XML 46 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Distributions and Net Income Per Limited Partner Unit (Tables)
12 Months Ended
Dec. 31, 2017
Earnings Per Share [Abstract]  
Schedule of Incentive Distributions Made to Managing Members or General Partners by Distribution
If cash distributions to the Partnership's unitholders exceed $0.3163 per unit in any quarter, the Partnership's unitholders and Westlake, as the holder of the Partnership's incentive distribution rights, will receive distributions according to the following percentage allocations:
 
 
Marginal Percentage Interest in Distributions
Total Quarterly Distribution Per Unit
 
Unitholders
 
IDR Holders
Above $0.3163 up to $0.3438
 
85.0
%
 
15.0
%
Above $0.3438 up to $0.4125
 
75.0
%
 
25.0
%
Above $0.4125
 
50.0
%
 
50.0
%
Schedule of Earnings Per Share, Basic and Diluted
 
 
Year Ended December 31
 
 
2017
 
2016
 
2015
Net income attributable to the Partnership
 
$
48,670

 
$
40,940

 
$
39,831

Less:
 
 
 
 
 
 
Limited partners' distribution declared on common units
 
34,909

 
19,016

 
16,980

Limited partners' distribution declared on subordinated units
 
9,133

 
16,784

 
14,986

Distributions declared with respect to the incentive distribution rights
 
1,666

 
281

 

Net income in excess of distribution
 
$
2,962

 
$
4,859

 
$
7,865

Net income per unit applicable to common limited partner units and to subordinated limited partner units is computed by dividing the respective limited partners' interest in net income by the weighted-average number of common units and subordinated units outstanding for the period. Because the Partnership has more than one class of participating securities, it uses the two-class method when calculating the net income per unit applicable to limited partners. The classes of participating securities include common units, subordinated units and incentive distribution rights. Net income attributable to the Partnership is allocated to the unitholders in accordance with their respective ownership percentages in preparation of the consolidated statements of changes in equity. However, when distributions related to the incentive distribution rights are made, net income equal to the amount of those distributions is first allocated to the general partner before the remaining net income is allocated to the unitholders based on their respective ownership percentages. Basic and diluted net income per unit is the same because the Partnership does not have any potentially dilutive units outstanding for the periods presented.
As discussed further in Note 9, the 12,686,115 subordinated units, all of which were owned by Westlake, were converted into common units effective August 30, 2017. For purposes of calculating net income per unit, the subordinated units were treated as if they had been converted to common units on July 1, 2017. Therefore, the subordinated units did not share in the distribution of cash generated from July 1, 2017 to December 31, 2017, and the Partnership did not allocate any earnings to the subordinated unitholders from July 1, 2017 to December 31, 2017 for the determination of net income per unit.
 
 
December 31, 2017
 
 
Limited Partners' Common Units
 
Limited Partners' Subordinated Units
 
Incentive Distribution Rights
 
Total
Net income attributable to the Partnership:
 
 
 
 
 
 
 
 
Distribution
 
$
34,909

 
$
9,133

 
$
1,666

 
$
45,708

Net income in excess of distribution (distribution in
   excess of net income)
 
3,101

 
(139
)
 

 
2,962

Net income
 
$
38,010

 
$
8,994

 
$
1,666

 
$
48,670

Weighted average units outstanding:
 
 
 
 
 
 
 
 
Basic and diluted
 
22,101,547

 
6,290,923

 
 
 
28,392,470

Net income per limited partner unit:
 
 
 
 
 
 
 
 
Basic and diluted
 
$
1.72

 
$
1.43

 
 
 
 

 
 
December 31, 2016
 
 
Limited Partners' Common Units
 
Limited Partners' Subordinated Units
 
Incentive Distribution Rights
 
Total
Net income attributable to the Partnership:
 
 
 
 
 
 
 
 
Distribution
 
$
19,016

 
$
16,784

 
$
281

 
$
36,081

Net income in excess of distribution
 
2,581

 
2,278

 

 
4,859

Net income
 
$
21,597

 
$
19,062

 
$
281

 
$
40,940

Weighted average units outstanding:
 
 
 
 
 
 
 
 
Basic and diluted
 
14,373,615

 
12,686,115

 
 
 
27,059,730

Net income per limited partner unit:
 
 
 
 
 
 
 
 
Basic and diluted
 
$
1.50

 
$
1.50

 
 
 
 
 
 
December 31, 2015
 
 
Limited Partners' Common Units
 
Limited Partners' Subordinated Units
 
Incentive Distribution Rights
 
Total
Net income attributable to the Partnership:
 
 
 
 
 
 
 
 
Distribution
 
$
16,980

 
$
14,986

 
$

 
$
31,966

Net income in excess of distribution
 
4,178

 
3,687

 

 
7,865

Net income
 
$
21,158

 
$
18,673

 
$

 
$
39,831

Weighted average units outstanding:
 
 
 
 
 
 
 
 
Basic and diluted
 
14,373,615

 
12,686,115

 
 
 
27,059,730

Net income per limited partner unit:
 
 
 
 
 
 
 
 
Basic and diluted
 
$
1.47

 
$
1.47