XML 28 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONSOLIDATED AND COMBINED CARVE-OUT STATEMENTS OF CHANGES IN MEMBERS' CAPITAL / OWNER'S AND DROPDOWN COMPANIES' EQUITY - USD ($)
$ in Millions
Total
Common Units
Subordinated Units
Seadrill Member
Total Before Non- Controlling interest
Non- controlling Interest
Consolidated balance, beginning of period at Dec. 31, 2012 $ 1,424.4     $ 226.8    
Increase (Decrease) in Partners' Capital [Roll Forward]            
Movement in invested equity (112.4)     (62.3) $ (62.3) $ (50.1)
Acquisition of dropdown companies from Seadrill (1,794.0)     (831.5) (831.5) (962.5)
Deemed distribution to Seadrill for the acquisition of dropdown companies 1,306.6     609.7 609.7 696.9
Allocation of deemed distribution to Seadrill for the acquisition of dropdown companies (1,306.6) $ (609.7)     (609.7) (696.9)
Equity contribution from Seadrill to Seadrill Operating LP 511.1         511.1
Units issued by Seadrill Capricorn Holdings LLC to Seadrill Limited 338.8         338.8
Common units issued to Seadrill for the acquisition of the T-16 106.9 106.9     106.9  
Common units issued to Seadrill and public - (net of transaction costs of $15.3m) 464.8 464.8     464.8  
Capital injection due to forgiveness of related party payables 40.5 9.9 $ 6.6   16.5 24.0
Consolidated and Combined carve-out net income 415.4 53.4 33.7 57.3 144.4 271.0
Cash Distributions paid (140.9) (39.2) (25.2)   (64.4) (76.5)
Consolidated balance, end of period at Dec. 31, 2013 1,254.6 280.2 18.8 0.0 299.0 955.6
Increase (Decrease) in Partners' Capital [Roll Forward]            
Units issued by Seadrill Capricorn Holdings LLC to Seadrill Limited 570.3         570.3
Common units issued to Seadrill and public - (net of transaction costs of $15.3m) 937.8 937.8     937.8  
Consolidated and Combined carve-out net income 314.6 102.2 26.8 9.2 138.2 176.4
Cash Distributions paid           (493.0)
Purchase of non-controlling interest (372.8) (279.6)     (279.6) (93.2)
Cash Distributions (660.2) (127.3) (33.9) (6.0) (167.2)  
Consolidated balance, end of period at Dec. 31, 2014 2,044.3 913.3 11.7 3.2 928.2 1,116.1
Increase (Decrease) in Partners' Capital [Roll Forward]            
Consolidated and Combined carve-out net income 488.4 203.0 44.7 9.5 257.2 231.2
Cash Distributions paid           (214.2)
Cash Distributions (435.3) (170.8) (37.6) (12.7) (221.1)  
Consolidated balance, end of period at Dec. 31, 2015 $ 2,097.4 $ 945.5 $ 18.8 $ 0.0 $ 964.3 $ 1,133.1