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 Offices)
|
|
(Zip Code)
|
|
|
|
|
Large accelerated filer
|
|
☐
|
|
Accelerated filer
|
|
☒
|
|
Non-accelerated filer
|
|
☐
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
|
Emerging growth company
|
|
☐
|
|
|
|
|
Page
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
|
(In millions, except unit data)
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
65.5
|
|
|
$
|
164.3
|
|
|
Restricted cash
|
—
|
|
|
350.0
|
|
||
|
Accounts receivable, net:
|
|
|
|
||||
|
Trade
|
259.4
|
|
|
265.4
|
|
||
|
Other
|
21.6
|
|
|
88.7
|
|
||
|
|
281.0
|
|
|
354.1
|
|
||
|
Inventories
|
363.6
|
|
|
314.4
|
|
||
|
Derivative assets
|
10.7
|
|
|
—
|
|
||
|
Prepaid expenses and other current assets
|
14.5
|
|
|
8.7
|
|
||
|
Total current assets
|
735.3
|
|
|
1,191.5
|
|
||
|
Property, plant and equipment, net
|
1,115.8
|
|
|
1,159.2
|
|
||
|
Investment in unconsolidated affiliates
|
25.4
|
|
|
35.0
|
|
||
|
Goodwill
|
171.4
|
|
|
171.4
|
|
||
|
Other intangible assets, net
|
93.0
|
|
|
107.9
|
|
||
|
Other noncurrent assets, net
|
36.8
|
|
|
23.8
|
|
||
|
Total assets
|
$
|
2,177.7
|
|
|
$
|
2,688.8
|
|
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|||||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
252.4
|
|
|
$
|
282.3
|
|
|
Accrued interest payable
|
45.0
|
|
|
52.5
|
|
||
|
Accrued salaries, wages and benefits
|
31.5
|
|
|
35.9
|
|
||
|
Other taxes payable
|
24.6
|
|
|
16.1
|
|
||
|
Obligations under inventory financing agreements
|
137.3
|
|
|
103.1
|
|
||
|
Other current liabilities
|
27.8
|
|
|
73.7
|
|
||
|
Current portion of long-term debt
|
2.9
|
|
|
354.1
|
|
||
|
Derivative liabilities
|
—
|
|
|
6.0
|
|
||
|
Discontinued operations, current liabilities
|
0.5
|
|
|
2.0
|
|
||
|
Total current liabilities
|
522.0
|
|
|
925.7
|
|
||
|
Pension and postretirement benefit obligations
|
2.9
|
|
|
3.1
|
|
||
|
Other long-term liabilities
|
1.5
|
|
|
1.9
|
|
||
|
Long-term debt, less current portion
|
1,600.1
|
|
|
1,638.2
|
|
||
|
Total liabilities
|
2,126.5
|
|
|
2,568.9
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital:
|
|
|
|
||||
|
Limited partners’ interest 77,132,581 units and 76,788,801 units, issued and outstanding as of September 30, 2018 and December 31, 2017, respectively
|
43.2
|
|
|
113.3
|
|
||
|
General partner’s interest
|
12.3
|
|
|
13.8
|
|
||
|
Accumulated other comprehensive loss
|
(4.3
|
)
|
|
(7.2
|
)
|
||
|
Total partners’ capital
|
51.2
|
|
|
119.9
|
|
||
|
Total liabilities and partners’ capital
|
$
|
2,177.7
|
|
|
$
|
2,688.8
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions, except per unit and unit data)
|
||||||||||||||
|
Sales
|
$
|
953.5
|
|
|
$
|
1,026.5
|
|
|
$
|
2,649.5
|
|
|
$
|
2,880.0
|
|
|
Cost of sales
|
849.2
|
|
|
898.8
|
|
|
2,308.6
|
|
|
2,479.1
|
|
||||
|
Gross profit
|
104.3
|
|
|
127.7
|
|
|
340.9
|
|
|
400.9
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
11.7
|
|
|
14.4
|
|
|
37.0
|
|
|
45.8
|
|
||||
|
General and administrative
|
30.7
|
|
|
40.4
|
|
|
103.2
|
|
|
103.4
|
|
||||
|
Transportation
|
36.4
|
|
|
29.9
|
|
|
99.7
|
|
|
101.2
|
|
||||
|
Taxes other than income taxes
|
5.9
|
|
|
6.8
|
|
|
13.2
|
|
|
16.8
|
|
||||
|
Asset impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
||||
|
Other operating (income) expense
|
(2.0
|
)
|
|
3.8
|
|
|
(18.7
|
)
|
|
6.8
|
|
||||
|
Operating income
|
21.6
|
|
|
32.4
|
|
|
106.5
|
|
|
126.5
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(37.7
|
)
|
|
(47.4
|
)
|
|
(120.4
|
)
|
|
(135.8
|
)
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
(58.8
|
)
|
|
—
|
|
||||
|
Loss on derivative instruments
|
(2.7
|
)
|
|
(12.0
|
)
|
|
(2.0
|
)
|
|
(5.0
|
)
|
||||
|
Other
|
3.2
|
|
|
0.8
|
|
|
5.6
|
|
|
1.5
|
|
||||
|
Total other expense
|
(37.2
|
)
|
|
(58.6
|
)
|
|
(175.6
|
)
|
|
(139.3
|
)
|
||||
|
Net loss from continuing operations before income taxes
|
(15.6
|
)
|
|
(26.2
|
)
|
|
(69.1
|
)
|
|
(12.8
|
)
|
||||
|
Income tax expense (benefit) from continuing operations
|
0.4
|
|
|
(0.1
|
)
|
|
1.0
|
|
|
(0.2
|
)
|
||||
|
Net loss from continuing operations
|
$
|
(16.0
|
)
|
|
$
|
(26.1
|
)
|
|
$
|
(70.1
|
)
|
|
$
|
(12.6
|
)
|
|
Net income (loss) from discontinued operations, net of tax
|
$
|
(0.5
|
)
|
|
$
|
2.5
|
|
|
$
|
(3.1
|
)
|
|
$
|
(7.6
|
)
|
|
Net loss
|
$
|
(16.5
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
Allocation of net loss:
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
$
|
(16.5
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
General partner’s interest in net loss
|
(0.4
|
)
|
|
(0.5
|
)
|
|
(1.5
|
)
|
|
(0.4
|
)
|
||||
|
Net loss available to limited partners
|
$
|
(16.1
|
)
|
|
$
|
(23.1
|
)
|
|
$
|
(71.7
|
)
|
|
$
|
(19.8
|
)
|
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic and Diluted
|
77,783,879
|
|
|
77,632,784
|
|
|
77,643,006
|
|
|
77,537,531
|
|
||||
|
Limited partners’ interest basic and diluted net income (loss) per unit:
|
|
|
|
|
|
|
|
||||||||
|
From continuing operations
|
$
|
(0.20
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(0.88
|
)
|
|
$
|
(0.16
|
)
|
|
From discontinued operations
|
(0.01
|
)
|
|
0.03
|
|
|
(0.04
|
)
|
|
(0.09
|
)
|
||||
|
Limited partners’ interest
|
$
|
(0.21
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(0.92
|
)
|
|
$
|
(0.25
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Net loss
|
$
|
(16.5
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedge loss reclassified to net loss
|
0.7
|
|
|
—
|
|
|
2.8
|
|
|
—
|
|
||||
|
Defined benefit pension and retiree health benefit plans
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
0.1
|
|
||||
|
Total other comprehensive income
|
0.7
|
|
|
0.1
|
|
|
2.9
|
|
|
0.1
|
|
||||
|
Comprehensive loss attributable to partners’ capital
|
$
|
(15.8
|
)
|
|
$
|
(23.5
|
)
|
|
$
|
(70.3
|
)
|
|
$
|
(20.1
|
)
|
|
|
Accumulated Other
Comprehensive Loss
|
|
Partners’ Capital
|
|
|
||||||||||
|
|
|
General
Partner
|
|
Limited
Partners
|
|
Total
|
|||||||||
|
|
(In millions)
|
||||||||||||||
|
Balance at December 31, 2017
|
$
|
(7.2
|
)
|
|
$
|
13.8
|
|
|
$
|
113.3
|
|
|
$
|
119.9
|
|
|
Other comprehensive income
|
2.9
|
|
|
—
|
|
|
—
|
|
|
2.9
|
|
||||
|
Net loss
|
—
|
|
|
(1.5
|
)
|
|
(71.7
|
)
|
|
(73.2
|
)
|
||||
|
Amortization of phantom units
|
—
|
|
|
—
|
|
|
2.8
|
|
|
2.8
|
|
||||
|
Settlement of tax withholdings on equity-based incentive compensation
|
—
|
|
|
—
|
|
|
(1.2
|
)
|
|
(1.2
|
)
|
||||
|
Balance at September 30, 2018
|
$
|
(4.3
|
)
|
|
$
|
12.3
|
|
|
$
|
43.2
|
|
|
$
|
51.2
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Operating activities
|
|
|
|
||||
|
Net loss
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
||||
|
Net loss from discontinued operations
|
3.1
|
|
|
7.6
|
|
||
|
Depreciation and amortization
|
88.8
|
|
|
119.0
|
|
||
|
Amortization of turnaround costs
|
8.7
|
|
|
20.4
|
|
||
|
Non-cash interest expense
|
6.1
|
|
|
7.6
|
|
||
|
Loss on debt extinguishment costs
|
58.8
|
|
|
—
|
|
||
|
Unrealized gain on derivative instruments
|
(0.4
|
)
|
|
(2.2
|
)
|
||
|
Asset impairment
|
—
|
|
|
0.4
|
|
||
|
Equity based compensation
|
2.8
|
|
|
8.4
|
|
||
|
Lower of cost or market inventory adjustment
|
(12.0
|
)
|
|
(16.5
|
)
|
||
|
Other non-cash activities
|
(3.0
|
)
|
|
8.8
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
29.0
|
|
|
(119.2
|
)
|
||
|
Inventories
|
(34.4
|
)
|
|
15.1
|
|
||
|
Prepaid expenses and other current assets
|
(3.8
|
)
|
|
(4.8
|
)
|
||
|
Derivative activity
|
(0.4
|
)
|
|
(0.3
|
)
|
||
|
Turnaround costs
|
(11.1
|
)
|
|
(11.3
|
)
|
||
|
Other assets
|
—
|
|
|
(0.4
|
)
|
||
|
Accounts payable
|
(32.5
|
)
|
|
18.8
|
|
||
|
Accrued interest payable
|
(7.0
|
)
|
|
2.9
|
|
||
|
Accrued salaries, wages and benefits
|
(4.5
|
)
|
|
17.8
|
|
||
|
Other taxes payable
|
8.5
|
|
|
7.0
|
|
||
|
Other liabilities
|
(52.7
|
)
|
|
(39.7
|
)
|
||
|
Pension and postretirement benefit obligations
|
(0.1
|
)
|
|
(0.5
|
)
|
||
|
Net cash used in discontinued operations
|
—
|
|
|
(22.0
|
)
|
||
|
Net cash used in operating activities
|
(29.3
|
)
|
|
(3.3
|
)
|
||
|
Investing activities
|
|
|
|
||||
|
Additions to property, plant and equipment
|
(41.3
|
)
|
|
(45.3
|
)
|
||
|
Investment in unconsolidated affiliate
|
(3.8
|
)
|
|
—
|
|
||
|
Proceeds from sale of unconsolidated affiliate
|
9.9
|
|
|
—
|
|
||
|
Proceeds from sale of business, net
|
44.8
|
|
|
—
|
|
||
|
Proceeds from sale of property, plant and equipment
|
0.3
|
|
|
—
|
|
||
|
Net cash provided by (used in) discontinued investing activities
|
3.6
|
|
|
(0.3
|
)
|
||
|
Net cash provided by (used in) investing activities
|
13.5
|
|
|
(45.6
|
)
|
||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings — revolving credit facility
|
166.8
|
|
|
781.2
|
|
||
|
Repayments of borrowings — revolving credit facility
|
(166.9
|
)
|
|
(791.3
|
)
|
||
|
Repayments of borrowings — senior notes
|
(400.0
|
)
|
|
—
|
|
||
|
Payments on capital lease obligations
|
(2.2
|
)
|
|
(6.7
|
)
|
||
|
Proceeds from inventory financing agreements
|
16.4
|
|
|
91.6
|
|
||
|
Proceeds from other financing obligations
|
4.6
|
|
|
—
|
|
||
|
Payments on other financing obligations
|
(2.3
|
)
|
|
(1.5
|
)
|
||
|
Payments on extinguishment of debt
|
(46.6
|
)
|
|
—
|
|
||
|
Debt issuance costs
|
(2.9
|
)
|
|
(2.2
|
)
|
||
|
Contributions from Calumet GP, LLC
|
0.1
|
|
|
0.1
|
|
||
|
Net cash provided by (used in) financing activities
|
(433.0
|
)
|
|
71.2
|
|
||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
(448.8
|
)
|
|
22.3
|
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
514.3
|
|
|
4.2
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
65.5
|
|
|
$
|
26.5
|
|
|
Supplemental disclosure of non-cash investing activities
|
|
|
|
||||
|
Non-cash property, plant and equipment additions
|
$
|
1.1
|
|
|
$
|
8.9
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
RINs Obligation
|
$
|
7.7
|
|
|
$
|
59.1
|
|
|
Other
|
20.1
|
|
|
14.6
|
|
||
|
Total
|
$
|
27.8
|
|
|
$
|
73.7
|
|
|
•
|
“Package of Three
- The Company has elected that it will not reassess contracts that have expired or existed at the date of adoption for (1) leases under the new definition of a lease, (2) lease classification, and (3) whether previously capitalized initial direct costs would qualify for capitalization under ASC 842.
|
|
•
|
Portfolio Approach -
The Company has elected that it will determine the discount rate used to measure lease liabilities at the portfolio level. Specifically, the Company has decided to segregate its leases into different populations based on geography, lease term and total lease payments.
|
|
•
|
Discount Rate -
The Company has elected to apply the discount rate at transition based on the remaining lease term and lease payments rather than the original lease term and lease payments.
|
|
•
|
Lease/ Non-Lease Components -
The Company has elected to not separate non-lease components given the assessed insignificance of the non-lease components in its lease contracts.
|
|
•
|
Definition of Minimum Rental Payments -
The Company has elected to include executory costs as part of the minimum rental payments for purposes of measuring the lease liability and right-of-use asset at transition.
|
|
•
|
Land Easement -
The Company has elected, based on materiality, not to assess whether any land easements are, or contain, leases in accordance with ASC 842 when transitioning to the standard.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Sales by major source
|
|
|
|
|
|
|
|
||||||||
|
Standard specialty products
|
$
|
285.2
|
|
|
$
|
250.3
|
|
|
$
|
848.7
|
|
|
$
|
788.1
|
|
|
Packaged and synthetic specialty products
|
64.0
|
|
|
55.5
|
|
|
204.9
|
|
|
198.0
|
|
||||
|
Total specialty products
|
$
|
349.2
|
|
|
$
|
305.8
|
|
|
$
|
1,053.6
|
|
|
$
|
986.1
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fuel and fuel related products
|
$
|
525.9
|
|
|
$
|
573.9
|
|
|
$
|
1,422.2
|
|
|
$
|
1,613.5
|
|
|
Asphalt
|
78.4
|
|
|
146.8
|
|
|
173.7
|
|
|
280.4
|
|
||||
|
Total fuel products
|
$
|
604.3
|
|
|
$
|
720.7
|
|
|
$
|
1,595.9
|
|
|
$
|
1,893.9
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total sales
|
$
|
953.5
|
|
|
$
|
1,026.5
|
|
|
$
|
2,649.5
|
|
|
$
|
2,880.0
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Titled
Inventory
|
|
Supply and Offtake
Agreements
(1)
|
|
Total
|
|
Titled
Inventory
|
|
Supply and Offtake
Agreements
(1)
|
|
Total
|
||||||||||||
|
Raw materials
|
$
|
48.9
|
|
|
$
|
30.9
|
|
|
$
|
79.8
|
|
|
$
|
42.0
|
|
|
$
|
17.6
|
|
|
$
|
59.6
|
|
|
Work in process
|
47.9
|
|
|
30.5
|
|
|
78.4
|
|
|
34.4
|
|
|
23.7
|
|
|
58.1
|
|
||||||
|
Finished goods
|
141.1
|
|
|
64.3
|
|
|
205.4
|
|
|
139.4
|
|
|
57.3
|
|
|
196.7
|
|
||||||
|
|
$
|
237.9
|
|
|
$
|
125.7
|
|
|
$
|
363.6
|
|
|
$
|
215.8
|
|
|
$
|
98.6
|
|
|
$
|
314.4
|
|
|
|
|
(1)
|
Amounts represent LIFO value and do not necessarily represent the value of product financing. Refer to
Note 8
- “Inventory Financing Agreements” for further information.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Sales
|
$
|
—
|
|
|
$
|
70.9
|
|
|
$
|
—
|
|
|
$
|
185.7
|
|
|
Cost of sales
|
—
|
|
|
(47.1
|
)
|
|
—
|
|
|
(135.2
|
)
|
||||
|
Selling
|
—
|
|
|
(13.6
|
)
|
|
—
|
|
|
(37.9
|
)
|
||||
|
Other
|
(0.5
|
)
|
|
(7.7
|
)
|
|
(3.1
|
)
|
|
(21.1
|
)
|
||||
|
Net income (loss) from discontinued operations before income taxes
|
$
|
(0.5
|
)
|
|
$
|
2.5
|
|
|
$
|
(3.1
|
)
|
|
$
|
(8.5
|
)
|
|
Income tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
||||
|
Net income (loss) from discontinued operations net of income taxes
|
$
|
(0.5
|
)
|
|
$
|
2.5
|
|
|
$
|
(3.1
|
)
|
|
$
|
(7.6
|
)
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Investment
|
|
Percent Ownership
|
|
Investment
|
|
Percent Ownership
|
||||||
|
Pacific New Investment Limited
|
$
|
—
|
|
|
—
|
%
|
|
$
|
9.6
|
|
|
23.8
|
%
|
|
Fluid Holding Corp.
|
25.4
|
|
|
10.0
|
%
|
|
25.4
|
|
|
10.0
|
%
|
||
|
Total
|
$
|
25.4
|
|
|
|
|
$
|
35.0
|
|
|
|
||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Borrowings under third amended and restated senior secured revolving credit agreement with third-party lenders, interest payments quarterly, borrowings due February 2023, weighted average interest rate of 6.0% and 8.4% for the nine months ended September 30, 2018 and year ended December 31, 2017, respectively.
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
Borrowings under 2021 Secured Notes, interest at a fixed rate of 11.5%, interest payments semiannually, borrowings due January 2021, effective interest rate of 12.3% for the nine months ended September 30, 2018 and the year ended December 31, 2017.
|
—
|
|
|
400.0
|
|
||
|
Borrowings under 2021 Notes, interest at a fixed rate of 6.5%, interest payments semiannually, borrowings due April 2021, effective interest rate of 6.8% for each the nine months ended September 30, 2018 and the year ended December 31, 2017.
|
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 each the nine months ended September 30, 2018 and the year ended December 31, 2017.
(1)
|
351.7
|
|
|
352.1
|
|
||
|
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 each the nine months ended September 30, 2018 and the year ended December 31, 2017.
|
325.0
|
|
|
325.0
|
|
||
|
Other
|
5.5
|
|
|
6.6
|
|
||
|
Capital lease obligations, at various interest rates, interest and principal payments monthly through November 2034.
|
41.8
|
|
|
44.0
|
|
||
|
Less unamortized debt issuance costs
(2)
|
(17.0
|
)
|
|
(25.9
|
)
|
||
|
Less unamortized discounts
|
(4.1
|
)
|
|
(9.7
|
)
|
||
|
Total long-term debt
|
$
|
1,603.0
|
|
|
$
|
1,992.3
|
|
|
Less current portion of long-term debt
|
2.9
|
|
|
354.1
|
|
||
|
|
$
|
1,600.1
|
|
|
$
|
1,638.2
|
|
|
|
|
(1)
|
The balance includes a fair value interest rate hedge adjustment, which increased the debt balance by
$1.7 million
and
$2.1 million
as of
September 30, 2018
and
December 31, 2017
, respectively.
|
|
(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
$22.3 million
and
$21.8 million
at
September 30, 2018
and
December 31, 2017
, respectively.
|
|
|
|
Base Loans
|
|
FILO Loans
|
||||
|
Quarterly Average Availability Percentage
|
|
Prime Rate Margin
|
|
LIBOR Rate Margin
|
|
Prime Rate Margin
|
|
LIBOR Rate Margin
|
|
≥ 66%
|
|
0.50%
|
|
1.50%
|
|
1.50%
|
|
2.50%
|
|
≥ 33% and < 66%
|
|
0.75%
|
|
1.75%
|
|
1.75%
|
|
2.75%
|
|
< 33%
|
|
1.00%
|
|
2.00%
|
|
2.00%
|
|
3.00%
|
|
Year
|
Maturity
|
||
|
2018
|
$
|
0.8
|
|
|
2019
|
2.8
|
|
|
|
2020
|
2.4
|
|
|
|
2021
|
903.3
|
|
|
|
2022
|
351.2
|
|
|
|
Thereafter
|
361.9
|
|
|
|
Total
|
$
|
1,622.4
|
|
|
•
|
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”), WTI Midland, Mixed Sweet Blend (“MSW”) and ICE Brent (“Brent”).
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
|
Balance Sheet Location
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Crude oil swaps
|
|
Derivative assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.3
|
|
|
$
|
(0.3
|
)
|
|
$
|
—
|
|
|
WCS crude oil basis swaps
|
|
Derivative assets
|
|
—
|
|
|
(2.8
|
)
|
|
(2.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
WCS crude oil percentage basis swaps
|
|
Derivative assets
|
|
—
|
|
|
(4.9
|
)
|
|
(4.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Midland crude oil basis swaps
|
|
Derivative assets
|
|
14.5
|
|
|
(1.5
|
)
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Diesel crack spread swap
|
|
Derivative assets
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Diesel percentage basis crack spread swap
|
|
Derivative assets
|
|
4.4
|
|
|
—
|
|
|
4.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total derivative instruments
|
|
|
|
$
|
19.9
|
|
|
$
|
(9.2
|
)
|
|
$
|
10.7
|
|
|
$
|
0.3
|
|
|
$
|
(0.3
|
)
|
|
$
|
—
|
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
|
Balance Sheet Location
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fuel products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Inventory financing obligation
|
|
Obligations under inventory financing agreements
|
|
$
|
(20.7
|
)
|
|
$
|
—
|
|
|
$
|
(20.7
|
)
|
|
$
|
(4.4
|
)
|
|
$
|
—
|
|
|
$
|
(4.4
|
)
|
|
Crude oil swaps
|
|
Derivative liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
0.3
|
|
||||||
|
WCS crude oil basis swaps
|
|
Derivative liabilities
|
|
(2.8
|
)
|
|
2.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
WCS crude oil percentage basis swaps
|
|
Derivative liabilities
|
|
(4.9
|
)
|
|
4.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Midland crude oil basis swaps
|
|
Derivative liabilities
|
|
(1.5
|
)
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gasoline swaps
|
|
Derivative liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.2
|
)
|
||||||
|
Gasoline crack spread swaps
|
|
Derivative liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.8
|
)
|
|
—
|
|
|
(1.8
|
)
|
||||||
|
Diesel swaps
|
|
Derivative liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.2
|
)
|
||||||
|
Diesel crack spread swaps
|
|
Derivative liabilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.1
|
)
|
|
—
|
|
|
(4.1
|
)
|
||||||
|
Total derivative instruments
|
|
|
$
|
(29.9
|
)
|
|
$
|
9.2
|
|
|
$
|
(20.7
|
)
|
|
$
|
(10.7
|
)
|
|
$
|
0.3
|
|
|
$
|
(10.4
|
)
|
|
|
Type of Derivative
|
Amount of Realized Gain (Loss) Recognized in Loss on Derivative Instruments
|
|
Amount of Unrealized Gain (Loss) Recognized in Loss on Derivative Instruments
|
||||||||||||
|
Three Months Ended September 30,
|
|
Three Months Ended September 30,
|
|||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Natural gas swaps
|
$
|
—
|
|
|
$
|
(1.2
|
)
|
|
$
|
—
|
|
|
$
|
1.1
|
|
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Inventory financing obligation
|
—
|
|
|
—
|
|
|
(9.4
|
)
|
|
(2.9
|
)
|
||||
|
Crude oil swaps
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
2.6
|
|
||||
|
WCS crude oil basis swaps
|
0.4
|
|
|
2.0
|
|
|
(3.4
|
)
|
|
(1.5
|
)
|
||||
|
WCS crude oil percentage basis swaps
|
—
|
|
|
0.9
|
|
|
(4.1
|
)
|
|
(0.1
|
)
|
||||
|
Midland crude oil basis swaps
|
(1.2
|
)
|
|
—
|
|
|
10.1
|
|
|
—
|
|
||||
|
Gasoline swaps
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Gasoline crack spread swaps
|
—
|
|
|
(1.2
|
)
|
|
—
|
|
|
(2.4
|
)
|
||||
|
Diesel swaps
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.4
|
)
|
||||
|
Diesel crack spread swaps
|
0.5
|
|
|
(1.4
|
)
|
|
(0.8
|
)
|
|
(5.8
|
)
|
||||
|
Diesel percentage basis crack spread swaps
|
—
|
|
|
—
|
|
|
5.2
|
|
|
—
|
|
||||
|
Total
|
$
|
(0.3
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
(2.4
|
)
|
|
$
|
(9.7
|
)
|
|
Type of Derivative
|
Amount of Realized Gain (Loss) Recognized in Loss on Derivative Instruments
|
|
Amount of Unrealized Gain (Loss) Recognized in Loss on Derivative Instruments
|
||||||||||||
|
Nine Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Specialty products segment:
|
|
|
|
|
|
|
|
||||||||
|
Natural gas swaps
|
$
|
—
|
|
|
$
|
(2.9
|
)
|
|
$
|
—
|
|
|
$
|
0.5
|
|
|
Fuel products segment:
|
|
|
|
|
|
|
|
||||||||
|
Inventory financing obligation
|
—
|
|
|
—
|
|
|
(16.3
|
)
|
|
(3.8
|
)
|
||||
|
Crude oil swaps
|
—
|
|
|
(2.5
|
)
|
|
(0.3
|
)
|
|
(2.2
|
)
|
||||
|
WCS crude oil basis swaps
|
0.4
|
|
|
2.6
|
|
|
(2.8
|
)
|
|
7.9
|
|
||||
|
WCS crude oil percentage basis swaps
|
—
|
|
|
1.5
|
|
|
(4.9
|
)
|
|
1.2
|
|
||||
|
Midland crude oil basis swaps
|
(1.2
|
)
|
|
—
|
|
|
13.0
|
|
|
—
|
|
||||
|
Gasoline swaps
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
(0.3
|
)
|
||||
|
Gasoline crack spread swaps
|
(1.0
|
)
|
|
(2.8
|
)
|
|
1.8
|
|
|
2.4
|
|
||||
|
2/1/1 crack spread swaps
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Diesel swaps
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
(0.4
|
)
|
||||
|
Diesel crack spread swaps
|
(0.6
|
)
|
|
(1.7
|
)
|
|
5.1
|
|
|
(3.1
|
)
|
||||
|
Diesel percentage basis crack spread swaps
|
—
|
|
|
—
|
|
|
4.4
|
|
|
—
|
|
||||
|
Total
|
$
|
(2.4
|
)
|
|
$
|
(7.2
|
)
|
|
$
|
0.4
|
|
|
$
|
2.2
|
|
|
Crude Oil Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2018
|
28,000
|
|
|
311
|
|
|
$
|
48.25
|
|
|
Total
|
28,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
48.25
|
|
||
|
WCS Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
184,184
|
|
|
2,000
|
|
|
$
|
26.13
|
|
|
First Quarter 2019
|
90,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Second Quarter 2019
|
91,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Third Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Fourth Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Total
|
549,184
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
|
|
$
|
22.99
|
|
|
WCS Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
First Quarter 2019
|
450,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Second Quarter 2019
|
455,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Third Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Fourth Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Total
|
1,825,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
66.32
|
%
|
||
|
Midland Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
1,150,000
|
|
|
12,500
|
|
|
$
|
15.54
|
|
|
First Quarter 2019
|
765,000
|
|
|
8,500
|
|
|
$
|
13.01
|
|
|
Second Quarter 2019
|
773,500
|
|
|
8,500
|
|
|
$
|
11.74
|
|
|
Total
|
2,688,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
13.43
|
|
||
|
Midland Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
623,000
|
|
|
6,772
|
|
|
$
|
9.85
|
|
|
Total
|
623,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
9.85
|
|
||
|
Gasoline Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2018
|
826,000
|
|
|
9,178
|
|
|
$
|
12.27
|
|
|
Total
|
826,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
12.27
|
|
||
|
Gasoline Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2018
|
14,000
|
|
|
156
|
|
|
$
|
61.35
|
|
|
Total
|
14,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
61.35
|
|
||
|
Diesel Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
184,000
|
|
|
2,000
|
|
|
$
|
24.75
|
|
|
First Quarter 2019
|
90,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Second Quarter 2019
|
91,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Third Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Fourth Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Total
|
549,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
26.39
|
|
||
|
Diesel Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2018
|
826,000
|
|
|
9,178
|
|
|
$
|
17.58
|
|
|
Total
|
826,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
17.58
|
|
||
|
Diesel Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
First Quarter 2018
|
14,000
|
|
|
156
|
|
|
$
|
66.35
|
|
|
Total
|
14,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
66.35
|
|
||
|
Diesel Percentage Basis Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
First Quarter 2019
|
450,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Second Quarter 2019
|
455,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Third Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Fourth Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Total
|
1,825,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
138.38
|
%
|
||
|
•
|
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, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Diesel crack spread swaps
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.0
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Diesel percentage basis crack spread swaps
|
—
|
|
|
—
|
|
|
4.4
|
|
|
4.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
WCS crude oil basis swaps
|
—
|
|
|
—
|
|
|
(2.8
|
)
|
|
(2.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
WCS crude oil percentage basis swaps
|
—
|
|
|
—
|
|
|
(4.9
|
)
|
|
(4.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Midland crude oil basis swaps
|
—
|
|
|
—
|
|
|
13.0
|
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total derivative assets
|
—
|
|
|
—
|
|
|
10.7
|
|
|
10.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Pension plan investments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
||||||||
|
Total recurring assets at fair value
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10.7
|
|
|
$
|
10.7
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Inventory financing obligation
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(20.7
|
)
|
|
$
|
(20.7
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4.4
|
)
|
|
$
|
(4.4
|
)
|
|
Crude oil swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
0.3
|
|
||||||||
|
Gasoline swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||||||
|
Gasoline crack spread swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.8
|
)
|
|
(1.8
|
)
|
||||||||
|
Diesel swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||||||
|
Diesel crack spread swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.1
|
)
|
|
(4.1
|
)
|
||||||||
|
Total derivative liabilities
|
—
|
|
|
—
|
|
|
(20.7
|
)
|
|
(20.7
|
)
|
|
—
|
|
|
—
|
|
|
(10.4
|
)
|
|
(10.4
|
)
|
||||||||
|
RINs Obligation
|
—
|
|
|
(7.7
|
)
|
|
—
|
|
|
(7.7
|
)
|
|
—
|
|
|
(59.1
|
)
|
|
—
|
|
|
(59.1
|
)
|
||||||||
|
Liability Awards
|
(8.0
|
)
|
|
—
|
|
|
—
|
|
|
(8.0
|
)
|
|
(5.6
|
)
|
|
—
|
|
|
—
|
|
|
(5.6
|
)
|
||||||||
|
Total recurring liabilities at fair value
|
$
|
(8.0
|
)
|
|
$
|
(7.7
|
)
|
|
$
|
(20.7
|
)
|
|
$
|
(36.4
|
)
|
|
$
|
(5.6
|
)
|
|
$
|
(59.1
|
)
|
|
$
|
(10.4
|
)
|
|
$
|
(75.1
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Fair value at January 1,
|
$
|
(10.4
|
)
|
|
$
|
(14.0
|
)
|
|
Realized loss on derivative instruments
|
2.4
|
|
|
7.2
|
|
||
|
Unrealized gain on derivative instruments
|
0.4
|
|
|
2.2
|
|
||
|
Settlements
|
(2.4
|
)
|
|
(7.2
|
)
|
||
|
Fair value at September 30,
|
$
|
(10.0
|
)
|
|
$
|
(11.8
|
)
|
|
Total gain included in net loss attributable to changes in unrealized gain relating to financial assets and liabilities held as of September 30,
|
$
|
0.4
|
|
|
$
|
2.2
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Level
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Senior notes
|
1
|
|
$
|
1,577.2
|
|
|
$
|
1,559.6
|
|
|
$
|
1,576.5
|
|
|
$
|
1,556.4
|
|
|
Senior notes
|
2
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
456.4
|
|
|
$
|
387.6
|
|
|
Revolving credit facility
|
3
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
$
|
0.2
|
|
|
Capital lease and other obligations
|
3
|
|
$
|
47.3
|
|
|
$
|
47.3
|
|
|
$
|
50.6
|
|
|
$
|
50.6
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator for basic and diluted earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Net loss from continuing operations
|
$
|
(16.0
|
)
|
|
$
|
(26.1
|
)
|
|
$
|
(70.1
|
)
|
|
$
|
(12.6
|
)
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
General partner’s interest in net loss from continuing operations
|
(0.3
|
)
|
|
(0.5
|
)
|
|
(1.4
|
)
|
|
(0.2
|
)
|
||||
|
Net loss from continuing operations available to limited partners
|
$
|
(15.7
|
)
|
|
$
|
(25.6
|
)
|
|
$
|
(68.7
|
)
|
|
$
|
(12.4
|
)
|
|
Net income (loss) from discontinued operations available to limited partners
|
(0.4
|
)
|
|
2.5
|
|
|
(3.0
|
)
|
|
(7.4
|
)
|
||||
|
Net loss available to limited partners
|
$
|
(16.1
|
)
|
|
$
|
(23.1
|
)
|
|
$
|
(71.7
|
)
|
|
$
|
(19.8
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator for earnings per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted weighted average limited partner units outstanding
|
77,783,879
|
|
|
77,632,784
|
|
|
77,643,006
|
|
|
77,537,531
|
|
||||
|
Limited partners’ interest basic and diluted net income (loss) per unit:
|
|
|
|
|
|
|
|
||||||||
|
From continuing operations
|
$
|
(0.20
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(0.88
|
)
|
|
$
|
(0.16
|
)
|
|
From discontinued operations
|
(0.01
|
)
|
|
0.03
|
|
|
(0.04
|
)
|
|
(0.09
|
)
|
||||
|
Limited partners’ interest
|
$
|
(0.21
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(0.92
|
)
|
|
$
|
(0.25
|
)
|
|
|
|
(1)
|
Total diluted weighted average limited partner units outstanding excludes
0.2 million
for the
three and nine months ended
September 30, 2018
and
2017
, consisting of unvested phantom units.
|
|
•
|
Specialty Products.
The specialty products segment is our core business which 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, asphalt and other products which are primarily sold to customers located in the PADD 2 and PADD 4 areas within the U.S.
|
|
Three Months Ended September 30, 2018
|
Specialty
Products
|
|
Fuel
Products
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
349.2
|
|
|
$
|
604.3
|
|
|
$
|
953.5
|
|
|
$
|
—
|
|
|
$
|
953.5
|
|
|
Intersegment sales
|
—
|
|
|
20.9
|
|
|
20.9
|
|
|
(20.9
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
349.2
|
|
|
$
|
625.2
|
|
|
$
|
974.4
|
|
|
$
|
(20.9
|
)
|
|
$
|
953.5
|
|
|
Adjusted EBITDA
|
$
|
37.0
|
|
|
$
|
17.5
|
|
|
$
|
54.5
|
|
|
$
|
—
|
|
|
$
|
54.5
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation and amortization
|
12.9
|
|
|
19.4
|
|
|
32.3
|
|
|
—
|
|
|
32.3
|
|
|||||
|
Realized loss on derivatives, not reflected in net loss
|
0.1
|
|
|
0.6
|
|
|
0.7
|
|
|
—
|
|
|
0.7
|
|
|||||
|
Unrealized loss on derivatives
|
|
|
|
|
|
|
|
|
2.4
|
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
37.7
|
|
|||||||||
|
Equity based compensation and other items
|
|
|
|
|
|
|
|
|
(3.0
|
)
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
0.4
|
|
|||||||||
|
Net loss from continuing operations
|
|
|
|
|
|
|
|
|
$
|
(16.0
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended September 30, 2017
|
Specialty
Products
|
|
Fuel
Products
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
305.8
|
|
|
$
|
720.7
|
|
|
$
|
1,026.5
|
|
|
$
|
—
|
|
|
$
|
1,026.5
|
|
|
Intersegment sales
|
—
|
|
|
14.9
|
|
|
14.9
|
|
|
(14.9
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
305.8
|
|
|
$
|
735.6
|
|
|
$
|
1,041.4
|
|
|
$
|
(14.9
|
)
|
|
$
|
1,026.5
|
|
|
Loss from unconsolidated affiliates
|
$
|
(0.1
|
)
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
Adjusted EBITDA
|
$
|
43.0
|
|
|
$
|
46.3
|
|
|
$
|
89.3
|
|
|
$
|
—
|
|
|
$
|
89.3
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation and amortization
|
20.6
|
|
|
30.6
|
|
|
51.2
|
|
|
—
|
|
|
51.2
|
|
|||||
|
Unrealized loss on derivatives
|
|
|
|
|
|
|
|
|
9.7
|
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
47.4
|
|
|||||||||
|
Equity based compensation and other items
|
|
|
|
|
|
|
|
|
7.2
|
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
(0.1
|
)
|
|||||||||
|
Net loss from continuing operations
|
|
|
|
|
|
|
|
|
$
|
(26.1
|
)
|
||||||||
|
Nine Months Ended September 30, 2018
|
Specialty
Products
|
|
Fuel
Products
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
1,053.6
|
|
|
$
|
1,595.9
|
|
|
$
|
2,649.5
|
|
|
$
|
—
|
|
|
$
|
2,649.5
|
|
|
Intersegment sales
|
—
|
|
|
46.8
|
|
|
46.8
|
|
|
(46.8
|
)
|
|
—
|
|
|||||
|
Total sales
|
$
|
1,053.6
|
|
|
$
|
1,642.7
|
|
|
$
|
2,696.3
|
|
|
$
|
(46.8
|
)
|
|
$
|
2,649.5
|
|
|
Loss from unconsolidated affiliates
|
$
|
(3.7
|
)
|
|
$
|
—
|
|
|
$
|
(3.7
|
)
|
|
$
|
—
|
|
|
$
|
(3.7
|
)
|
|
Adjusted EBITDA
|
$
|
128.4
|
|
|
$
|
81.8
|
|
|
$
|
210.2
|
|
|
$
|
—
|
|
|
$
|
210.2
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation and amortization
|
39.9
|
|
|
57.6
|
|
|
97.5
|
|
|
—
|
|
|
97.5
|
|
|||||
|
Realized loss on derivatives, not reflected in net loss
|
0.5
|
|
|
2.3
|
|
|
2.8
|
|
|
—
|
|
|
2.8
|
|
|||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
(0.4
|
)
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
120.4
|
|
|||||||||
|
Debt extinguishment costs
|
|
|
|
|
|
|
|
|
58.8
|
|
|||||||||
|
Equity based compensation and other items
|
|
|
|
|
|
|
|
|
0.2
|
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
1.0
|
|
|||||||||
|
Net loss from continuing operations
|
|
|
|
|
|
|
|
|
$
|
(70.1
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nine Months Ended September 30, 2017
|
Specialty
Products
|
|
Fuel
Products
|
|
Combined
Segments
|
|
Eliminations
|
|
Consolidated
Total
|
||||||||||
|
Sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
External customers
|
$
|
986.1
|
|
|
$
|
1,893.9
|
|
|
$
|
2,880.0
|
|
|
$
|
—
|
|
|
$
|
2,880.0
|
|
|
Intersegment sales
|
0.2
|
|
|
47.5
|
|
|
$
|
47.7
|
|
|
(47.7
|
)
|
|
$
|
—
|
|
|||
|
Total sales
|
$
|
986.3
|
|
|
$
|
1,941.4
|
|
|
$
|
2,927.7
|
|
|
$
|
(47.7
|
)
|
|
$
|
2,880.0
|
|
|
Loss from unconsolidated affiliates
|
$
|
(0.1
|
)
|
|
$
|
—
|
|
|
(0.1
|
)
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
|
Adjusted EBITDA
|
$
|
155.7
|
|
|
$
|
117.1
|
|
|
272.8
|
|
|
$
|
—
|
|
|
$
|
272.8
|
|
|
|
Reconciling items to net loss:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation and amortization
|
53.5
|
|
|
85.9
|
|
|
139.4
|
|
|
—
|
|
|
139.4
|
|
|||||
|
Impairment charges
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
(2.2
|
)
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
135.8
|
|
|||||||||
|
Equity based compensation and other items
|
|
|
|
|
|
|
|
|
12.2
|
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
(0.2
|
)
|
|||||||||
|
Net loss from continuing operations
|
|
|
|
|
|
|
|
|
$
|
(12.6
|
)
|
||||||||
|
|
Three Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
$
|
146.6
|
|
|
15.4
|
%
|
|
$
|
148.8
|
|
|
14.5
|
%
|
|
Solvents
|
88.3
|
|
|
9.3
|
%
|
|
62.6
|
|
|
6.1
|
%
|
||
|
Waxes
|
30.1
|
|
|
3.2
|
%
|
|
27.4
|
|
|
2.7
|
%
|
||
|
Packaged and synthetic specialty products
|
64.0
|
|
|
6.6
|
%
|
|
55.5
|
|
|
5.4
|
%
|
||
|
Other
|
20.2
|
|
|
2.1
|
%
|
|
11.5
|
|
|
1.1
|
%
|
||
|
Total
|
$
|
349.2
|
|
|
36.6
|
%
|
|
$
|
305.8
|
|
|
29.8
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
$
|
191.2
|
|
|
20.1
|
%
|
|
$
|
260.5
|
|
|
25.4
|
%
|
|
Diesel
|
257.5
|
|
|
27.0
|
%
|
|
241.9
|
|
|
23.6
|
%
|
||
|
Jet fuel
|
28.1
|
|
|
2.9
|
%
|
|
36.0
|
|
|
3.5
|
%
|
||
|
Asphalt, heavy fuel oils and other
|
127.5
|
|
|
13.4
|
%
|
|
182.3
|
|
|
17.7
|
%
|
||
|
Total
|
$
|
604.3
|
|
|
63.4
|
%
|
|
$
|
720.7
|
|
|
70.2
|
%
|
|
Consolidated sales
|
$
|
953.5
|
|
|
100.0
|
%
|
|
$
|
1,026.5
|
|
|
100.0
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
Specialty products:
|
|
|
|
|
|
|
|
||||||
|
Lubricating oils
|
$
|
448.3
|
|
|
16.9
|
%
|
|
$
|
453.2
|
|
|
15.7
|
%
|
|
Solvents
|
254.3
|
|
|
9.6
|
%
|
|
198.7
|
|
|
6.9
|
%
|
||
|
Waxes
|
87.8
|
|
|
3.3
|
%
|
|
87.4
|
|
|
3.0
|
%
|
||
|
Packaged and synthetic specialty products
|
204.9
|
|
|
7.8
|
%
|
|
198.0
|
|
|
6.9
|
%
|
||
|
Other
|
58.3
|
|
|
2.2
|
%
|
|
48.8
|
|
|
1.7
|
%
|
||
|
Total
|
$
|
1,053.6
|
|
|
39.8
|
%
|
|
$
|
986.1
|
|
|
34.2
|
%
|
|
Fuel products:
|
|
|
|
|
|
|
|
||||||
|
Gasoline
|
$
|
528.8
|
|
|
20.0
|
%
|
|
$
|
736.1
|
|
|
25.6
|
%
|
|
Diesel
|
681.5
|
|
|
25.7
|
%
|
|
658.9
|
|
|
22.9
|
%
|
||
|
Jet fuel
|
78.9
|
|
|
3.0
|
%
|
|
106.4
|
|
|
3.7
|
%
|
||
|
Asphalt, heavy fuel oils and other
|
306.7
|
|
|
11.5
|
%
|
|
392.5
|
|
|
13.6
|
%
|
||
|
Total
|
$
|
1,595.9
|
|
|
60.2
|
%
|
|
$
|
1,893.9
|
|
|
65.8
|
%
|
|
Consolidated sales
|
$
|
2,649.5
|
|
|
100.0
|
%
|
|
$
|
2,880.0
|
|
|
100.0
|
%
|
|
•
|
Gasoline margins are expected to decline as domestic demand follows typical seasonal patterns. Diesel margins have been positively impacted by decreases in supply and are expected to be stable.
|
|
•
|
Environmental regulations continue to affect our margins in the form of the 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. The approximate 35% decrease in the price of RINs during the
third quarter
2018
favorably affected our results of operations. It is not possible to predict what future RINs volumes or costs may be given the volatile price of RINs, but we continue to anticipate that RINs have the potential to remain a significant expense for our fuel products segment (inclusive of the favorable impact of exemptions received), assuming current market prices for RINs continue.
|
|
•
|
Asphalt demand is expected to decline during the fourth quarter due to the seasonality of the road construction and roofing industries.
|
|
•
|
Canadian heavy sour crude oil discounts are expected to remain wide over the intermediate term as sour crude oil remains oversupplied and pipeline constraints have restricted access to markets. The price of domestically produced mid-continent crude is expected to continue to trade at a discount relative to internationally produced crude reflecting increased domestic production combined with transportation constraints in the United States. This is especially true for crudes such as Midland WTI. Processing heavy sour crude oil and Midland WTI crude oil in our refining system results in a lower overall delivered cost of crude oil.
|
|
•
|
Although our specialty products results declined this quarter primarily due to maintenance activity at our Princeton refinery which reduced sales volume, specialty products margins have remained relatively stable and are expected to remain stable in the near term. We continue to consider our specialty products segment our core business over the long term, and we plan to seek appropriate ways to invest in our specialty products segment. Accordingly, we continue to evaluate opportunities to divest non-core businesses and assets in line with our strategy of preserving liquidity and streamlining our business to better focus on the advancement of our core business. In addition, we may also consider the
|
|
•
|
sales volumes;
|
|
•
|
production yields;
|
|
•
|
segment gross profit;
|
|
•
|
segment Adjusted EBITDA; and
|
|
•
|
selling, general and administrative expenses.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||
|
|
(In bpd)
|
|
|
|
(In bpd)
|
|
|
||||||||||
|
Total sales volume
(1)
|
100,793
|
|
|
146,228
|
|
|
(31.1
|
)%
|
|
97,150
|
|
|
139,011
|
|
|
(30.1
|
)%
|
|
Total feedstock runs
(2)
|
101,220
|
|
|
137,528
|
|
|
(26.4
|
)%
|
|
94,866
|
|
|
135,435
|
|
|
(30.0
|
)%
|
|
Facility production:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Specialty products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Lubricating oils
|
11,716
|
|
|
14,220
|
|
|
(17.6
|
)%
|
|
11,840
|
|
|
15,095
|
|
|
(21.6
|
)%
|
|
Solvents
|
7,728
|
|
|
7,868
|
|
|
(1.8
|
)%
|
|
7,812
|
|
|
7,819
|
|
|
(0.1
|
)%
|
|
Waxes
|
1,106
|
|
|
1,462
|
|
|
(24.4
|
)%
|
|
1,172
|
|
|
1,437
|
|
|
(18.4
|
)%
|
|
Packaged and synthetic specialty products
(4)
|
2,052
|
|
|
1,999
|
|
|
2.7
|
%
|
|
2,314
|
|
|
2,370
|
|
|
(2.4
|
)%
|
|
Other
|
3,106
|
|
|
2,679
|
|
|
15.9
|
%
|
|
2,305
|
|
|
2,025
|
|
|
13.8
|
%
|
|
Total
|
25,708
|
|
|
28,228
|
|
|
(8.9
|
)%
|
|
25,443
|
|
|
28,746
|
|
|
(11.5
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gasoline
|
21,514
|
|
|
38,655
|
|
|
(44.3
|
)%
|
|
20,179
|
|
|
37,819
|
|
|
(46.6
|
)%
|
|
Diesel
|
30,818
|
|
|
36,335
|
|
|
(15.2
|
)%
|
|
27,315
|
|
|
34,723
|
|
|
(21.3
|
)%
|
|
Jet fuel
|
3,060
|
|
|
5,381
|
|
|
(43.1
|
)%
|
|
3,168
|
|
|
5,812
|
|
|
(45.5
|
)%
|
|
Asphalt, heavy fuels and other
|
21,174
|
|
|
31,969
|
|
|
(33.8
|
)%
|
|
19,673
|
|
|
31,703
|
|
|
(37.9
|
)%
|
|
Total
|
76,566
|
|
|
112,340
|
|
|
(31.8
|
)%
|
|
70,335
|
|
|
110,057
|
|
|
(36.1
|
)%
|
|
Total facility production
(3)
|
102,274
|
|
|
140,568
|
|
|
(27.2
|
)%
|
|
95,778
|
|
|
138,803
|
|
|
(31.0
|
)%
|
|
(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 barrels per day of crude oil and other feedstocks processed at our facilities and at certain third-party facilities pursuant to supply and/or processing agreements.
|
|
(3)
|
Total facility production represents the barrels per day of specialty products and fuel products yielded from processing crude oil and other feedstocks at our facilities and at certain third-party facilities pursuant to supply and/or processing agreements. The difference between total facility production and total feedstock runs is primarily a result of the time lag between the input of feedstocks and production of finished products and volume loss.
|
|
(4)
|
Represents production of finished lubricants and chemicals specialty products including the products from the Royal Purple, Bel-Ray and Calumet Packaging facilities.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Sales
|
$
|
953.5
|
|
|
$
|
1,026.5
|
|
|
$
|
2,649.5
|
|
|
$
|
2,880.0
|
|
|
Cost of sales
|
849.2
|
|
|
898.8
|
|
|
2,308.6
|
|
|
2,479.1
|
|
||||
|
Gross profit
|
104.3
|
|
|
127.7
|
|
|
340.9
|
|
|
400.9
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Selling
|
11.7
|
|
|
14.4
|
|
|
37.0
|
|
|
45.8
|
|
||||
|
General and administrative
|
30.7
|
|
|
40.4
|
|
|
103.2
|
|
|
103.4
|
|
||||
|
Transportation
|
36.4
|
|
|
29.9
|
|
|
99.7
|
|
|
101.2
|
|
||||
|
Taxes other than income taxes
|
5.9
|
|
|
6.8
|
|
|
13.2
|
|
|
16.8
|
|
||||
|
Asset impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
||||
|
Other operating (income) expense
|
(2.0
|
)
|
|
3.8
|
|
|
(18.7
|
)
|
|
6.8
|
|
||||
|
Operating income
|
21.6
|
|
|
32.4
|
|
|
106.5
|
|
|
126.5
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(37.7
|
)
|
|
(47.4
|
)
|
|
(120.4
|
)
|
|
(135.8
|
)
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
(58.8
|
)
|
|
—
|
|
||||
|
Loss on derivative instruments
|
(2.7
|
)
|
|
(12.0
|
)
|
|
(2.0
|
)
|
|
(5.0
|
)
|
||||
|
Other
|
3.2
|
|
|
0.8
|
|
|
5.6
|
|
|
1.5
|
|
||||
|
Total other expense
|
(37.2
|
)
|
|
(58.6
|
)
|
|
(175.6
|
)
|
|
(139.3
|
)
|
||||
|
Net loss from continuing operations before income taxes
|
(15.6
|
)
|
|
(26.2
|
)
|
|
(69.1
|
)
|
|
(12.8
|
)
|
||||
|
Income tax expense (benefit) from continuing operations
|
0.4
|
|
|
(0.1
|
)
|
|
1.0
|
|
|
(0.2
|
)
|
||||
|
Net loss from continuing operations
|
$
|
(16.0
|
)
|
|
$
|
(26.1
|
)
|
|
$
|
(70.1
|
)
|
|
$
|
(12.6
|
)
|
|
Net income (loss) from discontinued operations, net of tax
|
$
|
(0.5
|
)
|
|
$
|
2.5
|
|
|
$
|
(3.1
|
)
|
|
$
|
(7.6
|
)
|
|
Net loss
|
$
|
(16.5
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
EBITDA
|
$
|
51.2
|
|
|
$
|
72.3
|
|
|
$
|
137.0
|
|
|
$
|
245.1
|
|
|
Adjusted EBITDA
|
$
|
54.3
|
|
|
$
|
95.7
|
|
|
$
|
208.2
|
|
|
$
|
276.0
|
|
|
Distributable Cash Flow
|
$
|
10.0
|
|
|
$
|
40.2
|
|
|
$
|
69.5
|
|
|
$
|
116.9
|
|
|
•
|
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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Reconciliation of Net loss to EBITDA, Adjusted EBITDA and Distributable Cash Flow:
|
|
||||||||||||||
|
Net loss
|
$
|
(16.5
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
37.7
|
|
|
47.4
|
|
|
120.4
|
|
|
135.8
|
|
||||
|
Depreciation and amortization
|
29.6
|
|
|
48.6
|
|
|
88.8
|
|
|
130.6
|
|
||||
|
Income tax expense (benefit)
|
0.4
|
|
|
(0.1
|
)
|
|
1.0
|
|
|
(1.1
|
)
|
||||
|
EBITDA
|
$
|
51.2
|
|
|
$
|
72.3
|
|
|
$
|
137.0
|
|
|
$
|
245.1
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized (gain) loss on derivative instruments
|
$
|
2.4
|
|
|
$
|
9.7
|
|
|
$
|
(0.4
|
)
|
|
$
|
(2.2
|
)
|
|
Realized loss on derivatives, not included in net loss or settled in a prior period
|
0.7
|
|
|
—
|
|
|
2.8
|
|
|
—
|
|
||||
|
Amortization of turnaround costs
|
2.7
|
|
|
6.4
|
|
|
8.7
|
|
|
20.4
|
|
||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
58.8
|
|
|
—
|
|
||||
|
Equity based compensation and other items
|
(2.7
|
)
|
|
7.3
|
|
|
1.3
|
|
|
12.3
|
|
||||
|
Adjusted EBITDA
|
$
|
54.3
|
|
|
$
|
95.7
|
|
|
$
|
208.2
|
|
|
$
|
276.0
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Replacement and environmental capital expenditures
(1)
|
$
|
4.4
|
|
|
$
|
10.2
|
|
|
$
|
16.0
|
|
|
$
|
21.1
|
|
|
Cash interest expense
(2)
|
36.0
|
|
|
44.6
|
|
|
114.3
|
|
|
128.2
|
|
||||
|
Turnaround costs
|
3.5
|
|
|
1.0
|
|
|
11.1
|
|
|
11.3
|
|
||||
|
Loss from unconsolidated affiliates
|
—
|
|
|
(0.2
|
)
|
|
(3.7
|
)
|
|
(0.4
|
)
|
||||
|
Income tax expense (benefit)
|
0.4
|
|
|
(0.1
|
)
|
|
1.0
|
|
|
(1.1
|
)
|
||||
|
Distributable Cash Flow
|
$
|
10.0
|
|
|
$
|
40.2
|
|
|
$
|
69.5
|
|
|
$
|
116.9
|
|
|
|
|
(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.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Reconciliation of Distributable Cash Flow, Adjusted EBITDA and EBITDA to Net cash used in operating activities:
|
|
|
|
||||
|
Distributable Cash Flow
|
$
|
69.5
|
|
|
$
|
116.9
|
|
|
Add:
|
|
|
|
||||
|
Replacement and environmental capital expenditures
(1)
|
16.0
|
|
|
21.1
|
|
||
|
Cash interest expense
(2)
|
114.3
|
|
|
128.2
|
|
||
|
Turnaround costs
|
11.1
|
|
|
11.3
|
|
||
|
Loss from unconsolidated affiliates
|
(3.7
|
)
|
|
(0.4
|
)
|
||
|
Income tax expense (benefit)
|
1.0
|
|
|
(1.1
|
)
|
||
|
Adjusted EBITDA
|
$
|
208.2
|
|
|
$
|
276.0
|
|
|
Less:
|
|
|
|
||||
|
Unrealized gain on derivative instruments
|
$
|
(0.4
|
)
|
|
$
|
(2.2
|
)
|
|
Realized loss on derivatives, not included in net loss or settled in a prior period
|
2.8
|
|
|
—
|
|
||
|
Amortization of turnaround costs
|
8.7
|
|
|
20.4
|
|
||
|
Impairment charges
|
—
|
|
|
0.4
|
|
||
|
Debt extinguishment costs
|
58.8
|
|
|
—
|
|
||
|
Equity based compensation and other items
|
1.3
|
|
|
12.3
|
|
||
|
EBITDA
|
$
|
137.0
|
|
|
$
|
245.1
|
|
|
Add:
|
|
|
|
||||
|
Unrealized gain on derivative instruments
|
$
|
(0.4
|
)
|
|
$
|
(2.2
|
)
|
|
Cash interest expense
(2)
|
(114.3
|
)
|
|
(128.2
|
)
|
||
|
Asset impairment
|
—
|
|
|
0.4
|
|
||
|
Equity based compensation
|
2.8
|
|
|
8.4
|
|
||
|
Lower of cost or market inventory adjustment
|
(12.0
|
)
|
|
(19.1
|
)
|
||
|
Loss from unconsolidated affiliates
|
3.7
|
|
|
0.4
|
|
||
|
Amortization of turnaround costs
|
8.7
|
|
|
20.4
|
|
||
|
Debt extinguishment costs
|
58.8
|
|
|
—
|
|
||
|
Income tax benefit (expense)
|
(1.0
|
)
|
|
1.1
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
29.0
|
|
|
(155.1
|
)
|
||
|
Inventories
|
(34.4
|
)
|
|
8.0
|
|
||
|
Other current assets
|
(3.8
|
)
|
|
(4.8
|
)
|
||
|
Derivative activity
|
(0.4
|
)
|
|
(0.3
|
)
|
||
|
Turnaround costs
|
(11.1
|
)
|
|
(11.3
|
)
|
||
|
Other assets
|
—
|
|
|
(0.4
|
)
|
||
|
Accounts payable
|
(32.5
|
)
|
|
37.7
|
|
||
|
Accrued interest payable
|
(7.0
|
)
|
|
2.9
|
|
||
|
Other current liabilities
|
(48.7
|
)
|
|
(14.7
|
)
|
||
|
Other
|
(3.7
|
)
|
|
8.4
|
|
||
|
Net cash used in operating activities
|
$
|
(29.3
|
)
|
|
$
|
(3.3
|
)
|
|
|
|
(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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Reconciliation of Segment Adjusted EBITDA to EBITDA and Net loss:
|
|
|
|
|
|
||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
|
Specialty products Adjusted EBITDA
|
$
|
37.0
|
|
|
$
|
43.0
|
|
|
$
|
128.4
|
|
|
$
|
155.7
|
|
|
Fuel products Adjusted EBITDA
|
17.5
|
|
|
46.3
|
|
|
81.8
|
|
|
117.1
|
|
||||
|
Discontinued operations Adjusted EBITDA
|
(0.2
|
)
|
|
6.4
|
|
|
(2.0
|
)
|
|
3.2
|
|
||||
|
Total segment Adjusted EBITDA
|
$
|
54.3
|
|
|
$
|
95.7
|
|
|
$
|
208.2
|
|
|
$
|
276.0
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized (gain) loss on derivative instruments
|
$
|
2.4
|
|
|
$
|
9.7
|
|
|
$
|
(0.4
|
)
|
|
$
|
(2.2
|
)
|
|
Realized loss on derivatives, not included in net loss or settled in a prior period
|
0.7
|
|
|
—
|
|
|
2.8
|
|
|
—
|
|
||||
|
Amortization of turnaround costs
|
2.7
|
|
|
6.4
|
|
|
8.7
|
|
|
20.4
|
|
||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
||||
|
Debt extinguishment costs
|
—
|
|
|
—
|
|
|
58.8
|
|
|
—
|
|
||||
|
Equity based compensation and other items
|
(2.7
|
)
|
|
7.3
|
|
|
1.3
|
|
|
12.3
|
|
||||
|
EBITDA
|
$
|
51.2
|
|
|
$
|
72.3
|
|
|
$
|
137.0
|
|
|
$
|
245.1
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
$
|
37.7
|
|
|
$
|
47.4
|
|
|
$
|
120.4
|
|
|
$
|
135.8
|
|
|
Depreciation and amortization
|
29.6
|
|
|
48.6
|
|
|
88.8
|
|
|
130.6
|
|
||||
|
Income tax expense (benefit)
|
0.4
|
|
|
(0.1
|
)
|
|
1.0
|
|
|
(1.1
|
)
|
||||
|
Net loss
|
$
|
(16.5
|
)
|
|
$
|
(23.6
|
)
|
|
$
|
(73.2
|
)
|
|
$
|
(20.2
|
)
|
|
|
Three Months Ended September 30,
|
|||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
|
(Dollars in millions, except barrel and per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
146.6
|
|
|
$
|
148.8
|
|
|
(1.5
|
)%
|
|
Solvents
|
88.3
|
|
|
62.6
|
|
|
41.1
|
%
|
||
|
Waxes
|
30.1
|
|
|
27.4
|
|
|
9.9
|
%
|
||
|
Packaged and synthetic specialty products
(1)
|
64.0
|
|
|
55.5
|
|
|
15.3
|
%
|
||
|
Other
(2)
|
20.2
|
|
|
11.5
|
|
|
75.7
|
%
|
||
|
Total specialty products
|
$
|
349.2
|
|
|
$
|
305.8
|
|
|
14.2
|
%
|
|
Total specialty products sales volume (in barrels)
|
2,116,000
|
|
|
2,262,000
|
|
|
(6.5
|
)%
|
||
|
Average specialty products sales price per barrel
|
$
|
165.03
|
|
|
$
|
135.19
|
|
|
22.1
|
%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
191.2
|
|
|
$
|
260.5
|
|
|
(26.6
|
)%
|
|
Diesel
|
257.5
|
|
|
241.9
|
|
|
6.4
|
%
|
||
|
Jet fuel
|
28.1
|
|
|
36.0
|
|
|
(21.9
|
)%
|
||
|
Asphalt, heavy fuel oils and other
(3)
|
127.5
|
|
|
182.3
|
|
|
(30.1
|
)%
|
||
|
Total fuel products
|
$
|
604.3
|
|
|
$
|
720.7
|
|
|
(16.2
|
)%
|
|
Total fuel products sales volume (in barrels)
|
7,157,000
|
|
|
11,191,000
|
|
|
(36.0
|
)%
|
||
|
Average fuel products sales price per barrel
|
$
|
84.43
|
|
|
$
|
64.40
|
|
|
31.1
|
%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
953.5
|
|
|
$
|
1,026.5
|
|
|
(7.1
|
)%
|
|
Total specialty and fuel products sales volume (in barrels)
|
9,273,000
|
|
|
13,453,000
|
|
|
(31.1
|
)%
|
||
|
|
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, Bel-Ray and Calumet Packaging facilities.
|
|
(2)
|
Represents (a) by-products, including fuels and asphalt, produced in connection with the production of specialty products at the Princeton and Cotton Valley refineries and Dickinson and Karns City facilities and (b) polyolester synthetic lubricants produced at the Missouri facility.
|
|
(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)
|
||
|
Volume
|
$
|
(19.8
|
)
|
|
Sales price
|
63.2
|
|
|
|
Total specialty products segment sales increase
|
$
|
43.4
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Divestiture Impact
|
$
|
(228.3
|
)
|
|
Volume
|
(27.2
|
)
|
|
|
Sales price
|
139.1
|
|
|
|
Total fuel products segment sales decrease
|
$
|
(116.4
|
)
|
|
|
Three Months Ended September 30,
|
|||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
|
(Dollars in millions, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
72.3
|
|
|
$
|
69.7
|
|
|
3.7
|
%
|
|
Percentage of sales
|
20.7
|
%
|
|
22.8
|
%
|
|
|
|||
|
Specialty products gross profit per barrel
|
$
|
34.17
|
|
|
$
|
30.81
|
|
|
10.9
|
%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
32.0
|
|
|
$
|
58.0
|
|
|
(44.8
|
)%
|
|
Percentage of sales
|
5.3
|
%
|
|
8.0
|
%
|
|
|
|||
|
Fuel products gross profit per barrel
|
$
|
4.47
|
|
|
$
|
5.18
|
|
|
(13.7
|
)%
|
|
Total gross profit
|
$
|
104.3
|
|
|
$
|
127.7
|
|
|
(18.3
|
)%
|
|
Percentage of sales
|
10.9
|
%
|
|
12.4
|
%
|
|
|
|||
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Three months ended September 30, 2017 reported gross profit
|
$
|
69.7
|
|
|
Cost of materials
|
(47.6
|
)
|
|
|
Volume
|
(7.7
|
)
|
|
|
LCM inventory adjustment
|
(6.7
|
)
|
|
|
Operating costs
|
1.4
|
|
|
|
Sales price
|
63.2
|
|
|
|
Three months ended September 30, 2018 reported gross profit
|
$
|
72.3
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Three months ended September 30, 2017 reported gross profit
|
$
|
58.0
|
|
|
Cost of materials
|
(138.1
|
)
|
|
|
Divestiture impact
|
(22.2
|
)
|
|
|
LCM inventory adjustment
|
(8.6
|
)
|
|
|
Volume
|
(6.3
|
)
|
|
|
Operating costs
|
3.0
|
|
|
|
RINS expense
|
7.1
|
|
|
|
Sales price
|
139.1
|
|
|
|
Three months ended September 30, 2018 reported gross profit
|
$
|
32.0
|
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Realized loss on derivative instruments
|
$
|
(0.3
|
)
|
|
$
|
(2.3
|
)
|
|
Unrealized loss on derivative instruments
|
$
|
(2.4
|
)
|
|
$
|
(9.7
|
)
|
|
Total derivative loss reflected in the unaudited condensed consolidated statements of operations
|
$
|
(2.7
|
)
|
|
$
|
(12.0
|
)
|
|
Total loss on commodity derivative settlements
|
$
|
(0.3
|
)
|
|
$
|
(2.3
|
)
|
|
|
Nine Months Ended September 30,
|
|||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
|
(Dollars in millions, except barrel and per barrel data)
|
|||||||||
|
Sales by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Lubricating oils
|
$
|
448.3
|
|
|
$
|
453.2
|
|
|
(1.1
|
)%
|
|
Solvents
|
254.3
|
|
|
198.7
|
|
|
28.0
|
%
|
||
|
Waxes
|
87.8
|
|
|
87.4
|
|
|
0.5
|
%
|
||
|
Packaged and synthetic specialty products
(1)
|
204.9
|
|
|
198.0
|
|
|
3.5
|
%
|
||
|
Other
(2)
|
58.3
|
|
|
48.8
|
|
|
19.5
|
%
|
||
|
Total specialty products
|
$
|
1,053.6
|
|
|
$
|
986.1
|
|
|
6.8
|
%
|
|
Total specialty products sales volume (in barrels)
|
6,589,000
|
|
|
7,272,000
|
|
|
(9.4
|
)%
|
||
|
Average specialty products sales price per barrel
|
$
|
159.90
|
|
|
$
|
135.60
|
|
|
17.9
|
%
|
|
|
|
|
|
|
|
|||||
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gasoline
|
$
|
528.8
|
|
|
$
|
736.1
|
|
|
(28.2
|
)%
|
|
Diesel
|
681.5
|
|
|
658.9
|
|
|
3.4
|
%
|
||
|
Jet fuel
|
78.9
|
|
|
106.4
|
|
|
(25.8
|
)%
|
||
|
Asphalt, heavy fuel oils and other
(3)
|
306.7
|
|
|
392.5
|
|
|
(21.9
|
)%
|
||
|
Total fuel products
|
$
|
1,595.9
|
|
|
$
|
1,893.9
|
|
|
(15.7
|
)%
|
|
Total fuel products sales volume (in barrels)
|
19,933,000
|
|
|
30,678,000
|
|
|
(35.0
|
)%
|
||
|
Average fuel products sales price per barrel
|
$
|
80.06
|
|
|
$
|
61.73
|
|
|
29.7
|
%
|
|
|
|
|
|
|
|
|||||
|
Total sales
|
$
|
2,649.5
|
|
|
$
|
2,880.0
|
|
|
(8.0
|
)%
|
|
Total specialty and fuel products sales volume (in barrels)
|
26,522,000
|
|
|
37,950,000
|
|
|
(30.1
|
)%
|
||
|
|
|
(1)
|
Represents packaged and synthetic specialty products at the Royal Purple, Bel-Ray and Calumet Packaging facilities.
|
|
(2)
|
Represents (a) by-products, including fuels and asphalt, produced in connection with the production of specialty products at the Princeton and Cotton Valley refineries and Dickinson and Karns City facilities and (b) polyolester synthetic lubricants produced at the Missouri facility.
|
|
(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)
|
||
|
Volume
|
(92.7
|
)
|
|
|
Sales price
|
160.2
|
|
|
|
Total specialty products segment sales increase
|
$
|
67.5
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Divestiture impact
|
$
|
(574.6
|
)
|
|
Volume
|
(77.2
|
)
|
|
|
Sales price
|
353.8
|
|
|
|
Total fuel products segment sales decrease
|
$
|
(298.0
|
)
|
|
|
Nine Months Ended September 30,
|
|||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
|
|
(Dollars in millions, except per barrel data)
|
|||||||||
|
Gross profit by segment:
|
|
|
|
|
|
|||||
|
Specialty products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
229.9
|
|
|
$
|
255.0
|
|
|
(9.8
|
)%
|
|
Percentage of sales
|
21.8
|
%
|
|
25.9
|
%
|
|
|
|
||
|
Specialty products gross profit per barrel
|
$
|
34.89
|
|
|
$
|
35.07
|
|
|
(0.5
|
)%
|
|
Fuel products:
|
|
|
|
|
|
|||||
|
Gross profit
|
$
|
111.0
|
|
|
$
|
145.9
|
|
|
(23.9
|
)%
|
|
Percentage of sales
|
7.0
|
%
|
|
7.7
|
%
|
|
|
|||
|
Fuel products gross profit per barrel
|
$
|
5.57
|
|
|
$
|
4.76
|
|
|
17.0
|
%
|
|
Total gross profit
|
$
|
340.9
|
|
|
$
|
400.9
|
|
|
(15.0
|
)%
|
|
Percentage of sales
|
12.9
|
%
|
|
13.9
|
%
|
|
|
|||
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Nine months ended September 30, 2017 reported gross profit
|
$
|
255.0
|
|
|
Cost of materials
|
(141.7
|
)
|
|
|
Volume
|
(38.2
|
)
|
|
|
Operating costs
|
(2.7
|
)
|
|
|
LCM inventory adjustment
|
(2.7
|
)
|
|
|
Sales price
|
160.2
|
|
|
|
Nine months ended September 30, 2018 reported gross profit
|
$
|
229.9
|
|
|
|
Dollar Change
|
||
|
|
(In millions)
|
||
|
Nine months ended September 30, 2017 reported gross profit
|
$
|
145.9
|
|
|
Cost of materials
|
(297.6
|
)
|
|
|
Divestiture impact
|
(93.4
|
)
|
|
|
Volume
|
(15.2
|
)
|
|
|
Operating costs
|
(3.5
|
)
|
|
|
LCM inventory adjustment
|
3.1
|
|
|
|
RINs expense
|
17.9
|
|
|
|
Sales price
|
353.8
|
|
|
|
Nine months ended September 30, 2018 reported gross profit
|
$
|
111.0
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Realized loss on derivative instruments
|
$
|
(2.4
|
)
|
|
$
|
(7.2
|
)
|
|
Unrealized gain on derivative instruments
|
0.4
|
|
|
2.2
|
|
||
|
Total derivative loss reflected in the unaudited condensed consolidated statements of operations
|
$
|
(2.0
|
)
|
|
$
|
(5.0
|
)
|
|
Total loss on commodity derivative settlements
|
$
|
(2.4
|
)
|
|
$
|
(7.2
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Net cash used in operating activities
|
$
|
(29.3
|
)
|
|
$
|
(3.3
|
)
|
|
Net cash provided by (used in) investing activities
|
13.5
|
|
|
(45.6
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(433.0
|
)
|
|
71.2
|
|
||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
$
|
(448.8
|
)
|
|
$
|
22.3
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In millions)
|
||||||
|
Capital improvement expenditures
|
$
|
17.3
|
|
|
$
|
19.3
|
|
|
Replacement capital expenditures
|
9.5
|
|
|
14.3
|
|
||
|
Environmental capital expenditures
|
6.5
|
|
|
6.8
|
|
||
|
Turnaround capital expenditures
|
21.8
|
|
|
11.3
|
|
||
|
Total
|
$
|
55.1
|
|
|
$
|
51.7
|
|
|
•
|
$600.0 million
senior secured revolving credit facility maturing in February 2023, subject to borrowing base limitations, with a maximum letter of credit sublimit equal to
$300.0 million
, which amount may be increased to
90%
of revolver commitments in effect with the consent of the Agent (“revolving credit facility”);
|
|
•
|
$900.0 million
of 6.50% senior notes due 2021 (“2021 Notes”);
|
|
•
|
$350.0 million
of 7.625% senior notes due 2022 (“2022 Notes”); and
|
|
•
|
$325.0 million
of 7.75% senior notes due 2023 (“2023 Notes”).
|
|
|
|
|
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)
|
$
|
467.8
|
|
|
$
|
118.8
|
|
|
$
|
232.8
|
|
|
$
|
75.0
|
|
|
$
|
41.2
|
|
|
Operating lease obligations
(2)
|
82.4
|
|
|
27.4
|
|
|
32.6
|
|
|
14.2
|
|
|
8.2
|
|
|||||
|
Letters of credit
(3)
|
29.2
|
|
|
28.8
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchase commitments
(4)
|
507.9
|
|
|
333.0
|
|
|
64.5
|
|
|
42.0
|
|
|
68.4
|
|
|||||
|
Employment agreements
(5)
|
1.6
|
|
|
1.0
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|||||
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Obligations under inventory financing agreements
|
138.8
|
|
|
138.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Capital lease obligations
|
41.8
|
|
|
1.5
|
|
|
1.9
|
|
|
2.4
|
|
|
36.0
|
|
|||||
|
Long-term debt obligations, excluding capital lease obligations
|
1,580.6
|
|
|
1.4
|
|
|
903.0
|
|
|
676.1
|
|
|
0.1
|
|
|||||
|
Total obligations
|
$
|
2,850.1
|
|
|
$
|
650.7
|
|
|
$
|
1,235.8
|
|
|
$
|
809.7
|
|
|
$
|
153.9
|
|
|
|
|
(1)
|
Interest on long-term debt at contractual rates and maturities relates primarily to interest on our senior notes, revolving credit facility interest and fees and interest on our capital lease obligations, which excludes the adjustment for the interest rate swap agreement.
|
|
(2)
|
We have various operating leases primarily for railcars, the use of land, storage tanks, compressor stations, equipment, precious metals and office facilities that extend through July 2055. As a result of the adoption of ASU 2016-02 which is effective for fiscal years beginning after December 15, 2018, each of the Company’s operating leases will be recognized on the balance sheet as a right of use asset and lease liability.
|
|
(3)
|
Letters of credit primarily supporting crude oil and other feedstock purchases.
|
|
(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.
|
|
(5)
|
Certain employment agreements may be terminated under certain circumstances or at certain dates prior to expiration. We expect our contracts will be renewed or replaced with similar agreements upon their expiration. Amounts due under the contracts assume the contracts are not terminated prior to their expiration.
|
|
•
|
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”), WCS, WTI Midland, Mixed Sweet Blend (“MSW”) and ICE Brent.
|
|
WCS Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
184,184
|
|
|
2,000
|
|
|
$
|
26.13
|
|
|
First Quarter 2019
|
90,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Second Quarter 2019
|
91,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Third Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Fourth Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
22.20
|
|
|
Total
|
549,184
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
|
|
$
|
22.99
|
|
|
WCS Crude Oil Percentage Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
First Quarter 2019
|
450,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Second Quarter 2019
|
455,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Third Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Fourth Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
66.32
|
%
|
|
Total
|
1,825,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
66.32
|
%
|
||
|
Midland Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Purchased
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
1,150,000
|
|
|
12,500
|
|
|
$
|
15.54
|
|
|
First Quarter 2019
|
765,000
|
|
|
8,500
|
|
|
$
|
13.01
|
|
|
Second Quarter 2019
|
773,500
|
|
|
8,500
|
|
|
$
|
11.74
|
|
|
Total
|
2,688,500
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
13.43
|
|
||
|
Midland Crude Oil Basis Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
623,000
|
|
|
6,772
|
|
|
$
|
9.85
|
|
|
Total
|
623,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
9.85
|
|
||
|
Diesel Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Average Swap
($/Bbl) |
||||
|
Fourth Quarter 2018
|
184,000
|
|
|
2,000
|
|
|
$
|
24.75
|
|
|
First Quarter 2019
|
90,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Second Quarter 2019
|
91,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Third Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Fourth Quarter 2019
|
92,000
|
|
|
1,000
|
|
|
$
|
26.80
|
|
|
Total
|
549,000
|
|
|
|
|
|
|||
|
Average price
|
|
|
|
|
$
|
26.39
|
|
||
|
Diesel Percentage Basis Crack Spread Swap Contracts by Expiration Dates
|
Barrels Sold
|
|
BPD
|
|
Fixed Percentage of NYMEX WTI
(Average % of WTI/Bbl) |
|||
|
First Quarter 2019
|
450,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Second Quarter 2019
|
455,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Third Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Fourth Quarter 2019
|
460,000
|
|
|
5,000
|
|
|
138.38
|
%
|
|
Total
|
1,825,000
|
|
|
|
|
|
||
|
Average percentage
|
|
|
|
|
138.38
|
%
|
||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Financial Instrument:
|
|
|
|
|
|
|
|
||||||||
|
2021 Secured Notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
456.4
|
|
|
$
|
387.6
|
|
|
2021 Notes
|
$
|
899.8
|
|
|
$
|
894.2
|
|
|
$
|
896.4
|
|
|
$
|
892.5
|
|
|
2022 Notes
|
$
|
351.9
|
|
|
$
|
345.5
|
|
|
$
|
352.4
|
|
|
$
|
344.8
|
|
|
2023 Notes
|
$
|
325.5
|
|
|
$
|
319.9
|
|
|
$
|
327.7
|
|
|
$
|
319.1
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
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, 2018
|
By:
|
/s/ Christopher H. Bohnert
|
|
|
|
|
Christopher H. Bohnert
|
|
|
|
|
Chief Accounting Officer
|
|
|
|
|
(Authorized Person and Principal Accounting Officer)
|
|
|
|
|
|
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 |
|---|