XML 23 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
Earnings per Unit (Notes)
6 Months Ended
Jun. 30, 2017
Earnings Per Unit [Abstract]  
Earnings Per Share [Text Block]
6. Earnings Per Unit
Earnings in excess of distributions are allocated to the limited partners in accordance with our partnership agreement. Payments made to our unitholders are determined in relation to actual distributions declared and are not based on the net income allocations used in the calculation of earnings per unit.
Diluted earnings per unit includes the effects of potentially dilutive units of our common units that consist of unvested phantom units. These units are non-participating securities due to the forfeitable nature of their associated distribution equivalent rights, prior to vesting. We do not consider these units in the two-class method when calculating earnings per unit. Basic and diluted earnings per unit applicable to subordinated limited partners are the same because there were no potentially dilutive subordinated units outstanding.
In accordance with our partnership agreement, our subordinated units converted to common units once we met specified distribution targets and successfully completed other tests set forth in our Second Amended and Restated Agreement of Limited Partnership ("Second A&R Partnership Agreement"). On March 2, 2017, the requirements for the conversion of all WNRL subordinated units into common units were satisfied under the partnership agreement. As a result, the 22,811,000 subordinated units converted into common units on a one-for-one basis and, thereafter, participated on terms equal with all other common units in distributions of available cash. The conversion of the subordinated units did not impact the amount of cash distributions paid by us or the total number of outstanding units. Refer to Note 11, Equity, for further information.
In addition to the common and subordinated units, we have identified the general partner interest, incentive distribution rights and distributions associated with the TexNew Mex Units as participating securities and use the two-class method when calculating earnings per unit applicable to limited partners that is based on the weighted-average number of common units outstanding during the period. We make incentive distribution payments to our General Partner when our per unit distribution amount exceeds the target distribution. During the three and six months ended June 30, 2017 and 2016, we made incentive distribution right payments to our General Partner of $3.1 million, $5.2 million, $0.9 million and $1.7 million, respectively. Refer to Note 11, Equity, for further information regarding incentive distribution rights.
To the extent there is sufficient available cash from operating surplus under the Second A&R Partnership Agreement, the holder of the TexNew Mex Units will be entitled to receive a distribution equal to 80% of the excess of TexNew Mex Shared Segment Distributable Cash Flow over the TexNew Mex Base Amount (as such terms are defined in the Second A&R Partnership Agreement). To the extent the holder of a TexNew Mex Unit is entitled to such a distribution, that distribution will be preferential to all other unit holder distributions. During the three and six months ended June 30, 2017 and 2016, the TexNew Mex unitholders were not entitled to any distributions. Refer to Note 11, Equity, for further information.
The calculation of net income per unit for the three and six months ended June 30, 2017 and 2016, respectively, is as follows:
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2017
 
2016
 
2017
 
2016
 
(In thousands, except per unit data)
Net income
$
18,728

 
$
9,980

 
$
38,614

 
$
15,737

Net loss attributable to General Partner (1)

 
(7,894
)
 

 
(16,144
)
Net income attributable to limited partners
18,728

 
17,874

 
38,614

 
31,881

General Partner distributions
(3,981
)
 
(921
)
 
(7,044
)
 
(1,682
)
Limited partners' distributions on common units
(29,252
)
 
(9,858
)
 
(49,930
)
 
(19,453
)
Limited partners' distributions on subordinated units

 
(9,181
)
 
(6,992
)
 
(18,135
)
Distributions greater than earnings
$
(14,505
)
 
$
(2,086
)
 
$
(25,352
)
 
$
(7,389
)
 
 
 
 
 
 
 
 
General Partners' earnings:
 
 
 
 
 
 
 
Distributions
$
3,981

 
$
921

 
$
7,044

 
$
1,682

Net loss attributable to General Partner (1)

 
(7,894
)
 

 
(16,144
)
Total General Partners' earnings (loss)
$
3,981

 
$
(6,973
)
 
$
7,044

 
$
(14,462
)
 
 
 
 
 
 
 
 
Limited partners' earnings on common units:
 
 
 
 
 
 
 
Distributions
$
29,252

 
$
9,858

 
$
49,930

 
$
19,453

Allocation of distributions greater than earnings
(14,505
)
 
(1,119
)
 
(22,205
)
 
(3,895
)
Total limited partners' earnings on common units
$
14,747

 
$
8,739

 
$
27,725

 
$
15,558

 
 
 
 
 
 
 
 
Limited partners' earnings on subordinated units (2):
 
 
 
 
 
 
 
Distributions
$

 
$
9,181

 
$
6,992

 
$
18,135

Allocation of distributions greater than earnings

 
(967
)
 
(3,147
)
 
(3,494
)
Total limited partners' earnings on subordinated units
$

 
$
8,214

 
$
3,845

 
$
14,641

 
 
 
 
 
 
 
 
Weighted-average limited partner units outstanding:
 
 
 
 
 
 
 
 Common units - basic
60,962

 
26,409

 
53,364

 
25,429

 Common units - diluted
60,971

 
26,427

 
53,372

 
25,441

 Subordinated units - basic and diluted

 
22,811

 
7,562

 
22,811

 
 
 
 
 
 
 
 
Net income per limited partner unit:
 
 
 
 
 
 
 
 Common - basic
$
0.24

 
$
0.33

 
$
0.52

 
$
0.61

 Common - diluted
0.24

 
0.33

 
0.52

 
0.61

 Subordinated - basic and diluted

 
0.36

 
0.51

 
0.64

(1)
We apply the two-class method to calculate earnings per unit and allocate the results of operations of the St. Paul Park Logistics Assets prior to the St. Paul Park Logistics Transaction entirely to our general partner. The limited partners had no rights to the results of operations before the acquisition.
(2)
On March 2, 2017, the 22,811,000 subordinated units converted into common units on a one-for-one basis and thereafter participated on terms equal with all other common units in distributions of available cash. Distributions greater than earnings were allocated to the subordinated units through March 2, 2017.