XML 51 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Equity (Tables)
9 Months Ended
Sep. 30, 2016
Equity [Abstract]  
Schedule of Capital Units [Table Text Block]
The table below summarizes the changes in the number of units outstanding from December 31, 2015 through September 30, 2016.

 
 
Common - Public
 
Common - Delek
 
Subordinated
 
General Partner
 
Total
Balance at December 31, 2015
 
9,478,273

 
2,799,258

 
11,999,258

 
495,445

 
24,772,234

General partner units issued to maintain 2% interest
 

 

 

 
575

 
575

Unit-based compensation awards
 
28,198

 

 

 

 
28,198

Subordinated unit conversion
 

 
11,999,258

 
(11,999,258
)
 

 

Balance at September 30, 2016
 
9,506,471

 
14,798,516

 

 
496,020

 
24,801,007

Equity Activity [Table Text Block]
The summarized changes in the carrying amount of our equity from December 31, 2015 through September 30, 2016 are as follows (in thousands):
 
 
 
Common - Public
 
Common - Delek
 
Subordinated - Delek
 
General Partner
 
Total
Balance at December 31, 2015
 
$
198,401

 
$
(280,828
)
 
$
78,601

 
$
(7,192
)
 
$
(11,018
)
Cash distributions
(17,601
)
 
(15,578
)
 
(11,503
)
 
(6,861
)
 
(51,543
)
Sponsor contribution of fixed assets

 
597

 

 
12

 
609

Net income attributable to partners
15,318

 
19,929

 
3,942

 
8,303

 
47,492

Unit-based compensation
493

 
767

 

 
(846
)
 
414

Subordinated unit conversion

 
71,040

 
(71,040
)
 

 

Other

 

 

 
15

 
15

Balance at September 30, 2016
 
$
196,611

 
$
(204,073
)
 
$

 
$
(6,569
)
 
$
(14,031
)
Schedule of Allocation of Net Income to General Partner [Table Text Block]
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 September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
Net income attributable to partners
 
$
13,151

 
$
18,602

 
$
47,492

 
$
51,553

Less: General partner's IDRs
 
(3,057
)
 
(1,032
)
 
(7,503
)
 
(2,396
)
Net income available to partners
 
$
10,094

 
$
17,570

 
$
39,989

 
$
49,157

General partner's ownership interest
 
2.0
%
 
2.0
%
 
2.0
%
 
2.0
%
General partner's allocated interest in net income
 
$
202

 
$
351

 
$
800

 
$
983

General partner's IDRs
 
3,057

 
1,032

 
7,503

 
2,396

Total general partner's interest in net income
 
$
3,259

 
$
1,383

 
$
8,303

 
$
3,379

Schedule of Incentive Distributions Made to Managing Members or General Partners by Distribution [Table Text Block]
The following table illustrates the percentage allocations of available cash from operating surplus between the 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 IDRs, 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
%
Distributions Made to Limited Partner, by Distribution [Table Text Block]
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 IDRs (in thousands)
 
Date of Distribution
 
Unitholders Record Date
September 30, 2015
 
$
0.570

 
$
2.28

 
$
15,136

 
November 13, 2015
 
November 6, 2015
December 31, 2015
 
$
0.590

 
$
2.36

 
$
16,124

 
February 12, 2016
 
February 5, 2016
March 31, 2016
 
$
0.610

 
$
2.44

 
$
17,095

 
May 13, 2016
 
May 5, 2016
June 30, 2016
 
$
0.630

 
$
2.52

 
$
18,085

 
August 12, 2016 
 
August 5, 2016
September 30, 2016
 
$
0.655

 
$
2.62

 
$
19,302

 
November 14, 2016 (1)
 
November 7, 2016
            
(1) Expected date of distribution.

The allocation of total quarterly cash distributions expected to be made on November 14, 2016 to our general partner and limited partners for the three and nine months ended September 30, 2016 and the allocation of total quarterly cash distributions for the three and nine months ended September 30, 2015 are set forth in the table below. 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 September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
General partner's distributions:
 
 
 
 
 
 
 
 
     General partner's distributions
 
$
325

 
$
282

 
$
940

 
$
816

     General partner's IDRs
 
3,057

 
1,032

 
7,503

 
2,396

          Total general partner's distributions
 
3,382

 
1,314

 
8,443

 
3,212

 
 
 
 
 
 
 
 
 
Limited partners' distributions:
 
 
 
 
 
 
 
 
     Common
 
15,920

 
6,983

 
41,615

 
20,196

     Subordinated
 

 
6,839

 
4,424

 
19,798

          Total limited partners' distributions
 
15,920

 
13,822

 
46,039

 
39,994

               Total cash distributions
 
$
19,302

 
$
15,136

 
$
54,482

 
$
43,206

 
 
 
 
 
 
 
 
 
Cash distributions per limited partner unit
 
$
0.655

 
$
0.570

 
$
1.895

 
$
1.650