| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 |
|---|---|---|---|---|---|---|
Revenues and Other Income | ||||||
Operating revenues | ||||||
1,126,000 | 1,045,000 | 934,000 | 31,000 | - | - | - |
Operating revenuesrelated parties | ||||||
- | - | - | - | 582,000 | 531,000 | 190,700 |
Operating revenuesthird parties | ||||||
- | - | - | - | 30,000 | 24,000 | 5,200 |
Equity in earnings of affiliates | ||||||
535,000 | 439,000 | 223,000 | 114,000 | 77,000 | 0 | - |
Other income | ||||||
6,000 | 2,000 | 12,000 | 1,000 | 6,000 | 0 | 200 |
Total revenues and other income | ||||||
1,667,000 | 1,486,000 | 1,169,000 | 873,000 | 695,000 | 555,000 | 196,100 |
Costs and Expenses | ||||||
Operating and maintenance expenses | ||||||
405,000 | 354,000 | 321,000 | 216,000 | 203,000 | 184,000 | 61,000 |
Depreciation | ||||||
120,000 | 117,000 | 116,000 | 96,000 | 61,000 | 46,000 | 15,000 |
General and administrative expenses | ||||||
67,000 | 64,000 | 69,000 | 65,000 | 63,000 | 57,000 | 19,000 |
Taxes other than income taxes | ||||||
39,000 | 35,000 | 33,000 | 33,000 | 27,000 | 16,000 | 4,900 |
Interest and debt expense | ||||||
108,000 | 115,000 | 101,000 | 52,000 | 34,000 | 5,000 | 300 |
Other expenses | ||||||
2,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 100 |
Total costs and expenses | ||||||
741,000 | 686,000 | 641,000 | 463,000 | 389,000 | 309,000 | 100,300 |
Income before income taxes | ||||||
926,000 | 800,000 | 528,000 | 410,000 | 306,000 | 246,000 | 95,800 |
Income tax expense | ||||||
3,000 | 4,000 | 4,000 | 2,000 | 0 | 1,000 | 500 |
Net Income (Loss) Attributable to Parent | ||||||
923,000 | 796,000 | 524,000 | 408,000 | 306,000 | 245,000 | 95,300 |
Net Income (Loss) Attributable To Predecessors | ||||||
0 | 0 | 63,000 | 107,000 | 112,000 | 129,000 | 66,400 |
Net income attributable to the Partnership | ||||||
923,000 | 796,000 | 461,000 | 301,000 | 194,000 | 116,000 | 28,900 |
Less: Preferred unitholders’ interest in net income | ||||||
37,000 | 37,000 | 9,000 | - | - | - | - |
Less: Preferred unitholders’ interest in net income | ||||||
37,000 | 37,000 | 9,000 | 0 | 0 | - | - |
Less: General partner’s interest in net income | ||||||
140,000 | 240,000 | 160,000 | 92,000 | 41,000 | 8,000 | 600 |
Limited partners’ interest in net income | ||||||
746,000 | 519,000 | 292,000 | 209,000 | 153,000 | 108,000 | 28,300 |
Net Income Attributable to the Partnership Per Limited Partner Unit (dollars) | ||||||
Net Income Per Limited Partner Unit (dollars) | ||||||
Cash Distributions Paid Per Limited Partner Unit (in dollars per share) | ||||||
- | - | - | - | 1.53 | 1.11 | 0.15 |
Weighted-Average Limited Partner Units Outstanding (thousands) | ||||||
Third Party | ||||||
Operating revenues | ||||||
29,000 | 33,000 | 40,000 | - | - | - | - |
Service [Member] | ||||||
Revenues | ||||||
196,000 | 446,000 | - | - | - | - | - |
Affiliated Entity | ||||||
Operating revenues | ||||||
1,097,000 | 1,012,000 | 894,000 | 727,000 | - | - | - |
Common Units | ||||||
Net Income (Loss), Per Outstanding Limited Partnership Unit, Basic, Net of Tax | ||||||
4.45 | 4.22 | 2.60 | 2.20 | - | - | - |
Net Income (Loss), Net of Tax, Per Outstanding Limited Partnership Unit, Diluted | ||||||
4.29 | 4.00 | 2.59 | 2.20 | - | - | - |
Weighted Average Limited Partnership Units Outstanding, Basic | ||||||
167,655 | 122,768 | 112,044 | 95,240 | - | - | - |
Common units—diluted (in shares) | ||||||
181,475 | 136,588 | 115,339 | 95,240 | - | - | - |