XML 91 R63.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Earnings Per Unit - Computation of Basic and Diluted Earnings per Unit (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Earnings Per Share Basic [Line Items]                      
NET INCOME (LOSS) $ 40,017 $ 70,247 $ 95,087 $ 9,017 $ 164,138 $ 60,775 $ 28,690 $ 41,957 $ 214,368 $ 295,560 $ 157,153
Net (income) loss attributable to noncontrolling interests                 0 24 (34)
Distributions on Series A redeemable preferred units                 0 (25) (3,117)
Distributable preferred stock dividends                 21,000 21,000 1,925
NET INCOME (LOSS) ATTRIBUTABLE TO THE GENERAL PARTNER AND COMMON AND SUBORDINATED UNITS SUBSEQUENT TO INITIAL PUBLIC OFFERING 34,767 64,997 89,837 3,767 158,865 55,503 23,488 36,655 193,368 274,511 152,145
Allocation of net loss subsequent to initial public offering attributable to:                      
General partner interest                 0 0 0
NET INCOME (LOSS) ATTRIBUTABLE TO THE GENERAL PARTNER AND COMMON AND SUBORDINATED UNITS SUBSEQUENT TO INITIAL PUBLIC OFFERING $ 34,767 $ 64,997 $ 89,837 $ 3,767 158,865 $ 55,503 $ 23,488 $ 36,655 193,368 274,511 152,145
Series B Cumulative Convertible Preferred Units                      
Net loss attributable to common and subordinated units per unit:                      
Distributions on preferred units         21,000         21,000  
Series A Redeemable Preferred Units                      
Net loss attributable to common and subordinated units per unit:                      
Distributions on preferred units         $ 300         300  
Common Units                      
Allocation of net loss subsequent to initial public offering attributable to:                      
Allocation of loss                 $ 169,375 $ 154,662 $ 98,389
Net loss attributable to common and subordinated units per unit:                      
Weighted average units outstanding, basic (in shares)                 168,230,000 106,064,000 97,400,000
Number of performance units award included in calculation of diluted EPU                 146,000 15,200,000 0
Weighted average units outstanding, diluted (in shares)                 168,376,000 121,264,000 97,400,000
Per unit (basic) (in usd per share) $ 170 $ 320 $ 450 $ 20.00 $ 0.78 $ 0.27 $ 0.17 $ 0.23 $ 1.01 $ 1.46 $ 1.01
Per unit (diluted) (in usd per share) 170 320 440 20.00 0.72 0.27 0.17 0.23 $ 1.01 $ 1.45 $ 1.01
Subordinated Units                      
Allocation of net loss subsequent to initial public offering attributable to:                      
Allocation of loss                 $ 23,993 $ 119,849 $ 53,756
Net loss attributable to common and subordinated units per unit:                      
Weighted average units outstanding, basic (in shares)                 37,740,000 96,099,000 95,149,000
Number of performance units award included in calculation of diluted EPU                 0 247,000 0
Weighted average units outstanding, diluted (in shares)                 37,740,000 96,346,000 95,149,000
Per unit (basic) (in usd per share) 0 0 390 20.00 0.78 0.27 0.06 0.13 $ 0.64 $ 1.25 $ 0.56
Per unit (diluted) (in usd per share) $ 0 $ 0 $ 390 $ 20.00 $ 0.78 $ 0.27 $ 0.06 $ 0.13 $ 0.64 $ 1.25 $ 0.56