XML 24 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Disclosures (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Segment Reporting Information By Segment
 
 
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, amortization and impairment 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


 
 
Year Ended December 31, 2018
 
 
(in thousands)
 
 
Refined Products
 
Crude Oil
 
Marine Storage
 
Intersegment
Eliminations
 
Total
Transportation and terminals revenue
 
$
1,151,980

 
$
549,849

 
$
180,850

 
$
(3,691
)
 
$
1,878,988

Product sales revenue
 
872,144

 
46,767

 
8,309

 

 
927,220

Affiliate management fee revenue
 
1,512

 
14,832

 
4,021

 

 
20,365

Total revenue
 
2,025,636

 
611,448

 
193,180

 
(3,691
)
 
2,826,573

Operating expenses
 
424,851

 
166,213

 
68,010

 
(9,638
)
 
649,436

Cost of product sales
 
650,071

 
44,128

 
10,114

 

 
704,313

Earnings of non-controlled entities
 
(16,039
)
 
(162,233
)
 
(2,845
)
 

 
(181,117
)
Operating margin
 
966,753

 
563,340

 
117,901

 
5,947

 
1,653,941

Depreciation, amortization and impairment expense
 
168,954

 
54,318

 
35,858

 
5,947

 
265,077

G&A expenses
 
118,491

 
51,523

 
24,269

 

 
194,283

Operating profit
 
$
679,308

 
$
457,499

 
$
57,774

 
$

 
$
1,194,581

Additions to long-lived assets
 
$
298,502

 
$
142,108

 
$
65,744

 
 
 
$
506,354

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
Segment assets
 
$
3,715,653

 
$
2,710,068

 
$
1,065,525

 
 
 
$
7,491,246

Corporate assets
 
 
 
 
 
 
 
 
 
256,291

Total assets
 
 
 
 
 
 
 
 
 
$
7,747,537

Goodwill
 
$
38,369

 
$
12,082

 
$
2,809

 
 
 
$
53,260

Investments in non-controlled entities
 
$
37,574

 
$
783,486

 
$
255,246

 
 
 
$
1,076,306


 
 
Year Ended December 31, 2019
 
 
(in thousands)
 
 
Refined Products
 
Crude Oil
 
Marine Storage
 
Intersegment
Eliminations
 
Total
Transportation and terminals revenue
 
$
1,186,966

 
$
602,045

 
$
187,036

 
$
(5,417
)
 
$
1,970,630

Product sales revenue
 
699,766

 
28,280

 
8,046

 

 
736,092

Affiliate management fee revenue
 
1,747

 
14,471

 
4,972

 

 
21,190

Total revenue
 
1,888,479

 
644,796

 
200,054

 
(5,417
)
 
2,727,912

Operating expenses
 
411,849

 
164,236

 
68,919

 
(10,923
)
 
634,081

Cost of product sales
 
582,271

 
28,051

 
8,957

 

 
619,279

Other operating (income) expense
 
(2,555
)
 
7,213

 
(7,633
)
 

 
(2,975
)
Earnings of non-controlled entities
 
(4,140
)
 
(160,891
)
 
(3,930
)
 

 
(168,961
)
Operating margin
 
901,054

 
606,187

 
133,741

 
5,506

 
1,646,488

Depreciation, amortization and impairment expense
 
136,861

 
63,315

 
40,452

 
5,506

 
246,134

G&A expenses
 
117,291

 
53,310

 
26,049

 

 
196,650

Operating profit
 
$
646,902

 
$
489,562

 
$
67,240

 
$

 
$
1,203,704

Additions to long-lived assets
 
$
761,135

 
$
66,452

 
$
52,550

 
 
 
$
880,137

 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2019
Segment assets
 
$
4,302,945

 
$
2,791,035

 
$
1,212,673

 
 
 
$
8,306,653

Corporate assets
 
 
 
 
 
 
 
 
 
131,076

Total assets
 
 
 
 
 
 
 
 
 
$
8,437,729

Goodwill
 
$
38,369

 
$
12,082

 
$
2,809

 
 
 
$
53,260

Investments in non-controlled entities
 
$
24,457

 
$
818,167

 
$
397,927

 
 
 
$
1,240,551