XML 76 R57.htm IDEA: XBRL DOCUMENT v3.25.0.1
Net Income Per Common Limited Partner Unit (Tables)
12 Months Ended
Dec. 31, 2024
Net Income Per Common Limited Partner Unit  
Schedule of reconciliation of net income and the assumed allocation of net income to the limited partners' interest for purposes of computing net income per common limited partner unit

The following table provides a reconciliation of net income and the assumed allocation of net income to the common limited partners (after deducting amounts allocated to preferred unitholders) for purposes of computing net income per common limited partner unit for the years presented (in thousands, except per unit data):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 2024

 

​

​

​

​

  

Common

  

General

  

​

​

 

​

​

​

​

​

Limited

​

Partner

​

​

​

 

Numerator:

​

Total

​

Partners

​

Interest

​

IDRs

 

Net income

​

$

110,327

​

$

94,983

​

$

15,344

​

$

—

​

Declared distribution

​

$

113,959

​

$

98,588

​

$

766

​

$

14,605

​

Assumed allocation of undistributed net loss

​

 

(3,632)

​

 

(3,605)

​

 

(27)

​

 

—

​

Assumed allocation of net income

​

$

110,327

​

$

94,983

​

$

739

​

$

14,605

​

Less: Preferred limited partner interest in net income

​

​

​

​

​

9,575

​

​

​

​

​

​

​

Less: Redemption of Series A preferred limited partner units

​

​

​

​

​

2,634

​

​

​

​

​

​

​

Net income attributable to common limited partners

​

​

​

​

$

82,774

​

​

​

​

​

​

​

Denominator:

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average common units outstanding

​

​

​

​

 

33,840

​

​

​

​

​

​

​

Dilutive effect of phantom units

​

​

​

​

 

499

​

​

​

​

​

​

​

Diluted weighted average common units outstanding

​

​

​

​

 

34,339

​

​

​

​

​

​

​

Basic net income per common limited partner unit

​

​

​

​

$

2.45

​

​

​

​

​

​

​

Diluted net income per common limited partner unit

​

​

​

​

$

2.41

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 2023

​

​

​

​

  

Common

  

General

  

​

​

​

​

​

​

​

Limited

​

Partner

​

​

​

Numerator:

​

Total

​

Partners

​

Interest

​

IDRs

Net income

​

$

152,506

​

$

142,598

​

$

9,908

​

$

—

Declared distribution

​

$

101,869

​

$

92,298

​

$

685

​

$

8,886

Assumed allocation of undistributed net income

​

 

50,637

​

 

50,300

​

 

337

​

 

—

Assumed allocation of net income

​

$

152,506

​

$

142,598

​

$

1,022

​

$

8,886

Less: Preferred limited partner interest in net income

​

​

​

​

​

14,559

​

​

​

​

​

​

Net income attributable to common limited partners

​

​

​

​

$

128,039

​

​

​

​

​

​

Denominator:

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average common units outstanding

​

​

​

​

 

33,970

​

​

​

​

​

​

Dilutive effect of phantom units

​

​

​

​

 

69

​

​

​

​

​

​

Diluted weighted average common units outstanding

​

​

​

​

 

34,039

​

​

​

​

​

​

Basic net income per common limited partner unit

​

​

​

​

$

3.77

​

​

​

​

​

​

Diluted net income per common limited partner unit

​

​

​

​

$

3.76

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 2022

​

​

​

​

  

Common

  

General

  

​

​

​

​

​

​

​

Limited

​

Partner

​

​

​

Numerator:

​

Total

​

Partners

​

Interest

​

IDRs

Net income

​

$

362,207

​

$

355,069

​

$

7,138

​

$

—

Declared distribution

​

$

121,223

​

$

115,499

​

$

1,013

​

$

4,711

Less: Preferred limited partner interest in net income

​

 

240,984

​

 

239,570

​

 

1,414

​

 

—

Assumed allocation of net income

​

$

362,207

​

$

355,069

​

$

2,427

​

$

4,711

Less: Preferred limited partner interest in net income

​

​

​

​

​

13,852

​

​

​

​

​

​

Net income attributable to common limited partners

​

​

​

​

$

341,217

​

​

​

​

​

​

Denominator:

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average common units outstanding

​

​

​

​

 

33,935

​

​

​

​

​

​

Dilutive effect of phantom units

​

​

​

​

 

109

​

​

​

​

​

​

Diluted weighted average common units outstanding

​

​

​

​

 

34,044

​

​

​

​

​

​

Basic net income per common limited partner unit

​

​

​

​

$

10.06

​

​

​

​

​

​

Diluted net income per common limited partner unit

​

​

​

​

$

10.02

​

​

​

​

​

​