XML 28 R17.htm IDEA: XBRL DOCUMENT v3.5.0.2
Net Income Per Limited Partner Unit
12 Months Ended
Dec. 31, 2015
Earnings Per Share [Abstract]  
NET INCOME PER LIMITED PARTNER UNIT
10.
NET INCOME PER LIMITED PARTNER UNIT
Net income per limited partner unit is calculated only for the periods subsequent to the IPO as no units were outstanding prior to the IPO. 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 net income per limited partner unit.
We calculate net income available to limited partners based on the distributions pertaining to each period’s net income. After considering the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners, and other participating securities in accordance with the contractual terms of our partnership agreement and as prescribed under the two-class method. Participating securities include IDRs and awards under our 2013 ICP (defined in Note 12) that receive DERs, as further discussed in Note 12. However, the terms of our partnership agreement limit the general partner’s incentive distribution to the amount of available cash, which, as defined in our partnership agreement, is net of reserves deemed appropriate. As such, IDRs are not allocated undistributed earnings or distributions in excess of earnings in the calculation of net income per limited partner unit.
Basic net income per limited partner unit is determined pursuant to the two-class method for master limited partnerships. The two-class method is an earnings allocation formula that is used to determine earnings to our general partner, common unitholders, and participating securities according to (i) distributions pertaining to each period’s net income and (ii) participation rights in undistributed earnings.
Diluted net income per limited partner unit is also determined using the two-class method, unless the treasury stock method is more dilutive. For the year ended December 31, 2015, we used the two-class method to determine diluted net income per limited partner unit. We did not have any potentially dilutive instruments outstanding during year ended December 31, 2015.
Net income per unit was computed as follows (in thousands, except per unit amounts):
 
 
Year Ended December 31, 2015
 
 
 
 
Limited Partners
 
 
 
 
 
 
General
Partner
 
Common
Units
 
Subordinated
Units
 
Restricted
Units
 
Total
Allocation of net income to determine net income available to limited partners:
 
 
 
 
 
 
 
 
 
 
Distributions, excluding general partner’s IDRs
 
$
1,572

 
$
39,106

 
$
34,476

 
$

 
$
75,154

General partner’s IDRs
 
3,431

 

 

 

 
3,431

DERs
 

 

 

 
12

 
12

Distributions and DERs declared
 
5,003

 
39,106

 
34,476

 
12

 
78,597

Undistributed earnings
 
1,066

 
27,162

 
25,045

 
8

 
53,281

Net income available to
limited partners – basic and diluted
 
$
6,069

 
$
66,268

 
$
59,521

 
$
20

 
$
131,878

 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit – basic and diluted:
 
 
 
 
 
 
 
 
 
 
Weighted-average units outstanding
 
 
 
31,222

 
28,790

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit – basic and diluted
 
 
 
$
2.12

 
$
2.07

 
 
 
 
 
 
Year Ended December 31, 2014
 
 
 
 
Limited Partners
 
 
 
 
 
 
General
Partner
 
Common
Units
 
Subordinated
Units
 
Restricted
Units
 
Total
Allocation of net income to determine net income available to limited partners:
 
 
 
 
 
 
 
 
 
 
Distributions, excluding general partner’s IDRs
 
$
1,110

 
$
27,091

 
$
27,091

 
$

 
$
55,292

General partner’s IDRs
 
194

 

 

 

 
194

DERs
 

 

 

 
6

 
6

Distributions and DERs declared
 
1,304

 
27,091

 
27,091

 
6

 
55,492

Undistributed earnings
 
75

 
1,857

 
1,857

 

 
3,789

Net income available to
limited partners – basic
 
$
1,379

 
28,948

 
28,948

 
$
6

 
$
59,281

Add: DERs
 
 
 
6

 

 
 
 


Net income available to
limited partners – diluted
 
 
 
$
28,954

 
$
28,948

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit – basic:
 
 
 
 
 
 
 
 
 
 
Weighted-average units outstanding
 
 
 
28,790

 
28,790

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit – basic
 
 
 
$
1.01

 
$
1.01

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit – diluted:
 
 
 
 
 
 
 
 
 
 
Weighted-average units outstanding
 
 
 
28,790

 
28,790

 
 
 
 
Common equivalent units for restricted units
 
 
 
1

 

 
 
 
 
Weighted-average units outstanding –diluted
 
 
 
28,791

 
28,790

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit – diluted
 
 
 
$
1.01

 
$
1.01

 
 
 
 

 
 
December 16, 2013 through December 31, 2013
 
 
 
 
Limited Partners
 
 
 
 
General
Partner
 
Common
Units
 
Subordinated
Units
 
Total
Allocation of net income to determine net income available to limited partners:
 
 
 
 
 
 
 
 
Distributions
 
$
44

 
$
1,065

 
$
1,065

 
$
2,174

Excess distributions over earnings
 
(3
)
 
(65
)
 
(65
)
 
(133
)
Net income available to
limited partners basic and diluted
 
$
41

 
$
1,000

 
$
1,000

 
$
2,041

 
 
 
 
 
 
 
 
 
Net income per limited partner unit –
basic and diluted:
 
 
 
 
 
 
 
 
Weighted-average units outstanding
 
 
 
28,790

 
28,790

 
 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit  
basic and diluted
 
 
 
$
0.03

 
$
0.03