XML 62 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Net Income Per Unit (Tables)
12 Months Ended
Dec. 31, 2014
Net Income Per Unit [Abstract]  
Net Income Per Unit [Table Text Block]
The calculation of net income per unit is as follows (dollars in thousands, except per unit amounts):
 
 
Year Ended December 31,
 
 
2014
 
2013
 
2012
Net income attributable to partners
 
$
71,997

 
$
47,830

 
$
8,410

Less: General partner's distribution (including IDRs) (1)
 
1,883

 
785

 
110

Less: Limited partners' distribution
 
23,152

 
19,292

 
2,688

Less: Subordinated partner's distribution
 
22,799

 
19,199

 
2,688

Earnings in excess of distributions
 
$
24,163

 
$
8,554

 
$
2,924

 
 
 
 
 
 
 
General partner's earnings:
 
 
 
 
 
 
Distributions (including IDRs) (1)
 
$
1,883

 
$
785

 
$
110

Allocation of earnings in excess of distributions
 
483

 
172

 
58

Total general partner's earnings
 
$
2,366

 
$
957

 
$
168

 
 
 
 
 
 
 
Limited partners' earnings on common units:
 
 
 
 
 
 
Distributions
 
$
23,152

 
$
19,292

 
$
2,688

Allocation of earnings in excess of distributions
 
11,933

 
4,198

 
1,433

Total limited partners' earnings on common units
 
$
35,085

 
$
23,490

 
$
4,121

 
 
 
 
 
 
 
Limited partners' earnings on subordinated units:
 
 
 
 
 
 
Distributions
 
$
22,799

 
$
19,199

 
$
2,688

Allocation of earnings in excess of distributions
 
11,747

 
4,184

 
1,433

Total limited partner's earnings on subordinated units
 
$
34,546

 
$
23,383

 
$
4,121

 
 
 
 
 
 
 
Weighted average limited partner units outstanding:
 
 
 
 
 
 
Common units - (basic)
 
12,171,548

 
12,025,249

 
11,999,258

Common units - (diluted)
 
12,302,629

 
12,148,774

 
11,999,258

Subordinated units - Delek (basic and diluted)
 
11,999,258

 
11,999,258

 
11,999,258

 
 
 
 
 
 
 
Net income per limited partner unit:
 
 
 
 
 
 
Common - (basic)
 
$
2.88

 
$
1.95

 
$
0.34

Common - (diluted)
 
$
2.85

 
$
1.93

 
$
0.34

Subordinated - (basic and diluted)
 
$
2.88

 
$
1.95

 
$
0.34


                
(1) 
General partner distributions (including IDRs) consist of the 2% general partner interest and IDRs, which represent the right of the general partner to receive increasing percentages of quarterly distributions of available cash from operating surplus in excess of $0.43125 per unit per quarter. See Note 11 for further discussion related to IDRs.