XML 103 R79.htm IDEA: XBRL DOCUMENT v3.22.4
Supplemental Guarantor / Non-Guarantor Financial Information - Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Current assets:    
Cash and cash equivalents $ 10,917 $ 14,381
Accounts receivable 79,803 68,899
Prepaid and other current assets 12,397 11,033
Total current assets 103,117 94,313
Properties and equipment, net 1,388,888 1,329,028
Operating lease right-of-use assets 2,317 2,275
Net investment in leases 539,705 309,303
Investment in subsidiaries 0 0
Intangible assets, net 59,300 73,307
Goodwill 342,762 223,650
Equity method investments 270,604 116,378
Deferred turnaround costs 24,154 2,632
Other assets 16,655 14,981
Total assets 2,747,502 2,165,867
Current liabilities:    
Accounts payable 42,509 40,280
Accrued interest 17,992 11,258
Deferred revenue 12,087 14,585
Accrued property taxes 5,449 4,542
Current operating lease liabilities 968 620
Current finance lease liabilities 4,389 3,786
Other current liabilities 2,430 1,781
Total current liabilities 85,824 76,852
Long-term debt 1,556,334 1,333,049
Noncurrent operating lease liabilities 1,720 2,030
Noncurrent finance lease liabilities 62,513 64,649
Other long-term liabilities 29,111 12,527
Deferred revenue 24,613 29,662
Class B unit 60,507 56,549
Equity - partners 857,126 443,017
Equity - noncontrolling interests 69,754 147,532
Total liabilities and equity 2,747,502 2,165,867
Reportable Legal Entities | Parent    
Current assets:    
Cash and cash equivalents 4,316 1,273
Accounts receivable 0 0
Prepaid and other current assets 256 353
Total current assets 4,572 1,626
Properties and equipment, net 0 0
Operating lease right-of-use assets 0 0
Net investment in leases 0 0
Investment in subsidiaries 2,432,767 1,785,024
Intangible assets, net 0 0
Goodwill 0 0
Equity method investments 0 0
Deferred turnaround costs 0
Other assets 5,865 8,118
Total assets 2,443,204 1,794,768
Current liabilities:    
Accounts payable 0 0
Accrued interest 17,992 11,258
Deferred revenue 0 0
Accrued property taxes 0 0
Current operating lease liabilities 0 0
Current finance lease liabilities 0 0
Other current liabilities 117 3
Total current liabilities 18,109 11,261
Long-term debt 1,556,334 1,333,049
Noncurrent operating lease liabilities 0 0
Noncurrent finance lease liabilities 0 0
Other long-term liabilities 0 340
Deferred revenue 0 0
Class B unit 0 0
Equity - partners 868,760 450,118
Equity - noncontrolling interests 0 0
Total liabilities and equity 2,443,203 1,794,768
Reportable Legal Entities | Guarantor Restricted Subsidiaries    
Current assets:    
Cash and cash equivalents 4,454 4,227
Accounts receivable 79,689 68,768
Prepaid and other current assets 12,141 10,680
Total current assets 96,284 83,675
Properties and equipment, net 1,388,888 1,329,028
Operating lease right-of-use assets 2,317 2,275
Net investment in leases 539,705 309,301
Investment in subsidiaries 69,754 70,437
Intangible assets, net 59,300 73,307
Goodwill 342,762 223,650
Equity method investments 235,858 78,873
Deferred turnaround costs 24,154 2,632
Other assets 10,790 6,863
Total assets 2,769,812 2,180,041
Current liabilities:    
Accounts payable 43,303 34,566
Accrued interest 0 0
Deferred revenue 12,087 14,585
Accrued property taxes 5,449 4,542
Current operating lease liabilities 968 620
Current finance lease liabilities 6,560 5,566
Other current liabilities 1,793 1,513
Total current liabilities 70,160 61,392
Long-term debt 0 0
Noncurrent operating lease liabilities 1,720 2,030
Noncurrent finance lease liabilities 150,935 156,102
Other long-term liabilities 29,111 12,187
Deferred revenue 24,613 29,662
Class B unit 60,507 56,549
Equity - partners 2,432,767 1,785,024
Equity - noncontrolling interests 77,095
Total liabilities and equity 2,769,813 2,180,041
Reportable Legal Entities | Non-Guarantor Non-Restricted Subsidiaries    
Current assets:    
Cash and cash equivalents 2,147 8,881
Accounts receivable 1,453 2,833
Prepaid and other current assets 356 304
Total current assets 3,956 12,018
Properties and equipment, net 0 0
Operating lease right-of-use assets 0 0
Net investment in leases 101,871 100,032
Investment in subsidiaries 0 0
Intangible assets, net 0 0
Goodwill 0 0
Equity method investments 34,746 37,505
Deferred turnaround costs 0 0
Other assets 0 0
Total assets 140,573 149,555
Current liabilities:    
Accounts payable 545 8,416
Accrued interest 0 0
Deferred revenue 0 0
Accrued property taxes 0 0
Current operating lease liabilities 0 0
Current finance lease liabilities 0 0
Other current liabilities 520 265
Total current liabilities 1,065 8,681
Long-term debt 0 0
Noncurrent operating lease liabilities 0 0
Noncurrent finance lease liabilities 0 0
Other long-term liabilities 0 0
Deferred revenue 0 0
Class B unit 0 0
Equity - partners 69,754 70,437
Equity - noncontrolling interests 69,754 70,437
Total liabilities and equity 140,573 149,555
Eliminations    
Current assets:    
Cash and cash equivalents 0 0
Accounts receivable (1,339) (2,702)
Prepaid and other current assets (356) (304)
Total current assets (1,695) (3,006)
Properties and equipment, net 0 0
Operating lease right-of-use assets 0 0
Net investment in leases (101,871) (100,030)
Investment in subsidiaries (2,502,521) (1,855,461)
Intangible assets, net 0 0
Goodwill 0 0
Equity method investments 0 0
Deferred turnaround costs 0 0
Other assets 0 0
Total assets (2,606,087) (1,958,497)
Current liabilities:    
Accounts payable (1,339) (2,702)
Accrued interest 0 0
Deferred revenue 0 0
Accrued property taxes 0 0
Current operating lease liabilities 0 0
Current finance lease liabilities (2,171) (1,780)
Other current liabilities 0 0
Total current liabilities (3,510) (4,482)
Long-term debt 0 0
Noncurrent operating lease liabilities 0 0
Noncurrent finance lease liabilities (88,422) (91,453)
Other long-term liabilities 0 0
Deferred revenue 0 0
Class B unit 0 0
Equity - partners (2,514,155) (1,862,562)
Equity - noncontrolling interests 0 0
Total liabilities and equity $ (2,606,087) $ (1,958,497)