XML 64 R54.htm IDEA: XBRL DOCUMENT v3.25.3
Long-Term Debt - Summary of Long Term Debt (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Jan. 16, 2025
Mar. 07, 2024
Jun. 27, 2023
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 $ 2.6 2.9      
Less unamortized debt issuance costs [1] (34.0) (14.4)      
Less unamortized discounts (2.1) (2.3)      
Total debt 2,326.1 2,100.2      
Less current portion of long-term debt 23.9 35.5      
Total long-term debt 2,302.2 2,064.7      
Accumulated amortization, deferred debt issuance costs $ 32.8 $ 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 $ 53.8 $ 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 $ 354.4 $ 354.4      
8.125% Senior Notes due July 2027          
Summary of Long-term debt          
Fixed interest rate 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%
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 786.1        
Shreveport terminal asset financing arrangement          
Summary of Long-term debt          
Asset financing arrangement 40.0 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 $ 147.5 $ 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 $32.8 million and $31.6 million at March 31, 2025 and December 31, 2024, respectively.