XML 21 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Changes in Members Equity - USD ($)
$ in Millions
VEX Pipeline
Devon Energy Corporation
VEX Pipeline
Common Units
Devon Energy Corporation
Non-Controlling Interest
Total
Member equity, beginning balance (Predecessor) at Dec. 31, 2013           $ 1,783.7
Member equity, beginning balance at Dec. 31, 2013           1,783.7
Increase (Decrease) in Members' Equity            
Distributions to the Predecessor | Predecessor           (71.9)
Distributions to the Predecessor           (71.9)
Issuance of units for reorganization of predecessor equity | Predecessor           (1,747.3)
Issuance of units for reorganization of predecessor equity     $ 941.7   $ 805.6  
Issuance of units for reorganization of predecessor equity (in units)     115,500,000      
Issuance of common units for acquisition of Company     $ 1,822.6   2,847.7 4,670.3
Issuance of common units for acquisition of Company (in units)     48,500,000      
Elimination of deferred taxes attributable to non-controlling interest in predecessor equity         204.9 204.9
Issuance of common units by the Partnership         412.0 412.0
Change in equity due to issuance of units by the Partnership     $ (1.1)   1.8 0.7
Conversion of restricted units for common, net of units withheld for taxes     $ (1.2)   0.1 (1.1)
Conversion of restricted units for common, net of units withheld for taxes (in units)     100,000      
Non-controlling partner's impact of conversion of restricted units and options         (0.3) (0.3)
Unit-based compensation     $ 10.6   9.0 19.6
Distribution to members     (89.0)     (89.0)
Distribution to non-controlling interest         (204.3) (204.3)
Purchase of non-controlling interest     0.2   (12.7) (12.5)
Non-controlling interest contribution         6.3 6.3
Acquisition $ 105.7 $ 105.7        
Net income (loss) | Predecessor           35.5
Net income (loss)     90.5 $ (2.0) 126.7 250.7
Member equity, end balance at Dec. 31, 2014     $ 2,774.3 103.7 4,196.8 7,074.8
Units outstanding, end balance (in units) at Dec. 31, 2014     164,100,000      
Increase (Decrease) in Members' Equity            
Issuance of common units by the Partnership         384.4 384.4
Change in equity due to issuance of units by the Partnership     $ 8.5   (13.7) (5.2)
Conversion of restricted units for common, net of units withheld for taxes     $ (2.9)     (2.9)
Conversion of restricted units for common, net of units withheld for taxes (in units)     100,000      
Non-controlling partner's impact of conversion of restricted units and options         (2.5) (2.5)
Unit-based compensation     $ 18.5   17.6 36.1
Distribution to members     (162.8)     (162.8)
Distribution to non-controlling interest         (359.5) (359.5)
Non-controlling interest contribution         (16.4) (16.4)
Adjustment related to mandatory redemption of E2 non- controlling interest         (5.4) (5.4)
Redeemable non-controlling interest         (7.0) (7.0)
Contributions from Devon to the Company     7.1     7.1
Contribution from Devon to the Partnership       25.6 2.2 27.8
Distribution attributable to VEX interests transferred (Note 3)       (131.1) (35.6) (166.7)
Net income (loss)     (357.0) $ 1.8 (1,054.5) (1,409.7)
Member equity, end balance at Dec. 31, 2015     $ 2,285.7   3,139.2 $ 5,424.9
Units outstanding, end balance (in units) at Dec. 31, 2015     164,200,000     164,242,160
Increase (Decrease) in Members' Equity            
Issuance of common units by the Partnership         167.5 $ 167.5
Issuance of Preferred Units by the Partnership         724.1 724.1
Change in equity due to issuance of units by the Partnership     $ 11.8   (18.9) (7.1)
Conversion of restricted units for common, net of units withheld for taxes     $ (1.2)     (1.2)
Conversion of restricted units for common, net of units withheld for taxes (in units)     200,000      
Non-controlling partner's impact of conversion of restricted units and options         (1.2) (1.2)
Unit-based compensation     $ 15.1   15.2 30.3
Distribution to members     (185.4)     (185.4)
Distribution to non-controlling interest         (382.4) (382.4)
Non-controlling interest contribution         167.9 167.9
Contributions from Devon to the Company         1.5 1.5
Issuance of common units     $ 214.9     214.9
Issuance of common units (in units)     15,600,000      
Net income (loss)     $ (460.0)   (428.2) (888.2)
Member equity, end balance at Dec. 31, 2016     $ 1,880.9   $ 3,384.7 $ 5,265.6
Units outstanding, end balance (in units) at Dec. 31, 2016     180,000,000     180,049,316