2021 Q4 Form 10-Q Financial Statement
#000169442621000184 Filed on November 05, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
Revenue | $3.108B | $2.957B | $2.063B |
YoY Change | 65.13% | 43.32% | -11.63% |
Cost Of Revenue | $2.868B | $2.826B | $2.051B |
YoY Change | 61.42% | 37.81% | -4.59% |
Gross Profit | $239.8M | $130.1M | $11.90M |
YoY Change | 127.73% | 993.28% | -93.56% |
Gross Profit Margin | 7.72% | 4.4% | 0.58% |
Selling, General & Admin | $65.00M | $58.70M | $57.00M |
YoY Change | 1.72% | 2.98% | -13.11% |
% of Gross Profit | 27.11% | 45.12% | 478.99% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $69.00M | $60.80M | $65.20M |
YoY Change | -23.5% | -6.75% | 30.92% |
% of Gross Profit | 28.77% | 46.73% | 547.9% |
Operating Expenses | $250.5M | $58.70M | $57.00M |
YoY Change | -14.62% | 2.98% | -59.77% |
Operating Profit | -$10.70M | $45.80M | -$75.20M |
YoY Change | -96.59% | -160.9% | -186.04% |
Interest Expense | -$32.90M | $37.70M | $31.90M |
YoY Change | 13.06% | 18.18% | -5.9% |
% of Operating Profit | 82.31% | ||
Other Income/Expense, Net | -$200.0K | -$12.80M | -$17.30M |
YoY Change | -300.0% | -26.01% | 23.57% |
Pretax Income | -$43.80M | $33.00M | -$92.50M |
YoY Change | -87.23% | -135.68% | -226.02% |
Income Tax | -$10.20M | $6.100M | -$15.60M |
% Of Pretax Income | 18.48% | ||
Net Earnings | -$41.90M | $18.10M | -$88.10M |
YoY Change | -85.71% | -120.54% | -271.73% |
Net Earnings / Revenue | -1.35% | 0.61% | -4.27% |
Basic Earnings Per Share | -$0.18 | $0.24 | -$1.20 |
Diluted Earnings Per Share | -$565.1K | $0.24 | -$1.20 |
COMMON SHARES | |||
Basic Shares Outstanding | 74.12M shares | 74.07M shares | 73.67M shares |
Diluted Shares Outstanding | 74.49M shares | 73.67M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $856.5M | $830.6M | $807.9M |
YoY Change | 8.76% | 2.81% | -19.72% |
Cash & Equivalents | $856.5M | $830.6M | $807.9M |
Short-Term Investments | |||
Other Short-Term Assets | $126.0M | $80.30M | $515.9M |
YoY Change | -50.86% | -84.43% | 348.22% |
Inventory | $1.261B | $1.093B | $672.0M |
Prepaid Expenses | $44.90M | $19.20M | $19.20M |
Receivables | $776.6M | $1.008B | $518.7M |
Other Receivables | $3.600M | $4.500M | $181.1M |
Total Short-Term Assets | $3.020B | $3.012B | $2.515B |
YoY Change | 31.32% | 19.79% | -12.22% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.307B | $2.316B | $2.424B |
YoY Change | -2.53% | -4.44% | 2.48% |
Goodwill | $729.7M | $729.7M | $855.7M |
YoY Change | 0.0% | -14.72% | -0.11% |
Intangibles | $102.7M | $104.4M | $109.0M |
YoY Change | -4.73% | -4.22% | 17.33% |
Long-Term Investments | $344.1M | $354.4M | $373.1M |
YoY Change | -5.36% | -5.01% | 3.58% |
Other Assets | $100.5M | $80.50M | $68.50M |
YoY Change | 19.22% | 17.52% | 3.16% |
Total Long-Term Assets | $3.793B | $3.755B | $4.011B |
YoY Change | -1.09% | -6.37% | 2.08% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.020B | $3.012B | $2.515B |
Total Long-Term Assets | $3.793B | $3.755B | $4.011B |
Total Assets | $6.813B | $6.767B | $6.525B |
YoY Change | 11.06% | 3.71% | -3.95% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.695B | $1.685B | $973.1M |
YoY Change | 48.19% | 73.12% | -28.68% |
Accrued Expenses | $98.30M | $109.7M | $84.90M |
YoY Change | 22.26% | 29.21% | -83.58% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $92.20M | $63.40M | $33.40M |
YoY Change | 176.05% | 89.82% | -48.22% |
Total Short-Term Liabilities | $3.127B | $2.780B | $1.814B |
YoY Change | 64.29% | 53.24% | -18.53% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.126B | $2.159B | $2.441B |
YoY Change | -8.17% | -11.55% | 26.1% |
Other Long-Term Liabilities | $31.80M | $44.70M | $37.40M |
YoY Change | -5.64% | 19.52% | -2.86% |
Total Long-Term Liabilities | $2.672B | $3.009B | $3.291B |
YoY Change | -13.97% | -8.55% | 21.73% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.127B | $2.780B | $1.814B |
Total Long-Term Liabilities | $2.672B | $3.009B | $3.291B |
Total Liabilities | $5.799B | $5.789B | $5.105B |
YoY Change | 15.76% | 13.41% | 3.55% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $384.7M | $360.1M | $815.3M |
YoY Change | -26.3% | -55.83% | -31.79% |
Common Stock | $1.207B | $1.200B | $1.181B |
YoY Change | 1.8% | 1.62% | 2.96% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | 17.58M shares | 17.58M shares | 17.58M shares |
Shareholders Equity | $894.2M | $858.7M | $1.302B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.813B | $6.767B | $6.525B |
YoY Change | 11.06% | 3.71% | -3.95% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$41.90M | $18.10M | -$88.10M |
YoY Change | -85.71% | -120.54% | -271.73% |
Depreciation, Depletion And Amortization | $69.00M | $60.80M | $65.20M |
YoY Change | -23.5% | -6.75% | 30.92% |
Cash From Operating Activities | $161.2M | $75.30M | -$76.70M |
YoY Change | 37.9% | -198.17% | -136.01% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$59.30M | -$30.50M | -$6.800M |
YoY Change | 112.54% | 348.53% | -93.62% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $24.10M | $6.000M | -$300.0K |
YoY Change | -6125.0% | -2100.0% | -99.59% |
Cash From Investing Activities | -$35.20M | -$24.50M | -$7.100M |
YoY Change | 24.38% | 245.07% | -96.06% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -100.1M | -53.20M | 42.70M |
YoY Change | -8.17% | -224.59% | 93.21% |
NET CHANGE | |||
Cash From Operating Activities | 161.2M | 75.30M | -76.70M |
Cash From Investing Activities | -35.20M | -24.50M | -7.100M |
Cash From Financing Activities | -100.1M | -53.20M | 42.70M |
Net Change In Cash | 25.90M | -2.400M | -41.10M |
YoY Change | -226.96% | -94.16% | -174.73% |
FREE CASH FLOW | |||
Cash From Operating Activities | $161.2M | $75.30M | -$76.70M |
Capital Expenditures | -$59.30M | -$30.50M | -$6.800M |
Free Cash Flow | $220.5M | $105.8M | -$69.90M |
YoY Change | 52.28% | -251.36% | -121.87% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001694426 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2021 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
us-gaap |
Accounting Standards Update Extensible List
AccountingStandardsUpdateExtensibleList
|
us-gaap:AccountingStandardsUpdate201613Member | ||
CY2021Q3 | us-gaap |
Lessee Operating Lease Renewal Term
LesseeOperatingLeaseRenewalTerm
|
P1Y | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2021-09-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
001-38142 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
DELEK US HOLDINGS, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
35-2581557 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
7102 Commerce Way | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Brentwood | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
TN | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
37027 | ||
dei |
City Area Code
CityAreaCode
|
615 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
771-6701 | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
false | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
dei |
Security12b Title
Security12bTitle
|
Common Stock, par value $0.01 | ||
dei |
Trading Symbol
TradingSymbol
|
DK | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NYSE | ||
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
74124937 | shares |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
830600000 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
787500000 | USD |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1008100000 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
527900000 | USD |
CY2021Q3 | us-gaap |
Inventory Net
InventoryNet
|
1093000000 | USD |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
727700000 | USD |
CY2021Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
80300000 | USD |
CY2020Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
256400000 | USD |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
3012000000 | USD |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2299500000 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
3598300000 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
3519500000 | USD |
CY2021Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1282000000 | USD |
CY2020Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1152300000 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2316300000 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2367200000 | USD |
CY2021Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
169600000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
182000000.0 | USD |
CY2021Q3 | us-gaap |
Goodwill
Goodwill
|
729700000 | USD |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
729700000 | USD |
CY2021Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
104400000 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
107800000 | USD |
CY2021Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
354400000 | USD |
CY2020Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
363600000 | USD |
CY2021Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
80500000 | USD |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
84300000 | USD |
CY2021Q3 | us-gaap |
Assets
Assets
|
6766900000 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
6134100000 | USD |
CY2021Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1684600000 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1144000000 | USD |
CY2021Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
63400000 | USD |
CY2020Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
33400000 | USD |
CY2021Q3 | dk |
Obligation Under Supply And Off Take Agreement
ObligationUnderSupplyAndOffTakeAgreement
|
148700000 | USD |
CY2020Q4 | dk |
Obligation Under Supply And Off Take Agreement
ObligationUnderSupplyAndOffTakeAgreement
|
129200000 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
43300000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
50200000 | USD |
CY2021Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
840000000.0 | USD |
CY2020Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
546400000 | USD |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2780000000 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1903200000 | USD |
CY2021Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2158800000 | USD |
CY2020Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2315000000 | USD |
CY2021Q3 | dk |
Obligation Under Supply And Offtake Agreements Noncurrent
ObligationUnderSupplyAndOfftakeAgreementsNoncurrent
|
329800000 | USD |
CY2020Q4 | dk |
Obligation Under Supply And Offtake Agreements Noncurrent
ObligationUnderSupplyAndOfftakeAgreementsNoncurrent
|
224900000 | USD |
CY2021Q3 | us-gaap |
Accrued Environmental Loss Contingencies Noncurrent
AccruedEnvironmentalLossContingenciesNoncurrent
|
109300000 | USD |
CY2020Q4 | us-gaap |
Accrued Environmental Loss Contingencies Noncurrent
AccruedEnvironmentalLossContingenciesNoncurrent
|
107400000 | USD |
CY2021Q3 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
38200000 | USD |
CY2020Q4 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
37500000 | USD |
CY2021Q3 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
203500000 | USD |
CY2020Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
255500000 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
125000000.0 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
131800000 | USD |
CY2021Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
44700000 | USD |
CY2020Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
33700000 | USD |
CY2021Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
3009300000 | USD |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
3105800000 | USD |
CY2021Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2020Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2020Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2020Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2020Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2020Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2020Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2020Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
110000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
110000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
91700464 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
91356868 | shares |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
900000 | USD |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
900000 | USD |
CY2021Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
1199200000 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
1185100000 | USD |
CY2021Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-7400000 | USD |
CY2020Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-7200000 | USD |
CY2020Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
17575527 | shares |
CY2021Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
17575527 | shares |
CY2021Q3 | us-gaap |
Treasury Stock Common Value
TreasuryStockCommonValue
|
694100000 | USD |
CY2020Q4 | us-gaap |
Treasury Stock Common Value
TreasuryStockCommonValue
|
694100000 | USD |
CY2021Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
360100000 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
522000000.0 | USD |
CY2021Q3 | us-gaap |
Minority Interest
MinorityInterest
|
118900000 | USD |
CY2020Q4 | us-gaap |
Minority Interest
MinorityInterest
|
118400000 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
977600000 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1125100000 | USD |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6766900000 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6134100000 | USD |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
2956500000 | USD |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
2062900000 | USD |
us-gaap |
Revenues
Revenues
|
7540200000 | USD | |
us-gaap |
Revenues
Revenues
|
5419600000 | USD | |
CY2021Q3 | us-gaap |
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
2670100000 | USD |
CY2020Q3 | us-gaap |
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
1875900000 | USD |
us-gaap |
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
6871400000 | USD | |
us-gaap |
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
|
5064300000 | USD | |
CY2021Q3 | dk |
Operating Expenses Including In Costof Sales
OperatingExpensesIncludingInCostofSales
|
100700000 | USD |
CY2020Q3 | dk |
Operating Expenses Including In Costof Sales
OperatingExpensesIncludingInCostofSales
|
115700000 | USD |
dk |
Operating Expenses Including In Costof Sales
OperatingExpensesIncludingInCostofSales
|
358300000 | USD | |
dk |
Operating Expenses Including In Costof Sales
OperatingExpensesIncludingInCostofSales
|
348300000 | USD | |
CY2021Q3 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
55600000 | USD |
CY2020Q3 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
59400000 | USD |
us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
178400000 | USD | |
us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
160000000.0 | USD | |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2826400000 | USD |
CY2020Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2051000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
7408100000 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
5572600000 | USD | |
CY2021Q3 | dk |
Operating Expenses Excluded From Cost Of Sales
OperatingExpensesExcludedFromCostOfSales
|
22100000 | USD |
CY2020Q3 | dk |
Operating Expenses Excluded From Cost Of Sales
OperatingExpensesExcludedFromCostOfSales
|
24000000.0 | USD |
dk |
Operating Expenses Excluded From Cost Of Sales
OperatingExpensesExcludedFromCostOfSales
|
74900000 | USD | |
dk |
Operating Expenses Excluded From Cost Of Sales
OperatingExpensesExcludedFromCostOfSales
|
73700000 | USD | |
CY2021Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
58700000 | USD |
CY2020Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
57000000.0 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
164400000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
184400000 | USD | |
CY2021Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
5200000 | USD |
CY2020Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
5800000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
17200000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
17400000 | USD | |
CY2021Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
1700000 | USD |
CY2020Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-300000 | USD |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
4700000 | USD | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
14600000 | USD | |
CY2021Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2910700000 | USD |
CY2020Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2138100000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
7659900000 | USD | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
5833500000 | USD | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
45800000 | USD |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-75200000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-119700000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-413900000 | USD | |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
37700000 | USD |
CY2020Q3 | us-gaap |
Interest Expense
InterestExpense
|
31900000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
100500000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
98000000.0 | USD | |
CY2021Q3 | us-gaap |
Interest Income Other
InterestIncomeOther
|
200000 | USD |
CY2020Q3 | us-gaap |
Interest Income Other
InterestIncomeOther
|
900000 | USD |
us-gaap |
Interest Income Other
InterestIncomeOther
|
500000 | USD | |
us-gaap |
Interest Income Other
InterestIncomeOther
|
3100000 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
2900000 | USD |
CY2020Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
12800000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
14500000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
28600000 | USD | |
CY2021Q3 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
0 | USD |
CY2020Q3 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
-100000 | USD |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
0 | USD | |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
56800000 | USD | |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
21800000 | USD |
CY2020Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000000.0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
16000000.0 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3400000 | USD | |
CY2021Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-12800000 | USD |
CY2020Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-17300000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-69500000 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6100000 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
33000000.0 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-92500000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-189200000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-420000000.0 | USD | |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6100000 | USD |
CY2020Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-15600000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-52300000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-134600000 | USD | |
CY2021Q3 | us-gaap |
Profit Loss
ProfitLoss
|
26900000 | USD |
CY2020Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-76900000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-136900000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
-285400000 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
8800000 | USD |
CY2020Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
11200000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
24700000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
29400000 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
18100000 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-88100000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-161600000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-314800000 | USD | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.24 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.20 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.19 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-4.28 | ||
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.24 | |
CY2020Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.20 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-2.19 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-4.28 | ||
CY2021Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0 | |
CY2020Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.31 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.93 | ||
CY2021Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
952400000 | USD |
CY2021Q3 | us-gaap |
Profit Loss
ProfitLoss
|
26900000 | USD |
CY2021Q3 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
8200000 | USD |
CY2021Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
6900000 | USD |
CY2021Q3 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
400000 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
0 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
977600000 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1559300000 | USD |
CY2020Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-76900000 | USD |
CY2020Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.31 | |
CY2020Q3 | us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
23000000.0 | USD |
CY2020Q3 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
8200000 | USD |
CY2020Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
6700000 | USD |
CY2020Q3 | us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
23100000 | USD |
CY2020Q3 | dk |
Adjustment To Additional Paid In Capital Impact From Idr Simplification Transaction
AdjustmentToAdditionalPaidInCapitalImpactFromIdrSimplificationTransaction
|
-13600000 | USD |
CY2020Q3 | us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
400000 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1420300000 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1125100000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-136900000 | USD | |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
24100000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
17400000 | USD | |
us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
3400000 | USD | |
us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
300000 | USD | |
CY2021Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
977600000 | USD |
CY2019Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1835300000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-285400000 | USD | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.93 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
69000000.0 | USD | |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
25000000.0 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
17700000 | USD | |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
1900000 | USD | |
us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
28900000 | USD | |
dk |
Adjustment To Additional Paid In Capital Impact From Idr Simplification Transaction
AdjustmentToAdditionalPaidInCapitalImpactFromIdrSimplificationTransaction
|
-13600000 | USD | |
us-gaap |
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
|
2300000 | USD | |
us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
-100000 | USD | |
CY2020Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1420300000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-136900000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
-285400000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
195600000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
177400000 | USD | |
dk |
Non Cash Lease Expense Income
NonCashLeaseExpenseIncome
|
40800000 | USD | |
dk |
Non Cash Lease Expense Income
NonCashLeaseExpenseIncome
|
34000000.0 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-50300000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
32900000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
14500000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
28600000 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
19000000.0 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
21600000 | USD | |
dk |
Net Realizable Market Adjustment
NetRealizableMarketAdjustment
|
29900000 | USD | |
dk |
Net Realizable Market Adjustment
NetRealizableMarketAdjustment
|
-65600000 | USD | |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
0 | USD | |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
56800000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
22200000 | USD | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
28200000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
473600000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-268900000 | USD | |
us-gaap |
Increase Decrease In Inventories And Other Operating Assets
IncreaseDecreaseInInventoriesAndOtherOperatingAssets
|
186000000.0 | USD | |
us-gaap |
Increase Decrease In Inventories And Other Operating Assets
IncreaseDecreaseInInventoriesAndOtherOperatingAssets
|
42100000 | USD | |
dk |
Increase Decreasein Market Valueof Derivatives
IncreaseDecreaseinMarketValueofDerivatives
|
-22400000 | USD | |
dk |
Increase Decreasein Market Valueof Derivatives
IncreaseDecreaseinMarketValueofDerivatives
|
500000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
662200000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-464900000 | USD | |
dk |
Obligation Under Supply And Offtake Agreement Increase Decrease
ObligationUnderSupplyAndOfftakeAgreementIncreaseDecrease
|
130800000 | USD | |
dk |
Obligation Under Supply And Offtake Agreement Increase Decrease
ObligationUnderSupplyAndOfftakeAgreementIncreaseDecrease
|
-154100000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
-8400000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
-4000000.0 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
210200000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-399800000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
1600000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
30800000 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
6300000 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
72000000.0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
163100000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
241700000 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
800000 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
2600000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
11600000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
200000 | USD | |
us-gaap |
Proceeds From Sale Of Oil And Gas Property And Equipment
ProceedsFromSaleOfOilAndGasPropertyAndEquipment
|
0 | USD | |
us-gaap |
Proceeds From Sale Of Oil And Gas Property And Equipment
ProceedsFromSaleOfOilAndGasPropertyAndEquipment
|
39900000 | USD | |
us-gaap |
Proceeds From Insurance Settlement Investing Activities
ProceedsFromInsuranceSettlementInvestingActivities
|
4400000 | USD | |
us-gaap |
Proceeds From Insurance Settlement Investing Activities
ProceedsFromInsuranceSettlementInvestingActivities
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-143200000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-163000000.0 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
1232800000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
1798100000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
1718500000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
1545800000 | USD | |
us-gaap |
Proceeds From Other Debt
ProceedsFromOtherDebt
|
400000000.0 | USD | |
us-gaap |
Proceeds From Other Debt
ProceedsFromOtherDebt
|
185000000.0 | USD | |
us-gaap |
Repayments Of Other Long Term Debt
RepaymentsOfOtherLongTermDebt
|
40100000 | USD | |
us-gaap |
Repayments Of Other Long Term Debt
RepaymentsOfOtherLongTermDebt
|
34600000 | USD | |
dk |
Proceedsfrom Product Financing Agreements
ProceedsfromProductFinancingAgreements
|
667800000 | USD | |
dk |
Proceedsfrom Product Financing Agreements
ProceedsfromProductFinancingAgreements
|
222000000.0 | USD | |
dk |
Repaymentsof Product Financing Agreements
RepaymentsofProductFinancingAgreements
|
532200000 | USD | |
dk |
Repaymentsof Product Financing Agreements
RepaymentsofProductFinancingAgreements
|
79400000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
3400000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
2300000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
1900000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
0 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
28900000 | USD | |
dk |
Distributions To Non Controlling Interest
DistributionsToNonControllingInterest
|
24100000 | USD | |
dk |
Distributions To Non Controlling Interest
DistributionsToNonControllingInterest
|
25000000.0 | USD | |
dk |
Idr Simplification Transaction Cost
IDRSimplificationTransactionCost
|
0 | USD | |
dk |
Idr Simplification Transaction Cost
IDRSimplificationTransactionCost
|
2100000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
0 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
69000000.0 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
6200000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
700000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-23900000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
415400000 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
43100000 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-147400000 | USD | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
787500000 | USD |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
955300000 | USD |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
830600000 | USD |
CY2020Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
807900000 | USD |
us-gaap |
Interest Paid Capitalized
InterestPaidCapitalized
|
400000 | USD | |
us-gaap |
Interest Paid Capitalized
InterestPaidCapitalized
|
200000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
79100000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
91100000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
4100000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
3300000 | USD | |
dk |
Increasedecreaseinaccruedcapitalexpenditures
Increasedecreaseinaccruedcapitalexpenditures
|
-1500000 | USD | |
dk |
Increasedecreaseinaccruedcapitalexpenditures
Increasedecreaseinaccruedcapitalexpenditures
|
-33900000 | USD | |
dk |
Right Of Use Asset Obtained In Exchange For Operating And Finance Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingAndFinanceLeaseLiability
|
44000000.0 | USD | |
dk |
Right Of Use Asset Obtained In Exchange For Operating And Finance Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingAndFinanceLeaseLiability
|
30700000 | USD | |
CY2021Q3 | us-gaap |
Profit Loss
ProfitLoss
|
26900000 | USD |
CY2020Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-76900000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-136900000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
-285400000 | USD | |
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax
|
0 | USD |
CY2020Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax
|
-600000 | USD |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax
|
-200000 | USD | |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax
|
-300000 | USD | |
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax
|
0 | USD |
CY2020Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax
|
-100000 | USD |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax
|
0 | USD | |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax
|
-100000 | USD | |
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax
|
0 | USD |
CY2020Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax
|
-500000 | USD |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax
|
-200000 | USD | |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss After Reclassification And Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax
|
-200000 | USD | |
CY2021Q3 | dk |
Other Comprehensive Incomes Other Income Loss Netof Tax
OtherComprehensiveIncomesOtherIncomeLossNetofTax
|
0 | USD |
CY2020Q3 | dk |
Other Comprehensive Incomes Other Income Loss Netof Tax
OtherComprehensiveIncomesOtherIncomeLossNetofTax
|
0 | USD |
dk |
Other Comprehensive Incomes Other Income Loss Netof Tax
OtherComprehensiveIncomesOtherIncomeLossNetofTax
|
0 | USD | |
dk |
Other Comprehensive Incomes Other Income Loss Netof Tax
OtherComprehensiveIncomesOtherIncomeLossNetofTax
|
100000 | USD | |
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
0 | USD |
CY2020Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-500000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-200000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-100000 | USD | |
CY2021Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
26900000 | USD |
CY2020Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-77400000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-137100000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-285500000 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
8800000 | USD |
CY2020Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
11200000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
24700000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
29400000 | USD | |
CY2021Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
18100000 | USD |
CY2020Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-88600000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-161800000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-314900000 | USD | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
Certain prior period amounts have been reclassified in order to conform to the current period presentation. | ||
CY2020Q2 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
56800000 | USD |
CY2020Q2 | dk |
Rights To Acquire Subsidiary Consideration
RightsToAcquireSubsidiaryConsideration
|
13300000 | USD |
CY2021Q3 | us-gaap |
Number Of Stores
NumberOfStores
|
250 | store |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
2956500000 | USD |
CY2021Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
122800000 | USD |
CY2021Q3 | dk |
Segment Contribution Margin
SegmentContributionMargin
|
163600000 | USD |
CY2021Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
60800000 | USD |
CY2021Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
58700000 | USD |
CY2021Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
1700000 | USD |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
45800000 | USD |
CY2021Q3 | dk |
Capital Expenditures
CapitalExpenditures
|
28900000 | USD |
CY2020Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
2062900000 | USD |
CY2020Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
139700000 | USD |
CY2020Q3 | dk |
Segment Contribution Margin
SegmentContributionMargin
|
47300000 | USD |
CY2020Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
65200000 | USD |
CY2020Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
57000000.0 | USD |
CY2020Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-300000 | USD |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-75200000 | USD |
CY2020Q3 | dk |
Capital Expenditures
CapitalExpenditures
|
4700000 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
7540200000 | USD | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
433200000 | USD | |
dk |
Segment Contribution Margin
SegmentContributionMargin
|
235600000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
195600000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
164400000 | USD | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
4700000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-119700000 | USD | |
dk |
Capital Expenditures
CapitalExpenditures
|
161600000 | USD | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
5419600000 | USD | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
422000000.0 | USD | |
dk |
Segment Contribution Margin
SegmentContributionMargin
|
-66700000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
177400000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
184400000 | USD | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
14600000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-413900000 | USD | |
dk |
Capital Expenditures
CapitalExpenditures
|
208000000.0 | USD | |
CY2021Q3 | us-gaap |
Assets
Assets
|
6766900000 | USD |
CY2021Q3 | dk |
Total Assets Excluding Intersegement
TotalAssetsExcludingIntersegement
|
6766900000 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
3598300000 | USD |
CY2021Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1282000000 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2316300000 | USD |
CY2021Q3 | us-gaap |
Depreciation
Depreciation
|
58900000 | USD |
us-gaap |
Depreciation
Depreciation
|
190000000.0 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
26900000 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-76900000 | USD |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-136900000 | USD | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-285400000 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
8800000 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
11200000 | USD |
us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
24700000 | USD | |
us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
29400000 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
18100000 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-88100000 | USD |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-161600000 | USD | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-314800000 | USD | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
74074446 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
73669310 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
73930925 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
73551970 | shares | |
CY2021Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
417730 | shares |
CY2020Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
74492176 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
73669310 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
73930925 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
73551970 | shares | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.24 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.20 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.19 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-4.28 | ||
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.24 | |
CY2020Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.20 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-2.19 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-4.28 | ||
CY2020Q3 | dk |
Deferred Income Tax Idr Transaction
DeferredIncomeTaxIDRTransaction
|
11500000 | USD |
CY2020Q3 | dk |
Idr Simplification Transaction Cost
IDRSimplificationTransactionCost
|
2100000 | USD |
CY2021Q3 | us-gaap |
Inventory Net
InventoryNet
|
1093000000 | USD |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
727700000 | USD |
CY2021Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
1100000 | USD |
CY2020Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
31100000 | USD |
CY2021Q3 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
21500000 | USD |
CY2020Q4 | dk |
Supply And Offtake Obligation Paydown
SupplyAndOfftakeObligationPaydown
|
20800000 | USD |
CY2020Q4 | dk |
Supply And Offtake Obligation Paydown
SupplyAndOfftakeObligationPaydown
|
20800000 | USD |
CY2020Q4 | dk |
Supply And Offtake Obligation Deferred Fees Refunded
SupplyAndOfftakeObligationDeferredFeesRefunded
|
10000000 | USD |
CY2021Q2 | dk |
Proceeds From Supply And Offtake Obligation
ProceedsFromSupplyAndOfftakeObligation
|
15200000 | USD |
CY2021Q3 | dk |
Supply And Offtake Obligation Liabilities
SupplyAndOfftakeObligationLiabilities
|
38600000 | USD |
CY2021Q3 | dk |
Supply And Offtake Obligation Liabilities
SupplyAndOfftakeObligationLiabilities
|
38600000 | USD |
CY2021Q3 | dk |
Supplyand Offtake Payable
SupplyandOfftakePayable
|
148700000 | USD |
CY2021Q3 | dk |
Liability For Consigned Inventory
LiabilityForConsignedInventory
|
478500000 | USD |
CY2021Q3 | dk |
Liability For Consigned Inventory Current
LiabilityForConsignedInventoryCurrent
|
148700000 | USD |
CY2021Q3 | dk |
Liability For Consigned Inventory Noncurrent
LiabilityForConsignedInventoryNoncurrent
|
329800000 | USD |
CY2021Q3 | dk |
Purchase Settlement Receivable Payable
PurchaseSettlementReceivablePayable
|
12400000 | USD |
CY2020Q4 | dk |
Supplyand Offtake Payable
SupplyandOfftakePayable
|
122800000 | USD |
CY2020Q4 | dk |
Liability For Consigned Inventory
LiabilityForConsignedInventory
|
347700000 | USD |
CY2020Q4 | dk |
Liability For Consigned Inventory Current
LiabilityForConsignedInventoryCurrent
|
122800000 | USD |
CY2020Q4 | dk |
Liability For Consigned Inventory Noncurrent
LiabilityForConsignedInventoryNoncurrent
|
224900000 | USD |
CY2020Q4 | dk |
Purchase Settlement Receivable Payable
PurchaseSettlementReceivablePayable
|
-13600000 | USD |
dk |
Gain Loss On Financing Interest Expense
GainLossOnFinancingInterestExpense
|
-3900000 | USD | |
dk |
Gain Loss On Financing Interest Expense
GainLossOnFinancingInterestExpense
|
0 | USD | |
CY2021Q3 | dk |
Gain Loss On Financing Interest Expense
GainLossOnFinancingInterestExpense
|
0 | USD |
CY2021Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
2222200000 | USD |
CY2020Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
2348400000 | USD |
CY2021Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
63400000 | USD |
CY2020Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
33400000 | USD |
CY2021Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2158800000 | USD |
CY2020Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2315000000 | USD |
CY2020Q3 | dk |
Debt Instrument Debt Covenant Reduction In Total Funded Debt
DebtInstrumentDebtCovenantReductionInTotalFundedDebt
|
20000000 | USD |
CY2021Q3 | dk |
Numberof Notes Payable
NumberofNotesPayable
|
4 | note_payable |
CY2021Q3 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
451900000 | USD |
CY2021Q3 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
447300000 | USD |
CY2020Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
1431300000 | USD |
CY2020Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
1409500000 | USD |
CY2021Q3 | dk |
Derivative Asset Counterparty Nettingand Cash Collateral
DerivativeAssetCounterpartyNettingandCashCollateral
|
406900000 | USD |
CY2021Q3 | dk |
Derivative Liability Counterparty Nettingand Cash Collateral
DerivativeLiabilityCounterpartyNettingandCashCollateral
|
416300000 | USD |
CY2020Q4 | dk |
Derivative Asset Counterparty Nettingand Cash Collateral
DerivativeAssetCounterpartyNettingandCashCollateral
|
1358300000 | USD |
CY2020Q4 | dk |
Derivative Liability Counterparty Nettingand Cash Collateral
DerivativeLiabilityCounterpartyNettingandCashCollateral
|
1373100000 | USD |
CY2021Q3 | us-gaap |
Derivative Fair Value Of Derivative Asset Amount Offset Against Collateral
DerivativeFairValueOfDerivativeAssetAmountOffsetAgainstCollateral
|
45000000.0 | USD |
CY2021Q3 | us-gaap |
Derivative Fair Value Of Derivative Liability Amount Offset Against Collateral
DerivativeFairValueOfDerivativeLiabilityAmountOffsetAgainstCollateral
|
31000000.0 | USD |
CY2020Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset Amount Offset Against Collateral
DerivativeFairValueOfDerivativeAssetAmountOffsetAgainstCollateral
|
73000000.0 | USD |
CY2020Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability Amount Offset Against Collateral
DerivativeFairValueOfDerivativeLiabilityAmountOffsetAgainstCollateral
|
36400000 | USD |
CY2021Q3 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
9400000 | USD |
CY2020Q4 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
14800000 | USD |
CY2021Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax
|
0 | USD |
CY2020Q3 | us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax
|
0 | USD | |
us-gaap |
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss Reclassification Before Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax
|
0 | USD | |
CY2021Q3 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
9400000 | USD |
CY2020Q4 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
14800000 | USD |
CY2021Q3 | dk |
Self Insurance Workers Comp Coverage Ceiling Per Accident
SelfInsuranceWorkersCompCoverageCeilingPerAccident
|
4000000 | USD |
CY2021Q3 | dk |
Self Insurance General Liability Claims Coverage Ceilingper Occurrence
SelfInsuranceGeneralLiabilityClaimsCoverageCeilingperOccurrence
|
4000000 | USD |
CY2021Q3 | dk |
Self Insurance Medical Coveragefor Employees Per Claim
SelfInsuranceMedicalCoverageforEmployeesPerClaim
|
300000 | USD |
CY2021Q3 | dk |
Self Insurance Auto Liability Coverage Ceilingperaccident
SelfInsuranceAutoLiabilityCoverageCeilingperaccident
|
4000000 | USD |
CY2021Q3 | us-gaap |
Accrued Environmental Loss Contingencies Current
AccruedEnvironmentalLossContingenciesCurrent
|
2800000 | USD |
CY2021Q2 | dk |
Adjustment Of Rins Inventory
AdjustmentOfRinsInventory
|
12300000 | USD |
dk |
Number Of Crude Oil Releases
NumberOfCrudeOilReleases
|
0 | crudeOilRelease | |
CY2021Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.185 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.276 | ||
CY2020Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.169 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.320 | ||
CY2020Q4 | us-gaap |
Income Taxes Receivable Noncurrent
IncomeTaxesReceivableNoncurrent
|
20600000 | USD |
CY2021Q3 | us-gaap |
Proceeds From Income Tax Refunds
ProceedsFromIncomeTaxRefunds
|
156200000 | USD |
CY2021Q3 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
45100000 | USD |
CY2020Q4 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
72900000 | USD |
CY2021Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
19200000 | USD |
CY2020Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
21800000 | USD |
CY2021Q3 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
4500000 | USD |
CY2020Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
142000000.0 | USD |
CY2021Q3 | us-gaap |
Other Assets Miscellaneous Current
OtherAssetsMiscellaneousCurrent
|
11500000 | USD |
CY2020Q4 | us-gaap |
Other Assets Miscellaneous Current
OtherAssetsMiscellaneousCurrent
|
19700000 | USD |
CY2021Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
80300000 | USD |
CY2020Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
256400000 | USD |
CY2021Q3 | dk |
Product Financing Agreements Liability Current
ProductFinancingAgreementsLiabilityCurrent
|
342500000 | USD |
CY2020Q4 | dk |
Product Financing Agreements Liability Current
ProductFinancingAgreementsLiabilityCurrent
|
198000000.0 | USD |
CY2021Q3 | dk |
Crudeliabilities
Crudeliabilities
|
142300000 | USD |
CY2020Q4 | dk |
Crudeliabilities
Crudeliabilities
|
62100000 | USD |
CY2021Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
99200000 | USD |
CY2020Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
109500000 | USD |
CY2021Q3 | dk |
Consolidated Rins Obligation Deficit Net
ConsolidatedRinsObligationDeficitNet
|
92700000 | USD |
CY2020Q4 | dk |
Consolidated Rins Obligation Deficit Net
ConsolidatedRinsObligationDeficitNet
|
59600000 | USD |
CY2021Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
36900000 | USD |
CY2020Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
30200000 | USD |
CY2021Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
30700000 | USD |
CY2020Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
35800000 | USD |
CY2021Q3 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
29500000 | USD |
CY2020Q4 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
0 | USD |
CY2021Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
12900000 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
16500000 | USD |
CY2021Q3 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
53300000 | USD |
CY2020Q4 | us-gaap |
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
|
34700000 | USD |
CY2021Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
840000000.0 | USD |
CY2020Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
546400000 | USD |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
58713 | shares | |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
1900000 | USD | |
CY2020Q3 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
0 | USD |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
0 | shares | |
CY2021Q3 | us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
0 | shares |
CY2021Q3 | us-gaap |
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
|
229700000 | USD |
CY2021Q3 | dk |
Lessee Property Plant And Equipment Balance Subject To Operating Lease
LesseePropertyPlantAndEquipmentBalanceSubjectToOperatingLease
|
25000000 | USD |
CY2021Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
15700000 | USD |
CY2020Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
16900000 | USD |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
51200000 | USD | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
48500000 | USD | |
CY2021Q3 | us-gaap |
Variable Lease Cost
VariableLeaseCost
|
7000000.0 | USD |
CY2020Q3 | us-gaap |
Variable Lease Cost
VariableLeaseCost
|
5400000 | USD |
us-gaap |
Variable Lease Cost
VariableLeaseCost
|
27500000 | USD | |
us-gaap |
Variable Lease Cost
VariableLeaseCost
|
19100000 | USD | |
CY2021Q3 | us-gaap |
Sublease Income
SubleaseIncome
|
2000000.0 | USD |
CY2020Q3 | us-gaap |
Sublease Income
SubleaseIncome
|
1800000 | USD |
us-gaap |
Sublease Income
SubleaseIncome
|
5800000 | USD | |
us-gaap |
Sublease Income
SubleaseIncome
|
5700000 | USD | |
CY2021Q3 | us-gaap |
Lease Cost
LeaseCost
|
20700000 | USD |
CY2020Q3 | us-gaap |
Lease Cost
LeaseCost
|
20500000 | USD |
us-gaap |
Lease Cost
LeaseCost
|
72900000 | USD | |
us-gaap |
Lease Cost
LeaseCost
|
61900000 | USD | |
CY2021Q3 | us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
16500000 | USD |
CY2020Q3 | us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
16900000 | USD |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
52800000 | USD | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
48500000 | USD | |
CY2021Q3 | us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
14200000 | USD |
CY2020Q3 | us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
8500000 | USD |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
28400000 | USD | |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
30700000 | USD | |
CY2021Q3 | us-gaap |
Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
|
3200000 | USD |
CY2020Q3 | us-gaap |
Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
|
0 | USD |
us-gaap |
Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
|
15600000 | USD | |
us-gaap |
Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
|
0 | USD | |
CY2021Q3 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P4Y9M18D | |
CY2020Q3 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P6Y1M6D | |
CY2021Q3 | us-gaap |
Finance Lease Weighted Average Remaining Lease Term1
FinanceLeaseWeightedAverageRemainingLeaseTerm1
|
P6Y8M12D | |
CY2021Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.064 | |
CY2020Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.059 | |
CY2021Q3 | us-gaap |
Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
|
0.032 |