Delek Logistics Partners, LP Reports Third Quarter 2020 Results

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

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

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

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

Distribution and Liquidity

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

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

Financial Results

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

Pipelines and Transportation Segment

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

Wholesale Marketing and Terminalling Segment

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

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

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

Third Quarter 2020 Results | Conference Call Information

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

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

About Delek Logistics Partners, LP

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

Safe Harbor Provisions Regarding Forward-Looking Statements

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

Non-GAAP Disclosures:

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

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

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

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

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

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



     
              Delek Logistics Partners, LP



     
              Condensed Consolidated Balance Sheets (Unaudited)



     
              (In thousands, except unit and per unit data)


                                                                   September 30,
                                                                        2020                  December 31, 2019




     
              ASSETS



     Current assets:


      Cash and cash equivalents                                                    $
       6,024                                $
       5,545



        Accounts receivable                                              17,472                                    13,204


      Accounts receivable from related
       parties                                                            10,002



     Inventory                                                            1,696                                    12,617



     Other current assets                                                   410                                     2,204




     Total current assets                                                35,604                                    33,570



      Property, plant and equipment:


      Property, plant and equipment                                      684,199                                   461,325


      Less: accumulated depreciation                                   (216,698)                                (166,281)



      Property, plant and equipment,
       net                                                               467,501                                   295,044



      Equity method investments                                          255,368                                   246,984


      Operating lease right-of-use
       assets                                                             18,153                                     3,745



     Goodwill                                                            12,203                                    12,203


      Marketing Contract Intangible,
       net                                                               125,591                                   130,999



     Rights-of-way                                                       36,178                                    15,597



     Other non-current assets                                             6,988                                     6,305




     Total assets                                                               $
       957,586                              $
       744,447





                 LIABILITIES AND DEFICIT



     Current liabilities:



     Accounts payable                                                             $
       4,740                               $
       12,471


      Accounts payable to related
       parties                                                                                                      8,898



     Interest payable                                                     6,745                                     2,572


      Excise and other taxes payable                                       3,433                                     3,941


      Current portion of operating
       lease liabilities                                                   5,546                                     1,435


      Accrued expenses and other
       current liabilities                                                 3,482                                     5,765



      Total current liabilities                                           23,946                                    35,082




     Non-current liabilities:



     Long-term debt                                                   1,006,145                                   833,110


      Asset retirement obligations                                         5,908                                     5,588



     Deferred tax liabilities                                             1,205                                       215


      Operating lease liabilities, net
       of current portion                                                 12,607                                     2,310


      Other non-current liabilities                                       19,229                                    19,261



      Total non-current liabilities                                    1,045,094                                   860,484




     Total liabilities                                                1,069,040                                   895,566




     Equity (Deficit):


      Common unitholders -public;
       8,687,371 units issued and
       outstanding at September 30,
       2020 (9,131,579 at December 31,
       2019)                                                             164,313                                   164,436


      Common unitholders -Delek
       Holdings; 34,745,868 units
       issued and outstanding at
       September 30, 2020 (15,294,046
       at December 31, 2019)                                           (275,767)                                (310,513)


      General partner -0  units issued
       and outstanding at September 30,
       2020 (498,482 at December 31,
       2019)                                                                                                      (5,042)




     Total deficit                                                    (111,454)                                (151,119)



      Total liabilities and deficit                                              $
       957,586                              $
       744,447



              
                Delek Logistics Partners, LP



              
                Condensed Consolidated Statements of Income (Unaudited)



              
                (In thousands, except unit and per unit data)


                                                                                                                       Three Months Ended September 30,                    Nine Months Ended September 30,


                                                                                                             2020                      2019              2020                    2019

                                                                                                                                                                               ---


              Net revenues:



              Affiliate                                                                                          $
        95,410                                $
       66,647                                  $
           289,739  $
        191,530



              Third-party                                                                                 46,858                                 70,909                     133,567                                 253,852




              Net revenues                                                                               142,268                                137,556                     423,306                                 445,382



              Cost of sales:



              Cost of materials and other                                                                 60,692                                 72,594                     205,877                                 262,713



              Operating expenses (excluding depreciation and amortization presented                       13,694                                 17,490                      39,271                                  49,318
     
              below)



              Depreciation and amortization                                                                8,931                                  6,138                      22,957                                  18,450




              Total cost of sales                                                                         83,317                                 96,222                     268,105                                 330,481




              Operating expenses related to wholesale business (excluding depreciation                       536                                    945                       2,152                                   2,502
     and amortization presented below)



              General and administrative expenses                                                          6,122                                  5,280                      16,973                                  15,046



              Depreciation and amortization                                                                  528                                    450                       1,495                                   1,351



              Other operating income, net                                                                      -                                  (70)                      (107)                                   (95)




              Total operating costs and expenses                                                          90,503                                102,827                     288,618                                 349,285




              Operating income                                                                            51,765                                 34,729                     134,688                                  96,097




              Interest expense, net                                                                       10,360                                 12,509                      32,854                                  35,164



              Income from equity method investments                                                      (4,860)                               (8,394)                   (16,875)                               (14,860)



              Other (income) expense, net                                                                    105                                                               103                                     461




              Total non-operating expenses, net                                                            5,605                                  4,115                      16,082                                  20,765




              Income before income tax expense                                                            46,160                                 30,614                     118,606                                  75,332



              Income tax (benefit) expense                                                                 (168)                                    84                          67                                     220




              Net income attributable to partners                                                                $
        46,328                                $
       30,530                                  $
           118,539   $
        75,112




              Comprehensive income attributable to partners                                                      $
        46,328                                $
       30,530                                  $
           118,539   $
        75,112






              Less: General partner's interest in net income, including incentive distribution rights          -                                 8,895                      18,724                                  24,244




              Limited partners' interest in net income                                                           $
        46,328                                $
       21,635                                   $
           99,815   $
        50,868






              
                Net income per limited partner unit:



              Common units - basic                                                                                 $
        1.26                                  $
       0.89                                     $
           3.30     $
        2.08




              Common units - diluted                                                                               $
        1.26                                  $
       0.89                                     $
           3.30     $
        2.08






              
                Weighted average limited partner units outstanding:



              Common units - basic                                                                    36,889,761                             24,417,285                  30,290,051                              24,411,308




              Common units - diluted                                                                  36,894,043                             24,420,582                  30,292,261                              24,417,466






              Cash distribution per limited partner unit                                                          $
        0.905                                 $
       0.880                                    $
           2.695    $
        2.550



     
                Delek Logistics Partners, LP



     
                Condensed Consolidated Statements of Cash Flows (Unaudited)



     
                (In thousands)


                                                                                      Nine Months Ended September 30,


                                                                        2020                             2019



                   Cash flows from operating activities



     Net income                                                               $
            118,539                               $
         75,112


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



     Depreciation and amortization                                   24,452                                       19,801



     Non-cash lease expense                                           2,236                                        2,554


      Amortization of customer contract intangible
       assets                                                          5,408                                        5,408



     Amortization of deferred revenue                               (1,418)                                     (1,248)


      Amortization of deferred financing costs and
       debt discount                                                   1,786                                        2,054


      Accretion of asset retirement obligations                          320                                          298


      Income from equity method investments                         (16,875)                                    (14,860)


      Dividends from equity method investments                        17,572                                        9,188



     (Gain) loss on asset disposals                                   (107)                                        (95)



     Deferred income taxes                                              990                                          115



     Other non-cash adjustments                                         292                                          484



     Changes in assets and liabilities:



     Accounts receivable                                            (4,268)                                       1,588


      Inventories and other current assets                            12,714                                      (3,290)


      Accounts payable and other current
       liabilities                                                   (7,638)                                     (7,613)


      Accounts receivable/payable to related
       parties                                                      (19,002)                                     (5,016)


      Non-current assets and liabilities, net                          (347)                                       2,391




     Changes in assets and liabilities                             (18,541)                                    (11,940)



      Net cash provided by operating activities                      134,654                                       86,871



                   Cash flows from investing activities


      Asset acquisitions from Delek Holdings, net
       of assumed liabilities                                      (100,527)


      Purchases of property, plant and equipment                     (6,918)                                     (4,964)


      Proceeds from sales of property, plant and
       equipment                                                         107                                          144


      Distributions from equity method investments                     2,723                                          804


      Equity method investment contributions                        (11,804)                                   (137,361)



      Net cash used in investing activities                        (116,419)                                   (141,377)



                   Cash flows from financing activities


      Proceeds from issuance of additional units to
       maintain 2% General Partner interest                               10                                            8



     Distributions to general partner                              (27,635)                                    (22,762)


      Distributions to common unitholders -public                   (23,653)                                    (22,580)


      Distributions to common unitholders -Delek
       Holdings                                                     (46,220)                                    (37,929)


      Distributions to Delek Holdings unitholders
       and general partner related to Trucking
       Assets Acquisition                                           (47,558)


      Distribution to general partner for
       conversion of its interest and IDR
       elimination                                                  (45,000)


      Proceeds from revolving credit facility                        515,900                                      476,400


      Payments on revolving credit facility                        (343,600)                                   (336,800)


      Net cash (used in) provided by financing
       activities                                                   (17,756)                                      56,337



                   Net increase in cash and cash equivalents             479                                        1,831


      Cash and cash equivalents at the beginning of
       the period                                                      5,545                                        4,522



      Cash and cash equivalents at the end of the
       period                                                                    $
            6,024                                $
         6,353



                   Supplemental disclosures of cash flow
                    information:



     Cash paid during the period for:



     Interest                                                                  $
            26,895                               $
         29,003




     Income taxes                                                                 $
            141                                  $
         143



                   Non-cash investing activities:


      (Decrease) increase  in accrued capital
       expenditures                                                              $
            (948)                               $
         1,274



      Equity issuance to Delek Holdings unitholders
       in connection with Big Spring Gathering
       Assets Acquisition                                                      $
            109,513                          
     $



                   Non-cash financing activities:


      Sponsor contribution of fixed assets                                       $
            1,378                          
     $



      Non-cash lease liability arising from
       obtaining right of use assets during the
       period                                                                   $
            16,644                                  $
         649



      Non-cash lease liability arising from
       recognition of right of use assets upon
       adoption of ASU 2016-02                                  
              $                                                  $
         20,202



     
                Delek Logistics Partners, LP



     
                Reconciliation of  Amounts Reported Under U.S. GAAP



     
                (In thousands)


                                                                                                               Three Months Ended September 30,                 Nine Months Ended September 30,


                                                                                                       2020                    2019             2020                 2019

                                                                                                                                                                   ---


     
                Reconciliation of Net Income to EBITDA:



     Net income                                                                                            $
      46,328                               $
     30,530                                  $
       118,539   $
      75,112



     Add:



     Income tax (benefit) expense                                                                    (168)                                 84                       67                                  220



     Depreciation and amortization                                                                   9,459                               6,588                   24,452                               19,801



     Amortization of customer contract intangible assets                                             1,803                               1,803                    5,408                                5,408



     Interest expense, net                                                                          10,360                              12,509                   32,854                               35,164




     
                EBITDA                                                                                   $
      67,782                               $
     51,514                                  $
       181,320  $
      135,705






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



     Net cash provided by operating activities                                                             $
      62,273                               $
     35,047                                  $
       134,654   $
      86,871



     Changes in assets and liabilities                                                             (2,458)                              2,451                   18,541                               11,940



     Non-cash lease expense                                                                        (1,596)                            (1,145)                 (2,236)                             (2,554)



     Distributions from equity method investments in investing activities                            1,033                                                       2,723                                  804



     Maintenance and regulatory capital expenditures                                                  (27)                            (3,728)                   (760)                             (5,515)



     Reimbursement from Delek Holdings for capital expenditures                                         26                               1,223                       81                                2,607



     Accretion of asset retirement obligations                                                       (106)                              (100)                   (320)                               (298)



     Deferred income taxes                                                                            (47)                              (118)                   (990)                               (115)



     Other operating income, net                                                                         -                                 70                      107                                   95




     
                Distributable Cash Flow                                                                  $
      59,098                               $
     33,700                                  $
       151,800   $
      93,835



     
                Delek Logistics Partners, LP



     
                Distributable Coverage Ratio Calculation



     
                (In thousands)


                                                                     Three Months Ended September 30,                          Nine Months Ended September 30,



     Distributions to partners of Delek Logistics, LP       2020                                 2019            2020                           2019

                                                                                                                                               ---


     Limited partners' distribution on common units              $
            39,307                                     $
     21,487                                $
      87,536 $
     62,256



     General partner's distributions                           -                                        439                                    986                  1,269



     General partner's incentive distribution rights           -                                      8,453                                 17,632                 23,206




     Total distributions to be paid (1)                          $
            39,307                                     $
     30,379                               $
      106,154 $
     86,731






     Distributable cash flow                                     $
            59,098                                     $
     33,700                               $
      151,800 $
     93,835



     Distributable cash flow coverage ratio (2)            1.50x                               1.11x        
     1.43x                         1.08x

                                                                                                                                               ---

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

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



     
                Delek Logistics Partners, LP



     
                Segment Data (unaudited)



     
                (In thousands)


                                                                                               Three Months Ended September 30,                       Nine Months Ended September 30,


                                                                                      2020                      2019                 2020                   2019

                                                                                                                                                          ---


     
                Pipelines and Transportation



     Net revenues:



     Affiliate                                                                             $
       68,444                                    $
      39,304                                 $
      168,285  $
      112,694



     Third party                                                                    3,035                                 5,281                         14,587                             16,733




     Total pipelines and transportation                                            71,479                                44,585                        182,872                            129,427



          Cost of sales:



     Cost of materials and other                                                   14,342                                 4,947                         31,622                             17,871



     Operating expenses (excluding depreciation and amortization)                  10,749                                12,547                         31,936                             36,109




     Segment contribution margin                                                           $
       46,388                                    $
      27,091                                 $
      119,314   $
      75,447



     Total Assets                                                                         $
       685,871                                   $
      529,219






     
                Wholesale Marketing and Terminalling



     Net revenues:



        Affiliates (1)                                                                     $
       26,966                                    $
      27,343                                 $
      121,454   $
      78,836



     Third party                                                                   43,823                                65,628                        118,980                            237,119




     Total wholesale marketing and terminalling                                    70,789                                92,971                        240,434                            315,955



          Cost of sales:



     Cost of materials and other                                                   46,350                                67,647                        174,255                            244,842



     Operating expenses (excluding depreciation and amortization)                   3,481                                 5,888                          9,487                             15,711




     Segment contribution margin                                                           $
       20,958                                    $
      19,436                                  $
      56,692   $
      55,402



     Total Assets                                                                         $
       271,715                          238,588






     
                Consolidated



     Net revenues:



     Affiliates                                                                            $
       95,410                                    $
      66,647                                 $
      289,739  $
      191,530



     Third party                                                                   46,858                                70,909                        133,567                            253,852




     Total consolidated                                                           142,268                               137,556                        423,306                            445,382



     Cost of sales:



     Cost of materials and other                                                   60,692                                72,594                        205,877                            262,713



     Operating expenses (excluding depreciation and amortization presented below)  14,230                                18,435                         41,423                             51,820




     Contribution margin                                                           67,346                                46,527                        176,006                            130,849



     General and administrative expenses                                            6,122                                 5,280                         16,973                             15,046



     Depreciation and amortization                                                  9,459                                 6,588                         24,452                             19,801



     Other operating income, net                                                        -                                 (70)                         (107)                              (95)




     Operating income                                                                      $
       51,765                                    $
      34,729                                 $
      134,688   $
      96,097




     Total Assets                                                                         $
       957,586                                   $
      767,807

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



     
                Delek Logistics Partners, LP



     
                Segment Capital Spending



     
                 (In thousands)


                                                                    Three Months Ended September 30,                 Nine Months Ended September 30,



     
                Pipelines and Transportation          2020                      2019              2020               2019

                                                                                                                      ---


     Maintenance capital spending                               $
         28                                $
       2,731                                   $
       467        $
     3,959



     Discretionary capital spending                    2,524                                   372                   2,957                                  386




     Segment capital spending                                $
         2,552                                $
       3,103                           3,424             4,345



     
                Wholesale Marketing and Terminalling



     Maintenance capital spending                              $
         118                                  $
       980                           1,480             1,389



     Discretionary capital spending                      558                                  (91)                  2,014                                  504




     Segment capital spending                                  $
         676                                  $
       889                           3,494             1,893



     
                Consolidated



     Maintenance capital spending                              $
         146                                $
       3,711                           1,947             5,348



     Discretionary capital spending                    3,082                                   281                   4,971                                  890




     Total capital spending                                  $
         3,228                                $
       3,992                                 $
       6,918        $
     6,238



     
                Delek Logistics Partners, LP



     
                Segment Data (Unaudited)


                                                                            Three Months Ended September 30,                 Nine Months Ended September 30,


                                                                    2020                  2019               2020             2019

                                                                                                                            ---


     
                Pipelines and Transportation Segment:



     
                Throughputs (average bpd)



     El Dorado Assets:



         Crude pipelines (non-gathered)                          78,244                            49,477                 76,750                              43,446


          Refined products pipelines to Enterprise Systems        55,740                            43,518                 55,315                              32,242



     El Dorado Gathering System                                  13,659                            21,632                 13,520                              21,143



     East Texas Crude Logistics System                           22,591                            25,391                 15,705                              21,045



     Big Spring Gathering Assets (1)                             90,719                                                  85,845



     Plains Connection System                                   104,314                                                  96,961





     
                Wholesale Marketing and Terminalling Segment:


      East Texas -Tyler Refinery sales volumes (average bpd) (2)  73,417                            83,953                 70,376                              74,607



     Big Spring marketing throughputs (average bpd)              78,659                            80,203                 73,701                              83,608



     West Texas marketing throughputs (average bpd)               9,948                             9,535                 11,718                              11,446



     West Texas gross margin per barrel                                 $
      3.42                                 $
     4.82                                  $
       2.37  $
     4.83



     Terminalling throughputs (average bpd)                     160,843                           170,727                145,240                             160,621

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

((2) )Excludes jet fuel and petroleum coke.

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

View original content to download multimedia:http://www.prnewswire.com/news-releases/delek-logistics-partners-lp-reports-third-quarter-2020-results-301166611.html

SOURCE Delek Logistics