Attached files

file filename
8-K - 8-K - Delek Logistics Partners, LPdkl-8kxearningsreleasex093.htm
EX 99.1



dkllogoa25.jpg

Delek Logistics Partners, LP Reports Third Quarter 2018 Results

Declared quarterly distribution of $0.79 per limited partner unit; increased by 10.5% percent year-over-year
Distributable cash flow up 50% year over year in the third quarter
Distributable cash flow coverage ratio for the third quarter 2018 was 1.25x
Balance sheet positioned to support future growth

BRENTWOOD, Tenn., November 6, 2018 -- Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics") today announced its financial results for the third quarter 2018. For the three months ended September 30, 2018, Delek Logistics reported net income attributable to all partners of $23.3 million, or $0.68 per diluted common limited partner unit. This compares to net income attributable to all partners of $16.9 million, or $0.50 per diluted common limited partner unit, in the third quarter 2017. Net cash from operating activities was $6.0 million in the third quarter 2018 compared to $30.2 million in the prior year period. Distributable cash flow was $32.4 million in the third quarter 2018, compared to $21.6 million in the prior-year period.

For the third quarter 2018, earnings before interest, taxes, depreciation and amortization ("EBITDA") was $43.0 million compared to $29.7 million in the prior-year period. This increase was primarily due to the contribution from the Big Spring logistics assets acquired from Delek US Holdings, Inc. (“Delek US”) effective March 1, 2018, improved performance from the Paline Pipeline and higher gross margin per barrel in west Texas that benefited from increased crude oil drilling activity in the Permian Basin.

Uzi Yemin, Chairman and Chief Executive Officer of Delek Logistics' general partner, remarked: "Our operations performed well during the quarter with a 45 percent increase in EBITDA and 50 percent increase in distributable cash flow on a year-over-year basis that was driven by the completion of the Big Spring acquisition and the Paline Pipeline expansion. This performance supported a distributable cash flow coverage ratio of 1.25x, which improved on a year-over-year basis. On a year to date basis through the third quarter 2018, our distributable coverage ratio is 1.26x. We were pleased to announce the 10.5 percent year-over-year increase in our declared third quarter distribution."

Yemin concluded, "We continue to explore opportunities to build on our Permian Basin position to create long-term value for our unitholders. These include ways to partner with Delek US to support its Permian Basin crude oil supply needs for its refining system, as well as third party growth options. Delek US has recently announced additional growth in its midstream assets through construction of its Big Spring crude oil gathering system in the Permian Basin and proposed participation in a long haul crude oil pipeline project. This should increase the drop down inventory beyond the Krotz Springs logistic assets. We increased our borrowing capacity on our revolver and expect that our leverage ratio should continue to improve to a range of 4.1x to 4.3x by year end, which should better prepare us to support future growth. The combination of our financial flexibility provided by our balance sheet and our focus on growth initiatives should support a distribution per limited partner unit increase of at least 10% annually through 2019."

Distribution and Liquidity
On October 23, 2018, Delek Logistics declared a quarterly cash distribution of $0.79 per common limited partner unit for the third quarter, which equates to $3.16 per common limited partner unit on an annualized basis. This distribution will be paid on November 9, 2018 to unitholders of record on November 2, 2018. This represents a 2.6 percent increase from the second quarter 2018 distribution of $0.77 per common limited partner unit, or $3.08 per common limited partner unit on an annualized basis, and a 10.5 percent increase over Delek Logistics’ third quarter 2017 distribution of $0.715 per common limited partner unit, or $2.86 per common limited partner unit annualized. For the third quarter 2018, the total cash distribution declared to all partners, including IDRs, was approximately $26.0 million. Based on the declared distribution for the third quarter 2018, the distributable cash flow coverage ratio for the third quarter was 1.25x.
 
As of September 30, 2018, Delek Logistics had total debt of approximately $776.7 million and cash of $19.0 million. Additional borrowing capacity, subject to certain covenants, under the $850.0 million credit facility was $316.8 million. The total leverage ratio for the third quarter 2018 was approximately 4.53x, which is within the current requirements of the maximum allowable leverage of 5.50x. At the end of September 2018, the credit facility commitments were increased from $700.0 million to $850.0 million and the maturity was extended to September 2023 from the previous maturity of December 2019.


-1-


Financial Results
Revenue for the third quarter 2018 was $164.1 million compared to $130.6 million in the prior-year period. The increase in revenue is primarily due to higher sales prices in the west Texas wholesale business, combined with the Big Spring acquisition that was effective March 1, 2018. Total operating expenses were $15.4 million in the third quarter 2018, compared to $10.7 million in the third quarter 2017. This increase was primarily due to the contribution from the acquired Big Spring assets and employee-related expenses. Total segment contribution margin was $43.1 million in the third quarter 2018 compared to $30.8 million in the third quarter 2017. General and administrative expenses were $3.1 million for the third quarter 2018, compared to $2.8 million in the prior-year period.

Pipelines and Transportation Segment
Contribution margin in the third quarter 2018 was $25.2 million compared to $17.5 million in the third quarter 2017. This increase was primarily due to the contribution from the Big Spring acquisition in March 2018 and improved performance from the Paline Pipeline. Operating expenses were $9.5 million in the third quarter 2018 compared to $8.6 million in the prior-year period, primarily due to the Big Spring acquisition.

Wholesale Marketing and Terminalling Segment
During the third quarter 2018, contribution margin was $17.9 million, compared to $13.3 million in the third quarter 2017. This increase was primarily due to the contribution from the Big Spring acquisition in March 2018 and improved margin performance in the west Texas wholesale operations. Operating expenses increased to $5.9 million in the third quarter 2018, compared to $2.1 million in the prior-year period primarily due to the Big Spring acquisition.

In the west Texas wholesale business, average throughput in the third quarter 2018 was 12,197 barrels per day compared to 12,929 barrels per day in the third quarter 2017. The west Texas gross margin per barrel increased year-over-year to $4.65 per barrel and included approximately $0.3 million, or $0.29 per barrel, from renewable identification numbers (RINs) generated in the quarter. During the third quarter 2017, the west Texas gross margin per barrel was $4.00 per barrel and included $1.6 million from RINs, or $1.32 per barrel. On a year-over-year basis, continued growth in crude oil drilling activity in the Permian Basin increased fuel demand and improved the supply/demand balance, which led to improved performance in the west Texas wholesale business.

Average terminalling throughput volume of 167,491 barrels per day during the third quarter 2018 increased on a year-over-year basis from 127,229 barrels per day in the third quarter 2017 primarily due to the addition of the Big Spring terminal. During the third quarter 2018, average volume under the East Texas marketing agreement with Delek US was 79,404 barrels per day compared to 74,357 barrels per day during the third quarter 2017. During the third quarter 2018, average volume under the Big Spring marketing agreement with Delek US was 80,687 barrels per day.

Third Quarter 2018 Results | Conference Call Information
Delek Logistics will hold a conference call to discuss its third quarter 2018 results on Wednesday, November 7, 2018 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. For those who cannot listen to the live broadcast, a telephonic replay will be available through February 7, 2019 by dialing (866) 326-3086, passcode 7994276. 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 2018 earnings conference call on Wednesday, November 7, 2018 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 within the meaning of 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; an inability of Delek US to successfully integrate the businesses of Delek US and Alon USA Energy, Inc., to grow as expected and realize the synergies and the other anticipated benefits of its merger with Alon, which became effective as of July 1, 2017, as it relates to our potential future growth opportunities, including dropdowns, and

-2-


other potential benefits; the results of our investments in joint ventures; 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; expansion of the Paline Pipeline and potential benefits therefrom; distributions and the amounts and timing thereof; potential dropdown inventory; ability to create long-term value for our unit holders; financial flexibility and borrowing capacity; and distribution growth of 10% or at all. There can be no assurance that actual results will not differ from those expected by management or described in forward-looking statements of Delek Logistics. Delek Logistics undertakes no obligation to update or revise such forward-looking statements to reflect events or circumstances that occur, or which Delek Logistics becomes aware of, after the date hereof.

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 (loss) before net interest expense, income tax expense, depreciation and amortization expense, and adjusted to include 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 revision is a more 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-U.S. 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 Delek Logistics' 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 from operations 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. See the accompanying tables in this earnings release for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures.






-3-


Delek Logistics Partners, LP
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except unit and per unit data)

 
 
September 30,
 
December 31,
 
 
2018
 
2017
ASSETS
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
19,006

 
$
4,675

   Accounts receivable
 
21,815

 
23,013

Accounts receivable from related parties
 
51,235

 
1,124

Inventory
 
4,198

 
20,855

Other current assets
 
418

 
783

Total current assets
 
96,672

 
50,450

Property, plant and equipment:
 
 

 
 

Property, plant and equipment
 
448,722

 
367,179

Less: accumulated depreciation
 
(134,052
)
 
(112,111
)
Property, plant and equipment, net
 
314,670

 
255,068

Equity method investments
 
105,233


106,465

Goodwill
 
12,203

 
12,203

Intangible assets, net
 
155,840

 
15,917

Other non-current assets
 
8,951

 
3,427

Total assets
 
$
693,569

 
$
443,530

LIABILITIES AND DEFICIT
 
 

 
 

Current liabilities:
 
 

 
 

Accounts payable
 
$
11,513

 
$
19,147

Excise and other taxes payable
 
2,849

 
4,700

Tank inspection liabilities
 
902

 
902

Pipeline release liabilities
 
1,019

 
1,000

Accrued expenses and other current liabilities
 
9,953

 
6,033

Total current liabilities
 
26,236

 
31,782

Non-current liabilities:
 
 
 
 
Long-term debt
 
776,684

 
422,649

Asset retirement obligations
 
5,099

 
4,064

Other non-current liabilities
 
15,977

 
14,260

Total non-current liabilities
 
797,760

 
440,973

Deficit:
 


 
 
Common unitholders - public; 9,101,137 units issued and outstanding at September 30, 2018 (9,088,587 at December 31, 2017)
 
172,875

 
174,378

Common unitholders - Delek; 15,294,046 units issued and outstanding at September 30, 2018 (15,294,046 at December 31, 2017)
 
(296,427
)
 
(197,206
)
General partner - 497,861 units issued and outstanding at September 30, 2018 (497,604 at December 31, 2017)
 
(6,875
)
 
(6,397
)
Total deficit
 
(130,427
)
 
(29,225
)
Total liabilities and deficit
 
$
693,569

 
$
443,530


-4-


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,
 
 
 
 
 
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
 
Net revenues:
 
 
 
 
 
 
 
 
Affiliate
 
$
63,835

 
$
40,131

 
$
178,559

 
$
116,574

Third-party
 
100,275

 
90,495

 
319,752

 
270,294

Net revenues
 
164,110

 
130,626

 
498,311

 
386,868

Operating costs and expenses:
 
 
 
 
 
 
 
 
Cost of materials and other
 
105,596

 
89,120

 
330,644

 
266,749

Operating expenses (excluding depreciation and amortization presented below)
 
14,489

 
9,940

 
40,501

 
28,789

Depreciation and amortization
 
6,252

 
4,744

 
18,287

 
14,227

Total cost of sales
 
126,337

 
103,804

 
389,432

 
309,765

Operating expenses related to wholesale business (excluding depreciation and amortization presented below)
 
906

 
722

 
2,388

 
2,197

General and administrative expenses
 
3,076

 
2,751

 
9,798

 
8,255

Depreciation and amortization
 
450

 
718

 
1,434

 
2,170

Loss (gain) on asset disposals
 
717

 
(5
)
 
648

 
2

Total operating costs and expenses
 
131,486

 
107,990

 
403,700

 
322,389

Operating income
 
32,624

 
22,636

 
94,611

 
64,479

Interest expense, net
 
11,108

 
7,124

 
30,096

 
16,657

Income from equity method investments
 
(1,924
)
 
(1,584
)
 
(4,681
)
 
(3,005
)
Other expense (income), net
 
8

 
(1
)
 
8

 
(1
)
Income before income tax expense
 
23,432

 
17,097

 
69,188

 
50,828

Income tax expense
 
106

 
174

 
285

 
333

Net income attributable to partners
 
$
23,326

 
$
16,923

 
68,903

 
50,495

Comprehensive income attributable to partners
 
$
23,326

 
$
16,923

 
$
68,903

 
$
50,495

 
 
 
 
 
 
 
 
 
Less: General partner's interest in net income, including incentive distribution rights
 
6,636

 
4,745

 
18,478

 
13,406

Limited partners' interest in net income
 
$
16,690

 
$
12,178

 
$
50,425

 
$
37,089

 
 
 
 
 
 
 
 
 
Net income per limited partner unit:
 
 
 
 
 
 
 
 
Common units - (basic)
 
$
0.68

 
$
0.50

 
$
2.07

 
$
1.52

Common units - (diluted)
 
$
0.68

 
$
0.50

 
$
2.07

 
$
1.52

 
 
 
 
 
 
 
 
 
Weighted average limited partner units outstanding:
 
 
 
 
 
 
 
 
Common units - basic
 
24,395,183

 
24,361,457

 
24,387,995

 
24,341,921

Common units - diluted
 
24,401,908

 
24,389,582

 
24,395,880

 
24,382,426

 
 
 
 
 
 
 
 
 
Cash distribution per limited partner unit
 
$
0.790

 
$
0.715

 
$
2.310

 
$
2.110




-5-


Delek Logistics Partners, LP
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30,
 
 
 
 
 
 
 
 
 
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
 
 
 
 
Net income
 
$
68,903

 
$
50,495

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

 

 
 
Depreciation and amortization
 
19,721

 
16,397

 
 
Amortization of customer contract intangible assets
 
4,207

 

 
 
Amortization of deferred revenue
 
(1,095
)
 
(1,004
)
 
 
Amortization of deferred financing costs and debt discount
 
1,984

 
1,438

 
 
Accretion of asset retirement obligations
 
267

 
219

 
 
Deferred income taxes
 

 
158

 
 
Income from equity method investments
 
(4,681
)
 
(3,005
)
 
 
Dividends from equity method investments
 
5,128

 
765

 
 
Loss on asset disposals
 
648

 
2

 
 
Unit-based compensation expense
 
518

 
545

 
 
Changes in assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
 
1,198

 
(1,115
)
 
 
 
Inventories and other current assets
 
17,022

 
2,028

 
 
 
Accounts payable and other current liabilities
 
(4,311
)
 
8,501

 
 
 
Accounts receivable/payable to related parties
 
(50,030
)
 
2,092

 
 
 
Non-current assets and liabilities, net
 
(1,879
)
 
(365
)
 
Net cash provided by operating activities
 
57,600

 
77,151

 
Cash flows from investing activities
 
 
 
 
 
Asset acquisitions, net of assumed ARO liabilities
 
(72,222
)
 
(6,443
)
 
Purchases of property, plant and equipment
 
(8,674
)
 
(9,187
)
 
Proceeds from sales of property, plant and equipment
 
465

 

 
Purchases of intangible assets
 
(144,219
)
 
(2,560
)
 
Distributions from equity method investments
 
957

 
753

 
Equity method investment contributions
 
(172
)
 
(3,531
)
 
Net cash provided by (used in) financing activities
 
(223,865
)
 
(20,968
)
 
Cash flows from financing activities
 
 
 
 
 
Proceeds from issuance of additional units to maintain 2% General Partner interest
 
20

 
21

 
Distributions to general partner
 
(17,010
)
 
(12,839
)
 
Distributions to common unitholders - public
 
(20,500
)
 
(19,208
)
 
Distributions to common unitholders - Delek
 
(34,335
)
 
(31,555
)
 
Distributions to Delek unitholders and general partner related to Big Spring Logistic Assets Acquisition
 
(98,798
)
 

 
Proceeds from revolving credit facility
 
678,000

 
205,700

 
Payments of revolving credit facility
 
(324,700
)
 
(439,500
)
 
Proceeds from issuance of senior notes
 

 
248,112

 
Deferred financing costs paid
 
(5,264
)
 
(5,937
)
 
Reimbursement of capital expenditures by Delek
 
3,183

 
4,254

 
Net cash provided by (used in) financing activities
 
180,596

 
(50,952
)
 
Net increase in cash and cash equivalents
 
14,331

 
5,231

 
Cash and cash equivalents at the beginning of the period
 
4,675

 
59

 
Cash and cash equivalents at the end of the period
 
$
19,006

 
$
5,290

 
Supplemental disclosures of cash flow information:
 
 
 
 
 
Cash paid during the period for:
 
 
 
 
 
Interest
 
$
24,446

 
$
9,288

 
Income taxes
 
$
136

 
$
60

 
Non-cash investing activities:
 
 

 
 

 
Decrease in accrued capital expenditures
 
$
(1,836
)
 
$
(491
)
 
Non-cash financing activities:
 
 
 
 
 
Sponsor contribution of fixed assets
 
$

 
$
67

 

-6-


Delek Logistics Partners, LP
Reconciliation of Amounts Reported Under U.S. GAAP
(In thousands)
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2018
 
2017
 
2018
 
2017
Reconciliation of net income to EBITDA:
 
 
 
 
 
 
 
 
Net income
 
$
23,326

 
$
16,923

 
$
68,903

 
$
50,495

Add:
 
 
 
 
 
 
 
 
Income tax expense
 
106

 
174

 
285

 
333

Depreciation and amortization
 
6,702

 
5,462

 
19,721

 
16,397

Amortization of customer contract intangible assets
 
1,803

 

 
4,207

 

Interest expense, net
 
11,108

 
7,124

 
30,096

 
16,657

EBITDA
 
$
43,045

 
$
29,683

 
$
123,212

 
$
83,882

 
 
 
 
 
 
 
 
 
Reconciliation of net cash from operating activities to distributable cash flow:
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
5,957

 
$
30,241

 
$
57,600

 
$
77,151

Changes in assets and liabilities
 
28,079

 
(8,460
)
 
38,000

 
(11,141
)
Distributions from equity method investments in investing activities
 
297

 
252

 
957

 
753

Maintenance and regulatory capital expenditures
 
(2,380
)
 
(698
)
 
(3,721
)
 
(5,011
)
Reimbursement from Delek for capital expenditures (1)
 
1,292

 
392

 
2,179

 
1,730

Accretion of asset retirement obligations
 
(92
)
 
(73
)
 
(267
)
 
(219
)
Deferred income taxes
 

 
(39
)
 

 
(158
)
Gain (loss) on asset disposals
 
(717
)
 
5

 
(648
)
 
(2
)
Distributable Cash Flow
 
$
32,436

 
$
21,620

 
$
94,100

 
$
63,103


(1) During the year ended December 31, 2017, the reimbursed capital expenditure amounts in the determination of distributable cash flow were revised to reflect the accrual of reimbursable capital expenditures from Delek US rather than the cash amounts received for reimbursed capital expenditures during the three and nine months period ended September 30, 2017. This resulted in decreases to the distributable cash flow of a nominal amount and $2.5 million from the amounts presented on our Quarterly Report on Form 10-Q for the three and nine months period ended September 30, 2017, respectively.

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
 
2018
 
2017
 
2018
 
2017
Limited partners' distribution on common units
 
$
19,272

 
$
17,418

 
$
56,343

 
$
51,380

General partner's distributions
 
393

 
355

 
1,149

 
1,047

General partner's incentive distribution rights
 
6,295

 
4,497

 
17,449

 
12,650

Total distributions to be paid
 
$
25,960

 
$
22,270

 
$
74,941

 
$
65,077

 
 
 
 
 
 
 
 
 
Distributable cash flow
 
$
32,436

 
$
21,620

 
$
94,100

 
63,103

Distributable cash flow coverage ratio (1)
 
1.25x

 
0.97x

 
1.26x

 
0.97x


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

-7-


Delek Logistics Partners, LP
Segment Data (unaudited)
 (In thousands)

 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2018
 
2017
 
2018
 
2017
Pipelines and Transportation
 
 
 
 
 
 
 
 
Net revenues:
 
 
 
 
 
 
 
 
     Affiliates
 
$
36,132

 
$
27,805

 
$
99,624

 
$
81,972

     Third party
 
3,653

 
3,177

 
11,618

 
7,910

          Total pipelines and transportation
 
39,785

 
30,982

 
111,242

 
89,882

     Cost of sales:
 
 
 
 
 
 
 
 
     Cost of materials and other
 
5,055

 
4,883

 
14,691

 
13,691

     Operating expenses (excluding depreciation and amortization)
 
9,499

 
8,573

 
29,054

 
24,661

     Segment contribution margin
 
$
25,231

 
$
17,526

 
$
66,839

 
$
51,530

Total Assets
 
$
431,173

 
$
344,260

 
 
 
 
 
 
 
 
 
 
 
 
 
Wholesale Marketing and Terminalling
 
 
 
 
 
 
 
 
Net revenues:
 
 
 
 
 
 
 
 
     Affiliates (1)
 
$
27,703

 
$
12,326

 
$
78,935

 
$
34,602

     Third party
 
96,622

 
87,318

 
308,134

 
262,384

          Total wholesale marketing and terminalling
 
124,325

 
99,644

 
387,069

 
296,986

     Cost of sales:
 
 
 
 
 
 
 
 
     Cost of materials and other
 
100,541

 
84,237

 
315,953

 
253,058

     Operating expenses (excluding depreciation and amortization)
 
5,896

 
2,089

 
13,835

 
6,325

     Segment contribution margin
 
$
17,888

 
$
13,318

 
$
57,281

 
$
37,603

Total Assets
 
$
262,396

 
$
78,598

 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated
 
 
 
 
 
 
 
 
Net revenues:
 
 
 
 
 
 
 
 
     Affiliates
 
$
63,835

 
$
40,131

 
$
178,559

 
$
116,574

     Third party
 
100,275

 
90,495

 
319,752

 
270,294

          Total consolidated
 
164,110

 
130,626

 
498,311

 
386,868

     Cost of sales:
 
 
 
 
 
 
 
 
     Cost of materials and other
 
105,596

 
89,120

 
330,644

 
266,749

     Operating expenses (excluding depreciation and amortization presented below)
 
15,395

 
10,662

 
42,889

 
30,986

     Contribution margin
 
43,119

 
30,844

 
124,778

 
89,133

     General and administrative expenses
 
3,076

 
2,751

 
9,798

 
8,255

     Depreciation and amortization
 
6,702

 
5,462

 
19,721

 
16,397

     Loss (gain) on asset disposals
 
717

 
(5
)
 
648

 
2

     Operating income
 
$
32,624

 
$
22,636

 
$
94,611

 
$
64,479

Total Assets
 
$
693,569

 
$
422,858

 
 
 
 

(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.


-8-


Delek Logistics Partners, LP
Segment Capital Spending
 (In thousands)
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
Pipelines and Transportation
 
2018
 
2017
 
2018
 
2017
Maintenance capital spending
 
1,528

 
1,521

 
2,585

 
4,564

Discretionary capital spending
 
558

 
1,397

 
1,735

 
2,151

Segment capital spending
 
$
2,086

 
$
2,918

 
$
4,320

 
$
6,715

Wholesale Marketing and Terminalling
 

 

 
 
 
 
Maintenance capital spending
 
$
877

 
$
351

 
1,451

 
$
768

Discretionary capital spending
 
28

 
517

 
1,669

 
1,213

Segment capital spending
 
$
905

 
$
868

 
$
3,120

 
$
1,981

Consolidated
 
 
 
 
 
 
 
 
Maintenance capital spending
 
$
2,405

 
$
1,872

 
$
4,036

 
$
5,332

Discretionary capital spending
 
586

 
1,914

 
3,404

 
3,364

Total capital spending
 
$
2,991

 
$
3,786

 
$
7,440

 
$
8,696

 
 
 
 
 
 
 
 
 

Delek Logistics Partners, LP
Segment Data (Unaudited)
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2018
 
2017
 
2018
 
2017
Pipelines and Transportation Segment:
 
 
 
 
 
 
 
 
Throughputs (average bpd)
 
 
 
 
 
 
 
 
Lion Pipeline System:
 
 
 
 
 
 
 
 
    Crude pipelines (non-gathered)
 
59,150

 
60,247

 
56,672

 
59,653

    Refined products pipelines
 
43,762

 
51,623

 
47,154

 
50,933

SALA Gathering System
 
16,704

 
15,997

 
16,705

 
16,160

East Texas Crude Logistics System
 
14,284

 
15,260

 
16,402

 
15,006

 
 
 
 
 
 
 
 
 
Wholesale Marketing and Terminalling Segment:
 
 
 
 
 
 
 
 
East Texas - Tyler Refinery sales volumes (average bpd) (1)
 
79,404

 
74,357

 
77,349

 
71,917

Big Spring Marketing - Refinery sales volume (average bpd) (for period owned) (2)
 
80,687

 

 
79,819

 

West Texas marketing throughputs (average bpd)
 
12,197

 
12,929

 
13,453

 
13,647

West Texas gross margin per barrel
 
$
4.65

 
$
4.00

 
$
5.88

 
$
3.62

Terminalling throughputs (average bpd) (3)
 
167,491

 
127,229

 
159,457

 
123,780


(1) Excludes jet fuel and petroleum coke.
(2) Throughputs for the nine months ended September 30, 2018 are for the 214 days we marketed certain finished products produced at or sold from the Big Spring Refinery following the execution of the Big Spring Marketing Agreement, effective March 1, 2018.
(3) Consists of terminalling throughputs at our Tyler, Big Spring, Big Sandy and Mount Pleasant, Texas, our El Dorado and North Little Rock, Arkansas and our Memphis and Nashville, Tennessee terminals. Throughputs for the Big Spring terminal are for the 214 days we operated the terminal following its acquisition effective March 1, 2018. Barrels per day are calculated for only the days we operated each terminal. Total throughput for the nine months ended September 30, 2018 was 41.4 million barrels, which averaged 151,646 bpd for the period.



-9-


Investor / Media Relations Contact:
Keith Johnson
Vice President of Investor Relations        
615-435-1366

Media/Public Affairs Contact:
Michael P. Ralsky
Vice President - Government Affairs, Public Affairs & Communications
615-435-1407



-10-