XML 58 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Net Income Per Unit (Tables)
12 Months Ended
Dec. 31, 2015
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,
 
 
2015
 
2014
 
2013
Net income attributable to partners
 
$
66,848

 
$
71,997

 
$
47,830

Less: General partner's distribution (including IDRs) (1)
 
5,013

 
1,883

 
785

Less: Limited partners' distribution
 
27,439

 
23,152

 
19,292

Less: Subordinated partner's distribution
 
26,878

 
22,799

 
19,199

Earnings in excess of distributions
 
$
7,518

 
$
24,163

 
$
8,554

 
 
 
 
 
 
 
General partner's earnings:
 
 
 
 
 
 
Distributions (including IDRs) (1)
 
$
5,013

 
$
1,883

 
$
785

Allocation of earnings in excess of distributions
 
150

 
483

 
172

Total general partner's earnings
 
$
5,163

 
$
2,366

 
$
957

 
 
 
 
 
 
 
Limited partners' earnings on common units:
 
 
 
 
 
 
Distributions
 
$
27,439

 
$
23,152

 
$
19,292

Allocation of earnings in excess of distributions
 
3,721

 
11,933

 
4,198

Total limited partners' earnings on common units
 
$
31,160

 
$
35,085

 
$
23,490

 
 
 
 
 
 
 
Limited partners' earnings on subordinated units:
 
 
 
 
 
 
Distributions
 
$
26,878

 
$
22,799

 
$
19,199

Allocation of earnings in excess of distributions
 
3,647

 
11,747

 
4,184

Total limited partner's earnings on subordinated units
 
$
30,525

 
$
34,546

 
$
23,383

 
 
 
 
 
 
 
Weighted average limited partner units outstanding:
 
 
 
 
 
 
Common units - (basic)
 
12,237,154

 
12,171,548

 
12,025,249

Common units - (diluted)
 
12,356,914

 
12,302,629

 
12,148,774

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

 
11,999,258

 
11,999,258

 
 
 
 
 
 
 
Net income per limited partner unit:
 
 
 
 
 
 
Common - (basic)
 
$
2.55

 
$
2.88

 
$
1.95

Common - (diluted)
 
$
2.52

 
$
2.85

 
$
1.93

Subordinated - (basic and diluted)
 
$
2.54

 
$
2.88

 
$
1.95


                
(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 12 for further discussion related to IDRs.