DELEK US HOLDINGS INC Stock Forecasts | DK EPS & Price Predictions

EX-99.1 2 dk-ex991earningsreleas.htm EXHIBIT 99.1 EARNINGS RELESE Q4 2019 Exhibit

Exhibit 99.1

Delek US Holdings Reports Fourth Quarter 2019 Results


•	Reported fourth quarter net income of $32.7 million and Adjusted EBITDA of $66.0 million


•	Biodiesel tax credit (BTC) extended through 2022 and provides significant cash benefit in first half 2020


•	Secured Wink to Webster project financing through new joint venture


•	Increasing EBITDA guidance for Big Spring Gathering to $45 to $55 million in 2022


•	CAPEX in 2020 expected to decline approximately 24 percent to $325 million


•	Increasing regular quarterly dividend by $0.01 or 3.3 percent to $0.31 per share

BRENTWOOD, Tenn.-- February 25, 2020 -- Delek US Holdings, Inc. (NYSE: DK) (“Delek US”) today announced financial results for its fourth quarter ended December 31, 2019. Delek US reported fourth quarter 2019 net income of $32.7 million, or $0.44 per diluted share, versus a net income of $121.6 million, or $1.48 per diluted share, for the quarter ended December 31, 2018. On an adjusted basis, Delek US reported Adjusted net loss of $(8.5) million, or $(0.11) per share for the fourth quarter 2019. This compares to Adjusted net income of $165.7 million, or $2.03 per share, in the prior-year period. Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") was $66.0 million compared to Adjusted EBITDA of $287.4 million in the prior-year period. Reconciliations of net income reported under U.S. GAAP to Adjusted net income and Adjusted EBITDA are included in the financial tables attached to this release.

Adjusted quarterly results include a net income benefit of approximately $7.2 million, or $0.10 per share. This consists of a $31.1 million (after-tax) benefit from the retroactive biodiesel tax credit (BTC) attributable to the first three quarters of 2019, partially offset by headwinds of approximately $23.9 million (after-tax). These headwinds include $11.4 million related to environmental expenses and incremental employee costs. In addition, approximately $12.5 million is related to operating factors, such as accelerated work and product inventory builds at Krotz Springs and Big Spring, respectively, along with unplanned repairs and maintenance.

For the full year 2019, Delek US reported net income of $310.6 million, or $4.06 per diluted share, compared to net income of $340.1 million, or $3.95 per diluted share in 2018. Net income in 2019 includes the benefit of $40.4 million (after-tax) of retroactive BTC related to 2018, while 2018 net income included the benefit of $24.9 million (after-tax) of retroactive BTC related to 2017. Adjusted net income was $252.5 million, or $3.30 per share in 2019, compared to net income of $416.6 million, or $4.92 per share in 2018. Adjusted net income for both 2019 and 2018 reflect adjustments to present BTC impacts in the year to which they relate. The overall decrease in year-over-year results were primarily driven by a lower crude differential environment where the benchmark Midland to Brent differential declined from $13.85 per barrel for full year 2018 to $7.83 per barrel for full year 2019. The effect from a lower crude oil differential was partially offset by the alkylation unit at Krotz Springs that began operating in the second quarter 2019 and an increase in income from joint ventures. Adjusted EBITDA was $659.4 million compared to Adjusted EBITDA of $864.6 million in the prior year period.

Uzi Yemin, Chairman, President and Chief Executive Officer of Delek US, stated, "Our company had solid execution and financial performance in 2019. Last year in refining we brought the alkylation unit at Krotz Springs on line and completed turnaround and vacuum tower work at El Dorado. In retail we continued to high grade our portfolio with the divestiture of select stores and progress on re-branding. Strategically, we took meaningful steps to transition our portfolio to become more integrated and diversified, mainly through midstream investments. These steps included the ongoing build-out of the Big Spring Gathering system, where we are increasing EBITDA guidance, participation in the Wink to Webster pipeline joint venture, and Delek Logistics Partners' acquisition of an interest in the Red River pipeline joint venture. These midstream assets should provide a significant contribution to future results and gain momentum into 2021 and 2022. We remain confident in our annualized midstream EBITDA target of $370 to $395 million by 2023. With our midstream growth, we are looking to simplify the capital structure of our MLP and unlock value through potential asset drop-down opportunities. During 2019, we also returned approximately $265 million of cash to shareholders in the form of dividends and share repurchases as we strive to balance growth while simultaneously returning cash."

Mr. Yemin continued, "Cash generation in the first half of 2020 should benefit from the retroactive approval of the BTC, along with project financing from Wink to Webster. Additionally, our capital spending this year should decline approximately 24% to $325 million. Between the



1 \|

work completed at El Dorado last year and the turnaround at the Big Spring refinery in the first quarter of 2020, our system should be positioned to capture market opportunities throughout the balance of this year. Finally, our strong balance sheet positions us well for macro volatility. As a result, our quarterly dividend is being increased by 3.3% from the third quarter 2019, marking the seventh increase since the dividend paid during the first quarter of 2018."

Regular Quarterly Dividend and Share Repurchase

Delek US announced today its Board of Directors declared a regular quarterly cash dividend of $0.31 per share. This represents a 3.3% increase from our previous regular quarterly dividend. Shareholders of record on March 10, 2020 will receive this cash dividend payable on March 24, 2020.

During the fourth quarter 2019, Delek US repurchased approximately 863 thousand shares of Delek US common stock for approximately $30.3 million, with an average price of $35.05 per share. For the full year 2019, Delek US repurchased approximately 5.0 million shares for approximately $178.0 million with an average price of $35.33 per share. At December 31, 2019, there was approximately $231.7 million of total available authorization remaining to repurchase shares.

Liquidity

As of December 31, 2019, Delek US had a cash balance of $955.3 million and total consolidated long-term debt of $2,067.1 million, resulting in net debt of $1,111.8 million. As of December 31, 2019, Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics") had $833.1 million of total debt and $5.5 million of cash, which is included in the consolidated amounts on Delek US' balance sheet. Excluding Delek Logistics, Delek US had approximately $949.8 million in cash and $1,234.0 million of debt, or a $284.2 million net debt position.

Refining Segment

Refining segment contribution margin was $161.5 million in the fourth quarter 2019 compared to $235.3 million in the fourth quarter 2018. On a year-over-year basis, results were negatively impacted by a lower crude differential environment and lower sales volumes. In the fourth quarter 2018, results included an approximate $16.0 million reduction in operating expenses related to environmental indemnification proceeds at the idled Bakersfield, California location.

Fourth-quarter 2019 contribution margin includes a benefit of $67.9 million for the BTC attributable to volumes blended in 2018 and the first three quarters of 2019. The benefit was recognized in the fourth quarter since the legislation authorizing the credit was enacted in December 2019.

Logistics Segment

The logistics segment contribution margin in the fourth quarter 2019 was $42.5 million compared to $45.0 million in the fourth quarter 2018. Results in the fourth quarter 2019 were negatively impacted by spill related costs of $7.1 million, which were partially offset by improved performance in the Paline Pipeline and SALA Gathering System.

Retail Segment

For the fourth quarter 2019, contribution margin was $12.1 million compared to $13.1 million in the prior year period for the retail segment. Merchandise sales were approximately $72.9 million with an average retail margin of 30.6% in the fourth quarter 2019, compared to merchandise sales of approximately $81.0 million with an average retail margin of 30.2% in the prior-year period. Approximately 51.5 million retail fuel gallons were sold at an average margin of $0.29 per gallon in the fourth quarter 2019 compared to 53.3 million retail fuel gallons sold at an average margin of $0.30 per gallon in the fourth quarter 2018. In the fourth quarter 2019, the average store count was 258 compared to 295 in the prior year period. On a same store sales basis in the fourth quarter 2019, merchandise sales increased 0.5% and fuel gallons sold increased 2.4% compared to the prior-year period.

Corporate/Other

Contribution margin from Corporate/Other was a loss of $44.7 million in the fourth quarter 2019 compared to a loss of $8.0 million in the prior-year period. The year over year decrease was mainly driven by hedging losses of approximately $39.0 million in the fourth quarter 2019.

Fourth Quarter 2019 Results | Conference Call Information

Delek US will hold a conference call to discuss its fourth quarter 2019 results on Wednesday, February 26, 2020 at 8:30 a.m. Central Time. Investors will have the opportunity to listen to the conference call live by going to www.DelekUS.com and clicking on the Investor Relations tab. Participants are encouraged to register at least 15 minutes early to download and install any necessary software. Presentation materials accompanying the call will be available on the investor relations tab of the Delek US website approximately five minutes prior to the start of the call. For those who cannot listen to the live broadcast, the online replay will be available on the website for 90 days. A telephonic replay of the call will also be available through March 11, 2020. The replay can be accessed by dialing (855) 859-2056 with the conference ID number 4691547.



2 \|

Investors may also wish to listen to Delek Logistics’ (NYSE: DKL) fourth quarter 2019 earnings conference call that will be held on Wednesday, February 26, 2020 at 7:30 a.m. Central Time and review Delek Logistics’ earnings press release. Market trends and information disclosed by Delek Logistics may be relevant to the logistics segment reported by Delek US. Both a replay of the conference call and press release for Delek Logistics are available online at www.deleklogistics.com.

About Delek US Holdings, Inc.

Delek US Holdings, Inc. is a diversified downstream energy company with assets in petroleum refining, logistics, renewable fuels and convenience store retailing. The refining assets consist of refineries operated in Tyler and Big Spring, Texas, El Dorado, Arkansas and Krotz Springs, Louisiana with a combined nameplate crude throughput capacity of 302,000 barrels per day.

The logistics operations primarily consist of Delek Logistics Partners, LP (NYSE: DKL). Delek US Holdings, Inc. and its affiliates own approximately 63% (including the 2% general partner interest) of Delek Logistics Partners, LP. Delek Logistics Partners, LP is a growth-oriented master limited partnership focused on owning and operating midstream energy infrastructure assets.

The convenience store retail operates approximately 252 convenience stores in central and west Texas and New Mexico.

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", “potential,” “expect” or similar expressions, as well as statements in the future tense. These forward-looking statements include, but are not limited to, statements regarding throughput at the Company’s refineries; crude oil prices, discounts and quality and our ability to benefit therefrom; share repurchases; returning cash to shareholders; payments of dividends; growth; investments into our business; the performance and execution of our midstream growth initiatives, including the Big Spring Gathering System, the Red River joint venture and the Wink to Webster long-haul crude oil pipeline, and the flexibility, benefits and the expected returns therefrom; RINs waivers and tax credits and the value and benefit therefrom; cash and liquidity; opportunities and anticipated performance and financial position.

Investors are cautioned that the following important factors, among others, may affect these forward-looking statements. These factors include, but are not limited to: uncertainty related to timing and amount of future share repurchases and dividend payments; risks and uncertainties with respect to the quantities and costs of crude oil we are able to obtain and the price of the refined petroleum products we ultimately sell; risks related to Delek US’ exposure to Permian Basin crude oil, such as supply, pricing, gathering, production and transportation capacity; gains and losses from derivative instruments; management's ability to execute its strategy of growth, including risks associated with acquisitions and dispositions; acquired assets may suffer a diminishment in fair value as a result of which we may need to record a write-down or impairment in carrying value of the asset; the possibility of litigation challenging renewable fuel standard waivers;changes in the scope, costs, and/or timing of capital and maintenance projects; the ability to grow the Big Spring Gathering System; the ability of the Red River joint venture to complete the expansion project to increase the Red River pipeline capacity; the ability of the joint venture to construct the Wink to Webster long haul crude oil pipeline; operating hazards inherent in transporting, storing and processing crude oil and intermediate and finished petroleum products; our competitive position and the effects of competition; the projected growth of the industries in which we operate; general economic and business conditions affecting the geographic areas in which we operate; and other risks described in Delek US’ filings with the United States Securities and Exchange Commission (the “SEC”), including risks disclosed in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other filings and reports with the SEC.

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 US undertakes no obligation to update or revise any such forward-looking statements to reflect events or circumstances that occur, or which Delek US becomes aware of, after the date hereof, except as required by applicable law or regulation.



3 \|

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:


•	Adjusted net income (loss) - calculated as net income attributable to Delek US adjusted for certain identified infrequently occurring items, non-cash items and items that are not attributable to our on-going operations (collectively, "Adjusting Items") recorded during the period;

•

Adjusted unrealized hedging (gains) losses - calculated as GAAP unrealized (gains) losses on commodity derivatives that are economic hedges but not designated as hedging instruments adjusted to exclude unrealized (gains) losses where the instrument has matured but where it has not cash settled as of the balance sheet date. This adjustment more appropriately aligns matured commodity derivatives gains and losses with the recognition of the related cost of materials and other. There are no premiums paid or received at the inception of the derivative contracts, and upon settlement there is no cost recovery associated with these contracts;


•	Adjusted net income (loss) per share - calculated as Adjusted net income (loss) divided by weighted average shares outstanding, assuming dilution, as adjusted for any anti-dilutive instruments that may not be permitted for consideration in GAAP earnings per share calculations but that nonetheless favorably impact dilution;


•	Earnings before interest, taxes, depreciation and amortization ("EBITDA") - calculated as net income attributable to Delek adjusted to add back interest expense, income tax expense, depreciation and amortization;


•	Adjusted EBITDA - calculated as EBITDA adjusted for the identified adjusting items in Adjusted net income (loss) that do not relate to interest expense, income tax expense, depreciation or amortization, and adjusted to include income (loss) attributable to non-controlling interests;


•	Refining margin - calculated as the difference between total refining revenues and total cost of materials and other;


•	Adjusted refining margin -- calculated as refining margin adjusted for certain identified infrequently occurring items, non-cash items and items that are not attributable to our on-going refining operations recorded during the period;


•	Refining margin per sales barrel - calculated as refining margin divided by our average refining sales in barrels per day (excluding purchased barrels) multiplied by 1,000 and multiplied by the number of days in the period; and


•	Adjusted refining margin per sales barrel - calculated as adjusted refining margin divided by our average refining sales in barrels per day (excluding purchased barrels) multiplied by 1,000 and multiplied by the number of days in the period;

We believe these non-GAAP operational and financial measures are useful to investors, lenders, ratings agencies and analysts to assess our ongoing performance because, when reconciled to their most comparable GAAP financial measure, they provide improved comparability between periods through the exclusion of certain items that we believe are not indicative of our core operating performance and that may obscure our underlying results and trends.

Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net earnings and operating income. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. Additionally, because Adjusted net income or loss, Adjusted net income or loss per share, EBITDA and adjusted EBITDA or any of our other identified non-GAAP measures may be defined differently by other companies in its industry, Delek US' definition may not be comparable to similarly titled measures of other companies. See the accompanying tables in this earnings release for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures.



4 \|



Delek US Holdings, Inc.
Condensed Consolidated Balance Sheets (Unaudited)
(In millions, except share and per share data)
	December 31, 2019			December 31, 2018
ASSETS
Current assets:
Cash and cash equivalents	$	955.3		$	1,079.3
Accounts receivable, net	792.6			514.4
Inventories, net of inventory valuation reserves	946.7			677.9
Other current assets	268.7			148.7
Total current assets	2,963.3			2,420.3
Property, plant and equipment:
Property, plant and equipment	3,362.8			2,999.6
Less: accumulated depreciation	(934.5		)	(804.7		)
Property, plant and equipment, net	2,428.3			2,194.9
Operating lease right-of-use assets	183.6			—
Goodwill	855.7			857.8
Other intangibles, net	110.3			104.4
Equity method investments	407.3			130.3
Other non-current assets	67.8			52.9
Total assets	$	7,016.3		$	5,760.6

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	1,599.7		$	1,011.2
Current portion of long-term debt	36.4			32.0
Obligation under Supply and Offtake Agreements	332.5			312.6
Current portion of operating lease liabilities	40.5			—
Accrued expenses and other current liabilities	346.8			307.7
Total current liabilities	2,355.9			1,663.5
Non-current liabilities:
Long-term debt, net of current portion	2,030.7			1,751.3
Obligation under Supply and Offtake Agreements	144.8			49.6
Environmental liabilities, net of current portion	137.9			139.5
Asset retirement obligations	68.6			75.5
Deferred tax liabilities	267.9			210.2
Operating lease liabilities, net of current portion	144.3			—
Other non-current liabilities	30.9			62.9
Total non-current liabilities	2,825.1			2,289.0
Stockholders’ equity:
Common stock, $0.01 par value, 110,000,000 shares authorized, 90,987,025 shares and 90,478,075 shares issued at December 31, 2019 and December 31, 2018, respectively	0.9			0.9
Additional paid-in capital	1,151.9			1,135.4
Accumulated other comprehensive income	0.1			28.6
Treasury stock, 17,516, 814 shares and 12,477,780 shares, at cost, as of December 31, 2019 and December 31, 2018, respectively	(692.2		)	(514.1		)
Retained earnings	1,205.6			981.8
Non-controlling interests in subsidiaries	169.0			175.5
Total stockholders’ equity	1,835.3			1,808.1
Total liabilities and stockholders’ equity	$	7,016.3		$	5,760.6



5 \|



Delek US Holdings, Inc.
Condensed Consolidated Statements of Income (Unaudited) ⁽¹⁾
(In millions, except share and per share data)
	Three Months Ended December 31,						Year Ended December 31,
	2019			2018			2019			2018

Net revenues	$	2,283.7		$	2,474.1		$	9,298.2		$	10,233.1
Cost of sales:
Cost of materials and other	1,926.0			2,023.3			7,657.2			8,560.5
Operating expenses (excluding depreciation and amortization presented below)	161.8			137.8			580.2			538.5
Depreciation and amortization	45.0			42.0			170.7			161.3
Total cost of sales	2,132.8			2,203.1			8,408.1			9,260.3
Operating expenses related to retail and wholesale business (excluding depreciation and amortization presented below)	24.5			27.6			102.0			106.5
General and administrative expenses	77.4			71.5			274.7			247.6
Depreciation and amortization	2.6			11.0			23.6			38.1
Other operating (income) expense, net	(1.8		)	(21.9		)	(2.5		)	(31.3		)
Total operating costs and expenses	2,235.5			2,291.3			8,805.9			9,621.2
Operating income	48.2			182.8			492.3			611.9
Interest expense	35.7			30.7			131.1			125.9
Interest income	(2.3		)	(2.8		)	(11.3		)	(5.8		)
Income from equity method investments	(5.9		)	(2.8		)	(34.3		)	(9.7		)
Gain on sale of business	—			(0.1		)	—			(13.3		)
Impairment loss on assets held for sale	—			—			—			27.5
Loss on extinguishment of debt	—			—			—			9.1
Other expense (income), net	0.8			0.6			4.1			(7.3		)
Total non-operating expenses (income), net	28.3			25.6			89.6			126.4
Income from continuing operations before income tax expense	19.9			157.2			402.7			485.5
Income tax (benefit) expense	(12.1		)	29.6			71.7			101.9
Income from continuing operations, net of tax	32.0			127.6			331.0			383.6
Discontinued operations:
Income (loss) from discontinued operations, including gain (loss) on sale of discontinued operations	7.6			(0.2		)	6.6			(10.9		)
Income tax expense (benefit)	1.6			—			1.4			(2.2		)
Income (loss) from discontinued operations, net of tax	6.0			(0.2		)	5.2			(8.7		)
Net income	38.0			127.4			336.2			374.9
Net income attributed to non-controlling interests	5.3			5.8			25.6			34.8
Net income attributable to Delek	$	32.7		$	121.6		$	310.6		$	340.1

Basic income (loss) per share:
Income from continuing operations	$	0.36		$	1.50		$	4.03		$	4.31
Income (loss) from discontinued operations	0.08			—			$	0.07		$	(0.20	)
Total basic income per share	$	0.44		$	1.50		$	4.10		$	4.11

Diluted income (loss) per share:
Income from continuing operations	$	0.36		$	1.48		$	3.99		$	4.14
Income (loss) from discontinued operations	0.08			—			$	0.07		$	(0.19	)
Total diluted income per share	$	0.44		$	1.48		$	4.06		$	3.95
Weighted average common shares outstanding:
Basic	74,042,343			81,321,240			75,853,187			82,797,110
Diluted	74,700,926			82,528,339			76,574,091			86,768,401
Dividends declared per common share outstanding	$	0.30		$	0.26		$	1.14		$	0.96



6 \|



Delek US Holdings, Inc.
Condensed Cash Flow Data (Unaudited)
(In millions)
	Three Months Ended December 31,						Year Ended December 31,
	2019			2018			2019			2018
Cash flows from operating activities:
Cash provided by operating activities - continuing operations	$	126.8		$	359.1		$	575.2		$	590.4
Cash used in operating activities - discontinued operations	—			—			—			(30.1		)
Net cash provided by operating activities	126.8			359.1			575.2			560.3
Cash flows from investing activities:
Cash (used in) provided by investing activities - continuing operations	(181.8		)	(88.1		)	(691.3		)	(145.3		)
Cash provided by investing activities - discontinued operations	—			—			—			20.0
Net cash (used in) provided by investing activities	(181.8		)	(88.1		)	(691.3		)	(125.3		)
Cash flows from financing activities:
Cash used in financing activities - continuing operations	3.9			(300.8		)	(7.9		)	(297.6		)
Net cash used in financing activities	3.9			(300.8		)	(7.9		)	(297.6		)
Net increase (decrease) in cash and cash equivalents	(51.1		)	(29.8		)	(124.0		)	137.4
Cash and cash equivalents at the beginning of the period	1,006.4			1,109.1			1,079.3			941.9
Cash and cash equivalents at the end of the period	955.3			1,079.3			955.3			1,079.3
Less cash and cash equivalents of discontinued operations at the end of the period	—			—			—			—
Cash and cash equivalents of continuing operations at the end of the period	$	955.3		$	1,079.3		$	955.3		$	1,079.3



7 \|



Delek US Holdings, Inc.
Segment Data (Unaudited)
(In millions)
	Three Months Ended December 31, 2019
	Refining		Logistics		Retail			Corporate, Other and Eliminations			Consolidated
Net revenues (excluding inter-segment fees and revenues)	$	1,999.1	$	68.7	$	197.8		$	18.1		$	2,283.7
Inter-segment fees and revenues	162.8		69.9		—			(232.7		)	—
Operating costs and expenses:
Cost of materials and other	1,864.7		73.8		162.8			(175.3		)	1,926.0
Operating expenses (excluding depreciation and amortization presented below)	135.7		22.3		22.9			5.4			186.3
Segment contribution margin	$	161.5	$	42.5	$	12.1		$	(44.7	)	171.4
Depreciation and amortization	35.4		6.9		(0.3		)	5.6			47.6
General and administrative expenses											77.4
Other operating income, net											(1.8		)
Operating income											$	48.2
Capital spending (excluding business combinations)	$	72.8	$	3.7	$	6.2		$	20.6		$	103.3



	Three Months Ended December 31, 2018
	Refining		Logistics		Retail		Corporate, Other and Eliminations			Consolidated
Net revenues (excluding intercompany fees and sales)	$	2,093.2	$	97.2	$	214.6	$	69.1		$	2,474.1
Intercompany fees and sales	198.8		62.1		—		(260.9		)	—
Operating costs and expenses:
Cost of materials and other	1,938.0		98.5		177.3		(190.5		)	2,023.3
Operating expenses (excluding depreciation and amortization presented below)	118.7		15.8		24.2		6.7			165.4
Segment contribution margin	$	235.3	$	45.0	$	13.1	$	(8.0	)	285.4
Depreciation and amortization	34.6		6.3		7.8		4.3			53.0
General and administrative expenses										71.5
Other operating income, net										(21.9		)
Operating income										$	182.8
Capital spending (excluding business combinations)	$	67.6	$	4.2	$	4.0	$	30.5		$	106.3



8 \|



Delek US Holdings, Inc.
Segment Data (Unaudited)
(In millions)
	Year Ended December 31, 2019
	Refining		Logistics		Retail		Corporate, Other and Eliminations			Consolidated
Net revenues (excluding intercompany fees and sales)	$	8,095.9	$	323.0	$	838.0	$	41.3		$	9,298.2
Intercompany fees and sales	702.6		261.0		—		(963.6		)	—
Operating costs and expenses:
Cost of materials and other	7,544.5		336.5		684.7		(908.5		)	7,657.2
Operating expenses (excluding depreciation and amortization presented below)	492.4		74.1		94.8		20.9			682.2
Segment contribution margin	$	761.6	$	173.4	$	58.5	$	(34.7	)	958.8
Depreciation and amortization	134.3		26.7		11.2		22.1			194.3
General and administrative expenses										274.7
Other operating income, net										(2.5		)
Operating income										$	492.3
Capital spending (excluding business combinations)	$	266.6	$	9.9	$	20.5	$	131.1		$	428.1



	Year Ended December 31, 2018
	Refining		Logistics		Retail		Corporate, Other and Eliminations			Consolidated
Net revenues (excluding intercompany fees and sales)	$	8,771.4	$	416.8	$	915.4	$	129.5		$	10,233.1
Intercompany fees and sales	839.0		240.8		—		(1,079.8		)	—
Operating costs and expenses:
Cost of materials and other	8,279.9		429.1		755.8		(904.3		)	8,560.5
Operating expenses (excluding depreciation and amortization presented below)	465.4		58.7		100.7		20.2			645.0
Segment contribution margin	$	865.1	$	169.8	$	58.9	$	(66.2	)	1,027.6
Depreciation and amortization	133.7		26.0		24.6		15.1			199.4
General and administrative expenses										247.6
Other operating income, net										(31.3		)
Operating Income										$	611.9
Capital spending (excluding business combinations)	$	203.9	$	11.6	$	10.0	$	91.7		$	317.2



9 \|



Refining Segment	Three Months Ended December 31,						Year Ended December 31,
	2019			2018			2019			2018
Tyler, TX Refinery	(Unaudited)						(Unaudited)
Days in period	92			92			365			365
Total sales volume - refined product (average barrels per day)⁽¹⁾	75,931			79,137			76,178			78,658
Products manufactured (average barrels per day):
Gasoline	42,347			44,280			40,801			42,138
Diesel/Jet	30,635			27,936			30,673			30,035
Petrochemicals, LPG, NGLs	1,816			2,094			2,798			2,564
Other	1,537			1,508			1,554			1,665
Total production	76,335			75,818			75,826			76,402
Throughput (average barrels per day):
Crude oil	70,284			66,719			70,516			70,041
Other feedstocks	6,355			9,448			5,873			6,770
Total throughput	76,639			76,167			76,389			76,811
Per barrel of refined product sales:
Tyler refining margin	$	11.09		$	7.19		$	14.09		$	11.88
Tyler adjusted refining margin	$	9.68		$	12.52		$	12.42		$	12.66
Operating expenses	$	4.33		$	4.21		$	3.91		$	3.64
Crude Slate: (% based on amount received in period)
WTI crude oil	100.0		%	90.8		%	92.7		%	83.0		%
East Texas crude oil	—		%	8.9		%	6.4		%	16.3		%
Other	—		%	0.3		%	0.8		%	0.7		%

El Dorado, AR Refinery
Days in period	92			92			365			365
Total sales volume - refined product (average barrels per day)⁽¹⁾	74,617			62,422			62,420			71,381
Products manufactured (average barrels per day):
Gasoline	37,551			33,036			27,712			33,718
Diesel	27,263			22,194			20,753			24,609
Petrochemicals, LPG, NGLs	1,290			1,202			872			1,228
Asphalt	4,461			5,601			5,533			5,179
Other	903			806			735			732
Total production	71,468			62,839			55,605			65,466
Throughput (average barrels per day):
Crude oil	69,913			59,462			54,420			65,615
Other feedstocks	2,007			4,508			1,576			1,313
Total throughput	71,920			63,970			55,996			66,928
Per barrel of refined product sales:
El Dorado refining margin	$	5.15		$	7.74		$	7.38		$	8.64
El Dorado adjusted refining margin	$	4.24		8.41			$	6.89		$	6.28
Operating expenses	$	5.37		$	6.26		$	5.73		$	5.22
Crude Slate: (% based on amount received in period)
WTI crude oil	41.0		%	29.2		%	49.9		%	58.6		%
Local Arkansas crude oil	17.9		%	23.7		%	23.1		%	21.2		%
Other	41.2		%	47.1		%	27.0		%	20.2		%



10 \|



Refining Segment	Three Months Ended December 31,						Year Ended December 31,
	2019			2018			2019			2018
Big Spring, TX Refinery	(Unaudited)						(Unaudited)
Days in period - based on date acquired	92			92			365			365
Total sales volume - refined product (average barrels per day) ⁽¹⁾	72,559			80,809			76,413			74,721
Products manufactured (average barrels per day):
Gasoline	36,578			41,534			36,352			36,596
Diesel/Jet	27,025			29,023			27,602			26,660
Petrochemicals, LPG, NGLs	3,705			3,824			3,746			3,646
Asphalt	2,036			1,997			1,870			1,855
Other	1,292			1,263			1,327			1,339
Total production	70,636			77,641			70,897			70,096
Throughput (average barrels per day):
Crude oil	72,338			73,185			72,039			67,978
Other feedstocks	(1,790		)	3,273			(453		)	1,533
Total throughput	70,548			76,458			71,586			69,511
Per barrel of refined product sales:
Big Spring refining margin	$	10.23		$	23.03		$	13.69		$	18.44
Big Spring adjusted refining margin	$	10.06		$	23.51		$	13.56		$	18.55
Operating expenses	$	5.54		$	4.44		$	4.35		$	4.20
Crude Slate: (% based on amount received in period)
WTI crude oil	74.0		%	76.8		%	75.5		%	73.8		%
WTS crude oil	26.0		%	23.2		%	24.5		%	26.2		%

Krotz Springs, LA Refinery
Days in period - based on date acquired	92			92			365			365
Total sales volume - refined product (average barrels per day) ⁽¹⁾	56,576			82,566			70,511			78,902
Products manufactured (average barrels per day):
Gasoline	32,848			38,810			35,026			36,729
Diesel/Jet	24,823			32,344			28,049			31,459
Heavy oils	1,198			1,136			1,131			1,216
Petrochemicals, LPG, NGLs	3,296			7,328			4,647			7,224
Other	—			—			26			—
Total production	62,165			79,618			68,879			76,628
Throughput (average barrels per day):
Crude oil	59,594			72,461			67,943			73,171
Other feedstocks	317			5,590			(366		)	2,211
Total throughput	59,911			78,051			67,577			75,382
Per barrel of refined product sales:
Krotz Springs refining margin	$	8.72		$	11.64		$	10.16		$	9.48
Krotz Springs adjusted refining margin	$	7.98		$	12.56		$	9.70		$	8.61
Operating expenses	$	5.55		$	3.94		$	4.46		$	3.84
Crude Slate: (% based on amount received in period)
WTI Crude	65.4		%	59.1		%	72.0		%	61.3		%
Gulf Coast Sweet Crude	34.6		%	40.9		%	28.0		%	38.7		%


⁽¹⁾	Includes inter-refinery sales and sales to other segments which are eliminated in consolidation. See tables below.



11 \|

Included in the refinery statistics above are the following inter-refinery and sales to other segments:



Inter-refinery Sales
	Three Months Ended December 31,		Year Ended December 31,
(in barrels per day)	2019	2018	2019	2018
	(Unaudited)		(Unaudited)

Tyler refined product sales to other Delek refineries	908	924	894	824
El Dorado refined product sales to other Delek refineries	37,743	41,066	38,394	28,737
Big Spring refined product sales to other Delek refineries	398	728	990	554
Krotz Springs refined product sales to other Delek refineries	12,552	1,200	9,734	19,644



Refinery Sales to Other Segments
	Three Months Ended December 31,		Year Ended December 31,
(in barrels per day)	2019	2018	2019	2018
	(Unaudited)		(Unaudited)

Tyler refined product sales to other Delek segments	429	2,106	252	986
El Dorado refined product sales to other Delek segments	11	631	83	562
Big Spring refined product sales to other Delek segments	24,075	24,743	25,223	25,661
Krotz Springs refined product sales to other Delek segments	1,030	—	462	—



Pricing statistics
(average for the period presented)
	Three Months Ended December 31,				Year Ended December 31,
	2019		2018		2019		2018
	(Unaudited)				(Unaudited)

WTI — Cushing crude oil (per barrel)	$	56.88	$	59.97	$	56.99	$	65.20
WTI — Midland crude oil (per barrel)	$	57.80	$	53.64	$	56.31	$	57.84
WTS -- Midland crude oil (per barrel)⁽¹⁾	$	57.21	$	53.34	$	56.27	$	57.43
LLS crude oil (per barrel) ⁽¹⁾	$	60.68	$	67.48	$	62.65	$	70.19
Brent crude oil (per barrel)	$	62.39	$	68.69	$	64.14	$	71.69

US Gulf Coast 5-3-2 crack spread (per barrel) ⁽¹⁾	$	12.40	$	12.50	$	13.78	$	13.21
US Gulf Coast 3-2-1 crack spread (per barrel) ⁽¹⁾	$	14.86	$	15.42	$	16.71	$	16.63
US Gulf Coast 2-1-1 crack spread (per barrel) ⁽¹⁾	$	10.40	$	6.47	$	9.90	$	9.58

US Gulf Coast Unleaded Gasoline (per gallon)	$	1.58	$	1.59	$	1.63	$	1.83
Gulf Coast Ultra low sulfur diesel (per gallon)	$	1.87	$	2.01	$	1.88	$	2.05
US Gulf Coast high sulfur diesel (per gallon)	$	1.76	$	1.92	$	1.76	$	1.92
Natural gas (per MMBTU)	$	2.41	$	3.72	$	2.53	$	3.07

⁽¹⁾

For our Tyler and El Dorado refineries, we compare our per barrel refining product margin to the Gulf Coast 5-3-2 crack spread consisting of WTI Cushing crude, U.S. Gulf Coast CBOB and U.S, Gulf Coast Pipeline No. 2 heating oil (high sulfur diesel). For our Big Spring refinery, we compare our per barrel refined product margin to the Gulf Coast 3-2-1 crack spread consisting of WTI Cushing crude, Gulf Coast 87 Conventional gasoline and Gulf Coast ultra-low sulfur diesel, and for our Krotz Springs refinery, we compare our per barrel refined product margin to the Gulf Coast 2-1-1 crack spread consisting of LLS crude oil, Gulf Coast 87 Conventional gasoline and U.S, Gulf Coast Pipeline No. 2 heating oil (high sulfur diesel). The Tyler refinery's crude oil input is primarily WTI Midland and east Texas, while the El Dorado refinery's crude input is primarily a combination of WTI Midland, local Arkansas and other domestic inland crude oil. The Big Spring refinery’s crude oil input is primarily comprised of WTS and WTI Midland. The Krotz Springs refinery’s crude oil input is primarily comprised of LLS and WTI Midland.



12 \|



Delek US Holdings, Inc.
Reconciliation of Refining Margin per barrel to Adjusted Refining Margin per barrel ⁽¹⁾
$ in millions, except per share data
	Three Months Ended December 31,					Year Ended December 31,
	2019			2018		2019			2018
	(Unaudited)					(Unaudited)
Tyler ⁽²⁾
Reported refining margin, $ per barrel	$	11.09		$	7.19	$	14.09		$	11.88
Adjustments:
LCM net inventory valuation (benefit) loss	(1.41		)	5.33		(1.37		)	1.32
RIN waiver	—			—		(0.30		)	—
Biodiesel tax credit allocated to refinery	—			—		—			(0.54		)

Adjusted refining margin $/bbl	$	9.68		$	12.52	$	12.42		$	12.66

El Dorado ⁽³⁾
Reported refining margin, $ per barrel	$	5.15		$	7.74	$	7.38		$	8.64
Adjustments:
LCM net inventory valuation (benefit) loss	(0.91		)	0.67		(0.17		)	0.15
RIN waiver	—			—		(0.32		)	(2.28		)
Biodiesel tax credit allocated to refinery	—			—		—			(0.23		)

Adjusted refining margin $/bbl	$	4.24		$	8.41	$	6.89		$	6.28

Big Spring ⁽⁴⁾
Reported refining margin, $ per barrel	$	10.23		$	23.03	$	13.69		$	18.44
Adjustments:
LCM net inventory valuation (benefit) loss	(0.17		)	0.48		(0.13		)	0.11

Adjusted refining margin $/bbl	$	10.06		$	23.51	$	13.56		$	18.55

Krotz Springs⁽⁵⁾
Reported refining margin, $ per barrel	$	8.72		$	11.64	$	10.16		$	9.48
Adjustments:
LCM net inventory valuation (benefit) loss	(0.74		)	0.92		(0.27		)	0.23
RIN waiver	—			—		(0.19		)	(1.10		)

Adjusted refining margin $/bbl	$	7.98		$	12.56	$	9.70		$	8.61

⁽¹⁾

Adjusted refining margin per barrel is presented to provide a measure to evaluate performance excluding inventory valuation adjustments and other items at the individual refinery level. Delek US believes that the presentation of adjusted measures provides useful information to investors in assessing its results of operations at each refinery. Because adjusted refining margin per barrel may be defined differently by other companies in its industry, Delek US' definition may not be comparable to similarly titled measures of other companies.


⁽²⁾	Tyler adjusted refining margins exclude the following items.

Net inventory valuation benefit/loss - There was approximately $9.9 million of valuation benefit and $38.8 million of valuation loss in the fourth quarter 2019 and 2018, respectively. There was approximately $38.2 million of valuation benefit and $37.9 million of valuation loss for the year ended December 31, 2019 and 2018, respectively. These amounts resulted from lower of cost or market adjustments on LIFO inventory in the respective periods.

Biodiesel tax credit allocation - There was approximately $15.4 million related to the 2017 retroactive biodiesel tax credit that was allocated to Tyler in the first quarter of 2018 that is included in the renewables portion of the refining segment for the year ended December 31, 2018.

RIN waiver - In August 2019, the Tyler,Texas refinery received approval from the Environmental Protection Agency for a small refinery exemption from the requirements of the renewable fuel standard for the 2018 calendar year. This waiver equated to a benefit of approximately $8.5 million recognized in the third quarter 2019.



13 \|


⁽³⁾	El Dorado adjusted refining margins exclude the following items.

Net inventory valuation loss - There was approximately $6.3 million of valuation benefit and $3.9 million of valuation loss in the fourth quarter 2019 and 2018, respectively. There was approximately $3.8 million of valuation benefit and $3.8 million of valuation loss for the year ended December 31, 2019 and 2018, respectively. These amounts resulted from lower of cost or market adjustments on FIFO inventory in the respective periods.

RIN waiver - In August 2019, the El Dorado, Arkansas refinery received approval from the Environmental Protection Agency for a small refinery exemption from the requirements of the renewable fuel standard for the 2018 calendar year. This waiver equated to a benefit of approximately $7.4 million recognized in the third quarter 2019. In March 2018, the El Dorado refinery received approval from the Environmental Protection Agency for a small refinery exemption from the requirements of the renewable fuel standard for the 2017 calendar year. This waiver equated to a benefit of approximately $59.3 million recognized in the first quarter 2018.

Biodiesel tax credit allocation - There was approximately $6.0 million related to the 2017 retroactive biodiesel tax credit that was allocated to El Dorado in the first quarter of 2018 that is included in the renewables portion of the refining segment for the year ended December 31, 2018.


⁽⁴⁾	Big Spring adjusted refining margins exclude the following items.

Net inventory valuation loss - There was approximately $1.1 million of valuation benefit and $3.5 million of valuation loss in the fourth quarter 2019 and 2018, respectively. There was approximately $3.5 million of valuation benefit and $3.2 million of valuation loss for the year ended December 31, 2019 and 2018, respectively. These amounts resulted from lower of cost or market adjustments on FIFO inventory in the respective periods.


⁽⁵⁾	Krotz Springs adjusted refining margins exclude the following items.

Net inventory valuation loss - There was approximately $3.9 million of valuation benefit and $7.0 million of valuation loss in the fourth quarter 2019 and 2018, respectively. There was approximately $7.0 million of valuation benefit and $7.0 million of valuation loss for the year ended December 31, 2019 and 2018, respectively. These amounts resulted from lower of cost or market adjustments on FIFO inventory in the respective periods.

RIN waiver - In August 2019, the Krotz Springs, Louisiana refinery received approval from the Environmental Protection Agency for a small refinery exemption from the requirements of the renewable fuel standard for the 2018 calendar year. This waiver equated to a benefit of approximately $4.9 million recognized in the third quarter 2019. In March 2018, the Krotz Springs refinery received approval from the Environmental Protection Agency for a small refinery exemption from the requirements of the renewable fuel standard for the 2017 calendar year. This waiver equated to a benefit of approximately $31.6 million recognized in the first quarter 2018.



Logistics Segment	Three Months Ended December 31,				Year Ended December 31,
	2019		2018		2019		2018
	(Unaudited)				(Unaudited)
Pipelines & Transportation: (average bpd)
Lion Pipeline System:
Crude pipelines (non-gathered)	55,521		45,416		42,918		51,992
Refined products pipelines	53,960		41,496		37,716		45,728
SALA Gathering System	30,917		15,536		21,869		16,571
East Texas Crude Logistics System	16,612		13,602		19,927		15,696

Wholesale Marketing & Terminalling:
East Texas - Tyler Refinery sales volumes (average bpd) ⁽¹⁾	73,016		77,896		74,206		77,487
West Texas marketing throughputs (average bpd)	9,972		12,938		11,075		13,323
West Texas gross margin per barrel	$	3.12	$	4.60	$	4.44	$	5.57
Big Spring Marketing - Refinery sales volume (average bpd) (for period owned) ⁽²⁾	79,985		84,135		82,695		81,117
Terminalling throughputs (average bpd) ⁽³⁾	160,298		164,028		160,075		161,284

⁽¹⁾Excludes jet fuel and petroleum coke.

⁽²⁾Throughputs for the year ended December 31, 2018 are for the 306 days we marketed certain finished products produced at or sold from the Big Spring Refinery following the execution of the Big Spring Marketing Agreement, effective March 1, 2018.

⁽³⁾ Consists of terminalling throughputs at our Tyler, Big Spring, Big Sandy and Mount Pleasant, Texas, our El Dorado and North Little Rock, Arkansas and our Memphis and Nashville, Tennessee terminals. Throughputs for the Big Spring terminal are for the 306 days we operated the terminal following its acquisition effective March 1, 2018. Barrels per day are calculated for only the days we operated each terminal. Total throughput for the year ended December 31, 2018 was 56.6 million barrels, which averaged 155,193 barrels per day for the period.



14 \|



Retail Segment	Three Months Ended December 31,						Year Ended December 31,
	2019			2018			2019			2018
	(Unaudited)						(Unaudited)
Number of stores (end of period)	252			279			252			279
Average number of stores	258			295			266			295
Retail fuel sales (thousands of gallons)	51,518			53,309			214,094			217,118
Average retail gallons per average number of stores (in thousands)	205			197			827			801
Retail fuel margin ($ per gallon) ⁽¹⁾	$	0.29		$	0.30		$	0.28		$	0.24
Merchandise sales (in millions)	$	72.9		$	81.0		$	313.1		$	339.0
Merchandise sales per average number of stores (in millions)	$	0.3		$	0.3		$	1.2		$	1.1
Merchandise margin %	30.6		%	30.2		%	30.8		%	30.9		%



Same-Store Comparison	Three Months Ended December 31, 2019		Three Months Ended December 31, 2018		Year Ended December 31, 2019
Change in same-store fuel gallons sold ⁽²⁾	2.4 %		0.1	%	2.9	%
Change in same-store merchandise sales⁽²⁾	0.5	%	(0.7	)%	(1.0	)%


⁽¹⁾	Retail fuel margin represents gross margin on fuel sales in the retail segment, and is calculated as retail fuel sales revenue less retail fuel cost of sales. The retail fuel margin per gallon calculation is derived by dividing retail fuel margin by the total retail fuel gallons sold for the period.


⁽²⁾	Same-store comparisons include period-over-period increases or decreases in specified metrics for stores that were in service at both the beginning of the earliest period and the end of the most recent period used in the comparison.



15 \|



Delek US Holdings, Inc.
Reconciliation of Amounts Reported Under U.S. GAAP
$ in millions

	Three Months Ended December 31,						Year Ended December 31,
Reconciliation of Net Income (Loss) attributable to Delek to Adjusted Net Income	2019			2018			2019			2018
	(Unaudited)						(Unaudited)
Reported net income attributable to Delek	$	32.7		$	121.6		$	310.6		$	340.1

Adjustments
Net inventory valuation (benefit) loss	(20.8		)	53.4			(52.3		)	51.3
Tax effect of inventory valuation	4.5			(11.6		)	11.4			(11.1		)
Net after tax inventory valuation loss (benefit)	(16.3		)	41.8			(40.9		)	40.2

Environmental indemnification proceeds	—			(20.0		)	—			(20.0		)
Tax effect of environmental indemnification proceeds	—			4.5			—			4.5
Net after tax environmental indemnification proceeds	—			(15.5		)	—			(15.5		)

Contract termination/modification charges	—			6.2			—			6.2
Tax effect of contract termination/modification charges	—			(1.4		)	—			(1.4		)
Net after tax contract termination/modification charges	—			4.8			—			4.8

Adjusted unrealized hedging loss (gain)	17.1			(27.1		)	26.1			(28.6		)
Tax effect of adjusted unrealized hedging	(3.8		)	6.1			(5.9		)	6.4
Net after tax adjusted unrealized hedging loss (gain)	13.3			(21.0		)	20.2			(22.2		)

Transaction related expenses	—			0.9			—			16.0
Tax effect of transaction related expenses	—			(0.2		)	—			(3.4		)
Net after tax transaction related expenses	—			0.7			—			12.6

Tax Cuts and Jobs Act adjustment	—			(2.7		)	—			(0.6		)
Tax effect of Tax Cuts and Jobs Act adjustment	—			—			—			—
Net after tax Tax Cuts and Jobs Act adjustment	—			(2.7		)	—			(0.6		)

Loss on extinguishment of debt	—			—			—			9.1
Tax effect of loss on extinguishment of debt	—			—			—			(2.1		)
Net after tax loss on extinguishment of debt	—			—			—			7.0

Impairment loss on assets held for sale	—			—			—			27.5
Tax effect of impairment loss on assets held for sale	—			—			—			(0.5		)
Net after tax impairment loss on assets held for sale	—			—			—			27.0

Gain on sale of the asphalt business	—			(0.1		)	—			(13.3		)
Tax effect of gain on sale of the asphalt business	—			—			—			2.9
Net after tax gain on sale of the asphalt business	—			(0.1		)	—			(10.4		)

Retroactive biodiesel tax credit ⁽¹⁾	(36.0		)	36.0			(36.0		)	11.4
Tax effect of retroactive biodiesel tax credit	0.1			(0.1		)	0.1			(0.1		)
Net after tax retroactive biodiesel tax credit	(35.9		)	35.9			(35.9		)	11.3

Non-operating write-off of pre-acquisition asset	4.8			—			4.8			—
Tax effect of non-operating write-off of pre-acquisition asset	(1.1		)	—			(1.1		)	—
Net after tax of non-operating write-off of pre-acquisition asset	3.7			—			3.7			—

Discontinued operations (income) loss	(7.6		)	0.2			(6.6		)	10.9
Tax effect of discontinued operations	1.6			—			1.4			(2.2		)
Net after tax discontinued operations (income) loss	(6.0		)	0.2			(5.2		)	8.7



16 \|



Income attributable to non-controlling interest of discontinued operations	—			—		—			10.5
Tax effect of income attributable to non-controlling interest of discontinued operations	—			—		—			(2.4		)
Net after tax income attributable to non-controlling interest of discontinued operations	—			—		—			8.1

Tax adjustment related to unrealizable deferred taxes created in Big Spring Asset Acquisition	—			—		—			5.5

Total after tax adjustments	(41.2		)	44.1		(58.1		)	76.5

Adjusted net (loss) income	$	(8.5	)	$	165.7	$	252.5		$	416.6

⁽¹⁾ The portion of the retroactive biodiesel tax credit that was attributable to 2018 has been adjusted out of both the three months and year ended December 31, 2019, and has been added to the three months and year ended December 31, 2018 for comparability. Additionally, the retroactive 2017 biodiesel tax credit that was enacted during the first quarter of 2018 has been adjusted out of the adjusted net income for the year ended December 31, 2018, also for comparability.



Delek US Holdings, Inc.
Reconciliation of Amounts Reported Under U.S. GAAP
per share data
	Three Months Ended December 31,						Year Ended December 31,
Reconciliation of U.S. GAAP Income (Loss) per share to Adjusted Net Income per share	2019			2018			2019			2018
	(Unaudited)						(Unaudited)

Reported diluted income per share	$	0.44		$	1.48		$	4.06		$	3.95

Adjustments, after tax (per share) ⁽¹⁾
Net inventory valuation (benefit) loss	(0.22		)	0.51			(0.53		)	0.46
Environmental indemnification proceeds	—			(0.19		)	—			(0.18		)
Contract termination/modification charges	—			0.06			—			0.06
Adjusted unrealized hedging loss (gain)	0.18			(0.25		)	0.26			(0.26		)
Transaction related expenses	—			0.01			—			0.15
Tax Cuts and Jobs Act adjustment	—			(0.03		)	—			(0.01		)
Impairment loss on assets held for sale	—			—			—			0.31
Gain on sale of the asphalt business	—			—			—			(0.12		)
Loss on extinguishment of debt	—			—			—			0.08
Retroactive biodiesel tax credit	(0.48		)	0.44			(0.47		)	0.13
Non-operating write-off of pre-acquisition asset	0.05			—			0.05			—
Discontinued operations (income) loss	(0.08		)	—			(0.07		)	0.10
Net income attributable to non-controlling interest of discontinued operations	—			—			—			0.09
Tax adjustment related to unrealizable deferred taxes created in Big Spring Asset Acquisition	—			—			—			0.07

Total adjustments	(0.55		)	0.55			(0.76		)	0.88
Adjustment for economic benefit of note hedge related to Senior Convertible Notes ⁽²⁾	—			—			—			0.09
Adjusted net (loss) income per share	$	(0.11	)	$	2.03		$	3.30		$	4.92

⁽¹⁾ The tax calculation is based on the appropriate marginal income tax rate related to each adjustment and for each respective time period, which is applied to the adjusted items in the calculation of adjusted net income in all periods.

⁽²⁾ Delek US had a convertible note hedge transaction in effect to offset the economic dilution of the additional shares from the Convertible Notes that matured on September 17, 2018.



17 \|



Delek US Holdings, Inc.
Reconciliation of Amounts Reported Under U.S. GAAP
$ in millions

	Three Months Ended December 31,						Year Ended December 31,
Reconciliation of Net Income attributable to Delek to Adjusted EBITDA	2019			2018			2019			2018
	(Unaudited)						(Unaudited)
Reported net income attributable to Delek	$	32.7		$	121.6		$	310.6		$	340.1

Add:
Interest expense, net	33.4			27.9			119.8			120.1
Loss on extinguishment of debt	—			—			—			9.1
Income tax expense - continuing operations	(12.1		)	29.6			71.7			101.9
Depreciation and amortization	47.6			53.0			194.3			199.4
EBITDA	101.6			232.1			696.4			770.6

Adjustments
Net inventory valuation (benefit) loss	(20.8		)	53.4			(52.3		)	51.3
Environmental indemnification proceeds	—			(20.0		)	—			(20.0		)
Contract termination charges	—			6.2			—			6.2
Adjusted unrealized hedging loss (gain)	17.1			(27.1		)	26.1			(28.6		)
Transaction related expenses	—			0.9			—			16.0
Impairment loss on assets held for sale	—			—			—			27.5
Gain on sale of the asphalt business	—			(0.1		)	—			(13.3		)
Retroactive biodiesel tax credit ⁽¹⁾	(36.0		)	36.0			(36.0		)	11.4
Non-operating write-off of pre-acquisition asset	4.8			—			4.8			—
Discontinued operations (income) loss, net of tax	(6.0		)	0.2			(5.2		)	8.7
Net income attributable to non-controlling interest	5.3			5.8			25.6			34.8
Total adjustments	(35.6		)	55.3			(37.0		)	94.0

Adjusted EBITDA	$	66.0		$	287.4		$	659.4		$	864.6



18 \|



		Three Months Ended December 31,					Year Ended December 31,
Reconciliation of Refining Segment Gross Margin to Refining Margin		2019		2018			2019		2018
	(Unaudited)					(Unaudited)
Net revenues		$	2,161.9	$	2,292.0		$	8,798.5	$	9,610.4
Cost of sales		2,035.8		2,091.3			8,171.2		8,879.0
Gross margin		126.1		200.7			627.3		731.4
Add back (items included in cost of sales):
Operating expenses (excluding depreciation and amortization)		135.7		118.7			492.4		465.4
Depreciation and amortization		35.4		34.6			134.3		133.7
Refining margin		$	297.2	$	354.0		$	1,254.0	$	1,330.5



	Three Months Ended December 31,						Year Ended December 31,
Reconciliation of Unrealized (Gains) Losses on Economic Hedge Commodity Derivatives Not Designated as Hedges to Adjusted Unrealized Hedging (Gains) Losses	2019			2018			2019			2018
	(Unaudited)						(Unaudited)
Unrealized loss (gain) on economic hedge commodity derivatives not designated as hedges	$	10.9		$	(29.3	)	$	41.0		$	(32.1	)
Less: Net effect of settlement timing differences
Portion of current period unrealized loss (gain) where the instrument has matured but has not cash settled as of period end	6.8			(8.1		)	6.8			(8.1		)
Less: Prior period unrealized loss (gain) where the instrument had matured but had not cash settled as of prior period end	13.0			(5.9		)	(8.1		)	(4.6		)
Total net effect of settlement timing differences	(6.2		)	(2.2		)	14.9			(3.5		)
Adjusted unrealized hedging losses (gains)	$	17.1		$	(27.1	)	$	26.1		$	(28.6	)

Investor/Media Relations Contacts:

Blake Fernandez, Senior Vice President of Investor Relations and Market Intelligence, 615-224-1312

Jeb Bachmann, Manager of Investor Relations and Market Intelligence, 615-224-1118

Lenny Raymond, Manager of Investor Relations and Market Intelligence, 615-224-0828

Keith Johnson, Vice President of Investor Relations, 615-435-1366

Media/Public Affairs Contact:

Michael P. Ralsky, Vice President - Government Affairs, Public Affairs & Communications, 615-435-1407



19 \|