XML 46 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
Members' Equity/Partners' Capital (Tables)
9 Months Ended
Sep. 30, 2016
Members' Equity/Partners' Capital  
Class B Preferred Units Accounted for as Mezzanine Equity in the Consolidated Balance Sheet

The Class B Preferred Units are accounted for as mezzanine equity in the consolidated balance sheet consisting of the following (in thousands):

 

 

 

 

 

 

 

 

    

September 30, 

 

December 31, 

 

    

2016

    

2015

 

 

 

 

 

 

 

Mezzanine equity beginning balance

 

$

172,111

 

$

 —

Private placement of Class B Preferred Units

 

 

 —

 

 

350,000

Discount

 

 

(87)

 

 

(191,901)

Amortization of discount

 

 

19,516

 

 

6,594

Distributions

 

 

29,750

 

 

7,418

Distributions paid

 

 

(24,918)

 

 

 —

Total mezzanine equity

 

$

196,372

 

$

172,111

 

Schedule of Weighted Average Basic and Diluted Units Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

September 30, 

September 30, 

September 30, 

March 6 - June 30

 

January 1 - March 6

 

 

    

2016

2015

 

2016

2015

    

2015

    

Class A units - Basic

 

 —

 

 —

 

 —

 

 —

 

48,451

 

Class B Common units - Basic

 

 —

 

 —

 

 —

 

 —

 

2,879,163

 

Common units - Basic

 

3,998,209

 

3,124,004

 

3,556,675

 

3,103,608

 

 —

 

Weighted Common units - Basic

 

3,998,209

 

3,124,004

 

3,556,675

 

3,103,608

 

2,927,613

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A units - Diluted

 

 —

 

 —

 

 —

 

 —

 

48,451

 

Class B Common units - Diluted

 

 —

 

 —

 

 —

 

 —

 

2,879,163

 

Common units - Diluted

 

23,771,370

 

14,074,856

 

3,556,675

 

3,103,608

 

 —

 

Weighted Common units - Diluted

 

23,771,370

 

14,074,856

 

3,556,675

 

3,103,608

 

2,927,613

 

 

Loss Per Unit Amounts

The following table presents our basic and diluted loss per unit for the nine months ended September 30, 2016 (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

    

Total

    

Common Units

    

 

 

 

 

 

 

 

 

Assumed net loss to be allocated

 

$

(17,997)

 

$

(17,997)

 

 

 

 

 

 

 

 

 

Basic and diluted loss per unit

 

 

 

 

$

(5.06)

 

 

The following table presents our basic earnings per unit for the three months ended September 30, 2016 (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

    

Total

    

Common Units

    

 

 

 

 

 

 

 

 

Assumed income to be allocated

 

$

9,949

 

$

9,949

 

 

 

 

 

 

 

 

 

Basic earnings per unit

 

 

 

 

$

2.49

 

 

The following table presents our diluted earnings per unit for the three months ended September 30, 2016 (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

    

Total

    

Common Units

 

 

 

 

 

 

 

Assumed income to be allocated

 

$

28,809

 

$

28,809

 

 

 

 

 

 

 

Diluted earning per unit

 

 

 

 

$

1.21

 

 

 

 

 

 

 

The following table presents our basic and diluted loss per unit for the period from January 1, 2015 to March 6, 2015 (the date of conversion to a limited partnership) (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

 

 

 

    

Total

    

Class A Units

    

Class B Units

 

 

 

 

 

 

 

 

 

 

 

 

Assumed net loss to be allocated January 1 - March 6

 

$

(923)

 

$

(18)

 

$

(905)

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per unit

 

 

 

 

$

(0.38)

 

$

(0.31)

 

 

The following table presents our basic and diluted loss per unit for the period from March 6, 2015 through September 30, 2015 (the period after conversion to a limited partnership) (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

    

Total

    

Common Units

 

 

 

 

 

 

 

 

 

Assumed net loss attributable to common unitholders to be allocated March 6 - September 30

 

$

(92,578)

 

$

(92,578)

 

 

 

 

 

 

 

 

 

Basic and diluted loss per unit

 

 

 

 

$

(2.98)