XML 56 R34.htm IDEA: XBRL DOCUMENT
v3.3.1.900

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2015
Business Acquisition [Line Items] |
Business Combination, Financial Information [Table Text Block] | Consolidated Balance Sheet as of December 31, 2014
|  | Delek Logistics Partners, LP |  | El Dorado Assets Predecessor |  | Tyler Assets Predecessor |  | December 31, 2014
|  | (In thousands)
ASSETS
Current Assets: |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 1,861 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,861 |
Accounts receivable |  | 27,986 |  |  | — |  |  | — |  |  | 27,986 |
Inventory |  | 10,316 |  |  | — |  |  | — |  |  | 10,316 |
Deferred tax assets |  | 28 |  |  | — |  |  | — |  |  | 28 |
Other current assets |  | 768 |  |  | — |  |  | — |  |  | 768 |
Total current assets |  | 40,959 |  |  | — |  |  | — |  |  | 40,959 |
Property, plant and equipment: |  |  |  |  |  |  |  |
Property, plant and equipment |  | 288,045 |  |  | 8,267 |  |  | 11,776 |  |  | 308,088 |
Less: accumulated depreciation |  | (52,992 | ) |  | (317 | ) |  | — |  |  | (53,309 | )
Property, plant and equipment, net |  | 235,053 |  |  | 7,950 |  |  | 11,776 |  |  | 254,779 |
Goodwill |  | 11,654 |  |  | — |  |  | — |  |  | 11,654 |
Intangible assets, net |  | 16,520 |  |  | — |  |  | — |  |  | 16,520 |
Other non-current assets |  | 7,374 |  |  | — |  |  | — |  |  | 7,374 |
Total assets |  | $ | 311,560 |  |  | $ | 7,950 |  |  | $ | 11,776 |  |  | $ | 331,286 |
LIABILITIES AND EQUITY
Current liabilities: |  |  |  |  |  |  |  |
Accounts payable |  | $ | 17,929 |  |  | $ | — |  |  | $ | — |  |  | $ | 17,929 |
Accounts payable to related parties |  | 628 |  |  | — |  |  | — |  |  | 628 |
Excise and other taxes payable |  | 5,443 |  |  | — |  |  | — |  |  | 5,443 |
Tank inspection liabilities |  | 2,829 |  |  | — |  |  | — |  |  | 2,829 |
Pipeline release liabilities |  | 1,899 |  |  | — |  |  | — |  |  | 1,899 |
Accrued expenses and other current liabilities |  | 1,588 |  |  | — |  |  |  |  | 1,588 |
Total current liabilities |  | 30,316 |  |  | — |  |  | — |  |  | 30,316 |
Non-current liabilities: |  |  |  |  |  |  |  |
Revolving credit facility |  | 251,750 |  |  | — |  |  | — |  |  | 251,750 |
Asset retirement obligations |  | 3,319 |  |  | — |  |  | — |  |  | 3,319 |
Deferred tax liabilities |  | 231 |  |  | — |  |  | — |  |  | 231 |
Other non-current liabilities |  | 5,889 |  |  | — |  |  | — |  |  | 5,889 |
Total non-current liabilities |  | 261,189 |  |  | — |  |  | — |  |  | 261,189 |
Equity: |  |  |  |  |  |  |  |
Predecessors division equity |  | — |  |  | 7,950 |  |  | 11,776 |  |  | 19,726 |
Common unitholders - public (9,417,189 units issued and outstanding) |  | 194,737 |  |  | — |  |  | — |  |  | 194,737 |
Common unitholders - Delek (2,799,258 units issued and outstanding) |  | (241,112 | ) |  | — |  |  | — |  |  | (241,112 | )
Subordinated unitholders - Delek (11,999,258 units issued and outstanding) |  | 73,515 |  |  | — |  |  | — |  |  | 73,515 |
General Partner unitholders - Delek (494,197 units issued and outstanding) |  | (7,085 | ) |  | — |  |  | — |  |  | (7,085 | )
Total equity |  | 20,055 |  |  | 7,950 |  |  | 11,776 |  |  | 39,781 |
Total liabilities and equity |  | $ | 311,560 |  |  | $ | 7,950 |  |  | $ | 11,776 |  |  | $ | 331,286 |
Consolidated Statements of Income
|  | Delek Logistics Partners, LP |  | El Dorado Assets Predecessor |  | Tyler Assets Predecessor |  | Year Ended December 31, 2015
|  | (In thousands)
Net Sales |  | $ | 589,669 |  |  | $ | — |  |  | $ | — |  |  | $ | 589,669 |
Operating costs and expenses: |  |  |  |  |  |  |  |
Cost of goods sold |  | 436,304 |  |  | — |  |  | — |  |  | 436,304 |
Operating expenses |  | 44,756 |  |  | 167 |  |  | — |  |  | 44,923 |
General and administrative expenses |  | 11,384 |  |  | — |  |  | — |  |  | 11,384 |
Depreciation and amortization |  | 19,222 |  |  | 372 |  |  | 98 |  |  | 19,692 |
Loss on asset disposals |  | 104 |  |  | — |  |  | — |  |  | 104 |
Total operating costs and expenses |  | 511,770 |  |  | 539 |  |  | 98 |  |  | 512,407 |
Operating income (loss) |  | 77,899 |  |  | (539 | ) |  | (98 | ) |  | 77,262 |
Interest expense, net |  | 10,658 |  |  | — |  |  | — |  |  | 10,658 |
Loss on equity method investments |  | 588 |  |  | — |  |  | — |  |  | 588 |
Total non-operating expenses |  | 11,246 |  |  | — |  |  | — |  |  | 11,246 |
Income (loss) before income tax benefit |  | 66,653 |  |  | (539 | ) |  | (98 | ) |  | 66,016 |
Income tax benefit |  | (195 | ) |  | — |  |  | — |  |  | (195 | )
Net income (loss) |  | 66,848 |  |  | (539 | ) |  | (98 | ) |  | 66,211 |
Less: loss attributable to Predecessors |  | — |  |  | (539 | ) |  | (98 | ) |  | (637 | )
Net income attributable to partners |  | $ | 66,848 |  |  | $ | — |  |  | $ | — |  |  | $ | 66,848 |
|  | Delek Logistics Partners, LP |  | El Dorado Assets Predecessor |  | Year Ended December 31, 2014 (1)
|  | (In thousands)
Net Sales |  | $ | 841,253 |  |  | $ | — |  |  | $ | 841,253 |
Operating costs and expenses: |  |  |  |  |  |
Cost of goods sold |  | 697,221 |  |  | — |  |  | 697,221 |
Operating expenses |  | 38,003 |  |  | 679 |  |  | 39,465 |
General and administrative expenses |  | 10,570 |  |  | — |  |  | 10,616 |
Depreciation and amortization |  | 14,591 |  |  | 317 |  |  | 15,022 |
Loss on asset disposals |  | 83 |  |  | — |  |  | 83 |
Total operating costs and expenses |  | 760,468 |  |  | 996 |  |  | 762,407 |
Operating income (loss) |  | 80,785 |  |  | (996 | ) |  | 78,846 |
Interest expense, net |  | 8,656 |  |  | — |  |  | 8,656 |
Income (loss) before income tax expense |  | 72,129 |  |  | (996 | ) |  | 70,190 |
Income tax expense |  | 132 |  |  | — |  |  | 132 |
Net income (loss) |  | 71,997 |  |  | (996 | ) |  | 70,058 |
Less: loss attributable to Predecessors |  | — |  |  | (996 | ) |  | (1,939 | )
Net income attributable to partners |  | $ | 71,997 |  |  | $ | — |  |  | $ | 71,997 |
|  | Delek Logistics Partners, LP |  | El Dorado Assets Predecessor |  | Year Ended December 31, 2013 (1)
|  | (In thousands)
Net Sales |  | $ | 907,428 |  |  | $ | — |  |  | $ | 907,428 |
Operating costs and expenses: |  |  |  |  |  |
Cost of goods sold |  | 811,364 |  |  | — |  |  | 811,364 |
Operating expenses |  | 35,640 |  |  | 263 |  |  | 35,903 |
General and administrative expenses |  | 7,526 |  |  | — |  |  | 7,526 |
Depreciation and amortization |  | 13,738 |  |  | — |  |  | 13,738 |
Loss on asset disposals |  | 166 |  |  | — |  |  | 166 |
Total operating costs and expenses |  | 868,434 |  |  | 263 |  |  | 868,697 |
Operating income (loss) |  | 38,994 |  |  | (263 | ) |  | 38,731 |
Interest expense, net |  | 4,570 |  |  | — |  |  | 4,570 |
Income (loss) before income tax expense |  | 34,424 |  |  | (263 | ) |  | 34,161 |
Income tax expense |  | 757 |  |  | — |  |  | 757 |
Net income (loss) |  | 33,667 |  |  | (263 | ) |  | 33,404 |
Less: loss attributable to Predecessors |  | (14,163 | ) |  | (263 | ) |  | (14,426 | )
Net income attributable to partners |  | $ | 47,830 |  |  | $ | — |  |  | $ | 47,830 |
(1) | There were no expenses associated with the Tyler Assets Predecessor included in our consolidated financial statements for the years ended December 31, 2014 and 2013, as the Tyler Assets were not fully constructed and were not placed into service until January 2015. Additionally, prior to the Tyler Crude Tank Acquisition, the Tyler Assets Predecessor did not record revenues for intercompany storage services.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | The following table summarizes the allocation of the aggregate purchase price for each of the third party acquisitions described above (in thousands):
| FTT Assets (1) |  | Greenville-Mount Pleasant Assets (2) |  | North Little Rock Terminal |  | Hopewell
Property, plant and equipment | $ | 10,790 |  |  | $ | 4,829 |  |  | $ | 4,990 |  |  | $ | 3,538 |
Intangible assets | — |  |  | 5,171 |  |  | 10 |  |  | 984 |
Goodwill (3) | 549 |  |  | — |  |  | — |  |  | 1,200 |
Inventory | — |  |  | 1,125 |  |  | — |  |  | — |
Accounts Receivable | 1,767 |  |  | — |  |  | — |  |  | — |
Accounts Payable | (1,181 | ) |  | — |  |  | — |  |  | — |
Total | $ | 11,925 |  |  | $ | 11,125 |  |  | $ | 5,000 |  |  | $ | 5,722 |
(1) | During the fourth quarter of 2015, we finalized our purchase price allocation and adjusted certain of the acquisition-date fair values previously disclosed in connection with working capital adjustments and an additional $0.4 million of consideration paid for additional assets.
(2) | During the third quarter of 2015, we finalized our purchase price allocation and adjusted certain of the acquisition-date fair values previously disclosed.
(3) | All goodwill is expected to be deductible for tax purposes.
Business Acquisition, Pro Forma Information [Table Text Block] | Third Parties Below are the unaudited pro forma consolidated results of operations of the Partnership for the years ended December 31, 2014 and 2013, as if our 2014 acquisitions had occurred on January 1, 2013 (in thousands):
|  |  |  | Year Ended December 31, 2014 |  | Year Ended December 31, 2013
|  |  |  | As Reported |  | Pro Forma |  | As Reported |  | Pro Forma
FTT Assets: |  |  |  |  |  |  |  |  |  |
Net Sales |  |  |  | $ | 841,253 |  |  | $ | 854,842 |  |  | $ | 907,428 |  |  | $ | 921,017 |
Net income |  |  |  | $ | 70,058 |  |  | $ | 70,824 |  |  | $ | 33,404 |  |  | $ | 34,170 |
Greenville-Mount Pleasant Assets: |  |  |  |  |  |  |  |  |  |
Net Sales |  |  |  | $ | 841,253 |  |  | $ | 841,943 |  |  | $ | 907,428 |  |  | $ | 908,118 |
Net income |  |  |  | $ | 70,058 |  |  | $ | 69,621 |  |  | $ | 33,404 |  |  | $ | 32,967 |
Below are the unaudited pro forma consolidated results of operations of the Partnership for the year ended December 31, 2013, as if our 2013 acquisitions had occurred on January 1, 2012 (in thousands):
|  | Year Ended December 31, 2013
|  | As Reported |  | Pro Forma
North Little Rock Terminal: |  |  |  |
Net Sales |  | $ | 907,428 |  |  | $ | 908,867 |
Net income |  | $ | 33,404 |  |  | $ | 34,695 |
Hopewell: |  |  |  |
Net Sales |  | $ | 907,428 |  |  | $ | 908,382 |
Net income |  | $ | 33,404 |  |  | $ | 33,718 |
The following amounts associated with the El Dorado Assets and the Tyler Assets subsequent to March 31, 2015, are included in the consolidated statements of income and comprehensive income of the Partnership (in thousands):
|  | Year Ended
|  | December 31, 2015
El Dorado Assets |  |
Total operating revenues |  | $ | 4,449 |
Net income attributable to the Partnership |  | $ | 3,277 |
Costs associated with the acquisition |  | $ | 235 |
Tyler Assets |  |
Total operating revenues |  | $ | 1,620 |
Net income attributable to the Partnership |  | $ | 1,035 |
Costs associated with the acquisition |  | $ | 240 |

X
- Definition Tabular disclosure of the combined results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References No definition available. + Details
Name: | dk_BusinessCombinationFinancialInformationTableTextBlock
Namespace Prefix: | dk_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_BusinessAcquisitionLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=56956515&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=56956791&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration