Delek US Holdings, Inc.
Delek US Holdings, Inc.
DK
Valuace
85
Růst
55
Zdraví
75
Cena
$ 44.39
Dnes
-1.34 (-4.62%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues10.7210.7211.8516.9220.2510.657.309.3010.177.274.205.768.328.718.737.203.76
Cost of Revenues10.0110.1511.9215.8819.3210.487.548.419.206.764.065.427.718.268.076.753.64
Gross Profit0.710.57-0.071.040.920.17-0.240.890.970.510.140.340.610.450.660.450.11
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues2.432.892.762.642.373.043.313.134.054.75
Cost of Revenues2.192.392.722.712.513.073.303.044.114.42
Gross Profit0.240.490.05-0.07-0.14-0.030.010.09-0.060.32
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.290.350.230.250.270.250.170.110.130.130.120.100.080.06
Depreciation & Amortization0.400.400.370.350.050.060.190.070.040.150.120.130.110.090.080.070.06
Total Operating Expenses0.370.170.420.760.470.300.360.400.360.320.230.260.240.210.190.160.12
Operating Income0.340.40-0.490.280.49-0.13-0.730.490.610.19-0.050.080.370.240.470.290.01
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.060.07
Depreciation & Amortization0.100.100.090.100.100.100.090.090.090.09
Total Operating Expenses0.040.200.080.060.260.100.000.060.060.10
Operating Income0.200.30-0.03-0.13-0.40-0.120.000.03-0.120.22
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.010.010.000.000.000.000.000.000.000.00
Interest Expense0.350.350.310.320.200.140.130.130.130.090.050.060.040.040.050.050.03
Other Expense-0.30-0.36-0.21-0.23-0.14-0.10-0.04-0.09-0.010.20-0.250.000.000.010.000.01-0.05
IBT0.040.04-0.710.050.35-0.23-0.760.400.490.30-0.390.030.330.210.430.25-0.08
Income Tax Expense-0.01-0.01-0.110.010.06-0.06-0.190.070.10-0.03-0.17-0.020.100.070.150.08-0.01
Net Income-0.02-0.02-0.560.020.26-0.17-0.570.310.350.29-0.150.020.200.120.270.16-0.08
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.08
Interest Expense0.080.090.090.080.070.080.080.090.080.08
Other Expense-0.10-0.06-0.07-0.07-0.05-0.05-0.05-0.07-0.06-0.06
IBT0.100.24-0.10-0.20-0.45-0.18-0.04-0.04-0.200.17
Income Tax Expense0.000.04-0.01-0.04-0.05-0.04-0.01-0.01-0.040.03
Net Income0.080.18-0.11-0.17-0.41-0.08-0.04-0.03-0.160.13
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$0.30$3.63$-2.30$-7.75$4.10$4.17$4.04$-2.48$0.32$3.38$1.99$4.65$2.80$-1.47
EPS Diluted$0.00$0.00$0.00$0.30$3.59$-2.30$-7.75$4.06$3.98$4.00$-2.48$0.32$3.35$1.96$4.57$2.78$-1.47
Shares Outstanding0.060.060.060.070.070.070.070.080.080.070.060.060.060.060.060.060.05
Diluted Shares Outstanding0.060.060.060.070.070.070.070.080.090.070.060.060.060.060.060.060.05
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-2.57$1.98
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-2.57$1.97
Shares Outstanding0.060.060.060.060.060.060.060.060.060.06
Diluted Shares Outstanding0.060.060.060.060.060.060.060.060.060.07
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.660.740.820.840.860.790.961.080.930.690.300.440.400.600.230.05
Short Term Investments0.000.000.000.000.050.000.010.020.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.660.740.820.840.860.790.961.080.930.690.300.440.400.600.230.05
Accounts Receivable0.780.620.801.230.780.530.790.510.580.270.230.200.250.260.280.10
Inventory1.010.890.981.521.180.730.950.690.810.390.310.470.670.480.510.14
Other Current Assets0.050.080.060.120.130.260.270.140.130.050.150.140.090.020.040.01
Total Current Assets2.502.332.673.722.942.302.962.422.611.400.991.251.411.361.050.30
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.630.620.620.741.040.660.750.820.900.82
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments0.630.620.620.741.040.660.750.820.900.82
Accounts Receivable0.670.750.650.620.560.780.840.801.171.00
Inventory0.770.860.850.890.921.011.040.981.181.28
Other Current Assets0.280.100.080.080.050.050.080.060.090.09
Total Current Assets2.352.322.212.332.562.502.712.673.333.20
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment2.923.032.992.962.522.552.612.192.141.101.521.451.281.121.050.68
Goodwill0.730.480.730.740.730.730.860.860.820.010.070.070.070.070.070.07
Intangible Assets0.280.320.300.320.100.110.110.100.100.030.030.020.010.020.020.01
Long-Term Investments0.420.390.360.360.340.360.410.130.140.360.610.000.000.000.000.07
Other Long-Term Assets0.090.110.130.100.100.080.070.050.130.080.110.110.060.050.040.01
Total Long-Term Assets4.444.334.514.483.793.834.053.343.321.582.341.641.421.261.180.85
Total Assets6.946.677.178.196.736.137.025.765.942.993.322.892.832.622.231.14
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment3.313.333.283.032.932.922.952.993.003.04
Goodwill0.480.480.480.480.690.730.730.730.740.74
Intangible Assets0.410.420.400.320.330.280.290.300.300.31
Long-Term Investments0.420.410.400.390.410.390.370.360.370.36
Other Long-Term Assets0.130.120.120.110.110.120.140.130.120.12
Total Long-Term Assets4.744.754.674.334.474.444.474.514.544.57
Total Assets7.087.076.886.677.036.947.187.177.877.77
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable1.861.811.811.751.701.141.601.010.980.500.400.480.600.570.520.22
Short-Term Debt0.060.050.150.120.150.080.080.030.590.080.100.060.030.050.070.01
Other Current Liabilities0.640.540.531.171.240.130.330.490.540.120.130.200.330.290.300.06
Current Liabilities2.562.522.693.093.131.902.361.662.670.940.760.861.081.000.990.29
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable1.761.901.831.811.711.861.731.812.011.99
Short-Term Debt0.440.040.050.050.060.060.070.150.130.15
Other Current Liabilities0.520.860.600.540.540.500.580.530.710.62
Current Liabilities2.722.912.592.522.472.562.612.693.002.91
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt2.452.812.673.102.282.452.181.750.880.750.880.530.380.310.360.28
Capital Leases0.100.100.170.170.210.180.180.000.010.000.000.000.000.000.000.00
Def. Tax Liability0.260.210.260.270.200.260.270.190.200.080.250.270.220.180.170.11
Total Liabilities5.966.096.217.125.785.015.183.933.971.801.971.691.711.551.580.70
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt3.223.143.082.812.842.552.592.672.722.87
Capital Leases0.080.090.090.100.110.150.160.110.160.16
Def. Tax Liability0.000.180.190.210.240.260.270.260.300.28
Total Liabilities6.646.776.456.096.085.966.156.216.716.71
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings0.33-0.210.430.510.320.521.211.000.770.520.710.730.590.530.290.16
Comprehensive Income0.000.000.00-0.010.00-0.010.000.030.01-0.02-0.05-0.010.000.000.00-0.21
Total Common Equity0.810.310.850.940.831.011.671.651.650.991.151.000.940.900.650.44
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings-0.36-0.52-0.40-0.210.230.330.380.430.620.52
Comprehensive Income0.000.000.000.000.000.000.000.00-0.01-0.01
Total Common Equity0.180.030.160.310.700.810.860.851.040.94
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt2.612.862.773.232.422.532.251.781.470.830.980.590.410.360.430.30
Book Value0.980.580.961.070.951.131.841.831.961.181.351.201.121.080.650.44
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.260.270.270.260.240.180.180.110.120.12
Book Value0.180.030.160.310.700.810.860.851.040.94
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income-0.09-0.02-0.520.020.29-0.17-0.570.330.380.33-0.220.040.230.140.280.16-0.08
Depreciation & Amortization0.370.400.370.350.290.260.280.200.200.150.120.130.110.090.080.070.06
Stock-Based Compensation0.030.000.030.030.030.020.020.030.020.020.020.020.010.020.010.000.00
Change Working Capital0.28-0.01-0.050.51-0.030.27-0.15-0.07-0.010.060.18-0.05-0.07-0.180.08-0.160.03
Change In Accounts Receivable0.23-0.020.180.46-0.43-0.250.26-0.280.11-0.16-0.05-0.040.060.010.02-0.16-0.03
Change In Accounts Payable-0.17-0.04-0.22-0.300.300.70-0.480.57-0.130.290.22-0.08-0.120.050.040.070.04
Change In Inventories0.270.150.000.560.10-0.340.24-0.420.14-0.19-0.050.110.22-0.260.05-0.170.02
Other Non-cash Items0.300.200.200.11-0.220.040.160.030.00-0.180.330.020.000.010.000.000.06
Cash from Operations0.650.000.001.010.430.37-0.280.580.560.330.270.180.320.100.460.130.07
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.080.18-0.09-0.16-0.40-0.07-0.04-0.03-0.160.14
Depreciation & Amortization0.100.100.090.100.100.100.090.090.090.09
Stock-Based Compensation0.000.010.010.010.010.010.000.010.010.01
Change Working Capital0.030.060.040.02-0.060.02-0.110.090.120.19
Change In Accounts Receivable0.020.08-0.10-0.02-0.050.220.06-0.050.38-0.16
Change In Accounts Payable-0.090.000.210.00-0.04-0.17-0.120.11-0.360.19
Change In Inventories0.090.06-0.020.010.010.070.05-0.050.190.09
Other Non-cash Items0.29-0.300.010.000.24-0.040.030.010.080.00
Cash from Operations0.000.000.000.000.000.000.000.000.100.43
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.28-0.54-0.43-0.42-0.31-0.22-0.27-0.43-0.32-0.18-0.05-0.22-0.26-0.22-0.13-0.08-0.06
Acquisitions0.01-0.170.000.00-0.630.000.01-0.260.110.19-0.06-0.24-0.03-0.02-0.03-0.110.00
Investments0.000.000.00-0.010.000.000.000.000.00-0.01-0.06-0.240.000.000.00-0.010.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.010.350.230.000.000.000.200.00
Other Investing Activities0.030.000.000.020.010.050.070.000.090.010.000.010.000.000.00-0.200.01
Cash from Investing-0.240.000.00-0.41-0.93-0.18-0.19-0.69-0.130.030.18-0.46-0.29-0.24-0.16-0.20-0.04
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.12-0.11-0.17-0.14-0.19-0.12-0.08-0.04-0.08-0.06
Acquisitions0.010.000.00-0.18-0.02-0.180.010.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.010.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.07-0.06
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.360.000.00-0.46-3.76-1.87-1.79-1.59-2.51-1.34-0.38-0.65-1.03-0.76-0.79-0.70-0.92
Debt Issued-0.012.860.100.004.561.762.072.062.821.980.241.041.200.810.720.841.21
Issuance of Common Stock0.130.000.000.000.020.002.071.852.950.510.390.901.210.810.180.000.00
Repurchase of Common Stock-0.05-0.08-0.04-0.09-0.130.000.00-0.18-0.37-0.03-0.01-0.04-0.07-0.040.730.000.00
Dividends Paid-0.060.000.00-0.06-0.040.00-0.07-0.09-0.08-0.04-0.04-0.04-0.06-0.06-0.04-0.02-0.01
Other Financing Activities-0.110.000.00-0.024.411.750.10-0.01-0.300.80-0.03-0.03-0.03-0.010.000.960.88
Cash from Financing-0.570.000.00-0.620.49-0.120.31-0.01-0.30-0.10-0.060.140.02-0.060.070.24-0.05
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.04-0.18
Debt Issued3.660.470.060.27-0.040.29-0.04-0.110.020.00
Issuance of Common Stock0.000.000.000.000.000.000.000.00-0.030.00
Repurchase of Common Stock-0.02-0.02-0.01-0.03-0.02-0.020.000.00-0.02-0.03
Dividends Paid0.000.000.000.000.000.000.000.00-0.02-0.02
Other Financing Activities0.000.000.000.000.000.000.000.00-0.02-0.08
Cash from Financing0.000.000.000.000.000.000.000.00-0.10-0.29
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.16-0.11-0.09-0.02-0.020.07-0.17-0.120.140.250.39-0.140.04-0.200.380.18-0.02
Closing Cash Balance0.660.630.740.820.840.860.790.961.080.930.690.300.440.400.600.230.05
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.010.02-0.01-0.11-0.300.38-0.10-0.07-0.080.08
Closing Cash Balance0.630.630.620.620.741.040.660.750.820.90
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.370.02-0.500.590.110.15-0.560.140.240.150.22-0.040.06-0.120.330.050.01
Real Free Cash Flow0.340.02-0.530.560.080.12-0.580.120.220.140.20-0.060.05-0.130.320.050.01
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.39-0.06-0.12-0.20-0.36-0.14-0.130.130.010.37
Real Free Cash Flow0.39-0.07-0.12-0.21-0.36-0.15-0.130.120.010.36
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader