XML 63 R39.htm IDEA: XBRL DOCUMENT v3.22.4
Supplemental Guarantor / Non-Guarantor Financial Information (Tables)
 12 Months Ended
Dec. 31, 2022
Supplemental Guarantor / Non-Guarantor Financial Information [Abstract]  
Schedule of Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
December 31, 2022ParentGuarantor
Restricted Subsidiaries		Non-Guarantor Non-Restricted SubsidiariesEliminationsConsolidated
 (In thousands)
ASSETS
Current assets:
Cash and cash equivalents$4,316 $4,454 $2,147 $— $10,917 
Accounts receivable— 79,689 1,453 (1,339)79,803 
Prepaid and other current assets256 12,141 356 (356)12,397 
Total current assets4,572 96,284 3,956 (1,695)103,117 
Properties and equipment, net— 1,388,888 — — 1,388,888 
Operating lease right-of-use assets— 2,317 — — 2,317 
Net investment in leases— 539,705 101,871 (101,871)539,705 
Investment in subsidiaries2,432,767 69,754 — (2,502,521)— 
Intangible assets, net— 59,300 — — 59,300 
Goodwill— 342,762 — — 342,762 
Equity method investments— 235,858 34,746 — 270,604 
Deferred turnaround costs24,154 — — 24,154 
Other assets5,865 10,790 — — 16,655 
Total assets$2,443,204 $2,769,812 $140,573 $(2,606,087)$2,747,502 
LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable$— $43,303 $545 $(1,339)$42,509 
Accrued interest17,992 — — — 17,992 
Deferred revenue— 12,087 — — 12,087 
Accrued property taxes— 5,449 — — 5,449 
Current operating lease liabilities— 968 — — 968 
Current finance lease liabilities— 6,560 — (2,171)4,389 
Other current liabilities117 1,793 520 — 2,430 
Total current liabilities18,109 70,160 1,065 (3,510)85,824 
Long-term debt1,556,334 — — — 1,556,334 
Noncurrent operating lease liabilities— 1,720 — — 1,720 
Noncurrent finance lease liabilities— 150,935 — (88,422)62,513 
Other long-term liabilities— 29,111 — — 29,111 
Deferred revenue— 24,613 — — 24,613 
Class B unit— 60,507 — — 60,507 
Equity - partners868,760 2,432,767 69,754 (2,514,155)857,126 
Equity - noncontrolling interests— 69,754 — 69,754 
Total liabilities and partners’ equity$2,443,203 $2,769,813 $140,573 $(2,606,087)$2,747,502 
Condensed Consolidating Balance Sheet
December 31, 2021ParentGuarantor
Restricted Subsidiaries		Non-Guarantor Non-Restricted SubsidiariesEliminationsConsolidated
 (In thousands)
ASSETS
Current assets:
Cash and cash equivalents$1,273 $4,227 $8,881 $— $14,381 
Accounts receivable— 68,768 2,833 (2,702)68,899 
Prepaid and other current assets353 10,680 304 (304)11,033 
Total current assets1,626 83,675 12,018 (3,006)94,313 
Properties and equipment, net— 1,329,028 — — 1,329,028 
Operating lease right-of-use assets— 2,275 — — 2,275 
Net investment in leases— 309,301 100,032 (100,030)309,303 
Investment in subsidiaries1,785,024 70,437 — (1,855,461)— 
Intangible assets, net— 73,307 — — 73,307 
Goodwill— 223,650 — — 223,650 
Equity method investments— 78,873 37,505 — 116,378 
Deferred turnaround costs— 2,632 — — 2,632 
Other assets8,118 6,863 — — 14,981 
Total assets$1,794,768 $2,180,041 $149,555 $(1,958,497)$2,165,867 
LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable$— $34,566 $8,416 $(2,702)$40,280 
Accrued interest11,258 — — — 11,258 
Deferred revenue— 14,585 — — 14,585 
Accrued property taxes— 4,542 — — 4,542 
Current operating lease liabilities— 620 — — 620 
Current finance lease liabilities— 5,566 — (1,780)3,786 
Other current liabilities3 1,513 265 — 1,781 
Total current liabilities11,261 61,392 8,681 (4,482)76,852 
Long-term debt1,333,049 — — — 1,333,049 
Noncurrent operating lease liabilities— 2,030 — — 2,030 
Noncurrent finance lease liabilities— 156,102 — (91,453)64,649 
Other long-term liabilities340 12,187 — — 12,527 
Deferred revenue— 29,662 — — 29,662 
Class B unit— 56,549 — — 56,549 
Equity - partners450,118 1,785,024 70,437 (1,862,562)443,017 
Equity - noncontrolling interests— 77,095 70,437 — 147,532 
Total liabilities and partners’ equity$1,794,768 $2,180,041 $149,555 $(1,958,497)$2,165,867 
Schedule of Condensed Consolidating Statement of Income Condensed Consolidating Statement of Income
Year Ended December 31, 2022ParentGuarantor
Restricted Subsidiaries		Non-Guarantor Non-Restricted SubsidiariesEliminationsConsolidated
 (In thousands)
Revenues:
Affiliates$— $438,280 $— $— $438,280 
Third parties— 109,200 — — 109,200 
— 547,480 — — 547,480 
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)
— 206,945 3,678 — 210,623 
Depreciation and amortization— 99,092 — — 99,092 
General and administrative3,777 13,226 — — 17,003 
3,777 319,263 3,678 — 326,718 
Operating income (loss)(3,777)228,217 (3,678)— 220,762 
Equity in earnings of subsidiaries299,319 8,071 — (307,390)— 
Equity in earnings of equity method investments— (3,585)3,325 — (260)
Interest expense(78,759)(20,296)— 16,495 (82,560)
Interest income— 91,406 16,495 (16,495)91,406 
Gain on sale of assets and other— 668 — — 668 
220,560 76,264 19,820 (307,390)9,254 
Income (loss) before income taxes216,783 304,481 16,142 (307,390)230,016 
State income tax expense— (111)— — (111)
Net income (loss)216,783 304,370 16,142 (307,390)229,905 
Allocation of net income attributable to noncontrolling interests
— (5,051)(8,071)— (13,122)
Net income (loss) attributable to the Partnership
216,783 299,319 8,071 (307,390)216,783 
Condensed Consolidating Statement of Income
Year Ended December 31, 2021ParentGuarantor
Restricted Subsidiaries		Non-Guarantor Non-Restricted SubsidiariesEliminationsConsolidated
 (In thousands)
Revenues:
Affiliates$— $390,849 $— $— $390,849 
Third parties— 103,646 — — 103,646 
— 494,495 — — 494,495 
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)
— 167,832 2,692 — 170,524 
Depreciation and amortization— 93,800 — — 93,800 
General and administrative3,647 8,990 — — 12,637 
Goodwill Impairment— 11,034 — — 11,034 
3,647 281,656 2,692 — 287,995 
Operating income (loss)(3,647)212,839 (2,692)— 206,500 
Equity in earnings of subsidiaries275,558 2,532 — (278,090)— 
Equity in earnings of equity method investments— 8,897 3,535 — 12,432 
Interest income— 29,925 4,220 (4,220)29,925 
Interest expense(49,864)(8,174)— 4,220 (53,818)
Gain on sales-type lease— 31,778 — (7,101)24,677 
Gain on sale of assets and other— 6,179 — — 6,179 
225,694 71,137 7,755 (285,191)19,395 
Income (loss) before income taxes222,047 283,976 5,063 (285,191)225,895 
State income tax expense— (32)— — (32)
Net income (loss)222,047 283,944 5,063 (285,191)225,863 
Allocation of net income attributable to noncontrolling interests
— (8,386)(2,531)— (10,917)
Net income (loss) attributable to the Partnership
222,047 275,558 2,532 (285,191)214,946 
Condensed Consolidating Statement of Income
Year Ended December 31, 2020ParentGuarantor
Restricted Subsidiaries		Non-Guarantor Non-Restricted SubsidiariesEliminationsConsolidated
 (In thousands)
Revenues:
Affiliates$— $399,809 $— $— $399,809 
Third parties— 98,039 — — 98,039 
— 497,848 — — 497,848 
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)
— 146,585 1,107 — 147,692 
Depreciation and amortization— 99,578 — — 99,578 
General and administrative3,227 6,762 — — 9,989 
Goodwill Impairment— 35,653 — — 35,653 
3,227 288,578 1,107 — 292,912 
Operating income (loss)(3,227)209,270 (1,107)— 204,936 
Equity in earnings (loss) of subsidiaries254,608 219 — (254,827)— 
Equity in earnings of equity method investments— 5,105 1,542 — 6,647 
Interest income26 10,592 3 — 10,621 
Interest expense(55,298)(4,126)— — (59,424)
Gain on sales-type lease— 33,834 — — 33,834 
Loss on extinguishment of debt(25,915)— — — (25,915)
Gain on sale of assets and other289 8,402 — — 8,691 
173,710 54,026 1,545 (254,827)(25,546)
Income (loss) before income taxes170,483 263,296 438 (254,827)179,390 
State income tax expense— (167)— — (167)
Net income (loss)170,483 263,129 438 (254,827)179,223 
Allocation of net income attributable to noncontrolling interests
— (8,521)(219)— (8,740)
Net income (loss) attributable to the Partnership
170,483 254,608 219 (254,827)170,483