XML 21 R2.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Operations and Comprehensive Income - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues      
Midstream Services — Affiliate $ 281,162 $ 224,401 $ 160,724
Revenues 495,520 239,281 160,724
Costs and Expenses      
Cost of Crude Oil Sales 136,368 0 0
Direct Operating 84,482 54,007 29,107
Depreciation and Amortization 65,314 12,953 9,066
General and Administrative 24,250 13,396 9,914
Other Operating Expense 1,806 0 0
Total Operating Expenses 312,220 80,356 48,087
Operating Income 183,300 158,925 112,637
Other (Income) Expense      
Interest Expense, Net of Amount Capitalized 10,492 1,603 3,373
Investment Income (16,289) (6,334) (4,526)
Total Other (Income) Expense (5,797) (4,731) (1,153)
Income Before Income Taxes 189,097 163,656 113,790
Income Tax Provision 221 20 28,288
Net Income 188,876 163,636 85,502
Less: Net Income Attributable to Noncontrolling Interests 26,142 23,064 11,054
Net Income Attributable to Noble Midstream Partners LP 162,734 140,572 28,458
Less: Net Income Attributable to Incentive Distribution Rights 5,836 835 0
Net Income Attributable to Limited Partners 156,898 139,737 28,458
Basic      
Other (Income) Expense      
Net Income Attributable to Limited Partners $ 93,875 $ 75,076 $ 14,229
Net Income Attributable to Limited Partners Per Limited Partner Common and Subordinated Unit      
Net Income Attributable to Limited Partners Per Limited Partner Unit — Basic and Diluted (in dollars per share) $ 3.96 $ 4.10 $ 0.89
Weighted Average Limited Partner Units Outstanding — Basic      
Average Limited Partner Units Outstanding - Basic (in units) 23,686 18,192 15,903
Weighted Average Limited Partner Units Outstanding — Diluted      
Average Limited Partner Units Outstanding - Diluted (in units) 23,701 18,204 15,903
Subordinated Units      
Other (Income) Expense      
Net Income Attributable to Limited Partners $ 63,023 $ 64,661 $ 14,229
Net Income Attributable to Limited Partners Per Limited Partner Common and Subordinated Unit      
Net Income Attributable to Limited Partners Per Limited Partner Unit — Basic and Diluted (in dollars per share) $ 3.96 $ 4.10 $ 0.89
Weighted Average Limited Partner Units Outstanding — Basic      
Average Limited Partner Units Outstanding - Basic (in units) 15,903 15,903 15,903
Weighted Average Limited Partner Units Outstanding — Diluted      
Average Limited Partner Units Outstanding - Diluted (in units) 15,903 15,903 15,903
Midstream Services — Third Party      
Revenues      
Services and Sales Revenues - Third Party $ 72,868 $ 14,880 $ 0
Crude Oil Sales — Third Party      
Revenues      
Services and Sales Revenues - Third Party $ 141,490 $ 0 $ 0