Free Trial

Delek Logistics Partners (DKL) Financials

Delek Logistics Partners logo
$51.64 -0.32 (-0.61%)
Closing price 03:58 PM Eastern
Extended Trading
$52.03 +0.40 (+0.76%)
As of 04:21 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Delek Logistics Partners

Annual Income Statements for Delek Logistics Partners

This table shows Delek Logistics Partners' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
66 51 51 90 64 542 165 159 126 142 176
Consolidated Net Income / (Loss)
66 63 69 90 97 542 165 159 126 143 176
Net Income / (Loss) Continuing Operations
66 63 69 90 97 542 165 159 126 143 176
Total Pre-Tax Income
66 63 69 91 98 159 165 159 127 143 177
Total Operating Income
77 78 88 126 126 180 191 210 239 203 182
Total Gross Profit
153 93 106 149 151 589 216 249 285 244 215
Total Revenue
590 448 538 658 584 946 701 1,036 1,020 941 1,013
Operating Revenue
590 448 538 658 584 946 701 1,036 1,020 941 1,013
Total Cost of Revenue
436 355 432 509 433 357 485 787 735 697 798
Operating Cost of Revenue
436 355 432 509 433 357 485 787 735 697 798
Total Operating Expenses
76 15 18 23 25 27 26 40 46 41 33
Selling, General & Admin Expense
11 10 12 17 21 23 21 34 25 36 29
Depreciation Expense
20 2.92 2.89 1.88 1.81 1.99 1.83 2.78 5.25 5.24 3.50
Other Operating Expenses / (Income)
45 2.30 3.10 3.71 2.85 2.37 2.28 2.76 1.15 -0.26 1.19
Impairment Charge
- - - - - - 0.00 0.00 15 0.00 0.00
Total Other Income / (Expense), net
-11 -15 -19 -35 -28 -20 -26 -50 -112 -60 -4.93
Interest Expense
11 14 24 41 47 43 50 82 143 151 179
Interest & Investment Income
-0.59 -1.18 4.95 6.23 20 23 25 32 31 91 174
Other Income / (Expense), net
0.00 0.00 0.00 -0.01 -0.60 -0.13 0.12 0.37 0.30 0.21 0.06
Income Tax Expense
-0.20 0.08 -0.22 0.53 0.97 0.22 0.15 0.38 1.21 0.48 0.46
Preferred Stock Dividends Declared
- - - - - - - 0.00 0.00 0.77 0.00
Basic Earnings per Share
$5.10 $2.08 $2.09 $2.65 $2.61 $4.18 $3.79 $3.66 $2.90 $2.99 $3.30
Weighted Average Basic Shares Outstanding
24.47M 22.49M 24.35M 24.39M 24.41M 33.59M 43.45M 43.49M 43.58M 47.45M 53.50M
Diluted Earnings per Share
$5.04 $2.07 $2.09 $2.65 $2.61 $4.18 $3.79 $3.66 $2.89 $2.99 $3.30
Weighted Average Diluted Shares Outstanding
24.71M 22.56M 24.38M 24.40M 24.42M 33.60M 43.46M 43.51M 43.61M 47.48M 53.55M
Weighted Average Basic & Diluted Shares Outstanding
12.00M 1.80M 24.35M 24.39M 24.41M 33.59M 43.45M 43.49M 43.58M 47.45M 53.50M
Cash Dividends to Common per Share
$2.24 $2.58 $2.84 $3.12 $3.44 $3.61 $3.79 $3.98 $4.16 $4.37 $4.47

Quarterly Income Statements for Delek Logistics Partners

This table shows Delek Logistics Partners' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
35 22 33 41 34 35 39 45 46 47 32
Consolidated Net Income / (Loss)
35 22 33 41 34 35 39 45 46 47 32
Net Income / (Loss) Continuing Operations
35 22 33 41 34 35 39 45 46 47 32
Total Pre-Tax Income
35 23 33 41 34 35 39 45 46 47 32
Total Operating Income
63 53 65 68 32 38 48 52 45 36 40
Total Gross Profit
69 74 72 74 49 49 54 64 54 44 47
Total Revenue
276 254 252 265 214 210 250 246 261 256 297
Operating Revenue
276 254 252 265 214 210 250 246 261 256 297
Total Cost of Revenue
207 180 181 190 165 161 196 183 207 212 251
Operating Cost of Revenue
207 180 181 190 165 161 196 183 207 212 251
Total Operating Expenses
6.77 22 6.98 5.91 17 11 6.15 11 8.59 7.44 6.90
Selling, General & Admin Expense
5.55 5.10 4.86 6.02 16 9.32 8.86 8.94 4.52 6.31 4.27
Depreciation Expense
1.32 1.33 1.33 1.46 1.24 1.22 1.22 1.22 0.67 0.39 1.15
Other Operating Expenses / (Income)
-0.10 0.56 0.79 -1.57 0.06 0.46 -3.93 0.99 3.39 0.74 1.48
Total Other Income / (Expense), net
-28 -30 -32 -27 2.02 -2.76 -8.38 -7.62 0.54 11 -7.66
Interest Expense
37 39 40 35 37 38 41 42 48 48 52
Interest & Investment Income
9.30 8.54 8.49 7.91 39 36 33 34 49 59 44
Other Income / (Expense), net
0.00 0.28 0.17 0.04 -0.03 0.03 0.02 0.02 -0.07 0.09 0.03
Income Tax Expense
0.13 0.52 0.33 0.06 0.15 -0.05 0.18 0.25 0.34 -0.31 0.00
Basic Earnings per Share
$0.80 $0.51 $0.74 $0.87 $0.71 $0.67 $0.73 $0.83 $0.85 $0.89 $0.60
Weighted Average Basic Shares Outstanding
43.59M 43.58M 44.41M 47.22M 47.11M 47.45M 53.60M 53.45M 53.47M 53.50M 53.51M
Diluted Earnings per Share
$0.80 $0.50 $0.73 $0.87 $0.71 $0.68 $0.73 $0.83 $0.85 $0.89 $0.60
Weighted Average Diluted Shares Outstanding
43.60M 43.61M 44.42M 47.23M 47.14M 47.48M 53.63M 53.47M 53.52M 53.55M 53.60M
Weighted Average Basic & Diluted Shares Outstanding
43.59M 43.58M 44.41M 47.22M 47.11M 47.45M 53.60M 53.45M 53.47M 53.50M 53.51M
Cash Dividends to Common per Share
$1.05 - $1.07 $1.09 $1.10 - $1.11 $1.12 $1.12 - $1.13

Annual Cash Flow Statements for Delek Logistics Partners

This table details how cash moves in and out of Delek Logistics Partners' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-1.86 0.06 4.62 -0.15 1.02 -1.30 0.05 3.68 -4.22 1.63 5.51
Net Cash From Operating Activities
68 101 91 153 130 193 275 192 225 206 237
Net Cash From Continuing Operating Activities
68 101 91 153 130 193 275 192 226 206 237
Net Income / (Loss) Continuing Operations
66 63 69 90 97 159 165 159 126 143 176
Consolidated Net Income / (Loss)
66 63 69 90 97 159 165 159 126 143 176
Depreciation Expense
20 21 22 26 27 36 43 63 92 96 126
Amortization Expense
1.46 0.38 0.81 7.09 8.15 7.74 8.27 9.31 12 6.40 1.14
Non-Cash Adjustments To Reconcile Net Income
0.75 2.03 -1.73 2.63 -1.77 10 7.87 7.53 23 20 -37
Changes in Operating Assets and Liabilities, net
-20 15 0.80 27 0.57 -20 51 -47 -27 -59 -29
Net Cash From Investing Activities
-57 -73 -30 -228 -147 -123 -16 -770 -90 -385 -444
Net Cash From Continuing Investing Activities
-57 -73 -30 -228 -147 -123 -16 -770 -90 -385 -444
Purchase of Property, Plant & Equipment
-20 -11 -18 -13 -9.07 -13 -23 -141 -96 -129 -268
Acquisitions
-37 -62 -6.09 -217 -139 -113 -2.36 -631 -4.25 -270 -196
Sale of Property, Plant & Equipment
1.20 0.18 0.05 0.50 0.14 0.11 0.28 0.14 1.72 9.88 3.68
Sale and/or Maturity of Investments
- 0.00 0.75 1.16 0.80 2.74 8.77 1.74 9.00 4.28 16
Net Cash From Financing Activities
-13 -28 -57 75 18 -71 -259 582 -140 180 213
Net Cash From Continuing Financing Activities
-13 -28 -57 75 18 -71 -259 582 -140 180 213
Repayment of Debt
-297 -274 -496 -463 -433 -441 -836 -1,298 -398 -2,230 -1,532
Repurchase of Preferred Equity
- - - - - - - 0.00 0.00 -71 0.00
Repurchase of Common Equity
- - - - - - - - 0.00 0.00 -10
Payment of Dividends
-62 0.00 0.00 -99 -83 -153 -129 -135 -142 -148 -151
Issuance of Debt
396 315 525 735 565 600 741 2,051 438 2,387 1,998
Issuance of Common Equity
0.05 0.03 0.02 0.03 0.01 0.01 0.00 3.10 0.00 298 0.00
Other Financing Activities, net
-51 -69 -86 -98 -31 -77 -35 -39 -38 -57 -92
Cash Interest Paid
9.01 12 19 39 45 41 45 78 136 117 174
Cash Income Taxes Paid
0.00 0.22 0.06 0.14 0.14 0.10 0.03 0.04 0.02 0.00 0.00

Quarterly Cash Flow Statements for Delek Logistics Partners

This table details how cash moves in and out of Delek Logistics Partners' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-3.53 -0.43 5.92 -4.56 2.21 -1.93 -3.28 -0.67 5.48 3.98 -0.99
Net Cash From Operating Activities
47 115 44 88 25 50 32 107 55 43 170
Net Cash From Continuing Operating Activities
47 115 44 88 25 50 32 107 55 43 170
Net Income / (Loss) Continuing Operations
35 22 33 41 34 35 39 45 46 47 32
Consolidated Net Income / (Loss)
35 22 33 41 34 35 39 45 46 47 32
Depreciation Expense
25 23 26 24 21 24 28 27 35 36 37
Amortization Expense
2.52 4.23 2.48 2.45 1.18 0.29 0.45 0.55 1.17 -1.03 -0.29
Non-Cash Adjustments To Reconcile Net Income
0.73 13 6.53 0.20 3.54 11 4.62 -1.68 -11 -28 20
Changes in Operating Assets and Liabilities, net
-16 52 -24 20 -35 -22 -40 37 -15 -11 82
Net Cash From Investing Activities
-0.74 -34 -9.86 -5.56 -299 -70 -235 -113 -64 -33 -49
Net Cash From Continuing Investing Activities
-0.74 -34 -9.86 -5.56 -299 -70 -235 -113 -64 -33 -49
Purchase of Property, Plant & Equipment
-3.14 -38 -11 -15 -57 -46 -55 -114 -67 -31 -49
Acquisitions
-1.22 -1.66 -0.78 -0.45 -244 -25 -186 -2.46 -1.90 -5.65 -5.88
Sale of Property, Plant & Equipment
0.58 0.68 0.04 9.50 0.65 -0.32 4.32 0.57 -1.48 0.27 0.08
Sale and/or Maturity of Investments
3.04 4.53 2.13 0.54 0.70 0.90 2.13 3.44 6.60 3.45 5.03
Net Cash From Financing Activities
-50 -81 -28 -87 276 18 200 4.82 15 -6.69 -122
Net Cash From Continuing Financing Activities
-50 -81 -28 -87 276 18 200 4.82 15 -6.69 -122
Repayment of Debt
-70 -168 -949 -337 -617 -326 -329 -866 -201 -136 -942
Repurchase of Common Equity
- - 0.00 - - - -10 - - - 0.00
Payment of Dividends
-36 -36 -36 -37 -37 -38 -38 -38 -38 -38 -38
Issuance of Debt
66 134 835 302 944 307 599 931 277 191 883
Other Financing Activities, net
-10 -10 -10 -14 -14 -20 -22 -23 -24 -24 -24
Cash Interest Paid
24 47 29 21 46 22 55 27 48 44 52

Annual Balance Sheets for Delek Logistics Partners

This table presents Delek Logistics Partners' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
375 416 444 625 744 956 935 1,679 1,642 2,042 2,779
Total Current Assets
47 32 50 33 34 29 23 65 76 146 401
Cash & Equivalents
0.00 0.06 4.68 4.52 5.55 4.24 4.29 7.97 3.76 5.38 11
Accounts Receivable
35 22 24 22 13 22 15 53 70 111 368
Inventories, net
10 8.90 21 5.49 13 3.13 2.41 1.48 2.26 5.43 18
Other Current Assets
1.54 1.07 0.78 0.97 2.20 0.33 0.95 2.46 0.68 24 4.42
Plant, Property, & Equipment, net
254 251 255 313 295 465 449 924 936 1,064 1,424
Plant, Property & Equipment, gross
326 342 367 453 461 692 716 1,241 1,321 1,375 1,828
Accumulated Depreciation
72 91 112 140 166 227 266 317 384 311 404
Total Noncurrent Assets
74 132 138 279 416 462 463 690 630 831 954
Long-Term Investments
41 101 107 105 247 254 250 257 241 317 526
Noncurrent Note & Lease Receivables
- - - - - - - - - 0.88 28
Goodwill
12 12 12 12 12 12 12 27 12 12 12
Intangible Assets
15 14 16 138 131 124 117 309 343 281 370
Other Noncurrent Operating Assets
6.04 4.77 3.43 24 26 73 84 97 33 220 18
Total Liabilities & Shareholders' Equity
375 416 444 625 744 956 935 1,679 1,642 2,042 2,779
Total Liabilities
375 416 444 625 744 1,065 1,039 1,790 1,804 2,006 2,773
Total Current Liabilities
21 21 32 37 35 28 97 106 91 89 356
Accounts Payable
11 11 19 22 21 6.66 73 63 26 41 293
Current Deferred & Payable Income Tax Liabilities
4.87 4.84 4.70 4.07 3.94 4.97 5.28 8.23 10 6.76 17
Other Current Liabilities
4.98 5.04 7.94 - 7.20 14 14 14 18 9.97 16
Other Current Nonoperating Liabilities
- - - 2.66 2.57 2.45 5.02 5.31 5.81 31 31
Total Noncurrent Liabilities
355 395 412 588 709 1,036 942 1,684 1,714 1,917 2,417
Long-Term Debt
352 393 423 700 833 992 899 1,647 1,674 1,875 2,344
Asset Retirement Reserve & Litigation Obligation
3.51 3.77 4.06 5.19 5.59 6.02 6.48 9.33 10 16 24
Other Noncurrent Operating Liabilities
-0.51 -1.55 -15 -118 -130 38 37 28 30 26 48
Total Equity & Noncontrolling Interests
0.00 0.00 0.00 0.00 0.00 -108 -104 -111 -162 36 6.11
Total Preferred & Common Equity
0.00 0.00 0.00 0.00 0.00 -108 -104 -111 -162 36 6.11
Total Common Equity
0.00 0.00 0.00 0.00 0.00 -108 -104 -111 -162 36 6.11

Quarterly Balance Sheets for Delek Logistics Partners

This table presents Delek Logistics Partners' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
1,638 1,692 1,693 1,709 1,654 1,623 1,961 2,395 2,753 2,747 2,909
Total Current Assets
73 77 85 118 106 97 86 157 410 383 536
Cash & Equivalents
15 11 7.72 4.18 9.67 5.11 7.32 2.11 1.44 6.91 9.91
Accounts Receivable
53 61 73 108 94 89 72 145 390 356 501
Inventories, net
2.49 2.66 3.08 4.14 1.66 1.76 4.63 8.66 17 19 21
Other Current Assets
2.42 2.77 1.40 0.96 0.62 1.15 1.97 1.53 1.68 1.43 4.90
Plant, Property, & Equipment, net
876 941 942 937 930 919 1,040 1,322 1,404 1,419 1,444
Plant, Property & Equipment, gross
1,178 1,274 1,292 1,306 1,336 1,343 1,481 1,653 1,755 1,794 1,876
Accumulated Depreciation
303 333 350 369 406 424 441 331 351 376 432
Total Noncurrent Assets
689 674 665 655 619 608 835 917 939 946 928
Long-Term Investments
248 243 243 242 238 236 323 317 320 326 492
Noncurrent Note & Lease Receivables
- - - - - - - - - - 28
Goodwill
27 27 27 27 12 12 12 12 12 12 12
Intangible Assets
315 302 296 290 277 271 287 364 378 373 370
Other Noncurrent Operating Assets
100 101 99 96 91 89 213 223 229 235 25
Total Liabilities & Shareholders' Equity
1,638 1,692 1,693 1,709 1,654 1,623 1,961 2,395 2,753 2,747 2,909
Total Liabilities
1,752 1,809 1,822 1,849 1,697 1,675 2,006 2,298 2,721 2,730 2,929
Total Current Liabilities
266 78 56 85 57 70 70 97 443 370 561
Accounts Payable
226 28 15 28 26 26 36 60 382 308 509
Current Deferred & Payable Income Tax Liabilities
6.76 4.35 7.34 12 7.64 8.41 7.64 9.28 17 18 7.77
Other Current Liabilities
15 14 14 14 11 9.83 10 12 14 16 18
Other Current Nonoperating Liabilities
18 17 5.31 17 13 26 16 16 30 28 27
Total Noncurrent Liabilities
1,487 1,731 1,766 1,763 1,640 1,605 1,936 2,201 2,278 2,360 2,368
Long-Term Debt
1,449 1,693 1,729 1,726 1,601 1,566 1,894 2,146 2,211 2,288 2,295
Asset Retirement Reserve & Litigation Obligation
9.15 9.51 9.69 9.86 10 10 15 23 25 23 25
Other Noncurrent Operating Liabilities
29 28 27 27 28 28 27 32 42 48 48
Total Equity & Noncontrolling Interests
-114 -117 -130 -139 -42 -51 -115 97 32 17 -20
Total Preferred & Common Equity
-114 -117 -130 -139 -42 -51 -115 97 32 17 -20
Total Common Equity
-114 -117 -130 -139 -42 -51 -115 97 32 17 -20

Annual Metrics And Ratios for Delek Logistics Partners

This table displays calculated financial ratios and metrics derived from Delek Logistics Partners' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-29.91% -24.02% 20.09% 22.22% -11.19% 62.00% -25.92% 47.87% -1.54% -7.82% 7.73%
EBITDA Growth
6.43% 0.43% 12.21% 43.21% 0.78% 39.40% 8.31% 16.84% 21.63% -10.95% 0.93%
EBIT Growth
-2.01% 0.50% 13.56% 42.61% -0.43% 43.48% 6.10% 10.20% 13.90% -15.14% -10.41%
NOPAT Growth
-1.53% 0.08% 14.07% 41.33% -0.36% 44.13% 6.01% 9.91% 13.15% -14.59% -10.28%
Net Income Growth
-5.49% -5.15% 10.52% 29.93% 7.28% 460.13% -69.59% -3.50% -20.63% 13.03% 23.67%
EPS Growth
-11.58% -58.93% 0.97% 26.79% -1.51% 60.15% -9.33% -3.43% -21.04% 3.46% 10.37%
Operating Cash Flow Growth
-20.05% 48.05% -9.43% 67.70% -14.75% 48.02% 42.56% -30.16% 17.25% -8.42% 14.92%
Free Cash Flow Firm Growth
324.97% 489.32% -29.48% -329.90% 186.00% -0.77% 103.60% -296.33% 142.00% -150.73% -101.01%
Invested Capital Growth
24.42% -6.25% 6.88% 90.59% -1.79% 7.78% -13.18% 136.62% 0.89% 24.29% 25.39%
Revenue Q/Q Growth
-9.85% 3.64% 5.19% 1.25% -23.16% 132.70% -28.27% 2.21% -1.44% -4.50% 4.74%
EBITDA Q/Q Growth
0.62% -0.04% 4.23% 7.30% -0.90% 9.66% 2.17% 7.91% -1.19% -5.32% 2.89%
EBIT Q/Q Growth
-4.86% 1.70% 5.42% 6.29% -1.60% 9.28% 2.30% 6.38% -3.69% -6.77% -0.83%
NOPAT Q/Q Growth
-4.64% 1.15% 5.85% 5.34% -1.63% 9.84% 2.38% 6.49% -4.40% -6.23% -0.68%
Net Income Q/Q Growth
-6.87% 0.03% 5.47% 2.69% -28.42% 434.45% -69.84% 0.64% -14.00% 10.16% 7.29%
EPS Q/Q Growth
-10.16% -55.86% 5.56% 0.76% -2.61% 12.37% -0.52% 0.55% -14.24% 6.41% 6.80%
Operating Cash Flow Q/Q Growth
-22.18% 14.41% 0.13% 113.45% -28.44% 8.33% -1.95% -45.15% 4,138.51% -23.90% -2.75%
Free Cash Flow Firm Q/Q Growth
3.89% 6.58% -7.59% 35.52% -29.45% 21,424.91% -0.93% -131.69% 727.79% -311.71% 19.04%
Invested Capital Q/Q Growth
5.51% 3.97% 7.46% -8.99% -0.73% -16.36% -17.53% 18.50% -5.13% 5.50% 1.46%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
26.01% 20.78% 19.70% 22.58% 25.91% 62.30% 30.83% 24.06% 27.93% 25.91% 21.23%
EBITDA Margin
16.69% 22.06% 20.61% 24.15% 27.41% 23.58% 34.48% 27.24% 33.66% 32.51% 30.46%
Operating Margin
13.10% 17.33% 16.39% 19.12% 21.54% 19.00% 27.18% 20.23% 23.42% 21.56% 17.95%
EBIT Margin
13.10% 17.33% 16.39% 19.12% 21.44% 18.99% 27.20% 20.27% 23.45% 21.58% 17.95%
Profit (Net Income) Margin
11.23% 14.02% 12.90% 13.71% 16.57% 57.28% 23.52% 15.35% 12.37% 15.17% 17.41%
Tax Burden Percent
100.30% 99.87% 100.32% 99.41% 99.01% 339.81% 99.91% 99.76% 99.05% 99.67% 99.74%
Interest Burden Percent
85.44% 80.99% 78.46% 72.14% 78.04% 88.77% 86.55% 75.90% 53.27% 70.51% 97.26%
Effective Tax Rate
-0.30% 0.13% -0.32% 0.59% 0.99% 0.14% 0.09% 0.24% 0.95% 0.33% 0.26%
Return on Invested Capital (ROIC)
27.64% 25.75% 29.34% 27.62% 21.17% 29.64% 32.42% 22.78% 18.25% 13.84% 9.94%
ROIC Less NNEP Spread (ROIC-NNEP)
23.61% 20.85% 23.02% 19.92% 16.44% 84.54% 28.74% 17.89% 10.54% 9.94% 9.67%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% -1,030.41% -187.70% -170.94% -110.88% -239.71% 837.57%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 0.00% -1,000.77% -155.28% -148.17% -92.63% -225.87% 847.51%
Cash Return on Invested Capital (CROIC)
5.87% 32.20% 22.68% -34.73% 22.98% 22.15% 46.53% -58.40% 17.37% -7.82% -12.59%
Operating Return on Assets (OROA)
21.87% 19.64% 20.53% 23.55% 18.29% 21.13% 20.16% 16.07% 14.41% 11.02% 7.55%
Return on Assets (ROA)
18.74% 15.88% 16.16% 16.89% 14.13% 63.72% 17.43% 12.17% 7.60% 7.75% 7.32%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 0.00% -1,000.77% -155.28% -148.17% -92.63% -225.87% 847.51%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% -500.39% -158.49% -143.68% -77.99% 401.61% 0.00%
Net Operating Profit after Tax (NOPAT)
77 78 88 125 125 180 190 209 237 202 181
NOPAT Margin
13.14% 17.31% 16.44% 19.01% 21.33% 18.98% 27.15% 20.18% 23.20% 21.49% 17.90%
Net Nonoperating Expense Percent (NNEP)
4.02% 4.90% 6.32% 7.70% 4.73% -54.91% 3.68% 4.89% 7.71% 3.90% 0.27%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 13.49% 15.35% 10.58% 7.72%
Cost of Revenue to Revenue
73.99% 79.22% 80.30% 77.42% 74.09% 37.70% 69.17% 75.94% 72.07% 74.09% 78.77%
SG&A Expenses to Revenue
1.93% 2.29% 2.20% 2.61% 3.56% 2.39% 3.06% 3.30% 2.43% 3.82% 2.83%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
12.91% 3.45% 3.31% 3.46% 4.36% 2.85% 3.65% 3.83% 4.51% 4.35% 3.29%
Earnings before Interest and Taxes (EBIT)
77 78 88 126 125 180 191 210 239 203 182
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
98 99 111 159 160 223 242 282 343 306 309
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 55.05 382.51
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.69 0.73 0.79 0.66 0.90 0.88 2.24 1.55 1.62 2.08 2.31
Price to Earnings (P/E)
6.20 6.44 8.34 4.82 8.30 1.53 9.51 10.13 13.08 13.78 13.25
Dividend Yield
13.14% 17.21% 16.00% 17.05% 15.53% 14.47% 10.31% 10.61% 8.20% 10.47% 10.19%
Earnings Yield
16.14% 15.54% 11.99% 20.76% 12.05% 65.21% 10.51% 9.87% 7.65% 7.26% 7.55%
Enterprise Value to Invested Capital (EV/IC)
2.31 2.12 2.36 1.73 1.90 2.49 4.06 2.33 2.39 2.17 2.13
Enterprise Value to Revenue (EV/Rev)
1.22 1.38 1.37 1.56 1.90 1.65 3.16 2.90 3.05 3.73 4.28
Enterprise Value to EBITDA (EV/EBITDA)
7.29 6.24 6.64 6.46 6.93 7.02 9.16 10.65 9.06 11.47 14.04
Enterprise Value to EBIT (EV/EBIT)
9.28 7.95 8.35 8.16 8.86 8.71 11.61 14.32 13.00 17.28 23.82
Enterprise Value to NOPAT (EV/NOPAT)
9.26 7.96 8.33 8.20 8.90 8.72 11.63 14.38 13.14 17.36 23.89
Enterprise Value to Operating Cash Flow (EV/OCF)
10.54 6.13 8.08 6.70 8.50 8.11 8.04 15.65 13.80 17.00 18.27
Enterprise Value to Free Cash Flow (EV/FCFF)
43.59 6.36 10.77 0.00 8.20 11.67 8.10 0.00 13.81 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 -9.16 -8.64 -15.01 -10.53 52.79 383.45
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 -9.16 -8.64 -14.87 -10.34 52.79 383.45
Financial Leverage
0.00 0.00 0.00 0.00 0.00 -12.19 -6.53 -9.56 -10.52 -24.13 86.63
Leverage Ratio
0.00 0.00 0.00 0.00 0.00 -15.71 -8.91 -12.18 -12.19 -29.16 115.77
Compound Leverage Factor
0.00 0.00 0.00 0.00 0.00 -13.94 -7.71 -9.24 -6.49 -20.56 112.60
Debt to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 112.25% 113.08% 107.14% 110.50% 98.14% 99.74%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.97% 1.95% 0.00% 0.00%
Long-Term Debt to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 112.25% 113.08% 106.17% 108.55% 98.14% 99.74%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% -12.25% -13.08% -7.14% -10.50% 1.86% 0.26%
Debt to EBITDA
3.57 3.97 3.81 4.41 5.20 4.45 3.72 5.88 4.96 6.13 7.60
Net Debt to EBITDA
3.16 2.95 2.81 3.72 3.63 3.29 2.67 4.95 4.25 5.08 6.46
Long-Term Debt to EBITDA
3.57 3.97 3.81 4.41 5.20 4.45 3.72 5.83 4.87 6.13 7.60
Debt to NOPAT
4.54 5.06 4.78 5.60 6.69 5.53 4.72 7.94 7.20 9.28 12.93
Net Debt to NOPAT
4.01 3.76 3.52 4.73 4.66 4.09 3.39 6.68 6.16 7.68 10.99
Long-Term Debt to NOPAT
4.54 5.06 4.78 5.60 6.69 5.53 4.72 7.87 7.07 9.28 12.93
Altman Z-Score
2.98 2.20 2.49 2.13 1.76 2.08 2.23 1.54 1.64 1.41 1.11
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.27 1.55 1.59 0.89 0.96 1.04 0.24 0.61 0.84 1.64 1.12
Quick Ratio
1.69 1.07 0.91 0.72 0.53 0.91 0.20 0.58 0.81 1.31 1.06
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
16 97 68 -157 135 134 273 -536 225 -114 -230
Operating Cash Flow to CapEx
355.07% 906.29% 502.88% 1,230.65% 1,460.89% 1,466.24% 1,208.07% 136.33% 238.73% 173.15% 89.79%
Free Cash Flow to Firm to Interest Expense
1.54 7.14 2.86 -3.81 2.86 3.13 5.44 -6.52 1.57 -0.76 -1.28
Operating Cash Flow to Interest Expense
6.38 7.41 3.81 3.71 2.76 4.50 5.48 2.33 1.57 1.37 1.32
Operating Cash Flow Less CapEx to Interest Expense
4.58 6.59 3.05 3.41 2.57 4.19 5.03 0.62 0.91 0.58 -0.15
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.67 1.13 1.25 1.23 0.85 1.11 0.74 0.79 0.61 0.51 0.42
Accounts Receivable Turnover
18.71 15.70 23.31 28.76 33.57 54.35 37.89 30.17 16.61 10.43 4.24
Inventory Turnover
42.02 36.69 29.00 38.58 47.79 45.31 175.25 404.74 392.55 181.22 68.39
Fixed Asset Turnover
2.32 1.77 2.13 2.32 1.92 2.49 1.53 1.51 1.10 0.94 0.81
Accounts Payable Turnover
29.68 32.72 28.80 24.71 19.93 25.45 12.24 11.57 16.39 20.60 4.78
Days Sales Outstanding (DSO)
19.51 23.25 15.66 12.69 10.87 6.72 9.63 12.10 21.98 35.00 86.15
Days Inventory Outstanding (DIO)
8.69 9.95 12.59 9.46 7.64 8.06 2.08 0.90 0.93 2.01 5.34
Days Payable Outstanding (DPO)
12.30 11.15 12.67 14.77 18.32 14.34 29.83 31.55 22.27 17.72 76.44
Cash Conversion Cycle (CCC)
15.90 22.05 15.58 7.38 0.19 0.43 -18.11 -18.55 0.64 19.29 15.06
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
311 291 312 594 583 629 546 1,291 1,303 1,619 2,030
Invested Capital Turnover
2.10 1.49 1.78 1.45 0.99 1.56 1.19 1.13 0.79 0.64 0.56
Increase / (Decrease) in Invested Capital
61 -19 20 282 -11 45 -83 746 11 316 411
Enterprise Value (EV)
717 617 737 1,025 1,109 1,565 2,213 3,008 3,110 3,509 4,332
Market Capitalization
406 326 425 434 528 831 1,568 1,611 1,651 1,956 2,339
Book Value per Share
$0.00 $0.00 $0.00 $0.00 $0.00 ($2.49) ($2.39) ($2.55) ($3.71) $0.69 $0.11
Tangible Book Value per Share
($1.12) ($1.07) ($1.13) ($6.04) ($5.75) ($5.62) ($5.36) ($10.27) ($11.86) ($5.02) ($7.04)
Total Capital
352 393 423 700 833 884 795 1,551 1,542 1,911 2,351
Total Debt
352 393 423 700 833 992 899 1,662 1,704 1,875 2,344
Total Long-Term Debt
352 393 423 700 833 992 899 1,647 1,674 1,875 2,344
Net Debt
311 291 311 591 581 734 645 1,397 1,459 1,553 1,993
Capital Expenditures (CapEx)
19 11 18 12 8.93 13 23 141 94 119 264
Debt-free, Cash-free Net Working Capital (DFCFNWC)
26 11 14 -8.46 -7.06 -3.23 -78 -34 12 52 33
Debt-free Net Working Capital (DFNWC)
26 11 19 -3.94 -1.51 1.01 -74 -26 16 57 44
Net Working Capital (NWC)
26 11 19 -3.94 -1.51 1.01 -74 -41 -14 57 44
Net Nonoperating Expense (NNE)
11 15 19 35 28 -362 26 50 110 59 4.91
Net Nonoperating Obligations (NNO)
311 291 312 594 583 737 650 1,402 1,465 1,584 2,024
Total Depreciation and Amortization (D&A)
21 21 23 33 35 43 51 72 104 103 127
Debt-free, Cash-free Net Working Capital to Revenue
4.47% 2.51% 2.60% -1.29% -1.21% -0.34% -11.14% -3.28% 1.17% 5.50% 3.29%
Debt-free Net Working Capital to Revenue
4.47% 2.52% 3.47% -0.60% -0.26% 0.11% -10.53% -2.51% 1.54% 6.07% 4.37%
Net Working Capital to Revenue
4.47% 2.52% 3.47% -0.60% -0.26% 0.11% -10.53% -3.95% -1.40% 6.07% 4.37%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.10 $4.16 $4.18 $2.65 $2.61 $4.18 $0.00 $3.66 $2.90 $2.99 $3.30
Adjusted Weighted Average Basic Shares Outstanding
24.47M 44.98M 48.70M 24.39M 24.41M 33.59M 0.00 43.49M 43.58M 47.45M 53.50M
Adjusted Diluted Earnings per Share
$5.04 $4.14 $4.18 $2.65 $2.61 $4.18 $0.00 $3.66 $2.89 $2.99 $3.30
Adjusted Weighted Average Diluted Shares Outstanding
24.71M 45.12M 48.75M 24.40M 24.42M 33.60M 0.00 43.51M 43.61M 47.48M 53.55M
Adjusted Basic & Diluted Earnings per Share
$2.54 $2.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
12.00M 1.80M 0.00 24.91M 24.41M 33.59M 0.00 43.49M 43.58M 47.45M 53.50M
Normalized Net Operating Profit after Tax (NOPAT)
54 78 62 125 125 180 190 209 251 202 181
Normalized NOPAT Margin
9.17% 17.30% 11.47% 19.01% 21.33% 18.98% 27.15% 20.18% 24.64% 21.49% 17.90%
Pre Tax Income Margin
11.20% 14.04% 12.86% 13.79% 16.73% 16.86% 23.54% 15.38% 12.49% 15.22% 17.46%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.25 5.72 3.68 3.05 2.65 4.19 3.80 2.55 1.67 1.34 1.01
NOPAT to Interest Expense
7.27 5.71 3.69 3.03 2.63 4.19 3.79 2.54 1.65 1.34 1.01
EBIT Less CapEx to Interest Expense
5.45 4.90 2.93 2.75 2.46 3.88 3.34 0.84 1.01 0.56 -0.46
NOPAT Less CapEx to Interest Expense
5.47 4.89 2.94 2.73 2.44 3.88 3.34 0.83 0.99 0.55 -0.46
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
93.47% 0.00% 0.00% 109.55% 85.83% 28.21% 78.42% 85.02% 112.12% 103.46% 85.56%
Augmented Payout Ratio
93.47% 0.00% 0.00% 109.55% 85.83% 28.21% 78.42% 85.02% 112.12% 103.46% 91.23%

Quarterly Metrics And Ratios for Delek Logistics Partners

This table displays calculated financial ratios and metrics derived from Delek Logistics Partners' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 53,512,343.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 53,512,343.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.60
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-6.19% -5.54% 3.51% 7.18% -22.39% -17.43% -0.85% -6.91% 22.05% 21.87% 19.02%
EBITDA Growth
10.80% -4.92% 7.04% 10.34% -39.60% -21.49% -19.11% -15.82% 50.06% 13.83% 0.61%
EBIT Growth
5.93% -14.78% 1.22% 14.23% -49.21% -27.94% -26.41% -23.42% 42.57% -3.99% -15.93%
NOPAT Growth
6.52% -17.53% 0.76% 14.96% -49.19% -25.80% -25.86% -23.72% 42.19% -3.65% -15.55%
Net Income Growth
-22.05% -48.13% -12.63% 28.72% -3.31% 59.40% 19.56% 8.56% 35.30% 33.95% -17.12%
EPS Growth
-22.33% -48.98% -15.12% 19.18% -11.25% 36.00% 0.00% -4.60% 19.72% 30.88% -17.81%
Operating Cash Flow Growth
-71.52% 208.90% 50.25% 153.20% -46.73% -56.49% -28.06% 22.57% 120.24% -13.41% 440.02%
Free Cash Flow Firm Growth
40.14% 105.83% 112.85% 186.04% 41.25% -798.29% -708.73% -533.12% -224.25% -34.50% 131.74%
Invested Capital Growth
26.02% 0.89% -2.18% -5.12% 11.77% 24.29% 46.53% 50.16% 30.39% 25.39% -7.24%
Revenue Q/Q Growth
11.71% -7.86% -0.82% 4.98% -19.11% -1.97% 19.09% -1.43% 6.06% -2.11% 16.30%
EBITDA Q/Q Growth
3.97% -10.78% 17.12% 1.57% -43.09% 15.97% 20.68% 5.70% 1.45% -12.03% 6.67%
EBIT Q/Q Growth
4.32% -15.61% 22.57% 5.85% -53.62% 19.73% 25.17% 10.16% -13.64% -19.37% 9.61%
NOPAT Q/Q Growth
4.80% -17.67% 24.54% 6.98% -53.68% 20.23% 24.44% 10.07% -13.66% -18.53% 9.06%
Net Income Q/Q Growth
9.18% -36.40% 47.41% 25.76% -17.98% 4.84% 10.56% 14.19% 2.21% 3.80% -31.59%
EPS Q/Q Growth
9.59% -37.50% 46.00% 19.18% -18.39% -4.23% 7.35% 13.70% 2.41% 4.71% -32.58%
Operating Cash Flow Q/Q Growth
35.29% 144.92% -61.76% 99.82% -71.54% 100.04% -36.77% 240.48% -48.86% -21.36% 294.34%
Free Cash Flow Firm Q/Q Growth
-37.41% 118.03% 134.27% 48.28% -193.83% -114.23% -104.23% -5.50% 29.75% 11.14% 148.19%
Invested Capital Q/Q Growth
0.25% -5.13% 1.61% -1.82% 18.09% 5.50% 19.79% 0.62% 2.54% 1.46% -11.38%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.13% 29.25% 28.37% 28.10% 22.82% 23.35% 21.51% 25.81% 20.65% 17.16% 15.77%
EBITDA Margin
32.51% 31.47% 37.17% 35.96% 25.30% 29.93% 30.32% 32.52% 31.10% 27.95% 25.63%
Operating Margin
22.68% 20.66% 25.60% 25.87% 14.86% 18.11% 19.04% 21.29% 17.36% 14.25% 13.45%
EBIT Margin
22.68% 20.77% 25.67% 25.89% 14.84% 18.13% 19.05% 21.29% 17.34% 14.28% 13.46%
Profit (Net Income) Margin
12.63% 8.71% 12.95% 15.52% 15.73% 16.82% 15.62% 18.09% 17.44% 18.49% 10.88%
Tax Burden Percent
99.64% 97.71% 99.01% 99.86% 99.56% 100.15% 99.54% 99.45% 99.25% 100.67% 100.00%
Interest Burden Percent
55.87% 42.94% 50.95% 60.02% 106.45% 92.66% 82.35% 85.44% 101.33% 128.61% 80.81%
Effective Tax Rate
0.36% 2.29% 0.99% 0.14% 0.44% -0.15% 0.46% 0.55% 0.75% -0.67% 0.00%
Return on Invested Capital (ROIC)
19.00% 15.89% 19.49% 20.26% 10.02% 11.68% 10.90% 11.98% 9.43% 7.97% 7.63%
ROIC Less NNEP Spread (ROIC-NNEP)
16.97% 13.85% 17.29% 18.34% 10.15% 11.50% 10.38% 11.52% 9.46% 8.55% 7.22%
Return on Net Nonoperating Assets (RNNOA)
-181.93% -145.65% -306.69% -289.16% -170.34% -277.44% 606.04% -1,950.51% -1,219.85% 741.02% 341.81%
Return on Equity (ROE)
-162.93% -129.77% -287.20% -268.90% -160.32% -265.76% 616.95% -1,938.53% -1,210.42% 748.99% 349.44%
Cash Return on Invested Capital (CROIC)
-2.91% 17.37% 19.92% 23.69% 3.71% -7.82% -26.38% -29.69% -16.05% -12.59% 16.82%
Operating Return on Assets (OROA)
14.03% 12.76% 15.79% 16.34% 7.97% 9.26% 8.83% 8.96% 7.13% 6.00% 5.38%
Return on Assets (ROA)
7.81% 5.35% 7.97% 9.80% 8.44% 8.59% 7.24% 7.61% 7.17% 7.77% 4.35%
Return on Common Equity (ROCE)
-162.93% -129.77% -287.20% -268.90% -221.23% -265.76% 616.95% -1,938.53% -4,276.32% 748.99% 349.44%
Return on Equity Simple (ROE_SIMPLE)
-105.49% 0.00% -286.14% -254.70% -112.53% 0.00% 153.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
62 51 64 68 32 38 47 52 45 37 40
NOPAT Margin
22.60% 20.19% 25.35% 25.83% 14.79% 18.14% 18.96% 21.17% 17.23% 14.34% 13.45%
Net Nonoperating Expense Percent (NNEP)
2.03% 2.03% 2.20% 1.92% -0.13% 0.18% 0.52% 0.46% -0.03% -0.59% 0.42%
Return On Investment Capital (ROIC_SIMPLE)
- 3.33% - - - 1.99% 2.11% 2.32% 1.95% 1.56% 1.76%
Cost of Revenue to Revenue
74.87% 70.75% 71.63% 71.90% 77.18% 76.65% 78.49% 74.19% 79.35% 82.84% 84.23%
SG&A Expenses to Revenue
2.01% 2.01% 1.93% 2.27% 7.36% 4.44% 3.55% 3.63% 1.73% 2.47% 1.44%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
2.45% 8.59% 2.77% 2.23% 7.96% 5.24% 2.46% 4.53% 3.29% 2.91% 2.32%
Earnings before Interest and Taxes (EBIT)
63 53 65 69 32 38 48 52 45 37 40
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
90 80 94 95 54 63 76 80 81 71 76
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 55.05 23.81 71.79 136.09 382.51 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.60 1.62 1.72 1.83 2.09 2.08 2.47 2.50 2.46 2.31 2.51
Price to Earnings (P/E)
11.28 13.08 14.58 14.63 15.91 13.78 15.65 15.13 14.52 13.25 15.71
Dividend Yield
8.03% 8.20% 10.43% 10.39% 9.74% 10.47% 10.09% 10.26% 9.97% 10.19% 8.98%
Earnings Yield
8.87% 7.65% 6.86% 6.83% 6.29% 7.26% 6.39% 6.61% 6.88% 7.55% 6.37%
Enterprise Value to Invested Capital (EV/IC)
2.29 2.39 2.36 2.49 2.41 2.17 2.14 2.15 2.17 2.13 2.48
Enterprise Value to Revenue (EV/Rev)
3.04 3.05 3.04 3.09 3.75 3.73 4.42 4.55 4.48 4.28 4.20
Enterprise Value to EBITDA (EV/EBITDA)
9.07 9.06 8.94 9.03 11.44 11.47 14.40 15.34 14.45 14.04 14.43
Enterprise Value to EBIT (EV/EBIT)
12.68 13.00 13.02 13.02 16.97 17.28 22.30 24.64 23.63 23.82 25.58
Enterprise Value to NOPAT (EV/NOPAT)
12.73 13.14 13.18 13.15 17.14 17.36 22.36 24.73 23.73 23.89 25.63
Enterprise Value to Operating Cash Flow (EV/OCF)
592.73 13.80 13.02 11.05 13.63 17.00 21.37 19.58 17.77 18.27 11.86
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 13.81 11.72 10.24 68.46 0.00 0.00 0.00 0.00 0.00 14.18
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-12.51 -10.53 -37.71 -30.53 -41.99 52.79 22.02 69.13 130.97 383.45 -113.86
Long-Term Debt to Equity
-12.41 -10.34 -37.71 -30.53 -41.99 52.79 22.02 69.13 130.97 383.45 -113.86
Financial Leverage
-10.72 -10.52 -17.74 -15.76 -16.78 -24.13 58.36 -169.31 -128.94 86.63 47.37
Leverage Ratio
-13.21 -12.19 -20.93 -18.34 -19.92 -29.16 73.68 -226.56 -170.36 115.77 68.63
Compound Leverage Factor
-7.38 -5.23 -10.66 -11.01 -21.20 -27.02 60.67 -193.57 -172.62 148.89 55.46
Debt to Total Capital
108.68% 110.50% 102.72% 103.39% 102.44% 98.14% 95.66% 98.57% 99.24% 99.74% 100.89%
Short-Term Debt to Total Capital
0.94% 1.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
107.75% 108.55% 102.72% 103.39% 102.44% 98.14% 95.66% 98.57% 99.24% 99.74% 100.89%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 3.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-8.68% -10.50% -2.72% -3.39% -6.22% 1.86% 4.34% 1.43% 0.76% 0.26% -0.89%
Debt to EBITDA
5.01 4.96 4.58 4.37 5.86 6.13 7.45 8.10 7.63 7.60 7.42
Net Debt to EBITDA
4.30 4.25 3.87 3.70 4.84 5.08 6.34 6.93 6.52 6.46 5.80
Long-Term Debt to EBITDA
4.97 4.87 4.58 4.37 5.86 6.13 7.45 8.10 7.63 7.60 7.42
Debt to NOPAT
7.03 7.20 6.75 6.36 8.79 9.28 11.57 13.06 12.53 12.93 13.19
Net Debt to NOPAT
6.04 6.16 5.71 5.38 7.26 7.68 9.85 11.16 10.71 10.99 10.30
Long-Term Debt to NOPAT
6.97 7.07 6.75 6.36 8.79 9.28 11.57 13.06 12.53 12.93 13.19
Altman Z-Score
1.29 1.27 1.41 1.49 1.18 1.14 1.09 0.89 0.93 0.93 0.95
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% -37.99% 0.00% 0.00% 0.00% -253.29% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.38 0.84 1.84 1.38 1.24 1.64 1.61 0.93 1.03 1.12 0.96
Quick Ratio
1.32 0.81 1.81 1.34 1.14 1.31 1.51 0.88 0.98 1.06 0.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-221 40 93 138 -130 -278 -568 -600 -421 -374 180
Operating Cash Flow to CapEx
1,827.79% 311.18% 391.14% 1,551.13% 44.58% 107.66% 61.67% 94.31% 79.99% 142.37% 351.68%
Free Cash Flow to Firm to Interest Expense
-5.99 1.03 2.32 3.93 -3.51 -7.24 -13.83 -14.38 -8.78 -7.72 3.50
Operating Cash Flow to Interest Expense
1.27 2.97 1.09 2.48 0.67 1.30 0.77 2.58 1.14 0.89 3.30
Operating Cash Flow Less CapEx to Interest Expense
1.20 2.01 0.81 2.32 -0.84 0.09 -0.48 -0.16 -0.29 0.27 2.36
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.62 0.61 0.62 0.63 0.54 0.51 0.46 0.42 0.41 0.42 0.40
Accounts Receivable Turnover
12.80 16.61 13.35 12.94 10.92 10.43 7.88 3.85 4.52 4.24 3.29
Inventory Turnover
228.64 392.55 346.06 313.25 163.27 181.22 138.16 74.63 64.22 68.39 57.55
Fixed Asset Turnover
1.14 1.10 1.10 1.13 1.00 0.94 0.83 0.79 0.79 0.81 0.77
Accounts Payable Turnover
5.96 16.39 27.68 37.16 22.33 20.60 16.52 3.45 4.34 4.78 3.00
Days Sales Outstanding (DSO)
28.51 21.98 27.33 28.21 33.42 35.00 46.32 94.83 80.71 86.15 110.99
Days Inventory Outstanding (DIO)
1.60 0.93 1.05 1.17 2.24 2.01 2.64 4.89 5.68 5.34 6.34
Days Payable Outstanding (DPO)
61.24 22.27 13.18 9.82 16.35 17.72 22.09 105.77 84.16 76.44 121.69
Cash Conversion Cycle (CCC)
-31.14 0.64 15.21 19.55 19.31 19.29 26.87 -6.05 2.23 15.06 -4.36
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,373 1,303 1,324 1,300 1,535 1,619 1,939 1,951 2,001 2,030 1,799
Invested Capital Turnover
0.84 0.79 0.77 0.78 0.68 0.64 0.58 0.57 0.55 0.56 0.57
Increase / (Decrease) in Invested Capital
283 11 -29 -70 162 316 616 652 466 411 -140
Enterprise Value (EV)
3,151 3,110 3,125 3,237 3,695 3,509 4,146 4,186 4,333 4,332 4,460
Market Capitalization
1,656 1,651 1,771 1,912 2,061 1,956 2,320 2,297 2,378 2,339 2,667
Book Value per Share
($3.19) ($3.71) ($0.96) ($1.09) ($2.44) $0.69 $1.82 $0.60 $0.33 $0.11 ($0.38)
Tangible Book Value per Share
($10.46) ($11.86) ($7.47) ($7.08) ($8.78) ($5.02) ($5.19) ($6.71) ($6.87) ($7.04) ($7.52)
Total Capital
1,602 1,542 1,559 1,515 1,849 1,911 2,243 2,243 2,306 2,351 2,274
Total Debt
1,741 1,704 1,601 1,566 1,894 1,875 2,146 2,211 2,288 2,344 2,295
Total Long-Term Debt
1,726 1,674 1,601 1,566 1,894 1,875 2,146 2,211 2,288 2,344 2,295
Net Debt
1,495 1,459 1,353 1,325 1,564 1,553 1,826 1,890 1,956 1,993 1,792
Capital Expenditures (CapEx)
2.56 37 11 5.65 56 46 51 114 69 30 48
Debt-free, Cash-free Net Working Capital (DFCFNWC)
43 12 39 21 9.04 52 57 -34 5.65 33 -35
Debt-free Net Working Capital (DFNWC)
47 16 48 27 16 57 59 -33 13 44 -25
Net Working Capital (NWC)
32 -14 48 27 16 57 59 -33 13 44 -25
Net Nonoperating Expense (NNE)
28 29 31 27 -2.01 2.77 8.34 7.58 -0.53 -11 7.66
Net Nonoperating Obligations (NNO)
1,512 1,465 1,366 1,351 1,580 1,584 1,842 1,919 1,984 2,024 1,819
Total Depreciation and Amortization (D&A)
27 27 29 27 22 25 28 28 36 35 36
Debt-free, Cash-free Net Working Capital to Revenue
4.16% 1.17% 3.76% 2.05% 0.92% 5.50% 6.11% -3.72% 0.58% 3.29% -3.26%
Debt-free Net Working Capital to Revenue
4.57% 1.54% 4.70% 2.54% 1.66% 6.07% 6.33% -3.56% 1.30% 4.37% -2.32%
Net Working Capital to Revenue
3.12% -1.40% 4.70% 2.54% 1.66% 6.07% 6.33% -3.56% 1.30% 4.37% -2.32%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.80 $0.51 $0.74 $0.87 $0.71 $0.67 $0.73 $0.83 $0.85 $0.89 $0.60
Adjusted Weighted Average Basic Shares Outstanding
43.59M 43.58M 44.41M 47.22M 47.11M 47.45M 53.60M 53.45M 53.47M 53.50M 53.51M
Adjusted Diluted Earnings per Share
$0.80 $0.50 $0.73 $0.87 $0.71 $0.68 $0.73 $0.83 $0.85 $0.89 $0.60
Adjusted Weighted Average Diluted Shares Outstanding
43.60M 43.61M 44.42M 47.23M 47.14M 47.48M 53.63M 53.47M 53.52M 53.55M 53.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
43.59M 43.58M 44.41M 47.22M 47.11M 47.45M 53.60M 53.45M 53.47M 53.50M 53.51M
Normalized Net Operating Profit after Tax (NOPAT)
62 51 64 68 32 27 47 52 45 26 28
Normalized NOPAT Margin
22.60% 20.19% 25.35% 25.83% 14.79% 12.68% 18.96% 21.17% 17.23% 9.97% 9.42%
Pre Tax Income Margin
12.67% 8.92% 13.08% 15.54% 15.80% 16.80% 15.69% 18.19% 17.57% 18.37% 10.88%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.70 1.37 1.61 1.94 0.86 0.99 1.16 1.26 0.94 0.75 0.78
NOPAT to Interest Expense
1.69 1.33 1.59 1.94 0.86 0.99 1.15 1.25 0.94 0.76 0.78
EBIT Less CapEx to Interest Expense
1.63 0.41 1.33 1.78 -0.65 -0.22 -0.09 -1.47 -0.49 0.13 -0.16
NOPAT Less CapEx to Interest Expense
1.62 0.37 1.31 1.78 -0.66 -0.22 -0.09 -1.48 -0.49 0.13 -0.16
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
95.14% 112.12% 117.46% 110.41% 112.68% 103.46% 100.03% 98.30% 91.55% 85.56% 89.17%
Augmented Payout Ratio
95.14% 112.12% 117.46% 110.41% 112.68% 103.46% 100.03% 98.30% 91.55% 91.23% 89.17%

Financials Breakdown Chart

Key Financial Trends

Delek Logistics Partners (NYSE: DKL) shows a business that is still generating solid operating cash flow and earnings, but its balance sheet has become much more stretched over the last year. Revenue and operating income have generally held up well, while debt increased sharply in 2025 and common equity fell into negative territory in Q1 2026. For retail investors, the key takeaway is that DKL remains cash-generative, but leverage and payout coverage deserve close attention.

Top trends from the last several years:

  • Revenue has been relatively stable to slightly higher over time, with Q1 2026 revenue at $297.5 million versus $249.9 million in Q1 2025 and $243.5 million in Q1 2023.
  • Operating income remains healthy. Q1 2026 operating income was $40.0 million, up from $33.9 million in Q1 2025 and $31.8 million in Q3 2023.
  • The company continues to produce strong operating cash flow. Q1 2026 operating cash flow was $170.4 million, compared with $31.6 million in Q1 2025 and $43.2 million in Q4 2025.
  • Cash flow from operations has generally exceeded reported net income, which is a good sign for the quality of earnings and the underlying asset-heavy model.
  • Diluted EPS improved year over year in Q1 2026 to $0.60 from $0.73 in Q1 2025, but the quarter still remained profitable.
  • The company continues to invest heavily in property, plant and equipment, suggesting ongoing expansion and maintenance spending for its midstream footprint.
  • Gross PP&E and net PP&E have both risen over the last year, indicating continued capital deployment into the asset base.
  • Debt levels are very high. Long-term debt increased to $2.29 billion in Q1 2026 from $2.15 billion in Q1 2025 and $1.60 billion in Q1 2024.
  • Total liabilities exceeded total assets in Q1 2026, leaving common equity at negative $20.2 million. That is a major balance sheet red flag.
  • The dividend remains substantial. Q1 2026 cash dividends were $1.13 per share, which is high relative to quarterly EPS of $0.60 and could pressure coverage if earnings soften.

What stands out most in the recent quarter: DKL posted $32.4 million in net income in Q1 2026, but it also paid $38.1 million in dividends and $52.0 million in cash interest. That underscores how dependent the partnership is on stable operating cash flow and access to financing. The quarter also featured a large debt issuance of $882.5 million alongside $942.2 million of debt repayment, showing active liability management rather than simple balance sheet reduction.

Balance sheet trend: compared with Q1 2025, total assets rose to $2.91 billion from $2.40 billion, but liabilities increased even faster to $2.93 billion from $2.30 billion. Current liabilities also climbed sharply to $561.0 million from $97.5 million a year earlier, driven largely by accounts payable and other obligations. While the asset base expanded, leverage appears to have outpaced equity growth.

Overall: DKL looks like a partnership with resilient cash generation and steady operating earnings, but the balance sheet has weakened materially. Investors may view it as a high-yield name with operational stability, yet the combination of high debt, negative equity, and sizable distributions makes the financial risk profile elevated.

06/03/26 02:34 PM ETAI Generated. May Contain Errors.

Delek Logistics Partners Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Delek Logistics Partners' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Delek Logistics Partners' net income appears to be on an upward trend, with a most recent value of $176.46 million in 2025, rising from $66.21 million in 2015. The previous period was $142.69 million in 2024. Find out what analysts predict for Delek Logistics Partners in the coming months.

Delek Logistics Partners' total operating income in 2025 was $181.84 million, based on the following breakdown:
  • Total Gross Profit: $215.17 million
  • Total Operating Expenses: $33.33 million

Over the last 10 years, Delek Logistics Partners' total revenue changed from $589.67 million in 2015 to $1.01 billion in 2025, a change of 71.8%.

Delek Logistics Partners' total liabilities were at $2.77 billion at the end of 2025, a 38.2% increase from 2024, and a 638.9% increase since 2015.

In the past 10 years, Delek Logistics Partners' cash and equivalents has ranged from $0.00 in 2015 to $10.89 million in 2025, and is currently $10.89 million as of their latest financial filing in 2025.

Over the last 10 years, Delek Logistics Partners' book value per share changed from 0.00 in 2015 to 0.11 in 2025, a change of 11.4%.



Financial statements for NYSE:DKL last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners