XML 48 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Partners' Capital (Tables)
12 Months Ended
Dec. 31, 2017
Partners' Capital [Abstract]  
Rollforward of the Number of Common and Subordinated Limited Partner Units Outstanding

A rollforward of the number of common and subordinated limited partner units outstanding is as follows:



 

 

 

 

 

 

 

 



 

Common Units - Public

 

Common Units - Green Plains

 

Subordinated Units - Green Plains

 

Total

Units issued in connection with IPO, July 1, 2015

 

11,500,000 

 

4,389,642 

 

15,889,642 

 

31,779,284 

Units issued under the LTIP

 

10,089 

 

 -

 

 -

 

10,089 

Units, December 31, 2015

 

11,510,089 

 

4,389,642 

 

15,889,642 

 

31,789,373 

Units issued under the LTIP

 

16,260 

 

 -

 

 -

 

16,260 

Units forfeited under the LTIP

 

(5,333)

 

 -

 

 -

 

(5,333)

Units, December 31, 2016

 

11,521,016 

 

4,389,642 

 

15,889,642 

 

31,800,300 

Units issued under the LTIP

 

15,827 

 

 -

 

 -

 

15,827 

Units forfeited under the LTIP

 

(4,278)

 

 -

 

 -

 

(4,278)

Units, December 31, 2017

 

11,532,565 

 

4,389,642 

 

15,889,642 

 

31,811,849 



Summary of the Percentage Allocations of Available Cash From Operating Surplus Based on Specified Target Distribution Levels

The following table illustrates the percentage allocations of available cash from operating surplus during the subordination period between the unitholders and the general partner, as the holder of the incentive distribution rights, based on the specified target distribution levels:



 

 

 

 

 

 

 



 

 

 

 

Marginal Percentage Interest in Distribution (1)



 

Total Quarterly Distribution Per Unit - Target Amount

 

Common and Subordinated Unitholders

 

General Partner

(as holder of Incentive Distribution Rights) (2)

Minimum quarterly distribution

 

$0.40

 

 

98.0%

 

2.0%

First target distribution

 

above $0.40

up to $0.46

 

98.0%

 

2.0%

Second target distribution

 

above $0.46

up to $0.50

 

85.0%

 

15.0%

Third target distribution

 

above $0.50

up to $0.60

 

75.0%

 

25.0%

Thereafter

 

above $0.60

 

 

50.0%

 

50.0%



(1) Includes percentage interests of the general partner, as the holder of incentive distribution rights, and the unitholders when the partnership distributes available cash from operating surplus up to and including the corresponding amount in the column “Total Quarterly Distribution Per Unit Target Amount.” The percentage interests shown for the unitholders and the general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution.

(2) The percentage interests for the general partner assume the general partner contributes additional capital necessary to maintain its 2% general partner interest, does not transfer any of its incentive distribution rights and there are no arrearages on common units.

Summary of Quarterly Cash Distributions Declarations, Payments and Scheduled Payments

The table below summarizes the quarterly cash distributions for the periods presented:



 

 

 

 

 

 

 

 

 

Three Months Ended

 

Declaration Date

 

Record Date

 

Payment Date

 

Quarterly Distribution

December 31, 2017

 

January 18, 2018

 

February 2, 2018

 

February 9, 2018

 

$

0.4700

September 30, 2017

 

October 19, 2017

 

November 3, 2017

 

November 10, 2017

 

 

0.4600

June 30, 2017

 

July 20, 2017

 

August 4, 2017

 

August 11, 2017

 

 

0.4500

March 31, 2017

 

April 20, 2017

 

May 5, 2017

 

May 15, 2017

 

 

0.4400

December 31, 2016

 

January 23, 2017

 

February 3, 2017

 

February 14, 2017

 

 

0.4300

September 30, 2016

 

October 20, 2016

 

November 4, 2016

 

November 14, 2016

 

 

0.4200

June 30, 2016

 

July 20, 2016

 

August 5, 2016

 

August 12, 2016

 

 

0.4100

March 31, 2016

 

April 21, 2016

 

May 6, 2016

 

May 13, 2016

 

 

0.4050

December 31, 2015

 

January 21, 2016

 

February 5, 2016

 

February 12, 2016

 

 

0.4025

September 30, 2015

 

October 22, 2015

 

November 6, 2015

 

November 13, 2015

 

 

0.4000



Schedule Allocation of Total Cash Distributions to the General and Limited Partners

The total cash distributions paid during the periods indicated are as follows (in thousands):





 

 

 

 

 

 

 

 



Year Ended December 31,



2017

 

2016

 

2015

General partner distributions

$

1,155 

 

$

1,063 

 

$

259 



 

 

 

 

 

 

 

 

Limited partner common units - public

 

20,519 

 

 

18,855 

 

 

4,604 

Limited partner common units - Green Plains

 

7,813 

 

 

7,187 

 

 

1,756 

Limited partner subordinated units - Green Plains

 

28,284 

 

 

26,020 

 

 

6,356 

Total distributions to limited partners

 

56,616 

 

 

52,062 

 

 

12,716 

Total distributions paid

$

57,771 

 

$

53,125 

 

$

12,975 



The total cash distributions declared during the periods indicated are as follows (in thousands):



 

 

 

 

 

 

 

 



Year Ended December 31,



2017

 

2016

 

2015

General partner distributions

$

1,183 

 

$

1,081 

 

$

521 

Incentive distributions

 

48 

 

 

 -

 

 

 -

Total distributions to general partner

 

1,231 

 

 

1,081 

 

 

521 



 

 

 

 

 

 

 

 

Limited partner common units - public

 

20,985 

 

 

19,176 

 

 

9,237 

Limited partner common units - Green Plains

 

7,989 

 

 

7,309 

 

 

3,523 

Limited partner subordinated units - Green Plains

 

28,919 

 

 

26,456 

 

 

12,751 

Total distributions to limited partners

 

57,893 

 

 

52,941 

 

 

25,511 

Total distributions declared

$

59,124 

 

$

54,022 

 

$

26,032