Delek US Holdings Reports Third Quarter 2025 Results

• Delek US reported third quarter net income of $178.0 million or $2.93 per share, adjusted net income of $434.2 million or $7.13 per share, adjusted EBITDA of $759.6 million
  • Recognized a $280.8 million benefit related to the reduction in cost of materials and other as a result of being granted Small Refinery Exemptions (“SREs”) by the U.S. Environmental Protection Agency (“EPA”) for past Renewable Volume Obligation (“RVO”) compliance periods
  • Adjusted EBITDA and adjusted net income also include the impact of 50% reduction in RVO for the first nine months, to include any potential 2025 SRE grants, of ~$160 million
  • Excluding the above mentioned SRE items, adjusted EBITDA was $318.6 million and adjusted EPS was $1.52 p/s
  • Expect proceeds of ~$400 million related to monetization of historical SRE grants over the next six to nine months
• Further advanced key objectives of Enterprise Optimization Plan (“EOP”)
  • Increasing the annual run-rate cash flow improvements guidance from $130 to 170 million to at least $180 million
  • Recognized ~$60 million of improvements in 3Q’25
• Delek Logistics (DKL) is executing well and is set to finish the year in the top half of its full year adjusted EBITDA guidance of $480 to $520 million. DKL’s new expected full year guidance range is $500 – $520 million
• Delek US purchased ~$15 million in DK common stock during the quarter
• Paid $15.3 million of dividends and announced regular quarterly dividend of $0.255 per share

BRENTWOOD, Tenn.–(BUSINESS WIRE)–Delek US Holdings, Inc. (NYSE: DK) (“Delek US”, “Company”) today announced financial results for its third quarter ended September 30, 2025.

“We continue to make progress in achieving our Sum of the Parts goals and improving the overall profitability of the company as highlighted by a strong EOP contribution in 3Q’25,” said Avigal Soreq, President and Chief Executive Officer of Delek US. “Our EOP efforts, which are exceeding previous guidance, and clarity on SREs, significantly improve DK’s free cash flow generation in the short and the long term. DKL also continues to make progress in strengthening its premier position in the Permian basin as demonstrated by its guidance raise to $500 – $520 million. The new processing plant, ongoing AGI initiatives, and DKL’s increasing economic separation from DK are getting us closer to unlocking the full value of our midstream assets.”

“Looking ahead, we will continue to execute on our priorities of running safe and reliable operations, making further progress on our Sum of the Parts initiative, improving cash flow generation, and delivering shareholder value while maintaining our financial strength and flexibility,” Soreq concluded.

Delek US Results

		Three Months Ended September 30,							Nine Months Ended September 30,
($ in millions, except per share data)		2025			2024				2025				2024
Net income (loss) attributable to Delek		$	178.0		$	(76.8	)		$	(101.1	)		$	(146.6	)
Total diluted income (loss) per share		$	2.93		$	(1.20	)		$	(1.66	)		$	(2.29	)
Adjusted net income (loss)		$	434.2		$	(93.0	)		$	256.7			$	(178.5	)
Adjusted income (loss) per share		$	7.13		$	(1.45	)		$	4.21			$	(2.78	)
Adjusted EBITDA		$	759.6		$	70.6			$	956.3			$	336.8

Refining Segment

The refining segment Adjusted EBITDA was $696.9 million in the third quarter 2025 compared with $10.2 million in the same quarter last year, which reflects the impacts related to the small refinery exemptions in the third quarter and an increase in refining margin driven by increased crack spreads. During the third quarter 2025, Delek US’s benchmark crack spreads were up an average of 46.8% from prior-year levels. Adjusted EBITDA was also impacted favorably by other inventory impacts of $67.5 million and $25.8 million for third quarter 2025 and 2024, respectively.

Logistics Segment

The logistics segment Adjusted EBITDA in the third quarter 2025 was $131.5 million compared with $106.1 million in the prior-year quarter. The increase over last year’s third quarter was driven by the impact of the W2W dropdown and incremental contribution due to the H2O Midstream Acquisition on September 11, 2024, the Gravity Acquisition on January 2, 2025, and the increase in wholesale margins.

Shareholder Distributions

On October 29, 2025, the Board of Directors approved the regular quarterly dividend of $0.255 per share that will be paid on November 17, 2025 to shareholders of record on November 10, 2025.

Liquidity

As of September 30, 2025, Delek US had a cash balance of $630.9 million and total consolidated long-term debt of $3,177.3 million, resulting in net debt of $2,546.4 million. As of September 30, 2025, Delek Logistics Partners, LP (NYSE: DKL) (“Delek Logistics”) had $6.9 million of cash and $2,288.3 million of total long-term debt, which are included in the consolidated amounts on Delek US’ balance sheet. Excluding Delek Logistics, Delek US had $624.0 million in cash and $889.0 million of long-term debt, or a $265.0 million net debt position.

Third Quarter 2025 Results | Conference Call Information

Delek US will hold a conference call to discuss its third quarter 2025 results on Friday, November 7, 2025 at 9:30 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 ten 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.

Investors may also wish to listen to Delek Logistics’ (NYSE: DKL) third quarter 2025 earnings conference call that will be held on Friday, November 7, 2025 at 11:00 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 will be 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, pipelines, and renewable fuels. The refining assets consist primarily 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 include Delek Logistics Partners, LP (NYSE: DKL). Delek Logistics Partners, LP is a growth-oriented master limited partnership focused on owning and operating midstream energy infrastructure assets. Delek US Holdings, Inc. and its subsidiaries owned approximately 63.3% (including the general partner interest) of Delek Logistics Partners, LP at September 30, 2025.

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 anticipated performance and financial position; cost reductions; throughput at the Company’s refineries; crude oil prices, discounts and quality and our ability to benefit therefrom; growth; scheduled turnaround activity; projected capital expenditures and investments into our business; liquidity and EBITDA impacts from strategic and intercompany transactions; the performance of our midstream growth initiatives, and the flexibility, benefits and expected returns therefrom; and projected benefits of Delek Logistics’ acquisition of the Delaware Gathering, Permian Gathering, H2O Midstream and Gravity Water Midstream businesses.

Investors are cautioned that the following important factors, among others, may affect these forward-looking statements: political or regulatory developments, including tariffs, taxes and changes in governmental policies relating to crude oil, natural gas, refined products or renewables; 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, uncertainties regarding actions by OPEC and non-OPEC oil producing countries impacting crude oil production and pricing; risks and uncertainties related to the integration by Delek Logistics of the Delaware Gathering, Permian Gathering, H2O Midstream or Gravity businesses following their acquisition; Delek US’ ability to realize cost reductions; risks related to exposure to Permian Basin crude oil, such as supply, pricing, gathering, production and transportation capacity; gains and losses from derivative instruments; risks associated with acquisitions and dispositions; risks and uncertainties with respect to the possible benefits of the retail and H2O Midstream and Gravity transactions; 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 Midland Gathering System; the ability of the Red River joint venture to complete the expansion project to increase the Red River pipeline capacity; 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.

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 financial information presented in accordance with United States (“U.S.”) Generally Accepted Accounting Principles (“GAAP”). These financial and operational non-GAAP measures are important factors in assessing our operating results and profitability and include:

• Adjusting items – certain identified infrequently occurring items, non-cash items, and items that are not attributable to or indicative of our on-going operations or that may obscure our underlying results and trends;

• Adjusted net income (loss) – calculated as net income (loss) attributable to Delek US adjusted for relevant Adjusting items recorded during the period;

• 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 (loss) attributable to Delek US adjusted to add back interest expense, income tax expense, depreciation and amortization;

• Adjusted EBITDA – calculated as EBITDA adjusted for the relevant 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 gross margin (which we define as sales minus cost of sales) adjusted for operating expenses and depreciation and amortization included in cost of sales;

• Adjusted refining margin – calculated as refining margin adjusted for other inventory impacts, net inventory LCM valuation loss (benefit), unrealized hedging (gain) loss and intercompany lease impacts;

• Refining production margin – calculated based on the regional market sales price of refined products produced, less allocated transportation, Renewable Fuel Standard volume obligation and associated feedstock costs. This measure reflects the economics of each refinery exclusive of the financial impact of inventory price risk mitigation programs and marketing uplift strategies;

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

• Net debt – calculated as long-term debt including both current and non-current portions (the most comparable GAAP measure) less cash and cash equivalents as of a specific balance sheet date.

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 relevant comparability between periods, to peers or to market metrics through the inclusion of retroactive regulatory or other adjustments as if they had occurred in the prior periods they relate to, or 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. “Net debt,” also a non-GAAP financial measure, is an important measure to monitor leverage and evaluate the balance sheet.

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, Adjusted Refining Margin and Refining Production Margin 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.

Delek US Holdings, Inc.
Condensed Consolidated Balance Sheets (Unaudited)
($ in millions, except share and per share data)
		September 30, 2025				December 31, 2024
ASSETS
Current assets:
Cash and cash equivalents		$	630.9			$	735.6
Accounts receivable, net			667.2				617.6
Inventories, net of inventory valuation reserves			769.3				893.2
Other current assets			278.4				85.5
Total current assets			2,345.8				2,331.9
Property, plant and equipment:
Property, plant and equipment			5,458.8				4,948.4
Less: accumulated depreciation			(2,227.7	)			(2,008.4	)
Property, plant and equipment, net			3,231.1				2,940.0
Operating lease right-of-use assets			74.5				92.2
Goodwill			475.3				475.3
Other intangibles, net			409.3				321.6
Equity method investments			419.6				392.9
Other non-current assets			125.3				111.9
Total assets		$	7,080.9			$	6,665.8
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable		$	1,755.2			$	1,813.8
Current portion of long-term debt			9.5				9.5
Current portion of operating lease liabilities			30.2				43.2
Accrued expenses and other current liabilities			920.3				649.5
Total current liabilities			2,715.2				2,516.0
Non-current liabilities:
Long-term debt, net of current portion			3,167.8				2,755.7
Obligation under Inventory Intermediation Agreement			331.2				408.7
Environmental liabilities, net of current portion			31.3				33.3
Asset retirement obligations			33.0				24.7
Deferred tax liabilities			213.9				214.8
Operating lease liabilities, net of current portion			47.0				54.8
Other non-current liabilities			96.7				82.6
Total non-current liabilities			3,920.9				3,574.6
Stockholders’ equity:
Preferred stock, $0.01 par value, 10,000,000 shares authorized, no shares issued and outstanding			—				—
Common stock, $0.01 par value, 110,000,000 shares authorized, 77,567,217 shares and 80,127,994 shares issued at September 30, 2025 and December 31, 2024, respectively			0.8				0.8
Additional paid-in capital			1,241.5				1,215.9
Accumulated other comprehensive loss			(4.2	)			(4.1	)
Treasury stock, 17,575,527 shares, at cost, at September 30, 2025 and December 31, 2024, respectively			(694.1	)			(694.1	)
Retained earnings			(363.1	)			(205.7	)
Non-controlling interests in subsidiaries			263.9				262.4
Total stockholders’ equity			444.8				575.2
Total liabilities and stockholders’ equity		$	7,080.9			$	6,665.8

Delek US Holdings, Inc.
Condensed Consolidated Statements of Income (Loss) (Unaudited)
($ in millions, except share and per share data)		Three Months Ended September 30,								Nine Months Ended September 30,
		2025				2024				2025				2024
Net revenues		$	2,887.0			$	3,042.4			$	8,293.5			$	9,478.5
Cost of sales:
Cost of materials and other			2,165.7				2,788.7				6,980.2				8,547.1
Operating expenses (excluding depreciation and amortization presented below)			227.8				181.4				648.7				580.3
Depreciation and amortization			95.8				92.5				278.4				259.6
Total cost of sales			2,489.3				3,062.6				7,907.3				9,387.0
Operating expenses related to wholesale business (excluding depreciation and amortization presented below)			3.5				3.7				7.0				5.7
General and administrative expenses			76.8				70.4				214.9				191.6
Depreciation and amortization			5.5				5.6				18.3				18.6
Asset impairment			16.3				9.2				16.3				31.3
Other operating (income) expense, net			(0.1	)			12.8				(6.7	)			(67.6	)
Total operating costs and expenses			2,591.3				3,164.3				8,157.1				9,566.6
Operating income (loss)			295.7				(121.9	)			136.4				(88.1	)
Interest expense, net			93.1				78.8				263.1				244.1
Income from equity method investments			(31.2	)			(25.1	)			(66.7	)			(77.4	)
Other (income) expense, net			(1.2	)			(0.5	)			3.4				(1.1	)
Total non-operating expense, net			60.7				53.2				199.8				165.6
Income (loss) from continuing operations before income tax expense (benefit)			235.0				(175.1	)			(63.4	)			(253.7	)
Income tax expense (benefit)			39.9				(40.3	)			(11.0	)			(56.7	)
Income (loss) from continuing operations, net of tax			195.1				(134.8	)			(52.4	)			(197.0	)
Discontinued operations:
(Loss) income from discontinued operations; including gain on sale of discontinued operations			(0.4	)			95.4				(1.8	)			107.8
Income tax (benefit) expense			(0.1	)			28.1				(0.4	)			29.6
(Loss) income from discontinued operations, net of tax			(0.3	)			67.3				(1.4	)			78.2
Net income (loss)			194.8				(67.5	)			(53.8	)			(118.8	)
Net income attributed to non-controlling interests			16.8				9.3				47.3				27.8
Net income (loss) attributable to Delek		$	178.0			$	(76.8	)		$	(101.1	)		$	(146.6	)
Basic income (loss) per share:
Income (loss) from continuing operations		$	2.96			$	(2.25	)		$	(1.64	)		$	(3.51	)
Income (loss) from discontinued operations			—				1.05			$	(0.02	)		$	1.22
Total basic income (loss) per share		$	2.96			$	(1.20	)		$	(1.66	)		$	(2.29	)
Diluted income (loss) per share:
Income (loss) from continuing operations		$	2.93			$	(2.25	)		$	(1.64	)		$	(3.51	)
Income (loss) income from discontinued operations			—				1.05			$	(0.02	)		$	1.22
Total diluted income (loss) per share		$	2.93			$	(1.20	)		$	(1.66	)		$	(2.29	)
Weighted average common shares outstanding:
Basic			60,190,054				64,063,609				60,930,537				64,099,700
Diluted			60,944,900				64,063,609				60,930,537				64,099,700

Delek US Holdings, Inc.
Condensed Consolidated Cash Flow Data (Unaudited)
($ in millions)		Three Months Ended September 30,								Nine Months Ended September 30,
		2025				2024				2025				2024
Cash flows from operating activities:
Cash provided by (used in) operating activities – continuing operations		$	44.3			$	(22.1	)		$	34.4			$	78.9
Cash (used in) provided by operating activities – discontinued operations			(0.3	)			0.5				(1.4	)			17.8
Net cash provided by (used in) operating activities			44.0				(21.6	)			33.0				96.7
Cash flows from investing activities:
Cash used in investing activities – continuing operations			(103.4	)			(298.4	)			(581.0	)			(387.4	)
Cash provided by investing activities – discontinued operations			—				376.8				—				361.7
Net cash (used in) provided by investing activities			(103.4	)			78.4				(581.0	)			(25.7	)
Cash flows from financing activities:
Cash provided by financing activities – continuing operations			74.8				322.9				443.3				144.4
Net cash provided by financing activities			74.8				322.9				443.3				144.4
Net increase (decrease) in cash and cash equivalents			15.4				379.7				(104.7	)			215.4
Cash and cash equivalents at the beginning of the period			615.5				657.9				735.6				822.2
Cash and cash equivalents at the end of the period			630.9				1,037.6				630.9				1,037.6
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		$	630.9			$	1,037.6			$	630.9			$	1,037.6

Working Capital Impacts Included in Cash Flows from Operating Activities from Continuing Operations
($ in millions)		Three Months Ended September 30,							Nine Months Ended September 30,
		2025				2024			2025				2024
(Unfavorable) favorable cash flow working capital changes (1)		$	(105.6	)		$	30.0		$	(28.7	)		$	110.3
(1) Includes obligations under the inventory intermediation agreement.

Contacts

Investor/Media Relations Contacts:

investor.relations@delekus.com

Information about Delek US Holdings, Inc. can be found on its website (www.delekus.com), investor relations webpage (ir.delekus.com), news webpage (www.delekus.com/news) and its X account (@DelekUSHoldings).

Read full story here