11/06/2026 | Press release | Distributed by Public on 11/06/2026 12:38
|
23 |
|
||
|
24 |
|
||
| Management's View of Our Business | ||
|
25 |
|
||
|
26 |
|
||
| Segment Overview | ||
|
Gathering and Processing
|
||
|
Wholesale Marketing and Terminalling
|
||
|
Storage and Transportation
|
||
|
Investments in Pipeline Joint Ventures
|
||
|
27 |
|
||
| Strategic Overview | ||
|
Description of Strategic Success
|
Achieve Strong Cash Flow Growth
|
Pursue Attractive Expansion Opportunities
|
Engage in Mutually Beneficial Transactions with Delek Holdings
|
Optimize Our Existing Assets and Expand Our Third-Party Customer Base
|
||||||||||
|
Completion of equity offering, strengthening our balance sheet, increasing financial flexibility, and further advancing our economic separation from Delek Holdings while expanding our unitholder base.
|
ü
|
ü
|
ü
|
ü
|
||||||||||
|
Executed agreements with Delek Holdings to further our economic separation and increase third-party revenue
|
ü
|
ü
|
ü
|
|||||||||||
|
Completion of debt offering, extending our debt maturity profile and enhancing long-term financial flexibility to support growth initiatives.
|
ü
|
ü
|
ü
|
|||||||||||
|
Completion of revolver refinancing, further increasing our liquidity to over $1.1 billion
|
ü
|
ü
|
ü
|
|||||||||||
|
Expansion of our gas treating capabilities, adding AGI and sour gas processing capabilities at our Libby complex
|
ü
|
ü
|
ü
|
|||||||||||
|
28 |
|
||
| Market Trends | ||
|
29 |
|
||
|
30 |
|
||
|
•EBITDA - calculated as net income before net interest expense, income tax expense, depreciation, amortization and proportional interest, taxes, depreciation and amortization of equity method investments.
|
•Distributable cash flow - calculated as net cash flow from operating activities adjusted for changes in assets and liabilities, maintenance capital expenditures net of reimbursements, sales-type lease receipts, net of income recognized and other adjustments. The Partnership believes this is an appropriate reflection of a liquidity measure by which users of its financial statements can assess its ability to generate cash.
|
|||||||
|
Reconciliation of net income to EBITDA (in thousands)
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Net income
|
$
|
47,418
|
$
|
45,560
|
$
|
108,641
|
$
|
129,168
|
|||||||||||||||
|
Add:
|
|||||||||||||||||||||||
|
Income tax expense
|
|||||||||||||||||||||||
|
Depreciation and amortization
|
38,494
|
34,799
|
112,400
|
89,612
|
|||||||||||||||||||
|
Proportional interest, taxes, depreciation and amortization from equity-method investments
|
5,960
|
6,527
|
18,875
|
19,882
|
|||||||||||||||||||
|
Interest expense, net
|
26,172
|
21,275
|
93,024
|
58,002
|
|||||||||||||||||||
|
EBITDA
|
$
|
118,483
|
$
|
108,505
|
$
|
333,379
|
$
|
297,435
|
|||||||||||||||
|
Reconciliation of net cash from operating activities to distributable cash flow (in thousands)
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
187,948
|
$
|
54,937
|
$
|
429,522
|
$
|
193,910
|
|||||||||||||||
|
Changes in assets and liabilities
|
(108,354)
|
20,563
|
(187,842)
|
15,041
|
|||||||||||||||||||
|
Net distributions from equity method investments in investing activities
|
6,598
|
8,355
|
12,168
|
||||||||||||||||||||
|
Non-cash lease expense
|
(757)
|
(1,426)
|
(3,605)
|
(5,045)
|
|||||||||||||||||||
|
Regulatory and sustaining capital expenditures not distributable (1)
|
(6,808)
|
(5,600)
|
(20,436)
|
(10,843)
|
|||||||||||||||||||
|
Reimbursement from Delek Holdings for capital expenditures (2)
|
|||||||||||||||||||||||
|
Sales-type lease receipts, net of income recognized
|
1,385
|
(590)
|
5,969
|
8,437
|
|||||||||||||||||||
|
Other non-cash adjustments
|
(693)
|
(907)
|
(396)
|
1,631
|
|||||||||||||||||||
|
Distributable cash flow
|
$
|
72,997
|
$
|
73,584
|
$
|
231,599
|
$
|
215,327
|
|||||||||||||||
|
31 |
|
||
|
Summary Statement of Operations Data (1)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Net revenues:
|
|||||||||||||||||||||||
|
Gathering and Processing
|
$
|
203,905
|
$
|
132,209
|
$
|
553,720
|
$
|
368,579
|
|||||||||||||||
|
Wholesale marketing and terminalling
|
141,118
|
104,741
|
421,642
|
316,055
|
|||||||||||||||||||
|
Storage and transportation
|
27,420
|
24,327
|
79,307
|
72,923
|
|||||||||||||||||||
|
Net revenues
|
372,443
|
261,277
|
1,054,669
|
757,557
|
|||||||||||||||||||
|
Cost of materials and other
|
227,491
|
129,724
|
635,064
|
378,137
|
|||||||||||||||||||
|
Operating expenses (excluding depreciation and amortization presented below)
|
46,760
|
43,853
|
137,142
|
122,912
|
|||||||||||||||||||
|
General and administrative expenses
|
5,853
|
4,520
|
13,407
|
22,328
|
|||||||||||||||||||
|
Depreciation and amortization
|
38,494
|
34,799
|
112,400
|
89,612
|
|||||||||||||||||||
|
Other operating expense (income), net
|
3,013
|
1,280
|
(835)
|
||||||||||||||||||||
|
Operating income
|
53,471
|
45,368
|
155,376
|
145,403
|
|||||||||||||||||||
|
Interest income
|
(23,211)
|
(26,716)
|
(78,041)
|
(72,801)
|
|||||||||||||||||||
|
Interest expense
|
49,383
|
47,991
|
171,065
|
130,803
|
|||||||||||||||||||
|
Income from equity method investments
|
(20,581)
|
(21,878)
|
(46,695)
|
(42,564)
|
|||||||||||||||||||
|
Other (income) expense, net
|
(33)
|
||||||||||||||||||||||
|
Total non-operating (income) expenses, net
|
5,614
|
(536)
|
46,296
|
15,464
|
|||||||||||||||||||
|
Income before income tax expense
|
47,857
|
45,904
|
109,080
|
129,939
|
|||||||||||||||||||
|
Income tax expense
|
|||||||||||||||||||||||
|
Net income
|
47,418
|
45,560
|
108,641
|
129,168
|
|||||||||||||||||||
|
Comprehensive income
|
$
|
47,418
|
$
|
45,560
|
$
|
108,641
|
$
|
129,168
|
|||||||||||||||
|
EBITDA(2)
|
$
|
118,483
|
$
|
108,505
|
$
|
333,379
|
$
|
297,435
|
|||||||||||||||
|
Net income per limited partner unit:
|
|||||||||||||||||||||||
|
Basic
|
$
|
0.85
|
$
|
0.85
|
$
|
2.01
|
$
|
2.41
|
|||||||||||||||
|
Diluted
|
$
|
0.85
|
$
|
0.85
|
$
|
2.00
|
$
|
2.41
|
|||||||||||||||
|
Weighted average limited partner units outstanding:
|
|||||||||||||||||||||||
|
Basic
|
55,600,366
|
53,467,306
|
54,104,363
|
53,505,419
|
|||||||||||||||||||
|
Diluted
|
55,676,196
|
53,519,572
|
54,194,042
|
53,540,795
|
|||||||||||||||||||
|
32 |
|
||
|
33 |
|
||
|
34 |
|
||
|
35 |
|
||
|
36 |
|
||
|
Gathering and Processing
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Net revenues
|
$
|
203,905
|
$
|
132,209
|
$
|
553,720
|
$
|
368,579
|
|||||||||||||||
|
Cost of materials and other
|
$
|
92,144
|
$
|
31,394
|
$
|
214,384
|
$
|
77,486
|
|||||||||||||||
|
Operating expenses (excluding depreciation and amortization)
|
$
|
33,738
|
$
|
30,891
|
$
|
95,916
|
$
|
92,988
|
|||||||||||||||
|
Segment EBITDA
|
$
|
77,595
|
$
|
69,551
|
$
|
241,601
|
$
|
201,437
|
|||||||||||||||
|
Throughputs (bpd(1))
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
El Dorado Assets:
|
|||||||||||||||||||||||
|
Crude pipelines (non-gathered)
|
70,109
|
71,802
|
68,756
|
68,340
|
|||||||||||||||||||
|
Refined products pipelines to Enterprise Systems
|
52,240
|
59,679
|
49,680
|
56,442
|
|||||||||||||||||||
|
El Dorado Gathering System
|
9,371
|
9,053
|
9,447
|
9,781
|
|||||||||||||||||||
|
East Texas Crude Logistics System
|
31,471
|
31,317
|
31,020
|
30,462
|
|||||||||||||||||||
|
Midland Gathering System
|
205,606
|
222,980
|
211,209
|
213,750
|
|||||||||||||||||||
|
Plains Connection System
|
160,339
|
185,151
|
182,935
|
174,446
|
|||||||||||||||||||
|
Delaware Gathering Assets Volumes
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Natural Gas Gathering and Processing (Mcfd(2))
|
93,777
|
62,692
|
79,574
|
61,157
|
|||||||||||||||||||
|
Crude Oil Gathering (bpd(1))
|
150,814
|
153,745
|
145,885
|
137,828
|
|||||||||||||||||||
|
Water Disposal and Recycling (bpd(1))
|
108,299
|
87,176
|
108,279
|
110,575
|
|||||||||||||||||||
|
Midland Water Gathering System Volumes
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Water Disposal and Recycling (bpd(1))(3)
|
512,436
|
573,028
|
599,854
|
620,910
|
|||||||||||||||||||
|
37 |
|
||
|
38 |
|
||
|
Wholesale Marketing and Terminalling
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Net revenues
|
$
|
141,118
|
$
|
104,741
|
$
|
421,642
|
$
|
316,055
|
|||||||||||||||
|
Cost of materials and other
|
$
|
120,755
|
$
|
85,378
|
$
|
377,449
|
$
|
259,527
|
|||||||||||||||
|
Operating expenses (excluding depreciation and amortization)
|
$
|
3,409
|
$
|
2,341
|
$
|
8,832
|
$
|
7,311
|
|||||||||||||||
|
Segment EBITDA
|
$
|
16,894
|
$
|
14,203
|
$
|
35,266
|
$
|
46,379
|
|||||||||||||||
|
Operating Information
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
East Texas - Tyler Refinery sales volumes (average bpd) (1)
|
-
|
67,439
|
-
|
67,609
|
|||||||||||||||||||
|
West Texas marketing throughputs (average bpd)
|
3,117
|
2,680
|
6,328
|
8,058
|
|||||||||||||||||||
|
West Texas marketing gross margin per barrel
|
$
|
9.99
|
$
|
4.50
|
$
|
5.41
|
$
|
3.41
|
|||||||||||||||
|
Terminalling throughputs (average bpd) (2)
|
158,907
|
145,808
|
151,423
|
144,629
|
|||||||||||||||||||
|
39 |
|
||
|
40 |
|
||
|
41 |
|
||
|
Storage and Transportation
|
|||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
||||||||||||||||||||
|
Net revenues
|
$
|
27,420
|
$
|
24,327
|
$
|
79,307
|
$
|
72,923
|
|||||||||||||||
|
Cost of materials and other
|
$
|
14,288
|
$
|
12,924
|
$
|
41,360
|
$
|
41,041
|
|||||||||||||||
|
Operating expenses (excluding depreciation and amortization)
|
$
|
2,838
|
$
|
5,200
|
$
|
14,341
|
$
|
14,155
|
|||||||||||||||
|
Segment EBITDA
|
$
|
10,276
|
$
|
6,250
|
$
|
23,642
|
$
|
17,691
|
|||||||||||||||
|
42 |
|
||
|
(i) cash generated from operations;
|
(iv) potential issuance of additional debt securities; and
|
||||
|
(ii) borrowings under our revolving credit facility;
|
(v) potential sale of assets.
|
||||
|
(iii) potential issuance of additional equity;
|
|||||
|
43 |
|
||
|
Quarter Ended
|
Total Quarterly Distribution Per Limited Partner Unit
|
Total Cash Distribution (in thousands)
|
||||||||||||
|
March 31, 2025
|
$1.110
|
$59,320
|
||||||||||||
|
June 30, 2025
|
$1.115
|
$59,612
|
||||||||||||
|
September 30, 2025
|
$1.120
|
$59,898
|
||||||||||||
|
December 31, 2025
|
$1.125
|
$60,201
|
||||||||||||
|
March 31, 2026
|
$1.130
|
$60,080
|
||||||||||||
|
June 30, 2026
|
$1.135
|
$60,379
|
||||||||||||
|
September 30, 2026
|
$1.140
|
$65,905
|
||||||||||||
|
Nine Months Ended September 30,
|
|||||||||||
|
2026
|
2025
|
||||||||||
|
Net cash provided by operating activities
|
$
|
429,522
|
$
|
193,910
|
|||||||
|
Net cash used in investing activities
|
(170,872)
|
(411,661)
|
|||||||||
|
Net cash (used in) provided by financing activities
|
(220,541)
|
219,279
|
|||||||||
|
Net increase in cash and cash equivalents
|
$
|
38,109
|
$
|
1,528
|
|||||||
|
44 |
|
||
|
45 |
|
||
|
(in thousands)
|
Full Year 2026 Forecast
|
Nine Months Ended September 30, 2026 (1)
|
|||||||||
|
Gathering and Processing
|
|||||||||||
|
Regulatory
|
$
|
-
|
$
|
3,152
|
|||||||
|
Sustaining
|
17,000
|
10,805
|
|||||||||
|
Growth
|
209,600
|
129,088
|
|||||||||
|
Gathering and Processing Segment Total
|
$
|
226,600
|
$
|
143,045
|
|||||||
|
Wholesale Marketing and Terminalling
|
|||||||||||
|
Regulatory
|
$
|
12,000
|
$
|
||||||||
|
Sustaining
|
-
|
1,770
|
|||||||||
|
Growth
|
3,125
|
||||||||||
|
Wholesale Marketing and Terminalling Segment Total
|
$
|
12,600
|
$
|
4,948
|
|||||||
|
Storage and Transportation
|
|||||||||||
|
Regulatory
|
$
|
-
|
$
|
||||||||
|
Sustaining
|
16,000
|
1,248
|
|||||||||
|
Growth
|
-
|
6,404
|
|||||||||
|
Storage and Transportation Segment Total
|
$
|
16,000
|
$
|
8,472
|
|||||||
|
Total Capital Spending
|
$
|
255,200
|
$
|
156,465
|
|||||||
|
46 |
|
||