Crestwood Equity Partners LP CEQP Income Statement

Crestwood equity partners lp (CEQP)

Income statement / Quarterly

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Dec'09	Jun'09
Revenues:
Revenues
727,900	839,700	823,600	683,400	835,200	768,400	930,200	840,500	1,115,000	1,246,900	955,600	850,300	828,100	795,000	587,600	601,900	536,000	629,100	630,700	641,500	731,500	997,200	1,036,200	926,300	971,600	808,200	427,200	118,900	72,400	438,600	63,000	55,200	662,400	668,600	448,600	388,700	720,500	596,000	301,600	291,600	691,100	501,700	235,000
Marketing, supply and logistics
-	-	-	-	-	-	-	-	-	-	-	15,200	19,300	-	18,700	21,200	31,200	31,100	30,800	29,700	36,400	-	40,400	-	-	-	-	-	365,600	370,800	0	0	278,000	314,400	-	-	-	-	-	-	-	-	-
NGL and crude services
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	795,100	841,100	-	307,300	41,500	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gathering and processing
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	63,000	55,200	321,300	295,000	274,000	220,400	540,400	427,100	180,800	167,800	551,500	372,300	135,500
Revenue from Related Parties
-	-	-	-	-	-	-	-	-	-	500	400	500	500	700	700	700	900	900	1,100	1,000	600	800	700	900	600	24,100	24,600	25,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total services revenues
-	-	-	-	-	-	-	-	-	-	-	103,500	104,800	-	110,200	145,400	167,000	172,900	176,100	181,700	193,400	-	194,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Costs of product/services sold (exclusive of items shown separately below):
Gathering and processing
-	-	-	-	-	-	-	-	-	-	-	-	-	-	221,100	221,900	175,400	-	275,400	285,300	258,200	1,258,800	542,600	7,800	7,700	216,300	5,300	6,200	6,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Marketing, supply and logistics
-	-	-	-	-	-	-	-	-	-	-	-	-	-	229,100	210,000	166,000	-	149,200	147,100	242,200	-	260,100	-	-	-	-	-	329,400	338,800	0	0	258,600	295,100	-	-	-	-	-	-	-	-	-
NGL and crude services
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	722,800	760,500	-	270,000	37,400	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Product costs - related party (Note 11)
3,200	6,300	3,800	900	34,400	43,700	45,700	32,200	13,100	3,500	3,700	4,000	4,100	4,000	5,000	4,400	4,300	5,700	7,200	7,700	8,300	10,100	11,300	9,800	11,000	10,300	7,600	7,800	6,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Storage and transportation
-	-	-	-	-	-	-	-	-	-	-	-	-	-	100	1,900	2,900	-	5,200	5,300	5,300	9,600	9,700	7,200	6,800	12,000	7,100	600	0	19,800	0	0	19,400	13,900	-	-	-	-	-	-	-	-	-
Other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	110,600	107,700	111,000	102,700	71,800	73,800	83,200	74,200	56,400
Cost of Revenue
534,400	654,700	657,400	537,200	695,600	610,700	827,500	725,400	965,800	1,103,100	858,500	729,600	683,500	645,000	466,700	450,000	363,400	445,100	449,200	459,500	529,700	788,400	843,300	747,600	786,000	646,800	290,000	52,000	13,500	358,600	10,300	7,400	462,600	487,800	335,500	271,700	477,700	391,100	200,900	187,100	451,400	326,500	137,700
Operating expenses and other:
Operations and maintenance
37,600	39,500	36,000	34,700	28,600	29,800	29,600	31,900	34,500	32,600	35,500	34,200	33,700	38,200	33,100	45,000	41,800	46,400	49,300	43,900	50,600	54,600	55,900	48,700	44,100	39,100	37,200	15,300	13,000	-	17,500	18,000	-	-	-	-	-	-	-	-	-	-	-
General and Administrative Expense
14,900	19,000	24,900	22,300	37,200	15,300	25,500	23,400	23,900	24,900	22,500	22,700	26,400	18,000	18,300	28,900	23,000	25,400	32,800	30,600	27,500	26,800	21,400	24,100	27,900	40,800	29,100	15,800	7,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation, amortization and accretion
56,100	55,200	51,500	49,300	39,800	39,900	39,200	44,500	45,100	46,500	48,100	48,700	48,400	52,600	50,300	64,400	62,300	75,600	75,500	74,800	74,200	76,100	71,700	71,200	66,300	37,700	55,400	28,000	46,800	36,300	16,900	19,100	49,700	48,700	50,000	48,000	47,400	46,400	44,100	40,500	40,100	37,100	26,400
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
-1,000	-4,100	-100	0	-2,000	-900	-3,600	-24,400	300	-59,300	-6,300	0	0	-	-	-	-	-817,300	-2,300	-600	-1,000	-2,700	-900	1,200	500	900	4,400	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Acquisition
-	-	0	209,400	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill, Impairment Loss
80,300	-	-	-	0	-	-	-	-	-	-	-	-	52,900	0	0	109,700	515,400	609,900	281,000	0	-	0	0	-	-	4,100	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Contingent Consideration
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-6,500	-2,100	-31,400	0	0	0	-	0	6,800	-	-	-	-	-	-	-	-	-	-	-
Depreciation, amortization and accretion
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	22,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross profit
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	104,500	239,700	175,200	97,300
Total expenses
189,900	117,800	112,500	-103,100	107,600	85,900	97,900	124,200	103,200	259,100	112,400	105,600	108,500	337,000	101,700	138,300	127,100	147,400	157,600	149,300	152,300	157,500	149,000	144,000	138,300	142,000	121,700	59,100	43,200	32,500	34,400	37,100	81,400	82,600	79,700	77,400	81,700	84,500	79,500	75,300	87,200	68,700	66,400
Loss on disposal of assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	800	-100	2,200	2,200	1,400	5,100	500	300	2,300	5,700	2,100	1,700	2,000	1,100
Operating income (loss)
3,600	67,200	53,700	249,300	32,000	71,800	4,800	-9,100	46,000	-115,300	-15,300	15,100	36,100	-42,500	17,100	-19,100	-64,200	-1,296,100	-588,300	-248,900	48,500	-200	43,000	29,400	45,700	-11,100	15,800	7,800	15,700	10,400	18,300	17,500	66,500	48,100	-21,700	-8,900	113,400	71,700	-28,600	-13,400	110,700	67,400	3,400
Earnings from unconsolidated affiliates, net
5,500	11,800	10,400	3,700	6,900	13,800	15,100	12,000	12,400	18,600	11,500	9,600	8,100	5,400	13,400	6,200	6,500	-72,000	2,800	5,000	3,400	600	300	-1,500	-100	300	-400	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Interest and debt expense, net
32,600	32,100	30,600	27,800	24,900	25,400	25,100	24,300	24,400	24,600	24,200	24,100	26,500	27,200	27,500	34,300	36,100	35,400	35,700	35,400	33,600	31,300	31,500	32,600	31,700	54,500	22,800	12,000	-11,400	-8,100	-8,900	-8,900	-22,400	-28,000	-201,000	27,200	27,200	33,100	-158,900	23,100	23,000	21,300	17,200
Gain (Loss) on Extinguishment of Debt
-	-	-	-	-	-	-	-	-	0	0	-400	-37,300	0	0	10,000	0	-	-2,700	-17,100	-	-	0	0	-	-	-	-	0	0	-53,200	51,500	0	-24,900	-	200	49,400	-	-	-	-	-	-
Other income, net
100	300	100	100	100	200	0	100	100	900	200	100	100	100	200	100	100	100	200	100	200	200	200	100	100	200	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income (loss) before income taxes
-	-	33,600	225,300	-	-	-5,200	-21,300	-	-120,400	-27,800	300	-19,500	-64,200	3,200	-37,100	-93,700	-1,403,600	-623,700	-296,300	18,500	-30,700	12,000	-4,600	14,000	-42,300	-7,400	-4,200	4,300	2,900	9,400	8,600	44,200	-3,500	-50,200	-35,200	36,800	38,700	-51,600	-35,700	87,800	46,100	-13,800
Other income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	100	600	0	100	100	1,300	0	1,100	0	100	-	800	100	-	-
Income Tax Expense (Benefit)
-	-	0	300	-	-	0	200	-	-800	100	0	-100	100	200	0	0	-1,200	-300	-300	400	0	100	200	800	-200	500	300	400	100	300	300	200	100	0	300	200	200	-100	-600	600	300	200
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
-23,400	47,200	33,600	225,000	14,100	59,600	-5,200	-21,500	34,100	-119,600	-27,900	300	-19,400	-64,300	3,000	-37,100	-93,700	-1,402,400	-623,400	-296,000	18,100	-30,700	11,900	-4,800	13,200	-42,100	-7,900	-4,500	3,900	2,800	9,100	8,300	44,000	-3,600	-50,200	-35,500	36,600	38,500	-51,500	-35,100	87,200	45,800	-14,000
Net Income (Loss) Attributable to Noncontrolling Interest
9,900	10,300	9,900	10,600	4,000	4,100	4,100	4,000	4,000	6,500	6,400	6,300	6,100	6,200	6,100	6,000	5,900	5,900	-396,500	-256,000	9,800	-69,100	9,100	-400	-6,400	-50,400	400	-6,100	-1,200	1,500	3,100	4,900	3,300	400	0	0	0	-28,200	-63,100	-47,500	65,900	29,300	300
Net Income (Loss) Attributable to Parent
-33,300	36,900	23,700	214,400	10,100	55,500	-9,300	-25,500	30,100	-126,100	-34,300	-6,000	-25,500	-70,500	-3,100	-43,100	-99,600	-1,408,300	-226,900	-40,000	8,300	38,400	2,800	-4,400	19,600	8,300	-8,300	1,600	5,100	1,300	6,000	3,400	40,700	-4,000	-50,200	-35,500	36,600	66,700	11,600	12,400	21,300	16,500	-14,300
Net income attributable to preferred unit holders
15,000	15,100	15,000	15,000	15,000	15,000	15,000	15,100	15,000	15,000	16,200	13,500	17,800	12,100	6,900	8,100	1,600	6,200	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net loss attributable to partners
-48,300	21,800	8,700	199,400	-4,900	40,500	-24,300	-40,600	15,100	-141,100	-50,500	-19,500	-43,300	-82,600	-10,000	-51,200	-101,200	-1,414,500	-226,900	-40,000	8,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Subordinated unitholders’ interest in net income
-	-	100	1,200	-	-100	0	0	100	-	-	-	0	-	0	0	0	-	-5,400	-900	200	900	0	-100	500	-200	-200	100	600	-	700	400	-	-	-	-	-	-	-	-	-	-	-
Non-managing general partner and affiliates interest in net income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	12,600
Common unitholders’ interest in net loss
-48,300	21,700	8,600	198,200	-4,900	40,600	-24,300	-40,600	15,000	-141,100	-50,500	-19,500	-43,300	-82,600	-10,000	-51,200	-101,200	-1,420,600	-221,500	-39,100	8,100	37,500	2,800	-4,300	19,100	8,500	-8,100	1,500	4,500	1,300	5,300	3,000	40,700	-4,000	-50,200	-35,500	36,600	66,700	11,600	12,400	21,300	16,500	-26,900
Earnings Per Share [Abstract]
Basic (in dollars per share)
-0.66	-	0.12	2.76	-0.07	-	-0.34	-0.57	0.21	-	-0.72	-0.28	-0.62	-	-0.14	-0.74	-1.47	-	-11.78	-2.14	0.44	-	0.02	-0.02	0.11	-	-0.05	0.03	-	-	-	-	-	-	-	-	0.33	0.82	-	0.34	0.60	0.47	-0.48
Diluted (in dollars per share)
-0.66	-	0.12	2.58	-0.07	-	-0.34	-0.57	0.21	-	-0.72	-0.28	-0.62	-	-0.14	-0.74	-1.47	-	-11.76	-2.14	0.44	-	0.02	-0.02	0.11	-	-0.05	0.03	-	-	-	-	-	-	-	-	0.30	0.72	-	0.26	0.44	0.35	-0.48
Weighted-average limited partners’ units outstanding:
Basic (units)
72,900	71,800	71,800	71,800	71,800	71,235	71,200	71,200	71,165	70,123	69,725	69,655	69,697	69,062	69,050	69,044	68,912	68,534	18,834	18,284	18,280	-473,211	182,014	182,116	181,885	-210,626	166,720	52,459	35,103	128,769	35,103	35,103	125,743	122,556	-112,306,488	112,538,000	109,797	81,619	36,109	35,837	35,655	35,303	55
Dilutive units (units)
0	5,500	3,700	11,200	0	-789	0	0	789	0	0	0	0	0	0	0	0	-1,317	439	439	439	-11,408	4,388	4,388	4,388	-11,408	4,388	4,388	4,388	2,813	4,388	4,388	5,851	0	-35,538,192	35,562,457	11,865	11,678	12,189	12,371	12,324	12,220	-
Diluted (units)
72,900	77,300	75,500	83,000	71,800	70,446	71,200	71,200	71,954	70,123	69,725	69,655	69,697	69,062	69,050	69,044	68,912	67,217	19,273	18,723	18,719	-484,619	186,402	186,504	186,273	-222,034	171,108	56,847	39,491	131,582	39,491	39,491	131,594	122,556	-112,282,223	112,538,000	121,662	93,297	48,298	48,208	47,979	47,523	55
Gathering and Processing Segment [Member]
Revenues
214,900	-	257,800	199,700	182,300	-	242,300	255,500	340,300	-	434,400	325,300	293,100	-	206,100	199,100	162,500	251,700	275,300	263,300	260,900	-	529,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Revenue
108,300	-	164,100	108,900	138,000	-	205,100	208,800	287,700	-	378,600	-	-	-	0	0	100	-	200	100	200	-	100	-	-	-	-	-	0	0	10,300	7,400	184,600	178,800	224,900	164,000	366,700	288,400	129,100	113,300	368,200	252,300	81,300
Operations and maintenance
27,000	-	27,500	24,600	18,100	-	17,200	17,800	17,700	-	16,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and Administrative Expense
0	-	0	0	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
-1,000	-	-100	-200	-1,800	-	-2,200	0	100	-	-3,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill, Impairment Loss
80,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Acquisition
-	-	-	209,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings from unconsolidated affiliates, net
800	-	-500	-2,800	-200	-	5,600	4,500	5,700	-	4,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Marketing Supply and Logistics
Revenues
509,500	-	561,700	478,800	645,100	655,500	684,400	579,900	770,500	-	515,000	421,500	430,200	501,200	271,300	257,400	206,500	204,500	179,300	196,500	277,200	-	312,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Revenue
425,900	-	493,200	428,300	557,600	-	622,500	516,500	678,000	-	479,700	-	-	965,100	11,400	11,800	14,700	-	12,000	14,000	15,500	-	19,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operations and maintenance
9,200	-	7,400	9,200	9,500	-	11,700	13,300	16,000	-	18,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and Administrative Expense
0	-	0	0	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
0	-	0	0	-200	-	-2,500	-24,400	200	-	600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Acquisition
-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill, Impairment Loss
0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings from unconsolidated affiliates, net
0	-	0	0	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Storage and Transportation
Revenues
3,500	-	4,100	4,900	7,800	-	3,500	5,100	4,200	-	6,200	8,500	10,000	33,800	18,300	53,800	59,400	65,200	65,000	68,500	67,600	100,000	65,800	47,800	51,000	75,800	48,800	6,300	0	67,800	0	0	63,100	59,200	-	-	-	-	-	-	-	-	-
Cost of Revenue
200	-	100	0	0	-	-100	100	100	-	200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operations and maintenance
1,400	-	1,100	900	1,000	-	700	800	800	-	1,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and Administrative Expense
0	-	0	0	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
0	-	0	0	0	-	0	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Acquisition
-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill, Impairment Loss
0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings from unconsolidated affiliates, net
4,700	-	10,900	6,500	7,100	-	9,500	7,500	6,700	-	7,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Product
Revenues
606,500	717,400	710,700	579,600	747,600	689,500	845,000	749,600	1,025,600	1,136,800	855,300	746,800	723,300	666,900	477,400	456,500	369,000	456,200	454,600	459,800	538,100	-	841,900	-	-	-	-	-	-	-	-	-	-	-	174,600	168,300	180,100	168,900	120,800	123,800	139,600	129,400	99,500
Revenue from Related Parties
7,300	100	300	1,300	1,200	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Costs of product/services sold
524,600	639,900	646,800	529,500	653,500	559,000	770,800	681,800	938,900	1,085,800	843,300	713,700	666,700	614,700	455,200	436,300	345,700	399,400	431,800	440,100	508,700	-	814,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Service
Revenues
121,400	122,300	112,900	103,800	87,600	78,900	85,200	90,900	89,400	164,000	100,300	79,400	75,000	332,800	72,500	69,700	75,700	75,700	79,400	82,400	88,400	83,600	87,300	82,700	78,600	21,200	47,000	46,500	46,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenue from Related Parties
200	0	0	0	0	100	300	300	300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Costs of product/services sold
6,600	8,500	6,800	6,800	7,700	8,000	11,000	11,400	13,800	13,800	11,500	11,900	12,700	12,600	11,500	13,700	17,700	16,800	17,400	19,400	21,000	-	29,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Crestwood Midstream Partners LP
Revenues
727,900	839,700	823,600	683,400	835,200	768,400	930,200	840,500	1,115,000	-	955,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenue from Related Parties
200	-	0	0	0	-	300	300	300	-	500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Product costs - related party (Note 11)
3,200	6,300	3,800	900	34,400	43,700	45,700	32,200	13,100	-	3,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of Revenue
534,400	654,700	657,400	537,200	695,600	610,700	827,500	725,400	965,800	-	858,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operations and maintenance
37,600	39,500	36,000	34,700	28,600	29,800	29,600	31,900	34,500	-	35,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General and Administrative Expense
13,500	17,600	23,700	20,900	36,000	13,600	24,600	22,500	22,800	-	21,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation, amortization and accretion
59,600	58,700	55,100	52,700	43,400	43,500	42,700	47,400	47,800	-	50,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
-1,000	-4,100	-100	0	-2,000	-900	-3,600	-24,400	300	-	-6,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill, Impairment Loss
80,300	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total expenses
192,000	119,900	114,900	-101,100	110,000	87,800	100,500	126,200	104,800	-	114,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating income (loss)
1,500	65,100	51,300	247,300	29,600	69,900	2,200	-11,100	44,400	-	-17,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings from unconsolidated affiliates, net
5,500	11,800	10,400	3,700	6,900	13,800	15,100	12,000	12,400	-	11,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest and debt expense, net
32,600	32,100	30,600	27,800	24,900	25,400	25,100	24,300	24,400	-	24,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
-25,600	44,900	31,200	222,900	11,600	57,500	-7,800	-23,500	32,400	-	-29,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss) Attributable to Noncontrolling Interest
9,900	10,300	9,900	10,600	4,000	4,100	4,100	4,000	4,000	-	6,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income (Loss) Attributable to Parent
-35,500	34,600	21,300	212,300	7,600	53,400	-11,900	-27,500	28,400	-	-36,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
CMLP
Gain (Loss) on Acquisition
-	-	0	209,400	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Extinguishment of Debt
-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income (loss) before income taxes
-	-	31,100	223,200	-	-	-7,800	-23,400	-	-	-29,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense (Benefit)
-	-	-100	300	-	-	0	100	-	-	100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-