XML 28 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Partners' Equity (Deficit) - USD ($)
$ in Thousands
Total
Phantom Share Units (PSUs)
Limited Partner
Common - Public
Limited Partner
Common - Delek Holdings
Beginning balance at Dec. 31, 2022 $ (110,700)   $ 172,119 $ (282,819)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Cash distributions (134,374) [1] $ (200) (28,695) [1] (105,679) [1]
Net income attributable to partners 104,088   22,135 81,953
Other 1,834   (87) 1,921
Ending balance at Sep. 30, 2023 (139,152)   165,472 (304,624)
Increase (Decrease) in Temporary Equity [Roll Forward]        
Cash distributions 134,374 [1] 200 28,695 [1] 105,679 [1]
Beginning balance at Jun. 30, 2023 (129,502)   167,760 (297,262)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Cash distributions (45,270)   (9,757) (35,513)
Net income attributable to partners 34,825   7,412 27,413
Other 795   57 738
Ending balance at Sep. 30, 2023 (139,152)   165,472 (304,624)
Increase (Decrease) in Temporary Equity [Roll Forward]        
Cash distributions 45,270   9,757 35,513
Beginning balance at Dec. 31, 2023 (161,869)   160,402 (322,271)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Cash distributions (148,079) [1] (300) (37,987) [1] (110,092) [1]
Net income attributable to partners 107,380   27,812 79,568
Issuance of units 132,202   132,202  
Redemption of units (97,949)     (97,949)
Contributions 50,873     50,873
Other 2,334   29 2,305
Ending balance at Sep. 30, 2024 (115,108)   282,458 (397,566)
Preferred units, beginning balance at Dec. 31, 2023 0      
Increase (Decrease) in Temporary Equity [Roll Forward]        
Issuance of units 70,000      
Preferred units, ending balance at Sep. 30, 2024 70,000      
Increase (Decrease) in Temporary Equity [Roll Forward]        
Cash distributions 148,079 [1] $ 300 37,987 [1] 110,092 [1]
Beginning balance at Jun. 30, 2024 (51,307)   287,195 (338,502)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Cash distributions (51,263)   (14,082) (37,181)
Net income attributable to partners 33,674   9,308 24,366
Redemption of units (97,949)     (97,949)
Contributions 50,873     50,873
Other 864   37 827
Ending balance at Sep. 30, 2024 (115,108)   282,458 (397,566)
Preferred units, beginning balance at Jun. 30, 2024 0      
Increase (Decrease) in Temporary Equity [Roll Forward]        
Issuance of units 70,000      
Preferred units, ending balance at Sep. 30, 2024 70,000      
Increase (Decrease) in Temporary Equity [Roll Forward]        
Cash distributions $ 51,263   $ 14,082 $ 37,181
[1] Cash distributions include $0.3 million and $0.2 million related to distribution equivalents on vested phantom units for the nine months ended September 30, 2024 and 2023.