XML 26 R42.htm IDEA: XBRL DOCUMENT v3.2.0.727
Net Income Per Unit (Details)
$ / shares in Units, $ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2015
USD ($)
$ / shares
shares
Jun. 30, 2014
USD ($)
$ / shares
shares
Jun. 30, 2015
USD ($)
$ / shares
shares
Jun. 30, 2014
USD ($)
$ / shares
shares
Net Income Per Unit [Line Items]        
Net income attributable to partners $ 18,311 $ 21,754 [1],[2] $ 32,951 [3] $ 36,426 [1],[2]
Less: General partner's distribution (including IDRs) [4] 1,030 424 1,898 633
Less: Limited partners' distribution 13,338 11,486 26,172 21,751
Allocation of earnings in excess of distributions $ 3,943 $ 9,844 $ 4,881 $ 14,042
Footnote [Abstract]        
General partner's ownership interest 2.00% 2.00% 2.00% 2.00%
Incentive Distribution, Minimum Distribution Level | $ / shares     0.43125  
Common Units [Member]        
Net Income Per Unit [Line Items]        
Less: Limited partners' distribution $ 6,738 $ 5,787 $ 13,213 $ 10,952
Common units - basic (units) | shares 12,224,007 [3] 12,159,732 [1] 12,220,248 [3] 12,156,135 [1]
Common units - diluted (units) | shares 12,360,519 [3] 12,291,273 [1] 12,350,621 [3] 12,281,598 [1]
Common- basic (dollars per unit) | $ / shares $ 0.71 [3] $ 0.88 [1] $ 1.28 [3] $ 1.47 [1]
Common- diluted (dollars per unit) | $ / shares $ 0.70 [3] $ 0.87 [1] $ 1.27 [3] $ 1.46 [1]
General Partner [Member]        
Net Income Per Unit [Line Items]        
Net income attributable to partners [5]     $ 1,996  
Less: General partner's distribution (including IDRs) [4] $ 1,030 $ 424 1,898 $ 633
Allocation of earnings in excess of distributions 79 196 98 281
Total earnings 1,109 620 1,996 914
Limited Partner [Member] | Common Units [Member]        
Net Income Per Unit [Line Items]        
Less: Limited partners' distribution 6,738 5,787 13,213 10,952
Allocation of earnings in excess of distributions 1,952 4,861 2,416 6,930
Total earnings 8,690 10,648 15,629 17,882
Limited Partner [Member] | Subordinated unitholders - Delek        
Net Income Per Unit [Line Items]        
Less: Limited partners' distribution 6,600 5,699 12,959 10,799
Allocation of earnings in excess of distributions 1,912 4,787 2,367 6,831
Total earnings $ 8,512 $ 10,486 $ 15,326 $ 17,630
Subordinated units - Delek basic and diluted (units) | shares 11,999,258 [3] 11,999,258 [1] 11,999,258 11,999,258
Subordinated units - Delek (basic and diluted) | $ / shares $ 0.71 [3] $ 0.87 [1] $ 1.28 $ 1.47
[1] Adjusted to include the historical results of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[2] There were no revenues or expenses associated with the Tyler Assets Predecessor included in our condensed consolidated financial statements for the three and six months ended June 30, 2014 as the Tyler Assets were not fully constructed and were not placed into service until January 2015.
[3] The information presented includes the results of operations of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[4] 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 7 for further discussion related to IDRs.
[5] 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 six months ended June 30, 2015.