| Schedule of reconciliation of net income and the assumed allocation of net income to the common limited partners |
The following table provides a reconciliation of net income and the assumed allocation of net income to the common limited partners (after deducting amounts allocated to preferred unitholders) for purposes of computing net income per common limited partner unit for the periods presented (in thousands, except per unit data): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2026 | | | Three Months Ended September 30, 2025 | | | | | | | Common | | General | | | | | | | | | Common | | General | | | | | | | | | | Limited | | Partner | | | | | | | | | Limited | | Partner | | | | | Numerator: | | Total | | Partners | | Interest | | IDRs | | | Total | | Partners | | Interest | | IDRs | | Net income | | $ | 52,358 | | $ | 46,448 | | $ | 5,910 | | $ | — | | | $ | 29,025 | | $ | 24,226 | | $ | 4,799 | | $ | — | | Declared distribution | | $ | 32,464 | | $ | 26,687 | | $ | 218 | | $ | 5,559 | | | $ | 30,477 | | $ | 25,667 | | $ | 205 | | $ | 4,605 | | Assumed allocation of undistributed net income (loss) | | | 19,894 | | | 19,761 | | | 133 | | | — | | | | (1,452) | | | (1,441) | | | (11) | | | — | | Assumed allocation of net income | | $ | 52,358 | | $ | 46,448 | | $ | 351 | | $ | 5,559 | | | $ | 29,025 | | $ | 24,226 | | $ | 194 | | $ | 4,605 | | Less: Preferred limited partner interest in net income | | | | | | 594 | | | | | | | | | | | | | 1,781 | | | | | | | | Less: Redemption of Series B preferred limited partner units | | | | | | 2,833 | | | | | | | | | | | | | — | | | | | | | | Net income attributable to common limited partners | | | | | $ | 43,021 | | | | | | | | | | | | $ | 22,445 | | | | | | | | Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | Basic weighted average common units outstanding | | | | | | 33,845 | | | | | | | | | | | | | 33,874 | | | | | | | | Dilutive effect of phantom units | | | | | | 285 | | | | | | | | | | | | | 283 | | | | | | | | Diluted weighted average common units outstanding | | | | | | 34,130 | | | | | | | | | | | | | 34,157 | | | | | | | | Basic net income per common limited partner unit | | | | | $ | 1.27 | | | | | | | | | | | | $ | 0.66 | | | | | | | | Diluted net income per common limited partner unit | | | | | $ | 1.26 | | | | | | | | | | | | $ | 0.66 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2026 | | | Nine Months Ended September 30, 2025 | | | | | | | Common | | General | | | | | | | | | Common | | General | | | | | | | | | | Limited | | Partner | | | | | | | | | Limited | | Partner | | | | | Numerator: | | Total | | Partners | | Interest | | IDRs | | | Total | | Partners | | Interest | | IDRs | | Net income | | $ | 193,479 | | $ | 176,300 | | $ | 17,179 | | $ | — | | | $ | 72,919 | | $ | 59,093 | | $ | 13,826 | | $ | — | | Declared distribution | | $ | 95,736 | | $ | 79,211 | | $ | 643 | | $ | 15,882 | | | $ | 90,438 | | $ | 76,491 | | $ | 609 | | $ | 13,338 | | Assumed allocation of undistributed net income (loss) | | | 97,743 | | | 97,089 | | | 654 | | | — | | | | (17,519) | | | (17,398) | | | (121) | | | — | | Assumed allocation of net income | | $ | 193,479 | | $ | 176,300 | | $ | 1,297 | | $ | 15,882 | | | $ | 72,919 | | $ | 59,093 | | $ | 488 | | $ | 13,338 | | Less: Preferred limited partner interest in net income | | | | | | 4,156 | | | | | | | | | | | | | 5,343 | | | | | | | | Less: Redemption of Series B preferred limited partner units | | | | | | 2,833 | | | | | | | | | | | | | — | | | | | | | | Net income attributable to common limited partners | | | | | $ | 169,311 | | | | | | | | | | | | $ | 53,750 | | | | | | | | Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | Basic weighted average common units outstanding | | | | | | 33,887 | | | | | | | | | | | | | 33,893 | | | | | | | | Dilutive effect of phantom units | | | | | | 286 | | | | | | | | | | | | | 346 | | | | | | | | Diluted weighted average common units outstanding | | | | | | 34,173 | | | | | | | | | | | | | 34,239 | | | | | | | | Basic net income per common limited partner unit | | | | | $ | 5.00 | | | | | | | | | | | | $ | 1.59 | | | | | | | | Diluted net income per common limited partner unit | | | | | $ | 4.95 | | | | | | | | | | | | $ | 1.57 | | | | | | | |
|