XML 77 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Equity Method Investments - Summary of Balance Sheet and Income Statement Data for Equity Method Investments (Details) - USD ($)
$ in Millions
2 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2016
Dec. 31, 2017
Dec. 31, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Mars            
Statements of Income            
Total revenues       $ 255.5 $ 229.8 $ 205.9
Total operating expenses       81.9 83.0 85.7
Operating income       173.6 146.8 120.2
Net income       173.6 146.8 120.3
Balance Sheets            
Current assets $ 40.0 $ 47.6 $ 40.9 47.6 40.0 40.9
Non-current assets 197.5 187.5 208.2 187.5 197.5 208.2
Total assets 237.5 235.1 249.1 235.1 237.5 249.1
Current liabilities 5.1 5.1 6.4 5.1 5.1 6.4
Non-current liabilities 0.0 0.0 0.0 0.0 0.0 0.0
Equity 232.4 230.0 242.7 230.0 232.4 242.7
Total liabilities and equity 237.5 235.1 249.1 235.1 237.5 249.1
Bengal            
Statements of Income            
Total revenues       72.8 69.5 70.3
Total operating expenses       28.1 28.7 28.1
Operating income       44.7 40.8 42.2
Net income       44.8 40.2 42.1
Balance Sheets            
Current assets 34.0 25.0 29.0 25.0 34.0 29.0
Non-current assets 147.5 156.6 146.3 156.6 147.5 146.3
Total assets 181.5 181.6 175.3 181.6 181.5 175.3
Current liabilities 16.8 10.5 11.2 10.5 16.8 11.2
Non-current liabilities 0.7 0.3 0.9 0.3 0.7 0.9
Equity 164.0 170.8 163.2 170.8 164.0 163.2
Total liabilities and equity 181.5 181.6 175.3 181.6 181.5 175.3
LOCAP            
Statements of Income            
Total revenues       55.7 51.4 49.2
Total operating expenses       17.2 17.1 15.2
Operating income       38.5 34.3 34.0
Net income       26.5 20.8 20.9
Balance Sheets            
Current assets 8.5 9.2 8.8 9.2 8.5 8.8
Non-current assets 46.6 60.4 41.3 60.4 46.6 41.3
Total assets 55.1 69.6 50.1 69.6 55.1 50.1
Current liabilities 38.8 37.2 36.7 37.2 38.8 36.7
Non-current liabilities 13.3 21.8 11.2 21.8 13.3 11.2
Equity 3.0 10.6 2.2 10.6 3.0 2.2
Total liabilities and equity 55.1 69.6 50.1 69.6 55.1 50.1
Poseidon            
Statements of Income            
Total revenues     0.0 117.1 120.3 123.7
Total operating expenses     0.0 32.6 30.7 28.6
Operating income     0.0 84.5 89.6 95.1
Net income     45.9 78.5 84.9  
Balance Sheets            
Current assets 17.1 18.7 18.5 18.7 17.1 18.5
Non-current assets 233.6 218.6 249.2 218.6 233.6 249.2
Total assets 250.7 237.3 267.7 237.3 250.7 267.7
Current liabilities 20.7 17.6 22.5 17.6 20.7 22.5
Non-current liabilities 219.7 237.4 203.5 237.4 219.7 203.5
Equity 10.3 (17.7) 41.7 (17.7) 10.3 41.7
Total liabilities and equity 250.7 237.3 $ 267.7 237.3 250.7 $ 267.7
Proteus            
Statements of Income            
Total revenues 0.3     30.8 24.7  
Total operating expenses 0.1     13.4 11.7  
Operating income 0.2     17.4 13.0  
Net income 0.0     17.4    
Balance Sheets            
Current assets 24.0 54.8   54.8 24.0  
Non-current assets 194.7 335.8   335.8 194.7  
Total assets 218.7 390.6   390.6 218.7  
Current liabilities 2.2 50.3   50.3 2.2  
Non-current liabilities 70.3 206.2   206.2 70.3  
Equity 146.2 134.1   134.1 146.2  
Total liabilities and equity 218.7 390.6   390.6 218.7  
Endymion            
Statements of Income            
Total revenues 0.3     33.4 28.1  
Total operating expenses 0.2     13.6 12.3  
Operating income 0.1     19.8 15.8  
Net income 0.1     20.3    
Balance Sheets            
Current assets 10.0 8.9   8.9 10.0  
Non-current assets 154.1 145.5   145.5 154.1  
Total assets 164.1 154.4   154.4 164.1  
Current liabilities 2.9 2.7   2.7 2.9  
Non-current liabilities 17.2 16.0   16.0 17.2  
Equity 144.0 135.7   135.7 144.0  
Total liabilities and equity $ 164.1 154.4   154.4 $ 164.1  
Permian Basin            
Statements of Income            
Total revenues   3.8   8.3    
Total operating expenses   2.0   5.0    
Operating income   1.8   3.3    
Net income   1.8        
Balance Sheets            
Current assets   18.7   18.7    
Non-current assets   83.6   83.6    
Total assets   102.3   102.3    
Current liabilities   8.7   8.7    
Non-current liabilities   0.7   0.7    
Equity   92.9   92.9    
Total liabilities and equity   $ 102.3   $ 102.3