XML 63 R12.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Equity (Notes) | 3 Months Ended
--- | ---
Mar. 31, 2015
Equity [Abstract] |
Equity | Equity We had 9,417,189 common limited partner units held by the public outstanding as of March 31, 2015. Additionally, as of March 31, 2015, Delek owned a 59.9% limited partner interest in us, consisting of 2,799,258 common limited partner units and 11,999,258 subordinated limited partner units as well as a 95.9% interest in our general partner, which owns the entire 2.0% general partner interest consisting of 494,197 general partner units. Affiliates own the remaining 4.1% interest in our general partner. In accordance with our partnership agreement, Delek's subordinated units may convert to common units once specified distribution targets and other requirements have been met. Equity Activity The summarized changes in the carrying amount of our equity are as follows (in thousands):
|  | Equity of Predecessors |  | Common - Public |  | Common - Delek (1) |  | Subordinated |  | General Partner (1) |  | Total
Balance at December 31, 2014 |  | $ | 19,726 |  |  | $ | 194,737 |  |  | $ | (241,112 | ) |  | $ | 73,515 |  |  | $ | (7,085 | ) |  | $ | 39,781 |
Sponsor contributions of equity to the Logistics Assets Predecessor | 115 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 115 |
Loss attributable to the Logistics Assets Predecessor | (637 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | (637 | )
Allocation of net assets acquired by the unitholders | (19,204 | ) |  | — |  |  | 18,820 |  |  | — |  |  | 384 |  |  | — |
Cash distributions | — |  |  | (4,803 | ) |  | (62,080 | ) |  | (6,119 | ) |  | (1,944 | ) |  | (74,946 | )
Sponsorship contribution of fixed assets | — |  |  | — |  |  | 347 |  |  | — |  |  | 7 |  |  | 354 |
Net income attributable to partners | — |  |  | 5,348 |  |  | 1,590 |  |  | 6,815 |  |  | 887 |  |  | 14,640 |
Unit-based compensation | — |  |  | 154 |  |  | 46 |  |  | 196 |  |  | (322 | ) |  | 74 |
Other | — |  |  | (359 | ) |  | (107 | ) |  | (460 | ) |  | 926 |  |  | — |
Balance at March 31, 2015 |  | $ | — |  |  | $ | 195,077 |  |  | $ | (282,496 | ) |  | $ | 73,947 |  |  | $ | (7,147 | ) |  | $ | (20,619 | )
(1) Cash distributions include $61.9 million in cash payments for the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition. As an entity under common control with Delek, we record the assets that we acquire from Delek on our balance sheet at Delek's historical book basis instead of fair value. Additionally, any excess of cash paid over the historical book basis of the assets acquired from Delek is recorded within equity. As a result of the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition, our equity balance decreased $42.7 million during the three months ended March 31, 2015. Allocations of Net Income Our partnership agreement contains provisions for the allocation of net income and loss to our unitholders and our general partner. For purposes of maintaining partner capital accounts, the partnership agreement specifies that items of income and loss shall be allocated among the partners in accordance with their respective percentage interests. Normal allocations according to percentage interests are made after giving effect to priority income allocations, if any, in an amount equal to incentive cash distributions allocated 100% to our general partner. The following table presents the allocation of the general partner's interest in net income (in thousands, except percentage of ownership interest):
|  | Three Months Ended March 31,
|  | 2015 |  | 2014
Net income attributable to partners |  | $ | 14,640 |  |  | $ | 14,672 |
Less: General partner's IDRs |  | (606 | ) |  | — |
Net income available to partners |  | $ | 14,034 |  |  | $ | 14,672 |
General partner's ownership interest |  | 2.0 | % |  | 2.0 | %
General partner's allocated interest in net income |  | $ | 281 |  |  | $ | 293 |
General partner's IDRs |  | 606 |  |  | — |
Total general partner's interest in net income |  | $ | 887 |  |  | $ | 293 |
Incentive Distribution Rights The following table illustrates the percentage allocations of available cash from operating surplus between our unitholders and our general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest in Distributions” are the percentage interests of our general partner and our unitholders in any available cash from operating surplus that we distribute up to and including the corresponding amount in the column “Total Quarterly Distribution per Unit Target Amount.” The percentage interests shown for our unitholders and our general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for our general partner include its 2.0% general partner interest and assume that (i) our general partner has contributed any additional capital necessary to maintain its 2.0% general partner interest, (ii) our general partner has not transferred its incentive distribution rights, and (iii) there are no arrearages on common units.
|  |  | Target Quarterly Distribution per Unit |  | Marginal Percentage Interest in Distributions
|  |  | Target Amount |  | Unitholders |  | General Partner
Minimum Quarterly Distribution |  |  | $ | 0.37500 |  |  | 98.0 | % |  | 2.0 | %
First Target Distribution |  | above | $ | 0.37500 |  |  | 98.0 | % |  | 2.0 | %
|  | up to | $ | 0.43125 |  |  |  |  |
Second Target Distribution |  | above | $ | 0.43125 |  |  | 85.0 | % |  | 15.0 | %
|  | up to | $ | 0.46875 |  |  |  |  |
Third Target Distribution |  | above | $ | 0.46875 |  |  | 75.0 | % |  | 25.0 | %
|  | up to | $ | 0.56250 |  |  |  |  |
Thereafter |  | thereafter | $ | 0.56250 |  |  | 50.0 | % |  | 50.0 | %
Cash Distributions Our partnership agreement sets forth the calculation to be used to determine the amount and priority of cash distributions that our common and subordinated unitholders and general partner will receive. Our distributions earned with respect to a given period are declared subsequent to quarter end. The table below summarizes the quarterly distributions related to our quarterly financial results:
Quarter Ended |  | Total Quarterly Distribution Per Limited Partner Unit |  | Total Quarterly Distribution Per Limited Partner Unit, Annualized |  | Total Cash Distribution, including general partner IDRs (in thousands) |  | Date of Distribution |  | Unitholders Record Date
December 31, 2013 |  | $ | 0.415 |  |  | $ | 1.66 |  |  | $ | 10,228 |  |  | February 13, 2014 |  | February 4, 2014
March 31, 2014 |  | $ | 0.425 |  |  | $ | 1.70 |  |  | $ | 10,474 |  |  | May 14, 2014 |  | May 6, 2014
June 30, 2014 |  | $ | 0.475 |  |  | $ | 1.90 |  |  | $ | 11,910 |  |  | August 14, 2014 |  | August 7, 2014
September 30, 2014 |  | $ | 0.490 |  |  | $ | 1.96 |  |  | $ | 12,394 |  |  | November 14, 2014 |  | November 6, 2014
December 31, 2014 |  | $ | 0.510 |  |  | $ | 2.04 |  |  | $ | 13,056 |  |  | February 13, 2015 |  | February 6, 2015
March 31, 2015 |  | $ | 0.530 |  |  | $ | 2.12 |  |  | $ | 13,702 |  |  | May 14, 2015 (1) |  | May 4, 2015
(1) Expected date of distribution. The allocation of total quarterly cash distributions expected to be made on May 14, 2015 to general and limited partners for the three months ended March 31, 2015 is set forth in the table below. Our distributions earned with respect to a given period are declared subsequent to quarter end. Therefore, the table below presents total cash distributions applicable to the period in which the distributions are earned (in thousands, except per unit amounts):
|  | Three Months Ended March 31,
|  | 2015 |  | 2014
General partner's distributions: |  |  |  |
General partner's distributions |  | $ | 262 |  |  | $ | 209 |
General partner's IDRs |  | 606 |  |  | — |
Total general partner's distributions |  | 868 |  |  | 209 |
Limited partners' distributions: |  |  |  |
Common |  | 6,475 |  |  | 5,165 |
Subordinated |  | 6,359 |  |  | 5,100 |
Total limited partners' distributions |  | 12,834 |  |  | 10,265 |
Total cash distributions |  | $ | 13,702 |  |  | $ | 10,474 |
Cash distributions per limited partner unit |  | $ | 0.530 |  |  | $ | 0.425 |

X
- Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for the formation, structure, control and ownership of the partnership. Disclosures related to accounts comprising partners' capital. Includes balances of general partners' capital account, limited partners' capital account, preferred partners' capital account and total partners' capital account and units outstanding; accumulated other comprehensive income; amount and nature of changes to amount of partner's capital and units outstanding by class, rights and privileges for each class of units; distribution policies and distributions paid by unit class; impact of and correction of an error in previously issued financial statements; limitations of partners' liability; redemption, conversion and distribution policies; and deferred compensation related to the issuance of units. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 272 -SubTopic 10 -Section 50 -Paragraph 3 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=6373374&loc=d3e70478-108055 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 272 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6373374&loc=d3e70434-108055 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 5 -Subparagraph (SAB TOPIC 4.F) -URI http://asc.fasb.org/extlink&oid=27012166&loc=d3e187171-122770 + Details
Name: | us-gaap_PartnersCapitalNotesDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration