XML 80 R58.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions El Dorado and Tyler Terminals and Tank Assets Financial Results (Details) - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
 [5]
Dec. 31, 2014
Sep. 30, 2014
 [6]
Jun. 30, 2014
 [6]
Mar. 31, 2014
 [6]
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Current assets:                        
Cash and cash equivalents $ 0 [1]       $ 1,861 [1],[2],[3]       $ 0 [1] $ 1,861 [1],[2],[3] $ 924 [3] $ 23,452 [3]
Accounts receivable 35,049       27,986 [2]       35,049 27,986 [2]    
Inventory 10,451       10,316 [2]       10,451 10,316 [2]    
Deferred tax assets 0       28 [2]       0 28 [2]    
Other current assets 1,540       768 [2]       1,540 768 [2]    
Total current assets 47,040       40,959 [2]       47,040 40,959 [2]    
Property, Plant and Equipment [Abstract]                        
Property, plant and equipment 325,647       308,088 [2]       325,647 308,088 [2]    
Less: accumulated depreciation (71,799)       (53,309) [2]       (71,799) (53,309) [2]    
Property, plant and equipment, net 253,848       254,779 [2]       253,848 254,779 [2]    
Goodwill 12,203       11,654 [2]       12,203 11,654 [2] 11,654 10,454
Intangible assets, net 15,482       16,520 [2]       15,482 16,520 [2]    
Other non-current assets 6,037       7,374 [2]       6,037 7,374 [2]    
Total assets 375,288       331,286 [2],[4]       375,288 331,286 [2],[4]    
Current liabilities:                        
Accounts payable 6,850       17,929 [2]       6,850 17,929 [2]    
Accounts payable to related parties         628         628    
Excise and other taxes payable 4,871       5,443 [2]       4,871 5,443 [2]    
Tank inspection liabilities 1,890       2,829 [2]       1,890 2,829 [2]    
Pipeline release liabilities 1,393       1,899 [2]       1,393 1,899 [2]    
Accrued expenses and other current liabilities 1,694       1,588 [2]       1,694 1,588 [2]    
Total current liabilities 20,690       30,316 [2]       20,690 30,316 [2]    
Non-current liabilities:                        
Revolving credit facility 351,600       251,750 [2]       351,600 251,750 [2]    
Asset retirement obligations 3,506       3,319 [2]       3,506 3,319 [2] 3,087  
Deferred tax liabilities 0       231 [2]       0 231 [2]    
Other non-current liabilities 10,510       5,889 [2]       10,510 5,889 [2]    
Total non-current liabilities 365,616       261,189 [2]       365,616 261,189 [2]    
Equity:                        
Total (deficit) equity (11,018)       39,781 [2]       (11,018) 39,781 [2] 105,208 166,733
Total liabilities and equity 375,288       331,286 [2]       375,288 331,286 [2]    
Consolidated Statements of Income                        
Net sales 108,931 $ 165,092 $ 172,134 $ 143,512 173,347 [6] $ 228,036 $ 236,343 $ 203,527 589,669 [7] 841,253 [8],[9] 907,428 [8],[9]  
Operating costs and expenses:                        
Cost of goods sold                 436,304 [7] 697,221 [8],[9] 811,364 [8],[9]  
Operating expenses [10],[11]                 44,923 [7] 39,465 [8],[9] 35,903 [8],[9]  
General and administrative expenses                 11,384 [7] 10,616 [8],[9] 7,526 [8],[9]  
Depreciation and amortization                 19,692 [1],[7] 15,022 [3],[8],[9] 13,738 [3],[8],[9]  
Loss on asset disposals                 104 [1],[7] 83 [3],[8],[9] 166 [3],[8],[9]  
Total operating costs and expenses                 512,407 [7] 762,407 [8],[9] 868,697 [8],[9]  
Operating income (loss) 17,862 $ 21,847 $ 21,139 $ 16,414 21,811 [6] $ 17,242 $ 24,111 $ 15,682 77,262 [7] 78,846 [8],[9] 38,731 [8],[9]  
Interest expense, net                 10,658 [7] 8,656 [8],[9] 4,570 [8],[9]  
Loss on equity method investments                 588 [1],[7] 0 [3],[8] 0 [3],[8]  
Total non-operating (income) expenses                 11,246 [7] 8,656 [8] 4,570 [8]  
Income (loss) before income tax expense (benefit)                 66,016 [7] 70,190 [8],[9] 34,161 [8],[9]  
Income tax (benefit) expense                 (195) [7] 132 [8],[9] 757 [8],[9]  
Net income (loss)                 66,211 70,058 [9] 33,404 [9]  
Less: loss attributable to Predecessors                 (637) [7] (1,939) [8],[9] (14,426) [8],[9]  
Net income attributable to partners                 66,848 [7] 71,997 [8],[9] 47,830 [8],[9]  
Delek Logistics Partners, LP                        
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 [Abstract]                        
Property, plant and equipment         288,045         288,045    
Less: accumulated depreciation         (52,992)         (52,992)    
Property, plant and equipment, net         235,053         235,053    
Goodwill         11,654         11,654    
Intangible assets, net         16,520         16,520    
Other non-current assets         7,374         7,374    
Total assets         311,560         311,560    
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:                        
Total (deficit) equity         20,055         20,055    
Total liabilities and equity         311,560         311,560    
Consolidated Statements of Income                        
Net sales                 589,669 841,253 907,428  
Operating costs and expenses:                        
Cost of goods sold                 436,304 697,221 811,364  
Operating expenses                 44,756 38,003 35,640  
General and administrative expenses                 11,384 10,570 7,526  
Depreciation and amortization                 19,222 14,591 13,738  
Loss on asset disposals                 104 83 166  
Total operating costs and expenses                 511,770 760,468 868,434  
Operating income (loss)                 77,899 80,785 38,994  
Interest expense, net                 10,658 8,656 4,570  
Loss on equity method investments                 588      
Total non-operating (income) expenses                 11,246      
Income (loss) before income tax expense (benefit)                 66,653 72,129 34,424  
Income tax (benefit) expense                 (195) 132 757  
Net income (loss)                 66,848 71,997 33,667  
Less: loss attributable to Predecessors                 0 0 (14,163)  
Net income attributable to partners                 66,848 71,997 47,830  
Predecessor | El Dorado Assets [Member]                        
Current assets:                        
Cash and cash equivalents         0         0    
Accounts receivable         0         0    
Inventory         0         0    
Deferred tax assets         0         0    
Other current assets         0         0    
Total current assets         0         0    
Property, Plant and Equipment [Abstract]                        
Property, plant and equipment         8,267         8,267    
Less: accumulated depreciation         (317)         (317)    
Property, plant and equipment, net         7,950         7,950    
Goodwill         0         0    
Intangible assets, net         0         0    
Other non-current assets         0         0    
Total assets         7,950         7,950    
Current liabilities:                        
Accounts payable         0         0    
Accounts payable to related parties         0         0    
Excise and other taxes payable         0         0    
Tank inspection liabilities         0         0    
Pipeline release liabilities         0         0    
Accrued expenses and other current liabilities         0         0    
Total current liabilities         0         0    
Non-current liabilities:                        
Revolving credit facility         0         0    
Asset retirement obligations         0         0    
Deferred tax liabilities         0         0    
Other non-current liabilities         0         0    
Total non-current liabilities         0         0    
Equity:                        
Total (deficit) equity         7,950         7,950    
Total liabilities and equity         7,950         7,950    
Consolidated Statements of Income                        
Net sales                   0 0  
Operating costs and expenses:                        
Cost of goods sold                   0 0  
Operating expenses                 167 679 263  
General and administrative expenses                 0 0 0  
Depreciation and amortization                 372 317 0  
Loss on asset disposals                 0 0 0  
Total operating costs and expenses                 539 996 263  
Operating income (loss)                 (539) (996) (263)  
Interest expense, net                 0 0 0  
Loss on equity method investments                 0      
Total non-operating (income) expenses                 0      
Income (loss) before income tax expense (benefit)                 (539) (996) (263)  
Income tax (benefit) expense                 0 0 0  
Net income (loss)                 (539) (996) (263)  
Less: loss attributable to Predecessors                 (539) (996) (263)  
Net income attributable to partners                 0 0 0  
Predecessor | Tyler Assets [Member]                        
Current assets:                        
Cash and cash equivalents         0         0    
Accounts receivable         0         0    
Inventory         0         0    
Deferred tax assets         0         0    
Other current assets         0         0    
Total current assets         0         0    
Property, Plant and Equipment [Abstract]                        
Property, plant and equipment         11,776         11,776    
Less: accumulated depreciation         0         0    
Property, plant and equipment, net         11,776         11,776    
Goodwill         0         0    
Intangible assets, net         0         0    
Other non-current assets         0         0    
Total assets         11,776         11,776    
Current liabilities:                        
Accounts payable         0         0    
Accounts payable to related parties         0         0    
Excise and other taxes payable         0         0    
Tank inspection liabilities         0         0    
Pipeline release liabilities         $ 0         $ 0    
Accrued expenses and other current liabilities                    
Total current liabilities         $ 0         $ 0    
Non-current liabilities:                        
Revolving credit facility         0         0    
Asset retirement obligations         0         0    
Deferred tax liabilities         0         0    
Other non-current liabilities         0         0    
Total non-current liabilities         0         0    
Equity:                        
Total (deficit) equity         11,776         11,776    
Total liabilities and equity         11,776         11,776    
Consolidated Statements of Income                        
Net sales                 0      
Operating costs and expenses:                        
Cost of goods sold                 0      
Operating expenses                 0      
General and administrative expenses                 0      
Depreciation and amortization                 98      
Loss on asset disposals                 0      
Total operating costs and expenses                 98      
Operating income (loss)                 (98)      
Interest expense, net                 0      
Loss on equity method investments                 0      
Total non-operating (income) expenses                 0      
Income (loss) before income tax expense (benefit)                 (98)      
Income tax (benefit) 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       19,726 [2]       0 19,726 [2] 43,167 62,308
Operating costs and expenses:                        
Less: loss attributable to Predecessors                 (637) (1,939) (14,426)  
Net income attributable to partners                 0 0 0  
Predecessor division equity | Delek Logistics Partners, LP                        
Equity:                        
Total (deficit) equity         0         0    
Predecessor division equity | Predecessor | El Dorado Assets [Member]                        
Equity:                        
Total (deficit) equity         7,950         7,950    
Predecessor division equity | Predecessor | Tyler Assets [Member]                        
Equity:                        
Total (deficit) equity         11,776         11,776    
General partner - Delek; 495,445 units issued and outstanding at December 31, 2015 (494,197 at December 31, 2014)                        
Equity:                        
Total (deficit) equity (7,192)       (7,085) [2]       (7,192) (7,085) [2] (4,504) (49)
Operating costs and expenses:                        
Less: loss attributable to Predecessors                 0      
Net income attributable to partners                 5,163 1,440 957  
General partner - Delek; 495,445 units issued and outstanding at December 31, 2015 (494,197 at December 31, 2014) | Delek Logistics Partners, LP                        
Equity:                        
Total (deficit) equity         (7,085)         (7,085)    
General partner - Delek; 495,445 units issued and outstanding at December 31, 2015 (494,197 at December 31, 2014) | Predecessor | El Dorado Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
General partner - Delek; 495,445 units issued and outstanding at December 31, 2015 (494,197 at December 31, 2014) | Predecessor | Tyler Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
Common unitholders - public; 9,478,273 units issued and outstanding at December 31, 2015 (9,417,189 at December 31, 2014) | Limited Partner [Member]                        
Equity:                        
Total (deficit) equity 198,401       194,737 [2]       198,401 194,737 [2] 183,839 178,728
Operating costs and expenses:                        
Less: loss attributable to Predecessors                 0      
Net income attributable to partners                 24,039 27,386 18,035  
Common unitholders - public; 9,478,273 units issued and outstanding at December 31, 2015 (9,417,189 at December 31, 2014) | Limited Partner [Member] | Delek Logistics Partners, LP                        
Equity:                        
Total (deficit) equity         194,737         194,737    
Common unitholders - public; 9,478,273 units issued and outstanding at December 31, 2015 (9,417,189 at December 31, 2014) | Limited Partner [Member] | Predecessor | El Dorado Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
Common unitholders - public; 9,478,273 units issued and outstanding at December 31, 2015 (9,417,189 at December 31, 2014) | Limited Partner [Member] | Predecessor | Tyler Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
Common unitholders - Delek; 2,799,258 units issued and outstanding at December 31, 2015 (2,799,258 at December 31, 2014) | Limited Partner [Member]                        
Equity:                        
Total (deficit) equity $ (280,828)       (241,112) [2]       (280,828) (241,112) [2] (176,680) $ (127,129)
Operating costs and expenses:                        
Less: loss attributable to Predecessors                 0      
Net income attributable to partners                 $ 7,121 8,166 $ 5,455  
Common unitholders - Delek; 2,799,258 units issued and outstanding at December 31, 2015 (2,799,258 at December 31, 2014) | Limited Partner [Member] | Delek Logistics Partners, LP                        
Equity:                        
Total (deficit) equity         (241,112)         (241,112)    
Common unitholders - Delek; 2,799,258 units issued and outstanding at December 31, 2015 (2,799,258 at December 31, 2014) | Limited Partner [Member] | Predecessor | El Dorado Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
Common unitholders - Delek; 2,799,258 units issued and outstanding at December 31, 2015 (2,799,258 at December 31, 2014) | Limited Partner [Member] | Predecessor | Tyler Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
Subordinated Units [Member] | Limited Partner [Member]                        
Equity:                        
Total (deficit) equity         73,515         73,515    
Subordinated Units [Member] | Limited Partner [Member] | Delek Logistics Partners, LP                        
Equity:                        
Total (deficit) equity         73,515         73,515    
Subordinated Units [Member] | Limited Partner [Member] | Predecessor | El Dorado Assets [Member]                        
Equity:                        
Total (deficit) equity         0         0    
Subordinated Units [Member] | Limited Partner [Member] | Predecessor | Tyler Assets [Member]                        
Equity:                        
Total (deficit) equity         $ 0         $ 0    
[1] Includes the historical cash flows of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[2] Adjusted to include the historical balances of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[3] Adjusted to include the historical cash flows of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[4] Adjusted to include the historical balances of the Logistics Assets Predecessor.
[5] The information presented includes the results of operations of the Logistics Assets Predecessor.
[6] The information presented has been adjusted to include the results of operations of the Logistics Assets Predecessor.
[7] The information presented includes the results of operations of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[8] Adjusted to include the historical results of the Logistics Assets Predecessor. See Notes 1 and 3 for further discussion.
[9] 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.
[10] Adjusted to include operating expenses and capital spending expenditures incurred in connection with the El Dorado Offloading Racks Acquisition and the Tyler Crude Tank Acquisition for the year ended December 31, 2015.
[11] 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 year ended December 31, 2015.