Attached files
file | filename |
---|---|
8-K/A - FORM 8-K/A - Delek US Holdings, Inc. | c19957e8vkza.htm |
EX-99.2 - EXHIBIT 99.2 - Delek US Holdings, Inc. | c19957exv99w2.htm |
EX-23.1 - EXHIBIT 23.1 - Delek US Holdings, Inc. | c19957exv23w1.htm |
EX-99.4 - EXHIBIT 99.4 - Delek US Holdings, Inc. | c19957exv99w4.htm |
Exhibit 99.3
LION OIL COMPANY AND SUBSIDIARIES
Consolidated Financial Statements
April 28, 2011
(Unaudited)
LION OIL COMPANY AND SUBSIDIARIES
Consolidated Balance Sheet
April 28, 2011
(Unaudited)
Assets |
||||
Current assets: |
||||
Trade accounts and other receivables |
$ | 7,464,180 | ||
Inventories |
202,732,140 | |||
Receivable from related party |
112,012,148 | |||
Refundable income taxes |
193,218 | |||
Prepaid expenses and other current assets |
10,611,315 | |||
Deferred income taxes |
38,608 | |||
Total current assets |
333,051,609 | |||
Property and equipment |
358,042,849 | |||
Estimated environmental remediation costs recoverable from others |
1,298,000 | |||
Deferred income taxes |
4,438,593 | |||
Other receivables |
3,739,085 | |||
Other assets |
1,094,237 | |||
Total assets |
$ | 701,664,373 | ||
Liabilities and Stockholders Equity |
||||
Current liabilities: |
||||
Book overdraft |
$ | 2,948,074 | ||
Trade accounts payable |
200,532,162 | |||
Accrued expenses and other current liabilities |
28,540,732 | |||
Inventory due under finished product exchange agreements |
4,113,211 | |||
Income tax payable |
622,792 | |||
Total current liabilities |
236,756,971 | |||
Term note payable to related party |
323,605,179 | |||
Estimated environmental remediation liability |
5,295,000 | |||
Stockholders equity: |
||||
Common stock of $0.10 par value. Authorized 12,000,000 shares;
issued and outstanding 8,291,442 shares |
829,144 | |||
Additional paid-in capital |
8,217,190 | |||
Retained earnings |
126,960,889 | |||
Total stockholders equity |
136,007,223 | |||
Commitments and contingencies |
||||
Total liabilities and
stockholders equity |
$ | 701,664,373 | ||
See accompanying notes to consolidated financial statements.
2
LION OIL COMPANY AND SUBSIDIARIES
Consolidated Statement of Operations
Period from May 1, 2010 to April 28, 2011
(Unaudited)
Net sales |
$ | 2,790,050,928 | ||
Cost of sales |
2,682,617,284 | |||
107,433,644 | ||||
Depreciation and amortization |
44,733,999 | |||
Operating expenses |
15,391,538 | |||
General and administrative expenses |
5,024,770 | |||
Marketing expenses |
1,714,127 | |||
Impairment loss |
234,300,000 | |||
Operating loss |
(193,730,790 | ) | ||
Other income (expense): |
||||
Interest and other financing costs, net
of amounts capitalized |
(17,443,529 | ) | ||
Miscellaneous, net |
(213,795 | ) | ||
(17,657,324 | ) | |||
Loss before income taxes |
(211,388,114 | ) | ||
Income tax benefit |
80,718,507 | |||
Net loss |
$ | (130,669,607 | ) | |
See accompanying notes to consolidated financial statements.
3
LION OIL COMPANY AND SUBSIDIARIES
Consolidated Statement of Stockholders Equity
Period from May 1, 2010 to April 28, 2011
(Unaudited)
Additional | Total | |||||||||||||||||||
Common stock | paid-in | Retained | stockholders | |||||||||||||||||
Shares | Amount | capital | earnings | equity | ||||||||||||||||
Balance at April 30, 2010 |
8,291,442 | $ | 829,144 | 8,217,190 | 257,630,496 | 266,676,830 | ||||||||||||||
Net loss |
| | | (130,669,607 | ) | (130,669,607 | ) | |||||||||||||
Balance at April 28, 2011 |
8,291,442 | $ | 829,144 | 8,217,190 | 126,960,889 | 136,007,223 | ||||||||||||||
See accompanying notes to consolidated financial statements.
4
LION OIL COMPANY AND SUBSIDIARIES
Consolidated Statement of Cash Flows
Period from May 1, 2010 to April 28, 2011
(Unaudited)
Decrease in cash and cash equivalents: |
||||
Cash flows from operating activities: |
||||
Cash received from customers and sales of
accounts receivable |
$ | 2,780,339,857 | ||
Cash paid to suppliers and employees |
(2,673,323,709 | ) | ||
Interest received |
105,599 | |||
Other operating income received |
178,793 | |||
Interest paid |
(17,443,529 | ) | ||
Income taxes received, net |
43,823,818 | |||
Net cash provided by operating activities |
133,680,829 | |||
Cash flows from investing activities: |
||||
Capital expenditures |
(19,306,692 | ) | ||
Net cash used in investing activities |
(19,306,692 | ) | ||
Cash flows from financing activities: |
||||
Proceeds from related party financing agreement |
1,530,456,953 | |||
Repayments on related party financing agreement |
(1,662,219,825 | ) | ||
Increase in book overdraft |
2,948,074 | |||
Net cash used in financing activities |
(128,814,798 | ) | ||
Net (decrease) in cash and cash
equivalents |
(14,440,661 | ) | ||
Cash and cash equivalents at beginning of period |
14,440,661 | |||
Cash and cash equivalents at end of period |
$ | | ||
5
LION OIL COMPANY AND SUBSIDIARIES
Consolidated Statement of Cash Flows
Period from May 1, 2010 to April 28, 2011
(Unaudited)
Reconciliation of net loss to net cash provided by
operating activities: |
||||
Net loss |
$ | (130,669,607 | ) | |
Adjustments: |
||||
Depreciation and amortization |
44,733,999 | |||
Impairment loss |
234,300,000 | |||
Amortization of deferred financing costs |
345,463 | |||
Deferred income taxes |
(88,158,264 | ) | ||
Gain from sale of equipment |
498,187 | |||
Change in LIFO reserve |
22,062,538 | |||
Changes in operating assets and liabilities: |
||||
Trade accounts and other receivables |
10,585,092 | |||
Receivable from related party |
(20,296,163 | ) | ||
Inventories |
(58,849,888 | ) | ||
Refundable income taxes |
50,378,683 | |||
Income taxes payable |
622,792 | |||
Prepaid expenses and other current assets |
(867,545 | ) | ||
Other assets |
(328,399 | ) | ||
Trade accounts payable |
60,533,884 | |||
Accrued expenses and other current liabilities |
4,781,413 | |||
Environmental remediation liability and receivable |
2,340,500 | |||
Inventory due under finished product exchange agreements |
1,668,144 | |||
Net cash provided by operating activities |
$ | 133,680,829 | ||
See accompanying notes to consolidated financial statements.
6
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(1) | Nature of Business and Summary of Significant Accounting Policies |
Lion Oil Company (the Company) is engaged in petroleum refining and related lines of business.
It owns and operates a petroleum refinery and crude oil gathering pipelines, product
terminals, and related equipment principally located in Arkansas, Louisiana, Tennessee,
Mississippi, and Texas. |
The consolidated financial statements are as of April 28, 2011 and for the period from May 1,
2010 to April 28, 2011 (the Period). |
(a) | Basis of Financial Statement Presentation |
||
The consolidated financial statements include the accounts of the Company and its wholly
owned subsidiaries, J. Christy Construction Co., Inc., a maintenance and construction
business, Lion Oil Trading and Transportation, Inc. (LOTT), a crude oil purchasing and
distribution business, and the following three pipeline operating subsidiaries: Magnolia
Pipeline Company, El Dorado Pipeline Company and Paline Pipeline Company. All significant
intercompany balances and transactions have been eliminated in consolidation. At April
28, 2011, the Company is a majority owned subsidiary of Ergon, Inc. (Ergon). |
|||
On April 29, 2011, Ergon sold a 53.7% equity interest in the Company to Delek US
Holdings, Inc. (Delek) (see note 15). These unaudited consolidated financial statements
present the financial position of the Company before the sale transaction and do not
consider any of the closing transactions on April 29, 2011. |
|||
(b) | Inventories |
||
Finished inventories and products in process are stated at the lower of cost (FIFO) or
market. At April 28, 2011, crude oil inventories are stated at the lower of cost (LIFO)
or market. Had cost been determined on the FIFO method at April 28, 2011, crude oil
inventories would have been higher by approximately $78,160,000. At April 28, 2011,
approximately 6%, of the value of the Companys inventories are recorded on the LIFO
method. |
|||
Finished petroleum products due from third parties under exchange agreements are included
in inventories and recorded at estimated current cost. Finished petroleum products due to
third parties under exchange agreements are recorded at estimated current cost.
Adjustments resulting from changes in current cost for refined products due to or from
third parties under exchange agreements
are reflected in cost of sales. The exchange agreements are generally short-term and are
settled by delivering product to or receiving product from the party to the exchange. |
|||
(c) | Property and Equipment |
||
Depreciation of equipment is provided over the estimated useful lives of the respective
assets (buildings and improvements ranging from 7 to 39 years; refinery and equipment
ranging from 2 to 30 years; pipelines and equipment ranging from 7 to 30 years; terminals
and equipment ranging from 5 to 15 years; tractors, trailers and automobiles ranging from
5 to 7 years; other equipment ranging from 5 to 10 years) using the straight-line method,
except for automotive equipment which is depreciated using a declining-balance method.
All property and equipment is carried at cost. |
(Continued)
7
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(d) | Revenue Recognition |
||
Revenues from the sale of finished products and exchanges of product that culminate the
earnings process are recorded at the time title and risk of ownership pass. |
|||
Exchanges of product that do not culminate the earnings process are recorded as inventory
and liabilities with no effect on earnings. Inventories under product exchange agreements
consisted primarily of finished petroleum products at April 28, 2011. |
|||
Excise taxes collected from customers and remitted to governmental authorities are
accounted for on a net basis and, therefore, are excluded from revenues in the
consolidated statement of operations. |
|||
(e) | Terminaling Costs |
||
Costs related to terminaling finished products are included in operating expenses in the
accompanying consolidated financial statements. These costs were approximately $4,400,000
for the Period. |
|||
(f) | Deferred Turnaround Costs |
||
Turnaround costs for major production units of the refinery are deferred and amortized
over the period benefited, generally two to four years. Insignificant turnaround costs
are charged to expense as incurred. Deferred turnaround costs are included in property
and equipment in the consolidated balance sheet. |
|||
(g) | Income Taxes |
||
The Company accounts for income taxes using the asset and liability method, under which
deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing
assets and liabilities and their respective tax bases, and operating loss and tax credit
carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax assets and liabilities of
a change in tax rates is recognized in income in the period that includes the enactment
date. |
|||
The Company applies Financial Accounting Standards Board (FASB) Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, included in FASB Accounting Standards
Codification (ASC) Subtopic 740-10 Income Taxes Overall. The Company recognizes the
effect of income tax positions only if those positions are more likely than not of being
sustained. Recognized income tax positions are measured at the largest amount that is
greater than 50% likely of being realized. Changes in recognition or measurement are
reflected in the period in which the change in judgment occurs. |
|||
The Company records interest expense and penalties related to unrecognized tax benefits
in income tax expense. |
(Continued)
8
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(h) | Cash Equivalents |
||
The Company considers interest bearing accounts with an original maturity of three months
or less to be cash equivalents. |
|||
(i) | Deferred Financing Costs |
||
Deferred financing costs are amortized using the straight-line method over the term of
the related debt agreements. Amortization under the straight-line method approximates
that of the effective interest method. Amortization of such costs is included in interest
and other financing costs in the accompanying consolidated financial statements. |
|||
(j) | Use of Estimates |
||
The preparation of financial statements in conformity with U.S. generally accepted
accounting principles requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosures of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ from those
estimates. |
|||
Material estimates that are particularly susceptible to change relate to estimated
environmental remediation costs and estimated recoveries of such costs from others. |
|||
(k) | Long-Lived Assets |
||
The Company applies the provisions of FASB ASC 360-10, Property, Plant and Equipment
Overall. In accordance with ASC 360-10, long-lived assets, such as property and
equipment, and purchased intangibles subject to amortization, are reviewed for impairment
whenever events or circumstances indicate that the carrying amount of an asset may not be
recoverable. Recoverability of assets to be held and used is measured by a comparison of
the carrying amount of an asset to estimated undiscounted future cash flows expected to
be generated by the asset. If the carrying amount of an asset exceeds its estimated
future cash flows, an impairment charge is recognized for the amount by which the
carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed
of would be separately presented in the balance sheet and reported at the lower of the
carrying amount or fair value less costs to sell, and are no longer depreciated. The
assets and liabilities of an asset group classified as held for sale would be presented
separately in the
appropriate asset and liability sections of the balance sheet. Due to triggering events
discussed in note 15, the Company recorded an impairment charge of $234,300,000 during
the Period. |
(Continued)
9
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(l) | Environmental Matters |
||
The Company is subject to Federal, state, and local environmental laws and regulations.
These laws, which are subject to change, regulate the discharge of materials into the
environment, and may require the Company to remove or mitigate the environmental effects
of the disposal, or release of petroleum or chemical substances. Any future changes in
environmental regulations could have an impact on the Companys financial position. The
Company applies ASC 410-30, Asset Retirement and Environmental Obligations. ASC 410-30
establishes authoritative guidance regarding the recognition, measurement, and disclosure
of environmental remediation liabilities. Environmental expenditures are expensed or
capitalized depending on their future economic benefit. Expenditures that relate to an
existing condition caused by past operations and that have no future economic benefits
are expensed. Liabilities for expenditures of a noncapital nature are recorded on an
undiscounted basis when environmental assessment and/or remediation is probable, and the
costs can be reasonably estimated. Such liabilities are adjusted as further information
develops or circumstances change. Estimated recoveries of costs from other parties are
recorded on an undiscounted basis as assets when their realization is deemed probable. |
|||
(m) | Asset Retirement Obligations |
||
The Company applies the provisions of ASC 410-30, Asset Retirement and Environmental
Obligations. ASC 410-30 requires that the fair value of an asset retirement obligation
(ARO) be recorded as a liability in the period in which a legal obligation is incurred
associated with the retirement of tangible long-lived assets that result from the
acquisition, construction, development, and/or normal use of the assets. A corresponding
asset that is depreciated over the life of the related long-lived asset is also recorded.
Subsequent to the initial measurement of the asset retirement obligation, the liability
is adjusted at the end of each reporting period to reflect the passage of time and
changes in the estimated future cash flows underlying the obligation. The Company has not
recorded an ARO because sufficient information is presently not available to estimate a
range of potential settlement dates for the obligation. Refining assets are consistently
being upgraded and are expected to be operational into the foreseeable future. The
obligation will be initially recognized in the period in which sufficient information
exists to estimate the obligation. |
|||
The Company applies the provisions of ASC 410-30, Asset Retirement and Environmental
Obligations, which requires conditional asset retirement obligations to be recognized if
a legal obligation exists to perform asset retirement activities and a reasonable
estimate of the fair value of the obligation can be made. ASC 410-30 also provides
guidance as to when an entity would have sufficient information to reasonably estimate
the fair value of an asset retirement obligation. At April 28, 2011, no conditional asset
retirement obligation was required to be recognized. |
|||
(n) | Derivative Financial Instruments |
||
The Company accounts for its raw material and finished product futures and options
contracts in accordance with the provisions of ASC 815, Derivatives and Hedging. ASC 815
establishes
accounting and reporting standards for derivative instruments and for hedging activities.
All derivatives are required to be recognized as either assets or liabilities and
measured at fair value (marked-to-market). Changes in fair value are reported either in
earnings or other comprehensive income depending on the intended use of the derivative
instrument and the resulting designation. Entities applying hedge accounting are required
to establish at the inception of the hedge the method used to assess the effectiveness of
the hedging derivative and the measurement approach for determining any ineffective
aspect of the hedge. At April 28, 2011, the Company elected not to designate its
derivatives as hedge instruments; therefore, changes in the fair value of the derivatives
are recorded each period in current earnings. |
(Continued)
10
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(o) | Recent Accounting Pronouncements |
||
The FASB issued ASU 2009-16, Transfers and Servicing (Topic 860): Accounting for
Transfers of Financial Assets (FASB Statement No. 166, Accounting for Transfers of
Financial Assets an amendment of FASB Statement No. 140) in December 2009. ASU 2009-16
removes the concept of a qualifying special-purpose entity (QSPE) from ASC Topic 860, and
the exception from applying ASC 810-10 to QSPEs, thereby requiring transferors of
financial assets to evaluate whether to consolidate transferees that previously were
considered QSPEs. Transferor-imposed constraints on transferees whose sole purpose is to
engage in securitization or asset-backed financing activities are evaluated in the same
manner under the provisions of the ASU as transferor-imposed constraints on QSPEs were
evaluated under the provisions of Topic 860 prior to the effective date of the ASU when
determining whether a transfer of financial assets qualifies for sale accounting. The ASU
also clarifies the Topic 860 sale-accounting criteria pertaining to legal isolation and
effective control and creates more stringent conditions for reporting a transfer of a
portion of a financial asset as a sale. The ASU was effective for periods beginning after
December 15, 2009, and could not be early adopted. The Company adopted this standard on
May 1, 2010 and the adoption did not impact the 2011 consolidated financial statements. |
|||
In June 2009, the FASB issued FASB No. 167, Amendments to FASB Interpretation No. 46(R).
FASB No. 167 amends FIN 46(R), Consolidation of Variable Interest Entities, and changes
the consolidation guidance applicable to a variable interest entity (VIE). It also amends
the guidance governing the determination of whether an enterprise is the primary
beneficiary of a VIE, and is, therefore, required to consolidate an entity, by requiring
a qualitative analysis rather than a quantitative analysis. The qualitative analysis will
include, among other things, consideration of who has the power to direct the activities
of the entity that most significantly impact the entitys economic performance and who
has the obligation to absorb losses or the right to receive benefits of the VIE that
could potentially be significant to the VIE. This standard also required continuous
reassessments of whether an enterprise was the primary beneficiary of a VIE only when
specific events had occurred. QSPEs, which were previously exempt from the application of
this standard, will be subject to the provisions of this standard when it becomes
effective. FASB No. 167 also requires enhanced disclosures about an enterprises
involvement with a VIE. FASB No. 167 was effective for periods that begin after November
15, 2009. The Company adopted this standard effective May 1, 2010 and the adoption did
not impact the 2011 consolidated financial statements. |
(Continued)
11
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(2) | Inventories |
A summary of inventories at April 28, 2011 follows: |
Finished petroleum products |
$ | 156,418,667 | ||
Finished petroleum products under exchange agreements |
4,113,211 | |||
Crude oil |
91,108,577 | |||
Intermediates |
24,017,223 | |||
Raw materials and supplies |
5,234,230 | |||
280,891,908 | ||||
Less LIFO reserve |
78,159,768 | |||
$ | 202,732,140 | |||
(3) | Property and Equipment |
A summary of property and equipment at April 28, 2011 follows: |
Land |
$ | 7,243,000 | ||
Buildings and improvements |
6,279,000 | |||
Refinery and equipment |
214,546,975 | |||
Pipelines and equipment |
98,207,000 | |||
Terminals and equipment |
5,533,000 | |||
Other equipment |
12,176,874 | |||
Construction in progress |
14,057,000 | |||
$ | 358,042,849 | |||
Due to the sale transaction discussed further in note 15, the Company performed an impairment
analysis of property and equipment and recorded an impairment charge of $234,300,000 during
the Period. At April 28, 2011, the Company has recorded property and equipment at estimated
fair value based on an independent appraisal. Therefore, there was no accumulated depreciation
at April 28, 2011. |
Construction in progress consists primarily of costs incurred for refinery improvements. The
Company estimates that it will incur approximately $25,000,000 to complete projects in
progress at April 28, 2011. |
The Company capitalizes interest costs as a component of the cost of construction in progress.
Interest costs capitalized approximated $195,000 during the Period. |
(Continued)
12
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(4) | Leases |
As of April 28, 2011, minimum lease payments due under noncancelable operating leases are as
follows: |
Year ended April 30: |
||||
2012 |
$ | 1,039,690 | ||
2013 |
648,445 | |||
2014 |
78,918 | |||
2015 |
42,000 | |||
2016 |
42,000 | |||
Total minimum lease payments |
$ | 1,851,053 | ||
Most of the Companys leases require the Company to pay taxes, maintenance, and insurance
applicable to the leased properties. |
The Company recognizes rent expense on the straight-line method. Rent expense under operating
leases was approximately $5,139,000 for the Period. |
(5) | Income Taxes |
Components of income tax expense (benefit) are as follows for the Period: |
Federal | State | Total | ||||||||||
Current |
$ | 6,853,161 | 586,596 | 7,439,757 | ||||||||
Deferred |
(74,719,386 | ) | (13,438,878 | ) | (88,158,264 | ) | ||||||
$ | (67,866,225 | ) | (12,852,282 | ) | (80,718,507 | ) | ||||||
Income tax benefit of $(80,718,507) for the Period (effective rate of 38.2%) differs from the
expected amounts, computed by applying the U. S. Federal corporate rate of 34% to pretax loss,
as follows: |
Computed expected tax benefit |
$ | (71,871,959 | ) | |
Increases (decreases) resulting from: |
||||
State income taxes (net of Federal income taxes) |
(8,482,506 | ) | ||
Other |
(364,042 | ) | ||
$ | (80,718,507 | ) | ||
(Continued)
13
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
The tax effects of temporary differences that give rise to the deferred tax assets and
deferred tax liabilities at April 28, 2011 are presented below: |
Deferred tax assets: |
||||
Estimated environmental remediation liability, net of
estimated recovery, due to deferral for tax purposes |
$ | 2,709,808 | ||
Inventories, principally due to additional costs inventoried
for tax purposes |
38,608 | |||
State net operating loss carryforwards |
4,081,907 | |||
Capital loss carryforward |
600,753 | |||
AMT credit carryforward |
7,914,441 | |||
Ultra low sulfur diesel credit carryforward |
21,531,298 | |||
Total gross deferred tax assets |
36,876,815 | |||
Deferred tax liabilities: |
||||
Equipment, principally due to differences in depreciation |
15,751,814 | |||
Deferred turnaround costs |
16,647,800 | |||
Total gross deferred tax liabilities |
32,399,614 | |||
Net deferred tax asset |
$ | 4,477,201 | ||
The net deferred tax asset of $4,477,201 as of April 28, 2011 is reflected in the
consolidated balance sheet as a current asset of $38,608 and a noncurrent asset of $4,438,593. |
The Company has determined, based on its history of profitable operations and expectations for
the future, that the deferred tax assets will more likely than not be fully realized and that
no valuation allowance is necessary at April 28, 2011. |
At April 28, 2011, the Company had various state net operating loss carryforwards of
approximately $104,302,000, which were available to offset future taxable income over periods
ranging from three to fifteen years as determined by applicable taxing jurisdictions. |
(6) | Term Note Payable to Related Party |
A summary of long-term debt at April 28, 2011 follows: |
Term note payable to related party |
$ | 323,605,179 | ||
Total long-term debt |
$ | 323,605,179 | ||
The Company has entered into an unsecured, long-term financing agreement between the Company
and Ergon, the Companys largest stockholder. Borrowings by the Company under this financing
agreement were $323,605,179 at April 28, 2011. The interest rate on borrowings under this
agreement is based on a
blended rate of Ergons consolidated credit facilities (4.539% at April 28, 2011). The
principal balance outstanding under this agreement is due February 23, 2013. The Company has
the ability to prepay some or all of the outstanding borrowings under this financing agreement
and has exercised this prepayment option in the past. |
(Continued)
14
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
Under the terms of the financing agreement with Ergon, discussed in the preceding paragraph,
advances are made to the Company in connection with revolving financing agreements and senior
notes payable between Ergon and several commercial lending institutions. Certain of Ergons
subsidiaries, including the Company, are jointly and severally liable for outstanding
obligations related to these financing agreements. Obligations under Ergons financing
agreements for which the Company is a guarantor, consisted of borrowings of approximately
$456,572,000 and outstanding letters of credit of approximately
$132,000,000 at April 28,
2011. These financing agreements are discussed further below: |
| On May 31, 2001, Ergon issued $100,000,000 of 7.18% senior notes payable to a group of
institutional investors. These notes are due in equal annual principal installments which
began on May 31, 2006 and continue through May 31, 2011. On February 10, 2005, Ergon
issued $100,000,000 of 5.17% senior notes payable to a group of institutional investors.
These notes are due in annual principal installments which began on February 10, 2007 and
continue through February 10, 2015. On May 20, 2008, Ergon issued $150,000,000 of 5.50%
senior notes payable to a group of institutional investors. These notes are due in annual
principal installments beginning May 20, 2010 and continue through May 20, 2018. On
February 11, 2010, Ergon issued $50,000,000 of 6.64% senior notes payable to a group of
institutional investors. These notes are due on February 11, 2018 and interest payments
are due quarterly. The notes also contain certain restrictive covenants. Certain of
Ergons subsidiaries, including the Company, are jointly and severally liable for
outstanding borrowings related to these notes. |
| On March 10, 2008, Ergon entered into a $575,000,000 credit agreement with a group of
lenders. The credit agreement expires in March 2013. The credit agreement contains
certain restrictive covenants. Certain of Ergons subsidiaries, including the Company,
are jointly and severally liable for outstanding borrowings related to this agreement. |
At April 28, 2011, Ergon has secured approximately $121,226,000 in outstanding letters of
credit on behalf of the Company. This amount is included in the total outstanding letters of
credit discussed in the preceding paragraph. These letters of credit consist of five letters
of credit to various vendors approximating $22,707,000 and letters of credit issued in favor
of the Companys principal crude oil suppliers approximating $98,519,000 (expiration dates in
May 2011). The Company pays fees on these letters of credit at rates ranging from 0.875% to
1.75% of the face amount of the letter of credit, depending on the applicable interest rate in
effect under the credit agreement between Ergon and its lenders. Letter of credit fees of
approximately $1,716,000 were paid by the Company during the Period and are included in
interest and other financing costs (net of interest capitalized) in the accompanying
consolidated statement of operations. |
(Continued)
15
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(7) | Management Contract and Related Party Transactions |
The Company is managed by Ergon under a management contract whereby Ergon is paid a management
fee by the Company. The fee is based on a percentage of earnings before income taxes. At April
28, 2011 and during the Period, no management fees were payable. In the event of termination
of the management contract by the Company without cause or by mutual agreement of the Company
and Ergon, Ergon has the right, at its option, to purchase common stock of the Company equal
to 20% of the total issued and outstanding capital stock as of the date of such termination.
The purchase price of such stock would be the same as that of the original shares issued. |
In the ordinary course of business, the Company makes purchases from and sales to Ergon and
its subsidiaries as well as other stockholders of the Company. The Companys management
believes these transactions are at prevailing market prices. |
Related party balances and transactions as of April 28, 2011 and for the Period follow
(approximate amounts): |
Ergon and its subsidiaries: |
||||
Asphalt sales |
$ | 61,338,000 | ||
Light oil sales |
190,000 | |||
Interest income |
2,843,000 | |||
Other sales |
50,000 | |||
Interest expense |
17,223,000 | |||
Net purchases |
9,968,000 | |||
Transportation expenses |
184,000 | |||
Data processing fees |
1,067,000 | |||
Net amounts due to Ergon |
208,000 | |||
Receivable from Ergon |
112,012,000 | |||
Note payable to Ergon |
323,605,000 | |||
Long Brothers Oil Company: |
||||
Light oil sales |
99,000 | |||
Crude oil purchases |
6,700,000 | |||
Net amounts due to Long Brothers Oil
Company |
781,000 | |||
Delek: |
||||
Light oil sales |
12,972,000 | |||
Crude oil purchases |
5,730,000 | |||
Net amounts due from Delek |
647,000 |
(8) | Defined Contribution Plan |
The Company has a qualified defined contribution profit sharing and 401(k) plan covering
substantially all permanent full-time employees. The Company makes annual contributions to the
profit sharing plan in
amounts determined by the board of directors. The Company matches employee 401(k)
contributions based upon a stipulated percentage determined by the board of directors. During
the Period, the expense associated with the plan was approximately $2,036,000. The profit
sharing contribution approved by the Companys board of directors was 6% for the Period. |
(Continued)
16
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(9) | Litigation and Contingencies |
The Company has been named as a defendant in two lawsuits related to crude oil supply
contracts with two of its vendors. These complaints allege that the Company breached certain
of its obligations under buy/sell agreements to exchange crude oil. During the Period, the
trial court dismissed claims on four of the five agreements in dispute with one of the
vendors. The dismissal is currently on appeal and the claim against the remaining agreement
has been stayed pending the outcome of the appeal. There have been no significant recent
developments in the lawsuit with the other vendor.
The aggregate potential loss on these two lawsuits ranges from zero to
approximately $22,000,000, plus interest and legal fees. |
At April 28, 2011, the Companys management believes, based on consultation with legal counsel
and managements evaluation, that (i) the final resolution of pending legal proceedings
described above will not, individually or in aggregate, have a material impact on the
Companys consolidated financial position or results of operations and (ii) a loss is not
probable. At April 28, 2011, no reserve has been recorded in the consolidated financial
statements related to these matters. |
The Company also has other pending legal claims incurred in the normal course of business
which, in the opinion of management, can be disposed of without material adverse effect on the
financial position or results of operation of the Company. |
(10) | Environmental Matters |
In March 2003, with the consent of the Company, a Consent Decree (the Consent Decree) was
filed in the United States District Court for the Western District of Arkansas in the case of
United States of America and State of Arkansas v. Lion Oil Company. The Consent Decree
resulted from negotiations involving representatives of the Company, the Environmental
Protection Agency and the Arkansas Department of Environmental Quality with respect to a
possible settlement of issues concerning the application of Federal and state air quality
requirements to past and future operations of the Companys El Dorado, Arkansas petroleum
refinery. The Consent Decree was approved and entered by the Court on June 12, 2003. The
Consent Decree required capital investments by the Company of approximately $44.7 million for
the installation of certain pollution control and monitoring equipment at the Companys
refinery and requires changes in operational practices to reduce air emissions that go beyond
current regulatory requirements. At April 28, 2011, there are no remaining capital investments
expected to be incurred. In addition, the Consent Decree provides to the Company and its
subsidiaries releases from liability for enforcement actions that relate to possible issues
involving the application of air quality regulations at the Companys refinery. The Consent
Decree provides for the payment by the Company of agreed monetary penalties in the event of
noncompliance with specified requirements of the Consent Decree. |
The Company has completed an assessment process regarding possible remediation of active and
inactive surface impoundments on certain property located adjacent to the Companys petroleum
refinery and certain solid waste management units within the refinery for compliance with
environmental laws and
regulations. The Company and its consulting engineers have investigated the identified areas
and submitted a Corrective Measures Study (CMS), which regulatory authorities approved. As
part of the CMS, a cost estimate was prepared for the proposed remediation costs required to
comply with the Companys hazardous waste permit and its RCRA Corrective Action Program. Such
remediation costs are anticipated to be incurred over the next four to seven years. At April
28, 2011, the estimated remediation costs are estimated to fall within the range of $4,700,000
to $6,600,000. At April 28, 2011, the Company has recorded liabilities of $6,563,000, in the
accompanying consolidated financial statements. At April 28, 2011, $4,845,000 of this
liability was recorded as a noncurrent liability and $1,718,000 was recorded as a current
liability in accrued expenses and other current liabilities. |
(Continued)
17
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
On October 1, 1999, the Company entered into an agreement with the prior owner to share
certain costs and responsibilities associated with the implementation of the CMS which, in the
aggregate, should result in reimbursements to the Company of approximately $1,524,000, at
April 28, 2011, of the anticipated remediation costs outlined above. The Company has recorded
a receivable in the accompanying consolidated financial statements representing the estimated
amount to be reimbursed by the former owner under the CMS. At April 28, 2011, $1,298,000 of
this receivable was recorded as a noncurrent receivable and $226,000 was recorded as a current
asset in other receivables. |
The above estimates of expenses and cost recovery are based on subjective factors, which are
sensitive and susceptible to change. There can be no assurance that the proposed CMS will be
completed within the cost estimates as outlined above. Therefore, it is reasonably possible
that the estimates will change in the near term due to one or more future confirming events. |
The Company must also comply with other environmental regulatory authorities in the normal
course of business which, in the opinion of management, can be met without material adverse
effect on the financial position of the Company. At April 28, 2011, the Company accrued
$744,500 related to other environmental liabilities ($294,500 in accrued expenses and other
current liabilities and $450,000 in a noncurrent liability). |
(11) | Business, Credit, and Other Concentrations |
The Company sells a majority of its finished products to customers in the oil and gas industry
primarily in the southern United States. The Company performs on-going credit evaluations of
its customers and generally does not require collateral on accounts receivable. The Company
believes it maintains adequate allowances for any uncollectible accounts receivable, which
historically have been minimal. At April 28, 2011, the Companys management did not believe
that an allowance for uncollectible accounts was necessary. |
Approximately 37% of the Companys workforce is subject to a collective bargaining agreement
which expires August 1, 2011. |
(12) | Fair Value of Financial Instruments |
The Companys financial instruments principally consist of cash and cash equivalents,
short-term trade receivables and payables, long-term debt, and various derivative instruments.
Due to their short-term nature, the fair value of trade receivables and payables approximates
their carrying value. The carrying
value of the Companys long-term debt also approximates fair value based on interest rates
that are believed to be available to the Company for debt with similar provisions provided for
in the existing debt agreement. |
(Continued)
18
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
(13) | Derivatives and Hedging Activities |
The Company uses futures and option contracts to reduce its exposure to the price volatility
of certain raw material components of refined gasoline products as well as sales of those
refined products. Increases or decreases in the fair value of the contracts generally offset
changes in spot market prices. Although they are typically settled in cash, these contracts
permit settlement by delivery of commodities. At April 28, 2011, the Company had no contracts
to sell or purchase crude oil or refined products. The earnings effect of the market value
adjustment is recorded in cost of sales in the accompanying consolidated statement of
operations. Net gains/(losses) of approximately $1,433,000 related to the Companys derivative
activities are recorded in cost of sales in the accompanying consolidated statement of
operations, as such activities generally relate to raw material purchases. |
These contracts are executed on the New York Mercantile Exchange, expose the Company to
acceptable levels of market and credit risks, and may at times be concentrated with certain
counterparties or groups of counterparties. The credit worthiness of counterparties is subject
to continuing review and full performance is anticipated. |
The Company also uses futures contracts to manage its exposure to natural gas fluctuations.
These contracts are typically settled through delivery of the raw material; however, these
contracts permit settlement in cash. These contracts do not extend beyond a one year period.
The Company does not enter into these derivative instruments for speculative purposes. At
April 28, 2011, the Company had no futures contracts outstanding. |
(14) | Sale of Trade Accounts Receivable |
The Company entered into an accounts receivable sale agreement (the Agreement) in February
2001 (subsequently amended in March 2010) with a related party whereby the Company sells on a
continuous basis all eligible trade accounts receivable. The related party, a special-purpose,
bankruptcy remote entity (the SPE), was formed under the laws of Mississippi for the sole
purpose of acquiring and selling accounts receivable generated by the Company and other
related parties. The SPE is not a subsidiary of the Company. Under the terms of the Agreement,
the Company transfers to the SPE all of the Companys rights, title, and interest in the sold
accounts receivables, and all monies due or to become due with respect to the sold
receivables. This Agreement is in connection with certain accounts receivable securitization
arrangements between other related parties and affiliates of the Company. |
The purchase price for accounts receivable sold by the Company to the SPE is an amount equal
to the carrying value of the outstanding balance of any accounts receivable sold, less a
discount specified in the Agreement. The carrying value, less the specified discount,
represents the estimated fair value of the sold accounts receivable. In the event that an
outstanding balance of an account receivable sold to the SPE is reduced or canceled as a
result of rejected or returned goods or services, discounts or credits issued to the customer
after the transfer of the receivable to the SPE or as a result of a setoff in respect of any
claim by a third party, then the SPE is entitled to a purchase price credit for such
receivables. The Company retains
servicing responsibilities for accounts receivable sold to the SPE, and, as specified in the
Agreement, the Company receives monthly servicing fees for the servicing responsibilities
retained under the Agreement. Servicing fees earned by the Company were $204,000 during the
Period, and is included in miscellaneous other income in the accompanying consolidated
statement of operations. |
(Continued)
19
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
The Company sold approximately $2,882,000,000 in accounts receivable to the SPE, which
includes related excise tax, during the Period. Net losses of approximately $3,047,000 during
the Period on the sales of accounts receivable to the SPE, which principally consist of the
discounts at which the accounts receivable are sold, are included in miscellaneous other
income in the accompanying consolidated statement of operations. The Company also earned
interest income on receivables from a related party in connection with sold accounts
receivable. Interest earned by the Company approximated $2,843,000 during the Period, and is
included in miscellaneous other income in the accompanying consolidated statement of
operations. |
(15) | Subsequent Events |
The Company has evaluated subsequent events from the balance sheet date through July 15, 2011,
the date at which the consolidated financial statements were available to be issued, and
determined that the sale of the Company to Delek discussed below was the only item to
disclose. |
On April 29, 2011, Delek purchased an additional 53.7% equity interest in the Company and
through this acquisition obtained a consolidating position in the Company. Delek purchased the
shares of the Company from Ergon in return for a combination of cash, stock and the payment or
replacement of all debt currently owed by the Company to Ergon, including the following: (a)
Delek issued 3,292,844 restricted shares of its common stock, par value $0.01 per share, to
Ergon; (b) Delek and the Company made cash payments in the aggregate amount of $50.0 million
to Ergon; (c) the Company executed a new $50.0 million term note payable to Ergon that is
guaranteed by Delek; (d) the Company transferred its interests in a pipeline subsidiary to
Ergon; and (e) the Company paid approximately $32.0 million to Ergon representing the adjusted
net working capital of the Company and certain subsidiaries, in payment of outstanding Company debt. In addition, the Company divested certain other non-refining assets to or for
the benefit of Ergon. |
Also in conjunction with the sale, the Company entered into a $100.0 million term loan credit
facility (Term Loan Facility) with Israeli Discount Bank of New York, Bank Hapoalim B.M. and
Bank Leumi USA as the lenders. The Term Loan Facility matures on April 29, 2016, and is
secured by all assets of the Company (excluding inventory and accounts receivable) as well as
all shares of the Company held by Delek. Interest on the unpaid balance of the Term Loan
Facility will be computed at a rate per annum equal to the LIBOR Rate plus 4.50%, or the
Reference Rate plus 3.50%, but shall in each case be no less than 5.50% per annum. The Term
Loan Facility requires the Company to make quarterly interest payments commencing June 30,
2011 (or, with respect to LIBOR Rate Loans, at the end of each applicable Interest Period) and
four quarterly amortization payments of $1.5 million each commencing June 30, 2011, followed
by sixteen quarterly principal amortization payments of $4.0 million each. The remaining
principal amount is payable at maturity. |
(Continued)
20
LION OIL COMPANY AND SUBSIDIARIES
Notes to Consolidated Financial Statements
April 28, 2011
(Unaudited)
The Company also entered into a Master Supply and Offtake Agreement (Supply and Offtake
Agreement) with J Aron & Company (J Aron). At the closing of the acquisition of the shares
of the Company, J Aron purchased substantially all of the crude oil and products in the
Companys inventory at market prices. Pursuant to the Supply and Offtake Agreement, the
Company and J Aron will identify mutually acceptable contracts for the purchase of crude oil
from third parties and J Aron will supply up to 100,000 barrels per day of crude to the El
Dorado Refinery. Crude oil supplied to the El Dorado Refinery by J Aron will be purchased at
an average monthly market price by the Company. Also pursuant to the Supply and Offtake
Agreement and other related agreements, the Company will endeavor to arrange potential sales
by either the Company or J Aron to third parties of the products produced at the El Dorado
Refinery. In instances where the Company is the seller to such third parties, J Aron will
first sell the applicable products to the Company. The Supply and Offtake Agreement expires on
April 29, 2014. While title of the inventories will reside with J Aron, this arrangement will
be accounted for as a financing. |
21