Delek US Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Delek US Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||
net income | -90,100,000 | -158,500,000 | -402,100,000 | -67,500,000 | -26,100,000 | -25,200,000 | -160,100,000 | 136,100,000 | -1,500,000 | 72,200,000 | -109,700,000 | 16,800,000 | 368,600,000 | 14,800,000 | -33,600,000 | 26,900,000 | -72,500,000 | -91,300,000 | -285,000,000 | -76,900,000 | 98,500,000 | -307,000,000 | 38,000,000 | 60,000,000 | 83,800,000 | 154,400,000 | 121,900,000 | 186,300,000 | 86,700,000 | -20,000,000 | 225,100,000 | 114,400,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||
depreciation and amortization | 94,100,000 | 101,300,000 | 96,300,000 | 90,900,000 | 92,100,000 | 95,200,000 | 87,500,000 | 91,300,000 | 89,400,000 | 83,400,000 | 77,800,000 | 72,900,000 | 68,000,000 | 68,300,000 | 69,000,000 | 60,800,000 | 66,300,000 | 68,500,000 | 90,200,000 | 65,200,000 | 59,600,000 | 52,600,000 | 47,600,000 | 49,800,000 | 50,100,000 | 46,800,000 | 53,000,000 | 49,200,000 | 49,200,000 | 48,000,000 | 47,900,000 | 46,900,000 |
non-cash lease expense | 15,200,000 | 6,500,000 | 22,400,000 | -3,900,000 | 13,500,000 | 14,100,000 | 17,700,000 | 14,000,000 | 14,800,000 | 15,400,000 | 14,100,000 | 13,100,000 | 22,000,000 | 13,400,000 | 19,800,000 | 12,700,000 | 12,800,000 | 15,300,000 | 25,700,000 | 12,100,000 | 8,600,000 | 13,300,000 | 5,300,000 | 13,100,000 | 7,200,000 | 9,300,000 | ||||||
deferred income taxes | -14,300,000 | -36,900,000 | -46,800,000 | -40,900,000 | -7,800,000 | -8,100,000 | -26,500,000 | 12,900,000 | -4,600,000 | 16,600,000 | -34,000,000 | 1,700,000 | 83,500,000 | 10,400,000 | -9,100,000 | 2,600,000 | -58,000,000 | 5,100,000 | -65,000,000 | -33,000,000 | 90,400,000 | -24,500,000 | 38,300,000 | 10,300,000 | 5,100,000 | 10,900,000 | 7,900,000 | 36,100,000 | 3,800,000 | -74,600,000 | -145,800,000 | 110,200,000 |
asset impairment | 212,200,000 | 9,200,000 | ||||||||||||||||||||||||||||||
income from equity method investments | -22,200,000 | -13,300,000 | -14,800,000 | -25,100,000 | -30,400,000 | -21,900,000 | -19,100,000 | -27,000,000 | -25,500,000 | -14,600,000 | -13,300,000 | -17,800,000 | -15,700,000 | -10,900,000 | -3,800,000 | -2,900,000 | -6,800,000 | -4,800,000 | -1,700,000 | -12,800,000 | -10,700,000 | -5,100,000 | -5,900,000 | -16,500,000 | -4,000,000 | |||||||
dividends from equity method investments | 6,200,000 | 7,300,000 | 30,200,000 | 21,200,000 | 13,200,000 | 9,500,000 | 25,200,000 | 16,300,000 | 10,800,000 | 8,700,000 | 6,000,000 | 11,800,000 | 7,900,000 | 6,600,000 | 10,200,000 | 8,400,000 | 4,900,000 | 5,700,000 | 11,600,000 | 7,300,000 | 9,400,000 | 4,900,000 | 12,200,000 | 7,500,000 | 2,300,000 | 1,900,000 | 3,600,000 | 2,900,000 | 1,300,000 | 1,000,000 | 6,300,000 | 1,200,000 |
non-cash lower of cost or market/net realizable value adjustment | -100,000 | 200,000 | -200,000 | 200,000 | -1,900,000 | -8,800,000 | 6,600,000 | 3,400,000 | -7,900,000 | -1,700,000 | -17,200,000 | 20,300,000 | 7,300,000 | -8,500,000 | 7,600,000 | 200,000 | -9,700,000 | -20,400,000 | -36,400,000 | |||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 3,600,000 | 0 | 100,000 | 0 | 9,000,000 | ||||||||||||||||||||||||
equity-based compensation expense | 7,700,000 | 6,900,000 | 8,700,000 | 10,300,000 | 7,600,000 | 7,200,000 | 7,000,000 | 8,200,000 | 5,900,000 | 6,400,000 | 8,700,000 | 7,800,000 | 7,200,000 | 5,400,000 | 4,600,000 | 5,100,000 | 6,700,000 | 4,700,000 | 6,300,000 | 6,600,000 | 7,400,000 | 6,800,000 | 5,000,000 | 5,800,000 | 5,200,000 | 5,600,000 | 4,800,000 | 4,900,000 | 4,700,000 | |||
loss (income) from discontinued operations | 1,800,000 | |||||||||||||||||||||||||||||||
other | 12,300,000 | -2,100,000 | -1,100,000 | 20,600,000 | -18,900,000 | -100,000 | -1,700,000 | 200,000 | 3,000,000 | 3,300,000 | 4,500,000 | 2,600,000 | 3,100,000 | 4,700,000 | -33,400,000 | 8,300,000 | 13,000,000 | 900,000 | 400,000 | |||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||
accounts receivable | -97,700,000 | -17,900,000 | -53,800,000 | 221,300,000 | 60,300,000 | -48,000,000 | 381,400,000 | -161,600,000 | -155,700,000 | 395,900,000 | -198,900,000 | 283,900,000 | 114,500,000 | -628,400,000 | 220,300,000 | -175,200,000 | -106,100,000 | -192,300,000 | -9,200,000 | -38,300,000 | -44,400,000 | 351,600,000 | 42,700,000 | 13,200,000 | -66,800,000 | -265,800,000 | 225,400,000 | 65,000,000 | -148,600,000 | -29,100,000 | -98,300,000 | -35,500,000 |
inventories and other current assets | -16,000,000 | 12,200,000 | 14,300,000 | 73,200,000 | 45,400,000 | -48,300,000 | 186,400,000 | 90,900,000 | 113,800,000 | 166,800,000 | 165,400,000 | 114,100,000 | -68,700,000 | -465,200,000 | -156,300,000 | 116,500,000 | 1,700,000 | -304,200,000 | 286,500,000 | -242,200,000 | -331,600,000 | 531,700,000 | -206,200,000 | -19,000,000 | 0 | -192,500,000 | 217,400,000 | -32,500,000 | 160,300,000 | -206,500,000 | -153,000,000 | -33,200,000 |
fair value of derivatives | -300,000 | 2,300,000 | -8,500,000 | -4,100,000 | -6,400,000 | 13,500,000 | 12,600,000 | 10,800,000 | -19,000,000 | -400,000 | 51,600,000 | 18,700,000 | -6,600,000 | -68,300,000 | 17,200,000 | 29,500,000 | 84,800,000 | -91,900,000 | -22,600,000 | 23,100,000 | 12,500,000 | -36,100,000 | 300,000 | -35,100,000 | -21,200,000 | 43,500,000 | 11,500,000 | 48,500,000 | -94,300,000 | -18,300,000 | 20,300,000 | 8,400,000 |
accounts payable and other current liabilities | 210,500,000 | 4,100,000 | -42,900,000 | -172,900,000 | -115,400,000 | 110,400,000 | -357,900,000 | 189,500,000 | 158,200,000 | -293,100,000 | -226,100,000 | -252,600,000 | -211,200,000 | 988,600,000 | 40,300,000 | -9,200,000 | 146,900,000 | 524,500,000 | -15,400,000 | 129,700,000 | -48,300,000 | -546,300,000 | 90,900,000 | 124,800,000 | 57,100,000 | 292,400,000 | -178,600,000 | 6,900,000 | 95,600,000 | -52,000,000 | 284,300,000 | 79,000,000 |
obligation under inventory intermediation agreements | -45,200,000 | 24,900,000 | 19,800,000 | -83,300,000 | -20,500,000 | 85,100,000 | -94,600,000 | 48,800,000 | -82,800,000 | -63,500,000 | ||||||||||||||||||||||
non-current assets and liabilities | -8,700,000 | 600,000 | 2,700,000 | -10,400,000 | -75,200,000 | -11,500,000 | -11,600,000 | -1,200,000 | -3,800,000 | -300,000 | -13,300,000 | 11,200,000 | -2,000,000 | -5,900,000 | -20,600,000 | 14,500,000 | 2,500,000 | -8,600,000 | -20,800,000 | 3,400,000 | -500,000 | 1,100,000 | -6,000,000 | -33,000,000 | -9,300,000 | 700,000 | 13,300,000 | -20,900,000 | -45,800,000 | 52,300,000 | 3,200,000 | -24,200,000 |
cash from operating activities - continuing operations | 52,200,000 | -62,100,000 | -162,600,000 | 126,800,000 | 213,000,000 | 102,000,000 | 133,400,000 | 359,100,000 | 352,100,000 | 54,300,000 | -175,100,000 | 243,700,000 | 126,800,000 | |||||||||||||||||||
cash from operating activities - discontinued operations | -800,000 | -300,000 | -900,000 | 0 | -14,500,000 | 0 | -15,600,000 | 5,100,000 | ||||||||||||||||||||||||
net cash from operating activities | 51,400,000 | -62,400,000 | -163,500,000 | -21,600,000 | -48,400,000 | 166,700,000 | 90,800,000 | 432,600,000 | 95,100,000 | 395,100,000 | -290,800,000 | 130,200,000 | 559,100,000 | 26,800,000 | 161,200,000 | 75,300,000 | 169,200,000 | -34,300,000 | 116,900,000 | -76,700,000 | -169,000,000 | -154,100,000 | 126,800,000 | 213,000,000 | 102,000,000 | 133,400,000 | 359,100,000 | 337,600,000 | 54,300,000 | -190,700,000 | 248,800,000 | 119,600,000 |
capex | -165,800,000 | -135,700,000 | -190,500,000 | -103,900,000 | -86,000,000 | -47,300,000 | -81,300,000 | -60,700,000 | -66,300,000 | -211,300,000 | -118,600,000 | -94,700,000 | -68,600,000 | -29,500,000 | -59,100,000 | -30,400,000 | -84,400,000 | -48,300,000 | -27,700,000 | -6,300,000 | -46,200,000 | -189,200,000 | -107,300,000 | -105,800,000 | 0 | -124,000,000 | -94,000,000 | -85,500,000 | -71,500,000 | -71,000,000 | -63,600,000 | -73,400,000 |
free cash flows | -114,400,000 | -198,100,000 | -354,000,000 | -125,500,000 | -134,400,000 | 119,400,000 | 9,500,000 | 371,900,000 | 28,800,000 | 183,800,000 | -409,400,000 | 35,500,000 | 490,500,000 | -2,700,000 | 102,100,000 | 44,900,000 | 84,800,000 | -82,600,000 | 89,200,000 | -83,000,000 | -215,200,000 | -343,300,000 | 19,500,000 | 107,200,000 | 102,000,000 | 9,400,000 | 265,100,000 | 252,100,000 | -17,200,000 | -261,700,000 | 185,200,000 | 46,200,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||
business combination, net of cash acquired | 0 | -181,200,000 | ||||||||||||||||||||||||||||||
distributions from equity method investments | 3,500,000 | 2,100,000 | 900,000 | 700,000 | 600,000 | 2,800,000 | 4,400,000 | 3,200,000 | 5,200,000 | 2,100,000 | 8,200,000 | 0 | 1,100,000 | 600,000 | 4,000,000 | 900,000 | 1,400,000 | 4,000,000 | 0 | 1,000,000 | 1,600,000 | 69,400,000 | 0 | 0 | 0 | 800,000 | 200,000 | 300,000 | 0 | 700,000 | ||
purchases of property, plant and equipment | -165,800,000 | -135,700,000 | -190,500,000 | -103,900,000 | -86,000,000 | -47,300,000 | -81,300,000 | -60,700,000 | -66,300,000 | -211,300,000 | -118,600,000 | -94,700,000 | -68,600,000 | -29,500,000 | -59,100,000 | -30,400,000 | -84,400,000 | -48,300,000 | -27,700,000 | -6,300,000 | -46,200,000 | -189,200,000 | -107,300,000 | -105,800,000 | -94,000,000 | -85,500,000 | -71,500,000 | -71,000,000 | -63,600,000 | -73,400,000 | ||
purchases of intangible assets | -2,500,000 | -4,600,000 | -1,300,000 | -300,000 | -600,000 | -700,000 | -1,700,000 | -1,300,000 | -700,000 | -600,000 | ||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 600,000 | 4,300,000 | -400,000 | 1,100,000 | 1,300,000 | 600,000 | 0 | 100,000 | 100,000 | 1,000,000 | 300,000 | 700,000 | 10,700,000 | 200,000 | 0 | 0 | -100,000 | 300,000 | 800,000 | 0 | -700,000 | 1,000,000 | 5,700,000 | 5,100,000 | ||||||||
insurance and settlement proceeds | 3,100,000 | 3,100,000 | 700,000 | |||||||||||||||||||||||||||||
cash from investing activities - continuing operations | -163,000,000 | -314,600,000 | -215,800,000 | -181,800,000 | -180,100,000 | -202,400,000 | -127,000,000 | -88,100,000 | -65,500,000 | 40,400,000 | -32,100,000 | -68,800,000 | 124,500,000 | |||||||||||||||||||
cash from investing activities - discontinued operations | 0 | 0 | 14,500,000 | 0 | 5,500,000 | -1,300,000 | ||||||||||||||||||||||||||
net cash from investing activities | -163,000,000 | -314,600,000 | -215,800,000 | 78,400,000 | -62,500,000 | -41,600,000 | -69,400,000 | -58,700,000 | -57,800,000 | -222,100,000 | -111,700,000 | -99,000,000 | -690,700,000 | -30,200,000 | -35,200,000 | -24,500,000 | -72,600,000 | -46,100,000 | -28,300,000 | -7,100,000 | -9,300,000 | -146,600,000 | -181,800,000 | -180,100,000 | -202,400,000 | -127,000,000 | -88,100,000 | -51,000,000 | 40,400,000 | -26,600,000 | -70,100,000 | 138,000,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||
proceeds from long-term revolvers | 2,554,400,000 | 2,820,300,000 | 1,382,000,000 | 2,527,000,000 | 1,520,000,000 | 1,493,100,000 | 930,400,000 | 1,068,400,000 | 698,400,000 | 848,600,000 | 1,813,900,000 | 100,500,000 | 1,055,800,000 | 415,100,000 | 106,500,000 | 206,300,000 | 417,500,000 | 609,000,000 | 85,000,000 | 214,400,000 | 353,500,000 | 1,230,200,000 | 157,000,000 | 290,900,000 | 549,700,000 | 437,800,000 | 375,500,000 | 179,500,000 | 490,900,000 | 1,078,700,000 | 340,400,000 | 347,200,000 |
payments on long-term revolvers | -3,178,700,000 | -2,550,600,000 | -1,406,500,000 | -2,402,300,000 | -1,755,000,000 | -1,708,400,000 | -961,400,000 | -1,237,900,000 | -658,000,000 | -1,123,500,000 | -1,450,300,000 | -174,500,000 | -439,000,000 | -409,000,000 | -109,400,000 | -217,200,000 | -933,200,000 | -568,100,000 | -209,100,000 | -193,700,000 | -298,600,000 | -1,053,500,000 | -274,800,000 | -206,400,000 | -639,200,000 | -433,300,000 | -452,000,000 | -210,200,000 | -408,700,000 | -608,900,000 | -319,300,000 | -292,900,000 |
proceeds from term debt | 0 | 206,500,000 | 202,500,000 | 650,000,000 | 0 | 0 | 0 | 0 | 187,200,000 | 100,000 | 0 | 0 | 0 | 690,600,000 | 38,100,000 | 0 | ||||||||||||||||
payments on term debt | -2,400,000 | -2,400,000 | -2,400,000 | -2,300,000 | -2,400,000 | -533,700,000 | -9,800,000 | -6,100,000 | -6,200,000 | -6,100,000 | -1,250,200,000 | -12,200,000 | -13,400,000 | -13,300,000 | -3,300,000 | -13,400,000 | -3,400,000 | -23,300,000 | -3,300,000 | -3,400,000 | -3,300,000 | -27,900,000 | -2,800,000 | -2,400,000 | -2,300,000 | -26,800,000 | -1,700,000 | -151,700,000 | -1,800,000 | -671,100,000 | -23,700,000 | -19,500,000 |
proceeds from product and other financing agreements | 478,200,000 | 362,000,000 | 433,900,000 | 416,700,000 | 158,700,000 | 101,000,000 | ||||||||||||||||||||||||||
repayments of product and other financing agreements | -383,700,000 | -294,400,000 | -367,000,000 | -367,500,000 | -71,100,000 | -290,700,000 | ||||||||||||||||||||||||||
repurchase of common stock | -12,900,000 | -31,500,000 | -21,500,000 | -20,000,000 | -25,000,000 | -40,000,000 | -400,000 | -89,600,000 | 0 | 0 | 0 | -1,900,000 | -30,300,000 | -43,000,000 | -58,600,000 | -46,200,000 | -157,900,000 | -92,100,000 | -20,000,000 | -95,300,000 | ||||||||||||
distribution to non-controlling interest | -21,700,000 | -21,600,000 | -19,100,000 | -14,100,000 | -13,800,000 | -9,800,000 | -9,800,000 | -9,700,000 | -9,600,000 | -9,500,000 | -9,100,000 | -9,200,000 | -9,000,000 | -8,700,000 | -8,300,000 | -8,200,000 | -7,900,000 | -8,000,000 | -7,900,000 | -8,200,000 | -8,200,000 | -8,600,000 | -8,500,000 | -8,200,000 | -7,900,000 | -7,700,000 | -6,200,000 | -7,400,000 | -7,200,000 | -6,900,000 | -11,900,000 | -10,600,000 |
proceeds from issuance of delek logistic common limited partner units | 165,700,000 | 0 | -100,000 | 132,300,000 | ||||||||||||||||||||||||||||
dividends paid | -15,500,000 | -15,900,000 | -16,100,000 | -16,400,000 | -16,000,000 | -15,700,000 | -15,400,000 | -15,200,000 | -15,000,000 | -14,700,000 | -14,500,000 | -100,000 | -23,000,000 | -22,900,000 | -23,100,000 | -22,500,000 | -21,800,000 | -21,500,000 | -21,000,000 | -21,300,000 | -21,000,000 | -20,800,000 | -17,000,000 | -12,700,000 | -12,300,000 | |||||||
deferred financing costs paid | -100,000 | -3,900,000 | -3,300,000 | -10,900,000 | -3,300,000 | -100,000 | -61,800,000 | 0 | 0 | 100,000 | 0 | -500,000 | 0 | -200,000 | -600,000 | 0 | 0 | -900,000 | -600,000 | -5,400,000 | -5,300,000 | -2,500,000 | -200,000 | -300,000 | ||||||||
cash from financing activities - continuing operations | 103,300,000 | 265,200,000 | 77,300,000 | 3,900,000 | 22,100,000 | 62,100,000 | -96,000,000 | -300,800,000 | -310,300,000 | 20,100,000 | 293,400,000 | -74,800,000 | 8,100,000 | |||||||||||||||||||
net cash from financing activities | 103,300,000 | 265,200,000 | -100,900,000 | -293,800,000 | -80,700,000 | -149,300,000 | 90,000,000 | -122,000,000 | 522,100,000 | 1,000,000 | -100,100,000 | -53,200,000 | -57,100,000 | 86,400,000 | -109,000,000 | 42,700,000 | 242,400,000 | 130,300,000 | 3,900,000 | 22,100,000 | 62,100,000 | -96,000,000 | -300,800,000 | -310,300,000 | 20,100,000 | 293,400,000 | -74,800,000 | 8,100,000 | ||||
net decrease in cash and cash equivalents | -8,300,000 | -111,800,000 | -41,100,000 | 64,100,000 | -170,400,000 | |||||||||||||||||||||||||||
cash and cash equivalents at the beginning of the period | 0 | 735,600,000 | 0 | 0 | 0 | 822,200,000 | 0 | 0 | 0 | 841,300,000 | 0 | 0 | 0 | 856,500,000 | 0 | 0 | 0 | 787,500,000 | 0 | 0 | 0 | 955,300,000 | 0 | 0 | 0 | 1,079,300,000 | 0 | 0 | 0 | 941,900,000 | 0 | 0 |
cash and cash equivalents at the end of the period | -8,300,000 | 623,800,000 | -302,000,000 | 379,700,000 | -95,500,000 | 753,400,000 | -79,500,000 | 80,100,000 | -43,400,000 | 865,000,000 | -312,500,000 | -90,800,000 | 390,500,000 | 854,100,000 | 25,900,000 | -2,400,000 | 39,500,000 | 793,500,000 | -20,400,000 | 989,700,000 | -29,800,000 | -23,700,000 | 114,800,000 | 1,018,000,000 | 103,900,000 | 265,700,000 | ||||||
less cash and cash equivalents of discontinued operations at the end of the period | 3,800,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents of continuing operations at the end of the period | -8,300,000 | 623,800,000 | -302,000,000 | 64,100,000 | 784,900,000 | -51,100,000 | 55,000,000 | -38,300,000 | 989,700,000 | -29,800,000 | -23,700,000 | 114,800,000 | 1,018,000,000 | 100,100,000 | 259,400,000 | |||||||||||||||||
income from discontinued operations | 300,000 | 0 | 200,000 | -500,000 | 800,000 | 8,200,000 | ||||||||||||||||||||||||||
income from discontinued operations, including gain on sale of discontinued operations | 1,000,000 | |||||||||||||||||||||||||||||||
business combinations | ||||||||||||||||||||||||||||||||
equity method investment contributions | -500,000 | 0 | 0 | -100,000 | 0 | -100,000 | -1,500,000 | -400,000 | -1,300,000 | -2,400,000 | -27,100,000 | -53,400,000 | -77,600,000 | -131,600,000 | -4,800,000 | 0 | 0 | -1,000,000 | -1,900,000 | |||||||||||||
purchase of equity securities | 300,000 | -300,000 | -900,000 | -2,000,000 | -1,500,000 | -7,500,000 | ||||||||||||||||||||||||||
proceeds from inventory intermediation agreement | 0 | 0 | 0 | 32,200,000 | ||||||||||||||||||||||||||||
proceeds from termination of supply & offtake obligation | 0 | 0 | 0 | 25,800,000 | ||||||||||||||||||||||||||||
taxes paid due to the net settlement of equity-based compensation | -800,000 | -800,000 | -4,100,000 | -800,000 | -600,000 | -1,000,000 | -3,000,000 | -600,000 | -1,100,000 | -1,100,000 | -4,000,000 | -300,000 | -800,000 | -400,000 | -1,900,000 | -1,100,000 | -100,000 | -400,000 | -1,200,000 | -700,000 | -800,000 | -1,500,000 | -2,400,000 | -4,500,000 | -700,000 | -2,000,000 | -7,000,000 | -1,800,000 | ||||
proceeds from sale of delek logistics common limited partner units | ||||||||||||||||||||||||||||||||
purchase of delek common stock from iep energy holding llc | 0 | 0 | 0 | -64,000,000 | ||||||||||||||||||||||||||||
redemption of delek logistics preferred units | ||||||||||||||||||||||||||||||||
payment of debt extinguishment costs | 0 | 0 | 0 | -300,000 | ||||||||||||||||||||||||||||
net used in financing activities | 77,300,000 | 322,900,000 | 15,400,000 | -193,900,000 | ||||||||||||||||||||||||||||
acquisition of h2o | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 379,700,000 | -95,500,000 | -68,800,000 | -79,500,000 | 80,100,000 | -43,400,000 | 23,700,000 | -312,500,000 | -90,800,000 | 390,500,000 | -2,400,000 | 25,900,000 | -2,400,000 | 39,500,000 | 6,000,000 | -51,100,000 | 55,000,000 | -38,300,000 | -89,600,000 | -29,800,000 | -23,700,000 | 114,800,000 | 76,100,000 | 103,900,000 | 265,700,000 | |||||||
insurance proceeds | 14,400,000 | 3,600,000 | 8,800,000 | 100,000 | 2,600,000 | |||||||||||||||||||||||||||
acquisition of 3 bear | -200,000 | -3,700,000 | ||||||||||||||||||||||||||||||
contract termination recoveries of capital expenditures | ||||||||||||||||||||||||||||||||
financing commitment cancellation proceeds | ||||||||||||||||||||||||||||||||
proceeds from product financing agreements | 252,200,000 | 321,000,000 | 335,000,000 | 250,000,000 | 236,400,000 | 190,300,000 | 317,900,000 | 248,300,000 | 209,600,000 | 181,000,000 | 277,200,000 | 75,200,000 | 135,600,000 | 44,400,000 | 42,000,000 | 0 | 21,000,000 | 4,200,000 | 15,600,000 | 31,500,000 | 0 | |||||||||||
repayments of product financing agreements | -319,400,000 | -367,100,000 | -236,100,000 | -302,300,000 | -193,600,000 | -257,900,000 | -253,100,000 | -345,400,000 | -230,000,000 | -102,900,000 | -199,300,000 | -48,700,000 | -52,900,000 | -5,500,000 | -21,000,000 | 0 | -6,600,000 | -6,600,000 | -9,000,000 | 0 | 0 | 0 | -72,400,000 | -89,700,000 | -3,000,000 | |||||||
impairment of goodwill | ||||||||||||||||||||||||||||||||
gain on sale of non-operating refinery | 0 | 100,000 | ||||||||||||||||||||||||||||||
proceeds from sale of non-operating refinery | 0 | 0 | ||||||||||||||||||||||||||||||
payments for termination of supply & offtake obligation | ||||||||||||||||||||||||||||||||
repurchase of non-controlling interest | 0 | -23,100,000 | -800,000 | -5,000,000 | 0 | 0 | ||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||
interest, net of capitalized interest of 2.1 million, 0.9 million and 0.4 million in the 2022, 2021 and 2020 periods, respectively | ||||||||||||||||||||||||||||||||
income taxes | 100,000 | 100,000 | ||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||
increase in accrued capital expenditures | ||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||
non-cash lease liability arising from obtaining right-of-use assets during the period | ||||||||||||||||||||||||||||||||
obligation under supply and offtake agreements | -174,300,000 | 181,200,000 | 101,800,000 | 9,000,000 | -17,800,000 | 97,000,000 | 51,600,000 | 24,500,000 | 9,200,000 | |||||||||||||||||||||||
purchase of intangible assets | -700,000 | -1,400,000 | -2,400,000 | -200,000 | -100,000 | -200,000 | -500,000 | -200,000 | -500,000 | -19,100,000 | 0 | -1,200,000 | 1,100,000 | -1,600,000 | 0 | |||||||||||||||||
proceeds from sale of delek logistics lp common limited partner units | 0 | 0 | 16,400,000 | |||||||||||||||||||||||||||||
asset acquisitions | ||||||||||||||||||||||||||||||||
proceeds from sale of retail stores | 5,200,000 | 4,100,000 | ||||||||||||||||||||||||||||||
impact of idr simplification transaction of delek logistics lp | 0 | |||||||||||||||||||||||||||||||
interest, net of capitalized interest of 0.9 million, 0.4 million and 1.5 million in the 2021, 2020 and 2019 periods, respectively | ||||||||||||||||||||||||||||||||
non-cash lease liability arising from recognition of right of use assets upon adoption of accounting standards update ("asu") 2016-02 | ||||||||||||||||||||||||||||||||
non-cash lease liability arising from obtaining right of use assets during the period | 58,800,000 | 17,600,000 | ||||||||||||||||||||||||||||||
interest, net of capitalized interest of 0.4 million and 0.2 million in the 2021 and 2020 periods, respectively | ||||||||||||||||||||||||||||||||
decrease in accrued capital expenditures | ||||||||||||||||||||||||||||||||
interest, net of capitalized interest of 0.5 million and 0.2 million in the 2021 and 2020 periods, respectively | ||||||||||||||||||||||||||||||||
other amortization/accretion | 3,000,000 | 3,000,000 | 3,000,000 | 2,600,000 | 2,200,000 | 2,400,000 | ||||||||||||||||||||||||||
gain on sale of business | -100,000 | 0 | ||||||||||||||||||||||||||||||
impairment of assets held for sale | 0 | 0 | 0 | 27,500,000 | ||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 0 | ||||||||||||||||||||||||||||||
proceeds from sales of discontinued operations | 0 | 15,800,000 | 0 | 39,700,000 | ||||||||||||||||||||||||||||
settlement of warrants unwind agreement | ||||||||||||||||||||||||||||||||
interest, net of capitalized interest of 0.4 million, 1.5 million and 0.8 million in the 2020, 2019 and 2018 periods, respectively | ||||||||||||||||||||||||||||||||
common stock issued in connection with the buyout of alon partnership non-controlling interest | ||||||||||||||||||||||||||||||||
common stock issued in connection with settlement of convertible notes | ||||||||||||||||||||||||||||||||
treasury shares received in connection with exercise of call options | ||||||||||||||||||||||||||||||||
loss on disposal of assets | 500,000 | 200,000 | -2,000,000 | 5,600,000 | 0 | 1,000,000 | 300,000 | 0 | 700,000 | |||||||||||||||||||||||
excess tax deficiency (benefit) of equity-based compensation | 1,000,000 | 600,000 | ||||||||||||||||||||||||||||||
obligation under supply and offtake agreement | -199,900,000 | 68,700,000 | 28,100,000 | -4,300,000 | 22,600,000 | -116,500,000 | 7,500,000 | -47,100,000 | 71,800,000 | 48,900,000 | 43,300,000 | |||||||||||||||||||||
gain on disposal of assets | ||||||||||||||||||||||||||||||||
gain on remeasurement of equity method investment | 0 | |||||||||||||||||||||||||||||||
income tax benefit of equity-based compensation | -500,000 | -300,000 | -300,000 | -1,400,000 | ||||||||||||||||||||||||||||
(income) income from discontinued operations | ||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||
business combinations, net of cash acquired | ||||||||||||||||||||||||||||||||
cash from financing activities - discontinued operations | ||||||||||||||||||||||||||||||||
interest, net of capitalized interest of 1.5 million, 0.8 million and 0.3 million in the 2019, 2018 and 2017 periods, respectively | ||||||||||||||||||||||||||||||||
non-cash lease liability arising from recognition of right of use assets upon adoption of asu 2016-02 | ||||||||||||||||||||||||||||||||
common stock issued in connection with the delek/alon merger | ||||||||||||||||||||||||||||||||
equity instruments issued in connection with the delek/alon merger | ||||||||||||||||||||||||||||||||
amortization of deferred financing costs and debt discount | 1,300,000 | 1,900,000 | 1,200,000 | 2,600,000 | 2,800,000 | 2,000,000 | 3,000,000 | 3,300,000 | ||||||||||||||||||||||||
accretion of environmental liabilities and asset retirement obligations | 700,000 | 700,000 | 700,000 | 800,000 | 500,000 | 1,300,000 | ||||||||||||||||||||||||||
amortization of unfavorable contract liability | 0 | 0 | -700,000 | -1,500,000 | -1,400,000 | -1,500,000 | ||||||||||||||||||||||||||
(income) income from equity method investments | -2,600,000 | -2,900,000 | -5,100,000 | |||||||||||||||||||||||||||||
loss on interest rate derivative | 700,000 | |||||||||||||||||||||||||||||||
capital expenditures for property, plant, equipment and refinery turnaround activities | -124,000,000 | |||||||||||||||||||||||||||||||
amortization of above and below market leases | -400,000 | |||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | ||||||||||||||||||||||||||||||||
impairment of equity method investment | ||||||||||||||||||||||||||||||||
interest, net of capitalized interest of 0.8 million, and 0.3 million and 0.2 million in 2018, 2017 and 2016, respectively | ||||||||||||||||||||||||||||||||
proceeds from sale of property. plant and equipment | 100,000 | |||||||||||||||||||||||||||||||
accretion of environmental liabilities asset retirement obligations | ||||||||||||||||||||||||||||||||
impairment of fixed assets | ||||||||||||||||||||||||||||||||
proceeds from sales of assets | ||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | ||||||||||||||||||||||||||||||||
income tax benefit expense of equity-based compensation | ||||||||||||||||||||||||||||||||
interest, net of capitalized interest of 0.3 million, 0.2 million and 0.6 million in 2017, 2016 and 2015, respectively | ||||||||||||||||||||||||||||||||
equity method investments | ||||||||||||||||||||||||||||||||
equity instruments issued in connection with the alon acquisition | ||||||||||||||||||||||||||||||||
note payable issued in connection with the alon acquisition | ||||||||||||||||||||||||||||||||
accretion of asset retirement obligations | 200,000 | |||||||||||||||||||||||||||||||
cash acquired in business combinations |
We provide you with 20 years of cash flow statements for Delek US stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Delek US stock. Explore the full financial landscape of Delek US stock with our expertly curated income statements.
The information provided in this report about Delek US stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.