Delek US Holdings, Inc. (DK) Bundle
Understanding Delek US Holdings, Inc. (DK) Revenue Streams
Understanding Delek US Holdings, Inc.’s Revenue Streams
The revenue generated by the company is derived from two primary segments: Refining and Logistics. The following sections provide a detailed breakdown of these revenue streams, year-over-year growth rates, and contributions from each segment.
Breakdown of Primary Revenue Sources
For the third quarter of 2024, the company reported net revenues of $3,042.4 million, a decrease of 34.3% compared to $4,628.8 million in Q3 2023. For the nine months ended September 30, 2024, net revenues totaled $9,478.5 million, down 24.3% from $12,525.1 million in the same period in 2023.
| Segment | Q3 2024 Revenue (in millions) | Q3 2023 Revenue (in millions) | YTD 2024 Revenue (in millions) | YTD 2023 Revenue (in millions) |
|---|---|---|---|---|
| Refining | $3,027.8 | $4,624.5 | $9,443.3 | $12,471.5 |
| Logistics | $214.1 | $275.9 | $730.8 | $766.3 |
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rates reflect significant declines primarily influenced by market conditions:
- Q3 2024 vs. Q3 2023: Revenue decreased by 34.3%
- YTD 2024 vs. YTD 2023: Revenue decreased by 24.3%
Contribution of Different Business Segments to Overall Revenue
In the first nine months of 2024, the contributions from each segment were as follows:
- Refining Segment: $9,443.3 million (approximately 99.6% of total revenues)
- Logistics Segment: $730.8 million (approximately 7.7% of total revenues)
Analysis of Significant Changes in Revenue Streams
The decline in revenues was primarily attributed to:
- In the refining segment, the average price of U.S. Gulf Coast gasoline decreased by 18.2% and ULSD by 24.6%.
- Decreased wholesale activity and sales volume in both segments.
- In logistics, there were decreased revenues from West Texas marketing operations and changes in accounting for throughput and storage fees.
The following table summarizes the revenue changes across segments:
| Metric | Q3 2024 | Q3 2023 | Change |
|---|---|---|---|
| Total Revenues | $3,042.4 million | $4,628.8 million | Decrease of $1,586.4 million (-34.3%) |
| Refining Revenues | $3,027.8 million | $4,624.5 million | Decrease of $1,596.7 million (-34.5%) |
| Logistics Revenues | $214.1 million | $275.9 million | Decrease of $61.8 million (-22.4%) |
A Deep Dive into Delek US Holdings, Inc. (DK) Profitability
A Deep Dive into Delek US Holdings, Inc.'s Profitability
Gross Profit, Operating Profit, and Net Profit Margins
For the three months ended September 30, 2024, the company reported:
- Gross Profit: $253.8 million
- Operating Profit: $(121.9) million
- Net Profit Margin: $(76.8) million
In comparison, for the same period in 2023:
- Gross Profit: $578.0 million
- Operating Profit: $212.1 million
- Net Profit Margin: $128.7 million
Trends in Profitability Over Time
Year-to-date profitability for 2024 shows a significant decline:
- Net Loss (2024): $(146.6) million
- Net Income (2023): $184.7 million
This indicates a stark shift in profitability, with a year-over-year change of approximately 179.4% in net income.
Comparison of Profitability Ratios with Industry Averages
The following table summarizes key profitability ratios compared to industry averages:
| Metric | Delek US Holdings (2024) | Industry Average |
|---|---|---|
| Gross Margin | 8.3% | 12.0% |
| Operating Margin | (4.0)% | 6.5% |
| Net Profit Margin | (2.6)% | 4.0% |
Analysis of Operational Efficiency
Operational efficiency metrics for the nine months ended September 30, 2024, are as follows:
- Total Operating Costs: $9,566.6 million
- Total Revenue: $9,478.5 million
- Cost of Materials and Other: $8,547.1 million
- Operating Expenses: $580.3 million
The gross margin trend shows a decrease from 9.2% in 2023 to 8.3% in 2024, reflecting challenges in cost management and reduced sales volumes.
Debt vs. Equity: How Delek US Holdings, Inc. (DK) Finances Its Growth
Debt vs. Equity: How Delek US Holdings, Inc. Finances Its Growth
Overview of Debt Levels
As of September 30, 2024, the total long-term debt for the company was approximately $2,938.3 million. This includes:
- $933.4 million under the Delek Term Loan Credit Facility (maturity: November 19, 2029, effective interest rate: 8.90%)
- $454.9 million under the Delek Logistics Revolving Facility (maturity: October 13, 2027, average borrowing rate: 7.70%)
- $400.0 million under the Delek Logistics 2028 Notes (due in 2028, effective interest rate: 7.38%)
- $1,050.0 million under the Delek Logistics 2029 Notes (due in 2029, effective interest rate: 8.90%)
- $5.0 million under the United Community Bank Revolver (maturity: June 30, 2026, average borrowing rate: 7.50%)
Additionally, the company had no outstanding borrowings under its Delek Revolving Credit Facility as of the same date.
Debt-to-Equity Ratio
The debt-to-equity ratio as of September 30, 2024, was calculated at 3.35, significantly higher than the industry average of approximately 1.5. This indicates a greater reliance on debt financing compared to equity.
Recent Debt Issuances and Credit Ratings
In March 2024, the company issued $650.0 million in aggregate principal amount of 8.625% Senior Notes due 2029. Additional issuances included:
- $200 million in April 2024
- $200.0 million in August 2024
These proceeds were primarily used to refinance existing debt and strengthen the balance sheet. The company's credit rating as of September 30, 2024, was rated B3 by Moody’s and B+ by S&P.
Balancing Debt Financing and Equity Funding
During the nine months ended September 30, 2024, the company reported net losses totaling $118.8 million. Despite this, the management has maintained a strategy focused on balancing debt and equity financing. Key equity activities included:
- Public offering of 3,584,416 common units at a price of $38.50 per unit in March 2024, raising $132.2 million
- Public offering of 4,423,075 common units at a price of $39.00 per unit in October 2024, raising $165.3 million
These efforts were aimed at reducing the overall debt burden and enhancing liquidity.
| Debt Type | Principal Amount ($ Millions) | Maturity Date | Effective Interest Rate (%) |
|---|---|---|---|
| Delek Term Loan Credit Facility | 933.4 | November 19, 2029 | 8.90 |
| Delek Logistics Revolving Facility | 454.9 | October 13, 2027 | 7.70 |
| Delek Logistics 2028 Notes | 400.0 | 2028 | 7.38 |
| Delek Logistics 2029 Notes | 1,050.0 | 2029 | 8.90 |
| United Community Bank Revolver | 5.0 | June 30, 2026 | 7.50 |
Through these strategies, the company aims to optimize its capital structure and enhance shareholder value while managing its debt levels effectively.
Assessing Delek US Holdings, Inc. (DK) Liquidity
Assessing Delek US Holdings, Inc.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio was calculated at 1.66.
Quick Ratio: The quick ratio was reported at 0.94.
Analysis of Working Capital Trends
Total current assets as of September 30, 2024, amounted to $2,671.2 million, while total current liabilities were $1,608.3 million, resulting in working capital of $1,062.9 million.
| Period | Current Assets (in millions) | Current Liabilities (in millions) | Working Capital (in millions) | Current Ratio | Quick Ratio |
|---|---|---|---|---|---|
| September 30, 2024 | $2,671.2 | $1,608.3 | $1,062.9 | 1.66 | 0.94 |
| September 30, 2023 | $3,098.4 | $1,647.1 | $1,451.3 | 1.88 | 1.04 |
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 30, 2024, net cash provided by operating activities was $78.9 million, a significant decrease from $891.7 million in the same period of 2023.
Investing Cash Flow: Cash used in investing activities for continuing operations was ($387.4 million) for the nine months ended September 30, 2024, compared to ($320.6 million) in 2023.
Financing Cash Flow: Net cash provided by financing activities was $144.4 million for the nine months ended September 30, 2024, contrasting with cash used of ($523.8 million) in the same period of 2023.
| Cash Flow Category | 2024 (in millions) | 2023 (in millions) |
|---|---|---|
| Operating Activities | $78.9 | $891.7 |
| Investing Activities | ($387.4) | ($320.6) |
| Financing Activities | $144.4 | ($523.8) |
Potential Liquidity Concerns or Strengths
Total liquidity as of September 30, 2024, was reported at $2,582.2 million, comprising $1,544.6 million in unused credit commitments under revolving credit facilities and $1,037.6 million in cash and cash equivalents.
The company has historically generated adequate cash from operations to meet ongoing working capital requirements, pay dividends, and fund capital expenditures.
However, the significant decrease in operating cash flow raises potential liquidity concerns moving forward.
As of September 30, 2024, total long-term indebtedness was structured as follows:
| Debt Type | Principal Amount (in millions) | Maturity Date | Effective Interest Rate |
|---|---|---|---|
| Revolving Credit Facility | $0.0 | October 26, 2027 | N/A |
| Term Loan Credit Facility | $933.4 | November 19, 2029 | 8.90% |
| Logistics Revolving Facility | $454.9 | October 13, 2027 | 7.70% |
| Logistics 2028 Notes | $400.0 | 2028 | 7.38% |
| Logistics 2029 Notes | $1,050.0 | 2029 | 8.90% |
| United Community Bank Revolver | $5.0 | June 30, 2026 | 7.50% |
Is Delek US Holdings, Inc. (DK) Overvalued or Undervalued?
Valuation Analysis
To determine if the company is overvalued or undervalued, we will analyze key financial ratios, stock price trends, and market consensus.
Price-to-Earnings (P/E) Ratio
The P/E ratio is a critical measure for assessing the valuation of the company relative to its earnings. As of September 30, 2024, the P/E ratio is calculated as follows:
- Net loss attributable to the company: ($146.6 million)
- Weighted average shares outstanding: 64,063,609
- Basic loss per share: ($2.29)
This results in a P/E ratio that is not applicable due to negative earnings.
Price-to-Book (P/B) Ratio
The P/B ratio provides insight into how the market values the company's equity relative to its book value. The book value of equity as of September 30, 2024, is:
- Total stockholders' equity: $875.4 million
- Shares outstanding: 81,231,308
- Book value per share: $10.77
With a current stock price of $8.10, the P/B ratio is approximately 0.75, indicating potential undervaluation.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio is another key valuation metric. As of September 30, 2024:
- Enterprise Value (EV): $2.05 billion
- EBITDA for the nine months ended September 30, 2024: $240.8 million
This results in an EV/EBITDA ratio of approximately 8.5, suggesting the company may be fairly valued compared to industry peers.
Stock Price Trends
The stock price has shown volatility over the past 12 months:
- 12-month high: $15.00
- 12-month low: $6.50
- Current stock price: $8.10
This represents a decline of approximately 46.0% from the 12-month high.
Dividend Yield and Payout Ratios
The company declared dividends as follows:
- Annual dividend: $0.750 per share
- Current stock price: $8.10
- Dividend yield: 9.26%
The payout ratio is not applicable due to the current net loss.
Analyst Consensus on Stock Valuation
Analyst consensus for the stock is as follows:
- Buy: 3 analysts
- Hold: 5 analysts
- Sell: 2 analysts
The overall consensus indicates a mixed outlook, with a tendency towards holding the stock.
| Metric | Value |
|---|---|
| P/E Ratio | N/A |
| P/B Ratio | 0.75 |
| EV/EBITDA Ratio | 8.5 |
| 12-Month High | $15.00 |
| 12-Month Low | $6.50 |
| Current Stock Price | $8.10 |
| Annual Dividend | $0.750 |
| Dividend Yield | 9.26% |
| Analyst Buy | 3 |
| Analyst Hold | 5 |
| Analyst Sell | 2 |
Key Risks Facing Delek US Holdings, Inc. (DK)
Key Risks Facing Delek US Holdings, Inc.
Overview of Internal and External Risks:
The company faces various risks that can significantly impact its financial health. These include intense industry competition, regulatory changes, and fluctuating market conditions. Specifically, the refining segment has experienced a 44.4% decrease in refining margin for the nine months ended September 30, 2024, compared to the same period in 2023.
Operational Risks:
- In Q3 2024, the consolidated net loss was $67.5 million, compared to a net income of $136.1 million in Q3 2023.
- Average prices for U.S. Gulf Coast gasoline and ULSD decreased by 18.2% and 24.6% respectively.
Financial Risks:
- Interest expense increased to $244.1 million for the nine months ended September 30, 2024, up from $239.1 million for the same period in 2023.
- Total operating costs were $12,136.5 million for the nine months ended September 30, 2024, compared to $9,566.6 million in the previous year.
Strategic Risks:
- Net revenues decreased to $9,478.5 million for the nine months ended September 30, 2024, down 24.3% from $12,525.1 million in 2023.
- The company recorded a gain on the sale of discontinued operations amounting to $98.4 million.
Mitigation Strategies:
To address these risks, the company has implemented strategies such as optimizing operations and reducing costs. For instance, operating expenses decreased by 12.9% in Q3 2024 compared to Q3 2023.
| Risk Factor | Details | Impact |
|---|---|---|
| Market Competition | Intense competition in refining sector | Pressure on margins |
| Regulatory Changes | Changes in environmental policies | Increased compliance costs |
| Operational Efficiency | Decline in refining margins | Lower profitability |
| Financial Leverage | High interest expenses of $244.1 million | Cash flow constraints |
| Revenue Decline | Net revenues down by 24.3% | Negative impact on earnings |
As of September 30, 2024, the company's total long-term indebtedness included approximately $933.4 million under the Delek Term Loan Credit Facility and $1,050.0 million under the Delek Logistics 2029 Notes.
Additionally, the effective interest rates on the Delek Logistics 2029 Notes and 2028 Notes are 8.90% and 7.38% respectively.
Overall, the financial landscape remains challenging, with the company needing to navigate these risks carefully to maintain its financial health moving forward.
Future Growth Prospects for Delek US Holdings, Inc. (DK)
Future Growth Prospects for Delek US Holdings, Inc.
Analysis of Key Growth Drivers
Delek US Holdings is positioned for various growth opportunities through strategic initiatives, acquisitions, and market expansions. The company recently completed the sale of 100% of the equity interests in its Retail Stores, generating cash consideration of $390.2 million and a gain on sale of $98.4 million. This significant liquidity boost can be redirected towards enhancing operational capabilities and exploring new market entries.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, net revenues totaled $9,478.5 million, down from $12,525.1 million in the same period of 2023, reflecting a decrease of 24.3%. However, market analysts project a rebound in revenue growth as refining margins improve and logistics operations stabilize. Future earnings estimates suggest a potential recovery in net income as operational efficiencies are enhanced and market conditions improve.
Strategic Initiatives or Partnerships that May Drive Future Growth
Strategic partnerships are crucial for Delek's growth. The company is actively exploring joint ventures and collaborations to expand its logistics capabilities. For instance, the recent acquisition of H2O for $159.5 million aims to bolster its logistics segment. Such initiatives are expected to enhance operational synergies and improve service offerings in the market.
Competitive Advantages that Position the Company for Growth
Delek possesses a strong competitive edge in its logistics segment, with significant assets such as the Lion Pipeline System and Midland Gathering Assets, which transport substantial volumes of crude oil and refined products. For the nine months ended September 30, 2024, total revenues from the logistics segment were $730.8 million, showing resilience despite market fluctuations. The ability to efficiently manage logistics operations positions the company favorably against competitors in the industry.
| Growth Driver | Current Status | Projected Impact |
|---|---|---|
| Sale of Retail Stores | Cash consideration of $390.2 million | Increased liquidity for investments |
| Acquisition of H2O | Investment of $159.5 million | Enhanced logistics capabilities |
| Refining Margins | Current margin of $165.5 million | Potential recovery as market stabilizes |
| Logistics Segment Revenues | $730.8 million for YTD 2024 | Continued growth from logistics efficiency |
| Debt Management | Total long-term indebtedness of $2,789.4 million | Strategic refinancing opportunities available |
These growth opportunities underline Delek's commitment to leveraging its operational strengths and market position to drive future performance and shareholder value.
Delek US Holdings, Inc. (DK) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Delek US Holdings, Inc. (DK) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Delek US Holdings, Inc. (DK)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Delek US Holdings, Inc. (DK)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.