Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Delek Logistics Partners, LP Reports Third Quarter 2020 Results

      - Reported third quarter net income attributable to all partners of $46.3 million; represents a 52% increase y/y

      - EBITDA of $67.8 million represented an increase of 31.6% y/y

      - Third quarter distributable cash flow coverage ratio of 1.50x and total leverage ratio of 3.9x

      - Declared third quarter distribution of $0.905 per limited partner unit; reflects 2.8% percent increase y/y

      - On-track to deliver 5% distribution growth in 2020 versus year-ago levels

      - Simplification of incentive distribution rights (IDRs) removes overhang and lowers cost of capital

      - Start-up of Red River pipeline expansion should benefit 2021 results

      Delek Logistics Logo (PRNewsfoto/Delek Logistics)

      News provided by

      Delek Logistics

      Nov 04, 2020, 16:15 ET

      Share this article

      Share this article


      BRENTWOOD, Tenn., Nov. 4, 2020 /PRNewswire/ -- Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics") today announced its financial results for the third quarter 2020. For the three months ended September 30, 2020, Delek Logistics reported net income attributable to all partners of $46.3 million, or $1.26 per diluted common limited partner unit. This compares to net income attributable to all partners of $30.5 million, or $0.89 per diluted common limited partner unit, in the third quarter 2019. Net cash from operating activities was $62.3 million in the third quarter 2020 compared to $35.0 million in the third quarter 2019. Distributable cash flow was $59.1 million in the third quarter 2020, compared to $33.7 million in the third quarter 2019. Reconciliation of net cash from operating activities as reported under U.S. GAAP to distributable cash flow is included in the financial tables attached to this release.          

      For the third quarter 2020, earnings before interest, taxes, depreciation and amortization ("EBITDA") was $67.8 million compared to $51.5 million in the third quarter 2019. Results improved on a year-over-year basis primarily due to the drop down of the Big Spring Gathering System and Trucking Assets, increased crude gathering, and a reduction in operating expenses by $4.2 million primarily due to a decrease in contract services. Reconciliation of net income attributable to all partners as reported under U.S. GAAP to EBITDA is included in the financial tables attached to this release.

      Uzi Yemin, Chairman, President and Chief Executive Officer of Delek Logistics' general partner, remarked: "Our financial performance remains resilient despite a challenging energy environment. Third quarter EBITDA and net income increased approximately 32% and 52%, respectively, versus last year. Third quarter distribution growth was 2.8% on a year-over-year basis and we are on-track to deliver 5% distribution growth on a full-year basis."

      Mr. Yemin continued, "During the quarter, we eliminated the incentive distribution rights (IDRs), which removes an overhang from DKL shares and lowers our cost of capital. This better positions us to pursue growth opportunities going forward. Our distribution coverage and leverage ratios have already exceeded our year-end targets and create flexibility. Finally, the Red River pipeline expansion was completed in the quarter and should provide financial momentum into 2021."

      Distribution and Liquidity

      On October 27, 2020, Delek Logistics declared a quarterly cash distribution of $0.905 per common limited partner unit for the third quarter 2020, which equates to $3.62 per common limited partner unit on an annualized basis. This distribution will be paid on November 12, 2020 to unitholders of record on November 6, 2020. This represents a 0.6% increase from the second quarter 2020 distribution of $0.900 per common limited partner unit, or $3.60 per common limited partner unit on an annualized basis, and a 2.8% increase over Delek Logistics' third quarter 2019 distribution of $0.88 per common limited partner unit, or $3.52 per common limited partner unit annualized. For the third quarter 2020, the total cash distribution declared to all partners was approximately $39.3 million, resulting in a distributable cash flow coverage ratio was 1.50x.

      As of September 30, 2020, Delek Logistics had total debt of approximately $1,006.1 million and cash of $6.0 million. Additional borrowing capacity, subject to certain covenants, under the $850.0 million credit facility was $89.3 million. The total leverage ratio, calculated in accordance with the credit facility, for the third quarter 2020 was approximately 3.9x, which is within the current requirements of the maximum allowable leverage ratio of 5.5x.

      Financial Results

      Revenue for the third quarter 2020 was $142.3 million compared to $137.6 million in the prior-year period. The increase in revenue is primarily attributable to the drop down of the Big Spring Gathering System and Trucking Assets. Total operating expenses were $14.2 million in the third quarter 2020, compared to $18.4 million in the third quarter 2019. The decrease was primarily due to cost control measures put in place at the end of the first quarter 2020. Total contribution margin was $67.3 million in the third quarter 2020 compared to $46.5 million in the third quarter 2019, mainly driven by the aforementioned contribution from new assets and lower expenses. General and administrative expenses were $6.1 million for the third quarter 2020, compared to $5.3 million in the prior-year period.

      Pipelines and Transportation Segment

      Contribution margin in the third quarter 2020 was $46.4 million compared to $27.1 million in the third quarter 2019.  The recent drop down of the Big Spring Gathering System and the Trucking Assets were the primary drivers behind the year-over-year growth. Operating expenses were $10.7 million in the third quarter 2020 compared to $12.5 million in the prior-year period.

      Wholesale Marketing and Terminalling Segment

      During the third quarter 2020, contribution margin was $21.0 million, compared to $19.4 million in the third quarter 2019. The change in contribution margin was primarily due to lower operating expenses which were $3.5 million in the third quarter 2020, compared to $5.9 million in the third quarter 2019.

      Average West Texas wholesale throughput in the third quarter 2020 was 9,948 barrels per day compared to 9,535 barrels per day in the third quarter 2019. The West Texas gross margin per barrel decreased year-over-year to $3.42 per barrel and included approximately $0.8 million, or $0.87 per barrel, from renewable identification numbers (RINs) generated in the quarter. During the third quarter 2019, the West Texas gross margin per barrel was $4.82 per barrel and included $0.3 million from RINs, or $0.38 per barrel.

      Average terminalling throughput volume of 160,843 barrels per day during the third quarter 2020 decreased on a year-over-year basis from 170,727 barrels per day in the third quarter 2019.  During the third quarter 2020, average volume under the East Texas marketing agreement with Delek US was 73,417 barrels per day compared to 83,953 barrels per day during the third quarter 2019.

      Third Quarter 2020 Results | Conference Call Information

      Delek Logistics will hold a conference call to discuss its third quarter 2020 results on Thursday, November 5, 2020 at 7:30 a.m. Central Time. Investors will have the opportunity to listen to the conference call live by going to www.DelekLogistics.com. Participants are encouraged to register at least 15 minutes early to download and install any necessary software.  An archived version of the replay will also be available at www.DelekLogistics.com for 90 days.    

      Investors may also wish to listen to Delek US' (NYSE: DK) third quarter 2020 earnings conference call on Thursday, November 5, 2020 at 8:30 a.m. Central Time and review Delek US' earnings press release. Market trends and information disclosed by Delek US may be relevant to Delek Logistics, as it is a consolidated subsidiary of Delek US. Investors can find information related to Delek US and the timing of its earnings release online by going to www.DelekUS.com.

      About Delek Logistics Partners, LP

      Delek Logistics Partners, LP, headquartered in Brentwood, Tennessee, was formed by Delek US Holdings, Inc. (NYSE: DK) to own, operate, acquire and construct crude oil and refined products logistics and marketing assets.

      Safe Harbor Provisions Regarding Forward-Looking Statements

      This press release contains forward-looking statements that are based upon current expectations and involve a number of risks and uncertainties. Statements concerning current estimates, expectations and projections about future results, performance, prospects, opportunities, plans, actions and events and other statements, concerns, or matters that are not historical facts are "forward-looking statements," as that term is defined under the federal securities laws. These statements contain words such as "possible," "believe," "should," "could," "would," "predict," "plan," "estimate," "intend," "may," "anticipate," "will," "if,"  "expect" or similar expressions, as well as statements in the future tense, and can be impacted by numerous factors, including the fact that a substantial majority of Delek Logistics' contribution margin is derived from Delek US, thereby subjecting us to Delek US' business risks; risks relating to the securities markets generally; risks and costs relating to the age and operational hazards of our assets including, without limitation, costs, penalties, regulatory or legal actions and other effects related to releases, spills and other hazards inherent in transporting and storing crude oil and intermediate and finished petroleum products; the impact of adverse market conditions affecting the utilization of Delek Logistics' assets and business performance, including margins generated by its wholesale fuel business; the impact of the COVID-19 outbreak on the demand for crude oil, refined products and transportation and storage services; uncertainties regarding future decisions by OPEC regarding production and pricing disputes between OPEC members and Russia; an inability of Delek US to grow as expected as it relates to our potential future growth opportunities, including dropdowns, and other potential benefits; the results of our investments in joint ventures; the ability of the Red River joint venture to complete the expansion to increase the Red River pipeline capacity; adverse changes in laws including with respect to tax and regulatory matters; and other risks as disclosed in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other reports and filings with the United States Securities and Exchange Commission. Forward-looking statements include, but are not limited to, statements regarding future growth at Delek Logistics; distributions and the amounts and timing thereof; potential dropdown inventory; expected earnings or returns from joint ventures or other acquisitions; expansion projects; ability to create long-term value for our unit holders; financial flexibility and borrowing capacity; and distribution growth of 5% or at all. Forward-looking statements should not be read as a guarantee of future performance or results and will not be accurate indications of the times at, or by, which such performance or results will be achieved.  Forward-looking information is based on information available at the time and/or management's good faith belief with respect to future events, and is subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements.  Delek Logistics undertakes no obligation to update or revise any such forward-looking statements to reflect events or circumstances that occur, or which Delek Logistics becomes aware of, after the date hereof, except as required by applicable law or regulation

      Non-GAAP Disclosures:

      Our management uses certain "non-GAAP" operational measures to evaluate our operating segment performance and non-GAAP financial measures to evaluate past performance and prospects for the future to supplement our GAAP financial information presented in accordance with U.S. GAAP. These financial and operational non-GAAP measures are important factors in assessing our operating results and profitability and include:

      • Earnings before interest, taxes, depreciation and amortization ("EBITDA") - calculated as net income before net interest expense, income tax expense, depreciation and amortization expense, including amortization of customer contract intangible assets, which is included as a component of net revenues in our accompanying condensed consolidated statements of income.
      • Distributable cash flow - calculated as net cash flow from operating activities plus or minus changes in assets and liabilities, less maintenance capital expenditures net of reimbursements and other adjustments not expected to settle in cash.  Delek Logistics believes this is an appropriate reflection of a liquidity measure by which users of its financial statements can assess its ability to generate cash.

      EBITDA and distributable cash flow are non GAAP supplemental financial measures that management and external users of our condensed consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:           

      • Delek Logistics' operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to historical cost basis or, in the case of EBITDA, financing methods;
      • the ability of our assets to generate sufficient cash flow to make distributions to our unitholders;
      • Delek Logistics' ability to incur and service debt and fund capital expenditures; and
      • the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.

      Delek Logistics believes that the presentation of EBITDA, distributable cash flow and distributable cash flow coverage ratio provide useful information to investors in assessing its financial condition, its results of operations and the cash flow its business is generating. EBITDA, distributable cash flow and distributable cash flow coverage ratio should not be considered in isolation or as alternatives to net income, operating income, cash flow from operating activities or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. 

      Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net income and net cash provided by operating activities. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. Additionally, because EBITDA and distributable cash flow may be defined differently by other partnerships in its industry, Delek Logistics' definitions of EBITDA and distributable cash flow may not be comparable to similarly titled measures of other partnerships, thereby diminishing their utility.  See the accompanying tables in this earnings release for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures. 


      Delek Logistics Partners, LP

      Condensed Consolidated Balance Sheets (Unaudited)

      (In thousands, except unit and per unit data)



      September 30, 2020


      December 31, 2019

      ASSETS





      Current assets:





      Cash and cash equivalents


      $

      6,024



      $

      5,545


         Accounts receivable


      17,472



      13,204


      Accounts receivable from related parties


      10,002



      —


      Inventory


      1,696



      12,617


      Other current assets


      410



      2,204


      Total current assets


      35,604



      33,570


      Property, plant and equipment:





      Property, plant and equipment


      684,199



      461,325


      Less: accumulated depreciation


      (216,698)



      (166,281)


      Property, plant and equipment, net


      467,501



      295,044


      Equity method investments


      255,368



      246,984


      Operating lease right-of-use assets


      18,153



      3,745


      Goodwill


      12,203



      12,203


      Marketing Contract Intangible, net


      125,591



      130,999


      Rights-of-way


      36,178



      15,597


      Other non-current assets


      6,988



      6,305


      Total assets


      $

      957,586



      $

      744,447







      LIABILITIES AND DEFICIT





      Current liabilities:





      Accounts payable


      $

      4,740



      $

      12,471


      Accounts payable to related parties


      —



      8,898


      Interest payable


      6,745



      2,572


      Excise and other taxes payable


      3,433



      3,941


      Current portion of operating lease liabilities


      5,546



      1,435


      Accrued expenses and other current liabilities


      3,482



      5,765


      Total current liabilities


      23,946



      35,082


      Non-current liabilities:





      Long-term debt


      1,006,145



      833,110


      Asset retirement obligations


      5,908



      5,588


      Deferred tax liabilities


      1,205



      215


      Operating lease liabilities, net of current portion


      12,607



      2,310


      Other non-current liabilities


      19,229



      19,261


      Total non-current liabilities


      1,045,094



      860,484


      Total liabilities


      1,069,040



      895,566


      Equity (Deficit):





      Common unitholders - public; 8,687,371 units issued and outstanding at September 30, 2020 (9,131,579 at December 31, 2019)


      164,313



      164,436


      Common unitholders - Delek Holdings; 34,745,868 units issued and outstanding at September 30, 2020 (15,294,046 at December 31, 2019)


      (275,767)



      (310,513)


      General partner - 0  units issued and outstanding at September 30, 2020 (498,482 at December 31, 2019)


      —



      (5,042)


      Total deficit


      (111,454)



      (151,119)


      Total liabilities and deficit


      $

      957,586



      $

      744,447


      Delek Logistics Partners, LP

      Condensed Consolidated Statements of Income (Unaudited)

      (In thousands, except unit and per unit data)


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2020


      2019


      2020


      2019

      Net revenues:








      Affiliate

      $

      95,410



      $

      66,647



      $

      289,739



      $

      191,530


      Third-party

      46,858



      70,909



      133,567



      253,852


      Net revenues

      142,268



      137,556



      423,306



      445,382


      Cost of sales:








      Cost of materials and other

      60,692



      72,594



      205,877



      262,713


      Operating expenses (excluding depreciation and amortization presented
       
      below)

      13,694



      17,490



      39,271



      49,318


      Depreciation and amortization

      8,931



      6,138



      22,957



      18,450


      Total cost of sales

      83,317



      96,222



      268,105



      330,481


      Operating expenses related to wholesale business (excluding depreciation
       and amortization presented below)

      536



      945



      2,152



      2,502


      General and administrative expenses

      6,122



      5,280



      16,973



      15,046


      Depreciation and amortization

      528



      450



      1,495



      1,351


      Other operating income, net

      —



      (70)



      (107)



      (95)


      Total operating costs and expenses

      90,503



      102,827



      288,618



      349,285


      Operating income

      51,765



      34,729



      134,688



      96,097


      Interest expense, net

      10,360



      12,509



      32,854



      35,164


      Income from equity method investments

      (4,860)



      (8,394)



      (16,875)



      (14,860)


      Other (income) expense, net

      105



      —



      103



      461


      Total non-operating expenses, net

      5,605



      4,115



      16,082



      20,765


      Income before income tax expense

      46,160



      30,614



      118,606



      75,332


      Income tax (benefit) expense

      (168)



      84



      67



      220


      Net income attributable to partners

      $

      46,328



      $

      30,530



      $

      118,539



      $

      75,112


      Comprehensive income attributable to partners

      $

      46,328



      $

      30,530



      $

      118,539



      $

      75,112










      Less: General partner's interest in net income, including incentive distribution rights

      —



      8,895



      18,724



      24,244


      Limited partners' interest in net income

      $

      46,328



      $

      21,635



      $

      99,815



      $

      50,868










      Net income per limited partner unit:








      Common units - basic

      $

      1.26



      $

      0.89



      $

      3.30



      $

      2.08


      Common units - diluted

      $

      1.26



      $

      0.89



      $

      3.30



      $

      2.08










      Weighted average limited partner units outstanding:








      Common units - basic

      36,889,761



      24,417,285



      30,290,051



      24,411,308


      Common units - diluted

      36,894,043



      24,420,582



      30,292,261



      24,417,466










      Cash distribution per limited partner unit

      $

      0.905



      $

      0.880



      $

      2.695



      $

      2.550



      Delek Logistics Partners, LP

      Condensed Consolidated Statements of Cash Flows (Unaudited)

      (In thousands)



      Nine Months Ended September 30,



      2020


      2019

      Cash flows from operating activities





      Net income


      $

      118,539



      $

      75,112


      Adjustments to reconcile net income to net cash provided by operating activities:





      Depreciation and amortization


      24,452



      19,801


      Non-cash lease expense


      2,236



      2,554


      Amortization of customer contract intangible assets


      5,408



      5,408


      Amortization of deferred revenue


      (1,418)



      (1,248)


      Amortization of deferred financing costs and debt discount


      1,786



      2,054


      Accretion of asset retirement obligations


      320



      298


      Income from equity method investments


      (16,875)



      (14,860)


      Dividends from equity method investments


      17,572



      9,188


      (Gain) loss on asset disposals


      (107)



      (95)


      Deferred income taxes


      990



      115


      Other non-cash adjustments


      292



      484


      Changes in assets and liabilities:





      Accounts receivable


      (4,268)



      1,588


      Inventories and other current assets


      12,714



      (3,290)


      Accounts payable and other current liabilities


      (7,638)



      (7,613)


      Accounts receivable/payable to related parties


      (19,002)



      (5,016)


      Non-current assets and liabilities, net


      (347)



      2,391


      Changes in assets and liabilities


      (18,541)



      (11,940)


      Net cash provided by operating activities


      134,654



      86,871


      Cash flows from investing activities





      Asset acquisitions from Delek Holdings, net of assumed liabilities


      (100,527)



      —


      Purchases of property, plant and equipment


      (6,918)



      (4,964)


      Proceeds from sales of property, plant and equipment


      107



      144


      Distributions from equity method investments


      2,723



      804


      Equity method investment contributions


      (11,804)



      (137,361)


      Net cash used in investing activities


      (116,419)



      (141,377)


      Cash flows from financing activities





      Proceeds from issuance of additional units to maintain 2% General Partner interest


      10



      8


      Distributions to general partner


      (27,635)



      (22,762)


      Distributions to common unitholders - public


      (23,653)



      (22,580)


      Distributions to common unitholders - Delek Holdings


      (46,220)



      (37,929)


      Distributions to Delek Holdings unitholders and general partner related to Trucking Assets Acquisition


      (47,558)



      —


      Distribution to general partner for conversion of its interest and IDR elimination


      (45,000)



      —


      Proceeds from revolving credit facility


      515,900



      476,400


      Payments on revolving credit facility


      (343,600)



      (336,800)


      Net cash (used in) provided by financing activities


      (17,756)



      56,337


      Net increase in cash and cash equivalents


      479



      1,831


      Cash and cash equivalents at the beginning of the period


      5,545



      4,522


      Cash and cash equivalents at the end of the period


      $

      6,024



      $

      6,353


      Supplemental disclosures of cash flow information:





      Cash paid during the period for:





      Interest


      $

      26,895



      $

      29,003


      Income taxes


      $

      141



      $

      143


      Non-cash investing activities:





      (Decrease) increase  in accrued capital expenditures


      $

      (948)



      $

      1,274


      Equity issuance to Delek Holdings unitholders in connection with Big Spring Gathering Assets Acquisition


      $

      109,513



      $

      —


      Non-cash financing activities:





      Sponsor contribution of fixed assets


      $

      1,378



      $

      —


      Non-cash lease liability arising from obtaining right of use assets during the period


      $

      16,644



      $

      649


      Non-cash lease liability arising from recognition of right of use assets upon adoption of ASU 2016-02


      $

      —



      $

      20,202


      Delek Logistics Partners, LP

      Reconciliation of  Amounts Reported Under U.S. GAAP

      (In thousands)


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2020


      2019


      2020


      2019

      Reconciliation of Net Income to EBITDA:








      Net income

      $

      46,328



      $

      30,530



      $

      118,539



      $

      75,112


      Add:








      Income tax (benefit) expense

      (168)



      84



      67



      220


      Depreciation and amortization

      9,459



      6,588



      24,452



      19,801


      Amortization of customer contract intangible assets

      1,803



      1,803



      5,408



      5,408


      Interest expense, net

      10,360



      12,509



      32,854



      35,164


      EBITDA

      $

      67,782



      $

      51,514



      $

      181,320



      $

      135,705










      Reconciliation of net cash from operating activities to distributable cash flow:








      Net cash provided by operating activities

      $

      62,273



      $

      35,047



      $

      134,654



      $

      86,871


      Changes in assets and liabilities

      (2,458)



      2,451



      18,541



      11,940


      Non-cash lease expense

      (1,596)



      (1,145)



      (2,236)



      (2,554)


      Distributions from equity method investments in investing activities

      1,033



      —



      2,723



      804


      Maintenance and regulatory capital expenditures

      (27)



      (3,728)



      (760)



      (5,515)


      Reimbursement from Delek Holdings for capital expenditures 

      26



      1,223



      81



      2,607


      Accretion of asset retirement obligations

      (106)



      (100)



      (320)



      (298)


      Deferred income taxes

      (47)



      (118)



      (990)



      (115)


      Other operating income, net

      —



      70



      107



      95


      Distributable Cash Flow

      $

      59,098



      $

      33,700



      $

      151,800



      $

      93,835


      Delek Logistics Partners, LP

      Distributable Coverage Ratio Calculation

      (In thousands)


      Three Months Ended September 30,


      Nine Months Ended September 30,

      Distributions to partners of Delek Logistics, LP

      2020


      2019


      2020


      2019

      Limited partners' distribution on common units

      $

      39,307



      $

      21,487



      $

      87,536



      $

      62,256


      General partner's distributions

      —



      439



      986



      1,269


      General partner's incentive distribution rights

      —



      8,453



      17,632



      23,206


      Total distributions to be paid (1)

      $

      39,307



      $

      30,379



      $

      106,154



      $

      86,731










      Distributable cash flow

      $

      59,098



      $

      33,700



      $

      151,800



      $

      93,835


      Distributable cash flow coverage ratio (2)

      1.50x


      1.11x


      1.43x


      1.08x

      (1) The distributions for the three and nine months ended September 30, 2020 reflect the impact of the distribution waiver that waived all of the distributions for the first quarter of 2020 on the 5.0 million Additional Units, related to the Big Spring Gathering Assets transaction, with respect to base distributions and the IDRs. In addition, the distributions for the three and nine months ended September 30, 2020 reflect the waiver of distributions in respect of the IDRs associated with the Additional Units for at least two years. The IDRs were eliminated in the Restructuring Transaction on August 13, 2020.

      (2)  Distributable cash flow coverage ratio is calculated by dividing distributable cash flow by distributions to be paid in each respective period.

      Delek Logistics Partners, LP

      Segment Data (unaudited)

      (In thousands)


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2020


      2019


      2020


      2019

      Pipelines and Transportation








      Net revenues:








      Affiliate

      $

      68,444



      $

      39,304



      $

      168,285



      $

      112,694


      Third party

      3,035



      5,281



      14,587



      16,733


      Total pipelines and transportation

      71,479



      44,585



      182,872



      129,427


           Cost of sales:








      Cost of materials and other

      14,342



      4,947



      31,622



      17,871


      Operating expenses (excluding depreciation and amortization)

      10,749



      12,547



      31,936



      36,109


      Segment contribution margin

      $

      46,388



      $

      27,091



      $

      119,314



      $

      75,447


      Total Assets

      $

      685,871



      $

      529,219














      Wholesale Marketing and Terminalling








      Net revenues:








         Affiliates (1)

      $

      26,966



      $

      27,343



      $

      121,454



      $

      78,836


      Third party

      43,823



      65,628



      118,980



      237,119


      Total wholesale marketing and terminalling

      70,789



      92,971



      240,434



      315,955


           Cost of sales:








      Cost of materials and other

      46,350



      67,647



      174,255



      244,842


      Operating expenses (excluding depreciation and amortization)

      3,481



      5,888



      9,487



      15,711


      Segment contribution margin

      $

      20,958



      $

      19,436



      $

      56,692



      $

      55,402


      Total Assets

      $

      271,715



      238,588














      Consolidated








      Net revenues:








      Affiliates

      $

      95,410



      $

      66,647



      $

      289,739



      $

      191,530


      Third party

      46,858



      70,909



      133,567



      253,852


      Total consolidated

      142,268



      137,556



      423,306



      445,382


      Cost of sales:








      Cost of materials and other

      60,692



      72,594



      205,877



      262,713


      Operating expenses (excluding depreciation and amortization presented below)

      14,230



      18,435



      41,423



      51,820


      Contribution margin

      67,346



      46,527



      176,006



      130,849


      General and administrative expenses

      6,122



      5,280



      16,973



      15,046


      Depreciation and amortization

      9,459



      6,588



      24,452



      19,801


      Other operating income, net

      —



      (70)



      (107)



      (95)


      Operating income

      $

      51,765



      $

      34,729



      $

      134,688



      $

      96,097


      Total Assets

      $

      957,586



      $

      767,807






      (1) Affiliate revenue for the wholesale marketing and terminalling segment is presented net of amortization expense pertaining to the marketing contract intangible we acquired in connection with the Big Spring acquisition.  

      Delek Logistics Partners, LP

      Segment Capital Spending

       (In thousands)


      Three Months Ended September 30,


      Nine Months Ended September 30,

      Pipelines and Transportation

      2020


      2019


      2020


      2019

      Maintenance capital spending

      $

      28



      $

      2,731



      $

      467



      $

      3,959


      Discretionary capital spending

      2,524



      372



      2,957



      386


      Segment capital spending

      $

      2,552



      $

      3,103



      3,424



      4,345


      Wholesale Marketing and Terminalling








      Maintenance capital spending

      $

      118



      $

      980



      1,480



      1,389


      Discretionary capital spending

      558



      (91)



      2,014



      504


      Segment capital spending

      $

      676



      $

      889



      3,494



      1,893


      Consolidated








      Maintenance capital spending

      $

      146



      $

      3,711



      1,947



      5,348


      Discretionary capital spending

      3,082



      281



      4,971



      890


      Total capital spending

      $

      3,228



      $

      3,992



      $

      6,918



      $

      6,238


      Delek Logistics Partners, LP





      Segment Data (Unaudited)






      Three Months Ended September 30,


      Nine Months Ended September 30,


      2020


      2019


      2020


      2019

      Pipelines and Transportation Segment:








      Throughputs (average bpd)








      El Dorado Assets:








          Crude pipelines (non-gathered)

      78,244



      49,477



      76,750



      43,446


          Refined products pipelines to Enterprise Systems

      55,740



      43,518



      55,315



      32,242


      El Dorado Gathering System

      13,659



      21,632



      13,520



      21,143


      East Texas Crude Logistics System

      22,591



      25,391



      15,705



      21,045


      Big Spring Gathering Assets (1)

      90,719



      —



      85,845



      —


      Plains Connection System

      104,314



      —



      96,961



      —










      Wholesale Marketing and Terminalling Segment:








      East Texas - Tyler Refinery sales volumes (average bpd) (2)

      73,417



      83,953



      70,376



      74,607


      Big Spring marketing throughputs (average bpd)

      78,659



      80,203



      73,701



      83,608


      West Texas marketing throughputs (average bpd)

      9,948



      9,535



      11,718



      11,446


      West Texas gross margin per barrel

      $

      3.42



      $

      4.82



      $

      2.37



      $

      4.83


      Terminalling throughputs (average bpd)

      160,843



      170,727



      145,240



      160,621


















      (1) Throughput for the Big Spring Gathering Assets are for approximately 180 days we owned the assets following the Big Spring Gathering Assets Acquisition effective March 31, 2020. 

      (2) Excludes jet fuel and petroleum coke.

      Information about Delek Logistics Partners, LP can be found on its website (www.deleklogistics.com), investor relations webpage (ir.deleklogistics.com), news webpage (www.deleklogistics.com/news) and its Twitter account (@DelekLogistics).

      SOURCE Delek Logistics

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.