XML 44 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Divestitures - Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
[2]
Sep. 30, 2016
Revenue        
Third parties   $ 53.8   $ 174.9
Related parties   28.1   86.0
Total revenue $ 94.4 81.9 [1] $ 265.6 260.9 [1]
Costs and expenses        
Operations and maintenance – third parties 25.8 14.1 [1] 64.3 41.7 [1]
Operations and maintenance – related parties 8.4 7.5 [1] 26.6 22.6 [1]
General and administrative – third parties 1.0 2.2 [1] 5.6 6.4 [1]
General and administrative – related parties 8.6 7.4 [1] 25.2 22.3 [1]
Depreciation, amortization and accretion 8.9 9.1 [1] 28.0 [3] 27.1 [1],[4]
Property and other taxes 3.6 2.6 [1] 11.2 10.3 [1]
Total costs and expenses 56.3 42.9 [1] 160.9 130.4 [1]
Operating income 38.1 39.0 [1] 104.7 130.5 [1]
Income from equity investments 41.2 21.4 [1] 117.1 70.2 [1]
Dividend income from cost investments 4.8 4.2 [1] 18.3 11.6 [1]
Investment, dividend and other income 46.1 25.6 [1] 135.5 81.8 [1]
Interest expense, net 9.7 2.8 [1] 22.0 7.8 [1]
Income before income taxes 74.5 61.8 [1] 218.2 204.5 [1]
Income tax expense 0.0 0.0 [1] 0.0 0.0 [1]
Net income 74.5 61.8 [1] 218.2 [3],[5] 204.5 [1],[4]
Less: Net income attributable to Parent 0.0 3.0 [1] 3.0 11.4 [1]
Less: Net income attributable to noncontrolling interests 1.9 2.5 [1] 6.3 17.7 [1]
Net income attributable to the Partnership $ 72.6 56.3 [1] $ 208.9 175.4 [1]
Previously Reported        
Revenue        
Third parties   46.1   149.8
Related parties   21.8   65.9
Total revenue   67.9   215.7
Costs and expenses        
Operations and maintenance – third parties   11.4   33.1
Operations and maintenance – related parties   5.3   15.9
General and administrative – third parties   2.2   6.2
General and administrative – related parties   5.7   17.3
Depreciation, amortization and accretion   6.0   17.7
Property and other taxes   1.3   6.4
Total costs and expenses   31.9   96.6
Operating income   36.0   119.1
Income from equity investments   21.4   70.2
Dividend income from cost investments   4.2   11.6
Investment, dividend and other income   25.6   81.8
Interest expense, net   2.8   7.8
Income before income taxes   58.8   193.1
Income tax expense   0.0   0.0
Net income   58.8   193.1
Less: Net income attributable to Parent   0.0   0.0
Less: Net income attributable to noncontrolling interests   2.5   17.7
Net income attributable to the Partnership   56.3   175.4
Adjustment        
Revenue        
Third parties   7.7   25.1
Related parties   6.3   20.1
Total revenue   14.0   45.2
Costs and expenses        
Operations and maintenance – third parties   2.7   8.6
Operations and maintenance – related parties   2.2   6.7
General and administrative – third parties   0.0   0.2
General and administrative – related parties   1.7   5.0
Depreciation, amortization and accretion   3.1   9.4
Property and other taxes   1.3   3.9
Total costs and expenses   11.0   33.8
Operating income   3.0   11.4
Income from equity investments   0.0   0.0
Dividend income from cost investments   0.0   0.0
Investment, dividend and other income   0.0   0.0
Interest expense, net   0.0   0.0
Income before income taxes   3.0   11.4
Income tax expense   0.0   0.0
Net income   3.0   11.4
Less: Net income attributable to Parent   3.0   11.4
Less: Net income attributable to noncontrolling interests   0.0   0.0
Net income attributable to the Partnership   $ 0.0   $ 0.0
[1] Prior period financial information has been retrospectively adjusted for the acquisition of the Shell Delta, Na Kika and Refinery Gas Pipeline Operations.
[2] The financial information for the nine months ended September 30, 2017 reflects adjustments for the acquisition of the Shell Delta, Na Kika and Refinery Gas Pipeline Operations from January 1, 2017 through May 9, 2017.
[3] The financial information for the nine months ended September 30, 2017 reflects adjustments for the acquisition of the Shell Delta,Na Kika and Refinery Gas Pipeline Operations from January 1, 2017 through May 9, 2017.
[4] Prior period financial information has been retrospectively adjusted for the acquisition of the Shell Delta, Na Kika and Refinery Gas Pipeline Operations.
[5] Prior period financial information has been retrospectively adjusted for the acquisition of the Shell Delta, Na Kika and Refinery Gas Pipeline Operations.