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
|
|
x
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
Page
|
|
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||
|
|
(Unaudited)
|
|
|
||||
|
|
(In millions, except unit data)
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
11.7
|
|
|
$
|
8.5
|
|
|
Accounts receivable:
|
|
|
|
||||
|
Trade
|
295.8
|
|
|
326.0
|
|
||
|
Other
|
14.4
|
|
|
23.8
|
|
||
|
|
310.2
|
|
|
349.8
|
|
||
|
Inventories
|
553.3
|
|
|
513.5
|
|
||
|
Derivative assets
|
1.2
|
|
|
23.2
|
|
||
|
Prepaid expenses and other current assets
|
10.4
|
|
|
9.2
|
|
||
|
Deferred income taxes
|
6.1
|
|
|
2.3
|
|
||
|
Total current assets
|
892.9
|
|
|
906.5
|
|
||
|
Property, plant and equipment, net
|
1,588.6
|
|
|
1,464.4
|
|
||
|
Investment in unconsolidated affiliates
|
170.6
|
|
|
137.3
|
|
||
|
Goodwill
|
245.8
|
|
|
245.8
|
|
||
|
Other intangible assets, net
|
235.8
|
|
|
257.5
|
|
||
|
Other noncurrent assets, net
|
99.5
|
|
|
108.3
|
|
||
|
Total assets
|
$
|
3,233.2
|
|
|
$
|
3,119.8
|
|
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|||||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
434.9
|
|
|
$
|
419.9
|
|
|
Accrued interest payable
|
32.5
|
|
|
37.6
|
|
||
|
Accrued salaries, wages and benefits
|
29.2
|
|
|
21.9
|
|
||
|
Other taxes payable
|
19.0
|
|
|
17.9
|
|
||
|
Other current liabilities
|
67.5
|
|
|
40.0
|
|
||
|
Current portion of long-term debt
|
0.6
|
|
|
0.6
|
|
||
|
Derivative liabilities
|
18.3
|
|
|
5.6
|
|
||
|
Total current liabilities
|
602.0
|
|
|
543.5
|
|
||
|
Deferred income taxes
|
22.4
|
|
|
32.3
|
|
||
|
Pension and postretirement benefit obligations
|
19.2
|
|
|
20.0
|
|
||
|
Other long-term liabilities
|
0.9
|
|
|
0.9
|
|
||
|
Long-term debt, less current portion
|
1,717.0
|
|
|
1,712.9
|
|
||
|
Total liabilities
|
2,361.5
|
|
|
2,309.6
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital:
|
|
|
|
||||
|
Limited partners’ interest (75,760,218 units and 69,452,233 units, issued and outstanding as of June 30, 2015 and December 31, 2014, respectively)
|
841.1
|
|
|
765.9
|
|
||
|
General partner’s interest
|
32.9
|
|
|
30.6
|
|
||
|
Accumulated other comprehensive income (loss)
|
(2.3
|
)
|
|
13.7
|
|
||
|
Total partners’ capital
|
871.7
|
|
|
810.2
|
|
||
|
Total liabilities and partners’ capital
|
$
|
3,233.2
|
|
|
$
|
3,119.8
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In millions, except per unit and unit data)
|
||||||||||||||
|
Sales
|
$
|
1,156.2
|
|
|
$
|
1,434.9
|
|
|
$
|
2,174.8
|
|
|
$
|
2,775.9
|
|
|
Cost of sales
|
953.5
|
|
|
1,335.9
|
|
|
1,776.9
|
|
|
2,552.1
|
|
||||
|
Gross profit
|
202.7
|
|
|
99.0
|
|
|
397.9
|
|
|
223.8
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
37.8
|
|
|
40.7
|
|
|
76.2
|
|
|
59.7
|
|
||||
|
General and administrative
|
31.7
|
|
|
20.9
|
|
|
70.9
|
|
|
46.8
|
|
||||
|
Transportation
|
42.3
|
|
|
41.3
|
|
|
84.3
|
|
|
81.7
|
|
||||
|
Taxes other than income taxes
|
4.0
|
|
|
3.6
|
|
|
8.0
|
|
|
5.7
|
|
||||
|
Other
|
3.2
|
|
|
2.8
|
|
|
6.1
|
|
|
4.9
|
|
||||
|
Operating income (loss)
|
83.7
|
|
|
(10.3
|
)
|
|
152.4
|
|
|
25.0
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(27.4
|
)
|
|
(28.7
|
)
|
|
(54.4
|
)
|
|
(54.9
|
)
|
||||
|
Debt extinguishment costs
|
(46.6
|
)
|
|
—
|
|
|
(46.6
|
)
|
|
(89.6
|
)
|
||||
|
Realized gain (loss) on derivative instruments
|
(14.0
|
)
|
|
6.0
|
|
|
(5.1
|
)
|
|
12.6
|
|
||||
|
Unrealized gain (loss) on derivative instruments
|
5.2
|
|
|
23.6
|
|
|
(22.7
|
)
|
|
48.2
|
|
||||
|
Loss from unconsolidated affiliates
|
(8.2
|
)
|
|
(1.0
|
)
|
|
(12.7
|
)
|
|
(1.2
|
)
|
||||
|
Other
|
0.7
|
|
|
0.2
|
|
|
1.5
|
|
|
0.1
|
|
||||
|
Total other income (expense)
|
(90.3
|
)
|
|
0.1
|
|
|
(140.0
|
)
|
|
(84.8
|
)
|
||||
|
Net income (loss) before income taxes
|
(6.6
|
)
|
|
(10.2
|
)
|
|
12.4
|
|
|
(59.8
|
)
|
||||
|
Income tax benefit
|
(9.1
|
)
|
|
(1.9
|
)
|
|
(13.9
|
)
|
|
(1.7
|
)
|
||||
|
Net income (loss)
|
$
|
2.5
|
|
|
$
|
(8.3
|
)
|
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
Allocation of net income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
2.5
|
|
|
$
|
(8.3
|
)
|
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
General partner’s interest in net income (loss)
|
—
|
|
|
(0.2
|
)
|
|
0.5
|
|
|
(1.2
|
)
|
||||
|
General partner’s incentive distribution rights
|
4.2
|
|
|
3.9
|
|
|
8.4
|
|
|
7.7
|
|
||||
|
Non-vested share based payments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss) available to limited partners
|
$
|
(1.7
|
)
|
|
$
|
(12.0
|
)
|
|
$
|
17.4
|
|
|
$
|
(64.6
|
)
|
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
76,092,517
|
|
|
69,604,669
|
|
|
73,675,251
|
|
|
69,614,055
|
|
||||
|
Diluted
|
76,092,517
|
|
|
69,604,669
|
|
|
73,730,189
|
|
|
69,614,055
|
|
||||
|
Limited partners’ interest basic and diluted net income (loss) per unit
|
$
|
(0.02
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
0.23
|
|
|
$
|
(0.93
|
)
|
|
Cash distributions declared per limited partner unit
|
$
|
0.685
|
|
|
$
|
0.685
|
|
|
$
|
1.37
|
|
|
$
|
1.37
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Net income (loss)
|
$
|
2.5
|
|
|
$
|
(8.3
|
)
|
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedge (gain) loss reclassified to net income (loss)
|
(11.5
|
)
|
|
(1.1
|
)
|
|
(9.8
|
)
|
|
2.8
|
|
||||
|
Change in fair value of cash flow hedges
|
(1.1
|
)
|
|
8.1
|
|
|
(6.2
|
)
|
|
50.5
|
|
||||
|
Defined benefit pension and retiree health benefit plans
|
0.1
|
|
|
—
|
|
|
0.3
|
|
|
0.2
|
|
||||
|
Foreign currency translation adjustment
|
—
|
|
|
0.1
|
|
|
(0.3
|
)
|
|
0.3
|
|
||||
|
Total other comprehensive income (loss)
|
(12.5
|
)
|
|
7.1
|
|
|
(16.0
|
)
|
|
53.8
|
|
||||
|
Comprehensive income (loss) attributable to partners’ capital
|
$
|
(10.0
|
)
|
|
$
|
(1.2
|
)
|
|
$
|
10.3
|
|
|
$
|
(4.3
|
)
|
|
|
Accumulated Other
Comprehensive Income (Loss)
|
|
Partners’ Capital
|
|
|
||||||||||
|
|
|
General
Partner
|
|
Limited
Partners
|
|
Total
|
|||||||||
|
|
(In millions)
|
||||||||||||||
|
Balance at December 31, 2014
|
$
|
13.7
|
|
|
$
|
30.6
|
|
|
$
|
765.9
|
|
|
$
|
810.2
|
|
|
Other comprehensive loss
|
(16.0
|
)
|
|
—
|
|
|
—
|
|
|
(16.0
|
)
|
||||
|
Net income
|
—
|
|
|
8.9
|
|
|
17.4
|
|
|
26.3
|
|
||||
|
Common units repurchased for phantom unit grants
|
—
|
|
|
—
|
|
|
(3.6
|
)
|
|
(3.6
|
)
|
||||
|
Amortization of vested phantom units
|
—
|
|
|
—
|
|
|
1.1
|
|
|
1.1
|
|
||||
|
Issuances of phantom units, net of taxes withheld
|
—
|
|
|
—
|
|
|
(1.4
|
)
|
|
(1.4
|
)
|
||||
|
Proceeds from public offerings of common units, net
|
—
|
|
|
—
|
|
|
161.5
|
|
|
161.5
|
|
||||
|
Contributions from Calumet GP, LLC
|
—
|
|
|
3.5
|
|
|
—
|
|
|
3.5
|
|
||||
|
Distributions to partners
|
—
|
|
|
(10.1
|
)
|
|
(99.8
|
)
|
|
(109.9
|
)
|
||||
|
Balance at June 30, 2015
|
$
|
(2.3
|
)
|
|
$
|
32.9
|
|
|
$
|
841.1
|
|
|
$
|
871.7
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In millions)
|
||||||
|
Operating activities
|
|
|
|
||||
|
Net income (loss)
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|||||
|
Depreciation and amortization
|
71.4
|
|
|
65.6
|
|
||
|
Amortization of turnaround costs
|
12.7
|
|
|
11.9
|
|
||
|
Non-cash interest expense
|
2.9
|
|
|
3.5
|
|
||
|
Non-cash debt extinguishment costs
|
9.1
|
|
|
18.7
|
|
||
|
Provision for doubtful accounts
|
0.2
|
|
|
1.2
|
|
||
|
Unrealized (gain) loss on derivative instruments
|
22.7
|
|
|
(48.2
|
)
|
||
|
Non-cash equity based compensation
|
5.5
|
|
|
2.9
|
|
||
|
Deferred income tax benefit
|
(14.1
|
)
|
|
(1.9
|
)
|
||
|
Lower of cost or market inventory adjustment
|
0.8
|
|
|
(2.9
|
)
|
||
|
Losses from unconsolidated affiliates
|
12.7
|
|
|
1.2
|
|
||
|
Other non-cash activities
|
3.9
|
|
|
2.1
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
39.4
|
|
|
(120.6
|
)
|
||
|
Inventories
|
(40.6
|
)
|
|
(86.7
|
)
|
||
|
Prepaid expenses and other current assets
|
4.5
|
|
|
(1.8
|
)
|
||
|
Derivative activity
|
(3.5
|
)
|
|
3.8
|
|
||
|
Turnaround costs
|
(5.9
|
)
|
|
(22.2
|
)
|
||
|
Accounts payable
|
(7.0
|
)
|
|
162.3
|
|
||
|
Accrued interest payable
|
(5.1
|
)
|
|
20.9
|
|
||
|
Accrued salaries, wages and benefits
|
1.6
|
|
|
(16.0
|
)
|
||
|
Other taxes payable
|
1.3
|
|
|
(1.2
|
)
|
||
|
Other liabilities
|
21.7
|
|
|
1.9
|
|
||
|
Pension and postretirement benefit obligations
|
(0.5
|
)
|
|
(0.5
|
)
|
||
|
Net cash provided by (used in) operating activities
|
160.0
|
|
|
(64.1
|
)
|
||
|
Investing activities
|
|
|
|
||||
|
Additions to property, plant and equipment
|
(153.2
|
)
|
|
(105.5
|
)
|
||
|
Cash paid for acquisitions, net of cash acquired
|
—
|
|
|
(234.0
|
)
|
||
|
Investment in unconsolidated affiliates
|
(46.0
|
)
|
|
(37.5
|
)
|
||
|
Proceeds from sale of property, plant and equipment
|
0.2
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(199.0
|
)
|
|
(377.0
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings — revolving credit facility
|
637.3
|
|
|
390.0
|
|
||
|
Repayments of borrowings — revolving credit facility
|
(685.0
|
)
|
|
(330.8
|
)
|
||
|
Repayments of borrowings — senior notes
|
(275.0
|
)
|
|
(500.0
|
)
|
||
|
Payments on capital lease obligations
|
(3.5
|
)
|
|
(0.5
|
)
|
||
|
Proceeds from senior notes offering
|
322.6
|
|
|
900.0
|
|
||
|
Debt issuance costs
|
(5.6
|
)
|
|
(16.0
|
)
|
||
|
Proceeds from public offerings of common units, net
|
161.5
|
|
|
—
|
|
||
|
Contributions from Calumet GP, LLC
|
3.5
|
|
|
—
|
|
||
|
Common units repurchased and taxes paid for phantom unit grants
|
(3.6
|
)
|
|
(2.1
|
)
|
||
|
Cash settlement of unit based compensation
|
—
|
|
|
(0.9
|
)
|
||
|
Distributions to partners
|
(110.0
|
)
|
|
(105.1
|
)
|
||
|
Net cash provided by financing activities
|
42.2
|
|
|
334.6
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
3.2
|
|
|
(106.5
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
8.5
|
|
|
121.1
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
11.7
|
|
|
$
|
14.6
|
|
|
Supplemental disclosure of non-cash financing and investing activities
|
|
|
|
||||
|
Non-cash property, plant and equipment additions
|
$
|
61.9
|
|
|
$
|
25.4
|
|
|
|
Six Months Ended June 30, 2015
|
||
|
Sales
|
$
|
151.5
|
|
|
Operating loss
|
$
|
(24.3
|
)
|
|
|
Six Months Ended June 30, 2014
|
||
|
Sales
|
$
|
2,858.4
|
|
|
Net loss
|
$
|
(64.3
|
)
|
|
Limited partners’ interest net loss per unit — basic and diluted
|
$
|
(1.02
|
)
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||
|
Raw materials
|
$
|
100.8
|
|
|
$
|
77.8
|
|
|
Work in process
|
80.1
|
|
|
75.4
|
|
||
|
Finished goods
|
372.4
|
|
|
360.3
|
|
||
|
|
$
|
553.3
|
|
|
$
|
513.5
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Operating revenue
|
$
|
48.4
|
|
|
$
|
—
|
|
|
$
|
50.1
|
|
|
$
|
—
|
|
|
Operating loss
|
$
|
(14.8
|
)
|
|
$
|
(1.6
|
)
|
|
$
|
(21.8
|
)
|
|
$
|
(2.6
|
)
|
|
Net loss
|
$
|
(15.2
|
)
|
|
$
|
(1.6
|
)
|
|
$
|
(22.3
|
)
|
|
$
|
(2.6
|
)
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
Borrowings under amended and restated senior secured revolving credit agreement with third-party lenders, interest payments quarterly, borrowings due July 2019, weighted average interest rate of 3.4% at June 30, 2015
|
$
|
103.1
|
|
|
$
|
150.8
|
|
|
Borrowings under 2020 Notes, interest at a fixed rate of 9.625%, interest payments semiannually, borrowings due August 2020, effective interest rate of 10.1% for the six months ended June 30, 2015
|
—
|
|
|
275.0
|
|
||
|
Borrowings under 2021 Notes, interest at a fixed rate of 6.50%, interest payments semiannually, borrowings due April 2021, effective interest rate of 6.7% for the six months ended June 30, 2015
|
900.0
|
|
|
900.0
|
|
||
|
Borrowings under 2022 Notes, interest at a fixed rate of 7.625%, interest payments semiannually, borrowings due January 2022, effective interest rate of 8.0% for the six months ended June 30, 2015
(1)
|
353.0
|
|
|
352.5
|
|
||
|
Borrowings under 2023 Notes, interest at a fixed rate of 7.75%, interest payments semiannually, borrowings due April 2023, effective interest rate of 8.0% for the six months ended June 30, 2015
|
325.0
|
|
|
—
|
|
||
|
Capital lease obligations, at various interest rates, interest and principal payments monthly through October 2034
|
43.4
|
|
|
43.6
|
|
||
|
Less unamortized discounts
|
(6.9
|
)
|
|
(8.4
|
)
|
||
|
Total long-term debt
|
1,717.6
|
|
|
1,713.5
|
|
||
|
Less current portion of long-term debt
|
0.6
|
|
|
0.6
|
|
||
|
|
$
|
1,717.0
|
|
|
$
|
1,712.9
|
|
|
|
|
(1)
|
The balance includes a fair value interest rate hedge adjustment, which increased the debt balance by
$3.0 million
and
$2.5 million
as of
June 30, 2015
and
December 31, 2014
, respectively (refer to
Note 8
for additional information on the interest rate swap designated as a fair value hedge at December 31, 2014).
|
|
Year
|
|
Percentage
|
|
|
2018
|
|
105.813
|
%
|
|
2019
|
|
103.875
|
%
|
|
2020
|
|
101.938
|
%
|
|
2021 and thereafter
|
|
100.000
|
%
|
|
Year
|
|
|
||
|
2015
|
|
$
|
0.3
|
|
|
2016
|
|
0.7
|
|
|
|
2017
|
|
0.7
|
|
|
|
2018
|
|
0.8
|
|
|
|
2019
|
|
103.9
|
|
|
|
Thereafter
|
|
1,615.1
|
|
|
|
Total
|
|
$
|
1,721.5
|
|
|
•
|
crude oil purchases and sales;
|
|
•
|
fuel product sales and purchases;
|
|
•
|
natural gas purchases;
|
|
•
|
precious metals purchases; and
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Condensed Consolidated Balance Sheets
|
|
Net Amounts of Assets Presented in the Condensed Consolidated Balance Sheets
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Condensed Consolidated Balance Sheets
|
|
Net Amounts of Assets Presented in the Condensed Consolidated Balance Sheets
|
||||||||||||
|
Derivative instruments designated as hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(10.0
|
)
|
|
$
|
(10.0
|
)
|
|
Gasoline swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15.9
|
|
|
(4.4
|
)
|
|
11.5
|
|
||||||
|
Swaps not allocated to a specific segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate swaps
|
|
|
|
|
|
|
|
—
|
|
|
2.5
|
|
|
—
|
|
|
2.5
|
|
||||||
|
Total derivative instruments designated as hedges
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18.4
|
|
|
(14.4
|
)
|
|
4.0
|
|
||||||
|
Derivative instruments not designated as hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
|
1.7
|
|
|
(2.3
|
)
|
|
(0.6
|
)
|
|
31.4
|
|
|
(111.2
|
)
|
|
(79.8
|
)
|
||||||
|
Crude oil basis swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
0.8
|
|
||||||
|
Crude oil percentage basis swaps
|
|
2.3
|
|
|
(2.3
|
)
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||||
|
Crude oil options
|
|
1.1
|
|
|
(1.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gasoline swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
|
(0.4
|
)
|
|
2.0
|
|
||||||
|
Gasoline crack spread swaps
|
|
0.9
|
|
|
(0.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Diesel swaps
|
|
1.6
|
|
|
(0.9
|
)
|
|
0.7
|
|
|
116.1
|
|
|
(19.1
|
)
|
|
97.0
|
|
||||||
|
Diesel crack spread swaps
|
|
5.6
|
|
|
(4.0
|
)
|
|
1.6
|
|
|
4.5
|
|
|
—
|
|
|
4.5
|
|
||||||
|
Jet fuel swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.9
|
|
|
(5.2
|
)
|
|
2.7
|
|
||||||
|
Platinum swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Natural gas swaps
|
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
|
—
|
|
|
(7.2
|
)
|
|
(7.2
|
)
|
||||||
|
Natural gas collars
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
(0.6
|
)
|
|
(0.5
|
)
|
||||||
|
Total derivative instruments not designated as hedges
|
|
13.2
|
|
|
(12.0
|
)
|
|
1.2
|
|
|
163.2
|
|
|
(144.0
|
)
|
|
19.2
|
|
||||||
|
Total derivative instruments
|
|
$
|
13.2
|
|
|
$
|
(12.0
|
)
|
|
$
|
1.2
|
|
|
$
|
181.6
|
|
|
$
|
(158.4
|
)
|
|
$
|
23.2
|
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Condensed Consolidated Balance Sheets
|
|
Net Amounts of Liabilities Presented in the Condensed Consolidated Balance Sheets
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Condensed Consolidated Balance Sheets
|
|
Net Amounts of Liabilities Presented in the Condensed Consolidated Balance Sheets
|
||||||||||||
|
Derivative instruments designated as hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(13.8
|
)
|
|
$
|
10.0
|
|
|
$
|
(3.8
|
)
|
|
Gasoline swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.4
|
|
|
4.4
|
|
||||||
|
Total derivative instruments designated as hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
(13.8
|
)
|
|
14.4
|
|
|
0.6
|
|
|||||||
|
Derivative instruments not designated as hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
|
(2.5
|
)
|
|
2.3
|
|
|
(0.2
|
)
|
|
(102.4
|
)
|
|
111.2
|
|
|
8.8
|
|
||||||
|
Crude oil percentage basis swaps
|
|
—
|
|
|
2.3
|
|
|
2.3
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
—
|
|
||||||
|
Crude oil options
|
|
(2.1
|
)
|
|
1.1
|
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gasoline swaps
|
|
(7.5
|
)
|
|
—
|
|
|
(7.5
|
)
|
|
(1.0
|
)
|
|
0.4
|
|
|
(0.6
|
)
|
||||||
|
Gasoline crack spread swaps
|
|
(4.1
|
)
|
|
0.9
|
|
|
(3.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Diesel swaps
|
|
(0.1
|
)
|
|
0.9
|
|
|
0.8
|
|
|
(28.1
|
)
|
|
19.1
|
|
|
(9.0
|
)
|
||||||
|
Diesel crack spread swaps
|
|
—
|
|
|
4.0
|
|
|
4.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Jet fuel swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.2
|
)
|
|
5.2
|
|
|
—
|
|
||||||
|
Platinum swaps
|
|
(0.4
|
)
|
|
—
|
|
|
(0.4
|
)
|
|
(0.1
|
)
|
|
0.1
|
|
|
—
|
|
||||||
|
Natural gas swaps
|
|
(0.3
|
)
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Natural gas swaps
|
|
(12.4
|
)
|
|
0.5
|
|
|
(11.9
|
)
|
|
(12.1
|
)
|
|
7.2
|
|
|
(4.9
|
)
|
||||||
|
Natural gas collars
|
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
|
(1.1
|
)
|
|
0.6
|
|
|
(0.5
|
)
|
||||||
|
Total derivative instruments not designated as hedges
|
(30.3
|
)
|
|
12.0
|
|
|
(18.3
|
)
|
|
(150.2
|
)
|
|
144.0
|
|
|
(6.2
|
)
|
|||||||
|
Total derivative instruments
|
$
|
(30.3
|
)
|
|
$
|
12.0
|
|
|
$
|
(18.3
|
)
|
|
$
|
(164.0
|
)
|
|
$
|
158.4
|
|
|
$
|
(5.6
|
)
|
|
|
Type of Derivative
|
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 (Loss) (Effective Portion)
|
|
Amount of Gain (Loss) Recognized in Net Income (Loss) on Derivatives (Ineffective Portion)
|
||||||||||||||||||||||
|
Three Months Ended
|
|
Location of Gain (Loss)
|
|
Three Months Ended
|
|
Location of Gain (Loss)
|
|
Three Months Ended
|
|||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
|
June 30,
|
|||||||||||||||||||||
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
$
|
(2.7
|
)
|
|
$
|
53.5
|
|
|
Cost of sales
|
|
$
|
(53.2
|
)
|
|
$
|
13.6
|
|
|
Unrealized/ Realized
|
|
$
|
—
|
|
|
$
|
30.3
|
|
|
Gasoline swaps
|
2.7
|
|
|
(8.2
|
)
|
|
Sales
|
|
19.3
|
|
|
(5.8
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
(3.6
|
)
|
||||||
|
Diesel swaps
|
(1.4
|
)
|
|
(33.4
|
)
|
|
Sales
|
|
39.8
|
|
|
(4.9
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
(1.6
|
)
|
||||||
|
Jet fuel swaps
|
0.3
|
|
|
(3.8
|
)
|
|
Sales
|
|
4.0
|
|
|
(0.9
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
(0.5
|
)
|
||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
Cost of sales
|
|
1.6
|
|
|
(0.9
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
(1.1
|
)
|
|
$
|
8.1
|
|
|
|
|
$
|
11.5
|
|
|
$
|
1.1
|
|
|
|
|
$
|
—
|
|
|
$
|
24.6
|
|
|
Type of Derivative
|
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 (Loss) (Effective Portion)
|
|
Amount of Gain (Loss) Recognized in Net Income (Loss) on Derivatives (Ineffective Portion)
|
||||||||||||||||||||||
|
Six Months Ended
|
|
Location of Gain (Loss)
|
|
Six Months Ended
|
|
Location of Gain (Loss)
|
|
Six Months Ended
|
|||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
|
June 30,
|
|||||||||||||||||||||
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
$
|
(9.0
|
)
|
|
$
|
71.2
|
|
|
Cost of sales
|
|
$
|
(74.7
|
)
|
|
$
|
23.1
|
|
|
Unrealized/ Realized
|
|
$
|
(0.2
|
)
|
|
$
|
47.7
|
|
|
Gasoline swaps
|
3.5
|
|
|
(10.0
|
)
|
|
Sales
|
|
33.3
|
|
|
(11.5
|
)
|
|
Unrealized/ Realized
|
|
0.7
|
|
|
(4.5
|
)
|
||||||
|
Diesel swaps
|
(1.3
|
)
|
|
(13.4
|
)
|
|
Sales
|
|
44.6
|
|
|
(11.1
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
(0.1
|
)
|
||||||
|
Jet fuel swaps
|
0.6
|
|
|
2.7
|
|
|
Sales
|
|
5.4
|
|
|
(2.1
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
(0.4
|
)
|
||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
Cost of sales
|
|
1.2
|
|
|
(1.2
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
(6.2
|
)
|
|
$
|
50.5
|
|
|
|
|
$
|
9.8
|
|
|
$
|
(2.8
|
)
|
|
|
|
$
|
0.5
|
|
|
$
|
42.7
|
|
|
Year
|
Accumulated Other Comprehensive Income (Loss)
|
||
|
2015
|
$
|
(1.1
|
)
|
|
2016
|
10.8
|
|
|
|
Total
|
$
|
9.7
|
|
|
|
Location of Gain (Loss) of Derivative
|
|
Amount of Loss Recognized in Net Income (Loss)
|
|
Hedged Item
|
|
Location of Gain (Loss) on Hedged Item
|
|
Amount of Gain Recognized in Net Income (Loss)
|
||||||||||||||||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||||||||||||||
|
Swaps not allocated to a specific segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Interest rate swap
|
Interest income (expense)
|
|
$
|
—
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
(0.6
|
)
|
|
2022 Notes
|
|
Interest income (expense)
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
$
|
—
|
|
|
$
|
0.6
|
|
|
Total
|
|
|
$
|
—
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
(0.6
|
)
|
|
|
|
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
$
|
—
|
|
|
$
|
0.6
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Realized gain (loss) on derivative instruments
|
$
|
1.2
|
|
|
$
|
(2.1
|
)
|
|
$
|
2.4
|
|
|
$
|
(3.3
|
)
|
|
Type of Derivative
|
Amount of Gain (Loss) Recognized in Realized Gain (Loss) on Derivative Instruments
|
|
Amount of Gain (Loss) Recognized in Unrealized Gain (Loss) on Derivative Instruments
|
||||||||||||
|
Three Months Ended June 30,
|
|
Three Months Ended June 30,
|
|||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
$
|
7.7
|
|
|
$
|
10.5
|
|
|
$
|
5.2
|
|
|
$
|
11.1
|
|
|
Crude oil basis swaps
|
—
|
|
|
0.6
|
|
|
2.2
|
|
|
(1.8
|
)
|
||||
|
Gasoline swaps
|
(16.4
|
)
|
|
(7.6
|
)
|
|
(7.1
|
)
|
|
(1.5
|
)
|
||||
|
Diesel swaps
|
1.2
|
|
|
(1.6
|
)
|
|
(3.8
|
)
|
|
(5.5
|
)
|
||||
|
Diesel crack spread swaps
|
—
|
|
|
—
|
|
|
7.4
|
|
|
—
|
|
||||
|
Gasoline crack spread swaps
|
(3.9
|
)
|
|
—
|
|
|
(1.7
|
)
|
|
—
|
|
||||
|
Jet fuel swaps
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
||||
|
Diesel crack spread collars
|
—
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
||||
|
Platinum swaps
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Gasoline crack spread collars
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Natural gas swaps
|
(2.5
|
)
|
|
0.4
|
|
|
3.1
|
|
|
0.4
|
|
||||
|
Total
|
$
|
(13.9
|
)
|
|
$
|
2.8
|
|
|
$
|
5.1
|
|
|
$
|
2.2
|
|
|
Type of Derivative
|
Amount of Gain (Loss) Recognized in Realized Gain (Loss) on Derivative Instruments
|
|
Amount of Gain (Loss) Recognized in Unrealized Gain (Loss) on Derivative Instruments
|
||||||||||||
|
Six Months Ended June 30,
|
|
Six Months Ended June 30,
|
|||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
$
|
(40.6
|
)
|
|
$
|
14.4
|
|
|
$
|
55.4
|
|
|
$
|
14.5
|
|
|
Crude oil basis swaps
|
1.0
|
|
|
1.2
|
|
|
1.8
|
|
|
(0.5
|
)
|
||||
|
Gasoline swaps
|
(18.4
|
)
|
|
(11.2
|
)
|
|
(8.2
|
)
|
|
1.0
|
|
||||
|
Diesel swaps
|
59.2
|
|
|
(1.6
|
)
|
|
(67.2
|
)
|
|
(2.5
|
)
|
||||
|
Diesel crack spread swaps
|
0.9
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
||||
|
Gasoline crack spread swaps
|
(4.7
|
)
|
|
—
|
|
|
(3.2
|
)
|
|
—
|
|
||||
|
Jet fuel swaps
|
1.6
|
|
|
(0.5
|
)
|
|
(1.6
|
)
|
|
(0.9
|
)
|
||||
|
Diesel crack spread collars
|
—
|
|
|
1.0
|
|
|
—
|
|
|
0.4
|
|
||||
|
Platinum swaps
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
||||
|
Gasoline crack spread collars
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Natural gas swaps
|
(4.6
|
)
|
|
1.3
|
|
|
(0.1
|
)
|
|
1.3
|
|
||||
|
Total
|
$
|
(5.6
|
)
|
|
$
|
4.6
|
|
|
$
|
(22.7
|
)
|
|
$
|
13.5
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Third Quarter 2015
|
1,500,000
|
|
|
$
|
4.11
|
|
|
Fourth Quarter 2015
|
1,900,000
|
|
|
$
|
4.12
|
|
|
Calendar Year 2016
|
5,880,000
|
|
|
$
|
4.22
|
|
|
Calendar Year 2017
|
4,950,000
|
|
|
$
|
3.85
|
|
|
Total
|
14,230,000
|
|
|
|
||
|
Average price
|
|
|
$
|
4.07
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
First Quarter 2015
|
1,770,000
|
|
|
$
|
4.09
|
|
|
Second Quarter 2015
|
1,500,000
|
|
|
$
|
4.11
|
|
|
Third Quarter 2015
|
1,500,000
|
|
|
$
|
4.11
|
|
|
Fourth Quarter 2015
|
1,900,000
|
|
|
$
|
4.12
|
|
|
Calendar Year 2016
|
5,880,000
|
|
|
$
|
4.22
|
|
|
Calendar Year 2017
|
1,830,000
|
|
|
$
|
4.28
|
|
|
Total
|
14,380,000
|
|
|
|
||
|
Average price
|
|
|
$
|
4.18
|
|
|
|
Natural Gas Collars by Expiration Dates
|
MMBtu
|
|
Average Bought Call ($/MMBtu)
|
|
Average Sold Put ($/MMBtu)
|
|||||
|
Third Quarter 2015
|
240,000
|
|
|
$
|
4.25
|
|
|
$
|
3.79
|
|
|
Fourth Quarter 2015
|
200,000
|
|
|
$
|
4.25
|
|
|
$
|
3.85
|
|
|
Calendar Year 2016
|
600,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Total
|
1,040,000
|
|
|
|
|
|
||||
|
Average price
|
|
|
$
|
4.25
|
|
|
$
|
3.86
|
|
|
|
Natural Gas Collars by Expiration Dates
|
MMBtu
|
|
Average Bought Call ($/MMBtu)
|
|
Average Sold Put ($/MMBtu)
|
|||||
|
First Quarter 2015
|
240,000
|
|
|
$
|
4.25
|
|
|
$
|
3.79
|
|
|
Second Quarter 2015
|
240,000
|
|
|
$
|
4.25
|
|
|
$
|
3.79
|
|
|
Third Quarter 2015
|
240,000
|
|
|
$
|
4.25
|
|
|
$
|
3.79
|
|
|
Fourth Quarter 2015
|
200,000
|
|
|
$
|
4.25
|
|
|
$
|
3.85
|
|
|
Calendar Year 2016
|
600,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Total
|
1,520,000
|
|
|
|
|
|
||||
|
Average price
|
|
|
$
|
4.25
|
|
|
$
|
3.84
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Calendar Year 2016
|
1,320,000
|
|
|
$
|
3.38
|
|
|
Total
|
1,320,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.38
|
|
|
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Third Quarter 2015
|
955,000
|
|
|
10,380
|
|
|
$
|
58.96
|
|
|
Fourth Quarter 2015
|
185,000
|
|
|
2,011
|
|
|
$
|
61.48
|
|
|
Calendar Year 2016
|
720,288
|
|
|
1,968
|
|
|
$
|
62.71
|
|
|
Total
|
1,860,288
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
60.66
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Third Quarter 2015
|
120,000
|
|
|
1,304
|
|
|
$
|
38.75
|
|
|
Total
|
120,000
|
|
|
|
|
|
|
|
|
|
Average price
|
|
|
|
|
$
|
38.75
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2015
|
315,000
|
|
|
3,500
|
|
|
$
|
97.71
|
|
|
Total
|
315,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
97.71
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2015
|
1,674,000
|
|
|
18,600
|
|
|
$
|
89.55
|
|
|
Second Quarter 2015
|
91,000
|
|
|
1,000
|
|
|
$
|
89.89
|
|
|
Third Quarter 2015
|
386,400
|
|
|
4,200
|
|
|
$
|
69.20
|
|
|
Fourth Quarter 2015
|
386,400
|
|
|
4,200
|
|
|
$
|
69.20
|
|
|
Calendar Year 2016
|
972,828
|
|
|
2,658
|
|
|
$
|
78.02
|
|
|
Total
|
3,510,628
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
81.89
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2015
|
1,674,000
|
|
|
18,600
|
|
|
$
|
84.21
|
|
|
Total
|
1,674,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
84.21
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
First Quarter 2015
|
118,000
|
|
|
2,000
|
|
|
$
|
(22.40
|
)
|
|
Total
|
118,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
(22.40
|
)
|
||
|
Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Third Quarter 2015
|
184,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Fourth Quarter 2015
|
184,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Calendar Year 2016
|
732,000
|
|
|
2,000
|
|
|
75.0
|
%
|
|
Total
|
1,100,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
74.3
|
%
|
||
|
Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Third Quarter 2015
|
184,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Fourth Quarter 2015
|
184,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Total
|
368,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
|
|
73.0
|
%
|
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Bought Put ($/Bbl)
|
||||
|
Third Quarter 2015
|
200,000
|
|
|
2,174
|
|
|
$
|
53.50
|
|
|
Fourth Quarter 2015
|
300,000
|
|
|
3,261
|
|
|
$
|
54.33
|
|
|
Calendar Year 2016
|
100,000
|
|
|
273
|
|
|
$
|
55.00
|
|
|
Total
|
600,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
54.17
|
|
||
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Sold Call ($/Bbl)
|
||||
|
Third Quarter 2015
|
120,000
|
|
|
1,304
|
|
|
$
|
64.71
|
|
|
Fourth Quarter 2015
|
800,000
|
|
|
8,696
|
|
|
$
|
67.63
|
|
|
Calendar Year 2016
|
100,000
|
|
|
273
|
|
|
$
|
65.00
|
|
|
Totals
|
1,020,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
67.02
|
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
Third Quarter 2015
|
92,000
|
|
|
1,000
|
|
|
$
|
82.07
|
|
|
Fourth Quarter 2015
|
92,000
|
|
|
1,000
|
|
|
$
|
82.07
|
|
|
Calendar Year 2016
|
549,000
|
|
|
1,500
|
|
|
$
|
82.28
|
|
|
Total
|
733,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
82.22
|
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
1,449,000
|
|
|
16,100
|
|
|
$
|
116.27
|
|
|
Second Quarter 2015
|
91,000
|
|
|
1,000
|
|
|
$
|
117.92
|
|
|
Third Quarter 2015
|
322,000
|
|
|
3,500
|
|
|
$
|
95.04
|
|
|
Fourth Quarter 2015
|
322,000
|
|
|
3,500
|
|
|
$
|
95.04
|
|
|
Calendar Year 2016
|
915,000
|
|
|
2,500
|
|
|
$
|
104.32
|
|
|
Total
|
3,099,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
108.38
|
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
1,449,000
|
|
|
16,100
|
|
|
$
|
105.78
|
|
|
Total
|
1,449,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
105.78
|
|
||
|
Diesel Percentage Basis Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Third Quarter 2015
|
46,000
|
|
|
500
|
|
|
32.5
|
%
|
|
Fourth Quarter 2015
|
46,000
|
|
|
500
|
|
|
32.5
|
%
|
|
Calendar Year 2016
|
2,196,000
|
|
|
6,000
|
|
|
31.8
|
%
|
|
Total
|
2,288,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
31.8
|
%
|
||
|
Diesel Percentage Basis Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Third Quarter 2015
|
414,000
|
|
|
4,500
|
|
|
33.2
|
%
|
|
Fourth Quarter 2015
|
414,000
|
|
|
4,500
|
|
|
33.2
|
%
|
|
Calendar Year 2016
|
1,647,000
|
|
|
4,500
|
|
|
31.7
|
%
|
|
Total
|
2,475,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
32.2
|
%
|
||
|
Diesel Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Third Quarter 2015
|
598,000
|
|
|
6,500
|
|
|
$
|
20.38
|
|
|
Fourth Quarter 2015
|
598,000
|
|
|
6,500
|
|
|
$
|
20.38
|
|
|
Total
|
1,196,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
20.38
|
|
||
|
Jet Fuel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
180,000
|
|
|
2,000
|
|
|
$
|
115.65
|
|
|
Total
|
180,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
115.65
|
|
||
|
Jet Fuel Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
180,000
|
|
|
2,000
|
|
|
$
|
100.91
|
|
|
Total
|
180,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
100.91
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
Third Quarter 2015
|
863,000
|
|
|
9,380
|
|
|
$
|
74.60
|
|
|
Fourth Quarter 2015
|
93,000
|
|
|
1,011
|
|
|
$
|
70.53
|
|
|
Total
|
956,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
74.21
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
315,000
|
|
|
3,500
|
|
|
$
|
109.68
|
|
|
Total
|
315,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
109.68
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
45,000
|
|
|
500
|
|
|
$
|
111.72
|
|
|
Total
|
45,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
111.72
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl)
|
||||
|
First Quarter 2015
|
45,000
|
|
|
500
|
|
|
$
|
78.12
|
|
|
Total
|
45,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
78.12
|
|
||
|
Gasoline Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Third Quarter 2015
|
491,000
|
|
|
5,337
|
|
|
$
|
15.65
|
|
|
Fourth Quarter 2015
|
705,500
|
|
|
7,668
|
|
|
$
|
7.93
|
|
|
Total
|
1,196,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
11.10
|
|
||
|
•
|
Level 3—inputs include unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.6
|
)
|
|
$
|
(0.6
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(89.8
|
)
|
|
$
|
(89.8
|
)
|
|
Crude oil basis swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
0.8
|
|
||||||||
|
Crude oil percentage basis swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||||||
|
Gasoline swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.5
|
|
|
13.5
|
|
||||||||
|
Diesel swaps
|
—
|
|
|
—
|
|
|
0.7
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
97.0
|
|
|
97.0
|
|
||||||||
|
Diesel crack spread swaps
|
—
|
|
|
—
|
|
|
1.6
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
4.5
|
|
|
4.5
|
|
||||||||
|
Jet fuel swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.7
|
|
|
2.7
|
|
||||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
|
—
|
|
|
—
|
|
|
(7.2
|
)
|
|
(7.2
|
)
|
||||||||
|
Natural gas collars
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
||||||||
|
Platinum swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
||||||||
|
Interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.5
|
|
|
2.5
|
|
||||||||
|
Total derivative assets
|
—
|
|
|
—
|
|
|
1.2
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
23.2
|
|
|
23.2
|
|
||||||||
|
Pension plan investments
|
0.5
|
|
|
48.1
|
|
|
—
|
|
|
48.6
|
|
|
0.2
|
|
|
49.4
|
|
|
—
|
|
|
49.6
|
|
||||||||
|
Total recurring assets at fair value
|
$
|
0.5
|
|
|
$
|
48.1
|
|
|
$
|
1.2
|
|
|
$
|
49.8
|
|
|
$
|
0.2
|
|
|
$
|
49.4
|
|
|
$
|
23.2
|
|
|
$
|
72.8
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5.0
|
|
|
$
|
5.0
|
|
|
Crude oil percentage basis swaps
|
—
|
|
|
—
|
|
|
2.3
|
|
|
2.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Gasoline swaps
|
—
|
|
|
—
|
|
|
(7.5
|
)
|
|
(7.5
|
)
|
|
—
|
|
|
—
|
|
|
3.8
|
|
|
3.8
|
|
||||||||
|
Gasoline crack spread swaps
|
—
|
|
|
—
|
|
|
(3.2
|
)
|
|
(3.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Diesel swaps
|
—
|
|
|
—
|
|
|
0.8
|
|
|
0.8
|
|
|
—
|
|
|
—
|
|
|
(9.0
|
)
|
|
(9.0
|
)
|
||||||||
|
Diesel crack spread swaps
|
—
|
|
|
—
|
|
|
4.0
|
|
|
4.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
(12.2
|
)
|
|
(12.2
|
)
|
|
—
|
|
|
—
|
|
|
(4.9
|
)
|
|
(4.9
|
)
|
||||||||
|
Natural gas collars
|
—
|
|
|
—
|
|
|
(0.9
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
||||||||
|
Platinum swaps
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
(0.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Crude oil options
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total derivative liabilities
|
—
|
|
|
—
|
|
|
(18.3
|
)
|
|
(18.3
|
)
|
|
—
|
|
|
—
|
|
|
(5.6
|
)
|
|
(5.6
|
)
|
||||||||
|
RINs Obligation
|
—
|
|
|
(41.5
|
)
|
|
—
|
|
|
(41.5
|
)
|
|
—
|
|
|
(16.3
|
)
|
|
—
|
|
|
(16.3
|
)
|
||||||||
|
Liability Awards
|
(6.4
|
)
|
|
—
|
|
|
—
|
|
|
(6.4
|
)
|
|
(4.7
|
)
|
|
—
|
|
|
—
|
|
|
(4.7
|
)
|
||||||||
|
Total recurring liabilities at fair value
|
$
|
(6.4
|
)
|
|
$
|
(41.5
|
)
|
|
$
|
(18.3
|
)
|
|
$
|
(66.2
|
)
|
|
$
|
(4.7
|
)
|
|
$
|
(16.3
|
)
|
|
$
|
(5.6
|
)
|
|
$
|
(26.6
|
)
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Fair value at January 1,
|
$
|
17.6
|
|
|
$
|
(54.8
|
)
|
|
Realized (gain) loss on derivative instruments
|
5.1
|
|
|
(12.6
|
)
|
||
|
Unrealized gain (loss) on derivative instruments
|
(22.7
|
)
|
|
48.2
|
|
||
|
Interest expense, net
|
(0.3
|
)
|
|
(1.9
|
)
|
||
|
Change in fair value of cash flow hedges
|
(6.2
|
)
|
|
50.5
|
|
||
|
Settlements
|
(10.6
|
)
|
|
12.9
|
|
||
|
Transfers in (out) of Level 3
|
—
|
|
|
—
|
|
||
|
Fair value at June 30,
|
$
|
(17.1
|
)
|
|
$
|
42.3
|
|
|
Total gain (loss) included in net income (loss) attributable to changes in unrealized gain (loss) relating to financial assets and liabilities held as of June 30,
|
$
|
(22.7
|
)
|
|
$
|
48.2
|
|
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Level
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Senior notes
|
1
|
|
$
|
1,252.1
|
|
|
$
|
1,248.5
|
|
|
$
|
630.0
|
|
|
$
|
619.1
|
|
|
Senior notes
|
2
|
|
$
|
333.9
|
|
|
$
|
322.6
|
|
|
$
|
803.3
|
|
|
$
|
900.0
|
|
|
Revolving credit facility
|
3
|
|
$
|
103.1
|
|
|
$
|
103.1
|
|
|
$
|
150.8
|
|
|
$
|
150.8
|
|
|
Capital lease and other obligations
|
3
|
|
$
|
43.4
|
|
|
$
|
43.4
|
|
|
$
|
43.6
|
|
|
$
|
43.6
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Service cost
|
$
|
0.2
|
|
|
$
|
0.1
|
|
|
$
|
0.3
|
|
|
$
|
0.2
|
|
|
Interest cost
|
0.6
|
|
|
0.6
|
|
|
1.3
|
|
|
1.3
|
|
||||
|
Expected return on assets
|
(0.9
|
)
|
|
(0.7
|
)
|
|
(1.7
|
)
|
|
(1.5
|
)
|
||||
|
Amortization of net loss
|
0.2
|
|
|
—
|
|
|
0.4
|
|
|
0.2
|
|
||||
|
Net periodic benefit cost
|
$
|
0.1
|
|
|
$
|
—
|
|
|
$
|
0.3
|
|
|
$
|
0.2
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 1
|
|
Level 2
|
||||||||
|
Cash and cash equivalents
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
Domestic equities
|
—
|
|
|
9.7
|
|
|
—
|
|
|
10.0
|
|
||||
|
Foreign equities
|
—
|
|
|
9.5
|
|
|
—
|
|
|
9.4
|
|
||||
|
Fixed income
|
—
|
|
|
28.9
|
|
|
—
|
|
|
30.0
|
|
||||
|
|
$
|
0.5
|
|
|
$
|
48.1
|
|
|
$
|
0.2
|
|
|
$
|
49.4
|
|
|
Components of Accumulated Other Comprehensive Income (Loss)
|
|
Amount Reclassified From Accumulated Other Comprehensive Income (Loss)
|
|
Location of Gain (Loss)
|
||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
||||||||||
|
Derivative gains (losses) on cash flow hedges:
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
$
|
63.1
|
|
|
$
|
(11.6
|
)
|
|
$
|
83.3
|
|
|
$
|
(24.7
|
)
|
|
Sales
|
|
|
|
(51.6
|
)
|
|
12.7
|
|
|
(73.5
|
)
|
|
21.9
|
|
|
Cost of sales
|
||||
|
|
|
$
|
11.5
|
|
|
$
|
1.1
|
|
|
$
|
9.8
|
|
|
$
|
(2.8
|
)
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of defined benefit pension and postretirement health benefit plans:
|
|
|
||||||||||||||||
|
Amortization of net loss
|
|
$
|
(0.2
|
)
|
|
$
|
—
|
|
|
$
|
(0.4
|
)
|
|
$
|
(0.2
|
)
|
|
(1)
|
|
|
|
$
|
(0.2
|
)
|
|
$
|
—
|
|
|
$
|
(0.4
|
)
|
|
$
|
(0.2
|
)
|
|
Total
|
|
|
|
(1)
|
This accumulated other comprehensive income (loss) component is included in the computation of net periodic pension cost. See
Note 11
for additional details.
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
||||||||||
|
Numerator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
2.5
|
|
|
$
|
(8.3
|
)
|
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
General partner’s interest in net income (loss)
|
—
|
|
|
(0.2
|
)
|
|
0.5
|
|
|
(1.2
|
)
|
||||
|
General partner’s incentive distribution rights
|
4.2
|
|
|
3.9
|
|
|
8.4
|
|
|
7.7
|
|
||||
|
Non-vested share based payments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss) available to limited partners
|
$
|
(1.7
|
)
|
|
$
|
(12.0
|
)
|
|
$
|
17.4
|
|
|
$
|
(64.6
|
)
|
|
Denominator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average limited partner units outstanding
|
76,092,517
|
|
|
69,604,669
|
|
|
73,675,251
|
|
|
69,614,055
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Participating securities — phantom units
|
—
|
|
|
—
|
|
|
54,938
|
|
|
—
|
|
||||
|
Diluted weighted average limited partner units outstanding
(1)
|
76,092,517
|
|
|
69,604,669
|
|
|
73,730,189
|
|
|
69,614,055
|
|
||||
|
Limited partners’ interest basic and diluted net income (loss) per unit
|
$
|
(0.02
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
0.23
|
|
|
$
|
(0.93
|
)
|
|
|
|
•
|
Specialty Products.
The specialty products segment produces a variety of lubricating oils, solvents, waxes, synthetic lubricants and other products which are sold to customers who purchase these products primarily as raw material components for basic automotive, industrial and consumer goods. Specialty products also include synthetic lubricants used in manufacturing, mining and automotive applications.
|
|
•
|
Fuel Products
. The fuel products segment produces primarily gasoline, diesel, jet fuel and asphalt which are primarily sold to customers located in PADD 2, PADD 3 and PADD 4 areas within the U.S.
|
|
•
|
Oilfield Services.
The oilfield services segment markets its products and oilfield services including drilling fluids, completion fluids, production chemicals and solids control services to the oil and gas exploration industry.
|
|
Three Months Ended June 30, 2015
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
370.6
|
|
|
$
|
715.1
|
|
|
$
|
70.5
|
|
|
$
|
1,156.2
|
|
|
$
|
—
|
|
|
$
|
1,156.2
|
|
|
Intersegment sales
|
1.7
|
|
|
12.1
|
|
|
—
|
|
|
13.8
|
|
|
(13.8
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
372.3
|
|
|
$
|
727.2
|
|
|
$
|
70.5
|
|
|
$
|
1,170.0
|
|
|
$
|
(13.8
|
)
|
|
$
|
1,156.2
|
|
|
Adjusted EBITDA
|
$
|
59.1
|
|
|
$
|
50.1
|
|
|
$
|
(14.2
|
)
|
|
$
|
95.0
|
|
|
$
|
—
|
|
|
$
|
95.0
|
|
|
Reconciling items to net income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
16.7
|
|
|
20.2
|
|
|
5.7
|
|
|
42.6
|
|
|
—
|
|
|
42.6
|
|
||||||
|
Realized loss on derivatives, not reflected in net income or settled in a prior period
|
(1.6
|
)
|
|
(11.0
|
)
|
|
—
|
|
|
(12.6
|
)
|
|
—
|
|
|
(12.6
|
)
|
||||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
|
|
(5.2
|
)
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
27.4
|
|
|||||||||||
|
Debt extinguishment costs
|
|
|
|
|
|
|
|
|
|
|
46.6
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
2.8
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(9.1
|
)
|
|||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
$
|
2.5
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended June 30, 2014
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
424.4
|
|
|
$
|
900.7
|
|
|
$
|
109.8
|
|
|
$
|
1,434.9
|
|
|
$
|
—
|
|
|
$
|
1,434.9
|
|
|
Intersegment sales
|
7.2
|
|
|
27.9
|
|
|
—
|
|
|
35.1
|
|
|
(35.1
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
431.6
|
|
|
$
|
928.6
|
|
|
$
|
109.8
|
|
|
$
|
1,470.0
|
|
|
$
|
(35.1
|
)
|
|
$
|
1,434.9
|
|
|
Adjusted EBITDA
|
$
|
34.3
|
|
|
$
|
(3.1
|
)
|
|
$
|
8.1
|
|
|
$
|
39.3
|
|
|
$
|
—
|
|
|
$
|
39.3
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
16.7
|
|
|
20.3
|
|
|
4.5
|
|
|
41.5
|
|
|
—
|
|
|
41.5
|
|
||||||
|
Realized gain on derivatives, not reflected in net loss or settled in a prior period
|
0.9
|
|
|
1.0
|
|
|
—
|
|
|
1.9
|
|
|
—
|
|
|
1.9
|
|
||||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
|
|
(23.6
|
)
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
28.7
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
1.0
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(1.9
|
)
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
$
|
(8.3
|
)
|
||||||||||
|
Six Months Ended June 30, 2015
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
732.2
|
|
|
$
|
1,283.4
|
|
|
$
|
159.2
|
|
|
$
|
2,174.8
|
|
|
$
|
—
|
|
|
$
|
2,174.8
|
|
|
Intersegment sales
|
3.0
|
|
|
25.0
|
|
|
—
|
|
|
28.0
|
|
|
(28.0
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
735.2
|
|
|
$
|
1,308.4
|
|
|
$
|
159.2
|
|
|
$
|
2,202.8
|
|
|
$
|
(28.0
|
)
|
|
$
|
2,174.8
|
|
|
Adjusted EBITDA
|
$
|
120.7
|
|
|
$
|
117.5
|
|
|
$
|
(18.3
|
)
|
|
$
|
219.9
|
|
|
$
|
—
|
|
|
$
|
219.9
|
|
|
Reconciling items to net income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
32.6
|
|
|
40.2
|
|
|
11.3
|
|
|
84.1
|
|
|
—
|
|
|
84.1
|
|
||||||
|
Realized loss on derivatives, not reflected in net income or settled in a prior period
|
(1.2
|
)
|
|
(5.3
|
)
|
|
—
|
|
|
(6.5
|
)
|
|
—
|
|
|
(6.5
|
)
|
||||||
|
Unrealized loss on derivatives
|
|
|
|
|
|
|
|
|
|
|
22.7
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
54.4
|
|
|||||||||||
|
Debt extinguishment costs
|
|
|
|
|
|
|
|
|
|
|
46.6
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
6.2
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(13.9
|
)
|
|||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
$
|
26.3
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Six Months Ended June 30, 2014
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
874.4
|
|
|
$
|
1,791.7
|
|
|
$
|
109.8
|
|
|
$
|
2,775.9
|
|
|
$
|
—
|
|
|
$
|
2,775.9
|
|
|
Intersegment sales
|
7.2
|
|
|
45.1
|
|
|
—
|
|
|
52.3
|
|
|
(52.3
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
881.6
|
|
|
$
|
1,836.8
|
|
|
$
|
109.8
|
|
|
$
|
2,828.2
|
|
|
$
|
(52.3
|
)
|
|
$
|
2,775.9
|
|
|
Adjusted EBITDA
|
$
|
92.0
|
|
|
$
|
21.9
|
|
|
$
|
8.1
|
|
|
$
|
122.0
|
|
|
$
|
—
|
|
|
$
|
122.0
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
33.4
|
|
|
39.6
|
|
|
4.5
|
|
|
77.5
|
|
|
—
|
|
|
77.5
|
|
||||||
|
Realized gain on derivatives, not reflected in net loss or settled in a prior period
|
1.2
|
|
|
2.2
|
|
|
—
|
|
|
3.4
|
|
|
—
|
|
|
3.4
|
|
||||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
|
|
(48.2
|
)
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
54.9
|
|
|||||||||||
|
Debt extinguishment costs
|
|
|
|
|
|
|
|
|
|
|
89.6
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
4.6
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(1.7
|
)
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
$
|
(58.1
|
)
|
||||||||||
|
|
Three Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
||||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
$
|
158.1
|
|
|
13.7
|
%
|
|
$
|
184.4
|
|
|
12.9
|
%
|
|
Solvents
|
81.6
|
|
|
7.1
|
%
|
|
120.6
|
|
|
8.4
|
%
|
||
|
Waxes
|
33.9
|
|
|
2.9
|
%
|
|
30.9
|
|
|
2.2
|
%
|
||
|
Packaged and synthetic specialty products
|
88.4
|
|
|
7.6
|
%
|
|
79.8
|
|
|
5.6
|
%
|
||
|
Other
|
8.6
|
|
|
0.8
|
%
|
|
8.7
|
|
|
0.5
|
%
|
||
|
Total
|
$
|
370.6
|
|
|
32.1
|
%
|
|
$
|
424.4
|
|
|
29.6
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
$
|
302.6
|
|
|
26.2
|
%
|
|
$
|
358.3
|
|
|
25.0
|
%
|
|
Diesel
|
251.0
|
|
|
21.7
|
%
|
|
268.0
|
|
|
18.7
|
%
|
||
|
Jet fuel
|
37.9
|
|
|
3.3
|
%
|
|
42.1
|
|
|
2.9
|
%
|
||
|
Asphalt, heavy fuel oils and other
|
123.6
|
|
|
10.7
|
%
|
|
232.3
|
|
|
16.2
|
%
|
||
|
Total
|
$
|
715.1
|
|
|
61.9
|
%
|
|
$
|
900.7
|
|
|
62.8
|
%
|
|
Oilfield services:
|
|
|
|
|
|
|
|
||||||
|
Total
|
$
|
70.5
|
|
|
6.0
|
%
|
|
$
|
109.8
|
|
|
7.6
|
%
|
|
Consolidated sales
|
$
|
1,156.2
|
|
|
100.0
|
%
|
|
$
|
1,434.9
|
|
|
100.0
|
%
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
||||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
$
|
307.9
|
|
|
14.2
|
%
|
|
$
|
382.1
|
|
|
13.8
|
%
|
|
Solvents
|
167.8
|
|
|
7.7
|
%
|
|
252.0
|
|
|
9.1
|
%
|
||
|
Waxes
|
72.9
|
|
|
3.4
|
%
|
|
66.3
|
|
|
2.4
|
%
|
||
|
Packaged and synthetic specialty products
|
168.9
|
|
|
7.8
|
%
|
|
156.2
|
|
|
5.6
|
%
|
||
|
Other
|
14.7
|
|
|
0.7
|
%
|
|
17.8
|
|
|
0.6
|
%
|
||
|
Total
|
$
|
732.2
|
|
|
33.8
|
%
|
|
$
|
874.4
|
|
|
31.5
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
$
|
548.9
|
|
|
25.1
|
%
|
|
$
|
717.9
|
|
|
25.9
|
%
|
|
Diesel
|
464.9
|
|
|
21.4
|
%
|
|
585.4
|
|
|
21.1
|
%
|
||
|
Jet fuel
|
76.1
|
|
|
3.5
|
%
|
|
86.1
|
|
|
3.1
|
%
|
||
|
Asphalt, heavy fuel oils and other
|
193.5
|
|
|
8.9
|
%
|
|
402.3
|
|
|
14.4
|
%
|
||
|
Total
|
$
|
1,283.4
|
|
|
58.9
|
%
|
|
$
|
1,791.7
|
|
|
64.5
|
%
|
|
Oilfield services:
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total
|
$
|
159.2
|
|
|
7.3
|
%
|
|
$
|
109.8
|
|
|
4.0
|
%
|
|
Consolidated sales
|
$
|
2,174.8
|
|
|
100.0
|
%
|
|
$
|
2,775.9
|
|
|
100.0
|
%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||
|
|
(In bpd)
|
|
|
|
(In bpd)
|
|
|
||||||||||
|
Total sales volume
(1)
|
124,440
|
|
|
115,733
|
|
|
7.5
|
%
|
|
122,950
|
|
|
115,961
|
|
|
6.0
|
%
|
|
Total feedstock runs
(2)
|
122,012
|
|
|
111,617
|
|
|
9.3
|
%
|
|
121,439
|
|
|
114,968
|
|
|
5.6
|
%
|
|
Facility production:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Specialty products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Lubricating oils
|
15,005
|
|
|
10,952
|
|
|
37.0
|
%
|
|
13,377
|
|
|
10,785
|
|
|
24.0
|
%
|
|
Solvents
|
8,359
|
|
|
9,440
|
|
|
(11.5
|
)%
|
|
8,999
|
|
|
9,020
|
|
|
(0.2
|
)%
|
|
Waxes
|
1,513
|
|
|
1,098
|
|
|
37.8
|
%
|
|
1,583
|
|
|
1,208
|
|
|
31.0
|
%
|
|
Packaged and synthetic specialty products
(4)
|
1,605
|
|
|
1,893
|
|
|
(15.2
|
)%
|
|
1,525
|
|
|
1,724
|
|
|
(11.5
|
)%
|
|
Other
|
1,434
|
|
|
1,913
|
|
|
(25.0
|
)%
|
|
1,164
|
|
|
2,208
|
|
|
(47.3
|
)%
|
|
Total
|
27,916
|
|
|
25,296
|
|
|
10.4
|
%
|
|
26,648
|
|
|
24,945
|
|
|
6.8
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gasoline
|
36,491
|
|
|
29,712
|
|
|
22.8
|
%
|
|
37,086
|
|
|
31,340
|
|
|
18.3
|
%
|
|
Diesel
|
28,649
|
|
|
23,721
|
|
|
20.8
|
%
|
|
29,432
|
|
|
25,250
|
|
|
16.6
|
%
|
|
Jet fuel
|
5,043
|
|
|
3,844
|
|
|
31.2
|
%
|
|
5,047
|
|
|
4,133
|
|
|
22.1
|
%
|
|
Asphalt, heavy fuels and other
|
26,601
|
|
|
23,935
|
|
|
11.1
|
%
|
|
24,442
|
|
|
23,155
|
|
|
5.6
|
%
|
|
Total
|
96,784
|
|
|
81,212
|
|
|
19.2
|
%
|
|
96,007
|
|
|
83,878
|
|
|
14.5
|
%
|
|
Total facility production
(3)
|
124,700
|
|
|
106,508
|
|
|
17.1
|
%
|
|
122,655
|
|
|
108,823
|
|
|
12.7
|
%
|
|
(1)
|
Total sales volume includes sales from the production at our facilities and certain third-party facilities pursuant to supply and/or processing agreements, sales of inventories and the resale of crude oil to third party customers. Total sales volume includes the sale of purchased fuel product blendstocks, such as ethanol and biodiesel, as components of finished fuel products in our fuel products segment sales.
|
|
(2)
|
Total feedstock runs represent the bpd of crude oil and other feedstocks processed at our facilities and at certain third-party facilities pursuant to supply and/or processing agreements.
|
|
(3)
|
Total facility production represents the bpd 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. The difference between total facility production and total feedstock runs is primarily a result of the time lag between the input of feedstocks and production of finished products and volume loss.
|
|
(4)
|
Represents production of packaged and synthetic specialty products, including the Royal Purple, Bel-Ray, Calumet Packaging and Missouri facilities.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Sales
|
$
|
1,156.2
|
|
|
$
|
1,434.9
|
|
|
$
|
2,174.8
|
|
|
$
|
2,775.9
|
|
|
Cost of sales
|
953.5
|
|
|
1,335.9
|
|
|
1,776.9
|
|
|
2,552.1
|
|
||||
|
Gross profit
|
202.7
|
|
|
99.0
|
|
|
397.9
|
|
|
223.8
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
37.8
|
|
|
40.7
|
|
|
76.2
|
|
|
59.7
|
|
||||
|
General and administrative
|
31.7
|
|
|
20.9
|
|
|
70.9
|
|
|
46.8
|
|
||||
|
Transportation
|
42.3
|
|
|
41.3
|
|
|
84.3
|
|
|
81.7
|
|
||||
|
Taxes other than income taxes
|
4.0
|
|
|
3.6
|
|
|
8.0
|
|
|
5.7
|
|
||||
|
Other
|
3.2
|
|
|
2.8
|
|
|
6.1
|
|
|
4.9
|
|
||||
|
Operating income (loss)
|
83.7
|
|
|
(10.3
|
)
|
|
152.4
|
|
|
25.0
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(27.4
|
)
|
|
(28.7
|
)
|
|
(54.4
|
)
|
|
(54.9
|
)
|
||||
|
Debt extinguishment costs
|
(46.6
|
)
|
|
—
|
|
|
(46.6
|
)
|
|
(89.6
|
)
|
||||
|
Realized gain (loss) on derivative instruments
|
(14.0
|
)
|
|
6.0
|
|
|
(5.1
|
)
|
|
12.6
|
|
||||
|
Unrealized gain (loss) on derivative instruments
|
5.2
|
|
|
23.6
|
|
|
(22.7
|
)
|
|
48.2
|
|
||||
|
Loss from unconsolidated affiliates
|
(8.2
|
)
|
|
(1.0
|
)
|
|
(12.7
|
)
|
|
(1.2
|
)
|
||||
|
Other
|
0.7
|
|
|
0.2
|
|
|
1.5
|
|
|
0.1
|
|
||||
|
Total other income (expense)
|
(90.3
|
)
|
|
0.1
|
|
|
(140.0
|
)
|
|
(84.8
|
)
|
||||
|
Net income (loss) before income taxes
|
(6.6
|
)
|
|
(10.2
|
)
|
|
12.4
|
|
|
(59.8
|
)
|
||||
|
Income tax benefit
|
(9.1
|
)
|
|
(1.9
|
)
|
|
(13.9
|
)
|
|
(1.7
|
)
|
||||
|
Net income (loss)
|
$
|
2.5
|
|
|
$
|
(8.3
|
)
|
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
EBITDA
|
$
|
103.4
|
|
|
$
|
53.9
|
|
|
$
|
184.8
|
|
|
$
|
150.3
|
|
|
Adjusted EBITDA
|
$
|
95.0
|
|
|
$
|
39.3
|
|
|
$
|
219.9
|
|
|
$
|
122.0
|
|
|
Distributable Cash Flow
|
$
|
73.3
|
|
|
$
|
(15.0
|
)
|
|
$
|
171.9
|
|
|
$
|
34.6
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Reconciliation of Net income (loss) to EBITDA, Adjusted EBITDA and Distributable Cash Flow:
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
2.5
|
|
|
$
|
(8.3
|
)
|
|
$
|
26.3
|
|
|
$
|
(58.1
|
)
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
27.4
|
|
|
28.7
|
|
|
54.4
|
|
|
54.9
|
|
||||
|
Debt extinguishment costs
|
46.6
|
|
|
—
|
|
|
46.6
|
|
|
89.6
|
|
||||
|
Depreciation and amortization
|
36.0
|
|
|
35.4
|
|
|
71.4
|
|
|
65.6
|
|
||||
|
Income tax benefit
|
(9.1
|
)
|
|
(1.9
|
)
|
|
(13.9
|
)
|
|
(1.7
|
)
|
||||
|
EBITDA
|
$
|
103.4
|
|
|
$
|
53.9
|
|
|
$
|
184.8
|
|
|
$
|
150.3
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized (gain) loss on derivative instruments
|
$
|
(5.2
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
22.7
|
|
|
$
|
(48.2
|
)
|
|
Realized gain (loss) on derivatives, not included in net income (loss) or settled in a prior period
|
(12.6
|
)
|
|
1.9
|
|
|
(6.5
|
)
|
|
3.4
|
|
||||
|
Amortization of turnaround costs
|
6.6
|
|
|
6.1
|
|
|
12.7
|
|
|
11.9
|
|
||||
|
Non-cash equity based compensation and other non-cash items
|
2.8
|
|
|
1.0
|
|
|
6.2
|
|
|
4.6
|
|
||||
|
Adjusted EBITDA
|
$
|
95.0
|
|
|
$
|
39.3
|
|
|
$
|
219.9
|
|
|
$
|
122.0
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Replacement and environmental capital expenditures
(1)
|
$
|
10.0
|
|
|
$
|
10.9
|
|
|
$
|
17.3
|
|
|
$
|
16.7
|
|
|
Cash interest expense
(2)
|
25.9
|
|
|
27.1
|
|
|
51.5
|
|
|
51.4
|
|
||||
|
Turnaround costs
|
3.2
|
|
|
19.2
|
|
|
5.9
|
|
|
22.2
|
|
||||
|
Loss from unconsolidated affiliates
|
(8.3
|
)
|
|
(1.0
|
)
|
|
(12.8
|
)
|
|
(1.2
|
)
|
||||
|
Income tax benefit
|
(9.1
|
)
|
|
(1.9
|
)
|
|
(13.9
|
)
|
|
(1.7
|
)
|
||||
|
Distributable Cash Flow
|
$
|
73.3
|
|
|
$
|
(15.0
|
)
|
|
$
|
171.9
|
|
|
$
|
34.6
|
|
|
|
|
(1)
|
Replacement capital expenditures are defined as those capital expenditures which do not increase operating capacity or reduce operating costs and exclude turnaround costs. Environmental capital expenditures include asset additions to meet or exceed environmental and operating regulations.
|
|
(2)
|
Represents consolidated interest expense less non-cash interest expense.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In millions)
|
||||||
|
Reconciliation of Distributable Cash Flow, Adjusted EBITDA and EBITDA to Net cash provided by (used in) operating activities:
|
|
|
|
||||
|
Distributable Cash Flow
|
$
|
171.9
|
|
|
$
|
34.6
|
|
|
Add:
|
|
|
|
||||
|
Replacement and environmental capital expenditures
(1)
|
17.3
|
|
|
16.7
|
|
||
|
Cash interest expense
(2)
|
51.5
|
|
|
51.4
|
|
||
|
Turnaround costs
|
5.9
|
|
|
22.2
|
|
||
|
Loss from unconsolidated affiliates
|
(12.8
|
)
|
|
(1.2
|
)
|
||
|
Income tax benefit
|
(13.9
|
)
|
|
(1.7
|
)
|
||
|
Adjusted EBITDA
|
$
|
219.9
|
|
|
$
|
122.0
|
|
|
Less:
|
|
|
|
||||
|
Unrealized (gain) loss on derivative instruments
|
22.7
|
|
|
(48.2
|
)
|
||
|
Realized gain (loss) on derivatives, not included in net income (loss) or settled in a prior period
|
(6.5
|
)
|
|
3.4
|
|
||
|
Amortization of turnaround costs
|
12.7
|
|
|
11.9
|
|
||
|
Non-cash equity based compensation and other non-cash items
|
6.2
|
|
|
4.6
|
|
||
|
EBITDA
|
$
|
184.8
|
|
|
$
|
150.3
|
|
|
Add:
|
|
|
|
||||
|
Unrealized (gain) loss on derivative instruments
|
22.7
|
|
|
(48.2
|
)
|
||
|
Cash interest expense
(2)
|
(51.5
|
)
|
|
(51.4
|
)
|
||
|
Non-cash equity based compensation
|
5.5
|
|
|
2.9
|
|
||
|
Deferred income tax benefit
|
(14.1
|
)
|
|
(1.9
|
)
|
||
|
Lower of cost or market inventory adjustment
|
0.8
|
|
|
(2.9
|
)
|
||
|
Loss from unconsolidated affiliates
|
12.7
|
|
|
1.2
|
|
||
|
Amortization of turnaround costs
|
12.7
|
|
|
11.9
|
|
||
|
Income tax benefit
|
13.9
|
|
|
1.7
|
|
||
|
Provision for doubtful accounts
|
0.2
|
|
|
1.2
|
|
||
|
Debt extinguishment costs
|
(37.5
|
)
|
|
(70.9
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
39.4
|
|
|
(120.6
|
)
|
||
|
Inventories
|
(40.6
|
)
|
|
(86.7
|
)
|
||
|
Other current assets
|
4.5
|
|
|
(1.8
|
)
|
||
|
Turnaround costs
|
(5.9
|
)
|
|
(22.2
|
)
|
||
|
Derivative activity
|
(3.5
|
)
|
|
3.8
|
|
||
|
Accounts payable
|
(7.0
|
)
|
|
162.3
|
|
||
|
Accrued interest payable
|
(5.1
|
)
|
|
20.9
|
|
||
|
Other current liabilities
|
24.6
|
|
|
(15.3
|
)
|
||
|
Other, including changes in noncurrent liabilities
|
3.4
|
|
|
1.6
|
|
||
|
Net cash provided by (used in) operating activities
|
$
|
160.0
|
|
|
$
|
(64.1
|
)
|
|
|
|
(1)
|
Replacement capital expenditures are defined as those capital expenditures which do not increase operating capacity or reduce operating costs and exclude turnaround costs. Environmental capital expenditures include asset additions to meet or exceed environmental and operating regulations.
|
|
(2)
|
Represents consolidated interest expense less non-cash interest expense.
|
|
|
Three Months Ended June 30,
|
|||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|||||
|
|
(Dollars in millions, except barrel and per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
158.1
|
|
|
$
|
184.4
|
|
|
(14.3
|
)%
|
|
Solvents
|
81.6
|
|
|
120.6
|
|
|
(32.3
|
)%
|
||
|
Waxes
|
33.9
|
|
|
30.9
|
|
|
9.7
|
%
|
||
|
Packaged and synthetic specialty products
(1)
|
88.4
|
|
|
79.8
|
|
|
10.8
|
%
|
||
|
Other
(2)
|
8.6
|
|
|
8.7
|
|
|
(1.1
|
)%
|
||
|
Total specialty products
|
$
|
370.6
|
|
|
$
|
424.4
|
|
|
(12.7
|
)%
|
|
Total specialty products sales volume (in barrels)
|
2,388,000
|
|
|
2,149,000
|
|
|
11.1
|
%
|
||
|
Average specialty products sales price per barrel
|
$
|
155.19
|
|
|
$
|
197.49
|
|
|
(21.4
|
)%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
283.3
|
|
|
$
|
364.1
|
|
|
(22.2
|
)%
|
|
Diesel
|
211.2
|
|
|
273.4
|
|
|
(22.8
|
)%
|
||
|
Jet fuel
|
33.9
|
|
|
42.5
|
|
|
(20.2
|
)%
|
||
|
Asphalt, heavy fuel oils and other
(3)
|
123.6
|
|
|
232.3
|
|
|
(46.8
|
)%
|
||
|
Hedging activities
|
63.1
|
|
|
(11.6
|
)
|
|
644.0
|
%
|
||
|
Total fuel products
|
$
|
715.1
|
|
|
$
|
900.7
|
|
|
(20.6
|
)%
|
|
Total fuel products sales volume (in barrels)
|
8,936,000
|
|
|
8,267,000
|
|
|
8.1
|
%
|
||
|
Average fuel products sales price per barrel (excluding hedging activities)
|
$
|
72.96
|
|
|
$
|
110.35
|
|
|
(33.9
|
)%
|
|
Average fuel products sales price per barrel (including hedging activities)
|
$
|
80.02
|
|
|
$
|
108.95
|
|
|
(26.6
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total oilfield services
|
$
|
70.5
|
|
|
$
|
109.8
|
|
|
(35.8
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
1,156.2
|
|
|
$
|
1,434.9
|
|
|
(19.4
|
)%
|
|
Total specialty and fuel products sales volume (in barrels)
|
11,324,000
|
|
|
10,416,000
|
|
|
8.7
|
%
|
||
|
|
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, Bel-Ray, Calumet Packaging and Missouri facilities.
|
|
(2)
|
Represents by-products, including fuels and asphalt, produced in connection with the production of specialty products at the Princeton and Cotton Valley refineries and Dickinson and Karns City facilities.
|
|
(3)
|
Represents asphalt, heavy fuel oils and other products produced in connection with the production of fuels at the Shreveport, Superior, San Antonio and Montana refineries and crude oil sales from the Superior refinery to third party customers.
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(101.3
|
)
|
|
Volume
|
47.5
|
|
|
|
Total specialty products segment sales decrease
|
$
|
(53.8
|
)
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(334.0
|
)
|
|
Hedging activities
|
74.7
|
|
|
|
Volume
|
73.7
|
|
|
|
Total fuel products segment sales decrease
|
$
|
(185.6
|
)
|
|
|
Three Months Ended June 30,
|
|||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|||||
|
|
(Dollars in millions, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
105.6
|
|
|
$
|
70.2
|
|
|
50.4
|
%
|
|
Percentage of sales
|
28.5
|
%
|
|
16.5
|
%
|
|
|
|||
|
Specialty products gross profit per barrel
|
$
|
44.22
|
|
|
$
|
32.67
|
|
|
35.4
|
%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit excluding hedging activities
|
$
|
83.0
|
|
|
$
|
(5.7
|
)
|
|
1,556.1
|
%
|
|
Hedging activities
|
9.9
|
|
|
2.0
|
|
|
395.0
|
%
|
||
|
Gross profit
|
$
|
92.9
|
|
|
$
|
(3.7
|
)
|
|
2,610.8
|
%
|
|
Percentage of sales
|
13.0
|
%
|
|
(0.4
|
)%
|
|
|
|||
|
Fuel products gross profit (loss) per barrel (excluding hedging activities)
|
$
|
9.29
|
|
|
$
|
(0.69
|
)
|
|
1,446.4
|
%
|
|
Fuel products gross profit (loss) per barrel (including hedging activities)
|
$
|
10.40
|
|
|
$
|
(0.45
|
)
|
|
2,411.1
|
%
|
|
Oilfield services:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
4.2
|
|
|
$
|
32.5
|
|
|
(87.1
|
)%
|
|
Percentage of sales
|
6.0
|
%
|
|
29.6
|
%
|
|
|
|||
|
Total gross profit
|
$
|
202.7
|
|
|
$
|
99.0
|
|
|
104.7
|
%
|
|
Percentage of sales
|
17.5
|
%
|
|
6.9
|
%
|
|
|
|||
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Three months ended June 30, 2014 reported gross profit
|
$
|
70.2
|
|
|
Cost of materials
|
117.5
|
|
|
|
Volume
|
13.3
|
|
|
|
LCM inventory adjustment
|
6.0
|
|
|
|
Operating costs
|
(0.1
|
)
|
|
|
Sales price
|
(101.3
|
)
|
|
|
Three months ended June 30, 2015 reported gross profit
|
$
|
105.6
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Three months ended June 30, 2014 reported gross loss
|
$
|
(3.7
|
)
|
|
Cost of materials
|
380.0
|
|
|
|
LCM inventory adjustment
|
18.7
|
|
|
|
RINs
|
13.9
|
|
|
|
Hedging activities
|
7.9
|
|
|
|
Volume
|
6.4
|
|
|
|
Operating costs
|
3.7
|
|
|
|
Sales price
|
(334.0
|
)
|
|
|
Three months ended June 30, 2015 reported gross profit
|
$
|
92.9
|
|
|
|
Three Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In millions)
|
||||||
|
Derivative gain (loss) reflected in sales
|
$
|
63.1
|
|
|
$
|
(11.6
|
)
|
|
Derivative gain (loss) reflected in cost of sales
|
(51.6
|
)
|
|
12.7
|
|
||
|
Derivative gains reflected in gross profit
|
$
|
11.5
|
|
|
$
|
1.1
|
|
|
|
|
|
|
|
|
||
|
Realized gain (loss) on derivative instruments
|
$
|
(14.0
|
)
|
|
$
|
6.0
|
|
|
Unrealized gain on derivative instruments
|
5.2
|
|
|
23.6
|
|
||
|
Derivative gain reflected in interest expense
|
0.1
|
|
|
1.0
|
|
||
|
Total derivative gain reflected in the unaudited condensed consolidated statements of operations
|
$
|
2.8
|
|
|
$
|
31.7
|
|
|
Total gain (loss) on commodity derivative settlements
|
$
|
(15.1
|
)
|
|
$
|
9.2
|
|
|
|
Six Months Ended June 30,
|
|||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|||||
|
|
(Dollars in millions, except barrel and per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
307.9
|
|
|
$
|
382.1
|
|
|
(19.4
|
)%
|
|
Solvents
|
167.8
|
|
|
252.0
|
|
|
(33.4
|
)%
|
||
|
Waxes
|
72.9
|
|
|
66.3
|
|
|
10.0
|
%
|
||
|
Packaged and synthetic specialty products
(1)
|
168.9
|
|
|
156.2
|
|
|
8.1
|
%
|
||
|
Other
(2)
|
14.7
|
|
|
17.8
|
|
|
(17.4
|
)%
|
||
|
Total specialty products
|
$
|
732.2
|
|
|
$
|
874.4
|
|
|
(16.3
|
)%
|
|
Total specialty products sales volume (in barrels)
|
4,736,000
|
|
|
4,475,000
|
|
|
5.8
|
%
|
||
|
Average specialty products sales price per barrel
|
$
|
154.60
|
|
|
$
|
195.40
|
|
|
(20.9
|
)%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
515.6
|
|
|
$
|
729.4
|
|
|
(29.3
|
)%
|
|
Diesel
|
420.3
|
|
|
598.0
|
|
|
(29.7
|
)%
|
||
|
Jet fuel
|
70.7
|
|
|
86.7
|
|
|
(18.5
|
)%
|
||
|
Asphalt, heavy fuel oils and other
(3)
|
193.5
|
|
|
402.3
|
|
|
(51.9
|
)%
|
||
|
Hedging activities
|
83.3
|
|
|
(24.7
|
)
|
|
437.2
|
%
|
||
|
Total fuel products
|
$
|
1,283.4
|
|
|
$
|
1,791.7
|
|
|
(28.4
|
)%
|
|
Total fuel products sales volume (in barrels)
|
17,518,000
|
|
|
16,514,000
|
|
|
6.1
|
%
|
||
|
Average fuel products sales price per barrel (excluding hedging activities)
|
$
|
68.51
|
|
|
$
|
109.99
|
|
|
(37.7
|
)%
|
|
Average fuel products sales price per barrel (including hedging activities)
|
$
|
73.26
|
|
|
$
|
108.50
|
|
|
(32.5
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total oilfield services
|
$
|
159.2
|
|
|
$
|
109.8
|
|
|
45.0
|
%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
2,174.8
|
|
|
$
|
2,775.9
|
|
|
(21.7
|
)%
|
|
Total specialty and fuel products sales volume (in barrels)
|
22,254,000
|
|
|
20,989,000
|
|
|
6.0
|
%
|
||
|
|
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, Bel-Ray, Calumet Packaging and Missouri facilities.
|
|
(2)
|
Represents by-products, including fuels and asphalt, produced in connection with the production of specialty products at the Princeton and Cotton Valley refineries and Dickinson and Karns City facilities.
|
|
(3)
|
Represents asphalt, heavy fuel oils and other products produced in connection with the production of fuels at the Shreveport, Superior, San Antonio and Montana refineries and crude oil sales from the Superior refinery to third party customers.
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(194.0
|
)
|
|
Volume
|
47.6
|
|
|
|
Acquisition
|
4.2
|
|
|
|
Total specialty products segment sales decrease
|
$
|
(142.2
|
)
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(726.6
|
)
|
|
Volume
|
110.3
|
|
|
|
Hedging activities
|
108.0
|
|
|
|
Total fuel products segment sales decrease
|
$
|
(508.3
|
)
|
|
|
Six Months Ended June 30,
|
|||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|||||
|
|
(Dollars in millions, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
205.8
|
|
|
$
|
168.4
|
|
|
22.2
|
%
|
|
Percentage of sales
|
28.1
|
%
|
|
19.3
|
%
|
|
|
|
||
|
Specialty products gross profit per barrel
|
$
|
43.45
|
|
|
$
|
37.63
|
|
|
15.5
|
%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit excluding hedging activities
|
$
|
152.5
|
|
|
$
|
24.5
|
|
|
522.4
|
%
|
|
Hedging activities
|
8.6
|
|
|
(1.6
|
)
|
|
637.5
|
%
|
||
|
Gross profit
|
$
|
161.1
|
|
|
$
|
22.9
|
|
|
603.5
|
%
|
|
Percentage of sales
|
12.6
|
%
|
|
1.3
|
%
|
|
|
|||
|
Fuel products gross profit per barrel (excluding hedging activities)
|
$
|
8.71
|
|
|
$
|
1.48
|
|
|
488.5
|
%
|
|
Fuel products gross profit per barrel (including hedging activities)
|
$
|
9.20
|
|
|
$
|
1.39
|
|
|
561.9
|
%
|
|
Oilfield services:
|
|
|
|
|
|
|
||||
|
Gross profit
|
$
|
31.0
|
|
|
$
|
32.5
|
|
|
(4.6
|
)%
|
|
Percentage of sales
|
19.5
|
%
|
|
29.6
|
%
|
|
|
|
||
|
Total gross profit
|
$
|
397.9
|
|
|
$
|
223.8
|
|
|
77.8
|
%
|
|
Percentage of sales
|
18.3
|
%
|
|
8.1
|
%
|
|
|
|||
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Six months ended June 30, 2014 reported gross profit
|
$
|
168.4
|
|
|
Cost of materials
|
231.4
|
|
|
|
Volume
|
14.4
|
|
|
|
Operating costs
|
2.3
|
|
|
|
Acquisition
|
1.0
|
|
|
|
Sales price
|
(194.0
|
)
|
|
|
LCM inventory adjustment
|
(17.7
|
)
|
|
|
Six months ended June 30, 2015 reported gross profit
|
$
|
205.8
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Six months ended June 30, 2014 reported gross profit
|
$
|
22.9
|
|
|
Cost of materials
|
796.3
|
|
|
|
LCM inventory adjustment
|
27.9
|
|
|
|
RINs
|
14.5
|
|
|
|
Volume
|
11.8
|
|
|
|
Hedging activities
|
10.2
|
|
|
|
Operating costs
|
4.1
|
|
|
|
Sales price
|
(726.6
|
)
|
|
|
Six months ended June 30, 2015 reported gross profit
|
$
|
161.1
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In millions)
|
||||||
|
Derivative gain (loss) reflected in sales
|
$
|
83.3
|
|
|
$
|
(24.7
|
)
|
|
Derivative gain (loss) reflected in cost of sales
|
(73.5
|
)
|
|
21.9
|
|
||
|
Derivative gains (losses) reflected in gross profit
|
$
|
9.8
|
|
|
$
|
(2.8
|
)
|
|
|
|
|
|
|
|
||
|
Realized gain (loss) on derivative instruments
|
$
|
(5.1
|
)
|
|
$
|
12.6
|
|
|
Unrealized gain (loss) on derivative instruments
|
(22.7
|
)
|
|
48.2
|
|
||
|
Derivative gain reflected in interest expense
|
0.3
|
|
|
1.3
|
|
||
|
Total derivative gain (loss) reflected in the unaudited condensed consolidated statements of operations
|
$
|
(17.7
|
)
|
|
$
|
59.3
|
|
|
Total gain (loss) on commodity derivative settlements
|
$
|
(1.8
|
)
|
|
$
|
13.4
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In millions)
|
||||||
|
Net cash provided by (used in) operating activities
|
$
|
160.0
|
|
|
$
|
(64.1
|
)
|
|
Net cash used in investing activities
|
(199.0
|
)
|
|
(377.0
|
)
|
||
|
Net cash provided by financing activities
|
42.2
|
|
|
334.6
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
3.2
|
|
|
$
|
(106.5
|
)
|
|
Acquisition
|
|
Closing Date
|
|
Purchase Price
|
|
Funding Method
|
|
Segment
|
||
|
United Petroleum
|
|
February 28, 2014
|
|
$
|
10.4
|
|
|
Cash on hand
|
|
Specialty Products
|
|
Anchor
|
|
March 31, 2014
|
|
223.6
|
|
|
Net proceeds from March 2014 private placement of 2021 Notes
|
|
Oilfield Services
|
|
|
SOS
|
|
August 1, 2014
|
|
29.6
|
|
|
Borrowings under revolving credit facility
|
|
Oilfield Services
|
|
|
2014 Total
|
|
|
|
$
|
263.6
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In millions)
|
||||||
|
Capital improvement expenditures
|
$
|
158.3
|
|
|
$
|
97.9
|
|
|
Replacement capital expenditures
|
11.5
|
|
|
12.0
|
|
||
|
Environmental capital expenditures
|
5.8
|
|
|
4.7
|
|
||
|
Turnaround capital expenditures
|
5.9
|
|
|
22.2
|
|
||
|
Joint venture contributions
|
46.0
|
|
|
37.5
|
|
||
|
Total
|
$
|
227.5
|
|
|
$
|
174.3
|
|
|
•
|
Montana Refinery Expansion
- We plan to increase our Montana refinery’s crude oil throughput capacity from 10,000 bpd to
25,000
bpd (“Montana Refinery Expansion”). The incremental production slate will consist primarily of gasoline, diesel, jet fuel and diluent, all of which will be sold into regional markets. We anticipate the total cost of the Montana Refinery Expansion to be approximately $400.0 million, with expected completion by the first quarter of 2016.
|
|
•
|
Dakota Prairie Refining, LLC -
We have entered into a joint venture agreement with MDU to develop, build and operate a 20,000 bpd diesel refinery in southwestern North Dakota. Please read — “Joint Ventures” above for additional information.
|
|
•
|
a
$1.0 billion
senior secured revolving credit facility maturing in July 2019, subject to borrowing base limitations, with a maximum letter of credit sublimit equal to
$600.0 million
, which amount may be increased to
90%
of revolver commitments in effect with the consent of the Agent (as defined in the revolving credit agreement) (“revolving credit facility”);
|
|
•
|
$900.0 million
of 6.50% senior notes due 2021 (“2021 Notes”);
|
|
•
|
$350.0 million
of 7.625% senior notes due 2022 (“2022 Notes”); and
|
|
•
|
$325.0 million
of 7.75% senior notes due 2023 (“2023 Notes”).
|
|
Quarter Ended
|
|
Declaration Date
|
|
Record Date
|
|
Distribution Date
|
|
Quarterly Distribution per Unit
|
|
Aggregate Quarterly Distribution
|
|
Annualized Distribution per Unit
|
|
Aggregate Annualized Distribution
|
||||||||
|
December 31, 2014
|
|
January 23, 2015
|
|
February 3, 2015
|
|
February 13, 2015
|
|
$
|
0.685
|
|
|
$
|
52.7
|
|
|
$
|
2.74
|
|
|
$
|
210.8
|
|
|
March 31, 2015
|
|
April 20, 2015
|
|
May 5, 2015
|
|
May 15, 2015
|
|
$
|
0.685
|
|
|
$
|
57.3
|
|
|
$
|
2.74
|
|
|
$
|
229.2
|
|
|
June 30, 2015
|
|
July 21, 2015
|
|
August 4, 2015
|
|
August 14, 2015
|
|
$
|
0.685
|
|
|
$
|
57.3
|
|
|
$
|
2.74
|
|
|
$
|
229.2
|
|
|
|
|
|
Payments Due by Period
|
||||||||||||||||
|
|
Total
|
|
Less Than
1 Year
|
|
1-3
Years
|
|
3-5
Years
|
|
More Than
5 Years
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest on long-term debt at contractual rates and maturities
(1)
|
$
|
854.5
|
|
|
$
|
125.1
|
|
|
$
|
243.8
|
|
|
$
|
238.3
|
|
|
$
|
247.3
|
|
|
Operating lease obligations
(2)
|
164.9
|
|
|
37.5
|
|
|
60.7
|
|
|
36.7
|
|
|
30.0
|
|
|||||
|
Letters of credit
(3)
|
99.1
|
|
|
99.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchase commitments
(4)
|
1,247.9
|
|
|
854.0
|
|
|
231.4
|
|
|
162.5
|
|
|
—
|
|
|||||
|
Employment agreements
|
3.1
|
|
|
2.8
|
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|||||
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital lease obligations
|
43.4
|
|
|
0.6
|
|
|
1.5
|
|
|
1.7
|
|
|
39.6
|
|
|||||
|
Long-term debt obligations, excluding capital lease obligations
|
1,678.1
|
|
|
—
|
|
|
—
|
|
|
103.1
|
|
|
1,575.0
|
|
|||||
|
Total obligations
|
$
|
4,091.0
|
|
|
$
|
1,119.1
|
|
|
$
|
537.7
|
|
|
$
|
542.3
|
|
|
$
|
1,891.9
|
|
|
|
|
(1)
|
Interest on long-term debt at contractual rates and maturities relates primarily to interest on our senior notes, revolving credit facility interest and fees and interest on our capital lease obligations, which excludes the adjustment for the interest rate swap agreement.
|
|
(2)
|
We have various operating leases primarily for railcars, the use of land, storage tanks, compressor stations, equipment, precious metals and office facilities that extend through April 2027.
|
|
(3)
|
Letters of credit primarily supporting crude oil purchases and precious metals leasing.
|
|
(4)
|
Purchase commitments consist primarily of obligations to purchase fixed volumes of crude oil, other feedstocks, finished products for resale and renewable fuels from various suppliers based on current market prices at the time of delivery.
|
|
Crude Oil, Gasoline and Gasoline Crack Spread Swap Contracts by Expiration Dates
|
Barrels
|
|
BPD
|
|
Implied Crack Spread ($/Bbl)
|
||||
|
Third Quarter 2015
|
1,354,000
|
|
|
14,717
|
|
|
$
|
15.81
|
|
|
Fourth Quarter 2015
|
798,500
|
|
|
8,679
|
|
|
$
|
8.05
|
|
|
Totals
|
2,152,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
12.93
|
|
||
|
Crude Oil, Diesel and Diesel Crack Spread Swap Contracts by Expiration Dates
|
Barrels
|
|
BPD
|
|
Implied Crack Spread ($/Bbl)
|
||||
|
Third Quarter 2015
|
690,000
|
|
|
7,500
|
|
|
$
|
20.42
|
|
|
Fourth Quarter 2015
|
690,000
|
|
|
7,500
|
|
|
$
|
20.42
|
|
|
Calendar Year 2016
|
549,000
|
|
|
1,500
|
|
|
$
|
19.56
|
|
|
Totals
|
1,929,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
20.17
|
|
||
|
Diesel Crack Spread Percentage Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Third Quarter 2015
|
46,000
|
|
|
500
|
|
|
32.5
|
%
|
|
Fourth Quarter 2015
|
46,000
|
|
|
500
|
|
|
32.5
|
%
|
|
Calendar Year 2016
|
2,196,000
|
|
|
6,000
|
|
|
31.8
|
%
|
|
Total
|
2,288,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
|
|
31.8
|
%
|
|
Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Third Quarter 2015
|
184,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Fourth Quarter 2015
|
184,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Calendar Year 2016
|
732,000
|
|
|
2,000
|
|
|
75.0
|
%
|
|
Total
|
1,100,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
74.3
|
%
|
||
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Bought Put ($/Bbl)
|
||||
|
Third Quarter 2015
|
200,000
|
|
|
2,174
|
|
|
$
|
53.50
|
|
|
Fourth Quarter 2015
|
300,000
|
|
|
3,261
|
|
|
$
|
54.33
|
|
|
Calendar Year 2016
|
100,000
|
|
|
273
|
|
|
$
|
55.00
|
|
|
Total
|
600,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
54.17
|
|
||
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Sold Call ($/Bbl)
|
||||
|
Third Quarter 2015
|
120,000
|
|
|
1,304
|
|
|
$
|
64.71
|
|
|
Fourth Quarter 2015
|
800,000
|
|
|
8,696
|
|
|
$
|
67.63
|
|
|
Calendar Year 2016
|
100,000
|
|
|
273
|
|
|
$
|
65.00
|
|
|
Totals
|
1,020,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
67.02
|
|
||
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Calendar Year 2016
|
1,320,000
|
|
|
$
|
3.38
|
|
|
Total
|
1,320,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.38
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Third Quarter 2015
|
1,500,000
|
|
|
$
|
4.11
|
|
|
Fourth Quarter 2015
|
1,900,000
|
|
|
$
|
4.12
|
|
|
Calendar Year 2016
|
5,880,000
|
|
|
$
|
4.22
|
|
|
Calendar Year 2017
|
4,950,000
|
|
|
$
|
3.85
|
|
|
Totals
|
14,230,000
|
|
|
|
||
|
Average price
|
|
|
$
|
4.07
|
|
|
|
Natural Gas Collars by Expiration Dates
|
MMBtu
|
|
Average Bought Call ($/MMBtu)
|
|
Average Sold Put ($/MMBtu)
|
|||||
|
Third Quarter 2015
|
240,000
|
|
|
$
|
4.25
|
|
|
$
|
3.79
|
|
|
Fourth Quarter 2015
|
200,000
|
|
|
$
|
4.25
|
|
|
$
|
3.85
|
|
|
Calendar Year 2016
|
600,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Total
|
1,040,000
|
|
|
|
|
|
||||
|
Average price
|
|
|
$
|
4.25
|
|
|
$
|
3.86
|
|
|
|
|
In millions
|
||
|
Crude oil swaps
|
$
|
1.7
|
|
|
Crude oil percentage basis swaps
|
$
|
1.1
|
|
|
Crude oil option contracts
|
$
|
(0.4
|
)
|
|
Diesel swaps
|
$
|
(0.7
|
)
|
|
Diesel percentage basis crack spread swaps
|
$
|
(2.3
|
)
|
|
Diesel crack spread swaps
|
$
|
(1.2
|
)
|
|
Gasoline swaps
|
$
|
(1.0
|
)
|
|
Gasoline crack spread swaps
|
$
|
(1.2
|
)
|
|
Natural gas swaps
|
$
|
15.6
|
|
|
Natural gas collars
|
$
|
1.0
|
|
|
|
June 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
||||||||
|
2020 Notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
290.5
|
|
|
$
|
271.3
|
|
|
2021 Notes
|
$
|
893.2
|
|
|
$
|
900.0
|
|
|
$
|
803.3
|
|
|
$
|
900.0
|
|
|
2022 Notes
|
$
|
358.9
|
|
|
$
|
348.5
|
|
|
$
|
339.5
|
|
|
$
|
347.8
|
|
|
2023 Notes
|
$
|
333.9
|
|
|
$
|
322.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Total Number of Common Units Purchased
|
|
Average Price Paid per Common Unit
|
|
Total Number of Common Units Purchased as a Part of Publicly Announced Plans
|
|
Maximum Number of Common Units that May Yet be Purchased Under Plans
|
|||||
|
April 1, 2015 - April 30, 2015
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
May 1, 2015 - May 31, 2015
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
June 1, 2015 - June 30, 2015
|
25,007
|
|
|
26.46
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
25,007
|
|
|
$
|
26.46
|
|
|
—
|
|
|
—
|
|
|
|
|
(1)
|
A total of
25,007
common units were purchased by our general partner, Calumet GP, LLC, related to the Calumet GP, LLC Long-Term Incentive Plan (the “LTIP”) at an average price per common unit of
$26.46
for total consideration of approximately $0.7 million. The purchase and sale of these common units was exempt from registration under Section 4(a)(2) of the Securities Act. The LTIP provides for the delivery of up to 783,960 common units to satisfy awards of phantom units, restricted units or unit options to the employees, consultants or directors of the Company. Such units may be newly issued by the Company or purchased in the open market. None of the common units were purchased pursuant to publicly announced plans or programs. The common units were purchased through a single broker in open market transactions. For more information on the LTIP, refer to Part III, Item 11 “Executive and Director Compensation — Compensation Discussion and Analysis — Elements of Executive Compensation — Long-Term, Unit-Based Awards” in our
2014
Annual Report.
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
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)).
|
|
|
|
|
|
10.1
|
|
Employment Agreement, effective as of April 1, 2015, by and between Calumet GP, LLC and William H. Hatch (incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed with the Commission on May 8, 2015 (File No. 000-51734)).
|
|
|
|
|
|
31.1*
|
|
Sarbanes-Oxley Section 302 certification of William H. Hatch.
|
|
|
|
|
|
31.2*
|
|
Sarbanes-Oxley Section 302 certification of R. Patrick Murray, II.
|
|
|
|
|
|
32.1**
|
|
Section 1350 certification of William H. Hatch 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.
|
|
**
|
|
Furnished herewith.
|
|
|
|
CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
|
|
|
|
|
|
|
|
|
|
By:
|
Calumet GP, LLC, its general partner
|
|
|
|
|
|
|
Date:
|
August 7, 2015
|
By:
|
/s/ R. Patrick Murray, II
|
|
|
|
|
R. Patrick Murray, II
|
|
|
|
|
Executive Vice President, Chief Financial Officer and Secretary of Calumet GP, LLC (Principal Accounting and Financial Officer)
|
|
|
|
|
(Authorized Person and Principal Accounting Officer)
|
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
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)).
|
|
|
|
|
|
10.1
|
|
Employment Agreement, effective as of April 1, 2015, by and between Calumet GP, LLC and William H. Hatch (incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed with the Commission on May 8, 2015 (File No. 000-51734)).
|
|
|
|
|
|
31.1*
|
|
Sarbanes-Oxley Section 302 certification of William H. Hatch.
|
|
|
|
|
|
31.2*
|
|
Sarbanes-Oxley Section 302 certification of R. Patrick Murray, II.
|
|
|
|
|
|
32.1**
|
|
Section 1350 certification of William H. Hatch 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.
|
|
**
|
|
Furnished herewith.
|
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 |
|---|