XML 50 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investments in Unconsolidated Affiliates (Tables)
12 Months Ended
Dec. 31, 2023
Investments in Unconsolidated Affiliates  
Schedule of reconciliation of investments in unconsolidated affiliates

Total Investment

in Unconsolidated

(in thousands)

    

Joint Venture

    

Stonewall

    

Affiliates

Balance as of December 31, 2021

$

565,437

130,572

696,009

Equity in earnings of unconsolidated affiliates (1)

86,660

7,558

94,218

Distributions from unconsolidated affiliates

(108,445)

(12,015)

(120,460)

Return of investment in unconsolidated affiliate

(17,000)

(17,000)

Balance as of December 31, 2022

526,652

126,115

652,767

Additional investments

262

262

Equity in earnings of unconsolidated affiliates (1)

98,194

7,262

105,456

Distributions from unconsolidated affiliates

(116,025)

(15,810)

(131,835)

Balance as of December 31, 2023

$

508,821

117,829

626,650

(1)

As adjusted for the amortization of the difference between the cost of the equity investments in Stonewall and the Joint Venture and the amount of the underlying equity in the net assets of Stonewall and the Joint Venture as of March 12, 2019.

Combined Balance Sheets

December 31,

(in thousands)

    

2022

2023

Current assets

$

74,852

68,894

Noncurrent assets

1,517,349

1,460,004

Total assets

$

1,592,201

1,528,898

Current liabilities

$

5,453

7,711

Noncurrent liabilities

4,427

4,028

Noncontrolling interest

154,100

146,094

Partners' capital

1,428,221

1,371,065

Total liabilities and partners' capital

$

1,592,201

1,528,898

Statements of Combined Operations

Year Ended December 31,

(in thousands)

    

2021

    

2022

    

2023

Revenues

$

333,565

357,730

388,717

Operating expenses

130,080

153,383

156,678

Income from operations

203,485

204,347

232,039

Net income attributable to unconsolidated affiliates, including noncontrolling interest

236,444

248,458

269,471

Net income attributable to unconsolidated affiliates

245,256

257,458

278,545