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