XML 74 R53.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
Summarized financial information concerning reportable segments consists of the following (in thousands):
For the year ended December 31, 2019
 
Refining
 
Logistics
 
Retail
 
Corporate, Eliminations, and Other (1)
 
Total
Revenues
 
$
5,167,942

 
$
199,226

 
$
458,889

 
$
(424,541
)
 
$
5,401,516

Cost of revenues (excluding depreciation)
 
4,783,747

 
112,124

 
332,302

 
(424,584
)
 
4,803,589

Operating expense (excluding depreciation)
 
234,582

 
11,010

 
67,307

 

 
312,899

Depreciation, depletion, and amortization
 
55,832

 
17,017

 
10,035

 
3,237

 
86,121

General and administrative expense (excluding depreciation)
 

 

 

 
46,223

 
46,223

Acquisition and integration costs
 

 

 

 
4,704

 
4,704

Operating income (loss)
 
$
93,781

 
$
59,075

 
$
49,245


$
(54,121
)
 
$
147,980

Interest expense and financing costs, net
 
 
 
 
 
 
 
 
 
(74,839
)
Debt extinguishment and commitment costs
 
 
 
 
 
 
 
 
 
(11,587
)
Other income, net
 
 
 
 
 
 
 
 
 
2,516

Change in value of common stock warrants
 
 
 
 
 
 
 
 
 
(3,199
)
Equity losses from Laramie Energy, LLC
 
 
 
 
 
 
 
 
 
(89,751
)
Loss before income taxes
 
 
 
 
 
 
 
 
 
(28,880
)
Income tax benefit
 
 
 
 
 
 
 
 
 
69,689

Net income
 
 
 
 
 
 
 
 
 
$
40,809

 
 
 
 
 
 
 
 
 
 


Total assets
 
$
1,907,318

 
$
494,209

 
$
232,150

 
$
66,883

 
$
2,700,560

Goodwill
 
77,927

 
55,232

 
62,760

 

 
195,919

Capital expenditures
 
34,492

 
40,730

 
6,869

 
1,829

 
83,920

________________________________________________________
(1)
Includes eliminations of intersegment revenues and cost of revenues of $424.5 million for the year ended December 31, 2019.
For the year ended December 31, 2018
 
Refining
 
Logistics
 
Retail
 
Corporate, Eliminations, and Other (1)
 
Total
Revenues
 
$
3,210,067

 
$
125,743

 
$
441,040

 
$
(366,122
)
 
$
3,410,728

Cost of revenues (excluding depreciation)
 
2,957,995

 
77,712

 
333,664

 
(366,255
)
 
3,003,116

Operating expense (excluding depreciation)
 
146,320

 
7,782

 
61,182

 

 
215,284

Depreciation, depletion, and amortization
 
32,483

 
6,860

 
8,962

 
4,337

 
52,642

General and administrative expense (excluding depreciation)
 

 

 

 
47,426

 
47,426

Acquisition and integration costs
 

 

 

 
10,319

 
10,319

Operating income (loss)
 
$
73,269

 
$
33,389

 
$
37,232

 
$
(61,949
)
 
$
81,941

Interest expense and financing costs, net
 
 
 
 
 
 
 
 
 
(39,768
)
Debt extinguishment and commitment costs
 
 
 
 
 
 
 
 
 
(4,224
)
Other income, net
 
 
 
 
 
 
 
 
 
1,046

Change in value of common stock warrants
 
 
 
 
 
 
 
 
 
1,801

Change in value of contingent consideration
 
 
 
 
 
 
 
 
 
(10,500
)
Equity earnings from Laramie Energy, LLC
 
 
 
 
 
 
 
 
 
9,464

Income before income taxes
 
 
 
 
 
 
 
 
 
39,760

Income tax expense
 
 
 
 
 
 
 
 
 
(333
)
Net income
 
 
 
 
 
 
 
 
 
$
39,427

 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
968,623

 
$
130,138

 
$
201,848

 
$
160,125

 
$
1,460,734

Goodwill
 
53,264

 
37,373

 
62,760

 

 
153,397

Capital expenditures
 
25,601

 
13,055

 
6,101

 
3,682

 
48,439

________________________________________________________
(1)
Includes eliminations of intersegment revenues and cost of revenues of $365.5 million for the year ended December 31, 2018.
For the year ended December 31, 2017
 
Refining
 
Logistics
 
Retail
 
Corporate, Eliminations, and Other (1)
 
Total
Revenues
 
$
2,319,638

 
$
121,470

 
$
326,076

 
$
(324,118
)
 
$
2,443,066

Cost of revenues (excluding depreciation)
 
2,062,804

 
66,301

 
249,097

 
(323,575
)
 
2,054,627

Operating expense (excluding depreciation)
 
141,065

 
15,010

 
45,941

 

 
202,016

Depreciation, depletion, and amortization
 
29,753

 
6,166

 
6,338

 
3,732

 
45,989

General and administrative expense (excluding depreciation)
 

 

 

 
46,078

 
46,078

Acquisition and integration costs
 

 

 

 
395

 
395

Operating income (loss)
 
$
86,016

 
$
33,993

 
$
24,700

 
$
(50,748
)
 
$
93,961

Interest expense and financing costs, net
 
 
 
 
 
 
 
 
 
(31,632
)
Debt extinguishment and commitment costs
 
 
 
 
 
 
 
 
 
(8,633
)
Other income, net
 
 
 
 
 
 
 
 
 
911

Change in value of common stock warrants
 
 
 
 
 
 
 
 
 
(1,674
)
Equity earnings from Laramie Energy, LLC
 
 
 
 
 
 
 
 
 
18,369

Income before income taxes
 
 
 
 
 
 
 
 
 
71,302

Income tax benefit
 
 
 
 
 
 
 
 
 
1,319

Net income
 
 
 
 
 
 
 
 
 
$
72,621

 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
949,588

 
$
118,304

 
$
128,966

 
$
150,549

 
$
1,347,407

Goodwill
 
53,264

 
37,373

 
16,550

 

 
107,187

Capital expenditures
 
10,433

 
8,836

 
7,073

 
5,366

 
31,708


________________________________________________________
(1)
Includes eliminations of intersegment revenues and cost of revenues of $325.2 million for the year ended December 31, 2017.