XML 49 R36.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2021
Fair Value Disclosures [Abstract]  
Fair Value Amounts by Hierarchy Level Fair value amounts by hierarchy level as of June 30, 2021 and December 31, 2020 are presented gross in the tables below (in thousands):
June 30, 2021
Level 1Level 2Level 3Gross Fair ValueEffect of Counter-Party NettingNet Carrying Value on Balance Sheet (1)
Assets
Commodity derivatives$— $11,333 $— $11,333 $(7,380)$3,953 
Liabilities
Commodity derivatives$— $(7,380)$— $(7,380)$7,380 $— 
J. Aron repurchase obligation derivative— — (26,114)(26,114)— (26,114)
MLC terminal obligation derivative— — (10,250)(10,250)— (10,250)
Interest rate derivatives— — — — — — 
Gross environmental credit obligations (2)— (354,486)— (354,486)— (354,486)
Total Liabilities$— $(361,866)$(36,364)$(398,230)$7,380 $(390,850)
December 31, 2020
Level 1Level 2Level 3Gross Fair ValueEffect of Counter-Party NettingNet Carrying Value on Balance Sheet (1)
Assets
Commodity derivatives$616 $1,573 $— $2,189 $(843)$1,346 
Liabilities
Commodity derivatives$(3)$(840)$— $(843)$843 $— 
J. Aron repurchase obligation derivative— — (20,797)(20,797)— (20,797)
MLC terminal obligation derivative— — (10,161)(10,161)— (10,161)
Interest rate derivatives— (2,993)— (2,993)— (2,993)
Gross environmental credit obligations (2)— (150,482)— (150,482)— (150,482)
Total Liabilities$(3)$(154,315)$(30,958)$(185,276)$843 $(184,433)
_________________________________________________________
(1)Does not include cash collateral of $9.9 million and $11.0 million as of June 30, 2021 and December 31, 2020, respectively, included within Prepaid and other current assets and Other long-term assets on our condensed consolidated balance sheets.
(2)Does not include RINs assets and other environmental credits of $60.6 million and $26.7 million presented as Inventories on our condensed consolidated balance sheet and stated at the lower of cost and net realizable value as of June 30, 2021 and December 31, 2020, respectively.
Roll Forward of Level 3 Financial Instruments Measured at Fair Value on a Recurring Basis A roll forward of Level 3 derivative instruments measured at fair value on a recurring basis is as follows (in thousands):
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Balance, at beginning of period$(21,162)$4,534 $(30,958)$(22,750)
Settlements20,569 (33,380)55,512 (46,679)
Acquired— — — — 
Total gains (losses) included in earnings(35,771)(37,252)(60,918)3,331 
Balance, at end of period$(36,364)$(66,098)$(36,364)$(66,098)
Carrying Value and Fair Value of Long-term Debt and Other Financial Instruments The carrying value and fair value of long-term debt and other financial instruments as of June 30, 2021 and December 31, 2020 are as follows (in thousands):
June 30, 2021
Carrying ValueFair Value
ABL Credit Facility due 2022 (2)$— $— 
7.75% Senior Secured Notes due 2025 (1)
291,934 301,510 
Term Loan B Facility due 2026 (1)214,297 220,766 
12.875% Senior Secured Notes due 2026 (1)
64,750 77,464 
December 31, 2020
Carrying ValueFair Value
5.00% Convertible Senior Notes due 2021 (1) (3)
$47,301 $50,311 
ABL Credit Facility due 2022 (2)— — 
Retail Property Term Loan due 2024 (2)41,891 41,891 
7.75% Senior Secured Notes due 2025 (1)
293,289 289,521 
Term Loan B Facility due 2026 (1)219,708 215,578 
12.875% Senior Secured Notes due 2026 (1)
99,213 112,901 
Mid Pac Term Loan due 2028 (2)1,399 1,399 
PHL Term Loan due 2030 (2)5,792 5,792 
_________________________________________________________
(1)The fair value measurements of the 5.00% Convertible Senior Notes, 7.75% Senior Secured Notes, Term Loan B Facility, and 12.875% Senior Secured Notes are considered Level 2 measurements in the fair value hierarchy as discussed below.
(2)The fair value measurements of the ABL Credit Facility, Mid Pac Term Loan, Retail Property Term Loan, and PHL Term Loan are considered Level 3 measurements in the fair value hierarchy.
(3)The carrying value of the 5.00% Convertible Senior Notes excludes the fair value of the equity component, which was classified as equity upon issuance.