XML 92 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Equity Equity, Earnings Per Unit (Details)
$ / shares in Units, shares in Millions, $ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
USD ($)
$ / shares
shares
Sep. 30, 2016
USD ($)
$ / shares
shares
Sep. 30, 2017
USD ($)
$ / shares
shares
Sep. 30, 2016
USD ($)
$ / shares
shares
Dec. 31, 2016
USD ($)
Net earnings $ 97.0 $ 81.0 [1] $ 299.0 $ 242.0 [1]  
Special allocations of net earnings (“Special Allocations”) (a) [2] 0.0 (2.0) (1.0) (2.0)  
Net earnings, including Special Allocations 97.0 83.0 300.0 244.0  
Distributions greater than earnings $ (104.0) $ (48.0) $ 188.0 $ 118.0  
Common units - basic | shares 108.0 101.4 [1] 107.0 96.7 [1]  
Common units - diluted | shares [3] 108.1 101.4 [1] 107.1 96.8 [1]  
Common - basic | $ / shares $ 0.90 $ 0.46 [1] $ 2.05 $ 1.58 [1]  
Common - diluted | $ / shares $ 0.90 $ 0.46 [1] $ 2.05 $ 1.58 [1]  
Incentive Distribution, Distribution Split Marginal Percentage     50.00%    
Incentive Distribution, Minimum Distribution Level | $ / shares     0.3881    
Incentive Distribution, Distribution     $ 38.0   $ 12.5
Net Income (Loss) Attributable To Predecessors $ 0.0 $ (7.0) [1] 0.0 $ (21.0) [1]  
Common          
Special allocations of net earnings (“Special Allocations”) (a) [2] 0.0 (2.0) (1.0) (2.0)  
Limited partners’ distributions on common units [4] (201.0) (89.0) (407.0) (250.0)  
Distributions greater than earnings 104.0 40.0 186.0 95.0  
Participating Securities, Distributed and Undistributed Earnings (Loss), Basic 97.0 47.0 220.0 153.0  
General Partner          
General partner’s distributions 0.0 (3.0) (6.0) (7.0)  
General partner’s IDRs (b) [5] 0.0 (39.0) (75.0) (105.0)  
Distributions greater than earnings [6] 0.0 (8.0) (2.0) (23.0)  
Participating Securities, Distributed and Undistributed Earnings (Loss), Basic $ 0.0 $ 34.0 $ 79.0 $ 89.0  
[1] Adjusted to include the historical results of the Predecessors. See Note 1 for further discussion.
[2] Normal allocations according to percentage interests are made after giving effect, if any, to priority income allocations in an amount equal to incentive cash distributions fully allocated to the general partner and any special allocations. The adjustment reflects the special allocation to common units held by TLGP for the interest incurred in connection with borrowings on the Dropdown Credit Facility in lieu of using all cash on hand to fund the Alaska Storage and Terminalling Assets acquisition.
[3] Diluted net earnings per unit include the effects of potentially dilutive units on our common units, which consist of unvested service and performance phantom units.
[4] Distributions of earnings for limited partners’ common units is net of a $12.5 million waiver from Andeavor in connection with the WNRL Merger for the three and nine months ended September 30, 2017.
[5] IDRs entitled the general partner to receive increasing percentages, up to 50%, of quarterly distributions in excess of $0.3881 per unit per quarter. The amount above reflects earnings distributed to our general partner net of $38 million of IDRs waived by TLGP for the nine months ended September 30, 2017, respectively. See Note 11 of our Annual Report on Form 10-K for the year ended December 31, 2016 and Note 1 for further discussion related to IDRs.
[6] We have revised the historical allocation of general partner earnings to include the Predecessors’ losses of $7 million and $21 million for the three and nine months ended September 30, 2016, respectively. There were no Predecessor losses for the three and nine months ended September 30, 2017.