XML 52 R8.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net income $ 176,460 $ 142,685 $ 126,236
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 125,600 96,375 92,384
Non-cash lease expense 6,245 8,112 9,549
Amortization of marketing contract intangible 0 4,206 7,211
Amortization of deferred revenue (4,738) (3,038) (1,755)
Amortization of deferred financing costs and debt discount 5,882 5,230 6,327
Impairment of goodwill 0 0 14,848
Income from equity method investments (61,793) (43,301) (31,433)
Dividends from equity method investments 24,945 42,922 28,729
Other non-cash adjustments 6,243 1,917 2,697
Changes in assets and liabilities:      
Accounts receivable (43,386) (6,950) 21,570
Inventories and other current assets (5,050) (620) (131)
Accounts payable and other current liabilities 242,515 8,535 (20,729)
Accounts receivable/payable to related parties (237,897) (62,473) (34,498)
Net investment in leases - affiliate (6,109) 11,927 0
Non-current assets and liabilities, net 8,198 812 4,314
Net cash provided by operating activities 237,115 206,339 225,319
Cash flows from investing activities:      
Asset acquisitions from Delek Holdings 0 (83,903) 0
Purchases of property, plant and equipment (267,759) (129,040) (96,101)
Proceeds from sales of property, plant and equipment 3,678 9,875 1,717
Purchases of intangible assets (12,498) (2,753) (4,247)
Business combination, net of cash acquired (181,180) (182,535) 0
Distributions from equity method investments 15,622 4,277 9,002
Equity method investment contributions (2,063) (500) 0
Net cash used in investing activities (444,200) (384,579) (89,629)
Cash flows from financing activities:      
Distributions to common unitholders - public (87,150) (57,078) (38,491)
Distributions to common unitholders - Delek Holdings (150,982) (147,615) (141,534)
Proceeds from term debt 700,000 1,059,000 0
Payments on term debt 0 (531,250) (18,750)
Proceeds from revolving facility 1,297,900 1,328,100 431,800
Payments on revolving facility (1,521,450) (1,673,200) (371,800)
Redemption of preferred units 0 (70,768) 0
Unit repurchase (10,000) 0 0
Proceeds from issuance of common units, net of underwriters' discount 0 297,855 0
Proceeds from other financing agreements 0 0 6,214
Payments on other financing agreements 0 (6,214) 0
Payments on finance leases (5,015) 0 0
Deferred financing costs paid (10,710) (18,122) (4,468)
Other financing activities 0 (839) (2,876)
Net cash provided by (used in) financing activities 212,593 179,869 (139,905)
Net increase (decrease) in cash and cash equivalents 5,508 1,629 (4,215)
Cash and cash equivalents at the beginning of the period 5,384 3,755 7,970
Cash and cash equivalents at the end of the period 10,892 5,384 3,755
Cash paid during the period for:      
Interest, net of capitalized interest of $7.9 million, $2.6 million and $1.1 million in the 2025, 2024 and 2023 periods, respectively 173,522 117,299 136,420
Income taxes 0 0 20
Non-cash investing activities:      
Inventory received in connection with DPG Dropdown 6,860 0 0
Equity attributable to W2W Holdings Acquisition 0 (62,783) 0
Forgiveness of related party receivable in connection with W2W Holdings Acquisition 0 60,000 0
Redemption of units in connection with the assignment of Big Spring Refinery Marketing Agreement 0 (97,949) 0
Equipment acquired under vendor financing 1,520 0 0
Preferred units issued in connection with H2O Acquisition 0 70,000 0
Forgiveness of related party receivable in connection with DPG Dropdown 58,800 0 0
Common units issued in connection with Gravity Acquisition 91,511 0 0
Increase in accrued capital expenditures 5,084 10,946 (14,765)
Non-cash financing activities:      
Lease liability arising from obtaining operating right-of-use assets during the period 2,304 3,665 3,804
Lease liability arising from obtaining finance right-of-use assets during the period 32,648 0 1,162
Decrease in right-of-use assets due to lease terminations during the period $ 1,176 $ 0 $ 0