Net income of $39.0 million Reported Adjusted EBITDA of $116.5 million up 15% year over year On track to deliver $480 million to $520 million in full year Adjusted EBITDA Announced additional intercompany agreements with Delek US increasing the third-party EBITDA contribution to ~80% Started commissioning of the new Libby 2 plant, providing a much needed processing capacity expansion in Lea County, NM Closed the acquisition of Gravity Water Midstream ("Gravity") on January 2nd which is already performing above expectations Acquired $10 million worth of DKL units from DK under the previously announced $150 million buyback authorization Continued our consistent distribution growth policy with recent increase to $1.110/unit

BRENTWOOD, Tenn., May 07, 2025--(BUSINESS WIRE)--Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics") today announced its financial results for the first quarter 2025.

"Delek Logistics started 2025 on a strong note enhancing our position as a premier midstream provider in the Permian basin. We provide the best combination of yield and growth in the midstream sector with a long runway of growth driven by its advantageous position in the Midland and Delaware basins. We are proud of the 49th consecutive increase in our distribution and we expect to continue to increase our distribution in the future. The completion of the acquisition of Gravity in January and today's announcement of intercompany transactions push third party cash flow contribution at Delek Logistics to ~80%, further increasing our economic separation from our sponsor Delek US," said Avigal Soreq, President of Delek Logistics' general partner.

"Going forward, we look forward to adding AGI & sour gas treating capabilities at the Libby Complex and further expanding our overall capacity at the plant. We are also focused on making our combined crude and water offering in the Midland basin more attractive. We will continue to strengthen and grow Delek Logistics through prudent management of liquidity and leverage," Mr. Soreq continued.

Delek Logistics reported first quarter 2025 net income of $39.0 million or $0.73 per diluted common limited partner unit. The first quarter 2025 net income included $3.3 million of transaction costs. This compares to net income of $32.6 million, or $0.73 per diluted common limited partner unit, in the first quarter 2024. Net cash provided by operating activities was $31.6 million in the first quarter 2025 compared to $43.9 million in the first quarter 2024. Distributable cash flow, as adjusted was $75.1 million in the first quarter 2025, compared to $68.0 million in the first quarter 2024.

Story Continues

For the first quarter 2025, earnings before interest, taxes, depreciation and amortization ("EBITDA") was $85.5 million compared to $101.5 million in the first quarter 2024. The first quarter 2025 EBITDA included $3.3 million of transaction costs and $27.7 million of sales-type lease accounting impacts. For the first quarter 2025, Adjusted EBITDA was $116.5 million compared to $101.5 million in the first quarter 2024.

Distribution and Liquidity

On April 28, 2025, Delek Logistics declared a quarterly cash distribution of $1.110 per common limited partner unit for the first quarter 2025. This distribution will be paid on May 15, 2025 to unitholders of record on May 8, 2025. This represents a 0.5% increase from the fourth quarter 2024 distribution of $1.105 per common limited partner unit, and a 3.7% increase over Delek Logistics’ first quarter 2024 distribution of $1.070 per common limited partner unit.

As of March 31, 2025, Delek Logistics had total debt of approximately $2.15 billion and cash of $2.1 million and a leverage ratio of approximately 4.21x. Additional borrowing capacity under the $1.15 billion third party revolving credit facility was $444.9 million.

Consolidated Operating Results

Adjusted EBITDA in the first quarter 2025 was $116.5 million compared to $101.5 million in the first quarter 2024. The $15.0 million increase in Adjusted EBITDA reflects the results of H2O Midstream and Gravity operations, as well as impacts from the W2W dropdown, partially offset by a decline in wholesale margins and impacts of termination of certain intercompany agreements.

Gathering and Processing Segment

Adjusted EBITDA in the first quarter 2025 was $81.1 million compared with $57.8 million in the first quarter 2024. The increase was primarily due to incremental EBITDA from the Gravity and H2O Midstream acquisitions and higher throughput from Midland Gathering system.

Wholesale Marketing and Terminalling Segment

Adjusted EBITDA in the first quarter 2025 was $17.8 million, compared with first quarter 2024 Adjusted EBITDA of $25.3 million. The decrease was primarily due to a decline in wholesale margins and impacts of intercompany agreements.

Storage and Transportation Segment

Adjusted EBITDA in the first quarter 2025 was $14.5 million, compared with $18.1 million in the first quarter 2024. The decrease was primarily due to decreased rates.

Investments in Pipeline Joint Ventures Segment

During the first quarter 2025, income from equity method investments was $10.2 million compared to $8.5 million in the first quarter 2024. The increase was primarily due to the impacts of the W2W dropdown.

Corporate

Adjusted EBITDA in the first quarter 2025 was a loss of $6.9 million compared to a loss of $8.1 million in the first quarter 2024.

First Quarter 2025 Results | Conference Call Information

Delek Logistics will hold a conference call to discuss its first quarter 2025 results on Wednesday, May 7, 2024 at 11:30 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.

About Delek Logistics Partners, LP

Delek Logistics is a midstream energy master limited partnership headquartered in Brentwood, Tennessee. Through its owned assets and joint ventures located primarily in and around the Permian Basin, the Delaware Basin and other select areas in the Gulf Coast region, Delek Logistics provides gathering, pipeline and other transportation services primarily for crude oil and natural gas customers, storage, wholesale marketing and terminalling services primarily for intermediate and refined product customers, and water disposal and recycling services. Delek US Holdings, Inc. ("Delek US") owns the general partner interest as well as a majority limited partner interest in Delek Logistics, and is also a significant customer.

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. Forward-looking statements include, but are not limited to, anticipated performance and financial position; statements regarding future growth at Delek Logistics; distributions and the amounts and timing thereof; potential dropdown inventory; projected benefits of the Delaware Gathering, Permian Gathering, H2O Midstream and Gravity Water Midstream acquisitions; 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.

Investors are cautioned that the following important factors, including among others, may affect these forward-looking statements: the fact that a significant portion of Delek Logistics' revenue is derived from Delek US, thereby subjecting us to Delek US' business risks; political or regulatory developments, including tariffs, taxes and changes in governmental policies relating to crude oil, natural gas, refined products or renewables; 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; Delek Logistics' ability to realize cost reductions; the impact of adverse market conditions affecting the utilization of Delek Logistics' assets and business performance, including margins generated by its wholesale fuel business; risks and uncertainties with respect to the possible benefits of the Delaware Gathering, Permian Gathering, H2O Midstream and Gravity transactions, as well as from integration post-closing; risks related to exposure to Permian Basin crude oil, such as supply, pricing, gathering, production and transportation capacity; uncertainties regarding actions by OPEC and non-OPEC oil producing countries impacting crude oil production and pricing; an inability of Delek US to grow as expected as it relates to our potential future growth opportunities, including dropdowns, and other potential benefits; projected capital expenditures; scheduled turnaround activity; the results of our investments in joint ventures; 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 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.

Sales-Type Leases

During the third quarter of 2024, Delek Logistics and Delek US renewed and amended certain commercial agreements. These amendments required the embedded leases within these agreements to be reassessed under Accounting Standards Codification 842, Leases. As a result of these amendments, certain of these agreements met the criteria to be accounted for as sales-type leases. Therefore, portions of our payments received for minimum volume commitments under agreements subject to sales-type lease accounting are recorded as interest income with the remaining amounts recorded as a reduction in net investment in leases. Prior to the amendments, these agreements were accounted for as operating leases and these minimum volume commitments were recorded as revenues.

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 financial information presented in accordance with United States ("U.S.") Generally Accepted Accounting Principles ("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 interest, income taxes, depreciation and amortization, including amortization of customer contract intangible assets, which is included as a component of net revenues. Adjusted EBITDA - EBITDA adjusted for (i) significant, infrequently occurring transaction costs and (ii) throughput and storage fees associated with the lease component of commercial agreements subject to sales-type lease accounting. Distributable cash flow - calculated as net cash flow from operating activities adjusted for changes in assets and liabilities, maintenance capital expenditures net of reimbursements, sales-type lease receipts, net of income recognized and other adjustments not expected to settle in cash. Distributable cash flow, as adjusted -calculated as distributable cash flow adjusted to exclude significant, infrequently occurring transaction costs.

Our EBITDA, Adjusted EBITDA, distributable cash flow and distributable cash flow, as adjusted measures are non-GAAP supplemental financial measures that management and external users of our 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 and Adjusted EBITDA, financing methods; the ability of our assets to generate sufficient cash flow to make distributions to our unitholders on a current and on-going basis; 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.

We believe that the presentation of these non-GAAP measures provide information useful to investors in assessing our financial condition and results of operations and assists in evaluating our ongoing operating performance and liquidity for current and comparative periods. Non-GAAP measures should not be considered 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 earnings, net cash provided by operating activities and operating income. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. Additionally, because EBITDA, Adjusted EBITDA, distributable cash flow and distributable cash flow, as adjusted may be defined differently by other partnerships in our industry, our definitions 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. However, due to the inherent difficulty and impracticability of estimating certain amounts required by U.S. GAAP with a reasonable degree of certainty at this time without unreasonable effort and imprecision, we have not provided a reconciliation of forward-looking Adjusted EBITDA guidance.

Delek Logistics Partners, LP Consolidated Balance Sheets (Unaudited) (In thousands, except unit data) March 31, 2025  December 31, 2024 ASSETS  Current assets:  Cash and cash equivalents $ 2,107   $ 5,384  Accounts receivable  68,650    54,725  Accounts receivable from related parties  54,902    33,313  Lease receivable - affiliate  21,065    22,783  Inventory  8,659    5,427  Other current assets  1,528    24,260  Total current assets  156,911    145,892  Property, plant and equipment:  Property, plant and equipment  1,653,350    1,375,391  Less: accumulated depreciation  (331,367 )   (311,070 ) Property, plant and equipment, net  1,321,983    1,064,321  Equity method investments  317,466    317,152  Customer relationship intangibles, net  232,959    186,911  Other intangibles, net  130,681    94,547  Goodwill  12,203    12,203  Operating lease right-of-use assets  17,107    16,654  Net lease investment - affiliate  189,683    193,126  Other non-current assets  16,461    10,753  Total assets $ 2,395,454   $ 2,041,559   LIABILITIES AND DEFICIT  Current liabilities:  Accounts payable $ 59,948   $ 41,380  Interest payable  15,860    30,665  Excise and other taxes payable  9,282    6,764  Current portion of operating lease liabilities  5,534    5,340  Accrued expenses and other current liabilities  6,835    4,629  Total current liabilities  97,459    88,778  Non-current liabilities:  Long-term debt, net of current portion  2,145,730    1,875,397  Operating lease liabilities, net of current portion  6,199    6,004  Asset retirement obligations  23,250    15,639  Other non-current liabilities  25,381    20,213  Total non-current liabilities  2,200,560    1,917,253  Total liabilities  2,298,019    2,006,031  Equity:  Common unitholders - public; 19,564,761 units issued and outstanding at March 31, 2025 (17,374,618 at December 31, 2024)  525,141    440,957  Common unitholders - Delek Holdings; 33,868,203 units issued and outstanding at March 31, 2025 (34,111,278 at December 31, 2024)  (427,706 )   (405,429 ) Total equity  97,435    35,528  Total liabilities and equity $ 2,395,454   $ 2,041,559

Delek Logistics Partners, LP Consolidated Statement of Income and Comprehensive Income (Unaudited) (In thousands, except unit and per unit data)  Three Months Ended March 31, 2025    2024  Net revenues:  Affiliate $ 126,321   $ 139,625  Third party  123,609    112,450  Net revenues  249,930    252,075  Cost of sales:  Cost of materials and other - affiliate  89,966    92,882  Cost of materials and other - third party  39,086    30,810  Operating expenses (excluding depreciation and amortization presented below)  40,630    31,695  Depreciation and amortization  26,498    25,167  Total cost of sales  196,180    180,554  Operating expenses related to wholesale business (excluding depreciation and amortization presented below)  355    221  General and administrative expenses  8,864    4,863  Depreciation and amortization  1,218    1,328  Other operating (income) expense, net  (4,286 )   567  Total operating costs and expenses  202,331    187,533  Operating income  47,599    64,542  Interest income  (22,547 )   —  Interest expense  41,101    40,229  Income from equity method investments  (10,150 )   (8,490 ) Other income, net  (21 )   (171 ) Total non-operating expenses, net  8,383    31,568  Income before income tax expense  39,216    32,974  Income tax expense  182    326  Net income  39,034    32,648  Comprehensive income $ 39,034   $ 32,648  Net income per unit:  Basic $ 0.73   $ 0.74  Diluted $ 0.73   $ 0.73  Weighted average common units outstanding:  Basic  53,604,659    44,406,356  Diluted  53,633,836    44,422,817

Delek Logistics Partners, LP Condensed Consolidated Statements of Cash Flows (In thousands) Three Months Ended March 31, (Unaudited)  2025    2024  Cash flows from operating activities  Net cash provided by operating activities $ 31,550   $ 43,858  Cash flows from investing activities  Net cash used in investing activities  (234,767 )   (9,861 ) Cash flows from financing activities  Net cash provided by (used in) financing activities  199,940    (28,080 ) Net (decrease) increase in cash and cash equivalents  (3,277 )   5,917  Cash and cash equivalents at the beginning of the period  5,384    3,755  Cash and cash equivalents at the end of the period $ 2,107   $ 9,672

Delek Logistics Partners, LP Reconciliation of Amounts Reported Under U.S. GAAP (Unaudited) (In thousands) Three Months Ended March 31, 2025    2024  Reconciliation of Net Income to EBITDA:  Net income $ 39,034   $ 32,648  Add:  Income tax expense  182    326  Depreciation and amortization  27,716    26,495  Amortization of marketing contract intangible  —    1,803  Interest expense, net  18,554    40,229  EBITDA  85,486    101,501  Throughput and storage fees for sales-type leases  27,706    —  Transaction costs  3,349    —  Adjusted EBITDA $ 116,541   $ 101,501   Reconciliation of net cash from operating activities to distributable cash flow:  Net cash provided by operating activities $ 31,550   $ 43,858  Changes in assets and liabilities  32,080    25,787  Non-cash lease expense  (2,267 )   (1,939 ) Distributions from equity method investments in investing activities  2,127    2,133  Regulatory and sustaining capital expenditures not distributable  (645 )   (1,279 ) Reimbursement from Delek Holdings for capital expenditures  9    286  Sales-type lease receipts, net of income recognized  5,159    —  Accretion  (409 )   (187 ) Deferred income taxes  (185 )   (101 ) Gain (loss) on disposal of assets  4,286    (567 ) Distributable Cash Flow  71,705    67,991  Transaction costs  3,349    —  Distributable Cash Flow, as adjusted (1) $ 75,054   $ 67,991

(1) Distributable cash flow adjusted to exclude transaction costs primarily associated with the H2O Midstream Acquisition and Gravity Acquisition.

Delek Logistics Partners, LP Distributable Coverage Ratio Calculation (Unaudited) (In thousands) Three Months Ended March 31, 2025    2024  Distributions to partners of Delek Logistics, LP $ 59,319   $ 50,521   Distributable cash flow $ 71,705   $ 67,991  Distributable cash flow coverage ratio (1) 1.21x   1.35x  Distributable cash flow, as adjusted  75,054    67,991  Distributable cash flow coverage ratio, as adjusted (2) 1.27x   1.35x

(1) Distributable cash flow coverage ratio is calculated by dividing distributable cash flow by distributions to be paid in each respective period. (2) Distributable cash flow coverage ratio, as adjusted is calculated by dividing distributable cash flow, as adjusted for transaction costs by distributions to be paid in each respective period.

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

Three Months Ended March 31, 2025 Gathering and
Processing  Wholesale
Marketing and
Terminalling  Storage and
Transportation  Investments in
Pipeline Joint
Ventures  Corporate and
Other  Consolidated Net revenues:  Affiliate  $ 38,567   $ 64,708   $ 23,046   $ —   $ —   $ 126,321  Third party   80,036    41,991    1,582    —    —    123,609  Total revenue  $ 118,603   $ 106,699   $ 24,628   $ —   $ —   $ 249,930   Adjusted EBITDA  $ 81,075   $ 17,750   $ 14,471   $ 10,150   $ (6,905 )  $ 116,541  Transaction costs   —    —    —    —    3,349    3,349  Throughput and storage fees for sales-type leases   13,136    4,513    10,057    —    —    27,706  Segment EBITDA  $ 67,939   $ 13,237   $ 4,414   $ 10,150   $ (10,254 )   85,486  Depreciation and amortization  $ 24,723   $ 952   $ 1,281   $ —   $ 760    27,716  Interest income  $ (11,365 )  $ (4,161 )  $ (7,021 )  $ —   $ —    (22,547 ) Interest expense  $ —   $ —   $ —   $ —   $ 41,101    41,101  Income tax benefit             182  Net income            $ 39,034   Capital spending  $ 71,311   $ 90   $ 542   $ —   $ —   $ 71,943

Three Months Ended March 31, 2024 Gathering and
Processing  Wholesale
Marketing and
Terminalling  Storage and
Transportation  Investments in
Pipeline Joint
Ventures  Corporate and
Other  Consolidated Net revenues:  Affiliate  $ 52,553   $ 52,882   $ 34,190   $ —   $ —   $ 139,625  Third party   43,330    66,388    2,732    —    —    112,450  Total revenue  $ 95,883   $ 119,270   $ 36,922   $ —   $ —   $ 252,075   Adjusted EBITDA  $ 57,772   $ 25,274   $ 18,127   $ 8,477   $ (8,149 )  $ 101,501  Segment EBITDA  $ 57,772   $ 25,274   $ 18,127   $ 8,477   $ (8,149 )   101,501  Depreciation and amortization  $ 21,154   $ 1,712   $ 2,775   $ —   $ 854    26,495  Amortization of customer contract intangible  $ —   $ 1,803   $ —   $ —   $ —    1,803  Interest expense  $ —   $ —   $ —   $ —   $ 40,229    40,229  Income tax expense             326  Net income            $ 32,648   Capital spending  $ 14,723   $ (84 )  $ 526   $ —   $ —   $ 15,165

Delek Logistics Partners, LP Segment Capital Spending (In thousands) Three Months Ended March 31, Gathering and Processing  2025    2024  Regulatory capital spending $ —   $ —  Sustaining capital spending  13    837  Growth capital spending  71,298    13,886  Segment capital spending  71,311    14,723  Wholesale Marketing and Terminalling  Regulatory capital spending  11    (72 ) Sustaining capital spending  79    (12 ) Growth capital spending  —    —  Segment capital spending  90    (84 ) Storage and Transportation  Regulatory capital spending  221    —  Sustaining capital spending  321    526  Growth capital spending  —    —  Segment capital spending  542    526  Consolidated  Regulatory capital spending  232    (72 ) Sustaining capital spending  413    1,351  Growth capital spending  71,298    13,886  Total capital spending $ 71,943   $ 15,165

Delek Logistics Partners, LP  Segment Operating Data (Unaudited)  Three Months Ended March 31, 2025    2024  Gathering and Processing Segment:  Throughputs (average bpd)  El Dorado Assets:  Crude pipelines (non-gathered)  61,888    73,011  Refined products pipelines to Enterprise Systems  56,010    63,234  El Dorado Gathering System  10,321    12,987  East Texas Crude Logistics System  26,918    19,702  Midland Gathering System  246,090    213,458  Plains Connection System  179,240    256,844  Delaware Gathering Assets:  Natural Gas Gathering and Processing (Mcfd(1))  59,809    76,322  Crude Oil Gathering (average bpd)  122,226    123,509  Water Disposal and Recycling (average bpd)  128,499    129,264  Midland Water Gathering System:  Water Disposal and Recycling (average bpd) (2)  632,972    —   Wholesale Marketing and Terminalling Segment:  East Texas - Tyler Refinery sales volumes (average bpd) (3)  67,876    66,475  Big Spring marketing throughputs (average bpd) (4)  —    76,615  West Texas marketing throughputs (average bpd)  10,826    9,976  West Texas gross margin per barrel $ 1.64   $ 2.15  Terminalling throughputs (average bpd) (5)  135,404    136,614

(1) Mcfd - average thousand cubic feet per day. (2) Consists of volumes of H2O Midstream and Gravity. Gravity 2025 volumes are from January 2, 2025 to March 31, 2025. (3) Excludes jet fuel and petroleum coke. (4) Marketing agreement terminated on August 5, 2024 upon assignment to Delek Holdings. (5) Consists of terminalling throughputs at our Tyler, Big Spring, Big Sandy and Mount Pleasant, Texas terminals, our El Dorado and North Little Rock, Arkansas terminals and our Memphis and Nashville, Tennessee terminals.

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

View source version on businesswire.com: https://www.businesswire.com/news/home/20250507043714/en/

Contacts

Investor Relations and Media/Public Affairs Contact: 
[email protected]

View Comments