- Full Year 2023 net income of $48.1
million, or Limited partners' interest of $0.59 basic net income per unit
- Full Year 2023 Adjusted EBITDA of $260.5
million
- Announced intent to convert corporate structure to a C-Corp
from a Master Limited Partnership
- Montana Renewables ("MRL") returned to normal operations in
December; steam drum successfully replaced
- Specialties business delivers fifth consecutive year of margin
growth
- Entered into note purchase agreement to issue $200 million aggregate principal amount of 9.25%
Senior Secured First Lien Notes due 2029
- Issued conditional notices to redeem all outstanding 9.25%
Senior Secured First Lien Notes due 2024 and $50 million aggregate principal amount of our
outstanding 11.00% Senior Notes due 2025
INDIANAPOLIS, Feb. 23,
2024 /PRNewswire/ -- Calumet Specialty Products
Partners, L.P. (NASDAQ: CLMT) (the "Partnership," "Calumet," "we,"
"our" or "us"), today reported results for the fourth quarter and
full year ended December 31, 2023, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(Dollars in millions, except per unit data)
(Restated)
|
Net income
(loss)
|
|
$
|
(48.0)
|
|
$
|
(77.1)
|
|
$
|
48.1
|
|
$
|
(173.3)
|
Limited partners'
interest basic net income (loss) per unit
|
|
$
|
(0.59)
|
|
$
|
(0.95)
|
|
$
|
0.59
|
|
$
|
(2.14)
|
Adjusted
EBITDA
|
|
$
|
39.7
|
|
$
|
63.9
|
|
$
|
260.5
|
|
$
|
390.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and Solutions
|
|
Performance Brands
|
|
Montana/Renewables
|
|
|
Three Months Ended
December 31,
|
|
Three Months Ended
December 31,
|
|
Three Months Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(Dollars in millions, except per barrel data)
|
Gross profit
(loss)
|
|
$
|
88.1
|
|
$
|
96.3
|
|
$
|
16.1
|
|
$
|
11.1
|
|
$
|
(82.1)
|
|
$
|
(71.6)
|
Adjusted gross profit
(loss)
|
|
$
|
69.6
|
|
$
|
93.6
|
|
$
|
16.5
|
|
$
|
11.9
|
|
$
|
(19.3)
|
|
$
|
(11.2)
|
Adjusted
EBITDA
|
|
$
|
75.6
|
|
$
|
96.1
|
|
$
|
6.1
|
|
$
|
2.7
|
|
$
|
(25.8)
|
|
$
|
(13.1)
|
Gross profit (loss) per
barrel
|
|
$
|
16.11
|
|
$
|
17.08
|
|
$
|
135.29
|
|
$
|
92.50
|
|
$
|
(45.76)
|
|
$
|
(66.42)
|
Adjusted gross profit
(loss) per barrel
|
|
$
|
12.73
|
|
$
|
16.60
|
|
$
|
138.66
|
|
$
|
99.17
|
|
$
|
(10.76)
|
|
$
|
(10.39)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and Solutions
|
|
Performance Brands
|
|
Montana/Renewables
|
|
|
Year Ended
December 31,
|
|
Year Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(Dollars in millions, except per barrel data)
|
Gross profit
(loss)
|
|
$
|
402.2
|
|
$
|
325.5
|
|
$
|
82.1
|
|
$
|
55.6
|
|
$
|
(32.6)
|
|
$
|
(29.4)
|
Adjusted gross
profit
|
|
$
|
291.0
|
|
$
|
422.4
|
|
$
|
78.5
|
|
$
|
57.8
|
|
$
|
59.8
|
|
$
|
86.4
|
Adjusted
EBITDA
|
|
$
|
251.2
|
|
$
|
379.4
|
|
$
|
47.9
|
|
$
|
20.2
|
|
$
|
30.2
|
|
$
|
75.8
|
Gross profit (loss) per
barrel
|
|
$
|
18.73
|
|
$
|
14.49
|
|
$
|
160.35
|
|
$
|
107.54
|
|
$
|
(4.56)
|
|
$
|
(4.03)
|
Adjusted gross profit
per barrel
|
|
$
|
13.56
|
|
$
|
18.81
|
|
$
|
153.32
|
|
$
|
111.80
|
|
$
|
8.36
|
|
$
|
11.84
|
"2023 was a strategically foundational year for Calumet," said
Todd Borgmann, CEO. "At Montana
Renewables, we completed the construction and startup of the
business, demonstrated our ability to source local advantaged
feedstock, optimized product placement between Canada and the West Coast, de-risked our
technology, became the largest SAF producer in North America, and progressed plans to expand
our first mover advantage through our MaxSAF project.
Further, our Specialties business continued to advance its
commercial leadership position with our fifth straight year of
margin growth. The Company also announced a plan to convert
our corporate structure from an MLP to a C-Corp by the middle of
2024, which we believe will open up the Calumet investment
opportunity to a much broader audience. Our 2023 financial results
lagged our strategic progress due to the need to replace a cracked
steam drum in Montana that left us
operating at significantly reduced rates through the second half of
the year and two weather events in Shreveport which resulted in
significant lost opportunity.
"Advancements over the past few years set the stage for a series
of value-creating catalysts to be realized in 2024. First, we are
excited for our first full year of operations at Montana
Renewables, and after we work through old, expensive feedstock in
the first quarter we expect to demonstrate the business' financial
promise. Next, we continue to be optimistic about the prospects of
our DOE loan process, which could provide the ability to fund our
MaxSAF expansion. With the above two items, a
potential monetization later in the year remains a strategic
deleveraging opportunity."
Specialty Products and Solutions (SPS): The SPS segment
reported Adjusted EBITDA of $75.6
million for the fourth quarter 2023 and $251.2 million for the full year 2023. This
compares to Adjusted EBITDA of $96.1
million and $379.4 million for
the same periods a year ago. Margins remain above mid-cycle levels
for Specialties and Fuels.
Performance Brands (PB): The PB segment reported
Adjusted EBITDA of $6.1 million
during the fourth quarter 2023 and $47.9
million for the full year 2023. This compares to Adjusted
EBITDA of $2.7 million and
$20.2 million for the same periods of
2022. Year-over-year margin growth has largely been driven by
improved industrial volumes and increased unit margins across the
board as input costs have stabilized.
Montana/Renewables (MR):
The MR segment reported a loss of $(25.8)
million of Adjusted EBITDA during the fourth quarter 2023
and $30.2 million for the full year
2023. This compares to Adjusted EBITDA of $(13.1) million and $75.8
million during the same periods a year ago. The lower fourth
quarter results are primarily a result of reduced throughput and
downtime at MRL due to the previously disclosed steam drum
replacement that was completed during the period.
Additionally, margins decreased seasonally in our specialty asphalt
business.
Corporate: Total corporate costs represent a loss of
$(16.2) million of Adjusted EBITDA
for the fourth quarter 2023 and a loss of $(68.8) million for the full year 2023.
This compares to a loss of $(21.8)
million of Adjusted EBITDA and a loss of $(85.4) million of Adjusted EBITDA for the same
periods during 2022.
2029 Secured Notes: Calumet also announced that we have
entered into a note purchase agreement to sell $200.0 million aggregate principal amount of a
new series of our 9.25% Senior Secured First Lien Notes due 2029
(the "2029 Secured Notes") in a private placement transaction. The
closing of the issuance of the 2029 Secured Notes is expected to
occur on March 7, 2024, subject to
customary closing conditions. We intend to use the net proceeds
from the private placement of the 2029 Secured Notes, together with
cash on hand, to redeem all of our outstanding 9.25% Senior Secured
First Lien Notes due 2024 (the "2024 Secured Notes") and
$50.0 million aggregate principal
amount of our outstanding 11.00% Senior Notes due 2025 (the "2025
Notes").
Restatement of Financial Results: Calumet also announced
today our decision to restate the audited financial statements for
the year ended December 31, 2022 and
the unaudited interim consolidated financial statements for the
periods ended March 31, 2023,
June 30, 2023 and September 30, 2023 as a result of the attribution
of net loss from Montana Renewables Holdings LLC ("MRHL") to
noncontrolling interest. The impact on Adjusted EBITDA for all
periods described in this paragraph was de minimis. Additional
details regarding the restatement have been provided in our related
Current Report on Form 8-K that was filed today with the Securities
and Exchange Commission ("SEC").
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
December 31,
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(In bpd)
|
|
(In bpd)
|
Total sales volume
(1)
|
|
80,234
|
|
74,302
|
|
79,805
|
|
82,946
|
Total feedstock runs
(2)
|
|
80,295
|
|
69,509
|
|
77,200
|
|
80,447
|
Facility production:
(3)
|
|
|
|
|
|
|
|
|
Specialty Products and
Solutions:
|
|
|
|
|
|
|
|
|
Lubricating
oils
|
|
11,381
|
|
10,689
|
|
10,358
|
|
10,951
|
Solvents
|
|
7,303
|
|
7,505
|
|
7,208
|
|
7,100
|
Waxes
|
|
1,200
|
|
1,473
|
|
1,326
|
|
1,452
|
Fuels, asphalt and
other by-products
|
|
42,449
|
|
40,260
|
|
38,845
|
|
40,845
|
Total Specialty
Products and Solutions
|
|
62,333
|
|
59,927
|
|
57,737
|
|
60,348
|
Montana/Renewables:
|
|
|
|
|
|
|
|
|
Gasoline
|
|
3,919
|
|
2,631
|
|
3,898
|
|
3,409
|
Diesel
|
|
2,862
|
|
1,856
|
|
2,941
|
|
6,449
|
Jet fuel
|
|
370
|
|
643
|
|
449
|
|
820
|
Asphalt, heavy fuel
oils and other
|
|
4,512
|
|
3,310
|
|
4,483
|
|
6,942
|
Renewable
fuels
|
|
5,442
|
|
—
|
|
6,314
|
|
—
|
Total
Montana/Renewables
|
|
17,105
|
|
8,440
|
|
18,085
|
|
17,620
|
|
|
|
|
|
|
|
|
|
Performance
Brands
|
|
1,347
|
|
1,210
|
|
1,474
|
|
1,434
|
|
|
|
|
|
|
|
|
|
Total facility
production (3)
|
|
80,785
|
|
69,577
|
|
77,296
|
|
79,402
|
|
|
|
|
|
|
|
|
|
(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 February 23, 2024
to discuss the financial and operational results for the fourth
quarter of 2023. 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 the Partnership's website at
www.calumetspecialty.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 the Partnership's
website, under the events and presentations section and will remain
available for at least 90 days.
About the Partnership
Calumet Specialty Products Partners, L.P. (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.
Additional Information and Where to Find It
This communication relates to the proposed corporate
reorganization between the Partnership and Calumet, Inc. ("New
Calumet"). This communication may be deemed to be solicitation
material in respect of the proposed corporate transition of the
Partnership to New Calumet, a newly formed Delaware corporation (the "Conversion"). The
proposed Conversion will be submitted to the Partnership's
unitholders for their consideration. In connection with the
proposed Conversion, New Calumet is expected to file with the SEC a
registration statement on Form S-4 (the "Form S-4") containing a
proxy statement/prospectus (the "Proxy Statement/Prospectus") to be
distributed to the Partnership's unitholders in connection with the
Partnership's solicitation of proxies for the vote of the
Partnership's unitholders in connection with the proposed
Conversion and other matters as described in such Proxy
Statement/Prospectus. The Proxy Statement/Prospectus will also
serve as the prospectus relating to the offer of the securities to
be issued to the Partnership's equityholders in connection with the
completion of the proposed Conversion. The Partnership and New
Calumet may file other relevant documents with the SEC regarding
the proposed Conversion. The definitive Proxy Statement/Prospectus
will be mailed to the Partnership's unitholders when available.
BEFORE MAKING ANY VOTING OR INVESTMENT DECISION WITH RESPECT TO THE
PROPOSED CONVERSION, INVESTORS AND UNITHOLDERS AND OTHER INTERESTED
PERSONS ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT/PROSPECTUS
REGARDING THE PROPOSED CONVERSION (INCLUDING ANY AMENDMENTS OR
SUPPLEMENTS THERETO) AND OTHER RELEVANT MATERIALS CAREFULLY AND IN
THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN
IMPORTANT INFORMATION ABOUT THE PROPOSED CONVERSION.
The Proxy Statement/Prospectus, any amendments or supplements
thereto and other relevant materials, and any other documents filed
by the Partnership or New Calumet with the SEC, may be obtained
once such documents are filed with the SEC free of charge at the
SEC's website at www.sec.gov or free of charge from the
Partnership at www.calumet.com or by directing a written
request to the Partnership at 2780 Waterfront Parkway East Drive,
Indianapolis, Indiana 46214.
This communication does not constitute an offer to sell or the
solicitation of an offer to buy any securities, or a solicitation
of any vote or approval, nor shall there be any sale of securities
in any jurisdiction in which such offer, solicitation or sale would
be unlawful prior to registration or qualification under the
securities laws of any such jurisdiction. No offering of securities
shall be made except by means of a prospectus meeting the
requirements of Section 10 of the Securities Act of 1933, as
amended.
The Partnership, the Calumet GP, LLC (the "General Partner") and
certain of the General Partner's executive officers, directors,
other members of management and employees may, under the rules of
the SEC, be deemed to be "participants" in the solicitation of
proxies in connection with the proposed Conversion. Information
regarding the General Partner's directors and executive officers is
available in the Partnership's Annual Report on Form 10-K for the
year ended December 31, 2022, which
was filed with the SEC on March 15,
2023 (the "Annual Report"). To the extent that holdings of
the Partnership's securities have changed from the amounts reported
in the Annual Report, such changes have been or will be reflected
on Statements of Changes in Beneficial Ownership on Form 4 filed
with the SEC. These documents may be obtained free of charge from
the sources indicated above. Information regarding the participants
in the proxy solicitation and a description of their direct and
indirect interests, by security holdings or otherwise, will be
contained in the Form S-4, the Proxy Statement/Prospectus and other
relevant materials relating to the proposed Conversion to be filed
with the SEC when they become available. Unitholders and other
investors should read the Proxy Statement/Prospectus carefully when
it becomes available before making any voting or investment
decisions.
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, (iv) our ability to meet
our financial commitments, debt service obligations, debt
instrument covenants, contingencies and anticipated capital
expenditures, (v) our expectation regarding the private placement
of the 2029 Secured Notes and the use of proceeds therefrom, and
(vi) the conditional full redemptions of the 2024 Secured Notes and
the conditional partial redemption of the 2025 Notes. 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, the prospect of a shutdown of the U.S. federal
government, 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.
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 the 2024 Secured
Notes, the 2025 Notes, our 8.125% Senior Notes due 2027 (the "2027
Notes"), and our 9.75% Senior Notes due 2028 (the "2028 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 2024 Secured Notes,
2025 Notes, 2027 Notes, and 2028 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. CONSOLIDATED STATEMENTS OF
OPERATIONS (In millions, except unit and per unit
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
(Unaudited)
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
(Restated)
|
Sales
|
|
$
|
976.5
|
|
$
|
999.4
|
|
$
|
4,181.0
|
|
$
|
4,686.3
|
Cost of
sales
|
|
|
954.4
|
|
|
963.6
|
|
|
3,729.3
|
|
|
4,334.6
|
Gross profit
|
|
|
22.1
|
|
|
35.8
|
|
|
451.7
|
|
|
351.7
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
13.5
|
|
|
13.5
|
|
|
54.9
|
|
|
53.9
|
General and
administrative
|
|
|
30.0
|
|
|
45.0
|
|
|
133.0
|
|
|
143.4
|
Taxes other than income
taxes
|
|
|
5.9
|
|
|
3.2
|
|
|
21.5
|
|
|
13.7
|
Loss on impairment and
disposal of assets
|
|
|
3.5
|
|
|
0.9
|
|
|
3.5
|
|
|
0.7
|
Other operating
(income) expense
|
|
|
(16.9)
|
|
|
1.6
|
|
|
(28.4)
|
|
|
8.1
|
Operating income
(loss)
|
|
|
(13.9)
|
|
|
(28.4)
|
|
|
267.2
|
|
|
131.9
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(58.0)
|
|
|
(39.9)
|
|
|
(221.7)
|
|
|
(175.9)
|
Debt extinguishment
costs
|
|
|
(0.4)
|
|
|
—
|
|
|
(5.9)
|
|
|
(41.4)
|
Gain (loss) on
derivative instruments
|
|
|
24.4
|
|
|
(8.5)
|
|
|
9.9
|
|
|
(81.7)
|
Other income
(expense)
|
|
|
0.1
|
|
|
0.3
|
|
|
0.2
|
|
|
(2.8)
|
Total other
expense
|
|
|
(33.9)
|
|
|
(48.1)
|
|
|
(217.5)
|
|
|
(301.8)
|
Net income (loss)
before income taxes
|
|
|
(47.8)
|
|
|
(76.5)
|
|
|
49.7
|
|
|
(169.9)
|
Income tax
expense
|
|
|
0.2
|
|
|
0.6
|
|
|
1.6
|
|
|
3.4
|
Net income
(loss)
|
|
$
|
(48.0)
|
|
$
|
(77.1)
|
|
$
|
48.1
|
|
$
|
(173.3)
|
Allocation of net
income (loss) to partners
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to partners
|
|
$
|
(48.0)
|
|
$
|
(77.1)
|
|
$
|
48.1
|
|
$
|
(173.3)
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
General partner's
interest in net income (loss)
|
|
|
(1.0)
|
|
|
(1.5)
|
|
|
1.0
|
|
|
(3.5)
|
Net income (loss)
attributable to limited partners
|
|
$
|
(47.0)
|
|
$
|
(75.6)
|
|
$
|
47.1
|
|
$
|
(169.8)
|
Weighted average
limited partner units outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
80,174,931
|
|
|
79,510,183
|
|
|
80,075,530
|
|
|
79,336,283
|
Limited partners'
interest basic and diluted net income (loss) per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners'
interest
|
|
$
|
(0.59)
|
|
$
|
(0.95)
|
|
$
|
0.59
|
|
$
|
(2.14)
|
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P. CONSOLIDATED BALANCE
SHEETS (In millions)
|
|
|
|
December 31,
|
|
|
(Unaudited)
|
|
|
2023
|
|
2022
|
ASSETS
|
|
|
|
|
(Restated)
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
7.9
|
|
$
|
35.2
|
Accounts
receivable
|
|
|
|
|
|
|
Trade, less allowance
for credit losses of $1.3 million and $1.3 million,
respectively
|
|
|
252.4
|
|
|
244.7
|
Other
|
|
|
33.8
|
|
|
22.4
|
|
|
|
286.2
|
|
|
267.1
|
Inventories
|
|
|
439.4
|
|
|
497.7
|
Derivative
assets
|
|
|
9.6
|
|
|
—
|
Prepaid expenses and
other current assets
|
|
|
51.6
|
|
|
19.6
|
Total current
assets
|
|
|
794.7
|
|
|
819.6
|
Property, plant and
equipment, net
|
|
|
1,506.3
|
|
|
1,482.0
|
Goodwill
|
|
|
173.0
|
|
|
173.0
|
Other intangible
assets, net
|
|
|
28.5
|
|
|
36.3
|
Operating lease
right-of-use assets
|
|
|
114.4
|
|
|
107.5
|
Other noncurrent
assets, net
|
|
|
134.4
|
|
|
122.6
|
Total assets
|
|
$
|
2,751.3
|
|
$
|
2,741.0
|
LIABILITIES AND PARTNERS' CAPITAL
(DEFICIT)
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
322.0
|
|
$
|
442.0
|
Accrued interest
payable
|
|
|
48.7
|
|
|
34.6
|
Accrued salaries, wages
and benefits
|
|
|
87.1
|
|
|
93.0
|
Other taxes
payable
|
|
|
13.5
|
|
|
9.5
|
Obligations under
inventory financing agreements
|
|
|
190.4
|
|
|
221.8
|
Current portion of RINs
obligation
|
|
|
277.3
|
|
|
398.9
|
Derivative
liabilities
|
|
|
—
|
|
|
26.5
|
Current portion of
operating lease liabilities
|
|
|
75.6
|
|
|
70.7
|
Other current
liabilities
|
|
|
42.4
|
|
|
34.3
|
Current portion of
long-term debt
|
|
|
55.7
|
|
|
19.6
|
Total current
liabilities
|
|
|
1,112.7
|
|
|
1,350.9
|
Pension and
postretirement benefit obligations
|
|
|
4.2
|
|
|
4.8
|
Other long-term
liabilities
|
|
|
10.4
|
|
|
18.3
|
Long-term operating
lease liabilities
|
|
|
39.0
|
|
|
37.1
|
Long-term RINs
obligation, less current portion
|
|
|
—
|
|
|
77.5
|
Long-term debt, less
current portion
|
|
|
1,829.7
|
|
|
1,540.1
|
Total
liabilities
|
|
$
|
2,996.0
|
|
$
|
3,028.7
|
Commitments and
contingencies
|
|
|
|
|
|
|
Redeemable
noncontrolling interest
|
|
$
|
245.6
|
|
$
|
245.6
|
Partners' capital
(deficit):
|
|
|
|
|
|
|
Limited partners'
interest (79,967,363 units and 79,189,583 units, issued and
outstanding at December 31, 2023 and
December 31, 2022, respectively)
|
|
$
|
(484.4)
|
|
$
|
(525.3)
|
General partner's
interest
|
|
|
1.3
|
|
|
0.3
|
Accumulated other
comprehensive loss
|
|
|
(7.2)
|
|
|
(8.3)
|
Total partners' capital
(deficit)
|
|
|
(490.3)
|
|
|
(533.3)
|
Total liabilities and
partners' capital (deficit)
|
|
$
|
2,751.3
|
|
$
|
2,741.0
|
CALUMET SPECIALTY
PRODUCTS PARTNERS, L.P. CONSOLIDATED STATEMENTS OF
CASH FLOWS (In millions)
|
|
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
|
(Unaudited)
|
Net cash provided by
(used in) operating activities
|
|
$
|
(16.1)
|
|
$
|
100.6
|
Net cash used in
investing activities
|
|
$
|
(271.8)
|
|
$
|
(536.0)
|
Net cash provided by
financing activities
|
|
$
|
267.4
|
|
$
|
348.7
|
Net decrease in cash,
cash equivalents and restricted cash
|
|
$
|
(20.5)
|
|
$
|
(86.7)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
$
|
35.2
|
|
$
|
121.9
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
|
14.7
|
|
$
|
35.2
|
Cash and cash
equivalents
|
|
$
|
7.9
|
|
$
|
35.2
|
Restricted
cash
|
|
$
|
6.8
|
|
$
|
—
|
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
December 31,
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
(In millions)
|
|
|
(Unaudited)
|
Reconciliation of Net income (loss) to EBITDA,
Adjusted EBITDA and Distributable Cash Flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
(48.0)
|
|
$
|
(77.1)
|
|
$
|
48.1
|
|
$
|
(173.3)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
58.0
|
|
|
39.9
|
|
|
221.7
|
|
|
175.9
|
Depreciation and
amortization
|
|
|
50.2
|
|
|
24.0
|
|
|
146.9
|
|
|
98.3
|
Income tax
expense
|
|
|
0.2
|
|
|
0.6
|
|
|
1.6
|
|
|
3.4
|
EBITDA
|
|
$
|
60.4
|
|
$
|
(12.6)
|
|
$
|
418.3
|
|
$
|
104.3
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
LCM / LIFO
loss
|
|
$
|
26.2
|
|
$
|
14.3
|
|
$
|
35.6
|
|
$
|
6.6
|
Unrealized (gain) loss
on derivative instruments
|
|
|
(14.2)
|
|
|
(1.6)
|
|
|
(33.0)
|
|
|
45.9
|
Debt extinguishment
costs
|
|
|
0.4
|
|
|
—
|
|
|
5.9
|
|
|
41.4
|
Amortization of
turnaround costs
|
|
|
9.1
|
|
|
6.7
|
|
|
36.1
|
|
|
23.1
|
Loss on impairment and
disposal of assets
|
|
|
3.5
|
|
|
0.9
|
|
|
3.5
|
|
|
0.7
|
RINs mark-to-market
(gain) loss
|
|
|
(74.3)
|
|
|
23.3
|
|
|
(290.2)
|
|
|
115.7
|
Equity-based
compensation and other items
|
|
|
(0.8)
|
|
|
17.8
|
|
|
20.2
|
|
|
34.4
|
Other non-recurring
expenses (1)
|
|
|
25.4
|
|
|
13.0
|
|
|
60.9
|
|
|
15.6
|
Noncontrolling
interest adjustments
|
|
|
4.0
|
|
|
2.1
|
|
|
3.2
|
|
|
2.3
|
Adjusted
EBITDA
|
|
$
|
39.7
|
|
$
|
63.9
|
|
$
|
260.5
|
|
$
|
390.0
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Replacement and
environmental capital expenditures (2)
|
|
$
|
27.6
|
|
$
|
24.6
|
|
$
|
81.2
|
|
$
|
77.9
|
Cash interest expense
(3)
|
|
|
56.5
|
|
|
38.7
|
|
|
216.0
|
|
|
158.3
|
Turnaround
costs
|
|
|
19.0
|
|
|
30.4
|
|
|
47.9
|
|
|
62.6
|
Income tax
expense
|
|
|
0.2
|
|
|
0.6
|
|
|
1.6
|
|
|
3.4
|
Distributable Cash
Flow
|
|
$
|
(63.6)
|
|
$
|
(30.4)
|
|
$
|
(86.2)
|
|
$
|
87.8
|
|
|
|
|
|
|
|
|
|
(1)
|
For the years ended
December 31, 2023 and 2022, other non-recurring expenses included a
$50.6 million and $13.0 million, charge to cost of sales,
respectively, 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
December 31,
|
|
Year Ended
December 31,
|
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
Reconciliation of Segment Gross Profit (Loss) to
Segment Adjusted Gross Profit (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and
Solution segment gross profit
|
|
$
|
88.1
|
|
$
|
96.3
|
|
$
|
402.2
|
|
$
|
325.5
|
|
LCM/LIFO inventory
gain
|
|
|
(0.4)
|
|
|
(12.9)
|
|
|
(2.1)
|
|
|
(14.2)
|
|
Other adjustments
(1)
|
|
|
—
|
|
|
(18.3)
|
|
|
(9.5)
|
|
|
(18.3)
|
|
RINs mark to market
(gain) loss
|
|
|
(40.6)
|
|
|
13.3
|
|
|
(176.1)
|
|
|
66.9
|
|
Depreciation and
amortization
|
|
|
22.5
|
|
|
15.2
|
|
|
76.5
|
|
|
62.5
|
|
Specialty Products and
Solutions segment Adjusted gross profit
|
|
$
|
69.6
|
|
$
|
93.6
|
|
$
|
291.0
|
|
$
|
422.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Brands
segment gross profit
|
|
$
|
16.1
|
|
$
|
11.1
|
|
$
|
82.1
|
|
$
|
55.6
|
|
LCM/LIFO inventory
(gain) loss
|
|
|
(0.2)
|
|
|
0.2
|
|
|
2.0
|
|
|
(0.3)
|
|
Other adjustments
(2)
|
|
|
—
|
|
|
—
|
|
|
(8.2)
|
|
|
—
|
|
Depreciation and
amortization
|
|
|
0.6
|
|
|
0.6
|
|
|
2.6
|
|
|
2.5
|
|
Performance Brands
segment Adjusted gross profit
|
|
$
|
16.5
|
|
$
|
11.9
|
|
$
|
78.5
|
|
$
|
57.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Montana/Renewables
segment gross profit (loss)
|
|
$
|
(82.1)
|
|
$
|
(71.6)
|
|
$
|
(32.6)
|
|
$
|
(29.4)
|
|
LCM/LIFO inventory
loss
|
|
|
26.8
|
|
|
27.0
|
|
|
35.7
|
|
|
21.1
|
|
Loss on firm purchase
commitments
|
|
|
22.2
|
|
|
13.0
|
|
|
50.6
|
|
|
13.0
|
|
RINs mark to market
(gain) loss
|
|
|
(20.1)
|
|
|
8.3
|
|
|
(89.1)
|
|
|
40.7
|
|
Depreciation and
amortization
|
|
|
33.9
|
|
|
12.1
|
|
|
95.2
|
|
|
41.0
|
|
Montana/Renewables
segment Adjusted gross profit (loss)
|
|
$
|
(19.3)
|
|
$
|
(11.2)
|
|
$
|
59.8
|
|
$
|
86.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported Specialty
Products and Solutions segment gross profit per barrel
|
|
$
|
16.11
|
|
$
|
17.08
|
|
$
|
18.73
|
|
$
|
14.49
|
|
LCM/LIFO inventory gain
per barrel
|
|
|
(0.07)
|
|
|
(2.29)
|
|
|
(0.10)
|
|
|
(0.63)
|
|
Other adjustments per
barrel
|
|
|
—
|
|
|
(3.25)
|
|
|
(0.44)
|
|
|
(0.81)
|
|
RINs mark to market
(gain) loss per barrel
|
|
|
(7.42)
|
|
|
2.36
|
|
|
(8.20)
|
|
|
2.98
|
|
Depreciation and
amortization per barrel
|
|
|
4.11
|
|
|
2.70
|
|
|
3.57
|
|
|
2.78
|
|
Specialty Products and
Solutions segment Adjusted gross profit per barrel
|
|
$
|
12.73
|
|
$
|
16.60
|
|
$
|
13.56
|
|
$
|
18.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported Performance
Brands segment gross profit per barrel
|
|
$
|
135.29
|
|
$
|
92.50
|
|
$
|
160.35
|
|
$
|
107.54
|
|
LCM/LIFO inventory
(gain) loss per barrel
|
|
|
(1.68)
|
|
|
1.67
|
|
|
3.91
|
|
|
(0.58)
|
|
Other adjustments per
barrel
|
|
|
—
|
|
|
—
|
|
|
(16.02)
|
|
|
—
|
|
Depreciation and
amortization per barrel
|
|
|
5.05
|
|
|
5.00
|
|
|
5.08
|
|
|
4.84
|
|
Performance Brands
segment Adjusted gross profit per barrel
|
|
$
|
138.66
|
|
$
|
99.17
|
|
$
|
153.32
|
|
$
|
111.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
Montana/Renewables segment gross profit (loss) per
barrel
|
|
$
|
(45.76)
|
|
$
|
(66.42)
|
|
$
|
(4.56)
|
|
$
|
(4.03)
|
|
LCM/LIFO inventory loss
per barrel
|
|
|
14.94
|
|
|
25.05
|
|
|
4.99
|
|
|
2.89
|
|
Loss on firm purchase
commitments per barrel
|
|
|
12.37
|
|
|
12.06
|
|
|
7.08
|
|
|
1.78
|
|
RINs mark to market
(gain) loss per barrel
|
|
|
(11.20)
|
|
|
7.70
|
|
|
(12.46)
|
|
|
5.58
|
|
Depreciation and
amortization per barrel
|
|
|
18.89
|
|
|
11.22
|
|
|
13.31
|
|
|
5.62
|
|
Montana/Renewables
segment Adjusted gross profit (loss) per barrel
|
|
$
|
(10.76)
|
|
$
|
(10.39)
|
|
$
|
8.36
|
|
$
|
11.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Products and
Solutions Adjusted EBITDA
|
|
$
|
75.6
|
|
$
|
96.1
|
|
$
|
251.2
|
|
$
|
379.4
|
|
Specialty Products and
Solutions sales
|
|
|
708.4
|
|
|
824.8
|
|
|
2,876.9
|
|
|
3,508.0
|
|
Specialty Products and
Solutions Adjusted EBITDA margin
|
|
|
10.7
|
%
|
|
11.7
|
%
|
|
8.7
|
%
|
|
10.8
|
%
|
|
|
|
|
|
|
|
|
|
(1)
|
For the years ended
December 31, 2023 and 2022, other adjustments for the Specialty
Products and Solutions segment included a $9.5 million and $18.3
million gain, respectively, for proceeds received under the
Company's property damage insurance policy.
|
(2)
|
For the year ended
December 31, 2023, other adjustments for the Performance Brands
segment included a $8.2 million gain for proceeds received under
the Company's business interruption insurance policy.
|
View original
content:https://www.prnewswire.com/news-releases/calumet-specialty-products-partners-lp-reports-fourth-quarter-and-full-year-2023-results-302069873.html
SOURCE Calumet Specialty Products Partners, L.P.