CASH DISTRIBUTIONS AND EARNINGS/ (LOSSES) PER UNIT | NOTE 12: CASH DISTRIBUTIONS AND EARNINGS/ (LOSSES) PER UNIT The partnership agreement of Navios Midstream requires that all available cash is distributed quarterly, after deducting expenses, including estimated maintenance and replacement capital expenditures and reserves. Distributions may be restricted by, among other things, the provisions of existing and future indebtedness, applicable partnership and limited liability company laws and other laws and regulations. The amount of the minimum quarterly distribution is $0.4125 per unit or $1.65 per unit per year and is made in the following manner: First, 98% to the holders of common units and 2% to the General Partner until each common unit has received a minimum quarterly distribution of $0.4125 plus any arrearages from previous quarters; Second, 98% to the holders of subordinated units and 2% to the General Partner until each subordinated unit has received a minimum quarterly distribution of $0.4125; and Third, 98% to all unitholders, pro rata, and 2% to General Partner, until each unit has received an aggregate amount of $0.4744. Thereafter there are incentive distribution rights held by the General Partner, which are analyzed as follows: Marginal Percentage Interest in Distributions Total Quarterly Distribution Total Amount Common and subordinated Unitholders General Partner Holders of IDRs Minimum Quarterly Distribution $ 0.4125 98.0% 2.0% 0% First Target Distribution up to $ 0.4744 98.0% 2.0% 0% Second Target Distribution above $ 0.4744 85.0% 2.0% 13.0% up to $ 0.5156 Third Target Distribution above $ 0.5156 75.0% 2.0% 23.0% up to $ 0.6188 Thereafter above $ 0.6188 50.0% 2.0% 48.0% On January 22, 2016, the Board of Directors authorized its quarterly cash distribution for the three month period ended December 31, 2015 of $0.4225 per unit. The distribution was paid on February 12, 2016 to all holders of record of common, subordinated, subordinated Series A units and general partner units on February 9, 2016. The aggregate amount of the declared distribution was $8,742. On April 21, 2016, the Board of Directors of Navios Midstream authorized its quarterly cash distribution for the three month period ended March 31, 2016 of $0.4225 per unit. The distribution was paid on May 12, 2016 to all holders of record of common, subordinated, subordinated Series A units and general partner units on May 6, 2016. The aggregate amount of the declared distribution was $8,742. For the period subsequent to the IPO, Navios Midstream calculates earnings per unit by allocating reported net income for each period to each class of units based on the distribution waterfall for available cash specified in Navios Midstream's partnership agreement, net of the unallocated earnings. Basic earnings per unit are determined by dividing net income by the weighted average number of units outstanding during the period. Basic and diluted net earnings per unit are the same because the Company does not have any potentially dilutive units outstanding for the period presented. In determining earnings per unit, the net loss for the period prior to the IPO, has been allocated to the general partner. Net loss per unit undistributed is determined by taking the distributions in excess of net income and allocating between common units, subordinated units and general partner units on a 98%-2% basis. The calculations of the basic and diluted earnings per unit are presented below. Three Month Period ended June 30, 2016 ($ '000) (unaudited) Six Month Period ended June 30, 2016 ($ '000) (unaudited) Three Month Period ended June 30, 2015 ($ '000) (unaudited) Six Month Period ended June 30, 2015 ($ '000) (unaudited) Net income attributable to Navios Maritime Midstream Partners L.P. subsequent to initial public offering and limited partners' interest in net income: $ 5,889 $ 13,384 $ 5,394 $ 11,706 Earnings attributable to: Common unit holders $ 2,659 $ 6,043 $ 2,435 $ 5,528 Subordinated unit holders Series A $ 453 $ 1,030 $ 415 $ 415 Subordinated unit holders $ 2,659 $ 6,043 $ 2,435 $ 5,528 Weighted average units outstanding (basic and diluted) Common unit holders 9,342,692 9,342,692 9,342,692 9,342,692 Subordinated unit holders Series A 1,592,920 1,592,920 227,560 114,409 Subordinated unit holders 9,342,692 9,342,692 9,342,692 9,342,692 Earnings per unit (basic and diluted): Common unit holders $ 0.28 $ 0.65 $ 0.26 $ 0.59 Subordinated unit holders Series A $ 0.28 $ 0.65 $ 1.82 $ 3.63 Subordinated unit holders $ 0.28 $ 0.65 $ 0.26 $ 0.59 Earnings per unit - distributed (basic and diluted): Common unit holders $ 0.42 $ 0.85 $ 0.41 $ 0.83 Subordinated unit holders Series A $ 0.42 $ 0.85 $ 2.89 $ 5.74 Subordinated unit holders $ 0.42 $ 0.85 $ 0.41 $ 0.83 (Losses) per unit - undistributed (basic and diluted): Common unit holders $ (0.14 ) $ (0.20 ) $ (0.15 ) $ (0.24 ) Subordinated unit holders Series A $ (0.14 ) $ (0.20 ) $ (1.06 ) $ (2.11 ) Subordinated unit holders $ (0.14 ) $ (0.20 ) $ (0.15 ) $ (0.24 ) |