XML 41 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
NET INCOME PER LIMITED PARTNER INTEREST (Tables)
9 Months Ended
Sep. 30, 2018
Earnings Per Share [Abstract]  
Schedule of Distribution Method to Limited and General Partners
The formula for distributing available cash as set forth in our partnership agreement is as follows:
Distribution Targets
 
Portion of Quarterly
Distribution Per Unit
 
Percentage Distributed to Limited Partners
 
Percentage Distributed to
General Partner
(including IDRs) (1)
Minimum Quarterly Distribution
 
Up to $0.2875
 
98%
 
2%
First Target Distribution
 
> $0.2875 to $0.330625
 
98%
 
2%
Second Target Distribution
 
> $0.330625 to $0.359375
 
85%
 
15%
Third Target Distribution
 
> $0.359375 to $0.431250
 
75%
 
25%
Thereafter
 
Amounts above $0.431250
 
50%
 
50%
    
(1)    Assumes our general partner maintains a 2% general partner interest in us.
Schedule of Earnings Per Share, Basic and Diluted
Our computation of net income per limited partner unit excludes the effects of 1,239,488 phantom unit awards outstanding for the three and nine months ended September 30, 2018 and 1,135,223 phantom unit awards outstanding for the three and nine months ended September 30, 2017, as they were anti-dilutive for each of the periods presented. We determined basic and diluted net income per limited partner unit as set forth in the following tables:
 
 
Three Months Ended September 30, 2018
 
 
Common
Units
 
Subordinated
Units
 
Class A
Units
 
General
Partner
Units
 
Total
 
 
(in thousands, except per unit amounts)
Net income attributable to general and limited partner interests in USD Partners LP (1) 
 
$
4,794

 
$
916

 
$
9

 
$
209

 
$
5,928

Less: Distributable earnings (2)
 
8,200

 
1,566

 
14

 
280

 
10,060

Distributions in excess of earnings
 
$
(3,406
)
 
$
(650
)
 
$
(5
)
 
$
(71
)
 
$
(4,132
)
Weighted average units outstanding (3)
 
21,915

 
4,185

 
39

 
461

 
26,600

Distributable earnings per unit (4)
 
$
0.37

 
$
0.37

 
$
0.36

 
 
 
 
Overdistributed earnings per unit (5)
 
(0.16
)
 
(0.16
)
 
(0.13
)
 
 
 
 
Net income per limited partner unit (basic and diluted)
 
$
0.21

 
$
0.21

 
$
0.23

 
 
 
 
 
(1) 
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period. The net income for each class of limited partner interest has been reduced by its proportionate amount of the approximate $107 thousand attributed to the general partner for its incentive distribution rights.
(2) 
Represents the distributions payable for the period based upon the quarterly distribution amount of $0.3575 per unit, or $1.43 per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the $443 thousand distributable to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Amended and Restated Long-Term Incentive Plan.
(3) 
Represents the weighted average units outstanding for the period.
(4) 
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
(5) 
Represents the distributions in excess of earnings divided by the weighted average number of units outstanding for the period.
 
 
Three Months Ended September 30, 2017
 
 
Common
Units
 
Subordinated
Units
 
Class A
Units
 
General
Partner
Units
 
Total
 
 
(in thousands, except per unit amounts)
Net income attributable to general and limited partner interests in USD Partners LP (1) 
 
$
3,911

 
$
1,200

 
$
16

 
$
148

 
$
5,275

Less: Distributable earnings (2)
 
7,030

 
$
2,260

 
29

 
223

 
9,542

Distributions in excess of earnings
 
$
(3,119
)
 
$
(1,060
)
 
$
(13
)
 
$
(75
)
 
$
(4,267
)
Weighted average units outstanding (3)
 
19,538

 
6,278

 
84

 
461

 
26,361

Distributable earnings per unit (4)
 
$
0.36

 
$
0.36

 
$
0.35

 
 
 
 
Overdistributed earnings per unit (5)
 
(0.16
)
 
(0.17
)
 
(0.16
)
 
 
 
 
Net income per limited partner unit (basic and diluted)
 
$
0.20

 
$
0.19

 
$
0.19

 
 
 
 
 
(1) 
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period. The net income for each class of limited partner interest has been reduced by its proportionate amount of the approximate $57 thousand attributed to the general partner for its incentive distribution rights.
(2) 
Represents the distributions paid for the period based upon the quarterly distribution of $0.345 per unit, or $1.38 per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the $392 thousand distributed to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Long-Term Incentive Plan.
(3) 
Represents the weighted average units outstanding for the period.
(4) 
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
(5) 
Represents the distributions in excess of earnings divided by the weighted average number of units outstanding for the period.

 
 
For the Nine Months Ended September 30, 2018
 
 
Common
Units
 
Subordinated
Units
 
Class A
Units
 
General
Partner
Units
 
Total
 
 
(in thousands, except per unit amounts)
Net income attributable to general and limited partner interests in USD Partners LP (1) 
 
$
15,337

 
$
3,246

 
$
33

 
$
624

 
$
19,240

Less: Distributable earnings (2)
 
24,432

 
4,665

 
42

 
805

 
29,944

Distributions in excess of earnings
 
$
(9,095
)
 
$
(1,419
)
 
$
(9
)
 
$
(181
)
 
$
(10,704
)
Weighted average units outstanding (3)
 
21,480

 
4,569

 
46

 
461

 
26,556

Distributable earnings per unit (4)
 
$
1.14

 
$
1.02

 
$
0.91

 
 
 
 
Overdistributed earnings per unit (5)
 
(0.42
)
 
(0.31
)
 
(0.20
)
 
 
 
 
Net income per limited partner unit (basic and diluted)
 
$
0.72

 
$
0.71

 
$
0.71

 
 
 
 
 
(1) 
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period. The net income for each class of limited partner interest has been reduced by its proportionate amount of the approximate $291 thousand attributed to the general partner for its incentive distribution rights.
(2) 
Represents the per unit distributions paid of $0.3525 per unit for the three months ended March 31, 2018, $0.355 per unit for the three months ended June 30, 2018, and $0.3575 per unit distributable for the three months ended September 30, 2018, representing a year-to-date distribution amount of $1.065 per unit. Amounts presented for each class of units include a proportionate amount of the $881 thousand distributed and $443 thousand distributable to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Amended and Restated Long-Term Incentive Plan.
(3) 
Represents the weighted average units outstanding for the period.
(4) 
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
(5) 
Represents the distributions in excess of earnings divided by the weighted average number of units outstanding for the period.

 
 
For the Nine Months Ended September 30, 2017
 
 
Common
Units
 
Subordinated
Units
 
Class A
Units
 
General
Partner
Units
 
Total
 
 
(in thousands, except per unit amounts)
Net income attributable to general and limited partner interests in USD Partners LP (1) 
 
$
13,421

 
$
5,021

 
$
75

 
$
462

 
$
18,979

Less: Distributable earnings (2)
 
19,782

 
6,697

 
91

 
600

 
27,170

Distributions in excess of earnings
 
$
(6,361
)
 
$
(1,676
)
 
$
(16
)
 
$
(138
)
 
$
(8,191
)
Weighted average units outstanding (3)
 
17,380

 
6,661

 
98


461

 
24,600

Distributable earnings per unit (4)
 
$
1.14

 
$
1.01

 
$
0.93

 
 
 
 
Overdistributed earnings per unit (5)
 
(0.37
)
 
(0.25
)
 
(0.16
)
 
 
 
 
Net income per limited partner unit (basic and diluted)
 
$
0.77

 
$
0.76

 
$
0.77

 
 
 
 
 
(1) 
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period. The net income for each class of limited partner interest has been reduced by its proportionate amount of the approximate $109 thousand attributed to the general partner for its incentive distribution rights.
(2) 
Represents the distributions paid for the period based upon the quarterly distribution amount of $0.335 per unit for the three months ended March 31, 2017, $0.34 per unit for the three months ended June 30, 2017 and $0.345 per unit for the three months ended September 30, 2017, representing a year-to-date distribution amount of $1.02 per unit. Amounts presented for each class of units include a proportionate amount of the $1,177 thousand distributed to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Long-Term Incentive Plan.
(3) 
Represents the weighted average units outstanding for the period.
(4) 
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
(5) 
Represents the distributions in excess of earnings divided by the weighted average number of units outstanding for the period.