These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
|
Delaware
|
|
37-1516132
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
|
|
2780 Waterfront Parkway East Drive, Suite 200
|
|
|
|
Indianapolis, Indiana
|
|
46214
|
|
(Address of Principal Executive Officers)
|
|
(Zip Code)
|
|
|
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
x
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
|
(Unaudited)
|
|
|
||||
|
|
(In thousands, except unit data)
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
190,538
|
|
|
$
|
64
|
|
|
Accounts receivable:
|
|
|
|
||||
|
Trade
|
261,142
|
|
|
208,928
|
|
||
|
Other
|
2,999
|
|
|
3,137
|
|
||
|
|
264,141
|
|
|
212,065
|
|
||
|
Inventories
|
494,112
|
|
|
497,740
|
|
||
|
Derivative assets
|
—
|
|
|
58,502
|
|
||
|
Prepaid expenses and other current assets
|
10,315
|
|
|
8,179
|
|
||
|
Deposits
|
3,949
|
|
|
2,094
|
|
||
|
Total current assets
|
963,055
|
|
|
778,644
|
|
||
|
Property, plant and equipment, net
|
863,364
|
|
|
842,101
|
|
||
|
Goodwill
|
161,150
|
|
|
48,335
|
|
||
|
Other intangible assets, net
|
203,752
|
|
|
22,675
|
|
||
|
Other noncurrent assets, net
|
47,840
|
|
|
40,303
|
|
||
|
Total assets
|
$
|
2,239,161
|
|
|
$
|
1,732,058
|
|
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|||||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
336,034
|
|
|
$
|
302,826
|
|
|
Accrued interest payable
|
30,843
|
|
|
10,500
|
|
||
|
Accrued salaries, wages and benefits
|
19,507
|
|
|
13,481
|
|
||
|
Taxes payable
|
16,710
|
|
|
13,068
|
|
||
|
Other current liabilities
|
9,202
|
|
|
4,600
|
|
||
|
Current portion of long-term debt
|
783
|
|
|
551
|
|
||
|
Derivative liabilities
|
95,802
|
|
|
43,581
|
|
||
|
Total current liabilities
|
508,881
|
|
|
388,607
|
|
||
|
Pension and postretirement benefit obligations
|
18,315
|
|
|
26,957
|
|
||
|
Other long-term liabilities
|
1,132
|
|
|
1,055
|
|
||
|
Long-term debt, less current portion
|
862,513
|
|
|
586,539
|
|
||
|
Total liabilities
|
1,390,841
|
|
|
1,003,158
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital:
|
|
|
|
||||
|
Limited partners’ interest (57,529,778 and 51,529,778 units issued and outstanding, respectively, at September 30, 2012 and December 31, 2011)
|
877,258
|
|
|
666,471
|
|
||
|
General partner’s interest
|
29,740
|
|
|
23,902
|
|
||
|
Accumulated other comprehensive income (loss)
|
(58,678
|
)
|
|
38,527
|
|
||
|
Total partners’ capital
|
848,320
|
|
|
728,900
|
|
||
|
Total liabilities and partners’ capital
|
$
|
2,239,161
|
|
|
$
|
1,732,058
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In thousands, except per unit data)
|
||||||||||||||
|
Sales
|
$
|
1,179,818
|
|
|
$
|
777,780
|
|
|
$
|
3,436,400
|
|
|
$
|
2,116,790
|
|
|
Cost of sales
|
1,021,412
|
|
|
681,179
|
|
|
3,064,942
|
|
|
1,922,760
|
|
||||
|
Gross profit
|
158,406
|
|
|
96,601
|
|
|
371,458
|
|
|
194,030
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
15,002
|
|
|
2,809
|
|
|
26,668
|
|
|
8,220
|
|
||||
|
General and administrative
|
12,810
|
|
|
11,339
|
|
|
41,333
|
|
|
26,923
|
|
||||
|
Transportation
|
28,404
|
|
|
23,696
|
|
|
80,903
|
|
|
69,462
|
|
||||
|
Taxes other than income taxes
|
1,723
|
|
|
1,683
|
|
|
5,371
|
|
|
4,246
|
|
||||
|
Insurance recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,698
|
)
|
||||
|
Other
|
1,613
|
|
|
543
|
|
|
4,856
|
|
|
1,781
|
|
||||
|
Operating income
|
98,854
|
|
|
56,531
|
|
|
212,327
|
|
|
92,096
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(24,271
|
)
|
|
(12,577
|
)
|
|
(61,247
|
)
|
|
(30,602
|
)
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,130
|
)
|
||||
|
Realized gain (loss) on derivative instruments
|
(10,156
|
)
|
|
(3,814
|
)
|
|
20,486
|
|
|
(5,798
|
)
|
||||
|
Unrealized loss on derivative instruments
|
(22,101
|
)
|
|
(20,335
|
)
|
|
(11,337
|
)
|
|
(23,876
|
)
|
||||
|
Other
|
268
|
|
|
45
|
|
|
382
|
|
|
148
|
|
||||
|
Total other expense
|
(56,260
|
)
|
|
(36,681
|
)
|
|
(51,716
|
)
|
|
(75,258
|
)
|
||||
|
Net income before income taxes
|
42,594
|
|
|
19,850
|
|
|
160,611
|
|
|
16,838
|
|
||||
|
Income tax expense
|
178
|
|
|
236
|
|
|
610
|
|
|
674
|
|
||||
|
Net income
|
$
|
42,416
|
|
|
$
|
19,614
|
|
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
Allocation of net income:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
42,416
|
|
|
$
|
19,614
|
|
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
General partner’s interest in net income
|
848
|
|
|
392
|
|
|
3,200
|
|
|
323
|
|
||||
|
General partner’s incentive distribution rights
|
1,637
|
|
|
40
|
|
|
3,256
|
|
|
40
|
|
||||
|
Nonvested share based payments
|
262
|
|
|
—
|
|
|
947
|
|
|
—
|
|
||||
|
Net income available to limited partners
|
$
|
39,669
|
|
|
$
|
19,182
|
|
|
$
|
152,598
|
|
|
$
|
15,801
|
|
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
57,746
|
|
|
41,828
|
|
|
54,827
|
|
|
39,352
|
|
||||
|
Diluted
|
57,826
|
|
|
41,837
|
|
|
54,867
|
|
|
39,368
|
|
||||
|
Limited partners’ interest basic and diluted net income per unit
|
$
|
0.69
|
|
|
$
|
0.46
|
|
|
$
|
2.78
|
|
|
$
|
0.40
|
|
|
Cash distributions declared per limited partner unit
|
$
|
0.59
|
|
|
$
|
0.50
|
|
|
$
|
1.68
|
|
|
$
|
1.45
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In thousands)
|
|
(In thousands)
|
||||||||||||
|
Net income
|
$
|
42,416
|
|
|
$
|
19,614
|
|
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedge loss reclassified to net income
|
41,766
|
|
|
34,350
|
|
|
137,797
|
|
|
81,294
|
|
||||
|
Change in fair value of cash flow hedges
|
(83,391
|
)
|
|
(37,762
|
)
|
|
(236,279
|
)
|
|
(180,537
|
)
|
||||
|
Defined benefit pension and retiree health benefit plans
|
1,009
|
|
|
61
|
|
|
1,277
|
|
|
183
|
|
||||
|
Total other comprehensive loss
|
(40,616
|
)
|
|
(3,351
|
)
|
|
(97,205
|
)
|
|
(99,060
|
)
|
||||
|
Comprehensive income (loss) attributable to partners’ capital
|
$
|
1,800
|
|
|
$
|
16,263
|
|
|
$
|
62,796
|
|
|
$
|
(82,896
|
)
|
|
|
Accumulated Other
Comprehensive
Income (Loss)
|
|
Partners’ Capital
|
|
|
||||||||||
|
|
|
General
Partner
|
|
Limited
Partners
|
|
Total
|
|||||||||
|
|
(In thousands)
|
||||||||||||||
|
Balance at December 31, 2011
|
$
|
38,527
|
|
|
$
|
23,902
|
|
|
$
|
666,471
|
|
|
$
|
728,900
|
|
|
Other comprehensive loss
|
(97,205
|
)
|
|
—
|
|
|
—
|
|
|
(97,205
|
)
|
||||
|
Net income
|
—
|
|
|
6,456
|
|
|
153,545
|
|
|
160,001
|
|
||||
|
Units repurchased for phantom unit grants
|
—
|
|
|
—
|
|
|
(2,110
|
)
|
|
(2,110
|
)
|
||||
|
Issuance of phantom units
|
—
|
|
|
—
|
|
|
1,648
|
|
|
1,648
|
|
||||
|
Amortization of vested phantom units
|
—
|
|
|
—
|
|
|
1,610
|
|
|
1,610
|
|
||||
|
Proceeds from public offering of common units, net
|
—
|
|
|
—
|
|
|
146,558
|
|
|
146,558
|
|
||||
|
Contributions from Calumet GP, LLC
|
—
|
|
|
3,122
|
|
|
—
|
|
|
3,122
|
|
||||
|
Distributions to partners
|
—
|
|
|
(3,740
|
)
|
|
(90,464
|
)
|
|
(94,204
|
)
|
||||
|
Balance at September 30, 2012
|
$
|
(58,678
|
)
|
|
$
|
29,740
|
|
|
$
|
877,258
|
|
|
$
|
848,320
|
|
|
|
For the Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(In thousands)
|
||||||
|
Operating activities
|
|
|
|
||||
|
Net income
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
63,828
|
|
|
43,644
|
|
||
|
Amortization of turnaround costs
|
10,315
|
|
|
8,288
|
|
||
|
Non-cash interest expense
|
4,409
|
|
|
2,363
|
|
||
|
Non-cash debt extinguishment costs
|
—
|
|
|
14,401
|
|
||
|
Provision for doubtful accounts
|
296
|
|
|
255
|
|
||
|
Unrealized loss on derivative instruments
|
11,337
|
|
|
23,876
|
|
||
|
Non-cash equity based compensation
|
5,108
|
|
|
3,298
|
|
||
|
Other non-cash activities
|
1,100
|
|
|
(1,468
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(32,370
|
)
|
|
(44,714
|
)
|
||
|
Inventories
|
33,678
|
|
|
(109,787
|
)
|
||
|
Prepaid expenses and other current assets
|
(1,628
|
)
|
|
(1,926
|
)
|
||
|
Derivative activity
|
904
|
|
|
4,928
|
|
||
|
Turnaround costs
|
(14,141
|
)
|
|
(8,849
|
)
|
||
|
Deposits
|
(1,842
|
)
|
|
(426
|
)
|
||
|
Other assets
|
—
|
|
|
(197
|
)
|
||
|
Accounts payable
|
26,845
|
|
|
32,158
|
|
||
|
Accrued interest payable
|
20,343
|
|
|
22,758
|
|
||
|
Accrued salaries, wages and benefits
|
2,327
|
|
|
2,917
|
|
||
|
Taxes payable
|
3,444
|
|
|
1,676
|
|
||
|
Other liabilities
|
2,851
|
|
|
(9,082
|
)
|
||
|
Pension and postretirement benefit obligations
|
(7,365
|
)
|
|
(836
|
)
|
||
|
Net cash provided by (used in) operating activities
|
289,440
|
|
|
(559
|
)
|
||
|
Investing activities
|
|
|
|
||||
|
Additions to property, plant and equipment
|
(36,735
|
)
|
|
(30,667
|
)
|
||
|
Proceeds from insurance recoveries — equipment
|
—
|
|
|
1,942
|
|
||
|
Cash paid for acquisitions, net of cash acquired
|
(379,048
|
)
|
|
(441,626
|
)
|
||
|
Proceeds from sale of property, plant and equipment
|
1,960
|
|
|
219
|
|
||
|
Net cash used in investing activities
|
(413,823
|
)
|
|
(470,132
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings — revolving credit facility
|
1,147,778
|
|
|
1,152,898
|
|
||
|
Repayments of borrowings — revolving credit facility
|
(1,147,753
|
)
|
|
(1,107,730
|
)
|
||
|
Repayments of borrowings — term loan credit facility
|
—
|
|
|
(367,385
|
)
|
||
|
Payments on capital lease obligations
|
(1,179
|
)
|
|
(802
|
)
|
||
|
Proceeds from public offerings of common units, net
|
146,558
|
|
|
281,870
|
|
||
|
Proceeds from senior notes offerings
|
270,187
|
|
|
586,000
|
|
||
|
Debt issuance costs
|
(7,542
|
)
|
|
(23,140
|
)
|
||
|
Contributions from Calumet GP, LLC
|
3,122
|
|
|
6,011
|
|
||
|
Units repurchased for phantom unit grants
|
(2,110
|
)
|
|
(620
|
)
|
||
|
Distributions to partners
|
(94,204
|
)
|
|
(56,382
|
)
|
||
|
Net cash provided by financing activities
|
314,857
|
|
|
470,720
|
|
||
|
Net increase in cash and cash equivalents
|
190,474
|
|
|
29
|
|
||
|
Cash and cash equivalents at beginning of period
|
64
|
|
|
37
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
190,538
|
|
|
$
|
66
|
|
|
Supplemental disclosure of noncash financing and investing activities
|
|
|
|
||||
|
Equipment acquired under capital lease
|
$
|
5,771
|
|
|
$
|
—
|
|
|
|
Allocation of Purchase Price
|
||
|
Inventories
|
$
|
183,602
|
|
|
Prepaid expenses and other current assets
|
5,845
|
|
|
|
Property, plant and equipment
|
239,478
|
|
|
|
Accrued salaries, wages and benefits
|
(775
|
)
|
|
|
Pension and postretirement benefit obligations
|
(14,977
|
)
|
|
|
Total purchase price
|
$
|
413,173
|
|
|
|
Allocation of Purchase Price
|
||
|
Inventories
|
$
|
2,775
|
|
|
Property, plant and equipment
|
9,955
|
|
|
|
Goodwill
|
1,478
|
|
|
|
Other intangible assets
|
5,367
|
|
|
|
Total purchase price
|
$
|
19,575
|
|
|
|
Amount
|
|
Life (Years)
|
||
|
Customer relationships
|
$
|
5,367
|
|
|
20
|
|
|
Allocation of Purchase Price
|
||
|
Accounts receivable
|
$
|
4,972
|
|
|
Inventories
|
7,976
|
|
|
|
Prepaid expenses and other current assets
|
272
|
|
|
|
Property, plant and equipment
|
17,682
|
|
|
|
Goodwill
|
637
|
|
|
|
Other intangible assets
|
2,545
|
|
|
|
Accounts payable
|
(2,672
|
)
|
|
|
Accrued salaries, wages and benefits
|
(151
|
)
|
|
|
Other current liabilities
|
(918
|
)
|
|
|
Long-term debt
|
(3,516
|
)
|
|
|
Total purchase price, net of cash acquired
|
$
|
26,827
|
|
|
|
Amount
|
|
Life (Years)
|
||
|
Customer relationships
|
$
|
1,775
|
|
|
16
|
|
Tradenames
|
675
|
|
|
9
|
|
|
Non-competition agreements
|
95
|
|
|
2
|
|
|
Total
|
$
|
2,545
|
|
|
|
|
Weighted average amortization period
|
|
|
14
|
||
|
|
Allocation of Purchase Price
|
||
|
Accounts receivable
|
$
|
15,030
|
|
|
Inventories
|
19,299
|
|
|
|
Prepaid expenses and other current assets
|
236
|
|
|
|
Deposits
|
13
|
|
|
|
Property, plant and equipment
|
10,580
|
|
|
|
Goodwill
|
110,700
|
|
|
|
Other intangible assets
|
183,398
|
|
|
|
Accounts payable
|
(3,804
|
)
|
|
|
Accrued salaries, wages and benefits
|
(1,698
|
)
|
|
|
Taxes payable
|
(198
|
)
|
|
|
Other current liabilities
|
(910
|
)
|
|
|
Total purchase price, net of cash acquired
|
$
|
332,646
|
|
|
|
Amount
|
|
Life (Years)
|
||
|
Customer relationships
|
$
|
118,683
|
|
|
20
|
|
Tradenames
|
14,790
|
|
|
Indefinite
|
|
|
Tradenames
|
5,746
|
|
|
10
|
|
|
Trade secrets
|
44,179
|
|
|
12
|
|
|
Total
|
$
|
183,398
|
|
|
|
|
Weighted average amortization period
|
|
|
18
|
||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
|
September 30, 2012
|
|
September 30, 2012
|
||||
|
Sales
|
$
|
457,938
|
|
|
$
|
1,143,096
|
|
|
Operating income
|
$
|
77,640
|
|
|
$
|
126,171
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Sales
|
$
|
1,179,818
|
|
|
$
|
1,283,828
|
|
|
$
|
3,496,575
|
|
|
$
|
3,395,675
|
|
|
Net income
|
$
|
42,416
|
|
|
$
|
64,709
|
|
|
$
|
151,306
|
|
|
$
|
65,360
|
|
|
Limited partners’ interest net income per unit — basic and diluted
|
$
|
0.69
|
|
|
$
|
1.10
|
|
|
$
|
2.50
|
|
|
$
|
1.11
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Raw materials
|
$
|
83,041
|
|
|
$
|
105,802
|
|
|
Work in process
|
108,169
|
|
|
91,763
|
|
||
|
Finished goods
|
302,902
|
|
|
300,175
|
|
||
|
|
$
|
494,112
|
|
|
$
|
497,740
|
|
|
|
Weighted Average Life (Years)
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
|
Gross Amount
|
|
Accumulated Amortization
|
|
Gross Amount
|
|
Accumulated Amortization
|
|||||||||
|
Customer relationships
|
20
|
|
$
|
154,307
|
|
|
$
|
(18,648
|
)
|
|
$
|
28,482
|
|
|
$
|
(12,936
|
)
|
|
Supplier agreements
|
4
|
|
21,519
|
|
|
(21,120
|
)
|
|
21,519
|
|
|
(19,926
|
)
|
||||
|
Tradenames - Royal Purple Retail
|
Indefinite
|
|
14,790
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Tradenames
|
9
|
|
6,421
|
|
|
(294
|
)
|
|
—
|
|
|
—
|
|
||||
|
Trade secrets
|
12
|
|
44,179
|
|
|
(1,558
|
)
|
|
—
|
|
|
—
|
|
||||
|
Patents
|
12
|
|
1,573
|
|
|
(1,075
|
)
|
|
1,573
|
|
|
(966
|
)
|
||||
|
Noncompetition agreements
|
5
|
|
5,827
|
|
|
(5,381
|
)
|
|
5,732
|
|
|
(4,182
|
)
|
||||
|
Distributor agreements
|
3
|
|
2,019
|
|
|
(2,019
|
)
|
|
2,019
|
|
|
(2,019
|
)
|
||||
|
Royalty agreements
|
19
|
|
4,499
|
|
|
(1,287
|
)
|
|
4,499
|
|
|
(1,120
|
)
|
||||
|
|
16
|
|
$
|
255,134
|
|
|
$
|
(51,382
|
)
|
|
$
|
63,824
|
|
|
$
|
(41,149
|
)
|
|
Year
|
|
Amortization Amount
|
||
|
Remainder of 2012
|
|
$
|
6,669
|
|
|
2013
|
|
$
|
25,401
|
|
|
2014
|
|
$
|
24,297
|
|
|
2015
|
|
$
|
22,165
|
|
|
2016
|
|
$
|
20,217
|
|
|
2017
|
|
$
|
17,669
|
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
|
Borrowings under amended and restated senior secured revolving credit agreement with third-party lenders, interest payments monthly, borrowings due June 2016, weighted average rate of 4.50% for the nine months ended September 30, 2012
|
$
|
25
|
|
|
$
|
—
|
|
|
Borrowings under 2019 Notes, interest at a fixed rate of 9.375%, interest payments semiannually, borrowings due May 2019, effective interest rate of 9.90% for the nine months ended September 30, 2012
|
600,000
|
|
|
600,000
|
|
||
|
Borrowings under 2020 Notes, interest at a fixed rate of 9.625%, interest payments semiannually, borrowings due August 2020, effective interest rate of 9.98% for the nine months ended September 30, 2012
|
275,000
|
|
|
—
|
|
||
|
Capital lease obligations, at various interest rates, interest and principal payments monthly through January 2027
|
5,720
|
|
|
786
|
|
||
|
Less unamortized discounts
|
(17,449
|
)
|
|
(13,696
|
)
|
||
|
Total long-term debt
|
863,296
|
|
|
587,090
|
|
||
|
Less current portion of long-term debt
|
783
|
|
|
551
|
|
||
|
|
$
|
862,513
|
|
|
$
|
586,539
|
|
|
Year
|
Percentage
|
|
|
2016
|
104.813
|
%
|
|
2017
|
102.406
|
%
|
|
2018 and at any time thereafter
|
100.000
|
%
|
|
Year
|
Maturity
|
||
|
2012
|
$
|
207
|
|
|
2013
|
771
|
|
|
|
2014
|
423
|
|
|
|
2015
|
303
|
|
|
|
2016
|
354
|
|
|
|
Thereafter
|
878,687
|
|
|
|
Total
|
$
|
880,745
|
|
|
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||
|
|
September 30, 2012
|
|
December 31, 2011
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||
|
Derivative instruments designated as hedges:
|
|
|
|
|
|
|
|
||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
83,919
|
|
|
$
|
(21,235
|
)
|
|
$
|
56,041
|
|
|
Gasoline swaps
|
—
|
|
|
(20,605
|
)
|
|
67
|
|
|
(1,596
|
)
|
||||
|
Diesel swaps
|
—
|
|
|
(4,561
|
)
|
|
(33,256
|
)
|
|
(22,586
|
)
|
||||
|
Jet fuel swaps
|
—
|
|
|
1,077
|
|
|
(28,786
|
)
|
|
(72,537
|
)
|
||||
|
Total derivative instruments designated as hedges
|
—
|
|
|
59,830
|
|
|
(83,210
|
)
|
|
(40,678
|
)
|
||||
|
Derivative instruments not designated as hedges:
|
|
|
|
|
|
|
|
||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
9,120
|
|
|
—
|
|
||||
|
Gasoline swaps
|
—
|
|
|
—
|
|
|
(16,062
|
)
|
|
—
|
|
||||
|
Diesel swaps
|
—
|
|
|
—
|
|
|
(6,733
|
)
|
|
—
|
|
||||
|
Jet fuel swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
1,628
|
|
|
—
|
|
||||
|
Natural gas swaps (1)
|
—
|
|
|
(1,328
|
)
|
|
(545
|
)
|
|
(1,892
|
)
|
||||
|
Interest rate swaps: (2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,011
|
)
|
||||
|
Total derivative instruments not designated as hedges
|
—
|
|
|
(1,328
|
)
|
|
(12,592
|
)
|
|
(2,903
|
)
|
||||
|
Total derivative instruments
|
$
|
—
|
|
|
$
|
58,502
|
|
|
$
|
(95,802
|
)
|
|
$
|
(43,581
|
)
|
|
(1)
|
The Company enters into natural gas swaps to economically hedge its exposures to price risk related to these commodities in its specialty products segment. The Company has not designated these derivative instruments as cash flow hedges.
|
|
(2)
|
The Company refinanced a significant majority of its long-term debt in April 2011 and, as a result, all of its interest rate swaps that were designated as cash flow hedges for the interest payments under the previous term loan facility are no longer designated as cash flow hedges.
|
|
|
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Loss) on Derivatives (Effective Portion)
|
|
Amount of (Gain) Loss Reclassified from Accumulated Other Comprehensive Income (Loss) into Net Income (Effective Portion)
|
|
Amount of Gain (Loss) Recognized in Net Income on Derivatives (Ineffective Portion)
|
||||||||||||||||||||||
|
|
Three Months Ended
|
|
Location of (Gain) Loss
|
|
Three Months Ended
|
|
Location of Gain (Loss)
|
|
Three Months Ended
|
||||||||||||||||||
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
||||||||||||||||||||
|
Type of Derivative
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
$
|
13,042
|
|
|
$
|
(171,581
|
)
|
|
Cost of sales
|
|
$
|
(7,996
|
)
|
|
$
|
(25,411
|
)
|
|
Unrealized/ Realized
|
|
$
|
34,078
|
|
|
$
|
(22,072
|
)
|
|
Gasoline swaps
|
8,880
|
|
|
5,883
|
|
|
Sales
|
|
—
|
|
|
4,493
|
|
|
Unrealized/ Realized
|
|
(23,037
|
)
|
|
(19
|
)
|
||||||
|
Diesel swaps
|
(49,261
|
)
|
|
46,413
|
|
|
Sales
|
|
29,164
|
|
|
18,887
|
|
|
Unrealized/ Realized
|
|
(1,156
|
)
|
|
(252
|
)
|
||||||
|
Jet fuel swaps
|
(56,052
|
)
|
|
81,523
|
|
|
Sales
|
|
20,408
|
|
|
37,745
|
|
|
Unrealized/ Realized
|
|
(4,577
|
)
|
|
(1,793
|
)
|
||||||
|
Jet fuel collars
|
—
|
|
|
—
|
|
|
Sales
|
|
—
|
|
|
—
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
Cost of sales
|
|
190
|
|
|
(1,364
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
Cost of sales
|
|
—
|
|
|
—
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Interest rate swaps:
|
—
|
|
|
—
|
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
(83,391
|
)
|
|
$
|
(37,762
|
)
|
|
|
|
$
|
41,766
|
|
|
$
|
34,350
|
|
|
|
|
$
|
5,308
|
|
|
$
|
(24,136
|
)
|
|
|
Amount of Gain (Loss) Recognized in Realized Gain (Loss) on Derivative Instruments
|
|
Amount of Gain (Loss) Recognized in Unrealized Loss on Derivative Instruments
|
||||||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
Type of Derivative
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
$
|
(8,854
|
)
|
|
$
|
—
|
|
|
$
|
40,165
|
|
|
$
|
—
|
|
|
Gasoline swaps
|
2,451
|
|
|
—
|
|
|
(40,966
|
)
|
|
—
|
|
||||
|
Diesel swaps
|
2,860
|
|
|
—
|
|
|
(34,174
|
)
|
|
—
|
|
||||
|
Jet fuel swaps
|
(651
|
)
|
|
—
|
|
|
480
|
|
|
—
|
|
||||
|
Jet fuel collars
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
1,044
|
|
|
—
|
|
||||
|
Natural gas swaps
|
(1,467
|
)
|
|
—
|
|
|
1,540
|
|
|
—
|
|
||||
|
Interest rate swaps:
|
(137
|
)
|
|
(655
|
)
|
|
144
|
|
|
643
|
|
||||
|
Total
|
$
|
(5,798
|
)
|
|
$
|
(655
|
)
|
|
$
|
(31,767
|
)
|
|
$
|
642
|
|
|
|
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Loss) on Derivatives (Effective Portion)
|
|
Amount of (Gain) Loss Reclassified from Accumulated Other Comprehensive Income (Loss) into Net Income (Effective Portion)
|
|
Amount of Gain (Loss) Recognized in Net Income on Derivatives (Ineffective Portion)
|
||||||||||||||||||||||
|
|
Nine Months Ended
|
|
Location of (Gain) Loss
|
|
Nine Months Ended
|
|
Location of Gain (Loss)
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
||||||||||||||||||||
|
Type of Derivative
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
$
|
(85,858
|
)
|
|
$
|
(110,393
|
)
|
|
Cost of sales
|
|
$
|
(42,606
|
)
|
|
$
|
(86,510
|
)
|
|
Unrealized/ Realized
|
|
$
|
84,004
|
|
|
$
|
(22,569
|
)
|
|
Gasoline swaps
|
(31,285
|
)
|
|
(11,853
|
)
|
|
Sales
|
|
39,204
|
|
|
23,308
|
|
|
Unrealized/ Realized
|
|
(38,355
|
)
|
|
(1,358
|
)
|
||||||
|
Diesel swaps
|
(70,692
|
)
|
|
(22,379
|
)
|
|
Sales
|
|
52,005
|
|
|
62,074
|
|
|
Unrealized/ Realized
|
|
(2,996
|
)
|
|
(790
|
)
|
||||||
|
Jet fuel swaps
|
(48,444
|
)
|
|
(37,891
|
)
|
|
Sales
|
|
89,018
|
|
|
80,419
|
|
|
Unrealized/ Realized
|
|
(2,686
|
)
|
|
(3,397
|
)
|
||||||
|
Jet fuel collars
|
—
|
|
|
—
|
|
|
Sales
|
|
—
|
|
|
—
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
Cost of sales
|
|
176
|
|
|
1,301
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
Cost of sales
|
|
—
|
|
|
—
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Interest rate swaps:
|
—
|
|
|
1,979
|
|
|
Interest expense
|
|
—
|
|
|
702
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
(236,279
|
)
|
|
$
|
(180,537
|
)
|
|
|
|
$
|
137,797
|
|
|
$
|
81,294
|
|
|
|
|
$
|
39,967
|
|
|
$
|
(28,114
|
)
|
|
|
Amount of Gain (Loss) Recognized in Realized Gain (Loss) on Derivative Instruments
|
|
Amount of Gain (Loss) Recognized in Unrealized Loss on Derivative Instruments
|
||||||||||||
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
Type of Derivative
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
$
|
(16,207
|
)
|
|
$
|
—
|
|
|
$
|
(40,000
|
)
|
|
$
|
—
|
|
|
Gasoline swaps
|
13,842
|
|
|
—
|
|
|
(1,149
|
)
|
|
—
|
|
||||
|
Diesel swaps
|
8,044
|
|
|
—
|
|
|
6,700
|
|
|
—
|
|
||||
|
Jet fuel swaps
|
(1,719
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Jet fuel collars
|
—
|
|
|
(562
|
)
|
|
—
|
|
|
542
|
|
||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
—
|
|
|
932
|
|
|
1,628
|
|
|
(662
|
)
|
||||
|
Natural gas swaps
|
(4,917
|
)
|
|
—
|
|
|
2,675
|
|
|
—
|
|
||||
|
Interest rate swaps:
|
(726
|
)
|
|
(1,407
|
)
|
|
1,011
|
|
|
(403
|
)
|
||||
|
Total
|
$
|
(1,683
|
)
|
|
$
|
(1,037
|
)
|
|
$
|
(29,135
|
)
|
|
$
|
(523
|
)
|
|
Year
|
Accumulated Other Comprehensive Loss
|
||
|
2012
|
$
|
(13,367
|
)
|
|
2013
|
(22,515
|
)
|
|
|
2014
|
(13,585
|
)
|
|
|
2015
|
(1,921
|
)
|
|
|
Total
|
$
|
(51,388
|
)
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Fourth Quarter 2012
|
600,000
|
|
|
$
|
4.08
|
|
|
Totals
|
600,000
|
|
|
|
||
|
Average price
|
|
|
$
|
4.08
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
First Quarter 2012
|
1,200,000
|
|
|
$
|
3.90
|
|
|
Second Quarter 2012
|
1,200,000
|
|
|
3.93
|
|
|
|
Third Quarter 2012
|
1,200,000
|
|
|
4.03
|
|
|
|
Fourth Quarter 2012
|
600,000
|
|
|
4.08
|
|
|
|
Totals
|
4,200,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.97
|
|
|
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
1,242,000
|
|
|
13,500
|
|
|
$
|
90.50
|
|
|
Calendar Year 2013
|
5,784,000
|
|
|
15,847
|
|
|
98.85
|
|
|
|
Calendar Year 2014
|
4,195,000
|
|
|
11,493
|
|
|
89.31
|
|
|
|
Calendar Year 2015
|
3,467,500
|
|
|
9,500
|
|
|
90.44
|
|
|
|
Totals
|
14,688,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
93.43
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
1,380,000
|
|
|
15,000
|
|
|
$
|
83.35
|
|
|
Calendar Year 2013
|
1,821,000
|
|
|
4,989
|
|
|
98.72
|
|
|
|
Totals
|
3,201,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
92.09
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
First Quarter 2012
|
2,866,500
|
|
|
31,500
|
|
|
$
|
85.34
|
|
|
Second Quarter 2012
|
2,775,500
|
|
|
30,500
|
|
|
84.83
|
|
|
|
Third Quarter 2012
|
2,852,000
|
|
|
31,000
|
|
|
84.83
|
|
|
|
Fourth Quarter 2012
|
2,622,000
|
|
|
28,500
|
|
|
86.73
|
|
|
|
Calendar Year 2013
|
4,420,000
|
|
|
12,110
|
|
|
97.93
|
|
|
|
Calendar Year 2014
|
1,000,000
|
|
|
2,740
|
|
|
90.55
|
|
|
|
Totals
|
16,536,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
89.07
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
184,000
|
|
|
2,000
|
|
|
$
|
(23.50
|
)
|
|
Calendar Year 2013
|
730,000
|
|
|
2,000
|
|
|
(23.75
|
)
|
|
|
Totals
|
914,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
(23.70
|
)
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
506,000
|
|
|
5,500
|
|
|
$
|
105.41
|
|
|
Calendar Year 2013
|
1,926,000
|
|
|
5,277
|
|
|
121.78
|
|
|
|
Calendar Year 2014
|
2,920,000
|
|
|
8,000
|
|
|
114.83
|
|
|
|
Calendar Year 2015
|
3,467,500
|
|
|
9,500
|
|
|
116.65
|
|
|
|
Totals
|
8,819,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
116.52
|
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
460,000
|
|
|
5,000
|
|
|
$
|
115.27
|
|
|
Calendar Year 2013
|
1,456,000
|
|
|
3,989
|
|
|
127.20
|
|
|
|
Totals
|
1,916,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
124.34
|
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
First Quarter 2012
|
546,000
|
|
|
6,000
|
|
|
$
|
118.07
|
|
|
Second Quarter 2012
|
819,000
|
|
|
9,000
|
|
|
110.09
|
|
|
|
Third Quarter 2012
|
1,150,000
|
|
|
12,500
|
|
|
105.48
|
|
|
|
Fourth Quarter 2012
|
966,000
|
|
|
10,500
|
|
|
110.11
|
|
|
|
Calendar Year 2013
|
1,831,000
|
|
|
5,016
|
|
|
123.20
|
|
|
|
Totals
|
5,312,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
114.44
|
|
||
|
Jet Fuel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
736,000
|
|
|
8,000
|
|
|
$
|
104.79
|
|
|
Calendar Year 2013
|
2,498,000
|
|
|
6,844
|
|
|
127.09
|
|
|
|
Calendar Year 2014
|
1,275,000
|
|
|
3,493
|
|
|
116.64
|
|
|
|
Totals
|
4,509,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
120.50
|
|
||
|
Jet Fuel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
First Quarter 2012
|
1,274,000
|
|
|
14,000
|
|
|
$
|
97.97
|
|
|
Second Quarter 2012
|
1,046,500
|
|
|
11,500
|
|
|
98.47
|
|
|
|
Third Quarter 2012
|
782,000
|
|
|
8,500
|
|
|
99.78
|
|
|
|
Fourth Quarter 2012
|
736,000
|
|
|
8,000
|
|
|
104.79
|
|
|
|
Calendar Year 2013
|
2,044,000
|
|
|
5,600
|
|
|
125.13
|
|
|
|
Calendar Year 2014
|
1,000,000
|
|
|
2,740
|
|
|
115.56
|
|
|
|
Totals
|
6,882,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
109.60
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Calendar Year 2013
|
1,360,000
|
|
|
3,726
|
|
|
$
|
114.84
|
|
|
Totals
|
1,360,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
114.84
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
920,000
|
|
|
10,000
|
|
|
$
|
102.48
|
|
|
Calendar Year 2013
|
365,000
|
|
|
1,000
|
|
|
105.50
|
|
|
|
Totals
|
1,285,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
103.33
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap ($/Bbl)
|
||||
|
First Quarter 2012
|
1,046,500
|
|
|
11,500
|
|
|
$
|
100.72
|
|
|
Second Quarter 2012
|
910,000
|
|
|
10,000
|
|
|
102.48
|
|
|
|
Third Quarter 2012
|
920,000
|
|
|
10,000
|
|
|
102.48
|
|
|
|
Fourth Quarter 2012
|
920,000
|
|
|
10,000
|
|
|
102.48
|
|
|
|
Calendar Year 2013
|
545,000
|
|
|
1,493
|
|
|
107.11
|
|
|
|
Totals
|
4,341,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
102.63
|
|
||
|
•
|
Level 1—inputs include observable unadjusted quoted prices in active markets for identical assets or liabilities
|
|
•
|
Level 2—inputs include other than quoted prices in active markets that are either directly or indirectly observable
|
|
•
|
Level 3—inputs include unobservable inputs in which little or no market data exists; therefore requiring an entity to develop its own assumptions
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
190,538
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
190,538
|
|
|
$
|
64
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64
|
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,919
|
|
|
83,919
|
|
||||||||
|
Gasoline swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,605
|
)
|
|
(20,605
|
)
|
||||||||
|
Diesel swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,561
|
)
|
|
(4,561
|
)
|
||||||||
|
Jet fuel swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,077
|
|
|
1,077
|
|
||||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,328
|
)
|
|
(1,328
|
)
|
||||||||
|
Total derivative assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,502
|
|
|
58,502
|
|
||||||||
|
Pension plan investments
|
36,154
|
|
|
2,706
|
|
|
—
|
|
|
38,860
|
|
|
33,580
|
|
|
2,462
|
|
|
—
|
|
|
36,042
|
|
||||||||
|
Total recurring assets at fair value
|
$
|
226,692
|
|
|
$
|
2,706
|
|
|
$
|
—
|
|
|
$
|
229,398
|
|
|
$
|
33,644
|
|
|
$
|
2,462
|
|
|
$
|
58,502
|
|
|
$
|
94,608
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(10,487
|
)
|
|
(10,487
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56,041
|
|
|
$
|
56,041
|
|
|
|
Gasoline swaps
|
—
|
|
|
—
|
|
|
(15,995
|
)
|
|
(15,995
|
)
|
|
—
|
|
|
—
|
|
|
(1,596
|
)
|
|
(1,596
|
)
|
||||||||
|
Diesel swaps
|
—
|
|
|
—
|
|
|
(39,989
|
)
|
|
(39,989
|
)
|
|
—
|
|
|
—
|
|
|
(22,586
|
)
|
|
(22,586
|
)
|
||||||||
|
Jet fuel swaps
|
—
|
|
|
—
|
|
|
(28,786
|
)
|
|
(28,786
|
)
|
|
—
|
|
|
—
|
|
|
(72,537
|
)
|
|
(72,537
|
)
|
||||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
(545
|
)
|
|
(545
|
)
|
|
—
|
|
|
—
|
|
|
(1,892
|
)
|
|
(1,892
|
)
|
||||||||
|
Interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,011
|
)
|
|
(1,011
|
)
|
||||||||
|
Total derivative liabilities
|
—
|
|
|
—
|
|
|
(95,802
|
)
|
|
(95,802
|
)
|
|
—
|
|
|
—
|
|
|
(43,581
|
)
|
|
(43,581
|
)
|
||||||||
|
Total recurring liabilities at fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(95,802
|
)
|
|
$
|
(95,802
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(43,581
|
)
|
|
$
|
(43,581
|
)
|
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Fair value at January 1,
|
$
|
14,921
|
|
|
$
|
(32,814
|
)
|
|
Realized (gain) loss on derivative instruments
|
(20,486
|
)
|
|
5,798
|
|
||
|
Unrealized loss on derivative instruments
|
(11,337
|
)
|
|
(23,876
|
)
|
||
|
Change in fair value of cash flow hedges
|
(236,279
|
)
|
|
(180,537
|
)
|
||
|
Settlements
|
157,379
|
|
|
70,568
|
|
||
|
Transfers in (out) of Level 3
|
—
|
|
|
—
|
|
||
|
Fair value at September 30,
|
$
|
(95,802
|
)
|
|
$
|
(160,861
|
)
|
|
Total loss included in net income attributable to changes in unrealized loss relating to financial assets and liabilities held as of September 30,
|
$
|
(11,337
|
)
|
|
$
|
(23,876
|
)
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
||||||||
|
2019 Notes
|
$
|
647,495
|
|
|
$
|
587,265
|
|
|
$
|
591,750
|
|
|
$
|
586,304
|
|
|
2020 Notes
|
$
|
298,031
|
|
|
$
|
270,286
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Revolving credit facility
|
$
|
25
|
|
|
$
|
25
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Capital lease and other obligations
|
$
|
5,720
|
|
|
$
|
5,720
|
|
|
$
|
786
|
|
|
$
|
786
|
|
|
Nonvested Phantom Units
|
Grant
|
|
Weighted Average Grant Date Fair Value Per Unit
|
|||
|
Nonvested at December 31, 2011
|
553,696
|
|
|
$
|
20.15
|
|
|
Granted
|
223,792
|
|
|
28.05
|
|
|
|
Vested
|
(99,847
|
)
|
|
22.59
|
|
|
|
Forfeited
|
(23,909
|
)
|
|
21.69
|
|
|
|
Nonvested at September 30, 2012
|
653,732
|
|
|
$
|
20.58
|
|
|
|
For the Three Months Ended September 30,
|
||||||||||||||
|
|
2012
|
|
2011
|
||||||||||||
|
|
Pension Benefits
|
|
Other Post Retirement Employee Benefits
|
|
Pension Benefits
|
|
Other Post Retirement Employee Benefits
|
||||||||
|
Service cost
|
$
|
323
|
|
|
$
|
25
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
Interest cost
|
507
|
|
|
3
|
|
|
332
|
|
|
5
|
|
||||
|
Expected return on assets
|
(454
|
)
|
|
—
|
|
|
(264
|
)
|
|
—
|
|
||||
|
Amortization of net (gain) loss
|
147
|
|
|
(3
|
)
|
|
71
|
|
|
(1
|
)
|
||||
|
Prior service credit
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(8
|
)
|
||||
|
Curtailment gain
|
(218
|
)
|
|
(6,983
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net periodic benefit cost (credit)
|
$
|
305
|
|
|
$
|
(6,970
|
)
|
|
$
|
163
|
|
|
$
|
(4
|
)
|
|
|
For the Nine Months Ended September 30,
|
||||||||||||||
|
|
2012
|
|
2011
|
||||||||||||
|
|
Pension Benefits
|
|
Other Post Retirement Employee Benefits
|
|
Pension Benefits
|
|
Other Post Retirement Employee Benefits
|
||||||||
|
Service cost
|
$
|
773
|
|
|
$
|
287
|
|
|
$
|
73
|
|
|
$
|
—
|
|
|
Interest cost
|
1,750
|
|
|
181
|
|
|
998
|
|
|
14
|
|
||||
|
Expected return on assets
|
(1,649
|
)
|
|
—
|
|
|
(793
|
)
|
|
—
|
|
||||
|
Amortization of net (gain) loss
|
434
|
|
|
(5
|
)
|
|
211
|
|
|
(2
|
)
|
||||
|
Prior service credit
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
(26
|
)
|
||||
|
Curtailment gain
|
(218
|
)
|
|
(6,983
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net periodic benefit cost (credit)
|
$
|
1,090
|
|
|
$
|
(6,550
|
)
|
|
$
|
489
|
|
|
$
|
(14
|
)
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
Pension Assets
|
|
Pension Assets
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 1
|
|
Level 2
|
||||||||
|
Cash and cash equivalents
|
$
|
19,516
|
|
|
$
|
—
|
|
|
$
|
22,243
|
|
|
$
|
—
|
|
|
Equity
|
4,647
|
|
|
—
|
|
|
4,000
|
|
|
—
|
|
||||
|
Foreign equities
|
1,801
|
|
|
—
|
|
|
691
|
|
|
—
|
|
||||
|
Commingled fund
|
—
|
|
|
2,706
|
|
|
—
|
|
|
2,462
|
|
||||
|
Balanced fund
|
2,935
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Fixed income
|
7,255
|
|
|
—
|
|
|
6,646
|
|
|
—
|
|
||||
|
|
$
|
36,154
|
|
|
$
|
2,706
|
|
|
$
|
33,580
|
|
|
$
|
2,462
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In thousands, except unit data)
|
||||||||||||||
|
Numerator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
42,416
|
|
|
$
|
19,614
|
|
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
General partner’s interest in net income
|
848
|
|
|
392
|
|
|
3,200
|
|
|
323
|
|
||||
|
General partner’s incentive distribution rights
|
1,637
|
|
|
40
|
|
|
3,256
|
|
|
40
|
|
||||
|
Nonvested share based payments
|
262
|
|
|
—
|
|
|
947
|
|
|
—
|
|
||||
|
Net income available to limited partners
|
$
|
39,669
|
|
|
$
|
19,182
|
|
|
$
|
152,598
|
|
|
$
|
15,801
|
|
|
Denominator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average limited partner units outstanding
|
57,746
|
|
|
41,828
|
|
|
54,827
|
|
|
39,352
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Participating securities — phantom units
|
80
|
|
|
9
|
|
|
40
|
|
|
16
|
|
||||
|
Diluted weighted average limited partner units outstanding
|
57,826
|
|
|
41,837
|
|
|
54,867
|
|
|
39,368
|
|
||||
|
Limited partners’ interest basic net income per unit
|
$
|
0.69
|
|
|
$
|
0.46
|
|
|
$
|
2.78
|
|
|
$
|
0.40
|
|
|
Limited partners’ interest diluted net income per unit
|
$
|
0.69
|
|
|
$
|
0.46
|
|
|
$
|
2.78
|
|
|
$
|
0.40
|
|
|
Three Months Ended September 30, 2012
|
Specialty Products
|
|
Fuel Products
|
|
Combined Segments
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
587,125
|
|
|
$
|
592,693
|
|
|
$
|
1,179,818
|
|
|
$
|
—
|
|
|
$
|
1,179,818
|
|
|
Intersegment sales
|
275,167
|
|
|
14,780
|
|
|
289,947
|
|
|
(289,947
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
862,292
|
|
|
$
|
607,473
|
|
|
$
|
1,469,765
|
|
|
$
|
(289,947
|
)
|
|
$
|
1,179,818
|
|
|
Depreciation and amortization
|
23,067
|
|
|
4,629
|
|
|
27,696
|
|
|
—
|
|
|
27,696
|
|
|||||
|
Operating income
|
36,107
|
|
|
62,747
|
|
|
98,854
|
|
|
—
|
|
|
98,854
|
|
|||||
|
Reconciling items to net income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
(24,271
|
)
|
|||||||||
|
Loss on derivative instruments
|
|
|
|
|
|
|
|
|
(32,257
|
)
|
|||||||||
|
Other
|
|
|
|
|
|
|
|
|
268
|
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
(178
|
)
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
$
|
42,416
|
|
||||||||
|
Capital expenditures
|
$
|
9,782
|
|
|
$
|
4,497
|
|
|
$
|
14,279
|
|
|
$
|
—
|
|
|
$
|
14,279
|
|
|
Three Months Ended September 30, 2011
|
Specialty Products
|
|
Fuel Products
|
|
Combined Segments
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
477,489
|
|
|
$
|
300,291
|
|
|
$
|
777,780
|
|
|
$
|
—
|
|
|
$
|
777,780
|
|
|
Intersegment sales
|
285,559
|
|
|
13,271
|
|
|
298,830
|
|
|
(298,830
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
763,048
|
|
|
$
|
313,562
|
|
|
$
|
1,076,610
|
|
|
$
|
(298,830
|
)
|
|
$
|
777,780
|
|
|
Depreciation and amortization
|
17,222
|
|
|
—
|
|
|
17,222
|
|
|
—
|
|
|
17,222
|
|
|||||
|
Operating income
|
54,404
|
|
|
2,127
|
|
|
56,531
|
|
|
—
|
|
|
56,531
|
|
|||||
|
Reconciling items to net income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
(12,577
|
)
|
|||||||||
|
Loss on derivative instruments
|
|
|
|
|
|
|
|
|
(24,149
|
)
|
|||||||||
|
Other
|
|
|
|
|
|
|
|
|
45
|
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
(236
|
)
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
$
|
19,614
|
|
||||||||
|
Capital expenditures
|
$
|
10,032
|
|
|
$
|
—
|
|
|
$
|
10,032
|
|
|
$
|
—
|
|
|
$
|
10,032
|
|
|
Nine Months Ended September 30, 2012
|
Specialty Products
|
|
Fuel Products
|
|
Combined Segments
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
1,722,029
|
|
|
$
|
1,714,371
|
|
|
$
|
3,436,400
|
|
|
$
|
—
|
|
|
$
|
3,436,400
|
|
|
Intersegment sales
|
872,238
|
|
|
37,018
|
|
|
909,256
|
|
|
(909,256
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
2,594,267
|
|
|
$
|
1,751,389
|
|
|
$
|
4,345,656
|
|
|
$
|
(909,256
|
)
|
|
$
|
3,436,400
|
|
|
Depreciation and amortization
|
60,416
|
|
|
13,727
|
|
|
74,143
|
|
|
—
|
|
|
74,143
|
|
|||||
|
Operating income
|
114,750
|
|
|
97,577
|
|
|
212,327
|
|
|
—
|
|
|
212,327
|
|
|||||
|
Reconciling items to net income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
(61,247
|
)
|
|||||||||
|
Gain on derivative instruments
|
|
|
|
|
|
|
|
|
9,149
|
|
|||||||||
|
Other
|
|
|
|
|
|
|
|
|
382
|
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
(610
|
)
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
$
|
160,001
|
|
||||||||
|
Capital expenditures
|
$
|
28,042
|
|
|
$
|
8,693
|
|
|
$
|
36,735
|
|
|
$
|
—
|
|
|
$
|
36,735
|
|
|
Nine Months Ended September 30, 2011
|
Specialty Products
|
|
Fuel Products
|
|
Combined Segments
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
1,341,005
|
|
|
$
|
775,785
|
|
|
$
|
2,116,790
|
|
|
$
|
—
|
|
|
$
|
2,116,790
|
|
|
Intersegment sales
|
792,987
|
|
|
32,178
|
|
|
825,165
|
|
|
(825,165
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
2,133,992
|
|
|
$
|
807,963
|
|
|
$
|
2,941,955
|
|
|
$
|
(825,165
|
)
|
|
$
|
2,116,790
|
|
|
Depreciation and amortization
|
51,932
|
|
|
—
|
|
|
51,932
|
|
|
—
|
|
|
51,932
|
|
|||||
|
Operating income (loss)
|
106,359
|
|
|
(14,263
|
)
|
|
92,096
|
|
|
—
|
|
|
92,096
|
|
|||||
|
Reconciling items to net income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
(30,602
|
)
|
|||||||||
|
Debt extinguishment costs
|
|
|
|
|
|
|
|
|
(15,130
|
)
|
|||||||||
|
Loss on derivative instruments
|
|
|
|
|
|
|
|
|
(29,674
|
)
|
|||||||||
|
Other
|
|
|
|
|
|
|
|
|
148
|
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
(674
|
)
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
$
|
16,164
|
|
||||||||
|
Capital expenditures
|
$
|
30,667
|
|
|
$
|
—
|
|
|
$
|
30,667
|
|
|
$
|
—
|
|
|
$
|
30,667
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Segment assets:
|
|
|
|
||||
|
Specialty products
|
$
|
1,739,012
|
|
|
$
|
1,159,040
|
|
|
Fuel products
|
500,149
|
|
|
573,018
|
|
||
|
Total assets
|
$
|
2,239,161
|
|
|
$
|
1,732,058
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||||
|
Lubricating oils
|
$
|
237,037
|
|
|
$
|
262,175
|
|
|
$
|
795,223
|
|
|
$
|
717,674
|
|
|
Solvents
|
120,358
|
|
|
126,709
|
|
|
377,873
|
|
|
380,687
|
|
||||
|
Waxes
|
37,217
|
|
|
38,908
|
|
|
109,159
|
|
|
107,089
|
|
||||
|
Packaged and synthetic specialty products
|
58,507
|
|
|
—
|
|
|
116,062
|
|
|
—
|
|
||||
|
Fuels
|
313
|
|
|
1,047
|
|
|
1,701
|
|
|
2,470
|
|
||||
|
Asphalt and other by-products
|
133,693
|
|
|
48,650
|
|
|
322,011
|
|
|
133,085
|
|
||||
|
Total
|
$
|
587,125
|
|
|
$
|
477,489
|
|
|
$
|
1,722,029
|
|
|
$
|
1,341,005
|
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||||
|
Gasoline
|
302,875
|
|
|
132,286
|
|
|
841,202
|
|
|
355,519
|
|
||||
|
Diesel
|
217,823
|
|
|
116,914
|
|
|
657,857
|
|
|
290,678
|
|
||||
|
Jet fuel
|
37,113
|
|
|
47,190
|
|
|
125,311
|
|
|
114,650
|
|
||||
|
Heavy fuel oils and other
|
34,882
|
|
|
3,901
|
|
|
90,001
|
|
|
14,938
|
|
||||
|
Total
|
$
|
592,693
|
|
|
$
|
300,291
|
|
|
$
|
1,714,371
|
|
|
$
|
775,785
|
|
|
Consolidated sales
|
$
|
1,179,818
|
|
|
$
|
777,780
|
|
|
$
|
3,436,400
|
|
|
$
|
2,116,790
|
|
|
•
|
sales volumes;
|
|
•
|
production yields; and
|
|
•
|
gross profit.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2012
|
|
2011
|
|
% Change
|
|
2012
|
|
2011
|
|
% Change
|
||||||
|
|
(In bpd)
|
|
|
|
(In bpd)
|
|
|
||||||||||
|
Total sales volume (1)
|
96,620
|
|
|
62,337
|
|
|
55.0
|
%
|
|
95,117
|
|
|
58,546
|
|
|
62.5
|
%
|
|
Total feedstock runs (2)
|
95,708
|
|
|
63,567
|
|
|
50.6
|
%
|
|
95,079
|
|
|
60,529
|
|
|
57.1
|
%
|
|
Facility production: (3)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Specialty products:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
14,966
|
|
|
15,017
|
|
|
(0.3
|
)%
|
|
14,773
|
|
|
14,316
|
|
|
3.2
|
%
|
|
Solvents
|
9,066
|
|
|
10,963
|
|
|
(17.3
|
)%
|
|
9,445
|
|
|
10,717
|
|
|
(11.9
|
)%
|
|
Waxes
|
1,294
|
|
|
1,434
|
|
|
(9.8
|
)%
|
|
1,268
|
|
|
1,234
|
|
|
2.8
|
%
|
|
Packaged and synthetic specialty products
|
1,584
|
|
|
—
|
|
|
100.0
|
%
|
|
1,342
|
|
|
—
|
|
|
100.0
|
%
|
|
Fuels
|
531
|
|
|
491
|
|
|
8.1
|
%
|
|
630
|
|
|
519
|
|
|
21.4
|
%
|
|
Asphalt and other by-products
|
12,805
|
|
|
8,984
|
|
|
42.5
|
%
|
|
13,729
|
|
|
8,660
|
|
|
58.5
|
%
|
|
Total
|
40,246
|
|
|
36,889
|
|
|
9.1
|
%
|
|
41,187
|
|
|
35,446
|
|
|
16.2
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
23,565
|
|
|
9,741
|
|
|
141.9
|
%
|
|
23,018
|
|
|
9,660
|
|
|
138.3
|
%
|
|
Diesel
|
21,625
|
|
|
13,470
|
|
|
60.5
|
%
|
|
21,641
|
|
|
11,896
|
|
|
81.9
|
%
|
|
Jet fuel
|
4,481
|
|
|
4,872
|
|
|
(8.0
|
)%
|
|
4,321
|
|
|
4,495
|
|
|
(3.9
|
)%
|
|
Heavy fuel oils and other
|
3,406
|
|
|
492
|
|
|
592.3
|
%
|
|
3,373
|
|
|
704
|
|
|
379.1
|
%
|
|
Total
|
53,077
|
|
|
28,575
|
|
|
85.7
|
%
|
|
52,353
|
|
|
26,755
|
|
|
95.7
|
%
|
|
Total facility production (3)
|
93,323
|
|
|
65,464
|
|
|
42.6
|
%
|
|
93,540
|
|
|
62,201
|
|
|
50.4
|
%
|
|
(1)
|
Total sales volume includes sales from the production at our facilities and certain third-party facilities pursuant to supply and/or processing agreements and sales of inventories. Total sales volume includes the sale of purchased fuel product blendstocks such as ethanol and biodiesel in our fuel products segment sales. The increase in total sales volume for the
three and nine
months ended
September 30, 2012
compared to the same periods in
2011
is due primarily to incremental sales of fuel products, asphalt and packaged and synthetic specialty products subsequent to the Superior, Missouri, TruSouth and Royal Purple Acquisitions.
|
|
(2)
|
Total feedstock runs represent the barrels per day of crude oil and other feedstocks processed at our facilities and at certain third-party facilities pursuant to supply and/or processing agreements. The increase in the total feedstock runs for the
three and nine
months ended
September 30, 2012
compared to the same periods in
2011
is due primarily to incremental feedstock runs from the Superior, Missouri, TruSouth and Royal Purple Acquisitions partially offset by decreased run rates at our Shreveport refinery during the 2012 period due to the April 28, 2012 shutdown of the ExxonMobil pipeline serving this refinery for a portion of its crude oil requirements.
|
|
(3)
|
Total facility production represents the barrels per day of specialty products and fuel products yielded from processing crude oil and other feedstocks at our facilities and at certain third-party facilities, pursuant to supply and/or processing agreements, including such agreements with LyondellBasell. The difference between total facility production and total feedstock runs is primarily a result of the time lag between the input of feedstock and production of finished products and volume loss. The increase in total facility production for
three and nine
months ended
September 30, 2012
compared to the same periods in
2011
is due primarily to the operational items discussed above in footnote 2 of this table.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In thousands)
|
|
(In thousands)
|
||||||||||||
|
Sales
|
$
|
1,179,818
|
|
|
$
|
777,780
|
|
|
$
|
3,436,400
|
|
|
$
|
2,116,790
|
|
|
Cost of sales
|
1,021,412
|
|
|
681,179
|
|
|
3,064,942
|
|
|
1,922,760
|
|
||||
|
Gross profit
|
158,406
|
|
|
96,601
|
|
|
371,458
|
|
|
194,030
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
15,002
|
|
|
2,809
|
|
|
26,668
|
|
|
8,220
|
|
||||
|
General and administration
|
12,810
|
|
|
11,339
|
|
|
41,333
|
|
|
26,923
|
|
||||
|
Transportation
|
28,404
|
|
|
23,696
|
|
|
80,903
|
|
|
69,462
|
|
||||
|
Taxes other than income taxes
|
1,723
|
|
|
1,683
|
|
|
5,371
|
|
|
4,246
|
|
||||
|
Insurance recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,698
|
)
|
||||
|
Other
|
1,613
|
|
|
543
|
|
|
4,856
|
|
|
1,781
|
|
||||
|
Operating income
|
98,854
|
|
|
56,531
|
|
|
212,327
|
|
|
92,096
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(24,271
|
)
|
|
(12,577
|
)
|
|
(61,247
|
)
|
|
(30,602
|
)
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,130
|
)
|
||||
|
Realized gain (loss) on derivative instruments
|
(10,156
|
)
|
|
(3,814
|
)
|
|
20,486
|
|
|
(5,798
|
)
|
||||
|
Unrealized loss on derivative instruments
|
(22,101
|
)
|
|
(20,335
|
)
|
|
(11,337
|
)
|
|
(23,876
|
)
|
||||
|
Other
|
268
|
|
|
45
|
|
|
382
|
|
|
148
|
|
||||
|
Total other expense
|
(56,260
|
)
|
|
(36,681
|
)
|
|
(51,716
|
)
|
|
(75,258
|
)
|
||||
|
Net income before income taxes
|
42,594
|
|
|
19,850
|
|
|
160,611
|
|
|
16,838
|
|
||||
|
Income tax expense
|
178
|
|
|
236
|
|
|
610
|
|
|
674
|
|
||||
|
Net income
|
$
|
42,416
|
|
|
$
|
19,614
|
|
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
EBITDA
|
$
|
91,407
|
|
|
$
|
47,107
|
|
|
$
|
285,686
|
|
|
$
|
106,214
|
|
|
Adjusted EBITDA
|
$
|
121,389
|
|
|
$
|
70,548
|
|
|
$
|
313,350
|
|
|
$
|
146,042
|
|
|
Distributable Cash Flow
|
$
|
92,527
|
|
|
$
|
50,487
|
|
|
$
|
226,557
|
|
|
$
|
94,076
|
|
|
•
|
the financial performance of our assets without regard to financing methods, capital structure or historical cost basis;
|
|
•
|
the ability of our assets to generate cash sufficient to pay interest costs and support our indebtedness;
|
|
•
|
our operating performance and return on capital as compared to those of other companies in our industry, without regard to financing or capital structure; and
|
|
•
|
the viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In thousands)
|
|
(In thousands)
|
||||||||||||
|
Reconciliation of Net Income to EBITDA, Adjusted EBITDA and Distributable Cash Flow:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
42,416
|
|
|
$
|
19,614
|
|
|
$
|
160,001
|
|
|
$
|
16,164
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
24,271
|
|
|
12,577
|
|
|
61,247
|
|
|
30,602
|
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
15,130
|
|
||||
|
Depreciation and amortization
|
24,542
|
|
|
14,680
|
|
|
63,828
|
|
|
43,644
|
|
||||
|
Income tax expense
|
178
|
|
|
236
|
|
|
610
|
|
|
674
|
|
||||
|
EBITDA
|
$
|
91,407
|
|
|
$
|
47,107
|
|
|
$
|
285,686
|
|
|
$
|
106,214
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized loss on derivatives
|
$
|
22,101
|
|
|
$
|
20,335
|
|
|
$
|
11,337
|
|
|
$
|
23,876
|
|
|
Realized gain (loss) on derivatives, not included in net income
|
1,494
|
|
|
(771
|
)
|
|
904
|
|
|
4,366
|
|
||||
|
Amortization of turnaround costs
|
3,154
|
|
|
2,542
|
|
|
10,315
|
|
|
8,288
|
|
||||
|
Non-cash equity based compensation
|
3,233
|
|
|
1,335
|
|
|
5,108
|
|
|
3,298
|
|
||||
|
Adjusted EBITDA
|
$
|
121,389
|
|
|
$
|
70,548
|
|
|
$
|
313,350
|
|
|
$
|
146,042
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Replacement capital expenditures (1)
|
$
|
6,063
|
|
|
$
|
6,608
|
|
|
$
|
15,204
|
|
|
$
|
14,204
|
|
|
Cash interest expense (2)
|
22,621
|
|
|
11,869
|
|
|
56,838
|
|
|
28,239
|
|
||||
|
Turnaround costs
|
—
|
|
|
1,348
|
|
|
14,141
|
|
|
8,849
|
|
||||
|
Income tax expense
|
178
|
|
|
236
|
|
|
610
|
|
|
674
|
|
||||
|
Distributable Cash Flow
|
$
|
92,527
|
|
|
$
|
50,487
|
|
|
$
|
226,557
|
|
|
$
|
94,076
|
|
|
(1)
|
Replacement capital expenditures are defined as those capital expenditures which do not increase operating capacity or reduce operating costs and exclude turnaround costs.
|
|
(2)
|
Represents consolidated interest expense less non-cash interest expense.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(In thousands)
|
||||||
|
Reconciliation of Distributable Cash Flow, Adjusted EBITDA and EBITDA to net cash provided by (used in) operating activities:
|
|
|
|
||||
|
Distributable Cash Flow
|
$
|
226,557
|
|
|
$
|
94,076
|
|
|
Add:
|
|
|
|
||||
|
Replacement capital expenditures (1)
|
15,204
|
|
|
14,204
|
|
||
|
Cash interest expense (2)
|
56,838
|
|
|
28,239
|
|
||
|
Turnaround costs
|
14,141
|
|
|
8,849
|
|
||
|
Income tax expense
|
610
|
|
|
674
|
|
||
|
Adjusted EBITDA
|
$
|
313,350
|
|
|
$
|
146,042
|
|
|
Less:
|
|
|
|
||||
|
Unrealized loss on derivative instruments
|
11,337
|
|
|
23,876
|
|
||
|
Realized gain on derivatives, not included in net income
|
904
|
|
|
4,366
|
|
||
|
Amortization of turnaround costs
|
10,315
|
|
|
8,288
|
|
||
|
Non-cash equity based compensation
|
5,108
|
|
|
3,298
|
|
||
|
EBITDA
|
$
|
285,686
|
|
|
$
|
106,214
|
|
|
Add:
|
|
|
|
||||
|
Unrealized loss on derivative instruments
|
11,337
|
|
|
23,876
|
|
||
|
Cash interest expense (2)
|
(56,838
|
)
|
|
(28,239
|
)
|
||
|
Non-cash equity based compensation
|
5,108
|
|
|
3,298
|
|
||
|
Amortization of turnaround costs
|
10,315
|
|
|
8,288
|
|
||
|
Income tax expense
|
(610
|
)
|
|
(674
|
)
|
||
|
Provision for doubtful accounts
|
296
|
|
|
255
|
|
||
|
Debt extinguishment costs
|
—
|
|
|
(729
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(32,370
|
)
|
|
(44,714
|
)
|
||
|
Inventories
|
33,678
|
|
|
(109,787
|
)
|
||
|
Other current assets
|
(3,470
|
)
|
|
(2,352
|
)
|
||
|
Turnaround costs
|
(14,141
|
)
|
|
(8,849
|
)
|
||
|
Derivative activity
|
904
|
|
|
4,928
|
|
||
|
Other assets
|
—
|
|
|
(197
|
)
|
||
|
Accounts payable
|
26,845
|
|
|
32,158
|
|
||
|
Other liabilities
|
28,965
|
|
|
18,269
|
|
||
|
Other, including changes in noncurrent liabilities
|
(6,265
|
)
|
|
(2,304
|
)
|
||
|
Net cash provided by (used in) operating activities
|
$
|
289,440
|
|
|
$
|
(559
|
)
|
|
(1)
|
Replacement capital expenditures are defined as those capital expenditures which do not increase operating capacity or reduce operating costs and exclude turnaround costs.
|
|
(2)
|
Represents consolidated interest expense less non-cash interest expense.
|
|
|
Three Months Ended September 30,
|
|||||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
(Dollars in thousands, except per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
237,037
|
|
|
$
|
262,175
|
|
|
(9.6
|
)%
|
|
Solvents
|
120,358
|
|
|
126,709
|
|
|
(5.0
|
)%
|
||
|
Waxes
|
37,217
|
|
|
38,908
|
|
|
(4.3
|
)%
|
||
|
Packaged and synthetic specialty products (1)
|
58,507
|
|
|
—
|
|
|
100.0
|
%
|
||
|
Fuels (2)
|
313
|
|
|
1,047
|
|
|
(70.1
|
)%
|
||
|
Asphalt and by-products (3)
|
133,693
|
|
|
48,650
|
|
|
174.8
|
%
|
||
|
Total specialty products
|
$
|
587,125
|
|
|
$
|
477,489
|
|
|
23.0
|
%
|
|
Total specialty products sales volume (in barrels)
|
3,716,000
|
|
|
2,803,000
|
|
|
32.6
|
%
|
||
|
Average specialty products sales price per barrel
|
$
|
158.00
|
|
|
$
|
170.35
|
|
|
(7.2
|
)%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
302,875
|
|
|
$
|
136,779
|
|
|
121.4
|
%
|
|
Diesel
|
262,902
|
|
|
163,779
|
|
|
60.5
|
%
|
||
|
Jet fuel
|
41,606
|
|
|
56,957
|
|
|
(27.0
|
)%
|
||
|
Heavy fuel oils and other (4)
|
34,882
|
|
|
3,901
|
|
|
794.2
|
%
|
||
|
Hedging activities loss
|
(49,572
|
)
|
|
(61,125
|
)
|
|
(18.9
|
)%
|
||
|
Total fuel products
|
$
|
592,693
|
|
|
$
|
300,291
|
|
|
97.4
|
%
|
|
Total fuel products sales volume (in barrels)
|
5,173,000
|
|
|
2,932,000
|
|
|
76.4
|
%
|
||
|
Average fuel products sales price per barrel (excluding hedging activities)
|
$
|
124.16
|
|
|
$
|
123.27
|
|
|
0.7
|
%
|
|
Average fuel products sales price per barrel (including hedging activities)
|
$
|
114.57
|
|
|
$
|
102.42
|
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
1,179,818
|
|
|
$
|
777,780
|
|
|
51.7
|
%
|
|
Total sales volume (in barrels)
|
8,889,000
|
|
|
5,735,000
|
|
|
55.0
|
%
|
||
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, TruSouth and Missouri facilities.
|
|
(2)
|
Represents fuels produced in connection with the production of specialty products at the Princeton and Cotton Valley facilities.
|
|
(3)
|
Represents asphalt and by-products produced in connection with the production of specialty products at the Shreveport, Superior, Princeton and Cotton Valley refineries.
|
|
(4)
|
Represents heavy fuel oils and other products produced in connection with the production of fuels at the Shreveport and Superior refineries.
|
|
|
Three Months Ended September 30,
|
|||||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
(Dollars in thousands, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
90,575
|
|
|
$
|
87,789
|
|
|
3.2
|
%
|
|
Percentage of sales
|
15.4
|
%
|
|
18.4
|
%
|
|
|
|||
|
Specialty products gross profit per barrel
|
$
|
24.37
|
|
|
$
|
31.32
|
|
|
(22.2
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit excluding hedging activities
|
$
|
109,407
|
|
|
$
|
44,526
|
|
|
145.7
|
%
|
|
Hedging activities
|
$
|
(41,576
|
)
|
|
$
|
(35,714
|
)
|
|
16.4
|
%
|
|
Gross profit
|
$
|
67,831
|
|
|
$
|
8,812
|
|
|
669.8
|
%
|
|
Percentage of sales
|
11.4
|
%
|
|
2.9
|
%
|
|
|
|||
|
Fuel products gross profit per barrel (excluding hedging activities)
|
$
|
21.15
|
|
|
$
|
15.19
|
|
|
39.2
|
%
|
|
Fuel products gross profit per barrel (including hedging activities)
|
$
|
13.11
|
|
|
$
|
3.01
|
|
|
335.5
|
%
|
|
Total gross profit
|
$
|
158,406
|
|
|
$
|
96,601
|
|
|
64.0
|
%
|
|
Percentage of sales
|
13.4
|
%
|
|
12.4
|
%
|
|
|
|||
|
|
Three Months Ended September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(in thousands)
|
||||||
|
Derivative loss reflected in sales
|
$
|
(49,572
|
)
|
|
$
|
(61,125
|
)
|
|
Derivative gain reflected in cost of sales
|
7,806
|
|
|
26,775
|
|
||
|
Derivative loss reflected in gross profit
|
$
|
(41,766
|
)
|
|
$
|
(34,350
|
)
|
|
Realized loss on derivative instruments
|
$
|
(10,156
|
)
|
|
$
|
(3,814
|
)
|
|
Unrealized loss on derivative instruments
|
(22,101
|
)
|
|
(20,335
|
)
|
||
|
Total derivative loss reflected in the unaudited condensed consolidated statements of operations
|
$
|
(74,023
|
)
|
|
$
|
(58,499
|
)
|
|
Total loss on derivative settlements
|
$
|
(50,429
|
)
|
|
$
|
(38,939
|
)
|
|
|
Nine Months Ended September 30,
|
|||||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
(Dollars in thousands, except per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
795,223
|
|
|
$
|
717,674
|
|
|
10.8
|
%
|
|
Solvents
|
377,873
|
|
|
380,687
|
|
|
(0.7
|
)%
|
||
|
Waxes
|
109,159
|
|
|
107,089
|
|
|
1.9
|
%
|
||
|
Packaged and synthetic specialty products (1)
|
116,062
|
|
|
—
|
|
|
100.0
|
%
|
||
|
Fuels (2)
|
1,701
|
|
|
2,470
|
|
|
(31.1
|
)%
|
||
|
Asphalt and other by-products (3)
|
322,011
|
|
|
133,085
|
|
|
142.0
|
%
|
||
|
Total specialty products
|
$
|
1,722,029
|
|
|
$
|
1,341,005
|
|
|
28.4
|
%
|
|
Total specialty products sales volume (in barrels)
|
10,633,000
|
|
|
8,249,000
|
|
|
28.9
|
%
|
||
|
Average specialty products sales price per barrel
|
$
|
161.95
|
|
|
$
|
162.57
|
|
|
(0.4
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
880,406
|
|
|
$
|
378,827
|
|
|
132.4
|
%
|
|
Diesel
|
775,893
|
|
|
413,063
|
|
|
87.8
|
%
|
||
|
Jet fuel
|
148,298
|
|
|
134,758
|
|
|
10.0
|
%
|
||
|
Heavy fuel oils and other (4)
|
90,001
|
|
|
14,938
|
|
|
502.5
|
%
|
||
|
Hedging activities loss
|
(180,227
|
)
|
|
(165,801
|
)
|
|
8.7
|
%
|
||
|
Total fuel products
|
$
|
1,714,371
|
|
|
$
|
775,785
|
|
|
121.0
|
%
|
|
Total fuel products sales volume (in barrels)
|
15,429,000
|
|
|
7,734,000
|
|
|
99.5
|
%
|
||
|
Average fuel products sales price per barrel (excluding hedging activities)
|
$
|
122.79
|
|
|
$
|
121.75
|
|
|
0.9
|
%
|
|
Average fuel products sales price per barrel (including hedging activities)
|
$
|
111.11
|
|
|
$
|
100.31
|
|
|
10.8
|
%
|
|
Total sales
|
$
|
3,436,400
|
|
|
$
|
2,116,790
|
|
|
62.3
|
%
|
|
Total sales volume (in barrels)
|
26,062,000
|
|
|
15,983,000
|
|
|
63.1
|
%
|
||
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, TruSouth and Missouri facilities.
|
|
(2)
|
Represents fuels produced in connection with the production of specialty products at the Princeton and Cotton Valley facilities.
|
|
(3)
|
Represents asphalt and other by-products produced in connection with the production of specialty products at the Shreveport, Superior, Princeton and Cotton Valley refineries.
|
|
(4)
|
Represents heavy fuel oils and other products produced in connection with the production of fuels at the Shreveport and Superior refineries.
|
|
|
Nine Months Ended September 30,
|
|||||||||
|
|
2012
|
|
2011
|
|
% Change
|
|||||
|
|
(Dollars in thousands, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
245,662
|
|
|
$
|
193,988
|
|
|
26.6
|
%
|
|
Percentage of sales
|
14.3
|
%
|
|
14.5
|
%
|
|
|
|||
|
Specialty products gross profit per barrel
|
$
|
23.10
|
|
|
$
|
23.52
|
|
|
(1.8
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit excluding hedging activities
|
$
|
263,417
|
|
|
$
|
79,333
|
|
|
232.0
|
%
|
|
Hedging activities
|
$
|
(137,621
|
)
|
|
$
|
(79,291
|
)
|
|
73.6
|
%
|
|
Gross profit
|
$
|
125,796
|
|
|
$
|
42
|
|
|
299,414.3
|
%
|
|
Percentage of sales
|
7.3
|
%
|
|
—
|
%
|
|
|
|||
|
Fuel products gross profit per barrel (excluding hedging activities)
|
$
|
17.07
|
|
|
$
|
10.26
|
|
|
66.4
|
%
|
|
Fuel products gross profit per barrel (including hedging activities)
|
$
|
8.15
|
|
|
$
|
0.01
|
|
|
81,400.0
|
%
|
|
Total gross profit
|
$
|
371,458
|
|
|
$
|
194,030
|
|
|
91.4
|
%
|
|
Percentage of sales
|
10.8
|
%
|
|
9.2
|
%
|
|
|
|||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(In thousands)
|
||||||
|
Derivative loss reflected in sales
|
$
|
(180,227
|
)
|
|
$
|
(165,801
|
)
|
|
Derivative gain reflected in cost of sales
|
42,430
|
|
|
85,209
|
|
||
|
Derivative loss reflected in gross profit
|
$
|
(137,797
|
)
|
|
$
|
(80,592
|
)
|
|
Realized gain (loss) on derivative instruments
|
$
|
20,486
|
|
|
$
|
(5,798
|
)
|
|
Unrealized loss on derivative instruments
|
(11,337
|
)
|
|
(23,876
|
)
|
||
|
Derivative loss reflected in interest expense
|
—
|
|
|
(702
|
)
|
||
|
Total derivative loss reflected in the unaudited condensed consolidated statements of operations
|
$
|
(128,648
|
)
|
|
$
|
(110,968
|
)
|
|
Total loss on derivative settlements
|
$
|
(116,408
|
)
|
|
$
|
(82,727
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(In thousands)
|
||||||
|
Net cash provided by (used in) operating activities
|
$
|
289,440
|
|
|
$
|
(559
|
)
|
|
Net cash used in investing activities
|
(413,823
|
)
|
|
(470,132
|
)
|
||
|
Net cash provided by financing activities
|
314,857
|
|
|
470,720
|
|
||
|
Net increase in cash and cash equivalents
|
$
|
190,474
|
|
|
$
|
29
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(In thousands)
|
||||||
|
Capital improvement expenditures
|
$
|
21,531
|
|
|
$
|
16,463
|
|
|
Replacement capital expenditures
|
6,283
|
|
|
10,595
|
|
||
|
Environmental capital expenditures
|
8,921
|
|
|
3,609
|
|
||
|
Total
|
$
|
36,735
|
|
|
$
|
30,667
|
|
|
•
|
an
$850.0 million
senior secured revolving credit facility maturing in June 2016, subject to borrowing base limitations, with a maximum letter of credit sublimit equal to $680.0 million, which is the greater of (i) $400.0 million and (ii) 80% of revolver commitments in effect;
|
|
•
|
$600.0 million
of 9 3/8% senior notes due 2019 (“2019 Notes”) and
|
|
•
|
$275.0 million
of 9 5/8% senior notes due 2020 (“2020 Notes”).
|
|
|
|
|
Payments Due by Period
|
||||||||||||||||
|
|
Total
|
|
Less Than
1 Year
|
|
1-3
Years
|
|
3-5
Years
|
|
More Than
5 Years
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest on long-term debt at contractual rates (1)
|
$
|
600,719
|
|
|
$
|
91,232
|
|
|
$
|
174,692
|
|
|
$
|
169,206
|
|
|
$
|
165,589
|
|
|
Operating lease obligations (2)
|
73,202
|
|
|
22,979
|
|
|
27,272
|
|
|
12,174
|
|
|
10,777
|
|
|||||
|
Letters of credit (3)
|
180,688
|
|
|
180,688
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchase commitments (4)
|
1,516,326
|
|
|
1,230,756
|
|
|
266,338
|
|
|
19,232
|
|
|
—
|
|
|||||
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital lease obligations
|
5,720
|
|
|
783
|
|
|
845
|
|
|
670
|
|
|
3,422
|
|
|||||
|
Long-term debt obligations, excluding capital lease obligations
|
875,025
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
875,000
|
|
|||||
|
Total obligations
|
$
|
3,251,680
|
|
|
$
|
1,526,438
|
|
|
$
|
469,147
|
|
|
$
|
201,307
|
|
|
$
|
1,054,788
|
|
|
(1)
|
Interest on long-term debt at contractual rates and maturities relates primarily to our 2019 and 2020 Notes, revolving credit facility and capital lease obligations.
|
|
(2)
|
We have various operating leases primarily for the use of land, storage tanks, compressor stations, railcars, equipment, precious metals and office facilities that extend through June 2026.
|
|
(3)
|
Letters of credit primarily supporting crude oil purchases, precious metals leasing and hedging activities.
|
|
(4)
|
Purchase commitments consist primarily of obligations to purchase fixed volumes of crude oil and other feedstocks and finished products for resale from various suppliers based on current market prices at the time of delivery.
|
|
|
In millions
|
||
|
Crude oil swaps
|
$
|
17.9
|
|
|
Crude oil basis swaps
|
$
|
0.9
|
|
|
Diesel swaps
|
$
|
(10.7
|
)
|
|
Jet fuel swaps
|
$
|
(4.5
|
)
|
|
Gasoline swaps
|
$
|
(2.6
|
)
|
|
Natural gas swaps
|
$
|
0.6
|
|
|
Crude Oil and Fuel Products Swap Contracts by Expiration Dates
|
Barrels
|
|
BPD
|
|
Implied Crack Spread ($/Bbl)
|
||||
|
Fourth Quarter 2012
|
2,622,000
|
|
|
28,500
|
|
|
$
|
20.85
|
|
|
Calendar Year 2013
|
7,605,000
|
|
|
20,836
|
|
|
26.00
|
|
|
|
Calendar Year 2014
|
4,195,000
|
|
|
11,493
|
|
|
26.07
|
|
|
|
Calendar Year 2015
|
3,467,500
|
|
|
9,500
|
|
|
26.21
|
|
|
|
Totals
|
17,889,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
25.30
|
|
||
|
Natural Gas Swap Contracts by Expiration Dates
|
|
MMBtu
|
|
$/MMBtu
|
|||
|
Fourth Quarter 2012
|
|
600,000
|
|
|
4.08
|
|
|
|
Totals
|
|
600,000
|
|
|
|
||
|
Average price
|
|
|
|
$
|
4.08
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
Share Purchase Agreement, dated as of August 14, 2012, among Calumet Specialty Products Partners, L.P. and Connacher Oil and Gas Limited (incorporated by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed with the Commission on August 20, 2012 (File No. 000-51734)).
|
|
|
|
|
|
3.1
|
|
Certificate of Limited Partnership of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Registration Statement on Form S-1 filed with the Commission on October 7, 2005 (File No. 333-128880)).
|
|
|
|
|
|
3.2
|
|
Amended and Restated Limited Partnership Agreement of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Commission on February 13, 2006 (File No. 000-51734)).
|
|
|
|
|
|
3.3
|
|
Amendment No. 1 to the First Amended and Restated Agreement of Limited Partnership of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Commission on July 11, 2006 (File No. 000-51734)).
|
|
|
|
|
|
3.4
|
|
Amendment No. 2 to First Amended and Restated Agreement of Limited Partnership of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Commission on April 18, 2008 (File No. 000-51734)).
|
|
|
|
|
|
3.5
|
|
Certificate of Formation of Calumet GP, LLC (incorporated by reference to Exhibit 3.3 of Registrant’s Registration Statement on Form S-1 filed with the Commission on October 7, 2005 (File No. 333-128880)).
|
|
|
|
|
|
3.6
|
|
Amended and Restated Limited Liability Company Agreement of Calumet GP, LLC (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K filed with the Commission on February 13, 2006 (File No. 000-51734)).
|
|
|
|
|
|
31.1*
|
|
Sarbanes-Oxley Section 302 certification of F. William Grube.
|
|
|
|
|
|
31.2*
|
|
Sarbanes-Oxley Section 302 certification of R. Patrick Murray, II.
|
|
|
|
|
|
32.1*
|
|
Section 1350 certification of F. William Grube and R. Patrick Murray, II.
|
|
|
|
|
|
100.INS**
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH**
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL**
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF**
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB**
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE**
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
*
|
|
Filed herewith.
|
|
**
|
|
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of the registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
|
|
|
CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
|
|
|
|
|
|
|
|
|
|
By:
|
Calumet GP, LLC, its general partner
|
|
|
|
|
|
|
Date:
|
November 7, 2012
|
By:
|
/s/ R. Patrick Murray, II
|
|
|
|
|
R. Patrick Murray, II Vice President, Chief Financial Officer and Secretary
|
|
|
|
|
(Authorized Person and Principal Accounting Officer)
|
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
Share Purchase Agreement, dated as of August 14, 2012, among Calumet Specialty Products Partners, L.P. and Connacher Oil and Gas Limited (incorporated by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed with the Commission on August 20, 2012 (File No. 000-51734)).
|
|
|
|
|
|
3.1
|
|
Certificate of Limited Partnership of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Registration Statement on Form S-1 filed with the Commission on October 7, 2005 (File No. 333-128880)).
|
|
|
|
|
|
3.2
|
|
Amended and Restated Limited Partnership Agreement of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Commission on February 13, 2006 (File No. 000-51734)).
|
|
|
|
|
|
3.3
|
|
Amendment No. 1 to the First Amended and Restated Agreement of Limited Partnership of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Commission on July 11, 2006 (File No. 000-51734)).
|
|
|
|
|
|
3.4
|
|
Amendment No. 2 to First Amended and Restated Agreement of Limited Partnership of Calumet Specialty Products Partners, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the Commission on April 18, 2008 (File No. 000-51734)).
|
|
|
|
|
|
3.5
|
|
Certificate of Formation of Calumet GP, LLC (incorporated by reference to Exhibit 3.3 of Registrant’s Registration Statement on Form S-1 filed with the Commission on October 7, 2005 (File No. 333-128880)).
|
|
|
|
|
|
3.6
|
|
Amended and Restated Limited Liability Company Agreement of Calumet GP, LLC (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K filed with the Commission on February 13, 2006 (File No. 000-51734)).
|
|
|
|
|
|
31.1*
|
|
Sarbanes-Oxley Section 302 certification of F. William Grube.
|
|
|
|
|
|
31.2*
|
|
Sarbanes-Oxley Section 302 certification of R. Patrick Murray, II.
|
|
|
|
|
|
32.1*
|
|
Section 1350 certification of F. William Grube and R. Patrick Murray, II.
|
|
|
|
|
|
100.INS**
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH**
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL**
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF**
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB**
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE**
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
*
|
|
Filed herewith.
|
|
**
|
|
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of the registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|