XML 28 R5.htm IDEA: XBRL DOCUMENT v3.6.0.2
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, 2013 $ 105,208 $ 43,167 $ 183,839 $ (176,680) $ 59,386 $ (4,504)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Sponsor contributions of equity to the Predecessor 3,722 3,722            
Loss attributable to Predecessor (1,939) (1,939)            
Allocation of net assets acquired by the unitholders 0 (25,224) 0 24,720 0 504    
Cash distributions [1] (141,092) 0 (17,099) (99,035) (21,658) (3,300)    
Sponsorship contribution of fixed assets 1,566 0 0 1,534 0 32    
Net income attributable to partners 71,997 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 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 115 115            
Loss attributable to Predecessor (637) (637)            
Allocation of net assets acquired by the unitholders 0 (19,204) 0 18,820 0 384    
Cash distributions [2] (118,528) 0 (20,755) (66,698) (25,919) (5,156)    
Sponsorship contribution of fixed assets 584 0 0 573 0 11    
Net income attributable to partners 66,848 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              
Sponsor contributions of equity to the Predecessor 0              
Loss attributable to Predecessor 0              
Cash distributions [3] (70,865) 0 (23,847) (25,271) (11,503) (10,244)    
Sponsorship contribution of fixed assets 5,167 0 0 5,063 0 104    
Net income attributable to partners 62,804 0 19,667 27,002 3,942 12,193    
Unit-based compensation 599 0 664 1,046 0 (1,111)    
Subordinated unit conversion 0 0 0 71,040 (71,040) 0    
Unit repurchases 0 0 (6,872) 6,872 0 0    
Other 29 0 0 0 0 29    
Ending balance at Dec. 31, 2016 (13,284) $ 0 $ 188,013 $ (195,076) $ 0 $ (6,221)    
Footnote [Abstract]                
Distribution equivalents on vested phantom units $ 300              
[1] 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.
[2] Cash distributions include $61.9 million in cash payments for the El Dorado Rail 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 Rail 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.
[3] Cash distributions include $0.3 million related to distribution equivalents on vested phantom units.