XML 66 R51.htm IDEA: XBRL DOCUMENT v3.25.2
Long-Term Debt - Summary of Long Term Debt (Details) - USD ($)
$ in Millions
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Jan. 16, 2025
Mar. 07, 2024
Jun. 27, 2023
Jan. 20, 2022
Summary of Long-term debt            
Fixed interest rate 11.00% 11.00%        
Effective interest rate 11.10% 11.10%        
MRL Term Loan Credit Agreement   $ 73.7        
MRL asset financing arrangements   368.1        
Finance lease obligations, at various interest rates, interest and principal payments monthly through June 2028 $ 2.4 2.9        
Less unamortized debt issuance costs [1] (32.9) (14.4)        
Less unamortized discounts (1.9) (2.3)        
Total debt 2,337.3 2,100.2        
Less current portion of long-term debt 231.8 35.5        
Total long-term debt 2,105.5 2,064.7        
Accumulated amortization, deferred debt issuance costs $ 34.2 $ 31.6        
Revolving credit facility            
Summary of Long-term debt            
Weighted average interest rate during period 6.70% 7.50%        
Long-term line of credit $ 208.4 $ 286.6        
MRL Revolving Credit Agreement            
Summary of Long-term debt            
Weighted average interest rate during period 6.40% 7.30%        
11.0% July 2026, Notes            
Summary of Long-term debt            
Borrowings under senior notes $ 204.4 $ 354.4        
8.125% Senior Notes due July 2027            
Summary of Long-term debt            
Fixed interest rate 8.125% 8.125%       8.125%
Effective interest rate 8.30% 8.30%        
Borrowings under senior notes $ 325.0 $ 325.0        
9.75% July 2028, Notes            
Summary of Long-term debt            
Fixed interest rate 9.75% 9.75%     9.75%  
Effective interest rate 10.20% 10.20%        
Borrowings under senior notes $ 325.0 $ 325.0        
9.75% July 2028, Mirror Issuance Notes            
Summary of Long-term debt            
Fixed interest rate 9.75%   9.75%      
Effective interest rate 11.30%          
Borrowings under senior notes $ 100.0          
9.25% July 2029, Notes            
Summary of Long-term debt            
Fixed interest rate 9.25% 9.25%        
Effective interest rate 9.40% 9.40%        
Borrowings under senior notes $ 200.0 $ 200.0        
Borrowings under the DOE Loan            
Summary of Long-term debt            
Long-term line of credit 795.7          
Shreveport terminal asset financing arrangement            
Summary of Long-term debt            
Asset financing arrangement 37.9 42.1        
Montana terminal asset financing arrangement            
Summary of Long-term debt            
Asset financing arrangement 27.8 30.4        
Montana refinery asset financing arrangement            
Summary of Long-term debt            
Asset financing arrangement $ 145.5 $ 108.7        
11.0% Senior Notes due April 2025            
Summary of Long-term debt            
Fixed interest rate       11.00%    
9.25% Senior Secured First Lien Notes due 2029 (the "2029 Secured Notes")            
Summary of Long-term debt            
Fixed interest rate       9.25%    
[1] Deferred debt issuance costs are being amortized by the effective interest rate method over the lives of the related debt instruments. These amounts are net of accumulated amortization of $34.2 million and $31.6 million at June 30, 2025 and December 31, 2024, respectively.