XML 20 R9.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands, shares in Millions
Total
Preferred Units [Member]
Preferred Partner [Member]
Units [Member]
Limited Partners [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Non-controlling Interests [Member]
Common Stock [Member]
Beginning balance, units at Dec. 31, 2018   14.0   56.1        
Beginning balance at Dec. 31, 2018 $ 5,538,000   $ 548,000   $ 1,804,000 $ (6,000) $ 3,192,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Issuance of common units (in units)       0.1        
Issuance of common units - net 1,000       1,000      
Net income (loss) (121,000)   6,000   (22,000)   (105,000)  
Other comprehensive income (loss) (5,000)         (2,000) (3,000)  
Related party contributions 1,000           1,000  
Related party distributions (51,000)           (51,000)  
Other differential membership investment activity 24,000           24,000  
Changes in non-economic ownership interests (6,000)           (6,000)  
Payments to Class B noncontrolling interests investors (5,000)           (5,000)  
Distributions to unitholders [1] (32,000)   (6,000)   (26,000)      
Other 1,000           1,000  
Ending balance, units at Mar. 31, 2019   14.0   56.2        
Ending balance at Mar. 31, 2019 5,345,000   548,000   1,757,000 (8,000) 3,048,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Distributions per common unit (usd per share)               $ 0.4650
Beginning balance, units at Dec. 31, 2018   14.0   56.1        
Beginning balance at Dec. 31, 2018 5,538,000   548,000   1,804,000 (6,000) 3,192,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income (loss) (244,000)              
Other comprehensive income (loss) (5,000)              
Ending balance, units at Jun. 30, 2019   14.0   56.2        
Ending balance at Jun. 30, 2019 6,500,000   548,000   1,704,000 (8,000) 4,256,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Accrued preferred distributions 6,000              
Beginning balance, units at Mar. 31, 2019   14.0   56.2        
Beginning balance at Mar. 31, 2019 5,345,000   548,000   1,757,000 (8,000) 3,048,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Issuance of common units - net 1,000       1,000      
Acquisition of subsidiaries with noncontrolling ownership interests 472,000           472,000  
Net income (loss) (124,000)   6,000   (28,000)   (102,000)  
Other comprehensive income (loss) 0              
Related party note receivable 1,000           1,000  
Related party contributions 11,000           11,000  
Related party distributions (56,000)           (56,000)  
Other differential membership investment activity (8,000)           (8,000)  
Payments to Class B noncontrolling interests investors (3,000)           (3,000)  
Sale of Class B noncontrolling interest - net 893,000           893,000  
Distributions to unitholders [1] (33,000)   (6,000)   (27,000)      
Other 1,000       1,000      
Ending balance, units at Jun. 30, 2019   14.0   56.2        
Ending balance at Jun. 30, 2019 $ 6,500,000   548,000   1,704,000 (8,000) 4,256,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Distributions per common unit (usd per share)               0.4825
Beginning balance, units at Dec. 31, 2019 65.5 4.7   65.5        
Beginning balance at Dec. 31, 2019 $ 7,066,000   183,000   2,008,000 (8,000) 4,883,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income (loss) (720,000)   2,000   (222,000)   (500,000)  
Other comprehensive income (loss) 0              
Related party contributions 3,000           3,000  
Related party distributions (62,000)           (62,000)  
Other differential membership investment activity 40,000           40,000  
Payments to Class B noncontrolling interests investors (10,000)           (10,000)  
Distributions to unitholders [2] (37,000)   (2,000)   (35,000)      
Other (1,000)       (1,000)   0  
Ending balance, units at Mar. 31, 2020   4.7   65.5        
Ending balance at Mar. 31, 2020 $ 6,279,000   183,000   1,750,000 (8,000) 4,354,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Distributions per common unit (usd per share)               0.5350
Beginning balance, units at Dec. 31, 2019 65.5 4.7   65.5        
Beginning balance at Dec. 31, 2019 $ 7,066,000   183,000   2,008,000 (8,000) 4,883,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income (loss) (593,000)              
Other comprehensive income (loss) $ 1,000              
Ending balance, units at Jun. 30, 2020 65.5 4.7   65.5        
Ending balance at Jun. 30, 2020 $ 6,283,000   183,000   1,759,000 (8,000) 4,349,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Accrued preferred distributions 2,000              
Beginning balance, units at Mar. 31, 2020   4.7   65.5        
Beginning balance at Mar. 31, 2020 6,279,000   183,000   1,750,000 (8,000) 4,354,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income (loss) 127,000   2,000   47,000   78,000  
Other comprehensive income (loss) 1,000           1,000  
Related party note receivable 1,000           1,000  
Related party contributions 2,000           2,000  
Related party distributions (69,000)           (69,000)  
Other differential membership investment activity (8,000)           (8,000)  
Payments to Class B noncontrolling interests investors (11,000)           (11,000)  
Distributions to unitholders [2] (38,000)   (2,000)   (36,000)      
Other $ (1,000)       (2,000)   1,000  
Ending balance, units at Jun. 30, 2020 65.5 4.7   65.5        
Ending balance at Jun. 30, 2020 $ 6,283,000   $ 183,000   $ 1,759,000 $ (8,000) $ 4,349,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Distributions per common unit (usd per share)               $ 0.5550
[1] Distributions per common unit of $0.4825 and $0.4650 were paid during the three months ended June 30, 2019 and March 31, 2019, respectively.
[2] Distributions per common unit of $0.5550 and $0.5350 were paid during the three months ended June 30, 2020 and March 31, 2020, respectively. At June 30, 2020, $2 million of preferred unit distributions were accrued and are payable in August 2020.