Delek Logistics Partners, LP Investor Presentation March 2014
Forward-Looking Statements 2 These slides and any accompanying oral presentation contain forward-looking statements by Delek Logistics Partners, LP (defined as “we”, “our”) that are based upon our current expectations and involve a number of risks and uncertainties. Statements concerning current estimates, expectations and projections about our future results, performance, prospects and opportunities and other statements, concerns, or matters that are not historical facts are "forward-looking statements," as that term is defined under United States securities laws. Investors are cautioned that the following important factors, among others, may affect these forward-looking statements: our dependence on Delek US Holdings Inc. (“Delek US”) for the substantial majority of our contribution margin; the timing and extent of changes in commodity prices; the suspension, reduction or termination of Delek US' performance or obligations under our commercial agreements; disruptions or liabilities and expenses due to equipment interruption or failure at our facilities, Delek US' facilities or third-party facilities on which our business is dependent; general economic conditions; competitive conditions in our industry; actions taken by our customers; the demand for crude oil, refined products and transportation and storage services; our ability to successfully implement our business plan; operating hazards and other risks incidental to transporting, storing and gathering crude oil and refined products; large customer defaults; changes in the availability and cost of capital; changes in tax status; the effects of existing and future laws and governmental regulations; and other risks contained in our filings with the United States Securities and Exchange Commission, including, but not limited to our 2013 Annual Report filed on Form 10-K. Forward-looking statements should not be read as a guarantee of future performance or results and will not be accurate indications of the times at, or by which such performance or results will be achieved. Forward-looking information is based on information available at the time and/or management's good faith belief with respect to future events, and is subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements. We undertake no obligation to update or revise any such forward-looking statements.
Delek Logistics Partners, LP Overview: Ticker: DKL Exchange: NYSE IPO Date: November 2, 2012 Sponsor: Delek US Holdings, Inc. (NYSE: DK) IPO Price: $21.00 Current Price:(1) $32.83 Current Yield:(2) 5.0% Annualized Distribution(2) $1.66/unit Market Capitalization:(1) $793 million Ownership - Public 37.95% of all units Ownership – Delek US and Affiliates Approximately 62%, including the 2% GP interest (3) (1) Price per common limited unit as of March 17, 2014. (2) Annualized distribution as of February 2013. (3) Approximately 3.4% of the ownership interest in the general partner is owned by three members of senior management of Delek US. The remaining ownership interest is held by a subsidiary of Delek US. 3
Delek Logistics: A Compelling Investment Opportunity 4 5.0% yield (1) Distribution increased 10.7% over MQD Avg. distribution coverage ratio of 1.35x (2013) (2) Estimated initial $20.6 million annual EBITDA from two drop- downs Estimated $5-$10 million additional EBITDA from potential existing drop-down assets Completed four acquisitions since IPO in November 2012 Management averages over 20 years of experience Traditional MLP assets and structure Long-term, fee-based contracts with minimum volumes Conservative financial policies; $223 million of credit availability (Dec 2013) 2013 Adj. DCF $52.9 million; Adj. EBITDA $63.8 million (2) (1) Based on $32.83 (3/17/14) per unit and an annualized $1.66/ unit distribution. (2) Non-GAAP measure. See pg. 26 and pg. 27 for the reconciliation to GAAP. Stable Cash Flow Robust Total Return Growth-Oriented Sponsor
Delek US – A Growth Oriented, Financially Strong Sponsor • 140,000 bpd of refining capacity in Texas and Arkansas • Access to crude / product terminals, pipeline and storage assets • 361 convenience stores(1) Operational Strength 5 (1) As of December 31, 2013. (2) As of March 17, 2014. (3) Non-GAAP measure. See pg. 28 for the reconciliation to GAAP. Strategically Located Refineries Provide Crude Oil Supply Flexibility and Broad Product Distribution(1) 60,000 bpd 9.5 complexity Tyler Refinery 80,000 bpd 9.0 complexity El Dorado Refinery Longview Crude Oil Hub Strategic crude oil supply point allows Delek US access to inland and Gulf Coast feedstocks 361 Stores Locations in 7 states Retail • $1.8 Bn equity market value and $1.8 Bn enterprise value(2) • $328 mm LTM EBITDA (1)(3) • $10 million net debt at December 31, 2013; $400 million in cash Financial Strength
Delek Logistics Partners, LP Overview
7 Stable, Fee-Based Cash Flows Majority of assets support Delek US‘ strategically located inland refining system Inflation-indexed fees for most contracts Majority of all margin generated by long term, fee-based contracts with volume minimums Agreements with Delek US cap maintenance capex and limit Delek US force majeure abilities Limited commodity price exposure Primarily Traditional, stable MLP assets
Stable Asset Base Positioned for Growth 8 Pipeline/Transportation Approximately 450 miles of crude and product transportation pipelines 600 mile crude oil gathering system Associated storage facilities with approximately 6.6 million barrels of aggregate shell capacity Wholesale/Terminalling Wholesale and marketing business in Texas 8 light product terminals in Texas, Tennessee, Arkansas
Continued Increase in SALA Gathering System 9 • Provides access to local Arkansas, east Texas and north Louisiana crudes to Delek US’s El Dorado refinery. • 600 mile crude oil gathering system, primarily within a 60-mile radius of the El Dorado refinery. • Positive outlook due to development in Brown Dense area. (1) Delek US acquired majority ownership of Lion Oil in April 2011. Volumes in 2011 are based on 247 days of operations following the acquisition. Amounts in 2009 and 2010 are based on previous ownership. 15,813 15,900 17,676 20,747 22,152 - 5,000 10,000 15,000 20,000 25,000 30,000 2009 2010 2011 2012 2013 B ar re ls per d ay Crude Volume (bpd) (1)
West Texas Wholesale Business – Strong Volumes in 2013 10 • Record volume in 2013; Benefitting from ethanol blending and capturing RINs • Operates in a growing area around the Permian Basin; benefiting from robust economic activity • Purchases refined products from third parties for resale at owned and third party terminals in west Texas (1) 2013 west Texas gross margin per barrel includes $0.99/bbl associated with approximately $6.4 million of gross margin related to ethanol RINs sold during the period. 13,377 14,353 15,493 16,523 18,156 $1.48 $1.46 $1.50 $2.56 $2.12 12,000 13,000 14,000 15,000 16,000 17,000 18,000 19,000 2009 2010 2011 2012 2013 (1) $- $0.50 $1.00 $1.50 $2.00 $2.50 $3.00 B ar re ls p er d ay M ar gi n , $/ b b l Volume (bpd) Gross margin per bbl
East Texas Marketing Volume Continues to Increase 11 (1) East Texas marketing volumes exclude jet fuel and coke, which are not part of the marketing agreement. • Volumes have been increasing as Delek US’ Tyler refinery utilization improves; Volume 29% above 2009 level • Exclusive rights to market 100% of the refined products output of Delek US’ Tyler refinery (1) • Fee paid to Delek Logistics of $0.6065 per barrel of product sold plus 50% of margin above agreed base level generated on the sale 45,500 45,393 51,568 52,087 58,773 42,000 45,000 48,000 51,000 54,000 57,000 60,000 2009 2010 2011 2012 2013 B ar re ls p er d ay (1 )
Terminals 12 • Serves Delek’s retail segment and independent third parties Nashville, TN • Refined products terminalling services for Delek and/or third parties • Six terminals with over 550,000 bbls of shell capacity (1) • Terminal fee -Memphis and Big Sandy $0.52/bbl; Tyler $0.35/bbl; El Dorado $0.50/bbl; North Little Rock $0.23/bbl (1) Includes Big Sandy, Nashville, Memphis and North Little Rock . For reporting purposes, storage operations at El Dorado and Tyler tank farms are in the pipeline and transportation segment. (2) Was not operating during 2011, 2012 and majority of 2013 however, contract with Delek has a minimum of 5,000 bpd, which is not included in the chart above. (3) Throughputs for the year ended December 31, 2013 are for the 159 days the Partnership owned the Tyler Terminal and the 69 days the Partnership owned the North Little Rock Terminal. Memphis, TN • Supplied directly from El Dorado refinery by Enterprise refined products pipeline system Big Sandy, TX (2) • Supplied by Delek’s Tyler refinery • Receives $52,250/month storage fee • Acquired in Feb. 2012 17,907 15,420 75,438 - 20,000 40,000 60,000 80,000 2011 2012 2013 B p d Terminal Throughputs (3) Terminal Throughput Tyler, TX • Supplied by Delek’s Tyler refinery • Capacity of approximately 72,000 bpd • Acquired in Jul. 2013 El Dorado, AR • Supplied by Delek’s El Dorado refinery • Capacity of approximately 26,700 bpd • Acquired in Feb. 2014 North Little Rock, AR • Supplied by Delek’s El Dorado refinery • Capacity of approximately 8,400 bpd • Acquired in Oct. 2013
Delek Logistics’ Strategy 13 Generate Consistent Growth Generate Stable Cash Flow Pursue Organic Expansion Optimize Existing Assets Pursue Accretive Acquisitions
DKL: Several Visible Pathways to Growth 14 Dropdowns from Delek US Organic Growth Acquisitive Growth $5 - $10 Million of potential EBITDA expected to be dropped down over next 12 months in addition to recently completed Tyler and El Dorado asset drop downs 25,000 bpd (light crude) rail offloading facility at El Dorado refinery 300,000 bbl crude oil tank (under construction) at Tyler refinery Paline Pipeline ability to re-contract at a potentially higher rate after 2014 Increasing local Arkansas production, driving growth in gathering system Asset optimization and expansion Potential expansion of the North Little Rock terminal to 17,500 bpd Potential for 3rd party acquisitions (two completed in 2013) Ability to partner with Delek US to make acquisitions Low cost-of-capital Future dropdown potential from Delek US acquisitions
DKL: Recent Acquisitions Approximately $22.1 million of expected annual EBITDA 15 Tyler Tank Farm and Product Terminal First drop down from Delek US after the IPO, acquired July 26, 2013 Purchase price: $94.8 million Assets Include: 72,000 bpd capacity product terminal Tank farm with approximately 2.0 million barrels of aggregate shell capacity Assets support Delek US Tyler, TX refinery Expected initial annual EBITDA of approximately $10.5 million Tyler- Big Sandy Pipeline Third party acquisition on July 19, 2013 13.5 mile pipeline allows Big Sandy terminal to receive light product from Delek US’ Tyler refinery Operational in December 2013 Expected initial annual EBITDA of approximately $700,000 North Little Rock, AR terminal Third party acquisition on October 26, 2013 Light products truck terminal Throughput expected to grow with additional capex from 8,400 bpd to 17,500 bpd over time Expected initial annual EBITDA of approximately $800,000 El Dorado Tank Farm and Product Terminal Second drop down from Delek US after the IPO, acquired February 10, 2014 Purchase price: $95.9 million Assets Include: 26,700 bpd capacity product terminal Tank farm with approximately 2.5 million barrels of aggregate shell capacity Assets supports Delek US’ El Dorado, AR refinery Expected initial annual EBITDA of approximately $10.1 million
Paline Pipeline – Potential EBITDA Increase in 2015 16 (1) Fee can be pro-rated upwards if volume exceeds 30,000 bpd 185 mile crude oil pipeline - Mainline pipeline flow reversed from northbound to southbound. 100% of mainline capacity contracted to major oil company through 12/31/2014 Current Minimum throughput payment 2013 - $529,250/month(1) Provides for potential revenue increase beyond 2014 Contract revenue based on 30,000 bpd(1) $- $1.0 $2.0 $3.0 $4.0 $5.0 $6.0 $7.0 2011 12 Months Ended Jun. 2012 2013 $ in m ill io n s Paline Pipeline Revenue
Financial Overview
Strong 2013 Performance 18 (1) Amounts provided in the Nov. 1, 2012 IPO prospectus showing pro forma historical results for 2011 and forecasted performance for 12 months ending Sept. 30, 2013. Reconciliation on pg. 26 (2) Reconciliation provided on page 26. Reported 2013 EBITDA was $58.7 million which included approximately $5.1 million of predecessor cost related to the Tyler Asset Drop down. These predecessor costs were incurred prior to the purchase during the period from 1/1/13 to 7/26/13 when revenues were not recorded on these assets. 2013 EBITDA of $64 million $47.2 $48.9 $63.8 - 10.0 20.0 30.0 40.0 50.0 60.0 70.0 2011 Pro Forma(1) Forecast 12 Months Ended 9/30/13(1) Actual 12 Months Ended 12/31/13 (2) $ in m ill io n s $90.0 $164.8 $73.5 $223.2 $0.0 $100.0 $200.0 $300.0 $400.0 June 2013 Dec. 2013 $ in m ill io n s Borrowings Excess Availability Financial Flexibility to support continued growth In July 2013 amended credit facility to increase lender commitments to $400 million from $175 million
Increased Distribution with Conservative Coverage 19 (1) MQD = minimum quarterly distribution set pursuant to the Partnership Agreement. (2) Distribution coverage based on distributable cash flow divided by distribution amount in each period. Please see page 27 for reconciliation. Distribution has been increased by 10.7% over the MQD since the IPO $0.375 $0.385 $0.395 $0.405 $0.415 0.340 0.360 0.380 0.400 0.420 0.440 Nov. 2012 IPO MQD (1) 1Q 2013 2Q 2013 3Q 2013 4Q 2013 $ in m ill io n s Quarterly Distribution Growth to date double digit increase above MQD 1.10x 1.39x 1.32x 1.38x 1.30x 0.00x 0.20x 0.40x 0.60x 0.80x 1.00x 1.20x 1.40x 1.60x $ in m ill io n s Avg. 1.35x in 2013 Nov. 2012 S-1 Forecast (1) 12 months ended 9/30/13 1Q 2013 Actual 2Q 2013 Actual 3Q 2013 Actual Distributable Cash Flow Coverage Ratio (2) 4Q 2013 Actual
Appendix
Delek US' Refineries are Strategically Positioned and Flexible 21 Inland refinery located in East Texas 60,000 bpd, 9.5 complexity Primarily processes inland light sweet crudes (100% in 2013) 93% yield of gasoline, diesel and jet fuel in 2013 El Dorado Refinery Tyler Refinery Inland refinery located in southern Arkansas 80,000 bpd, 9.0 complexity (configured to run medium sour crude) Supply flexibility that can source West Texas, locally produced, and/or Gulf Coast crude 87% yield of gasoline and diesel in 2013 Associated gathering system positioned for Brown Dense development
Summary of Certain Contracts (10) 22 Initial / Maximum Term (1) Service Year Ended Dec. 31, 2013 Throughput (bpd)(2) Minimum Commitment (bpd) Tariff / Fee Tariff / Fee Escalator Refinery Shutdown Force Majeure Until December 2014 Crude Oil Transportation N/A N/A $535,700/Month (6) PPI-fg N/A N/A Five / Fifteen Years Crude Oil Transportation 46,515 46,000 (3) $0.889/Bbl (4) FERC Five / Fifteen Years Refined Products Transportation 49,694 40,000 $0.1045/Bbl FERC Five / Fifteen Years Crude Oil Gathering 22,152 14,000 $2.353/Bbl (4) FERC Five / Fifteen Years Crude Oil Transportation 19,896 35,000 $0.4184/Bbl (5) FERC Five / Fifteen Years Crude Oil Storage N/A N/A $261,480 per month FERC Ten (7) Marketing - Tyler Refinery 58,773 50,000 $0.6065/bbl + 50% of the agreed margin (8) CPI-U Five / Fifteen Years Dedicated Terminalling Services 9,575 10,000 $0.5229/Bbl FERC Eight / Sixteen Years Dedicated Terminalling Services 3,907 (11) 8,100 $0.231/Bbl inflation adj. Five / Fifteen Years Dedicated Terminalling Services -- (9) 5,000 $0.5225/Bbl FERC Four / Fourteen Years Refined Products Transportation -- (11) 5,000 $0.522/Bbl FERC Five / Fifteen Years Storage N/A N/A $52,250 per month FERC Eight / Sixteen Years Dedicated Terminalling Services 55,686 50,000 $0.350/Bbl inflation adj. Eight / Sixteen Years Storage N/A N/A $841,667 per month inflation adj. Eight / Sixteen Years Dedicated Terminalling Services -- 11,000 $0.500/Bbl inflation adj. Eight / Sixteen Years Storage N/A N/A $1.3 million per month inflation adj. Tyler (11) Big Sandy Terminal & Pipeline Lion Pipeline System (and SALA Gathering System) El Dorado (11) Paline Pipeline East Texas Marketing Memphis Terminal Termination Provision East Texas Crude Logistics North Little Rock Terminal After 1st two years, 12 months notice required After 3rd year, 12 months notice; unless min. payments made then cannot be terminated by Delek Logistics
Summary of Certain Contracts - footnotes 23 (1) Maximum term gives effect to the extension of the commercial agreement pursuant to the terms thereof. (2) Represents average daily throughput for the period indicated, excluding jet fuel and petroleum coke in the East Texas marketing operations. (3) Excludes volumes gathered on the SALA Gathering System. (4) Volumes gathered on the SALA Gathering System will not be subject to an additional tariff fee for transportation on the Lion Pipeline System to the El Dorado refinery. (5) For any volumes in excess of 50,000 bpd, the throughput fee will be $0.627/bbl. (6) $529,250 per month in 2013 and thereafter subject to annual escalation (Jan. 1) during any renewal periods. Fee pro-rated upwards if volume exceeds 30,000 bpd. (7) Following the primary term, the marketing agreement automatically renews for successive 1-yr terms unless either party provides notice of non-renewal 10 months prior to the expiration of the then-current term. (8) Delek US has agreed to pay the Partnership 50% of the margin, if any, above an agreed base level generated on the sale as an incentive fee, provided that the incentive fee will be not less than $175,000 nor greater than $500,000 per quarter. (9) There is no relevant volume history at the terminal for the periods shown as the terminal has been idle since 2008. (10) For more detailed information regarding contracts refer to documents filed with the SEC, including the Current Reports on Form 8-K filed and 8-K/A on Nov. 7, 2012, July 31, 2013 and Aug. 1, 2013. El Dorado filed on Feb. 14, 2014. (11) Tyler assets were purchased from Delek US on July 26, 2013 and pro forma terminal volume for 2012 was 55,000 bpd, 4Q13 volume was 52,700 ; Hopewell pipeline acquired from third party on July 19, 2013; North Little Rock was acquired on October 26, 2013 from a third party. El Dorado Assets were purchased in February 2014.
Amended and Restated Omnibus Agreement 24 Under the omnibus agreement, Delek Logistics has a ROFO for 10-years post IPO if Delek US decides to sell the following assets: Rail offloading racks in the El Dorado refinery. Delek Logistics has the right to purchase logistics assets Delek US acquires or constructs with a fair market value of $5.0 million or more Delek Logistics retains a ROFO on these assets until 10-years post-IPO if it does not purchase an asset when constructed / acquired by Delek US. ROFO Other Key Provisions Delek US will indemnify Delek Logistics for certain liabilities relating to contributed assets. Delek US has a ROFR if Delek Logistics sells any assets that serves Delek US' refineries or the Paline Pipeline. GP will not receive a management fee from the Partnership; Delek Logistics will pay Delek US an annual fee for G&A services and will reimburse Delek US for certain expenses. Limitations on exposure to assets contributed by Delek US relative to maintenance capital expenditures and certain expenses associated with repair/clean-up related events. For additional detailed information regarding this agreement please refer to documents filed with the SEC, including the Current Report on form 8-K filed Feb. 14, 2014.
Summary Organization Structure 25 37.9% limited partner interest-common 96.6% ownership interest (1) 2.0% general partner interest Incentive distribution rights Delek Logistics Partners, LP NYSE: DKL (the Partnership) 100% ownership interest Public Unitholders Operating Subsidiaries 11.4% limited partner interest - common Delek Logistics GP, LLC (the General Partner) Delek US Holdings, Inc. NYSE: DK 48.7% limited partner Interest - subordinated (1) Currently a 3.4% interest in the Delek US ownership interest in the general partner was acquired by three members of senior management of Delek US. The remaining ownership interest will be indirectly held by Delek.
Non-GAAP Reconciliation 26 (1) Includes approximately $2.0 million of estimated annual incremental general and administrative expenses expected to incur as a result of being a separate publicly traded partnership. (2) Interest expense and cash interest both include commitment fees and interest expense that would have been paid by the predecessor had the revolving credit facility been in place during the 12 months ended 12/31/11 and 9/30/13 periods presented and Delek Logistics had borrowed $90.0 million under the facility at the beginning of the period. Interest expense also includes the amortization of debt issuance costs incurred in connection with our new revolving credit facility. (3) Forecast provided in the IPO prospectus on Nov. 1, 2012. (4) These amounts include predecessor costs for the period of 1/1/13 to 7/25/13 related to the Tyler Assets . The table above shows the quarterly amount recorded in 3Q13 for 7/1/13 to 7/25/13 and the amount from 1/1/13 to 7/25/13 for the annual amount in 2013. During the period from 1/1/13 to 7/25/13 revenues were not recorded. Note: May not foot due to rounding. Pro Forma Forecast Actual Actual Actual Actual Actual 12 Months 12/31/11 (1)(2) 12 Months 9/30/13 (1)(2)(3) 3 Months 3/31/13 3 Months 6/30/13 3 Months 9/30/13 3 Months 12/31/13 12 Months 12/31/13 Total Net Sales $765.8 $797.1 $210.9 $230.1 $243.3 $223.1 $907.4 Cost of Goods Sold (694.8) (721.8) (187.9) (208.0) (218.2) (197.3) (811.4) Operating Expenses (17.4) (18.7) (5.9) (6.1) (7.5) (7.2) (30.3) Contribution Margin $53.6 $56.6 $17.2 $16.1 $17.6 $18.6 $65.8 Depreciation and Amortization (9.3) (9.3) (2.4) (2.4) (2.8) (3.4) (12.4) General and Administration Expense (6.4) (7.7) (1.7) (1.1) (1.9) (1.7) (6.9) Gain (loss) on sale of assets - - (0.2) (0.2) Operating Income $37.9 $39.6 $13.1 $12.6 $12.9 $13.3 $46.3 Interest Expense, net (3.3) (3.6) (0.8) (0.8) (1.2) (1.8) (4.6) Income tax expense (0.1) (0.1) (0.3) (0.2) (0.8) Net Income $34.6 $36.0 $12.2 $11.8 $11.4 $11.3 $41.0 Income tax expense - - 0.1 0.1 0.3 0.2 0.8 Depreciation and Amortization 9.3 9.3 2.4 2.4 2.8 3.4 12.4 Interest Expense, net 3.3 3.6 0.8 0.8 1.2 1.8 4.6 EBITDA $47.2 $48.9 $15.5 $15.0 $15.7 $16.7 $58.7 Add: Predecessor Expenses (Tyler Assets) (4) 0 0 0.9 0 5.1 Adjusted EBITDA $15.5 $15.0 $16.6 $16.7 $63.8 Delek Logistics Partners LP EBITDA and Contribution Margin Reconciliation
Cash Available for Distribution 27 2013 Actual Results and Forecast Twelve Months ending September 30, 2013 (3) (1) Non-GAAP measure. See pg. 26 for the reconciliation to GAAP. (2) Distribution for forecast period based on $1.50 per unit; Distribution for year ended December 31, 2013 is based on actual amounts distributed during year; does not include a LTIP accrual in 2013. (3) Forecast for twelve month period ending 9/30/2013 as provided in the Nov. 1, 2012 prospectus . (4) These amounts include predecessor costs for the period of 1/1/13 to 7/25/13 related to the Tyler Assets . The table above shows the quarterly amount recorded in 3Q13 for 7/1/13 to 7/25/13 and the amount from 1/1/13 to 7/25/13 for the annual amount in 2013. During the period from 1/1/13 to 7/25/13 revenues were not recorded. Note: May not foot due to rounding. Pro Forma Forecast Actual Actual Actual Actual Actual (dollars in millions) 12 Months 12/31/11 12 Months 9/30/13 (3) 12 Months 12/31/13 3 Months 3/31/13 3 Months 6/30/13 3 Months 9/30/13 3 Months 12/31/13 Contribution Margin (1) $53.6 $56.6 $65.8 $17.2 $16.1 $17.6 $18.6 Less: General & Administrative Expenses (6.4) (7.7) (6.9) (1.7) (1.1) (1.9) (1.7) Add: Gain (Loss) on Sale of Assets (0.2) (0.2) Add: Tyler Asset predecessor costs (4) - - 5.1 - - 0.9 EBITDA (1) $47.2 $48.9 $63.8 $15.5 $15.0 $16.6 $16.7 Less: Cash Interest Paid (3.1) (3.6) (0.6) (0.6) (1.0) (1.4) Less: Expansion Capital Expenditures (5.7) (1.1) (0.3) (0.2) (0.1) (0.5) Less: Maintenance Capital Expenditures (10.8) (4.0) (0.9) (0.9) (0.9) (1.3) Plus: Reimbursement for Capital Expenditures 11.9 0.8 0.3 0.2 - 0.4 Less: Income Tax Expense - (0.8) (0.1) (0.1) (0.3) (0.2) Add: Non-cash unit/share based compensation expense - 0.5 - 0.1 0.1 0.3 L ss: Amortization of deferred revenue - (0.2) - (0.1) (0.1) (0.1) Less: Amortization of unfavorable contract liability - (2.6) (0.7) (0.7) (0.6) (0.7) Cash Available for Distributions $41.2 $52.9 $13.1 $12.8 $13.7 $13.3 Coverage 1.10x 1.35x 1.39x 1.32x 1.38x 1.30x Total Distribution (2) $37.4 $39.3 $9.4 $9.7 $9.9 $10.2
Non-GAAP Reconciliation 28 2011 2012 2013 Operating Income $286.1 $473.1 $237.7 Loss on Sale of Assets 3.6 (0.1) - Impairment of Goodwill 2.2 - - Depreciation and Amortization 74.1 82.5 89.8 EBITDA $366.0 $555.5 $327.5 Year Ended 12/31 Delek US LTM EBITDA Reconciliation
29 Investor Relations Contact: Assi Ginzburg Keith Johnson Executive Vice President, CFO Vice President of Investor Relations 615-435-1452 615-435-1366
