XML 51 R37.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Fair Value Amounts by Hierarchy Level Fair value amounts by hierarchy level as of March 31, 2022, and December 31, 2021, are presented gross in the tables below (in thousands):
March 31, 2022
Level 1Level 2Level 3Gross Fair ValueEffect of Counter-Party NettingNet Carrying Value on Balance Sheet (1)
Assets
Commodity derivatives$56,422 $17,936 $— $74,358 $(67,951)$6,407 
Liabilities
Commodity derivatives$(77,116)$(19,146)$— $(96,262)$67,951 $(28,311)
J. Aron repurchase obligation derivative— — (58,420)(58,420)— (58,420)
MLC terminal obligation derivative— — 5,742 5,742 — 5,742 
Gross environmental credit obligations (2)— (346,034)— (346,034)— (346,034)
Total Liabilities$(77,116)$(365,180)$(52,678)$(494,974)$67,951 $(427,023)
December 31, 2021
Level 1Level 2Level 3Gross Fair ValueEffect of Counter-Party NettingNet Carrying Value on Balance Sheet (1)
Assets
Commodity derivatives$4,283 $4,513 $— $8,796 $(7,536)$1,260 
Liabilities
Commodity derivatives$(3,964)$(5,003)$— $(8,967)$7,536 $(1,431)
J. Aron repurchase obligation derivative— — (15,151)(15,151)— (15,151)
MLC terminal obligation derivative— — (22,170)(22,170)— (22,170)
Gross environmental credit obligations (2)— (311,014)— (311,014)— (311,014)
Total Liabilities$(3,964)$(316,017)$(37,321)$(357,302)$7,536 $(349,766)
_________________________________________________________
(1)Does not include cash collateral of $41.9 million and $15.6 million as of March 31, 2022, and December 31, 2021, 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 $134.8 million and $120.1 million presented as Inventories on our condensed consolidated balance sheet and stated at the lower of cost and net realizable value as of March 31, 2022, and December 31, 2021, respectively.
Roll Forward of Level 3 Financial Instruments Measured at Fair Value on a Recurring Basis A roll forward of Level 3 derivative instruments measured at fair value on a recurring basis is as follows (in thousands):
Three Months Ended March 31,
20222021
Balance, at beginning of period$(37,321)$(30,958)
Settlements92,308 34,943 
Acquired— — 
Total gains (losses) included in earnings(107,665)(25,147)
Balance, at end of period$(52,678)$(21,162)
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 March 31, 2022 and December 31, 2021 are as follows (in thousands):
March 31, 2022
Carrying ValueFair Value
ABL Credit Facility due 2025 (2)$24,995 $24,995 
7.75% Senior Secured Notes due 2025 (1)
290,946 293,602 
Term Loan B Facility due 2026 (1)206,204 211,438 
12.875% Senior Secured Notes due 2026 (1)
65,183 74,051 
December 31, 2021
Carrying ValueFair Value
ABL Credit Facility due 2025 (2)$— $— 
7.75% Senior Secured Notes due 2025 (1)
290,621 299,700 
Term Loan B Facility due 2026 (1)208,903 214,827 
12.875% Senior Secured Notes due 2026 (1)
65,034 75,758 
_________________________________________________________
(1)The fair value measurements of the 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 measurement of the ABL Credit Facility is considered a Level 3 measurement in the fair value hierarchy.