Skip to main content

NGL Energy Partners LP

For the period ended Jun 30, 2025. Filed Aug 7, 2025.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Jun 30, 2025 · Filed Aug 7, 2025

NGL$15.59+4.3%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Unaudited Condensed Consolidated Financial Statements

Note 1—Organization and Operations

NGL Energy Partners LP (“we,” “us,” “our,” or the “Partnership”) is a Delaware master limited partnership. NGL Energy Holdings LLC serves as our general partner (“GP”). At June 30, 2025, our operations included three segments:

Our Water Solutions segment transports, treats, recycles and disposes of produced and flowback water generated from crude oil and natural gas production. We also sell produced water for reuse and recycle and brackish non-potable water to our producer customers to be used in their crude oil exploration and production activities. As part of processing water, we aggregate and sell recovered crude oil, also known as skim oil. We also dispose of solids such as tank bottoms, drilling fluids and drilling muds and perform other ancillary services such as truck and frac tank washouts. Our activities in this segment are underpinned by long-term, fixed fee contracts and acreage dedications, some of which contain minimum volume commitments with leading oil and gas companies including large, investment grade producer customers.

Our Crude Oil Logistics segment purchases crude oil from producers and marketers and transports it to refineries or for resale at pipeline injection stations, storage terminals, barge loading facilities, rail facilities and other trade hubs, and provides storage, terminaling, and transportation services through its owned assets. Our activities in this segment are supported by certain long-term, fixed rate contracts with acreage dedications and which include minimum volume commitments on our storage tanks and owned and leased pipelines.

Our Liquids Logistics segment conducts supply operations for natural gas liquids to commercial, retail and industrial customers across the United States and Canada. These operations are conducted through ourfive owned terminals, third-party storage and terminal facilities, access tonine common carrier pipelines and a fleet of leased railcars. We also provide services for marine exports of butane through our facility located in Chesapeake, Virginia and we also own a propane pipeline in Michigan. We attempt to reduce our exposure to price fluctuations by using back-to-back physical contracts and pre-sale agreements that allow us to lock in a margin on a percentage of our winter volumes. We also enter into financially settled derivative contracts as economic hedges of our physical inventory, physical sales and physical purchase contracts.

Discontinued Operations

Sale of Refined Products Business and Exiting Biodiesel Business

As of March 31, 2025, we completed winding down our biodiesel business.

On April 30, 2025, we sold our refined products business, including certain working capital items, to a third-party (see Note 15 for a further discussion).

The sale of our refined products business and winding down of our biodiesel business represent a strategic shift in our operations and will have a significant effect on our operations and financial results going forward. Accordingly, the results of operations and cash flows for our refined products and biodiesel businesses within our Liquids Logistics segment have been classified as discontinued operations for all periods presented and prior periods have been retrospectively adjusted in the unaudited condensed consolidated statements of operations and unaudited condensed consolidated statements of cash flows. In addition, the assets and liabilities related to our refined products and biodiesel businesses were classified as either held for sale or discontinued operations within our March 31, 2025 consolidated balance sheet (see Note 16 for a further discussion).

Other Dispositions

On April 14, 2025, we sold certain investments in unconsolidated entities, property, plant and equipment and intangible assets to a third-party, which were classified as held for sale within our March 31, 2025 consolidated balance sheet (see Note 15 for a further discussion).

Sale of Certain Natural Gas Liquids Terminals and Most of Our Wholesale Propane Business

On April 30, 2025, we sold most of our wholesale propane business,17 of our natural gas liquids terminals, our interest in an unconsolidated entity and working capital (“Wholesale Propane Disposition”) to a third-party (see Note 15 for a

Notes to Unaudited Condensed Consolidated Financial Statements

further discussion). The assets and liabilities of this portion of our Liquids Logistics segment were classified as held for sale within our March 31, 2025 consolidated balance sheet (see Note 16 for a further discussion).

As of March 31, 2025, we entered into definitive agreements with third-parties to sell certain railcars, which have been classified as held for sale within our June 30, 2025 and March 31, 2025 unaudited condensed consolidated balance sheets (see Note 15 for a further discussion).

Note 2—Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include our accounts and those of our controlled subsidiaries. Intercompany transactions and account balances have been eliminated in consolidation. Investments we do not control, but can exercise significant influence over, are accounted for using the equity method of accounting. We also own an undivided interest in a crude oil pipeline, and include our proportionate share of assets, liabilities, and expenses related to this pipeline in our unaudited condensed consolidated financial statements.

Our unaudited condensed consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim consolidated financial information in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, the unaudited condensed consolidated financial statements exclude certain information and notes required by GAAP for complete annual consolidated financial statements. However, we believe that the disclosures made are adequate to make the information presented not misleading. The unaudited condensed consolidated financial statements include all adjustments that we consider necessary for a fair presentation of our consolidated financial position, results of operations and cash flows for the interim periods presented. Such adjustments consist only of normal recurring items, unless otherwise disclosed in this Quarterly Report on Form 10-Q. The unaudited condensed consolidated balance sheet at March 31, 2025 was derived from our audited consolidated financial statements for the fiscal year ended March 31, 2025 included in our Annual Report on Form 10-K (“Annual Report”) filed with the SEC on May 29, 2025.

These interim unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto included in our Annual Report. Due to the seasonal nature of certain of our operations and other factors, the results of operations for interim periods are not necessarily indicative of the results of operations to be expected for future periods or for the full fiscal year ending March 31, 2026.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the amount of assets and liabilities reported at the date of the consolidated financial statements and the amount of revenues and expenses reported during the periods presented.

Critical accounting estimates we make in the preparation of our unaudited condensed consolidated financial statements include, among others, determining the impairment of goodwill and long-lived assets, useful lives and recoverability of property, plant and equipment and amortizable intangible assets, the fair value of derivative instruments, estimating certain revenues, the fair value of asset retirement obligations, the fair value of assets and liabilities acquired in acquisitions, the recoverability of inventories, the collectability of accounts and notes receivable, the valuation of contingent consideration liabilities and accruals for environmental matters. Although we believe these estimates are reasonable, actual results could differ from those estimates.

Significant Accounting Policies

Our significant accounting policies are consistent with those disclosed in Note 2 of our audited consolidated financial statements included in our Annual Report.

Income Taxes

We qualify as a partnership for income tax purposes. As such, we generally do not pay federal income tax. Rather, each owner reports his or her share of our income or loss on his or her individual tax return. The aggregate difference in the basis of our net assets for financial and tax reporting purposes cannot be readily determined, as we do not have access to information regarding each partner’s basis in the Partnership.

We have a corporate subsidiary with a deferred tax liability of $29.4 million and $29.9 million at June 30, 2025 and March 31, 2025, respectively, in connection with certain of our acquisitions, which is included within other noncurrent liabilities in our unaudited condensed consolidated balance sheets. The deferred tax liability is the tax effected cumulative temporary difference between the GAAP basis and tax basis of the acquired assets within the corporation. For GAAP purposes, certain of the acquired assets will be depreciated and amortized over time which will lower the GAAP basis. The deferred tax benefit recorded during the three months ended June 30, 2025 for the corporate subsidiary was $0.5 million with an effective tax rate of 21.0%. The deferred tax benefit recorded during the three months ended June 30, 2024 for the corporate subsidiaries was $5.7 million with an effective tax rate of 19.4%.

We evaluate uncertain tax positions for recognition and measurement in the unaudited condensed consolidated financial statements. To recognize a tax position, we determine whether it is more likely than not that the tax position will be sustained upon examination, including resolution of any related appeals or litigation, based on the technical merits of the position. A tax position that meets the more likely than not threshold is measured to determine the amount of benefit to be recognized in the unaudited condensed consolidated financial statements. We hadno uncertain tax positions that required recognition in our unaudited condensed consolidated financial statements at June 30, 2025 or March 31, 2025.

Inventories

Our inventories are valued at the lower of cost or net realizable value, with cost determined using either the weighted-average cost or the first in, first out (FIFO) methods, including the cost of transportation and storage, and with net realizable value defined as the estimated selling price in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. In performing this analysis, we consider fixed-price forward commitments.

Inventories consist of the following at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Butane$36,614$22,674
Crude oil25,41623,962
Propane10,72011,847
Other8,72911,433
Total$81,479$69,916

Investments in Unconsolidated Entities

Investments we do not control, but can exercise significant influence over, are accounted for using the equity method of accounting. Investments in partnerships and limited liability companies, unless our investment is considered to be minor, and investments in unincorporated joint ventures are also accounted for using the equity method of accounting. All of our equity method investments were classified as held for sale within our March 31, 2025 consolidated balance sheet (see Note 15 and Note 16).

Other Noncurrent Assets

Other noncurrent assets consist of the following at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Linefill (1)$5,240$5,240
Loan receivable (2)—3,089
Other10,35911,646
Total$15,599$19,975

(1) Represents minimum volumes of product we are required to leave on certain third-party owned pipelines under long-term shipment commitments. At June 30, 2025 and March 31, 2025, linefill consisted of 90,881 barrels of crude oil. Linefill held in pipelines we own is included within property, plant and equipment (see Note 4).

(2) Represents the noncurrent portion of loan receivables, net of allowances for expected credit losses, primarily related to the sale of certain saltwater disposal assets. At June 30, 2025 and March 31, 2025, the loan receivable balance (which includes interest receivable) was $4.0 million and $6.1 million, respectively, of which $4.0 million and $3.0 million, respectively, are recorded within prepaid expenses and other current assets in our unaudited condensed consolidated balance sheets.

Accrued Expenses and Other Payables

Accrued expenses and other payables consist of the following at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Distributions payable$26,153$29,845
Accrued compensation and benefits25,87945,081
Accrued interest25,10725,308
Excise and other tax liabilities8,96213,100
Derivative liabilities2,6106,427
Other17,02915,472
Total$105,740$135,233

Amounts in the table above do not include liabilities classified as either held for sale or discontinued operations within our March 31, 2025 consolidated balance sheet (see Note 16).

Variable Interest Entities

We decide at the inception of each arrangement whether an entity in which an investment is made or in which we have other variable interests is considered a variable interest entity (“VIE”). Generally, an entity is a VIE if: (1) the entity does not have sufficient equity at risk to finance its activities without additional subordinated financial support from other parties, (2) the entity’s investors lack any characteristics of a controlling financial interest or (3) the entity was established with non-substantive voting rights.

We consolidate VIEs when we are deemed to be the primary beneficiary. The primary beneficiary of a VIE is generally the party that both: (1) has the power to make decisions that most significantly affect the economic performance of the VIE and (2) has the obligation to absorb losses or the right to receive benefits that in either case could potentially be significant to the VIE. If we are not deemed to be the primary beneficiary of a VIE, we account for the investment or other variable interests in a VIE in accordance with applicable GAAP.

We have two aviation entities whereby we own a 90% interest and members of our management own a 10% interest. We executed guarantees for the benefit of the lender that obligate us for the payment and performance of the aviation entities with respect to the repayment of the loans. Since we guaranteed the payment of the outstanding loans, we have concluded that the aviation entities are VIEs because the equity is not sufficient to fund the aviation entities’ activities without additional subordinated financial support. We have the power to make decisions that most significantly affect the economic performance of the aviation entities and have benefits through our ownership interest. Therefore, we have concluded that we are the primary beneficiary and will consolidate the aviation entities in our unaudited condensed consolidated financial statements and will include the noncontrolling interests as redeemable noncontrolling interests as discussed below.

The following table summarizes the balances related to the VIEs that are consolidated in our unaudited condensed consolidated balance sheets at the dates indicated (excluding intercompany eliminations at the time of consolidation) as well as our equity in the VIEs:

June 30, 2025March 31, 2025
(in thousands)
Cash and cash equivalents$96$14
Accounts receivable-affiliates151135
Prepaid expenses and other current assets174108
Property, plant and equipment, net15,72615,984
Accounts payable(40)(24)
Accrued expenses and other payables(178)(190)
Current maturities of long-term debt(1,842)(1,805)
Long-term debt, net(9,346)(9,818)
Redeemable noncontrolling interests(441)(424)
Partnership's equity in VIEs$4,300$3,980

Generally, the assets of the individual consolidated VIEs can be used only to settle liabilities of each respective individual consolidated VIE and the liabilities of the individual consolidated VIEs are liabilities for which creditors or beneficial interest holders do not have recourse to the general credit of the Partnership. In general, our maximum exposure to loss due to involvement with the VIEs is limited to the amount of capital investment in the VIEs, if any, or the potential obligation to perform on the guarantees of the outstanding loans.

Noncontrolling Interests

Noncontrolling interests represent the portion of certain consolidated subsidiaries that are owned by third-parties. Amounts are adjusted by the noncontrolling interest holder’s proportionate share of the subsidiaries’ earnings or losses each period and any distributions that are paid. Noncontrolling interests are reported as a component of equity, unless the noncontrolling interest is considered redeemable, in which case the noncontrolling interest is recorded between liabilities and equity (mezzanine or temporary equity) in our unaudited condensed consolidated balance sheet. The redeemable noncontrolling interest is adjusted at each balance sheet date to its maximum redemption value if the amount is greater than the carrying value. The following table summarizes changes in our redeemable noncontrolling interests in our unaudited condensed consolidated balance sheets (in thousands):

Redeemable noncontrolling interests at March 31, 2025$424
Net income from continuing operations attributable to redeemable noncontrolling interests17
Redeemable noncontrolling interests at June 30, 2025$441

Contingent Consideration Liabilities

The following table summarizes changes in our contingent consideration liabilities (in thousands):

Contingent consideration liabilities at March 31, 2025 (1)$15,797
Liabilities settled(540)
Contingent consideration liabilities at June 30, 2025 (2)$15,257

(1) Includes $2.0 million which is recorded within accrued expenses and other payables and $13.8 million which is recorded within other noncurrent liabilities in our March 31, 2025 consolidated balance sheet.

(2) Includes $2.0 million which is recorded within accrued expenses and other payables and $13.3 million which is recorded within other noncurrent liabilities in our June 30, 2025 unaudited condensed consolidated balance sheet.

Reclassifications

In addition to the reclassifications related to assets and liabilities held for sale and discontinued operations discussed in Note 1, we have reclassified certain prior period financial statement information to be consistent with the classification methods used in the current fiscal year. For the three months ended June 30, 2024, the income statement was revised to present revenues and cost of sales by product and service and other, compared to presenting revenues and cost of sales by segment in the June 30, 2024 Quarterly Report on Form 10-Q (“June 30, 2024 Quarterly Report”). Also, for the three months ended June 30, 2024, the elimination of intersegment sales is included in “Corporate and Other” as discussed in Note 10. These reclassifications did not impact previously reported amounts of assets, liabilities, equity, net income or cash flows.

Recent Accounting Pronouncements

In July 2025, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2025-05, Measurement of Credit Losses for Accounts Receivable and Contract Assets, which amends ASC 326-20 to provide a practical expedient for all entities when estimating expected credit losses for current accounts receivable and current contract assets that arise from transactions accounted for under ASC 606. The practical expedient assumes that current conditions as of the balance sheet date do not change for the remaining life of the asset. The ASU is effective for fiscal years beginning after December 15, 2025 (which is the Partnership’s fiscal year beginning April 1, 2026), and for interim periods within those fiscal years, with early adoption permitted. The amendments should be applied prospectively. We are currently evaluating the ASU to determine its impact on our financial statements.

In November 2024, the FASB issued ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40), which includes amendments requiring, among other things, disclosure of disaggregated information about specific categories of expenses (purchases of inventory, employee compensation, depreciation, amortization, and depletion) included in certain expense captions on the income statement. Additionally, the amendments require disclosure of the total amount of selling expenses and an annual disclosure of the definition of selling expenses. The ASU is effective for fiscal years beginning after December 15, 2026 (which is the Partnership’s fiscal year beginning April 1, 2027), and for interim periods within fiscal years beginning after December 15, 2027 (which is the Partnership’s fiscal year beginning April 1, 2028), with early adoption permitted. The ASU may be applied either prospectively or retrospectively to all prior periods presented in the financial statements. We are currently evaluating the ASU to determine its impact on our financial statement disclosures.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which includes amendments that further enhance income tax disclosures, primarily through standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. The ASU is effective for the Partnership’s fiscal year beginning April 1, 2025, with early adoption permitted. The amendments are required to be applied prospectively with retrospective application permitted. We are currently evaluating the ASU to determine its impact on our financial statement disclosures.

Note 3—Income (Loss) Per Common Unit

The following table presents our calculation of basic and diluted weighted average common units outstanding for the periods indicated:

Three Months Ended June 30,
20252024
Weighted average common units outstanding during the period:
Common units - Basic131,747,544132,512,766
Common units - Diluted131,747,544132,512,766

For the three months ended June 30, 2025 and 2024, all potential common units or convertible units were considered antidilutive.

Our income (loss) per common unit is as follows for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands, except per unit amounts)
Income from continuing operations$30,265$17,603
Less: Net income from continuing operations attributable to nonredeemable noncontrolling interests(705)(792)
Less: Net income from continuing operations attributable to redeemable noncontrolling interests(17)—
Net income from continuing operations attributable to NGL Energy Partners LP29,54316,811
Less: Distributions to preferred unitholders (1)(63,600)(28,814)
Less: Net loss from continuing operations allocated to the GP (2)3312
Net loss from continuing operations allocated to common unitholders$(34,024)$(11,991)
Income (loss) from discontinued operations, net of tax$39,379$(7,128)
Less: Net (income) loss from discontinued operations allocated to the GP (2)(39)7
Net income (loss) from discontinued operations allocated to common unitholders$39,340$(7,121)
Net income (loss) allocated to common unitholders$5,316$(19,112)
Basic and diluted income (loss) per common unit
Loss from continuing operations$(0.26)$(0.09)
Income (loss) from discontinued operations, net of tax$0.30$(0.05)
Net income (loss)$0.04$(0.14)
Basic and diluted weighted average common units outstanding131,747,544132,512,766

(1) Includes distributions earned and declared for the three months ended June 30, 2025 and 2024 and the excess of the Class D Preferred Units (as defined herein) repurchase price over the carrying value of the units, as discussed further in Note 8.

(2) Net (income) loss allocated to the GP includes distributions to which it is entitled as the holder of incentive distribution rights.

Note 4—Property, Plant and Equipment

Our property, plant and equipment consists of the following at the dates indicated:

Description · EstimatedUseful Lives · June 30, 2025 · March 31, 2025
(in years) · (in thousands)
Water treatment facilities and equipment (1)3-30$2,261,118$2,240,919
Pipeline and related facilities30-40266,324266,324
Crude oil tanks and related equipment2-30230,719230,174
Buildings and leasehold improvements3-40124,900124,388
Natural gas liquids terminal and storage assets2-30100,12099,805
Land64,60064,733
Information technology equipment3-731,02831,319
Tank bottoms and linefill (2)30,62330,623
Vehicles and railcars3-2522,83033,629
Other3-2019,13919,161
Construction in progress29,27030,354
Gross property, plant and equipment3,180,6713,171,429
Accumulated depreciation(1,144,479)(1,104,582)
Net property, plant and equipment$2,036,192$2,066,847

(1) Includes finance lease right-of-use assets of $5.8 millionand$0.1 million at June 30, 2025 and March 31, 2025, respectively. Accumulated amortization related to these finance leases is included within accumulated depreciation.

(2) Tank bottoms, which are product volumes required for the operation of storage tanks, are recorded at historical cost. We recover tank bottoms when the storage tanks are removed from service. Linefill, which represents our portion of the product volume required for the operation of the proportionate share of a pipeline we own, is recorded at historical cost.

Amounts in the table above do not include assets classified as either held for sale or discontinued operations within our June 30, 2025 and March 31, 2025 unaudited condensed consolidated balance sheets (see Note 16).

The following table summarizes depreciation expense and capitalized interest expense for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands)
Depreciation expense$53,417$47,919
Capitalized interest expense$84$543

We record (gains) losses from the sales of property, plant and equipment and any write-downs in value due to impairment within gain on disposal or impairment of assets, net in our unaudited condensed consolidated statements of operations. The following table summarizes (gains) losses on the disposal or impairment of property, plant and equipment by segment for the period indicated:

(in thousands)
Water Solutions (1)$1,494
Crude Oil Logistics (2)(3)
Liquids Logistics (3)(13)
Corporate and Other(1)
Total$1,477

(1) Amount does not include the loss recognized on the sale of certain investments in unconsolidated entities and related assets during the three months ended June 30, 2025 discussed in Note 15.

(2) Amount does not include the gain recognized on the sale of certain railcars during the three months ended June 30, 2025 discussed in Note 15.

(3) Amount does not include the gains recognized on the Wholesale Propane Disposition and the sale of our refined products business during the three months ended June 30, 2025 discussed in Note 15.

Note 5—Intangible Assets

Our intangible assets consist of the following at the dates indicated:

June 30, 2025 · March 31, 2025
DescriptionWeighted-AverageRemainingUseful LifeGross CarryingAmountAccumulatedAmortizationNetGross CarryingAmountAccumulatedAmortizationNet
(in years) · (in thousands)
Customer relationships17.7$857,903$(274,725)$583,178$857,903$(264,675)$593,228
Customer commitments19.0192,000(46,080)145,920192,000(44,160)147,840
Rights-of-way and easements28.4100,181(22,563)77,61899,964(21,645)78,319
Debt issuance costs (1)3.722,146(5,883)16,26321,841(4,748)17,093
Executory contracts and other agreements22.720,971(5,448)15,52319,973(5,106)14,867
Total$1,193,201$(354,699)$838,502$1,191,681$(340,334)$851,347

(1) Includes debt issuance costs related to the ABL Facility (as defined herein). Debt issuance costs related to the fixed-rate notes and Term Loan B (as defined herein) are reported as a reduction of the carrying amount of long-term debt.

Amortization expense is as follows for the periods indicated:

Three Months Ended June 30,
Recorded In20252024
(in thousands)
Depreciation and amortization$13,168$14,245
Interest expense1,135946
Operating expenses6262
Total$14,365$15,253

Amounts in the table above do not include amortization expense related to our refined products and biodiesel businesses, as these amounts have been classified within discontinued operations within our unaudited condensed consolidated statements of operations (see Note 16).

The following table summarizes expected amortization of our intangible assets at June 30, 2025 (in thousands):

Year Ending March 31,
2026 (nine months)$42,940
202756,936
202854,568
202951,655
203044,324
203143,595
Thereafter544,484
Total$838,502

Note 6—Long-Term Debt

Our long-term debt consists of the following at the dates indicated:

June 30, 2025 · March 31, 2025
FaceAmount · UnamortizedDebt IssuanceCosts (1) · BookValue · FaceAmount · UnamortizedDebt IssuanceCosts (1) · BookValue
(in thousands)
Asset-based revolving credit facility (“ABL Facility”)$37,000$37,000$109,000$109,000
Senior secured term loan "B" credit facility (“Term Loan B”)691,250$(15,836)675,414693,000$(16,479)676,521
Senior secured notes:
8.125% Notes due 2029 (“2029 Senior Secured Notes”)900,000(9,560)890,440900,000(10,219)889,781
8.375% Notes due 2032 (“2032 Senior Secured Notes”)1,281,000(15,587)1,265,4131,300,000(16,416)1,283,584
Other long-term debt11,215(27)11,18811,652(30)11,622
Total long-term debt2,920,465(41,010)2,879,4553,013,652(43,144)2,970,508
Less: Current maturities8,842—8,8428,805—8,805
Long-term debt$2,911,623$(41,010)$2,870,613$3,004,847$(43,144)$2,961,703

(1) Debt issuance costs related to the ABL Facility are reported within intangible assets, rather than as a reduction of the carrying amount of long-term debt. The unamortized debt issuance costs for the Term Loan B include a $4.2 million discount.

ABL Facility

Total commitments under the ABL Facility are $475.0 million, which we reduced from $550.0 million effective June 12, 2025. The ABL Facility includes a $200.0 million sub-limit for letters of credit. Availability under the ABL Facility is subject to a borrowing base that is determined by calculating the amount equal to the sum of our eligible cash, outstanding accounts receivable balances with investment and non-investment grade counterparties, certain inventory, including inventory on railcars and unsettled derivative contracts. These amounts are subject to certain percentage and dollar amount caps, as described within the ABL Facility. The borrowing base is calculated monthly pursuant to a borrowing base certificate we deliver to the administrative agent. Availability under the ABL Facility is based on the lower of the current borrowing base and the total commitments, less borrowings and outstanding letters of credit. At June 30, 2025, $37.0 million was outstanding under the ABL Facility, letters of credit outstanding were $51.8 million, and we had a borrowing base of $313.6 million. The ABL Facility is scheduled to mature at the earliest of (a) February 2, 2029 or (b) 91 days prior to the earliest maturity date in respect to any of our indebtedness in an aggregate principal amount of $50.0 million or greater, subject to certain exceptions.

The ABL Facility is secured by a lien on substantially all of our assets, including among other things, a first priority lien on our accounts receivable, inventory, pledged deposit accounts, cash and cash equivalents and related assets and a second priority lien on all of our other assets.

All borrowings under the ABL Facility bear interest at a secured overnight financing rate (“SOFR”) or the alternative base rate to provide for a 0.25% decrease based on our consolidated net leverage ratio. The applicable margin for alternate base rate loans varies from 1.50% to 2.00% and the applicable margin for SOFR varies from 2.50% to 3.00%. In addition, a commitment fee will be charged and payable quarterly in arrears based on the average daily unused portion of the revolving commitments under the ABL Facility. Such commitment fee will be 0.50% per year, subject to a reduction to 0.375% in the event our fixed charge coverage ratio is greater than or equal to 1.75 to 1.00.

At June 30, 2025, the borrowings under the ABL Facility had a weighted average interest rate of 8.10% calculated as a SOFR rate of 4.32% plus a margin of 3.10% for SOFR borrowings and the prime rate of 7.50% plus a margin of 2.00% on the alternate base borrowings. On June 30, 2025, the interest rate in effect on letters of credit was 2.75%.

The ABL Facility contains various affirmative and negative covenants, including financial reporting requirements and limitations on indebtedness, liens, mergers, consolidations, liquidations and dissolutions, sales of assets, distributions and other restricted payments, investments (including acquisitions) and transactions with affiliates. The ABL Facility contains, as the only financial covenant, a fixed charge coverage ratio that is tested based on the financial statements for the most recently ended fiscal quarter upon the occurrence and during the continuation of a Cash Dominion Event (as defined in the ABL Facility). At June 30, 2025, no Cash Dominion Event had occurred.

At June 30, 2025, we were in compliance with the covenants under the ABL Facility.

Term Loan B

The Term Loan B was issued at 99.25% of par for gross proceeds of $694.8 million. The Term Loan B was issued pursuant to a credit agreement dated February 2, 2024 (“Term Loan Credit Agreement”). The Term Loan B matures on February 2, 2031 and will amortize in equal quarterly installments in aggregate annual amounts equal to 1.0% of the original principal amount beginning with the fiscal quarter ended June 30, 2024, with the balance payable on maturity.

The Term Loan B is secured by first priority liens on substantially all of our assets other than our accounts receivable, inventory, pledged deposit accounts, cash and cash equivalents and related assets and second priority liens on our accounts receivable, inventory, pledged deposit accounts, cash and cash equivalents and related assets.

The Term Loan B bears interest at a SOFR-based rate or an alternate base rate, in each case plus an applicable margin. The applicable margin for alternate base rate loans varies from 2.50% to 2.75% and the applicable margin for SOFR-based loans varies from 3.50% to 3.75%, in each case, depending on our consolidated first lien net leverage ratio (as defined in the Term Loan Credit Agreement).

At June 30, 2025, the borrowings under the Term Loan B had an interest rate of SOFR of 4.33% plus a margin of 3.75%.

The Term Loan Credit Agreement contains various affirmative and negative covenants, including financial reporting requirements and limitations on indebtedness, liens, mergers, consolidations, liquidations and dissolutions, sales of assets, distributions and other restricted payments, investments (including acquisitions) and transactions with affiliates. The Term Loan Credit Agreement requires that we maintain, on a quarterly basis, beginning with the quarter ended June 30, 2024, a debt service coverage rate (as defined in the Term Loan Credit Agreement) of no less than 1.1 to 1.0. At June 30, 2025, our debt service coverage rate was approximately 2.16 to 1.0.

The Term Loan Credit Agreement contains other customary terms, events of default and covenants.

At June 30, 2025, we were in compliance with the covenants under Term Loan B.

Senior Secured Notes

The 2029 Senior Secured Notes bear interest at 8.125% and the 2032 Senior Secured Notes bear interest at 8.375%. Interest on the 2029 Senior Secured Notes and 2032 Senior Secured Notes is payable on February 15, May 15, August 15 and November 15 of each year, which started on May 15, 2024. The 2029 Senior Secured Notes mature on February 15, 2029 and the 2032 Senior Secured Notes mature on February 15, 2032. The 2029 Senior Secured Notes and 2032 Senior Secured Notes were issued pursuant to an indenture dated February 2, 2024 (“Indenture”).

The 2029 Senior Secured Notes and 2032 Senior Secured Notes are secured by first priority liens on substantially all of our assets other than our accounts receivable, inventory, pledged deposit accounts, cash and cash equivalents and related assets and second priority liens on our accounts receivable, inventory, pledged deposit accounts, cash and cash equivalents and related assets.

The Indenture contains covenants that, among other things, limit our ability to: pay distributions or make other restricted payments or repurchase stock; incur or guarantee additional indebtedness or issue disqualified stock or certain preferred stock; make certain investments; create or incur liens; sell assets; enter into restrictions affecting the ability of restricted subsidiaries to make distributions, make loans or advances or transfer assets to the guarantors (including the Partnership); enter into certain transactions with our affiliates; designate restricted subsidiaries as unrestricted subsidiaries; and consolidate, merge or transfer or sell all or substantially all of our assets. These covenants are subject to a number of important exceptions and qualifications.

The Indenture contains other customary terms, events of default and covenants.

We have the option to redeem all or part of the 2029 Senior Secured Notes, at any time on or after February 15, 2026, at the redemption prices specified in the Indenture. We have the option to redeem all or part of the 2032 Senior Secured Notes, at any time on or after February 15, 2027, at the redemption prices specified in the Indenture.

Senior Secured Notes Repurchases

The following table summarizes repurchases of Senior Secured Notes for the quarter ended June 30, 2025 (in thousands):

2032 Senior Secured Notes
Notes repurchased$19,000
Cash paid (excluding payments of accrued interest)$17,274
Gain on early extinguishment of debt (1)$1,492

(1) Gain on early extinguishment of debt for the 2032 Senior Secured Notes during the quarter ended June 30, 2025 is inclusive of the write off of debt issuance costs of $0.2 million. The gain is reported within gain on early extinguishment of liabilities, net within our unaudited condensed consolidated statement of operations.

At June 30, 2025, we were in compliance with the covenants under the Indenture.

Other Long-Term Debt

On June 24, 2024, we entered into an equipment loan for $6.4 million with American Bank and Trust Company which bears interest at a rate of 8.50% and is secured by an airplane. On September 24, 2024, we refinanced the loan and lowered the interest rate to 8.00%. We have an aggregate principal balance of $5.5 million at June 30, 2025. This loan matures on June 24, 2030.

On October 1, 2024, we entered into a second equipment loan for $6.4 million with American Bank and Trust Company which bears interest at a rate of 8.00% and is secured by an airplane. We have an aggregate principal balance of $5.7 million at June 30, 2025. This loan matures on September 24, 2030.

Debt Maturity Schedule

The scheduled maturities of our long-term debt are as follows at June 30, 2025:

Year Ending March 31,ABL FacilityTerm Loan BSenior Secured NotesOther Long-Term DebtTotal
(in thousands)
2026 (nine months)$—$5,250$—$1,368$6,618
2027—7,000—1,9578,957
2028—7,000—2,1209,120
202937,0007,000900,0002,300946,300
2030—7,000—2,4949,494
2031—658,000—976658,976
Thereafter——1,281,000—1,281,000
Total$37,000$691,250$2,181,000$11,215$2,920,465

Amortization of Debt Issuance Costs

Amortization expense for debt issuance costs related to long-term debt was $2.0 million and $1.9 million during the three months ended June 30, 2025 and 2024.

The following table summarizes expected amortization of debt issuance costs at June 30, 2025 (in thousands):

Year Ending March 31,
2026 (nine months)$5,925
20277,823
20287,823
20297,486
20305,184
20314,717
Thereafter2,052
Total$41,010

Note 7—Commitments and Contingencies

Legal Contingencies

We are party to various claims, legal actions, and complaints arising in the ordinary course of business. In the opinion of our management, the ultimate resolution of these claims, legal actions, and complaints, after consideration of amounts accrued, insurance coverage, and other arrangements, is not expected to have a material adverse effect on our consolidated financial position, results of operations or cash flows. However, the outcome of such matters is inherently uncertain, and estimates of our liabilities may change materially as circumstances develop.

Environmental Matters

At June 30, 2025, we have an environmental liability, measured on an undiscounted basis, of $1.1 million, which is recorded within accrued expenses and other payables in our unaudited condensed consolidated balance sheet. Our operations are subject to extensive federal, state, and local environmental laws and regulations. Although we believe our operations are in substantial compliance with applicable environmental laws and regulations, risks of additional costs and liabilities are inherent in our businesses, and there can be no assurance that we will not incur significant costs. Moreover, it is possible that other developments, such as increasingly stringent environmental laws, regulations and enforcement policies thereunder, and claims for damages to property or persons resulting from the operations, could result in substantial costs. Accordingly, we have adopted policies, practices, and procedures in the areas of pollution control, product safety, occupational health, and the handling, storage, use, and disposal of hazardous materials designed to prevent material environmental or other damage, and to limit the financial liability that could result from such events. However, some risk of environmental or other damage is inherent in our businesses.

Asset Retirement Obligations

We have contractual and regulatory obligations at certain facilities for which we have to perform remediation, dismantlement, or removal activities when the assets are retired. Our liability for asset retirement obligations is discounted to present value. To calculate the liability, we make estimates and assumptions about the retirement cost and the timing of retirement. Changes in our assumptions and estimates may occur as a result of the passage of time and the occurrence of future events.

The following table summarizes changes in our asset retirement obligations, which is reported within other noncurrent liabilities in our unaudited condensed consolidated balance sheets (in thousands):

Asset retirement obligations at March 31, 2025$69,572
Liabilities incurred1,153
Liabilities settled(1,292)
Accretion expense1,260
Asset retirement obligations at June 30, 2025$70,693

In addition to the obligations described above, we may be obligated to remove facilities or perform other remediation upon retirement of certain other assets. However, the fair value of the asset retirement obligation cannot currently be reasonably estimated because the settlement dates are indeterminable. We will record an asset retirement obligation for these assets in the periods in which settlement dates are reasonably determinable.

Sales and Purchase Contracts

We have entered into product sales and purchase contracts for which we expect the parties to physically settle and deliver the inventory in future periods.

At June 30, 2025, we had the following commodity purchase commitments:

Crude Oil (1) · Natural Gas Liquids
Value · Volume(in barrels) · Value · Volume(in gallons)
(in thousands)
Fixed-Price Commodity Purchase Commitments:
Year ending March 31,
2026 (nine months)$28,532532$16,17821,549
2027——4,0755,796
2028——343504
Total$28,532532$20,59627,849
Index-Price Commodity Purchase Commitments:
Year ending March 31,
2026 (nine months)$1,451,93525,111$446,713535,581
2027101,0592,93521,76824,360
202895,4512,92319,33624,150
202930,3671,820——
203030,3501,820——
203132,260557——
Thereafter116,0482,045——
Total$1,857,47037,211$487,817584,091

(1) Our crude oil index-price purchase commitments exceed our crude oil index-price sales commitments (presented above) due primarily to our long-term purchase commitments for crude oil that we purchase and ship on the Grand Mesa Pipeline.

At June 30, 2025, we had the following commodity sale commitments:

Crude Oil · Natural Gas Liquids
Value · Volume(in barrels) · Value · Volume(in gallons)
(in thousands)
Fixed-Price Commodity Sale Commitments:
Year ending March 31,
2026 (nine months)$28,674528$45,40644,150
2027——3,9435,116
2028——317419
2029——1919
2030——1919
Total$28,674528$49,70449,723
Index-Price Commodity Sale Commitments:
Year ending March 31,
2026 (nine months)$1,080,51517,043$478,689444,359
202777,7061,26372,82668,848
202878,9671,266376570
202980,3461,263——
203080,5671,263——
Total$1,398,10122,098$551,891513,777

We account for the contracts shown in the tables above using the normal purchase and normal sale election. Under this accounting policy election, we do not record the physical contracts at fair value at each balance sheet date; instead, we record the purchase or sale at the contracted value once the delivery occurs. Contracts in the tables above may have offsetting derivative contracts (described in Note 9) or inventory positions (described in Note 2).

Other Commitments

We have noncancelable agreements for product storage, railcar spurs, capital projects and real estate. The following table summarizes future minimum payments under these agreements at June 30, 2025 (in thousands):

Year Ending March 31,
2026 (nine months)$4,225
20274,240
20283,442
20292,110
20301,382
20311,408
Thereafter1,154
Total$17,961

Note 8—Equity

Partnership Equity

The Partnership’s equity consists of a 0.1% GP interest and a 99.9% limited partner interest, which consists of common units. Our GP has the right, but not the obligation, to contribute a proportionate amount of capital to the Partnership to maintain its 0.1% GP interest. Our GP is not required to guarantee or pay any of our debts and obligations. At June 30, 2025, we owned 8.69% of our GP.

General Partner Equity

In connection with the repurchase of common units (see below for further discussion), we repurchased 1,876 notional units from our GP for less than $0.1 million.

Common Unit Repurchase Program

On June 5, 2024, the board of directors of our GP authorized a common unit repurchase program, under which we may repurchase up to $50.0 million of our outstanding common units from time to time in the open market, including pursuant to a repurchase plan administrated in accordance with Rule 10b5-1 under the Exchange Act, or in other privately negotiated transactions. This program does not have a fixed expiration date. The common unit repurchase program authorization does not obligate us to repurchase any dollar amount or number of our common units. During the quarter ended June 30, 2025, we repurchased 1,873,838 units for an aggregate price of $8.1 million, including commissions. From July 1, 2025 through July 24, 2025, we repurchased 2,291,505 units for an aggregate price of $10.0 million, including commissions.

Since the inception of the program, we have repurchased 4,665,343 units for an aggregate price of $20.1 million, including commissions.

Class B Preferred Units

As of June 30, 2025, there were 12,585,642 of our Class B Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units (“Class B Preferred Units”) outstanding.

The current distribution rate for the Class B Preferred Units is thethree-month CME Term SOFR interest rate, which is calculated and published by CME Group Benchmark Administration, Ltd., plus a spread of 7.213%. The Class B Preferred Units also have an additional tenor spread adjustment of 0.26161%, in accordance with the Adjustable Interest Rate (LIBOR) Act.

The following table summarizes the distributions declared on our Class B Preferred Units during the last two quarters:

Three-Month · Distribution · Amount Paid to Class B
Date DeclaredRecord DatePayment DateSOFRRatePreferred Unitholders
(in thousands)
March 19, 2025April 1, 2025April 15, 20254.329%$0.7377$9,284
June 18, 2025July 1, 2025July 15, 20254.298%$0.7358$9,261

Class C Preferred Units

As of June 30, 2025, there were 1,800,000 of our Class C Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units (“Class C Preferred Units”) outstanding.

The current distribution rate for the Class C Preferred Units is thethree-month CME Term SOFR interest rate plus a spread of 7.384%.

The following table summarizes the distributions declared on our Class C Preferred Units during the last two quarters:

Three-Month · Distribution · Amount Paid to Class C
Date DeclaredRecord DatePayment DateSOFRRatePreferred Unitholders
(in thousands)
March 19, 2025April 1, 2025April 15, 20254.329%$0.7320$1,318
June 18, 2025July 1 2025July 15, 20254.298%$0.7301$1,314

Class D Preferred Units

On May 19, 2025, we redeemed 20,000 of the Class D Preferred Units. The applicable Class D Preferred Unit redemption premium on the date of redemption was $1,394.04, calculated at 134.30% of $1,037.98 (the Class D Preferred Unit price), and distributions of $15.96. The amount per Class D Preferred Unit paid to each Class D preferred unitholder was $1,410.00 for a total payment of $28.2 million.

On June 23, 2025, we redeemed 50,000 of the Class D Preferred Units. The applicable Class D Preferred Unit redemption premium on the date of redemption was $1,442.57, calculated at 138.98% of $1,037.98 (the Class D Preferred Unit price), and distributions of $27.43. The amount per Class D Preferred Unit paid to each Class D preferred unitholder was $1,470.00 for a total payment of $73.5 million.

As of June 30, 2025, there were 530,000 preferred units (“Class D Preferred Units”) and warrant exercisable to purchase an aggregate of 2,125,000 common units outstanding.

The following table summarizes the outstanding warrants at June 30, 2025:

Issuance Date and DescriptionNumber of WarrantsExercise Price
Premium warrants1,250,000$16.28
Par warrants875,000$13.56

All outstanding warrants are currently exercisable and any unexercised warrants will expire on the tenth anniversary of the date of issuance. The warrants will not participate in cash distributions.

The holders of our Class D Preferred Units have elected, which they are allowed to do so from time to time, for the distributions to be calculated based on the three-month CME Term SOFR interest rate in accordance with our amended and restated limited partnership agreement plus a spread of 7.00%. Each variable rate election shall be effective for at least four quarters following such election. This variable rate election is effective until September 30, 2025. The distribution rate for the Class D Preferred Units is 11.298% for the quarter ended June 30, 2025.

The following table summarizes the distributions declared on our Class D Preferred Units during the last two quarters:

Three-Month · Distribution · Amount Paid to Class D
Date DeclaredRecord DatePayment DateSOFRRatePreferred Unitholders
(in thousands)
March 19, 2025April 1, 2025April 15, 20254.329%$32.07$19,243
June 18, 2025July 1, 2025July 15, 20254.298%$29.39$15,578

Note 9—Fair Value of Financial Instruments

The carrying values of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, and other current assets and liabilities (excluding derivative instruments) approximate fair value because of the short-term nature of these instruments. Therefore, these assets and liabilities are not presented in the following table.

Derivatives

The following table summarizes, by level within the fair value hierarchy, the estimated fair values of our derivative assets and liabilities reported in our unaudited condensed consolidated balance sheets at the dates indicated:

June 30, 2025March 31, 2025
DerivativeAssetsDerivativeLiabilitiesDerivativeAssetsDerivativeLiabilities
(in thousands)
Level 1 measurements$2,065$(1,422)$67$(1,644)
Level 2 measurements527(5,358)22(8,133)
2,592(6,780)89(9,777)
Netting of counterparty contracts (1)(1,532)1,532(67)67
Net cash collateral (held) provided(643)—1,5271,577
Derivatives$417$(5,248)$1,549$(8,133)

(1) Relates to commodity derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. Our physical contracts that do not qualify as normal purchase normal sale transactions are not subject to such master netting arrangements.

The following table summarizes the accounts that include our derivative assets and liabilities in our unaudited condensed consolidated balance sheets at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Prepaid expenses and other current assets$417$1,549
Accrued expenses and other payables(2,610)(6,427)
Other noncurrent liabilities(2,638)(1,706)
Net derivative liability$(4,831)$(6,584)

The following table summarizes our open derivative contract positions at the dates indicated. We do not account for these derivatives as hedges.

Contracts · Settlement Period · Net Long (Short)Notional Units(in barrels) · Fair Value ofNet Assets(Liabilities)
(in thousands)
At June 30, 2025:
Crude oil fixed-price (1)July 2025–March 2026(162)$(3,245)
Propane fixed-price (1)July 2025–February 2026(103)213
Butane fixed-price (1)July 2025–March 2026(803)1,955
Variable-to-fixed interest rate swaps (2)July 2025–April 2028(3,407)
OtherJuly 2025–March 2026296
(4,188)
Net cash collateral held(643)
Net derivative liability$(4,831)
At March 31, 2025:
Crude oil fixed-price (1)April 2025–March 202659$(6,492)
Butane fixed-price (1)April 2025–March 2026(1,148)(482)
Variable-to-fixed interest rate swap (2)April 2025–April 2028(2,539)
OtherApril 2025–March 2026(175)
(9,688)
Net cash collateral provided3,104
Net derivative liability$(6,584)

(1) We may have fixed price physical purchases, including inventory, offset by floating price physical sales or floating price physical purchases offset by fixed price physical sales. These contracts are derivatives we have entered into as an economic hedge against the risk of mismatches between fixed and floating price physical obligations.

(2) See further discussion of these instruments in “Interest Rate Risk” below.

Amounts in the tables above do not include assets and liabilities classified as either held for sale or discontinued operations within our March 31, 2025 consolidated balance sheet (see Note 16).

During the three months ended June 30, 2025 and 2024, we recorded net gains of $9.4 million and net losses of $0.1 million, respectively, from our commodity derivatives to revenues and cost of sales in our unaudited condensed consolidated statements of operations. These amounts do not include net gains and losses from our commodity derivatives related to our refined products and biodiesel businesses, as these amounts have been classified within discontinued operations within our unaudited condensed consolidated statements of operations (see Note 16).

During the three months ended June 30, 2025 and 2024, we recorded net losses of $0.6 million and net gains of $0.3 million, respectively, from our interest rate swaps to interest expense in our unaudited condensed consolidated statements of operations.

Credit Risk

We have credit policies that we believe minimize our overall credit risk, including an evaluation of potential counterparties’ financial condition (including credit ratings), collateral requirements under certain circumstances, and the use of industry standard master netting agreements, which allow for offsetting counterparty receivable and payable balances for certain transactions. At June 30, 2025, our primary counterparties were retailers, resellers, energy marketers, producers, refiners, and dealers. This concentration of counterparties may impact our overall exposure to credit risk, either positively or negatively, as the counterparties may be similarly affected by changes in economic, regulatory or other conditions. If a counterparty does not perform on a contract, we may not realize amounts that have been recorded in our unaudited condensed consolidated balance sheets and recognized in our net income.

Interest Rate Risk

Long-Term Debt

The ABL Facility is variable-rate debt with interest rates that are generally indexed to the prime rate or SOFR plus an applicable margin (see Note 6 for the current rates on the ABL Facility).

The Term Loan B is variable-rate debt with interest rates that are generally indexed to SOFR plus an applicable margin (see Note 6 for the current rates on the Term Loan B).

Interest Rate Swaps

In March and April 2024, we entered into interest rate swaps totaling $400.0 million to reduce the variability of cash outflows associated with our floating-rate, SOFR-based borrowings, including borrowings on the Term Loan B. Under these arrangements, we pay fixed interest rates of 4.32% and 4.79%, respectively, in exchange for SOFR-based variable interest through April 2026. In September 2024, we entered into the following transaction:

For the $200.0 million interest rate swap entered into in April 2024, we extended the original maturity date of April 20, 2026 to a new maturity date of April 19, 2028; and

Blended the existing swap rate for this extended swap with the then prevailing interest rate swap rate, which lowered the rate from 4.79% to 3.842%.

Preferred Unit Distributions

The current distribution rate for the Class B, Class C and Class D Preferred Units is a floating rate of the three-month CME Term SOFR plus a fixed spread(see Note 8 for the current distribution rates).

Fair Value of Fixed-Rate Notes

The following table provides fair value estimates of our fixed-rate notes at June 30, 2025 (in thousands):

2029 Senior Secured Notes$907,500
2032 Senior Secured Notes$1,281,000

For the 2029 Senior Secured Notes and 2032 Senior Secured Notes, the fair value estimates were developed based on publicly traded quotes and would be classified as Level 2 in the fair value hierarchy.

Note 10—Segments

Our operations are organized into three reportable segments: (i) Water Solutions, (ii) Crude Oil Logistics and (iii) Liquids Logistics. These segments have been identified based on the differing products and services, regulatory environment and the expertise required for these operations. Our Liquids Logistics reportable segment includes operating segments that have been aggregated based on the nature of the products and services provided. Our chief operating decision maker (“CODM”) is our chief executive officer. Adjusted EBITDA is reviewed by the CODM to evaluate performance and make business decisions. We define Adjusted EBITDA for Water Solutions as revenue minus operating and general and administrative expense, which excludes, accretion expense for asset retirement obligations (“Accretion Expense”) and legal and advisory costs associated with acquisitions and dispositions (“Acquisition Expense”), and plus or minus other reconciling items. We define Adjusted EBITDA for Crude Oil Logistics and Liquid Logistics as revenue minus cost of sales, which excludes unrealized gains and losses on derivatives, lower of cost or realizable value adjustments and plus or minus other reconciling segment items. The calculation of Adjusted EBITDA for ourthree reportable segments is presented in the Reportable Segment Information tables below.

See Note 1 for a discussion of the products and services of our reportable segments. The remainder of our business operations is presented as “Corporate and Other” and consists of certain corporate expenses that are not allocated to the reportable segments and the amounts to eliminate intercompany or intersegment transactions. Intercompany or intersegment transactions are recorded based on prices negotiated between the segments. Intrasegment transaction eliminations are recorded within each reportable segment. All of the tables below do not include amounts related to our refined products and biodiesel businesses, as those amounts have been classified as discontinued operations within our unaudited condensed consolidated statements of operations for all periods presented (see Note 1).

Disaggregation of Revenue

The following table summarizes revenues related to our segments for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands)
Revenues:
Water Solutions:
Topic 606 revenues
Disposal service fees$174,635$147,973
Sale of recovered crude oil24,80830,776
Sale of water1,4192,285
Other service revenues403361
Non-Topic 606 revenues1515
Total Water Solutions revenues201,280181,410
Crude Oil Logistics:
Topic 606 revenues
Crude oil sales158,528262,609
Crude oil transportation and other sales7,73015,816
Non-Topic 606 revenues1,3731,790
Total Crude Oil Logistics revenues167,631280,215
Liquids Logistics:
Topic 606 revenues
Butane sales99,64298,030
Propane sales61,48097,358
Other products sales89,76597,197
Service revenues4382,327
Non-Topic 606 revenues1,7602,809
Total Liquids Logistics revenues (1)253,085297,721
Corporate and Other:
Topic 606 revenues
Service revenues164—
Elimination of intersegment sales (2)(4)(112)
Total Corporate and Other revenues160(112)
Total revenues$622,156$759,234

(1) During the three months ended June 30, 2025 and 2024, our Liquids Logistics revenues included $15.0 million and $24.1 million of non-US revenues, respectively.

(2) For the three months ended June 30, 2024, the elimination of intersegment sales, which was included in the Crude Oil Logistics segment in our June 30, 2024 Quarterly Report, is now included in “Corporate and Other.”

Reportable Segment Information

The following tables set forth certain selected financial information for our segments for the periods indicated:

Water · Crude Oil · Liquids · Total · Corporate
Solutions · Logistics · Logistics · Segments · and Other · Consolidated
(in thousands)
Revenues$201,280$167,631$253,085$621,996$160$622,156
Cost of sales (1)1,658148,249243,376393,283(4)393,279
Operating, general and administrative expenses (2)55,6059,7996,84372,24711,78684,033
Other (3)(1,148)—5(1,143)271(872)
Adjusted EBITDA$142,869$9,583$2,871$155,323$(11,351)$143,972
Depreciation and amortization66,585
Interest expense65,545
Gain on disposal or impairment of assets, net(9,199)
Net unrealized gains on derivatives(7,525)
Lower of cost or net realizable value adjustments(2,944)
Gain on early extinguishment of liabilities, net(1,492)
Asset retirement obligation accretion1,260
Adjustments related to unconsolidated entities (4)24
Other (5)1,635
Income from continuing operations before income taxes$30,083
Capital expenditures (6)$18,974$403$1,650$21,027$25$21,052
Total assets (7)$2,730,370$1,071,790$338,743$4,140,903$47,353$4,188,256

(1) Amount excludes net unrealized gains and losses on derivatives and lower of cost or net realizable value adjustments.

(2) Amount excludes Accretion Expense and Acquisition Expense.

(3) Amount includes Adjusted EBITDA related to our unconsolidated entities, interest income and certain other non-operating income and expense items less Adjusted EBITDA related to our noncontrolling interests.

(4) Amount represents the sum of the amount excluded from our equity in earnings of unconsolidated entities, including, depreciation and amortization, interest expense, and gains and losses on disposal or impairment of assets.

(5) Amount includes the net of Adjusted EBITDA related to our noncontrolling interests, unrealized gains and losses on investments and marketable securities and certain other non-operating income and expense items.

(6) Amount includes additions to property, plant and equipment and intangible assets, including the acquisition of assets.

(7) Total assets includes $17.6 million of non-US total assets.

Water · Crude Oil · Liquids · Total · Corporate
Solutions · Logistics · Logistics · Segments · and Other · Consolidated
(in thousands)
Revenues$181,410$280,215$297,721$759,346$(112)$759,234
Cost of sales (1)1,860251,589281,067534,516(112)534,404
Operating, general and administrative expenses (2)53,1749,99310,92074,08711,39285,479
Other (3)(773)22(769)38(731)
Adjusted EBITDA$125,603$18,635$5,736$149,974$(11,354)$138,620
Depreciation and amortization62,164
Interest expense69,739
Gain on disposal or impairment of assets, net(10,666)
Net unrealized losses on derivatives4,912
Lower of cost or net realizable value adjustments(13)
Asset retirement obligation accretion1,003
Adjustments related to unconsolidated entities (4)71
Other (5)(1,394)
Income from continuing operations before income taxes$12,804
Capital expenditures (6)$64,684$1,096$3,556$69,336$8,195$77,531
Total assets (7)$2,812,964$1,354,972$620,148$4,788,084$51,495$4,839,579

(1) Amount excludes net unrealized gains and losses on derivatives and lower of cost or net realizable value adjustments.

(2) Amount excludes Accretion Expense and Acquisition Expense.

(3) Amount includes Adjusted EBITDA related to our unconsolidated entities, interest income and certain other non-operating income and expense items less Adjusted EBITDA related to our noncontrolling interests.

(4) Amount represents the sum of the amount excluded from our equity in earnings of unconsolidated entities, including, depreciation and amortization, interest expense, and gains and losses on disposal or impairment of assets.

(5) Amount includes the net of Adjusted EBITDA related to our noncontrolling interests, unrealized gains and losses on investments and marketable securities and certain other non-operating income and expense items.

(6) Amount includes additions to property, plant and equipment and intangible assets, including the acquisition of assets.

(7) Total assets includes $23.1 million of non-US total assets.

Note 11—Transactions with Affiliates

The following table summarizes our related party transactions for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands)
Sales to entities affiliated with management$164$—
Purchases from equity method investees$—$19

Affiliate balances consist of the following at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Accounts receivable-affiliates
Entities affiliated with management$154$135
Equity method investees—595
Total$154$730
Accounts payable-affiliates
Entities affiliated with management$1$1
Equity method investees—101
Total$1$102

Note 12—Revenue from Contracts with Customers

We recognize revenue for services and products under revenue contracts as our obligations to either perform services or deliver or sell products under the contracts are satisfied. Our revenue contracts in scope under ASC 606 primarily have a single performance obligation and we do not receive material amounts of non-cash consideration. Our costs to obtain or fulfill our revenue contracts were not material as of June 30, 2025.

The majority of our revenue agreements are in scope under ASC 606 and the remainder of our revenue comes from contracts that contain nonmonetary exchanges or leases in the scope of ASC 845 and ASC 842, respectively. See Note 10 for a detail of disaggregated revenue.

Remaining Performance Obligations

Most of our service contracts are such that we have the right to consideration from a customer in an amount that corresponds directly with the value to the customer of our performance completed to date. Therefore, we utilized the practical expedient in ASC 606-10-55-18 under which we recognize revenue in the amount to which we have the right to invoice. Applying this practical expedient, we are not required to disclose the transaction price allocated to remaining performance obligations under these contracts. The following table summarizes the amount and timing of revenue recognition for such contracts at June 30, 2025 (in thousands):

Year Ending March 31,
2026 (nine months)$75,731
202774,988
202861,957
202962,719
203054,456
203140,182
Thereafter21,747
Total$391,780

Contract Assets and Liabilities

The following tables summarize the balances of our contract assets and liabilities at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Accounts receivable from contracts with customers (1)$300,867$294,378
Contract assets (current)$8,151$512
Contract liabilities at March 31, 2025$9,168
Payment received and deferred2,709
Payment recognized in revenue(1,560)
Contract liabilities at June 30, 2025$10,317

(1) Amounts do not include assets classified as either held for sale or discontinued operations within our March 31, 2025 consolidated balance sheet (See Note 16).

Note 13—Leases

Lessee Accounting

Our leasing activity primarily consists of product storage, office space, real estate, railcars, and equipment.

The following table summarizes the components of our lease cost for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands)
Operating lease cost (1)$10,040$10,499
Variable lease cost (1)8,9357,586
Short-term lease cost (1)221623
Finance lease cost
Amortization of right-of-use asset (2)691
Interest on lease obligation (3)473
Total lease cost$19,312$18,712

(1) Included in operating expenses in our unaudited condensed consolidated statements of operations.

(2) Included in depreciation and amortization expense in our unaudited condensed consolidated statements of operations.

(3) Included in interest expense in our unaudited condensed consolidated statements of operations.

Amounts in the table above do not include lease costs related to our refined products and biodiesel businesses, as these amounts have been classified within discontinued operations within our consolidated statements of operations (see Note 16).

The following table summarizes maturities of our lease obligations at June 30, 2025 (in thousands):

Operating · Finance
Year Ending March 31,LeasesLeases (1)
2026 (nine months)$28,845$1,643
202733,4162,178
202830,3332,178
202921,185780
203011,904—
20314,017—
Thereafter17,856—
Total lease payments147,5566,779
Less imputed interest(29,918)(936)
Total lease obligations$117,638$5,843

(1) At June 30, 2025, the short-term finance lease obligation of $1.7 million is included in accrued expenses and other payables and the long-term finance lease obligation of $4.2 million is included in other noncurrent liabilities in our unaudited condensed consolidated balance sheet.

The following table summarizes supplemental cash flow information related to our leases for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands)
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of lease obligations
Operating cash outflows from operating leases$10,022$10,506
Operating cash outflows from finance lease$—$3
Financing cash outflows from finance lease$—$5
Right-of-use assets obtained in exchange for lease obligations
Operating leases$11,894$3,371
Finance lease$5,796$—

Amounts in the table above do not include operating cash outflows from operating leases related to our refined products and biodiesel businesses, as these amounts have been classified within discontinued operations within our unaudited condensed consolidated statements of operations (see Note 16).

Lessor Accounting and Subleases

Our lessor arrangements include storage and railcar contracts. We also, from time to time, sublease certain of our storage capacity and railcars to third-parties. Fixed rental revenue is recognized on a straight-line basis over the lease term. During the three months ended June 30, 2025 and 2024, fixed rental revenue was $3.0 million, including $0.7 million of sublease revenue, and $4.0 million, including $0.4 million of sublease revenue, respectively.

The following table summarizes future minimum lease payments to be received under various noncancelable operating lease agreements at June 30, 2025 (in thousands):

Year Ending March 31,
2026 (nine months)$7,569
20278,657
20285,706
20291,337
20301,063
20311,078
Thereafter727
Total$26,137

Note 14—Allowance for Current Expected Credit Losses

ASU 2016-13 requires that an allowance for expected credit losses be recognized for certain financial assets that reflects the current expected credit loss over the financial asset’s contractual life. The valuation allowance considers the risk of loss, even if remote, and considers past events, current conditions and reasonable and supportable forecasts.

We are exposed to credit losses primarily through the sale of products and services and notes receivable from third-parties. A counterparty’s ability to pay is assessed through a credit process that considers the payment terms, the counterparty’s established credit rating or our assessment of the counterparty’s credit worthiness and other risks. We can require prepayment or collateral to mitigate credit risks.

We group our financial assets into pools of counterparties with similar risk characteristics for the purpose of determining the allowance for expected credit losses. Each reporting period, we assess whether a significant change in the risk of expected credit loss has occurred. Among the quantitative and qualitative factors considered in calculating our allowance for expected credit losses are historical financial data, including write-offs and allowances, current conditions, industry risk and current credit ratings. Financial assets will be written off in whole, or in part, when practical recovery efforts have been exhausted and no reasonable expectation of recovery exists. Subsequent recoveries of amounts previously written off are recorded as an increase to the allowance for expected credit losses. We manage receivable pools using past due balances as a key credit quality indicator.

The following table summarizes changes in our allowance for expected credit losses for the period indicated:

Accounts ReceivableNotes Receivable and Other
(in thousands)
Allowance for expected credit losses at March 31, 2025$3,689$33
Change in provision for expected credit losses22—
Dispositions (see Note 15)31—
Write-offs charged against the provision(2,472)—
Allowance for expected credit losses at June 30, 2025$1,270$33

Amounts in the table above do not include allowance for expected credit losses related to assets classified as either held for sale or discontinued operations within our March 31, 2025 consolidated balance sheet (see Note 16).

Note 15—Other Matters

Sale of Marketable Equity Securities

As of March 31, 2025, we owned 1,468,337 shares of Prairie Operating Co. (“Prairie”), which were sold during the three months ended June 30, 2025 for $6.0 million. We recognized a loss on sale of $0.6 million within other (expense) income, net in our unaudited condensed consolidated statement of operations for the three months ended June 30, 2025. This loss, combined with the $0.8 million gain on sale recognized during the three months ended March 31, 2025, resulted in an overall gain of $0.2 million on the sale of all Prairie shares we owned.

Dispositions

Water Solutions

On April 14, 2025, we sold certain investments in unconsolidated entities, property, plant and equipment and intangible assets to a third-party for total consideration of$40.0 million in cash, plus working capital. As discussed below, we recorded a loss of $8.0 million to write down certain investments in unconsolidated entities and related assets to fair value less cost to sell within loss on disposal or impairment of assets, net in our consolidated statement of operations for the year ended March 31, 2025. We also recorded a loss of $1.2 million on the sale within gain on disposal or impairment of assets, netin our unaudited condensed consolidated statement of operations for thethree months ended June 30, 2025. We classified the assets and liabilities as held for sale as of March 31, 2025 (see Note 16).

Liquids Logistics

Wholesale Propane Disposition and Sale of Refined Products Business

On April 30, 2025, we completed the Wholesale Propane Disposition and the sale of our refined products business for total consideration of approximately $154.9 million in cash, subject to changes from finalizing the working capital balances. We recorded a gain on each transaction totaling a combined $56.6 million, of which $18.2 million is recorded within gain on disposal or impairment of assets, netin our unaudited condensed consolidated statement of operations for thethree months ended June 30, 2025 and $38.4 million is recorded within discontinued operations (see Note 16).

Crude Oil Logistics

As of March 31, 2025, we entered into definitive agreements with third-parties to sell 135 railcars, which have been classified as held for sale (see Note 16). During the three months ended June 30, 2025, we sold 104 of these railcars for total consideration of $5.0 million in cash and recognized a gain of $1.6 million within gain on disposal or impairment of assets, net in our unaudited condensed consolidated statement of operations. As of June 30, 2025, we own the remaining 31 railcars which have been classified as held for sale (see Note 16).

From July 1, 2025 to August 7, 2025, we sold 24 of the 31 railcars for total consideration of $1.1 million in cash and expect to record a gain of $0.4 million.

In a separate transaction, on May 16, 2025, we sold 68 railcars to a third-party for total consideration of $2.1 million in cash and we recorded a gain of $0.1 million within gain on disposal or impairment of assets, net in our unaudited condensed consolidated statement of operations for the three months ended June 30, 2025.

Note 16—Assets and Liabilities Held for Sale and Discontinued Operations

As discussed in Note 1, at March 31, 2025, we met the criteria for classifying the assets and liabilities of our refined products business and biodiesel business as either held for sale or discontinued operations and the operations of these businesses as discontinued. Also, as discussed in Note 1 and Note 15, at March 31, 2025, we met the criteria for classifying a portion of our Liquids Logistics segment, certain railcars and certain investments in unconsolidated entities and related assets as held for sale. Upon classification as held for sale, we recorded a loss of $8.0 million to write down certain investments in unconsolidated entities and related assets to fair value less cost to sell within loss on disposal or impairment of assets, net in our consolidated statement of operations for the year ended March 31, 2025, and a valuation allowance included in assets held for sale in our March 31, 2025 consolidated balance sheet.

The following tables summarize the major classes of assets and liabilities classified as held for sale by segment at the dates indicated:

Crude Oil Logistics
(in thousands)
Assets Held for Sale
Property, plant and equipment, net$310
Total assets held for sale$310
Water SolutionsCrude Oil LogisticsLiquids LogisticsTotal
(in thousands)
Assets Held for Sale
Cash and cash equivalents$—$—$114$114
Accounts receivable, net——21,20421,204
Inventories——20,71520,715
Prepaid expenses and other current assets——5,0985,098
Property, plant and equipment, net4121,35051,34953,111
Goodwill——17,05117,051
Intangible assets, net29,557—9,71839,275
Investments in unconsolidated entities18,221—5118,272
Operating lease right-of-use assets——3,9623,962
Other noncurrent assets—1,2373,1424,379
Valuation allowance on assets held for sale(7,974)——(7,974)
Total assets held for sale$40,216$2,587$132,404$175,207
Liabilities Held for Sale
Accounts payable$—$—$32,072$32,072
Accrued expenses and other payables——4,6504,650
Advance payments received from customers——259259
Operating lease obligations-current——1,7051,705
Operating lease obligations-noncurrent——2,2332,233
Other noncurrent liabilities94—1,0901,184
Total liabilities held for sale$94$—$42,009$42,103

The following table summarizes the major classes of assets and liabilities classified as discontinued operations in our Liquids Logistics segment at the dates indicated:

June 30, 2025March 31, 2025
(in thousands)
Assets of Discontinued Operations
Accounts receivable, net$120$67,350
Prepaid expenses and other current assets16882
Total assets of discontinued operations$288$67,432
Liabilities of Discontinued Operations
Accounts payable$578$48,454
Accrued expenses and other payables664,295
Total liabilities of discontinued operations$644$52,749

The following table summarizes the results of operations from discontinued operations related to our refined products and biodiesel businesses for the periods indicated:

Three Months Ended June 30,
20252024
(in thousands)
Revenues$148,086$628,025
Cost of sales146,597633,903
Operating expenses4621,145
General and administrative expenses1650
Depreciation and amortization—55
Gain on disposal or impairment of assets, net(38,373)—
Operating income (loss) from discontinued operations39,384(7,128)
Interest expense(5)—
Other income, net—3
Income (loss) from discontinued operations before taxes39,379(7,125)
Income tax expense—(3)
Income (loss) from discontinued operations, net of tax$39,379$(7,128)

Note 17—Subsequent Events

New Tax Legislation

On July 4, 2025, the One Big Beautiful Bill Act (the “Act”) was signed into law by the President of the United States. The Act makes permanent many provisions of the expiring Tax Cuts and Jobs Act of 2017, and enacts new tax laws effective primarily in 2025 or 2026. The new legislation permanently reinstates 100% bonus depreciation for qualifying property acquired after January 19, 2025, and permanently extends the 20% deduction for qualified business income. The new legislation also makes permanent the modified calculation of adjusted taxable income that corresponds with earnings before interest, taxes depreciation, and amortization (EBITDA) for the purpose of calculating the deduction limits for net business interest expense. This change applies to taxable years beginning after December 31, 2024. We have reviewed the provisions of the Act and believe there will be an immaterial impact to our financial statements.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.