Cash Distributions and Net Income Per Unit | 3 Months Ended |
Mar. 31, 2015 |
Earnings Per Share [Abstract] | |
Cash Distributions and Net Income Per Unit | 4. Cash Distributions and Net Income Per Unit |
Cash Distributions |
Our partnership agreement generally provides that we will make cash distributions, if any, each quarter in the following manner: |
| | | | | | | | | | | | |
• | first, 98 percent to the holders of common units and 2 percent to our general partner, until each common unit has received the minimum quarterly distribution of $0.412500 plus any arrearages from prior quarters; | | | | | | | | | | | |
| | | | | | | | | | | | |
• | second, 98 percent to the holders of subordinated units and 2 percent to our general partner, until each subordinated unit has received the minimum quarterly distribution of $0.412500; and | | | | | | | | | | | |
| | | | | | | | | | | | |
• | third, 98 percent to all unitholders, pro rata, and 2 percent to our general partner, until each unit has received a distribution of $0.474375. | | | | | | | | | | | |
If cash distributions to our unitholders exceed $0.474375 per unit in any quarter, our unitholders and our general partner will receive distributions according to the following percentage allocations: |
| | | | | |
| | | | | | | | | | | | |
| Total Quarterly Distribution Per Unit Target Amount | | Marginal Percentage | | | | | |
Interest in Distributions | | | | | |
| Unitholders | | General Partner | | | | | |
Minimum Quarterly Distribution | $0.41 | | 98% | | 2% | | | | | |
First Target Distribution | above $0.412500 | | up to $0.474375 | | 98% | | 2% | | | | | |
Second Target Distribution | above $0.474375 | | up to $0.515625 | | 85% | | 15% | | | | | |
Third Target Distribution | above $0.515625 | | up to $0.618750 | | 75% | | 25% | | | | | |
Thereafter | above $0.618750 | | 50% | | 50% | | | | | |
On January 26, 2015, our Board of Directors declared a quarterly cash distribution of $0.5408 per unit. This distribution was paid on February 27, 2015 to unitholders of record on February 13, 2015 and totaled $22.2 million. On April 20, 2015, our Board of Directors declared a quarterly cash distribution of $0.5715 per unit. This distribution will be paid on May 29, 2015 to unitholders of record on May 15, 2015. |
Our distributions are declared subsequent to quarter end. The table below represents total cash distributions applicable to the period in which the distributions were earned: |
| | | | |
| | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | |
| | 2015 | | 2014(1) | | | | |
| | (Dollars in millions, except per unit amounts) | | | | |
General partner's distributions: | | | | | | | | |
General partner's distributions | | $ | 0.5 | | | $ | 0.3 | | | | | |
| | | |
General partner's incentive distribution rights | | 0.9 | | | 0.1 | | | | | |
| | | |
Total general partner's distributions | | 1.4 | | | 0.4 | | | | | |
| | | |
Limited partners' distributions: | | | | | | | | |
Common | | 13.4 | | | 7.9 | | | | | |
| | | |
Subordinated | | 9 | | | 7.9 | | | | | |
| | | |
Total limited partners' distributions | | 22.4 | | | 15.8 | | | | | |
| | | |
Total Cash Distributions Earned | | $ | 23.8 | | | $ | 16.2 | | | | | |
| | | |
Cash distributions per unit applicable to limited partners | | $ | 0.5715 | | | $ | 0.5 | | | | | |
| | | |
| | | | | | | | | | | | |
-1 | Includes cash distribution to unitholders of record as of March 31, 2014. The total cash distribution paid on May 30, 2014 was $19.2 million, which included an additional $3.0 million related to units issued to fund the Haverhill and Middletown Dropdown during May 2014, prior to the payment of the cash distribution. | | | | | | | | | | | |
Earnings Per Unit |
Our net income is allocated to the general partner and limited partners in accordance with their respective partnership percentages, after giving effect to priority income allocations for incentive distributions, if any, to our general partner, pursuant to our partnership agreement. Distributions less than or greater than earnings are allocated in accordance with our partnership agreement. Payments made to our unitholders are determined in relation to actual distributions declared and are not based on the net income allocations used in the calculation of net income per unit. |
In addition to the common and subordinated units, we also have identified the general partner interest and incentive distribution rights as participating securities and we use the two-class method when calculating the net income per unit applicable to limited partners, which is based on the weighted-average number of common units outstanding during the period. Basic and diluted net income per unit applicable to limited partners are the same because we do not have any potentially dilutive units outstanding. The Granite City Dropdown does not impact historical earnings per unit as the earnings of Granite City prior to the Granite City Dropdown were allocated entirely to our general partner. |
|
The calculation of earnings per unit is as follows: |
| | | | |
| | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | |
| | 2015 | | 2014(1) | | | | |
| | (Dollars and units in millions, except per unit amounts) | | | | |
Net income attributable to SunCoke Energy L.P./Predecessor | | $ | 13.2 | | | $ | 15.8 | | | | | |
| | | |
Less: Allocation of Granite City's net income to the general partner prior to the Granite City Dropdown | | 0.6 | | | 2.6 | | | | | |
| | | |
Net income attributable to partners | | 12.6 | | | 13.2 | | | | | |
| | | |
General partner's distributions (including incentive distribution rights) | | 1.4 | | | 0.4 | | | | | |
| | | |
Limited partners' distributions on common units | | 13.4 | | | 7.9 | | | | | |
| | | |
Limited partners' distributions on subordinated units | | 9 | | | 7.9 | | | | | |
| | | |
Distributions (greater than) less than earnings | | (11.2 | ) | | (3.0 | ) | | | | |
General partner's earnings: | | | | | | | | |
Distributions (including incentive distribution rights) | | 1.4 | | | 0.4 | | | | | |
| | | |
Allocation of distributions (greater than) less than earnings | | (0.2 | ) | | — | | | | | |
| | | |
Granite City's net income prior to the Granite City Dropdown | | 0.6 | | | 2.6 | | | | | |
| | | |
Total general partner's earnings | | 1.8 | | | 3 | | | | | |
| | | |
Limited partners' earnings on common units: | | | | | | | | |
Distributions | | 13.4 | | | 7.9 | | | | | |
| | | |
Allocation of distributions (greater than) less than earnings | | (6.6 | ) | | (1.5 | ) | | | | |
Total limited partners' earnings on common units | | 6.8 | | | 6.4 | | | | | |
| | | |
Limited partners' earnings on subordinated units: | | | | | | | | |
Distributions | | 9 | | | 7.9 | | | | | |
| | | |
Allocation of distributions (greater than) less than earnings | | (4.4 | ) | | (1.5 | ) | | | | |
Total limited partners' earnings on subordinated units | | 4.6 | | | 6.4 | | | | | |
| | | |
Weighted average limited partner units outstanding: | | | | | | | | |
Common - basic and diluted | | 23.3 | | | 15.7 | | | | | |
| | | |
Subordinated - basic and diluted | | 15.7 | | | 15.7 | | | | | |
| | | |
Net income per limited partner unit: | | | | | | | | |
Common - basic and diluted | | $ | 0.29 | | | $ | 0.41 | | | | | |
| | | |
Subordinated - basic and diluted | | $ | 0.29 | | | $ | 0.41 | | | | | |
| | | |
| | | | | | | | | | | | |
-1 | Includes cash distribution to unitholders of record as of March 31, 2014. The total cash distribution paid on May 30, 2014 was $19.2 million, which included an additional $3.0 million related to units issued to fund the Haverhill and Middletown Dropdown during May 2014, prior to the payment of the cash distribution. | | | | | | | | | | | |
Unit Activity |
Unit activity for the three months ended March 31, 2015: |
|
| | | | | | | | | | | | |
| | Common - Public | | Common - SunCoke | | Total Common | | Subordinated - SunCoke |
At December 31, 2014 | | 16,789,164 | | | 4,904,752 | | | 21,693,916 | | | 15,709,697 | |
|
Units issued in conjunction with the Granite City Dropdown | | — | | | 1,877,697 | | | 1,877,697 | | | — | |
|
Units issued to directors | | 937 | | | — | | | 937 | | | — | |
|
At March 31, 2015 | | 16,790,101 | | | 6,782,449 | | | 23,572,550 | | | 15,709,697 | |
|
Allocation of Net Income |
Our partnership agreement contains provisions for the allocation of net income to the unitholders and the general partner. For purposes of maintaining partner capital accounts, the partnership agreement specifies that items of income and loss shall be allocated among the partners in accordance with their respective percentage interest. Normal allocations according to percentage interests are made after giving effect, if any, to priority income allocations in an amount equal to incentive cash distributions allocated 100 percent to the general partner. Net income from Granite City’s operations prior to the Granite City Dropdown is allocated to the general partner. |
The calculation of net income allocated to the general and limited partners was as follows: |
| | | | |
| | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | |
| | 2015 | | 2014 | | | | |
| | (Dollars in millions) | | | | |
Net income attributable to SunCoke Energy L.P./Predecessor | | $ | 13.2 | | | $ | 15.8 | | | | | |
| | | |
Less: Allocation of Granite City's net income to the general partner prior to the Granite City Dropdown | | 0.6 | | | 2.6 | | | | | |
| | | |
Net income attributable to partners | | 12.6 | | | 13.2 | | | | | |
| | | |
General partner's incentive distribution rights | | 0.9 | | | 0.1 | | | | | |
| | | |
| | 11.7 | | | 13.1 | | | | | |
| | | |
General partner's ownership interest | | 2 | % | | 2 | % | | | | |
General partner's allocated interest in net income | | 0.3 | | | 0.3 | | | | | |
| | | |
General partner's incentive distribution rights | | 0.9 | | | 0.1 | | | | | |
| | | |
Granite City's net income prior to the Granite City Dropdown | | 0.6 | | | 2.6 | | | | | |
| | | |
Total general partner's interest in net income | | $ | 1.8 | | | $ | 3 | | | | | |
| | | |
Common - public unitholder's interest in net income | | $ | 4.9 | | | $ | 5.5 | | | | | |
| | | |
Common - SunCoke interest in net income | | 1.9 | | | 0.9 | | | | | |
| | | |
Subordinated - SunCoke interest in net income | | 4.6 | | | 6.4 | | | | | |
| | | |
Total limited partners' interest in net income | | $ | 11.4 | | | $ | 12.8 | | | | | |
| | | |
| | | | | | | | | | | | | |