XML 29 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Partners' Equity (Deficit) - USD ($)
$ in Thousands
Total
Equity of Predecessors
Limited Partner
Common - Public
Limited Partner
Common - Delek
Limited Partner
Subordinated- Delek
General Partner
Beginning balance at Dec. 31, 2014 $ 39,781 $ 19,726 $ 194,737 $ (241,112) $ 73,515 $ (7,085)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Sponsor contributions of equity to the Predecessor 115 115        
Loss attributable to Predecessor (637) (637)        
Allocation of net assets acquired by the unitholders   (19,204)   18,820   384
Cash distributions [1] (118,528)   (20,755) (66,698) (25,919) (5,156)
Sponsorship contribution of fixed assets 584     573   11
Net income attributable to partners 66,848   24,039 7,121 30,525 5,163
Unit-based compensation 406   740 219 940 (1,493)
Other 413   (360) 249 (460) 984
Ending balance at Dec. 31, 2015 (11,018) 0 198,401 (280,828) 78,601 (7,192)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Sponsor contributions of equity to the Predecessor 0          
Loss attributable to Predecessor 0          
Cash distributions [2] (70,865)   (23,847) (25,271) (11,503) (10,244)
Sponsorship contribution of fixed assets 5,167     5,063   104
Net income attributable to partners 62,804   19,667 27,002 3,942 12,193
Unit-based compensation 599   664 1,046   (1,111)
Subordinated unit conversion       71,040 (71,040)  
Delek unit repurchases from public     (6,872) 6,872    
Other 29         29
Ending balance at Dec. 31, 2016 (13,284) 0 188,013 (195,076) 0 (6,221)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Sponsor contributions of equity to the Predecessor 0          
Loss attributable to Predecessor 0          
Cash distributions (86,159) [3]   (25,978) (42,490)   (17,691)
Sponsorship contribution of fixed assets 67     65   2
Net income attributable to partners 69,409   19,015 31,965   18,429
Unit-based compensation 721   619 1,039   (937)
Delek unit repurchases from public     (7,291) 7,291    
Other 21         21
Ending balance at Dec. 31, 2017 $ (29,225) $ 0 $ 174,378 $ (197,206) $ 0 $ (6,397)
[1] Cash distributions include $61.9 million in cash payments for the El Dorado Rail Offloading Racks Acquisition and the Tyler Crude Tank Acquisition. As an entity under common control with Delek, we record the assets that we acquire from Delek on our balance sheet at Delek's historical book basis instead of fair value. Additionally, any excess of cash paid over the historical book basis of the assets acquired from Delek is recorded within equity. As a result of the El Dorado Rail Offloading Racks Acquisition and the Tyler Crude Tank Acquisition, our equity balance decreased $42.7 million during the year ended December 31, 2015. Distributions also include $0.4 million related to distribution equivalents on vested phantom units.
[2] Cash distributions include $0.3 million related to distribution equivalents on vested phantom units.
[3] Cash distributions include $0.5 million related to distribution equivalents on vested phantom units.