XML 69 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions Tyler and El Dorado Terminal and Tank Assets Finanical Results (Details) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Sep. 30, 2014
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
El Dorado Terminal and Tanks [Member]
Feb. 10, 2014
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
Tyler Terminal and Tanks [Member]
Sep. 30, 2014
Tyler Terminal and Tanks [Member]
Jul. 26, 2013
Tyler Terminal and Tanks [Member]
Sep. 30, 2013
Delek Logistics Partners, LP (previously reported)
Sep. 30, 2014
Delek Logistics Partners, LP (previously reported)
Sep. 30, 2013
Delek Logistics Partners, LP (previously reported)
Dec. 31, 2013
Delek Logistics Partners, LP (previously reported)
Sep. 30, 2013
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2013
Predecessor
El Dorado Terminal and Tanks [Member]
Dec. 31, 2013
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2013
Predecessor
Tyler Terminal and Tanks [Member]
Sep. 30, 2013
Predecessor
Tyler Terminal and Tanks [Member]
Sep. 30, 2014
Predecessor division equity
Dec. 31, 2013
Predecessor division equity
Dec. 31, 2013
Predecessor division equity
Delek Logistics Partners, LP (previously reported)
Dec. 31, 2013
Predecessor division equity
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
General Partner [Member]
Dec. 31, 2013
General Partner [Member]
Dec. 31, 2013
General Partner [Member]
Delek Logistics Partners, LP (previously reported)
Dec. 31, 2013
General Partner [Member]
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
Common unitholders - public
Limited Partner [Member]
Dec. 31, 2013
Common unitholders - public
Limited Partner [Member]
Dec. 31, 2013
Common unitholders - public
Limited Partner [Member]
Delek Logistics Partners, LP (previously reported)
Dec. 31, 2013
Common unitholders - public
Limited Partner [Member]
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
Common unitholders - Delek
Limited Partner [Member]
Dec. 31, 2013
Common unitholders - Delek
Limited Partner [Member]
Dec. 31, 2013
Common unitholders - Delek
Limited Partner [Member]
Delek Logistics Partners, LP (previously reported)
Dec. 31, 2013
Common unitholders - Delek
Limited Partner [Member]
Predecessor
El Dorado Terminal and Tanks [Member]
Sep. 30, 2014
Subordinated unitholders - Delek
Limited Partner [Member]
Dec. 31, 2013
Subordinated unitholders - Delek
Limited Partner [Member]
Dec. 31, 2013
Subordinated unitholders - Delek
Limited Partner [Member]
Delek Logistics Partners, LP (previously reported)
Dec. 31, 2013
Subordinated unitholders - Delek
Limited Partner [Member]
Predecessor
El Dorado Terminal and Tanks [Member]
Historical carrying value of assets acquired                 $ 25,200     $ 38,300                                                            
Total operating revenues             4,471 11,326   4,486 13,488                                                              
Net income attributable to the Partnership             3,021 6,962   2,341 7,625                                                              
Costs associated with the acquisition             0 186                                                                    
Current assets:                                                                                    
Cash and cash equivalents 733 [1] 6,712 [2] 733 [1] 6,712 [2] 924 [1],[3] 23,452 [2]                   924       0                                            
Accounts receivable 39,534   39,534   28,976 [3]                     28,976       0                                            
Inventory 9,825   9,825   17,512 [3]                     17,512       0                                            
Deferred tax assets 12   12   12 [3]                     12       0                                            
Other current assets 700   700   341 [3]                     341       0                                            
Total current assets 50,804   50,804   47,765 [3]                     47,765       0                                            
Property, plant and equipment:                                                                                    
Property, plant and equipment 267,421   267,421   265,388 [3]                     235,588       29,800                                            
Less: accumulated depreciation (49,318)   (49,318)   (39,566) [3]                     (36,306)       (3,260)                                            
Property, plant and equipment, net 218,103   218,103   225,822 [3]                     199,282       26,540                                            
Goodwill 11,654   11,654   10,454 [3]                     10,454       0                                            
Intangible assets, net 11,587   11,587   12,258 [3]                     12,258       0                                            
Other non-current assets 4,024   4,024   5,045 [3]                     5,045       0                                            
Total assets 296,172   296,172   301,344 [3]                     274,804       26,540                                            
Current liabilities:                                                                                    
Accounts payable 23,670   23,670   26,045 [3]                     26,045       0                                            
Accounts payable to related parties         1,513                     1,513       0                                            
Fuel and other taxes payable 5,562   5,562   5,700 [3]                     5,700       0                                            
Accrued expenses and other current liabilities 7,099   7,099   6,451 [3]                     5,776       675                                            
Total current liabilities 45,817   45,817   39,709 [3]                     39,034       675                                            
Non-current liabilities:                                                                                    
Revolving credit facility 230,000   230,000   164,800 [3]                     164,800       0                                            
Asset retirement obligations 3,260   3,260   3,087 [3]                     2,993       94                                            
Deferred tax liabilities 405   405   324 [3]                     324       0                                            
Other non-current liabilities 5,411   5,411   6,222 [3]                     5,612       610                                            
Total non-current liabilities 239,076   239,076   174,433 [3]                     173,729       704                                            
Equity:                                                                                    
Total equity 11,279   11,279   87,202 [3]                     62,041       25,161     0 25,161 [3] 0 [3] 25,161 [3] (6,655) (4,504) [3] (4,504) [3] 0 [3] 191,479 183,839 [3] 183,839 [3] 0 [3] (242,788) (176,680) [3] (176,680) [3] 0 [3] 69,243 59,386 [3] 59,386 [3] 0 [3]
Total liabilities and equity 296,172   296,172   301,344 [3]                     274,804       26,540                                            
Condensed Combined Statement of Operations                                                                                    
Net Sales 228,036 243,295 [4] 667,906 [5] 684,331 [4]                 243,295 667,906 684,331   0 0 0   0 0                                        
Operating costs and expenses:                                                                                    
Cost of goods sold 194,133 218,222 [4] 562,916 [5] 614,048 [4]                 218,222 562,916 614,048   0 0 0   0 0                                        
Operating expenses 10,213 8,973 [4] 29,076 [5] 27,982 [4]                 6,645 28,293 18,574   1,499 783 4,907   829 4,501                                        
General and administrative expenses 2,453 1,973 [4] 7,358 [5] 5,696 [4]                 1,782 7,312 4,570   105 46 524   86 602                                        
Depreciation and amortization 3,749 3,141 [4] 10,758 [5] 9,966 [4]                 2,600 10,644 7,324   297 114 892   244 1,750                                        
Loss on asset disposals 0 0 [4] 74 [1],[5] 0 [2],[4]                   74       0                                                
Total operating costs and expenses 210,548 232,309 [4] 610,182 [5] 657,692 [4]                 229,249 609,239 644,516   1,901 943 6,323   1,159 6,853                                        
Operating income (loss) 17,488 10,986 [4] 57,724 [5] 26,639 [4]                 14,046 58,667 39,815   (1,901) (943) (6,323)   (1,159) (6,853)                                        
Interest expense, net 2,226 1,194 [4] 6,551 [5] 2,763 [4]                 1,194 6,551 2,763   0 0 0   0 0                                        
Net income (loss) before income tax expense 15,262 9,792 [4] 51,173 [5] 23,876 [4]                 12,852 52,116 37,052   (1,901) (943) (6,323)   (1,159) (6,853)                                        
Income tax expense 177 307 [4] 605 [5] 547 [4]                 307 605 547   0 0 0   0 0                                        
Net income (loss) 15,085 9,485 [4] 50,568 [1],[5] 23,329 [2],[4]                 12,545 51,511 36,505   (1,901) (943) (6,323)   (1,159) (6,853)                                        
Less: Loss attributable to Predecessors 0 (3,060) [4] (943) [5] (13,176) [4]                 0 0 0   (1,901) (943) (6,323)   (1,159) (6,853)         0       0       0              
Net income attributable to partners $ 15,085 $ 12,545 [4] $ 51,511 [5] $ 36,505 [4]                 $ 12,545 $ 51,511 $ 36,505   $ 0 $ 0 $ 0   $ 0 $ 0         $ 1,030       $ 19,579       $ 5,845              
[1] Includes the historical cash flows of the El Dorado Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[2] Adjusted to include the historical cash flows of the El Dorado Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[3] Includes the historical balances of the El Dorado Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[4] Adjusted to include the historical results of the El Dorado Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[5] The information presented includes the results of operations of the El Dorado Predecessor. Prior to the El Dorado Acquisition, the El Dorado Predecessor did not record revenues for intercompany terminalling and storage services.