XML 45 R35.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions Acquisitions from Delek Financials (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
 [2]
Current assets:            
Cash and cash equivalents $ 0 [1] $ 733 [2] $ 0 [1] $ 733 [2] $ 1,861 [1],[3] $ 924
Accounts receivable 37,088   37,088   27,986 [3]  
Inventory 5,018   5,018   10,316 [3]  
Deferred tax assets 28   28   28 [3]  
Other current assets 421   421   768 [3]  
Total current assets 42,555   42,555   40,959 [3]  
Property, plant and equipment:            
Property, plant and equipment 321,394   321,394   308,088 [3]  
Less: accumulated depreciation (66,237)   (66,237)   (53,309) [3]  
Property, plant and equipment, net 255,157   255,157   254,779 [3]  
Goodwill 11,654   11,654   11,654 [3]  
Intangible assets, net 15,723   15,723   16,520 [3]  
Other non-current assets 6,255   6,255   7,374 [3]  
Total assets 361,803   361,803   331,286 [3]  
Current liabilities:            
Accounts payable 12,437   12,437   17,929 [3]  
Accounts payable to related parties         628  
Excise and other taxes payable 5,114   5,114   5,443 [3]  
Tank inspection liabilities 2,541   2,541   2,829 [3]  
Pipeline release liabilities 2,429   2,429   1,899 [3]  
Accrued expenses and other current liabilities 2,249   2,249   1,588 [3]  
Total current liabilities 34,329   34,329   30,316 [3]  
Non-current liabilities:            
Revolving credit facility 325,150   325,150   251,750 [3]  
Asset retirement obligations 3,442   3,442   3,319 [3]  
Deferred tax liabilities 254   254   231 [3]  
Other non-current liabilities 10,286   10,286   5,889 [3]  
Total non-current liabilities 339,132   339,132   261,189 [3]  
Equity:            
Total (deficit) equity (11,658)   (11,658)   39,781 [3]  
Total liabilities and equity 361,803   361,803   $ 331,286 [3]  
Condensed Combined Statement of Operations            
Net Sales 165,092 228,036 [4],[5] 480,738 [6] 667,906 [4],[5]    
Operating costs and expenses:            
Cost of goods sold 124,385 194,133 [4],[5] 365,286 [6] 562,916 [4],[5]    
Operating expenses [7],[8] 11,616 10,361 [4],[5] 33,191 [6] 29,576 [4],[5]    
General and administrative expenses 2,703 2,453 [4],[5] 9,094 [6] 7,358 [4],[5]    
Depreciation and amortization 4,541 3,847 [4],[5] 13,785 [6] 10,947 [4],[5]    
(Gain) loss on asset disposals 0 0 [4] (18) [1],[6] 74 [2],[4],[5]    
Total operating costs and expenses 143,245 210,794 [4],[5] 421,338 [6] 610,871 [4],[5]    
Operating income (loss) 21,847 17,242 [4],[5] 59,400 [6] 57,035 [4],[5]    
Interest expense, net 2,843 2,226 [4],[5] 7,616 [6] 6,551 [4],[5]    
Loss on equity method investments 293 0 [4] 442 [1],[6] 0 [2],[4]    
Total non-operating costs and expenses 3,136 2,226 [4] 8,058 [6] 6,551 [4]    
Net income (loss) before income tax expense 18,711 15,016 [4],[5] 51,342 [6] 50,484 [4],[5]    
Income tax expense 109 177 [4],[5] 426 [6] 605 [4],[5]    
Net income (loss) 18,602 14,839 [4],[5] 50,916 [1],[6] 49,879 [2],[4],[5]    
Less: loss attributable to Predecessors 0 (246) [4],[5] (637) [6] (1,632) [4],[5]    
Net income attributable to partners $ 18,602 15,085 [4],[5] $ 51,553 [6] 51,511 [4],[5]    
General partner - Delek, units issued 494,900   494,900   494,197  
General Partners' Capital Account, Units Outstanding 494,900   494,900   494,197  
Delek Logistics Partners, LP (previously reported)            
Current assets:            
Cash and cash equivalents         $ 1,861  
Accounts receivable         27,986  
Inventory         10,316  
Deferred tax assets         28  
Other current assets         768  
Total current assets         40,959  
Property, plant and equipment:            
Property, plant and equipment         288,045  
Less: accumulated depreciation         (52,992)  
Property, plant and equipment, net         235,053  
Goodwill         11,654  
Intangible assets, net         16,520  
Other non-current assets         7,374  
Total assets         311,560  
Current liabilities:            
Accounts payable         17,929  
Accounts payable to related parties         628  
Excise and other taxes payable         5,443  
Tank inspection liabilities         2,829  
Pipeline release liabilities         1,899  
Accrued expenses and other current liabilities         1,588  
Total current liabilities         30,316  
Non-current liabilities:            
Revolving credit facility         251,750  
Asset retirement obligations         3,319  
Deferred tax liabilities         231  
Other non-current liabilities         5,889  
Total non-current liabilities         261,189  
Equity:            
Total (deficit) equity         20,055  
Total liabilities and equity         311,560  
Condensed Combined Statement of Operations            
Net Sales   228,036 $ 480,738 667,906    
Operating costs and expenses:            
Cost of goods sold   194,133 365,286 562,916    
Operating expenses   10,213 33,024 28,293    
General and administrative expenses   2,453 9,094 7,312    
Depreciation and amortization   3,749 13,315 10,644    
(Gain) loss on asset disposals     (18) 74    
Total operating costs and expenses   210,548 420,701 609,239    
Operating income (loss)   17,488 60,037 58,667    
Interest expense, net   2,226 7,616 6,551    
Loss on equity method investments     442      
Total non-operating costs and expenses     8,058      
Net income (loss) before income tax expense   15,262 51,979 52,116    
Income tax expense   177 426 605    
Net income (loss)   15,085 51,553 51,511    
Less: loss attributable to Predecessors   0 0 0    
Net income attributable to partners   15,085 51,553 51,511    
Predecessor | El Dorado Assets [Member]            
Current assets:            
Cash and cash equivalents         0  
Accounts receivable         0  
Inventory         0  
Deferred tax assets         0  
Other current assets         0  
Total current assets         0  
Property, plant and equipment:            
Property, plant and equipment         8,267  
Less: accumulated depreciation         (317)  
Property, plant and equipment, net         7,950  
Goodwill         0  
Intangible assets, net         0  
Other non-current assets         0  
Total assets         7,950  
Current liabilities:            
Accounts payable         0  
Accounts payable to related parties         0  
Excise and other taxes payable         0  
Tank inspection liabilities         0  
Pipeline release liabilities         0  
Accrued expenses and other current liabilities         0  
Total current liabilities         0  
Non-current liabilities:            
Revolving credit facility         0  
Asset retirement obligations         0  
Deferred tax liabilities         0  
Other non-current liabilities         0  
Total non-current liabilities         0  
Equity:            
Total (deficit) equity         7,950  
Total liabilities and equity         7,950  
Condensed Combined Statement of Operations            
Net Sales   0 0 0    
Operating costs and expenses:            
Cost of goods sold   0 0 0    
Operating expenses   148 167 500    
General and administrative expenses   0 0 0    
Depreciation and amortization   98 372 189    
(Gain) loss on asset disposals     0 0    
Total operating costs and expenses   246 539 689    
Operating income (loss)   (246) (539) (689)    
Interest expense, net   0 0 0    
Loss on equity method investments     0      
Total non-operating costs and expenses     0      
Net income (loss) before income tax expense   (246) (539) (689)    
Income tax expense   0 0 0    
Net income (loss)   (246) (539) (689)    
Less: loss attributable to Predecessors   (246) (539) (689)    
Net income attributable to partners   0 0 0    
Predecessor | El Dorado [Member]            
Condensed Combined Statement of Operations            
Net Sales       0    
Operating costs and expenses:            
Cost of goods sold       0    
Operating expenses       783    
General and administrative expenses       46    
Depreciation and amortization       114    
(Gain) loss on asset disposals       0    
Total operating costs and expenses       943    
Operating income (loss)       (943)    
Interest expense, net       0    
Net income (loss) before income tax expense       (943)    
Income tax expense       0    
Net income (loss)       (943)    
Less: loss attributable to Predecessors       (943)    
Net income attributable to partners       0    
Predecessor | Tyler Assets [Member]            
Current assets:            
Cash and cash equivalents         0  
Accounts receivable         0  
Inventory         0  
Deferred tax assets         0  
Other current assets         0  
Total current assets         0  
Property, plant and equipment:            
Property, plant and equipment         11,776  
Less: accumulated depreciation         0  
Property, plant and equipment, net         11,776  
Goodwill         0  
Intangible assets, net         0  
Other non-current assets         0  
Total assets         11,776  
Current liabilities:            
Accounts payable         0  
Accounts payable to related parties         0  
Excise and other taxes payable         0  
Tank inspection liabilities         0  
Pipeline release liabilities         0  
Accrued expenses and other current liabilities         0  
Total current liabilities         0  
Non-current liabilities:            
Revolving credit facility         0  
Asset retirement obligations         0  
Deferred tax liabilities         0  
Other non-current liabilities         0  
Total non-current liabilities         0  
Equity:            
Total (deficit) equity         11,776  
Total liabilities and equity         11,776  
Condensed Combined Statement of Operations            
Net Sales     0      
Operating costs and expenses:            
Cost of goods sold     0      
Operating expenses     0      
General and administrative expenses     0      
Depreciation and amortization     98      
(Gain) loss on asset disposals     0      
Total operating costs and expenses   $ 0 98 $ 0    
Operating income (loss)     (98)      
Interest expense, net     0      
Loss on equity method investments     0      
Total non-operating costs and expenses     0      
Net income (loss) before income tax expense     (98)      
Income tax expense     0      
Net income (loss)     (98)      
Less: loss attributable to Predecessors     (98)      
Net income attributable to partners     0      
Predecessor division equity            
Equity:            
Total (deficit) equity $ 0   0   19,726 [3]  
Operating costs and expenses:            
Less: loss attributable to Predecessors     (637)      
Net income attributable to partners     0      
Predecessor division equity | Delek Logistics Partners, LP (previously reported)            
Equity:            
Total (deficit) equity         0  
Predecessor division equity | Predecessor | El Dorado Assets [Member]            
Equity:            
Total (deficit) equity         7,950  
Predecessor division equity | Predecessor | Tyler Assets [Member]            
Equity:            
Total (deficit) equity         11,776  
General Partner [Member]            
Equity:            
Total (deficit) equity [9] $ (7,386)   (7,386)   (7,085) [3]  
Operating costs and expenses:            
Less: loss attributable to Predecessors [9]     0      
Net income attributable to partners [9]     $ 3,379      
General Partner [Member] | Delek Logistics Partners, LP (previously reported)            
Equity:            
Total (deficit) equity         (7,085)  
General Partner [Member] | Predecessor | El Dorado Assets [Member]            
Equity:            
Total (deficit) equity         0  
General Partner [Member] | Predecessor | Tyler Assets [Member]            
Equity:            
Total (deficit) equity         $ 0  
Common unitholders - public            
Common unitholders, units issued 9,451,589   9,451,589   9,417,189  
Operating costs and expenses:            
Common unitholders, units outstanding 9,451,589   9,451,589   9,417,189  
Common unitholders - public | Limited Partner [Member]            
Equity:            
Total (deficit) equity $ 198,527   $ 198,527   $ 194,737 [3]  
Operating costs and expenses:            
Less: loss attributable to Predecessors     0      
Net income attributable to partners     $ 18,764      
Common unitholders - public | Limited Partner [Member] | Delek Logistics Partners, LP (previously reported)            
Equity:            
Total (deficit) equity         194,737  
Common unitholders - public | Limited Partner [Member] | Predecessor | El Dorado Assets [Member]            
Equity:            
Total (deficit) equity         0  
Common unitholders - public | Limited Partner [Member] | Predecessor | Tyler Assets [Member]            
Equity:            
Total (deficit) equity         $ 0  
Common unitholders - Delek            
Common unitholders, units issued 2,799,258   2,799,258   2,799,258  
Operating costs and expenses:            
Common unitholders, units outstanding 2,799,258   2,799,258   2,799,258  
Common unitholders - Delek | Limited Partner [Member]            
Equity:            
Total (deficit) equity [9] $ (281,357)   $ (281,357)   $ (241,112) [3]  
Operating costs and expenses:            
Less: loss attributable to Predecessors [9]     0      
Net income attributable to partners [9]     $ 5,563      
Common unitholders - Delek | Limited Partner [Member] | Delek Logistics Partners, LP (previously reported)            
Equity:            
Total (deficit) equity         (241,112)  
Common unitholders - Delek | Limited Partner [Member] | Predecessor | El Dorado Assets [Member]            
Equity:            
Total (deficit) equity         0  
Common unitholders - Delek | Limited Partner [Member] | Predecessor | Tyler Assets [Member]            
Equity:            
Total (deficit) equity         $ 0  
Subordinated unitholders - Delek            
Common unitholders, units issued 11,999,258   11,999,258   11,999,258  
Operating costs and expenses:            
Common unitholders, units outstanding 11,999,258   11,999,258   11,999,258  
Subordinated unitholders - Delek | Limited Partner [Member]            
Equity:            
Total (deficit) equity $ 78,558   $ 78,558   $ 73,515 [3]  
Operating costs and expenses:            
Less: loss attributable to Predecessors     0      
Net income attributable to partners     $ 23,847      
Subordinated unitholders - Delek | Limited Partner [Member]            
Equity:            
Total (deficit) equity         73,515  
Subordinated unitholders - Delek | Limited Partner [Member] | Delek Logistics Partners, LP (previously reported)            
Equity:            
Total (deficit) equity         73,515  
Subordinated unitholders - Delek | Limited Partner [Member] | Predecessor | El Dorado Assets [Member]            
Equity:            
Total (deficit) equity         0  
Subordinated unitholders - Delek | Limited Partner [Member] | Predecessor | Tyler Assets [Member]            
Equity:            
Total (deficit) equity         $ 0  
[1] Includes the historical cash flows of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[2] Adjusted to include the historical cash flows of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[3] Adjusted to include the historical balances of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[4] Adjusted to include the historical results of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[5] There were no expenses associated with the Tyler Assets Predecessor included in our condensed consolidated financial statements for the three and nine months ended September 30, 2014, as the Tyler Assets were not fully constructed and were not placed into service until January 2015.
[6] The information presented includes the results of operations of the Logistics Assets Predecessor. See Notes 1 and 2 for further discussion.
[7] Adjusted to include operating expenses and capital spending expenditures incurred in connection with the assets acquired in the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition for the three and nine months ended September 30, 2014.
[8] Includes operating expenses and capital spending expenditures incurred in connection with the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition for the nine months ended September 30, 2015.
[9] Cash distributions include $61.9 million in cash payments for the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition. As an entity under common control with Delek, we record the assets that we acquire from Delek on our balance sheet at Delek's historical book basis instead of fair value. Additionally, any excess of cash paid over the historical book basis of the assets acquired from Delek is recorded within equity. As a result of the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition, our equity balance decreased $42.7 million during the nine months ended September 30, 2015. Distributions also include $0.2 million related to distribution equivalents on vested phantom units.