XML 21 R4.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF INCOME - USD ($)
shares in Millions, $ in Millions
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenue      
Third parties $ 222.8 [1] $ 155.0 [2] $ 65.0 [2]
Related parties 103.7 [1] 95.3 [2] 82.8 [2]
Total revenue 326.5 [1] 250.3 [2] 147.8 [2]
Costs and expenses      
Operations and maintenance - third parties 46.3 [1] 41.6 [2] 45.3 [2]
Operations and maintenance - related parties 18.5 [1] 21.7 [2] 18.7 [2]
Loss (gain) from disposition of fixed assets 0.0 [1] 0.2 [2] (20.8) [2]
General and administrative - third parties 10.2 [1] 3.4 [2] 1.3 [2]
General and administrative - related parties [3] 24.6 [1] 17.0 [2] 13.9 [2]
Depreciation, amortization and accretion 21.6 [1] 18.4 [2] 13.7 [2]
Property and other taxes 7.5 [1] 6.2 [2] 5.1 [2]
Total costs and expenses 128.7 [1] 108.5 [2] 77.2 [2]
Operating income 197.8 [1] 141.8 [2] 70.6 [2]
Income from equity investments 70.1 [1] 6.7 [2] 0.0 [2]
Dividend income from investment 9.2 [1] 0.8 [2] 0.0 [2]
Investment, dividend and other income 79.3 [1] 7.5 [2] 0.0 [2]
Interest expense, net 4.3 [1] 0.2 [2] 0.0 [2]
Income before income taxes 272.8 [1] 149.1 [2] 70.6 [2]
Income tax expense (benefit) (0.1) [1] 0.2 [2] 0.1 [2]
Net income [2] 272.9 [1] 148.9 $ 70.5
Less: Net income attributable to the Predecessors 39.3 [1] 124.1 [2]  
Less: Net income attributable to noncontrolling interests 66.5 [1] 11.4 [2]  
Net income attributable to the Partnership 167.1 [1] 13.4 [2]  
General Partner's interest in net income attributable to the Partnership 5.0 [1] 0.3 [2]  
Limited Partners' interest in net income attributable to the Partnership $ 162.1 [1] $ 13.1 [2]  
Net income per Limited Partner Unit - Basic and Diluted (in dollars):      
Cash distribution paid per limited partner unit (in dollars): $ 0.7900 [1] $ 0.1042 [2]  
Weighted average Limited Partner Units outstanding - Basic and Diluted (in millions):      
Weighted average limited partner units - Diluted 143.8 137.7  
Common Units      
Net income per Limited Partner Unit - Basic and Diluted (in dollars):      
Net income subsequent to the Offering per limited partner unit - Basic $ 1.16 [1] $ 0.10 [2]  
Net income subsequent to the Offering per limited partner unit - Diluted $ 1.13 [1] $ 0.10 [2]  
Common Units | Shell Pipeline Company L P      
Weighted average Limited Partner Units outstanding - Basic and Diluted (in millions):      
Weighted average limited partner units - Basic 21.5 [1] 21.5 [2]  
Weighted average limited partner units - Diluted 21.5 [1] 21.5 [2]  
Subordinated Units      
Net income per Limited Partner Unit - Basic and Diluted (in dollars):      
Net income subsequent to the Offering per limited partner unit - Basic $ 1.14 [1] $ 0.10 [2]  
Net income subsequent to the Offering per limited partner unit - Diluted $ 1.13 [1] $ 0.10 [2]  
Subordinated Units | Shell Pipeline Company L P      
Costs and expenses      
Net income $ 76.6 $ 6.5  
Weighted average Limited Partner Units outstanding - Basic and Diluted (in millions):      
Weighted average limited partner units - Basic 67.5 [1] 67.5 [2]  
Weighted average limited partner units - Diluted 67.5 [1] 67.5 [2]  
Common unitholders - public      
Costs and expenses      
Net income $ 61.1 $ 4.5  
Weighted average Limited Partner Units outstanding - Basic and Diluted (in millions):      
Weighted average limited partner units - Basic 51.9 [1] 46.0 [2] [2]
Weighted average limited partner units - Diluted 54.1 [1] 46.0 [2]  
Common unitholders - public | Shell Pipeline Company L P      
Costs and expenses      
Net income $ 24.4 $ 2.1  
[1] The 2015 financial information has been retrospectively adjusted for the acquisition of the Shell Auger and Lockport Operations from January 1, 2015 through September 30, 2015.
[2] Prior period financial information has been retrospectively adjusted for the acquisition of the Shell Auger and Lockport Operations.
[3] For 2015 and 2014, we incurred $7.4 million and $3.5 million, respectively, under the Management Agreement and $8.5 million and $1.4 million, respectively, under the Omnibus Agreement for general and administrative services.