10-K Filing
Filing Information
| Form Type | 10-K |
| Accession Number | 0001022321-18-000024 |
| Period End Date | 20171231 |
| Filing Date | 20180226 |
| Fiscal Year | 2017 |
| Fiscal Period | FY |
| XBRL Instance | gel-20171231.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
74 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Class A convertible preferred units issued (in shares) |
TemporaryEquitySharesIssued
|
22.41M | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$7.03M | USD | Point-in-time |
| Class A convertible preferred units outstanding (in shares) |
TemporaryEquitySharesOutstanding
|
22.41M | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$9.04M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$10.89M | USD | Point-in-time |
| Class A convertible preferred units outstanding (in shares) |
TemporaryEquitySharesOutstanding
|
0.00 | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$9.46M | USD | Point-in-time |
| Common units issued (in shares) |
LimitedPartnersCapitalAccountUnitsIssued
|
117.98M | shares | Point-in-time |
| Common units issued (in shares) |
LimitedPartnersCapitalAccountUnitsIssued
|
122.58M | shares | Point-in-time |
| Accounts receivabletrade, net |
AccountsReceivableNetCurrent
|
$495.45M | USD | Point-in-time |
| Accounts receivabletrade, net |
AccountsReceivableNetCurrent
|
$224.68M | USD | Point-in-time |
| Inventories |
InventoryNet
|
$98.59M | USD | Point-in-time |
| Common units outstanding (in shares) |
LimitedPartnersCapitalAccountUnitsOutstanding
|
122.58M | shares | Point-in-time |
| Inventories |
InventoryNet
|
$88.65M | USD | Point-in-time |
| Common units outstanding (in shares) |
LimitedPartnersCapitalAccountUnitsOutstanding
|
117.98M | shares | Point-in-time |
| Other |
OtherAssetsCurrent
|
$29.27M | USD | Point-in-time |
| Other |
OtherAssetsCurrent
|
$42.89M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$636.03M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$359.57M | USD | Point-in-time |
| FIXED ASSETS, at cost |
PropertyPlantAndEquipmentGross
|
$4.76B | USD | Point-in-time |
| FIXED ASSETS, at cost |
PropertyPlantAndEquipmentGross
|
$5.60B | USD | Point-in-time |
| Less: Accumulated depreciation |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
$548.53M | USD | Point-in-time |
| Less: Accumulated depreciation |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
$734.99M | USD | Point-in-time |
| Net fixed assets |
PropertyPlantAndEquipmentNet
|
$4.21B | USD | Point-in-time |
| Net fixed assets |
PropertyPlantAndEquipmentNet
|
$4.87B | USD | Point-in-time |
| MINERALS LEASEHOLDS, net of accumulated depletion |
MineralPropertiesNet
|
$564.51M | USD | Point-in-time |
| MINERALS LEASEHOLDS, net of accumulated depletion |
MineralPropertiesNet
|
- | USD | Point-in-time |
| NET INVESTMENT IN DIRECT FINANCING LEASES, net of unearned income |
CapitalLeasesLessorBalanceSheetNetInvestmentInDirectFinancingLeasesNoncurrent
|
$125.28M | USD | Point-in-time |
| NET INVESTMENT IN DIRECT FINANCING LEASES, net of unearned income |
CapitalLeasesLessorBalanceSheetNetInvestmentInDirectFinancingLeasesNoncurrent
|
$132.86M | USD | Point-in-time |
| EQUITY INVESTEES |
EquityMethodInvestments
|
$381.55M | USD | Point-in-time |
| EQUITY INVESTEES |
EquityMethodInvestments
|
$408.76M | USD | Point-in-time |
| INTANGIBLE ASSETS, net of amortization |
IntangibleAssetsNetExcludingGoodwill
|
$182.41M | USD | Point-in-time |
| INTANGIBLE ASSETS, net of amortization |
IntangibleAssetsNetExcludingGoodwill
|
$204.89M | USD | Point-in-time |
| GOODWILL |
Goodwill
|
$325.05M | USD | Point-in-time |
| GOODWILL |
Goodwill
|
$325.05M | USD | Point-in-time |
| OTHER ASSETS, net of amortization |
OtherAssetsNoncurrent
|
$56.63M | USD | Point-in-time |
| OTHER ASSETS, net of amortization |
OtherAssetsNoncurrent
|
$56.61M | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$7.14B | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$5.46B | USD | Point-in-time |
| TOTAL ASSETS |
Assets
|
$5.70B | USD | Point-in-time |
| Accounts payabletrade |
AccountsPayableCurrent
|
$270.86M | USD | Point-in-time |
| Accounts payabletrade |
AccountsPayableCurrent
|
$119.84M | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$185.41M | USD | Point-in-time |
| Accrued liabilities |
AccruedLiabilitiesCurrent
|
$140.96M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$260.80M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$456.26M | USD | Point-in-time |
| SENIOR SECURED CREDIT FACILITY |
SecuredLongTermDebt
|
$1.28B | USD | Point-in-time |
| SENIOR SECURED CREDIT FACILITY |
SecuredLongTermDebt
|
$1.10B | USD | Point-in-time |
| SENIOR UNSECURED NOTES, net of debt issuance costs |
UnsecuredLongTermDebt
|
$2.60B | USD | Point-in-time |
| SENIOR UNSECURED NOTES, net of debt issuance costs |
UnsecuredLongTermDebt
|
$1.81B | USD | Point-in-time |
| DEFERRED TAX LIABILITIES |
DeferredIncomeTaxLiabilitiesNet
|
$11.91M | USD | Point-in-time |
| DEFERRED TAX LIABILITIES |
DeferredIncomeTaxLiabilitiesNet
|
$15.97M | USD | Point-in-time |
| DEFERRED TAX LIABILITIES |
DeferredTaxLiabilitiesNoncurrent
|
$20.13M | USD | Point-in-time |
| DEFERRED TAX LIABILITIES |
DeferredTaxLiabilitiesNoncurrent
|
$25.89M | USD | Point-in-time |
| OTHER LONG-TERM LIABILITIES |
OtherLiabilitiesNoncurrent
|
$256.57M | USD | Point-in-time |
| OTHER LONG-TERM LIABILITIES |
OtherLiabilitiesNoncurrent
|
$204.48M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$3.58B | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$4.42B | USD | Point-in-time |
| Class A Convertible Preferred Units, 22,411,728 issued and outstanding at December 31, 2017 |
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
- | USD | Point-in-time |
| Class A Convertible Preferred Units, 22,411,728 issued and outstanding at December 31, 2017 |
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
$697.15M | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (Note 21) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| COMMITMENTS AND CONTINGENCIES (Note 21) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Common unitholders, 122,579,218 and 117,979,218 units issued and outstanding at December 31, 2017 and 2016, respectively |
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
$2.03B | USD | Point-in-time |
| Common unitholders, 122,579,218 and 117,979,218 units issued and outstanding at December 31, 2017 and 2016, respectively |
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
$2.13B | USD | Point-in-time |
| Accumulated other comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-604.00K | USD | Point-in-time |
| Accumulated other comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
- | USD | Point-in-time |
| Noncontrolling interests |
PartnersCapitalAttributableToNoncontrollingInterest
|
$-8.08M | USD | Point-in-time |
| Noncontrolling interests |
PartnersCapitalAttributableToNoncontrollingInterest
|
$-10.28M | USD | Point-in-time |
| Total partners' capital |
LimitedPartnersCapitalAccount
|
$2.12B | USD | Point-in-time |
| Total partners' capital |
LimitedPartnersCapitalAccount
|
$2.02B | USD | Point-in-time |
| Total partners' capital |
LimitedPartnersCapitalAccount
|
$2.02B | USD | Point-in-time |
| Total partners' capital |
LimitedPartnersCapitalAccount
|
$1.23B | USD | Point-in-time |
| TOTAL LIABILITIES, MEZZANINE CAPITAL AND PARTNERS CAPITAL |
LiabilitiesAndStockholdersEquity
|
$5.70B | USD | Point-in-time |
| TOTAL LIABILITIES, MEZZANINE CAPITAL AND PARTNERS CAPITAL |
LiabilitiesAndStockholdersEquity
|
$7.14B | USD | Point-in-time |
Income Statement
124 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Offshore pipeline transportation services |
OffshorePipelineTransportationServicesRevenues
|
$334.68M | USD | Annual |
| Offshore pipeline transportation services |
OffshorePipelineTransportationServicesRevenues
|
$140.23M | USD | Annual |
| Offshore pipeline transportation services |
OffshorePipelineTransportationServicesRevenues
|
$318.24M | USD | Annual |
| Sodium minerals and sulfur services |
SodiummineralsandsulfurservicesRevenues
|
$462.62M | USD | Annual |
| Sodium minerals and sulfur services |
SodiummineralsandsulfurservicesRevenues
|
$177.88M | USD | Annual |
| Sodium minerals and sulfur services |
SodiummineralsandsulfurservicesRevenues
|
$171.50M | USD | Annual |
| Marine transportation |
MarineTransportationRevenues
|
$238.76M | USD | Annual |
| Marine transportation |
MarineTransportationRevenues
|
$213.02M | USD | Annual |
| Marine transportation |
MarineTransportationRevenues
|
$205.29M | USD | Annual |
| Onshore facilities and transportation |
OnshoreFacilitiesandTransportationRevenues
|
$1.04B | USD | Annual |
| Onshore facilities and transportation |
OnshoreFacilitiesandTransportationRevenues
|
$993.29M | USD | Annual |
| Onshore facilities and transportation |
OnshoreFacilitiesandTransportationRevenues
|
$1.69B | USD | Annual |
| Total revenues |
Revenues
|
$445.98M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$378.41M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$428.05M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$460.05M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$720.05M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$486.11M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$2.03B | USD | Annual |
| Total revenues |
Revenues
|
$406.72M | USD | 1 Quarter |
| Total revenues |
Revenues
|
$1.71B | USD | Annual |
| Total revenues |
Revenues
|
$2.25B | USD | Annual |
| Total revenues |
Revenues
|
$415.49M | USD | 1 Quarter |
| Onshore facilities and transportation product costs |
OnshoreFacilitiesandTransportationProductCosts
|
$1.48B | USD | Annual |
| Onshore facilities and transportation product costs |
OnshoreFacilitiesandTransportationProductCosts
|
$823.52M | USD | Annual |
| Onshore facilities and transportation product costs |
OnshoreFacilitiesandTransportationProductCosts
|
$866.46M | USD | Annual |
| Onshore facilities and transportation operating costs |
OnshoreFacilitiesandTransportationOperatingCosts
|
$121.19M | USD | Annual |
| Onshore facilities and transportation operating costs |
OnshoreFacilitiesandTransportationOperatingCosts
|
$102.19M | USD | Annual |
| Onshore facilities and transportation operating costs |
OnshoreFacilitiesandTransportationOperatingCosts
|
$101.10M | USD | Annual |
| Marine transportation operating costs |
MarineTransportationOperatingCosts
|
$135.20M | USD | Annual |
| Marine transportation operating costs |
MarineTransportationOperatingCosts
|
$154.61M | USD | Annual |
| Marine transportation operating costs |
MarineTransportationOperatingCosts
|
$142.55M | USD | Annual |
| Sodium minerals and sulfur services operating costs |
SodiumMineralsandSulfurServicesOperatingCosts
|
$91.44M | USD | Annual |
| Sodium minerals and sulfur services operating costs |
SodiumMineralsandSulfurServicesOperatingCosts
|
$333.92M | USD | Annual |
| Sodium minerals and sulfur services operating costs |
SodiumMineralsandSulfurServicesOperatingCosts
|
$96.81M | USD | Annual |
| Offshore pipeline transportation operating costs |
OffshorePipelineTransportationOperatingCosts
|
$79.62M | USD | Annual |
| Offshore pipeline transportation operating costs |
OffshorePipelineTransportationOperatingCosts
|
$39.71M | USD | Annual |
| Offshore pipeline transportation operating costs |
OffshorePipelineTransportationOperatingCosts
|
$72.06M | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$45.62M | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$65.00M | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$66.42M | USD | Annual |
| Depreciation, depletion and amortization |
DepreciationDepletionAndAmortization
|
$222.20M | USD | Annual |
| Depreciation, depletion and amortization |
DepreciationDepletionAndAmortization
|
$150.14M | USD | Annual |
| Depreciation, depletion and amortization |
DepreciationDepletionAndAmortization
|
$252.48M | USD | Annual |
| Gain on sale of assets |
GainLossOnDispositionOfAssets1
|
- | USD | Annual |
| Gain on sale of assets |
GainLossOnDispositionOfAssets1
|
- | USD | Annual |
| Gain on sale of assets |
GainLossOnDispositionOfAssets1
|
$40.31M | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$2.09B | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$1.81B | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$1.51B | USD | Annual |
| OPERATING INCOME |
OperatingIncomeLoss
|
$156.87M | USD | Annual |
| OPERATING INCOME |
OperatingIncomeLoss
|
$59.85M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$63.41M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$43.10M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$220.55M | USD | Annual |
| OPERATING INCOME |
OperatingIncomeLoss
|
$52.60M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$43.41M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$206.43M | USD | Annual |
| OPERATING INCOME |
OperatingIncomeLoss
|
$61.45M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$55.18M | USD | 1 Quarter |
| OPERATING INCOME |
OperatingIncomeLoss
|
$47.99M | USD | 1 Quarter |
| Equity in earnings of equity investees |
IncomeLossFromEquityMethodInvestments
|
$47.94M | USD | Annual |
| Equity in earnings of equity investees |
IncomeLossFromEquityMethodInvestments
|
$51.05M | USD | Annual |
| Equity in earnings of equity investees |
IncomeLossFromEquityMethodInvestments
|
$54.45M | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-139.95M | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-100.60M | USD | Annual |
| Interest expense |
InterestIncomeExpenseNet
|
$-176.76M | USD | Annual |
| Gain on basis step up on historical interest |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
- | USD | Annual |
| Gain on basis step up on historical interest |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
- | USD | Annual |
| Gain on basis step up on historical interest |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
$332.38M | USD | Annual |
| Other expense, net |
OtherNonoperatingIncomeExpense
|
$-16.71M | USD | Annual |
| Other expense, net |
OtherNonoperatingIncomeExpense
|
$-17.53M | USD | Annual |
| Other expense, net |
OtherNonoperatingIncomeExpense
|
- | USD | Annual |
| Income from operations before income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$78.12M | USD | Annual |
| Income from operations before income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$425.57M | USD | Annual |
| Income from operations before income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
$114.42M | USD | Annual |
| Income tax benefit (expense) |
IncomeTaxExpenseBenefit
|
$-3.96M | USD | Annual |
| Income tax benefit (expense) |
IncomeTaxExpenseBenefit
|
$3.99M | USD | Annual |
| Income tax benefit (expense) |
IncomeTaxExpenseBenefit
|
$3.34M | USD | Annual |
| NET INCOME |
ProfitLoss
|
$33.58M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$15.40M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$421.58M | USD | Annual |
| NET INCOME |
ProfitLoss
|
$6.16M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$31.98M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$26.94M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$82.08M | USD | Annual |
| NET INCOME |
ProfitLoss
|
$23.60M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$35.18M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$20.32M | USD | 1 Quarter |
| NET INCOME |
ProfitLoss
|
$111.08M | USD | Annual |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-111.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-2.17M | USD | Annual |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-152.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-943.00K | USD | Annual |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-152.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-118.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-568.00K | USD | Annual |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-126.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-126.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-153.00K | USD | 1 Quarter |
| Net loss attributable to noncontrolling interests |
NetIncomeLossAttributableToNoncontrollingInterest
|
$-1.80M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$23.73M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$82.65M | USD | Annual |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$15.51M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$22.12M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$35.30M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$422.53M | USD | Annual |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$33.73M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$27.09M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$113.25M | USD | Annual |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$32.10M | USD | 1 Quarter |
| NET INCOME ATTRIBUTABLE TO GENESIS ENERGY, L.P. |
NetIncomeLoss
|
$6.31M | USD | 1 Quarter |
| Less: Accumulated distributions attributable to Class A Convertible Preferred Units |
AccumulateddistributionsattributabletoClassAPreferredUnitholders
|
$22.00M | USD | Annual |
| Less: Accumulated distributions attributable to Class A Convertible Preferred Units |
AccumulateddistributionsattributabletoClassAPreferredUnitholders
|
- | USD | Annual |
| Less: Accumulated distributions attributable to Class A Convertible Preferred Units |
AccumulateddistributionsattributabletoClassAPreferredUnitholders
|
- | USD | Annual |
| NET INCOME AVAILABLE TO COMMON UNITHOLDERS |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$422.53M | USD | Annual |
| NET INCOME AVAILABLE TO COMMON UNITHOLDERS |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$113.25M | USD | Annual |
| NET INCOME AVAILABLE TO COMMON UNITHOLDERS |
NetIncomeLossAvailableToCommonStockholdersBasic
|
$60.65M | USD | Annual |
| Basic and Diluted (in dollars per unit) |
NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted
|
$4.10 | USD | Annual |
| Basic and Diluted (in dollars per unit) |
NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted
|
$1.00 | USD | Annual |
| Basic and Diluted (in dollars per unit) |
NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted
|
$0.50 | USD | Annual |
| Basic and Diluted (in units) |
WeightedAverageNumberOfLimitedPartnershipAndGeneralPartnershipUnitOutstandingBasicAndDiluted
|
103.00M | shares | Annual |
| Basic and Diluted (in units) |
WeightedAverageNumberOfLimitedPartnershipAndGeneralPartnershipUnitOutstandingBasicAndDiluted
|
113.43M | shares | Annual |
| Basic and Diluted (in units) |
WeightedAverageNumberOfLimitedPartnershipAndGeneralPartnershipUnitOutstandingBasicAndDiluted
|
121.55M | shares | Annual |
Cash Flow Statement
124 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income (loss) |
ProfitLoss
|
$33.58M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$15.40M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$421.58M | USD | Annual |
| Net income (loss) |
ProfitLoss
|
$6.16M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$31.98M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$26.94M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$82.08M | USD | Annual |
| Net income (loss) |
ProfitLoss
|
$23.60M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$35.18M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$20.32M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$111.08M | USD | Annual |
| Depreciation, depletion and amortization |
DepreciationDepletionAndAmortizationIncludingDiscOps
|
$150.14M | USD | Annual |
| Depreciation, depletion and amortization |
DepreciationDepletionAndAmortizationIncludingDiscOps
|
$222.20M | USD | Annual |
| Depreciation, depletion and amortization |
DepreciationDepletionAndAmortizationIncludingDiscOps
|
$252.48M | USD | Annual |
| Provision for leased items no longer in use |
WriteoffofAmortizationofLeasedAssets
|
$12.59M | USD | Annual |
| Provision for leased items no longer in use |
WriteoffofAmortizationofLeasedAssets
|
- | USD | Annual |
| Provision for leased items no longer in use |
WriteoffofAmortizationofLeasedAssets
|
- | USD | Annual |
| Gain on sale of assets |
GainLossOnDispositionOfAssets1
|
- | USD | Annual |
| Gain on sale of assets |
GainLossOnDispositionOfAssets1
|
- | USD | Annual |
| Gain on sale of assets |
GainLossOnDispositionOfAssets1
|
$40.31M | USD | Annual |
| Gain on basis step up on historical interest |
GainFromBusinessCombinationStepAcquisition
|
- | USD | Annual |
| Gain on basis step up on historical interest |
GainFromBusinessCombinationStepAcquisition
|
$332.38M | USD | Annual |
| Gain on basis step up on historical interest |
GainFromBusinessCombinationStepAcquisition
|
- | USD | Annual |
| Amortization and write-off of debt issuance costs and premium or discount |
AmortizationOfFinancingCosts
|
$10.88M | USD | Annual |
| Amortization and write-off of debt issuance costs and premium or discount |
AmortizationOfFinancingCosts
|
$13.10M | USD | Annual |
| Amortization and write-off of debt issuance costs and premium or discount |
AmortizationOfFinancingCosts
|
$10.14M | USD | Annual |
| Amortization of unearned income and initial direct costs on direct financing leases |
AmortizationOfUnearnedIncomeAndInitialDirectCostsOnDirectFinancingLeases
|
$-14.98M | USD | Annual |
| Amortization of unearned income and initial direct costs on direct financing leases |
AmortizationOfUnearnedIncomeAndInitialDirectCostsOnDirectFinancingLeases
|
$-14.39M | USD | Annual |
| Amortization of unearned income and initial direct costs on direct financing leases |
AmortizationOfUnearnedIncomeAndInitialDirectCostsOnDirectFinancingLeases
|
$-13.75M | USD | Annual |
| Payments received under direct financing leases |
IncreaseDecreaseInLeasingReceivables
|
$-20.66M | USD | Annual |
| Payments received under direct financing leases |
IncreaseDecreaseInLeasingReceivables
|
$-20.67M | USD | Annual |
| Payments received under direct financing leases |
IncreaseDecreaseInLeasingReceivables
|
$-20.67M | USD | Annual |
| Equity in earnings of investments in equity investees |
IncomeLossFromEquityMethodInvestments
|
$47.94M | USD | Annual |
| Equity in earnings of investments in equity investees |
IncomeLossFromEquityMethodInvestments
|
$51.05M | USD | Annual |
| Equity in earnings of investments in equity investees |
IncomeLossFromEquityMethodInvestments
|
$54.45M | USD | Annual |
| Cash distributions of earnings of equity investees |
EquityMethodInvestmentDividendsOrDistributions
|
$62.62M | USD | Annual |
| Cash distributions of earnings of equity investees |
EquityMethodInvestmentDividendsOrDistributions
|
$71.82M | USD | Annual |
| Cash distributions of earnings of equity investees |
EquityMethodInvestmentDividendsOrDistributions
|
$65.87M | USD | Annual |
| Non-cash effect of equity-based compensation plans |
ShareBasedCompensation
|
$-5.78M | USD | Annual |
| Non-cash effect of equity-based compensation plans |
ShareBasedCompensation
|
$6.56M | USD | Annual |
| Non-cash effect of equity-based compensation plans |
ShareBasedCompensation
|
$5.01M | USD | Annual |
| Deferred and other tax benefits |
IncreaseDecreaseInDeferredIncomeTaxes
|
$-2.96M | USD | Annual |
| Deferred and other tax benefits |
IncreaseDecreaseInDeferredIncomeTaxes
|
$-2.14M | USD | Annual |
| Deferred and other tax benefits |
IncreaseDecreaseInDeferredIncomeTaxes
|
$4.06M | USD | Annual |
| Unrealized (gains) losses on derivative transactions |
UnrealizedGainLossOnDerivatives
|
$1.01M | USD | Annual |
| Unrealized (gains) losses on derivative transactions |
UnrealizedGainLossOnDerivatives
|
$-1.29M | USD | Annual |
| Unrealized (gains) losses on derivative transactions |
UnrealizedGainLossOnDerivatives
|
$-10.94M | USD | Annual |
| Other, net |
OtherNoncashIncomeExpense
|
$-3.92M | USD | Annual |
| Other, net |
OtherNoncashIncomeExpense
|
$10.84M | USD | Annual |
| Other, net |
OtherNoncashIncomeExpense
|
$-11.38M | USD | Annual |
| Net changes in components of operating assets and liabilities, net of acquisitions (See Note 15) |
IncreaseDecreaseInOperatingCapital
|
$-10.16M | USD | Annual |
| Net changes in components of operating assets and liabilities, net of acquisitions (See Note 15) |
IncreaseDecreaseInOperatingCapital
|
$-5.37M | USD | Annual |
| Net changes in components of operating assets and liabilities, net of acquisitions (See Note 15) |
IncreaseDecreaseInOperatingCapital
|
$90.65M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$338.86M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$298.34M | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$289.54M | USD | Annual |
| Payments to acquire fixed and intangible assets |
PaymentsToAcquireProductiveAssets
|
$463.10M | USD | Annual |
| Payments to acquire fixed and intangible assets |
PaymentsToAcquireProductiveAssets
|
$495.77M | USD | Annual |
| Payments to acquire fixed and intangible assets |
PaymentsToAcquireProductiveAssets
|
$250.59M | USD | Annual |
| Cash distributions received from equity investeesreturn of investment |
DistributionsFromJointVenturesReturnOfInvestmentFromInvestingActivities
|
$25.64M | USD | Annual |
| Cash distributions received from equity investeesreturn of investment |
DistributionsFromJointVenturesReturnOfInvestmentFromInvestingActivities
|
$21.35M | USD | Annual |
| Cash distributions received from equity investeesreturn of investment |
DistributionsFromJointVenturesReturnOfInvestmentFromInvestingActivities
|
$20.28M | USD | Annual |
| Investments in equity investees |
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
$3.04M | USD | Annual |
| Investments in equity investees |
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
- | USD | Annual |
| Investments in equity investees |
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
$4.65M | USD | Annual |
| Acquisitions |
PaymentsToAcquireBusinessesGross
|
$25.39M | USD | Annual |
| Acquisitions |
PaymentsToAcquireBusinessesGross
|
$1.33B | USD | Annual |
| Acquisitions |
PaymentsToAcquireBusinessesGross
|
$1.52B | USD | Annual |
| Contributions in aid of construction costs |
ProceedsFromContributionInAidOfConstruction
|
$3.18M | USD | Annual |
| Contributions in aid of construction costs |
ProceedsFromContributionInAidOfConstruction
|
$13.37M | USD | Annual |
| Contributions in aid of construction costs |
ProceedsFromContributionInAidOfConstruction
|
$124.00K | USD | Annual |
| Proceeds from asset sales |
ProceedsFromSalesOfAssetsInvestingActivities
|
$3.61M | USD | Annual |
| Proceeds from asset sales |
ProceedsFromSalesOfAssetsInvestingActivities
|
$2.81M | USD | Annual |
| Proceeds from asset sales |
ProceedsFromSalesOfAssetsInvestingActivities
|
$85.72M | USD | Annual |
| Other, net |
PaymentsForProceedsFromOtherInvestingActivities
|
$1.98M | USD | Annual |
| Other, net |
PaymentsForProceedsFromOtherInvestingActivities
|
$151.00K | USD | Annual |
| Other, net |
PaymentsForProceedsFromOtherInvestingActivities
|
- | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-1.47B | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-1.99B | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-450.31M | USD | Annual |
| Borrowings on senior secured credit facility |
ProceedsFromLongTermLinesOfCredit
|
$1.46B | USD | Annual |
| Borrowings on senior secured credit facility |
ProceedsFromLongTermLinesOfCredit
|
$1.53B | USD | Annual |
| Borrowings on senior secured credit facility |
ProceedsFromLongTermLinesOfCredit
|
$1.12B | USD | Annual |
| Repayments on senior secured credit facility |
RepaymentsOfLongTermLinesOfCredit
|
$960.45M | USD | Annual |
| Repayments on senior secured credit facility |
RepaymentsOfLongTermLinesOfCredit
|
$1.64B | USD | Annual |
| Repayments on senior secured credit facility |
RepaymentsOfLongTermLinesOfCredit
|
$952.60M | USD | Annual |
| Proceeds from issuance of senior unsecured notes |
ProceedsFromIssuanceOfUnsecuredDebt
|
$1.14B | USD | Annual |
| Proceeds from issuance of senior unsecured notes |
ProceedsFromIssuanceOfUnsecuredDebt
|
$1.00B | USD | Annual |
| Proceeds from issuance of senior unsecured notes |
ProceedsFromIssuanceOfUnsecuredDebt
|
- | USD | Annual |
| Proceeds from issuance of Class A convertible preferred units, net |
ProceedsFromIssuanceOfPreferredLimitedPartnersUnits
|
- | USD | Annual |
| Proceeds from issuance of Class A convertible preferred units, net |
ProceedsFromIssuanceOfPreferredLimitedPartnersUnits
|
- | USD | Annual |
| Proceeds from issuance of Class A convertible preferred units, net |
ProceedsFromIssuanceOfPreferredLimitedPartnersUnits
|
$726.42M | USD | Annual |
| Repayment of senior unsecured notes |
RepaymentsOfUnsecuredDebt
|
$204.83M | USD | Annual |
| Repayment of senior unsecured notes |
RepaymentsOfUnsecuredDebt
|
- | USD | Annual |
| Repayment of senior unsecured notes |
RepaymentsOfUnsecuredDebt
|
$350.00M | USD | Annual |
| Debt issuance costs |
PaymentsOfDebtIssuanceCosts
|
$28.90M | USD | Annual |
| Debt issuance costs |
PaymentsOfDebtIssuanceCosts
|
$1.58M | USD | Annual |
| Debt issuance costs |
PaymentsOfDebtIssuanceCosts
|
$25.91M | USD | Annual |
| Issuance of common units for cash, net |
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
$633.76M | USD | Annual |
| Issuance of common units for cash, net |
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
$298.02M | USD | Annual |
| Issuance of common units for cash, net |
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
$140.51M | USD | Annual |
| Contributions (distributions) from (to) noncontrolling interests |
ProceedsFromPaymentsToMinorityShareholders
|
$236.00K | USD | Annual |
| Contributions (distributions) from (to) noncontrolling interests |
ProceedsFromPaymentsToMinorityShareholders
|
$2.77M | USD | Annual |
| Contributions (distributions) from (to) noncontrolling interests |
ProceedsFromPaymentsToMinorityShareholders
|
$-960.00K | USD | Annual |
| Distributions to common unitholders |
PaymentsOfDistributionsToCommonUnitholders
|
$310.04M | USD | Annual |
| Distributions to common unitholders |
PaymentsOfDistributionsToCommonUnitholders
|
$256.39M | USD | Annual |
| Distributions to common unitholders |
PaymentsOfDistributionsToCommonUnitholders
|
$321.88M | USD | Annual |
| Other, net |
ProceedsFromPaymentsForOtherFinancingActivities
|
$-1.73M | USD | Annual |
| Other, net |
ProceedsFromPaymentsForOtherFinancingActivities
|
$-57.00K | USD | Annual |
| Other, net |
ProceedsFromPaymentsForOtherFinancingActivities
|
$-471.00K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.14B | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$148.10M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.70B | USD | Annual |
| Net increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-3.87M | USD | Annual |
| Net increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$1.43M | USD | Annual |
| Net increase (decrease) in cash and cash equivalents |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$2.01M | USD | Annual |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$7.03M | USD | Point-in-time |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$9.04M | USD | Point-in-time |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$10.89M | USD | Point-in-time |
| Cash and cash equivalents at beginning of period |
CashAndCashEquivalentsAtCarryingValue
|
$9.46M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$7.03M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$9.04M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$10.89M | USD | Point-in-time |
| Cash and cash equivalents at end of period |
CashAndCashEquivalentsAtCarryingValue
|
$9.46M | USD | Point-in-time |
Stockholders Equity
38 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Partners' capital, units (in shares) |
LimitedPartnersCapitalAccountUnitsOutstanding
|
122.58M | shares | Point-in-time |
| Partners' capital, units (in shares) |
LimitedPartnersCapitalAccountUnitsOutstanding
|
117.98M | shares | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$2.12B | USD | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$2.02B | USD | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$2.02B | USD | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$1.23B | USD | Point-in-time |
| Net income (loss) |
ProfitLoss
|
$33.58M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$15.40M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$421.58M | USD | Annual |
| Net income (loss) |
ProfitLoss
|
$6.16M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$31.98M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$26.94M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$82.08M | USD | Annual |
| Net income (loss) |
ProfitLoss
|
$23.60M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$35.18M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$20.32M | USD | 1 Quarter |
| Net income (loss) |
ProfitLoss
|
$111.08M | USD | Annual |
| Noncontrolling interest from acquisition |
NoncontrollingInterestIncreaseFromBusinessCombination
|
$6.45M | USD | Annual |
| Cash distributions to partners, net |
PartnersCapitalAccountDistributions
|
$256.39M | USD | Annual |
| Cash distributions to partners, net |
PartnersCapitalAccountDistributions
|
$310.04M | USD | Annual |
| Cash distributions to partners, net |
PartnersCapitalAccountDistributions
|
$321.88M | USD | Annual |
| Cash distributions to noncontrolling interests |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
$960.00K | USD | Annual |
| Issuance of units for cash, net |
PartnersCapitalAccountSaleOfUnits
|
$140.51M | USD | Annual |
| Issuance of units for cash, net |
PartnersCapitalAccountSaleOfUnits
|
$633.76M | USD | Annual |
| Issuance of units for cash, net |
PartnersCapitalAccountSaleOfUnits
|
$298.02M | USD | Annual |
| Cash contributions from noncontrolling interests |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
$236.00K | USD | Annual |
| Cash contributions from noncontrolling interests |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
$2.77M | USD | Annual |
| Other comprehensive loss |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
$604.00K | USD | Annual |
| Other comprehensive loss |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
- | USD | Annual |
| Other comprehensive loss |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
- | USD | Annual |
| Distributions to preferred unitholders |
PartnersCapitalAccountDistributionsToPreferredUnitholders
|
$5.47M | USD | Annual |
| Partners' capital, units (in shares) |
LimitedPartnersCapitalAccountUnitsOutstanding
|
122.58M | shares | Point-in-time |
| Partners' capital, units (in shares) |
LimitedPartnersCapitalAccountUnitsOutstanding
|
117.98M | shares | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$2.12B | USD | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$2.02B | USD | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$2.02B | USD | Point-in-time |
| Partners' capital, value |
LimitedPartnersCapitalAccount
|
$1.23B | USD | Point-in-time |
| Accumulated distributions to preferred unitholders |
PreferredUnitsCumulativeCashDistributions
|
$22.00M | USD | Point-in-time |
Comprehensive Income
23 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income |
ProfitLoss
|
$33.58M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$15.40M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$421.58M | USD | Annual |
| Net income |
ProfitLoss
|
$6.16M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$31.98M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$26.94M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$82.08M | USD | Annual |
| Net income |
ProfitLoss
|
$23.60M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$35.18M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$20.32M | USD | 1 Quarter |
| Net income |
ProfitLoss
|
$111.08M | USD | Annual |
| Other comprehensive loss |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
$604.00K | USD | Annual |
| Other comprehensive loss |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
- | USD | Annual |
| Other comprehensive loss |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
- | USD | Annual |
| Total Comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$111.08M | USD | Annual |
| Total Comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$421.58M | USD | Annual |
| Total Comprehensive loss |
ComprehensiveIncomeNetOfTax
|
$81.47M | USD | Annual |
| Comprehensive income attributable to non-controlling interests |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
$-568.00K | USD | Annual |
| Comprehensive income attributable to non-controlling interests |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
$-2.17M | USD | Annual |
| Comprehensive income attributable to non-controlling interests |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
$-943.00K | USD | Annual |
| Comprehensive income attributable to Genesis Energy, L.P. |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
$113.25M | USD | Annual |
| Comprehensive income attributable to Genesis Energy, L.P. |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
$82.04M | USD | Annual |
| Comprehensive income attributable to Genesis Energy, L.P. |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
$422.53M | USD | Annual |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.