These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 18 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
||
|
|
|
|
|
|
|
|
|
For the Fiscal Year Ended December 31, 2017
|
||
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
||
|
|
|
|
|
|
|
|
|
For the transition period from to
|
||
|
Delaware
|
|
32-2581557
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
7102 Commerce Way
|
|
|
|
Brentwood, Tennessee
|
|
37027
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
|
|
|
|
Common Stock, $.01 par value
|
|
New York Stock Exchange
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date
|
|
Acquired Company/Assets
|
|
Acquired From
|
|
Approximate
Purchase Price
(1)
|
|
|
|
|
|
|
|
|
|
January 2013
|
|
The Beacon Facility, a biodiesel facility in Cleburne, Texas, involved in the production of biodiesel fuels and related activities.
|
|
Beacon Energy (Texas) Corp.
|
|
$5.3 million
|
|
July 2013
|
|
The Hopewell Pipeline, a 13.5-mile pipeline that originates at the Tyler refinery and terminates at the Hopewell delivery yard.
|
|
Enterprise TE Products Pipeline Company, LLC
|
|
$5.7 million
|
|
October 2013
|
|
The North Little Rock terminal, a refined products terminal in Little Rock, Arkansas
|
|
Enterprise Refined Products Pipeline Company, LLC
|
|
$7.2 million
|
|
December 2013
|
|
The Helena Assets, a 149-mile pipeline that connects El Dorado, Arkansas to Helena, Arkansas and a crude oil and/or refined products terminal located on the Mississippi River in Helena, Arkansas
|
|
Enterprise Product Partners L.P.
|
|
$5.0 million
|
|
February 2014
|
|
The Crossett Facility, a biodiesel plant in Crossett, Arkansas
|
|
Pinnacle Biofuels, Inc.
|
|
$11.1 million
|
|
October 2014
|
|
The Greenville-Mount Pleasant Assets, a light products terminal in Mount Pleasant, Texas, a light products storage facility in Greenville, Texas and a 76-mile pipeline connecting the locations.
|
|
An affiliate of Magellan Midstream Partners, L.P.
|
|
$11.1 million
|
|
December 2014
|
|
FTT, a transport company that primarily hauls crude oil and asphalt by truck, including 130 trucks and 210 trailers.
|
|
Frank Thompson Transport, Inc.
|
|
$12.0 million
|
|
May 2015
|
|
33.7 million shares of common stock of Alon, representing approximately 48% of the outstanding common stock of Alon at the time of investment.
|
|
Alon Israel Oil Company, Ltd.
|
|
$575.8 million
|
|
July 2017
|
|
Purchased the remaining 53% ownership in Alon, that Delek did not already own, in an all-stock transaction.
|
|
Shareholders of Alon
|
|
$530.7 million
|
|
February 2018
|
|
Purchased the remaining 18.4% ownership in the Alon Partnership that Delek did not already own, in an all-equity transaction.
|
|
Limited partner unit holders of the Alon Partnership
|
|
$184.7 million
|
|
(1)
|
Excludes transaction costs
|
|
•
|
the Lion Pipeline System, which transports crude oil to, and refined products from, the El Dorado refinery (the "Lion Pipeline System");
|
|
•
|
the SALA Gathering System, which gathers and transports crude oil production in southern Arkansas and northern Louisiana, primarily for the El Dorado refinery;
|
|
•
|
the Paline Pipeline System, which primarily transports crude oil from Longview, Texas to third-party facilities in Nederland, Texas;
|
|
•
|
the East Texas Crude Logistics System, which currently transports a portion of the crude oil delivered to the Tyler refinery (the "East Texas Crude Logistics System");
|
|
•
|
the Tyler-Big Sandy Product Pipeline, which is a pipeline between the Tyler refinery and the Big Sandy Terminal;
|
|
•
|
the Tyler Tank Assets;
|
|
•
|
the El Dorado Tank Assets;
|
|
•
|
the Greenville-Mount Pleasant Pipeline and Greenville Storage Facility;
|
|
•
|
the North Little Rock Tanks;
|
|
•
|
the El Dorado Rail Offloading Racks;
|
|
•
|
the Tyler Crude Tank;
|
|
•
|
the Talco Crude Pipeline; and
|
|
•
|
the Big Spring Pipeline and Big Spring Truck Unloading Station
|
|
•
|
a 50% interest in an 80-mile crude oil pipeline with a capacity of 80,000 bpd that originates in Longview, Texas, with destinations in the Shreveport, Louisiana area (the "Caddo Pipeline") and;
|
|
•
|
a 33% interest in a 107-mile crude oil pipeline with an initial capacity of 55,000 bpd, with the capability to expand to 85,000 bpd, that originates in north Loving County, Texas near the Texas-New Mexico border and terminates in Midland, Texas ("the RIO Pipeline").
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|||
|
Operating Information:
|
|
|
|
|
|
|
|||
|
West Texas marketing throughputs (average bpd)
|
|
13,817
|
|
|
13,257
|
|
|
16,357
|
|
|
Terminalling throughputs (average bpd)
(1)
|
|
124,488
|
|
|
122,350
|
|
|
106,514
|
|
|
East Texas marketing throughputs (average bpd)
|
|
73,655
|
|
|
68,131
|
|
|
59,174
|
|
|
(1)
|
Consists of terminalling throughputs at our Tyler, Big Sandy and Mount Pleasant, Texas, El Dorado and North Little Rock, Arkansas and Memphis and Nashville, Tennessee terminals.
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|||
|
Throughputs (average bpd)
|
|
|
|
|
|
|
|||
|
Lion Pipeline System:
|
|
|
|
|
|
|
|||
|
Crude pipelines (non-gathered)
|
|
59,362
|
|
|
56,555
|
|
|
54,960
|
|
|
Refined products pipelines to Enterprise Systems
|
|
51,927
|
|
|
52,071
|
|
|
57,366
|
|
|
SALA Gathering System
|
|
15,871
|
|
|
17,756
|
|
20,673
|
|
|
|
East Texas Crude Logistics System
|
|
15,780
|
|
|
12,735
|
|
|
18,828
|
|
|
Number of fuel stores (end of period)
|
|
293
|
|
|
|
Average number of fuel stores (during period)
|
|
293
|
|
|
|
Retail fuel sales (thousands of gallons)
|
|
107,599
|
|
|
|
Average retail gallons per store (based on average number of stores) (thousands of gallons)
|
|
367
|
|
|
|
Retail fuel margin ($ per gallon)
|
|
$
|
0.192
|
|
|
Number of merchandise stores (end of period)
|
|
302
|
|
|
|
Merchandise margin
|
|
30.7
|
%
|
|
|
Total merchandise sales (in thousands)
|
|
$
|
174,600
|
|
|
Average number of merchandise stores (during period)
|
|
302
|
|
|
|
Average merchandise sales per store (in thousands)
|
|
$
|
578
|
|
|
|
Year Ended
|
|||||||||||||||||
|
|
December 31, 2017
|
December 31, 2016
|
December 31, 2015
|
|||||||||||||||
|
Low
|
High
|
Low
|
High
|
Low
|
High
|
|||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
NYMEX crude oil (per barrel)
|
$
|
42.37
|
|
$
|
60.42
|
|
$
|
26.21
|
|
$
|
54.06
|
|
$
|
34.73
|
|
$
|
61.43
|
|
|
WTI — Midland crude oil (per barrel)
|
$
|
41.56
|
|
$
|
61.03
|
|
$
|
26.45
|
|
$
|
54.77
|
|
$
|
35.17
|
|
$
|
61.23
|
|
|
Gulf Coast CBOB (per gallon)
|
$
|
1.31
|
|
$
|
2.03
|
|
$
|
0.75
|
|
$
|
1.65
|
|
$
|
1.07
|
|
$
|
2.01
|
|
|
Gulf Coast High Sulfur Diesel (per gallon)
|
$
|
1.18
|
|
$
|
1.86
|
|
$
|
0.74
|
|
$
|
1.53
|
|
$
|
0.82
|
|
$
|
1.84
|
|
|
Gulf Coast crack spread (per barrel)
|
$
|
7.67
|
|
$
|
30.44
|
|
$
|
4.38
|
|
$
|
14.16
|
|
$
|
3.46
|
|
$
|
23.55
|
|
|
WTI — Cushing/Brent crude oil differential (per barrel)
|
$
|
2.45
|
|
$
|
6.60
|
|
$
|
1.67
|
|
$
|
2.76
|
|
$
|
1.38
|
|
$
|
6.34
|
|
|
•
|
changes in global and local economic conditions;
|
|
•
|
domestic and foreign supply and demand for crude oil and refined products;
|
|
•
|
the level of foreign and domestic production of crude oil and refined petroleum products;
|
|
•
|
increased regulation of feedstock production activities, such as hydraulic fracturing;
|
|
•
|
infrastructure limitations that restrict, or events that disrupt, the distribution of crude oil, other feedstocks and refined petroleum products;
|
|
•
|
an increase or decrease of infrastructure limitations (or the perception that such an increase or decrease could occur) on the distribution of crude oil, other feedstocks or refined products;
|
|
•
|
investor speculation in commodities;
|
|
•
|
worldwide political conditions, particularly in significant oil producing regions such as the Middle East, Africa, the former Soviet Union and South America;
|
|
•
|
the ability of the members of the Organization of Petroleum Exporting Countries to maintain oil price and production controls;
|
|
•
|
pricing and other actions taken by competitors that impact the market;
|
|
•
|
the level of crude oil, other feedstocks and refined petroleum products imported into and exported out of the United States;
|
|
•
|
excess capacity and utilization rates of refineries worldwide;
|
|
•
|
development and marketing of alternative and competing fuels, such as ethanol and biodiesel;
|
|
•
|
changes in fuel specifications required by environmental and other laws, particularly with respect to oxygenates and sulfur content;
|
|
•
|
local factors, including market conditions, adverse weather conditions and the level of operations of other refineries and pipelines in our markets;
|
|
•
|
accidents, interruptions in transportation, inclement weather or other events that can cause unscheduled shutdowns or otherwise adversely affect our refineries or the supply and delivery of crude oil from third parties; and
|
|
•
|
United States government regulations.
|
|
•
|
select, and compete successfully in, new markets;
|
|
•
|
obtain suitable sites at acceptable costs;
|
|
•
|
identify and contract with financially stable developers;
|
|
•
|
realize an acceptable return on the capital invested in new facilities;
|
|
•
|
hire, train, and retain qualified personnel;
|
|
•
|
integrate new retail fuel and convenience stores into our existing distribution, inventory control, and information systems;
|
|
•
|
expand relationships with our suppliers or develop relationships with new suppliers; and
|
|
•
|
secure adequate financing, to the extent required.
|
|
•
|
its reliance on significant customers, including us;
|
|
•
|
macroeconomic factors, such as commodity price volatility that could affect its customers' utilization of its assets;
|
|
•
|
its reliance on us for near-term growth;
|
|
•
|
sufficiency of cash flow for required distributions;
|
|
•
|
counterparty risks, such as creditworthiness and force majeure;
|
|
•
|
competition from third-party pipelines and terminals and other competitors in the transportation and marketing industries;
|
|
•
|
environmental regulations;
|
|
•
|
operational hazards and risks;
|
|
•
|
pipeline tariff regulations;
|
|
•
|
limitations on additional borrowings and other restrictions in its debt agreements; and
|
|
•
|
other financial, operational and legal risks.
|
|
•
|
increase our vulnerability to general adverse economic and industry conditions;
|
|
•
|
require us to dedicate a substantial portion of our cash flow from operations to service our debt and lease obligations, thereby reducing the availability of our cash flow to fund working capital, capital expenditures and other general corporate purposes;
|
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate;
|
|
•
|
place us at a disadvantage relative to our competitors that have less indebtedness or better access to capital by, for example, limiting our ability to enter into new markets, upgrade our refining assets or pursue acquisitions or other business opportunities;
|
|
•
|
limit our ability to borrow additional funds in the future; and
|
|
•
|
increase interest costs for our borrowed funds and letters of credit.
|
|
•
|
declare dividends and redeem or repurchase capital stock;
|
|
•
|
prepay, redeem or repurchase debt;
|
|
•
|
make loans and investments, issue guaranties and pledge assets;
|
|
•
|
incur additional indebtedness or amend our debt and other material agreements;
|
|
•
|
make capital expenditures;
|
|
•
|
engage in mergers, acquisitions and asset sales; and
|
|
•
|
enter into certain intercompany arrangements or make certain intercompany payments, which in some instances could restrict our ability to use the assets, cash flows or earnings of one operating segment to support another operating segment or Holdings.
|
|
•
|
We may not be able to identify suitable acquisition candidates or acquire additional assets on favorable terms;
|
|
•
|
We usually compete with others to acquire assets, which competition may increase, and any level of competition could result in decreased availability or increased prices for acquisition candidates;
|
|
•
|
We may experience difficulty in anticipating the timing and availability of acquisition candidates;
|
|
•
|
We may not be able to obtain the necessary financing, on favorable terms or at all, to finance any of our potential acquisitions; and
|
|
•
|
As a public company, we are subject to reporting obligations, internal controls and other accounting requirements with respect to any business we acquire, which may prevent or negatively affect the valuation of some acquisitions we might otherwise deem favorable or increase our acquisition costs.
|
|
•
|
during the acquisition process, we may fail, or be unable, to discover some of the liabilities of companies or businesses that we acquire;
|
|
•
|
we may assume contracts or other obligations in connection with particular acquisitions on terms that are less favorable or desirable than the terms that we would expect to obtain if we negotiated the contracts or other obligations directly;
|
|
•
|
we may fail to successfully integrate or manage acquired assets;
|
|
•
|
acquired assets may not perform as we expect, or we may not be able to obtain the cost savings and financial improvements we anticipate;
|
|
•
|
acquisitions may require us to incur additional debt or issue additional equity;
|
|
•
|
acquired assets may suffer a diminishment in fair value as a result of which we may need to record a write-down or impairment;
|
|
•
|
we may fail to grow our existing systems, financial controls, information systems, management resources and human resources in a manner that effectively supports our growth;
|
|
•
|
to the extent that we acquire assets in new lines of business, we may become subject to additional regulatory requirements and additional risks that are characteristic or typical of these lines of business; and
|
|
•
|
to the extent that we acquire equity interests in entities that control assets (rather than acquiring the assets directly), we may become subject to liabilities that predate our ownership and control of the assets.
|
|
•
|
the inability to successfully combine the businesses of Old Delek and Alon in a manner that permits us to achieve the synergies anticipated to result from the Delek/Alon Merger, which would result in the anticipated benefits of the Delek/Alon Merger not being realized partly or wholly in the time frame currently anticipated or at all;
|
|
•
|
lost sales and customers as a result of certain customers of either of the two companies deciding not to do business with us;
|
|
•
|
complexities associated with managing the combined businesses;
|
|
•
|
integrating personnel from the two companies;
|
|
•
|
challenges in the creation of uniform standards, controls, procedures, policies and information systems;
|
|
•
|
potential unknown liabilities and unforeseen increased expenses, delays or regulatory conditions associated with the Delek/ Alon Merger; and
|
|
•
|
performance shortfalls as a result of the diversion of management’s attention caused by completing the Delek/Alon Merger and integrating the companies’ operations.
|
|
•
|
any event that results in a right for COPEC to seek indemnity from us could result in a substantial payment from us to COPEC and could adversely affect our business, financial condition, and results of operations; and
|
|
•
|
certain terms of the Purchase Agreement may preclude us from engaging in or pursuing certain business opportunities.
|
|
•
|
our quarterly or annual earnings, or those of other companies in our industry;
|
|
•
|
inaccuracies in, and changes to, our previously published quarterly or annual earnings;
|
|
•
|
changes in accounting standards, policies, guidance, interpretations or principles;
|
|
•
|
economic conditions within our industry, as well as general economic and stock market conditions;
|
|
•
|
the failure of securities analysts to cover our common stock, or the cessation of such coverage;
|
|
•
|
changes in financial estimates by securities analysts and the frequency and accuracy of such reports;
|
|
•
|
future issuance or sales of our common stock;
|
|
•
|
announcements by us or our competitors of significant contracts or acquisitions;
|
|
•
|
sales of common stock by our senior officers or our affiliates; and
|
|
•
|
the other factors described in these "Risk Factors."
|
|
•
|
stockholder actions may only be taken at annual or special meetings of stockholders;
|
|
•
|
members of our Board of Directors can be removed with or without cause by a supermajority vote of stockholders;
|
|
•
|
the Court of Chancery of the State of Delaware is, with certain exceptions, the exclusive forum for certain legal actions;
|
|
•
|
our bylaws, as may be in effect from time to time, can be amended only by a supermajority vote of stockholders; and
|
|
•
|
certain provisions of our certificate of incorporation, as may be in effect from time to time, can be amended only by a supermajority vote of stockholders.
|
|
ITEM 5.
|
MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER
MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Period
|
|
High Sales Price
|
|
Low Sales Price
|
|
Regular Dividends
Per Common Share
|
|
Special Dividends
Per Common Share
|
||||||||
|
2016
|
|
|
|
|
|
|
|
|
||||||||
|
First Quarter
|
|
$
|
24.74
|
|
|
$
|
12.54
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Second Quarter
|
|
$
|
17.39
|
|
|
$
|
11.41
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Third Quarter
|
|
$
|
18.57
|
|
|
$
|
11.66
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Fourth Quarter
|
|
$
|
25.14
|
|
|
$
|
14.76
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
2017
|
|
|
|
|
|
|
|
|
||||||||
|
First Quarter
|
|
$
|
26.06
|
|
|
$
|
21.30
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Second Quarter
|
|
$
|
27.82
|
|
|
$
|
21.22
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Third Quarter
|
|
$
|
27.85
|
|
|
$
|
20.65
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Fourth Quarter
|
|
$
|
35.38
|
|
|
$
|
25.02
|
|
|
$
|
0.15
|
|
|
$
|
—
|
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(1)
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans
or Programs
(1)
|
||||||
|
October 1 - October 31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
150,000,000
|
|
|
|
November 1 - November 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150,000,000
|
|
||
|
December 1 - December 31, 2017
|
|
762,623
|
|
|
32.78
|
|
|
762,623
|
|
|
$
|
125,000,015
|
|
|
|
Total
|
|
762,623
|
|
|
$
|
32.78
|
|
|
762,623
|
|
|
N/A
|
||
|
(1)
|
762,623
shares were repurchased pursuant to the repurchase program authorized by the Board of Directors in December 2016 for up to
$150.0 million
of Delek common stock, which was announced on January 3, 2017.
|
|
(1)
|
The stock performance results of our prior peer group included Alon prior to being acquired by Delek on July 1, 2017, and Western Refining, Inc. prior to being acquired by Andeavor on June 1, 2017. Thus, the peer group line in the graph above includes those two companies prior to those dates.
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2017
(2)
|
|
2016
|
|
2015
(1)
|
|
2014
(1)
|
|
2013
(1)
|
||||||||||
|
Statement of Operations Data:
|
|
|
|
(In millions, except share and per share data)
|
|
|
||||||||||||||
|
Net sales
|
|
$
|
7,267.1
|
|
|
$
|
4,197.9
|
|
|
$
|
4,782.0
|
|
|
$
|
7,019.2
|
|
|
$
|
7,184.2
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of goods sold
|
|
6,327.6
|
|
|
3,812.9
|
|
|
4,236.9
|
|
|
6,213.3
|
|
|
6,536.9
|
|
|||||
|
Operating expenses
|
|
429.0
|
|
|
249.3
|
|
|
270.3
|
|
|
258.7
|
|
|
257.5
|
|
|||||
|
Insurance proceeds — business interruption
|
|
—
|
|
|
(42.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
General and administrative expenses
|
|
169.8
|
|
|
106.1
|
|
|
100.6
|
|
|
105.2
|
|
|
86.2
|
|
|||||
|
Depreciation and amortization
|
|
153.3
|
|
|
116.4
|
|
|
106.0
|
|
|
83.2
|
|
|
64.6
|
|
|||||
|
Other operating expense (income), net
|
|
1.0
|
|
|
4.8
|
|
|
(0.5
|
)
|
|
0.1
|
|
|
1.7
|
|
|||||
|
Total operating costs and expenses
|
|
7,080.7
|
|
|
4,247.1
|
|
|
4,713.3
|
|
|
6,660.5
|
|
|
6,946.9
|
|
|||||
|
Operating income (loss)
|
|
186.4
|
|
|
(49.2
|
)
|
|
68.7
|
|
|
358.7
|
|
|
237.3
|
|
|||||
|
Interest expense
|
|
93.8
|
|
|
54.4
|
|
|
52.1
|
|
|
33.5
|
|
|
31.4
|
|
|||||
|
Interest income
|
|
(4.0
|
)
|
|
(1.5
|
)
|
|
(1.1
|
)
|
|
(0.8
|
)
|
|
(0.3
|
)
|
|||||
|
(Income) loss from equity method investments
|
|
(12.6
|
)
|
|
43.4
|
|
|
(2.0
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Loss on impairment of equity method investment
|
|
—
|
|
|
245.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on remeasurement of equity method investment
|
|
(190.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other expense (income), net
|
|
—
|
|
|
0.4
|
|
|
(1.6
|
)
|
|
(0.9
|
)
|
|
(6.3
|
)
|
|||||
|
Total non-operating (income) expenses, net
|
|
(112.9
|
)
|
|
342.0
|
|
|
47.4
|
|
|
31.8
|
|
|
24.8
|
|
|||||
|
Income (loss) from continuing operations before income tax benefit
|
|
299.3
|
|
|
(391.2
|
)
|
|
21.3
|
|
|
326.9
|
|
|
212.5
|
|
|||||
|
Income tax benefit
|
|
(29.2
|
)
|
|
(171.5
|
)
|
|
(15.8
|
)
|
|
101.6
|
|
|
76.1
|
|
|||||
|
Income (loss) from continuing operations
|
|
328.5
|
|
|
(219.7)
|
|
|
37.1
|
|
|
225.3
|
|
|
136.4
|
|
|||||
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Loss) income from discontinued operations
|
|
(8.6
|
)
|
|
144.2
|
|
|
5.7
|
|
|
0.6
|
|
|
(5.9
|
)
|
|||||
|
Income tax (benefit) expense
|
|
(2.7
|
)
|
|
57.9
|
|
|
(0.9
|
)
|
|
(0.1
|
)
|
|
(5.2
|
)
|
|||||
|
(Loss) income from discontinued operations, net of tax
|
|
(5.9
|
)
|
|
86.3
|
|
|
6.6
|
|
|
0.7
|
|
|
(0.7
|
)
|
|||||
|
Net income (loss)
|
|
322.6
|
|
|
(133.4
|
)
|
|
43.7
|
|
|
226.0
|
|
|
135.7
|
|
|||||
|
Net income attributed to non-controlling interests
|
|
33.8
|
|
|
20.3
|
|
|
24.3
|
|
|
27.4
|
|
|
18.0
|
|
|||||
|
Net income (loss) attributable to Delek
|
|
$
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
$
|
198.6
|
|
|
$
|
117.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) from continuing operations
|
|
$
|
4.12
|
|
|
$
|
(3.88
|
)
|
|
$
|
0.21
|
|
|
$
|
3.37
|
|
|
$
|
2.00
|
|
|
(Loss) income from discontinued operations
|
|
$
|
(0.08
|
)
|
|
$
|
1.39
|
|
|
$
|
0.11
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
Total basic income (loss) per share
|
|
$
|
4.04
|
|
|
$
|
(2.49
|
)
|
|
$
|
0.32
|
|
|
$
|
3.38
|
|
|
$
|
1.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted income (loss) per share:
|
|
$
|
4.08
|
|
|
$
|
(3.88
|
)
|
|
$
|
0.21
|
|
|
$
|
3.33
|
|
|
$
|
1.97
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.08
|
)
|
|
$
|
1.39
|
|
|
$
|
0.11
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
(Loss) income from discontinued operations
|
|
$
|
4.00
|
|
|
$
|
(2.49
|
)
|
|
$
|
0.32
|
|
|
$
|
3.34
|
|
|
$
|
1.96
|
|
|
Total diluted income (loss) per share
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
71,566,225
|
|
|
61,921,787
|
|
|
60,819,771
|
|
|
58,780,947
|
|
|
59,186,921
|
|
|||||
|
Diluted
|
|
72,303,083
|
|
|
61,921,787
|
|
|
61,320,570
|
|
|
59,355,120
|
|
|
60,047,138
|
|
|||||
|
Dividends declared per common share outstanding
|
|
0.60
|
|
|
0.60
|
|
|
0.60
|
|
|
1.00
|
|
|
0.95
|
|
|||||
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2017
(2)
|
|
2016
|
|
2015
(1)
|
|
2014
(1)
|
|
2013
(1)
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
(In millions)
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
|
$
|
931.8
|
|
|
$
|
689.2
|
|
|
$
|
287.2
|
|
|
$
|
429.8
|
|
|
$
|
383.2
|
|
|
Assets of discontinued operations held for sale
|
|
160.0
|
|
|
—
|
|
|
478.8
|
|
|
485.9
|
|
|
480.6
|
|
|||||
|
Total current assets
|
|
2,611.8
|
|
|
1,396.9
|
|
|
1,389.4
|
|
|
1,656.0
|
|
|
1,810.3
|
|
|||||
|
Property, plant and equipment, net
|
|
2,140.8
|
|
|
1,103.3
|
|
|
1,177.4
|
|
|
1,099.2
|
|
|
944.3
|
|
|||||
|
Total assets
|
|
5,935.2
|
|
|
2,979.8
|
|
|
3,316.8
|
|
|
2,888.7
|
|
|
2,840.4
|
|
|||||
|
Liabilities of discontinued operations held for sale
|
|
105.9
|
|
|
—
|
|
|
302.8
|
|
|
259.1
|
|
|
235.5
|
|
|||||
|
Total current liabilities
|
|
2,671.7
|
|
|
935.2
|
|
|
996.0
|
|
|
1,057.5
|
|
|
1,250.3
|
|
|||||
|
Total debt, including current maturities
|
|
1,465.6
|
|
|
832.9
|
|
|
805.2
|
|
|
464.8
|
|
|
313.1
|
|
|||||
|
Total non-current liabilities
|
|
1,299.3
|
|
|
862.1
|
|
|
966.9
|
|
|
632.8
|
|
|
469.7
|
|
|||||
|
Total stockholders' equity
|
|
1,964.2
|
|
|
1,182.5
|
|
|
1,353.9
|
|
|
1,198.4
|
|
|
1,120.4
|
|
|||||
|
Total liabilities and stockholders' equity
|
|
5,935.2
|
|
|
2,979.8
|
|
|
3,316.8
|
|
|
2,888.7
|
|
|
2,840.4
|
|
|||||
|
(1)
|
In August 2016, Delek entered into the Purchase Agreement to sell the Retail Entities, which consist of all of the retail segment and a portion of the corporate, other and eliminations segment, to COPEC. As a result of the Purchase Agreement, we met the requirements of ASC 205-20,
Presentation of Financial Statements - Discontinued Operations
and ASC 360,
Property, Plant and Equipment,
to report the results of the Retail Entities as discontinued operations and to classify the Retail Entities as a group of assets held for sale. The operating results for the Retail Entities have been reclassified to discontinued operations.
|
|
(2)
|
Statement of operations data for the year ended December 31, 2017 reflects six months of incremental results of operations resulting from the Delek/Alon Merger, which was effective July 1, 2017. Additionally, the balance sheet date as of December 31, 2017 reflects the assets and liabilities of Alon as a result of the Delek/Alon Merger.
|
|
•
|
volatility in our refining margins or fuel gross profit as a result of changes in the prices of crude oil, other feedstocks and refined petroleum products;
|
|
•
|
risk factors relating to the Delek/Alon Merger, including but not limited to risks surrounding the combining of operations, financial position and cash flows as well as systems, processes and controls going forward, as further discussed in Part I, Item 1A, "Risk Factors";
|
|
•
|
our ability to execute our strategy of growth through acquisitions and the transactional risks inherent in such acquisitions;
|
|
•
|
acquired assets may suffer a diminishment in fair value, which may require us to record a write-down or impairment;
|
|
•
|
liabilities related to, and the effects of, the sale of the Retail Entities (as defined below);
|
|
•
|
reliability of our operating assets;
|
|
•
|
competition;
|
|
•
|
changes in, or the failure to comply with, the extensive government regulations applicable to our industry segments;
|
|
•
|
changes in interpretations, assumptions and expectations regarding the Tax Cuts and Jobs Act, including additional guidance that may be issued by federal and state taxing authorities;
|
|
•
|
diminution in value of long-lived assets may result in an impairment in the carrying value of the assets on our balance sheet and a resultant loss recognized in the statement of operations;
|
|
•
|
general economic and business conditions affecting the southern, southwestern and western United States, particularly levels of spending related to travel and tourism;
|
|
•
|
volatility under our derivative instruments;
|
|
•
|
deterioration of creditworthiness or overall financial condition of a material counterparty (or counterparties);
|
|
•
|
unanticipated increases in cost or scope of, or significant delays in the completion of, our capital improvement and periodic turnaround projects;
|
|
•
|
risks and uncertainties with respect to the quantities and costs of refined petroleum products supplied to our pipelines and/or held in our terminals;
|
|
•
|
operating hazards, natural disasters, casualty losses and other matters beyond our control;
|
|
•
|
increases in our debt levels or costs;
|
|
•
|
changes in our ability to continue to access the credit markets;
|
|
•
|
compliance, or failure to comply, with restrictive and financial covenants in our various debt agreements;
|
|
•
|
the inability of our subsidiaries to freely make dividends, loans or other cash distributions to us;
|
|
•
|
seasonality;
|
|
•
|
acts of terrorism aimed at either our facilities or other facilities that could impair our ability to produce or transport refined products or receive feedstocks;
|
|
•
|
changes in the cost or availability of transportation for feedstocks and refined products; and
|
|
•
|
other factors discussed under Item 1A, Risk Factors and Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations and in our other filings with the SEC.
|
|
•
|
For our Tyler refinery, we compare our per barrel refined product margin to the Gulf Coast 5-3-2 crack spread. The Gulf Coast 5-3-2 crack spread is used as a benchmark for measuring a refinery's product margins by measuring the difference between the market price of light products and crude oil, and represents the approximate gross margin resulting from processing one barrel of crude oil into three-fifths of a barrel of gasoline and two-fifths of a barrel of high-sulfur diesel.
|
|
•
|
For our Big Spring refinery, we compare our per barrel refined product margin to the Gulf Coast 3-2-1 crack spread. The Gulf Coast 3-2-1 crack spread is calculated assuming that three barrels of WTI Cushing crude oil are converted, or cracked, into two barrels of Gulf Coast conventional gasoline and one barrel of Gulf Coast ultra-low sulfur diesel. Our Big Spring refinery is capable of processing substantial volumes of sour crude oil, which has historically cost less than intermediate, and/or substantial volumes of sweet crude oils, and therefore the WTI Cushing/WTS price differential, taking into account differences in production yield, is an important measure for helping us make strategic, market-respondent production decisions.
|
|
•
|
For our Krotz Springs refinery, we compare our per barrel refined product margin to the Gulf Coast 2-1-1 high sulfur diesel crack spread, which is calculated assuming that two barrels of LLS crude oil are converted into one barrel of Gulf Coast conventional gasoline and one barrel of Gulf Coast high sulfur diesel. The Krotz Springs refinery has the capability to process substantial volumes of light sweet, crude oils to produce a high percentage of refined light products.
|
|
•
|
The crude oil and product slate flexibility of the El Dorado refinery allows us to take advantage of changes in the crude oil and product markets; therefore, we anticipate that the quantities and varieties of crude oil processed and products manufactured at the El Dorado refinery by processing a variety of feedstocks into a number of refined product types will continue to vary. Thus, we do not believe that it is possible to develop a reasonable refined product margin benchmark that would accurately portray our refined product margins at the El Dorado refinery.
|
|
•
|
Maintain and continue to enhance our safe operations.
As we invest in and grow our business, we remain focused on safe and compliant operations for the benefit of our employees, communities, customers and shareholders.
|
|
•
|
Successful integration of the Alon transaction.
We made great progress during 2017 to integrate the Alon organization. Our goal is to complete this process in 2018, as we apply best practices to improve performance of a larger organization. We are continuing to realize synergies that are expected to have a positive effect on our combined operations.
|
|
•
|
Build on a winning culture.
In 2017, we believe our team responded well to our larger scale, as steps were taken to integrate the two companies following the acquisition of Alon in July 2017. We are now a larger and more diverse company, but our focus is to foster a culture that has the ability to act quickly in a changing environment to take advantage of opportunities. In order to support this operation, we are focused on expanding our team, developing systems and providing the resources to position the organization for success in the future.
|
|
•
|
Enhance our position in the Permian Basin.
Our 300,000 barrels per day of crude throughput capacity is primarily a WTI-linked crude oil slate that is weighted to supply from the Permian Basin through our access to approximately 200,000 barrels per day. In addition, we have complementary retail and logistics presence in the area. Our strategic focus will be to evaluate options to utilize our position to create additional growth across our businesses.
|
|
•
|
Grow our logistics operations.
The combination of our access to the Permian Basin and larger refining operation should allow us to continue to grow our logistics footprint. We will look for opportunities to capitalize on this position to increase our crude gathering operations, support the refining system and third party customers. This includes exploring opportunities for continued development through joint ventures and opportunities to acquire assets in markets that are complementary to our existing geographic footprint.
|
|
•
|
Optimization of our refining system.
We have doubled the size of our refining system since 2016. This gives us the opportunities to utilize the best practices from each location to improve reliability, efficiencies and yields in an effort to maximize performance. This should enhance our competitive position and free cash flow potential.
|
|
•
|
Use our financial flexibility and cash flow to create shareholder value.
We are focused on managing the cash flow in our business to support our capital allocation program that includes: 1) returning cash to shareholders through dividends and share repurchases, 2) investing in our business and 3) growing through acquisitions - all of which combine to serve our central goal of increasing long-term value for our shareholders.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales
|
|
$
|
7,267.1
|
|
|
$
|
4,197.9
|
|
|
$
|
4,782.0
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
||||||
|
Cost of goods sold
|
|
6,327.6
|
|
|
3,812.9
|
|
|
4,236.9
|
|
|||
|
Operating expenses
|
|
429.0
|
|
|
249.3
|
|
|
270.3
|
|
|||
|
Insurance proceeds — business interruption
|
|
—
|
|
|
(42.4
|
)
|
|
—
|
|
|||
|
General and administrative expenses
|
|
169.8
|
|
|
106.1
|
|
|
100.6
|
|
|||
|
Depreciation and amortization
|
|
153.3
|
|
|
116.4
|
|
|
106.0
|
|
|||
|
Other operating expense (income), net
|
|
1.0
|
|
|
4.8
|
|
|
(0.5
|
)
|
|||
|
Total operating costs and expenses
|
|
7,080.7
|
|
|
4,247.1
|
|
|
4,713.3
|
|
|||
|
Operating income (loss)
|
|
186.4
|
|
|
(49.2
|
)
|
|
68.7
|
|
|||
|
Interest expense
|
|
93.8
|
|
|
54.4
|
|
|
52.1
|
|
|||
|
Interest income
|
|
(4.0
|
)
|
|
(1.5
|
)
|
|
(1.1
|
)
|
|||
|
(Income) loss from equity method investments
|
|
(12.6
|
)
|
|
43.4
|
|
|
(2.0
|
)
|
|||
|
Loss on impairment of equity method investment
|
|
—
|
|
|
245.3
|
|
|
—
|
|
|||
|
Gain on remeasurement of equity method investment
|
|
(190.1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other expense (income), net
|
|
—
|
|
|
0.4
|
|
|
(1.6
|
)
|
|||
|
Total non-operating (income) expenses, net
|
|
(112.9
|
)
|
|
342.0
|
|
|
47.4
|
|
|||
|
Income (loss) from continuing operations before income tax benefit
|
|
299.3
|
|
|
(391.2
|
)
|
|
21.3
|
|
|||
|
Income tax benefit
|
|
(29.2
|
)
|
|
(171.5
|
)
|
|
(15.8
|
)
|
|||
|
Income (loss) from continuing operations
|
|
328.5
|
|
|
(219.7
|
)
|
|
37.1
|
|
|||
|
Discontinued operations:
|
|
|
|
|
|
|
||||||
|
(Loss) income from discontinued operations
|
|
(8.6
|
)
|
|
144.2
|
|
|
5.7
|
|
|||
|
Income tax (benefit) expense
|
|
(2.7
|
)
|
|
57.9
|
|
|
(0.9
|
)
|
|||
|
(Loss) income from discontinued operations, net of tax
|
|
(5.9
|
)
|
|
86.3
|
|
|
6.6
|
|
|||
|
Net income (loss)
|
|
322.6
|
|
|
(133.4
|
)
|
|
43.7
|
|
|||
|
Net income attributed to non-controlling interests
|
|
33.8
|
|
|
20.3
|
|
|
24.3
|
|
|||
|
Net income (loss) attributable to Delek
|
|
$
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales
|
|
$
|
6,620.6
|
|
|
$
|
3,923.2
|
|
|
$
|
4,440.2
|
|
|
Cost of goods sold
|
|
5,852.2
|
|
|
3,614.1
|
|
|
4,022.2
|
|
|||
|
Gross Margin
|
|
768.4
|
|
|
309.1
|
|
|
418
|
|
|||
|
Operating expenses
|
|
317.7
|
|
|
212.4
|
|
|
225.4
|
|
|||
|
Insurance proceeds - business interruption
|
|
—
|
|
|
(42.4
|
)
|
|
—
|
|
|||
|
Contribution margin
|
|
$
|
450.7
|
|
|
$
|
139.1
|
|
|
$
|
192.6
|
|
|
1
|
Sales volume includes
1,592
bpd,
622
bpd and
3,693
bpd of finished product sold to the logistics segment during the years ended
December 31, 2017
,
2016
and
2015
, respectively. Sales volume also includes sales of
129
bpd,
510
bpd and
1,800
bpd of intermediate and finished products to the El Dorado refinery during the years ended
December 31, 2017
,
2016
and
2015
, respectively. Sales volume also includes
138
bpd of produced finished product sold to the Alon Partnership during the last half of
2017
. Sales volume excludes
4,209
bpd and
1,008
bpd of wholesale activity during the years ended
December 31, 2017
and
2016
, respectively.
|
|
1
|
Sales volume includes
514
bpd,
102
bpd and
1,744
bpd of produced finished product sold to the Tyler refinery during the years ended
December 31, 2017
,
2016
and
2015
, respectively, and includes
566
bpd of produced finished product sold to Alon Asphalt Company during the last half of
2017
. Sales volume excludes
25,750
bpd,
20,465
bpd and
28,057
bpd of wholesale
|
|
1
|
Sales volume includes
15,190
bpd sold to the retail segment,
1,510
bpd sold to Alon Asphalt Company and
176
bpd sold to the logistics segment during the last half of
2017
.
|
|
1
|
Sales volume includes
728
bpd sold to the El Dorado refinery and
60
bpd sold to the Tyler refinery during the last half of
2017
.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales
|
|
$
|
538.1
|
|
|
448.1
|
|
|
$
|
589.7
|
|
|
|
Cost of goods sold
|
|
372.9
|
|
|
302.2
|
|
|
436.3
|
|
|||
|
Gross Margin
|
|
165.2
|
|
|
145.9
|
|
|
153.4
|
|
|||
|
Operating expenses
|
|
43.3
|
|
|
37.2
|
|
|
44.9
|
|
|||
|
Contribution margin
|
|
$
|
121.9
|
|
|
$
|
108.7
|
|
|
$
|
108.5
|
|
|
Operating Information:
|
|
|
|
|
|
|
||||||
|
East Texas - Tyler Refinery sales volumes (average bpd)
(1)
|
|
73,655
|
|
|
68,131
|
|
|
59,174
|
|
|||
|
West Texas wholesale marketing throughputs (average bpd)
|
|
13,817
|
|
|
13,257
|
|
|
16,357
|
|
|||
|
West Texas wholesale marketing margin per barrel
|
|
$
|
4.03
|
|
|
$
|
1.43
|
|
|
$
|
1.35
|
|
|
Terminalling throughputs (average bpd)
(2)
|
|
124,488
|
|
|
122,350
|
|
|
106,514
|
|
|||
|
Throughputs (average bpd):
|
|
|
|
|
|
|
||||||
|
Lion Pipeline System:
|
|
|
|
|
|
|
||||||
|
Crude pipelines (non-gathered)
|
|
59,362
|
|
|
56,555
|
|
|
54,960
|
|
|||
|
Refined products pipelines to Enterprise Systems
|
|
51,927
|
|
|
52,071
|
|
|
57,366
|
|
|||
|
SALA Gathering System
|
|
15,871
|
|
|
17,756
|
|
20,673
|
|
||||
|
East Texas Crude Logistics System
|
|
15,780
|
|
|
12,735
|
|
18,828
|
|||||
|
(1)
|
Excludes jet fuel and petroleum coke.
|
|
(2)
|
Consists of terminalling throughputs at our Tyler, Big Sandy and Mount Pleasant, Texas, El Dorado and North Little Rock, Arkansas and Memphis and Nashville, Tennessee terminals.
|
|
|
|
Six Months Ended December 31,
|
||
|
|
|
2017
|
||
|
Net sales
|
|
$
|
426.7
|
|
|
Cost of goods sold
|
|
350.3
|
|
|
|
Gross Margin
|
|
76.4
|
|
|
|
Operating expenses
|
|
49.6
|
|
|
|
Contribution margin
|
|
$
|
26.8
|
|
|
Operating Information:
|
|
|
||
|
Number of stores (end of period)
|
|
302
|
|
|
|
Average number of stores
|
|
302
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash Flow Data:
|
|
|
|
|
|
|
||||||
|
Operating activities
|
|
$
|
332.1
|
|
|
$
|
268.2
|
|
|
$
|
180.0
|
|
|
Investing activities
|
|
25.2
|
|
|
180.5
|
|
|
(460.4
|
)
|
|||
|
Financing activities
|
|
(104.6
|
)
|
|
(61.7
|
)
|
|
138.5
|
|
|||
|
Net increase (decrease)
|
|
$
|
252.7
|
|
|
$
|
387.0
|
|
|
$
|
(141.9
|
)
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2018 Forecast
|
|
2017
Actual
|
||||
|
Refining:
|
|
|
|
|
||||
|
Sustaining maintenance, including turnaround activities
|
|
$
|
70.7
|
|
|
$
|
67.2
|
|
|
Regulatory
|
|
36.2
|
|
|
20.1
|
|
||
|
Discretionary projects
|
|
56.1
|
|
|
40.9
|
|
||
|
Refining segment total
|
|
163.0
|
|
|
128.2
|
|
||
|
Logistics:
|
|
|
|
|
||||
|
Regulatory
|
|
3.8
|
|
|
3.2
|
|
||
|
Sustaining maintenance
|
|
8.8
|
|
|
7.9
|
|
||
|
Discretionary projects
|
|
4.9
|
|
|
7.3
|
|
||
|
Logistics segment total
|
|
17.5
|
|
|
18.4
|
|
||
|
Retail:
|
|
|
|
|
||||
|
Regulatory
|
|
0.5
|
|
|
—
|
|
||
|
Sustaining maintenance
|
|
4.8
|
|
|
0.4
|
|
||
|
Discretionary projects
|
|
14.7
|
|
|
11.3
|
|
||
|
Retail segment total
|
|
20.0
|
|
|
11.7
|
|
||
|
Other
|
|
|
|
|
||||
|
Regulatory
|
|
0.5
|
|
|
0.5
|
|
||
|
Sustaining maintenance
|
|
3.3
|
|
|
2.8
|
|
||
|
Discretionary projects
|
|
7.2
|
|
|
15.9
|
|
||
|
Other total
|
|
11.0
|
|
|
19.2
|
|
||
|
Total capital spending
|
|
$
|
211.5
|
|
|
$
|
177.5
|
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
<
1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
>5 Years
|
|
Total
|
||||||||||
|
Long term debt and notes payable obligations
|
|
$
|
597.7
|
|
|
$
|
548.7
|
|
|
$
|
86.7
|
|
|
$
|
250.0
|
|
|
$
|
1,483.1
|
|
|
Interest
(1)
|
|
78.9
|
|
|
68.8
|
|
|
37.4
|
|
|
42.2
|
|
|
227.3
|
|
|||||
|
Operating lease commitments
(2)
|
|
52.8
|
|
|
78.0
|
|
|
49.6
|
|
|
102.5
|
|
|
282.9
|
|
|||||
|
Purchase commitments
(3)
|
|
267.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
267.6
|
|
|||||
|
Transportation agreements
(4)
|
|
114.4
|
|
|
212.8
|
|
|
118.9
|
|
|
162.6
|
|
|
608.7
|
|
|||||
|
Total
|
|
$
|
1,111.4
|
|
|
$
|
908.3
|
|
|
$
|
292.6
|
|
|
$
|
557.3
|
|
|
$
|
2,869.6
|
|
|
(1)
|
Expected interest payments on debt outstanding at
December 31, 2017
. Floating interest rate debt is calculated using
December 31, 2017
rates. For additional information, see Note
12
to the consolidated financial statements in Item 8, Financial Statements and Supplementary Data, of this Annual Report on Form 10-K.
|
|
(2)
|
Amounts reflect future estimated lease payments under operating leases having remaining non-cancelable terms in excess of one year as of
December 31, 2017
.
|
|
(3)
|
We have supply agreements to secure certain quantities of crude oil, finished product and other resources used in production at both fixed and market prices. We have estimated future payments under the market based agreements using current market rates.
|
|
(4)
|
Balances consist of contractual obligations under agreements with third parties (not including Delek Logistics) for the transportation of crude oil to our refineries.
|
|
|
|
Total Outstanding
|
|
Notional Contract Volume by
Year of Maturity
|
||||||||||||
|
Contract Description
|
|
Fair Value
|
|
Notional Contract Volume
|
|
2018
|
|
2019
|
|
2020
|
||||||
|
Contracts not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Crude oil price swaps - long
(1)
|
|
$
|
3.1
|
|
|
4,085,000
|
|
|
4,085,000
|
|
|
—
|
|
|
—
|
|
|
Crude oil price swaps - short
(1)
|
|
(12.5
|
)
|
|
4,810,000
|
|
|
4,810,000
|
|
|
—
|
|
|
—
|
|
|
|
Inventory, refined product and crack spread swaps - long
(1)
|
|
16.4
|
|
|
15,308,000
|
|
|
15,308,000
|
|
|
—
|
|
|
—
|
|
|
|
Inventory, refined product and crack spread swaps - short
(1)
|
|
(19.3
|
)
|
|
11,200,000
|
|
|
11,200,000
|
|
|
—
|
|
|
—
|
|
|
|
RIN commitment contracts - long
(2)
|
|
(23.8
|
)
|
|
144,886,320
|
|
|
144,886,320
|
|
|
—
|
|
|
—
|
|
|
|
RIN commitment contracts - short
(2)
|
|
1.2
|
|
|
18,475,000
|
|
|
18,475,000
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
$
|
(34.9
|
)
|
|
198,764,320
|
|
|
198,764,320
|
|
|
—
|
|
|
—
|
|
|
Contracts designated as cash flow hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Crude oil price swaps - long
(1)
|
|
$
|
(13.6
|
)
|
|
575,000
|
|
|
575,000
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
$
|
(13.6
|
)
|
|
575,000
|
|
|
575,000
|
|
|
—
|
|
|
—
|
|
|
i.
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets;
|
|
ii.
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and expenditures recorded by us are being made only in accordance with authorizations of our management and Board of Directors; and
|
|
iii.
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on our financial statements.
|
|
1.
|
Financial Statements. The accompanying Index to Financial Statements and Schedule on page F-1 of this Annual Report on Form 10-K is provided in response to this item.
|
|
2.
|
List of Financial Statement Schedules:
|
|
3.
|
Exhibits - See below.
|
|
Exhibit No.
|
|
Description
|
||
|
2.1
|
|
|
|
|
|
2.2
|
|
^
|
|
|
|
2.3
|
|
^
|
|
|
|
2.4
|
|
|
|
|
|
2.5
|
|
|
|
|
|
2.6
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
10.1
|
|
*
|
|
|
|
10.2(a)
|
|
*
|
|
|
|
10.2(b)
|
|
*
|
|
|
|
10.2(c)
|
|
*
|
|
|
|
10.2(d)
|
|
*
|
|
|
|
10.2(e)
|
|
*
|
|
|
|
10.2(f)
|
|
*
|
|
|
|
10.2(g)
|
|
*
|
|
|
|
10.3
|
|
|
|
|
|
10.4
|
|
|
|
|
|
10.5
|
|
|
|
|
|
10.6
|
|
‡
|
|
|
|
10.7(a)
|
|
|
|
|
|
10.7(b)
|
|
|
|
|
|
10.7(c)
|
|
|
|
|
|
10.8(a)
|
|
*
|
|
|
|
10.8(b)
|
|
*
|
|
|
|
10.9
|
|
|
|
|
|
10.10(a)
|
|
|
|
|
|
10.10(b)
|
|
|
|
|
|
10.11(a)
|
|
|
|
|
|
10.11(b)
|
|
|
|
|
|
10.12(a)
|
|
*
|
|
|
|
10.12(b)
|
|
*
|
|
|
|
10.12(c)
|
|
*
|
|
|
|
10.12(d)
|
|
*
|
|
|
|
10.12(e)
|
|
*
|
|
|
|
10.13(a)
|
|
*
|
|
|
|
10.13(b)
|
|
*
|
|
|
|
10.13(c)
|
|
*
|
|
|
|
10.13(d)
|
|
*
|
|
|
|
10.13(e)
|
|
*
|
|
|
|
10.13(f)
|
|
*
|
|
|
|
10.13(g)
|
|
*
|
|
|
|
10.13(h)
|
|
*
|
|
|
|
10.14(a)
|
|
*
|
|
|
|
10.14(b)
|
|
*
|
|
|
|
10.14(c)
|
|
*
|
|
|
|
10.14(d)
|
|
*
|
|
|
|
10.15
|
|
|
|
|
|
10.16
|
|
|
|
|
|
10.17
|
|
|
|
|
|
10.18(a)
|
|
|
|
|
|
10.18(b)
|
|
|
|
|
|
10.19
|
|
|
|
|
|
10.20(a)
|
|
‡
|
|
|
|
10.20(b)
|
|
|
|
|
|
10.21
|
|
‡
|
|
|
|
10.22
|
|
‡
|
|
|
|
10.23(a)
|
|
|
|
|
|
10.23(b)
|
|
|
|
|
|
10.24(a)
|
|
|
|
|
|
10.24(b)
|
|
|
|
|
|
10.25
|
|
*
|
|
|
|
10.26
|
|
*
|
|
|
|
10.27
|
|
*
|
|
|
|
10.28
|
|
*
|
|
|
|
10.29
|
|
*
|
|
|
|
10.30
|
|
*
|
|
|
|
10.31
|
|
*
|
|
|
|
10.32
|
|
*
|
|
|
|
10.33
|
|
*
|
|
|
|
10.34
|
|
*
|
|
|
|
10.35
|
|
*
|
|
|
|
10.36
|
|
*
|
|
|
|
10.37
|
|
*
|
|
|
|
21.1
|
|
§
|
|
|
|
23.1
|
|
§
|
|
|
|
23.2
|
|
§
|
|
|
|
24.1
|
|
§
|
|
|
|
31.1
|
|
§
|
|
|
|
31.2
|
|
§
|
|
|
|
32.1
|
|
§§
|
|
|
|
32.2
|
|
§§
|
|
|
|
99.1
|
|
|
|
|
|
101
|
|
|
|
The following materials from Delek US Holdings, Inc.’s Annual Report on Form 10-K for the annual period ended December 31, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of December 31, 2017 and 2016, (ii) Consolidated Statements of Income for the years ended December 31, 2017, 2016 and 2015, (iii) Consolidated Statements of Comprehensive Income for the years ended December 31, 2017, 2016 and 2015, (iv) Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2017, 2016 and 2015, (v) Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016 and 2015 and (vi) Notes to Consolidated Financial Statements.
|
|
*
|
Management contract or compensatory plan or arrangement.
|
|
§
|
Filed herewith.
|
|
§§
|
Furnished herewith.
|
|
^
|
Certain schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to supplementally furnish a copy of any of the omitted schedules to the United States Securities and Exchange Commission upon request.
|
|
‡
|
Confidential treatment has been requested and granted with respect to certain portions of this exhibit pursuant to Rule 24b-2 of the Securities Exchange Act of 1934, as amended. Omitted portions have been filed separately with the United States Securities and Exchange Commission.
|
|
Audited Financial Statements:
|
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
931.8
|
|
|
$
|
689.2
|
|
|
Accounts receivable, net
|
|
579.6
|
|
|
265.9
|
|
||
|
Accounts receivable from related parties
|
|
2.1
|
|
|
0.1
|
|
||
|
Inventories, net of inventory valuation reserves
|
|
808.4
|
|
|
392.4
|
|
||
|
Assets of discontinued operations held for sale
|
|
160.0
|
|
|
—
|
|
||
|
Other current assets
|
|
129.9
|
|
|
49.3
|
|
||
|
Total current assets
|
|
2,611.8
|
|
|
1,396.9
|
|
||
|
Property, plant and equipment:
|
|
|
|
|
||||
|
Property, plant and equipment
|
|
2,772.5
|
|
|
1,587.6
|
|
||
|
Less: accumulated depreciation
|
|
(631.7
|
)
|
|
(484.3
|
)
|
||
|
Property, plant and equipment, net
|
|
2,140.8
|
|
|
1,103.3
|
|
||
|
Goodwill
|
|
816.6
|
|
|
12.2
|
|
||
|
Other intangibles, net
|
|
101.1
|
|
|
26.7
|
|
||
|
Equity method investments
|
|
138.1
|
|
|
360.0
|
|
||
|
Other non-current assets
|
|
126.8
|
|
|
80.7
|
|
||
|
Total assets
(1)
|
|
$
|
5,935.2
|
|
|
$
|
2,979.8
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
973.4
|
|
|
$
|
494.6
|
|
|
Accounts payable to related parties
|
|
1.7
|
|
|
1.8
|
|
||
|
Current portion of long-term debt
|
|
590.2
|
|
|
84.4
|
|
||
|
Obligation under Supply and Offtake Agreements
|
|
435.6
|
|
|
124.6
|
|
||
|
Liabilities of discontinued operations held for sale
|
|
105.9
|
|
|
—
|
|
||
|
Accrued expenses and other current liabilities
|
|
564.9
|
|
|
229.8
|
|
||
|
Total current liabilities
|
|
2,671.7
|
|
|
935.2
|
|
||
|
Non-current liabilities:
|
|
|
|
|
||||
|
Long-term debt, net of current portion
|
|
875.4
|
|
|
748.5
|
|
||
|
Environmental liabilities, net of current portion
|
|
68.9
|
|
|
6.2
|
|
||
|
Asset retirement obligations
|
|
72.1
|
|
|
5.2
|
|
||
|
Deferred tax liabilities
|
|
199.9
|
|
|
76.2
|
|
||
|
Other non-current liabilities
|
|
83.0
|
|
|
26.0
|
|
||
|
Total non-current liabilities
|
|
1,299.3
|
|
|
862.1
|
|
||
|
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, 81,533,548 shares and 67,150,352 shares issued at December 31, 2017 and December 31, 2016, respectively
|
|
0.8
|
|
|
0.7
|
|
||
|
Additional paid-in capital
|
|
900.1
|
|
|
650.5
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
6.9
|
|
|
(20.8
|
)
|
||
|
Treasury stock, 762,623 shares and 5,195,791 shares, at cost, as of December 31, 2017 and 2016, respectively
|
|
(25.0
|
)
|
|
(160.8
|
)
|
||
|
Retained earnings
|
|
767.8
|
|
|
522.3
|
|
||
|
Non-controlling interests in subsidiaries
|
|
313.6
|
|
|
190.6
|
|
||
|
Total stockholders’ equity
|
|
1,964.2
|
|
|
1,182.5
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
5,935.2
|
|
|
$
|
2,979.8
|
|
|
(1)
|
All but approximately
$20.0 million
of the assets of the Alon Partnership (a consolidated variable interest entity, as discussed in Note
2
)
are restricted for the use of settlement of the obligations of the Alon Partnership. See
Note 4
for further information regarding assets and liabilities of the Alon Partnership and Note
25
regarding acquisition of the non-controlling interest in the Alon Partnership on February 7, 2018.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net sales
|
|
$
|
7,267.1
|
|
|
$
|
4,197.9
|
|
|
$
|
4,782.0
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
||||||
|
Cost of goods sold
|
|
6,327.6
|
|
|
3,812.9
|
|
|
4,236.9
|
|
|||
|
Operating expenses
|
|
429.0
|
|
|
249.3
|
|
|
270.3
|
|
|||
|
Insurance proceeds — business interruption
|
|
—
|
|
|
(42.4
|
)
|
|
—
|
|
|||
|
General and administrative expenses
|
|
169.8
|
|
|
106.1
|
|
|
100.6
|
|
|||
|
Depreciation and amortization
|
|
153.3
|
|
|
116.4
|
|
|
106.0
|
|
|||
|
Other operating expense (income), net
|
|
1.0
|
|
|
4.8
|
|
|
(0.5
|
)
|
|||
|
Total operating costs and expenses
|
|
7,080.7
|
|
|
4,247.1
|
|
|
4,713.3
|
|
|||
|
Operating income (loss)
|
|
186.4
|
|
|
(49.2
|
)
|
|
68.7
|
|
|||
|
Interest expense
|
|
93.8
|
|
|
54.4
|
|
|
52.1
|
|
|||
|
Interest income
|
|
(4.0
|
)
|
|
(1.5
|
)
|
|
(1.1
|
)
|
|||
|
(Income) loss from equity method investments
|
|
(12.6
|
)
|
|
43.4
|
|
|
(2.0
|
)
|
|||
|
Loss on impairment of equity method investment
|
|
—
|
|
|
245.3
|
|
|
—
|
|
|||
|
Gain on remeasurement of equity method investment
|
|
(190.1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other expense (income), net
|
|
—
|
|
|
0.4
|
|
|
(1.6
|
)
|
|||
|
Total non-operating (income) expenses, net
|
|
(112.9
|
)
|
|
342.0
|
|
|
47.4
|
|
|||
|
Income (loss) from continuing operations before income tax benefit
|
|
299.3
|
|
|
(391.2
|
)
|
|
21.3
|
|
|||
|
Income tax benefit
|
|
(29.2
|
)
|
|
(171.5
|
)
|
|
(15.8
|
)
|
|||
|
Income (loss) from continuing operations
|
|
328.5
|
|
|
(219.7
|
)
|
|
37.1
|
|
|||
|
Discontinued operations:
|
|
|
|
|
|
|
||||||
|
(Loss) income from discontinued operations
|
|
(8.6
|
)
|
|
144.2
|
|
|
5.7
|
|
|||
|
Income tax (benefit) expense
|
|
(2.7
|
)
|
|
57.9
|
|
|
(0.9
|
)
|
|||
|
(Loss) income from discontinued operations, net of tax
|
|
(5.9
|
)
|
|
86.3
|
|
|
6.6
|
|
|||
|
Net income (loss)
|
|
322.6
|
|
|
(133.4
|
)
|
|
43.7
|
|
|||
|
Net income attributed to non-controlling interests
|
|
33.8
|
|
|
20.3
|
|
|
24.3
|
|
|||
|
Net income (loss) attributable to Delek
|
|
$
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
Basic income (loss) per share:
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations
|
|
$
|
4.12
|
|
|
$
|
(3.88
|
)
|
|
$
|
0.21
|
|
|
(Loss) income from discontinued operations
|
|
(0.08
|
)
|
|
1.39
|
|
|
0.11
|
|
|||
|
Total basic income (loss) per share
|
|
$
|
4.04
|
|
|
$
|
(2.49
|
)
|
|
$
|
0.32
|
|
|
Diluted income (loss) per share:
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations
|
|
$
|
4.08
|
|
|
$
|
(3.88
|
)
|
|
$
|
0.21
|
|
|
(Loss) income from discontinued operations
|
|
(0.08
|
)
|
|
1.39
|
|
|
0.11
|
|
|||
|
Total diluted income (loss) per share
|
|
$
|
4.00
|
|
|
$
|
(2.49
|
)
|
|
$
|
0.32
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
||||||
|
Basic
|
|
71,566,225
|
|
|
61,921,787
|
|
|
60,819,771
|
|
|||
|
Diluted
|
|
72,303,083
|
|
|
61,921,787
|
|
|
61,320,570
|
|
|||
|
Dividends declared per common share outstanding
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income (loss) attributable to Delek
|
|
$
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
||||||
|
Commodity contracts designated as cash flow hedges:
|
|
|
|
|
|
|
||||||
|
Unrealized gains (losses), net of ineffectiveness (gains) losses of $(0.5) million, $(3.1) million and $21.5 million for the years ended December 31, 2017, 2016 and 2015, respectively
|
|
(2.0
|
)
|
|
8.4
|
|
|
(41.4
|
)
|
|||
|
Realized (gains) losses reclassified to cost of goods sold
|
|
38.6
|
|
|
27.8
|
|
|
(0.7
|
)
|
|||
|
Increase (decrease) related to commodity cash flow hedges, net
|
|
36.6
|
|
|
36.2
|
|
|
(42.1
|
)
|
|||
|
Income tax (expense) benefit
|
|
(12.8
|
)
|
|
(12.7
|
)
|
|
14.7
|
|
|||
|
Net comprehensive income (loss) on commodity contracts designated as cash flow hedges
|
|
23.8
|
|
|
23.5
|
|
|
(27.4
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest rate contracts designated as cash flow hedges:
|
|
|
|
|
|
|
||||||
|
Unrealized gains
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|||
|
Realized losses reclassified to interest expense
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|||
|
Increase related to interest rate cash flow hedges, net
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|||
|
Income tax expense
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net comprehensive income on interest rate contracts designated as cash flow hedges
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Foreign currency translation gain
|
|
0.1
|
|
|
0.2
|
|
|
(0.3
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss) from equity method investments, net of tax (expense) benefit of $(2.2) million, $(0.4) million, and $2.7 million for the years ended December 31, 2017, 2016 and 2015, respectively
|
|
4.1
|
|
|
0.8
|
|
|
(5.0
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Postretirement benefit plans:
|
|
|
|
|
|
|
||||||
|
Unrealized gain arising during the year related to:
|
|
|
|
|
|
|
||||||
|
Net actuarial gain
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|||
|
Curtailment gain
|
|
6.3
|
|
|
—
|
|
|
—
|
|
|||
|
Gain reclassified to earnings:
|
|
|
|
|
|
|
||||||
|
Recognized due to curtailment
|
|
(6.1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Decrease related to postretirement benefit plans, net
|
|
(0.6
|
)
|
|
—
|
|
|
—
|
|
|||
|
Income tax benefit
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net comprehensive loss on postretirement benefit plans
|
|
(0.6
|
)
|
|
—
|
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
|
27.8
|
|
|
24.5
|
|
|
(32.7
|
)
|
|||
|
Comprehensive income (loss) attributable to Delek
|
|
$
|
316.6
|
|
|
$
|
(129.2
|
)
|
|
$
|
(13.3
|
)
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Treasury Stock
|
|
Non-Controlling Interest in Subsidiaries
|
|
Total Stockholders' Equity
|
||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||||||
|
Balance at
|
December 31, 2014
|
60,637,525
|
|
|
$
|
0.6
|
|
|
$
|
395.1
|
|
|
$
|
(12.6
|
)
|
|
$
|
731.2
|
|
|
(3,365,561
|
)
|
|
$
|
(112.6
|
)
|
|
$
|
196.7
|
|
|
$
|
1,198.4
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19.4
|
|
|
—
|
|
|
—
|
|
|
24.3
|
|
|
43.7
|
|
||||||||
|
Unrealized loss on cash flow hedges, net of income tax benefit of $14.7 million and ineffectiveness loss of $21.5 million
|
—
|
|
|
—
|
|
|
—
|
|
|
(27.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27.4
|
)
|
||||||||
|
Other comprehensive loss from equity method investments, net of income tax benefit of $2.7 million
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.0
|
)
|
|
|
|
|
|
|
|
|
|
(5.0
|
)
|
||||||||||||
|
Foreign currency translation loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
||||||||
|
Common stock dividends ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.1
|
)
|
||||||||
|
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
15.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
16.8
|
|
||||||||
|
Distribution to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20.9
|
)
|
|
(20.9
|
)
|
||||||||
|
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,444,140
|
)
|
|
(42.2
|
)
|
|
—
|
|
|
(42.2
|
)
|
||||||||
|
Income tax benefit from equity-based compensation expense
|
—
|
|
|
—
|
|
|
1.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.3
|
|
||||||||
|
Stock issued in connection with the Alon Acquisition
|
6,000,000
|
|
|
0.1
|
|
|
230.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
230.8
|
|
||||||||
|
Taxes paid due to the net settlement of equity-based compensation
|
—
|
|
|
—
|
|
|
(4.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.4
|
)
|
||||||||
|
Exercise of equity-based awards
|
309,196
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
||||||||
|
Other
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
—
|
|
||||||||
|
Balance at
|
December 31, 2015
|
66,946,721
|
|
|
$
|
0.7
|
|
|
$
|
639.2
|
|
|
$
|
(45.3
|
)
|
|
$
|
713.5
|
|
|
(4,809,701
|
)
|
|
$
|
(154.8
|
)
|
|
$
|
200.6
|
|
|
$
|
1,353.9
|
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Treasury Stock
|
|
Non-Controlling Interest in Subsidiaries
|
|
Total Stockholders' Equity
|
||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||||||
|
Balance at
|
December 31, 2015
|
66,946,721
|
|
|
$
|
0.7
|
|
|
$
|
639.2
|
|
|
$
|
(45.3
|
)
|
|
$
|
713.5
|
|
|
(4,809,701
|
)
|
|
$
|
(154.8
|
)
|
|
$
|
200.6
|
|
|
$
|
1,353.9
|
|
|
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(153.7
|
)
|
|
—
|
|
|
—
|
|
|
20.3
|
|
|
(133.4
|
)
|
||||||||
|
Net unrealized gain on cash flow hedges, net of income tax expense of $12.7 million and ineffectiveness gain of $3.1 million
|
—
|
|
|
—
|
|
|
—
|
|
|
23.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23.5
|
|
||||||||
|
Other comprehensive loss from equity method investments, net of income tax expense of $0.4 million
|
|
|
|
|
|
|
0.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|||||||||||
|
Foreign currency translation gain
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
||||||||
|
Common stock dividends ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
(37.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.5
|
)
|
|||||||||
|
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
15.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|
16.4
|
|
||||||||
|
Distribution to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24.1
|
)
|
|
(24.1
|
)
|
||||||||
|
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(386,090
|
)
|
|
(6.0
|
)
|
|
—
|
|
|
(6.0
|
)
|
||||||||
|
Repurchase of non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.9
|
)
|
|
(6.9
|
)
|
||||||||
|
Income tax benefit from equity-based compensation expense
|
—
|
|
|
—
|
|
|
(2.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.9
|
)
|
||||||||
|
Taxes paid due to the net settlement of equity-based compensation
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
||||||||
|
Exercise of equity-based awards
|
203,631
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Balance at
|
December 31, 2016
|
67,150,352
|
|
|
$
|
0.7
|
|
|
$
|
650.5
|
|
|
$
|
(20.8
|
)
|
|
$
|
522.3
|
|
|
(5,195,791
|
)
|
|
$
|
(160.8
|
)
|
|
$
|
190.6
|
|
|
$
|
1,182.5
|
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Treasury Stock
|
|
Non-Controlling Interest in Subsidiaries
|
|
Total Stockholders' Equity
|
||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||||||
|
Balance at
|
December 31, 2016
|
67,150,352
|
|
|
$
|
0.7
|
|
|
$
|
650.5
|
|
|
$
|
(20.8
|
)
|
|
$
|
522.3
|
|
|
(5,195,791
|
)
|
|
$
|
(160.8
|
)
|
|
$
|
190.6
|
|
|
$
|
1,182.5
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
288.8
|
|
|
—
|
|
|
—
|
|
|
33.8
|
|
|
322.6
|
|
||||||||
|
Net unrealized gain on cash flow hedges, net of income tax expense of $12.8 million and ineffectiveness gain of $0.5 million
|
—
|
|
|
—
|
|
|
—
|
|
|
23.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23.8
|
|
||||||||
|
Other comprehensive income from equity method investments, net of income tax expense of $2.2 million
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.1
|
|
||||||||
|
Other comprehensive income related to postretirement benefit plans
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
||||||||
|
Other comprehensive income related to interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
||||||||
|
Foreign currency translation gain
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
||||||||
|
Common stock dividends ($0.60 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44.0
|
)
|
||||||||
|
Issuance of equity in connection with Delek/Alon Merger
|
19,250,795
|
|
|
0.1
|
|
|
399.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
131.6
|
|
|
530.7
|
|
||||||||
|
Retirement of Treasury shares in connection with Delek/Alon Merger
|
(5,195,791
|
)
|
|
—
|
|
|
(160.8
|
)
|
|
—
|
|
|
—
|
|
|
5,195,791
|
|
|
160.8
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35.7
|
)
|
|
(35.7
|
)
|
||||||||
|
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
16.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
17.5
|
|
||||||||
|
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(762,623
|
)
|
|
(25.0
|
)
|
|
(7.3
|
)
|
|
(32.3
|
)
|
||||||||
|
Issuance costs in connection with Delek/Alon Merger
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
||||||||
|
Taxes due to the net settlement of equity-based compensation
|
—
|
|
|
—
|
|
|
(5.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.0
|
)
|
||||||||
|
Exercise of equity-based awards
|
328,192
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Other
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
(0.1
|
)
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
||||||||
|
Balance at
|
December 31, 2017
|
81,533,548
|
|
|
$
|
0.8
|
|
|
$
|
900.1
|
|
|
$
|
6.9
|
|
|
$
|
767.8
|
|
|
(762,623
|
)
|
|
$
|
(25.0
|
)
|
|
$
|
313.6
|
|
|
$
|
1,964.2
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
322.6
|
|
|
$
|
(133.4
|
)
|
|
$
|
43.7
|
|
|
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
|
153.3
|
|
|
116.4
|
|
|
106.0
|
|
|||
|
Amortization of deferred financing costs and debt discount
|
|
8.3
|
|
|
4.4
|
|
|
4.1
|
|
|||
|
Accretion of environmental liabilities asset retirement obligations
|
|
1.2
|
|
|
0.3
|
|
|
0.4
|
|
|||
|
Amortization of unfavorable contract liability
|
|
(5.8
|
)
|
|
(0.7
|
)
|
|
—
|
|
|||
|
Deferred income taxes
|
|
(48.0
|
)
|
|
(153.2
|
)
|
|
19.0
|
|
|||
|
(Income) loss from equity method investments
|
|
(12.6
|
)
|
|
43.4
|
|
|
(2.0
|
)
|
|||
|
Dividends from equity method investments
|
|
18.3
|
|
|
20.2
|
|
|
15.1
|
|
|||
|
Loss on disposal of assets
|
|
1.0
|
|
|
4.8
|
|
|
0.3
|
|
|||
|
Impairment of fixed assets
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|||
|
Impairment of equity method investment
|
|
—
|
|
|
245.3
|
|
|
—
|
|
|||
|
Gain on remeasurement of equity method investment
|
|
(190.1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Equity-based compensation expense
|
|
17.5
|
|
|
16.4
|
|
|
16.8
|
|
|||
|
Income tax benefit of equity-based compensation
|
|
(1.4
|
)
|
|
(1.2
|
)
|
|
(1.3
|
)
|
|||
|
Loss (income) from discontinued operations
|
|
5.9
|
|
|
(86.3
|
)
|
|
(6.6
|
)
|
|||
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
||||||
|
Accounts receivable
|
|
(155.8
|
)
|
|
(48.1
|
)
|
|
(36.9
|
)
|
|||
|
Inventories and other current assets
|
|
(191.1
|
)
|
|
(56.5
|
)
|
|
119.8
|
|
|||
|
Fair value of derivatives
|
|
39.2
|
|
|
44.2
|
|
|
32.9
|
|
|||
|
Accounts payable and other current liabilities
|
|
290.9
|
|
|
223.8
|
|
|
(82.2
|
)
|
|||
|
Obligation under Supply and Offtake Agreement
|
|
113.0
|
|
|
12.8
|
|
|
(68.9
|
)
|
|||
|
Non-current assets and liabilities, net
|
|
(32.2
|
)
|
|
2.3
|
|
|
(18.4
|
)
|
|||
|
Cash provided by operating activities - continuing operations
|
|
334.2
|
|
|
254.9
|
|
|
144.0
|
|
|||
|
Cash (used in) provided by operating activities - discontinued operations
|
|
(2.1
|
)
|
|
13.3
|
|
|
36.0
|
|
|||
|
Net cash provided by operating activities
|
|
332.1
|
|
|
268.2
|
|
|
180.0
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|||||
|
Business combinations, net of cash acquired
|
|
196.2
|
|
|
—
|
|
|
(0.4
|
)
|
|||
|
Equity method investment contributions
|
|
(5.8
|
)
|
|
(61.6
|
)
|
|
(240.9
|
)
|
|||
|
Purchases of property, plant and equipment
|
|
(172.0
|
)
|
|
(46.3
|
)
|
|
(187.7
|
)
|
|||
|
Purchase of intangible assets
|
|
(5.5
|
)
|
|
(0.7
|
)
|
|
(7.2
|
)
|
|||
|
Proceeds from sales of assets
|
|
0.1
|
|
|
0.2
|
|
|
1.2
|
|
|||
|
Cash provided by (used in) investing activities - continuing operations
|
|
13.0
|
|
|
(108.4
|
)
|
|
(435.0
|
)
|
|||
|
Cash provided by (used in) investing activities - discontinued operations
|
|
12.2
|
|
|
288.9
|
|
|
(25.4
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
|
25.2
|
|
|
180.5
|
|
|
(460.4
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|||||
|
Proceeds from long-term revolvers
|
|
1,122.1
|
|
|
369.0
|
|
|
436.9
|
|
|||
|
Payments on long-term revolvers
|
|
(1,239.8
|
)
|
|
(327.9
|
)
|
|
(337.1
|
)
|
|||
|
Proceeds from term debt
|
|
286.2
|
|
|
40.3
|
|
|
174.6
|
|
|||
|
Payments on term debt
|
|
(103.6
|
)
|
|
(55.0
|
)
|
|
(77.6
|
)
|
|||
|
Proceeds from exercise of stock options
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|||
|
Proceeds from product financing agreements
|
|
52.5
|
|
|
56.5
|
|
|
—
|
|
|||
|
Repayments of product financing agreements
|
|
(98.7
|
)
|
|
(50.4
|
)
|
|
—
|
|
|||
|
Taxes paid due to the net settlement of equity-based compensation
|
|
(5.0
|
)
|
|
(1.5
|
)
|
|
(4.4
|
)
|
|||
|
Income tax benefit expense of equity-based compensation
|
|
—
|
|
|
1.2
|
|
|
1.3
|
|
|||
|
Repurchase of common stock
|
|
(25.0
|
)
|
|
(6.0
|
)
|
|
(42.2
|
)
|
|||
|
Repurchase of non-controlling interest
|
|
(7.3
|
)
|
|
(6.9
|
)
|
|
—
|
|
|||
|
Distribution to non-controlling interest
|
|
(35.7
|
)
|
|
(24.1
|
)
|
|
(20.9
|
)
|
|||
|
Dividends paid
|
|
(44.0
|
)
|
|
(37.5
|
)
|
|
(37.1
|
)
|
|||
|
Deferred financing costs paid
|
|
(6.3
|
)
|
|
(1.9
|
)
|
|
(2.7
|
)
|
|||
|
Cash (used in) provided by financing activities - continuing operations
|
|
(104.6
|
)
|
|
(44.2
|
)
|
|
91.0
|
|
|||
|
Cash (used in) provided by financing activities - discontinued operations
|
|
—
|
|
|
(17.5
|
)
|
|
47.5
|
|
|||
|
Net cash (used in) provided by financing activities
|
|
(104.6
|
)
|
|
(61.7
|
)
|
|
138.5
|
|
|||
|
Net increase in cash and cash equivalents
|
|
252.7
|
|
|
387.0
|
|
|
(141.9
|
)
|
|||
|
Cash and cash equivalents at the beginning of the period
|
|
689.2
|
|
|
302.2
|
|
|
444.1
|
|
|||
|
Cash and cash equivalents at the end of the period
|
|
941.9
|
|
|
689.2
|
|
|
302.2
|
|
|||
|
Less cash and cash equivalents of discontinued operations at the end of the period
|
|
10.1
|
|
|
—
|
|
|
15.0
|
|
|||
|
Cash and cash equivalents of continuing operations at the end of the period
|
|
$
|
931.8
|
|
|
$
|
689.2
|
|
|
$
|
287.2
|
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
||||||
|
Cash paid during the period for:
|
|
|
|
|
|
|
||||||
|
Interest, net of capitalized interest of $0.3 million, $0.2 million and $0.6 million in 2017, 2016 and 2015, respectively
|
|
$
|
82.1
|
|
|
$
|
51.9
|
|
|
$
|
48.9
|
|
|
Income taxes
|
|
$
|
70.5
|
|
|
$
|
1.7
|
|
|
$
|
5.1
|
|
|
Non-cash investing activities:
|
|
|
|
|
|
|
||||||
|
Equity method investments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8.8
|
|
|
Increase (decrease) in accrued capital expenditures
|
|
$
|
9.4
|
|
|
$
|
(3.7
|
)
|
|
$
|
4.5
|
|
|
Non-cash financing activities:
|
|
|
|
|
|
|
||||||
|
Common stock issued in connection with the Delek/Alon Merger
|
|
$
|
509.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Equity instruments issued in connection with the Alon Acquisition
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
230.8
|
|
|
Note payable issued in connection with the Alon Acquisition
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
145.0
|
|
|
Equity instruments issued in connection with the Delek/Alon Merger
|
|
$
|
21.7
|
|
|
$
|
—
|
|
|
|
||
|
|
Years
|
|
Building and building improvements
|
15-40
|
|
Refinery machinery and equipment
|
5-40
|
|
Pipelines and terminals
|
15-40
|
|
Retail store equipment and site improvements
|
7-40
|
|
Refinery turnaround costs
|
4-6
|
|
Automobiles
|
3-5
|
|
Computer equipment and software
|
3-10
|
|
Furniture and fixtures
|
5-15
|
|
Asset retirement obligation assets
|
15-50
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Beginning balance
|
|
$
|
5.2
|
|
|
$
|
5.3
|
|
|
Liabilities identified
(1)
|
|
66.2
|
|
|
—
|
|
||
|
Liabilities settled
|
|
—
|
|
|
(0.4
|
)
|
||
|
Accretion expense
|
|
0.7
|
|
|
0.3
|
|
||
|
Ending balance
|
|
$
|
72.1
|
|
|
$
|
5.2
|
|
|
Delek common stock issued
|
19,250,795
|
|
|
|||
|
Ending price per share of Delek Common Stock immediately before the Effective Time
|
$
|
26.44
|
|
|
||
|
Total value of common stock consideration
|
|
$
|
509.0
|
|
||
|
Additional consideration
(1)
|
|
21.7
|
|
|||
|
Fair value of Delek's pre-existing equity method investment in Alon
(2)
|
|
449.0
|
|
|||
|
Total consideration
|
|
$
|
979.7
|
|
||
|
Cash
|
|
$
|
215.3
|
|
|
Receivables
|
|
166.1
|
|
|
|
Inventories
|
|
266.8
|
|
|
|
Prepaids and other current assets
|
|
29.0
|
|
|
|
Property, plant and equipment
(3)
|
|
1,130.5
|
|
|
|
Equity method investments
|
|
31.0
|
|
|
|
Acquired intangible assets
(4)
|
|
79.0
|
|
|
|
Goodwill
(5)
|
|
804.4
|
|
|
|
Other non-current assets
|
|
37.0
|
|
|
|
Accounts payable
|
|
(257.4
|
)
|
|
|
Obligation under Supply & Offtake Agreements
|
|
(198.0
|
)
|
|
|
Current portion of environmental liabilities
|
|
(7.5
|
)
|
|
|
Other current liabilities
|
|
(286.3
|
)
|
|
|
Environmental liabilities and asset retirement obligations, net of current portion
|
|
(161.4
|
)
|
|
|
Deferred income taxes
|
|
(202.4
|
)
|
|
|
Debt
|
|
(568.0
|
)
|
|
|
Other non-current liabilities
(6)
|
|
(98.4
|
)
|
|
|
Fair value of net assets acquired
|
|
$
|
979.7
|
|
|
•
|
Third-party fuel supply agreement intangible that is subject to amortization with a preliminary fair value of
$49.0 million
, which will be amortized over a
10
-year useful life. We recognized amortization expense for the year ended
December 31, 2017
of
$2.4 million
. The estimated amortization is
$4.9 million
for each of the five succeeding fiscal years.
|
|
•
|
Fuel trade name intangible valued at
$4.0 million
, which will be amortized over
5
years. We recognized amortization expense for the year ended
December 31, 2017
of
$0.4 million
. The estimated amortization is
$0.8 million
for each of the four succeeding fiscal years, with
$0.4 million
the fifth year.
|
|
•
|
License agreements intangible valued at
$2.6 million
, which will be amortized over
8.7 years
. We recognized amortization expense for the year ended
December 31, 2017
of
$0.1 million
. The estimated amortization is
$0.3 million
for each of the five succeeding fiscal years.
|
|
•
|
Rights-of-way intangible valued at
$9.5 million
, which has an indefinite life.
|
|
•
|
Liquor license intangible valued at
$8.5 million
, which has an indefinite life.
|
|
•
|
Colonial Pipeline shipping rights intangible valued at
$1.7 million
, which has an indefinite life.
|
|
•
|
Refinery permits valued at
$3.1 million
, which have an indefinite life.
|
|
•
|
Below-market lease intangible valued at
$0.6 million
, which will be amortized over the remaining lease term (excludes certain leases that are still being evaluated for above or below market considerations).
|
|
|
Year Ended
|
||||||
|
|
December 31,
|
||||||
|
(in millions, except per share data)
|
2017
|
|
2016
|
||||
|
|
(unaudited)
|
||||||
|
Net sales
|
$
|
9,448.7
|
|
|
$
|
8,100.9
|
|
|
Net income attributable to Delek
|
223.2
|
|
|
16.3
|
|
||
|
Earnings per share:
|
|
|
|
||||
|
Basic
|
$
|
2.75
|
|
|
$
|
0.20
|
|
|
Diluted
|
2.73
|
|
|
0.20
|
|
||
|
•
|
To eliminate transactions between Delek and Alon for purchases and sales of refined products, reducing revenue and the associated cost of goods sold. Such pro forma eliminations resulted in a decrease to combined pro forma sales by
$59.0 million
and
$10.4 million
for the years ended
December 31, 2017
and
2016
, respectively.
|
|
•
|
To eliminate non-recurring transaction costs incurred during the historical periods. Such adjustments to general and administrative expense have been estimated to result in an increase to pro forma pre-tax income attributable to Delek totaling
$32.2 million
and
$13.7 million
for the years ended
December 31, 2017
and
2016
.
|
|
•
|
To retrospectively reflect depreciation and amortization of intangibles based on the preliminary fair value of the assets as of the acquisition date, as if that fair value had been reflected beginning January 1, 2016, and to retrospectively eliminate the amortization of any previously recorded intangibles. Such adjustments to depreciation and amortization have been estimated to result in an increase to pro forma pre-tax income attributable to Delek totaling
$34.7 million
and
$66.5 million
for the years ended
December 31, 2017
and
2016
, respectively.
|
|
•
|
To retrospectively reflect the accretion of asset retirement obligations and certain environmental liabilities. Such adjustments to general and administrative expense have been estimated to result in a decrease to pro forma pre-tax income attributable to Delek totaling
$0.8 million
and
$1.5 million
for the years ended
December 31, 2017
and
2016
, respectively.
|
|
•
|
To retrospectively reflect adjustments to interest expense, including the impact of discounts or premiums created by the difference in fair value and outstanding amounts as of the acquisition date (collectively, the “new effective yield”), by applying the new effective yield to historical outstanding amounts in the pro forma period and reversing previously recognized interest expense. Such net adjustments to interest expense have been estimated to result in an increase to pro forma pre-tax income attributable to Delek totaling
$8.8 million
and
$20.7 million
for the years ended
December 31, 2017
and
2016
, respectively.
|
|
•
|
To eliminate Delek’s equity income previously recorded on its equity method investment in Alon, prior to the Merger. Such pro forma elimination resulted in an increase (decrease) to pro forma pre-tax income totaling
$(3.2) million
and
$42.2 million
for the years ended
December 31, 2017
and
2016
, respectively.
|
|
•
|
To eliminate the impairment charge on the equity method investment in Alon totaling
$245.3 million
recognized in the year ended
December 31, 2016
, and to eliminate the gain on remeasurement of the equity method investment in Alon totaling
$190.1 million
recognized during the year ended
December 31, 2017
.
|
|
•
|
To record the tax effect on pro forma adjustments and additional tax benefit associated with dividends received from Alon at a combined U.S. (federal and state) income tax statutory blended rate of approximately
37%
for the year ended
December 31, 2017
, and approximately
35%
for the year ended
December 31, 2016
.
|
|
•
|
To adjust the weighted average number of shares outstanding based on
0.504
of a share of Delek common stock for each share of Alon common stock outstanding as of
December 31, 2017
, reflecting the elimination of Alon historical weighted average shares outstanding and the addition of the estimated New Delek incremental shares issued.
|
|
Subsequent changes to initial allocation of fair value of net assets acquired:
|
|
|
||
|
Cash
|
|
$
|
—
|
|
|
Receivables
(1)
|
|
(10.8
|
)
|
|
|
Inventories
(2)
|
|
11.3
|
|
|
|
Prepaids and other current assets
|
|
(2.4
|
)
|
|
|
Property, plant and equipment
(3)
|
|
(52.6
|
)
|
|
|
Equity method investments
|
|
—
|
|
|
|
Acquired intangible assets
(4)
|
|
14.0
|
|
|
|
Other non-current assets
|
|
—
|
|
|
|
Accounts payable
(5)
|
|
2.3
|
|
|
|
Obligation under Supply & Offtake Agreements
|
|
—
|
|
|
|
Current portion of environmental liabilities
|
|
—
|
|
|
|
Other current liabilities
(6)
|
|
(19.8
|
)
|
|
|
Environmental liabilities and asset retirement obligations, net of current portion
(7)
|
|
(19.7
|
)
|
|
|
Deferred income taxes
(8)
|
|
78.0
|
|
|
|
Debt
|
|
—
|
|
|
|
Other non-current liabilities
(9)
|
|
(19.9
|
)
|
|
|
Resulting adjustment to goodwill
|
|
$
|
19.6
|
|
|
•
|
finalizing the valuation and assignment of remaining useful lives associated with property, plant and equipment acquired in the retail segment;
|
|
•
|
finalizing our review of certain current and non-current assets acquired and liabilities assumed in the retail segment;
|
|
•
|
finalizing the valuation of certain in-place contracts or contractual relationships (including but not limited to leases), including determining the appropriate amortization period;
|
|
•
|
finalizing the review and valuation of environmental liabilities and asset retirement obligations (see
Note 21
);
|
|
•
|
finalizing the evaluation and valuation of certain legal matters and/or other loss contingencies, including those that we may not yet be aware of but that meet the requirement to qualify as a pre-acquisition contingency (see
Note 21
); and
|
|
•
|
finalizing our estimate of the impact of purchase accounting on deferred income tax assets or liabilities.
|
|
Land
|
|
$
|
0.2
|
|
|
Property, plant and equipment
|
|
6.4
|
|
|
|
Intangible assets
(1)
|
|
6.4
|
|
|
|
Total
|
|
$
|
13.0
|
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
4.7
|
|
|
$
|
0.1
|
|
|
Accounts receivable
|
|
23.0
|
|
|
19.2
|
|
||
|
Accounts receivable from related parties
|
|
1.1
|
|
|
2.8
|
|
||
|
Inventory
|
|
20.9
|
|
|
8.9
|
|
||
|
Other current assets
|
|
0.7
|
|
|
1.1
|
|
||
|
Property, plant and equipment, net
|
|
255.1
|
|
|
251.0
|
|
||
|
Equity method investments
|
|
106.5
|
|
|
101.1
|
|
||
|
Goodwill
|
|
12.2
|
|
|
12.2
|
|
||
|
Intangible assets, net
|
|
15.9
|
|
|
14.4
|
|
||
|
Other non-current assets
|
|
3.4
|
|
|
4.7
|
|
||
|
Total assets
|
|
$
|
443.5
|
|
|
$
|
415.5
|
|
|
LIABILITIES AND DEFICIT
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
19.1
|
|
|
$
|
10.9
|
|
|
Accrued expenses and other current liabilities
|
|
12.6
|
|
|
9.8
|
|
||
|
Long-term debt
|
|
422.6
|
|
|
392.6
|
|
||
|
Asset retirement obligations
|
|
4.1
|
|
|
3.8
|
|
||
|
Other non-current liabilities
|
|
14.3
|
|
|
11.7
|
|
||
|
Deficit
|
|
(29.2
|
)
|
|
(13.3
|
)
|
||
|
Total liabilities and deficit
|
|
$
|
443.5
|
|
|
$
|
415.5
|
|
|
ASSETS
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
252.8
|
|
|
Accounts receivable
|
|
96.7
|
|
|
|
Accounts receivable from related parties
|
|
640.0
|
|
|
|
Inventories
|
|
133.2
|
|
|
|
Prepaid expenses and other current assets
|
|
5.9
|
|
|
|
Property, plant and equipment, net
|
|
413.3
|
|
|
|
Goodwill
|
|
576.6
|
|
|
|
Other non-current assets
|
|
59.2
|
|
|
|
Total assets
|
|
$
|
2,177.7
|
|
|
LIABILITIES AND EQUITY
|
|
|
||
|
Accounts payable
|
|
$
|
44.5
|
|
|
Accounts payable to related parties, net of related receivables
|
|
794.2
|
|
|
|
Accrued expenses and other current liabilities
|
|
161.9
|
|
|
|
Current portion of long-term debt
|
|
337.4
|
|
|
|
Obligation under Supply and Offtake Agreement
|
|
120.1
|
|
|
|
Deferred income tax liability
|
|
1.3
|
|
|
|
Other non-current liabilities
|
|
34.5
|
|
|
|
Equity
|
|
683.8
|
|
|
|
Total liabilities and equity
|
|
$
|
2,177.7
|
|
|
•
|
Delek issued
6,000,000
restricted shares of its common stock, par value
$0.01
per share, to Alon Israel;
|
|
•
|
Delek issued an unsecured
$145.0 million
term promissory note payable to Alon Israel (the "Alon Israel Note") (See
Note 12
for further information);
|
|
•
|
Delek paid Alon Israel
$200.0 million
in cash at closing funded with a combination of cash on hand and borrowings under the Lion Term Loan (as defined in
Note 12
); and
|
|
•
|
Delek agreed to pay Alon Israel
$5.0 million
of additional consideration, to be paid ratably in annual installments over a period of five years.
|
|
Balance Sheet Information
|
|
Year Ended December 31, 2016
|
||
|
Current assets
|
|
$
|
471.3
|
|
|
Non-current assets
|
|
1,624.0
|
|
|
|
Current liabilities
|
|
445.5
|
|
|
|
Non-current liabilities
|
|
1,067.4
|
|
|
|
Non-controlling interests
|
|
61.3
|
|
|
|
Income Statement Information
|
|
For the period January 1, 2017 to June 30, 2017
|
|
Year Ended December 31, 2016
|
||||
|
Net sales
|
|
$
|
2,269.7
|
|
|
$
|
3,913.4
|
|
|
Gross profit
|
|
351.2
|
|
|
536.6
|
|
||
|
Pre-tax income (loss)
|
|
20.0
|
|
|
(126.6
|
)
|
||
|
Net income (loss)
|
|
15.0
|
|
|
(79.8
|
)
|
||
|
Net income (loss) attributable to Alon
|
|
9.5
|
|
|
(82.8
|
)
|
||
|
|
Year Ended
|
|||||||
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Net sales
|
|
$
|
1,216.3
|
|
|
$
|
1,495.1
|
|
|
Cost of goods sold
|
|
(1,041.2
|
)
|
|
(1,293.8
|
)
|
||
|
Operating expenses
|
|
(116.4
|
)
|
|
(136.3
|
)
|
||
|
General and administrative expenses
|
|
(21.8
|
)
|
|
(25.5
|
)
|
||
|
Depreciation and amortization
|
|
(20.4
|
)
|
|
(28.0
|
)
|
||
|
Other operating income, net
|
|
—
|
|
|
0.4
|
|
||
|
Interest expense
|
|
(6.4
|
)
|
|
(6.2
|
)
|
||
|
Gain on sale of Retail Entities
|
|
134.1
|
|
|
—
|
|
||
|
Income from discontinued operations before taxes
|
|
144.2
|
|
|
5.7
|
|
||
|
Income tax expense
|
|
57.9
|
|
|
(0.9
|
)
|
||
|
Income from discontinued operations, net of tax
|
|
$
|
86.3
|
|
|
$
|
6.6
|
|
|
|
|
December 31, 2017
|
||
|
Assets held for sale:
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
10.1
|
|
|
Accounts receivable
|
|
7.9
|
|
|
|
Inventory
|
|
1.9
|
|
|
|
Other current assets
|
|
1.3
|
|
|
|
Property, plant & equipment, net
|
|
130.0
|
|
|
|
Other intangibles, net
|
|
6.6
|
|
|
|
Other non-current assets
|
|
2.2
|
|
|
|
Assets held for sale
|
|
$
|
160.0
|
|
|
Liabilities associated with assets held for sale:
|
|
|
||
|
Accounts payable
|
|
$
|
—
|
|
|
Accrued expenses and other current liabilities
|
|
9.5
|
|
|
|
Deferred tax liabilities
|
|
63.9
|
|
|
|
Other non-current liabilities
|
|
32.5
|
|
|
|
Liabilities associated with assets held for sale
|
|
$
|
105.9
|
|
|
|
|
Year Ended
|
||
|
|
|
December 31, 2017
|
||
|
Net sales
|
|
$
|
82.4
|
|
|
Cost of goods sold
|
|
(68.7
|
)
|
|
|
Operating expenses
|
|
(14.4
|
)
|
|
|
General and administrative expenses
|
|
(6.0
|
)
|
|
|
Other operating expense, net
|
|
(0.2
|
)
|
|
|
Interest expense
|
|
(1.7
|
)
|
|
|
Interest income
|
|
—
|
|
|
|
Other expense, net
|
|
—
|
|
|
|
Loss from discontinued operations before taxes
|
|
(8.6
|
)
|
|
|
Income tax benefit
|
|
(2.7
|
)
|
|
|
Loss from discontinued operations, net of tax
|
|
$
|
(5.9
|
)
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Refinery raw materials and supplies
|
|
$
|
308.0
|
|
|
$
|
145.6
|
|
|
Refinery work in process
|
|
79.2
|
|
|
37.6
|
|
||
|
Refinery finished goods
|
|
366.4
|
|
|
200.3
|
|
||
|
Retail fuel
|
|
8.3
|
|
|
—
|
|
||
|
Retail merchandise
|
|
25.6
|
|
|
—
|
|
||
|
Logistics refined products
|
|
20.9
|
|
|
8.9
|
|
||
|
Total inventories
|
|
$
|
808.4
|
|
|
$
|
392.4
|
|
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Land
|
|
$
|
54.0
|
|
|
$
|
12.4
|
|
|
Building and building improvements
|
|
67.9
|
|
|
32.1
|
|
||
|
Refinery machinery and equipment
|
|
1,823.4
|
|
|
982.5
|
|
||
|
Pipelines and terminals
|
|
314.3
|
|
|
302.5
|
|
||
|
Retail store equipment and site improvements
|
|
75.5
|
|
|
10.7
|
|
||
|
Refinery turnaround costs
|
|
124.8
|
|
|
124.2
|
|
||
|
Other equipment
|
|
108.2
|
|
|
89.1
|
|
||
|
Construction in progress
|
|
204.4
|
|
|
34.1
|
|
||
|
|
|
2,772.5
|
|
|
1,587.6
|
|
||
|
Less: accumulated depreciation
|
|
(631.7
|
)
|
|
(484.3
|
)
|
||
|
|
|
$
|
2,140.8
|
|
|
$
|
1,103.3
|
|
|
|
|
As of and For the Year Ended December 31, 2017
|
||||||||||||||||||
|
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate,
Other and Eliminations |
|
Consolidated
|
||||||||||
|
Property, plant and equipment
|
|
$
|
2,112.2
|
|
|
$
|
367.2
|
|
|
$
|
141.9
|
|
|
$
|
151.2
|
|
|
$
|
2,772.5
|
|
|
Less: Accumulated depreciation
|
|
(474.8
|
)
|
|
(112.1
|
)
|
|
(6.7
|
)
|
|
(38.1
|
)
|
|
(631.7
|
)
|
|||||
|
Property, plant and equipment, net
|
|
$
|
1,637.4
|
|
|
$
|
255.1
|
|
|
$
|
135.2
|
|
|
$
|
113.1
|
|
|
$
|
2,140.8
|
|
|
Depreciation expense
|
|
$
|
106.8
|
|
|
$
|
20.9
|
|
|
$
|
6.6
|
|
|
$
|
15.2
|
|
|
$
|
149.5
|
|
|
|
|
As of and For the Year Ended December 31, 2016
|
||||||||||||||||||
|
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate,
Other and Eliminations |
|
Consolidated
|
||||||||||
|
Property, plant and equipment
|
|
$
|
1,202.9
|
|
|
$
|
342.4
|
|
|
$
|
—
|
|
|
$
|
42.3
|
|
|
$
|
1,587.6
|
|
|
Less: Accumulated depreciation
|
|
(370.0
|
)
|
|
(91.4
|
)
|
|
—
|
|
|
(22.9
|
)
|
|
(484.3
|
)
|
|||||
|
Property, plant and equipment, net
|
|
$
|
832.9
|
|
|
$
|
251.0
|
|
|
$
|
—
|
|
|
$
|
19.4
|
|
|
$
|
1,103.3
|
|
|
Depreciation expense
|
|
$
|
88.0
|
|
|
$
|
19.7
|
|
|
$
|
—
|
|
|
$
|
7.4
|
|
|
$
|
115.1
|
|
|
|
|
|
Refining
|
Logistics
|
Retail
|
Corporate, Other and Eliminations
|
Total
|
||||||||||
|
Balance,
|
December 31, 2014
|
|
$
|
—
|
|
$
|
11.7
|
|
$
|
—
|
|
$
|
—
|
|
$
|
11.7
|
|
|
Acquisitions
|
|
|
—
|
|
0.5
|
|
—
|
|
—
|
|
0.5
|
|
|||||
|
Balance,
|
December 31, 2015
|
|
—
|
|
12.2
|
|
—
|
|
—
|
|
12.2
|
|
|||||
|
Acquisitions
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Balance,
|
December 31, 2016
|
|
—
|
|
12.2
|
|
—
|
|
—
|
|
12.2
|
|
|||||
|
Acquisitions
|
|
750.9
|
|
—
|
|
30.8
|
|
22.7
|
|
804.4
|
|
||||||
|
Balance,
|
December 31, 2017
|
|
$
|
750.9
|
|
$
|
12.2
|
|
$
|
30.8
|
|
$
|
22.7
|
|
$
|
816.6
|
|
|
As of December 31, 2017
|
|
Useful Life
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|||||||
|
Intangible Assets subject to amortization:
|
|
|
|
|
|
|
|
|
|||||||
|
Supply contract
|
|
11.5 years
|
|
12.2
|
|
|
$
|
(12.2
|
)
|
|
$
|
—
|
|
||
|
Third-party fuel supply agreement
|
|
10 years
|
|
49.0
|
|
|
(2.4
|
)
|
|
46.6
|
|
||||
|
Capacity contract
|
|
8 years
|
|
9.3
|
|
|
(9.2
|
)
|
|
0.1
|
|
||||
|
Fuel trade name
|
|
8.7 years
|
|
4.0
|
|
|
(0.4
|
)
|
|
3.6
|
|
||||
|
Below market leases
|
|
13 - 15 years
|
|
0.6
|
|
|
(0.1
|
)
|
|
0.5
|
|
||||
|
Intangible assets not subject to amortization:
|
|
|
|
|
|
|
|
|
|||||||
|
Rights-of-way
|
|
Indefinite
|
|
30.1
|
|
|
|
|
30.1
|
|
|||||
|
Line space history
|
|
Indefinite
|
|
9.6
|
|
|
|
|
9.6
|
|
|||||
|
Liquor licenses
|
|
Indefinite
|
|
8.5
|
|
|
|
|
8.5
|
|
|||||
|
Refinery permits
|
|
Indefinite
|
|
2.1
|
|
|
|
|
2.1
|
|
|||||
|
Total
|
|
|
|
$
|
125.4
|
|
|
$
|
(24.3
|
)
|
|
$
|
101.1
|
|
|
|
As of December 31, 2016
|
|
Useful Life
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|||||||
|
Intangible Assets subject to amortization:
|
|
|
|
|
|
|
|
|
|||||||
|
Supply contract
|
|
11.5 years
|
|
$
|
12.2
|
|
|
$
|
(11.0
|
)
|
|
$
|
1.2
|
|
|
|
Capacity contract
|
|
8 years
|
|
9.3
|
|
|
(9.0
|
)
|
|
0.3
|
|
||||
|
Intangible assets not subject to amortization:
|
|
|
|
|
|
|
|
|
|||||||
|
Rights-of-way
|
|
Indefinite
|
|
17.3
|
|
|
|
|
17.3
|
|
|||||
|
Line space history
|
|
Indefinite
|
|
7.9
|
|
|
|
|
7.9
|
|
|||||
|
Total
|
|
|
|
$
|
46.7
|
|
|
$
|
(20.0
|
)
|
|
$
|
26.7
|
|
|
|
2018
|
|
$
|
6.1
|
|
|
2019
|
|
6.0
|
|
|
|
2020
|
|
6.0
|
|
|
|
2021
|
|
6.0
|
|
|
|
2022
|
|
5.6
|
|
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
DKL Revolver
|
|
$
|
179.9
|
|
|
$
|
392.6
|
|
|
DKL Notes
(1)
|
|
242.7
|
|
|
—
|
|
||
|
Wells Term Loan
(2)
|
|
40.5
|
|
|
63.6
|
|
||
|
Wells Revolving Loan
|
|
45.0
|
|
|
—
|
|
||
|
Reliant Bank Revolver
|
|
17.0
|
|
|
17.0
|
|
||
|
Promissory Notes
|
|
95.1
|
|
|
130.0
|
|
||
|
Lion Term Loan
(3)
|
|
203.4
|
|
|
229.7
|
|
||
|
Alon Partnership Credit Facility
|
|
100.0
|
|
|
—
|
|
||
|
Alon Partnership Term Loan
|
|
237.5
|
|
|
—
|
|
||
|
Convertible Notes
(4)
|
|
146.0
|
|
|
—
|
|
||
|
Alon Term Loan Credit Facilities
(5)
|
|
72.4
|
|
|
—
|
|
||
|
Alon Retail Credit Facilities
(6)
|
|
86.1
|
|
|
—
|
|
||
|
|
|
1,465.6
|
|
|
832.9
|
|
||
|
Less: Current portion of long-term debt and notes payable
|
|
590.2
|
|
|
84.4
|
|
||
|
|
|
$
|
875.4
|
|
|
$
|
748.5
|
|
|
(1)
|
The DKL Notes are net of deferred financing costs of
$5.6 million
and debt discount of
$1.7 million
at
December 31, 2017
.
|
|
(2)
|
The Wells Term Loan is net of deferred financing costs of a nominal amount and
$0.1 million
as of
December 31, 2017
and
2016
, and debt discount of
$0.3 million
and
$0.5 million
as of
December 31, 2017
and
2016
, respectively.
|
|
(3)
|
The Lion Term Loan is net of deferred financing cost of
$2.1 million
and
$3.0 million
as of
December 31, 2017
and
2016
, respectively, and debt discount of
$0.8 million
and
$1.1 million
, as of
December 31, 2017
and
2016
, respectively.
|
|
(4)
|
The Convertible Notes are net of debt discount of
$4.0 million
at
December 31, 2017
|
|
(5)
|
The Alon Term Loan Credit Facilities are net of debt discount of
$0.6 million
at
December 31, 2017
.
|
|
(6)
|
The Alon Retail Credit Facilities are net of debt discount of
$2.4 million
at
December 31, 2017
.
|
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
DKL Revolver
|
|
$
|
—
|
|
|
$
|
179.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
179.9
|
|
|
DKL Notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250.0
|
|
|
250.0
|
|
|||||||
|
Wells Term Loan
|
|
23.3
|
|
|
17.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40.8
|
|
|||||||
|
Wells Revolving Loan
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45.0
|
|
|
—
|
|
|
—
|
|
|
45.0
|
|
|||||||
|
Reliant Bank Revolver
|
|
17.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17.0
|
|
|||||||
|
Promissory Notes
|
|
25.0
|
|
|
25.1
|
|
|
25.0
|
|
|
20.0
|
|
|
—
|
|
|
—
|
|
|
95.1
|
|
|||||||
|
Lion Term Loan
|
|
27.5
|
|
|
27.5
|
|
|
151.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
206.3
|
|
|||||||
|
Alon Partnership Credit Facility
|
|
100.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100.0
|
|
|||||||
|
Alon Partnership Term Loan
|
|
237.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
237.5
|
|
|||||||
|
Convertible Notes
|
|
150.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150.0
|
|
|||||||
|
Alon Term Loan Credit Facilities
|
|
9.3
|
|
|
21.0
|
|
|
21.0
|
|
|
5.4
|
|
|
16.3
|
|
|
—
|
|
|
73.0
|
|
|||||||
|
Alon Retail Credit Facilities
|
|
8.1
|
|
|
80.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88.5
|
|
|||||||
|
Total
|
|
$
|
597.7
|
|
|
$
|
351.4
|
|
|
$
|
197.3
|
|
|
$
|
70.4
|
|
|
$
|
16.3
|
|
|
$
|
250.0
|
|
|
$
|
1,483.1
|
|
|
Other Current Assets
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Prepaid expenses
|
17.6
|
|
|
$
|
14.0
|
|
|
|
Short-term derivative assets (see Note 17)
|
15.9
|
|
|
6.8
|
|
||
|
Income and other tax receivables
|
75.7
|
|
|
19.2
|
|
||
|
RINs Obligation surplus (see Note 16)
|
1.1
|
|
|
4.9
|
|
||
|
Other
|
19.6
|
|
|
4.4
|
|
||
|
Total
|
$
|
129.9
|
|
|
$
|
49.3
|
|
|
Other Non-Current Assets
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Prepaid tax asset
|
$
|
56.2
|
|
|
$
|
59.5
|
|
|
Deferred financing costs
|
5.9
|
|
|
8.2
|
|
||
|
Long-term income tax receivables
|
2.1
|
|
|
7.5
|
|
||
|
Supply and Offtake receivable
|
46.3
|
|
|
—
|
|
||
|
Other
|
16.3
|
|
|
5.5
|
|
||
|
Total
|
$
|
126.8
|
|
|
$
|
80.7
|
|
|
Accrued Expenses and Other Current Liabilities
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Income and other taxes payable
|
$
|
154.1
|
|
|
$
|
115.7
|
|
|
Short-term derivative liabilities (see Note 17)
|
54.4
|
|
|
26.1
|
|
||
|
Interest payable
|
13.0
|
|
|
9.6
|
|
||
|
Employee costs
|
46.6
|
|
|
7.3
|
|
||
|
Environmental liabilities (see Note 21)
|
7.2
|
|
|
1.0
|
|
||
|
Product financing agreements
|
72.3
|
|
|
6.0
|
|
||
|
RINs Obligation deficit (see Note 16)
|
130.8
|
|
|
25.6
|
|
||
|
Accrued utilities
|
9.4
|
|
|
4.2
|
|
||
|
Tank inspection liabilities
|
10.7
|
|
|
1.0
|
|
||
|
Other
|
66.4
|
|
|
33.3
|
|
||
|
Total
|
$
|
564.9
|
|
|
$
|
229.8
|
|
|
Other Non-Current Liabilities
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
Pension and other postemployment benefit liabilities, net
(see Note 22) |
$
|
37.0
|
|
|
$
|
—
|
|
|
Long-term derivative liabilities (see Note 17)
|
0.9
|
|
|
17.3
|
|
||
|
Liability for unrecognized tax benefits
|
6.1
|
|
|
1.7
|
|
||
|
Above-market lease
|
11.2
|
|
|
—
|
|
||
|
Tank inspection liabilities
|
11.7
|
|
|
1.3
|
|
||
|
Other
|
16.1
|
|
|
5.7
|
|
||
|
Total
|
$
|
83.0
|
|
|
$
|
26.0
|
|
|
|
|
2017 Grants
|
|
2016 Grants
|
|
2015 Grants
|
||||||
|
|
|
(Graded Vesting)
|
|
(Graded Vesting)
|
|
(Graded Vesting)
|
||||||
|
|
|
4 years
|
|
4 years
|
|
4 years
|
||||||
|
Expected volatility
|
|
47.49%-49.18%
|
|
|
51.31%-54.12%
|
|
|
48.94%-52.15%
|
|
|||
|
Dividend yield
|
|
2.41%-3.72%
|
|
|
1.84%-3.72%
|
|
|
2.01%-2.49%
|
|
|||
|
Expected term
|
|
4.37-4.82 years
|
|
|
4.75-4.87 years
|
|
|
4.69-4.87 years
|
|
|||
|
Risk free rate
|
|
0.60%-2.58%
|
|
|
0.18%-2.47%
|
|
|
0.01%-2.50%
|
|
|||
|
Fair value per share
|
|
$
|
8.08
|
|
|
$
|
5.67
|
|
|
$
|
11.72
|
|
|
|
|
Number of Options
|
|
Weighted-Average Strike Price
|
|
Weighted-Average Contractual Term (in years)
|
|
Average Intrinsic Value
(in millions) |
|||||
|
Options outstanding, December 31, 2014
|
2,696,586
|
|
|
$
|
25.61
|
|
|
|
|
|
|||
|
Granted
|
|
953,850
|
|
|
$
|
34.42
|
|
|
|
|
|
||
|
Exercised
|
|
(344,193
|
)
|
|
$
|
18.89
|
|
|
|
|
|
||
|
Forfeited
|
|
(274,100
|
)
|
|
$
|
31.64
|
|
|
|
|
|
||
|
Options and SARs outstanding, December 31, 2015
|
3,032,143
|
|
|
$
|
28.60
|
|
|
|
|
|
|||
|
Granted
|
|
347,800
|
|
|
$
|
16.26
|
|
|
|
|
|
||
|
Exercised
|
|
(68,510
|
)
|
|
$
|
14.69
|
|
|
|
|
|
||
|
Forfeited
|
|
(743,050
|
)
|
|
$
|
31.17
|
|
|
|
|
|
||
|
Options and SARs outstanding, December 31, 2016
|
2,568,383
|
|
|
$
|
26.56
|
|
|
|
|
|
|||
|
Granted
|
|
2,460,500
|
|
|
$
|
25.95
|
|
|
|
|
|
||
|
Exercised
|
|
(303,049
|
)
|
|
$
|
17.04
|
|
|
|
|
|
||
|
Forfeited
|
|
(534,827
|
)
|
|
$
|
28.00
|
|
|
|
|
|
||
|
Options and SARs outstanding, December 31, 2017
|
4,191,007
|
|
|
$
|
26.71
|
|
|
7.9
|
|
$
|
5.8
|
|
|
|
Vested options and SARs exercisable, December 31, 2017
|
1,480,182
|
|
|
$
|
25.44
|
|
|
5.4
|
|
$
|
14.1
|
|
|
|
|
2017 Grants
|
|
2016 Grants
|
|
2015 Grants
|
||||||
|
Expected volatility
|
44.03%-46.54%
|
|
|
41.77
|
%
|
|
37.19%-39.18%
|
|
|||
|
Expected term
|
2.06-3.06
|
|
|
2.81
|
|
|
2.56-2.81
|
|
|||
|
Risk free rate
|
1.43%-1.93%
|
|
|
1.08
|
%
|
|
0.97%-1.02%
|
|
|||
|
Fair value per share
|
$
|
37.80
|
|
|
$
|
14.31
|
|
|
$
|
52.17
|
|
|
|
|
Number of RSUs
|
|
Weighted-Average Grant Date Price
|
|||
|
Balance
|
December 31, 2014
|
416,999
|
|
|
$
|
23.19
|
|
|
Granted
|
|
192,679
|
|
|
$
|
41.23
|
|
|
Vested
|
|
(221,687
|
)
|
|
$
|
20.61
|
|
|
Forfeited
|
|
(3,424
|
)
|
|
$
|
36.53
|
|
|
Balance
|
December 31, 2015
|
384,567
|
|
|
$
|
33.60
|
|
|
Granted
|
|
858,296
|
|
|
$
|
12.94
|
|
|
Vested
|
|
(246,657
|
)
|
|
$
|
21.17
|
|
|
Forfeited
|
|
(114,393
|
)
|
|
$
|
17.23
|
|
|
Balance
|
December 31, 2016
|
881,813
|
|
|
$
|
19.08
|
|
|
Granted
|
|
614,035
|
|
|
$
|
31.56
|
|
|
Vested
|
|
(351,713
|
)
|
|
$
|
21.95
|
|
|
Forfeited
|
|
(78,676
|
)
|
|
$
|
13.44
|
|
|
Performance Not Achieved
|
|
(5,789
|
)
|
|
$
|
38.03
|
|
|
Balance
|
December 31, 2017
|
1,059,670
|
|
|
$
|
25.68
|
|
|
|
|
As of and For the Year Ended December 31, 2017
|
||||||||||||||||||
|
(In millions)
|
|
Refining
|
|
Retail
|
|
Logistics
|
|
Corporate,
Other and Eliminations |
|
Consolidated
|
||||||||||
|
Net sales (excluding intercompany fees and sales)
|
|
$
|
6,364.5
|
|
|
$
|
426.7
|
|
|
$
|
382.3
|
|
|
$
|
93.6
|
|
|
$
|
7,267.1
|
|
|
Intercompany fees and sales
|
|
256.1
|
|
|
—
|
|
|
155.8
|
|
|
(411.9
|
)
|
|
—
|
|
|||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of goods sold
|
|
5,852.2
|
|
|
350.3
|
|
|
372.9
|
|
|
(247.8
|
)
|
|
6,327.6
|
|
|||||
|
Operating expenses
|
|
317.7
|
|
|
49.6
|
|
|
43.3
|
|
|
18.4
|
|
|
429.0
|
|
|||||
|
Segment contribution margin
|
|
$
|
450.7
|
|
|
$
|
26.8
|
|
|
$
|
121.9
|
|
|
$
|
(88.9
|
)
|
|
510.5
|
|
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
|
169.8
|
|
|||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
153.3
|
|
|||||||||
|
Other operating expense
|
|
|
|
|
|
|
|
|
|
1.0
|
|
|||||||||
|
Operating loss
|
|
|
|
|
|
|
|
|
|
$
|
186.4
|
|
||||||||
|
Total assets
(2)
|
|
$
|
4,846.5
|
|
|
$
|
331.4
|
|
|
$
|
443.5
|
|
|
$
|
313.8
|
|
|
$
|
5,935.2
|
|
|
Capital spending (excluding business combinations)
(3)
|
|
$
|
128.2
|
|
|
$
|
11.7
|
|
|
$
|
18.4
|
|
|
$
|
19.2
|
|
|
$
|
177.5
|
|
|
|
|
As of and For the Year Ended December 31, 2016
|
||||||||||||||
|
(In millions)
|
|
Refining
|
|
Logistics
|
|
Corporate,
Other and Eliminations |
|
Consolidated
|
||||||||
|
Net sales (excluding intercompany fees and sales)
|
|
$
|
3,605.1
|
|
|
$
|
301.3
|
|
|
$
|
(0.6
|
)
|
|
$
|
3,905.8
|
|
|
Intercompany fees and sales
(1)
|
|
318.1
|
|
|
146.8
|
|
|
(172.8
|
)
|
|
292.1
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of goods sold
|
|
3,614.1
|
|
|
302.2
|
|
|
(103.4
|
)
|
|
3,812.9
|
|
||||
|
Operating expenses
|
|
212.4
|
|
|
37.2
|
|
|
(0.3
|
)
|
|
249.3
|
|
||||
|
Insurance proceeds - business interruption
|
|
(42.4
|
)
|
|
—
|
|
|
—
|
|
|
(42.4
|
)
|
||||
|
Segment contribution margin
|
|
$
|
139.1
|
|
|
$
|
108.7
|
|
|
$
|
(69.7
|
)
|
|
178.1
|
|
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
106.1
|
|
|||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
116.4
|
|
|||||||
|
Other operating income
|
|
|
|
|
|
|
|
4.8
|
|
|||||||
|
Operating income
|
|
|
|
|
|
|
|
$
|
(49.2
|
)
|
||||||
|
Total assets
|
|
$
|
1,942.6
|
|
|
$
|
415.5
|
|
|
$
|
621.7
|
|
|
$
|
2,979.8
|
|
|
Capital spending (excluding business combinations)
(3)
|
|
$
|
27.9
|
|
|
$
|
11.8
|
|
|
$
|
6.6
|
|
|
$
|
46.3
|
|
|
|
|
As of and For the Year Ended December 31, 2015
|
||||||||||||||
|
(In millions)
|
|
Refining
|
|
Logistics
|
|
Corporate,
Other and Eliminations |
|
Consolidated
|
||||||||
|
Net sales (excluding intercompany fees and sales)
|
|
$
|
3,820.8
|
|
|
$
|
447.0
|
|
|
$
|
2.7
|
|
|
$
|
4,270.5
|
|
|
Intercompany fees and sales
(1)
|
|
619.4
|
|
|
142.7
|
|
|
(250.6
|
)
|
|
511.5
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of goods sold
|
|
4,022.2
|
|
|
436.3
|
|
|
(221.6
|
)
|
|
4,236.9
|
|
||||
|
Operating expenses
|
|
225.4
|
|
|
44.9
|
|
|
—
|
|
|
270.3
|
|
||||
|
Segment contribution margin
|
|
$
|
192.6
|
|
|
$
|
108.5
|
|
|
$
|
(26.3
|
)
|
|
274.8
|
|
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
100.6
|
|
|||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
106.0
|
|
|||||||
|
Other operating expense, net
|
|
|
|
|
|
|
|
(0.5
|
)
|
|||||||
|
Operating income
|
|
|
|
|
|
|
|
$
|
68.7
|
|
||||||
|
Capital spending (excluding business combinations)
(3)
|
|
$
|
164.5
|
|
|
$
|
18.6
|
|
|
$
|
7.9
|
|
|
$
|
191.0
|
|
|
(1)
|
Intercompany fees and sales for the refining segment include revenues from the Retail Entities of
$292.1 million
and
$511.5 million
during the years ended December 31, 2016 and 2015, respectively, the operations of which are reported in discontinued operations.
|
|
(2)
|
Assets held for sale of
$160.0 million
are included in the corporate, other and eliminations segment as of
December 31, 2017
.
|
|
(3)
|
Capital spending excludes capital spending associated with the California Discontinued Entities of
$2.6 million
during the year ended
December 31, 2017
. Capital spending excludes capital spending associated with the Retail Entities of
$14.4 million
and
$27.6 million
during the years ended December 31, 2016 and 2015, respectively.
|
|
|
|
As of December 31, 2017
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
OTC commodity swaps
|
|
$
|
—
|
|
|
$
|
178.0
|
|
|
$
|
—
|
|
|
$
|
178.0
|
|
|
RIN commitment contracts
|
|
—
|
|
|
1.4
|
|
|
—
|
|
|
1.4
|
|
||||
|
RINs Obligation surplus
|
|
—
|
|
|
1.1
|
|
|
—
|
|
|
1.1
|
|
||||
|
Total assets
|
|
—
|
|
|
180.5
|
|
|
—
|
|
|
180.5
|
|
||||
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
|
—
|
|
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
||||
|
OTC commodity swaps
|
|
—
|
|
|
(203.9
|
)
|
|
—
|
|
|
(203.9
|
)
|
||||
|
RIN commitment contracts
|
|
—
|
|
|
(24.0
|
)
|
|
—
|
|
|
(24.0
|
)
|
||||
|
RINs Obligation deficit
|
|
—
|
|
|
(130.8
|
)
|
|
—
|
|
|
(130.8
|
)
|
||||
|
J. Aron step-out liability
|
|
—
|
|
|
(435.6
|
)
|
|
—
|
|
|
(435.6
|
)
|
||||
|
Total liabilities
|
|
—
|
|
|
(795.2
|
)
|
|
—
|
|
|
(795.2
|
)
|
||||
|
Net liabilities
|
|
$
|
—
|
|
|
$
|
(614.7
|
)
|
|
$
|
—
|
|
|
$
|
(614.7
|
)
|
|
|
|
As of December 31, 2016
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
OTC commodity swaps
|
|
$
|
—
|
|
|
$
|
53.1
|
|
|
$
|
—
|
|
|
$
|
53.1
|
|
|
RINs Obligation surplus
|
|
—
|
|
|
4.9
|
|
|
—
|
|
|
4.9
|
|
||||
|
Total assets
|
|
—
|
|
|
58.0
|
|
|
—
|
|
|
58.0
|
|
||||
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
OTC commodity swaps
|
|
—
|
|
|
(103.6
|
)
|
|
—
|
|
|
(103.6
|
)
|
||||
|
RIN commitment contracts
|
|
—
|
|
|
(0.8
|
)
|
|
—
|
|
|
(0.8
|
)
|
||||
|
RINs Obligation deficit
|
|
—
|
|
|
(25.6
|
)
|
|
—
|
|
|
(25.6
|
)
|
||||
|
J. Aron step-out liability
|
|
—
|
|
|
(144.8
|
)
|
|
—
|
|
|
(144.8
|
)
|
||||
|
Total liabilities
|
|
—
|
|
|
(274.8
|
)
|
|
—
|
|
|
(274.8
|
)
|
||||
|
Net liabilities
|
|
$
|
—
|
|
|
$
|
(216.8
|
)
|
|
$
|
—
|
|
|
$
|
(216.8
|
)
|
|
•
|
limiting the exposure to price fluctuations of commodity inventory above or below target levels at each of our segments;
|
|
•
|
managing our exposure to commodity price risk associated with the purchase or sale of crude oil, feedstocks and finished grade fuel products at each of our segments;
|
|
•
|
manage the cost of our RINs Obligation using future commitments to purchase or sell RINs at fixed prices and quantities; and
|
|
•
|
limiting the exposure to interest rate fluctuations on our floating rate borrowings.
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Derivative Type
|
Balance Sheet Location
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|||||||||
|
OTC commodity swaps
(1)
|
Other current assets
|
|
$
|
164.6
|
|
|
$
|
(162.0
|
)
|
|
$
|
37.4
|
|
|
$
|
(30.6
|
)
|
|
OTC commodity swaps
(1)
|
Other current liabilities
|
|
13.4
|
|
|
(28.3
|
)
|
|
14.4
|
|
|
(35.2
|
)
|
||||
|
RIN commitment contracts
(2)
|
Other current assets
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
RIN commitment contracts
(2)
|
Other current liabilities
|
|
—
|
|
|
(24.0
|
)
|
|
—
|
|
|
(0.8
|
)
|
||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|||||||||
|
OTC commodity swaps
(1)
|
Other current assets
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
(2.5
|
)
|
||||
|
OTC commodity swaps
(1)
|
Other current liabilities
|
|
—
|
|
|
(13.6
|
)
|
|
1.2
|
|
|
(18.0
|
)
|
||||
|
OTC commodity swaps
(1)
|
Other long-term assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
OTC commodity swaps
(1)
|
Other long-term liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17.3
|
)
|
||||
|
Interest rate derivatives
|
Other long-term liabilities
|
|
—
|
|
|
(0.9
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total gross fair value of derivatives
|
|
179.4
|
|
|
(228.8
|
)
|
|
53.1
|
|
|
(104.4
|
)
|
|||||
|
Less: Counterparty netting and cash collateral
(3)
|
|
163.5
|
|
|
(173.6
|
)
|
|
46.3
|
|
|
(61.0
|
)
|
|||||
|
Total net fair value of derivatives
|
|
$
|
15.9
|
|
|
$
|
(55.2
|
)
|
|
$
|
6.8
|
|
|
$
|
(43.4
|
)
|
|
|
(1)
|
As of
December 31, 2017
and
2016
, we had open derivative positions representing
35,978,000
and
9,348,000
barrels, respectively, of crude oil and refined petroleum products. Of these open positions, contracts representing
575,000
and
3,392,000
barrels were designated as cash flow hedging instruments as of
December 31, 2017
and
2016
, respectively.
|
|
(2)
|
As of
December 31, 2017
and
2016
, we had open RIN commitment contracts representing
163,361,320
and
36,750,000
RINs, respectively.
|
|
(3)
|
As of
December 31, 2017
and
2016
,
$10.0 million
and
$14.7 million
, respectively, of cash collateral held by counterparties has been netted with the derivatives with each counterparty.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
(Losses) gains on derivatives not designated as hedging instruments
|
|
$
|
(33.1
|
)
|
|
$
|
(21.7
|
)
|
|
$
|
10.6
|
|
|
Realized (losses) gains reclassified out of OCI on commodity derivatives designated as cash flow hedging instruments
|
|
(38.6
|
)
|
|
(27.8
|
)
|
|
0.7
|
|
|||
|
Gains (losses) recognized on commodity derivatives due to cash flow hedging ineffectiveness
|
|
0.5
|
|
|
3.1
|
|
|
(21.5
|
)
|
|||
|
Total
|
|
$
|
(71.2
|
)
|
|
$
|
(46.4
|
)
|
|
$
|
(10.2
|
)
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Non-Current Deferred Taxes:
|
|
|
|
||||
|
Property, plant and equipment, and intangibles
|
$
|
(180.9
|
)
|
|
$
|
(214.2
|
)
|
|
Partnership and equity investments
|
(83.7
|
)
|
|
105.0
|
|
||
|
Deferred revenues
|
(6.5
|
)
|
|
(8.4
|
)
|
||
|
Derivatives and hedging
|
4.8
|
|
|
18.8
|
|
||
|
Compensation and employee benefits
|
15.9
|
|
|
9.8
|
|
||
|
Net operating loss carryforwards
|
26.5
|
|
|
5.3
|
|
||
|
Reserves and accruals
|
40.8
|
|
|
7.1
|
|
||
|
Inventories
|
4.4
|
|
|
7.7
|
|
||
|
Other
|
—
|
|
|
—
|
|
||
|
Valuation allowance
|
(21.2
|
)
|
|
(7.3
|
)
|
||
|
Total net deferred tax liabilities
|
$
|
(199.9
|
)
|
|
$
|
(76.2
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Provision (benefit) for federal income taxes at statutory rate
|
$
|
104.7
|
|
|
$
|
(137.0
|
)
|
|
$
|
7.5
|
|
|
State income tax expense (benefit), net of federal tax provision
|
4.9
|
|
|
(10.2
|
)
|
|
2.4
|
|
|||
|
Income tax (benefit) expense attributable to non-controlling interest
|
(12.0
|
)
|
|
(7.1
|
)
|
|
(8.4
|
)
|
|||
|
Tax credits and incentives
|
(1.6
|
)
|
|
(9.7
|
)
|
|
(10.7
|
)
|
|||
|
Dividends received deduction
|
(2.8
|
)
|
|
(5.7
|
)
|
|
(4.2
|
)
|
|||
|
Executive compensation limitation
|
1.5
|
|
|
0.3
|
|
|
1.0
|
|
|||
|
Amortization - prepaid taxes
|
(2.4
|
)
|
|
(3.5
|
)
|
|
(4.1
|
)
|
|||
|
Reversal of deferred taxes related to equity method investment in Alon
|
45.3
|
|
|
—
|
|
|
—
|
|
|||
|
Impact of Tax Cuts and Jobs Act
|
(166.9
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other items
|
0.1
|
|
|
1.4
|
|
|
0.7
|
|
|||
|
Income tax benefit
|
$
|
(29.2
|
)
|
|
$
|
(171.5
|
)
|
|
$
|
(15.8
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Current
|
$
|
18.8
|
|
|
$
|
(18.3
|
)
|
|
$
|
(34.8
|
)
|
|
Deferred
|
(48.0
|
)
|
|
(153.2
|
)
|
|
19.0
|
|
|||
|
|
$
|
(29.2
|
)
|
|
$
|
(171.5
|
)
|
|
$
|
(15.8
|
)
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Balance at the beginning of the year
|
$
|
1.7
|
|
|
$
|
0.2
|
|
|
$
|
2.7
|
|
|
Additions based on tax positions related to current year
|
0.4
|
|
|
1.5
|
|
|
—
|
|
|||
|
Additions for tax positions related to prior years and acquisitions
|
4.2
|
|
|
—
|
|
|
—
|
|
|||
|
Reductions for tax positions related to prior years
|
(0.2
|
)
|
|
—
|
|
|
(2.4
|
)
|
|||
|
Reductions for tax positions related to the lapse of applicable statute of limitations
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|||
|
Balance at the end of the year
|
$
|
6.1
|
|
|
$
|
1.7
|
|
|
$
|
0.2
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Numerator:
|
|
|
|
|
|
|
||||||
|
Numerator for EPS - continuing operations
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations
|
|
$
|
328.5
|
|
|
$
|
(219.7
|
)
|
|
$
|
37.1
|
|
|
Less: Income (loss) from continuing operations attributed to non-controlling interest
|
|
33.8
|
|
|
20.3
|
|
|
24.3
|
|
|||
|
Income (loss) from continuing operations attributable to Delek (numerator for basic EPS - continuing operations attributable to Delek)
|
|
294.7
|
|
|
(240.0
|
)
|
|
12.8
|
|
|||
|
Interest on convertible debt, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Numerator for diluted EPS - continuing operations attributable to Delek
|
|
$
|
294.7
|
|
|
$
|
(240.0
|
)
|
|
$
|
12.8
|
|
|
|
|
|
|
|
|
|
||||||
|
Numerator for EPS - discontinued operations
|
|
|
|
|
|
|
||||||
|
Income (loss) from discontinued operations
|
|
$
|
(5.9
|
)
|
|
$
|
86.3
|
|
|
$
|
6.6
|
|
|
|
|
|
|
|
|
|
||||||
|
Denominator:
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding (denominator for basic EPS)
|
|
71,566,225
|
|
|
61,921,787
|
|
|
60,819,771
|
|
|||
|
Dilutive effect of convertible debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Dilutive effect of warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Dilutive effect of stock-based awards
|
|
736,858
|
|
|
—
|
|
|
500,799
|
|
|||
|
Weighted average common shares outstanding, assuming dilution
|
|
72,303,083
|
|
|
61,921,787
|
|
|
61,320,570
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
EPS:
|
|
|
|
|
|
|
||||||
|
Basic income (loss) per share:
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations
|
|
$
|
4.12
|
|
|
$
|
(3.88
|
)
|
|
$
|
0.21
|
|
|
(Loss) income from discontinued operations
|
|
$
|
(0.08
|
)
|
|
1.39
|
|
|
0.11
|
|
||
|
Total basic income (loss) per share
|
|
$
|
4.04
|
|
|
$
|
(2.49
|
)
|
|
$
|
0.32
|
|
|
Diluted income (loss) per share:
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations
|
|
$
|
4.08
|
|
|
$
|
(3.88
|
)
|
|
$
|
0.21
|
|
|
(Loss) income from discontinued operations
|
|
$
|
(0.08
|
)
|
|
1.39
|
|
|
0.11
|
|
||
|
Total diluted income (loss) per share
|
|
$
|
4.00
|
|
|
$
|
(2.49
|
)
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
||||||
|
The following equity instruments were excluded from the diluted weighted average common shares outstanding because their effect would be anti-dilutive:
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Antidilutive stock-based compensation
|
|
—
|
|
|
2,297,127
|
|
|
2,269,246
|
|
|||
|
Antidilutive due to loss
|
|
—
|
|
|
276,094
|
|
|
—
|
|
|||
|
Total antidilutive stock-based compensation
|
|
—
|
|
|
2,573,221
|
|
|
2,269,246
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Antidilutive convertible debt instruments
|
|
270,606
|
|
|
—
|
|
|
—
|
|
|||
|
Antidilutive due to loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total antidilutive convertible debt instruments
|
|
270,606
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Antidilutive warrants
|
|
2,091,560
|
|
|
—
|
|
|
—
|
|
|||
|
Antidilutive due to loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total antidilutive warrants
|
|
2,091,560
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Discounted environmental liabilities
|
|
$
|
33.7
|
|
|
$
|
2.2
|
|
|
Undiscounted environmental liabilities
|
|
42.4
|
|
|
5.0
|
|
||
|
Total accrued environmental liabilities
|
|
$
|
76.1
|
|
|
$
|
7.2
|
|
|
2018
|
|
$
|
1.9
|
|
|
2019
|
|
1.9
|
|
|
|
2020
|
|
1.9
|
|
|
|
2021
|
|
1.9
|
|
|
|
2022
|
|
1.9
|
|
|
|
Thereafter
|
|
37.7
|
|
|
|
Discounted environmental liabilities, gross
|
|
47.2
|
|
|
|
Less: Discount applied
|
|
13.5
|
|
|
|
Discounted environmental liabilities
|
|
$
|
33.7
|
|
|
2018
|
|
$
|
52.8
|
|
|
2019
|
|
42.7
|
|
|
|
2020
|
|
35.3
|
|
|
|
2021
|
|
27.4
|
|
|
|
2022
|
|
22.2
|
|
|
|
Thereafter
|
|
102.5
|
|
|
|
Total future minimum rentals
|
|
$
|
282.9
|
|
|
|
2017
|
||
|
Change in projected benefit obligation:
|
|
||
|
Benefit obligation at beginning of the period (July 1, 2017 business combination)
|
$
|
145.2
|
|
|
Service cost
|
1.2
|
|
|
|
Interest cost
|
2.7
|
|
|
|
Actuarial (gain) loss
|
6.5
|
|
|
|
Benefits paid
|
(2.4
|
)
|
|
|
Other (effect of curtailment)
|
(6.3
|
)
|
|
|
Projected benefit obligations at end of year
|
$
|
146.9
|
|
|
Change in plan assets:
|
|
||
|
Fair value of plan assets at beginning of the period (July 1, 2017 business combination)
|
$
|
96.1
|
|
|
Actual gain on plan assets
|
9.8
|
|
|
|
Employer contribution
|
5.3
|
|
|
|
Benefits paid
|
(2.4
|
)
|
|
|
Fair value of plan assets at end of year
|
$
|
108.8
|
|
|
Reconciliation of funded status:
|
|
||
|
Fair value of plan assets at end of year
|
$
|
108.8
|
|
|
Less projected benefit obligations at end of year
|
146.9
|
|
|
|
Under-funded status at end of year
|
$
|
(38.1
|
)
|
|
Net actuarial gain
|
$
|
(0.8
|
)
|
|
Prior service credit
|
—
|
|
|
|
Projected benefit obligations at end of year
|
$
|
(0.8
|
)
|
|
Projected benefit obligation
|
$
|
146.9
|
|
|
Accumulated benefit obligation
|
$
|
143.8
|
|
|
Fair value of plan assets
|
$
|
108.8
|
|
|
Discount rate
|
3.60
|
%
|
|
Rate of compensation increase
|
3.00
|
%
|
|
Discount rate
|
3.80
|
%
|
|
Expected long-term rate of return on plan assets
|
7.45
|
%
|
|
Rate of compensation increase
|
3.00
|
%
|
|
Components of net periodic benefit cost:
|
|
|
||
|
Service cost
|
|
$
|
1.2
|
|
|
Interest cost
|
|
2.7
|
|
|
|
Expected return on plan assets
|
|
(2.7
|
)
|
|
|
Recognition of gain due to curtailment
|
|
(6.1
|
)
|
|
|
Net periodic benefit cost
|
|
$
|
(4.9
|
)
|
|
Asset Category:
|
|
|
|
Equity securities
|
78.5
|
%
|
|
Debt securities
|
13.0
|
%
|
|
Real estate investment trust
|
8.5
|
%
|
|
Total
|
100.0
|
%
|
|
|
Quoted Prices in
Active Markets
For Identical
Assets or
Liabilities
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Consolidated
Total
|
||||||||
|
Year Ended December 31, 2017
|
|
|
|
|
|
|
|
||||||||
|
Equity securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. companies
|
$
|
67.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
67.1
|
|
|
International companies
|
18.3
|
|
|
—
|
|
|
—
|
|
|
18.3
|
|
||||
|
Debt securities:
|
|
|
|
|
|
|
|
||||||||
|
Preferred securities
|
4.6
|
|
|
—
|
|
|
—
|
|
|
4.6
|
|
||||
|
Bond securities
|
—
|
|
|
9.5
|
|
|
—
|
|
|
9.5
|
|
||||
|
Real estate securities
|
9.3
|
|
|
—
|
|
|
—
|
|
|
9.3
|
|
||||
|
Total
|
$
|
99.3
|
|
|
$
|
9.5
|
|
|
$
|
—
|
|
|
$
|
108.8
|
|
|
|
|
For the Three Month Periods Ended
|
||||||||||||||
|
|
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||||
|
Net sales
(1)
|
|
$
|
1,182.2
|
|
|
$
|
1,230.7
|
|
|
$
|
2,370.6
|
|
|
$
|
2,483.7
|
|
|
Operating income (loss)
|
|
$
|
29.8
|
|
|
$
|
(46.5
|
)
|
|
$
|
90.8
|
|
|
$
|
112.4
|
|
|
Net income (loss) from continuing operations
|
|
$
|
15.3
|
|
|
$
|
(32.2
|
)
|
|
$
|
118.5
|
|
|
$
|
226.9
|
|
|
Net income (loss) attributable to Delek
|
|
$
|
11.2
|
|
|
$
|
(37.9
|
)
|
|
$
|
104.4
|
|
|
$
|
211.1
|
|
|
Basic earnings (loss) per share from continuing operations
|
|
$
|
0.18
|
|
|
$
|
(0.61
|
)
|
|
$
|
1.30
|
|
|
$
|
2.62
|
|
|
Diluted earnings (loss) per share from continuing operations
|
|
$
|
0.18
|
|
|
$
|
(0.61
|
)
|
|
$
|
1.29
|
|
|
$
|
2.58
|
|
|
|
|
For the Three Month Periods Ended
|
||||||||||||||
|
|
|
March 31, 2016
|
|
June 30, 2016
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||||
|
Net sales
|
|
$
|
886.1
|
|
|
$
|
1,147.3
|
|
|
$
|
1,079.9
|
|
|
$
|
1,084.6
|
|
|
Operating (loss) income
|
|
$
|
(13.6
|
)
|
|
$
|
11.3
|
|
|
$
|
(2.8
|
)
|
|
$
|
(44.1
|
)
|
|
Net (loss) income from continuing operations
|
|
$
|
(21.5
|
)
|
|
$
|
(2.5
|
)
|
|
$
|
(163.7
|
)
|
|
$
|
(32.0
|
)
|
|
Net (loss) income attributable to Delek
|
|
$
|
(29.2
|
)
|
|
$
|
(7.0
|
)
|
|
$
|
(161.7
|
)
|
|
$
|
44.2
|
|
|
Basic (loss) earnings per share from continuing operations
|
|
$
|
(0.43
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(2.71
|
)
|
|
$
|
(0.59
|
)
|
|
Diluted (loss) earnings per share from continuing operations
|
|
$
|
(0.43
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(2.71
|
)
|
|
$
|
(0.59
|
)
|
|
(1)
|
Net sales for the three months ended September 30, 2017 reflects a correction of an intercompany elimination to net sales and cost of sales, which resulted in an increase in net sales and cost of sales of
$29.1 million
not previously reflected on the unaudited consolidated financial statements as of and for the three and nine months ended September 30, 2017 included in our Form 10-Q filed on November 9, 2017.
|
|
•
|
Operating loss for the quarter ended March 31, 2016 is net of business interruption insurance proceeds of
$42.4 million
(see Note
20
);
|
|
•
|
Net loss from continuing operations for the quarter ended September 30, 2016 includes loss on impairment of the equity investment in Alon, before tax, of
$245.3 million
(see Note
5
);
|
|
•
|
Net income attributable to Delek for the quarter ended December 31, 2016 includes gain on sale of the Retail Entities, before tax, of
$134.1 million
(see Note
6
);
|
|
•
|
Net income from continuing operations for the quarter ended September 30, 2017 includes gain on remeasurement of the Alon equity method investment, before tax, of
$190.1 million
(see Note
3
) and the income tax effect of the write-off of deferred taxes in connection with the Delek/Alon Merger of
$(46.9) million
;
|
|
•
|
Net income attributable to Delek for the quarter ended December 31, 2017 includes the income tax effect of the new Tax Cuts and Jobs Act of
$166.9 million
.
|
|
|
|
Three Months Ended December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Numerator:
|
|
|
|
|
||||
|
Numerator for EPS - continuing operations
|
|
|
|
|
||||
|
Income (loss) from continuing operations
|
|
$
|
226.9
|
|
|
$
|
(32.0
|
)
|
|
Less: Income from continuing operations attributed to non-controlling interest
|
|
14.0
|
|
|
4.6
|
|
||
|
Income (loss) from continuing operations attributable to Delek (numerator for basic EPS - continuing operations attributable to Delek)
|
|
212.9
|
|
|
(36.6
|
)
|
||
|
Interest on convertible debt, net of tax
|
|
0.7
|
|
|
—
|
|
||
|
Numerator for diluted EPS - continuing operations attributable to Delek
|
|
$
|
213.6
|
|
|
$
|
(36.6
|
)
|
|
|
|
|
|
|
||||
|
Numerator for EPS - discontinued operations
|
|
|
|
|
||||
|
Income (loss) from discontinued operations
|
|
$
|
(1.8
|
)
|
|
$
|
80.8
|
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
|
||||
|
Weighted average common shares outstanding (denominator for basic EPS)
|
|
81,338,755
|
|
|
61,894,229
|
|
||
|
Dilutive effect of convertible debt
|
|
526,464
|
|
|
—
|
|
||
|
Dilutive effect of stock-based awards
|
|
779,841
|
|
|
—
|
|
||
|
Weighted average common shares outstanding, assuming dilution
|
|
82,645,060
|
|
|
61,894,229
|
|
||
|
|
|
|
|
|
||||
|
EPS:
|
|
|
|
|
||||
|
Basic income (loss) per share:
|
|
|
|
|
||||
|
Income (loss) from continuing operations
|
|
$
|
2.62
|
|
|
$
|
(0.59
|
)
|
|
(Loss) income from discontinued operations
|
|
(0.02
|
)
|
|
1.31
|
|
||
|
Total basic income (loss) per share
|
|
$
|
2.60
|
|
|
$
|
0.72
|
|
|
Diluted income (loss) per share:
|
|
|
|
|
||||
|
Income (loss) from continuing operations
|
|
$
|
2.58
|
|
|
$
|
(0.59
|
)
|
|
(Loss) income from discontinued operations
|
|
(0.02
|
)
|
|
1.31
|
|
||
|
Total diluted income (loss) per share
|
|
$
|
2.56
|
|
|
$
|
0.72
|
|
|
The following equity instruments were excluded from the diluted weighted average common shares outstanding because their effect would be anti-dilutive:
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Antidilutive stock-based compensation
|
|
3,660,354
|
|
|
1,984,575
|
|
||
|
Antidilutive due to loss
|
|
—
|
|
|
527,168
|
|
||
|
Total antidilutive stock-based compensation
|
|
3,660,354
|
|
|
2,511,743
|
|
||
|
|
|
|
|
|
||||
|
Antidilutive warrants
|
|
1,049,682
|
|
|
—
|
|
||
|
Total antidilutive warrants
|
|
1,049,682
|
|
|
—
|
|
||
|
|
|
December 31,
|
||||||
|
|
|
2017
(1)
|
|
2016
(1)
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
13.0
|
|
|
$
|
—
|
|
|
Total current assets
|
|
13.0
|
|
|
—
|
|
||
|
Investment in subsidiaries
|
|
1,953.4
|
|
|
1,183.9
|
|
||
|
Total assets
|
|
$
|
1,966.4
|
|
|
$
|
1,183.9
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable to subsidiaries
|
|
$
|
2.2
|
|
|
$
|
1.4
|
|
|
Total current liabilities
|
|
2.2
|
|
|
1.4
|
|
||
|
Shareholders’ 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, 81,533,548 shares and 67,150,352 shares issued at December 31, 2017 and December 31, 2016, respectively
|
|
0.8
|
|
|
0.7
|
|
||
|
Additional paid-in capital
|
|
1,213.7
|
|
|
841.1
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
6.9
|
|
|
(20.8
|
)
|
||
|
Treasury stock, 762,623 shares and 5,195,791 shares, at cost, as of December 31, 2017 and December 31, 2016, respectively
|
|
(25.0
|
)
|
|
(160.8
|
)
|
||
|
Retained earnings
|
|
767.8
|
|
|
522.3
|
|
||
|
Total shareholders’ equity
|
|
1,964.2
|
|
|
1,182.5
|
|
||
|
Total liabilities and shareholders’ equity
|
|
$
|
1,966.4
|
|
|
$
|
1,183.9
|
|
|
(1)
|
Effective July 1, 2017, Delek US Holdings, Inc. acquired the outstanding common stock of Alon USA Energy, Inc., which resulted in a new post-combination consolidated registrant renamed as Delek US Holdings, Inc. (as previously defined, "New Delek"), with Alon and Old Delek surviving as wholly-owned subsidiaries. Based on the substance of the transaction, the creation of New Delek and its acquisition of Alon and Old Delek represented a transaction between entities under common control. Therefore, pursuant to the provisions of ASC 805-50, Business Combinations-Related Issues, the financial statements for prior periods presented within this Schedule I were retrospectively adjusted to furnish comparative information.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
(1)(2)
|
|
2016
(1)(2)
|
|
2015
(1)(2)
|
||||||
|
Net sales
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
|
1.2
|
|
|
1.1
|
|
|
1.2
|
|
|||
|
Total operating costs and expenses
|
|
1.2
|
|
|
1.1
|
|
|
1.2
|
|
|||
|
Operating loss
|
|
(1.2
|
)
|
|
(1.1
|
)
|
|
(1.2
|
)
|
|||
|
(Income) loss from investment in subsidiaries
|
|
(289.6
|
)
|
|
153.0
|
|
|
(20.2
|
)
|
|||
|
Total non-operating (income) expenses, net
|
|
(289.6
|
)
|
|
153.0
|
|
|
(20.2
|
)
|
|||
|
Income (loss) before income tax benefit
|
|
288.4
|
|
|
(154.1
|
)
|
|
19.0
|
|
|||
|
Income tax benefit
|
|
(0.4
|
)
|
|
(0.4
|
)
|
|
(0.4
|
)
|
|||
|
Net income (loss)
|
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
|
(1)
|
Effective July 1, 2017, Delek US Holdings, Inc. acquired the outstanding common stock of Alon USA Energy, Inc., which resulted in a new post-combination consolidated registrant renamed as Delek US Holdings, Inc. (as previously defined, "New Delek"), with Alon and Old Delek surviving as wholly-owned subsidiaries. Based on the substance of the transaction, the creation of New Delek and its acquisition of Alon and Old Delek represented a transaction between entities under common control. Therefore, pursuant to the provisions of ASC 805-50, Business Combinations-Related Issues, the financial statements for prior periods presented within this Schedule I were retrospectively adjusted to furnish comparative information.
|
|
(2)
|
Income tax (benefit) / expense for Delek US Holdings, Inc. was estimated utilizing each respective year's applicable statutory tax rate.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
(1)
|
|
2016
(1)
|
|
2015
(1)
|
||||||
|
Net income (loss)
|
|
$
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
||||||
|
Parent company portion of other comprehensive income of consolidated subsidiary
|
|
27.8
|
|
|
24.5
|
|
|
(32.7
|
)
|
|||
|
Total other comprehensive income (loss)
|
|
27.8
|
|
|
24.5
|
|
|
(32.7
|
)
|
|||
|
Comprehensive income (loss) attributable to Delek
|
|
$
|
316.6
|
|
|
$
|
(129.2
|
)
|
|
$
|
(13.3
|
)
|
|
(1)
|
Effective July 1, 2017, Delek US Holdings, Inc. acquired the outstanding common stock of Alon USA Energy, Inc., which resulted in a new post-combination consolidated registrant renamed as Delek US Holdings, Inc. (as previously defined, "New Delek"), with Alon and Old Delek surviving as wholly-owned subsidiaries. Based on the substance of the transaction, the creation of New Delek and its acquisition of Alon and Old Delek represented a transaction between entities under common control. Therefore, pursuant to the provisions of ASC 805-50, Business Combinations-Related Issues, the financial statements for prior periods presented within this Schedule I were retrospectively adjusted to furnish comparative information.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
(1)
|
|
2016
(1)
|
|
2015
(1)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
288.8
|
|
|
$
|
(153.7
|
)
|
|
$
|
19.4
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Equity-based compensation expense
|
|
0.6
|
|
|
0.6
|
|
|
0.6
|
|
|||
|
(Income) loss from subsidiaries
|
|
(289.6
|
)
|
|
153.0
|
|
|
(20.2
|
)
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
||||||
|
Receivables and payables from related parties, net
|
|
0.2
|
|
|
0.1
|
|
|
0.2
|
|
|||
|
Net cash provided by (used in) operating activities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
|
Dividends from subsidiaries
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|||
|
Net cash provided by investing activities
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
|
Net cash provided by (used in) financing activities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net increase in cash and cash equivalents
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|||
|
Cash and cash equivalents at the beginning of the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Cash and cash equivalents at the end of the period
|
|
$
|
13.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
||||||
|
Non-cash operating activity:
|
|
|
|
|
|
|
||||||
|
Parent company portion of other comprehensive income of consolidated subsidiary
|
|
$
|
27.8
|
|
|
$
|
24.5
|
|
|
$
|
(32.7
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Non-cash financing activities:
|
|
|
|
|
|
|
||||||
|
Payment of common stock dividends by consolidated subsidiary
|
|
$
|
(44.0
|
)
|
|
$
|
(37.5
|
)
|
|
$
|
(37.1
|
)
|
|
Repurchase of common stock by consolidated subsidiary
|
|
$
|
(25.0
|
)
|
|
$
|
(6.0
|
)
|
|
$
|
(42.2
|
)
|
|
Common stock issued in connection with the Delek/Alon Merger
|
|
$
|
509.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Equity instruments issued in connection with the Delek/Alon Merger
|
|
$
|
21.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Common stock issued in connection with the Alon Acquisition
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
230.8
|
|
|
Note payable issued in connection with the Alon Acquisition
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
145.0
|
|
|
(1)
|
Effective July 1, 2017, Delek US Holdings, Inc. acquired the outstanding common stock of Alon USA Energy, Inc., which resulted in a new post-combination consolidated registrant renamed as Delek US Holdings, Inc. (as previously defined, "New Delek"), with Alon and Old Delek surviving as wholly-owned subsidiaries. Based on the substance of the transaction, the creation of New Delek and its acquisition of Alon and Old Delek represented a transaction between entities under common control. Therefore, pursuant to the provisions of ASC 805-50, Business Combinations-Related Issues, the financial statements for prior periods presented within this Schedule I were retrospectively adjusted to furnish comparative information.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|