XML 30 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Earnings per Unit ("EPU")
6 Months Ended
Jun. 30, 2018
Earnings per Unit ("EPU")  
Earnings per Unit ("EPU")

 

14. Earnings per Unit ("EPU")

        The Partnership calculates earnings per unit by allocating reported profit for each period to each class of units based on the distribution policy for available cash stated in the Partnership Agreement.

        Basic earnings per unit is determined by dividing profit for the period, after deducting preference unit distributions, by the weighted average number of units outstanding during the period. Diluted earnings per unit is calculated by dividing the profit of the period attributable to common unitholders by the weighted average number of potential ordinary common units assumed to have been converted into common units, unless such potential ordinary common units have an antidilutive effect.

        Earnings per unit is presented for the period in which the units were outstanding, with earnings calculated as follows:

 

                                                                                                                                                                                    

 

 

For the three months ended

 

For the six months ended

 

 

 

June 30, 2017

 

June 30, 2018

 

June 30, 2017

 

June 30, 2018

 

Profit for the period

   

​  

29,200

   

​  

23,841

   

​  

61,986

   

​  

58,576

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit attributable to GasLog's operations*

   

​  

(9,842

)  

​  

(940

)  

​  

(21,606

)  

​  

(3,673

)

​  

​  

​  

​  

​  

​  

​  

​  

Partnership's profit

 

 

19,358

 

 

22,901

 

 

40,380

 

 

54,903

 

Adjustment for:

   

​  

 

   

​  

 

   

​  

 

   

​  

 

 

Paid and accrued preference unit distributions

 

 

(1,549

)

 

(5,457

)

 

(1,549

)

 

(10,495

)

​  

​  

​  

​  

​  

​  

​  

​  

Partnership's profit attributable to:

   

​  

17,809

   

​  

17,444

   

​  

38,831

   

​  

44,408

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Common unitholders

 

 

17,349

 

 

17,095

 

 

32,073

 

 

41,152

 

Subordinated unitholders**

   

​  

N/A

   

​  

N/A

   

​  

5,085

   

​  

N/A

 

General partner

 

 

357

 

 

349

 

 

777

 

 

888

 

Incentive distribution rights***

   

​  

103

   

​  

   

​  

896

   

​  

2,368

 

Weighted average number of units outstanding (basic)

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

   

​  

38,324,669

   

​  

42,363,252

   

​  

32,814,957

   

​  

41,686,447

 

Subordinated units**

 

 

N/A

 

 

N/A

 

 

9,822,358

 

 

N/A

 

General partner units

   

​  

781,005

   

​  

864,381

   

​  

768,799

   

​  

850,656

 

Earnings per unit (basic)

 

 

 

 

 

 

 

 

 

 

 

 

 

Common unitholders

   

​  

0.45

   

​  

0.40

   

​  

0.98

   

​  

0.99

 

Subordinated unitholders

 

 

N/A

 

 

N/A

 

 

0.52

 

 

N/A

 

General partner

   

​  

0.46

   

​  

0.40

   

​  

1.01

   

​  

1.04

 

Weighted average number of units outstanding (diluted)

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

   

​  

38,376,044

   

​  

42,422,462

   

​  

32,863,163

   

​  

41,792,558

 

Subordinated units**

 

 

N/A

 

 

N/A

 

 

9,822,358

 

 

N/A

 

General partner units

   

​  

781,005

   

​  

864,381

   

​  

768,799

   

​  

850,656

 

Earnings per unit (diluted)

 

 

 

 

 

 

 

 

 

 

 

 

 

Common unitholders

   

​  

0.45

   

​  

0.40

   

​  

0.98

   

​  

0.98

 

Subordinated unitholders

 

 

N/A

 

 

N/A

 

 

0.52

 

 

N/A

 

General partner

   

​  

0.46

   

​  

0.40

   

​  

1.01

   

​  

1.04

 

 

*         Includes the aggregate profit of GAS-eleven Ltd., GAS-thirteen Ltd., GAS-eight Ltd. and GAS-fourteen Ltd. for the period prior to their transfers to the Partnership on May 3, 2017, July 3, 2017, October 20, 2017 and April 26, 2018, respectively. While such amounts are reflected in the Partnership's financial statements because the transfers to the Partnership were accounted for as reorganizations of entities under common control (Note 1), the aforementioned entities were not owned by the Partnership prior to their transfers to the Partnership on the respective dates and accordingly the Partnership was not entitled to the cash or results generated in the periods prior to such transfers.

**       On May 16, 2017, all 9,822,358 subordinated units converted into common units on a one-for-one basis. As of June 30, 2017, they participated pro rata with all other outstanding common units in distributions of available cash for the three months ended June 30, 2017. Consequently, earnings have been allocated to subordinated units and the weighted average number of subordinated units has been calculated only for the applicable period during which they were entitled to distributions based on the Partnership Agreement, i.e. for the three months ended March 31, 2017.

***     Represent the right to receive an increasing percentage of quarterly distributions of available cash from operating surplus after the minimum quarterly distribution and the target distribution levels have been achieved. GasLog holds the incentive distribution rights following completion of the Partnership's IPO. The IDRs may be transferred separately from any other interests, subject to restrictions in the Partnership Agreement. Based on the nature of such right, earnings attributable to IDRs cannot be allocated on a per unit basis.