Delek Logistics Reports Record Fourth Quarter 2025 Results

 Related Quotes
 Delek Logistics Partners L.P. Common Uni  53.475   1.185  2.27%
 Enter Symbols: 

Delek Logistics Reports Record Fourth Quarter 2025 Results



  • Delek Logistics reported Net income of $47.3 million or $0.88 per unit



  • Delivered record financial performance, Adjusted EBITDA of $142.3 million for the fourth quarter and $535.6 million for the year



  • Progressed comprehensive acid gas injection (AGI) & sour gas treating solution at the Libby Gas Complex



  • Initiated 2026 EBITDA Guidance of $520 - 560 million



  • 2026 guidance reflects Increased economic separation from DK, as third-party EBITDA contribution to exceed 80%



  • Continued our consistent distribution growth with our 52nd consecutive quarterly increase to $1.125/unit


BRENTWOOD, Tenn., Feb. 27 /BusinessWire/ -- Delek Logistics Partners, LP (NYSE:DKL) ("Delek Logistics") today announced its financial results for the fourth quarter 2025.

"Delek Logistics delivered another record year, driven by strong execution across our crude, gas, and water businesses and the continued dedication of our team," said Avigal Soreq, President of Delek Logistics' general partner. "2025 was a pivotal year for Delek Logistics, highlighted by the successful startup of the Libby 2 gas plant, acquisition of Gravity Water Midstream and the execution of strategic intercompany agreements, a combination of which has largely completed DKL's economic separation from its sponsor. We also made meaningful progress advancing sour gas gathering and acid gas injection capabilities, while achieving record crude gathering volumes in our Delaware Basin operations."

"Based on this strong momentum, we are providing 2026 EBITDA guidance of $520 to $560 million, which includes ~$10 million in negative impact from Winter Storm Fern in the first quarter. In addition, we are proud to have delivered our 52nd consecutive quarterly distribution, marking 13 consecutive years of distribution growth," Soreq continued. "Looking ahead to 2026, we are increasingly optimistic about the opportunities in front of us, driven by the continued advancement of our integrated acid gas injection and sour gas treating solution at the Libby Complex. This industry leading sour gas solution will set DKL for multi year growth in the Delaware Basin and allow it to further expand its "Full-Suite" strategy. We remain committed to strengthening and growing Delek Logistics through a prudent management of liquidity and leverage, and a continued focus on long-term value creation for our unitholders," Mr. Soreq continued.

Delek Logistics reported fourth quarter 2025 net income of $47.3 million or $0.88 per diluted common limited partner unit. This compares to net income of $35.3 million, or $0.68 per diluted common limited partner unit, in the fourth quarter 2024. Net cash provided by operating activities was $43.2 million in the fourth quarter 2025 compared to $49.9 million in the fourth quarter 2024. Distributable cash flow, as adjusted was $73.3 million in the fourth quarter 2025, compared to $69.5 million in the fourth quarter 2024.

For the fourth quarter 2025, earnings before interest, taxes, depreciation and amortization ("EBITDA") was $98.2 million compared to $80.9 million in the fourth quarter 2024. The fourth quarter 2025 EBITDA included $0.3 million of transaction costs, $(0.3) million of DPG inventory and $44.1 million of sales-type lease accounting impacts. For the fourth quarter 2025, Adjusted EBITDA was $142.3 million compared to $114.3 million in the fourth quarter 2024.

Distribution and Liquidity

On January 26, 2026, Delek Logistics declared a quarterly cash distribution of $1.125 per common limited partner unit for the fourth quarter 2025. This distribution was paid on February 12, 2026 to unitholders of record on February 5, 2026. This represents a 0.4% increase from the third quarter 2025 distribution of $1.120 per common limited partner unit, and a 1.8% increase over Delek Logistics' fourth quarter 2024 distribution of $1.105 per common limited partner unit.

As of December 31, 2025, Delek Logistics had total debt of approximately $2.3 billion and cash of $10.9 million and a leverage ratio of approximately 4.07x(1). Additional borrowing capacity under the $1.2 billion third party revolving credit facility was $0.9 billion.

Consolidated Operating Results

Adjusted EBITDA in the fourth quarter 2025 was $142.3 million compared to $114.3 million in the fourth quarter 2024. The $28.0 million increase in Adjusted EBITDA reflects the results of H2O Midstream and Gravity operations, as well as impacts from the W2W dropdown, and an increase in wholesale margins.

Gathering and Processing Segment

Adjusted EBITDA in the fourth quarter 2025 was $70.9 million compared with $66.0 million in the fourth quarter 2024. The increase was primarily due to incremental EBITDA from the Gravity and H2O Midstream acquisitions.

Wholesale Marketing and Terminalling Segment

Adjusted EBITDA in the fourth quarter 2025 was $20.9 million, compared with fourth quarter 2024 Adjusted EBITDA of $21.2 million. The decrease was primarily due to assignment of the Big Spring refinery marketing agreement to Delek Holdings, which was partially offset by an increase in wholesale margins.

Storage and Transportation Segment

Adjusted EBITDA in the fourth quarter 2025 was $34.7 million, compared with $17.8 million in the fourth quarter 2024. The increase was primarily due to increased interest income from sales-type leases.

Investments in Pipeline Joint Ventures Segment

During the fourth quarter 2025, income from equity method investments was $19.2 million compared to $11.3 million in the fourth quarter 2024. The increase was primarily due to the impacts of the W2W dropdown, partially offset by a decrease in income from our investments in our other joint ventures.

Corporate

Adjusted EBITDA in the fourth quarter 2025 was a loss of $10.0 million compared to a loss of $9.0 million in the fourth quarter 2024.

Fourth Quarter 2025 Results | Conference Call Information

Delek Logistics will hold a conference call to discuss its fourth quarter 2025 results on Friday, November 7, 2025 at 11:00 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.

DPG Drop

On May 1, 2025, Delek Holdings transferred the Delek Permian Gathering purchasing and blending business to Delek Logistics (the "DPG Dropdown"). In connection with the DPG Dropdown, Delek Logistics assumed all of Delek Holdings' rights and obligations to purchase crude oil under certain contracts associated with Delek Logistics' existing Midland Gathering System. In addition, line fill inventory amounting to $6.9 million was transferred to Delek Logistics. Total consideration included the cancellation of $58.8 million in existing receivables owed to Delek Logistics by Delek Holdings.

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, and proportional interest, taxes, depreciation and amortization of equity method investments.
  • 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.

___________________

(1)

Leverage ratio as of December 31, 2025 includes adjustments relating to timing of debt settlements with our sponsor and our updated definition of EBITDA to include proportional EBITDA of our equity method investments.

Delek Logistics Partners, LP

Consolidated Balance Sheets (Unaudited)

(In thousands, except unit data)

December 31, 2025

December 31, 2024

ASSETS

Current assets:

Cash and cash equivalents

$

10,892

$

5,384

Accounts receivable

114,544

54,725

Accounts receivable from related parties

216,641

33,313

Lease receivable - affiliate

36,362

22,783

Inventory

17,913

5,427

Other current assets

4,416

24,260

Total current assets

400,768

145,892

Property, plant and equipment:

Property, plant and equipment

1,827,530

1,375,391

Less: accumulated depreciation

(403,523

)

(311,070

)

Property, plant and equipment, net

1,424,007

1,064,321

Equity method investments

340,070

317,152

Customer relationship intangibles, net

233,022

186,911

Other intangibles, net

137,439

94,547

Goodwill

12,203

12,203

Operating lease right-of-use assets

11,683

16,654

Finance lease right-of-use assets

27,802

883

Net lease investment - affiliate

185,656

193,126

Other non-current assets

6,618

9,870

Total assets

$

2,779,268

$

2,041,559

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

$

292,908

$

41,380

Interest payable

30,557

30,665

Excise and other taxes payable

16,569

6,764

Current portion of operating lease liabilities

3,027

5,117

Current portion of finance lease liabilities

8,310

223

Accrued expenses and other current liabilities

5,122

4,629

Total current liabilities

356,493

88,778

Non-current liabilities:

Long-term debt, net of current portion

2,344,420

1,875,397

Operating lease liabilities, net of current portion

3,551

6,004

Finance lease liabilities, net of current portion

20,289

613

Asset retirement obligations

24,278

15,639

Other non-current liabilities

24,123

19,600

Total non-current liabilities

2,416,661

1,917,253

Total liabilities

2,773,154

2,006,031

Equity:

Common unitholders - public; 19,643,923 units issued and outstanding at December 31, 2025 (17,374,618 at December 31, 2024)

510,376

440,957

Common unitholders - Delek Holdings; 33,868,203 units issued and outstanding at December 31, 2025 (34,111,278 at December 31, 2024)

(504,262

)

(405,429

)

Total equity

6,114

35,528

Total liabilities and equity

$

2,779,268

$

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 December 31,

Year Ended December 31,

2025

2024

2025

2024

Net revenues:

Affiliate

$

128,051

$

106,430

$

499,471

$

517,782

Third party

127,715

103,433

513,852

422,854

Net revenues

255,766

209,863

1,013,323

940,636

Cost of sales:

Cost of materials and other - affiliate

82,374

69,359

342,237

349,321

Cost of materials and other - third party

48,788

35,114

167,062

134,414

Operating expenses (excluding depreciation and amortization presented below)

45,125

33,125

166,752

122,020

Depreciation and amortization

35,597

23,253

122,102

91,135

Total cost of sales

211,884

160,851

798,153

696,890

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

340

145

1,625

714

General and administrative expenses

6,311

9,320

28,639

35,944

Depreciation and amortization

391

1,216

3,498

5,240

Other operating expense (income), net

399

316

(436

)

(978

)

Total operating costs and expenses

219,325

171,848

831,479

737,810

Operating income

36,441

38,015

181,844

202,826

Interest income

(39,716

)

(24,294

)

(112,517

)

(47,792

)

Interest expense

48,493

38,413

179,296

150,960

Income from equity method investments

(19,229

)

(11,327

)

(61,793

)

(43,301

)

Other income, net

(86

)

(28

)

(60

)

(205

)

Total non-operating expenses, net

(10,538

)

2,764

4,926

59,662

Income before income taxes

46,979

35,251

176,918

143,164

Income tax (benefit) expense

(313

)

(54

)

458

479

Net income

47,292

35,305

176,460

142,685

Comprehensive income

47,292

35,305

$

176,460

$

142,685

Less: Preferred unitholder's interest in net income

-

768

-

768

Net income attributable to limited partners

$

47,292

$

34,537

$

176,460

$

141,917

Net income per unit:

Basic

$

0.88

$

0.68

$

3.30

$

2.99

Diluted

$

0.88

$

0.68

$

3.30

$

2.99

Weighted average common units outstanding:

Basic

53,487,965

51,038,367

53,501,020

47,452,138

Diluted

53,550,872

51,068,930

53,552,206

47,479,248

Delek Logistics Partners, LP

Condensed Consolidated Statements of Cash Flows (In thousands)

Three Months Ended December 31,

Year Ended December 31,

(Unaudited)

2025

2024

2025

2024

Cash flows from operating activities

Net cash provided by operating activities

$

43,205

$

49,898

$

237,115

$

206,339

Cash flows from investing activities

Net cash used in investing activities

(32,539

)

(70,051

)

(444,200

)

(384,579

)

Cash flows from financing activities

Net cash (used in) provided by financing activities

(6,686

)

18,220

212,593

179,869

Net increase (decrease) in cash and cash equivalents

3,980

(1,933

)

5,508

1,629

Cash and cash equivalents at the beginning of the period

6,912

7,317

5,384

3,755

Cash and cash equivalents at the end of the period

$

10,892

$

5,384

$

10,892

$

5,384

Delek Logistics Partners, LP

Reconciliation of Amounts Reported Under U.S. GAAP (Unaudited)

(In thousands)

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Reconciliation of Net Income to EBITDA:

Net income

$

47,292

$

35,305

$

176,460

$

142,685

Add:

Income tax (benefit) expense

(313

)

(54

)

458

479

Depreciation and amortization

35,988

24,469

125,600

96,375

Amortization of marketing contract intangible

-

-

-

4,206

Proportional interest, taxes, depreciation and amortization from equity-method investments

6,474

7,045

26,357

15,797

Interest expense, net

8,777

14,119

66,779

103,168

EBITDA

98,218

80,884

395,654

362,710

Asset Impairment

-

-

2,802

-

Throughput and storage fees for sales-type leases

44,059

30,663

129,706

59,635

DPG Inventory Impact

(339

)

-

661

-

Transaction costs

336

2,740

6,744

11,416

Adjusted EBITDA

$

142,274

$

114,287

$

535,567

$

433,761

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

Net cash provided by operating activities

$

43,205

$

49,898

$

237,115

$

206,339

Changes in assets and liabilities

26,688

17,601

41,729

48,769

Non-cash lease expense

(1,200

)

(2,423

)

(6,245

)

(8,112

)

Net distributions from equity method investments in investing activities

1,391

900

13,559

4,277

Regulatory and sustaining capital expenditures not distributable

(4,965

)

(4,976

)

(15,808

)

(12,658

)

Reimbursement from Delek Holdings for capital expenditures

20

53

48

335

Sales-type lease receipts, net of income recognized

8,752

6,369

17,189

11,843

Accretion

(833

)

(356

)

(2,617

)

(920

)

Deferred income taxes

191

(28

)

(255

)

(479

)

Gain on disposal of assets

(259

)

(317

)

3,602

6,410

Distributable Cash Flow

72,990

66,721

288,317

255,804

Transaction costs

336

2,740

6,744

11,416

Distributable Cash Flow, as adjusted (1)

$

73,326

$

69,461

$

295,061

$

267,220

(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 December 31,

Year Ended December 31,

2025

2024

2025

2024

Distributions to partners of Delek Logistics, LP

$

60,201

$

59,302

$

239,031

$

217,699

Distributable cash flow

$

72,990

$

66,721

$

288,317

$

255,804

Distributable cash flow coverage ratio (1)

1.21x

1.13x

1.21x

1.18x

Distributable cash flow, as adjusted

73,326

69,461

295,061

267,220

Distributable cash flow coverage ratio, as adjusted (2)

1.22x

1.17x

1.23x

1.23x

(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 December 31, 2025

Gathering and Processing

Wholesale Marketing and Terminalling

Storage and Transportation

Investments in Pipeline Joint Ventures

Corporate and Other

Consolidated

Net revenues:

Affiliate

$

41,500

$

63,116

$

23,435

$

-

$

-

$

128,051

Third party

88,018

38,464

1,233

-

-

127,715

Total revenue

$

129,518

$

101,580

$

24,668

$

-

$

-

$

255,766

Adjusted EBITDA

$

70,888

$

20,923

$

34,716

$

25,704

$

(9,956

)

$

142,275

Asset Impairment

-

-

-

-

-

-

Transaction costs

-

-

-

-

336

336

DPG Inventory Impact

(339

)

-

-

-

-

(339

)

Throughput and storage fees for sales-type leases

13,137

4,368

26,554

-

-

44,059

Segment EBITDA

$

58,090

$

16,555

$

8,162

$

25,704

$

(10,292

)

$

98,219

Depreciation and amortization

$

32,842

$

750

$

1,640

$

-

$

756

35,988

Proportional interest, taxes, depreciation and amortization from equity-method investments

$

-

$

-

$

-

$

6,475

$

-

6,475

Interest income

$

(10,468

)

$

(3,914

)

$

(25,334

)

$

-

$

-

(39,716

)

Interest expense

$

-

$

-

$

-

$

-

$

48,493

48,493

Income tax benefit

(313

)

Net income

$

47,292

Three Months Ended December 31, 2024

Gathering and Processing

Wholesale Marketing and Terminalling

Storage and Transportation

Investments in Pipeline Joint Ventures

Corporate and Other

Consolidated

Net revenues:

Affiliate

$

36,771

$

46,040

$

23,619

$

-

$

-

$

106,430

Third party

57,895

43,674

1,864

-

-

103,433

Total revenue

$

94,666

$

89,714

$

25,483

$

-

$

-

$

209,863

Adjusted EBITDA

$

65,960

$

21,161

$

17,798

$

18,372

$

(9,004

)

$

114,287

Transaction costs

-

-

-

-

2,740

2,740

Throughput and storage fees not included in revenue

13,629

5,156

11,878

-

-

30,663

Segment EBITDA

$

52,331

$

16,005

$

5,920

$

18,372

$

(11,744

)

$

80,884

Depreciation and amortization

$

23,504

$

(887

)

$

1,094

$

-

$

758

24,469

Proportional interest, taxes, depreciation and amortization from equity-method investments

$

-

$

-

$

-

$

7,045

$

-

7,045

Amortization of marketing contract intangible

$

-

$

-

$

-

$

-

$

-

-

Interest income

(11,779

)

(4,839

)

(7,676

)

-

-

(24,294

)

Interest expense

$

-

$

-

$

-

$

-

$

38,413

38,413

Income tax expense

(54

)

Net income

$

35,305

Year Ended December 31, 2025

Gathering and Processing

Wholesale Marketing and Terminalling

Storage and Transportation

Investments in Pipeline Joint Ventures

Corporate and Other

Consolidated

Net revenues:

Affiliate

$

170,330

$

237,007

$

92,134

$

-

$

-

$

499,471

Third party

327,767

180,628

5,457

-

-

513,852

Total revenue

$

498,097

$

417,635

$

97,591

$

-

$

-

$

1,013,323

Adjusted EBITDA

$

312,734

$

83,354

$

85,395

$

88,150

$

(34,066

)

$

535,567

-

2,802

-

-

-

2,802

Transaction costs

-

-

-

-

6,744

6,744

DPG Inventory Impact

661

-

-

-

-

661

Throughput and storage fees for sales-type leases

52,546

17,618

59,542

-

-

129,706

Segment EBITDA

$

259,527

$

62,934

$

25,853

$

88,150

$

(40,810

)

$

395,654

Depreciation and amortization

113,451

3,465

5,633

-

3,051

125,600

Proportional interest, taxes, depreciation and amortization from equity-method investments

-

-

-

26,357

-

26,357

Interest income

(43,764

)

(16,154

)

(52,599

)

-

-

(112,517

)

Interest expense

-

-

-

-

179,296

179,296

Income tax expense

458

Net income

$

176,460

Year Ended December 31, 2024

Gathering and Processing

Wholesale Marketing and Terminalling

Storage and Transportation

Investments in Pipeline Joint Ventures

Corporate and Other

Consolidated

Net revenues:

Affiliate

$

180,763

$

221,503

$

115,516

$

-

$

-

$

517,782

Third party

183,956

230,019

8,879

-

-

422,854

Total revenue

$

364,719

$

451,522

$

124,395

$

-

$

-

$

940,636

Adjusted EBITDA

$

233,423

$

101,335

$

72,081

$

59,098

$

(32,176

)

$

433,761

Transaction costs

-

-

-

-

11,416

11,416

Throughput and storage fees not included in revenue

26,273

9,606

23,756

-

-

59,635

Segment EBITDA

$

207,150

$

91,729

$

48,325

$

59,098

$

(43,592

)

$

362,710

Depreciation and amortization

80,144

5,256

7,609

-

3,366

96,375

Proportional interest, taxes, depreciation and amortization from equity-method investments

-

-

-

15,797

-

15,797

Amortization of marketing contract intangible

-

4,206

-

-

-

4,206

Interest income

(23,338

)

(8,546

)

(15,908

)

-

-

(47,792

)

Interest expense

-

-

-

-

150,960

150,960

Income tax expense

479

Net income

$

142,685

Delek Logistics Partners, LP

Segment Capital Spending

(In thousands)

Three Months Ended December 31,

Year Ended December 31,

Gathering and Processing

2025 (1)

2024

2025 (1)

2024

Regulatory capital spending

$

321

$

-

$

596

$

-

Sustaining capital spending

2,952

307

8,249

1,599

Growth capital spending

24,662

44,460

235,909

127,328

Segment capital spending

27,935

44,767

244,754

128,927

Wholesale Marketing and Terminalling

Regulatory capital spending

329

385

474

791

Sustaining capital spending

291

1,119

874

1,936

Growth capital spending

-

-

-

-

Segment capital spending

620

1,504

1,348

2,727

Storage and Transportation

Regulatory capital spending

370

467

1,657

1,155

Sustaining capital spending

603

2,698

2,858

7,177

Growth capital spending

1,520

-

1,520

-

Segment capital spending

2,493

3,165

6,035

8,332

Consolidated

Regulatory capital spending

1,020

852

2,727

1,946

Sustaining capital spending

3,846

4,124

11,981

10,712

Growth capital spending

26,182

44,460

237,429

127,328

Total capital spending

$

31,048

$

49,436

$

252,137

$

139,986

(1)

Amounts exclude capitalized interest and internal labor costs of $2.6 million for the three months ended December 31, 2025 and $22.2 million for the year ended December 31, 2025.

Delek Logistics Partners, LP

Segment Operating Data (Unaudited)

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Gathering and Processing Segment:

Throughputs (average bpd)

El Dorado Assets:

Crude pipelines (non-gathered)

59,551

64,920

66,125

69,903

Refined products pipelines to Enterprise Systems

49,198

57,513

54,616

59,136

El Dorado Gathering System

8,483

13,883

9,454

11,568

East Texas Crude Logistics System

33,771

35,046

31,296

34,711

Midland Gathering System

237,681

200,705

219,782

217,847

Plains Connection System

206,493

360,725

182,523

333,405

Delaware Gathering Assets:

Natural Gas Gathering and Processing (Mcfd(1))

64,940

71,078

62,111

74,831

Crude Oil Gathering (average bpd)

140,790

123,346

138,575

123,978

Water Disposal and Recycling (average bpd)

98,040

144,414

107,415

128,539

Midland Water Gathering System:

Water Disposal and Recycling (average bpd) (2)

613,869

274,361

587,419

280,955

Wholesale Marketing and Terminalling Segment:

East Texas - Tyler Refinery sales volumes (average bpd) (3)

69,369

63,022

68,052

67,682

Big Spring marketing throughputs (average bpd) (4)

-

-

-

44,999

West Texas marketing throughputs (average bpd)

10,753

7,472

8,737

5,828

West Texas gross margin per barrel

$

3.48

$

4.35

$

3.42

$

3.18

Terminalling throughputs (average bpd) (5)

147,041

151,309

145,237

154,217

(1)

Mcfd - average thousand cubic feet per day.

(2)

Consists of volumes of H2O Midstream and Gravity. 2024 H2O Midstream volumes are from September 11, 2024 through December 31, 2024. Gravity volumes are from January 2, 2025, to December 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.

<  back


TickerTech.com Private-label branded pages powered by TickerTech.com. Copyright © 2026 Ticker Technologies, All Rights Reserved. Quote data is at least 20 minutes delayed. NYMEX data is at least 30 minutes delayed. Please read other important disclaimer information.