XML 42 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions - Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenue        
Third parties $ 46.1 $ 65.0 [1] $ 149.8 $ 165.1 [1]
Related parties 21.8 31.2 [1] 65.9 76.8 [1]
Total revenue 67.9 96.2 [1] 215.7 241.9 [1]
Costs and expenses        
Operations and maintenance – third parties 11.4 12.2 [1] 33.1 32.0 [1]
Operations and maintenance – related parties 5.3 4.5 [1] 15.9 14.2 [1]
General and administrative – third parties 2.2 1.8 [1] 6.2 6.8 [1]
General and administrative – related parties 5.7 6.3 [1] 17.3 17.8 [1]
Depreciation, amortization and accretion 6.0 5.4 [1] 17.7 16.0 [2]
Property and other taxes 1.3 0.9 [1] 6.4 7.6 [1]
Total costs and expenses 31.9 31.1 [1] 96.6 94.4 [1]
Operating income 36.0 65.1 [1] 119.1 147.5 [1]
Income from equity investments 21.4 24.1 [1] 70.2 47.4 [1]
Dividend income from investment 4.2 2.7 [1] 11.6 6.6 [1]
Other income 0.0 0.1 [1] 0.0 1.1 [1]
Investment, dividend and other income 25.6 26.9 [1] 81.8 55.1 [1]
Interest expense, net 2.8 1.7 [1] 7.8 2.2 [1]
Income before income taxes 58.8 90.3 [1] 193.1 200.4 [1]
Income tax expense 0.0 (0.3) [1] 0.0 0.0 [1]
Net income 58.8 90.6 [1] 193.1 200.4 [1],[2]
Less: Net income attributable to Parent 0.0 16.2 [1] 0.0 39.3 [1]
Less: Net income attributable to noncontrolling interests 2.5 20.1 [1] 17.7 51.0 [1]
Net income attributable to the Partnership $ 56.3 54.3 [1] $ 175.4 110.1 [1]
Pecten        
Revenue        
Third parties   65.0   165.1
Related parties   31.2   76.8
Total revenue   96.2   241.9
Costs and expenses        
Operations and maintenance – third parties   12.2   32.0
Operations and maintenance – related parties   4.5   14.2
General and administrative – third parties   1.8   6.8
General and administrative – related parties   6.3   17.8
Depreciation, amortization and accretion   5.4   16.0
Property and other taxes   0.9   7.6
Total costs and expenses   31.1   94.4
Operating income   65.1   147.5
Income from equity investments   24.1   47.4
Dividend income from investment   2.7   6.6
Other income   0.1   1.1
Investment, dividend and other income   26.9   55.1
Interest expense, net   1.7   2.2
Income before income taxes   90.3   200.4
Income tax expense   (0.3)   0.0
Net income   90.6   200.4
Less: Net income attributable to Parent   16.2   39.3
Less: Net income attributable to noncontrolling interests   20.1   51.0
Net income attributable to the Partnership   54.3   110.1
Shell Midstream Partners, L.P. | Pecten        
Revenue        
Third parties   57.5   145.3
Related parties   14.9   36.4
Total revenue   72.4   181.7
Costs and expenses        
Operations and maintenance – third parties   9.2   23.8
Operations and maintenance – related parties   3.6   10.9
General and administrative – third parties   1.6   6.6
General and administrative – related parties   4.9   14.7
Depreciation, amortization and accretion   3.5   10.4
Property and other taxes   0.7   7.1
Total costs and expenses   23.5   73.5
Operating income   48.9   108.2
Income from equity investments   24.1   47.4
Dividend income from investment   2.7   6.6
Other income   0.1   1.1
Investment, dividend and other income   26.9   55.1
Interest expense, net   1.7   2.2
Income before income taxes   74.1   161.1
Income tax expense   (0.3)   0.0
Net income   74.4   161.1
Less: Net income attributable to Parent   0.0   0.0
Less: Net income attributable to noncontrolling interests   20.1   51.0
Net income attributable to the Partnership   54.3   110.1
Shell Auger and Lockport Operations | Pecten        
Revenue        
Third parties   7.5   19.8
Related parties   16.3   40.4
Total revenue   23.8   60.2
Costs and expenses        
Operations and maintenance – third parties   3.0   8.2
Operations and maintenance – related parties   0.9   3.3
General and administrative – third parties   0.2   0.2
General and administrative – related parties   1.4   3.1
Depreciation, amortization and accretion   1.9   5.6
Property and other taxes   0.2   0.5
Total costs and expenses   7.6   20.9
Operating income   16.2   39.3
Income from equity investments   0.0   0.0
Dividend income from investment   0.0   0.0
Other income   0.0   0.0
Investment, dividend and other income   0.0   0.0
Interest expense, net   0.0   0.0
Income before income taxes   16.2   39.3
Income tax expense   0.0   0.0
Net income   16.2   39.3
Less: Net income attributable to Parent   16.2   39.3
Less: Net income attributable to noncontrolling interests   0.0   0.0
Net income attributable to the Partnership   $ 0.0   $ 0.0
[1] (1) The 2015 financial information has been retrospectively adjusted for the acquisition of the Shell Auger and Lockport Operations.
[2] (1) The 2015 financial information has been retrospectively adjusted for the acquisition of the Shell Auger and Lockport Operations.