XML 18 R8.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statement of Changes in Members' Equity - USD ($)
$ in Millions
Total
Common Units
Accumulated Other Comprehensive Loss
Non-Controlling Interest
Redeemable Non-Controlling Interest (Temporary Equity)
Member equity, beginning balance at Dec. 31, 2019 $ 3,806.1 $ 2,135.5 $ (11.0) $ 1,681.6  
Units outstanding, beginning balance (in shares) at Dec. 31, 2019   487,800,000      
Increase (Decrease) in Members' Equity          
Conversion of restricted units for common units, net of units withheld for taxes (4.0) $ (4.0)   0.0  
Conversion of restricted units for common units, net of units withheld for taxes (in shares)   1,300,000      
Unit-based compensation 12.3 $ 12.3   0.0  
Contributions from non-controlling interests 37.1     37.1  
Distributions (117.7) (93.3)   (24.4) $ (0.3)
Unrealized gain (loss) on designated cash flow hedge [1] (13.1)   (13.1)    
Fair value adjustment related to redeemable non-controlling interest 0.7 0.7     (0.9)
Net income (loss) (260.4) (286.8)   26.4 0.0
Member equity, end balance at Mar. 31, 2020 3,461.0 $ 1,764.4 (24.1) 1,720.7  
Units outstanding, end balance (in shares) at Mar. 31, 2020   489,100,000      
Redeemable noncontrolling interest, beginning balance at Dec. 31, 2019         5.2
Increase (Decrease) in Temporary Equity          
Distributions (117.7) $ (93.3)   (24.4) (0.3)
Fair value adjustment related to redeemable non-controlling interest 0.7 0.7     (0.9)
Redemption of non-controlling interest         (4.0)
Redeemable noncontrolling interest, ending balance at Mar. 31, 2020         0.0
Member equity, beginning balance at Dec. 31, 2019 3,806.1 $ 2,135.5 (11.0) 1,681.6  
Units outstanding, beginning balance (in shares) at Dec. 31, 2019   487,800,000      
Increase (Decrease) in Members' Equity          
Unrealized gain (loss) on designated cash flow hedge [2] (11.6)        
Member equity, end balance at Jun. 30, 2020 3,429.6 $ 1,728.5 (22.6) 1,723.7  
Units outstanding, end balance (in shares) at Jun. 30, 2020   489,500,000      
Redeemable noncontrolling interest, beginning balance at Dec. 31, 2019         5.2
Redeemable noncontrolling interest, ending balance at Jun. 30, 2020         0.0
Member equity, beginning balance at Mar. 31, 2020 3,461.0 $ 1,764.4 (24.1) 1,720.7  
Units outstanding, beginning balance (in shares) at Mar. 31, 2020   489,100,000      
Increase (Decrease) in Members' Equity          
Conversion of restricted units for common units, net of units withheld for taxes (0.3) $ (0.3)   0.0  
Conversion of restricted units for common units, net of units withheld for taxes (in shares)   400,000      
Unit-based compensation 6.8 $ 6.8   0.0  
Contributions from non-controlling interests 13.2     13.2  
Distributions (82.4) (46.5)   (35.9)  
Unrealized gain (loss) on designated cash flow hedge [3] 1.5 [2]   1.5    
Net income (loss) 29.8 4.1   25.7 0.0
Member equity, end balance at Jun. 30, 2020 3,429.6 $ 1,728.5 (22.6) 1,723.7  
Units outstanding, end balance (in shares) at Jun. 30, 2020   489,500,000      
Redeemable noncontrolling interest, beginning balance at Mar. 31, 2020         0.0
Increase (Decrease) in Temporary Equity          
Distributions (82.4) $ (46.5)   (35.9)  
Redeemable noncontrolling interest, ending balance at Jun. 30, 2020         0.0
Member equity, beginning balance at Dec. 31, 2020 $ 3,213.0 $ 1,508.8 (15.3) 1,719.5  
Units outstanding, beginning balance (in shares) at Dec. 31, 2020 489,381,149 489,400,000      
Increase (Decrease) in Members' Equity          
Conversion of restricted units for common units, net of units withheld for taxes $ (1.2) $ (1.2)      
Conversion of restricted units for common units, net of units withheld for taxes (in shares)   700,000      
Unit-based compensation 6.5 $ 6.5      
Contributions from non-controlling interests 0.9     0.9  
Distributions (72.9) (47.1)   (25.8) (0.2)
Unrealized gain (loss) on designated cash flow hedge [4] 3.6   3.6    
Fair value adjustment related to redeemable non-controlling interest (0.1) (0.1)     0.2
Net income (loss) 12.6 (12.7)   25.3  
Member equity, end balance at Mar. 31, 2021 3,162.4 $ 1,454.2 (11.7) 1,719.9  
Units outstanding, end balance (in shares) at Mar. 31, 2021   490,100,000      
Redeemable noncontrolling interest, beginning balance at Dec. 31, 2020         0.0
Increase (Decrease) in Temporary Equity          
Distributions (72.9) $ (47.1)   (25.8) (0.2)
Fair value adjustment related to redeemable non-controlling interest (0.1) (0.1)     0.2
Redeemable noncontrolling interest, ending balance at Mar. 31, 2021         0.0
Member equity, beginning balance at Dec. 31, 2020 $ 3,213.0 $ 1,508.8 (15.3) 1,719.5  
Units outstanding, beginning balance (in shares) at Dec. 31, 2020 489,381,149 489,400,000      
Increase (Decrease) in Members' Equity          
Unrealized gain (loss) on designated cash flow hedge [2] $ 7.3        
Common units repurchased (in shares) (317,751)        
Member equity, end balance at Jun. 30, 2021 $ 3,098.0 $ 1,390.1 (8.0) 1,715.9  
Units outstanding, end balance (in shares) at Jun. 30, 2021 489,854,915 489,900,000      
Redeemable noncontrolling interest, beginning balance at Dec. 31, 2020         0.0
Redeemable noncontrolling interest, ending balance at Jun. 30, 2021         0.0
Member equity, beginning balance at Mar. 31, 2021 $ 3,162.4 $ 1,454.2 (11.7) 1,719.9  
Units outstanding, beginning balance (in shares) at Mar. 31, 2021   490,100,000      
Increase (Decrease) in Members' Equity          
Conversion of restricted units for common units, net of units withheld for taxes (0.2) $ (0.2)      
Conversion of restricted units for common units, net of units withheld for taxes (in shares)   100,000      
Unit-based compensation 6.4 $ 6.4      
Contributions from non-controlling interests 1.0     1.0  
Distributions (82.7) (46.7)   (36.0) 0.0
Unrealized gain (loss) on designated cash flow hedge [5] 3.7 [2]   3.7    
Common units repurchased $ (2.0) $ (2.0)      
Common units repurchased (in shares) (317,751) (300,000)      
Net income (loss) $ 9.4 $ (21.6)   31.0  
Member equity, end balance at Jun. 30, 2021 $ 3,098.0 $ 1,390.1 $ (8.0) 1,715.9  
Units outstanding, end balance (in shares) at Jun. 30, 2021 489,854,915 489,900,000      
Redeemable noncontrolling interest, beginning balance at Mar. 31, 2021         0.0
Increase (Decrease) in Temporary Equity          
Distributions $ (82.7) $ (46.7)   $ (36.0) 0.0
Redeemable noncontrolling interest, ending balance at Jun. 30, 2021         $ 0.0
[1] Includes a tax benefit of $4.0 million.
[2] Includes a tax expense of $1.1 million and a tax expense of $0.5 million for the three months ended June 30, 2021 and 2020, respectively, and a tax expense of $2.2 million and a tax benefit of $3.5 million for the six months ended June 30, 2021 and 2020, respectively.
[3] Includes a tax expense of $0.5 million.
[4] Includes a tax expense of $1.1 million.
[5] Includes a tax expense of $1.1 million.