Net Income Per Limited Partner Unit

6 Months Ended

Jun. 30, 2020

Net income per unit applicable to common limited partner units is computed by dividing the respective limited partners’ interest in net income attributable to the Partnership for the period by the weighted average number of common units outstanding for the period. Prior to April 1, 2020, the classes of participating securities included common units, general partner units and IDRs. Because we had more than one class of participating securities, we used the two-class method when calculating the net income per unit applicable to limited partners. Effective April 1, 2020, the classes of participating securities included only common units as the general partner units and the IDRs were eliminated and the Series A Preferred Units are not considered a participating security. See Note 9 – (Deficit) Equity, for a discussion of the elimination of our general partner’s IDRs and 2% economic interest effective April 1, 2020. For the three and six months ended June 30, 2020, our Series A Preferred Units are potentially dilutive securities and were dilutive to net income per limited partner unit. Basic and diluted net income per unit are the same for prior periods because we did not have any potentially dilutive units outstanding for those periods presented.

Net income earned by the Partnership is allocated between the classes of participating securities in accordance with the terms of our partnership agreement as in effect on the date such calculation is performed, after giving effect to priority income allocations to the holders of the Series A Preferred Units if applicable. Earnings are allocated based on actual cash distributions declared to our unitholders, including those attributable to the IDRs prior to the second quarter of 2020, if applicable. To the extent net income attributable to the Partnership exceeds or is less than cash distributions, this difference is allocated based on the unitholders’ respective ownership percentages. For the diluted net income per limited partner unit calculation under the Second Amended and Restated Partnership Agreement, the Series A Preferred Units are assumed to be converted at the beginning of the period into common limited partner units on a one-for-one basis, and the distribution formula for available cash is recalculated, using the available cash amount increased only for the preferred distributions, which would have been attributable to the common units after conversion.

The following tables show the allocation of net income attributable to the Partnership to arrive at net income per limited partner unit:


	Three Months Ended June 30,						Six Months Ended June 30,
	2020		2019		2020		2019
Net income	$	144	$	119	$	286	$	256
Less:
Net income attributable to noncontrolling interests	3		4		7		9
Net income attributable to the Partnership	141		115		279		247
Less:
General partner’s distribution declared⁽¹⁾	—		31		55		57
Preferred unitholder’s interest in net income	12		—		12		—
Limited partners’ distribution declared on common units ⁽²⁾	161		100		268		193
Distributions in excess of net income	$	(32)	$	(16)	$	(56)	$	(3)

⁽¹⁾ For the three and six months ended June 30, 2019, this includes the impact of waived distributions to the holders of the IDRs. See Note 3 –Related Party Transactions for additional information.

⁽²⁾ For the three and six months ended June 30, 2020, this includes the impact of waived distributions to SPLC. See Note 3 – Related Party Transactions for additional information.


	Three Months Ended June 30, 2020
	General Partner		Limited Partners’ Common Units		Total

	(in millions of dollars, except per unit data)
Distributions declared	$	—	$	161	$	161
Distributions in excess of net income	—		(32)		(32)
Net income attributable to the Partnership's common unitholders (basic)	$	—	129		$	129
Dilutive effect of preferred units			12
Net income attributable to the Partnership's common unitholders (diluted)			$	141

Weighted average units outstanding - Basic			393.3
Dilutive effect of preferred units			50.8
Weighted average units outstanding - Diluted			444.1
Net income per limited partner unit:
Basic			$	0.33
Diluted			$	0.32


	Six Months Ended June 30, 2020
	General Partner		Limited Partners’ Common Units		Total

	(in millions of dollars, except per unit data)
Distributions declared	$	55	$	268	$	323
Distributions in excess of net income	—		(56)		(56)
Net income attributable to the Partnership's common unitholders (basic)	$	55	212		$	267
Dilutive effect of preferred units			12
Net income attributable to the Partnership's common unitholders (diluted)			$	224

Weighted average units outstanding - Basic			313.3
Dilutive effect of preferred units			25.4
Weighted average units outstanding - Diluted			338.7
Net income per limited partner unit:
Basic			$	0.68
Diluted			$	0.66


	Three Months Ended June 30, 2019
	General Partner		Limited Partners’ Common Units		Total

	(in millions of dollars, except per unit data)
Distributions declared⁽¹⁾	$	31	$	100	$	131
Distributions in excess of net income	(1)		(15)		(16)
Net income attributable to the Partnership	$	30	$	85	$	115
Weighted average units outstanding:
Basic and diluted			226.4
Net income per limited partner unit:
Basic and diluted			$	0.38

⁽¹⁾ This includes the impact of waived distributions to the holders of the IDRs. See Note 3 – Related Party Transactions for additional information.


	Six Months Ended June 30, 2019
	General Partner		Limited Partners’ Common Units		Total

	(in millions of dollars, except per unit data)
Distributions declared ⁽¹⁾	$	57	$	193	$	250
Distributions in excess of net income	—		(3)		(3)
Net income attributable to the Partnership	$	57	$	190	$	247
Weighted average units outstanding:
Basic and diluted			225.1
Net income per limited partner unit:
Basic and diluted			$	0.84

⁽¹⁾ This includes the impact of waived distributions to the holders of the IDRs. See Note 3 – Related Party Transactions for additional information.