XML 27 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Partners' Equity - USD ($)
$ in Thousands
Total
Equity of Predecessors
Limited Partner [Member]
Common - Public
Limited Partner [Member]
Common - Delek
Limited Partner [Member]
Subordinated- Delek
General Partner
El Dorado Terminal and Tank Assets [Member]
Tyler Terminal and Tank Assets [Member]
Beginning balance at Dec. 31, 2012 $ 166,733 $ 62,308 $ 178,728 $ (127,129) $ 52,875 $ (49)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sponsor contributions of equity to the Predecessor 33,339 [1] 33,339            
Loss attributable to Predecessor (14,426) [2],[3] (14,426)            
Liabilities not assumed by the Partnership 213 213            
Allocation of net assets acquired by the unitholders 0 (38,267) 0 37,502 0 765    
Cash distributions [4] (129,564) 0 (13,223) (96,848) (16,907) (2,586)    
Sponsorship contribution of fixed assets 520 [1] 0 0 510 0 10    
Net income attributable to partners 47,830 [2],[3] 0 18,035 5,455 23,383 957    
Unit-based compensation 464 0 341 3,822 0 (3,699)    
Other 99 0 (42) 8 35 98    
Ending balance at Dec. 31, 2013 105,208 43,167 183,839 (176,680) 59,386 (4,504)    
Footnote [Abstract]                
Cash payments for acquisitions             $ 94,800  
Decrease in equity balance due to acquisitions               $ 56,500
Distribution equivalents on vested phantom units 200              
Sponsor contributions of equity to the Predecessor 3,722 [1] 3,722            
Loss attributable to Predecessor (1,939) [2],[3] (1,939)            
Allocation of net assets acquired by the unitholders 0 (25,224) 0 24,720 0 504    
Cash distributions [5] (141,092) 0 (17,099) (99,035) (21,658) (3,300)    
Sponsorship contribution of fixed assets 1,566 [1] 0 0 1,534 0 32    
Net income attributable to partners 71,997 [2],[3] 0 27,386 8,166 35,005 1,440    
Unit-based compensation 274 0 611 183 782 (1,302)    
Other 45 0 0 0 0 45    
Ending balance at Dec. 31, 2014 [6] 39,781 19,726 194,737 (241,112) 73,515 (7,085)    
Footnote [Abstract]                
Cash payments for acquisitions               95,900
Decrease in equity balance due to acquisitions               70,700
Distribution equivalents on vested phantom units 200              
Sponsor contributions of equity to the Predecessor 115 [7] 115            
Loss attributable to Predecessor (637) [8] (637) 0 0 0 0    
Allocation of net assets acquired by the unitholders 0 (19,204) 0 18,820 0 384    
Cash distributions [9] (118,528) 0 (20,755) (66,698) (25,919) (5,156)    
Sponsorship contribution of fixed assets 584 [7] 0 0 573 0 11    
Net income attributable to partners 66,848 [8] 0 24,039 7,121 30,525 5,163    
Unit-based compensation 406 0 740 219 940 (1,493)    
Other 413 0 (360) 249 (460) 984    
Ending balance at Dec. 31, 2015 (11,018) $ 0 $ 198,401 $ (280,828) $ 78,601 $ (7,192)    
Footnote [Abstract]                
Cash payments for acquisitions               $ 61,900
Decrease in equity balance due to acquisitions             $ 42,700  
Distribution equivalents on vested phantom units $ 400              
[1] Adjusted to include the historical cash flows of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[2] Adjusted to include the historical results of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[3] There were no expenses associated with the Tyler Assets Predecessor included in our consolidated financial statements for the years ended December 31, 2014 and 2013, as the Tyler Assets were not fully constructed and were not placed into service until January 2015. Additionally, prior to the Tyler Crude Tank Acquisition, the Tyler Assets Predecessor did not record revenues for intercompany storage services.
[4] Cash distributions include $94.8 million in cash payments for an acquisition from Delek during 2013. As an entity under common control with Delek, we record the assets that we acquire from Delek on our consolidated balance sheet at Delek's historical book value instead of fair value. Additionally, any excess of cash paid over the historical book value of the assets acquired from Delek is recorded within equity. As a result of this accounting treatment, the acquisition resulted in a $56.5 million decrease in our equity balance during 2013. Distributions also include $0.2 million related to distribution equivalents on vested phantom units.
[5] Cash distributions include $95.9 million in cash payments for an acquisition from Delek during 2014. As an entity under common control with Delek, we record the assets that we acquire from Delek on our consolidated balance sheet at Delek's historical book value instead of fair value. Additionally, any excess of cash paid over the historical book value of the assets acquired from Delek is recorded within equity. As a result of this accounting treatment, the acquisition resulted in a $70.7 million decrease in our equity balance during 2014. Distributions also include $0.2 million related to distribution equivalents on vested phantom units.
[6] Adjusted to include the historical balances of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[7] Includes the historical cash flows of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[8] The information presented includes the results of operations of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[9] 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 year ended December 31, 2015. Distributions also include $0.4 million related to distribution equivalents on vested phantom units.