XML 36 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term Incentive Plan (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 9 Months Ended 17 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Dec. 31, 2017
Apr. 17, 2017
Aggregate disclosure              
Units vested 32,875   32,875   32,875 32,875  
2017 LTIP              
Aggregate disclosure              
Expense recognized $ 0.2 $ 0.1 $ 0.5 $ 0.1      
Number of common shares may be delivered pursuant to awards, subject to customary adjustments             930,851
Awards granted         39,156    
Remaining shares granted 891,695   891,695   891,695    
IDR LLC              
Long-Term Incentive Plan              
Percentage of amount of quarterly distribution in excess of threshold limit     6.00%        
Threshold limit for quarterly distribution     $ 7.5        
Aggregate disclosure              
Units vested 32,875   32,875   32,875    
IDR LLC | Series B unit awards              
Long-Term Incentive Plan              
Authorized units 98,600   98,600   98,600    
Outstanding units 98,600   98,600   98,600    
Threshold limit for quarterly distribution     $ 7.5        
Threshold limit for conversion of units to common shares $ 2,000.0   $ 2,000.0   $ 2,000.0    
Assumptions:              
Vesting period     3 years        
Aggregate disclosure              
Expense recognized 8.4 8.2 $ 25.8 26.2      
Unamortized compensation expense related to nonvested Series B units 43.0   $ 43.0   43.0    
Weighted average period for recognizing unrecognized stock-based compensation expense     1 year 3 months        
IDR LLC | Series B unit awards | Maximum              
Long-Term Incentive Plan              
Percentage of amount of quarterly distribution in excess of threshold limit     6.00%        
Percentage of amount of equity value in excess of threshold limit for conversion of units to common shares     6.00%        
Percentage of newly issued common shares to the total number of issued and outstanding common shares allowed     6.00%        
IDR LLC | Series B Unit Awards classified as equity              
Assumptions:              
Floor equity value 2,000.0   $ 2,000.0   2,000.0    
Vesting period     10 years        
Expected volatility (as a percent)     43.00%        
Risk free rate (as a percent)     2.45%        
Weighted average cost of capital (as a percent)     7.25%        
Estimated value (in dollars per unit)     $ 999        
Aggregate disclosure              
Expense recognized 7.6 7.6 $ 22.8 22.9      
Awards granted     92,000        
Awards forfeited     500        
IDR LLC | Series B Unit Awards classified as liability              
Assumptions:              
Floor equity value 3,300.0   $ 3,300.0   $ 3,300.0    
Expected volatility (as a percent)     38.00%        
Risk free rate (as a percent)     3.00%        
Weighted average cost of capital (as a percent)     7.25%        
Estimated value (in dollars per unit)     $ 1,673        
Aggregate disclosure              
Expense recognized $ 0.8 $ 0.6 $ 3.0 $ 3.3      
Awards granted     8,000        
Awards forfeited     900