gathering
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
$
|
102.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
102.2
|
|
Crude oil
|
28.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28.0
|
|
|||||
Water
|
41.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41.3
|
|
|||||
Processing
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
8.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.1
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
6.1
|
|
|
—
|
|
|
6.1
|
|
|||||
Compression
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
22.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22.5
|
|
|||||
Storage
|
|
|
|
|
|
|
|
|
|
||||||||||
Crude oil
|
1.3
|
|
|
2.6
|
|
|
—
|
|
|
(0.9
|
)
|
|
3.0
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
7.4
|
|
|
—
|
|
|
7.4
|
|
|||||
Pipeline
|
|
|
|
|
|
|
|
|
|
||||||||||
Crude oil
|
—
|
|
|
4.7
|
|
|
—
|
|
|
(1.6
|
)
|
|
3.1
|
|
|||||
Transportation
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Crude oil
|
2.1
|
|
|
—
|
|
|
4.4
|
|
|
—
|
|
|
6.5
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
26.0
|
|
|
—
|
|
|
26.0
|
|
|||||
Water
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||||
Rail Loading
|
|
|
|
|
|
|
|
|
|
||||||||||
Crude oil
|
—
|
|
|
11.5
|
|
|
—
|
|
|
(3.8
|
)
|
|
7.7
|
|
|||||
NGLs
|
—
|
|
|
—
|
|
|
3.1
|
|
|
—
|
|
|
3.1
|
|
|||||
Product Sales
|
|
|
|
|
|
|
|
|
|
||||||||||
Natural gas
|
38.7
|
|
|
—
|
|
|
48.4
|
|
|
(10.6
|
)
|
|
76.5
|
|
|||||
Crude oil
|
667.9
|
|
|
—
|
|
|
725.4
|
|
|
(112.4
|
)
|
|
1,280.9
|
|
|||||
NGLs
|
67.5
|
|
|
—
|
|
|
1,003.1
|
|
|
(18.5
|
)
|
|
1,052.1
|
|
|||||
Other
|
—
|
|
|
1.1
|
|
|
—
|
|
|
(0.8
|
)
|
|
0.3
|
|
|||||
Total Topic 606 revenues
|
979.6
|
|
|
19.9
|
|
|
1,824.1
|
|
|
(148.6
|
)
|
|
2,675.0
|
|
|||||
Non-Topic 606 revenues
(1)
|
—
|
|
|
—
|
|
|
210.7
|
|
|
—
|
|
|
210.7
|
|
|||||
Total revenues
|
$
|
979.6
|
|
|
$
|
19.9
|
|
|
$
|
2,034.8
|
|
|
$
|
(148.6
|
)
|
|
$
|
2,885.7
|
|
(1)
|
Represents revenues related to our commodity-based derivatives. See Note 6 for additional information related to our price risk management activities.
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Balance Sheet
|
|||||||||||||||||||
September 30, 2018
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash
|
$
|
2.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2.0
|
|
Accounts receivable
|
—
|
|
|
344.3
|
|
|
5.7
|
|
|
—
|
|
|
350.0
|
|
|||||
Inventory
|
—
|
|
|
91.8
|
|
|
—
|
|
|
—
|
|
|
91.8
|
|
|||||
Other current assets
|
—
|
|
|
83.1
|
|
|
—
|
|
|
—
|
|
|
83.1
|
|
|||||
Total current assets
|
2.0
|
|
|
519.2
|
|
|
5.7
|
|
|
—
|
|
|
526.9
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Property, plant and equipment, net
|
—
|
|
|
2,137.5
|
|
|
—
|
|
|
—
|
|
|
2,137.5
|
|
|||||
Goodwill and intangible assets, net
|
—
|
|
|
702.8
|
|
|
—
|
|
|
—
|
|
|
702.8
|
|
|||||
Investment in consolidated affiliates
|
3,745.9
|
|
|
—
|
|
|
—
|
|
|
(3,745.9
|
)
|
|
—
|
|
|||||
Investment in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
1,166.9
|
|
|
—
|
|
|
1,166.9
|
|
|||||
Other non-current assets
|
—
|
|
|
2.3
|
|
|
—
|
|
|
—
|
|
|
2.3
|
|
|||||
Total assets
|
$
|
3,747.9
|
|
|
$
|
3,361.8
|
|
|
$
|
1,172.6
|
|
|
$
|
(3,745.9
|
)
|
|
$
|
4,536.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and partners’ capital
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
319.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
319.2
|
|
Other current liabilities
|
38.8
|
|
|
118.8
|
|
|
—
|
|
|
—
|
|
|
157.6
|
|
|||||
Total current liabilities
|
38.8
|
|
|
438.0
|
|
|
—
|
|
|
—
|
|
|
476.8
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term debt, less current portion
|
1,675.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,675.1
|
|
|||||
Other long-term liabilities
|
—
|
|
|
112.4
|
|
|
57.0
|
|
|
—
|
|
|
169.4
|
|
|||||
Deferred income taxes
|
—
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Partners’ capital
|
2,034.0
|
|
|
2,810.8
|
|
|
935.1
|
|
|
(3,745.9
|
)
|
|
2,034.0
|
|
|||||
Interest of non-controlling partners in subsidiary
|
—
|
|
|
—
|
|
|
180.5
|
|
|
—
|
|
|
180.5
|
|
|||||
Total partners’ capital
|
2,034.0
|
|
|
2,810.8
|
|
|
1,115.6
|
|
|
(3,745.9
|
)
|
|
2,214.5
|
|
|||||
Total liabilities and partners’ capital
|
$
|
3,747.9
|
|
|
$
|
3,361.8
|
|
|
$
|
1,172.6
|
|
|
$
|
(3,745.9
|
)
|
|
$
|
4,536.4
|
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Balance Sheet
|
|||||||||||||||||||
December 31, 2017
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.0
|
|
Accounts receivable
|
—
|
|
|
439.7
|
|
|
2.9
|
|
|
—
|
|
|
442.6
|
|
|||||
Inventory
|
—
|
|
|
68.4
|
|
|
—
|
|
|
—
|
|
|
68.4
|
|
|||||
Other current assets
|
—
|
|
|
18.1
|
|
|
—
|
|
|
—
|
|
|
18.1
|
|
|||||
Total current assets
|
1.0
|
|
|
526.2
|
|
|
2.9
|
|
|
—
|
|
|
530.1
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Property, plant and equipment, net
|
—
|
|
|
2,007.5
|
|
|
—
|
|
|
—
|
|
|
2,007.5
|
|
|||||
Goodwill and intangible assets, net
|
—
|
|
|
743.3
|
|
|
—
|
|
|
—
|
|
|
743.3
|
|
|||||
Investment in consolidated affiliates
|
3,705.4
|
|
|
—
|
|
|
—
|
|
|
(3,705.4
|
)
|
|
—
|
|
|||||
Investment in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
1,183.0
|
|
|
—
|
|
|
1,183.0
|
|
|||||
Other non-current assets
|
—
|
|
|
2.4
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
|||||
Total assets
|
$
|
3,706.4
|
|
|
$
|
3,279.4
|
|
|
$
|
1,185.9
|
|
|
$
|
(3,705.4
|
)
|
|
$
|
4,466.3
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and partners’ capital
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
346.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
346.8
|
|
Other current liabilities
|
20.5
|
|
|
134.0
|
|
|
—
|
|
|
—
|
|
|
154.5
|
|
|||||
Total current liabilities
|
20.5
|
|
|
480.8
|
|
|
—
|
|
|
—
|
|
|
501.3
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term debt, less current portion
|
1,490.5
|
|
|
0.8
|
|
|
—
|
|
|
—
|
|
|
1,491.3
|
|
|||||
Other long-term liabilities
|
—
|
|
|
45.6
|
|
|
57.0
|
|
|
—
|
|
|
102.6
|
|
|||||
Deferred income taxes
|
—
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Partners’ capital
|
2,195.4
|
|
|
2,751.5
|
|
|
953.9
|
|
|
(3,705.4
|
)
|
|
2,195.4
|
|
|||||
Interest of non-controlling partners in subsidiary
|
—
|
|
|
—
|
|
|
175.0
|
|
|
—
|
|
|
175.0
|
|
|||||
Total partners’ capital
|
2,195.4
|
|
|
2,751.5
|
|
|
1,128.9
|
|
|
(3,705.4
|
)
|
|
2,370.4
|
|
|||||
Total liabilities and partners’ capital
|
$
|
3,706.4
|
|
|
$
|
3,279.4
|
|
|
$
|
1,185.9
|
|
|
$
|
(3,705.4
|
)
|
|
$
|
4,466.3
|
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
Three Months Ended September 30, 2018
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Revenues
|
$
|
—
|
|
|
$
|
930.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
930.2
|
|
Costs of product/services sold
|
—
|
|
|
827.5
|
|
|
—
|
|
|
—
|
|
|
827.5
|
|
|||||
Operating expenses and other:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operations and maintenance
|
—
|
|
|
29.6
|
|
|
—
|
|
|
—
|
|
|
29.6
|
|
|||||
General and administrative
|
14.3
|
|
|
10.3
|
|
|
—
|
|
|
—
|
|
|
24.6
|
|
|||||
Depreciation, amortization and accretion
|
—
|
|
|
42.7
|
|
|
—
|
|
|
—
|
|
|
42.7
|
|
|||||
Loss on long-lived assets, net
|
—
|
|
|
3.6
|
|
|
—
|
|
|
—
|
|
|
3.6
|
|
|||||
|
14.3
|
|
|
86.2
|
|
|
—
|
|
|
—
|
|
|
100.5
|
|
|||||
Operating income (loss)
|
(14.3
|
)
|
|
16.5
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|||||
Earnings from unconsolidated affiliates, net
|
—
|
|
|
—
|
|
|
15.1
|
|
|
—
|
|
|
15.1
|
|
|||||
Interest and debt expense, net
|
(25.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25.1
|
)
|
|||||
Equity in net income (loss) of subsidiaries
|
27.5
|
|
|
—
|
|
|
—
|
|
|
(27.5
|
)
|
|
—
|
|
|||||
Net income (loss)
|
(11.9
|
)
|
|
16.5
|
|
|
15.1
|
|
|
(27.5
|
)
|
|
(7.8
|
)
|
|||||
Net income attributable to non-controlling partners in subsidiaries
|
—
|
|
|
—
|
|
|
4.1
|
|
|
—
|
|
|
4.1
|
|
|||||
Net income (loss) attributable to Crestwood Midstream Partners LP
|
$
|
(11.9
|
)
|
|
$
|
16.5
|
|
|
$
|
11.0
|
|
|
$
|
(27.5
|
)
|
|
$
|
(11.9
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
Three Months Ended September 30, 2017
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Revenues
|
$
|
—
|
|
|
$
|
955.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
955.6
|
|
Costs of product/services sold
|
—
|
|
|
858.5
|
|
|
—
|
|
|
—
|
|
|
858.5
|
|
|||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operations and maintenance
|
—
|
|
|
35.5
|
|
|
—
|
|
|
—
|
|
|
35.5
|
|
|||||
General and administrative
|
15.2
|
|
|
6.2
|
|
|
—
|
|
|
—
|
|
|
21.4
|
|
|||||
Depreciation, amortization and accretion
|
—
|
|
|
50.9
|
|
|
—
|
|
|
—
|
|
|
50.9
|
|
|||||
Loss on long-lived assets, net
|
—
|
|
|
6.3
|
|
|
—
|
|
|
—
|
|
|
6.3
|
|
|||||
|
15.2
|
|
|
98.9
|
|
|
—
|
|
|
—
|
|
|
114.1
|
|
|||||
Operating loss
|
(15.2
|
)
|
|
(1.8
|
)
|
|
—
|
|
|
—
|
|
|
(17.0
|
)
|
|||||
Earnings from unconsolidated affiliates, net
|
—
|
|
|
—
|
|
|
11.5
|
|
|
—
|
|
|
11.5
|
|
|||||
Interest and debt expense, net
|
(24.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24.2
|
)
|
|||||
Equity in net income (loss) of subsidiaries
|
3.2
|
|
|
—
|
|
|
—
|
|
|
(3.2
|
)
|
|
—
|
|
|||||
Income (loss) before income taxes
|
(36.2
|
)
|
|
(1.8
|
)
|
|
11.5
|
|
|
(3.2
|
)
|
|
(29.7
|
)
|
|||||
Provision for income taxes
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|||||
Net income (loss)
|
(36.2
|
)
|
|
(1.9
|
)
|
|
11.5
|
|
|
(3.2
|
)
|
|
(29.8
|
)
|
|||||
Net income attributable to non-controlling partners in subsidiaries
|
—
|
|
|
—
|
|
|
6.4
|
|
|
—
|
|
|
6.4
|
|
|||||
Net income (loss) attributable to Crestwood Midstream Partners LP
|
$
|
(36.2
|
)
|
|
$
|
(1.9
|
)
|
|
$
|
5.1
|
|
|
$
|
(3.2
|
)
|
|
$
|
(36.2
|
)
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
Nine Months Ended September 30, 2018
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Revenues
|
$
|
—
|
|
|
$
|
2,885.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,885.7
|
|
Costs of product/services sold
|
—
|
|
|
2,518.7
|
|
|
—
|
|
|
—
|
|
|
2,518.7
|
|
|||||
Operating expenses and other:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operations and maintenance
|
—
|
|
|
96.0
|
|
|
—
|
|
|
—
|
|
|
96.0
|
|
|||||
General and administrative
|
42.0
|
|
|
27.9
|
|
|
—
|
|
|
—
|
|
|
69.9
|
|
|||||
Depreciation, amortization and accretion
|
—
|
|
|
137.9
|
|
|
—
|
|
|
—
|
|
|
137.9
|
|
|||||
Loss on long-lived assets, net
|
—
|
|
|
27.7
|
|
|
—
|
|
|
—
|
|
|
27.7
|
|
|||||
|
42.0
|
|
|
289.5
|
|
|
—
|
|
|
—
|
|
|
331.5
|
|
|||||
Operating income (loss)
|
(42.0
|
)
|
|
77.5
|
|
|
—
|
|
|
—
|
|
|
35.5
|
|
|||||
Earnings from unconsolidated affiliates, net
|
—
|
|
|
—
|
|
|
39.5
|
|
|
—
|
|
|
39.5
|
|
|||||
Interest and debt expense, net
|
(73.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(73.8
|
)
|
|||||
Equity in net income (loss) of subsidiaries
|
104.8
|
|
|
—
|
|
|
—
|
|
|
(104.8
|
)
|
|
—
|
|
|||||
Income (loss) before income taxes
|
(11.0
|
)
|
|
77.5
|
|
|
39.5
|
|
|
(104.8
|
)
|
|
1.2
|
|
|||||
Provision for income taxes
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|||||
Net income (loss)
|
(11.0
|
)
|
|
77.4
|
|
|
39.5
|
|
|
(104.8
|
)
|
|
1.1
|
|
|||||
Net income attributable to non-controlling partners in subsidiaries
|
—
|
|
|
—
|
|
|
12.1
|
|
|
—
|
|
|
12.1
|
|
|||||
Net income (loss) attributable to Crestwood Midstream Partners LP
|
$
|
(11.0
|
)
|
|
$
|
77.4
|
|
|
$
|
27.4
|
|
|
$
|
(104.8
|
)
|
|
$
|
(11.0
|
)
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
Nine Months Ended September 30, 2017
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Revenues
|
$
|
—
|
|
|
$
|
2,634.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,634.0
|
|
Costs of product/services sold
|
—
|
|
|
2,271.6
|
|
|
—
|
|
|
—
|
|
|
2,271.6
|
|
|||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operations and maintenance
|
—
|
|
|
103.4
|
|
|
—
|
|
|
—
|
|
|
103.4
|
|
|||||
General and administrative
|
50.1
|
|
|
18.9
|
|
|
—
|
|
|
—
|
|
|
69.0
|
|
|||||
Depreciation, amortization and accretion
|
—
|
|
|
153.5
|
|
|
—
|
|
|
—
|
|
|
153.5
|
|
|||||
Loss on long-lived assets, net
|
—
|
|
|
6.3
|
|
|
—
|
|
|
—
|
|
|
6.3
|
|
|||||
|
50.1
|
|
|
282.1
|
|
|
—
|
|
|
—
|
|
|
332.2
|
|
|||||
Operating income (loss)
|
(50.1
|
)
|
|
80.3
|
|
|
—
|
|
|
—
|
|
|
30.2
|
|
|||||
Earnings from unconsolidated affiliates, net
|
—
|
|
|
—
|
|
|
29.2
|
|
|
—
|
|
|
29.2
|
|
|||||
Interest and debt expense, net
|
(74.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74.8
|
)
|
|||||
Loss on modification/extinguishment of debt
|
(37.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.7
|
)
|
|||||
Equity in net income (loss) of subsidiaries
|
90.7
|
|
|
—
|
|
|
—
|
|
|
(90.7
|
)
|
|
—
|
|
|||||
Net income (loss)
|
(71.9
|
)
|
|
80.3
|
|
|
29.2
|
|
|
(90.7
|
)
|
|
(53.1
|
)
|
|||||
Net income attributable to non-controlling partners in subsidiaries
|
—
|
|
|
—
|
|
|
18.8
|
|
|
—
|
|
|
18.8
|
|
|||||
Net income (loss) attributable to Crestwood Midstream Partners LP
|
$
|
(71.9
|
)
|
|
$
|
80.3
|
|
|
$
|
10.4
|
|
|
$
|
(90.7
|
)
|
|
$
|
(71.9
|
)
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
|||||||||||||||||||
Nine Months Ended September 30, 2018
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Cash flows from operating activities
|
$
|
(92.1
|
)
|
|
$
|
262.1
|
|
|
$
|
36.4
|
|
|
$
|
—
|
|
|
$
|
206.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Purchases of property, plant and equipment
|
(3.7
|
)
|
|
(202.0
|
)
|
|
—
|
|
|
—
|
|
|
(205.7
|
)
|
|||||
Investment in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(27.7
|
)
|
|
—
|
|
|
(27.7
|
)
|
|||||
Capital distributions from unconsolidated affiliates
|
—
|
|
|
—
|
|
|
34.6
|
|
|
—
|
|
|
34.6
|
|
|||||
Net proceeds from sale of assets
|
—
|
|
|
8.6
|
|
|
—
|
|
|
—
|
|
|
8.6
|
|
|||||
Capital distributions from consolidated affiliates
|
36.7
|
|
|
—
|
|
|
—
|
|
|
(36.7
|
)
|
|
—
|
|
|||||
Net cash provided by (used in) investing activities
|
33.0
|
|
|
(193.4
|
)
|
|
6.9
|
|
|
(36.7
|
)
|
|
(190.2
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Proceeds from the issuance of long-term debt
|
1,152.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,152.1
|
|
|||||
Payments on long-term debt
|
(972.8
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
—
|
|
|
(973.7
|
)
|
|||||
Payments on capital leases
|
—
|
|
|
(1.1
|
)
|
|
—
|
|
|
—
|
|
|
(1.1
|
)
|
|||||
Distributions to partners
|
(179.0
|
)
|
|
—
|
|
|
(6.6
|
)
|
|
—
|
|
|
(185.6
|
)
|
|||||
Distributions to parent
|
—
|
|
|
—
|
|
|
(36.7
|
)
|
|
36.7
|
|
|
—
|
|
|||||
Taxes paid for unit-based compensation vesting
|
—
|
|
|
(6.9
|
)
|
|
—
|
|
|
—
|
|
|
(6.9
|
)
|
|||||
Change in intercompany balances
|
59.8
|
|
|
(59.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net cash provided by (used in) financing activities
|
60.1
|
|
|
(68.7
|
)
|
|
(43.3
|
)
|
|
36.7
|
|
|
(15.2
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net change in cash
|
1.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.0
|
|
|||||
Cash at beginning of period
|
1.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.0
|
|
|||||
Cash at end of period
|
$
|
2.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2.0
|
|
Crestwood Midstream Partners LP
|
|||||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
|||||||||||||||||||
Nine Months Ended September 30, 2017
|
|||||||||||||||||||
(in millions)
|
|||||||||||||||||||
(unaudited)
|
|||||||||||||||||||
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Cash flows from operating activities
|
$
|
(102.6
|
)
|
|
$
|
312.0
|
|
|
$
|
23.5
|
|
|
$
|
—
|
|
|
$
|
232.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Purchases of property, plant and equipment
|
(5.8
|
)
|
|
(128.6
|
)
|
|
—
|
|
|
—
|
|
|
(134.4
|
)
|
|||||
Investment in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(46.5
|
)
|
|
—
|
|
|
(46.5
|
)
|
|||||
Capital distributions from unconsolidated affiliates
|
—
|
|
|
—
|
|
|
35.3
|
|
|
—
|
|
|
35.3
|
|
|||||
Net proceeds from sale of assets
|
—
|
|
|
1.3
|
|
|
—
|
|
|
—
|
|
|
1.3
|
|
|||||
Capital distributions from consolidated affiliates
|
0.9
|
|
|
—
|
|
|
—
|
|
|
(0.9
|
)
|
|
—
|
|
|||||
Net cash used in investing activities
|
(4.9
|
)
|
|
(127.3
|
)
|
|
(11.2
|
)
|
|
(0.9
|
)
|
|
(144.3
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Proceeds from the issuance of long-term debt
|
2,209.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,209.8
|
|
|||||
Payments on long-term debt
|
(2,157.9
|
)
|
|
(1.3
|
)
|
|
—
|
|
|
—
|
|
|
(2,159.2
|
)
|
|||||
Payments on capital leases
|
—
|
|
|
(2.2
|
)
|
|
—
|
|
|
—
|
|
|
(2.2
|
)
|
|||||
Payments for debt-related deferred costs
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|||||
Distributions to partners
|
(119.5
|
)
|
|
—
|
|
|
(11.4
|
)
|
|
—
|
|
|
(130.9
|
)
|
|||||
Distributions to parent
|
—
|
|
|
—
|
|
|
(0.9
|
)
|
|
0.9
|
|
|
—
|
|
|||||
Taxes paid for unit-based compensation vesting
|
—
|
|
|
(5.3
|
)
|
|
—
|
|
|
—
|
|
|
(5.3
|
)
|
|||||
Change in intercompany balances
|
175.9
|
|
|
(175.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net cash provided by (used in) financing activities
|
107.3
|
|
|
(184.7
|
)
|
|
(12.3
|
)
|
|
0.9
|
|
|
(88.8
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net change in cash
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|||||
Cash at beginning of period
|
1.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.3
|
|
|||||
Cash at end of period
|
$
|
1.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.1
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
•
|
statements that are not historical in nature, including, but not limited to: (i) our belief that anticipated cash from operations, cash distributions from entities that we control, and borrowing capacity under our credit facility will be sufficient to meet our anticipated liquidity needs for the foreseeable future; (ii) our belief that we do not have material potential liability in connection with legal proceedings that would have a significant financial impact on our consolidated financial condition, results of operations or cash flows; (iii) our belief that our assets will continue to benefit from the development of unconventional shale plays as significant supply basins; and
|
•
|
statements preceded by, followed by or that contain forward-looking terminology including the words “believe,” “expect,” “may,” “will,” “should,” “could,” “anticipate,” “estimate,” “intend” or the negation thereof, or similar expressions.
|
•
|
our ability to successfully implement our business plan for our assets and operations;
|
•
|
governmental legislation and regulations;
|
•
|
industry factors that influence the supply of and demand for crude oil, natural gas and NGLs;
|
•
|
industry factors that influence the demand for services in the markets (particularly unconventional shale plays) in which we provide services;
|
•
|
weather conditions;
|
•
|
the availability of crude oil, natural gas and NGLs, and the price of those commodities, to consumers relative to the price of alternative and competing fuels;
|
•
|
economic conditions;
|
•
|
costs or difficulties related to the integration of acquisitions and success of our joint ventures’ operations;
|
•
|
environmental claims;
|
•
|
operating hazards and other risks incidental to the provision of midstream services, including gathering, compressing, treating, processing, fractionating, transporting and storing energy products (i.e., crude oil, NGLs and natural gas) and related products (i.e., produced water);
|
•
|
interest rates;
|
•
|
the price and availability of debt and equity financing, including our ability to raise capital through alternatives like joint ventures; and
|
•
|
the ability to sell or monetize assets, to reduce indebtedness, to repurchase our equity securities, to make strategic investments, or for other general partnership purposes.
|
|
Crestwood Equity
|
|
Crestwood Midstream
|
||||||||||||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||
Revenues
|
$
|
930.2
|
|
|
$
|
955.6
|
|
|
$
|
2,885.7
|
|
|
$
|
2,634.0
|
|
|
$
|
930.2
|
|
|
$
|
955.6
|
|
|
$
|
2,885.7
|
|
|
$
|
2,634.0
|
|
Costs of product/services sold
|
827.5
|
|
|
858.5
|
|
|
2,518.7
|
|
|
2,271.6
|
|
|
827.5
|
|
|
858.5
|
|
|
2,518.7
|
|
|
2,271.6
|
|
||||||||
Operations and maintenance expense
|
29.6
|
|
|
35.5
|
|
|
96.0
|
|
|
103.4
|
|
|
29.6
|
|
|
35.5
|
|
|
96.0
|
|
|
103.4
|
|
||||||||
General and administrative expense
|
25.5
|
|
|
22.5
|
|
|
72.8
|
|
|
71.6
|
|
|
24.6
|
|
|
21.4
|
|
|
69.9
|
|
|
69.0
|
|
||||||||
Depreciation, amortization and accretion
|
39.2
|
|
|
48.1
|
|
|
128.8
|
|
|
145.2
|
|
|
42.7
|
|
|
50.9
|
|
|
137.9
|
|
|
153.5
|
|
||||||||
Loss on long-lived assets, net
|
(3.6
|
)
|
|
(6.3
|
)
|
|
(27.7
|
)
|
|
(6.3
|
)
|
|
(3.6
|
)
|
|
(6.3
|
)
|
|
(27.7
|
)
|
|
(6.3
|
)
|
||||||||
Operating income (loss)
|
4.8
|
|
|
(15.3
|
)
|
|
41.7
|
|
|
35.9
|
|
|
2.2
|
|
|
(17.0
|
)
|
|
35.5
|
|
|
30.2
|
|
||||||||
Earnings from unconsolidated affiliates, net
|
15.1
|
|
|
11.5
|
|
|
39.5
|
|
|
29.2
|
|
|
15.1
|
|
|
11.5
|
|
|
39.5
|
|
|
29.2
|
|
||||||||
Interest and debt expense, net
|
(25.1
|
)
|
|
(24.2
|
)
|
|
(73.8
|
)
|
|
(74.8
|
)
|
|
(25.1
|
)
|
|
(24.2
|
)
|
|
(73.8
|
)
|
|
(74.8
|
)
|
||||||||
Loss on modification/extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.7
|
)
|
||||||||
Other income, net
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Provision for income taxes
|
—
|
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
—
|
|
||||||||
Net income (loss)
|
(5.2
|
)
|
|
(27.9
|
)
|
|
7.4
|
|
|
(47.0
|
)
|
|
(7.8
|
)
|
|
(29.8
|
)
|
|
1.1
|
|
|
(53.1
|
)
|
||||||||
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest and debt expense, net
|
25.1
|
|
|
24.2
|
|
|
73.8
|
|
|
74.8
|
|
|
25.1
|
|
|
24.2
|
|
|
73.8
|
|
|
74.8
|
|
||||||||
Loss on modification/extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
37.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37.7
|
|
||||||||
Provision for income taxes
|
—
|
|
|
0.1
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
||||||||
Depreciation, amortization and accretion
|
39.2
|
|
|
48.1
|
|
|
128.8
|
|
|
145.2
|
|
|
42.7
|
|
|
50.9
|
|
|
137.9
|
|
|
153.5
|
|
||||||||
EBITDA
|
59.1
|
|
|
44.5
|
|
|
210.2
|
|
|
210.7
|
|
|
60.0
|
|
|
45.4
|
|
|
212.9
|
|
|
212.9
|
|
||||||||
Unit-based compensation charges
|
10.4
|
|
|
6.2
|
|
|
27.9
|
|
|
18.9
|
|
|
10.4
|
|
|
6.2
|
|
|
27.9
|
|
|
18.9
|
|
||||||||
Loss on long-lived assets, net
|
3.6
|
|
|
6.3
|
|
|
27.7
|
|
|
6.3
|
|
|
3.6
|
|
|
6.3
|
|
|
27.7
|
|
|
6.3
|
|
||||||||
Earnings from unconsolidated affiliates, net
|
(15.1
|
)
|
|
(11.5
|
)
|
|
(39.5
|
)
|
|
(29.2
|
)
|
|
(15.1
|
)
|
|
(11.5
|
)
|
|
(39.5
|
)
|
|
(29.2
|
)
|
||||||||
Adjusted EBITDA from unconsolidated affiliates, net
|
25.9
|
|
|
21.5
|
|
|
69.9
|
|
|
54.9
|
|
|
25.9
|
|
|
21.5
|
|
|
69.9
|
|
|
54.9
|
|
||||||||
Change in fair value of commodity inventory-related derivative contracts
|
17.1
|
|
|
27.4
|
|
|
7.0
|
|
|
12.5
|
|
|
17.1
|
|
|
27.4
|
|
|
7.0
|
|
|
12.5
|
|
||||||||
Significant transaction and environmental related costs and other items
|
0.4
|
|
|
1.9
|
|
|
2.8
|
|
|
10.4
|
|
|
0.4
|
|
|
1.9
|
|
|
2.8
|
|
|
10.4
|
|
||||||||
Adjusted EBITDA
|
$
|
101.4
|
|
|
$
|
96.3
|
|
|
$
|
306.0
|
|
|
$
|
284.5
|
|
|
$
|
102.3
|
|
|
$
|
97.2
|
|
|
$
|
308.7
|
|
|
$
|
286.7
|
|
|
Crestwood Equity
|
|
Crestwood Midstream
|
||||||||||||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
40.9
|
|
|
$
|
95.3
|
|
|
$
|
200.9
|
|
|
$
|
228.2
|
|
|
$
|
42.0
|
|
|
$
|
96.8
|
|
|
$
|
206.4
|
|
|
$
|
232.9
|
|
Net changes in operating assets and liabilities
|
8.8
|
|
|
(63.6
|
)
|
|
(4.0
|
)
|
|
(65.2
|
)
|
|
8.6
|
|
|
(64.1
|
)
|
|
(6.6
|
)
|
|
(66.9
|
)
|
||||||||
Amortization of debt-related deferred costs
|
(1.8
|
)
|
|
(1.9
|
)
|
|
(5.4
|
)
|
|
(5.4
|
)
|
|
(1.8
|
)
|
|
(1.9
|
)
|
|
(5.4
|
)
|
|
(5.4
|
)
|
||||||||
Interest and debt expense, net
|
25.1
|
|
|
24.2
|
|
|
73.8
|
|
|
74.8
|
|
|
25.1
|
|
|
24.2
|
|
|
73.8
|
|
|
74.8
|
|
||||||||
Unit-based compensation charges
|
(10.4
|
)
|
|
(6.2
|
)
|
|
(27.9
|
)
|
|
(18.9
|
)
|
|
(10.4
|
)
|
|
(6.2
|
)
|
|
(27.9
|
)
|
|
(18.9
|
)
|
||||||||
Loss on long-lived assets, net
|
(3.6
|
)
|
|
(6.3
|
)
|
|
(27.7
|
)
|
|
(6.3
|
)
|
|
(3.6
|
)
|
|
(6.3
|
)
|
|
(27.7
|
)
|
|
(6.3
|
)
|
||||||||
Earnings from unconsolidated affiliates, net, adjusted for cash distributions received
|
0.1
|
|
|
3.0
|
|
|
0.3
|
|
|
2.5
|
|
|
0.1
|
|
|
3.0
|
|
|
0.3
|
|
|
2.5
|
|
||||||||
Deferred income taxes
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.7
|
|
|
—
|
|
|
(0.1
|
)
|
|
0.1
|
|
|
(0.1
|
)
|
||||||||
Provision for income taxes
|
—
|
|
|
0.1
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
||||||||
Other non-cash (income) expense
|
—
|
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
0.3
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
0.3
|
|
||||||||
EBITDA
|
59.1
|
|
|
44.5
|
|
|
210.2
|
|
|
210.7
|
|
|
60.0
|
|
|
45.4
|
|
|
212.9
|
|
|
212.9
|
|
||||||||
Unit-based compensation charges
|
10.4
|
|
|
6.2
|
|
|
27.9
|
|
|
18.9
|
|
|
10.4
|
|
|
6.2
|
|
|
27.9
|
|
|
18.9
|
|
||||||||
Loss on long-lived assets, net
|
3.6
|
|
|
6.3
|
|
|
27.7
|
|
|
6.3
|
|
|
3.6
|
|
|
6.3
|
|
|
27.7
|
|
|
6.3
|
|
||||||||
Earnings from unconsolidated affiliates, net
|
(15.1
|
)
|
|
(11.5
|
)
|
|
(39.5
|
)
|
|
(29.2
|
)
|
|
(15.1
|
)
|
|
(11.5
|
)
|
|
(39.5
|
)
|
|
(29.2
|
)
|
||||||||
Adjusted EBITDA from unconsolidated affiliates, net
|
25.9
|
|
|
21.5
|
|
|
69.9
|
|
|
54.9
|
|
|
25.9
|
|
|
21.5
|
|
|
69.9
|
|
|
54.9
|
|
||||||||
Change in fair value of commodity inventory-related derivative contracts
|
17.1
|
|
|
27.4
|
|
|
7.0
|
|
|
12.5
|
|
|
17.1
|
|
|
27.4
|
|
|
7.0
|
|
|
12.5
|
|
||||||||
Significant transaction and environmental related costs and other items
|
0.4
|
|
|
1.9
|
|
|
2.8
|
|
|
10.4
|
|
|
0.4
|
|
|
1.9
|
|
|
2.8
|
|
|
10.4
|
|
||||||||
Adjusted EBITDA
|
$
|
101.4
|
|
|
$
|
96.3
|
|
|
$
|
306.0
|
|
|
$
|
284.5
|
|
|
$
|
102.3
|
|
|
$
|
97.2
|
|
|
$
|
308.7
|
|
|
$
|
286.7
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||||
|
September 30, 2018
|
|
September 30, 2017
|
||||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
||||||||||||
Revenues
|
$
|
242.3
|
|
|
$
|
3.5
|
|
|
$
|
684.4
|
|
|
$
|
434.4
|
|
|
$
|
6.2
|
|
|
$
|
515.0
|
|
Intersegment revenues
|
54.8
|
|
|
2.6
|
|
|
(57.4
|
)
|
|
29.9
|
|
|
1.2
|
|
|
(31.1
|
)
|
||||||
Costs of product/services sold
|
205.1
|
|
|
(0.1
|
)
|
|
622.5
|
|
|
378.6
|
|
|
0.2
|
|
|
479.7
|
|
||||||
Operations and maintenance expenses
|
17.2
|
|
|
0.7
|
|
|
11.7
|
|
|
16.2
|
|
|
1.0
|
|
|
18.3
|
|
||||||
Gain (loss) on long-lived assets, net
|
(2.2
|
)
|
|
—
|
|
|
(2.5
|
)
|
|
(3.9
|
)
|
|
—
|
|
|
0.6
|
|
||||||
Earnings from unconsolidated affiliates, net
|
5.6
|
|
|
9.5
|
|
|
—
|
|
|
4.3
|
|
|
7.2
|
|
|
—
|
|
||||||
EBITDA
|
$
|
78.2
|
|
|
$
|
15.0
|
|
|
$
|
(9.7
|
)
|
|
$
|
69.9
|
|
|
$
|
13.4
|
|
|
$
|
(13.5
|
)
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
September 30, 2018
|
|
September 30, 2017
|
||||||||||||||||||||
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
|
Gathering and Processing
|
|
Storage and Transportation
|
|
Marketing, Supply and Logistics
|
||||||||||||
Revenues
|
$
|
838.1
|
|
|
$
|
12.8
|
|
|
$
|
2,034.8
|
|
|
$
|
1,208.1
|
|
|
$
|
24.7
|
|
|
$
|
1,401.2
|
|
Intersegment revenues
|
141.5
|
|
|
7.1
|
|
|
(148.6
|
)
|
|
94.3
|
|
|
4.7
|
|
|
(99.0
|
)
|
||||||
Costs of product/services sold
|
701.6
|
|
|
0.1
|
|
|
1,817.0
|
|
|
1,049.9
|
|
|
0.3
|
|
|
1,221.4
|
|
||||||
Operations and maintenance expenses
|
52.7
|
|
|
2.3
|
|
|
41.0
|
|
|
51.8
|
|
|
3.4
|
|
|
48.2
|
|
||||||
Gain (loss) on long-lived assets, net
|
(2.1
|
)
|
|
—
|
|
|
(26.7
|
)
|
|
(3.9
|
)
|
|
—
|
|
|
0.6
|
|
||||||
Earnings from unconsolidated affiliates, net
|
15.8
|
|
|
23.7
|
|
|
—
|
|
|
7.7
|
|
|
21.5
|
|
|
—
|
|
||||||
EBITDA
|
$
|
239.0
|
|
|
$
|
41.2
|
|
|
$
|
1.5
|
|
|
$
|
204.5
|
|
|
$
|
47.2
|
|
|
$
|
33.2
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Credit facility
|
$
|
6.4
|
|
|
$
|
5.5
|
|
|
$
|
16.8
|
|
|
$
|
13.3
|
|
Senior notes
|
18.1
|
|
|
18.2
|
|
|
54.4
|
|
|
58.3
|
|
||||
Other debt-related costs
|
2.0
|
|
|
1.7
|
|
|
5.6
|
|
|
5.4
|
|
||||
Gross interest and debt expense
|
26.5
|
|
|
25.4
|
|
|
76.8
|
|
|
77.0
|
|
||||
Less: capitalized interest
|
1.4
|
|
|
1.2
|
|
|
3.0
|
|
|
2.2
|
|
||||
Interest and debt expense, net
|
$
|
25.1
|
|
|
$
|
24.2
|
|
|
$
|
73.8
|
|
|
$
|
74.8
|
|
|
Nine Months Ended
|
||||||
|
September 30,
|
||||||
|
2018
|
|
2017
|
||||
Net cash provided by operating activities
|
$
|
200.9
|
|
|
$
|
228.2
|
|
Net cash used in investing activities
|
(190.2
|
)
|
|
(144.3
|
)
|
||
Net cash used in financing activities
|
(9.6
|
)
|
|
(84.1
|
)
|
•
|
growth capital expenditures, which are made to construct additional assets, expand and upgrade existing systems, or acquire additional assets; or
|
•
|
maintenance capital expenditures, which are made to replace partially or fully depreciated assets, to maintain the existing operating capacity of our assets, extend their useful lives or comply with regulatory requirements.
|
Growth capital
|
$
|
179.0
|
|
Maintenance capital
|
16.7
|
|
|
Other
(1)
|
10.0
|
|
|
Purchases of property, plant and equipment
|
$
|
205.7
|
|
•
|
During the nine months ended September 30, 2018, we made cash distributions of $45 million to our preferred unitholders; prior to September 30, 2017, we had the option to make quarterly distributions to our preferred unitholders by issuing additional preferred units;
|
•
|
In December 2017, Crestwood Niobrara redeemed 100% of the outstanding Series A Preferred Units from GE and issued new Series A-2 Preferred Units to Jackalope Holdings. We began making distributions to Jackalope Holdings on its Series A-2 Preferred Units in the second quarter of 2018, and during the nine months ended September 30, 2018, we distributed approximately $6.6 million to our non-controlling partner. During the nine months ended September 30, 2017, we made cash distributions of approximately $11.4 million to our non-controlling partner; and
|
•
|
Our taxes paid for unit-based compensation vesting increased by approximately $1.6 million during the nine months ended September 30, 2018 compared to the same period in 2017, primarily due to higher vesting of unit-based compensation awards.
|
•
|
Our debt-related transactions during the nine months ended September 30, 2018 resulted in net proceeds of approximately $178.4 million compared to net proceeds of approximately $49.6 million during the same period in 2017. The net increase during 2018 was primarily driven by an increase in borrowings under our Credit Facility to fund our capital expenditures primarily related to our Arrow expansion projects described in
Segment Highlights
above. During 2017, we repaid amounts outstanding under certain of Crestwood Midstream’s senior notes with the proceeds from the issuance of its $500 million, 5.75% unsecured notes due 2025.
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Item 4.
|
Controls and Procedures
|
Item 1.
|
Legal Proceedings
|
Item 1A.
|
Risk Factors
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
Item 3.
|
Defaults Upon Senior Securities
|
Item 4.
|
Mine Safety Disclosures
|
Item 5.
|
Other Information
|
Item 6.
|
Exhibits
|
Exhibit
Number |
|
Description
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
3.4
|
|
|
|
|
|
3.5
|
|
|
|
|
|
3.6
|
|
|
|
|
|
3.7
|
|
|
|
|
|
3.8
|
|
|
|
|
|
3.9
|
|
|
|
|
|
3.10
|
|
|
|
|
|
3.11
|
|
|
|
|
|
3.12
|
|
|
|
|
|
3.13
|
|
|
|
|
|
3.14
|
|
|
|
|
|
3.15
|
|
|
|
|
|
*10.1
|
|
|
|
|
|
*10.2
|
|
|
|
|
|
*10.3
|
|
|
|
|
|
*10.4
|
|
|
|
|
|
*12.1
|
|
|
|
|
|
*12.2
|
|
|
|
|
|
*31.1
|
|
|
|
|
|
*31.2
|
|
|
|
|
|
*31.3
|
|
|
|
|
|
*31.4
|
|
|
|
|
|
*32.1
|
|
|
|
|
|
*32.2
|
|
|
|
|
|
*32.3
|
|
|
|
|
|
*32.4
|
|
|
|
|
|
**101.INS
|
|
XBRL Instance Document
|
|
|
|
**101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
**101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
**101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
**101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
**101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
*
|
Filed herewith
|
**
|
Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
|
|
CRESTWOOD EQUITY PARTNERS LP
|
|
|
|
|
|
By:
|
CRESTWOOD EQUITY GP LLC
|
|
|
|
|
|
(its general partner)
|
|
|
|
|
|
|
|
|
Date:
|
November 1, 2018
|
By:
|
/s/ ROBERT T. HALPIN
|
|
|
|
|
|
Robert T. Halpin
|
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
|
|
|
|
|
|
|
|
|
|
CRESTWOOD MIDSTREAM PARTNERS LP
|
|
|
|
|
|
By:
|
CRESTWOOD MIDSTREAM GP LLC
|
|
|
|
|
|
(its general partner)
|
|
|
|
|
|
|
|
|
Date:
|
November 1, 2018
|
By:
|
/s/ ROBERT T. HALPIN
|
|
|
|
|
|
Robert T. Halpin
|
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
|
|
|
|
|
|
|
|
Service Provider:
|
|
|
|
|
|
Date of Grant:
|
|
___, 20___(“
Date of Grant
”)
|
|
|
|
Number of Restricted Units Granted:
|
|
(the “
Restricted Unit Award
”)
|
|
|
|
Vesting Schedule:
|
|
The restrictions on the Restricted Unit Award will expire and the Restricted Units granted pursuant to the Agreement will become transferable and nonforfeitable:
|
Vesting Date
|
Vesting Percentage of Restricted Unit Award
|
|
|
|
|
|
|
|
|
provided, however, that such restrictions will expire on such dates only if you remain a Service Provider to the General Partner, the Partnership or their respective Affiliates continuously from the Date of Grant through the applicable vesting date.
|
|
|
Notwithstanding anything to the contrary herein or in the Agreement, the Forfeiture Restrictions on the Restricted Unit Award shall immediately lapse, and the Restricted Unit Award will be fully vested if:
(i) a Change in Control occurs;
(ii) your service relationship with the General Partner, the Partnership or any of their Affiliates is terminated due to your death or Permanent Disability; or
(iii) your service relationship with the General Partner, the Partnership or any of their Affiliates is terminated without Employer Cause, or you terminate your service relationship for Employee Cause.
For purposes of this Restricted Unit Award, “
Permanent
Disability
,” “
Employer
Cause
” and “
Employee Cause
” shall have the meaning given such terms in any employment agreement between you and the General Partner, the Partnership or any of their respective Affiliates. Provided, however, that if there is no existing employment agreement between you and the General Partner, the Partnership or any of their respective Affiliates, the term:
“
Permanent
Disability
” shall mean your inability, with or without reasonable accommodation, by reason of illness, incapacity, or other disability, to perform your duties or fulfill your employment obligations, as determined by an officer of the Company for a cumulative total of 180 days in any 12 month period;
“
Employer Cause
” shall mean that you (a) have been indicted or convicted of, or have entered a plea of guilty or nolo contendere to, a felony charge or crime involving moral turpitude, or, in the course of your employment have engaged in fraudulent or criminal activity (whether or not prosecuted); (b) have failed to follow reasonable directions of the General Partner, the Partnership or any of their respective Affiliates, provided that the foregoing failure shall not be “Employer Cause” if you in good faith believe that such direction is illegal and promptly so notify the Board; (c) have failed to devote all of your professional time to the General Partner, the Partnership and their respective Affiliates, except as permitted by the General Partner, the Partnership and their respective Affiliates; (d) have materially breached any policy or code of conduct of the General Partner, the Partnership and their respective Affiliates; (e) have received a kickback or rebate of any fee or expense paid by the General Partner, the Partnership and their respective Affiliates; (f) have engaged in the use of illegal drugs, the persistent excessive use of alcohol, or any other activity that materially impairs your ability to perform your duties or results in conduct bringing the General Partner, the Partnership or any of their respective Affiliates into substantial public disgrace or disrepute, or (h) engage in intentional, reckless, or grossly negligent conduct that has or is reasonably likely to have a material adverse effect on the General Partner, the Partnership or any of their respective Affiliates; and
|
|
|
“
Employee Cause
” shall mean (a) a substantial and continuing diminution in the nature of your responsibilities; (b) a material and continuing reduction in the aggregated total of your base salary, target bonus percentage and target equity percentage; or (C) reassignment by the General Partner, the Partnership or any of their respective Affiliates of your principal place of employment to a location more than fifty (50) miles from your principal place of employment on the first day of employment, but excluding normal business travel consistent with your duties, responsibilities and position;
provided, however
that Employee Cause will not exist unless: (i) you have notified the General Partner in writing within 30 days of the date you become aware of the event that would constitute Employee Cause, with such notice setting forth such event in reasonable detail; (ii) the event must remain uncorrected by the General Partner, the Partnership or any of their respective Affiliates, as applicable, for 30 days following the receipt of such notice (the “
Notice Period
”); and (iii) you must actually terminate your employment within 30 days after the expiration of the Notice Period.
|
|
|
|
|
|
|
Service Provider:
|
|
|
|
|
|
Date of Grant:
|
|
___, 20___(“
Date of Grant
”)
|
|
|
|
Number of Restricted Units Granted:
|
|
(the “
Restricted Unit Award
”)
|
|
|
|
Vesting Schedule:
|
|
The restrictions on the Restricted Unit Award will expire and the Restricted Units granted pursuant to the Agreement will become transferable and nonforfeitable:
|
Vesting Date
|
Vesting Percentage of Restricted Unit Award
|
|
|
|
|
|
|
|
|
provided, however, that such restrictions will expire on such dates only if you remain a Service Provider to the General Partner, the Partnership or their respective Affiliates continuously from the Date of Grant through the applicable vesting date.
|
|
|
Notwithstanding anything to the contrary herein or in the Agreement, the Forfeiture Restrictions on the Restricted Unit Award shall immediately lapse, and the Restricted Unit Award will be fully vested if:
(i) a Change in Control occurs; or
(ii) your service relationship with the General Partner, the Partnership or any of their Affiliates is terminated due to your death or Permanent Disability.
For purposes of this Restricted Unit Award, “
Permanent
Disability
” shall have the meaning given such term in any employment agreement between you and the General Partner, the Partnership or any of their respective Affiliates. Provided, however, that if there is no existing employment agreement between you and the General Partner, the Partnership or any of their respective Affiliates, the term “
Permanent
Disability
” shall mean your inability, with or without reasonable accommodation, by reason of illness, incapacity, or other disability, to perform your duties or fulfill your employment obligations, as determined by an officer of the Company for a cumulative total of 180 days in any 12 month period.
|
|
|
|
|
|
|
Service Provider:
|
|
|
|
|
|
Date of Grant:
|
|
___, 20___(“
Date of Grant
”)
|
|
|
|
Number of Restricted Units Granted:
|
|
(the “
Restricted Unit Award
”)
|
|
|
|
Vesting Schedule:
|
|
The restrictions on the Restricted Unit Award will expire and the Restricted Units granted pursuant to the Agreement will become transferable and nonforfeitable on the first anniversary of the Date of Grant; provided, however, that such restrictions will expire on such date only if you remain a Service Provider to the General Partner, the Partnership or their respective Affiliates continuously from the Date of Grant through the vesting date.
|
|
|
|
|
|
Notwithstanding anything to the contrary herein or in the Agreement, the Forfeiture Restrictions on the Restricted Unit Award shall immediately lapse, and the Restricted Unit Award will be fully vested if:
(i) a Change in Control occurs; or
(ii) your service relationship with the General Partner, the Partnership or any of their Affiliates is terminated due to your death or Permanent Disability.
For purposes of this Restricted Unit Award, “
Permanent
Disability
,” shall mean your inability, with or without reasonable accommodation, by reason of illness, incapacity, or other disability, to perform your duties, as determined by the Board for a cumulative total of 180 days in any 12 month period;
|
5.
|
Terminations of Services
.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||||||
Earnings:
|
|
|
|
|
|
|
|
|
||||||||
Pre-tax loss from continuing operations before adjustment for non-controlling interest and equity earnings (including amortization of excess cost of equity investment) per statements of income
|
$
|
(20.3
|
)
|
|
$
|
(39.3
|
)
|
|
$
|
(31.9
|
)
|
|
$
|
(76.2
|
)
|
|
Add:
|
|
|
|
|
|
|
|
|
||||||||
Fixed charges
|
30.7
|
|
|
32.0
|
|
|
86.0
|
|
|
97.1
|
|
|
||||
Amortized capitalized interest
|
0.2
|
|
|
0.1
|
|
|
0.5
|
|
|
0.3
|
|
|
||||
Distributed income of equity investees
|
15.0
|
|
|
8.5
|
|
|
39.2
|
|
|
26.7
|
|
|
||||
Less:
|
|
|
|
|
|
|
|
|
||||||||
Capitalized interest
|
(1.4
|
)
|
|
(1.2
|
)
|
|
(3.0
|
)
|
|
(2.2
|
)
|
|
||||
Distributions to non-controlling interest
|
(3.3
|
)
|
|
(3.8
|
)
|
|
(6.6
|
)
|
|
(11.4
|
)
|
|
||||
Total earnings available for fixed charges
|
$
|
20.9
|
|
|
$
|
(3.7
|
)
|
|
$
|
84.2
|
|
|
$
|
34.3
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed charges:
|
|
|
|
|
|
|
|
|
||||||||
Interest and debt expense
|
26.5
|
|
|
25.4
|
|
|
76.8
|
|
|
77.0
|
|
|
||||
Interest component of rent
|
0.9
|
|
|
2.8
|
|
|
2.6
|
|
|
8.7
|
|
|
||||
Distributions to non-controlling interest
|
3.3
|
|
|
3.8
|
|
|
6.6
|
|
|
11.4
|
|
|
||||
Total fixed charges
|
$
|
30.7
|
|
|
$
|
32.0
|
|
|
$
|
86.0
|
|
|
$
|
97.1
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ratio of earnings to fixed charges
(1)
|
—
|
|
(2)
|
—
|
|
(2)
|
—
|
|
(2)
|
—
|
|
(2)
|
(1)
|
For purposes of computing the ratio of earnings to fixed charges, "earnings" consists of pretax loss from continuing operations before adjustment for non-controlling interest and income from equity investee plus fixed charges (excluding capitalized interest) and amortized capitalized interest. "Fixed charges" represents interest expense and capitalized, amortization of debt costs, an estimate of the interest within rental expense, and preferred security dividend requirements of consolidated subsidiaries.
|
(2)
|
Earnings for the three and nine months ended September 30, 2018 were inadequate to cover fixed charges by approximately $9.8 million and $1.8 million. Earnings for the
three and nine months ended
September 30, 2017 were inadequate to cover fixed charges by approximately $35.7 million and $62.8 million.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||||||
Earnings:
|
|
|
|
|
|
|
|
|
||||||||
Pre-tax loss from continuing operations before adjustment for non-controlling interest and equity earnings (including amortization of excess cost of equity investment) per statements of income
|
$
|
(22.9
|
)
|
|
$
|
(41.2
|
)
|
|
$
|
(38.3
|
)
|
|
$
|
(82.3
|
)
|
|
Add:
|
|
|
|
|
|
|
|
|
||||||||
Fixed charges
|
30.7
|
|
|
32.0
|
|
|
86.0
|
|
|
97.1
|
|
|
||||
Amortized capitalized interest
|
0.2
|
|
|
0.1
|
|
|
0.5
|
|
|
0.3
|
|
|
||||
Distributed income of equity investees
|
15.0
|
|
|
8.5
|
|
|
39.2
|
|
|
26.7
|
|
|
||||
Less:
|
|
|
|
|
|
|
|
|
||||||||
Capitalized interest
|
(1.4
|
)
|
|
(1.2
|
)
|
|
(3.0
|
)
|
|
(2.2
|
)
|
|
||||
Distributions to non-controlling interest
|
(3.3
|
)
|
|
(3.8
|
)
|
|
(6.6
|
)
|
|
(11.4
|
)
|
|
||||
Total earnings available for fixed charges
|
$
|
18.3
|
|
|
$
|
(5.6
|
)
|
|
$
|
77.8
|
|
|
$
|
28.2
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed charges:
|
|
|
|
|
|
|
|
|
||||||||
Interest and debt expense
|
26.5
|
|
|
25.4
|
|
|
76.8
|
|
|
77.0
|
|
|
||||
Interest component of rent
|
0.9
|
|
|
2.8
|
|
|
2.6
|
|
|
8.7
|
|
|
||||
Distributions to non-controlling interest
|
3.3
|
|
|
3.8
|
|
|
6.6
|
|
|
11.4
|
|
|
||||
Total fixed charges
|
$
|
30.7
|
|
|
$
|
32.0
|
|
|
$
|
86.0
|
|
|
$
|
97.1
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Ratio of earnings to fixed charges
(1)
|
—
|
|
(2)
|
—
|
|
(2)
|
—
|
|
(2)
|
—
|
|
(2)
|
(1)
|
For purposes of computing the ratio of earnings to fixed charges, "earnings" consists of pretax loss from continuing operations before adjustment for non-controlling interest and income from equity investee plus fixed charges (excluding capitalized interest) and amortized capitalized interest. "Fixed charges" represents interest expense and capitalized, amortization of debt costs, an estimate of the interest within rental expense, and preferred security dividend requirements of consolidated subsidiaries.
|
(2)
|
Earnings for the three and nine months ended September 30, 2018 were inadequate to cover fixed charges by approximately $12.4 million and $8.2 million. Earnings for the
three and nine months ended
September 30, 2017 were inadequate to cover fixed charges by approximately $37.6 million and $68.9 million.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Crestwood Equity Partners LP (the “registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d - 15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Robert G. Phillips
|
Robert G. Phillips
|
Chairman, President and Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Crestwood Equity Partners LP (the “registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d - 15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Robert T. Halpin
|
Robert T. Halpin
|
Executive Vice President and Chief Financial Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Crestwood Midstream Partners LP (the “registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d - 15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Robert G. Phillips
|
Robert G. Phillips
|
Chairman, President and Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Crestwood Midstream Partners LP (the “registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d - 15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Robert T. Halpin
|
Robert T. Halpin
|
Executive Vice President and Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Robert G. Phillips
|
November 1, 2018
|
Robert G. Phillips
Chief Executive Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Robert T. Halpin
|
November 1, 2018
|
Robert T. Halpin
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Robert G. Phillips
|
November 1, 2018
|
Robert G. Phillips
Chief Executive Officer |
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Robert T. Halpin
|
November 1, 2018
|
Robert T. Halpin
Chief Financial Officer
|