XML 65 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions Tyler and El Dorado Terminal and Tank Assets Finanical Results (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Dec. 31, 2013
Dec. 31, 2012
Current assets:        
Cash and cash equivalents $ 4,126 $ 18,980 [1] $ 924 [2] $ 23,452 [1]
Accounts receivable 31,527   28,976 [2]  
Inventory 14,049   17,512 [2]  
Deferred tax assets 12   12 [2]  
Other current assets 220   341 [2]  
Total current assets 50,585   47,765 [2]  
Property, plant and equipment:        
Property, plant and equipment 266,206   265,388 [2]  
Less: accumulated depreciation (42,631)   (39,566) [2]  
Property, plant and equipment, net 223,575   225,822 [2]  
Goodwill 10,454   10,454 [2]  
Intangible assets, net 11,993   12,258 [2]  
Other non-current assets 4,707   5,045 [2]  
Total assets 301,314   301,344 [2]  
Current liabilities:        
Accounts payable 24,577   26,045 [2]  
Accounts payable to related parties     1,513  
Fuel and other taxes payable 5,826   5,700 [2]  
Accrued expenses and other current liabilities 5,401   6,451 [2]  
Total current liabilities 35,804   39,709 [2]  
Non-current liabilities:        
Revolving credit facility 260,500   164,800 [2]  
Asset retirement obligations 3,113   3,087 [2]  
Deferred tax liability 319   324 [2]  
Other non-current liabilities 5,711   6,222 [2]  
Total non-current liabilities 269,643   174,433 [2]  
Equity:        
Predecessors division equity 0   25,161 [2]  
Common unitholders - public; 9,353,240 units issued and outstanding at March 31, 2014 (9,353,240 at December 31, 2013) 185,671   183,839 [2]  
Common unitholders - Delek; 2,799,258 units issued and outstanding at March 31, 2014 (2,799,258 at December 31, 2013) (245,393)   (176,680) [2]  
Subordinated unitholders - Delek; 11,999,258 units issued and outstanding at March 31, 2014 (11,999,258 at December 31, 2013) 61,736   59,386 [2]  
General partner - Delek; 492,893 units issued and outstanding at March 31, 2014 (492,893 at December 31, 2013) (6,147)   (4,504) [2]  
Total equity (4,133)   87,202 [2]  
Total liabilities and equity 301,314   301,344 [2]  
Condensed Combined Statement of Operations        
Net Sales 203,527 210,894 [3]    
Operating costs and expenses:        
Cost of goods sold 172,209 187,860 [3]    
Operating expenses 9,319 9,081 [3]    
General and administrative expenses 2,663 2,202 [3]    
Depreciation and amortization 3,477 3,541 [1],[3]    
Total operating costs and expenses 187,668 202,684 [3]    
Operating income (loss) 15,859 8,210 [3]    
Interest expense, net 1,983 817 [3]    
Net Income (loss) before income tax expense 13,876 7,393 [3]    
Income tax expense 147 122 [3]    
Net income (loss) 13,729 7,271 [1],[3]    
Less: Loss attributable to Predecessors (943) (4,933) [3]    
Net income attributable to partners 14,672 12,204 [3]    
Delek Logistics LP [Member]
       
Current assets:        
Cash and cash equivalents     924  
Accounts receivable     28,976  
Inventory     17,512  
Deferred tax assets     12  
Other current assets     341  
Total current assets     47,765  
Property, plant and equipment:        
Property, plant and equipment     235,588  
Less: accumulated depreciation     (36,306)  
Property, plant and equipment, net     199,282  
Goodwill     10,454  
Intangible assets, net     12,258  
Other non-current assets     5,045  
Total assets     274,804  
Current liabilities:        
Accounts payable     26,045  
Accounts payable to related parties     1,513  
Fuel and other taxes payable     5,700  
Accrued expenses and other current liabilities     5,776  
Total current liabilities     39,034  
Non-current liabilities:        
Revolving credit facility     164,800  
Asset retirement obligations     2,993  
Deferred tax liability     324  
Other non-current liabilities     5,612  
Total non-current liabilities     173,729  
Equity:        
Predecessors division equity     0  
Common unitholders - public; 9,353,240 units issued and outstanding at March 31, 2014 (9,353,240 at December 31, 2013)     183,839  
Common unitholders - Delek; 2,799,258 units issued and outstanding at March 31, 2014 (2,799,258 at December 31, 2013)     (176,680)  
Subordinated unitholders - Delek; 11,999,258 units issued and outstanding at March 31, 2014 (11,999,258 at December 31, 2013)     59,386  
General partner - Delek; 492,893 units issued and outstanding at March 31, 2014 (492,893 at December 31, 2013)     (4,504)  
Total equity     62,041  
Total liabilities and equity     274,804  
Condensed Combined Statement of Operations        
Net Sales 203,527 210,894    
Operating costs and expenses:        
Cost of goods sold 172,209 187,860    
Operating expenses 8,536 5,862    
General and administrative expenses 2,617 1,677    
Depreciation and amortization 3,363 2,352    
Total operating costs and expenses 186,725 197,751    
Operating income (loss) 16,802 13,143    
Interest expense, net 1,983 817    
Net Income (loss) before income tax expense 14,819 12,326    
Income tax expense 147 122    
Net income (loss) 14,672 12,204    
Less: Loss attributable to Predecessors 0 0    
Net income attributable to partners 14,672 12,204    
El Dorado Terminal and Tank Assets (El Dorado Predecessor) [Member]
       
Current assets:        
Cash and cash equivalents     0  
Accounts receivable     0  
Inventory     0  
Deferred tax assets     0  
Other current assets     0  
Total current assets     0  
Property, plant and equipment:        
Property, plant and equipment     29,800  
Less: accumulated depreciation     (3,260)  
Property, plant and equipment, net     26,540  
Goodwill     0  
Intangible assets, net     0  
Other non-current assets     0  
Total assets     26,540  
Current liabilities:        
Accounts payable     0  
Accounts payable to related parties     0  
Fuel and other taxes payable     0  
Accrued expenses and other current liabilities     675  
Total current liabilities     675  
Non-current liabilities:        
Revolving credit facility     0  
Asset retirement obligations     94  
Deferred tax liability     0  
Other non-current liabilities     610  
Total non-current liabilities     704  
Equity:        
Predecessors division equity     25,161  
Common unitholders - public; 9,353,240 units issued and outstanding at March 31, 2014 (9,353,240 at December 31, 2013)     0  
Common unitholders - Delek; 2,799,258 units issued and outstanding at March 31, 2014 (2,799,258 at December 31, 2013)     0  
Subordinated unitholders - Delek; 11,999,258 units issued and outstanding at March 31, 2014 (11,999,258 at December 31, 2013)     0  
General partner - Delek; 492,893 units issued and outstanding at March 31, 2014 (492,893 at December 31, 2013)     0  
Total equity     25,161  
Total liabilities and equity     26,540  
Condensed Combined Statement of Operations        
Net Sales 0 0    
Operating costs and expenses:        
Cost of goods sold 0 0    
Operating expenses 783 1,569    
General and administrative expenses 46 232    
Depreciation and amortization 114 297    
Total operating costs and expenses 943 2,098    
Operating income (loss) (943) (2,098)    
Interest expense, net 0 0    
Net Income (loss) before income tax expense (943) (2,098)    
Income tax expense 0 0    
Net income (loss) (943) (2,098)    
Less: Loss attributable to Predecessors (943) (2,098)    
Net income attributable to partners 0 0    
Tyler Terminal and Tank Assets (Tyler Predecessor) [Member]
       
Condensed Combined Statement of Operations        
Net Sales   0    
Operating costs and expenses:        
Cost of goods sold   0    
Operating expenses   1,650    
General and administrative expenses   293    
Depreciation and amortization   892    
Total operating costs and expenses   2,835    
Operating income (loss)   (2,835)    
Interest expense, net   0    
Net Income (loss) before income tax expense   (2,835)    
Income tax expense   0    
Net income (loss)   (2,835)    
Less: Loss attributable to Predecessors   (2,835)    
Net income attributable to partners   $ 0    
[1] Adjusted to include the historical cash flows of the El Dorado Terminal and Tank Assets and the Tyler Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[2] Includes the historical balances of the El DoradoTerminal and Tank Assets and the Tyler Terminal and Tank Assets. See Notes 1 and 2 for further discussion.
[3] Adjusted to include the historical results of the El Dorado Terminal and Tank Assets and the Tyler Terminal and Tank Assets. See Notes 1 and 2 for further discussion.