Delek Logistics Partners LP logo

Delek Logistics Partners LP

DKL | NYSE
Chart Builder DCF Calculator
$55.62
-$0.46 (-0.82%)
Nov 2, 2026, 9:53 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
154.08M 169.78M 176.46M 164.47M 152.59M 149.07M 142.69M 129.53M 130.68M 121.52M 126.24M 146.79M 156.64M 156.91M 159.05M 158.04M 156.99M 168.07M 164.82M 163.85M 166.56M 167.73M
Depreciation & Amortization
144.69M 134.39M 125.6M 114.08M 101.09M 100M 100.58M 100.88M 105.47M 104.99M 99.6M 96.32M 91.27M 80.97M 70.2M 63.3M 53.91M 53.06M 53.47M 51.96M 51.26M 47.38M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
29.32M -293.21M -239.32M -288.15M -332.24M -59.38M -50.37M 16.69M -24M -36.5M -30.18M -236.81M -97.51M -47.76M -61.15M 110.06M 33.15M 30.25M 52.45M 50.88M 45.18M -1.77M
Other Non-Cash Items
3.14M -18.38M -28.79M 5.13M 2.54M 660K 12.48M 19.99M 22.9M 31.08M 28.96M 8.36M 10.26M 16.65M 12.34M 21.67M 20.69M 9.73M 9.45M 11.23M 10.43M 12.41M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -65K n/a -589K -542K -346K
Change in Working Capital
32.24M 84.58M -41.73M -33.28M -42.4M -55.7M -49.41M 20.73M 33.97M -17.59M -29.47M -246.15M -135.26M -81.08M -49.42M 109.89M 31.63M 34.55M 51.43M 55.66M 41.93M -7.26M
Operating Cash Flow
334.15M 370.37M 231.55M 250.41M 213.82M 194.03M 206.34M 271.13M 293.01M 239.99M 225.32M 5.32M 122.91M 173.44M 192.17M 352.9M 263.22M 265.36M 279.17M 282.11M 269.64M 219.91M
Capital Expenditures
-205.87M -263.27M -274.78M -291.26M -281.12M -179.79M -131.79M -123.9M -71.2M -83.97M -100.35M -126.29M -164.18M -162.08M -146.7M -93.22M -54.63M -31.01M -24.56M -19.26M -17.52M -15.71M
Cash Acquisitions
-1.21M -1.21M -182.39M -206.2M -448.12M -448.12M -266.94M -243.4M n/a n/a n/a -209K -3.85M -625.62M -625.62M -625.41M -621.77M 136K -1.24M -1.61M -2.9M -5.33M
Purchase of Investments
-2.06M -2.06M -2.06M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -14K -14K -14K -14K n/a
Sales Maturities Of Investments
15.62M 15.62M 15.62M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-1.03M 782K 3.45M 2.97M 3.86M 11.89M 11.4M 15.42M 16.93M 7.01M 6.47M 2.04M -1.14M -996K -3.72M -2.08M -473K -287K 5.11M 4.37M 4.57M 5.62M
Investing Cash Flow
-200.04M -253.16M -438.63M -488.31M -716.84M -609.49M -384.58M -348.52M -50.16M -72.51M -89.63M -120.98M -166M -784.94M -770.44M -716.01M -673.01M -28.88M -20.37M -16.17M -15.58M -14.93M
Debt Repayment
162.31M 148.91M 471.51M 401.88M 657.15M 548.9M 182.65M 163.27M -171.49M -102.34M 40.57M 290.61M 220.16M 799.61M 758.65M 944.59M 990.08M -81.05M -95.54M -506.74M -467.53M 42.5M
Common Stock Repurchased
-10M -10M -20M -20M -10M -10M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-239.79M -239.03M -238.13M -234.85M -226.5M -217.79M -204.69M -193.73M -187.74M -181.8M -180.03M -177.43M -175.19M -173.13M -171.09M -169.35M -167.22M -164.58M -161.72M -159.72M -145.31M -174.67M
Other Financial Acitivies
-34.36M -9.29M -788K -75.19M -86.95M -78.75M -95.94M -21.21M -18.44M -16.97M -445K -8.27M -7.97M -6.74M -5.61M -2.06M -1.44M -1.5M -1.5M -646K -55.24M -63.62M
Financial Cash Flow
-121.84M -109.41M 212.59M 237.5M 499.35M 407.89M 179.87M 80.53M -245.46M -168.77M -139.91M 104.91M 37M 619.74M 581.95M 373.19M 421.42M -247.13M -258.75M -267.11M -268.08M -195.79M
Net Cash Flow
12.27M 7.8M 5.51M -405K -3.68M -7.57M 1.63M 3.14M -2.6M -1.29M -4.22M -10.76M -6.1M 8.24M 3.68M 10.08M 11.64M -10.65M 49K -1.16M -14.02M 9.2M
Free Cash Flow
128.27M 107.11M -43.23M -40.85M -67.31M 14.24M 74.55M 147.23M 221.82M 156.02M 124.97M -120.97M -41.27M 11.36M 45.47M 259.68M 208.6M 234.35M 254.61M 262.85M 252.11M 204.2M
Adj. Free Cash Flow
128.27M 107.11M -43.23M -40.85M -67.31M 14.24M 74.55M 147.23M 221.82M 156.02M 124.97M -120.97M -41.27M 11.36M 45.47M 259.68M 208.6M 234.35M 254.61M 262.85M 252.11M 204.2M
Maintenance CapEx
-91.87M -171.4M -194.93M -242.03M -281.12M -165.12M -110.05M -102.16M -49.45M -76.89M -73.33M -46.38M -42.02M -13.65M -12.25M n/a n/a n/a -6.59M -12.21M -12.21M -13.04M
Growth CapEx
-114M -91.87M -79.85M -49.23M n/a -14.67M -21.74M -21.74M -21.74M -7.08M -27.01M -79.91M -122.16M -148.42M -134.45M -93.22M -54.63M -31.01M -17.97M -7.05M -5.31M -2.67M
Owner Earnings
242.27M 198.97M 36.61M 8.38M -67.31M 28.91M 96.29M 168.97M 243.56M 163.1M 151.98M -41.07M 80.89M 159.78M 179.92M 352.9M 263.22M 265.36M 272.57M 269.9M 257.42M 206.87M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.