XML 65 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Disclosures (Tables)
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Segment Reporting Information By Segment
 
 
Year Ended December 31, 2015
 
 
(in thousands)
 
 
Refined Products
 
Crude Oil
 
Marine Storage
 
Intersegment
Eliminations
 
Total
Transportation and terminals revenue
 
$
974,505

 
$
394,098

 
$
176,143

 
$

 
$
1,544,746

Product sales revenue
 
623,102

 
3,587

 
3,147

 

 
629,836

Affiliate management fee revenue
 

 
12,495

 
1,376

 

 
13,871

Total revenue
 
1,597,607

 
410,180

 
180,666

 

 
2,188,453

Operating expenses
 
376,279

 
89,001

 
62,221

 
(3,851
)
 
523,650

Cost of product sales
 
442,621

 
3,278

 
1,374

 

 
447,273

(Earnings) losses of non-controlled entities
 
193

 
(63,918
)
 
(2,758
)
 

 
(66,483
)
Operating margin
 
778,514

 
381,819

 
119,829

 
3,851

 
1,284,013

Depreciation and amortization expense
 
96,244

 
35,681

 
31,036

 
3,851

 
166,812

G&A expenses
 
93,567

 
35,721

 
20,660

 

 
149,948

Operating profit
 
$
588,703

 
$
310,417

 
$
68,133

 
$

 
$
967,253

Additions to long-lived assets
 
$
310,907

 
$
289,851

 
$
70,290

 
 
 
$
671,048

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
Segment assets
 
$
2,991,322

 
$
2,313,110

 
$
677,914

 
 
 
$
5,982,346

Corporate assets
 
 
 
 
 
 
 
 
 
59,221

Total assets
 
 
 
 
 
 
 
 
 
$
6,041,567

Goodwill
 
$
38,369

 
$
12,082

 
$
2,809

 
 
 
$
53,260

Investments in non-controlled entities
 
$
12,381

 
$
739,470

 
$
13,777

 
 
 
$
765,628


 
 
Year Ended December 31, 2016
 
 
(in thousands)
 
 
Refined Products
 
Crude Oil
 
Marine Storage
 
Intersegment
Eliminations
 
Total
Transportation and terminals revenue
 
$
1,002,368

 
$
407,837

 
$
181,721

 
$
(807
)
 
$
1,591,119

Product sales revenue
 
561,759

 
31,170

 
6,673

 

 
599,602

Affiliate management fee revenue
 
765

 
12,533

 
1,391

 

 
14,689

Total revenue
 
1,564,892

 
451,540

 
189,785

 
(807
)
 
2,205,410

Operating expenses
 
380,347

 
88,528

 
65,559

 
(5,762
)
 
528,672

Cost of product sales
 
459,989

 
31,657

 
1,692

 

 
493,338

(Earnings) losses of non-controlled entities
 
968

 
(76,972
)
 
(2,692
)
 

 
(78,696
)
Operating margin
 
723,588

 
408,327

 
125,226

 
4,955

 
1,262,096

Depreciation and amortization expense
 
103,388

 
38,081

 
31,718

 
4,955

 
178,142

G&A expenses
 
91,372

 
36,165

 
19,628

 

 
147,165

Operating profit
 
$
528,828

 
$
334,081

 
$
73,880

 
$

 
$
936,789

Additions to long-lived assets
 
$
291,202

 
$
250,433

 
$
104,728

 
 
 
$
646,363

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
Segment assets
 
$
3,289,600

 
$
2,631,407

 
$
791,132

 
 
 
$
6,712,139

Corporate assets
 
 
 
 
 
 
 
 
 
59,934

Total assets
 
 
 
 
 
 
 
 
 
$
6,772,073

Goodwill
 
$
38,369

 
$
12,082

 
$
2,809

 
 
 
$
53,260

Investments in non-controlled entities
 
$
31,029

 
$
886,920

 
$
13,306

 
 
 
$
931,255


 
 
Year Ended December 31, 2017
 
 
(in thousands)
 
 
Refined Products
 
Crude Oil
 
Marine Storage
 
Intersegment
Eliminations
 
Total
Transportation and terminals revenue
 
$
1,096,040

 
$
458,455

 
$
180,683

 
$
(3,403
)
 
$
1,731,775

Product sales revenue
 
717,140

 
35,053

 
6,013

 

 
758,206

Affiliate management fee revenue
 
1,388

 
13,950

 
2,342

 

 
17,680

Total revenue
 
1,814,568

 
507,458

 
189,038

 
(3,403
)
 
2,507,661

Operating expenses
 
400,439

 
120,920

 
65,296

 
(8,677
)
 
577,978

Cost of product sales
 
586,751

 
41,325

 
7,541

 

 
635,617

(Earnings) losses of non-controlled entities
 
1,632

 
(120,173
)
 
(2,453
)
 

 
(120,994
)
Operating margin
 
825,746

 
465,386

 
118,654

 
5,274

 
1,415,060

Depreciation and amortization expense
 
109,434

 
48,796

 
33,126

 
5,274

 
196,630

G&A expenses
 
103,225

 
41,490

 
21,002

 

 
165,717

Operating profit
 
$
613,087

 
$
375,100

 
$
64,526

 
$

 
$
1,052,713

Additions to long-lived assets
 
$
269,369

 
$
168,306

 
$
127,012

 
 
 
$
564,687

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
Segment assets
 
$
3,499,492

 
$
2,817,186

 
$
871,557

 
 
 
$
7,188,235

Corporate assets
 
 
 
 
 
 
 
 
 
206,140

Total assets
 
 
 
 
 
 
 
 
 
$
7,394,375

Goodwill
 
$
38,369

 
$
12,082

 
$
2,809

 
 
 
$
53,260

Investments in non-controlled entities
 
$
29,578

 
$
961,032

 
$
91,901

 
 
 
$
1,082,511