XML 57 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions Tyler Terminal and Tank Assets Finanical Results (Details) (USD $)
 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Sep. 30, 2013
Tyer Terminal and Tanks Assets (Predecessor) [Member]
Sep. 30, 2013
Tyer Terminal and Tanks Assets (Predecessor) [Member]
Jul. 26, 2013
Tyer Terminal and Tanks Assets (Predecessor) [Member]
Sep. 30, 2013
Delek Logistics LP [Member]
Sep. 30, 2012
Delek Logistics LP [Member]
Sep. 30, 2013
Delek Logistics LP [Member]
Sep. 30, 2012
Delek Logistics LP [Member]
Dec. 31, 2012
Delek Logistics LP [Member]
Sep. 30, 2013
Predecessor [Member]
Sep. 30, 2012
Predecessor [Member]
Sep. 30, 2013
Predecessor [Member]
Sep. 30, 2012
Predecessor [Member]
Dec. 31, 2012
Predecessor [Member]
Asset carrying value                 $ 38,300,000                    
Total operating revenues             3,300,000 3,300,000                      
Net income (loss) of Acquiree since Acquisition Date             2,100,000 2,100,000                      
Cash and cash equivalents 6,712,000 [1] 213,000 [1] 6,712,000 [1] 213,000 [1] 23,452,000 [2] 35,000 [1]               23,452,000         0
Accounts receivable 34,611,000   34,611,000   27,725,000 [2]                 27,725,000         0
Inventory 21,239,000   21,239,000   14,351,000 [2]                 14,351,000         0
Deferred tax assets 14,000   14,000   14,000 [2]                 14,000         0
Other current assets 592,000   592,000   169,000 [2]                 169,000         0
Total current assets 63,168,000   63,168,000   65,711,000 [2]                 65,711,000         0
Property, plant and equipment 229,753,000   229,753,000   216,048,000 [2]                 172,300,000         43,748,000
Less: accumulated depreciation (33,264,000)   (33,264,000)   (24,991,000) [2]                 (18,790,000)         (6,201,000)
Property, plant and equipment, net 196,489,000   196,489,000   191,057,000 [2]                 153,510,000         37,547,000
Goodwill 10,454,000   10,454,000   10,454,000 [2]                 10,454,000         0
Intangible assets, net 11,647,000   11,647,000   12,430,000 [2]                 12,430,000         0
Other non-current assets 5,620,000   5,620,000   3,664,000 [2]                 3,664,000         0
Total assets 287,378,000 284,826,000 287,378,000 284,826,000 283,316,000 [2]                 245,769,000         37,547,000
Accounts payable 26,995,000   26,995,000   21,849,000 [2]                 21,849,000         0
Accounts payable to related parties 14,908,000   14,908,000   10,148,000 [2]                 10,148,000         0
Fuel and other taxes payable 6,683,000   6,683,000   4,650,000 [2]                 4,650,000         0
Accrued expenses and other current liabilities 6,348,000   6,348,000   3,650,000 [2]                 3,615,000         35,000
Total current liabilities 54,934,000   54,934,000   40,297,000 [2]                 40,262,000         35,000
Revolving credit facility 161,000,000   161,000,000   90,000,000 [2]                 90,000,000         0
Asset retirement obligations 3,340,000   3,340,000   3,177,000 [2]                 1,440,000         1,737,000
Deferred tax liability 59,000   59,000   17,000 [2]                 17,000         0
Other non-current liabilities 7,965,000   7,965,000   9,810,000 [2]                 9,625,000         185,000
Total non-current liabilities 172,364,000   172,364,000   103,004,000 [2]                 101,082,000         1,922,000
Predecessors division equity 0   0   35,590,000 [2]                 0         35,590,000
Common unitholders - public; 9,237,563 units issued and outstanding at September 30, 2013 (9,200,000 at December 31, 2012) 184,656,000   184,656,000   178,728,000 [2]                 178,728,000         0
Common unitholders - Delek; 2,799,258 units issued and outstanding at September 30, 2013 (2,799,258 at December 31, 2012) (181,071,000)   (181,071,000)   (127,129,000) [2]                 (127,129,000)         0
Subordinated unitholder - Delek; 11,999,258 units issued and outstanding at September 30, 2013 (11,999,258 at December 31, 2012) 58,697,000   58,697,000   52,875,000 [2]                 52,875,000         0
General Partner unitholder - Delek; 490,532 units issued and outstanding at September 30, 2013 (489,766 at December 31, 2012) (2,202,000)   (2,202,000)   (49,000) [2]                 (49,000)         0
Total equity 60,080,000   60,080,000   140,015,000 [2]                 104,425,000         35,590,000
Total liabilities and equity 287,378,000   287,378,000   283,316,000 [2]                 245,769,000         37,547,000
Net Sales 243,295,000 [3] 271,806,000 [3] 684,331,000 [3] 773,369,000 [3]           243,295,000 271,806,000 684,331,000 773,369,000   0 0 0 0  
Cost of goods sold 218,222,000 [3] 255,281,000 [3] 614,048,000 [3] 729,750,000 [3]           218,222,000 255,281,000 614,048,000 729,750,000   0 0 0 0  
Operating expenses 7,474,000 [3] 9,540,000 [3] 23,075,000 [3] 20,637,000 [3]           6,645,000 6,579,000 18,574,000 15,673,000   829,000 2,961,000 4,501,000 4,964,000  
General and administrative expenses 1,868,000 [3] 1,804,000 [3] 5,172,000 [3] 6,937,000 [3]           1,782,000 1,614,000 4,570,000 6,367,000   86,000 190,000 602,000 570,000  
Depreciation and amortization 2,844,000 [3] 2,616,000 [3] 9,074,000 [1],[3] 7,720,000 [1],[3]           2,600,000 2,255,000 7,324,000 6,649,000   244,000 361,000 1,750,000 1,071,000  
Loss on sale of assets 0 [3] 5,000 [3] 0 [1] 5,000 [1],[3]             5,000   5,000     0   0  
Total operating costs and expenses 230,408,000 [3] 269,246,000 [3] 651,369,000 [3] 765,049,000 [3]           229,249,000 265,734,000 644,516,000 758,444,000   1,159,000 3,512,000 6,853,000 6,605,000  
Operating income 12,887,000 [3] 2,560,000 [3] 32,962,000 [3] 8,320,000 [3]           14,046,000 6,072,000 39,815,000 14,925,000   (1,159,000) (3,512,000) (6,853,000) (6,605,000)  
Interest expense, net 1,194,000 [3] 667,000 [3] 2,763,000 [3] 1,777,000 [3]           1,194,000 667,000 2,763,000 1,777,000   0 0 0 0  
Income before income tax expense 11,693,000 [3] 1,893,000 [3] 30,199,000 [3] 6,543,000 [3]           12,852,000 5,405,000 37,052,000 13,148,000   (1,159,000) (3,512,000) (6,853,000) (6,605,000)  
Income tax expense 307,000 [3] 2,437,000 [3] 547,000 [3] 5,183,000 [3]           307,000 2,437,000 547,000 5,183,000   0 0 0 0  
Net income (loss) 11,386,000 [3] (544,000) [3] 29,652,000 [1],[3] 1,360,000 [1],[3]           12,545,000 2,968,000 36,505,000 7,965,000   (1,159,000) (3,512,000) (6,853,000) (6,605,000)  
Less: (Loss) attributable to Predecessors (1,159,000) [3] (544,000) [3] (6,853,000) [3] 1,360,000 [3]           0 2,968,000 0 7,965,000   (1,159,000) (3,512,000) (6,853,000) (6,605,000)  
Net income attributable to partners $ 12,545,000 [3] $ 0 [3] $ 36,505,000 [3] $ 0 [3]           $ 12,545,000 $ 0 $ 36,505,000 $ 0   $ 0 $ 0 $ 0 $ 0  
[1] Adjusted to include the historical cash flows of the Tyler Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[2] Includes the historical balances of the Tyler Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[3] Adjusted to include the historical results of the Tyler Terminal and Tank Assets. See Notes 1 and 2 for further discussion.