XML 138 R88.htm IDEA: XBRL DOCUMENT v3.25.0.1
Delek Logistics - Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
ASSETS      
Cash and cash equivalents $ 735.6 $ 821.8  
Accounts receivable 617.6 783.7  
Inventory 893.2 941.2  
Other current assets 85.5 77.8  
Property, plant and equipment, net 2,940.0 2,696.3  
Equity method investments 392.9 360.7  
Operating lease right-of-use assets 92.2 121.5  
Goodwill 475.3 687.5 $ 702.3
Intangible assets, net 321.6 287.7  
Other non-current assets 111.9 124.0  
Total assets 6,665.8 7,171.8  
LIABILITIES AND EQUITY (DEFICIT)      
Accounts payable 1,813.8 1,814.3  
Current portion of long-term debt 9.5 44.5  
Current portion of operating lease liabilities 43.2 50.1  
Accrued expenses and other current liabilities 649.5 764.3  
Long-term debt, net of current portion 2,755.7 2,555.3  
Asset retirement obligations 24.7 36.4 $ 35.1
Operating lease liabilities, net of current portion 54.8 85.7  
Other non-current liabilities 82.6 33.1  
Total liabilities and stockholders’ equity 6,665.8 7,171.8  
Delek Logistics Partners, LP | Variable Interest Entity, Primary Beneficiary      
ASSETS      
Cash and cash equivalents 5.4 3.8  
Lease receivable - affiliate 22.8 0.0  
Inventory 5.4 2.3  
Other current assets 24.2 0.7  
Property, plant and equipment, net 1,064.3 936.2  
Equity method investments 317.2 241.3  
Operating lease right-of-use assets 16.7 19.0  
Goodwill 12.2 12.2  
Intangible assets, net 281.5 343.0  
Net lease investment - affiliate 193.1 0.0  
Other non-current assets 10.8 14.2  
Total assets 2,041.6 1,642.2  
LIABILITIES AND EQUITY (DEFICIT)      
Current portion of long-term debt 0.0 30.0  
Current portion of operating lease liabilities 5.3 6.7  
Accrued expenses and other current liabilities 42.1 27.6  
Long-term debt, net of current portion 1,875.4 1,673.8  
Asset retirement obligations 15.6 10.0  
Operating lease liabilities, net of current portion 6.0 8.3  
Other non-current liabilities 20.3 21.4  
Equity (deficit) 35.5 (161.9)  
Total liabilities and stockholders’ equity 2,041.6 1,642.2  
Delek Logistics Partners, LP | Variable Interest Entity, Primary Beneficiary | Nonrelated Party      
ASSETS      
Accounts receivable 54.7 41.1  
LIABILITIES AND EQUITY (DEFICIT)      
Accounts payable 41.4 26.3  
Delek Logistics Partners, LP | Variable Interest Entity, Primary Beneficiary | Related Party      
ASSETS      
Accounts receivable $ 33.3 $ 28.4