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.
|
|
|
|
|
|
|
|
|
☒
|
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
|
|
35-1811116
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
|
|
2780 Waterfront Parkway East Drive, Suite 200
|
|
|
|
Indianapolis, Indiana
|
|
46214
|
|
(Address of Principal Executive Officers)
|
|
(Zip Code)
|
|
|
|
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
|
Non-accelerated filer
|
|
☐ (Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
Page
|
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
(Unaudited)
|
|
|
||||
|
|
(In millions, except unit data)
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
17.8
|
|
|
$
|
5.6
|
|
|
Accounts receivable:
|
|
|
|
||||
|
Trade
|
239.4
|
|
|
195.3
|
|
||
|
Other
|
40.7
|
|
|
15.4
|
|
||
|
|
280.1
|
|
|
210.7
|
|
||
|
Inventories
|
409.9
|
|
|
384.4
|
|
||
|
Derivative assets
|
0.7
|
|
|
—
|
|
||
|
Prepaid expenses and other current assets
|
15.8
|
|
|
8.3
|
|
||
|
Total current assets
|
724.3
|
|
|
609.0
|
|
||
|
Property, plant and equipment, net
|
1,695.4
|
|
|
1,719.2
|
|
||
|
Investment in unconsolidated affiliates
|
5.8
|
|
|
126.0
|
|
||
|
Goodwill
|
178.6
|
|
|
212.0
|
|
||
|
Other intangible assets, net
|
187.8
|
|
|
214.1
|
|
||
|
Other noncurrent assets, net
|
48.2
|
|
|
64.4
|
|
||
|
Total assets
|
$
|
2,840.1
|
|
|
$
|
2,944.7
|
|
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|||||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
288.6
|
|
|
$
|
316.6
|
|
|
Accrued interest payable
|
55.2
|
|
|
31.1
|
|
||
|
Accrued salaries, wages and benefits
|
12.4
|
|
|
32.9
|
|
||
|
Other taxes payable
|
23.3
|
|
|
17.9
|
|
||
|
Other current liabilities
|
138.9
|
|
|
119.0
|
|
||
|
Current portion of long-term debt
|
3.1
|
|
|
1.7
|
|
||
|
Note payable — related party
|
19.3
|
|
|
73.5
|
|
||
|
Derivative liabilities
|
11.0
|
|
|
33.9
|
|
||
|
Total current liabilities
|
551.8
|
|
|
626.6
|
|
||
|
Noncurrent deferred income taxes
|
2.0
|
|
|
2.1
|
|
||
|
Pension and postretirement benefit obligations
|
11.1
|
|
|
13.0
|
|
||
|
Other long-term liabilities
|
1.1
|
|
|
0.9
|
|
||
|
Long-term debt, less current portion
|
1,979.9
|
|
|
1,698.2
|
|
||
|
Total liabilities
|
2,545.9
|
|
|
2,340.8
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital:
|
|
|
|
||||
|
Limited partners’ interest 76,383,063 units and 75,884,400 units, issued and outstanding as of September 30, 2016, and December 31, 2015, respectively
|
287.5
|
|
|
578.0
|
|
||
|
General partner’s interest
|
17.4
|
|
|
27.5
|
|
||
|
Accumulated other comprehensive loss
|
(10.7
|
)
|
|
(1.6
|
)
|
||
|
Total partners’ capital
|
294.2
|
|
|
603.9
|
|
||
|
Total liabilities and partners’ capital
|
$
|
2,840.1
|
|
|
$
|
2,944.7
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(In millions, except per unit and unit data)
|
||||||||||||||
|
Sales
|
$
|
966.6
|
|
|
$
|
1,140.0
|
|
|
$
|
2,652.5
|
|
|
$
|
3,314.8
|
|
|
Cost of sales
|
856.3
|
|
|
975.2
|
|
|
2,324.7
|
|
|
2,752.1
|
|
||||
|
Gross profit
|
110.3
|
|
|
164.8
|
|
|
327.8
|
|
|
562.7
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
26.2
|
|
|
34.0
|
|
|
82.9
|
|
|
110.2
|
|
||||
|
General and administrative
|
28.2
|
|
|
32.6
|
|
|
80.6
|
|
|
103.5
|
|
||||
|
Transportation
|
42.2
|
|
|
45.8
|
|
|
126.4
|
|
|
130.1
|
|
||||
|
Taxes other than income taxes
|
4.8
|
|
|
6.1
|
|
|
14.7
|
|
|
14.1
|
|
||||
|
Asset impairment
|
—
|
|
|
33.8
|
|
|
33.4
|
|
|
33.8
|
|
||||
|
Other
|
(1.0
|
)
|
|
2.9
|
|
|
1.3
|
|
|
9.0
|
|
||||
|
Operating income (loss)
|
9.9
|
|
|
9.6
|
|
|
(11.5
|
)
|
|
162.0
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(44.6
|
)
|
|
(25.5
|
)
|
|
(117.7
|
)
|
|
(79.9
|
)
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(46.6
|
)
|
||||
|
Realized loss on derivative instruments
|
(1.8
|
)
|
|
(2.0
|
)
|
|
(20.1
|
)
|
|
(7.1
|
)
|
||||
|
Unrealized gain (loss) on derivative instruments
|
(4.9
|
)
|
|
(5.0
|
)
|
|
23.5
|
|
|
(27.7
|
)
|
||||
|
Loss from unconsolidated affiliates
|
(0.3
|
)
|
|
(34.5
|
)
|
|
(18.5
|
)
|
|
(47.2
|
)
|
||||
|
Loss on sale of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(113.4
|
)
|
|
—
|
|
||||
|
Other
|
0.7
|
|
|
0.6
|
|
|
1.6
|
|
|
2.1
|
|
||||
|
Total other expense
|
(50.9
|
)
|
|
(66.4
|
)
|
|
(244.6
|
)
|
|
(206.4
|
)
|
||||
|
Net loss before income taxes
|
(41.0
|
)
|
|
(56.8
|
)
|
|
(256.1
|
)
|
|
(44.4
|
)
|
||||
|
Income tax benefit
|
(7.6
|
)
|
|
(7.9
|
)
|
|
(7.1
|
)
|
|
(21.8
|
)
|
||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
Allocation of net loss:
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
General partner’s interest in net loss
|
(0.7
|
)
|
|
(0.9
|
)
|
|
(5.0
|
)
|
|
(0.4
|
)
|
||||
|
General partner’s incentive distribution rights
|
—
|
|
|
4.2
|
|
|
—
|
|
|
12.6
|
|
||||
|
Net loss available to limited partners
|
$
|
(32.7
|
)
|
|
$
|
(52.2
|
)
|
|
$
|
(244.0
|
)
|
|
$
|
(34.8
|
)
|
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
77,331,347
|
|
|
76,112,325
|
|
|
76,767,975
|
|
|
74,499,196
|
|
||||
|
Diluted
|
77,331,347
|
|
|
76,112,325
|
|
|
76,767,975
|
|
|
74,499,196
|
|
||||
|
Limited partners’ interest basic and diluted net loss per unit
|
$
|
(0.42
|
)
|
|
$
|
(0.68
|
)
|
|
$
|
(3.18
|
)
|
|
$
|
(0.47
|
)
|
|
Cash distributions declared per limited partner unit
|
$
|
—
|
|
|
$
|
0.685
|
|
|
$
|
0.685
|
|
|
$
|
2.055
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedge gain reclassified to net loss
|
(4.8
|
)
|
|
(0.8
|
)
|
|
(9.2
|
)
|
|
(10.6
|
)
|
||||
|
Change in fair value of cash flow hedges
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
(7.2
|
)
|
||||
|
Defined benefit pension and retiree health benefit plans
|
—
|
|
|
0.2
|
|
|
0.1
|
|
|
0.5
|
|
||||
|
Foreign currency translation adjustment
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(0.8
|
)
|
||||
|
Total other comprehensive loss
|
(4.8
|
)
|
|
(2.1
|
)
|
|
(9.1
|
)
|
|
(18.1
|
)
|
||||
|
Comprehensive loss attributable to partners’ capital
|
$
|
(38.2
|
)
|
|
$
|
(51.0
|
)
|
|
$
|
(258.1
|
)
|
|
$
|
(40.7
|
)
|
|
|
Accumulated Other
Comprehensive Loss
|
|
Partners’ Capital
|
|
|
||||||||||
|
|
|
General
Partner
|
|
Limited
Partners
|
|
Total
|
|||||||||
|
|
(In millions)
|
||||||||||||||
|
Balance at December 31, 2015
|
$
|
(1.6
|
)
|
|
$
|
27.5
|
|
|
$
|
578.0
|
|
|
$
|
603.9
|
|
|
Other comprehensive loss
|
(9.1
|
)
|
|
—
|
|
|
—
|
|
|
(9.1
|
)
|
||||
|
Net loss
|
—
|
|
|
(5.0
|
)
|
|
(244.0
|
)
|
|
(249.0
|
)
|
||||
|
Amortization of vested phantom units
|
—
|
|
|
—
|
|
|
3.9
|
|
|
3.9
|
|
||||
|
Issuances of phantom units
|
—
|
|
|
—
|
|
|
4.1
|
|
|
4.1
|
|
||||
|
Settlement of tax withholdings on equity-based incentive compensation
|
—
|
|
|
—
|
|
|
(2.4
|
)
|
|
(2.4
|
)
|
||||
|
Contributions from Calumet GP, LLC
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
||||
|
Distributions to partners
|
—
|
|
|
(5.3
|
)
|
|
(52.1
|
)
|
|
(57.4
|
)
|
||||
|
Balance at September 30, 2016
|
$
|
(10.7
|
)
|
|
$
|
17.4
|
|
|
$
|
287.5
|
|
|
$
|
294.2
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(In millions)
|
||||||
|
Operating activities
|
|
|
|
||||
|
Net loss
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
|
|
|||||
|
Depreciation and amortization
|
127.1
|
|
|
107.4
|
|
||
|
Amortization of turnaround costs
|
25.3
|
|
|
19.4
|
|
||
|
Non-cash interest expense
|
7.2
|
|
|
5.2
|
|
||
|
Non-cash debt extinguishment costs
|
—
|
|
|
9.1
|
|
||
|
Provision for doubtful accounts
|
0.4
|
|
|
0.6
|
|
||
|
Unrealized (gain) loss on derivative instruments
|
(23.5
|
)
|
|
27.7
|
|
||
|
Asset impairment
|
33.4
|
|
|
33.8
|
|
||
|
(Gain) loss on disposal of fixed assets
|
(0.5
|
)
|
|
2.0
|
|
||
|
Non-cash equity based compensation
|
3.9
|
|
|
7.8
|
|
||
|
Deferred income tax benefit
|
(0.4
|
)
|
|
(22.1
|
)
|
||
|
Lower of cost or market inventory adjustment
|
(33.3
|
)
|
|
57.7
|
|
||
|
Loss from unconsolidated affiliates
|
18.5
|
|
|
47.2
|
|
||
|
Loss on sale of unconsolidated affiliates
|
113.4
|
|
|
—
|
|
||
|
Other non-cash activities
|
3.7
|
|
|
4.0
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(69.8
|
)
|
|
66.0
|
|
||
|
Inventories
|
16.3
|
|
|
28.0
|
|
||
|
Prepaid expenses and other current assets
|
(6.6
|
)
|
|
2.6
|
|
||
|
Derivative activity
|
(18.1
|
)
|
|
(5.4
|
)
|
||
|
Turnaround costs
|
(8.7
|
)
|
|
(15.2
|
)
|
||
|
Other assets
|
(0.3
|
)
|
|
—
|
|
||
|
Accounts payable
|
11.6
|
|
|
(92.3
|
)
|
||
|
Accrued interest payable
|
24.1
|
|
|
9.0
|
|
||
|
Accrued salaries, wages and benefits
|
(17.0
|
)
|
|
4.6
|
|
||
|
Other taxes payable
|
5.4
|
|
|
6.4
|
|
||
|
Other liabilities
|
19.9
|
|
|
16.0
|
|
||
|
Pension and postretirement benefit obligations
|
(1.8
|
)
|
|
(0.8
|
)
|
||
|
Net cash provided by (used in) operating activities
|
(18.8
|
)
|
|
296.1
|
|
||
|
Investing activities
|
|
|
|
||||
|
Additions to property, plant and equipment
|
(117.3
|
)
|
|
(236.8
|
)
|
||
|
Investment in unconsolidated affiliates
|
(41.9
|
)
|
|
(58.5
|
)
|
||
|
Return of investment from unconsolidated affiliate
|
0.9
|
|
|
8.5
|
|
||
|
Proceeds from sale of unconsolidated affiliates
|
29.0
|
|
|
—
|
|
||
|
Proceeds from sale of property, plant and equipment
|
1.9
|
|
|
0.5
|
|
||
|
Net cash used in investing activities
|
(127.4
|
)
|
|
(286.3
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings — revolving credit facility
|
823.2
|
|
|
1,055.4
|
|
||
|
Repayments of borrowings — revolving credit facility
|
(934.1
|
)
|
|
(1,098.5
|
)
|
||
|
Repayments of borrowings — senior notes
|
—
|
|
|
(275.0
|
)
|
||
|
Repayments of borrowings
—
related party note
|
(55.4
|
)
|
|
—
|
|
||
|
Payments on capital lease obligations
|
(6.2
|
)
|
|
(6.0
|
)
|
||
|
Proceeds from other financing obligations
|
6.9
|
|
|
1.1
|
|
||
|
Proceeds from senior notes offering
|
393.1
|
|
|
322.6
|
|
||
|
Debt issuance costs
|
(10.1
|
)
|
|
(5.6
|
)
|
||
|
Proceeds from public offerings of common units, net
|
—
|
|
|
161.4
|
|
||
|
Contributions from Calumet GP, LLC
|
0.2
|
|
|
3.5
|
|
||
|
Common units repurchased and taxes paid for phantom unit grants
|
(1.8
|
)
|
|
(3.6
|
)
|
||
|
Distributions to partners
|
(57.4
|
)
|
|
(167.4
|
)
|
||
|
Net cash provided by (used in) financing activities
|
158.4
|
|
|
(12.1
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
12.2
|
|
|
(2.3
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
5.6
|
|
|
8.5
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
17.8
|
|
|
$
|
6.2
|
|
|
Supplemental disclosure of non-cash financing and investing activities
|
|
|
|
||||
|
Non-cash property, plant and equipment additions
|
$
|
16.4
|
|
|
$
|
78.9
|
|
|
Non-cash capital lease
|
$
|
2.3
|
|
|
$
|
4.4
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
RINs Obligation
|
$
|
115.7
|
|
|
$
|
88.4
|
|
|
Other
|
23.2
|
|
|
30.6
|
|
||
|
Total
|
$
|
138.9
|
|
|
$
|
119.0
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Raw materials
|
$
|
59.7
|
|
|
$
|
47.9
|
|
|
Work in process
|
73.4
|
|
|
64.0
|
|
||
|
Finished goods
|
276.8
|
|
|
272.5
|
|
||
|
|
$
|
409.9
|
|
|
$
|
384.4
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||
|
|
Investment
|
|
Percent Ownership
|
|
Investment
|
|
Percent Ownership
|
||||||
|
Dakota Prairie Refining, LLC
|
$
|
—
|
|
|
—
|
%
|
|
$
|
124.7
|
|
|
50.0
|
%
|
|
Pacific New Investment Limited
|
4.9
|
|
|
13.8
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Other
|
0.9
|
|
|
|
|
1.3
|
|
|
|
||||
|
Total
|
$
|
5.8
|
|
|
|
|
$
|
126.0
|
|
|
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Operating revenue
|
$
|
—
|
|
|
$
|
82.3
|
|
|
$
|
119.4
|
|
|
$
|
132.4
|
|
|
Operating loss
|
$
|
—
|
|
|
$
|
(18.7
|
)
|
|
$
|
(33.5
|
)
|
|
$
|
(40.5
|
)
|
|
Net loss
|
$
|
—
|
|
|
$
|
(19.1
|
)
|
|
$
|
(35.2
|
)
|
|
$
|
(41.4
|
)
|
|
•
|
The Company’s financial projections for its reporting units are based on its analysis of various supply and demand factors which include, among other things, industry-wide capacity, its planned utilization rate, end-user demand, crack spreads, capital expenditures and economic conditions. Such estimates are consistent with those used in the Company’s planning and capital investment reviews and include recent historical prices and published forward prices. Revenue growth rates assumed for the Company’s Great Falls reporting unit where impairment was recognized were approximately
41.1%
for 2016 and
(2.6)%
to
39.9%
for 2017 and beyond. Revenue growth rates assumed for the Company’s San Antonio reporting unit where impairment was recognized were approximately
(8.5)%
for 2016 and
(1.0)%
to
27.4%
for 2017 and beyond.
|
|
•
|
The discount rate used to measure the present value of the projected future cash flows is based on a variety of factors, including market and economic conditions, operational risk, regulatory risk and political risk. This discount rate is also compared to recent observable market transactions, if possible. The discount rates used for the Company’s Great Falls and San Antonio reporting units where impairment was recognized were approximately
13.0%
and
13.5%
, respectively, per year.
|
|
|
Specialty
Products |
|
Fuel
Products |
|
Oilfield
Services |
|
Total
|
||||||||
|
|
|
|
|
||||||||||||
|
Net balance as of December 31, 2014
|
$
|
173.5
|
|
|
$
|
38.5
|
|
|
$
|
33.8
|
|
|
$
|
245.8
|
|
|
Impairment
(1)
|
—
|
|
|
—
|
|
|
(33.8
|
)
|
|
(33.8
|
)
|
||||
|
Net balance as of December 31, 2015
|
$
|
173.5
|
|
|
$
|
38.5
|
|
|
$
|
—
|
|
|
$
|
212.0
|
|
|
Impairment
(1)
|
—
|
|
|
(33.4
|
)
|
|
—
|
|
|
(33.4
|
)
|
||||
|
Net balance as of September 30, 2016
|
$
|
173.5
|
|
|
$
|
5.1
|
|
|
$
|
—
|
|
|
$
|
178.6
|
|
|
(1)
|
Total accumulated goodwill impairment as of
September 30, 2016
, and
December 31, 2015
, is
$103.2 million
and
$69.8 million
, respectively.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
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 4.3% at September 30, 2016
|
$
|
0.1
|
|
|
$
|
111.0
|
|
|
Borrowings under 2021 Secured Notes, interest at a fixed rate of 11.50%, interest payments semiannually, borrowings due January 2021, effective interest rate of 12.1% for the nine months ended September 30, 2016
|
400.0
|
|
|
—
|
|
||
|
Borrowings under 2021 Notes, interest at a fixed rate of 6.50%, interest payments semiannually, borrowings due April 2021, effective interest rate of 6.8% for the nine months ended September 30, 2016
|
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 nine months ended September 30, 2016
(1)
|
352.6
|
|
|
352.9
|
|
||
|
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 nine months ended September 30, 2016
|
325.0
|
|
|
325.0
|
|
||
|
Related party note payable, interest at a fixed rate of 6.0% on a portion of the note, interest payments at various dates, borrowings due July 2016 and uncommitted prepayments due November 2016, weighted average interest rate of 6.0% for the nine months ended September 30, 2016
|
19.3
|
|
|
73.5
|
|
||
|
Other
|
4.6
|
|
|
—
|
|
||
|
Capital lease obligations, at various interest rates, interest and principal payments monthly through October 2034
|
47.5
|
|
|
46.4
|
|
||
|
Less unamortized debt issuance costs
(2)
|
(34.5
|
)
|
|
(28.9
|
)
|
||
|
Less unamortized discounts
|
(12.3
|
)
|
|
(6.5
|
)
|
||
|
Total long-term debt
|
2,002.3
|
|
|
1,773.4
|
|
||
|
Less current portion of note payable — related party
|
19.3
|
|
|
73.5
|
|
||
|
Less current portion of long-term debt
|
3.1
|
|
|
1.7
|
|
||
|
|
$
|
1,979.9
|
|
|
$
|
1,698.2
|
|
|
|
|
(1)
|
The balance includes a fair value interest rate hedge adjustment, which increased the debt balance by
$2.6 million
and
$2.9 million
as of
September 30, 2016
, and
December 31, 2015
, respectively (refer to
Note 8
for additional information on the interest rate swap designated as a fair value hedge).
|
|
(2)
|
Deferred debt issuance costs are being amortized by the effective interest rate method over the lives of the related debt instruments. These amounts are net of accumulated amortization of
$12.7 million
and
$8.1 million
at
September 30, 2016
, and
December 31, 2015
, respectively.
|
|
Year
|
|
Percentage
|
|
|
2018
|
|
111.500
|
%
|
|
2019
|
|
108.625
|
%
|
|
2020 and thereafter
|
|
100.000
|
%
|
|
Year
|
Maturity
|
||
|
2016
|
$
|
20.2
|
|
|
2017
|
3.0
|
|
|
|
2018
|
4.0
|
|
|
|
2019
|
2.4
|
|
|
|
2020
|
1.9
|
|
|
|
Thereafter
|
2,015.3
|
|
|
|
Total
|
$
|
2,046.8
|
|
|
•
|
crude oil purchases and sales;
|
|
•
|
fuel product sales and purchases;
|
|
•
|
natural gas purchases;
|
|
•
|
precious metals purchases; and
|
|
•
|
fluctuations in the value of crude oil between geographic regions and between the different types of crude oil such as New York Mercantile Exchange West Texas Intermediate (“NYMEX WTI”), Light Louisiana Sweet (“LLS”), Western Canadian Select (“WCS”), Mixed Sweet Blend (“MSW”) and ICE Brent (“Brent”).
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
|
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 not designated as hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Natural gas swaps
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
$
|
(1.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Crude oil swaps
|
|
9.7
|
|
|
(4.1
|
)
|
|
5.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Crude oil basis swaps
|
|
—
|
|
|
(3.7
|
)
|
|
(3.7
|
)
|
|
0.4
|
|
|
(0.4
|
)
|
|
—
|
|
||||||
|
Crude oil percentage basis swaps
|
|
0.1
|
|
|
(0.3
|
)
|
|
(0.2
|
)
|
|
0.2
|
|
|
(0.2
|
)
|
|
—
|
|
||||||
|
Crude oil options
|
|
0.2
|
|
|
(0.2
|
)
|
|
—
|
|
|
0.8
|
|
|
(0.8
|
)
|
|
—
|
|
||||||
|
Natural gas swaps
|
|
0.1
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total derivative instruments not designated as hedges
|
|
10.1
|
|
|
(9.4
|
)
|
|
0.7
|
|
|
1.4
|
|
|
(1.4
|
)
|
|
—
|
|
||||||
|
Total derivative instruments
|
|
$
|
10.1
|
|
|
$
|
(9.4
|
)
|
|
$
|
0.7
|
|
|
$
|
1.4
|
|
|
$
|
(1.4
|
)
|
|
$
|
—
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
|
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 not designated as hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Natural gas swaps
|
|
$
|
(5.3
|
)
|
|
$
|
1.0
|
|
|
$
|
(4.3
|
)
|
|
$
|
(14.9
|
)
|
|
$
|
—
|
|
|
$
|
(14.9
|
)
|
|
Natural gas collars
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Crude oil swaps
|
|
(7.3
|
)
|
|
4.1
|
|
|
(3.2
|
)
|
|
(5.2
|
)
|
|
—
|
|
|
(5.2
|
)
|
||||||
|
Crude oil basis swaps
|
|
(5.1
|
)
|
|
3.7
|
|
|
(1.4
|
)
|
|
(0.7
|
)
|
|
0.4
|
|
|
(0.3
|
)
|
||||||
|
Crude oil percentage basis swaps
|
|
(1.5
|
)
|
|
0.3
|
|
|
(1.2
|
)
|
|
(6.9
|
)
|
|
0.2
|
|
|
(6.7
|
)
|
||||||
|
Crude oil options
|
|
(1.0
|
)
|
|
0.2
|
|
|
(0.8
|
)
|
|
(1.1
|
)
|
|
0.8
|
|
|
(0.3
|
)
|
||||||
|
Gasoline crack spread swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.3
|
)
|
|
—
|
|
|
(4.3
|
)
|
||||||
|
Natural gas swaps
|
|
(0.1
|
)
|
|
0.1
|
|
|
—
|
|
|
(1.3
|
)
|
|
—
|
|
|
(1.3
|
)
|
||||||
|
Total derivative instruments not designated as hedges
|
(20.4
|
)
|
|
9.4
|
|
|
(11.0
|
)
|
|
(35.3
|
)
|
|
1.4
|
|
|
(33.9
|
)
|
|||||||
|
Total derivative instruments
|
$
|
(20.4
|
)
|
|
$
|
9.4
|
|
|
$
|
(11.0
|
)
|
|
$
|
(35.3
|
)
|
|
$
|
1.4
|
|
|
$
|
(33.9
|
)
|
|
|
Type of Derivative
|
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Loss on Derivatives (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Net Loss (Effective Portion)
|
|
Amount of Gain (Loss) Recognized in Net Loss on Derivatives (Ineffective Portion)
|
||||||||||||||||||||||
|
Three Months Ended
|
|
Location of Gain (Loss)
|
|
Three Months Ended
|
|
Location of Gain (Loss)
|
|
Three Months Ended
|
|||||||||||||||||||
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|||||||||||||||||||||
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|||||||||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
Cost of sales
|
|
$
|
2.6
|
|
|
$
|
—
|
|
|
Unrealized/ Realized
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
(2.3
|
)
|
|
—
|
|
|
Cost of sales
|
|
(12.3
|
)
|
|
(53.6
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Gasoline swaps
|
—
|
|
|
2.2
|
|
|
Sales
|
|
—
|
|
|
11.4
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Diesel swaps
|
2.3
|
|
|
(2.7
|
)
|
|
Sales
|
|
14.5
|
|
|
39.1
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Jet fuel swaps
|
—
|
|
|
(0.5
|
)
|
|
Sales
|
|
—
|
|
|
3.9
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
|
|
$
|
4.8
|
|
|
$
|
0.8
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Type of Derivative
|
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Loss on Derivatives (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Net Loss (Effective Portion)
|
|
Amount of Gain (Loss) Recognized in Net Loss on Derivatives (Ineffective Portion)
|
||||||||||||||||||||||
|
Nine Months Ended
|
|
Location of Gain (Loss)
|
|
Nine Months Ended
|
|
Location of Gain (Loss)
|
|
Nine Months Ended
|
|||||||||||||||||||
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|||||||||||||||||||||
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|||||||||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
Cost of sales
|
|
$
|
1.4
|
|
|
$
|
1.2
|
|
|
Unrealized/ Realized
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Crude oil swaps
|
(8.1
|
)
|
|
(9.0
|
)
|
|
Cost of sales
|
|
(37.8
|
)
|
|
(128.3
|
)
|
|
Unrealized/ Realized
|
|
—
|
|
|
(0.2
|
)
|
||||||
|
Gasoline swaps
|
—
|
|
|
5.7
|
|
|
Sales
|
|
—
|
|
|
44.7
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
0.7
|
|
||||||
|
Diesel swaps
|
8.1
|
|
|
(4.0
|
)
|
|
Sales
|
|
45.6
|
|
|
83.7
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Jet fuel swaps
|
—
|
|
|
0.1
|
|
|
Sales
|
|
—
|
|
|
9.3
|
|
|
Unrealized/ Realized
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
—
|
|
|
$
|
(7.2
|
)
|
|
|
|
$
|
9.2
|
|
|
$
|
10.6
|
|
|
|
|
$
|
—
|
|
|
$
|
0.5
|
|
|
Year
|
Accumulated Other Comprehensive Loss
|
||
|
2016
|
$
|
(2.9
|
)
|
|
Total
|
$
|
(2.9
|
)
|
|
|
Location of Loss of Derivative
|
|
Amount of Loss Recognized
in Net Loss |
|
Hedged Item
|
|
Location of Gain on Hedged Item
|
|
Amount of Gain Recognized
in Net Loss |
||||||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||||||||||||||
|
Swaps not allocated to a specific segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
Interest rate swap
|
Interest expense
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
$
|
0.3
|
|
|
$
|
0.4
|
|
|
2022 Notes
|
|
Interest income
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
$
|
0.3
|
|
|
$
|
0.4
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Realized gain on derivative instruments
|
$
|
—
|
|
|
$
|
0.9
|
|
|
$
|
—
|
|
|
$
|
3.3
|
|
|
Type of Derivative
|
Amount of Gain (Loss) Recognized in Realized Loss on Derivative Instruments
|
|
Amount of Gain (Loss) Recognized in Unrealized Loss on Derivative Instruments
|
||||||||||||
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Natural gas swaps
|
$
|
(1.8
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
0.9
|
|
|
$
|
(2.5
|
)
|
|
Natural gas collars
|
(0.3
|
)
|
|
—
|
|
|
0.3
|
|
|
—
|
|
||||
|
Platinum swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
2.1
|
|
|
(11.6
|
)
|
|
(5.4
|
)
|
|
(13.6
|
)
|
||||
|
Crude oil basis swaps
|
(1.7
|
)
|
|
—
|
|
|
(0.1
|
)
|
|
(4.5
|
)
|
||||
|
Crude oil percentage basis swaps
|
0.1
|
|
|
(1.3
|
)
|
|
—
|
|
|
(2.4
|
)
|
||||
|
Crude oil options
|
—
|
|
|
7.0
|
|
|
(0.7
|
)
|
|
1.1
|
|
||||
|
Gasoline swaps
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
8.9
|
|
||||
|
Gasoline crack spread swaps
|
—
|
|
|
(2.7
|
)
|
|
—
|
|
|
3.6
|
|
||||
|
Diesel swaps
|
—
|
|
|
7.3
|
|
|
—
|
|
|
7.9
|
|
||||
|
Diesel crack spread swaps
|
—
|
|
|
2.0
|
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Diesel percentage basis crack spread swaps
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(2.6
|
)
|
||||
|
Natural gas swaps
|
(0.2
|
)
|
|
—
|
|
|
0.1
|
|
|
(0.4
|
)
|
||||
|
Total
|
$
|
(1.8
|
)
|
|
$
|
(1.9
|
)
|
|
$
|
(4.9
|
)
|
|
$
|
(5.1
|
)
|
|
Type of Derivative
|
Amount of Gain (Loss) Recognized in Realized Loss on Derivative Instruments
|
|
Amount of Gain (Loss) Recognized in Unrealized Gain (Loss) on Derivative Instruments
|
||||||||||||
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Natural gas swaps
|
$
|
(8.4
|
)
|
|
$
|
(6.9
|
)
|
|
$
|
9.4
|
|
|
$
|
(2.6
|
)
|
|
Natural gas collars
|
(1.0
|
)
|
|
—
|
|
|
0.9
|
|
|
—
|
|
||||
|
Platinum swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Crude oil swaps
|
1.3
|
|
|
(51.1
|
)
|
|
7.6
|
|
|
42.8
|
|
||||
|
Crude oil basis swaps
|
(1.6
|
)
|
|
1.0
|
|
|
(5.0
|
)
|
|
(5.3
|
)
|
||||
|
Crude oil percentage basis swaps
|
(4.3
|
)
|
|
(1.3
|
)
|
|
5.4
|
|
|
0.2
|
|
||||
|
Crude oil options
|
(1.5
|
)
|
|
5.9
|
|
|
(0.5
|
)
|
|
0.1
|
|
||||
|
Crude oil futures
|
(2.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Gasoline swaps
|
—
|
|
|
(18.6
|
)
|
|
—
|
|
|
0.7
|
|
||||
|
Gasoline crack spread swaps
|
(1.2
|
)
|
|
(7.4
|
)
|
|
4.3
|
|
|
0.4
|
|
||||
|
Diesel swaps
|
—
|
|
|
66.5
|
|
|
—
|
|
|
(59.3
|
)
|
||||
|
Diesel crack spread swaps
|
—
|
|
|
2.9
|
|
|
—
|
|
|
3.3
|
|
||||
|
Diesel percentage basis crack spread swaps
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(5.2
|
)
|
||||
|
Jet fuel swaps
|
—
|
|
|
1.6
|
|
|
—
|
|
|
(1.6
|
)
|
||||
|
Natural gas swaps
|
(1.4
|
)
|
|
—
|
|
|
1.4
|
|
|
(0.7
|
)
|
||||
|
Total
|
$
|
(20.1
|
)
|
|
$
|
(7.5
|
)
|
|
$
|
23.5
|
|
|
$
|
(27.8
|
)
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Fourth Quarter 2016
|
1,540,000
|
|
|
$
|
4.14
|
|
|
Calendar Year 2017
|
4,950,000
|
|
|
$
|
3.85
|
|
|
Total
|
6,490,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.92
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
First Quarter 2016
|
1,580,000
|
|
|
$
|
4.24
|
|
|
Second Quarter 2016
|
1,380,000
|
|
|
$
|
4.26
|
|
|
Third Quarter 2016
|
1,380,000
|
|
|
$
|
4.26
|
|
|
Fourth Quarter 2016
|
1,540,000
|
|
|
$
|
4.14
|
|
|
Calendar Year 2017
|
4,950,000
|
|
|
$
|
3.85
|
|
|
Total
|
10,830,000
|
|
|
|
||
|
Average price
|
|
|
$
|
4.05
|
|
|
|
Natural Gas Collars by Expiration Dates
|
MMBtu
|
|
Average Bought Call ($/MMBtu)
|
|
Average Sold Put ($/MMBtu)
|
|||||
|
Fourth Quarter 2016
|
60,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Total
|
60,000
|
|
|
|
|
|
||||
|
Average price
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
|
Natural Gas Collars by Expiration Dates
|
MMBtu
|
|
Average Bought Call ($/MMBtu)
|
|
Average Sold Put ($/MMBtu)
|
|||||
|
First Quarter 2016
|
180,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Second Quarter 2016
|
180,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Third Quarter 2016
|
180,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Fourth Quarter 2016
|
60,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Total
|
600,000
|
|
|
|
|
|
||||
|
Average price
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2016
|
398,894
|
|
|
4,336
|
|
|
$
|
39.46
|
|
|
Calendar Year 2017
|
1,297,977
|
|
|
3,556
|
|
|
$
|
48.87
|
|
|
Total
|
1,696,871
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
46.66
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Calendar Year 2017
|
528,520
|
|
|
1,448
|
|
|
$
|
41.56
|
|
|
Total
|
528,520
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
41.56
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2016
|
29,120
|
|
|
320
|
|
|
$
|
44.06
|
|
|
Second Quarter 2016
|
29,120
|
|
|
320
|
|
|
$
|
44.06
|
|
|
Third Quarter 2016
|
29,440
|
|
|
320
|
|
|
$
|
44.06
|
|
|
Fourth Quarter 2016
|
29,440
|
|
|
320
|
|
|
$
|
44.06
|
|
|
Calendar Year 2017
|
630,720
|
|
|
1,728
|
|
|
$
|
54.94
|
|
|
Total
|
747,840
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
53.24
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
Fourth Quarter 2016
|
460,000
|
|
|
5,000
|
|
|
$
|
1.80
|
|
|
Total
|
460,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
1.80
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
First Quarter 2016
|
182,000
|
|
|
2,000
|
|
|
$
|
2.40
|
|
|
Second Quarter 2016
|
182,000
|
|
|
2,000
|
|
|
$
|
2.40
|
|
|
Third Quarter 2016
|
184,000
|
|
|
2,000
|
|
|
$
|
2.40
|
|
|
Fourth Quarter 2016
|
184,000
|
|
|
2,000
|
|
|
$
|
2.40
|
|
|
Total
|
732,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
2.40
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
Fourth Quarter 2016
|
1,196,000
|
|
|
13,000
|
|
|
$
|
(13.16
|
)
|
|
Calendar Year 2017
|
2,555,000
|
|
|
7,000
|
|
|
$
|
(13.22
|
)
|
|
Total
|
3,751,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
(13.20
|
)
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
First Quarter 2016
|
91,000
|
|
|
1,000
|
|
|
$
|
(14.10
|
)
|
|
Second Quarter 2016
|
91,000
|
|
|
1,000
|
|
|
$
|
(14.10
|
)
|
|
Third Quarter 2016
|
92,000
|
|
|
1,000
|
|
|
$
|
(14.10
|
)
|
|
Fourth Quarter 2016
|
92,000
|
|
|
1,000
|
|
|
$
|
(14.10
|
)
|
|
Calendar Year 2017
|
365,000
|
|
|
1,000
|
|
|
$
|
(13.70
|
)
|
|
Total
|
731,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
(13.90
|
)
|
||
|
Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Fourth Quarter 2016
|
736,000
|
|
|
8,000
|
|
|
73.5
|
%
|
|
Calendar Year 2017
|
1,095,000
|
|
|
3,000
|
|
|
72.3
|
%
|
|
Total
|
1,831,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
72.8
|
%
|
||
|
Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
First Quarter 2016
|
728,000
|
|
|
8,000
|
|
|
73.5
|
%
|
|
Second Quarter 2016
|
728,000
|
|
|
8,000
|
|
|
73.5
|
%
|
|
Third Quarter 2016
|
736,000
|
|
|
8,000
|
|
|
73.5
|
%
|
|
Fourth Quarter 2016
|
736,000
|
|
|
8,000
|
|
|
73.5
|
%
|
|
Calendar Year 2017
|
730,000
|
|
|
2,000
|
|
|
73.0
|
%
|
|
Total
|
3,658,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
|
|
73.4
|
%
|
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Bought Call ($/Bbl)
|
||||
|
Fourth Quarter 2016
|
350,000
|
|
|
3,804
|
|
|
$
|
55.00
|
|
|
Total
|
350,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
55.00
|
|
||
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Bought Call ($/Bbl)
|
||||
|
Fourth Quarter 2016
|
350,000
|
|
|
3,804
|
|
|
$
|
55.00
|
|
|
Total
|
350,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
55.00
|
|
||
|
Gasoline Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2016
|
873,000
|
|
|
9,593
|
|
|
$
|
8.98
|
|
|
Total
|
873,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
8.98
|
|
||
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Fourth Quarter 2016
|
790,000
|
|
|
$
|
3.02
|
|
|
Total
|
790,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.02
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
First Quarter 2016
|
603,000
|
|
|
$
|
3.01
|
|
|
Second Quarter 2016
|
603,000
|
|
|
$
|
2.99
|
|
|
Third Quarter 2016
|
606,000
|
|
|
$
|
3.03
|
|
|
Fourth Quarter 2016
|
790,000
|
|
|
$
|
3.02
|
|
|
Total
|
2,602,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.01
|
|
|
|
•
|
Level 1 — inputs include observable unadjusted quoted prices in active markets for identical assets or liabilities
|
|
•
|
Level 2 — inputs include other than quoted prices in active markets that are either directly or indirectly observable
|
|
•
|
Level 3 — inputs include unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5.6
|
|
|
$
|
5.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Crude oil basis swaps
|
—
|
|
|
—
|
|
|
(3.7
|
)
|
|
(3.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Crude oil percentage basis swaps
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total derivative assets
|
—
|
|
|
—
|
|
|
0.7
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Pension plan investments
|
0.5
|
|
|
51.7
|
|
|
—
|
|
|
52.2
|
|
|
0.4
|
|
|
47.1
|
|
|
—
|
|
|
47.5
|
|
||||||||
|
Total recurring assets at fair value
|
$
|
0.5
|
|
|
$
|
51.7
|
|
|
$
|
0.7
|
|
|
$
|
52.9
|
|
|
$
|
0.4
|
|
|
$
|
47.1
|
|
|
$
|
—
|
|
|
$
|
47.5
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Crude oil swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3.2
|
)
|
|
$
|
(3.2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(5.2
|
)
|
|
$
|
(5.2
|
)
|
|
Crude oil basis swaps
|
—
|
|
|
—
|
|
|
(1.4
|
)
|
|
(1.4
|
)
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
(0.3
|
)
|
||||||||
|
Crude oil percentage basis swaps
|
—
|
|
|
—
|
|
|
(1.2
|
)
|
|
(1.2
|
)
|
|
—
|
|
|
—
|
|
|
(6.7
|
)
|
|
(6.7
|
)
|
||||||||
|
Crude oil options
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
(0.3
|
)
|
||||||||
|
Gasoline crack spread swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.3
|
)
|
|
(4.3
|
)
|
||||||||
|
Natural gas swaps
|
—
|
|
|
—
|
|
|
(4.3
|
)
|
|
(4.3
|
)
|
|
—
|
|
|
—
|
|
|
(16.2
|
)
|
|
(16.2
|
)
|
||||||||
|
Natural gas collars
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.9
|
)
|
|
(0.9
|
)
|
||||||||
|
Total derivative liabilities
|
—
|
|
|
—
|
|
|
(11.0
|
)
|
|
(11.0
|
)
|
|
—
|
|
|
—
|
|
|
(33.9
|
)
|
|
(33.9
|
)
|
||||||||
|
RINs Obligation
|
—
|
|
|
(115.7
|
)
|
|
—
|
|
|
(115.7
|
)
|
|
—
|
|
|
(88.4
|
)
|
|
—
|
|
|
(88.4
|
)
|
||||||||
|
Total recurring liabilities at fair value
|
$
|
—
|
|
|
$
|
(115.7
|
)
|
|
$
|
(11.0
|
)
|
|
$
|
(126.7
|
)
|
|
$
|
—
|
|
|
$
|
(88.4
|
)
|
|
$
|
(33.9
|
)
|
|
$
|
(122.3
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Fair value at January 1,
|
$
|
(33.9
|
)
|
|
$
|
17.6
|
|
|
Realized loss on derivative instruments
|
20.1
|
|
|
7.1
|
|
||
|
Unrealized gain (loss) on derivative instruments
|
23.5
|
|
|
(27.7
|
)
|
||
|
Interest expense, net
|
(0.3
|
)
|
|
(0.4
|
)
|
||
|
Change in fair value of cash flow hedges
|
—
|
|
|
(7.2
|
)
|
||
|
Settlements
|
(19.7
|
)
|
|
(11.5
|
)
|
||
|
Transfers in (out) of Level 3
|
—
|
|
|
—
|
|
||
|
Fair value at September 30,
|
$
|
(10.3
|
)
|
|
$
|
(22.1
|
)
|
|
Total gain (loss) included in net loss attributable to changes in unrealized gain (loss) relating to financial assets and liabilities held as of September 30,
|
$
|
23.5
|
|
|
$
|
(27.7
|
)
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Level
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Senior notes
|
1
|
|
$
|
1,275.2
|
|
|
$
|
1,551.3
|
|
|
$
|
1,095.8
|
|
|
$
|
1,230.8
|
|
|
Senior secured notes
|
2
|
|
$
|
458.0
|
|
|
$
|
384.1
|
|
|
$
|
294.1
|
|
|
$
|
317.6
|
|
|
Revolving credit facility
|
3
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
$
|
105.1
|
|
|
$
|
105.1
|
|
|
Note payable — related party
|
3
|
|
$
|
19.3
|
|
|
$
|
19.3
|
|
|
$
|
73.5
|
|
|
$
|
73.5
|
|
|
Capital lease and other obligations
|
3
|
|
$
|
52.1
|
|
|
$
|
52.1
|
|
|
$
|
46.4
|
|
|
$
|
46.4
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Service cost
|
$
|
—
|
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
$
|
0.4
|
|
|
Interest cost
|
0.6
|
|
|
0.7
|
|
|
1.9
|
|
|
2.0
|
|
||||
|
Expected return on assets
|
(0.8
|
)
|
|
(0.8
|
)
|
|
(2.4
|
)
|
|
(2.5
|
)
|
||||
|
Amortization of net loss
|
—
|
|
|
0.2
|
|
|
0.1
|
|
|
0.6
|
|
||||
|
Net periodic benefit cost (income)
|
$
|
(0.2
|
)
|
|
$
|
0.2
|
|
|
$
|
(0.4
|
)
|
|
$
|
0.5
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 1
|
|
Level 2
|
||||||||
|
Cash and cash equivalents
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
0.4
|
|
|
$
|
—
|
|
|
Domestic equities
|
—
|
|
|
10.3
|
|
|
—
|
|
|
9.6
|
|
||||
|
Foreign equities
|
—
|
|
|
10.0
|
|
|
—
|
|
|
9.2
|
|
||||
|
Fixed income
|
—
|
|
|
31.4
|
|
|
—
|
|
|
28.3
|
|
||||
|
|
$
|
0.5
|
|
|
$
|
51.7
|
|
|
$
|
0.4
|
|
|
$
|
47.1
|
|
|
Components of Accumulated Other Comprehensive Loss
|
Amount Reclassified From Accumulated Other Comprehensive Loss
|
|
Location of Gain (Loss)
|
||||||||||||||
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
||||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
||||||||||
|
Derivative gains (losses) reflected in gross profit:
|
|
|
|
|
|
|
|
|
|||||||||
|
|
$
|
14.5
|
|
|
$
|
54.4
|
|
|
$
|
45.6
|
|
|
$
|
137.7
|
|
|
Sales
|
|
|
(9.7
|
)
|
|
(53.6
|
)
|
|
(36.4
|
)
|
|
(127.1
|
)
|
|
Cost of sales
|
||||
|
|
$
|
4.8
|
|
|
$
|
0.8
|
|
|
$
|
9.2
|
|
|
$
|
10.6
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of defined benefit pension plans:
|
|
|
|||||||||||||||
|
Amortization of net loss
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(0.6
|
)
|
|
(1)
|
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(0.6
|
)
|
|
Total
|
|
|
|
(1)
|
This accumulated other comprehensive loss component is included in the computation of net periodic benefit cost (income). See
Note 11
for additional details.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Numerator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
General partner’s interest in net loss
|
(0.7
|
)
|
|
(0.9
|
)
|
|
(5.0
|
)
|
|
(0.4
|
)
|
||||
|
General partner’s incentive distribution rights
|
—
|
|
|
4.2
|
|
|
—
|
|
|
12.6
|
|
||||
|
Net loss available to limited partners
|
$
|
(32.7
|
)
|
|
$
|
(52.2
|
)
|
|
$
|
(244.0
|
)
|
|
$
|
(34.8
|
)
|
|
Denominator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average limited partner units outstanding
|
77,331,347
|
|
|
76,112,325
|
|
|
76,767,975
|
|
|
74,499,196
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Participating securities — phantom units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Diluted weighted average limited partner units outstanding
(1)
|
77,331,347
|
|
|
76,112,325
|
|
|
76,767,975
|
|
|
74,499,196
|
|
||||
|
Limited partners’ interest basic and diluted net loss per unit
|
$
|
(0.42
|
)
|
|
$
|
(0.68
|
)
|
|
$
|
(3.18
|
)
|
|
$
|
(0.47
|
)
|
|
|
|
•
|
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 the 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 and solids control services to the oil and gas industry.
|
|
Three Months Ended September 30, 2016
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield
Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
315.7
|
|
|
$
|
616.6
|
|
|
$
|
34.3
|
|
|
$
|
966.6
|
|
|
$
|
—
|
|
|
$
|
966.6
|
|
|
Intersegment sales
|
0.1
|
|
|
12.7
|
|
|
—
|
|
|
12.8
|
|
|
(12.8
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
315.8
|
|
|
$
|
629.3
|
|
|
$
|
34.3
|
|
|
$
|
979.4
|
|
|
$
|
(12.8
|
)
|
|
$
|
966.6
|
|
|
Loss from unconsolidated affiliates
|
$
|
(0.2
|
)
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
—
|
|
|
$
|
(0.3
|
)
|
|
Adjusted EBITDA
|
$
|
43.4
|
|
|
$
|
13.8
|
|
|
$
|
(3.3
|
)
|
|
$
|
53.9
|
|
|
$
|
—
|
|
|
$
|
53.9
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
18.8
|
|
|
28.8
|
|
|
4.8
|
|
|
52.4
|
|
|
—
|
|
|
52.4
|
|
||||||
|
Realized loss on derivatives, not reflected in net loss or settled in a prior period
|
(2.6
|
)
|
|
(2.2
|
)
|
|
—
|
|
|
(4.8
|
)
|
|
—
|
|
|
(4.8
|
)
|
||||||
|
Unrealized loss on derivatives
|
|
|
|
|
|
|
|
|
|
|
4.9
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
44.6
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
(2.2
|
)
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(7.6
|
)
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
$
|
(33.4
|
)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended September 30, 2015
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield
Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
342.0
|
|
|
$
|
730.9
|
|
|
$
|
67.1
|
|
|
$
|
1,140.0
|
|
|
$
|
—
|
|
|
$
|
1,140.0
|
|
|
Intersegment sales
|
0.4
|
|
|
7.8
|
|
|
—
|
|
|
8.2
|
|
|
(8.2
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
342.4
|
|
|
$
|
738.7
|
|
|
$
|
67.1
|
|
|
$
|
1,148.2
|
|
|
$
|
(8.2
|
)
|
|
$
|
1,140.0
|
|
|
Loss from unconsolidated affiliates
|
$
|
—
|
|
|
$
|
(34.4
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(34.5
|
)
|
|
$
|
—
|
|
|
$
|
(34.5
|
)
|
|
Adjusted EBITDA
|
$
|
47.6
|
|
|
$
|
28.3
|
|
|
$
|
(0.5
|
)
|
|
$
|
75.4
|
|
|
$
|
—
|
|
|
$
|
75.4
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
16.5
|
|
|
20.5
|
|
|
5.7
|
|
|
42.7
|
|
|
—
|
|
|
42.7
|
|
||||||
|
Realized loss on derivatives, not reflected in net loss or settled in a prior period
|
—
|
|
|
(1.9
|
)
|
|
—
|
|
|
(1.9
|
)
|
|
—
|
|
|
(1.9
|
)
|
||||||
|
Impairment charges
|
—
|
|
|
24.3
|
|
|
33.8
|
|
|
58.1
|
|
|
—
|
|
|
58.1
|
|
||||||
|
Unrealized loss on derivatives
|
|
|
|
|
|
|
|
|
|
|
5.0
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
25.5
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
2.8
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(7.9
|
)
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
$
|
(48.9
|
)
|
||||||||||
|
Nine Months Ended September 30, 2016
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield
Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
948.8
|
|
|
$
|
1,615.7
|
|
|
$
|
88.0
|
|
|
$
|
2,652.5
|
|
|
$
|
—
|
|
|
$
|
2,652.5
|
|
|
Intersegment sales
|
0.5
|
|
|
26.4
|
|
|
—
|
|
|
26.9
|
|
|
(26.9
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
949.3
|
|
|
$
|
1,642.1
|
|
|
$
|
88.0
|
|
|
$
|
2,679.4
|
|
|
$
|
(26.9
|
)
|
|
$
|
2,652.5
|
|
|
Loss from unconsolidated affiliates
|
$
|
(0.2
|
)
|
|
$
|
(18.0
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
(18.5
|
)
|
|
$
|
—
|
|
|
$
|
(18.5
|
)
|
|
Adjusted EBITDA
|
$
|
160.9
|
|
|
$
|
(13.3
|
)
|
|
$
|
(17.1
|
)
|
|
$
|
130.5
|
|
|
$
|
—
|
|
|
$
|
130.5
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
56.0
|
|
|
82.0
|
|
|
14.4
|
|
|
152.4
|
|
|
—
|
|
|
152.4
|
|
||||||
|
Realized loss on derivatives, not reflected in net loss or settled in a prior period
|
(1.4
|
)
|
|
(7.8
|
)
|
|
—
|
|
|
(9.2
|
)
|
|
—
|
|
|
(9.2
|
)
|
||||||
|
Impairment charges
|
—
|
|
|
33.4
|
|
|
—
|
|
|
33.4
|
|
|
—
|
|
|
33.4
|
|
||||||
|
Loss on sale of unconsolidated affiliate
|
—
|
|
|
113.9
|
|
|
—
|
|
|
113.9
|
|
|
—
|
|
|
113.9
|
|
||||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
|
|
(23.5
|
)
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
117.7
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
1.9
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(7.1
|
)
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
$
|
(249.0
|
)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended September 30, 2015
|
Specialty
Products
|
|
Fuel
Products
|
|
Oilfield
Services
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
External customers
|
$
|
1,074.2
|
|
|
$
|
2,014.3
|
|
|
$
|
226.3
|
|
|
$
|
3,314.8
|
|
|
$
|
—
|
|
|
$
|
3,314.8
|
|
|
Intersegment sales
|
3.4
|
|
|
32.8
|
|
|
—
|
|
|
36.2
|
|
|
(36.2
|
)
|
|
—
|
|
||||||
|
Total sales
|
$
|
1,077.6
|
|
|
$
|
2,047.1
|
|
|
$
|
226.3
|
|
|
$
|
3,351.0
|
|
|
$
|
(36.2
|
)
|
|
$
|
3,314.8
|
|
|
Loss from unconsolidated affiliates
|
$
|
—
|
|
|
$
|
(46.9
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
(47.2
|
)
|
|
$
|
—
|
|
|
$
|
(47.2
|
)
|
|
Adjusted EBITDA
|
$
|
172.4
|
|
|
$
|
141.7
|
|
|
$
|
(18.8
|
)
|
|
$
|
295.3
|
|
|
$
|
—
|
|
|
$
|
295.3
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Depreciation and amortization
|
49.1
|
|
|
60.7
|
|
|
17.0
|
|
|
126.8
|
|
|
—
|
|
|
126.8
|
|
||||||
|
Realized loss on derivatives, not reflected in net loss or settled in a prior period
|
(1.2
|
)
|
|
(7.2
|
)
|
|
—
|
|
|
(8.4
|
)
|
|
—
|
|
|
(8.4
|
)
|
||||||
|
Impairment charges
|
—
|
|
|
24.3
|
|
|
33.8
|
|
|
58.1
|
|
|
—
|
|
|
58.1
|
|
||||||
|
Unrealized loss on derivatives
|
|
|
|
|
|
|
|
|
|
|
27.7
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
79.9
|
|
|||||||||||
|
Debt extinguishment costs
|
|
|
|
|
|
|
|
|
|
|
46.6
|
|
|||||||||||
|
Non-cash equity based compensation and other non-cash items
|
|
|
|
|
|
|
|
|
|
|
9.0
|
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
(21.8
|
)
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
$
|
(22.6
|
)
|
||||||||||
|
|
Three Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
||||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
$
|
133.0
|
|
|
13.8
|
%
|
|
$
|
143.2
|
|
|
12.6
|
%
|
|
Solvents
|
60.6
|
|
|
6.3
|
%
|
|
73.3
|
|
|
6.4
|
%
|
||
|
Waxes
|
33.2
|
|
|
3.4
|
%
|
|
32.8
|
|
|
2.9
|
%
|
||
|
Packaged and synthetic specialty products
|
79.6
|
|
|
8.2
|
%
|
|
80.0
|
|
|
7.0
|
%
|
||
|
Other
|
9.3
|
|
|
1.0
|
%
|
|
12.7
|
|
|
1.1
|
%
|
||
|
Total
|
$
|
315.7
|
|
|
32.7
|
%
|
|
$
|
342.0
|
|
|
30.0
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
$
|
209.4
|
|
|
21.7
|
%
|
|
$
|
274.9
|
|
|
24.1
|
%
|
|
Diesel
|
216.7
|
|
|
22.4
|
%
|
|
225.7
|
|
|
19.8
|
%
|
||
|
Jet fuel
|
32.3
|
|
|
3.3
|
%
|
|
38.6
|
|
|
3.4
|
%
|
||
|
Asphalt, heavy fuel oils and other
|
158.2
|
|
|
16.4
|
%
|
|
191.7
|
|
|
16.8
|
%
|
||
|
Total
|
$
|
616.6
|
|
|
63.8
|
%
|
|
$
|
730.9
|
|
|
64.1
|
%
|
|
Oilfield services:
|
|
|
|
|
|
|
|
||||||
|
Total
|
$
|
34.3
|
|
|
3.5
|
%
|
|
$
|
67.1
|
|
|
5.9
|
%
|
|
Consolidated sales
|
$
|
966.6
|
|
|
100.0
|
%
|
|
$
|
1,140.0
|
|
|
100.0
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
||||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
$
|
408.5
|
|
|
15.4
|
%
|
|
$
|
451.1
|
|
|
13.6
|
%
|
|
Solvents
|
177.6
|
|
|
6.7
|
%
|
|
241.1
|
|
|
7.3
|
%
|
||
|
Waxes
|
96.7
|
|
|
3.6
|
%
|
|
105.7
|
|
|
3.2
|
%
|
||
|
Packaged and synthetic specialty products
|
237.1
|
|
|
8.9
|
%
|
|
248.9
|
|
|
7.5
|
%
|
||
|
Other
|
28.9
|
|
|
1.2
|
%
|
|
27.4
|
|
|
0.8
|
%
|
||
|
Total
|
$
|
948.8
|
|
|
35.8
|
%
|
|
$
|
1,074.2
|
|
|
32.4
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
$
|
599.6
|
|
|
22.6
|
%
|
|
$
|
823.8
|
|
|
24.9
|
%
|
|
Diesel
|
594.2
|
|
|
22.4
|
%
|
|
690.6
|
|
|
20.8
|
%
|
||
|
Jet fuel
|
81.5
|
|
|
3.1
|
%
|
|
114.7
|
|
|
3.5
|
%
|
||
|
Asphalt, heavy fuel oils and other
|
340.4
|
|
|
12.8
|
%
|
|
385.2
|
|
|
11.6
|
%
|
||
|
Total
|
$
|
1,615.7
|
|
|
60.9
|
%
|
|
$
|
2,014.3
|
|
|
60.8
|
%
|
|
Oilfield services:
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total
|
$
|
88.0
|
|
|
3.3
|
%
|
|
$
|
226.3
|
|
|
6.8
|
%
|
|
Consolidated sales
|
$
|
2,652.5
|
|
|
100.0
|
%
|
|
$
|
3,314.8
|
|
|
100.0
|
%
|
|
•
|
Gasoline margins have been volatile, due mainly to fluctuations in domestic gasoline inventories. Presently, domestic gasoline inventories are elevated, when compared to the five-year rolling average. Diesel margins have also been negatively impacted by elevated domestic diesel inventory levels. While overall demand for motor fuels was strong in the third quarter 2016, the independent refining complex continues to operate at elevated utilization levels which, together with the impact of refined product imports, has resulted in a near-term market dynamic in which markets remain well-supplied. We expect gasoline margins to decline seasonally due to high inventory levels and the end of the summer driving season. Diesel margins are expected to improve as inventory levels have declined.
|
|
•
|
Environmental regulations continue to affect our margins in the form of the increasing cost of Renewable Identification Numbers (“RINs”). To the extent we are unable to blend biofuels, we must purchase RINs in the open market to satisfy our annual requirement. As a result, the 4% decrease in the price of RINs during the third quarter 2016 favorably affected our results of operations. It is not possible to predict what future volumes or costs may be, but given the increase in required volumes and the volatile price of RINs, inclusive of the favorable impact of exemptions received, we continue to anticipate that RINs have the potential to remain a significant expense for our fuel products segment, assuming current market prices for RINs continue.
|
|
•
|
Asphalt demand is expected to decline due to the seasonality of the road construction and roofing industries, which have shown decreased seasonal demand in prior years.
|
|
•
|
Heavy sour crude oil discounts are expected to remain wide as sour crude oil remains oversupplied. Sweet crude oil discounts are expected to remain weak on lower domestic sweet crude oil production and higher foreign sweet and sour crude oil imports. Processing heavy sour crude oil in our refining system results in a lower overall delivered cost of crude oil.
|
|
•
|
Specialty products margins have remained relatively stable and are expected to remain stable in the near term.
|
|
•
|
Volatility in crude oil and natural gas prices negatively impacted our oilfield services segment, with a more than 25% decrease in the average U.S. land-based rig count in the
nine months ended September 30, 2016
, however there was an increase in rig count of approximately 14% on average in the third quarter 2016. We anticipate the remainder of 2016
|
|
•
|
A further decline in market prices of crude oil, refined products or continued narrow product margins may negatively impact the results of our operations which could result in a long-lived asset or goodwill impairment as experienced in the second quarter 2016. We recorded a
$113.9 million
loss on the sale of Dakota Prairie Refining, LLC (“Dakota Prairie”), our joint venture with MDU Resources, Inc. (“MDU”), and an asset impairment charge of
$33.4 million
related to our Great Falls and San Antonio fuels refineries in the second quarter 2016.
|
|
•
|
sales volumes;
|
|
•
|
production yields;
|
|
•
|
specialty products, fuel products and oilfield services segment gross profit;
|
|
•
|
specialty products, fuel products and oilfield services segment Adjusted EBITDA; and
|
|
•
|
selling, general and administrative expenses.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||
|
|
(In bpd)
|
|
|
|
(In bpd)
|
|
|
||||||||||
|
Total sales volume
(1)
|
141,457
|
|
|
134,283
|
|
|
5.3
|
%
|
|
140,066
|
|
|
126,769
|
|
|
10.5
|
%
|
|
Total feedstock runs
(2)
|
132,911
|
|
|
121,440
|
|
|
9.4
|
%
|
|
134,798
|
|
|
122,045
|
|
|
10.4
|
%
|
|
Facility production:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Specialty products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Lubricating oils
|
13,847
|
|
|
11,777
|
|
|
17.6
|
%
|
|
14,470
|
|
|
12,956
|
|
|
11.7
|
%
|
|
Solvents
|
7,636
|
|
|
6,913
|
|
|
10.5
|
%
|
|
7,604
|
|
|
8,373
|
|
|
(9.2
|
)%
|
|
Waxes
|
1,637
|
|
|
1,267
|
|
|
29.2
|
%
|
|
1,518
|
|
|
1,494
|
|
|
1.6
|
%
|
|
Packaged and synthetic specialty products
(4)
|
1,972
|
|
|
1,595
|
|
|
23.6
|
%
|
|
2,068
|
|
|
1,564
|
|
|
32.2
|
%
|
|
Other
|
1,942
|
|
|
1,653
|
|
|
17.5
|
%
|
|
1,551
|
|
|
1,335
|
|
|
16.2
|
%
|
|
Total
|
27,034
|
|
|
23,205
|
|
|
16.5
|
%
|
|
27,211
|
|
|
25,722
|
|
|
5.8
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gasoline
|
35,141
|
|
|
36,147
|
|
|
(2.8
|
)%
|
|
37,039
|
|
|
36,770
|
|
|
0.7
|
%
|
|
Diesel
|
35,166
|
|
|
29,347
|
|
|
19.8
|
%
|
|
35,190
|
|
|
29,403
|
|
|
19.7
|
%
|
|
Jet fuel
|
5,423
|
|
|
4,849
|
|
|
11.8
|
%
|
|
5,139
|
|
|
4,980
|
|
|
3.2
|
%
|
|
Asphalt, heavy fuels and other
|
31,119
|
|
|
24,725
|
|
|
25.9
|
%
|
|
30,768
|
|
|
24,772
|
|
|
24.2
|
%
|
|
Total
|
106,849
|
|
|
95,068
|
|
|
12.4
|
%
|
|
108,136
|
|
|
95,925
|
|
|
12.7
|
%
|
|
Total facility production
(3)
|
133,883
|
|
|
118,273
|
|
|
13.2
|
%
|
|
135,347
|
|
|
121,647
|
|
|
11.3
|
%
|
|
(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)
|
Packaged and synthetic specialty products include production at the Royal Purple, Bel-Ray, Calumet Packaging and Missouri facilities.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Sales
|
$
|
966.6
|
|
|
$
|
1,140.0
|
|
|
$
|
2,652.5
|
|
|
$
|
3,314.8
|
|
|
Cost of sales
|
856.3
|
|
|
975.2
|
|
|
2,324.7
|
|
|
2,752.1
|
|
||||
|
Gross profit
|
110.3
|
|
|
164.8
|
|
|
327.8
|
|
|
562.7
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
26.2
|
|
|
34.0
|
|
|
82.9
|
|
|
110.2
|
|
||||
|
General and administrative
|
28.2
|
|
|
32.6
|
|
|
80.6
|
|
|
103.5
|
|
||||
|
Transportation
|
42.2
|
|
|
45.8
|
|
|
126.4
|
|
|
130.1
|
|
||||
|
Taxes other than income taxes
|
4.8
|
|
|
6.1
|
|
|
14.7
|
|
|
14.1
|
|
||||
|
Asset impairment
|
—
|
|
|
33.8
|
|
|
33.4
|
|
|
33.8
|
|
||||
|
Other
|
(1.0
|
)
|
|
2.9
|
|
|
1.3
|
|
|
9.0
|
|
||||
|
Operating income (loss)
|
9.9
|
|
|
9.6
|
|
|
(11.5
|
)
|
|
162.0
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(44.6
|
)
|
|
(25.5
|
)
|
|
(117.7
|
)
|
|
(79.9
|
)
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(46.6
|
)
|
||||
|
Realized loss on derivative instruments
|
(1.8
|
)
|
|
(2.0
|
)
|
|
(20.1
|
)
|
|
(7.1
|
)
|
||||
|
Unrealized gain (loss) on derivative instruments
|
(4.9
|
)
|
|
(5.0
|
)
|
|
23.5
|
|
|
(27.7
|
)
|
||||
|
Loss from unconsolidated affiliates
|
(0.3
|
)
|
|
(34.5
|
)
|
|
(18.5
|
)
|
|
(47.2
|
)
|
||||
|
Loss on sale of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(113.4
|
)
|
|
—
|
|
||||
|
Other
|
0.7
|
|
|
0.6
|
|
|
1.6
|
|
|
2.1
|
|
||||
|
Total other expense
|
(50.9
|
)
|
|
(66.4
|
)
|
|
(244.6
|
)
|
|
(206.4
|
)
|
||||
|
Net loss before income taxes
|
(41.0
|
)
|
|
(56.8
|
)
|
|
(256.1
|
)
|
|
(44.4
|
)
|
||||
|
Income tax benefit
|
(7.6
|
)
|
|
(7.9
|
)
|
|
(7.1
|
)
|
|
(21.8
|
)
|
||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
EBITDA
|
$
|
48.1
|
|
|
$
|
4.7
|
|
|
$
|
(11.3
|
)
|
|
$
|
189.5
|
|
|
Adjusted EBITDA
|
$
|
53.9
|
|
|
$
|
75.4
|
|
|
$
|
130.5
|
|
|
$
|
295.3
|
|
|
Distributable Cash Flow
|
$
|
10.4
|
|
|
$
|
44.9
|
|
|
$
|
17.0
|
|
|
$
|
216.8
|
|
|
•
|
the financial performance of our assets without regard to financing methods, capital structure or historical cost basis;
|
|
•
|
the ability of our assets to generate cash sufficient to pay interest costs and support our indebtedness;
|
|
•
|
our operating performance and return on capital as compared to those of other companies in our industry, without regard to financing or capital structure; and
|
|
•
|
the viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Reconciliation of Net loss to EBITDA, Adjusted EBITDA and Distributable Cash Flow:
|
|
||||||||||||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
44.6
|
|
|
25.5
|
|
|
117.7
|
|
|
79.9
|
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
46.6
|
|
||||
|
Depreciation and amortization
|
44.5
|
|
|
36.0
|
|
|
127.1
|
|
|
107.4
|
|
||||
|
Income tax benefit
|
(7.6
|
)
|
|
(7.9
|
)
|
|
(7.1
|
)
|
|
(21.8
|
)
|
||||
|
EBITDA
|
$
|
48.1
|
|
|
$
|
4.7
|
|
|
$
|
(11.3
|
)
|
|
$
|
189.5
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized (gain) loss on derivative instruments
|
$
|
4.9
|
|
|
$
|
5.0
|
|
|
$
|
(23.5
|
)
|
|
$
|
27.7
|
|
|
Realized loss on derivatives, not included in net loss or settled in a prior period
|
(4.8
|
)
|
|
(1.9
|
)
|
|
(9.2
|
)
|
|
(8.4
|
)
|
||||
|
Amortization of turnaround costs
|
7.9
|
|
|
6.7
|
|
|
25.3
|
|
|
19.4
|
|
||||
|
Impairment charges
|
—
|
|
|
58.1
|
|
|
33.4
|
|
|
58.1
|
|
||||
|
Loss on sale of unconsolidated affiliate
|
—
|
|
|
—
|
|
|
113.9
|
|
|
—
|
|
||||
|
Non-cash equity based compensation and other non-cash items
|
(2.2
|
)
|
|
2.8
|
|
|
1.9
|
|
|
9.0
|
|
||||
|
Adjusted EBITDA
|
$
|
53.9
|
|
|
$
|
75.4
|
|
|
$
|
130.5
|
|
|
$
|
295.3
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Replacement and environmental capital expenditures
(1)
|
$
|
8.8
|
|
|
$
|
16.3
|
|
|
$
|
19.9
|
|
|
$
|
33.6
|
|
|
Cash interest expense
(2)
|
42.0
|
|
|
23.2
|
|
|
110.5
|
|
|
74.7
|
|
||||
|
Turnaround costs
|
0.6
|
|
|
9.3
|
|
|
8.7
|
|
|
15.2
|
|
||||
|
Loss from unconsolidated affiliates
|
(0.3
|
)
|
|
(10.4
|
)
|
|
(18.5
|
)
|
|
(23.2
|
)
|
||||
|
Income tax benefit
|
(7.6
|
)
|
|
(7.9
|
)
|
|
(7.1
|
)
|
|
(21.8
|
)
|
||||
|
Distributable Cash Flow
|
$
|
10.4
|
|
|
$
|
44.9
|
|
|
$
|
17.0
|
|
|
$
|
216.8
|
|
|
|
|
(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 September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Reconciliation of Segment Adjusted EBITDA to EBITDA and Net loss:
|
|
|
|
|
|
||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
|
Specialty products Adjusted EBITDA
|
$
|
43.4
|
|
|
$
|
47.6
|
|
|
$
|
160.9
|
|
|
$
|
172.4
|
|
|
Fuel products Adjusted EBITDA
|
13.8
|
|
|
28.3
|
|
|
(13.3
|
)
|
|
141.7
|
|
||||
|
Oilfield services Adjusted EBITDA
|
(3.3
|
)
|
|
(0.5
|
)
|
|
(17.1
|
)
|
|
(18.8
|
)
|
||||
|
Total segment Adjusted EBITDA
|
$
|
53.9
|
|
|
$
|
75.4
|
|
|
$
|
130.5
|
|
|
$
|
295.3
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on derivative instruments
|
$
|
4.9
|
|
|
$
|
5.0
|
|
|
$
|
(23.5
|
)
|
|
$
|
27.7
|
|
|
Realized loss on derivatives, not included in net loss or settled in a prior period
|
(4.8
|
)
|
|
(1.9
|
)
|
|
(9.2
|
)
|
|
(8.4
|
)
|
||||
|
Amortization of turnaround costs
|
7.9
|
|
|
6.7
|
|
|
25.3
|
|
|
19.4
|
|
||||
|
Impairment charges
|
—
|
|
|
58.1
|
|
|
33.4
|
|
|
58.1
|
|
||||
|
Loss on sale of unconsolidated affiliate
|
—
|
|
|
—
|
|
|
113.9
|
|
|
—
|
|
||||
|
Non-cash equity based compensation and other non-cash items
|
(2.2
|
)
|
|
2.8
|
|
|
1.9
|
|
|
9.0
|
|
||||
|
EBITDA
|
$
|
48.1
|
|
|
$
|
4.7
|
|
|
$
|
(11.3
|
)
|
|
$
|
189.5
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
$
|
44.6
|
|
|
$
|
25.5
|
|
|
$
|
117.7
|
|
|
$
|
79.9
|
|
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
46.6
|
|
||||
|
Depreciation and amortization
|
44.5
|
|
|
36.0
|
|
|
127.1
|
|
|
107.4
|
|
||||
|
Income tax benefit
|
(7.6
|
)
|
|
(7.9
|
)
|
|
(7.1
|
)
|
|
(21.8
|
)
|
||||
|
Net loss
|
$
|
(33.4
|
)
|
|
$
|
(48.9
|
)
|
|
$
|
(249.0
|
)
|
|
$
|
(22.6
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(In millions)
|
||||||
|
Reconciliation of Distributable Cash Flow, Adjusted EBITDA and EBITDA to Net cash provided by (used in) operating activities:
|
|
||||||
|
Distributable Cash Flow
|
$
|
17.0
|
|
|
$
|
216.8
|
|
|
Add:
|
|
|
|
||||
|
Replacement and environmental capital expenditures
(1)
|
19.9
|
|
|
33.6
|
|
||
|
Cash interest expense
(2)
|
110.5
|
|
|
74.7
|
|
||
|
Turnaround costs
|
8.7
|
|
|
15.2
|
|
||
|
Loss from unconsolidated affiliates
|
(18.5
|
)
|
|
(23.2
|
)
|
||
|
Income tax benefit
|
(7.1
|
)
|
|
(21.8
|
)
|
||
|
Adjusted EBITDA
|
$
|
130.5
|
|
|
$
|
295.3
|
|
|
Less:
|
|
|
|
||||
|
Unrealized (gain) loss on derivative instruments
|
$
|
(23.5
|
)
|
|
$
|
27.7
|
|
|
Realized loss on derivatives, not included in net loss or settled in a prior period
|
(9.2
|
)
|
|
(8.4
|
)
|
||
|
Amortization of turnaround costs
|
25.3
|
|
|
19.4
|
|
||
|
Impairment charges
|
33.4
|
|
|
58.1
|
|
||
|
Loss on sale of unconsolidated affiliate
|
113.9
|
|
|
—
|
|
||
|
Non-cash equity based compensation and other non-cash items
|
1.9
|
|
|
9.0
|
|
||
|
EBITDA
|
$
|
(11.3
|
)
|
|
$
|
189.5
|
|
|
Add:
|
|
|
|
||||
|
Unrealized (gain) loss on derivative instruments
|
$
|
(23.5
|
)
|
|
$
|
27.7
|
|
|
Cash interest expense
(2)
|
(110.5
|
)
|
|
(74.7
|
)
|
||
|
Asset impairment
|
33.4
|
|
|
33.8
|
|
||
|
Non-cash equity based compensation
|
3.9
|
|
|
7.8
|
|
||
|
Deferred income tax benefit
|
(0.4
|
)
|
|
(22.1
|
)
|
||
|
Lower of cost or market inventory adjustment
|
(33.3
|
)
|
|
57.7
|
|
||
|
Loss from unconsolidated affiliates
|
18.5
|
|
|
47.2
|
|
||
|
Loss on sale of unconsolidated affiliates
|
113.4
|
|
|
—
|
|
||
|
Amortization of turnaround costs
|
25.3
|
|
|
19.4
|
|
||
|
Income tax benefit
|
7.1
|
|
|
21.8
|
|
||
|
Provision for doubtful accounts
|
0.4
|
|
|
0.6
|
|
||
|
Debt extinguishment costs
|
—
|
|
|
(37.5
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(69.8
|
)
|
|
66.0
|
|
||
|
Inventories
|
16.3
|
|
|
28.0
|
|
||
|
Other current assets
|
(6.6
|
)
|
|
2.6
|
|
||
|
Turnaround costs
|
(8.7
|
)
|
|
(15.2
|
)
|
||
|
Derivative activity
|
(18.1
|
)
|
|
(5.4
|
)
|
||
|
Other assets
|
(0.3
|
)
|
|
—
|
|
||
|
Accounts payable
|
11.6
|
|
|
(92.3
|
)
|
||
|
Accrued interest payable
|
24.1
|
|
|
9.0
|
|
||
|
Other current liabilities
|
8.3
|
|
|
27.0
|
|
||
|
Other, including changes in noncurrent liabilities
|
1.4
|
|
|
5.2
|
|
||
|
Net cash provided by (used in) operating activities
|
$
|
(18.8
|
)
|
|
$
|
296.1
|
|
|
|
|
(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 September 30,
|
|||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|||||
|
|
(Dollars in millions, except barrel and per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
133.0
|
|
|
$
|
143.2
|
|
|
(7.1
|
)%
|
|
Solvents
|
60.6
|
|
|
73.3
|
|
|
(17.3
|
)%
|
||
|
Waxes
|
33.2
|
|
|
32.8
|
|
|
1.2
|
%
|
||
|
Packaged and synthetic specialty products
(1)
|
79.6
|
|
|
80.0
|
|
|
(0.5
|
)%
|
||
|
Other
(2)
|
9.3
|
|
|
12.7
|
|
|
(26.8
|
)%
|
||
|
Total specialty products
|
$
|
315.7
|
|
|
$
|
342.0
|
|
|
(7.7
|
)%
|
|
Total specialty products sales volume (in barrels)
|
2,315,000
|
|
|
2,314,000
|
|
|
—
|
%
|
||
|
Average specialty products sales price per barrel
|
$
|
136.37
|
|
|
$
|
147.80
|
|
|
(7.7
|
)%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
209.4
|
|
|
$
|
263.5
|
|
|
(20.5
|
)%
|
|
Diesel
|
202.2
|
|
|
186.6
|
|
|
8.4
|
%
|
||
|
Jet fuel
|
32.3
|
|
|
34.7
|
|
|
(6.9
|
)%
|
||
|
Asphalt, heavy fuel oils and other
(3)
|
158.2
|
|
|
191.7
|
|
|
(17.5
|
)%
|
||
|
Hedging activities
|
14.5
|
|
|
54.4
|
|
|
(73.3
|
)%
|
||
|
Total fuel products
|
$
|
616.6
|
|
|
$
|
730.9
|
|
|
(15.6
|
)%
|
|
Total fuel products sales volume (in barrels)
|
10,699,000
|
|
|
10,040,000
|
|
|
6.6
|
%
|
||
|
Average fuel products sales price per barrel (excluding hedging activities)
|
$
|
56.28
|
|
|
$
|
67.38
|
|
|
(16.5
|
)%
|
|
Average fuel products sales price per barrel (including hedging activities)
|
$
|
57.63
|
|
|
$
|
72.80
|
|
|
(20.8
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total oilfield services
|
$
|
34.3
|
|
|
$
|
67.1
|
|
|
(48.9
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
966.6
|
|
|
$
|
1,140.0
|
|
|
(15.2
|
)%
|
|
Total specialty and fuel products sales volume (in barrels)
|
13,014,000
|
|
|
12,354,000
|
|
|
5.3
|
%
|
||
|
|
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, Bel-Ray, Calumet Packaging and Missouri facilities.
|
|
(2)
|
Represents 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 Great Falls refineries and crude oil sales from the Superior and San Antonio refineries to third-party customers.
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(25.7
|
)
|
|
Volume
|
(0.6
|
)
|
|
|
Total specialty products segment sales decrease
|
$
|
(26.3
|
)
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(118.7
|
)
|
|
Hedging activities
|
(39.9
|
)
|
|
|
Volume
|
44.3
|
|
|
|
Total fuel products segment sales decrease
|
$
|
(114.3
|
)
|
|
|
Three Months Ended September 30,
|
|||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|||||
|
|
(Dollars in millions, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
81.0
|
|
|
$
|
89.0
|
|
|
(9.0
|
)%
|
|
Percentage of sales
|
25.7
|
%
|
|
26.0
|
%
|
|
|
|||
|
Specialty products gross profit per barrel
|
$
|
34.99
|
|
|
$
|
38.46
|
|
|
(9.0
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit excluding hedging activities
|
$
|
19.8
|
|
|
$
|
57.4
|
|
|
(65.5
|
)%
|
|
Hedging activities
|
2.2
|
|
|
0.8
|
|
|
175.0
|
%
|
||
|
Gross profit
|
$
|
22.0
|
|
|
$
|
58.2
|
|
|
(62.2
|
)%
|
|
Percentage of sales
|
3.6
|
%
|
|
8.0
|
%
|
|
|
|||
|
Fuel products gross profit per barrel (excluding hedging activities)
|
$
|
1.85
|
|
|
$
|
5.72
|
|
|
(67.7
|
)%
|
|
Fuel products gross profit per barrel (including hedging activities)
|
$
|
2.06
|
|
|
$
|
5.80
|
|
|
(64.5
|
)%
|
|
Oilfield services:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
7.3
|
|
|
$
|
17.6
|
|
|
(58.5
|
)%
|
|
Percentage of sales
|
21.3
|
%
|
|
26.2
|
%
|
|
|
|||
|
Total gross profit
|
$
|
110.3
|
|
|
$
|
164.8
|
|
|
(33.1
|
)%
|
|
Percentage of sales
|
11.4
|
%
|
|
14.5
|
%
|
|
|
|||
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Three months ended September 30, 2015 reported gross profit
|
$
|
89.0
|
|
|
Sales price
|
(25.7
|
)
|
|
|
Volume
|
(0.3
|
)
|
|
|
Cost of materials
|
12.1
|
|
|
|
LCM inventory adjustment
|
4.7
|
|
|
|
Operating costs
|
1.2
|
|
|
|
Three months ended September 30, 2016 reported gross profit
|
$
|
81.0
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Three months ended September 30, 2015 reported gross profit
|
$
|
58.2
|
|
|
Sales price
|
(118.7
|
)
|
|
|
RINs expense
|
(13.9
|
)
|
|
|
Operating costs
|
(9.8
|
)
|
|
|
Cost of materials
|
53.2
|
|
|
|
LCM inventory adjustment
|
42.7
|
|
|
|
Volume
|
8.9
|
|
|
|
Hedging activities
|
1.4
|
|
|
|
Three months ended September 30, 2016 reported gross profit
|
$
|
22.0
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(In millions)
|
||||||
|
Derivative gain reflected in sales
|
$
|
14.5
|
|
|
$
|
54.4
|
|
|
Derivative loss reflected in cost of sales
|
(9.7
|
)
|
|
(53.6
|
)
|
||
|
Derivative gain reflected in gross profit
|
$
|
4.8
|
|
|
$
|
0.8
|
|
|
|
|
|
|
|
|
||
|
Realized loss on derivative instruments
|
$
|
(1.8
|
)
|
|
$
|
(2.0
|
)
|
|
Unrealized loss on derivative instruments
|
(4.9
|
)
|
|
(5.0
|
)
|
||
|
Derivative gain reflected in interest expense
|
0.1
|
|
|
0.1
|
|
||
|
Total derivative loss reflected in the unaudited condensed consolidated statements of operations
|
$
|
(1.8
|
)
|
|
$
|
(6.1
|
)
|
|
Total loss on commodity derivative settlements
|
$
|
(1.8
|
)
|
|
$
|
(3.1
|
)
|
|
|
Nine Months Ended September 30,
|
|||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|||||
|
|
(Dollars in millions, except barrel and per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
408.5
|
|
|
$
|
451.1
|
|
|
(9.4
|
)%
|
|
Solvents
|
177.6
|
|
|
241.1
|
|
|
(26.3
|
)%
|
||
|
Waxes
|
96.7
|
|
|
105.7
|
|
|
(8.5
|
)%
|
||
|
Packaged and synthetic specialty products
(1)
|
237.1
|
|
|
248.9
|
|
|
(4.7
|
)%
|
||
|
Other
(2)
|
28.9
|
|
|
27.4
|
|
|
5.5
|
%
|
||
|
Total specialty products
|
$
|
948.8
|
|
|
$
|
1,074.2
|
|
|
(11.7
|
)%
|
|
Total specialty products sales volume (in barrels)
|
7,435,000
|
|
|
7,050,000
|
|
|
5.5
|
%
|
||
|
Average specialty products sales price per barrel
|
$
|
127.61
|
|
|
$
|
152.37
|
|
|
(16.2
|
)%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
599.6
|
|
|
$
|
779.1
|
|
|
(23.0
|
)%
|
|
Diesel
|
548.6
|
|
|
606.9
|
|
|
(9.6
|
)%
|
||
|
Jet fuel
|
81.5
|
|
|
105.4
|
|
|
(22.7
|
)%
|
||
|
Asphalt, heavy fuel oils and other
(3)
|
340.4
|
|
|
385.2
|
|
|
(11.6
|
)%
|
||
|
Hedging activities
|
45.6
|
|
|
137.7
|
|
|
66.9
|
%
|
||
|
Total fuel products
|
$
|
1,615.7
|
|
|
$
|
2,014.3
|
|
|
(19.8
|
)%
|
|
Total fuel products sales volume (in barrels)
|
30,943,000
|
|
|
27,558,000
|
|
|
12.3
|
%
|
||
|
Average fuel products sales price per barrel (excluding hedging activities)
|
$
|
50.74
|
|
|
$
|
68.10
|
|
|
(25.5
|
)%
|
|
Average fuel products sales price per barrel (including hedging activities)
|
$
|
52.22
|
|
|
$
|
73.09
|
|
|
(28.6
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total oilfield services
|
$
|
88.0
|
|
|
$
|
226.3
|
|
|
(61.1
|
)%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
2,652.5
|
|
|
$
|
3,314.8
|
|
|
(20.0
|
)%
|
|
Total specialty and fuel products sales volume (in barrels)
|
38,378,000
|
|
|
34,608,000
|
|
|
10.9
|
%
|
||
|
|
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, Bel-Ray, Calumet Packaging and Missouri facilities.
|
|
(2)
|
Represents 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 Great Falls refineries and crude oil sales from the Superior, San Antonio and Shreveport refineries to third-party customers.
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(184.2
|
)
|
|
Volume
|
58.8
|
|
|
|
Total specialty products segment sales decrease
|
$
|
(125.4
|
)
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Sales price
|
$
|
(537.0
|
)
|
|
Hedging activities
|
(92.1
|
)
|
|
|
Volume
|
230.5
|
|
|
|
Total fuel products segment sales decrease
|
$
|
(398.6
|
)
|
|
|
Nine Months Ended September 30,
|
|||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|||||
|
|
(Dollars in millions, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
278.8
|
|
|
$
|
298.9
|
|
|
(6.7
|
)%
|
|
Percentage of sales
|
29.4
|
%
|
|
27.8
|
%
|
|
|
|
||
|
Specialty products gross profit per barrel
|
$
|
37.50
|
|
|
$
|
42.40
|
|
|
(11.6
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit excluding hedging activities
|
$
|
27.2
|
|
|
$
|
205.8
|
|
|
(86.8
|
)%
|
|
Hedging activities
|
7.8
|
|
|
9.4
|
|
|
(17.0
|
)%
|
||
|
Gross profit
|
$
|
35.0
|
|
|
$
|
215.2
|
|
|
(83.7
|
)%
|
|
Percentage of sales
|
2.2
|
%
|
|
10.7
|
%
|
|
|
|||
|
Fuel products gross profit per barrel (excluding hedging activities)
|
$
|
0.88
|
|
|
$
|
7.47
|
|
|
(88.2
|
)%
|
|
Fuel products gross profit per barrel (including hedging activities)
|
$
|
1.13
|
|
|
$
|
7.81
|
|
|
(85.5
|
)%
|
|
Oilfield services:
|
|
|
|
|
|
|
||||
|
Gross profit
|
$
|
14.0
|
|
|
$
|
48.6
|
|
|
(71.2
|
)%
|
|
Percentage of sales
|
15.9
|
%
|
|
21.5
|
%
|
|
|
|
||
|
Total gross profit
|
$
|
327.8
|
|
|
$
|
562.7
|
|
|
(41.7
|
)%
|
|
Percentage of sales
|
12.4
|
%
|
|
17.0
|
%
|
|
|
|||
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Nine months ended September 30, 2015 reported gross profit
|
$
|
298.9
|
|
|
Sales price
|
(184.2
|
)
|
|
|
Operating costs
|
(3.2
|
)
|
|
|
Cost of materials
|
101.6
|
|
|
|
LCM inventory adjustment
|
41.6
|
|
|
|
Volume
|
24.1
|
|
|
|
Nine months ended September 30, 2016 reported gross profit
|
$
|
278.8
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Nine months ended September 30, 2015 reported gross profit
|
$
|
215.2
|
|
|
Sales price
|
(537.0
|
)
|
|
|
RINs expense
|
(41.2
|
)
|
|
|
Operating costs
|
(29.1
|
)
|
|
|
Hedging activities
|
(1.6
|
)
|
|
|
Cost of materials
|
339.3
|
|
|
|
Volume
|
53.8
|
|
|
|
LCM inventory adjustment
|
35.6
|
|
|
|
Nine months ended September 30, 2016 reported gross profit
|
$
|
35.0
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(In millions)
|
||||||
|
Derivative gain reflected in sales
|
$
|
45.6
|
|
|
$
|
137.7
|
|
|
Derivative loss reflected in cost of sales
|
(36.4
|
)
|
|
(127.1
|
)
|
||
|
Derivative gain reflected in gross profit
|
$
|
9.2
|
|
|
$
|
10.6
|
|
|
|
|
|
|
||||
|
Realized loss on derivative instruments
|
$
|
(20.1
|
)
|
|
$
|
(7.1
|
)
|
|
Unrealized gain (loss) on derivative instruments
|
23.5
|
|
|
(27.7
|
)
|
||
|
Derivative gain reflected in interest expense
|
0.3
|
|
|
0.4
|
|
||
|
Total derivative gain (loss) reflected in the unaudited condensed consolidated statements of operations
|
$
|
12.9
|
|
|
$
|
(23.8
|
)
|
|
Total loss on commodity derivative settlements
|
$
|
(20.1
|
)
|
|
$
|
(4.9
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(In millions)
|
||||||
|
Net cash provided by (used in) operating activities
|
$
|
(18.8
|
)
|
|
$
|
296.1
|
|
|
Net cash used in investing activities
|
(127.4
|
)
|
|
(286.3
|
)
|
||
|
Net cash provided by (used in) financing activities
|
158.4
|
|
|
(12.1
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
12.2
|
|
|
$
|
(2.3
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(In millions)
|
||||||
|
Capital improvement expenditures
|
$
|
57.3
|
|
|
$
|
242.2
|
|
|
Replacement capital expenditures
|
14.5
|
|
|
23.8
|
|
||
|
Environmental capital expenditures
|
5.4
|
|
|
9.8
|
|
||
|
Turnaround capital expenditures
|
8.7
|
|
|
15.2
|
|
||
|
Joint venture contributions, net
(1)
|
12.0
|
|
|
50.0
|
|
||
|
Total
|
$
|
97.9
|
|
|
$
|
341.0
|
|
|
•
|
a
$900.0 million
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 (“revolving credit facility”);
|
|
•
|
$400.0 million
of 11.50% senior secured notes due 2021 (“2021 Secured Notes”);
|
|
•
|
$900.0 million
of 6.50% senior notes due 2021 (“2021 Notes”);
|
|
•
|
$350.0 million
of 7.625% senior notes due 2022 (“2022 Notes”);
|
|
•
|
$325.0 million
of 7.75% senior notes due 2023 (“2023 Notes”); and
|
|
•
|
$19.3 million
related party note payable.
|
|
Quarter Ended
|
|
Declaration Date
|
|
Record Date
|
|
Distribution Date
|
|
Quarterly Distribution per Unit
|
|
Aggregate Quarterly Distribution
|
|
Annualized Distribution per Unit
|
|
Aggregate Annualized Distribution
|
||||||||
|
December 31, 2015
|
|
January 19, 2016
|
|
February 2, 2016
|
|
February 12, 2016
|
|
$
|
0.685
|
|
|
$
|
57.4
|
|
|
$
|
2.74
|
|
|
$
|
229.6
|
|
|
|
|
|
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)
|
$
|
916.5
|
|
|
$
|
167.9
|
|
|
$
|
330.7
|
|
|
$
|
301.7
|
|
|
$
|
116.2
|
|
|
Operating lease obligations
(2)
|
157.8
|
|
|
40.9
|
|
|
62.7
|
|
|
32.1
|
|
|
22.1
|
|
|||||
|
Letters of credit
(3)
|
112.5
|
|
|
112.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchase commitments
(4)
|
583.8
|
|
|
376.1
|
|
|
191.7
|
|
|
16.0
|
|
|
—
|
|
|||||
|
Employment agreements
|
3.9
|
|
|
1.9
|
|
|
1.4
|
|
|
0.6
|
|
|
—
|
|
|||||
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital lease obligations
|
47.5
|
|
|
2.2
|
|
|
4.7
|
|
|
1.9
|
|
|
38.7
|
|
|||||
|
Long-term debt obligations, excluding capital lease obligations
|
1,999.3
|
|
|
20.4
|
|
|
1.9
|
|
|
1,301.9
|
|
|
675.1
|
|
|||||
|
Total obligations
|
$
|
3,821.3
|
|
|
$
|
721.9
|
|
|
$
|
593.1
|
|
|
$
|
1,654.2
|
|
|
$
|
852.1
|
|
|
|
|
(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 August 2035.
|
|
(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 and finished products for resale from various suppliers based on current market prices at the time of delivery.
|
|
•
|
crude oil purchases and sales;
|
|
•
|
refined product sales and purchases;
|
|
•
|
natural gas purchases;
|
|
•
|
precious metals; and
|
|
•
|
fluctuations in the value of crude oil between geographic regions and between the different types of crude oil such as NYMEX WTI, Light Louisiana Sweet (“LLS”), Western Canadian Select (“WCS”), Mixed Sweet Blend (“MSW”) and ICE Brent (“Brent”).
|
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2016
|
398,894
|
|
|
4,336
|
|
|
$
|
39.46
|
|
|
Calendar Year 2017
|
1,297,977
|
|
|
3,556
|
|
|
$
|
48.87
|
|
|
Total
|
1,696,871
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
46.66
|
|
||
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Calendar Year 2017
|
528,520
|
|
|
1,448
|
|
|
$
|
41.56
|
|
|
Total
|
528,520
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
41.56
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
Fourth Quarter 2016
|
460,000
|
|
|
5,000
|
|
|
$
|
1.80
|
|
|
Total
|
460,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
1.80
|
|
||
|
Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Differential to NYMEX WTI
($/Bbl) |
||||
|
Fourth Quarter 2016
|
1,196,000
|
|
|
13,000
|
|
|
$
|
(13.16
|
)
|
|
Calendar Year 2017
|
2,555,000
|
|
|
7,000
|
|
|
$
|
(13.22
|
)
|
|
Total
|
3,751,000
|
|
|
|
|
|
|||
|
Average differential
|
|
|
|
|
$
|
(13.20
|
)
|
||
|
Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
Fourth Quarter 2016
|
736,000
|
|
|
8,000
|
|
|
73.5
|
%
|
|
Calendar Year 2017
|
1,095,000
|
|
|
3,000
|
|
|
72.3
|
%
|
|
Total
|
1,831,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
72.8
|
%
|
||
|
Crude Oil Option Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Bought Call ($/Bbl)
|
||||
|
Fourth Quarter 2016
|
350,000
|
|
|
3,804
|
|
|
$
|
55.00
|
|
|
Total
|
350,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
55.00
|
|
||
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Fourth Quarter 2016
|
790,000
|
|
|
$
|
3.02
|
|
|
Total
|
790,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.02
|
|
|
|
Natural Gas Swap Contracts by Expiration Dates
|
MMBtu
|
|
$/MMBtu
|
|||
|
Fourth Quarter 2016
|
1,540,000
|
|
|
$
|
4.14
|
|
|
Calendar Year 2017
|
4,950,000
|
|
|
$
|
3.85
|
|
|
Total
|
6,490,000
|
|
|
|
||
|
Average price
|
|
|
$
|
3.92
|
|
|
|
Natural Gas Collars by Expiration Dates
|
MMBtu
|
|
Average Bought Call ($/MMBtu)
|
|
Average Sold Put ($/MMBtu)
|
|||||
|
Fourth Quarter 2016
|
60,000
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
Total
|
60,000
|
|
|
|
|
|
||||
|
Average price
|
|
|
$
|
4.25
|
|
|
$
|
3.89
|
|
|
|
|
In millions
|
||
|
Crude oil swaps
|
$
|
1.2
|
|
|
Crude oil basis swaps
|
$
|
4.2
|
|
|
Crude oil percentage basis swaps
|
$
|
1.8
|
|
|
Crude oil option contracts
|
$
|
0.4
|
|
|
Natural gas swaps
|
$
|
7.3
|
|
|
Natural gas collars
|
$
|
0.1
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
||||||||
|
2021 Secured Notes
|
$
|
458.0
|
|
|
$
|
384.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
2021 Notes
|
$
|
734.3
|
|
|
$
|
889.7
|
|
|
$
|
798.3
|
|
|
$
|
888.0
|
|
|
2022 Notes
|
$
|
278.5
|
|
|
$
|
343.5
|
|
|
$
|
297.5
|
|
|
$
|
342.8
|
|
|
2023 Notes
|
$
|
262.4
|
|
|
$
|
318.1
|
|
|
$
|
294.1
|
|
|
$
|
317.6
|
|
|
•
|
reviewing procedures and controls related to (1) lower of cost or market of inventory at both the individual segment level and corporate level and (2) income taxes and implementing improved procedures and controls within these processes and
|
|
•
|
devoting appropriate corporate resources to enhance the execution of the Company’s review procedures for lower of cost or market of inventory.
|
|
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)).
|
|
|
|
|
|
31.1*
|
|
Sarbanes-Oxley Section 302 certification of Timothy Go.
|
|
|
|
|
|
31.2*
|
|
Sarbanes-Oxley Section 302 certification of R. Patrick Murray, II.
|
|
|
|
|
|
32.1**
|
|
Section 1350 certification of Timothy Go 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:
|
November 9, 2016
|
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)).
|
|
|
|
|
|
31.1*
|
|
Sarbanes-Oxley Section 302 certification of Timothy Go.
|
|
|
|
|
|
31.2*
|
|
Sarbanes-Oxley Section 302 certification of R. Patrick Murray, II.
|
|
|
|
|
|
32.1**
|
|
Section 1350 certification of Timothy Go 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 |
|---|