XML 32 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2013
Nettleton Pipeline [Member]
 
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The allocation of the aggregate purchase price of the Nettleton Pipeline as of December 31, 2012 is summarized as follows (in thousands):
Property, plant and equipment
$
8,590

Intangible assets
2,240

Goodwill (all expected to be deductible for tax purposes)
1,415

     Total
$
12,245

Big Sandy Terminal [Member]
 
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The allocation of the aggregate purchase price of the Big Sandy Terminal and Big Sandy Pipeline as of December 31, 2012 is summarized as follows (in thousands):
Property, plant and equipment
$
8,258

Intangible assets
1,229

Goodwill (all expected to be deductible for tax purposes)
1,540

     Total
$
11,027

Nettleton and Big Sandy [Member]
 
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
Below are the unaudited pro forma consolidated results of operations for the three and nine months ended September 30, 2012, as if these acquisitions had occurred on January 1, 2011 (amounts in thousands):
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30, 2012
 
September 30, 2012
 
 
Predecessors
 
Predecessors
Net sales
 
$
271,935

 
$
773,498

Net (loss) income
 
$
(421
)
 
$
1,420

Tyler Terminal and Tanks [Member]
 
Business Acquisition [Line Items]  
Business Combination, Financial Information [Table Text Block]
Tyler Terminal and Tank Assets Financial Results
The acquisition of the Tyler Terminal and Tank Assets was considered a transfer of a business between entities under common control. Accordingly, the Tyler Acquisition was recorded at amounts based on the historical carrying value of the Tyler Terminal and Tank Assets as of July 26, 2013, which was $38.3 million. Our historical financial statements have been retrospectively adjusted to reflect the results of operations, financial position, cash flows and equity attributable to the Tyler Terminal and Tank Assets as if we owned the assets for all periods presented. The results of the Tyler Terminal and the Tyler Tank Assets are included in the wholesale marketing and terminalling segment and the pipelines and transportation segment, respectively.
The results of the Tyler Terminal and Tank Assets operations prior to the completion of the Tyler Acquisition on July 26, 2013 have been included in the Tyler Predecessor results in the tables below. The results of the Tyler Terminal and Tank Assets subsequent to July 26, 2013 have been included in the Partnership's results. Accordingly, for the three and nine months ended September 30, 2013, total operating revenues of $3.3 million and net income attributable to the Partnership of $2.1 million associated with the Tyler Terminal and Tank Assets are included in the condensed combined consolidated statements of operations of the Partnership. Nominal costs associated with the Tyler Acquisition are included in general and administrative expenses for the three and nine months ended September 30, 2013, respectively.
The tables on the following page present our results of operations, the effect of including the results of the Tyler Terminal and Tank Assets and the adjusted total amounts included in our condensed combined consolidated financial statements.

Condensed Combined Consolidated Balance Sheet as of December 31, 2012
 
 
Delek Logistics
 
Tyler Terminal and Tank Assets
 
Delek Logistics Partners, LP
 
 
Partners, LP
 
(Tyler Predecessor)
 
December 31, 2012
 
 
 
 
(In thousands)
 
 
ASSETS
Current Assets:
 
 
 
 
 
 
   Cash and cash equivalents
 
$
23,452

 
$

 
$
23,452

   Accounts receivable
 
27,725

 

 
27,725

   Inventory
 
14,351

 

 
14,351

   Deferred tax assets
 
14

 

 
14

   Other current assets
 
169

 

 
169

     Total current assets
 
65,711

 

 
65,711

Property, plant and equipment:
 
 
 
 
 
 
   Property, plant and equipment
 
172,300

 
43,748

 
216,048

   Less: accumulated depreciation
 
(18,790
)
 
(6,201
)
 
(24,991
)
Property, plant and equipment, net
 
153,510

 
37,547

 
191,057

Goodwill
 
10,454

 

 
10,454

Intangible assets, net
 
12,430

 

 
12,430

Other non-current assets
 
3,664

 

 
3,664

     Total assets
 
$
245,769

 
$
37,547

 
$
283,316

LIABILITIES AND EQUITY
Current liabilities:
 
 
 
 
 
 
   Accounts payable
 
$
21,849

 
$

 
$
21,849

   Accounts payable to related parties
 
10,148

 

 
10,148

   Fuel and other taxes payable
 
4,650

 

 
4,650

   Accrued expenses and other current liabilities
 
3,615

 
35

 
3,650

     Total current liabilities
 
40,262

 
35

 
40,297

Non-current liabilities:
 
 
 
 
 
 
   Revolving credit facility
 
90,000

 

 
90,000

   Asset retirement obligations
 
1,440

 
1,737

 
3,177

   Deferred tax liability
 
17

 

 
17

   Other non-current liabilities
 
9,625

 
185

 
9,810

     Total non-current liabilities
 
101,082

 
1,922

 
103,004

Equity:
 
 
 
 
 
 
Predecessors division equity
 

 
35,590

 
35,590

Common unitholders - public (9,200,000 units issued and outstanding)
 
178,728

 

 
178,728

Common unitholders - Delek (2,799,258 units issued and outstanding)
 
(127,129
)
 

 
(127,129
)
Subordinated unitholders - Delek (11,999,258 units issued and outstanding)
 
52,875

 

 
52,875

General Partner unitholders - Delek (489,766 units issued and outstanding)
 
(49
)
 

 
(49
)
Total equity
 
104,425

 
35,590

 
140,015

Total liabilities and equity
 
$
245,769

 
$
37,547

 
$
283,316


Condensed Statements of Combined Consolidated Operations
 
 
Delek Logistics
 
Tyler Terminal and Tank Assets
 
Three Months Ended
 
 
Partners, LP
 
(Tyler Predecessor)
 
September 30, 2013
 
 
 
 
(In thousands)
 
 
Net Sales
 
$
243,295

 
$

 
$
243,295

Operating costs and expenses:
 
 
 
 
 
 
   Cost of goods sold
 
218,222

 

 
218,222

   Operating expenses
 
6,645

 
829

 
7,474

   General and administrative expenses
 
1,782

 
86

 
1,868

   Depreciation and amortization
 
2,600

 
244

 
2,844

     Total operating costs and expenses
 
229,249

 
1,159

 
230,408

   Operating income (loss)
 
14,046

 
(1,159
)
 
12,887

Interest expense, net
 
1,194

 

 
1,194

Net income (loss) before income tax expense
 
12,852

 
(1,159
)
 
11,693

Income tax expense
 
307

 

 
307

Net income (loss)
 
12,545

 
(1,159
)
 
11,386

  Less: (Loss) attributable to Predecessors
 

 
(1,159
)
 
(1,159
)
Net income attributable to partners
 
$
12,545

 
$

 
$
12,545


 
 
Delek Logistics
 
Tyler Terminal and
 
Three Months Ended
 
 
Partners, LP
 
Tank Assets
 
September 30, 2012
 
 
(DKL Predecessor)
 
(Tyler Predecessor)
 
(Predecessors)
 
 
 
 
(In thousands)
 
 
Net Sales
 
$
271,806

 
$

 
$
271,806

Operating costs and expenses:
 
 
 
 
 
 
   Cost of goods sold
 
255,281

 

 
255,281

   Operating expenses
 
6,579

 
2,961

 
9,540

   General and administrative expenses
 
1,614

 
190

 
1,804

   Depreciation and amortization
 
2,255

 
361

 
2,616

   Loss on sale of assets
 
5

 

 
5

     Total operating costs and expenses
 
265,734

 
3,512

 
269,246

   Operating income (loss)
 
6,072

 
(3,512
)
 
2,560

Interest expense, net
 
667

 

 
667

Income (loss) before income tax expense
 
5,405

 
(3,512
)
 
1,893

Income tax expense
 
2,437

 

 
2,437

Net income (loss)
 
2,968

 
(3,512
)
 
(544
)
  Less: Income (loss) attributable to Predecessors
 
2,968

 
(3,512
)
 
(544
)
Net income attributable to partners
 
$

 
$

 
$





 
 
Delek Logistics
 
Tyler Terminal and Tank Assets
 
Nine Months Ended
 
 
Partners, LP
 
(Tyler Predecessor)
 
September 30, 2013
 
 
 
 
(In thousands)
 
 
Net Sales
 
$
684,331

 
$

 
$
684,331

Operating costs and expenses:
 
 
 
 
 
 
   Cost of goods sold
 
614,048

 

 
614,048

   Operating expenses
 
18,574

 
4,501

 
23,075

   General and administrative expenses
 
4,570

 
602

 
5,172

   Depreciation and amortization
 
7,324

 
1,750

 
9,074

     Total operating costs and expenses
 
644,516

 
6,853


651,369

   Operating income (loss)
 
39,815

 
(6,853
)
 
32,962

Interest expense, net
 
2,763

 

 
2,763

Net income (loss) before income tax expense
 
37,052

 
(6,853
)
 
30,199

Income tax expense
 
547

 

 
547

Net income (loss)
 
36,505

 
(6,853
)
 
29,652

  Less: (Loss) attributable to Predecessors
 

 
(6,853
)
 
(6,853
)
Net income attributable to partners
 
$
36,505

 
$

 
$
36,505


 
 
Delek Logistics
 
Tyler Terminal and
 
Nine Months Ended
 
 
Partners, LP
 
Tank Assets
 
September 30, 2012
 
 
(DKL Predecessor)
 
(Tyler Predecessor)
 
(Predecessors)
 
 
 
 
(In thousands)
 
 
Net Sales
 
$
773,369

 
$

 
$
773,369

Operating costs and expenses:
 
 
 
 
 
 
   Cost of goods sold
 
729,750

 

 
729,750

   Operating expenses
 
15,673

 
4,964

 
20,637

   General and administrative expenses
 
6,367

 
570

 
6,937

   Depreciation and amortization
 
6,649

 
1,071

 
7,720

   Loss on sale of assets
 
5

 

 
5

     Total operating costs and expenses
 
758,444

 
6,605

 
765,049

   Operating income (loss)
 
14,925

 
(6,605
)
 
8,320

Interest expense, net
 
1,777

 

 
1,777

Net income (loss) before income tax expense
 
13,148

 
(6,605
)
 
6,543

Income tax expense
 
5,183

 

 
5,183

Net income (loss)
 
7,965

 
(6,605
)
 
1,360

  Less: Income (loss) attributable to Predecessors
 
7,965

 
(6,605
)
 
1,360

Net income attributable to partners
 
$

 
$

 
$