Exhibit

BRENTWOOD, Tenn., October 31, 2016 -- Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics") today announced its financial results for the third quarter 2016. For the three months ended September 30, 2016, Delek Logistics reported net income attributable to all partners of $13.2 million, or $0.41 per diluted common limited partner unit. This compares to net income attributable to all partners of $18.6 million, or $0.70 per diluted common limited partner unit, in the third quarter 2015. Distributable cash flow ("DCF") was $19.1 million in the third quarter 2016, compared to $22.6 million in the prior-year period. Based on the declared distribution for the third quarter 2016, the distributable cash flow coverage ratio was 0.99x for the third quarter and 1.16x on a year-to-date basis through September 2016.

Uzi Yemin, Chairman and Chief Executive Officer of Delek Logistics' general partner, remarked: "During the third quarter, our focus on cost savings initiatives played a role in the year-over-year decline in operating and general and administrative expenses and partially offset lower operating performance in the Pipelines and Transportation segment. The hydro test of the Paline Pipeline required every five years was successfully completed in August, but its $1.0 million cost did contribute to a lower DCF during the quarter. We have a FERC tariff in place for Paline and have been actively marketing the excess capacity, which has led to increased shipper interest from Delek and third parties for the available space. We maintained financial flexibility, ending the quarter with approximately $319 million of capacity on our credit facility and a leverage ratio of 3.70 times. This financial position supported the 14.9 percent year-over-year increase in our declared third quarter distribution."

Yemin concluded, "During the third quarter, the RIO pipeline joint venture project in west Texas began operating in September with shipments under the T&D contract beginning in October and the joint venture continues to look at opportunities for additional growth. Our second joint venture project, the Caddo pipeline, is expected to be completed in January 2017. We expect the combination of these projects to provide additional growth in 2017. We remain focused on creating long term value for our unit holders as we continue to evaluate potential third party acquisition opportunities and explore options to partner with Delek US in the future. We believe that our balance sheet provides the flexibility to support these initiatives, as well as achieve our targeted growth in our distribution per limited partner unit of 15% in 2016."

On October 25, 2016, Delek Logistics declared a quarterly cash distribution for the third quarter of $0.655 per limited partner unit, which equates to $2.62 per limited partner unit on an annualized basis. This distribution is payable on November 14, 2016 to unitholders of record on November 7, 2016. This represents a 4.0 percent increase from the second quarter 2016 distribution of $0.63 per limited partner unit, or $2.52 per limited partner unit on an annualized basis, and a 14.9 percent increase over Delek Logistics’ third quarter 2015 distribution of $0.57 per limited partner unit, or $2.28 per limited partner unit annualized. For the third quarter 2016, the total cash distribution declared to all partners, including IDRs, was $19.3 million.

Revenue for the third quarter 2016 was $107.5 million compared to $165.1 million in the prior year period. The change in revenue is primarily due to lower prices and volume in the west Texas wholesale business. Total operating expenses were $9.3 million compared to $11.6 million in the third quarter 2015. This reduction in operating expenses was primarily due to lower maintenance costs on a year-over-year basis, partly as a result of a higher level of maintenance projects that were completed in the prior year period. Total segment contribution margin decreased to $24.7 million in the third quarter of 2016 compared to $29.1 million in the third quarter 2015 primarily due to lower performance in the Pipeline and Transportation segment. General and administrative expenses decreased to $2.3 million for the third quarter 2016 compared to $2.7 million in the prior-year period, which was primarily due to lower outside services and employee related expenses. For the third quarter 2016, EBITDA was $22.0 million compared to $26.1 million in the prior-year period.

The contribution margin in the third quarter 2016 was $16.1 million compared to $20.4 million in the third quarter 2015. This change was primarily due to reduced performance in the Paline Pipeline as a result of a reduction in both the amount of capacity that is leased and the lease fee on a year-over-year basis. Also, lower volume on the SALA gathering system on a year-over-year basis was a factor in the change in contribution margin. This was partially offset by a decline in operating expenses to $7.7 million in the third quarter 2016, which included expenses for the Paline Pipeline hydro test, compared to $8.4 million in the prior year period.

During the third quarter 2016, approximately $1.0 million was spent during the hydro test on the Paline Pipeline. This test is required every five years by the Pipeline and Hazardous Materials Safety Administration. Of this amount, approximately $0.5 million was included in operating expenses for the hydro test and $0.5 million was included in capital expenditures for planned work that was completed while the pipeline was not operating during this period.

In the west Texas wholesale business, average throughput in the third quarter 2016 was 12,162 barrels per day compared to 18,824 barrels per day in the third quarter 2015. The wholesale gross margin in west Texas decreased year-over-year to $1.16 per barrel and included approximately $1.8 million, or $1.57 per barrel from renewable identification numbers (RINs) generated in the quarter. During the third quarter 2015, the wholesale gross margin was $1.50 per barrel and included $1.0 million from RINs, or $0.57 per barrel.

Average terminalling throughput volume of 120,099 barrels per day during the quarter decreased on a year-over-year basis from 126,051 barrels per day in the third quarter 2015 primarily due to lower throughput at the Tyler and Big Sandy, Texas terminals, partially offset by higher volumes at the El Dorado, Arkansas terminal. During the third quarter 2016, average volume under the east Texas marketing agreement with Delek US was 67,812 barrels per day compared to 75,313 barrels per day during the third quarter 2015.

In March 2015, Delek Logistics, through wholly owned subsidiaries, entered into two joint ventures (Caddo Pipeline and RIO Pipeline). Delek Logistics’ total projected investment for the two joint ventures to build the pipelines, which is subject to change pending any revisions in construction schedules and remaining costs in the Caddo project, is expected to be approximately $101.0 million and is being financed through a combination of cash from operations and borrowings under its revolving credit facility. Through September 30, 2016, approximately $95.8 million has been invested in these projects. The RIO Pipeline began operating in September and construction on the Caddo Pipeline is expected to be completed in January 2017.

Delek Logistics will hold a conference call to discuss its third quarter 2016 results on Tuesday, November 1, 2016 at 7:00 a.m. Central Time. Investors will have the opportunity to listen to the conference call live by going to www.DelekLogistics.com. Participants are encouraged to register at least 15 minutes early to download and install any necessary software. For those who cannot listen to the live broadcast, a telephonic replay will be available through February 1, 2017 by dialing (855) 859-2056, passcode 49469875. An archived version of the replay will also be available at www.DelekLogistics.com for 90 days.

Investors may also wish to listen to Delek US’ (NYSE: DK) third quarter 2016 earnings conference call on Tuesday, November 1, 2016 at 8:00 a.m. Central Time and review Delek US’ earnings press release. Market trends and information disclosed by Delek US may be relevant to Delek Logistics, as it is a consolidated subsidiary of Delek US. Investors can find information related to Delek US and the timing of its earnings release online by going to www.DelekUS.com.

This press release contains “forward-looking” statements within the meaning of the federal securities laws. These statements contain words such as “possible,” “believe,” “should,” “could,” “would,” “predict,” “plan,” “estimate,” “intend,” “may,” “anticipate,” “will,” “if,” “expect” or similar expressions, as well as statements in the future tense, and can be impacted by numerous factors, including the fact that a substantial majority of Delek Logistics' contribution margin is derived from Delek US Holdings, thereby subjecting us to Delek US Holdings' business risks; risks relating to the securities markets generally; risks and costs relating to the age and operational hazards of our assets including, without limitation, costs, penalties, regulatory or legal actions and other affects related to releases, spills and other hazards inherent in transporting and storing crude oil and intermediate and finished petroleum products; the impact of adverse market conditions affecting the utilization of Delek Logistics' assets and business performance, including margins generated by its wholesale fuel business; the results of our investments in joint ventures; adverse changes in laws including with respect to tax and regulatory matters and other risks as disclosed in our annual report on Form 10-K, quarterly reports on Form 10-Q and other reports and filings with the United States Securities and Exchange Commission. There can be no assurance that actual results will not differ from those expected by management or described in forward-looking statements of Delek Logistics. Delek Logistics undertakes no obligation to update or revise such forward-looking statements to reflect events or circumstances that occur, or which Delek Logistics becomes aware of, after the date hereof.

On March 31, 2015, Delek Logistics acquired the Tyler crude oil storage tank and the El Dorado rail offloading facility (the "Logistics Assets") from Delek US. These assets were accounted for as transfers between entities under common control. Accordingly, the accompanying financial statements of the Partnership have been retrospectively adjusted to include the historical results of these assets in accordance with U.S. GAAP. For the period ended March 31, 2015, the acquisition date of the Logistics Assets, the retrospective adjustments were made to the financial statements. The historical results of the Logistics Assets, prior to the acquisition date, are referred to as the "Logistics Assets Predecessor".

Delek Logistics believes that the presentation of EBITDA, distributable cash flow and distribution coverage ratio provide useful information to investors in assessing its financial condition, its results of operations and cash flow its business is generating. EBITDA, distributable cash flow and distribution coverage ratio should not be considered in isolation or as alternatives to net income, operating income, cash from operations or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. EBITDA, distributable cash flow and distribution coverage ratio have important limitations as analytical tools because they exclude some, but not all items that affect net income and net cash provided by operating activities. Additionally, because EBITDA and distributable cash flow may be defined differently by other partnerships in its industry, Delek Logistics' definitions of EBITDA and distributable cash flow may not be comparable to similarly titled measures of other



Delek Logistics Partners, LP
Condensed Consolidated Balance Sheets (Unaudited)
	September 30,			December 31,
	2016			2015

	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	—		$	—
Accounts receivable	13,492			35,049
Inventory	7,264			10,451
Other current assets	919			1,540
Total current assets	21,675			47,040
Property, plant and equipment:
Property, plant and equipment	331,131			325,647
Less: accumulated depreciation	(86,035		)	(71,799		)
Property, plant and equipment, net	245,096			253,848
Equity method investments	94,638			40,678
Goodwill	12,203			12,203
Intangible assets, net	14,686			15,482
Other non-current assets	4,872			6,037
Total assets	$	393,170		$	375,288
LIABILITIES AND DEFICIT
Current liabilities:
Accounts payable	$	8,664		$	6,850
Accounts payable to related parties	39			3,992
Excise and other taxes payable	2,763			4,871
Tank inspection liabilities	1,095			1,890
Pipeline release liabilities	1,142			1,393
Accrued expenses and other current liabilities	3,185			1,694
Total current liabilities	16,888			20,690
Non-current liabilities:
Revolving credit facility	375,000			351,600
Asset retirement obligations	3,705			3,506
Other non-current liabilities	11,608			10,510
Total non-current liabilities	390,313			365,616
Deficit:
Common unitholders - public; 9,506,471 units issued and outstanding at September 30, 2016 (9,478,273 at December 31, 2015)	196,611			198,401
Common unitholders - Delek; 14,798,516 units issued and outstanding at September 30, 2016 (2,799,258 at December 31, 2015)	(204,073		)	(280,828		)
Subordinated unitholders - Delek; 0 units issued and outstanding at September 30, 2016 (11,999,258 at December 31, 2015)	—			78,601
General partner - 496,020 units issued and outstanding at September 30, 2016 (495,445 at December 31, 2015)	(6,569		)	(7,192		)
Total deficit	(14,031		)	(11,018		)
Total liabilities and deficit	$	393,170		$	375,288



Delek Logistics Partners, LP
Condensed Consolidated Statements of Income (Unaudited)
	Three Months Ended September 30,				Nine Months Ended September 30,
	Three Months Ended September 30,				Nine Months Ended September 30,
	2016		2015		2016			2015 ⁽¹⁾

	(In thousands, except unit and per unit data)
Net sales:
Affiliate	$	36,360	$	41,824	$	111,814		$	113,975
Third-Party	71,110		123,268		211,565			366,763
Net sales	107,470		165,092		323,379			480,738
Operating costs and expenses:
Cost of goods sold	73,527		124,385		213,381			365,286
Operating expenses	9,251		11,616		28,445			33,191
General and administrative expenses	2,307		2,703		7,918			9,094
Depreciation and amortization	5,356		4,541		15,164			13,785
Loss (gain) on asset disposals	28		—		(16		)	(18		)
Total operating costs and expenses	90,469		143,245		264,892			421,338
Operating income	17,001		21,847		58,487			59,400
Interest expense, net	3,409		2,843		9,892			7,616
Loss on equity method investments	308		293		743			442
Income before income tax expense	13,284		18,711		47,852			51,342
Income tax expense	133		109		360			426
Net income	$	13,151	$	18,602	$	47,492		$	50,916
Less: loss attributable to the Logistics Assets Predecessor	—		—		—			(637		)
Net income attributable to partners	13,151		18,602		47,492			51,553
Comprehensive income attributable to partners	$	13,151	$	18,602	$	47,492		$	51,553

Less: General partner's interest in net income, including incentive distribution rights	3,259		1,383		8,303			3,379
Limited partners' interest in net income	$	9,892	$	17,219	$	39,189		$	48,174

Net income per limited partner unit:
Common units - (basic)	$	0.41	$	0.71	$	1.61		$	1.99
Common units - (diluted)	$	0.41	$	0.70	$	1.60		$	1.97
Subordinated units - Delek (basic and diluted)	$	—	$	0.71	$	1.64		$	1.99

Weighted average limited partner units outstanding: ⁽²⁾
Common units - basic	24,303,740		12,250,847		21,878,935			12,230,560
Common units - diluted	24,380,334		12,369,777		21,962,733			12,362,340
Subordinated units - Delek (basic and diluted)	—		11,999,258		2,408,610			11,999,258

Cash distribution per limited partner unit	$	0.655	$	0.570	$	1.895		$	1.650



Delek Logistics Partners, LP
Consolidated Statements of Income (Unaudited)
Reconciliation of Partnership to Predecessor

	Delek Logistics Partners, LP			El Dorado Rail Offloading Racks ⁽¹⁾			Tyler Crude Oil Storage Tank ⁽¹⁾			Nine Months Ended September 30, 2015

				El Dorado Assets Predecessor			Tyler Assets Predecessor
	(In thousands)
Net Sales	$	480,738		$	—		$	—		$	480,738
Operating costs and expenses:
Cost of goods sold	365,286			—			—			365,286
Operating expenses	33,024			167			—			33,191
General and administrative expenses	9,094			—			—			9,094
Depreciation and amortization	13,315			372			98			13,785
Gain on asset disposals	(18		)	—			—			(18		)
Total operating costs and expenses	420,701			539			98			421,338
Operating income (loss)	60,037			(539		)	(98		)	59,400
Interest expense, net	7,616			—			—			7,616
Loss on equity method investments	442			—			—			442
Net income (loss) before income tax expense	51,979			(539		)	(98		)	51,342
Income tax expense	426			—			—			426
Net income (loss)	$	51,553		$	(539	)	$	(98	)	$	50,916
Less: loss attributable to Predecessors	—			(539		)	(98		)	(637		)
Net income attributable to partners	$	51,553		$	—		$	—		$	51,553



Delek Logistics Partners, LP
Reconciliation of Amounts Reported Under U.S. GAAP
	Three Months Ended September 30,						Nine Months Ended September 30,
($ in thousands)	2016			2015			2016			2015 ⁽¹⁾
Reconciliation of EBITDA to net income:
Net income	$	13,151		$	18,602		$	47,492		$	50,916
Add:
Income tax expense	133			109			360			426
Depreciation and amortization	5,356			4,541			15,164			13,785
Interest expense, net	3,409			2,843			9,892			7,616
EBITDA	$	22,049		$	26,095		$	72,908		$	72,743

Reconciliation of net cash from operating activities to distributable cash flow:
Net cash provided by operating activities	$	29,172		$	20,202		$	86,761		$	66,762
Changes in assets and liabilities	(9,979		)	3,627			(22,513		)	(351		)
Maintenance and regulatory capital expenditures	(718		)	(3,531		)	(2,351		)	(10,775		)
Reimbursement from Delek for capital expenditures	726			2,323			1,528			4,926
Accretion of asset retirement obligations	(68		)	(63		)	(199		)	(187		)
Deferred income taxes	—			43			—			(23		)
Gain on asset disposals	(28		)	—			16			18

Distributable Cash Flow	$	19,105		$	22,601		$	63,242		$	60,370



Delek Logistics Partners, LP
Reconciliation of Amounts Reported Under U.S. GAAP
	Delek Logistics Partners, LP			Logistics Assets ⁽¹⁾			Nine Months Ended September 30, 2015

($ in thousands)				Logistics Assets Predecessor
Reconciliation of EBITDA to net income:
Net income (loss)	$	51,553		$	(637	)	$	50,916
Add:
Income tax expense	426			—			426
Depreciation and amortization	13,315			470			13,785
Interest expense, net	7,616			—			7,616
EBITDA	$	72,910		$	(167	)	$	72,743

Reconciliation of net cash from operating activities to distributable cash flow:
Net cash provided by (used in) operating activities	$	66,929		$	(167	)	$	66,762
Changes in assets and liabilities	(351		)	—			(351		)
Maintenance and Regulatory capital expenditures	4,926			—			4,926
Reimbursement from Delek for capital expenditures	(10,775		)	—			(10,775		)
Accretion of asset retirement obligations	(187		)	—			(187		)
Deferred income taxes	(23		)	—			(23		)
Loss on asset disposals	18			—			18

Distributable Cash Flow	$	60,537		$	(167	)	$	60,370



Delek Logistics Partners, LP
Distributable Coverage Ratio Calculation
(In thousands)
	Three Months Ended September 30,				Nine Months Ended September 30,
Distributions to partners of Delek Logistics, LP	2016		2015		2016		2015
Limited partners' distribution on common units	$	15,920	$	13,822	$	46,039	$	39,994
General partner's distributions	325		282		940		816
General partner's incentive distribution rights	3,057		1,032		7,503		2,396
Total Distributions to be paid	$	19,302	$	15,136	$	54,482	$	43,206

Distributable Cash Flow	$	19,105	$	22,601	$	63,242	60,370
Distributable cash flow coverage ratio ⁽¹⁾	0.99x		1.49x		1.16x		1.40x
⁽¹⁾ Distributable cash flow coverage ratio is calculated by dividing distributable cash flow by distributions to be paid in each respective period. Predecessor costs are excluded from distributable cash flow for the nine months ended September 30, 2015.



Delek Logistics Partners, LP
Segment Data (unaudited)
(In thousands)
	Three Months Ended September 30, 2016
	Pipelines & Transportation		Wholesale Marketing & Terminalling		Consolidated
Affiliate	$	25,238	$	11,122	$	36,360
Third-Party	3,388		67,722		71,110
Net sales	28,626		78,844		107,470
Operating costs and expenses:
Cost of goods sold	4,811		68,716		73,527
Operating expenses	7,678		1,573		9,251
Segment contribution margin	$	16,137	$	8,555	24,692
General and administrative expense					2,307
Depreciation and amortization					5,356
Loss on asset disposals					28
Operating income					$	17,001
Total Assets	$	327,757	$	65,413	$	393,170

Capital spending
Maintenance capital spending	$	2,403	$	101	$	2,504
Discretionary capital spending	210		363		573
Total capital spending	$	2,613	$	464	$	3,077



	Three Months Ended September 30, 2015
	Pipelines & Transportation		Wholesale Marketing & Terminalling		Consolidated
Affiliate	$	26,358	$	15,466	$	41,824
Third-Party	7,581		115,687		123,268
Net sales	33,939		131,153		165,092
Operating costs and expenses:
Cost of goods sold	5,211		119,174		124,385
Operating expenses	8,368		3,248		11,616
Segment contribution margin	$	20,360	$	8,731	29,091
General and administrative expense					2,703
Depreciation and amortization					4,541
Operating income					$	21,847
Total assets	$	274,336	$	87,467	$	361,803

Capital spending
Maintenance capital spending	$	2,672	$	461	$	3,133
Discretionary capital spending	200		862		1,062
Total capital spending	$	2,872	$	1,323	$	4,195



Delek Logistics Partners, LP
Segment Data (unaudited)
(In thousands)
	Nine Months Ended September 30, 2016
	Pipelines & Transportation		Wholesale Marketing & Terminalling		Consolidated
Affiliate	$	77,680	$	34,134	$	111,814
Third-Party	15,739		195,826		211,565
Net sales	$	93,419	$	229,960	$	323,379
Operating costs and expenses:
Cost of goods sold	14,401		198,980		213,381
Operating expenses	22,317		6,128		28,445
Segment contribution margin	$	56,701	$	24,852	81,553
General and administrative expense					7,918
Depreciation and amortization					15,164
Gain on asset disposals					(16		)
Operating income					$	58,487

Capital spending:
Maintenance capital spending	$	3,628	$	173	$	3,801
Discretionary capital spending	409		799		1,208
Total capital spending	$	4,037	$	972	$	5,009



	Nine Months Ended September 30, 2015⁽¹⁾
	Pipelines & Transportation		Wholesale Marketing & Terminalling		Consolidated
Affiliate	$	76,436	$	37,539	$	113,975
Third-Party	22,239		344,524		366,763
Net sales	$	98,675	$	382,063	$	480,738
Operating costs and expenses:
Cost of goods sold	15,126		350,160		365,286
Operating expenses	23,031		10,160		33,191
Segment contribution margin	$	60,518	$	21,743	82,261
General and administrative expense					9,094
Depreciation and amortization					13,785
Gain on asset disposals					(18		)
Operating income					$	59,400

Capital spending
Maintenance capital spending	$	11,765	$	1,136	$	12,901
Discretionary capital spending	862		3,967		4,829
Total capital spending ⁽²⁾	$	12,627	$	5,103	$	17,730



Delek Logistics Partners, LP
Segment Data (Unaudited)
(In thousands)
	Nine Months Ended September 30, 2015
	Pipelines & Transportation
	Delek Logistics Partners, LP		Predecessor -Logistics Assets			Nine Months Ended September 30, 2015
Net Sales	$	98,675	$	—		$	98,675
Operating costs and expenses:
Cost of goods sold	15,126		—			15,126
Operating expenses	22,864		167			23,031
Segment contribution margin	$	60,685	$	(167	)	$	60,518

Total capital spending	$	12,679	$	(52	)	$	12,627



	Nine Months Ended September 30, 2015
	Wholesale Marketing & Terminalling
	Delek Logistics Partners, LP		Predecessor -Logistics Assets		Nine Months Ended September 30, 2015
Net Sales	$	382,063	$	—	$	382,063
Operating costs and expenses:
Cost of goods sold	350,160		—		350,160
Operating expenses	10,160		—		10,160
Segment contribution margin	$	21,743	$	—	$	21,743

Total capital spending	$	5,103	$	—	$	5,103



Delek Logistics Partners, LP
Segment Data (Unaudited)

	Three Months Ended September 30,				Nine Months Ended September 30,
Throughputs (average bpd)	2016		2015		2016		2015

Pipelines and Transportation Segment:
Lion Pipeline System:
Crude pipelines (non-gathered)	55,217		54,973		55,951		55,168
Refined products pipelines	47,974		54,397		51,794		56,294
SALA Gathering System	17,237		20,264		18,172		21,031
East Texas Crude Logistics System	17,026		19,078		13,108		22,270
El Dorado Rail Offloading Rack	—		—		—		1,474

Wholesale Marketing and Terminalling Segment:
East Texas - Tyler Refinery sales volumes (average bpd)	67,812		75,313		68,137		56,553
West Texas marketing throughputs (average bpd)	12,162		18,824		13,039		17,661
West Texas marketing margin per barrel	$	1.16	$	1.50	$	1.24	$	1.41
Terminalling throughputs (average bpd)	120,099		126,051		121,791		102,534



Delek Logistics Partners, LP
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)

		Nine Months Ended September 30,
		2016			2015 ⁽¹⁾

Cash Flow Data
Net cash provided by operating activities		$	86,761		$	66,762
Net cash used in investing activities		(60,161		)	(43,878		)
Net cash used in financing activities		(26,600		)	(24,745		)
	Net decrease in cash and cash equivalents	$	—		$	(1,861	)


•	RIO joint venture crude oil pipeline in west Texas began operations in September


•	Declared quarterly distribution of $0.655 per limited partner unit; increased by 14.9 percent year-over-year


•	Reported third quarter net cash from operating activities of $29.2 million and distributable cash flow of $19.1 million


•	Delek Logistics' operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to historical cost basis or, in the case of EBITDA, financing methods;


•	the ability of our assets to generate sufficient cash flow to make distributions to Delek Logistics' unitholders;


•	Delek Logistics' ability to incur and service debt and fund capital expenditures; and


•	the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.