XML 131 R112.htm IDEA: XBRL DOCUMENT v3.25.0.1
Net Income Per Common Limited Partner Unit (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Net Income Per Common Limited Partner Unit      
Repurchased units not deemed outstanding 327,307 113,206  
Numerator:      
Net income $ 110,327 $ 152,506 $ 362,207
Declared distribution 113,959 101,869 121,223
Assumed allocation of undistributed net income (Loss) (3,632) 50,637 240,984
Assumed allocation of net income $ 110,327 $ 152,506 $ 362,207
Common Limited Partners      
Denominator:      
Basic weighted average common units outstanding 33,840,000 33,970,000 33,935,000
Diluted weighted average common units outstanding 34,339,000 34,039,000 34,044,000
Basic net income per common limited partner unit $ 2.45 $ 3.77 $ 10.06
Diluted net income per common limited partner unit $ 2.41 $ 3.76 $ 10.02
Preferred Limited Partners      
Numerator:      
Less: Redemption of Series A preferred limited partner units $ 2,634    
Common Limited Partner      
Numerator:      
Net income 94,983 $ 142,598 $ 355,069
Declared distribution 98,588 92,298 115,499
Assumed allocation of undistributed net income (Loss) (3,605) 50,300 239,570
Assumed allocation of net income 94,983 142,598 355,069
Common Limited Partner | Common Limited Partners      
Numerator:      
Assumed allocation of net income $ 82,774 $ 128,039 $ 341,217
Denominator:      
Basic weighted average common units outstanding 33,840,000 33,970,000 33,935,000
Dilutive effect of phantom units 499,000 69,000 109,000
Diluted weighted average common units outstanding 34,339,000 34,039,000 34,044,000
Basic net income per common limited partner unit $ 2.45 $ 3.77 $ 10.06
Diluted net income per common limited partner unit $ 2.41 $ 3.76 $ 10.02
Common Limited Partner | Preferred Limited Partners      
Numerator:      
Assumed allocation of net income $ 9,575 $ 14,559 $ 13,852
Common Limited Partner | Series A Preferred Limited Partners      
Numerator:      
Less: Redemption of Series A preferred limited partner units 2,634    
General Partner Interest      
Numerator:      
Net income 15,344 9,908 7,138
Declared distribution 766 685 1,013
Assumed allocation of undistributed net income (Loss) (27) 337 1,414
Assumed allocation of net income 739 1,022 2,427
IDRs      
Numerator:      
Declared distribution 14,605 8,886 4,711
Assumed allocation of net income $ 14,605 $ 8,886 $ 4,711