XML 47 R3.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 10,892 $ 5,384
Lease receivable - affiliate 36,362 22,783
Inventory 17,913 5,427
Other current assets 4,416 24,260
Total current assets 400,768 145,892
Property, plant and equipment:    
Property, plant and equipment 1,827,530 1,375,391
Less: accumulated depreciation (403,523) (311,070)
Property, plant and equipment, net 1,424,007 1,064,321
Equity method investments 340,070 317,152
Other intangibles, net 137,439 94,547
Goodwill 12,203 12,203
Operating lease right-of-use assets 11,683 16,654
Finance lease right-of-use assets 27,802 883
Net lease investment - affiliate 185,656 193,126
Other non-current assets 6,618 9,870
Total assets 2,779,268 2,041,559
Current liabilities:    
Accounts payable 292,908 41,380
Interest payable 30,557 30,665
Excise and other taxes payable 16,569 6,764
Current portion of operating lease liabilities 3,027 5,117
Current portion of finance lease liabilities 8,310 223
Accrued expenses and other current liabilities 5,122 4,629
Total current liabilities 356,493 88,778
Non-current liabilities:    
Long-term debt, net of current portion 2,344,420 1,875,397
Operating lease liabilities, net of current portion 3,551 6,004
Finance lease liabilities, net of current portion 20,289 613
Asset retirement obligations 24,278 15,639
Other non-current liabilities 24,123 19,600
Total non-current liabilities 2,416,661 1,917,253
Equity:    
Total equity (deficit) 6,114 35,528
Total liabilities and equity 2,779,268 2,041,559
Nonrelated Party    
Current assets:    
Accounts receivable 114,544 54,725
Affiliated Entity    
Current assets:    
Accounts receivable 216,641 33,313
Lease receivable - affiliate 36,362 22,783
Common- Public | Limited Partner    
Equity:    
Total equity (deficit) 510,376 440,957
Common- Delek | Limited Partner    
Equity:    
Total equity (deficit) (504,262) (405,429)
Customer relationships    
Property, plant and equipment:    
Customer relationship intangibles, net $ 233,022 $ 186,911