- Second quarter 2024 net loss of $39.1
million, or Limited partners' interest of $0.48 basic net loss per unit
- Second quarter 2024 Adjusted EBITDA of $66.8 million
- Successfully completed conversion of structure from a Master
Limited Partnership ("MLP") to a C-Corp
- Montana Renewables ("MRL") achieved full production levels for
the second quarter; produced approximately 7 million gallons of
SAF
- Record volumes achieved in both Specialties and Renewables
businesses
INDIANAPOLIS, Aug. 9, 2024
/PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) today reported results
of Calumet Specialty Products Partners, L.P. (the "Partnership,"
"Calumet," "we," "our" or "us") for the second quarter ended
June 30, 2024, as follows:
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Dollars in millions, except per unit data)
|
Net loss
|
|
$
|
(39.1)
|
|
$
|
(22.3)
|
|
$
|
(80.7)
|
|
$
|
(3.7)
|
Limited partners'
interest basic net loss per unit
|
|
$
|
(0.48)
|
|
$
|
(0.27)
|
|
$
|
(0.98)
|
|
$
|
(0.05)
|
Adjusted
EBITDA
|
|
$
|
66.8
|
|
$
|
68.1
|
|
$
|
88.4
|
|
$
|
145.4
|
|
|
Specialty Products and Solutions
|
|
Performance Brands
|
|
Montana/Renewables
|
|
|
Three Months Ended
June 30,
|
|
Three Months Ended
June 30,
|
|
Three Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Dollars in millions, except per barrel data)
|
Gross profit
(loss)
|
|
$
|
39.1
|
|
$
|
45.3
|
|
$
|
25.1
|
|
$
|
21.4
|
|
$
|
(0.4)
|
|
$
|
4.8
|
Adjusted gross
profit
|
|
$
|
66.0
|
|
$
|
68.3
|
|
$
|
25.4
|
|
$
|
22.6
|
|
$
|
18.8
|
|
$
|
19.3
|
Adjusted
EBITDA
|
|
$
|
65.8
|
|
$
|
61.0
|
|
$
|
14.1
|
|
$
|
12.2
|
|
$
|
7.6
|
|
$
|
13.0
|
Gross profit (loss) per
barrel
|
|
$
|
6.71
|
|
$
|
8.55
|
|
$
|
141.01
|
|
$
|
153.96
|
|
$
|
(0.18)
|
|
$
|
2.70
|
Adjusted gross profit
per barrel
|
|
$
|
11.32
|
|
$
|
12.90
|
|
$
|
142.70
|
|
$
|
162.59
|
|
$
|
8.53
|
|
$
|
10.85
|
|
|
Specialty Products and Solutions
|
|
Performance Brands
|
|
Montana/Renewables
|
|
|
Six Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Dollars in millions, except per barrel data)
|
Gross profit
(loss)
|
|
$
|
124.4
|
|
$
|
155.2
|
|
$
|
47.4
|
|
$
|
45.0
|
|
$
|
(29.5)
|
|
$
|
(32.1)
|
Adjusted gross
profit
|
|
$
|
117.4
|
|
$
|
167.1
|
|
$
|
48.6
|
|
$
|
43.4
|
|
$
|
12.8
|
|
$
|
30.9
|
Adjusted
EBITDA
|
|
$
|
107.6
|
|
$
|
137.0
|
|
$
|
27.5
|
|
$
|
28.6
|
|
$
|
(6.9)
|
|
$
|
17.8
|
Gross profit (loss) per
barrel
|
|
$
|
11.07
|
|
$
|
14.82
|
|
$
|
147.20
|
|
$
|
169.17
|
|
$
|
(6.92)
|
|
$
|
(9.47)
|
Adjusted gross profit
per barrel
|
|
$
|
10.45
|
|
$
|
15.95
|
|
$
|
150.93
|
|
$
|
163.16
|
|
$
|
3.00
|
|
$
|
9.12
|
"Calumet benefited from a strong operational quarter as we
continue to demonstrate the strength of our specialties and
renewables businesses," said Todd
Borgmann, CEO. "As planned, Montana Renewables
produced at full rates throughout the quarter, achieving record
levels of throughput, pretreater utilization, SAF production, and
Adjusted EBITDA all while continuing to decrease costs towards our
$.70 per gallon year-end target.
Further, our specialties business realized record production levels
while maintaining specialty margins despite a softening underlying
commodity environment. Our Performance Brands segment also
continues to grow rapidly, specifically where we can leverage
Calumet's commercial excellence platform and integrate within our
broader Northwest Louisiana
specialties network.
"In addition, our advanced discussions with the DOE continue to
progress well, and we look forward to launching our planned MaxSAF
expansion. MaxSAF is a world-class project, which is aligned
with strategic national interest in one of the fastest growing
segments in energy. Finally, in July, we were pleased to
complete our C-Corp conversion, and we expect this to meaningfully
increase our shareholder base over time. We remain
aggressively focused on executing our strategic plans to create
substantial shareholder value."
Specialty Products and Solutions (SPS): The SPS segment
reported Adjusted EBITDA of $65.8
million during the second quarter of 2024 compared to
Adjusted EBITDA of $61.0 million for
the same quarter a year ago, primarily reflecting higher volumes
offset by commodity headwinds.
Performance Brands (PB): The PB segment reported
Adjusted EBITDA of $14.1 million
during the second quarter of 2024 versus Adjusted EBITDA of
$12.2 million in the second quarter
of 2023, benefitting from 30 percent growth in year-over-year
volumes.
Montana/Renewables (MR):
The MR segment reported $7.6 million
of Adjusted EBITDA during the second quarter of 2024 compared to
Adjusted EBITDA of $13.0 million in
the prior year period. Second quarter results reflect improved
operating results and higher volumes from our renewables business,
while our specialty asphalt refinery plant posted lower results as
commodity spreads tightened.
Corporate: Total corporate costs represent $(20.7) million of Adjusted EBITDA for the second
quarter 2024. This compares to $(18.1)
million of Adjusted EBITDA in the second quarter 2023.
Calumet Specialty Products Partners, L.P. Completes
Conversion to C-Corporation: As previously
announced, Calumet Specialty Products Partners, L.P. completed
the previously announced conversion (the "Conversion") of its
structure from an MLP to a C-Corporation, pursuant to which the
unitholders of the Partnership became shareholders of Calumet, Inc.
As previously announced, at the Partnership's special meeting of
unitholders held on July 9, 2024,
over 99% of the votes cast on the Conversion proposal were cast in
favor of the approval of the Conversion. The Partnership's
unitholders also voted to approve all other proposals presented at
the special meeting.
Operations Summary
The following table sets forth information about the
Partnership's continuing operations. Facility production volume
differs from sales volume due to changes in inventories and the
sale of purchased blendstocks such as ethanol and specialty
blendstocks, as well as the resale of crude oil.
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(In bpd)
|
|
(In bpd)
|
Total sales volume
(1)
|
|
90,242
|
|
79,266
|
|
86,922
|
|
78,071
|
Total feedstock runs
(2)
|
|
86,254
|
|
74,383
|
|
78,901
|
|
72,979
|
Facility production:
(3)
|
|
|
|
|
|
|
|
|
Specialty Products and
Solutions:
|
|
|
|
|
|
|
|
|
Lubricating
oils
|
|
12,266
|
|
10,495
|
|
11,727
|
|
10,396
|
Solvents
|
|
7,797
|
|
6,053
|
|
7,488
|
|
7,181
|
Waxes
|
|
1,660
|
|
1,314
|
|
1,534
|
|
1,344
|
Fuels, asphalt and
other by-products
|
|
39,690
|
|
36,093
|
|
35,802
|
|
35,288
|
Total Specialty
Products and Solutions
|
|
61,413
|
|
53,955
|
|
56,551
|
|
54,209
|
Montana/Renewables:
|
|
|
|
|
|
|
|
|
Gasoline
|
|
3,501
|
|
3,662
|
|
3,524
|
|
4,032
|
Diesel
|
|
2,905
|
|
3,105
|
|
2,804
|
|
2,879
|
Jet fuel
|
|
713
|
|
392
|
|
534
|
|
450
|
Asphalt, heavy fuel
oils and other
|
|
4,076
|
|
4,728
|
|
4,112
|
|
4,480
|
Renewable
fuels
|
|
11,797
|
|
7,312
|
|
10,020
|
|
6,177
|
Total
Montana/Renewables
|
|
22,992
|
|
19,199
|
|
20,994
|
|
18,018
|
|
|
|
|
|
|
|
|
|
Performance
Brands
|
|
1,895
|
|
1,459
|
|
1,739
|
|
1,528
|
|
|
|
|
|
|
|
|
|
Total facility
production (3)
|
|
86,300
|
|
74,613
|
|
79,284
|
|
73,755
|
__________________
(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 blendstocks.
|
(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)
|
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.
|
Webcast Information
A conference call is scheduled for 9:00
a.m. ET on August 9, 2024 to
discuss the financial and operational results for the second
quarter of 2024. Investors, analysts and members of the media
interested in listening to the live presentation are encouraged to
join a webcast of the call with accompanying presentation slides,
available on Calumet's website at
www.calumet.investorroom.com/events. Interested parties may also
participate in the call by dialing (844) 695-5524. A replay of the
conference call will be available a few hours after the event on
the investor relations section of Calumet's website, under the
events and presentations section and will remain available for at
least 90 days.
About Calumet
Calumet, Inc. (NASDAQ: CLMT) manufactures, formulates, and
markets a diversified slate of specialty branded products and
renewable fuels to customers across a broad range of
consumer-facing and industrial markets. Calumet is headquartered in
Indianapolis, Indiana and operates
twelve facilities throughout North
America.
Cautionary Statement Regarding Forward-Looking
Statements
Certain statements and information in this press release may
constitute "forward-looking statements." The words "will," "may,"
"intend," "believe," "expect," "outlook," "forecast," "anticipate,"
"estimate," "continue," "plan," "should," "could," "would," or
other similar expressions are intended to identify forward-looking
statements, which are generally not historical in nature. The
statements discussed in this press release that are not purely
historical data are forward-looking statements, including, but not
limited to, the statements regarding (i) demand for finished
products in markets we serve, (ii) our expectation regarding our
business outlook and cash flows, including with respect to the
Montana Renewables business and our plans to de-leverage our
balance sheet, (iii) our expectation regarding anticipated capital
expenditures and strategic initiatives, and (iv) our ability to
meet our financial commitments, debt service obligations, debt
instrument covenants, contingencies and anticipated capital
expenditures. These forward-looking statements are based on our
current expectations and beliefs concerning future developments and
their potential effect on us. While management believes that these
forward-looking statements are reasonable as and when made, there
can be no assurance that future developments affecting us will be
those that we anticipate. All comments concerning our current
expectations for future sales and operating results are based on
our forecasts for our existing operations and do not include the
potential impact of any future acquisition or disposition
transactions. Our forward-looking statements involve significant
risks and uncertainties (some of which are beyond our control) and
assumptions that could cause our actual results to differ
materially from our historical experience and our present
expectations or projections. Known material factors that could
cause actual results to differ materially from those in the
forward-looking statements include: the overall demand for
specialty products, fuels, renewable fuels and other refined
products; the level of foreign and domestic production of crude oil
and refined products; our ability to produce specialty products,
fuel products, and renewable fuel products that meet our customers'
unique and precise specifications; the marketing of alternative and
competing products; the impact of fluctuations and rapid increases
or decreases in crude oil and crack spread prices, including the
resulting impact on our liquidity; the results of our hedging and
other risk management activities; our ability to comply with
financial covenants contained in our debt instruments; the
availability of, and our ability to consummate, acquisition or
combination opportunities and the impact of any completed
acquisitions; labor relations; our access to capital to fund
expansions, acquisitions and our working capital needs and our
ability to obtain debt or equity financing on satisfactory terms;
successful integration and future performance of acquired assets,
businesses or third-party product supply and processing
relationships; our ability to timely and effectively integrate the
operations of acquired businesses or assets, particularly those in
new geographic areas or in new lines of business; environmental
liabilities or events that are not covered by an indemnity,
insurance or existing reserves; maintenance of our credit ratings
and ability to receive open credit lines from our suppliers; demand
for various grades of crude oil and resulting changes in pricing
conditions; fluctuations in refinery capacity; our ability to
access sufficient crude oil supply through long-term or
month-to-month evergreen contracts and on the spot market; the
effects of competition; continued creditworthiness of, and
performance by, counterparties; the impact of current and future
laws, rulings and governmental regulations, including guidance
related to the Dodd-Frank Wall Street Reform and Consumer
Protection Act; the costs of complying with the Renewable Fuel
Standard, including the prices paid for renewable identification
numbers ("RINs"); shortages or cost increases of power supplies,
natural gas, materials or labor; hurricane or other weather
interference with business operations; our ability to access the
debt and equity markets; accidents or other unscheduled shutdowns;
and general economic, market, business or political conditions,
including inflationary pressures, instability in financial
institutions, general economic slowdown or a recession, political
tensions, conflicts and war (such as the ongoing conflicts in
Ukraine and the Middle East and their regional and global
ramifications).
For additional information regarding factors that could cause
our actual results to differ from our projected results, please see
our filings with the SEC, including the risk factors and other
cautionary statements in our latest Annual Report on Form 10-K and
other filings with the SEC by us and Calumet, Inc.
We caution that these statements are not guarantees of future
performance and you should not rely unduly on them, as they involve
risks, uncertainties, and assumptions that we cannot predict. In
addition, we have based many of these forward-looking statements on
assumptions about future events that may prove to be inaccurate.
While our management considers these assumptions to be reasonable,
they are inherently subject to significant business, economic,
competitive, regulatory and other risks, contingencies and
uncertainties, most of which are difficult to predict and many of
which are beyond our control. Accordingly, our actual results may
differ materially from the future performance that we have
expressed or forecast in our forward-looking statements. Readers
are cautioned not to place undue reliance on forward-looking
statements, which speak only as of the date they are made. We
undertake no obligation to publicly update or revise any
forward-looking statements after the date they are made, whether as
a result of new information, future events or otherwise, except to
the extent required by applicable law. Certain public statements
made by us and our representatives on the date hereof may also
contain forward-looking statements, which are qualified in their
entirety by the cautionary statements contained above.
Non-GAAP Financial Measures
Our management uses certain non-GAAP performance measures to
analyze operating segment performance and non-GAAP financial
measures to evaluate past performance and prospects for the future
to supplement our financial information presented in accordance
with generally accepted accounting principles ("GAAP"). These
financial and operational non-GAAP measures are important factors
in assessing our operating results and profitability and include
performance measures along with certain key operating metrics.
We use the following financial performance measures:
EBITDA: We define EBITDA for any period as net income (loss)
plus interest expense (including amortization of debt issuance
costs), income taxes and depreciation and amortization.
Historically, we considered net income (loss) to be the most
directly comparable GAAP measure to EBITDA. We believe net income
(loss) is the most directly comparable GAAP measure to EBITDA.
Adjusted EBITDA: We define Adjusted EBITDA for any period as:
EBITDA adjusted for (a) impairment; (b) unrealized gains and
losses from mark to market accounting for hedging activities;
(c) realized gains and losses under derivative instruments
excluded from the determination of net income (loss);
(d) non-cash equity-based compensation expense and other
non-cash items (excluding items such as accruals of cash expenses
in a future period or amortization of a prepaid cash expense) that
were deducted in computing net income (loss); (e) debt
refinancing fees, extinguishment costs, premiums and penalties; (f)
any net gain or loss realized in connection with an asset sale that
was deducted in computing net income (loss); (g) amortization of
turnaround costs; (h) LCM inventory adjustments; (i) the impact of
liquidation of inventory layers calculated using the LIFO method;
(j) RINs mark-to-market adjustments; and (k) all
extraordinary, unusual or non-recurring items of gain or loss, or
revenue or expense.
Distributable Cash Flow: We define Distributable Cash Flow for
any period as Adjusted EBITDA less replacement and environmental
capital expenditures, turnaround costs, cash interest expense
(consolidated interest expense less non-cash interest expense),
gain (loss) from unconsolidated affiliates, net of cash
distributions and income tax expense (benefit).
Specialty Products and Solutions segment Adjusted EBITDA Margin:
We define Specialty Products and Solutions segment Adjusted EBITDA
Margin for any period as Specialty Products and Solutions segment
Adjusted EBITDA divided by Specialty Products and Solutions segment
sales.
Specialty Products and Solutions segment Adjusted gross profit
(loss): We define Specialty Products and Solutions segment Adjusted
gross profit (loss) for any period as Specialty Products and
Solutions segment gross profit (loss) excluding the impact of (a)
LCM inventory adjustments; (b) the impact of liquidation of
inventory layers calculated using the LIFO method; (c) RINs
mark-to-market adjustments; (d) depreciation and amortization; and
(e) all extraordinary, unusual or non-recurring items of revenue or
cost of sales.
Performance Brands segment Adjusted gross profit (loss): We
define Performance Brands segment Adjusted gross profit (loss) for
any period as Performance Brands segment gross profit (loss)
excluding the impact of (a) LCM inventory adjustments; (b) the
impact of liquidation of inventory layers calculated using the LIFO
method; (c) RINs mark-to-market adjustments; (d) depreciation and
amortization; and (e) all extraordinary, unusual or non-recurring
items of revenue or cost of sales.
Montana/Renewables segment
Adjusted gross profit (loss): We define Montana/Renewables segment Adjusted gross
profit (loss) for any period as Montana/Renewables segment gross profit (loss)
excluding the impact of (a) LCM inventory adjustments; (b) the
impact of liquidation of inventory layers calculated using the LIFO
method; (c) RINs mark-to-market adjustments; (d) depreciation and
amortization; and (e) all extraordinary, unusual or non-recurring
items of revenue or cost of sales.
The definition of Adjusted EBITDA that is presented in this
press release is similar to the calculation of (i) "Consolidated
Cash Flow" contained in the indentures governing our 11.00% Senior
Notes due 2025 (the "2025 Notes"), our 8.125% Senior Notes due 2027
(the "2027 Notes"), our 9.75% Senior Notes due 2028 (the "2028
Notes"), and our 9.25% Senior Secured First Lien Notes due 2029
(the "2029 Secured Notes") and (ii) "Consolidated EBITDA" contained
in the credit agreement governing our revolving credit facility. We
are required to report Consolidated Cash Flow to the holders of our
2025 Notes, 2027 Notes, 2028 Notes, and 2029 Secured Notes and
Consolidated EBITDA to the lenders under our revolving credit
facility, and these measures are used by them to determine our
compliance with certain covenants governing those debt instruments.
Please see our filings with the SEC, including our most recent
Annual Report on Form 10-K and Current Reports on Form 8-K, for
additional details regarding the covenants governing our debt
instruments.
These non-GAAP measures are used as supplemental financial
measures by our management and by external users of our financial
statements such as investors, commercial banks, research analysts
and others, to assess:
- 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;
- the viability of acquisitions and capital expenditure projects
and the overall rates of return on alternative investment
opportunities; and
- our operating performance excluding the non-cash impact of LCM
and LIFO inventory adjustments, RINs mark-to-market adjustments,
and depreciation and amortization.
We believe that these non-GAAP measures are useful to analysts
and investors, as they exclude transactions not related to our core
cash operating activities and provide metrics to analyze our
ability to fund our capital requirements and to pay interest on our
debt obligations. We believe that excluding these transactions
allows investors to meaningfully analyze trends and performance of
our core cash operations.
EBITDA, Adjusted EBITDA, Distributable Cash Flow, and segment
Adjusted gross profit (loss) should not be considered alternatives
to Net income (loss), Operating income (loss), Net cash provided by
(used in) operating activities, gross profit (loss) or any other
measure of financial performance presented in accordance with GAAP.
In evaluating our performance as measured by EBITDA, Adjusted
EBITDA, Distributable Cash Flow, and segment Adjusted gross profit
(loss) management recognizes and considers the limitations of these
measurements. EBITDA and Adjusted EBITDA do not reflect our
liabilities for the payment of income taxes, interest expense or
other obligations such as capital expenditures. Accordingly,
EBITDA, Adjusted EBITDA, Distributable Cash Flow, and segment
Adjusted gross profit (loss) are only a few of several measurements
that management utilizes. Moreover, our EBITDA, Adjusted EBITDA,
Distributable Cash Flow, and segment Adjusted gross profit (loss)
may not be comparable to similarly titled measures of another
company because all companies may not calculate EBITDA, Adjusted
EBITDA, Distributable Cash Flow, and segment Adjusted gross profit
(loss) in the same manner. Please see the section of this release
entitled "Non-GAAP Reconciliations" for tables that present
reconciliations of EBITDA, Adjusted EBITDA, and Distributable Cash
Flow to Net income (loss), our most directly comparable GAAP
financial performance measure; and segment Adjusted gross profit
(loss) to segment gross profit (loss), our most directly comparable
GAAP financial performance measure.
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P. UNAUDITED CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS (In millions, except unit and
per unit data)
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
(As Restated)
|
|
|
|
|
(As Restated)
|
Sales
|
|
$
|
1,133.7
|
|
$
|
1,017.8
|
|
$
|
2,139.5
|
|
$
|
2,055.1
|
Cost of
sales
|
|
|
1,069.9
|
|
|
946.3
|
|
|
1,997.2
|
|
|
1,887.0
|
Gross profit
|
|
|
63.8
|
|
|
71.5
|
|
|
142.3
|
|
|
168.1
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
15.1
|
|
|
15.5
|
|
|
28.8
|
|
|
29.0
|
General and
administrative
|
|
|
37.5
|
|
|
25.7
|
|
|
60.8
|
|
|
62.8
|
Other operating
expense
|
|
|
5.0
|
|
|
5.2
|
|
|
10.2
|
|
|
8.2
|
Operating
income
|
|
|
6.2
|
|
|
25.1
|
|
|
42.5
|
|
|
68.1
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(56.8)
|
|
|
(55.8)
|
|
|
(117.6)
|
|
|
(105.0)
|
Gain (loss) on
derivative instruments
|
|
|
11.3
|
|
|
14.3
|
|
|
(5.6)
|
|
|
39.8
|
Other income
(expense):
|
|
|
0.7
|
|
|
(5.5)
|
|
|
0.7
|
|
|
(5.7)
|
Total other
expense
|
|
|
(44.8)
|
|
|
(47.0)
|
|
|
(122.5)
|
|
|
(70.9)
|
Net loss before income
taxes
|
|
|
(38.6)
|
|
|
(21.9)
|
|
|
(80.0)
|
|
|
(2.8)
|
Income tax
expense
|
|
|
0.5
|
|
|
0.4
|
|
|
0.7
|
|
|
0.9
|
Net loss
|
|
$
|
(39.1)
|
|
$
|
(22.3)
|
|
$
|
(80.7)
|
|
$
|
(3.7)
|
Allocation of net loss
to partners
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable
to partners
|
|
$
|
(39.1)
|
|
$
|
(22.3)
|
|
$
|
(80.7)
|
|
$
|
(3.7)
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
General partner's
interest in net loss
|
|
|
(0.8)
|
|
|
(0.5)
|
|
|
(1.6)
|
|
|
(0.1)
|
Net loss available to
limited partners
|
|
$
|
(38.3)
|
|
$
|
(21.8)
|
|
$
|
(79.1)
|
|
$
|
(3.6)
|
Weighted average
limited partner units outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
80,555,587
|
|
|
80,152,648
|
|
|
80,453,995
|
|
|
79,992,637
|
Limited partners'
interest basic and diluted net loss per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners'
interest
|
|
$
|
(0.48)
|
|
$
|
(0.27)
|
|
$
|
(0.98)
|
|
$
|
(0.05)
|
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P. CONDENSED CONSOLIDATED BALANCE
SHEETS (In millions)
|
|
|
|
June 30, 2024
|
|
December 31, 2023
|
ASSETS
|
|
(Unaudited)
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
7.0
|
|
$
|
7.9
|
Accounts receivable,
net:
|
|
|
|
|
|
|
Trade, less allowance
for credit losses of $1.8 million and $1.2 million,
respectively
|
|
|
306.9
|
|
|
252.4
|
Other
|
|
|
32.7
|
|
|
33.8
|
|
|
|
339.6
|
|
|
286.2
|
Inventories
|
|
|
394.8
|
|
|
439.4
|
Derivative
assets
|
|
|
3.7
|
|
|
9.6
|
Prepaid expenses and
other current assets
|
|
|
50.5
|
|
|
51.6
|
Total current
assets
|
|
|
795.6
|
|
|
794.7
|
Property, plant and
equipment, net
|
|
|
1,467.2
|
|
|
1,506.3
|
Other noncurrent
assets, net
|
|
|
408.1
|
|
|
450.3
|
Total assets
|
|
$
|
2,670.9
|
|
$
|
2,751.3
|
LIABILITIES AND PARTNERS' CAPITAL
(DEFICIT)
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
342.3
|
|
$
|
322.0
|
Accrued interest
payable
|
|
|
49.5
|
|
|
48.7
|
Accrued salaries, wages
and benefits
|
|
|
73.0
|
|
|
87.1
|
Obligations under
inventory financing agreements
|
|
|
34.9
|
|
|
190.4
|
Current portion of RINs
obligation
|
|
|
232.9
|
|
|
277.3
|
Other current
liabilities
|
|
|
97.1
|
|
|
131.5
|
Current portion of
long-term debt
|
|
|
390.4
|
|
|
55.7
|
Total current
liabilities
|
|
|
1,220.1
|
|
|
1,112.7
|
Other long-term
liabilities
|
|
|
146.5
|
|
|
53.6
|
Long-term debt, less
current portion
|
|
|
1,625.1
|
|
|
1,829.7
|
Total
liabilities
|
|
$
|
2,991.7
|
|
$
|
2,996.0
|
Commitments and
contingencies
|
|
|
|
|
|
|
Redeemable
noncontrolling interest
|
|
$
|
245.6
|
|
$
|
245.6
|
Partners' capital
(deficit):
|
|
|
|
|
|
|
Limited partners'
interest (80,388,555 units and 79,967,363 units, issued and
outstanding at June 30, 2024 and December 31, 2023,
respectively)
|
|
$
|
(559.0)
|
|
$
|
(484.4)
|
General partner's
interest
|
|
|
(0.3)
|
|
|
1.3
|
Accumulated other
comprehensive loss
|
|
|
(7.1)
|
|
|
(7.2)
|
Total partners' capital
(deficit)
|
|
|
(566.4)
|
|
|
(490.3)
|
Total liabilities and
partners' capital (deficit)
|
|
$
|
2,670.9
|
|
$
|
2,751.3
|
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P.
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
millions)
|
|
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
(As Restated)
|
Operating activities
|
|
|
|
|
|
|
Net loss
|
|
$
|
(80.7)
|
|
$
|
(3.7)
|
Non-cash RINs (gain)
expense
|
|
|
(44.4)
|
|
|
23.4
|
Unrealized (gain) loss
on derivative instruments
|
|
|
14.6
|
|
|
(55.1)
|
Other non-cash
activities
|
|
|
84.5
|
|
|
100.7
|
Changes in assets and
liabilities
|
|
|
(1.5)
|
|
|
(117.9)
|
Net cash used in
operating activities
|
|
$
|
(27.5)
|
|
$
|
(52.6)
|
Investing activities
|
|
|
|
|
|
|
Additions to property,
plant and equipment
|
|
|
(35.0)
|
|
|
(208.2)
|
Net cash used in
investing activities
|
|
$
|
(35.0)
|
|
$
|
(208.2)
|
Financing activities
|
|
|
|
|
|
|
Proceeds from
borrowings — revolving credit facility
|
|
|
1,077.7
|
|
|
1,084.8
|
Repayments of
borrowings — revolving credit facility
|
|
|
(899.3)
|
|
|
(1,101.0)
|
Proceeds from
borrowings — MRL revolving credit agreement
|
|
|
32.0
|
|
|
37.2
|
Repayments of
borrowings — MRL revolving credit agreement
|
|
|
(38.6)
|
|
|
(18.7)
|
Proceeds from
borrowings — senior notes
|
|
|
200.0
|
|
|
325.0
|
Repayments of
borrowings — senior notes
|
|
|
(229.0)
|
|
|
(121.0)
|
Proceeds from inventory
financing
|
|
|
408.1
|
|
|
791.2
|
Payments on inventory
financing
|
|
|
(462.6)
|
|
|
(796.6)
|
Proceeds from other
financing obligations
|
|
|
—
|
|
|
95.8
|
Payments on other
financing obligations
|
|
|
(25.9)
|
|
|
(28.5)
|
Net cash provided by
financing activities
|
|
$
|
62.4
|
|
$
|
268.2
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
|
$
|
(0.1)
|
|
$
|
7.4
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
$
|
14.7
|
|
$
|
35.2
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
|
14.6
|
|
$
|
42.6
|
Cash and cash
equivalents
|
|
$
|
7.0
|
|
$
|
36.0
|
Restricted
cash
|
|
$
|
7.6
|
|
$
|
6.6
|
Supplemental disclosure of non-cash investing
activities
|
|
|
|
|
|
|
Non-cash property,
plant and equipment additions
|
|
$
|
26.1
|
|
$
|
41.7
|
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P. NON-GAAP
RECONCILIATIONS RECONCILIATION OF NET INCOME
(LOSS) TO EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH
FLOW (In millions)
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
(Unaudited)
|
Reconciliation of Net loss to EBITDA, Adjusted EBITDA
and Distributable Cash Flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(39.1)
|
|
$
|
(22.3)
|
|
$
|
(80.7)
|
|
$
|
(3.7)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
56.8
|
|
|
55.8
|
|
|
117.6
|
|
|
105.0
|
Depreciation and
amortization
|
|
|
36.4
|
|
|
33.2
|
|
|
72.4
|
|
|
62.7
|
Income tax
expense
|
|
|
0.5
|
|
|
0.4
|
|
|
0.7
|
|
|
0.9
|
EBITDA
|
|
$
|
54.6
|
|
$
|
67.1
|
|
$
|
110.0
|
|
$
|
164.9
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
LCM / LIFO (gain)
loss
|
|
$
|
(9.5)
|
|
$
|
(5.8)
|
|
$
|
(0.5)
|
|
$
|
13.9
|
Unrealized gain on
derivative instruments
|
|
|
(3.0)
|
|
|
(14.1)
|
|
|
(38.7)
|
|
|
(55.1)
|
Debt extinguishment
costs
|
|
|
0.1
|
|
|
5.2
|
|
|
0.3
|
|
|
5.2
|
Amortization of
turnaround costs
|
|
|
9.5
|
|
|
9.6
|
|
|
18.9
|
|
|
17.3
|
RINs mark-to-market
(gain) loss
|
|
|
12.2
|
|
|
3.6
|
|
|
(58.9)
|
|
|
(42.5)
|
Equity-based
compensation and other items
|
|
|
4.7
|
|
|
(1.9)
|
|
|
(2.6)
|
|
|
7.2
|
Other non-recurring
(income) expenses (1)
|
|
|
(0.8)
|
|
|
3.6
|
|
|
60.0
|
|
|
33.1
|
Noncontrolling
interest adjustments
|
|
|
(1.0)
|
|
|
0.8
|
|
|
(0.1)
|
|
|
1.4
|
Adjusted
EBITDA
|
|
$
|
66.8
|
|
$
|
68.1
|
|
$
|
88.4
|
|
$
|
145.4
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Replacement and
environmental capital expenditures (2)
|
|
$
|
10.7
|
|
$
|
14.5
|
|
$
|
27.4
|
|
$
|
31.7
|
Cash interest expense
(3)
|
|
|
54.8
|
|
|
54.6
|
|
|
113.6
|
|
|
102.3
|
Turnaround
costs
|
|
|
9.7
|
|
|
6.0
|
|
|
15.2
|
|
|
13.1
|
Income tax
expense
|
|
|
0.5
|
|
|
0.4
|
|
|
0.7
|
|
|
0.9
|
Distributable Cash
Flow
|
|
$
|
(8.9)
|
|
$
|
(7.4)
|
|
$
|
(68.5)
|
|
$
|
(2.6)
|
__________________
(1)
|
For the six months
ended June 30, 2024, other non-recurring expenses included a $51.7
million realized loss on derivatives related to the embedded
derivatives on our inventory financing arrangements. For the six
months ended June 30, 2023, other non-recurring expenses included a
$28.4 million charge to cost of sales for losses under firm
purchase commitments.
|
(2)
|
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.
|
(3)
|
Represents consolidated
interest expense less non-cash interest expense.
|
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P. RECONCILIATION OF SEGMENT GROSS
PROFIT (LOSS) TO SEGMENT ADJUSTED GROSS
PROFIT (In millions, except per barrel
data)
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
(Unaudited)
|
|
Reconciliation of Segment Gross Profit (Loss) to
Segment Adjusted Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and
Solution segment gross profit
|
|
$
|
39.1
|
|
$
|
45.3
|
|
$
|
124.4
|
|
$
|
155.2
|
|
LCM/LIFO inventory
(gain) loss
|
|
|
0.7
|
|
|
1.5
|
|
|
(2.9)
|
|
|
2.7
|
|
RINs mark to market
(gain) loss
|
|
|
8.4
|
|
|
2.4
|
|
|
(39.5)
|
|
|
(25.7)
|
|
Depreciation and
amortization
|
|
|
17.8
|
|
|
19.1
|
|
|
35.4
|
|
|
34.9
|
|
Specialty Products and
Solutions segment Adjusted gross profit
|
|
$
|
66.0
|
|
$
|
68.3
|
|
$
|
117.4
|
|
$
|
167.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Brands
segment gross profit
|
|
$
|
25.1
|
|
$
|
21.4
|
|
$
|
47.4
|
|
$
|
45.0
|
|
LCM/LIFO inventory
(gain) loss
|
|
|
(0.3)
|
|
|
0.6
|
|
|
(0.1)
|
|
|
2.1
|
|
Other adjustments
(1)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.0)
|
|
Depreciation and
amortization
|
|
|
0.6
|
|
|
0.6
|
|
|
1.3
|
|
|
1.3
|
|
Performance Brands
segment Adjusted gross profit
|
|
$
|
25.4
|
|
$
|
22.6
|
|
$
|
48.6
|
|
$
|
43.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Montana/Renewables
segment gross profit (loss)
|
|
$
|
(0.4)
|
|
$
|
4.8
|
|
$
|
(29.5)
|
|
$
|
(32.1)
|
|
LCM/LIFO inventory
(gain) loss
|
|
|
(10.0)
|
|
|
(7.9)
|
|
|
2.4
|
|
|
9.1
|
|
Loss on firm purchase
commitments
|
|
|
—
|
|
|
—
|
|
|
8.5
|
|
|
28.4
|
|
RINs mark to market
(gain) loss
|
|
|
3.8
|
|
|
1.4
|
|
|
(19.4)
|
|
|
(13.9)
|
|
Depreciation and
amortization
|
|
|
25.4
|
|
|
21.0
|
|
|
50.8
|
|
|
39.4
|
|
Montana/Renewables
segment Adjusted gross profit
|
|
$
|
18.8
|
|
$
|
19.3
|
|
$
|
12.8
|
|
$
|
30.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported Specialty
Products and Solutions segment gross profit per barrel
|
|
$
|
6.71
|
|
$
|
8.55
|
|
$
|
11.07
|
|
$
|
14.82
|
|
LCM/LIFO inventory
(gain) loss per barrel
|
|
|
0.12
|
|
|
0.28
|
|
|
(0.26)
|
|
|
0.26
|
|
RINs mark to market
(gain) loss per barrel
|
|
|
1.44
|
|
|
0.45
|
|
|
(3.52)
|
|
|
(2.45)
|
|
Depreciation and
amortization per barrel
|
|
|
3.05
|
|
|
3.62
|
|
|
3.16
|
|
|
3.32
|
|
Specialty Products and
Solutions segment Adjusted gross profit per barrel
|
|
$
|
11.32
|
|
$
|
12.90
|
|
$
|
10.45
|
|
$
|
15.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported Performance
Brands segment gross profit per barrel
|
|
$
|
141.01
|
|
$
|
153.96
|
|
$
|
147.20
|
|
$
|
169.17
|
|
LCM/LIFO inventory
(gain) loss per barrel
|
|
|
(1.69)
|
|
|
4.32
|
|
|
(0.31)
|
|
|
7.89
|
|
Other adjustments per
barrel
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18.80)
|
|
Depreciation and
amortization per barrel
|
|
|
3.38
|
|
|
4.31
|
|
|
4.04
|
|
|
4.90
|
|
Performance Brands
segment Adjusted gross profit per barrel
|
|
$
|
142.70
|
|
$
|
162.59
|
|
$
|
150.93
|
|
$
|
163.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
Montana/Renewables segment gross profit (loss) per
barrel
|
|
$
|
(0.18)
|
|
$
|
2.70
|
|
$
|
(6.92)
|
|
$
|
(9.47)
|
|
LCM/LIFO inventory
(gain) loss per barrel
|
|
|
(4.54)
|
|
|
(4.44)
|
|
|
0.56
|
|
|
2.68
|
|
Loss on firm purchase
commitments per barrel
|
|
|
—
|
|
|
—
|
|
|
2.00
|
|
|
8.38
|
|
RINs mark to market
(gain) loss per barrel
|
|
|
1.72
|
|
|
0.79
|
|
|
(4.55)
|
|
|
(4.10)
|
|
Depreciation and
amortization per barrel
|
|
|
11.53
|
|
|
11.80
|
|
|
11.91
|
|
|
11.63
|
|
Montana/Renewables
segment Adjusted gross profit per barrel
|
|
$
|
8.53
|
|
$
|
10.85
|
|
$
|
3.00
|
|
$
|
9.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and
Solutions Adjusted EBITDA
|
|
$
|
65.8
|
|
$
|
61.0
|
|
$
|
107.6
|
|
$
|
137.0
|
|
Specialty Products and
Solutions sales
|
|
|
746.2
|
|
|
684.1
|
|
|
1,427.8
|
|
|
1,422.8
|
|
Specialty Products and
Solutions Adjusted EBITDA margin
|
|
|
8.8
|
%
|
|
8.9
|
%
|
|
7.5
|
%
|
|
9.6
|
%
|
__________________
(1)
|
For the six months
ended June 30, 2023, other adjustments for the Performance Brands
segment included a $5.0 million gain for proceeds received under
the Company's business interruption insurance policy.
|
View original
content:https://www.prnewswire.com/news-releases/calumet-reports-second-quarter-2024-results-302218775.html
SOURCE Calumet, Inc.