PR Newswire | Aug 4, 2020 05:30PM EDT

08/04 16:29 CDT

Delek US Holdings Reports Second Quarter 2020 Results- Reported second quarter net income of $87.7 million and Adjusted EBITDA loss of $(85.1) million- Business model transition to more stable cash flow is well underway- Midstream investments are coming to fruition and beginning to contribute- Retail and logistics segments continue performing well through the downturn- Agility to adapt operating expenses and capital spending to evolving macro environment- Quarterly dividend is being maintained at $0.31 per share BRENTWOOD, Tenn., Aug. 4, 2020

BRENTWOOD, Tenn., Aug. 4, 2020 /PRNewswire/ -- Delek US Holdings, Inc. (NYSE: DK) ("Delek US") today announced financial results for its second quarter ended June 30, 2020. Delek US reported second quarter 2020 net income of $87.7 million, or $1.18 per diluted share, versus net income of $77.3 million, or $1.00 per diluted share, for the quarter ended June 30, 2019, which included a $16.8 million income tax benefit relating to incremental loss carrybacks provided by the CARES Act. On an adjusted basis, Delek US reported Adjusted net loss of $110.5 million, or $(1.50) per share for the second quarter 2020. This compares to Adjusted net income of $97.5 million, or $1.27 per share, in the prior-year period. Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") was $(85.1) million compared to Adjusted EBITDA of $210.7 million in the prior-year period. Reconciliations of net income reported under U.S. GAAP to Adjusted net income and Adjusted EBITDA are included in the financial tables attached to this release.

Adjusted quarterly results were impacted by net losses totaling approximately $(74.9) million (after-tax) or $(1.02) per share, which is comprised of the following: an inventory headwind (or, an unfavorable "other inventory impact") on margin in the amount of $(91.4) million pre-tax, or $(69.9) million after-tax, related to FIFO accounting as compared to current market prices; and a negative margin impact of $(29.0) million pre-tax, or $(22.2) million after-tax, related to the sale of purchased product; realized hedging losses in the amount of $(134.0) million pre-tax, or $(103.9) million after-tax, the majority of which related to fixed price crude transactions that resulted in margin gains at our Tyler Refinery totaling $111.0 million pre-tax, or $84.9 million after-tax, where the magnitude was driven by the historic volatility in the crude market during the second quarter; and a reversal of the $36.1 million tax headwind disclosed in the first quarter of 2020. Note, the other inventory impact is separate from LCM inventory impacts that are excluded from adjusted results. Additionally, a breakdown of realized and unrealized hedging by segment is provided in the tables on page 10.

Uzi Yemin, Chairman, President and Chief Executive Officer of Delek US, stated, "Our diversified portfolio is providing resilience during this period of weak refining margins with the logistics and retail segments generating a contribution margin above $80 million collectively. Our transition to midstream and more stable cash flow is well underway with previous capital investments poised to support ongoing growth from robust second quarter levels."

Mr. Yemin continued, "Our company has a long history of being nimble and we remain agile in terms of flexing our capital spending and cost structure to the prevailing macro environment. We are on-track to exceed guidance of $100 million of cost reductions year over year. Capital spending was reduced dramatically from first quarter levels and we expect to remain disciplined with minimal outlay anticipated for the balance of the year. As of June 30th, the company had a cash balance of $849 million and is well positioned for a turbulent macro environment."

Regular Quarterly Dividend

Delek US announced today its Board of Directors declared a regular quarterly cash dividend of $0.31 per share. Shareholders of record on August 19, 2020 will receive this cash dividend payable on September 3, 2020.

Liquidity

As of June 30, 2020, Delek US had a cash balance of $849.0 million and total consolidated long-term debt of $2,454.9 million, resulting in net debt of $1,605.9 million. As of June 30, 2020, Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics") had $995.2 million of total debt and $16.2 million of cash, which is included in the consolidated amounts on Delek US' balance sheet. Excluding Delek Logistics, Delek US had approximately $832.8 million in cash and $1,459.7 million of debt, or a $626.9 million net debt position.

Refining Segment

Refining contribution margin decreased to $59.7 million in the second quarter 2020 from $198.1 million in the second quarter 2019. On an adjusted basis, adjusted refining contribution margin was $(124.1) million in the second quarter 2020 compared to $216.5 million in the second quarter 2019. The current period adjusted refining contribution margin reflects $(90.6) million of other inventory impact, $(29.0) million of losses related to the sale of purchased product, and $(137.0) million of realized hedging losses, partially offset by a $111.0 million benefit from fixed price crude cost transactions.

On a year-over-year basis, results were reduced primarily due to lower crude oil differentials, crack spreads and throughputs as a result of decreased demand due to COVID-19. Further, during the second quarter 2020, the realized Midland-Cushing crude oil discount was $0.48 per barrel compared to a realized discount of $1.77 per barrel in the prior year period. These factors were partially offset by the crude oil futures market that was in contango of $3.06 per barrel in the second quarter 2020 compared to contango of $0.20 per barrel in the second quarter 2019.

Other inventory impact is primarily calculated by multiplying the change of barrels in refined inventory by the difference between current period average NYMEX WTI price and per barrel cost of materials and other for the period recognized on a FIFO basis. The other inventory impact on adjusted refining contribution margin was a charge of $(90.6) million in the second quarter 2020 compared to a charge of $(12.0) million in the second quarter 2019. Other inventory impact included a (charge) benefit to the refineries during the second quarter of 2020 of $(11.8) million for Big Spring, $(59.8) million for El Dorado and $(17.5) millionKrotz Springs, as compared to a (charge) benefit of $(11.6) million for Big Spring, $1.1 million for El Dorado and $(1.5) million for Krotz Springs in the second quarter of 2019. Additionally, we buy and sell purchased product to optimize margins and to meet contractual demands, as needed. We recognized losses of $(29.0) million within the refining margins during the second quarter 2020, of which $(30.5) million relates to the Krotz Springs refinery, compared to gains totaling $8.3 million during the second quarter 2019.

Logistics Segment

The logistics segment contribution margin in the second quarter 2020 was $61.4 million compared to $44.2 million in the second quarter 2019. Results improved on a year-over-year basis primarily due to the drop down of the Delek Permian Gathering business and Trucking Assets, increased crude gathering, operating expense reductions and an increase in income from equity method investments. This was partially offset by lower West Texas gross margin on a year-over-year basis.

Logistics segment contribution margin reflected another inventory impact to earnings relating to its West Texas inventory consisting of a charge totaling $(0.5) million during the second quarter of 2020 compared to a charge of $(0.8) million during the second quarter of 2019.

Retail Segment

For the second quarter 2020, contribution margin was $24.3 million compared to $17.6 million in the prior year period for the retail segment. Merchandise sales were approximately $89.4 million with an average retail margin of 30.8% in the second quarter 2020, compared to merchandise sales of approximately $83.3 million with an average retail margin of 31.2% in the prior-year period. Approximately 42.4 million retail fuel gallons were sold at an average margin of $0.45 per gallon in the second quarter 2020 compared to 53.7 million retail fuel gallons sold at an average margin of $0.29 per gallon in the second quarter 2019. In the second quarter 2020, the average merchandise store count was 253 compared to 277 in the prior year period. On a same store sales basis in the second quarter 2020, merchandise sales increased 13.1% and fuel gallons sold decreased 19.7% compared to the prior-year period.

Retail segment contribution margin reflected another inventory impact to earnings relating to its fuel inventory consisting of a charge totaling $(3.2) million during the second quarter of 2020 compared to no charge during the second quarter of 2019.

Corporate/Other

Contribution margin from Corporate/Other was a loss of $15.5 million in the second quarter 2020 compared to a loss of $9.6 million in the prior-year period. Note, hedging gains (losses) related to the refining segment have been reclassified from the corporate and other segment to the refining segment starting in the first quarter of 2020 and have been retrospectively reclassified in 2019 for comparison purposes.

Corporate/Other segment contribution margin reflected another inventory impact to earnings consisting of a benefit totaling $2.9 million during the second quarter of 2020 compared to no benefit during the second quarter of 2019.

Second Quarter 2020 Results | Conference Call Information

Delek US will hold a conference call to discuss its second quarter 2020 results on Wednesday, August 5, 2020 at 8:30 a.m. Central Time. Investors will have the opportunity to listen to the conference call live by going to www.DelekUS.com and clicking on the Investor Relations tab. Participants are encouraged to register at least 15 minutes early to download and install any necessary software. Presentation materials accompanying the call will be available on the investor relations tab of the Delek US website approximately five minutes prior to the start of the call. For those who cannot listen to the live broadcast, the online replay will be available on the website for 90 days.

Investors may also wish to listen to Delek Logistics' (NYSE: DKL) second quarter 2020 earnings conference call that will be held on Wednesday, August 5, 2020 at 7:30 a.m. Central Time and review Delek Logistics' earnings press release. Market trends and information disclosed by Delek Logistics may be relevant to the logistics segment reported by Delek US. Both a replay of the conference call and press release for Delek Logistics are available online at www.deleklogistics.com.

About Delek US Holdings, Inc.

Delek US Holdings, Inc. is a diversified downstream energy company with assets in petroleum refining, logistics, renewable fuels and convenience store retailing. The refining assets consist of refineries operated in Tyler and Big Spring, Texas, El Dorado, Arkansas and Krotz Springs, Louisiana with a combined nameplate crude throughput capacity of 302,000 barrels per day.

The logistics operations primarily consist of Delek Logistics Partners, LP (NYSE: DKL). Delek US Holdings, Inc. and its affiliates own approximately 71% (including the 2% general partner interest) of Delek Logistics Partners, LP. Delek Logistics Partners, LP is a growth-oriented master limited partnership focused on owning and operating midstream energy infrastructure assets.

The convenience store retail operates approximately 253 convenience stores in central and West Texas and New Mexico.

Safe Harbor Provisions Regarding Forward-Looking Statements

This press release contains forward-looking statements that are based upon current expectations and involve a number of risks and uncertainties. Statements concerning current estimates, expectations and projections about future results, performance, prospects, opportunities, plans, actions and events and other statements, concerns, or matters that are not historical facts are "forward-looking statements," as that term is defined under the federal securities laws. These statements contain words such as "possible," "believe," "should," "could," "would," "predict," "plan," "estimate," "intend," "may," "anticipate," "will," "if", "potential," "expect" or similar expressions, as well as statements in the future tense. These forward-looking statements include, but are not limited to, statements regarding throughput at the Company's refineries; crude oil prices, discounts and quality and our ability to benefit therefrom; share repurchases; returning cash to shareholders; payments of dividends; growth; investments into our business; the performance and execution of our midstream growth initiatives, including the Big Spring Gathering System, the Red River joint venture and the Wink to Webster long-haul crude oil pipeline, and the flexibility, benefits and the expected returns therefrom; RINs waivers and tax credits and the value and benefit therefrom; cash and liquidity; opportunities and anticipated performance and financial position.

Investors are cautioned that the following important factors, among others, may affect these forward-looking statements. These factors include, but are not limited to: uncertainty related to timing and amount of future share repurchases and dividend payments; risks and uncertainties with respect to the quantities and costs of crude oil we are able to obtain and the price of the refined petroleum products we ultimately sell; including uncertainties regarding future decisions by OPEC regarding production and pricing disputes between OPEC members and Russia; uncertainty relating to the impact of the COVID-19 outbreak on the demand for crude oil, refined products and transportation and storage services; risks related to Delek US' exposure to Permian Basin crude oil, such as supply, pricing, gathering, production and transportation capacity; gains and losses from derivative instruments; management's ability to execute its strategy of growth, including risks associated with acquisitions and dispositions; acquired assets may suffer a diminishment in fair value as a result of which we may need to record a write-down or impairment in carrying value of the asset; the possibility of litigation challenging renewable fuel standard waivers;changes in the scope, costs, and/or timing of capital and maintenance projects; the ability to grow the Big Spring Gathering System; the ability of the Red River joint venture to complete the expansion project to increase the Red River pipeline capacity; the ability of the joint venture to construct the Wink to Webster long haul crude oil pipeline; operating hazards inherent in transporting, storing and processing crude oil and intermediate and finished petroleum products; our competitive position and the effects of competition; the projected growth of the industries in which we operate; general economic and business conditions affecting the geographic areas in which we operate; and other risks described in Delek US' filings with the United States Securities and Exchange Commission (the "SEC"), including risks disclosed in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other filings and reports with the SEC.

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. Delek US undertakes no obligation to update or revise any such forward-looking statements to reflect events or circumstances that occur, or which Delek US becomes aware of, after the date hereof, except as required by applicable law or regulation.

Non-GAAP Disclosures:

Our management uses certain "non-GAAP" operational measures to evaluate our operating segment performance and non-GAAP financial measures to evaluate past performance and prospects for the future to supplement our GAAP financial information presented in accordance with U.S. GAAP. These financial and operational non-GAAP measures are important factors in assessing our operating results and profitability and include:

* Adjusted net income (loss) - calculated as net income attributable to Delek US adjusted for certain identified infrequently occurring items, non-cash items and items that are not attributable to our on-going operations (collectively, "Adjusting Items") recorded during the period; * Adjusted net income (loss) per share - calculated as Adjusted net income (loss) divided by weighted average shares outstanding, assuming dilution, as adjusted for any anti-dilutive instruments that may not be permitted for consideration in GAAP earnings per share calculations but that nonetheless favorably impact dilution; * Earnings before interest, taxes, depreciation and amortization ("EBITDA") - calculated as net income attributable to Delek adjusted to add back interest expense, income tax expense, depreciation and amortization; * Adjusted EBITDA - calculated as EBITDA adjusted for the identified Adjusting Items in Adjusted net income (loss) that do not relate to interest expense, income tax expense, depreciation or amortization, and adjusted to include income (loss) attributable to non-controlling interests; * Adjusted Segment Contribution Margin - calculated as Segment Contribution Margin adjusted for the identified Adjusting Items in Adjusted net income (loss) that impact Segment Contribution Margin; * Refining margin - calculated as the difference between total refining revenues and total cost of materials and other; * Adjusted refining margin -- calculated as refining margin adjusted for certain identified infrequently occurring items, non-cash items and items that are not attributable to our on-going refining operations recorded during the period; * Refining margin per sales barrel - calculated as refining margin divided by our average refining sales in barrels per day (excluding purchased barrels) multiplied by 1,000 and multiplied by the number of days in the period; and * Adjusted refining margin per sales barrel - calculated as adjusted refining margin divided by our average refining sales in barrels per day (excluding purchased barrels) multiplied by 1,000 and multiplied by the number of days in the period;

We believe these non-GAAP operational and financial measures are useful to investors, lenders, ratings agencies and analysts to assess our ongoing performance because, when reconciled to their most comparable GAAP financial measure, they provide improved comparability between periods through the exclusion of certain items that we believe are not indicative of our core operating performance and that may obscure our underlying results and trends.

Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net earnings and operating income. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. Additionally, because Adjusted net income or loss, adjusted net income or loss per share, EBITDA and adjusted EBITDA, and Adjusted Segment Contribution Margin or any of our other identified non-GAAP measures may be defined differently by other companies in its industry, Delek US' definition may not be comparable to similarly titled measures of other companies. See the accompanying tables in this earnings release for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures.

Delek US Holdings, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

(In millions, except share and per share data)

June 30, December 31, 2020 2019

ASSETS

Current assets:

Cash and cash equivalents $ 849.0 $ 955.3

Accounts receivable, net 480.4 792.6

Inventories, net of inventory valuation reserves 653.5 946.7

Other current assets 390.0 268.7

Total current assets 2,372.9 2,963.3

Property, plant and equipment:

Property, plant and equipment 3,514.9 3,362.8

Less: accumulated depreciation (1,031.5) (934.5)

Property, plant and equipment, net 2,483.4 2,428.3

Operating lease right-of-use assets 183.9 183.6

Goodwill 855.7 855.7

Other intangibles, net 110.0 110.3

Equity method investments 367.3 407.3

Other non-current assets 64.4 67.8

Total assets $ 6,437.6 $ 7,016.3

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable $ 1,004.2 $ 1,599.7

Current portion of long-term debt 33.4 36.4

Obligation under Supply and Offtake Agreements 99.0 332.5

Current portion of operating lease liabilities 43.4 40.5

Accrued expenses and other current liabilities 409.3 346.8

Total current liabilities 1,589.3 2,355.9

Non-current liabilities:

Long-term debt, net of current portion 2,421.5 2,030.7

Obligation under Supply and Offtake Agreements 215.0 144.8

Environmental liabilities, net of current portion 106.3 137.9

Asset retirement obligations 36.8 68.6

Deferred tax liabilities 335.4 267.9

Operating lease liabilities, net of current portion 140.2 144.3

Other non-current liabilities 33.8 30.9

Total non-current liabilities 3,289.0 2,825.1

Stockholders' equity:

Preferred stock, $0.01 par value, 11,000,000 sharesand 10,000,000 shares authorized at June 30,2020 and - -December 31, 2019, respectively, no shares issued andoutstanding

Common stock, $0.01 par value, 110,000,000 sharesauthorized, 91,232,964 shares and 90,987,025 shares 0.9 0.9issued at June 30, 2020 and December 31, 2019,respectively

Additional paid-in capital 1,160.1 1,151.9

Accumulated other comprehensive income 0.5 0.1

Treasury stock, 17,575,527 shares and 17,516,814shares, at cost, as of June 30, 2020 and December 31, (694.1) (692.2)2019, respectively

Retained earnings 926.4 1,205.6

Non-controlling interests in subsidiaries 165.5 169.0

Total stockholders' equity 1,559.3 1,835.3

Total liabilities and stockholders' equity $ 6,437.6 $ 7,016.3

Delek US Holdings, Inc.

Condensed Consolidated Statements of Income (Unaudited) ^(1)

(In millions, except share and per share data)

Three Months Ended June Six Months Ended June 30, 30,

2020 2019 2020 2019

Net revenues $ 1,535.5 $ 2,480.3 $ 3,356.7 $ 4,680.2

Cost of sales:

Cost of materials and other 1,277.8 2,067.7 3,188.4 3,767.1

Operating expenses(excluding depreciation and 103.4 135.8 232.6 276.7amortization presentedbelow)

Depreciation and 53.6 42.6 100.6 81.9amortization

Total cost of sales 1,434.8 2,246.1 3,521.6 4,125.7

Operating expenses relatedto retail and wholesalebusiness (excluding 24.4 26.5 49.7 52.3depreciation andamortization presentedbelow)

General and administrative 61.7 69.5 127.4 131.7expenses

Depreciation and 6.0 7.5 11.6 15.0amortization

Other operating income, net (14.2) (3.6) (14.9) (1.2)

Total operating costs and 1,512.7 2,346.0 3,695.4 4,323.5expenses

Operating income (loss) 22.8 134.3 (338.7) 356.7

Interest expense 29.8 32.8 66.1 61.5

Interest income (0.5) (3.3) (2.2) (5.8)

Income from equity method (10.7) (9.3) (15.8) (11.9)investments

Gain on sale on (56.9) - (56.9) -non-operating refinery

Other (income) expense, net (1.5) 4.9 (2.4) 3.5

Total non-operating (39.8) 25.1 (11.2) 47.3(income) expense, net

Income (loss) before income 62.6 109.2 (327.5) 309.4tax (benefit) expense

Income tax (benefit) (35.9) 24.6 (119.0) 70.4expense

Income (loss) fromcontinuing operations, net 98.5 84.6 (208.5) 239.0of tax

Discontinued operations:

Loss from discontinuedoperations, including gain - (1.0) - (1.0)(loss) on sale ofdiscontinued operations

Income tax benefit - (0.2) - (0.2)

Loss from discontinued - (0.8) - (0.8)operations, net of tax

Net income (loss) 98.5 83.8 (208.5) 238.2

Net income attributed to 10.8 6.5 18.2 11.6non-controlling interests

Net income (loss) $ 87.7 $ 77.3 $ (226.7) $ 226.6attributable to Delek

Basic income (loss) pershare:

Income (loss) from $ 1.19 $ 1.02 $ (3.08) $ 2.95continuing operations

Loss from discontinued - (0.01) $ - $ (0.01)operations

Basic (loss) income per $ 1.19 $ 1.01 $ (3.08) $ 2.94share

Diluted income (loss) pershare:

Income (loss) from $ 1.18 $ 1.01 $ (3.08) $ 2.92continuing operations

Loss from discontinued - (0.01) $ - $ (0.01)operations

Diluted (loss) income per $ 1.18 $ 1.00 $ (3.08) $ 2.91share

Weighted average commonshares outstanding:

Basic 73,547,582 76,598,846 73,492,656 77,192,763

Diluted 74,028,043 77,280,692 73,492,656 77,883,285

Dividends declared per $ 0.31 $ 0.28 $ 0.93 $ 0.55common share outstanding

Delek US Holdings, Inc.

Condensed Cash Flow Data (Unaudited)

(In millions)

Three Months Ended Six Months Ended June 30, June 30,

2020 2019 2020 2019

Cash flows from operating activities:

Net cash (used in) provided by $ (169.0) $ 102.0 (323.1) 235.4operating activities

Cash flows from investing activities:

Net cash used in investing activities (9.3) (202.4) (155.9) (329.4)

Cash flows from financing activities:

Net cash provided by (used in) 242.4 62.1 372.7 (33.9)financing activities

Net decrease in cash and cash 64.1 (38.3) (106.3) (127.9)equivalents

Cash and cash equivalents at the 784.9 989.7 955.3 1,079.3beginning of the period

Cash and cash equivalents ofcontinuing operations at the end of $ 849.0 $ 951.4 $ 849.0 $ 951.4the period

COVID-19 Tax Legislative Changes

On March 27, 2020, the Coronavirus Aid Relief, and Economic Security Act (the "CARES Act") was enacted into law. The Act includes several significant provisions for corporations, including the usage of net operating losses, interest deductions and payroll benefits. Pursuant to the provisions of the CARES Act, we recognized $16.8 million of current federal income tax benefit for the three and six months ended June 30, 2020, attributable to anticipated tax refunds from net operating loss carryback to prior 35% tax rate years. Additionally, we recorded an income tax receivable totaling $193 million as of June 30, 2020 related to the net operating loss carryback, which we expect to collect in the first half of 2021. Finally, we deferred $4.4 million of payroll tax payments under the provisions of the CARES Act during the six months ended June 30, 2020, which will be payable in equal installments in December 2021 and December 2022.

Delek USHoldings, Inc.

Segment Data(Unaudited)

(In millions)

Three Months Ended June 30, 2020

Refining Logistics Retail Corporate, Other Consolidated and Eliminations

Net revenues(excludinginter-segment $ 1,001.9 $ 27.3 $ 165.4 $ 340.9 $ 1,535.5fees andrevenues)

Inter-segmentfees and 75.1 90.4 - (165.5) -revenues

Operating costs -and expenses:

Cost ofmaterials and 928.6 43.9 119.6 185.7 1,277.8other

Operatingexpenses(excludingdepreciation 88.7 12.4 21.5 5.2 127.8andamortizationpresentedbelow)

Segmentcontribution $ 59.7 $ 61.4 $ 24.3 $ (15.5) $ 129.9margin

Depreciationand $ 44.8 $ 8.7 $ 3.3 $ 2.8 59.6amortization

General andadministrative 61.7expenses

Other operating (14.2)income, net

Operating $ 22.8income

Capitalspending(excluding $ 12.2 $ 0.7 $ 1.3 $ 0.8 $ 15.0businesscombinations)

Three Months Ended June 30, 2019

Refining ^ Corporate, Other (1) Logistics Retail and Eliminations Consolidated ^(1)

Net revenues(excludinginter-segment $ 2,152.5 $ 93.1 $ 224.5 $ 10.2 $ 2,480.3fees andrevenues)

Inter-segmentfees and 215.3 62.2 - (277.5) -revenues

Operating costsand expenses:

Cost ofmaterials and 2,054.7 93.8 182.1 (262.9) 2,067.7other

Operatingexpenses(excludingdepreciation 115.0 17.3 24.8 5.2 162.3andamortizationpresentedbelow)

Segmentcontribution $ 198.1 $ 44.2 $ 17.6 $ (9.6) $ 250.3margin

Depreciationand $ 33.2 $ 6.7 $ 4.2 $ 6.0 50.1amortization

General andadministrative 69.5expenses

Other operating (3.6)income, net

Operating $ 134.3income

Capitalspending(excluding $ 48.9 $ 1.3 $ 5.4 $ 30.4 $ 86.0businesscombinations)

Delek USHoldings, Inc.

Segment Data(Unaudited)

(In millions)

Six Months Ended June 30, 2020

Refining Logistics Retail Corporate, Other Consolidated and Eliminations

Net revenues(excludinginter-segment $ 2,571.1 $ 84.2 $ 344.0 $ 357.4 $ 3,356.7fees andrevenues)

Inter-segmentfees and 233.8 196.9 - (430.7) -revenues

Operating costsand expenses:

Cost ofmaterials and 2,835.2 145.2 263.7 (55.7) 3,188.4other

Operatingexpenses(excludingdepreciation 200.4 27.2 43.7 11.0 282.3andamortizationpresentedbelow)

Segmentcontribution $ (230.7) $ 108.7 $ 36.6 $ (28.6) $ (114.0)margin

Depreciationand $ 82.0 $ 15.0 $ 6.2 $ 9.0 112.2amortization

General andadministrative 127.4expenses

Other operating (14.9)income, net

Operating loss $ (338.7)

Capitalspending(excluding $ 180.3 $ 3.7 $ 7.5 $ 11.8 $ 203.3businesscombinations)

Six Months Ended June 30, 2019

Refining ^ Corporate, Other (1) Logistics Retail and Eliminations Consolidated ^(1)

Net revenues(excludinginter-segment $ 4,059.9 $ 182.9 $ 421.7 $ 15.7 $ 4,680.2fees andrevenues)

Inter-segmentfees and 399.9 124.9 - (524.8) -revenues

Operating costsand expenses:

Cost ofmaterials and 3,723.8 190.1 345.5 (492.3) 3,767.1other

Operatingexpenses(excludingdepreciation 236.0 33.4 48.4 11.2 329.0andamortizationpresentedbelow)

Segmentcontribution $ 500.0 $ 84.3 $ 27.8 $ (28.0) $ 584.1margin

Depreciationand $ 64.3 $ 13.2 $ 8.5 10.9 96.9amortization

General andadministrative 131.7expenses

Other operating (1.2)income, net

Operating $ 356.7income

Capitalspending(excluding $ 130.5 $ 2.2 $ 10.5 $ 71.1 $ 214.3businesscombinations)



The refining segment results of operations for the three and six months ^ ended June 30, 2019, includes hedging gains, a component of cost of (1)materials and other, of $19.8 million and $27.4 million, respectively, which was previously included and reported in corporate, other and eliminations.

Delek USHoldings,Inc.

Schedule of Hedging Gains (Losses)

$ in millions

Three Months Ended June 30, 2020

Hedging Gains(Losses)Included in Refining Logistics Retail Corporate, Other and ConsolidatedSegment EliminationsContributionMargin

Unrealizedhedging gain $ (9.9) $ (2.3) $ - $ (11.2) $ (23.4)(loss)

Realizedhedging gain (137.0) 1.3 - 1.7 (134.0)(loss)

Total hedging $ (146.9) $ (1.0) $ - $ (9.5) $ (157.4)gain (loss)

Delek USHoldings,Inc.

Schedule of Hedging Gains (Losses)

$ in millions

Three Months Ended June 30, 2019

Hedging Gains(Losses)Included in Refining Logistics Retail Corporate, Other and ConsolidatedSegment EliminationsContributionMargin

Unrealizedhedging gain $ (6.8) $ 0.2 $ - $ 3.0 $ (3.6)(loss)

Realizedhedging gain 32.4 0.2 - 0.4 33.0(loss)

Total hedging $ 25.6 $ 0.4 $ - $ 3.4 $ 29.4gain (loss)

Delek USHoldings,Inc.

Schedule of Hedging Gains (Losses)

$ in millions

Six Months Ended June 30, 2020

Hedging Gains(Losses)Included in Refining Logistics Retail Corporate, Other and ConsolidatedSegment EliminationsContributionMargin

Unrealizedhedging gain $ 38.7 $ - $ - $ (10.1) $ 28.6(loss)

Realizedhedging gain (105.2) 2.1 - (6.9) (110.0)(loss)

Total hedging $ (66.5) $ 2.1 $ - $ (17.0) $ (81.4)gain (loss)

Delek USHoldings,Inc.

Schedule of Hedging Gains (Losses)

$ in millions

Six Months Ended June 30, 2019

Hedging Gains(Losses)Included in Refining Logistics Retail Corporate, Other and ConsolidatedSegment EliminationsContributionMargin

Unrealizedhedging gain $ (23.2) $ - $ - $ (7.5) $ (30.7)(loss)

Realizedhedging gain 67.4 (0.6) - 8.4 75.2(loss)

Total hedging $ 44.2 $ (0.6) $ - $ 0.9 $ 44.5gain (loss)

Refining Segment Three Months Ended Six Months Ended June June 30, 30,

2020 2019 2020 2019

Tyler, TX Refinery (Unaudited) (Unaudited)

Days in period 91 91 182 181

Total sales volume - refinedproduct (average barrels per day) 69,746 77,657 72,364 73,863^(1)

Products manufactured (averagebarrels per day):

Gasoline 37,225 39,997 38,633 39,671

Diesel/Jet 27,897 31,505 27,650 29,455

Petrochemicals, LPG, NGLs 3,216 3,318 2,604 2,690

Other 1,319 1,654 1,281 1,411

Total production 69,657 76,474 70,168 73,227

Throughput (average barrels perday):

Crude oil 64,408 71,918 65,187 68,219

Other feedstocks 5,848 5,106 5,648 5,785

Total throughput 70,256 77,024 70,835 74,004

Per barrel of refined productsales:

Tyler refining margin ^(2) $ 32.72 $ 12.15 $ 4.62 $ 16.84

Tyler adjusted refining margin ^ $ 21.24 $ 12.12 $ 10.32 $ 13.98(2)

Operating expenses $ 3.00 $ 3.65 $ 3.38 $ 4.15

Crude Slate: (% based on amountreceived in period)

WTI crude oil 94.2 % 87.7 % 93.3 % 89.3 %

East Texas crude oil 5.8 % 12.3 % 6.7 % 10.7 %

El Dorado, AR Refinery

Days in period 91 91 182 181

Total sales volume - refinedproduct (average barrels per day) 76,059 51,002 76,805 51,717^(1)

Products manufactured (averagebarrels per day):

Gasoline 34,346 21,821 35,376 21,159

Diesel 30,060 17,802 28,849 16,633

Petrochemicals, LPG, NGLs 2,063 551 2,062 678

Asphalt 6,049 6,961 6,345 5,899

Other 605 683 788 661

Total production 73,123 47,818 73,420 45,030

Throughput (average barrels perday):

Crude oil 71,406 47,935 71,514 44,542

Other feedstocks 2,369 359 2,506 1,270

Total throughput 73,775 48,294 74,020 45,812

Per barrel of refined productsales:

El Dorado refining margin $ 3.08 $ 8.93 $ (2.74) $ 11.21

El Dorado adjusted refining $ (4.29) 8.98 $ (2.74) $ 10.84margin

Operating expenses $ 3.53 $ 5.93 $ 3.98 $ 6.31

Crude Slate: (% based on amountreceived in period)

WTI crude oil 51.4 % 43.9 % 42.9 % 42.6 %

Local Arkansas crude oil 14.7 % 29.0 % 17.0 % 28.3 %

Other 33.9 % 27.1 % 40.1 % 29.1 %

Refining Segment Three Months Ended Six Months Ended June June 30, 30,

2020 2019 2020 2019

Big Spring, TX Refinery (Unaudited) (Unaudited)

Days in period - based on date 91 91 182 181acquired

Total sales volume - refinedproduct (average barrels per day) 70,679 78,158 54,382 79,993^(1)

Products manufactured (averagebarrels per day):

Gasoline 35,789 36,428 25,198 37,657

Diesel/Jet 27,924 26,638 18,860 27,494

Petrochemicals, LPG, NGLs 3,563 3,679 2,472 3,763

Asphalt 2,055 1,900 1,452 1,707

Other 1,208 1,354 844 1,296

Total production 70,539 69,999 48,826 71,917

Throughput (average barrels perday):

Crude oil 70,327 72,965 50,116 72,649

Other feedstocks 1,483 (581) 78 648

Total throughput 71,810 72,384 50,194 73,297

Per barrel of refined productsales:

Big Spring refining margin $ 7.88 $ 13.77 $ 0.71 $ 16.00

Big Spring adjusted refining $ 3.76 $ 13.82 $ 0.73 $ 15.79margin

Operating expenses $ 3.55 $ 3.69 $ 4.89 $ 3.75

Crude Slate: (% based on amountreceived in period)

WTI crude oil 83.9 % 73.3 % 75.1 % 76.3 %

WTS crude oil 16.1 % 26.7 % 24.9 % 23.7 %

Krotz Springs, LA Refinery

Days in period - based on date 91 91 182 181acquired

Total sales volume - refinedproduct (average barrels per day) 61,441 75,283 71,229 76,749^(1)

Products manufactured (averagebarrels per day):

Gasoline 17,461 34,498 24,135 36,270

Diesel/Jet 21,742 29,776 26,337 30,082

Heavy oils 215 1,110 473 1,100

Petrochemicals, LPG, NGLs 840 4,264 1,923 5,758

Other 18,871 - 14,704 52

Total production 59,129 69,648 67,572 73,262

Throughput (average barrels perday):

Crude oil 59,468 70,162 65,975 71,240

Other feedstocks 1,114 (1,327) 2,104 908

Total throughput 60,582 68,835 68,079 72,148

Per barrel of refined productsales:

Krotz Springs refining margin $ (0.64) $ 9.69 $ (1.12) $ 10.84

Krotz Springs adjusted refining $ (8.12) $ 9.72 $ (1.12) $ 10.36margin

Operating expenses $ 3.53 $ 4.39 $ 3.47 $ 4.14

Crude Slate: (% based on amountreceived in period)

WTI Crude 69.7 % 61.0 % 67.7 % 62.0 %

Gulf Coast Sweet Crude 30.3 % 39.0 % 32.3 % 38.0 %



^ Includes inter-refinery sales and sales to other segments which are (1)eliminated in consolidation. See tables below.



Tyler's refining margin per barrel and the adjusted refining margin per barrel for the second quarter 2020 both reflect the $111.0 million margin benefit of favorable fixed price crude cost transactions during the ^ quarter, but exclude the offsetting realized hedging losses of (2)approximately $(111.0) million. Giving effect to the related hedging losses, both the refining margin per barrel and the adjusted refining margin per barrel would have decreased by $(17.49). Such margin impact was unusually large because of the historic volatility in the crude commodities market during the period.

Included in the refinery statistics above are the following inter-refinery and sales to other segments:

Inter-refinery Sales

Three Months Ended Six Months Ended June 30, June 30,

(in barrels per day) 2020 2019 2020 2019

(Unaudited) (Unaudited)

Tyler refined product sales to other 2,190 914 1,477 557Delek refineries

El Dorado refined product sales to 1,074 988 446 1,886other Delek refineries

Big Spring refined product sales to 1,269 653 1,147 903other Delek refineries

Krotz Springs refined product sales to 197 10,211 245 5,530other Delek refineries

Refinery Sales to Other Segments

Three Months Ended Six Months Ended June 30, June 30,

(in barrels per day) 2020 2019 2020 2019

(Unaudited) (Unaudited)

Tyler refined product sales to other 1,592 24 2,400 281Delek segments

El Dorado refined product sales to 11 58 169 155other Delek segments

Big Spring refined product sales to 20,570 25,215 22,841 26,034other Delek segments

Pricing statistics

(average for the period presented)

Three Months Ended Six Months Ended June 30, June 30,

2020 2019 2020 2019

(Unaudited) (Unaudited)

WTI - Cushing crude oil (per barrel) $ 29.77 $ 59.80 $ 37.93 $ 57.36

WTI - Midland crude oil (per barrel) $ 29.77 $ 57.56 $ 37.90 $ 55.65

WTS -- Midland crude oil (per $ 29.61 $ 57.93 $ 37.69 $ 55.95barrel) ^(1)

LLS (per barrel) ^(1) $ 31.30 $ 67.06 $ 39.73 $ 64.73

Brent crude oil (per barrel) $ 33.35 $ 68.44 $ 42.16 $ 66.14

U.S. Gulf Coast 5-3-2 crack spread $ 6.67 $ 17.74 $ 8.74 $ 15.77(per barrel) ^(1)

U.S. Gulf Coast 3-2-1 crack spread $ 7.08 $ 19.24 $ 9.32 $ 17.23(per barrel) ^(1)

U.S. Gulf Coast 2-1-1 crack spread $ 2.35 $ 9.75 $ 5.35 $ 8.55(per barrel) ^(1)

U.S. Gulf Coast Unleaded Gasoline $ 0.81 $ 1.79 $ 1.02 $ 1.66(per gallon)

Gulf Coast Ultra low sulfur diesel $ 0.91 $ 1.94 $ 1.19 $ 1.91(per gallon)

U.S. Gulf Coast high sulfur diesel $ 0.73 $ 1.80 $ 1.04 $ 1.78(per gallon)

Natural gas (per MMBTU) $ 1.75 $ 2.51 $ 1.81 $ 2.69



For our Tyler and El Dorado refineries, we compare our per barrel refining product margin to the Gulf Coast 5-3-2 crack spread consisting of WTI Cushing crude, U.S. Gulf Coast CBOB and U.S, Gulf Coast Pipeline No. 2 heating oil (ultra low sulfur diesel). For our Big Spring refinery, we compare our per barrel refined product margin to the Gulf Coast 3-2-1 crack spread consisting of WTI Cushing crude, Gulf Coast 87 Conventional gasoline and Gulf Coast ultra-low sulfur diesel, and for our^ Krotz Springs refinery, we compare our per barrel refined product margin (1)to the Gulf Coast 2-1-1 crack spread consisting of LLS crude oil, Gulf Coast 87 Conventional gasoline and U.S, Gulf Coast Pipeline No. 2 heating oil (high sulfur diesel). The Tyler refinery's crude oil input is primarily WTI Midland and east Texas, while the El Dorado refinery's crude input is primarily a combination of WTI Midland, local Arkansas and other domestic inland crude oil. The Big Spring refinery's crude oil input is primarily comprised of WTS and WTI Midland. The Krotz Springs refinery's crude oil input is primarily comprised of LLS and WTI Midland.

Delek US Holdings, Inc.

Reconciliation of Refining Margin per barrel to Adjusted Refining Margin perbarrel ^(1)

$ in millions, except per share data

Three Months Ended Six Months Ended June 30, June 30,

2020 2019 2020 2019

(Unaudited) (Unaudited)

Tyler ^(2)

Reported refining margin, $ per $ 32.72 $ 12.15 $ 4.62 $ 16.84barrel

Adjustments:

LCM net inventory valuation loss (11.48) (0.03) 5.70 (2.86)(benefit)

Adjusted refining margin $/bbl $ 21.24 $ 12.12 $ 10.32 $ 13.98

El Dorado ^(3)

Reported refining margin, $ per $ 3.08 $ 8.93 $ (2.74) $ 11.21barrel

Adjustments:

LCM net inventory valuation loss (7.37) 0.05 - (0.37)(benefit)

Adjusted refining margin $/bbl $ (4.29) $ 8.98 $ (2.74) $ 10.84

Big Spring ^(4)

Reported refining margin, $ per $ 7.88 $ 13.77 $ 0.71 $ 16.00barrel

Adjustments:

LCM net inventory valuation loss (4.12) 0.05 0.02 (0.21)(benefit)

Adjusted refining margin $/bbl $ 3.76 $ 13.82 $ 0.73 $ 15.79

Krotz Springs^ (5)

Reported refining margin, $ per $ (0.64) $ 9.69 $ (1.12) $ 10.84barrel

Adjustments:

LCM net inventory valuation loss (7.48) 0.03 - (0.48)(benefit)

Adjusted refining margin $/bbl $ (8.12) $ 9.72 $ (1.12) $ 10.36



Adjusted refining margin per barrel is presented to provide a measure to evaluate performance excluding inventory valuation adjustments and other items at the individual refinery level. Delek US believes that the ^ presentation of adjusted measures provides useful information to (1)investors in assessing its results of operations at each refinery. Because adjusted refining margin per barrel may be defined differently by other companies in its industry, Delek US' definition may not be comparable to similarly titled measures of other companies.



^ Tyler adjusted refining margins exclude the following items. (2)

Net inventory valuation loss/benefit - There was approximately $72.8 million and $0.2 million of valuation benefit in the second quarter 2020 and 2019, respectively. There was approximately $75.1 million of valuation loss and $38.3 million of valuation benefit for the six months ended June 30, 2020 and 2019, respectively. These amounts resulted from lower of cost or market adjustments on LIFO inventory in the respective periods.

Note also that Tyler's refining margin per barrel and the adjusted refining margin per barrel for the second quarter 2020 both reflect the $111.0 million margin benefit of favorable fixed price crude cost transactions during the quarter, but exclude the offsetting realized hedging losses of approximately $(111.0) million. Giving effect to the related hedging losses, both the refining margin per barrel and the adjusted refining margin per barrel would have decreased by $(17.49). Such margin impact was unusually large because of the historic volatility in the crude commodities market during the period.



^ El Dorado adjusted refining margins exclude the following items. (3)

Net inventory valuation loss/benefit - There was approximately $51.0 million of valuation benefit as compared to a $0.3 million of valuation loss in the second quarter 2020 and 2019, respectively. There was a nominal amount of valuation benefit and $3.4 million of valuation benefit for the six months ended June 30, 2020 and 2019, respectively. These amounts resulted from lower of cost or net realizable value adjustments on FIFO inventory in the respective periods.



^ Big Spring adjusted refining margins exclude the following items. (4)

Net inventory valuation loss/benefit - There was approximately $26.5 million of valuation benefit and $0.4 million of valuation losses in the second quarter 2020 and 2019, respectively. There was approximately $0.2 million of valuation loss and $3.0 million of valuation benefit for the six months ended June 30, 2020 and 2019, respectively. These amounts resulted from lower of cost or net realizable value adjustments on FIFO inventory in the respective periods.



^ Krotz Springs adjusted refining margins exclude the following items. (5)

Net inventory valuation loss/benefit - There was approximately $41.8 million of valuation benefit and $0.2 million of valuation loss in the second quarter 2020 and 2019, respectively. There was nominal amount of valuation benefit and $6.7 million of valuation benefit for the six months ended June 30, 2020 and 2019, respectively.These amounts resulted from lower of cost or net realizable value adjustments on FIFO inventory in the respective periods.

Logistics Segment Three Months Ended Six Months Ended June 30, June 30,

2020 2019 2020 2019

(Unaudited) (Unaudited)

Pipelines & Transportation: (averagebpd)

Lion Pipeline System:

Crude pipelines (non-gathered) 79,066 37,625 75,995 33,179

Refined products pipelines 56,093 29,893 55,110 26,511

SALA Gathering System 9,447 14,315 13,449 14,798

East Texas Crude Logistics System 10,275 19,550 12,224 18,835

Wholesale Marketing & Terminalling:

East Texas - Tyler Refinery sales 65,028 71,123 68,839 69,857volumes (average bpd) ^(1)

West Texas wholesale marketing 9,143 11,404 12,612 12,418throughputs (average bpd)

West Texas wholesale marketing margin $ 0.64 $ 6.25 $ 1.96 $ 4.84per barrel

Big Spring wholesale marketing 76,004 82,964 71,195 85,339throughputs (average bpd)

Terminalling throughputs (average bpd) 138,593 156,922 136,961 154,643^(2)



^ Excludes jet fuel and petroleum coke. (1)



^ Consists of terminalling throughputs at our Tyler, Big Spring, Big Sandy (2)and Mount Pleasant, Texas, El Dorado and North Little Rock, Arkansas and Memphis and Nashville, Tennessee terminals.

Retail Segment Three Months Ended June 30, Six Months Ended June 30,

2020 2019 2020 2019

(Unaudited) (Unaudited)

Number of stores (end 253 263 253 263of period)

Average number of 253 277 253 279stores

Retail fuel sales 42,436 53,743 90,376 107,633(thousands of gallons)

Average retail gallonssold per average number 171 201 365 399of fuel stores (inthousands)

Retail fuel margin ($ $ 0.45 $ 0.29 $ 0.37 $ 0.25per gallon) ^(1)

Merchandise sales (in $ 89.4 $ 83.3 $ 161.1 $ 158.6millions)

Merchandise sales peraverage number of $ 0.4 $ 0.3 $ 0.6 $ 0.6stores (in millions)

Merchandise margin % 30.8 % 31.2 % 31.1 % 31.1 %

Same-Store Comparison ^(2) Three Months Ended June Six Months Ended June 30, 30,

2020 2019 2020 2019

(Unaudited) (Unaudited)

Change in same-store fuel (19.7) % 1.7 % (13.9) % 3.1 %gallons sold

Change in same-store 13.1 % (2.5) % 7.6 % (0.5) %merchandise sales



Retail fuel margin represents gross margin on fuel sales in the retail ^ segment, and is calculated as retail fuel sales revenue less retail fuel (1)cost of sales. The retail fuel margin per gallon calculation is derived by dividing retail fuel margin by the total retail fuel gallons sold for the period.



Same-store comparisons include period-over-period increases or decreases ^ in specified metrics for stores that were in service at both the (2)beginning of the earliest period and the end of the most recent period used in the comparison.

Delek US Holdings, Inc.

Reconciliation ofAmounts Reported UnderU.S. GAAP

$ in millions

Three Months Ended June 30, Six Months Ended June 30,

Reconciliation of NetIncome (Loss)attributable to Delek 2020 2019 2020 2019to Adjusted Net Income(Loss)

(Unaudited) (Unaudited)

Reported net income(loss) attributable to $ 87.7 $ 77.3 $ (226.7) $ 226.6Delek

Adjustments

Net inventory valuation (203.1) 0.6 75.1 (51.5)(benefit) loss

Tax effect of inventory 47.7 (0.1) (17.7) 12.1valuation

Net after tax inventoryvaluation (benefit) (155.4) 0.5 57.4 (39.4)loss

Unrealized hedging 23.4 3.6 (28.6) 30.7(gain) loss

Tax effect ofunrealized hedging (5.3) (0.8) 6.5 (6.9)(gain) loss

Net after taxunrealized hedging 18.1 2.8 (22.1) 23.8(gain) loss

Gain from sale ofBakersfield (56.9) - (56.9) -non-operating refinery

Tax effect of gain fromsale of Bakersfield 12.8 - 12.8 -non-operating refinery

Net after tax effect ofgain from sale of (44.1) - (44.1) -Bakersfieldnon-operating refinery

Non-operating,pre-acquisitionlitigation contingent - 6.7 - 6.7losses and relatedlegal expenses

Tax effect ofnon-operatingpre-acquisition - (1.5) - (1.5)litigation contingentlosses and relatedlegal expenses

Net after taxnon-operatingpre-acquisition - 5.2 - 5.2litigation contingentlosses and relatedlegal expenses

Retroactive biodiesel - 11.0 - 20.7tax credit ^(1)

Tax effect ofretroactive biodiesel - (0.1) - (0.2)tax credit

Net after taxretroactive biodiesel - 10.9 - 20.5tax credit

Discontinued operations - 1.0 - 1.0(income) loss

Tax effect of - (0.2) - (0.2)discontinued operations

Net after taxdiscontinued operations - 0.8 - 0.8(income) loss

Tax benefit from losscarryback provided by (16.8) - (16.8) -CARES Act ^(2)

Tax adjustment toreduce deferred taxasset valuationallowance resulting - - (22.3) -from Big SpringsGathering AssetsAcquisition

Total after tax (198.2) 20.2 (47.9) 10.9adjustments

Adjusted net income $ (110.5) $ 97.5 $ (274.6) $ 237.5(loss)



An adjustment for the portion of the retroactive biodiesel tax credit ^ reenacted in December 2019 that was attributable to 2019 has been (1)included in the three and six months ended June 30, 2019 for comparability.



As a result of the reinstatement of the tax-loss carryback provisions ^ under the Coronavirus Aid, Relief, and Economic Security Act (the "CARES"(2)Act), we recognized an additional tax benefit in the second quarter 2020 from applying the carryback to periods with a 35% tax rate.

Delek US Holdings, Inc.

Reconciliation ofAmounts Reported UnderU.S. GAAP

per share data

Three Months Ended June 30, Six Months Ended June 30,

Reconciliation of U.S.GAAP Income (Loss) per 2020 2019 2020 2019share to Adjusted NetIncome (Loss) per share

(Unaudited) (Unaudited)

Reported diluted income $ 1.18 $ 1.00 $ (3.08) $ 2.91(loss) per share

Adjustments, after tax(per share) ^(1) (2)

Adjustment to convertreported diluted income(loss) per share tobasic (in periods when 0.01 - - -adjusted earnings is aloss but we have GAAPnet income)

Net inventory valuation (2.11) 0.01 0.78 (0.51)loss (benefit)

Unrealized hedging 0.25 0.04 (0.30) 0.30(gain) loss

Gain from sale ofBakersfield (0.60) - (0.60) -non-operating refinery

Non-operating,pre-acquisitionlitigation contingent - 0.07 - 0.07losses and relatedlegal expenses

Retroactive biodiesel - 0.14 - 0.26tax credit

Discontinued operations - 0.01 - 0.01(income) loss

Tax benefit from losscarryback provided by (0.23) - (0.23) -CARES Act

Tax adjustment toreduce deferred taxasset valuationallowance resulting - - (0.30) -from Big SpringsGathering AssetsAcquisition

Total adjustments (2.68) 0.27 (0.65) 0.13

Adjusted net income $ (1.50) $ 1.27 $ (3.73) $ 3.04(loss) per share



^ The tax calculation is based on the appropriate marginal income tax rate (1)related to each adjustment and for each respective time period, which is applied to the adjusted items in the calculation of adjusted net income in all periods.



^ For periods of Adjusted net loss, Adjustments (Adjusting Items) and (2)Adjusted net loss per share are presented using basic weighted average shares outstanding.

Delek US Holdings, Inc.

Reconciliation ofAmounts Reported UnderU.S. GAAP

$ in millions

Three Months Ended June 30, Six Months Ended June 30,

Reconciliation of NetIncome (Loss) 2020 2019 2020 2019attributable to Delekto Adjusted EBITDA

(Unaudited) (Unaudited)

Reported net income(loss) attributable to $ 87.7 $ 77.3 $ (226.7) $ 226.6Delek

Add:

Interest expense, net 29.3 29.5 63.9 55.7

Income tax (benefit)expense - continuing (35.9) 24.6 (119.0) 70.4operations

Depreciation and 59.6 50.1 112.2 96.9amortization

EBITDA 140.7 181.5 (169.6) 449.6

Adjustments

Net inventory valuation (203.1) 0.6 75.1 (51.5)(benefit) loss

Unrealized hedging 23.4 3.6 (28.6) 30.7(gain) loss

Gain from sale ofBakersfield (56.9) - (56.9) -non-operating refinery

Non-operating,pre-acquisitionlitigation contingent - 6.7 - 6.7losses and relatedlegal expenses

Retroactive biodiesel - 11.0 - 20.7tax credit ^(1)

Discontinued operations(income) loss, net of - 0.8 - 0.8tax

Net income attributableto non-controlling 10.8 6.5 18.2 11.6interest

Total adjustments (225.8) 29.2 7.8 19.0

Adjusted EBITDA $ (85.1) $ 210.7 $ (161.8) $ 468.6



^ The portion of the retroactive biodiesel tax credit reenacted in (1)December 2019 that was attributable to 2019 has been added to the three and six months ended June 30, 2019.

Delek US Holdings,Inc.

Reconciliation of Amounts Reported UnderU.S. GAAP

$ in millions

Three Months Ended June 30, 2020

Reconciliation ofU.S. GAAP SegmentContribution Corporate,Margin to Adjusted Refining Logistics Retail Other and ConsolidatedSegment EliminationsContributionMargin

Reported segmentcontribution $ 59.7 $ 61.4 $ 24.3 $ (15.5) $ 129.9margin

Adjustments

Net inventoryvaluation (193.7) (2.9) (3.2) (3.3) (203.1)(benefit) loss

Unrealized hedging 9.9 2.3 - 11.2 23.4(gain) loss

Total $ (183.8) $ (0.6) $ (3.2) $ 7.9 $ (179.7)adjustments

Adjusted segmentcontribution $ (124.1) $ 60.8 $ 21.1 $ (7.6) $ (49.8)margin

Delek USHoldings, Inc.

Reconciliation of Amounts ReportedUnder U.S. GAAP

$ in millions

Three Months Ended June 30, 2019

Reconciliation ofU.S. GAAP SegmentContribution Corporate,Margin to Refining Logistics Retail Other and ConsolidatedAdjusted Segment EliminationsContributionMargin

Reported segmentcontribution $ 198.1 $ 44.2 $ 17.6 $ (9.6) $ 250.3margin

Adjustments

Net inventoryvaluation 0.6 - - - 0.6(benefit) loss

Unrealizedhedging (gain) 6.8 (0.2) - - - (3.0) 3.6loss

Retroactivebiodiesel tax 11.0 - - - 11.0credit ^(1)

Total $ 18.4 $ (0.2) $ - $ (3.0) $ 15.2adjustments

Adjusted segmentcontribution $ 216.5 $ 44.0 $ 17.6 $ (12.6) $ 265.5margin

Delek US Holdings,Inc.

Reconciliation of Amounts Reported UnderU.S. GAAP

$ in millions

Six Months Ended June 30, 2020

Reconciliation ofU.S. GAAP Segment Corporate,Contribution Margin Refining Logistics Retail Other and Consolidatedto Adjusted Segment Eliminations Contribution Margin

Reported segment $ (230.7) $ 108.7 $ 36.6 $ (28.6) $ (114.0)contribution margin

Adjustments

Net inventoryvaluation (benefit) 75.3 (0.1) - (0.1) 75.1loss

Unrealized hedging (38.7) - - 10.1 (28.6)(gain) loss

Total $ 36.6 $ (0.1) $ - $ 10.0 $ 46.5adjustments

Adjusted segment $ (194.1) $ 108.6 $ 36.6 $ (18.6) $ (67.5)contribution margin

Delek US Holdings, Inc.

Reconciliation of Amounts Reported UnderU.S. GAAP

$ in millions

Six Months Ended June 30, 2019

Reconciliation of U.S.GAAP Segment Corporate,Contribution Margin to Refining Logistics Retail Other and ConsolidatedAdjusted Segment EliminationsContribution Margin

Reported segment $ 500.0 $ 84.3 $ 27.8 $ (28.0) $ 584.1contribution margin

Adjustments

Net inventory valuation (51.4) (0.1) - - (51.5)(benefit) loss

Unrealized hedging 23.2 - - 7.5 30.7(gain) loss

Retroactive biodiesel 20.7 - - - 20.7tax credit ^(1)

Total adjustments $ (7.5) $ (0.1) $ - $ 7.5 $ (0.1)

Adjusted segment $ 492.5 $ 84.2 $ 27.8 $ (20.5) $ 584.0contribution margin



An adjustment for the portion of the retroactive biodiesel tax credit ^ reenacted in December 2019 that was attributable to 2019 has been (1)included in the three and six months ended June 30, 2019 for comparability.

Three Months Ended Six Months Ended June June 30, 30,

Reconciliation of RefiningSegment Gross Margin to 2020 2019 2020 2019Refining Margin

(Unaudited) (Unaudited)

Net revenues $ 1,077.0 $ 2,367.8 $ 2,804.9 $ 4,459.8

Cost of sales 1,062.1 2,202.9 3,117.6 4,024.1

Gross margin 14.9 164.9 (312.7) 435.7

Add back (items included incost of sales):

Operating expenses (excluding 88.7 115.0 200.4 236.0depreciation and amortization)

Depreciation and amortization 44.8 33.2 82.0 64.3

Refining margin $ 148.4 $ 313.1 $ (30.3) $ 736.0

Information about Delek US Holdings, Inc. can be found on its website (www.delekus.com), investor relations webpage (ir.delekus.com), news webpage (www.delekus.com/news) and its Twitter account (@DelekUSHoldings).

View original content to download multimedia: http://www.prnewswire.com/news-releases/delek-us-holdings-reports-second-quarter-2020-results-301106108.html

SOURCE Delek US Holdings, Inc.