XML 42 R45.htm IDEA: XBRL DOCUMENT v3.3.0.814
Net Income Per Unit (Details)
$ / shares in Units, $ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2015
USD ($)
$ / shares
shares
Sep. 30, 2014
USD ($)
$ / shares
shares
Sep. 30, 2015
USD ($)
$ / shares
shares
Sep. 30, 2014
USD ($)
$ / shares
shares
Net Income Per Unit [Line Items]        
Net income attributable to partners $ 18,602 $ 15,085 [1],[2] $ 51,553 [3] $ 51,511 [1],[2]
Less: Limited partners' distribution 13,822 11,850 39,994 33,601
Allocation of earnings in excess of distributions $ 3,466 $ 2,691 $ 8,347 $ 16,733
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]        
Common units - basic (units) | shares 12,250,847 12,183,847 [1] 12,230,560 [3] 12,165,474 [1]
Common units - diluted (units) | shares 12,369,777 12,327,321 [1] 12,362,340 [3] 12,299,963 [1]
Common- basic (dollars per unit) | $ / shares $ 0.71 $ 0.60 [1] $ 1.99 [3] $ 2.07 [1]
Common- diluted (dollars per unit) | $ / shares $ 0.70 $ 0.59 [1] $ 1.97 [3] $ 2.05 [1]
General Partner [Member]        
Net Income Per Unit [Line Items]        
Net income attributable to partners [4]     $ 3,379  
Less: General partner's distribution (including IDRs) [5] $ 1,314 $ 544 3,212 $ 1,177
Allocation of earnings in excess of distributions 69 54 167 334
Total earnings 1,383 598 3,379 1,511
Limited Partner [Member] | Common Units [Member]        
Net Income Per Unit [Line Items]        
Less: Limited partners' distribution 6,983 5,970 20,196 16,922
Allocation of earnings in excess of distributions 1,716 1,328 4,131 8,259
Total earnings $ 8,699 $ 7,298 $ 24,327 $ 25,181
Common units - basic (units) | shares 12,250,847 12,183,847 12,230,560 12,165,474
Common units - diluted (units) | shares 12,360,519 12,327,321 12,350,621 12,299,963
Common- basic (dollars per unit) | $ / shares $ 0.71 $ 0.60 $ 1.99 $ 2.07
Common- diluted (dollars per unit) | $ / shares $ 0.70 $ 0.59 $ 1.97 $ 2.05
Limited Partner [Member] | Subordinated unitholders - Delek        
Net Income Per Unit [Line Items]        
Less: Limited partners' distribution $ 6,839 $ 5,880 $ 19,798 $ 16,679
Allocation of earnings in excess of distributions 1,681 1,309 4,049 8,140
Total earnings $ 8,520 $ 7,189 $ 23,847 $ 24,819
Subordinated units - Delek basic and diluted (units) | shares 11,999,258 11,999,258 11,999,258 11,999,258
Subordinated units - Delek (basic and diluted) | $ / shares $ 0.71 $ 0.60 $ 1.99 $ 2.07
[1] Adjusted to include the historical results of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[2] There were no expenses associated with the Tyler Assets Predecessor included in our condensed consolidated financial statements for the three and nine months ended September 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] 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 nine months ended September 30, 2015. Distributions also include $0.2 million related to distribution equivalents on vested phantom units.
[5] 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 8 for further discussion related to IDRs.