- Third quarter 2024 net loss of $100.6
million, or basic loss per common share of $1.18 per share
- Third quarter 2024 Adjusted EBITDA of $49.8 million
- Montana Renewables ("MRL") set another new SAF production
volume record
- Specialties business posted highest production levels in over
five years
- Montana Renewables announced conditional commitment of
$1.44 billion Department of Energy
("DOE") loan
- Successfully completed conversion from a Master Limited
Partnership ("MLP") to a C-Corp
INDIANAPOLIS, Nov. 8, 2024
/PRNewswire/ -- Calumet, Inc. (NASDAQ: CLMT) today reported results
of Calumet, Inc. (the "Company," "Calumet," "we," "our" or "us")
for the third quarter ended September 30,
2024, as follows:
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Dollars in millions, except per share data)
|
Net income
(loss)
|
|
$
|
(100.6)
|
|
$
|
99.8
|
|
$
|
(181.3)
|
|
$
|
96.1
|
Basic earnings (loss)
per common share
|
|
$
|
(1.18)
|
|
$
|
1.24
|
|
$
|
(2.21)
|
|
$
|
1.20
|
Adjusted
EBITDA
|
|
$
|
49.8
|
|
$
|
75.4
|
|
$
|
138.2
|
|
$
|
220.8
|
|
|
Specialty Products and Solutions
|
|
Performance Brands
|
|
Montana/Renewables
|
|
|
Three Months Ended
September 30,
|
|
Three Months Ended
September 30,
|
|
Three Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Dollars in millions, except per barrel data)
|
Gross profit
(loss)
|
|
$
|
2.3
|
|
$
|
158.9
|
|
$
|
22.7
|
|
$
|
21.0
|
|
$
|
(20.1)
|
|
$
|
81.6
|
Adjusted gross
profit
|
|
$
|
46.5
|
|
$
|
56.7
|
|
$
|
24.3
|
|
$
|
18.6
|
|
$
|
20.0
|
|
$
|
48.2
|
Adjusted
EBITDA
|
|
$
|
42.6
|
|
$
|
38.6
|
|
$
|
13.6
|
|
$
|
13.2
|
|
$
|
12.7
|
|
$
|
38.2
|
Gross profit (loss) per
barrel
|
|
$
|
0.39
|
|
$
|
28.77
|
|
$
|
145.51
|
|
$
|
160.31
|
|
$
|
(8.48)
|
|
$
|
41.61
|
Adjusted gross profit
per barrel
|
|
$
|
7.80
|
|
$
|
10.26
|
|
$
|
155.77
|
|
$
|
141.98
|
|
$
|
8.44
|
|
$
|
24.58
|
|
|
Specialty Products and Solutions
|
|
Performance Brands
|
|
Montana/Renewables
|
|
|
Nine Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Dollars in millions, except per barrel data)
|
Gross profit
(loss)
|
|
$
|
126.7
|
|
$
|
314.1
|
|
$
|
70.1
|
|
$
|
66.0
|
|
$
|
(49.6)
|
|
$
|
49.5
|
Adjusted gross
profit
|
|
$
|
163.9
|
|
$
|
221.4
|
|
$
|
72.9
|
|
$
|
62.0
|
|
$
|
32.8
|
|
$
|
79.1
|
Adjusted
EBITDA
|
|
$
|
150.2
|
|
$
|
175.6
|
|
$
|
41.1
|
|
$
|
41.8
|
|
$
|
5.8
|
|
$
|
56.0
|
Gross profit (loss) per
barrel
|
|
$
|
7.37
|
|
$
|
19.63
|
|
$
|
146.65
|
|
$
|
167.09
|
|
$
|
(7.48)
|
|
$
|
9.25
|
Adjusted gross profit
per barrel
|
|
$
|
9.53
|
|
$
|
13.84
|
|
$
|
152.51
|
|
$
|
156.96
|
|
$
|
4.95
|
|
$
|
14.78
|
"Calumet continues to execute on our strategic catalysts as
planned," said Todd Borgmann, CEO.
"We started the quarter with the conversion of Calumet's structure
from a MLP to a C-Corp, and in October we announced the conditional
commitment of a $1.44 billion DOE
loan guarantee. We remain confident and on-track to close the DOE
loan as previously disclosed."
"Further, we are pleased to report significant progress towards
fortifying our operations, with our specialties business achieving
a new production record and Montana Renewables reaching a new SAF
production high. These new operational milestones and
continued execution against our strategic initiatives support our
relentless focus on driving shareholder value."
"Last, as we've previously expressed, we would like to thank the
DOE, and we are thrilled to continue forward on the leading edge of
our nation's Sustainable Aviation Fuel opportunity.
Innovation is at the heart of what we do at Calumet, and we are
honored that Montana Renewables can help solidify our nation's
position as a global leader in one of energy's fastest growing
markets."
Specialty Products and Solutions (SPS): The SPS segment
reported Adjusted EBITDA of $42.6
million during the third quarter of 2024 compared to
Adjusted EBITDA of $38.6 million for
the same quarter a year ago. Segment results reflected strong
operations, which overcame previously announced downtime in July
from Hurricane Beryl.
Performance Brands (PB): The PB segment reported
Adjusted EBITDA of $13.6 million
during the third quarter of 2024 versus Adjusted EBITDA of
$13.2 million in the third quarter of
2023, benefitting from 19 percent growth in year-over-year
volumes.
Montana/Renewables (MR):
The MR segment reported $12.7 million
of Adjusted EBITDA during the third quarter of 2024 compared to
Adjusted EBITDA of $38.2 million in
the prior year period. Third quarter results reflect improved
operating results, higher volumes from our renewables business, and
a new high point for SAF production. Our specialty asphalt plant
posted lower results as fuel spreads tightened. As previously
announced, the Great Falls
facility is conducting a planned turnaround in November to change
catalyst. This timing allows completion prior to the winter
season and was planned to coincide with a period of margin
uncertainty as the blenders tax credit is expected to change to the
production tax credit.
Corporate: Total corporate costs represent $(19.1) million of Adjusted EBITDA for the third
quarter 2024. This compares to $(14.6)
million of Adjusted EBITDA in the third 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 Calumet Specialty Products Partners, L.P. (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.
Montana Renewables Receives $1.44
Billion Conditional Commitment from DOE for Renewable Fuels
and Biomass Energy Facility
Calumet announced on October 16,
2024, that the U.S. Department of Energy ("DOE") Loan
Program Office ("LPO") has awarded a conditional commitment for a
loan guarantee of up to $1.44 billion
to fund the construction and expansion of a renewable fuels
facility owned by Montana Renewables.
The expansion would position Montana Renewables as one of the
largest Sustainable Aviation Fuel ("SAF") producers globally with
production capacity of approximately 300 million gallons of SAF and
330 million gallons of combined SAF and renewable diesel.
MRL expects to execute a sequence of discrete individual
projects including: a second renewable fuels reactor (allowing
approximately half of the 300 million gallon SAF capability to be
online by 2026); debottlenecking of the existing renewable fuels
and feedstock pretreatment units; installation of SAF blending and
logistics assets; increased renewable hydrogen production; addition
of cogeneration for renewable electricity and steam; on-site water
treatment and recycling capabilities; and other site
enhancements. As previously disclosed, while this
conditional commitment represents a significant milestone and
demonstrates DOE's intent to finance the project, certain
technical, legal, environmental and financial conditions, including
negotiation of definitive financing documents, must be satisfied
before funding of the loan guarantee. Further details on this
announcement can be found in the Current Report on Form 8-K filed
by the Company on October 22,
2024.
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
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(In bpd)
|
|
(In bpd)
|
Total sales volume
(1)
|
|
92,275
|
|
82,787
|
|
88,720
|
|
79,660
|
Total feedstock runs
(2)
|
|
81,480
|
|
82,409
|
|
79,767
|
|
76,157
|
Facility production:
(3)
|
|
|
|
|
|
|
|
|
Specialty Products and
Solutions:
|
|
|
|
|
|
|
|
|
Lubricating
oils
|
|
12,428
|
|
9,258
|
|
11,962
|
|
10,013
|
Solvents
|
|
7,808
|
|
7,165
|
|
7,595
|
|
7,176
|
Waxes
|
|
1,479
|
|
1,417
|
|
1,515
|
|
1,369
|
Fuels, asphalt and
other by-products
|
|
39,908
|
|
42,240
|
|
37,182
|
|
37,630
|
Total Specialty
Products and Solutions
|
|
61,623
|
|
60,080
|
|
58,254
|
|
56,188
|
Montana/Renewables:
|
|
|
|
|
|
|
|
|
Gasoline
|
|
3,516
|
|
3,615
|
|
3,521
|
|
3,892
|
Diesel
|
|
2,808
|
|
3,140
|
|
2,805
|
|
2,967
|
Jet fuel
|
|
483
|
|
526
|
|
517
|
|
476
|
Asphalt, heavy fuel
oils and other
|
|
4,046
|
|
4,461
|
|
4,090
|
|
4,474
|
Renewable
fuels
|
|
11,488
|
|
7,455
|
|
10,513
|
|
6,607
|
Total
Montana/Renewables
|
|
22,341
|
|
19,197
|
|
21,446
|
|
18,416
|
|
|
|
|
|
|
|
|
|
Performance
Brands
|
|
1,787
|
|
1,474
|
|
1,755
|
|
1,510
|
|
|
|
|
|
|
|
|
|
Total facility
production (3)
|
|
85,751
|
|
80,751
|
|
81,455
|
|
76,114
|
__________________
(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 November 8, 2024,
to discuss the financial and operational results for the third
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 expectations regarding the loan facility
(the "DOE Facility") that MRL expects to receive from the DOE
LPO, including the timing, size and intended use of borrowings
under such facility, (iv) our expectation that the DOE Facility
will enable MRL to complete the MaxSAF™ construction and that such
project will be completed on time and on budget, (v) whether and
when the DOE Facility will be funded, including whether and when
certain conditions such as negotiation of definitive financing
documents will be satisfied, (vi) our expectation regarding
anticipated capital expenditures and strategic initiatives, and
(vii) 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 the Partnership's latest Annual Report on
Form 10-K and other filings with the SEC by Calumet and the
Partnership.
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.
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, 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, 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, and segment Adjusted gross
profit (loss) are only a few of several measurements that
management utilizes. Moreover, our EBITDA, Adjusted EBITDA, 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, 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 and Adjusted EBITDA 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,
INC.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except
share and per share data)
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
(As Restated and
Recast)
|
|
|
|
|
(As Restated and
Recast)
|
Sales
|
|
$
|
1,100.4
|
|
$
|
1,149.4
|
|
$
|
3,239.9
|
|
$
|
3,204.5
|
Cost of
sales
|
|
|
1,095.5
|
|
|
887.9
|
|
|
3,092.7
|
|
|
2,774.9
|
Gross profit
|
|
|
4.9
|
|
|
261.5
|
|
|
147.2
|
|
|
429.6
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
14.9
|
|
|
12.4
|
|
|
43.7
|
|
|
41.4
|
General and
administrative
|
|
|
40.2
|
|
|
40.2
|
|
|
101.0
|
|
|
103.0
|
Other operating
(income) expense
|
|
|
6.9
|
|
|
(4.1)
|
|
|
17.1
|
|
|
4.1
|
Operating income
(loss)
|
|
|
(57.1)
|
|
|
213.0
|
|
|
(14.6)
|
|
|
281.1
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(57.7)
|
|
|
(58.7)
|
|
|
(175.3)
|
|
|
(163.7)
|
Debt extinguishment
costs
|
|
|
—
|
|
|
(0.3)
|
|
|
(0.3)
|
|
|
(5.5)
|
Gain (loss) on
derivative instruments
|
|
|
15.2
|
|
|
(54.3)
|
|
|
9.6
|
|
|
(14.5)
|
Other income
(expense)
|
|
|
(0.3)
|
|
|
0.6
|
|
|
0.7
|
|
|
0.1
|
Total other
expense
|
|
|
(42.8)
|
|
|
(112.7)
|
|
|
(165.3)
|
|
|
(183.6)
|
Net income (loss)
before income taxes
|
|
|
(99.9)
|
|
|
100.3
|
|
|
(179.9)
|
|
|
97.5
|
Income tax
expense
|
|
|
0.7
|
|
|
0.5
|
|
|
1.4
|
|
|
1.4
|
Net income
(loss)
|
|
$
|
(100.6)
|
|
$
|
99.8
|
|
$
|
(181.3)
|
|
$
|
96.1
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.18)
|
|
$
|
1.24
|
|
$
|
(2.21)
|
|
$
|
1.20
|
Diluted
|
|
$
|
(1.18)
|
|
$
|
1.24
|
|
$
|
(2.21)
|
|
$
|
1.20
|
Average number of
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
85,530,080
|
|
|
80,172,810
|
|
|
82,158,405
|
|
|
80,046,930
|
Diluted
|
|
|
85,530,080
|
|
|
80,387,278
|
|
|
82,158,405
|
|
|
80,148,519
|
CALUMET,
INC.
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
(In millions, except
share data)
|
|
|
September 30, 2024
|
|
December 31, 2023
|
ASSETS
|
|
|
|
(As Recast)
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
34.6
|
|
$
|
7.9
|
Accounts receivable,
net:
|
|
|
|
|
|
|
Trade, less allowance
for credit losses of $1.3 million and $1.2 million,
respectively
|
|
|
279.6
|
|
|
252.4
|
Other
|
|
|
26.0
|
|
|
33.8
|
|
|
|
305.6
|
|
|
286.2
|
Inventories
|
|
|
409.5
|
|
|
439.4
|
Derivative
assets
|
|
|
—
|
|
|
9.6
|
Prepaid expenses and
other current assets
|
|
|
40.1
|
|
|
51.6
|
Total current
assets
|
|
|
789.8
|
|
|
794.7
|
Property, plant and
equipment, net
|
|
|
1,453.3
|
|
|
1,506.3
|
Other noncurrent
assets, net
|
|
|
397.0
|
|
|
450.3
|
Total assets
|
|
$
|
2,640.1
|
|
$
|
2,751.3
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
321.6
|
|
$
|
322.0
|
Accrued interest
payable
|
|
|
42.7
|
|
|
48.7
|
Accrued salaries, wages
and benefits
|
|
|
83.9
|
|
|
87.1
|
Obligations under
inventory financing agreements
|
|
|
44.8
|
|
|
190.4
|
Current portion of RINs
obligation
|
|
|
275.7
|
|
|
277.3
|
Other current
liabilities
|
|
|
85.4
|
|
|
131.5
|
Current portion of
long-term debt
|
|
|
400.3
|
|
|
55.7
|
Total current
liabilities
|
|
|
1,254.4
|
|
|
1,112.7
|
Other long-term
liabilities
|
|
|
153.3
|
|
|
53.6
|
Long-term debt, less
current portion
|
|
|
1,659.0
|
|
|
1,829.7
|
Total
liabilities
|
|
$
|
3,066.7
|
|
$
|
2,996.0
|
Commitments and
contingencies
|
|
|
|
|
|
|
Redeemable
noncontrolling interest
|
|
$
|
245.6
|
|
$
|
245.6
|
Stockholders'
equity:
|
|
|
|
|
|
|
Common stock: par value
$0.01 per share, 700,000,000 shares authorized, and 85,904,105
and
79,967,363 shares issued and outstanding as of September 30,
2024 and December 31, 2023, respectively.
|
|
$
|
0.9
|
|
$
|
0.8
|
Additional paid-in
capital
|
|
|
1,489.9
|
|
|
1,498.6
|
Warrants: 2,000,000
warrants issued and outstanding as of September 30,
2024.
|
|
|
7.8
|
|
|
—
|
Accumulated
deficit
|
|
|
(2,163.8)
|
|
|
(1,982.5)
|
Accumulated other
comprehensive loss
|
|
|
(7.0)
|
|
|
(7.2)
|
Total stockholders'
equity
|
|
|
(672.2)
|
|
|
(490.3)
|
Total liabilities and
stockholders' equity
|
|
$
|
2,640.1
|
|
$
|
2,751.3
|
CALUMET,
INC.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
|
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
(As Restated)
|
Operating activities
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
(181.3)
|
|
$
|
96.1
|
Non-cash RINs
gain
|
|
|
(1.6)
|
|
|
(134.0)
|
Unrealized (gain) loss
on derivative instruments
|
|
|
0.8
|
|
|
(18.8)
|
Other non-cash
activities
|
|
|
148.7
|
|
|
145.9
|
Changes in assets and
liabilities
|
|
|
(9.6)
|
|
|
(96.6)
|
Net cash used in
operating activities
|
|
$
|
(43.0)
|
|
$
|
(7.4)
|
Investing activities
|
|
|
|
|
|
|
Additions to property,
plant and equipment
|
|
|
(51.7)
|
|
|
(240.3)
|
Net cash used in
investing activities
|
|
$
|
(51.7)
|
|
$
|
(240.3)
|
Financing activities
|
|
|
|
|
|
|
Proceeds from
borrowings — revolving credit facility
|
|
|
1,605.6
|
|
|
1,585.6
|
Repayments of
borrowings — revolving credit facility
|
|
|
(1,516.4)
|
|
|
(1,618.5)
|
Proceeds from
borrowings — MRL revolving credit agreement
|
|
|
32.0
|
|
|
79.0
|
Repayments of
borrowings — MRL revolving credit agreement
|
|
|
(45.0)
|
|
|
(79.0)
|
Proceeds from
borrowings — senior notes
|
|
|
200.0
|
|
|
325.0
|
Repayments of
borrowings — senior notes
|
|
|
(229.0)
|
|
|
(121.0)
|
Proceeds from inventory
financing
|
|
|
550.0
|
|
|
1,229.3
|
Payments on inventory
financing
|
|
|
(580.0)
|
|
|
(1,235.2)
|
Proceeds from other
financing obligations
|
|
|
144.7
|
|
|
101.5
|
Payments on other
financing obligations
|
|
|
(39.6)
|
|
|
(33.8)
|
Net cash provided by
financing activities
|
|
$
|
122.3
|
|
$
|
232.9
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
|
$
|
27.6
|
|
$
|
(14.8)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
$
|
14.7
|
|
$
|
35.2
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
|
42.3
|
|
$
|
20.4
|
Cash and cash
equivalents
|
|
$
|
34.6
|
|
$
|
13.7
|
Restricted
cash
|
|
$
|
7.7
|
|
$
|
6.7
|
Supplemental disclosure of non-cash investing
activities
|
|
|
|
|
|
|
Non-cash property,
plant and equipment additions
|
|
$
|
29.2
|
|
$
|
31.7
|
CALUMET,
INC.
NON-GAAP
RECONCILIATIONS
RECONCILIATION OF
NET INCOME (LOSS)
TO EBITDA AND
ADJUSTED EBITDA
(In millions)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
|
|
|
|
(As Restated)
|
|
|
|
|
(As Restated)
|
Reconciliation of Net income (loss) to EBITDA and
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
(100.6)
|
|
$
|
99.8
|
|
$
|
(181.3)
|
|
$
|
96.1
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
57.7
|
|
|
58.7
|
|
|
175.3
|
|
|
163.7
|
Depreciation and
amortization
|
|
|
35.7
|
|
|
33.9
|
|
|
108.1
|
|
|
96.6
|
Income tax
expense
|
|
|
0.7
|
|
|
0.5
|
|
|
1.4
|
|
|
1.4
|
EBITDA
|
|
$
|
(6.5)
|
|
$
|
192.9
|
|
$
|
103.5
|
|
$
|
357.8
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
LCM / LIFO (gain)
loss
|
|
$
|
9.4
|
|
$
|
(4.5)
|
|
$
|
8.9
|
|
$
|
9.4
|
Unrealized (gain) loss
on derivative instruments
|
|
|
(13.6)
|
|
|
36.3
|
|
|
(52.3)
|
|
|
(18.8)
|
Debt extinguishment
costs
|
|
|
—
|
|
|
0.3
|
|
|
0.3
|
|
|
5.5
|
Amortization of
turnaround costs
|
|
|
9.6
|
|
|
9.7
|
|
|
28.5
|
|
|
27.1
|
RINs mark-to-market
(gain) loss
|
|
|
32.8
|
|
|
(173.4)
|
|
|
(26.1)
|
|
|
(215.9)
|
Equity-based
compensation and other items
|
|
|
7.0
|
|
|
13.8
|
|
|
4.4
|
|
|
21.0
|
Other non-recurring
expenses (1)
|
|
|
12.1
|
|
|
2.5
|
|
|
72.1
|
|
|
35.5
|
Noncontrolling
interest adjustments
|
|
|
(1.0)
|
|
|
(2.2)
|
|
|
(1.1)
|
|
|
(0.8)
|
Adjusted
EBITDA
|
|
$
|
49.8
|
|
$
|
75.4
|
|
$
|
138.2
|
|
$
|
220.8
|
__________________
(1)
|
For the nine months
ended September 30, 2024, other non-recurring expenses included a
$56.2 million realized loss on derivatives related to the embedded
derivatives on our inventory financing arrangements. For the nine
months ended September 30, 2023, other non-recurring expenses
included a $28.4 million charge to cost of sales for losses under
firm purchase commitments.
|
CALUMET,
INC.
RECONCILIATION OF
SEGMENT GROSS PROFIT (LOSS)
TO SEGMENT ADJUSTED
GROSS PROFIT
(In millions, except
per barrel data)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
(As Restated)
|
|
|
|
|
(As Restated)
|
|
Reconciliation of Segment Gross Profit (Loss) to
Segment Adjusted Gross Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and
Solution segment gross profit
|
|
$
|
2.3
|
|
$
|
158.9
|
|
$
|
126.7
|
|
$
|
314.1
|
|
LCM/LIFO inventory
(gain) loss
|
|
|
4.2
|
|
|
(4.4)
|
|
|
1.3
|
|
|
(1.7)
|
|
Other adjustments
(1)
|
|
|
—
|
|
|
(7.1)
|
|
|
—
|
|
|
(9.5)
|
|
RINs mark to market
(gain) loss
|
|
|
22.6
|
|
|
(109.8)
|
|
|
(16.9)
|
|
|
(135.5)
|
|
Depreciation and
amortization
|
|
|
17.4
|
|
|
19.1
|
|
|
52.8
|
|
|
54.0
|
|
Specialty Products and
Solutions segment Adjusted gross profit
|
|
$
|
46.5
|
|
$
|
56.7
|
|
$
|
163.9
|
|
$
|
221.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Brands
segment gross profit
|
|
$
|
22.7
|
|
$
|
21.0
|
|
$
|
70.1
|
|
$
|
66.0
|
|
LCM/LIFO inventory
loss
|
|
|
0.9
|
|
|
0.1
|
|
|
0.8
|
|
|
2.2
|
|
Other adjustments
(2)
|
|
|
—
|
|
|
(3.2)
|
|
|
—
|
|
|
(8.2)
|
|
Depreciation and
amortization
|
|
|
0.7
|
|
|
0.7
|
|
|
2.0
|
|
|
2.0
|
|
Performance Brands
segment Adjusted gross profit
|
|
$
|
24.3
|
|
$
|
18.6
|
|
$
|
72.9
|
|
$
|
62.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Montana/Renewables
segment gross profit (loss)
|
|
$
|
(20.1)
|
|
$
|
81.6
|
|
$
|
(49.6)
|
|
$
|
49.5
|
|
LCM/LIFO inventory
(gain) loss
|
|
|
4.4
|
|
|
(0.2)
|
|
|
6.8
|
|
|
8.9
|
|
Loss on firm purchase
commitments
|
|
|
—
|
|
|
—
|
|
|
8.5
|
|
|
28.4
|
|
RINs mark to market
(gain) loss
|
|
|
10.2
|
|
|
(55.1)
|
|
|
(9.2)
|
|
|
(69.0)
|
|
Depreciation and
amortization
|
|
|
25.5
|
|
|
21.9
|
|
|
76.3
|
|
|
61.3
|
|
Montana/Renewables
segment Adjusted gross profit
|
|
$
|
20.0
|
|
$
|
48.2
|
|
$
|
32.8
|
|
$
|
79.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported Specialty
Products and Solutions segment gross profit per barrel
|
|
$
|
0.39
|
|
$
|
28.77
|
|
$
|
7.37
|
|
$
|
19.63
|
|
LCM/LIFO inventory
(gain) loss per barrel
|
|
|
0.70
|
|
|
(0.80)
|
|
|
0.08
|
|
|
(0.11)
|
|
Other adjustments per
barrel
|
|
|
—
|
|
|
(1.29)
|
|
|
—
|
|
|
(0.59)
|
|
RINs mark to market
(gain) loss per barrel
|
|
|
3.79
|
|
|
(19.88)
|
|
|
(0.98)
|
|
|
(8.47)
|
|
Depreciation and
amortization per barrel
|
|
|
2.92
|
|
|
3.46
|
|
|
3.06
|
|
|
3.38
|
|
Specialty Products and
Solutions segment Adjusted gross profit per barrel
|
|
$
|
7.80
|
|
$
|
10.26
|
|
$
|
9.53
|
|
$
|
13.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported Performance
Brands segment gross profit per barrel
|
|
$
|
145.51
|
|
$
|
160.31
|
|
$
|
146.65
|
|
$
|
167.09
|
|
LCM/LIFO inventory loss
per barrel
|
|
|
5.77
|
|
|
0.76
|
|
|
1.67
|
|
|
5.57
|
|
Other adjustments per
barrel
|
|
|
—
|
|
|
(24.43)
|
|
|
—
|
|
|
(20.76)
|
|
Depreciation and
amortization per barrel
|
|
|
4.49
|
|
|
5.34
|
|
|
4.19
|
|
|
5.06
|
|
Performance Brands
segment Adjusted gross profit per barrel
|
|
$
|
155.77
|
|
$
|
141.98
|
|
$
|
152.51
|
|
$
|
156.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
Montana/Renewables segment gross profit (loss) per
barrel
|
|
$
|
(8.48)
|
|
$
|
41.61
|
|
$
|
(7.48)
|
|
$
|
9.25
|
|
LCM/LIFO inventory
(gain) loss per barrel
|
|
|
1.86
|
|
|
(0.10)
|
|
|
1.03
|
|
|
1.66
|
|
Loss on firm purchase
commitments per barrel
|
|
|
—
|
|
|
—
|
|
|
1.28
|
|
|
5.31
|
|
RINs mark to market
(gain) loss per barrel
|
|
|
4.30
|
|
|
(28.10)
|
|
|
(1.39)
|
|
|
(12.89)
|
|
Depreciation and
amortization per barrel
|
|
|
10.76
|
|
|
11.17
|
|
|
11.51
|
|
|
11.45
|
|
Montana/Renewables
segment Adjusted gross profit per barrel
|
|
$
|
8.44
|
|
$
|
24.58
|
|
$
|
4.95
|
|
$
|
14.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and
Solutions Adjusted EBITDA
|
|
$
|
42.6
|
|
$
|
38.6
|
|
$
|
150.2
|
|
$
|
175.6
|
|
Specialty Products and
Solutions sales
|
|
|
714.0
|
|
|
745.7
|
|
|
2,141.8
|
|
|
2,168.5
|
|
Specialty Products and
Solutions Adjusted EBITDA margin
|
|
|
6.0
|
%
|
|
5.2
|
%
|
|
7.0
|
%
|
|
8.1
|
%
|
__________________
(1)
|
For the three and nine
months ended September 30, 2023, other adjustments for the
Specialty Products and Solutions segment included a $7.1 million
and $9.5 million gain, respectively, for proceeds received under
the Company's property damage insurance policy.
|
(2)
|
For the three and nine
months ended September 30, 2023, other adjustments for the
Performance Brands segment included a $3.2 million and $8.2 million
gain, respectively, for proceeds received under the Company's
business interruption insurance policy.
|
View original
content:https://www.prnewswire.com/news-releases/calumet-reports-third-quarter-2024-results-302299889.html
SOURCE Calumet, Inc.