Attached files
file | filename |
---|---|
8-K - DKL 8-K INVESTOR PRESENTATION 03.28.18 - Delek Logistics Partners, LP | dkl-8kxinvestorpresentatio.htm |
Delek Logistics Partners, LP
Investor Presentation
March 2018
Exhibit 99.1
2
Disclaimers
These slides and any accompanying oral and written presentations contain forward-looking statements by Delek Logistics Partners, LP (defined as “we”, “our”, “DKL”
or “Delek Logistics”) that are based upon our current expectations and involve a number of risks and uncertainties. Statements concerning current estimates,
expectations and projections about our future results, performance, prospects and opportunities and other statements, concerns, or matters that are not historical
facts are "forward-looking statements," as that term is defined under United States securities laws.
Investors are cautioned that the following important factors, among others, may affect these forward-looking statements: our substantial dependence on Delek US
Holdings, Inc. (“Delek”) (NYSE: DK) or its assignees and their respective ability to pay us under our commercial agreements; the age and condition of our assets and
operating hazards and other risks incidental to transporting, storing and gathering crude oil, and intermediate and refined products including, without limitation, costs,
penalties, regulatory or legal actions and other effects related to releases, spills and tank failures; the timing and extent of changes in commodity prices and demand
for refined products; the suspension, reduction or termination of Delek's or its assignees' or any third-party's obligations under our commercial agreements; the
results of our investments in joint ventures; the ability to secure commercial agreements with Delek or third parties upon expiration of existing agreements; an
inability of Delek to grow as expected and realize the synergies and the other expected benefits of its merger with Alon USA Energy, Inc. (“Alon USA”)and Alon USA
Partners, LP; as it relates to our potential future growth opportunities, including dropdowns, and other potential benefits, the ability to successfully integrate the
businesses of Delek and Alon USA; our ability to successfully integrate acquired businesses; adverse changes in laws including with respect to tax and regulatory
matters; and other factors discussed in our filings with the United States Securities and Exchange Commission. Forward looking statements include, but are not
limited to, statements regarding: distributions per LP unit growth; unit repurchases; growth, financial strength, refining capacity, flexibility, strategic positioning and
crude access of our sponsor; growth of Permian Basin production, production economics and efficiencies, takeaway capacities, access thereto by our Sponsor and
our ability to benefit therefrom; growth, dropdowns and organic projects including the amount and value thereof, EBITDA therefrom and our ability to successfully
complete such transactions; contractual arrangements with our sponsor or others and their terms, fees and volumes; improved performance, financial flexibility,
coverage and leverage; our joint venture projects including the growth, benefits, operations and risks thereof; our pipelines including current or future demand,
capacity, tariffs, growth and profitability; benefits to our wholesale business from Permian activity or otherwise; improvements to our asset base; and, continued safe,
reliable and profitable operations.
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. We undertake no obligation to update or revise any such forward-looking statements.
Non-GAAP Disclosures:
Delek Logistics believes that the presentation of earnings before interest, taxes, depreciation and amortization (“EBITDA”), forecasted annualized EBITDA,
distributable cash flow and distribution coverage ratio provides 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 may not be comparable to similarly titled measures of other partnerships, thereby diminishing their utility. Please see reconciliations of EBITDA
and distributable cash flow to their most directly comparable financial measures calculated and presented in accordance with U.S. GAAP in the appendix.
Investment Highlights
(1) Based on price per common limited unit as of close of trading on March 27, 2018.
(2) Annualized distribution based on quarterly distribution for quarter ended December 31, 2017 that was paid on February 12, 2018.
(3) For reconciliation please refer to pages 30 and 31.
(4) Annualized EBITDA estimates based on expected performance at the time of purchase. Actual results will vary based on market conditions, operating rates and expenses.
(5) Currently 5.4% of the ownership interest in the general partner is owned by three members of senior management of Delek US (who are also directors of the general partner). The remaining
ownership interest is held by a subsidiary of Delek US.
3
• Current Price: $27.75/unit (1)
•Market Capitalization: $670.5 million (1)
• Current Distribution: $0.725/LP unit qtr.; $2.90/LP unit annualized(2)
• Current Yield: 10.5% (1)(2)
• Distribution per LP unit growth rate target = minimum of 10% annually through
2019
Overview (NYSE: DKL)
• 4Q17 Net income of $18.9 million and EBITDA of $ 31.2 million (3)
• $511.1 million credit availability at December 31, 2017; Total leverage 3.8x
• 4Q17 Net cash from operating activities of $9.8 million, distributable cash flow
(DCF) of $21.9 million and distribution coverage ratio of 0.96x
Conservative Financial Position
• Primarily traditional MLP assets/structure
• Inflation-indexed fees for most contracts
• Primarily long initial term fee-based contracts with minimum volume
commitments
Stable Cash Flow Focused
• Nine acquisitions since July 2013; generally in 8x-10x valuation range based on
initial annualized EBITDA(4) including Big Spring drop down in March 2018
• Two joint venture pipeline development projects - RIO in the Permian Basin
completed Sept. 2016; Caddo completed Jan. 2017
Growth Oriented
• Currently owns approximately 63.5%, incl. 2% GP interest (5)
•Majority of DKL assets support DK refining system
• $30 million DKL limited partner unit repurchase authorization in place
• Acquired remaining shares in Alon USA on July 1, 2017
Sponsor - Delek US (NYSE: DK)
REFINING
302,000 BPD in total
El Dorado, AR
80,000 BPD
10.2 complexity
Tyler, TX
75,000 BPD
8.7 complexity
Delek US – A Growth Oriented, Financially Strong Sponsor
• 302,000 bpd of refining capacity in Texas, Arkansas, Louisiana
• Access to crude / product terminals, pipeline and storage assets
Operational Strength
(1) As of December 31, 2017 financial statements in the Delek US 10K filed on March 1, 2018.
(2) As of March 27, 2018 trading for Delek US stock.
(3) Consists of ownership in Delek Logistics.
(4) Delek US closed the Alon USA transaction on July 1, 2017.
(5) Amounts include the Big Spring logistics assets drop down that closed in March 2018 with an effective date of March 1, 2018.
Strategically Located Refineries Provide Crude Oil Supply Flexibility and Broad Product Distribution(1)
• Current DK $3.4 billion equity market value and $3.9 billion enterprise value(1)(2)
• At December 31, 2017 Delek US had $533.8 million net debt and $931.8 million in cash (1)
Financial Strength
10 Terminals (5)
Approx. 1,290 miles of pipelines
11.4 million bbls storage capacity (5)
LOGISTICS (3)
4
• On July 1, 2017, acquired the remaining 53% of the outstanding common stock of Alon USA (NYSE:ALJ) that
Delek US did not already own
• Created a premier Permian-based refining system with approximately 300,000 bpd of refining capacity and
additional logistics EBITDA for future potential dropdowns to DKL
Growth Oriented (4)
Krotz Springs, LA
74,000 BPD
8.4 complexity
Big Spring, TX
73,000 BPD
10.5 complexity
Approx. 300 locations in Southwest
US
RETAIL
Asphalt and renewable operations
OTHER
Delek Operates Premier Permian-Based Refining System
DKL positioned to provide logistics support for 302,000 bpd of Crude Throughput Capacity (~69% Permian Basin Based)
5
• Premier Permian-based refining company
• 7th largest independent refiner with 302,000
barrels per day crude throughput capacity
• Access to approximately 207,000 barrels per
day of Permian-sourced crude
• Largest exposure to Permian crude of the
independent refiners as percentage of crude
slate
• Permian Basin production expected to
continue to grow
• Improved drilling efficiencies have
benefited production economics
• DKL positioned to benefit by providing
future logistics support to a larger
refining system
Permian Basin Crude Oil Production Growth (1)
Permian Crude Access as % of Crude Slate (2)
1) Company estimates; current production based on EIA for February 2018, March 12, 2018 Drilling Productivity Report.
2) TPH Research; Crude slate - TSO includes WNR acquisition; PBF includes both Chalmette & Torrance
0%
20%
40%
60%
80%
%
o
f
cr
u
d
e
sl
at
e
0.9 0.9 1.0 1.2
1.4 1.6
1.9 2.0
2.5
3.3
3.9
2009 2010 2011 2012 2013 2014 2015 2016 2017E 2018E 2019E
Current production Feb. 2018: 3.0m bpd
Increased Drop Down Inventory plus Organic Project Creates Platform to
Support Logistics Growth
6
Potential Growth for DKL
• Delek Logistics provides platform to unlock
logistics value
• Increased access to Permian and Delaware
basin through presence of Big Spring
refinery
• Improves ability to develop crude oil
gathering and terminalling assets
• Big Spring Logistics assets dropdown
closed effective March 1, 2018
• $40 million est. annualized EBITDA(2)
• Completed Paline Pipeline expansion in
early March 2018
• Capacity to 42,000 bpd from 35,000
bod
• $8 million est. annualized EBITDA
uplift
• Potential Drop Down Inventory:
• Krotz Springs Assets - $30 million to
$34 million EBITDA/ year (2)
1) Information for illustrative purposes only to show potential based on estimated dropdown assets listed. Actual amounts will vary based on market conditions, which assets
are dropped, timing of dropdowns, timing of Paline Pipeline 7,000 bpd capacity expansion, actual performance of the assets and Delek Logistics in the future.
2) Please see page 32 and 33 for a reconciliation of EBITDA for Big Spring and Krotz Springs.
Strong EBITDA Growth Profile Supporting Distribution Growth (1)
$115 $8 $40
$32
$196
$-
$50.0
$100.0
$150.0
$200.0
$250.0
DKL EBITDA
2017
Annualized
EBITDA - Paline
expansion
March 2018
Big Spring Drop
Down Inventory
March 2018
Krotz Springs
Drop Down
Inventory
Total EBITDA
Potential
($ in millions)
Note: based on DKL LTM EBITDA + potential
dropdowns + Paline expansion
Target
2019
Delek Logistics Partners, LP
Overview
8
Logistics Assets Positioned to Benefit from Permian Basin Activity
Growing logistics assets support crude sourcing and product marketing for customers
• ~805 miles (1) of crude
and product
transportation pipelines,
including the 195 mile
crude oil pipeline from
Longview to Nederland,
TX
• ~ 600 mile crude oil
gathering system in AR
• Storage facilities with 10
million barrels (2) of
active shell capacity
• Rail Offloading Facility
Pipelines/Transportation
Segment
• Wholesale and
marketing business in
Texas
• 10 light product
terminals: (2) TX, TN, AR
• Approx. 1.4 million
barrels (2)of active shell
capacity
Wholesale/Terminalling
Segment
(1) Includes approximately 240 miles of leased pipeline capacity.
(2) Amounts include the Big Spring drop down that closed in March 2018 with an effective date of March 1, 2018.
Contract Highlights
• The Lion Pipeline System and SALA Gathering
System are supported by a long-term contract that
includes three take-or-pay commitments
• Initial term of 5 years, maximum term of 15
years (2)
• Crude oil transportation throughput of 58
MBbl/d in Q4 2017, supported by a MVC of
46 MBbl/d (3)
• Refined products transportation throughput
of 55 MBbl/d in Q4 2017, supported by a
MVC of 40 MBbl/d
• Crude oil gathering throughput of 15 MBbl/d
in Q4 2017, supported by a MVC of 14
MBbl/d
• East Texas Wholesale Marketing: contractual
agreement with DK with MVC of 50 MBbl/d
1) Based on percentage of 2017 gross margin earned from contracts. Duration excludes
automatic renewal at Delek US’ option in future periods.
2) Maximum term assumes an extension of the commercial agreement pursuant to
terms thereof.
3) Volumes gathered on the SALA Gathering System will not be subject to an additional
fee for transportation on the Lion Pipeline System.
4) Gross margin generated from the minimum volume commitment provisions of each
contract.
5) Gross margin generated by throughput volumes above the minimum volume
commitment provision of each contract.
6) Gross margin generated by assets without contracts.
9
$23 $25 $26 $25
$28 $31 $32 $31 $32 $31 $28 $28 $29 $30 $28 $27
$3
$4 $4 $4
$3
$4 $5 $4 $4 $4
$4 $4 $3
$5
$5 $5 $6
$11
$4
$10 $4
$4 $4 $2 $1 $3
$2 $3
$5
$7 $9 $13
$31
$40
$34
$39
$35
$40 $41 $38 $37 $39
$34
$36
$37
$42 $41
$45
73%
62%
76%
65%
81% 78% 77% 82% 85% 79% 81% 79% 78% 73% 67%
61%
$0
$10
$20
$30
$40
$50
1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q
$
in
m
ill
io
n
s
Contracted Min Gross Margin Contracted Excess Gross Margin
Uncontracted Gross Margin Contracted Min Gross Margin (% of Total)
61% of 4Q17 Gross Margin from Minimum Volume
Commitments
23%
1%
57%
19%
< 1 Year 1 to 3 Years 3 to 5 Years > 5 Years
Duration of Contracts as of 4Q17 (1)
(4) (5)
(6)
Multi-Year Contracts with Firm Commitments / MVCs
2017 2015 2016 2014
Improving Performance and Financial Flexibility to Support Growth
10
1) Reconciliation provided on page 30. Results in 2013 and 2014 are as reported excluding predecessor costs related to the drop down of the tank farms and product terminals at both Tyler and El Dorado
during the respective periods. Also excluded are predecessor costs related to the crude oil storage tank and rail offloading racks acquired in March 2015. Tyler assets were acquired in July 2013 and El
Dorado assets acquired Feb. 2014.
2) Reconciliation on pg. 31.
3) Reconciliation on pg. 30.
Solid Net Income and EBITDA performance since IPO in Nov. 2012
$47.8
$72.0 $66.8 $62.8 $69.4 $63.8
$95.4 $96.5 $97.3
$115.0
-$10.0
$10.0
$30.0
$50.0
$70.0
$90.0
$110.0
$130.0
2013 (1) 2014 (1) 2015 (2) 2016 (2) 2017 (2)
$
in
m
ill
io
n
s
Net Income EBITDA
$52.9
$80.3 $81.1 $81.7
$85.0
$0.0
$10.0
$20.0
$30.0
$40.0
$50.0
$60.0
$70.0
$80.0
$90.0
2013 2014 2015 2016 2017
$
in
m
ill
io
n
s
Distributable Cash Flow
DCF supported distribution growth (3)
$242.7 $251.8
$351.6 $392.6
$179.9
$440.8
$347.0 $301.4
$511.1
$0
$100
$200
$300
$400
$500
$600
$700
$800
$900
$1,000
12/31/14 12/31/15 12/31/16 12/31/2017
$
in
m
ill
io
n
s
Revolver Excess Capacity
Revolver Borrowings
$250 million 6.75% Sr. Notes (net of discount/fees)
Financial Flexibility to support continued growth
11
(1) MQD = minimum quarterly distribution set pursuant to the Partnership Agreement.
(2) Distribution coverage ratio based on distributable cash flow divided by distribution amount in each period. Please see page 30 for reconciliation.
(3) 4Q17 based on total distributions paid on February 12, 2018.
(4) In 4Q17, the reimbursed capital expenditure amounts in the determination of distributable cash flow were revised to reflect the accrual of reimbursed capital expenditures from Delek rather than the cash
amounts received for reimbursed capital expenditures during the years ended December 31, 2017, 2016 and 2015.
(5) Leverage ratio based on LTM EBITDA as defined by credit facility covenants for respective periods.
1.70x 1.58x
2.28x 2.40x
3.21x 2.69x 2.55x 2.56x 3.00x
3.14x 3.11x 3.49x 3.48x 3.47x 3.70x 3.85x 3.83x
3.88x 3.72x
3.77x
1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
DKL: Increased Distribution with Conservative Coverage and Leverage
Distribution per unit has been increased twenty consecutive times since the IPO
Distribution Coverage Ratio (2)(3)(4)
Leverage Ratio (5)
$0.375 $0.385 $0.395 $0.405 $0.415 $0.425
$0.475 $0.490 $0.510 $0.530 $0.550
$0.570 $0.590 $0.610 $0.630 $0.655
$0.680 $0.690 $0.705 $0.715 $0.725
MQD (1)1Q 13 2Q 13 3Q 13 4Q 13 1Q 14 2Q 14 3Q 14 4Q 14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
Increased 93.3% through 4Q 2017 distribution
1.39x 1.32x 1.35x 1.30x
1.61x 2.02x 1.42x 1.67x
1.25x 1.49x 1.47x 1.18x 1.20x 1.29x 0.98x 1.00x 0.88x
1.06x
0.97x 0.96x
1Q 13 2Q 13 3Q 13 4Q 13 1Q 14 2Q 14 3Q 14 4Q 14 1Q 15 2Q 15 3Q 15 4Q 15 1Q 16 2Q 16 3Q 16 4Q16 1Q17 2Q17 3Q17 4Q17
Avg. 1.35x in 2013
Avg. 1.68x in 2014
Avg. 1.35x in 2015 Avg. 1.11x in 2016 Avg. 0.97x in 2017
Going Forward
Assets Positioned for Permian
Basin Growth
13
Production continued to grow through crude oil price volatility
Permian Basin Attractive Drilling Economics Support Growth
Crude Oil Production Grew Despite Rig Decline (1)
• Crude oil production benefited by low
breakeven costs and improved
efficiencies
• As crude oil prices have increased, rig
count has followed
• Expected crude oil production
growth to average approximately
700,000 bpd in 2018 and 2019
• Delek US has access to approximately
207,000 bpd of Permian Crude
Permian Basin Crude Oil Production Growth (2)
0.9 0.9 1.0 1.2
1.4 1.6
1.9 2.0
2.5
3.3
3.9
2009 2010 2011 2012 2013 2014 2015 2016 2017E 2018E 2019E
Current production Feb. 2018: 3.0m bpd
-
500
1,000
1,500
2,000
2,500
3,000
3,500
Jan-0
7
Ju
n
-0
7
N
o
v-0
7
A
p
r-0
8
Se
p
-0
8
Fe
b
-0
9
Ju
l-0
9
D
ec
-0
9
May-1
0
O
ct
-1
0
Ma
r-1
1
A
u
g-1
1
Jan-1
2
Ju
n
-1
2
N
o
v-1
2
A
p
r-1
3
Se
p
-1
3
Fe
b
-1
4
Ju
l-1
4
D
ec
-1
4
May-1
5
O
ct
-1
5
Ma
r-1
6
A
u
g-1
6
Jan-1
7
Ju
n
-1
7
N
o
v-1
7
0
100
200
300
400
500
600
P
ro
d
u
ctio
n
, 000
b
p
d
A
cti
ve
R
ig
C
o
u
n
t
Rig Count Oil Prod. (MBbl/d)
1) EIA production data through February 2018, March 12, 2018 Drilling Productivity Report; Baker Hughes rig count as of Mar. 16, 2018.
2) Company estimates; current production based on EIA for February 2018, March 12, 2018 Drilling Productivity Report
14
Big Spring Logistics Asset Dropdown
1) Reconciliation on pg. 33.
• Drop down closed in March with an effective date of March 1, 2018
• Purchase price of $315.0 million which equates to a 7.8x EBITDA multiple.
• Forecasted annualized EBITDA of $40.2M (1)
• Financed through a combination of cash on hand and borrowings on the revolving
credit facility.
• This acquisition consists of:
• Storage tanks and salt wells – ~2.9 million barrels of aggregate shell capacity,
consisting of 62 tanks, 4 salt wells and ancillary assets, including piping and pumps
located at the refinery
• Product terminals – Consists of an asphalt terminal that operated at 3,900 bpd during
2H17 and a light products terminal with 54,000 bpd throughput capacity, which
operated at 28,000 bpd during 2H17
• Marketing agreement – Delek US will enter into a new wholesale marketing
agreement whereby Delek Logistics will provide services necessary to market various
refinery products produced at the Big Spring refinery. During 2H17, total sales
volume for products to be covered by this agreement was ~74,700 bpd
15
Joint Venture with Green Plains
1) Reconciliation on pg. 33.
• On February 20, 2018 announced a joint venture with Green Plains Partners intended to purchase
third party logistics assets
• Potential Acquisition
• Two light products terminals – Caddo Mills, TX and North Little Rock, AR
• Expected to be purchased from an affiliate of American Midstream for $138.5 million in cash
• Subject to customary closing conditions and regulatory approval, including clearance under the
Hart-Scott-Rodino (HSR) Act
• Joint Venture Structure
• If the potential acquisition is approved, immediately prior to closing Delek Logistics would
contribute its North Little Rock, Arkansas terminal and the Greenville tank farm located in Caddo
Mills, Texas location plus approximately $57.25 million in cash
• At closing, Green Plains would contribute approximately $81.25 million in cash
• Joint venture would be equally owned and controlled by Delek Logistics and Green Plains
Partners
• Forecasted Performance
• Forecasted annualized EBITDA of $19.2 million (1) in 2019 at joint venture
Caddo Pipeline
■ Delek Logistics (50%)/Plains (50%)
■ Cost: $123 million
■ Capacity: 80,000 Bbl/d
■ Length: 80 miles
■ Completed: January 2017
■ Provides additional logistics support to El
Dorado refinery with third crude supply
source
Rio Pipeline (Delaware Basin)
■ Andeavor (67%)/ Delek Logistics (33%)
■ Cost: $119 million
■ Capacity: 55,000 Bbl/d
■ Length: 109 miles
■ Completed: September 2016
■ Benefiting from increased drilling activity in
the area; offers connection to Midland
takeaway pipelines
■ Delek US is an anchor shipper on both projects
16
Joint Venture Pipeline Projects
Create platforms for future growth; Ability to leverage Permian position
Note: The previous contract that expired on June 30, 2016 had 35,000 Bbl/d of mainline capacity reserved for third parties to use exclusively during a term that began on January 1, 2015.
Delek Logistics elected to extend the contract at 10,000 Bbl/d from July 1, 2016 to December 31, 2016. Following the December 31, 2016 expiration, volume shipped is subject to the FERC
tariff and incentive rates that are currently in place.
17
Asset Overview: Paline Pipeline
• Approximately 195 mile 35 kbpd crude oil pipeline –
Longview, TX south to Beaumont
• Allows shippers ability ship Midland or Cushing
crude barrels to the Gulf Coast
• Increased demand for space on pipeline as crude
oil differentials have widened
• Increasing temporary FERC tariff based on demand
• Base FERC rate at $1.50/bbl
• Effective March 1 implemented TSA of $0.75/bbl
at 30,000 bbl/d or greater for 1 year contract
• Increased capacity in March 2018
• Added pump capacity to achieve 42,000 bpd
• Evaluating potential for additional capacity
18
West Texas Wholesale Business Benefiting from Permian Activity
West Texas Wholesale and Marketing Gross Margin
13,377
Bbl/d
14,353
Bbl/d
15,493
Bbl/d
16,523
Bbl/d 18,156
Bbl/d
16,707
Bbl/d
16,357
Bbl/d
(1) (1) (1) (1)
($ in millions)
Substantial Increase in Permian Production Expected(3)
14,467
Bbl/d
13,257
Bbl/d
(1) (1)
1) RINs gross margin benefit included in the 2013 west Texas gross margin per barrel was approximately $6.4 million, or $0.99/Bbl, 2014 gross margin included $4.6
million, or $0.75/Bbl, 2015 gross margin included $5.3 million, or $0.89/Bbl, 2016 gross margin included $6.7 million, or $1.39/Bbl, 3Q16 YTD gross margin included $4.6
million, or $1.29/Bbl, and 3Q17 gross margin included $3.9 million, or $1.05/Bbl.
2) Source: Baker Hughes Drilling Rig report through March 16, 2018.
3) Company estimates; current production based on EIA for February 2018.
$7.2 $7.6
$8.5
$15.5
$14.0
$28.2
$8.0
$6.9
$20.3
$0.0
$5.0
$10.0
$15.0
$20.0
$25.0
$30.0
2009 2010 2011 2012 2013 2014 2015 2016 2017
13,377
Bbl/d
14,353
Bbl/d
15,493
Bbl/d
16,523
Bbl/d 18,156
Bbl/d
16,707
Bbl/d
16,357
Bbl/d
13,257
Bbl/d
• Operates in an area around the Permian Basin;
Complementary to Delek US refining/retail in region
• Purchases refined products from third parties
for resale at owned and third party terminals
in west Texas
• Includes ethanol blending activity
• Positioned to benefit from positive industry
dynamics:
• Drilling rig count has increased since May 2016,
there are currently 437 rigs operating in the
Permian Basin(2)
• Improved efficiencies in the Permian Basin
have benefitted rig production levels
• Forecast for continued production growth
• Current takeaway pipeline capacity is
adequate
• Potential for tight production/takeaway
capacity in future
13,817
Bbl/d
0.9 0.9 1.0 1.2
1.4 1.6
1.9 2.0
2.5
3.3
3.9
2009 2010 2011 2012 2013 2014 2015 2016 2017E2018E2019E
Current production Feb. 2018: 3.0m bpd
Several Visible Pathways for Potential Growth
19
Distribution
Acquisitive
Growth
Target 10% minimum distribution per LP unit annual growth through 2019
Driven by organic growth at DKL and potential increased drop down inventory at sponsor
Contracts that expired in 2017 have been extended by Delek US for additional five year option
Proven ability to make 3rd party asset acquisitions (5 since 2013)
Ability to utilize relationship with Delek US to make acquisitions (asset/corporate)
Focus on continued distribution growth
(1) Please see slide 5 for additional information related to Delek US’ position in the Permian.
(2) Please see slide 6 for additional information related potential drop down assets at Delek US.
(3) Based on Delek US’ announced changes for its refineries; actual results may vary based on each refinery’s respective operating rate.
Organic Growth
Joint venture pipeline projects
Focus on incremental improvements in existing asset base
Financial Flexibility provides ability to be opportunistic
Opportunities
Potential growth in RIO and Caddo joint venture projects
Greenfield pipeline projects in Midland
Benefit from
Growth
Potential improvement in throughput capability and/or flexibility at Delek US’ refineries(3) can be
supported by DKL logistics assets
Ability to Leverage Relationship with Delek US
Potential
Benefits from
DK Acquisition
of ALJ
Delek US acquired the remaining 53% of the outstanding common stock of Alon USA that it did not
already own on July 1, 2017
Created the premier Permian-based refining system with ~200,000 bpd of Permian crude access (1)
DKL well positioned to support future logistics projects in the Permian Basin for this system
Potential for $30 to $34 million of logistics EBITDA to be dropped down to DKL in the future(2)
Peer Comparisons(1)
20
Current Yield as of 3/27/2018
Leverage Ratio (1)
3.2x 3.3x 3.4x 3.6x
3.8x 4.0x 4.0x 4.1x
4.4x
5.4x
-
1.0
2.0
3.0
4.0
5.0
6.0
PSXP MMP VLP MPLX DKL ETP ANDX EPD HEP PAA
14.1%
10.5% 10.5% 9.7% 9.1%
7.4% 7.0% 6.4% 5.9% 5.6% 5.4%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
ETP DKL PBFX HEP ANDX MPLX EPD MMP VLP PAA PSXP
(1) Based on 4Q 2017 reported results. Peer information based on company reports and Factset/NASDAQ.
21
Questions and Answers
Majority of assets support
Delek US’ strategically
located inland refining
system
Inflation-indexed fees for
most contracts
Majority of all margin
generated by long term,
fee-based contracts with
volume minimums
Agreements with Delek US
related to capex/opex
reimbursement and limit
Delek US force majeure
abilities
Limited commodity price
exposure
Primarily traditional, stable
MLP assets
Appendix
Delek US' Refineries are Strategically Positioned and Flexible
23
Inland refinery located in East Texas
75,000 bpd, 8.7 complexity
Processes inland light sweet crudes
El Dorado Refinery (1) Tyler Refinery (1)
Inland refinery located in southern Arkansas
80,000 bpd, 10.2 complexity
(configured to run light or medium sour
crude)
Supply flexibility that can source West Texas,
locally produced, and/or Gulf Coast crude
(1) As reported by Delek US.
Located in the Permian Basin
73,000 bpd, 10.5 complexity
Processes WTI and WTS crude
Krotz Springs Refinery (1) Big Spring Refinery (1)
74,000 bpd, 8.4 complexity
Permian Basin, local and Gulf Coast crude
sources
Asset Overview: Lion Pipeline System and SALA Gathering
24
SALA Gathering System
• Provides access to local Arkansas, east Texas
and north Louisiana crudes to Delek US’ El
Dorado refinery.
• 600 mile crude oil gathering system,
primarily within a 60-mile radius of the El
Dorado refinery.
• Crude price environment plays role in
production from local producers.
15,900
17,676
20,747 22,152
22,656
20,673
17,756
15,871
-
5,000
10,000
15,000
20,000
25,000
30,000
2010 2011 2012 2013 2014 2015 2016 2017
B
ar
re
ls
p
er
d
ay
SALA Gathering
Crude Volume (bpd) (1)
46,515 47,906
54,960 56,555
59,362
49,694 53,461
57,366
52,071 51,927
-
10,000
20,000
30,000
40,000
50,000
60,000
70,000
2013 2014 2015 2016 2017
B
ar
re
ls
p
er
d
ay
Lion Pipeline System
Crude Volume (bpd) Refined product (bpd)
Lion Pipeline System
• Provides non-gathered crude oil to Delek US’
El Dorado refinery and connects to
Enterprise TE Products Pipeline to move
finished products.
• Crude and light product throughput
benefitted from improvements at Delek US’
El Dorado refinery completed in 1Q14
turnaround that increased light crude
capability by 10,000 bpd.
(1) Delek US acquired majority ownership of Lion Oil in April 2011. Volumes in 2011 are based on 247 days of operations following the acquisition. Amount in 2010 are based on previous
ownership data.
19 13
75
97
107
122 124
2011 2012 2013 2014 2015 2016 2017
Terminalling Assets (1)
• Refined products terminalling services for Delek US and/or
third parties
• Comprised of terminals located in:
• Memphis and Nashville, TN;
• Big Spring (asphalt and light products), Tyler, Big Sandy
(1) and Mt. Pleasant, TX;
• El Dorado and North Little Rock, AR
• Duncan, OK
• Delek US Tyler refinery turnaround and expansion lowered
volumes in 1Q15
-
3
6
9
12
2011 2012 2013 2014 2015 2016 2017 2018
West Texas Wholesale Other Terminals Drop Down Terminals
(1) Big Sandy was not operating during 2011, 2012 and the majority of 2013. However, contract with Delek US has a minimum throughput requirement of 5,000 Bbl/d along with a
minimum storage requirement. For reporting purposes, San Angelo and Abilene terminals are included in the west Texas wholesale business. The remaining are in terminalling.
(2) Excludes approximately 10 MBbls of shell capacity that is not currently in service.
(3) Includes effect of Tyler refinery turnaround during 1Q 2015. Does not include the Big Spring drop down that closed in March 2018.
(4) Amounts include the Big Spring logistics assets drop down that closed in March 2018 with an effective date of March 1, 2018.
25
Asset Overview: Terminalling
Terminal Count (4)
Volume (MBbl/d) (3)
Location
Number of
Tanks
Active Shell
Capacity (MBbls)
Number of Truck
Loading Lanes
Truck Loading
Capacity (MBbl/d)
Big Sandy, TX --- --- 3 25
Memphis, TN 12 126 3 20
Nashville, TN (2) 10 128 2 15
Tyler, TX --- --- 11 91
North Little Rock, AR --- --- 2 17
El Dorado, AR --- --- 3 35
Mount Pleasant, TX 7 175 3 10
Big Spring, TX (light
products)
--- --- 4 54
Primary Terminalling Asset Detail (1)
Summary of Certain Contracts (8)
26
`
Initial / Maximum Term (1) Service 2017 Throughput (bpd)(2)
Minimum
Commitment (bpd) Current Tariff / Fee
Tariff / Fee
Index (10)
Refinery
Shutdown Force Majeure
N/A N/A FERC N/A N/A
N/A N/A
Five / Fifteen Years Crude Oil Transportation 59,362 46,000
(3)
$0.9483/Bbl
(4)
FERC
Five / Fifteen Years
Refined Products
Transportation 51,927 40,000 $0.1115/Bbl FERC
Five / Fifteen Years Crude Oil Gathering 15,871 14,000 $2.5503/Bbl
(4)
FERC
Five / Fifteen Years Crude Oil Transportation 15,780 35,000 $0.4463/Bbl
(5)
FERC
Five / Fifteen Years Crude Oil Storage N/A N/A $278,923 per month FERC
Ten
(7)
Marketing - Tyler Refinery 73,655 50,000
$0.7774/Bbl<50 kbpd;
$0.7376/Bbl>50 kbpd
(7)
CPI-U
Five / Fifteen Years
Dedicated Terminalling
Services 7,112 10,000 $0.5578/Bbl FERC
Eight / Sixteen Years
Dedicated Terminalling
Services 8,848 8,100 $0.2945/Bbl PPI-fg
Eight / Sixteen Years Storage N/A N/A $63,977 per month PPI-fg
Five / Fifteen Years
Dedicated Terminalling
Services 6,878 5,000 $0.5565/Bbl FERC
Four / Fourteen Years
Refined Products
Transportation 6,901 5,000 $0.5565/Bbl FERC
Five / Fifteen Years Storage N/A N/A $55,735 per month FERC
Eight / Sixteen Years
Dedicated Terminalling
Services 75,007 50,000 $0.3554/Bbl PPI-fg
Eight / Sixteen Years Storage N/A N/A $832,530 per month PPI-fg
Eight / Sixteen Years Crude Oil Storage N/A N/A $182,790 per month PPI-fg Not applicable to this asset
Eight / Sixteen Years
Dedicated Terminalling
Services 14,149 22,500 $0.5078/Bbl PPI-fg
Eight / Sixteen Years Storage N/A N/A $1.3 million per month PPI-fg
Nine / Fifteen Years Crude Oil Offloading (9) N/A N/A $1.0155/bbl light; $2.2849/bbl heavy PPI-fg
Ten / fifteen Years Marketing N/A 65,000 $0.678/Bbl PPI-fg
Ten / fifteen Years Storage N/A N/A $1.8 million per month PPI-fg
Ten / fifteen Years Rail Offloading N/A 4,500 $0.400/Bbl PPI-fg
Ten / fifteen Years
Dedicated Terminalling
Services N/A 29,250 $0.660/Bbl PPI-fg
Ten / fifteen Years
Dedicated Terminalling
Services - Asphalt N/A
1,020 to 2,380 based
on seasonality $8.30/Bbl PPI-fg
Ten / fifteen Years Product Pipeline connections N/A 27,300 $0.05/Bbl FERC
Ten / fifteen Years Crude Pipeline connections N/A 77,000 $0.05/Bbl FERC
Tyler
Big Sandy Terminal & Pipeline
Lion Pipeline System (and SALA Gathering System)
Big Spring
El Dorado
Paline Pipeline
East Texas Marketing
Memphis Terminal
Termination Provision
East Texas Crude Logistics
North Little Rock Terminal
Crude Oil Transportation Base tariff of $1.50/Bbl with volume
incentive rates available (6)
After 1st two
years, 12
months notice
required
After 3rd
year, 12
months
notice;
unless min.
payments
made then
cannot be
terminated
by Delek
Logistics
Summary of Certain Contracts - footnotes
27
(1) Maximum term assumes an extension of the commercial agreement pursuant to the terms thereof. Please note some terms
began as early as Nov. 7, 2012.
(2) Represents average daily throughput for the period indicated.
(3) Excludes volumes gathered on the SALA Gathering System.
(4) Volumes gathered on the SALA Gathering System will not be subject to an additional tariff fee for transportation on the Lion
Pipeline System to the El Dorado refinery.
(5) For any volumes in excess of 50,000 bpd, the throughput fee will be $0.682/Bbl.
(6) Current base FERC tariff of $1.50 per barrel. Effective March 1, 2018 implemented TSA of $0.75/bbl at 30,000 bbl/d or greater for
1 year contract.
(7) Following the primary term, the marketing agreement automatically renews for successive 1-yr terms unless either party
provides notice of non-renewal 10 months prior to the expiration of the then-current term. The tariff per barrel is based on
volume in each period.
(8) For more detailed information regarding certain contracts, refer to documents filed with the SEC, including the Annual Reports
filed on Form 10-K, Quarterly Reports filed on Form 10-Q, Current Reports on Form 8-K and 8-K/A filed on Nov. 7, 2012, Jul. 31,
2013, Aug. 1, 2013, Feb. 14, 2014, April 6, 2015 and March 26, 2018.
(9) Crude oil offloading throughput agreement includes an obligated minimum quarterly throughput fee of $1.5 million for
throughput of a combination of light and heavy crude.
(10) The tariff/fee index can increase or decrease based on the index change pursuant to each contract.
Amended and Restated Omnibus Agreement
28
Key Provisions
Delek US will indemnify Delek Logistics for certain liabilities, including environmental and other liabilities, relating to contributed
assets.
Delek US has a ROFR if Delek Logistics sells any assets that serves Delek US' refineries or the Paline Pipeline.
GP will not receive a management fee from the Partnership; Delek Logistics will pay Delek US an annual fee for G&A services and
will reimburse the GP and/or Delek US for certain expenses.
Limitations on exposure to assets contributed by Delek US relative to maintenance capital expenditures and certain expenses
associated with repair/clean-up related events.
For additional detailed information regarding this agreement, please refer to documents filed with the SEC, including the Current
Report on Form 8-K filed March 26, 2018, April 6, 2015 and the quarterly report 10Q filed August 6, 2015, as amended on
November 6, 2015.
Summary Organization Structure
29
36.5% interest
Limited partner-common
94.6%
ownership interest (1)
2.0% interest
General partner interest
Incentive distribution rights
Delek Logistics Partners, LP
NYSE: DKL
(the Partnership)
100% ownership interest
Public Unitholders
Operating Subsidiaries
61.5% interest
Limited partner-common
Delek Logistics GP, LLC
(the General Partner)
Delek US Holdings, Inc.
NYSE: DK
(1) Currently a 5.4% interest in the Delek US ownership interest in the general partner is held by three members of senior management of Delek US. The remaining ownership interest will be
indirectly held by Delek.
Reconciliation of Distributable Cash Flow
30
(1) Distribution based on actual amounts distributed during the periods; does not include a LTIP accrual. Distribution coverage rato is defined as distributable cash flow divided by total
distribution.
(2) Results in 2013, 2014 and 2015 are as reported excluding predecessor costs related to the drop down of the tank farms and product terminals at both Tyler and El Dorado during the
respective periods.
(3) In 4Q17, the reimbursed capital expenditure amounts in the determination of distributable cash flow were revised to reflect the accrual of reimbursed capital expenditures from Delek rather
than the cash amounts received for reimbursed capital expenditures during the years ended December 31, 2017, 2016 and 2015.
Note: May not foot due to rounding and annual adjustments that occurred in year end reporting.
(dollars in millions, except coverage) 2013 (2) 1Q14 (2) 2Q14(2) 3Q14(2) 4Q14(2) 2014 (2) 1Q15(2) 2Q15(2) 3Q15(2) 4Q15(2) 2015 (2) 1Q16 2Q16 3Q16 4Q16 2016 1Q17 2Q17 3Q17 4Q17 2017
Reconciliation of Distributable Cash Flow to net cash from operating activities
Net cash provided by operating activities $49.4 $14.4 $31.2 $20.1 $20.8 $86.6 $15.8 $30.8 $20.2 $1.3 $68.0 $26.4 $31.2 $29.2 $13.9 $100.7 $23.5 $23.9 $30.5 $9.8 $87.7
Accretion of asset retirement obligations (0.2) (0.1) (0.1) (0.1) 0.0 (0.2) (0.1) (0.1) (0.1) (0.1) (0.3) (0.1) (0.1) (0.1) (0.1) (0.3) (0.1) (0.1) (0.1) (0.1) (0.3)
Deferred income taxes (0.3) 0.0 (0.1) (0.0) 0.2 0.1 (0.2) 0.2 0.0 0.0 (0.0) - - - 0.2 0.2 - (0.1) (0.0) 0.3 0.1
Gain (Loss) on asset disposals (0.2) - (0.1) - (0.0) (0.1) (0.0) 0.0 - (0.1) (0.1) 0.0 - (0.0) - 0.0 (0.0) 0.0 0.0 0.0 0.0
Changes in assets and liabilities 8.3 3.4 (6.0) (1.6) 3.0 (1.2) 3.3 (7.3) 3.6 20.5 20.1 (5.4) (7.1) (10.0) 7.7 (14.9) (3.6) 0.9 (8.5) 14.6 3.4
Maint. & Reg. Capital Expenditures (5.1) (0.8) (1.0) (0.8) (3.9) (6.5) (3.3) (3.9) (3.5) (2.7) (13.4) (0.7) (0.9) (0.7) (3.6) (5.9) (2.2) (2.1) (0.7) (4.4) (9.4)
Reimbursement for Capital Expenditures 0.8 - - - 1.6 1.6 1.6 1.8 2.0 0.2 5.5 0.2 0.2 0.4 2.4 3.3 0.9 0.5 0.4 1.7 3.5
Distributable Cash Flow $52.9 $17.0 $24.0 $17.7 $21.8 $80.3 $17.1 $21.4 $22.2 $19.0 $79.8 $20.4 $23.3 $18.8 $20.6 $83.0 $18.4 $23.0 $21.6 $21.9 $85.0
Distribution Coverage Ratio
(1)
1.35x 1.61x 2.02x 1.42x 1.67x 1.68x 1.25x 1.49x 1.47x 1.18x 1.35x 1.20x 1.29x 0.98x 1.00x 1.11x 0.88x 1.06x 0.97x 0.96x 0.97x
Total Distribution
(1)
$39.3 $10.5 $11.9 $12.4 $13.1 $47.9 $13.7 $14.4 $15.1 $16.1 $59.3 $17.1 $18.1 $19.3 $20.5 $75.0 $21.0 $21.8 $22.3 $22.8 $87.9
Income Statement and Non-GAAP EBITDA Reconciliation
31
(1) Results in 2013 and 2014 are as reported excluding predecessor costs related to the drop down of the tank farms and product terminals at both Tyler and El Dorado during the respective periods.
(2) Results for 1Q15 are as reported excluding predecessor costs related to the 1Q15 drop downs.
Note: May not foot due to rounding.
2013(1) 1Q14(1) 2Q14 3Q14 4Q14 2014 (1) 1Q15(2) 2Q15 3Q15 4Q15 2015 1Q16 2Q16 3Q16 4Q16 2016 1Q17 2Q17 3Q17 4Q17 2017
Total Net Sales $907.4 $203.5 $236.3 $228.0 $173.3 $841.2 $143.5 $172.1 $165.1 $108.9 $589.7 $104.1 $111.9 $107.5 $124.7 $448.1 $129.5 $126.8 $130.6 $151.2 $538.1
Cost of Goods Sold (811.4) (172.2) (196.6) (194.1) (134.3) (697.2) (108.4) (132.5) (124.4) (71.0) (436.3) (66.8) (73.1) ($73.5) ($88.8) (302.2) (92.6) (85.0) ($89.1) ($106.1) (372.9)
Operating Expenses (25.8) (8.5) (9.5) (10.2) (9.7) (38.0) (10.6) (10.8) (11.6) (11.7) (44.8) (10.5) (8.7) ($9.3) ($8.8) (37.2) (10.4) (10.0) ($10.7) ($11.4) (42.4)
Contribution Margin $70.3 $22.8 $30.2 $23.7 $29.3 $106.0 $24.5 $28.8 $29.1 $26.2 $108.6 $26.8 $30.0 $24.7 $27.2 $108.7 $26.5 $31.8 $30.8 $33.7 $122.8
Depreciation and Amortization (10.7) (3.4) (3.5) (3.7) (3.9) (14.6) (4.0) (4.7) (4.5) (5.9) (19.2) (5.0) (4.8) ($5.4) ($5.6) (20.8) (5.2) (5.7) ($5.5) ($5.5) (21.9)
General and Administration Expense (6.3) (2.6) (2.2) (2.5) (3.3) (10.6) (3.4) (3.0) (2.7) (2.3) (11.4) (2.9) (2.7) ($2.3) ($2.3) (10.3) (2.8) (2.7) ($2.8) ($4.5) (12.8)
Gain (Loss) on Asset Disposal (0.2) - (0.1) - - (0.1) - - - (0.1) (0.1) 0.0 - ($0.0) $0.0 0.0 (0.0) 0.0 ($0.0) ($0.0) (0.0)
Operating Income $53.2 $16.8 $24.4 $17.5 $22.1 $80.8 $17.1 $21.1 $21.8 $17.9 $77.9 $19.0 $22.5 $17.0 $19.2 $77.7 $18.5 $23.4 $22.6 $23.7 $88.1
Interest Expense, net (4.6) (2.0) (2.3) (2.2) (2.1) (8.7) (2.2) (2.6) (2.8) (3.0) (10.7) (3.2) (3.3) ($3.4) ($3.7) (13.6) (4.1) (5.5) ($7.1) ($7.3) (23.9)
(Loss) Income from Equity Method Invesments (0.1) (0.3) (0.1) (0.6) (0.2) (0.2) ($0.3) ($0.4) (1.2) 0.2 1.2 $1.6 $1.9 5.0
Income Taxes (0.8) (0.1) (0.3) (0.2) 0.5 (0.1) (0.3) (0.1) (0.1) 0.6 0.2 (0.1) (0.129) ($0.1) $0.3 (0.1) (0.1) (0.1) ($0.2) $0.6 0.2
Net Income $47.8 $14.7 $21.8 $15.1 $20.5 $72.0 $14.6 $18.3 $18.6 $15.3 $66.8 $15.4 $18.9 $13.2 $15.3 $62.8 $14.6 $19.0 $16.9 $18.9 $69.4
EBITDA:
Net Income $47.8 $14.7 $21.8 $15.1 $20.5 $72.0 $14.6 $18.3 $18.6 $15.3 $66.8 $15.4 $18.9 $13.2 $15.3 $62.8 $14.6 $19.0 $16.9 $18.9 $69.4
Income Taxes 0.8 0.1 0.3 0.2 (0.5) 0.1 0.3 0.1 0.1 (0.6) (0.2) 0.1 0.1 $0.1 ($0.3) 0.1 0.1 0.1 0.2 (0.6) (0.2)
Depreciation and Amortization 10.7 3.4 3.5 3.7 3.9 14.6 4.0 4.7 4.5 5.9 19.2 5.0 4.8 $5.4 $5.6 20.8 5.2 5.7 5.5 5.5 21.9
Interest Expense, net 4.6 2.0 2.3 2.2 2.1 8.7 2.2 2.6 2.8 3.0 10.7 3.2 3.3 $3.4 $3.7 13.6 4.1 5.5 7.1 7.3 23.9
EBITDA $63.8 $20.2 $27.9 $21.2 $26.1 $95.4 $21.1 $25.7 $26.1 $23.6 $96.5 $23.7 $27.1 $22.0 $24.4 $97.3 $23.9 $30.3 $29.7 $31.1 $115.0
Non-GAAP Reconciliations of Forecasted Dropdown EBITDA (1)
32
(1) Based on projected range of potential future logistics assets that could be dropped to Delek Logistics from Delek US in the future. Amounts of EBITDA, net income and timing
will vary, which will affect the potential future EBITDA and associated deprecation and interest at DKL. Actual amounts will be based on timing, performance of the assets,
DKL’s growth plans and valuation multiples for such assets at the time of any transaction.
Reconciliation of Forecasted Logistics Dropdown EBITDA to Forecasted Amounts under US GAAP
Delek Logistics Partners LP
($ in millions)
Forecasted Net Income Range 2.9$ 3.3$
Add: Depreciation and amortization expenses 15.6$ 17.7$
Add: Interest and financing costs, net 11.5$ 13.0$
Forecasted EBITDA Range 30.0$ 34.0$
Potential Dropdown Range
Non-GAAP Reconciliations of Forecasted Dropdown EBITDA (1)
33
(1) Amounts of EBITDA, net income and timing will vary, which will affect the potential future EBITDA and associated deprecation and interest at DKL. Actual amounts will be
based on timing, performance of the assets, DKL’s growth plans and valuation multiples for such assets at the time of any transaction.
(2) This amount represents the forecasted 2019 performance for the total joint venture. Each partner will record performance based on their respective percentage ownership in
the joint venture.
($ in millions)
Tanks, Terminals
and Marketing
Agreement
Forecasted Net income $ 20.5
Add:
Income tax expense -
Depreciation and amortization 5.1
Interest expense, net 14.6
Forecasted EBITDA $ 40.2
Big Spring Logistics Drop Down and Marketing Agreement
Reconcili tion of Forecasted Annualized EBITDA to Forecasted Net Income
($ in millions)
DKGP Joint
Venture (2)
Forecasted Net income $ 11.0
Add:
Income tax expense -
Depreciation and amortization 8.2
Interest expense, net -
Forecasted EBITDA $ 19.2
DKGP Energy Terminals LLC
Reconciliation of Forecasted 2019 EBITDA to Forecasted Net Income
34
Investor Relations Contact:
Kevin Kremke Keith Johnson
Executive Vice President and CFO Vice President of Investor Relations
615-224-1323 615-435-1366