BRENTWOOD, Tenn.--(BUSINESS WIRE)--
Delek Logistics Partners, LP (NYSE: DKL) (“Delek Logistics”) today announced its financial results for the third quarter 2016. For the three months ended September 30, 2016, Delek Logistics reported net income attributable to all partners of $13.2 million, or $0.41 per diluted common limited partner unit. This compares to net income attributable to all partners of $18.6 million, or $0.70 per diluted common limited partner unit, in the third quarter 2015. Distributable cash flow (“DCF”) was $19.1 million in the third quarter 2016, compared to $22.6 million in the prior-year period. Based on the declared distribution for the third quarter 2016, the distributable cash flow coverage ratio was 0.99x for the third quarter and 1.16x on a year-to-date basis through September 2016.
Uzi Yemin, Chairman and Chief Executive Officer of Delek Logistics’ general partner, remarked: “During the third quarter, our focus on cost savings initiatives played a role in the year-over-year decline in operating and general and administrative expenses and partially offset lower operating performance in the Pipelines and Transportation segment. The hydro test of the Paline Pipeline required every five years was successfully completed in August, but its $1.0 million cost did contribute to a lower DCF during the quarter. We have a FERC tariff in place for Paline and have been actively marketing the excess capacity, which has led to increased shipper interest from Delek and third parties for the available space. We maintained financial flexibility, ending the quarter with approximately $319 million of capacity on our credit facility and a leverage ratio of 3.70 times. This financial position supported the 14.9 percent year-over-year increase in our declared third quarter distribution.”
Yemin concluded, “During the third quarter, the RIO pipeline joint venture project in west Texas began operating in September with shipments under the T&D contract beginning in October and the joint venture continues to look at opportunities for additional growth. Our second joint venture project, the Caddo pipeline, is expected to be completed in January 2017. We expect the combination of these projects to provide additional growth in 2017. We remain focused on creating long term value for our unit holders as we continue to evaluate potential third party acquisition opportunities and explore options to partner with Delek US in the future. We believe that our balance sheet provides the flexibility to support these initiatives, as well as achieve our targeted growth in our distribution per limited partner unit of 15% in 2016.”
Distribution and Liquidity
On
October 25, 2016, Delek Logistics declared a quarterly cash distribution
for the third quarter of $0.655 per limited partner unit, which equates
to $2.62 per limited partner unit on an annualized basis. This
distribution is payable on November 14, 2016 to unitholders of record on
November 7, 2016. This represents a 4.0 percent increase from the second
quarter 2016 distribution of $0.63 per limited partner unit, or $2.52
per limited partner unit on an annualized basis, and a 14.9 percent
increase over Delek Logistics’ third quarter 2015 distribution of $0.57
per limited partner unit, or $2.28 per limited partner unit annualized.
For the third quarter 2016, the total cash distribution declared to all
partners, including IDRs, was $19.3 million.
As of September 30, 2016, Delek Logistics had total debt of approximately $375.0 million. Additional borrowing capacity, subject to certain covenants, under the $700.0 million credit facility was approximately $318.5 million.
Financial Results
Revenue for
the third quarter 2016 was $107.5 million compared to $165.1 million in
the prior year period. The change in revenue is primarily due to lower
prices and volume in the west Texas wholesale business. Total operating
expenses were $9.3 million compared to $11.6 million in the third
quarter 2015. This reduction in operating expenses was primarily due to
lower maintenance costs on a year-over-year basis, partly as a result of
a higher level of maintenance projects that were completed in the prior
year period. Total segment contribution margin decreased to $24.7
million in the third quarter of 2016 compared to $29.1 million in the
third quarter 2015 primarily due to lower performance in the Pipeline
and Transportation segment. General and administrative expenses
decreased to $2.3 million for the third quarter 2016 compared to $2.7
million in the prior-year period, which was primarily due to lower
outside services and employee related expenses. For the third quarter
2016, EBITDA was $22.0 million compared to $26.1 million in the
prior-year period.
Pipelines and Transportation Segment
The
contribution margin in the third quarter 2016 was $16.1 million compared
to $20.4 million in the third quarter 2015. This change was primarily
due to reduced performance in the Paline Pipeline as a result of a
reduction in both the amount of capacity that is leased and the lease
fee on a year-over-year basis. Also, lower volume on the SALA gathering
system on a year-over-year basis was a factor in the change in
contribution margin. This was partially offset by a decline in operating
expenses to $7.7 million in the third quarter 2016, which included
expenses for the Paline Pipeline hydro test, compared to $8.4 million in
the prior year period.
During the third quarter 2016, approximately $1.0 million was spent during the hydro test on the Paline Pipeline. This test is required every five years by the Pipeline and Hazardous Materials Safety Administration. Of this amount, approximately $0.5 million was included in operating expenses for the hydro test and $0.5 million was included in capital expenditures for planned work that was completed while the pipeline was not operating during this period.
Wholesale Marketing and Terminalling Segment
During
the third quarter 2016 contribution margin was $8.6 million, compared to
$8.7 million in the third quarter 2015. Lower performance in the west
Texas wholesale operations and under the east Texas marketing agreement
was offset by lower operating expenses on a year-over-year basis.
Operating expenses were $1.6 million in the third quarter 2016, compared
to $3.2 million in the third quarter of 2015.
In the west Texas wholesale business, average throughput in the third quarter 2016 was 12,162 barrels per day compared to 18,824 barrels per day in the third quarter 2015. The wholesale gross margin in west Texas decreased year-over-year to $1.16 per barrel and included approximately $1.8 million, or $1.57 per barrel from renewable identification numbers (RINs) generated in the quarter. During the third quarter 2015, the wholesale gross margin was $1.50 per barrel and included $1.0 million from RINs, or $0.57 per barrel.
Average terminalling throughput volume of 120,099 barrels per day during the quarter decreased on a year-over-year basis from 126,051 barrels per day in the third quarter 2015 primarily due to lower throughput at the Tyler and Big Sandy, Texas terminals, partially offset by higher volumes at the El Dorado, Arkansas terminal. During the third quarter 2016, average volume under the east Texas marketing agreement with Delek US was 67,812 barrels per day compared to 75,313 barrels per day during the third quarter 2015.
Project Development Update
In
March 2015, Delek Logistics, through wholly owned subsidiaries, entered
into two joint ventures (Caddo Pipeline and RIO Pipeline). Delek
Logistics’ total projected investment for the two joint ventures to
build the pipelines, which is subject to change pending any revisions in
construction schedules and remaining costs in the Caddo project, is
expected to be approximately $101.0 million and is being financed
through a combination of cash from operations and borrowings under its
revolving credit facility. Through September 30, 2016, approximately
$95.8 million has been invested in these projects. The RIO Pipeline
began operating in September and construction on the Caddo Pipeline is
expected to be completed in January 2017.
Third Quarter 2016 Results | Conference Call
Information
Delek Logistics will hold a conference call
to discuss its third quarter 2016 results on Tuesday, November 1, 2016
at 7:00 a.m. Central Time. Investors will have the opportunity to listen
to the conference call live by going to www.DelekLogistics.com.
Participants are encouraged to register at least 15 minutes early to
download and install any necessary software. For those who cannot listen
to the live broadcast, a telephonic replay will be available through
February 1, 2017 by dialing (855) 859-2056, passcode 49469875. 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 2016 earnings conference call on Tuesday, November 1, 2016 at 8:00 a.m. Central Time and review Delek US’ earnings press release. Market trends and information disclosed by Delek US may be relevant to Delek Logistics, as it is a consolidated subsidiary of Delek US. Investors can find information related to Delek US and the timing of its earnings release online by going to www.DelekUS.com.
About Delek Logistics Partners, LP
Delek
Logistics Partners, LP, headquartered in Brentwood, Tennessee, was
formed by Delek US Holdings, Inc. (NYSE: DK) to own, operate, acquire
and construct crude oil and refined products logistics and marketing
assets.
Safe Harbor Provisions Regarding
Forward-Looking Statements
This press release contains
“forward-looking” statements within the meaning of the federal
securities laws. These statements contain words such as “possible,”
“believe,” “should,” “could,” “would,” “predict,” “plan,” “estimate,”
“intend,” “may,” “anticipate,” “will,” “if,” “expect” or similar
expressions, as well as statements in the future tense, and can be
impacted by numerous factors, including the fact that a substantial
majority of Delek Logistics’ contribution margin is derived from Delek
US Holdings, thereby subjecting us to Delek US Holdings’ 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 affects 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 results
of our investments in joint ventures; adverse changes in laws including
with respect to tax and regulatory matters and other risks as disclosed
in our annual report on Form 10-K, quarterly reports on Form 10-Q and
other reports and filings with the United States Securities and Exchange
Commission. There can be no assurance that actual results will not
differ from those expected by management or described in forward-looking
statements of Delek Logistics. Delek Logistics undertakes no obligation
to update or revise such forward-looking statements to reflect events or
circumstances that occur, or which Delek Logistics becomes aware of,
after the date hereof.
Factors Affecting Comparability:
On
March 31, 2015, Delek Logistics acquired the Tyler crude oil storage
tank and the El Dorado rail offloading facility (the “Logistics Assets”)
from Delek US. These assets were accounted for as transfers between
entities under common control. Accordingly, the accompanying financial
statements of the Partnership have been retrospectively adjusted to
include the historical results of these assets in accordance with U.S.
GAAP. For the period ended March 31, 2015, the acquisition date of the
Logistics Assets, the retrospective adjustments were made to the
financial statements. The historical results of the Logistics Assets,
prior to the acquisition date, are referred to as the “Logistics Assets
Predecessor.”
Non-GAAP Disclosures:
EBITDA
and distributable cash flow are non-U.S. GAAP supplemental financial
measures that management and external users of our combined financial
statements, such as industry analysts, investors, lenders and rating
agencies, may use to assess:
- Delek Logistics’ operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to historical cost basis or, in the case of EBITDA, financing methods;
- the ability of our assets to generate sufficient cash flow to make distributions to Delek Logistics’ unitholders;
- Delek Logistics’ ability to incur and service debt and fund capital expenditures; and
- the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.
Delek Logistics believes that the presentation of EBITDA, distributable cash flow and distribution coverage ratio provide useful information to investors in assessing its financial condition, its results of operations and cash flow its business is generating. EBITDA, distributable cash flow and distribution coverage ratio should not be considered in isolation or as alternatives to net income, operating income, cash from operations or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. EBITDA, distributable cash flow and distribution coverage ratio 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. 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. Please see the tables below for a reconciliation of EBITDA, and distributable cash flow to their most directly comparable financial measures calculated and presented in accordance with U.S. GAAP. Also, please see the accompanying table providing the calculation of distribution coverage ratio.
We also include the results of our operations excluding the results of our Logistics Assets Predecessor. We believe that the presentation of our results of operations excluding results of our Logistics Assets Predecessor will provide useful information to investors in assessing our results of operations by allowing them to analyze operations of our business under our current commercial agreements with Delek US.
Delek Logistics Partners, LP | ||||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||||
September 30, | December 31, | |||||||||
2016 | 2015 | |||||||||
(In thousands) | ||||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | — | $ | — | ||||||
Accounts receivable | 13,492 | 35,049 | ||||||||
Inventory | 7,264 | 10,451 | ||||||||
Other current assets | 919 | 1,540 | ||||||||
Total current assets | 21,675 | 47,040 | ||||||||
Property, plant and equipment: | ||||||||||
Property, plant and equipment | 331,131 | 325,647 | ||||||||
Less: accumulated depreciation | (86,035 | ) | (71,799 | ) | ||||||
Property, plant and equipment, net | 245,096 | 253,848 | ||||||||
Equity method investments | 94,638 | 40,678 | ||||||||
Goodwill | 12,203 | 12,203 | ||||||||
Intangible assets, net | 14,686 | 15,482 | ||||||||
Other non-current assets | 4,872 | 6,037 | ||||||||
Total assets | $ | 393,170 | $ | 375,288 | ||||||
LIABILITIES AND DEFICIT | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 8,664 | $ | 6,850 | ||||||
Accounts payable to related parties | 39 | 3,992 | ||||||||
Excise and other taxes payable | 2,763 | 4,871 | ||||||||
Tank inspection liabilities | 1,095 | 1,890 | ||||||||
Pipeline release liabilities | 1,142 | 1,393 | ||||||||
Accrued expenses and other current liabilities | 3,185 | 1,694 | ||||||||
Total current liabilities | 16,888 | 20,690 | ||||||||
Non-current liabilities: | ||||||||||
Revolving credit facility | 375,000 | 351,600 | ||||||||
Asset retirement obligations | 3,705 | 3,506 | ||||||||
Other non-current liabilities | 11,608 | 10,510 | ||||||||
Total non-current liabilities | 390,313 | 365,616 | ||||||||
Deficit: | ||||||||||
Common unitholders - public; 9,506,471 units issued and outstanding at September 30, 2016 (9,478,273 at December 31, 2015) | 196,611 | 198,401 | ||||||||
Common unitholders - Delek; 14,798,516 units issued and outstanding at September 30, 2016 (2,799,258 at December 31, 2015) | (204,073 | ) | (280,828 | ) | ||||||
Subordinated unitholders - Delek; 0 units issued and outstanding at September 30, 2016 (11,999,258 at December 31, 2015) | — | 78,601 | ||||||||
General partner - 496,020 units issued and outstanding at September 30, 2016 (495,445 at December 31, 2015) | (6,569 | ) | (7,192 | ) | ||||||
Total deficit | (14,031 | ) | (11,018 | ) | ||||||
Total liabilities and deficit | $ | 393,170 | $ | 375,288 | ||||||
Delek Logistics Partners, LP | ||||||||||||||||||||
Condensed Consolidated Statements of Income (Unaudited) | ||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
2016 | 2015 | 2016 | 2015 (1) | |||||||||||||||||
(In thousands, except unit and per unit data) | ||||||||||||||||||||
Net sales: | ||||||||||||||||||||
Affiliate | $ | 36,360 | $ | 41,824 | $ | 111,814 | $ | 113,975 | ||||||||||||
Third-Party | 71,110 | 123,268 | 211,565 | 366,763 | ||||||||||||||||
Net sales | 107,470 | 165,092 | 323,379 | 480,738 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Cost of goods sold | 73,527 | 124,385 | 213,381 | 365,286 | ||||||||||||||||
Operating expenses | 9,251 | 11,616 | 28,445 | 33,191 | ||||||||||||||||
General and administrative expenses | 2,307 | 2,703 | 7,918 | 9,094 | ||||||||||||||||
Depreciation and amortization | 5,356 | 4,541 | 15,164 | 13,785 | ||||||||||||||||
Loss (gain) on asset disposals | 28 | — | (16 | ) | (18 | ) | ||||||||||||||
Total operating costs and expenses | 90,469 | 143,245 | 264,892 | 421,338 | ||||||||||||||||
Operating income | 17,001 | 21,847 | 58,487 | 59,400 | ||||||||||||||||
Interest expense, net | 3,409 | 2,843 | 9,892 | 7,616 | ||||||||||||||||
Loss on equity method investments | 308 | 293 | 743 | 442 | ||||||||||||||||
Income before income tax expense | 13,284 | 18,711 | 47,852 | 51,342 | ||||||||||||||||
Income tax expense | 133 | 109 | 360 | 426 | ||||||||||||||||
Net income | $ | 13,151 | $ | 18,602 | $ | 47,492 | $ | 50,916 | ||||||||||||
Less: loss attributable to the Logistics Assets Predecessor | — | — | — | (637 | ) | |||||||||||||||
Net income attributable to partners | 13,151 | 18,602 | 47,492 | 51,553 | ||||||||||||||||
Comprehensive income attributable to partners | $ | 13,151 | $ | 18,602 | $ | 47,492 | $ | 51,553 | ||||||||||||
Less: General partner’s interest in net income, including incentive distribution rights |
3,259 | 1,383 | 8,303 | 3,379 | ||||||||||||||||
Limited partners’ interest in net income |
$ | 9,892 | $ | 17,219 | $ | 39,189 | $ | 48,174 | ||||||||||||
Net income per limited partner unit: | ||||||||||||||||||||
Common units - (basic) | $ | 0.41 | $ | 0.71 | $ | 1.61 | $ | 1.99 | ||||||||||||
Common units - (diluted) | $ | 0.41 | $ | 0.70 | $ | 1.60 | $ | 1.97 | ||||||||||||
Subordinated units - Delek (basic and diluted) | $ | — | $ | 0.71 | $ | 1.64 | $ | 1.99 | ||||||||||||
Weighted average limited partner units outstanding: (2) | ||||||||||||||||||||
Common units - basic | 24,303,740 | 12,250,847 | 21,878,935 | 12,230,560 | ||||||||||||||||
Common units - diluted | 24,380,334 | 12,369,777 | 21,962,733 | 12,362,340 | ||||||||||||||||
Subordinated units - Delek (basic and diluted) | — | 11,999,258 | 2,408,610 | 11,999,258 | ||||||||||||||||
Cash distribution per limited partner unit | $ | 0.655 | $ | 0.570 | $ | 1.895 | $ | 1.650 | ||||||||||||
(1) Includes the historical results of the Logistics Assets
Predecessor. Prior to the El Dorado offloading racks acquisition and
Tyler crude oil storage tank acquisition on March 31, 2015, the
Logistics Assets Predecessor did not record revenues for intercompany
throughput and storage services.
(2) In February 2016,
the requirements under the partnership agreement for the conversion of
all subordinated units into common units were satisfied and the
subordination period ended. This affected the weighted average units
outstanding during the nine months ended September 30, 2016.
Delek Logistics Partners, LP | ||||||||||||||||||||
Consolidated Statements of Income (Unaudited) | ||||||||||||||||||||
Reconciliation of Partnership to Predecessor | ||||||||||||||||||||
Delek |
El Dorado Rail |
Tyler Crude |
Nine Months |
|||||||||||||||||
El Dorado |
Tyler Assets |
|||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net Sales | $ | 480,738 | $ | — | $ | — | $ | 480,738 | ||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Cost of goods sold | 365,286 | — | — | 365,286 | ||||||||||||||||
Operating expenses | 33,024 | 167 | — | 33,191 | ||||||||||||||||
General and administrative expenses | 9,094 | — | — | 9,094 | ||||||||||||||||
Depreciation and amortization | 13,315 | 372 | 98 | 13,785 | ||||||||||||||||
Gain on asset disposals | (18 | ) | — | — | (18 | ) | ||||||||||||||
Total operating costs and expenses | 420,701 | 539 | 98 | 421,338 | ||||||||||||||||
Operating income (loss) | 60,037 | (539 | ) | (98 | ) | 59,400 | ||||||||||||||
Interest expense, net | 7,616 | — | — | 7,616 | ||||||||||||||||
Loss on equity method investments | 442 | — | — | 442 | ||||||||||||||||
Net income (loss) before income tax expense | 51,979 | (539 | ) | (98 | ) | 51,342 | ||||||||||||||
Income tax expense | 426 | — | — | 426 | ||||||||||||||||
Net income (loss) | $ | 51,553 | $ | (539 | ) | $ | (98 | ) | $ | 50,916 | ||||||||||
Less: loss attributable to Predecessors | — | (539 | ) | (98 | ) | (637 | ) | |||||||||||||
Net income attributable to partners | $ | 51,553 | $ | — | $ | — | $ | 51,553 | ||||||||||||
(1) The information presented is for the nine months ended September 30, 2015, disaggregated to present the results of operations of the Partnership and the Logistics Assets Predecessor. Prior to the El Dorado offloading racks acquisition and Tyler crude oil storage tank acquisition on March 31, 2015, the Logistics Assets Predecessor did not record revenues for intercompany throughput and storage services.
Delek Logistics Partners, LP | ||||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||||
(In thousands) | ||||||||||
Nine Months Ended |
||||||||||
2016 | 2015 (1) | |||||||||
Cash Flow Data | ||||||||||
Net cash provided by operating activities | $ | 86,761 | $ | 66,762 | ||||||
Net cash used in investing activities | (60,161 | ) | (43,878 | ) | ||||||
Net cash used in financing activities | (26,600 | ) | (24,745 | ) | ||||||
Net decrease in cash and cash equivalents | $ | — | $ | (1,861 | ) | |||||
(1) Includes the historical cash flows of the Logistics Assets predecessor.
Delek Logistics Partners, LP | ||||||||||||||||||||
Reconciliation of Amounts Reported Under U.S. GAAP | ||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
($ in thousands) | 2016 | 2015 | 2016 | 2015 (1) | ||||||||||||||||
Reconciliation of EBITDA to net income: | ||||||||||||||||||||
Net income | $ | 13,151 | $ | 18,602 | $ | 47,492 | $ | 50,916 | ||||||||||||
Add: | ||||||||||||||||||||
Income tax expense | 133 | 109 | 360 | 426 | ||||||||||||||||
Depreciation and amortization | 5,356 | 4,541 | 15,164 | 13,785 | ||||||||||||||||
Interest expense, net | 3,409 | 2,843 | 9,892 | 7,616 | ||||||||||||||||
EBITDA | $ | 22,049 | $ | 26,095 | $ | 72,908 | $ | 72,743 | ||||||||||||
Reconciliation of net cash from operating activities to distributable cash flow: | ||||||||||||||||||||
Net cash provided by operating activities | $ | 29,172 | $ | 20,202 | $ | 86,761 | $ | 66,762 | ||||||||||||
Changes in assets and liabilities | (9,979 | ) | 3,627 | (22,513 | ) | (351 | ) | |||||||||||||
Maintenance and regulatory capital expenditures | (718 | ) | (3,531 | ) | (2,351 | ) | (10,775 | ) | ||||||||||||
Reimbursement from Delek for capital expenditures | 726 | 2,323 | 1,528 | 4,926 | ||||||||||||||||
Accretion of asset retirement obligations | (68 | ) | (63 | ) | (199 | ) | (187 | ) | ||||||||||||
Deferred income taxes | — | 43 | — | (23 | ) | |||||||||||||||
Gain on asset disposals | (28 | ) | — | 16 | 18 | |||||||||||||||
Distributable Cash Flow | $ | 19,105 | $ | 22,601 | $ | 63,242 | $ | 60,370 | ||||||||||||
(1) The information presented includes the results of operations of the Logistics Assets Predecessor. Prior to the El Dorado offloading racks acquisition and Tyler crude oil storage tank acquisition on March 31, 2015, the Logistics Assets Predecessor did not record revenues for intercompany throughput and storage services.
Delek Logistics Partners, LP | |||||||||||||||
Reconciliation of Amounts Reported Under U.S. GAAP | |||||||||||||||
Delek |
Logistics |
Nine Months |
|||||||||||||
($ in thousands) |
Logistics |
||||||||||||||
Reconciliation of EBITDA to net income: | |||||||||||||||
Net income (loss) | $ | 51,553 | $ | (637 | ) | $ | 50,916 | ||||||||
Add: | |||||||||||||||
Income tax expense | 426 | — | 426 | ||||||||||||
Depreciation and amortization | 13,315 | 470 | 13,785 | ||||||||||||
Interest expense, net | 7,616 | — | 7,616 | ||||||||||||
EBITDA | $ | 72,910 | $ | (167 | ) | $ | 72,743 | ||||||||
Reconciliation of net cash from operating activities to distributable cash flow: | |||||||||||||||
Net cash provided by (used in) operating activities | $ | 66,929 | $ | (167 | ) | $ | 66,762 | ||||||||
Changes in assets and liabilities | (351 | ) | — | (351 | ) | ||||||||||
Maintenance and Regulatory capital expenditures | 4,926 | — | 4,926 | ||||||||||||
Reimbursement from Delek for capital expenditures | (10,775 | ) | — | (10,775 | ) | ||||||||||
Accretion of asset retirement obligations | (187 | ) | — | (187 | ) | ||||||||||
Deferred income taxes | (23 | ) | — | (23 | ) | ||||||||||
Loss on asset disposals | 18 | — | 18 | ||||||||||||
Distributable Cash Flow | $ | 60,537 | $ | (167 | ) | $ | 60,370 | ||||||||
(1) The information presented is for the nine months ended September 30, 2015, disaggregated to present the results of operations of the Partnership and the Logistics Assets Predecessor. Prior to the El Dorado offloading racks acquisition and Tyler crude oil storage tank acquisition on March 31, 2015, the Logistics Assets Predecessor did not record revenues for intercompany throughput and storage services.
Delek Logistics Partners, LP | |||||||||||||||||||
Distributable Coverage Ratio Calculation | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
Distributions to partners of Delek Logistics, LP | 2016 | 2015 | 2016 | 2015 | |||||||||||||||
Limited partners’ distribution on common units |
$ | 15,920 | $ | 13,822 | $ | 46,039 | $ | 39,994 | |||||||||||
General partner’s distributions |
325 | 282 | 940 | 816 | |||||||||||||||
General partner’s incentive distribution rights |
3,057 | 1,032 | 7,503 | 2,396 | |||||||||||||||
Total Distributions to be paid | $ | 19,302 | $ | 15,136 | $ | 54,482 | $ | 43,206 | |||||||||||
Distributable Cash Flow | $ | 19,105 | $ | 22,601 | $ | 63,242 | 60,370 | ||||||||||||
Distributable cash flow coverage ratio (1) | 0.99x | 1.49x | 1.16x | 1.40x | |||||||||||||||
(1) Distributable cash flow coverage ratio is calculated by dividing distributable cash flow by distributions to be paid in each respective period. Predecessor costs are excluded from distributable cash flow for the nine months ended September 30, 2015.
Delek Logistics Partners, LP | ||||||||||||||
Segment Data (unaudited) | ||||||||||||||
(In thousands) | ||||||||||||||
Three Months Ended September 30, 2016 | ||||||||||||||
Pipelines & |
Wholesale Marketing |
Consolidated | ||||||||||||
Affiliate | $ | 25,238 | $ | 11,122 | $ | 36,360 | ||||||||
Third-Party | 3,388 | 67,722 | 71,110 | |||||||||||
Net sales | 28,626 | 78,844 | 107,470 | |||||||||||
Operating costs and expenses: | ||||||||||||||
Cost of goods sold | 4,811 | 68,716 | 73,527 | |||||||||||
Operating expenses | 7,678 | 1,573 | 9,251 | |||||||||||
Segment contribution margin | $ | 16,137 | $ | 8,555 | 24,692 | |||||||||
General and administrative expense | 2,307 | |||||||||||||
Depreciation and amortization | 5,356 | |||||||||||||
Loss on asset disposals | 28 | |||||||||||||
Operating income | $ | 17,001 | ||||||||||||
Total Assets | $ | 327,757 | $ | 65,413 | $ | 393,170 | ||||||||
Capital spending | ||||||||||||||
Maintenance capital spending | $ | 2,403 | $ | 101 | $ | 2,504 | ||||||||
Discretionary capital spending | 210 | 363 | 573 | |||||||||||
Total capital spending | $ | 2,613 | $ | 464 | $ | 3,077 | ||||||||
Three Months Ended September 30, 2015 | ||||||||||||||
Pipelines & |
Wholesale Marketing |
Consolidated | ||||||||||||
Affiliate | $ | 26,358 | $ | 15,466 | $ | 41,824 | ||||||||
Third-Party | 7,581 | 115,687 | 123,268 | |||||||||||
Net sales | 33,939 | 131,153 | 165,092 | |||||||||||
Operating costs and expenses: | ||||||||||||||
Cost of goods sold | 5,211 | 119,174 | 124,385 | |||||||||||
Operating expenses | 8,368 | 3,248 | 11,616 | |||||||||||
Segment contribution margin | $ | 20,360 | $ | 8,731 | 29,091 | |||||||||
General and administrative expense | 2,703 | |||||||||||||
Depreciation and amortization | 4,541 | |||||||||||||
Operating income | $ | 21,847 | ||||||||||||
Total assets | $ | 274,336 | $ | 87,467 | $ | 361,803 | ||||||||
Capital spending | ||||||||||||||
Maintenance capital spending | $ | 2,672 | $ | 461 | $ | 3,133 | ||||||||
Discretionary capital spending | 200 | 862 | 1,062 | |||||||||||
Total capital spending | $ | 2,872 | $ | 1,323 | $ | 4,195 | ||||||||
Delek Logistics Partners, LP | |||||||||||||||
Segment Data (unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Nine Months Ended September 30, 2016 | |||||||||||||||
Pipelines & |
Wholesale Marketing |
Consolidated | |||||||||||||
Affiliate | $ | 77,680 | $ | 34,134 | $ | 111,814 | |||||||||
Third-Party | 15,739 | 195,826 | 211,565 | ||||||||||||
Net sales | $ | 93,419 | $ | 229,960 | $ | 323,379 | |||||||||
Operating costs and expenses: | |||||||||||||||
Cost of goods sold | 14,401 | 198,980 | 213,381 | ||||||||||||
Operating expenses | 22,317 | 6,128 | 28,445 | ||||||||||||
Segment contribution margin | $ | 56,701 | $ | 24,852 | 81,553 | ||||||||||
General and administrative expense | 7,918 | ||||||||||||||
Depreciation and amortization | 15,164 | ||||||||||||||
Gain on asset disposals | (16 | ) | |||||||||||||
Operating income | $ | 58,487 | |||||||||||||
Capital spending: | |||||||||||||||
Maintenance capital spending | $ | 3,628 | $ | 173 | $ | 3,801 | |||||||||
Discretionary capital spending | 409 | 799 | 1,208 | ||||||||||||
Total capital spending | $ | 4,037 | $ | 972 | $ | 5,009 | |||||||||
Nine Months Ended September 30, 2015 (1) | |||||||||||||
Pipelines & |
Wholesale Marketing |
Consolidated | |||||||||||
Affiliate | $ | 76,436 | $ | 37,539 | $ | 113,975 | |||||||
Third-Party | 22,239 | 344,524 | 366,763 | ||||||||||
Net sales | $ | 98,675 | $ | 382,063 | $ | 480,738 | |||||||
Operating costs and expenses: | |||||||||||||
Cost of goods sold | 15,126 | 350,160 | 365,286 | ||||||||||
Operating expenses | 23,031 | 10,160 | 33,191 | ||||||||||
Segment contribution margin | $ | 60,518 | $ | 21,743 | 82,261 | ||||||||
General and administrative expense | 9,094 | ||||||||||||
Depreciation and amortization | 13,785 | ||||||||||||
Gain on asset disposals | (18 | ) | |||||||||||
Operating income | $ | 59,400 | |||||||||||
Capital spending | |||||||||||||
Maintenance capital spending | $ | 11,765 | $ | 1,136 | $ | 12,901 | |||||||
Discretionary capital spending | 862 | 3,967 | 4,829 | ||||||||||
Total capital spending (2) | $ | 12,627 | $ | 5,103 | $ | 17,730 | |||||||
(1) The information presented includes the results of
operations of the Logistics Assets Predecessor. Prior to the El Dorado
offloading racks acquisition and Tyler crude oil storage tank
acquisition on March 31, 2015, the Logistics Assets Predecessor did not
record revenues for intercompany throughput and storage services.
(2)
Capital spending includes expenditures of ($0.1) million incurred in
connection with the Logistics Assets Predecessor.
Delek Logistics Partners, LP | ||||||||||||||
Segment Data (Unaudited) | ||||||||||||||
(In thousands) | ||||||||||||||
Nine Months Ended September 30, 2015 | ||||||||||||||
Pipelines & Transportation | ||||||||||||||
Delek Logistics |
Predecessor - |
Nine Months |
||||||||||||
Net Sales | $ | 98,675 | $ | — | $ | 98,675 | ||||||||
Operating costs and expenses: | ||||||||||||||
Cost of goods sold | 15,126 | — | 15,126 | |||||||||||
Operating expenses | 22,864 | 167 | 23,031 | |||||||||||
Segment contribution margin | $ | 60,685 | $ | (167 | ) | $ | 60,518 | |||||||
Total capital spending | $ | 12,679 | $ | (52 | ) | $ | 12,627 | |||||||
Nine Months Ended September 30, 2015 | ||||||||||||||
Wholesale Marketing & Terminalling | ||||||||||||||
Delek Logistics |
Predecessor - |
Nine Months |
||||||||||||
Net Sales | $ | 382,063 | $ | — | $ | 382,063 | ||||||||
Operating costs and expenses: | ||||||||||||||
Cost of goods sold | 350,160 | — | 350,160 | |||||||||||
Operating expenses | 10,160 | — | 10,160 | |||||||||||
Segment contribution margin | $ | 21,743 | $ | — | $ | 21,743 | ||||||||
Total capital spending | $ | 5,103 | $ | — | $ | 5,103 | ||||||||
Delek Logistics Partners, LP | |||||||||||||||||||
Segment Data (Unaudited) | |||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
Throughputs (average bpd) | 2016 | 2015 | 2016 | 2015 | |||||||||||||||
Pipelines and Transportation Segment: | |||||||||||||||||||
Lion Pipeline System: | |||||||||||||||||||
Crude pipelines (non-gathered) | 55,217 | 54,973 | 55,951 | 55,168 | |||||||||||||||
Refined products pipelines | 47,974 | 54,397 | 51,794 | 56,294 | |||||||||||||||
SALA Gathering System | 17,237 | 20,264 | 18,172 | 21,031 | |||||||||||||||
East Texas Crude Logistics System | 17,026 | 19,078 | 13,108 | 22,270 | |||||||||||||||
El Dorado Rail Offloading Rack | — | — | — | 1,474 | |||||||||||||||
Wholesale Marketing and Terminalling Segment: | |||||||||||||||||||
East Texas - Tyler Refinery sales volumes (average bpd) | 67,812 | 75,313 | 68,137 | 56,553 | |||||||||||||||
West Texas marketing throughputs (average bpd) | 12,162 | 18,824 | 13,039 | 17,661 | |||||||||||||||
West Texas marketing margin per barrel | $ | 1.16 | $ | 1.50 | $ | 1.24 | $ | 1.41 | |||||||||||
Terminalling throughputs (average bpd) | 120,099 | 126,051 | 121,791 | 102,534 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20161031006256/en/