XML 65 R43.htm IDEA: XBRL DOCUMENT v3.5.0.2
Net Income Per Unit (Details)
$ / shares in Units, $ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
$ / shares
shares
Sep. 30, 2015
USD ($)
$ / shares
shares
Sep. 30, 2016
USD ($)
$ / shares
shares
Sep. 30, 2015
USD ($)
$ / shares
shares
Feb. 25, 2016
shares
Dec. 31, 2015
shares
Net Income Per Unit [Line Items]            
Net income attributable to partners $ 13,151 $ 18,602 $ 47,492 $ 51,553    
Less: Limited partners' distribution 15,920 13,822 46,039 39,994    
Allocation of (distributions) earnings excess $ (6,151) $ 3,466 $ (6,990) $ 8,347    
Footnote [Abstract]            
General partner's ownership interest 2.00% 2.00% 2.00% 2.00%    
Incentive Distribution, Minimum Distribution Level | $ / shares     0.43125      
Subordinated unitholders - Delek            
Net Income Per Unit [Line Items]            
Subordinated units - Delek basic and diluted (units) | shares [1] 0 11,999,258 2,408,610 11,999,258    
Subordinated units - Delek (basic and diluted) | $ / shares [1] $ 0.00 $ 0.71 $ 1.64 $ 1.99    
Footnote [Abstract]            
Common units outstanding (units) | shares 0   0   11,999,258 11,999,258
Common Units [Member]            
Net Income Per Unit [Line Items]            
Common units - basic (units) | shares [1] 24,303,740 12,250,847 21,878,935 12,230,560    
Common units - diluted (units) | shares [1] 24,380,334 12,369,777 21,962,733 12,362,340    
Common- basic (dollars per unit) | $ / shares [1] $ 0.41 $ 0.71 $ 1.61 $ 1.99    
Common- diluted (dollars per unit) | $ / shares [1] $ 0.41 $ 0.70 $ 1.60 $ 1.97    
General Partner            
Net Income Per Unit [Line Items]            
Net income attributable to partners     $ 8,303      
Less: General partner's distribution (including IDRs) [2] $ 3,382 $ 1,314 8,443 $ 3,212    
Allocation of (distributions) earnings excess (123) 69 (140) 167    
Total earnings 3,259 1,383 8,303 3,379    
Limited Partner [Member] | Subordinated unitholders - Delek            
Net Income Per Unit [Line Items]            
Net income attributable to partners     3,942      
Limited Partner [Member] | Common Units [Member]            
Net Income Per Unit [Line Items]            
Less: Limited partners' distribution 15,920 6,983 41,615 20,196    
Allocation of (distributions) earnings excess (6,028) 1,716 (6,368) 4,131    
Total earnings $ 9,892 $ 8,699 $ 35,247 $ 24,327    
Common units - basic (units) | shares [3] 24,303,740 12,250,847 21,878,935 12,230,560    
Common units - diluted (units) | shares [3] 24,380,334 12,369,777 21,962,733 12,362,340    
Common- basic (dollars per unit) | $ / shares [3] $ 0.41 $ 0.71 $ 1.61 $ 1.99    
Common- diluted (dollars per unit) | $ / shares [3] $ 0.41 $ 0.70 $ 1.60 $ 1.97    
Limited Partner [Member] | Subordinated unitholders - Delek            
Net Income Per Unit [Line Items]            
Less: Limited partners' distribution $ 0 $ 6,839 $ 4,424 $ 19,798    
Allocation of (distributions) earnings excess 0 1,681 (482) 4,049    
Total earnings $ 0 $ 8,520 $ 3,942 $ 23,847    
Subordinated units - Delek basic and diluted (units) | shares [3],[4] 0 11,999,258 2,408,610 11,999,258    
Subordinated units - Delek (basic and diluted) | $ / shares [3] $ 0.00 $ 0.71 $ 1.64 $ 1.99    
[1] We base our calculation of net income per unit on the weighted-average number of common and subordinated limited partner units outstanding during the period. The weighted-average number of common and subordinated units reflects the conversion of the subordinated units to common units on February 25, 2016. See Notes 7 and 8 for further discussion.
[2] General partner distributions (including IDRs) consist of the payment with respect to the 2% general partner interest and payment on the 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.
[3] We base our calculation of net income per unit on the weighted-average number of common and subordinated limited partner units outstanding during the period. The weighted-average number of common and subordinated units reflects the conversion of the subordinated units to common units on February 25, 2016.
[4] On February 25, 2016, each of the Partnership's 11,999,258 outstanding subordinated units converted into common units and began participating pro rata with the other common units in distributions of available cash. Distributions and the Partnership's net income were allocated to the subordinated units through February 24, 2016.