XML 132 R82.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Data - Operating Performance (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]                      
Net revenues $ (2,373.7) $ (3,042.4) $ (3,308.1) $ (3,128.0) $ (3,942.1) $ (4,628.8) $ (4,074.4) $ (3,821.9) $ (11,852.2) $ (16,467.2) $ (19,801.0)
Cost of materials and other                 10,781.8 14,825.3 18,071.4
Operating Expenses                 767.2 775.0 726.7
General and administrative expenses                 252.8 272.0 313.7
Income from equity method investments                 (92.2) (86.2) (57.7)
Other                 200.6 33.9 (12.3)
Segment EBITDA attributable to Delek                 (58.0) 647.2 759.2
Depreciation and amortization                 374.5 339.5 275.0
Interest expense, net                 313.0 318.0 195.8
Income tax (benefit) expense                 (107.9) (3.0) 56.4
Income (loss) from discontinued operations, net of tax                 (77.2) (27.1) (25.1)
Net (loss) income attributable to Delek $ (413.8) $ (76.8) $ (37.2) $ (32.6) (164.9) $ 128.7 $ (8.3) $ 64.3 (560.4) 19.8 257.1
Capital spending                 432.7 359.3 308.9
Impairment of goodwill                 212.2 14.8 0.0
Asset impairment                 243.5 37.9 0.0
Right-of-use asset impairment         $ 23.1         23.1  
Discontinued Operations, Disposed of by Sale | Retail Stores                      
Segment Reporting Information [Line Items]                      
Capital spending                 14.0 29.8 34.2
Refining                      
Segment Reporting Information [Line Items]                      
Asset impairment                 22.1    
Operating Segments | Refining                      
Segment Reporting Information [Line Items]                      
Net revenues                 (11,783.0) (16,406.9) (19,763.0)
Cost of materials and other                 11,147.4 15,242.3 18,412.8
Operating Expenses                 596.6 619.2 622.5
General and administrative expenses                 15.2 31.2 57.2
Income from equity method investments                 (31.2) (31.9) (18.5)
Other                 213.0 (14.6) (47.6)
Segment EBITDA attributable to Delek                 (158.0) 560.7 736.6
Depreciation and amortization                 265.5 234.2 205.4
Interest expense, net                 81.4 42.3 4.1
Capital spending                 266.1 246.9 138.0
Impairment of goodwill                 212.2 0.0  
Asset impairment                 22.1    
Operating Segments | Logistics                      
Segment Reporting Information [Line Items]                      
Net revenues                 (940.6) (1,020.4) (1,036.4)
Cost of materials and other                 483.7 532.6 641.4
Operating Expenses                 122.7 118.1 88.3
General and administrative expenses                 36.0 24.8 34.1
Income from equity method investments                 (43.3) (31.4) (31.7)
Other                 (1.2) 13.3 (0.5)
Segment EBITDA attributable to Delek                 342.7 363.0 304.8
Depreciation and amortization                 102.8 92.4 63.0
Interest expense, net                 103.1 143.2 82.3
Capital spending                 140.0 81.3 130.7
Impairment of goodwill                 0.0 14.8  
Inter-segment fees and revenues                      
Segment Reporting Information [Line Items]                      
Net revenues                 287.0 432.5 512.1
Inter-segment fees and revenues | Refining                      
Segment Reporting Information [Line Items]                      
Net revenues                 640.6 828.8 1,032.1
Inter-segment fees and revenues | Logistics                      
Segment Reporting Information [Line Items]                      
Net revenues                 517.8 563.8 479.4
Corporate, Other and Eliminations                      
Segment Reporting Information [Line Items]                      
Net revenues                 0.0 0.0 (1.0)
Cost of materials and other                 (849.3) (949.6) (982.8)
Operating Expenses                 47.9 37.7 15.9
General and administrative expenses                 201.6 216.0 222.4
Income from equity method investments                 (17.7) (22.9) (7.5)
Other                 (11.2) 35.2 35.8
Segment EBITDA attributable to Delek                 (242.7) (276.5) (282.2)
Depreciation and amortization                 6.2 12.9 6.6
Interest expense, net                 128.5 132.5 109.4
Capital spending                 26.6 31.1 40.2
Asset impairment                 9.2    
Corporate and Eliminations                      
Segment Reporting Information [Line Items]                      
Net revenues                 871.4 960.1 999.4
Operating Segments Excluding Intersegment Elimination                      
Segment Reporting Information [Line Items]                      
Net revenues                 (11,565.2) (16,034.7) (19,288.9)
Operating Segments Excluding Intersegment Elimination | Refining                      
Segment Reporting Information [Line Items]                      
Net revenues                 (11,142.4) (15,578.1) (18,730.9)
Operating Segments Excluding Intersegment Elimination | Logistics                      
Segment Reporting Information [Line Items]                      
Net revenues                 (422.8) (456.6) (557.0)
Corporate Reconciling Items And Eliminations                      
Segment Reporting Information [Line Items]                      
Net revenues                 $ 871.4 $ 960.1 $ 998.4