XML 136 R74.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Data - Operating Performance (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Segment Reporting Information [Line Items]                      
Net revenues (excluding intercompany fees and revenues)                 $ 20,245.8 $ 10,648.2  
Total sales $ 4,479.2 $ 5,324.9 $ 5,982.6 $ 4,459.1 $ 3,108.0 $ 2,956.5 $ 2,191.5 $ 2,392.2 20,245.8 10,648.2 [1] $ 7,301.8 [1]
Segment EBITDA attributable to Delek                 803.3 231.0 (411.7)
Depreciation and amortization                 (287.0) (264.6) [2] (267.6) [2]
Interest Income (Expense), Net                 (195.3) (136.7) [1] (125.7) [1]
Income Tax (Expense) Benefit                 (63.9) 42.0 [1] 193.6 [1]
Net income (loss) attributable to Delek $ (118.7) $ 7.4 $ 361.8 $ 6.6 $ (13.4) $ 11.8 $ (56.7) $ (70.0) 257.1 (128.3) [1] (611.4) [1]
Capital spending (excluding business combinations)                 343.1 227.1 239.6
Refining                      
Segment Reporting Information [Line Items]                      
Total sales                 19,763.0 10,267.8 6,855.3
Logistics                      
Segment Reporting Information [Line Items]                      
Total sales                 1,036.4 700.9 563.4
Retail                      
Segment Reporting Information [Line Items]                      
Total sales                 956.9 797.4 681.7
Operating Segments                      
Segment Reporting Information [Line Items]                      
Net revenues (excluding intercompany fees and revenues)                     7,301.8
Operating Segments | Refining                      
Segment Reporting Information [Line Items]                      
Net revenues (excluding intercompany fees and revenues)                 18,730.9 9,564.9 6,418.0
Segment EBITDA attributable to Delek                 719.1 69.2 (549.3)
Depreciation and amortization                 (205.4) (198.7) (198.3)
Interest Income (Expense), Net                 (4.1) 17.4 34.9
Capital spending (excluding business combinations)                 138.0 172.4 201.0
Operating Segments | Logistics                      
Segment Reporting Information [Line Items]                      
Net revenues (excluding intercompany fees and revenues)                 557.0 282.1 183.6
Segment EBITDA attributable to Delek                 304.8 258.0 238.1
Depreciation and amortization                 (63.0) (42.8) (35.7)
Interest Income (Expense), Net                 (82.3) (50.2) (42.9)
Capital spending (excluding business combinations)                 130.7 27.5 15.8
Operating Segments | Retail                      
Segment Reporting Information [Line Items]                      
Net revenues (excluding intercompany fees and revenues)                 956.9 797.4 681.7
Segment EBITDA attributable to Delek                 44.1 51.1 47.0
Depreciation and amortization                 (12.0) (12.7) (13.2)
Interest Income (Expense), Net                 0.5 0.0 0.0
Capital spending (excluding business combinations)                 34.2 5.1 9.1
Inter-segment fees and revenues                      
Segment Reporting Information [Line Items]                      
Total sales                 (1,511.5) (1,121.7) (817.1)
Inter-segment fees and revenues | Refining                      
Segment Reporting Information [Line Items]                      
Total sales                 1,032.1 702.9 437.3
Inter-segment fees and revenues | Logistics                      
Segment Reporting Information [Line Items]                      
Total sales                 479.4 418.8 379.8
Inter-segment fees and revenues | Retail                      
Segment Reporting Information [Line Items]                      
Total sales                 0.0 0.0 0.0
Corporate, Other and Eliminations                      
Segment Reporting Information [Line Items]                      
Net revenues (excluding intercompany fees and revenues)                 1.0 3.8 18.5
Total sales                 (1,510.5) (1,117.9) (798.6)
Segment EBITDA attributable to Delek                 (264.7) (147.3) (147.5)
Depreciation and amortization                 (6.6) (10.4) (20.4)
Interest Income (Expense), Net                 (109.4) (103.9) (117.7)
Capital spending (excluding business combinations)                 $ 40.2 $ 22.1 $ 13.7
[1] Adjusted to reflect the retrospective change in accounting policy from LIFO to FIFO for certain inventories. See Note 8 for further discussion.
[2] Adjusted to reflect the retrospective change in accounting policy from LIFO to FIFO for certain inventories. See Note 8 for further discussion.