-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Mr3optbTKcoFIpsAuaJ8SKHh50/tu+LsOA1aV/jPXdrfggrsGaDnwZY3HkJHY61i qf4tn1k/3g8Zb24stOF6yg== 0000950129-07-002382.txt : 20070509 0000950129-07-002382.hdr.sgml : 20070509 20070509100416 ACCESSION NUMBER: 0000950129-07-002382 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070508 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070509 DATE AS OF CHANGE: 20070509 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Calumet Specialty Products Partners, L.P. CENTRAL INDEX KEY: 0001340122 STANDARD INDUSTRIAL CLASSIFICATION: PETROLEUM REFINING [2911] IRS NUMBER: 371516132 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-51734 FILM NUMBER: 07830641 BUSINESS ADDRESS: STREET 1: 2780 WATERFRONT STREET 2: PARKWAY E. DRIVE, SUITE 200 CITY: INDIANAPOLIS STATE: IN ZIP: 46214 BUSINESS PHONE: 317-328-5660 MAIL ADDRESS: STREET 1: 2780 WATERFRONT STREET 2: PARKWAY E. DRIVE, SUITE 200 CITY: INDIANAPOLIS STATE: IN ZIP: 46214 FORMER COMPANY: FORMER CONFORMED NAME: Calumet Lubricants Partners, L.P. DATE OF NAME CHANGE: 20050928 8-K 1 h46488e8vk.htm FORM 8-K - CURRENT REPORT e8vk
Table of Contents

 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 8, 2007
CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
(Exact name of registrant as specified in its charter)
         
DELAWARE
(State or other jurisdiction
of incorporation)
  000-51734
(Commission File Number)
  37-1516132
(IRS Employer
Identification No.)
2780 Waterfront Pkwy E. Drive
Suite 200
Indianapolis, Indiana 46214
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code (317) 328-5660
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition
Item 7.01 Regulation FD Disclosure
Item 9.01 Financial Statements and Exhibits
SIGNATURES
EXHIBIT INDEX
Press Release


Table of Contents

Item 2.02 Results of Operations and Financial Condition.
Item 7.01 Regulation FD Disclosure.
On May 8, 2007, Calumet Specialty Products Partners, L.P. reported results of operations for the quarter ended March 31, 2007 pursuant to a press release. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
In accordance with General Instruction B.2 of Form 8-K, the information contained in this report shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information and Exhibit be deemed incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, each as amended, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(c) Exhibits.
     
Exhibit Number   Description
Exhibit 99.1
  Press Release dated May 8, 2007.

 


Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
    CALUMET SPECIALTY PRODUCTS
    PARTNERS, L.P.
 
       
 
  By:   CALUMET GP, LLC,
its General Partner
         
 
  By:   /s/ R. Patrick Murray, II
 
       
 
      Name: R. Patrick Murray, II
 
      Title: Vice President, Chief Financial Officer and Secretary
May 9, 2007
       

 


Table of Contents

EXHIBIT INDEX
     
Exhibit Number   Description
Exhibit 99.1
  Press Release dated May 8, 2007.

 

EX-99.1 2 h46488exv99w1.htm PRESS RELEASE exv99w1
 

Exhibit 99.1
Calumet Specialty Products Partners, L.P. Reports First Quarter 2007 Earnings
Highlights for the quarter ended March 31, 2007 are as follows:
    Reported record Adjusted EBITDA of $32.5 million for the three months ended March 31, 2007, an increase of 24.3% compared to the same period in 2006.
 
    Declared a first quarter 2007 distribution of $0.60 per unit on April 10, 2007, payable on May 15, 2007.
INDIANAPOLIS—(PR NEWSWIRE)—May 8, 2007—Calumet Specialty Products Partners, L.P. (NASDAQ: CLMT) (the “Partnership” or “Calumet”) reported net income for the three months ended March 31, 2007 of $28.2 million compared to $3.8 million for the same period in 2006. Earnings before interest expense, taxes, depreciation and amortization (“EBITDA”) and Adjusted EBITDA (as defined by the Partnership’s credit agreements) were $32.7 million and $32.5 million, respectively, for the three months ended March 31, 2007 as compared to $13.5 million and $26.1 million, respectively, for the comparable period in 2006. Distributable Cash Flow for the three months ended March 31, 2007 was $28.4 million. (See the section of this release entitled “Non-GAAP Financial Measures” and the attached tables for discussion of EBITDA, Adjusted EBITDA, Distributable Cash Flow and other non-generally accepted accounting principles (“non-GAAP”) financial measures, definitions of such measures, and reconciliations of such measures to the comparable GAAP measures.)
Financial results for the quarter ended March 31, 2006 include the financial results of Calumet Lubricants Co., L.P. (the “Predecessor”) through January 31, 2006. For the period from January 1, 2006 to January 31, 2006, the Predecessor generated net income of $4.4 million, EBITDA of $9.8 million, and Adjusted EBITDA of $4.5 million. Substantially all of the assets and operations of Calumet Lubricants Co., Limited Partnership (the “Predecessor”) and its consolidated subsidiaries were contributed to the Partnership in connection with the initial public offering of 6,450,000 common units representing limited partnership interests in the Partnership that closed on January 31, 2006 (the “IPO”).
“We improved upon our performance in both our Specialty and Fuel Products segments in the first quarter of 2007 despite scheduled turnaround activities during the quarter,” said Bill Grube, Calumet’s President and CEO. “Our construction activities continue on the Shreveport capacity expansion project, which we expect to be completed in the third quarter of 2007, with production ramping up during the fourth quarter of 2007.”
Net income for the three months ended March 31, 2007 was $28.2 million as compared to $3.8 million for the same period in 2006. The Partnership’s performance for the first quarter of 2007 as compared to the first quarter of 2006 was positively impacted by improvements in both specialty and fuel products margins per barrel, partially offset by decreased sales volume of both specialty and fuel products. The decrease in sales volume was primarily due to scheduled turnaround activities at our Shreveport and Princeton refineries during the quarter, with no similar activities in 2006. Losses on derivative instruments which are not designated as hedges for accounting purposes decreased to $6.5 million during the first quarter of 2007 as compared to $20.8 million for the same period in 2006. This change is primarily due to the Company beginning to designate certain derivative instruments as hedges for accounting purposes at the beginning of the second quarter of 2006, thus significantly reducing income statement volatility as changes in market value are now recorded in accumulated other comprehensive income (loss) on the condensed consolidated balance sheets.

 


 

Specialty Products segment sales volume for the first quarter of 2007 was 23,022 barrels per day (bpd) as compared to 26,817 bpd for the same period in the prior year, a decrease of 3,795 bpd or 14.2%, primarily due to scheduled turnaround activities during the 2007 quarter.
Fuel Products segment sales volume for the first quarter of 2007 was 20,378 bpd as compared to 25,273 bpd in the same period for the prior year, a decrease of 4,895 bpd, or 19.4%, primarily due to scheduled turnaround activities during the 2007 quarter.
Gross profit by segment for the first quarter of 2007 for Specialty Products and Fuel Products was $40.8 million and $14.2 million, respectively, compared to $37.4 million and $13.9 million, respectively, for the same period in 2006.
As announced on April 10, 2007, the Partnership declared a quarterly cash distribution of $0.60 per unit for the three months ended March 31, 2007. The distribution will be paid on May 15, 2007 to unitholders of record as of the close of business on May 5, 2007.
As required, the Company adopted Financial Accounting Standards Board (FASB) Staff Position No. AUG AIR-1, Accounting for Planned Major Maintenance Activities on January 1, 2007 (the “Position”) and began using the deferral method to account for turnaround costs. Under this method, actual costs of an overhaul are capitalized and amortized to cost of sales until the next overhaul date. Prior to the adoption of this standard, the Company accrued for such overhaul costs in advance of the turnarounds and recorded the change to cost of sales. As a result of the adoption of the Position, the Company has adjusted prior periods to account for turnaround costs as capitalized costs, recorded in other noncurrent assets on the condensed consolidated balance sheets, in lieu of accrued turnaround costs, a current liability. The cumulative effect of the adoption of the Position on prior periods was an increase to partners’ capital on the condensed consolidated balance sheets of $3.3 million as of January 1, 2005. The adoption had the impact of reducing cost of sales by $0.3 million for the three months ended March 31, 2006 as compared to the amount previously reported.

2


 

     The following table sets forth unaudited information about our combined refinery operations. Refining production volume differs from sales volumes due to changes in inventory.
                 
    Three Months Ended  
    March 31,  
    2007     2006 (1)  
Sales volume (bpd):
               
Specialty Products sales volume
    23,022       26,817  
Fuels Products sales volume
    20,378       25,273  
 
           
Total (2)
    43,400       52,090  
 
           
 
               
Total feedstock runs (bpd) (3)
    45,420       52,370  
 
           
Refinery production (bpd) (4) Specialty Products:
               
Lubricating oils
    10,087       11,695  
Solvents
    5,198       4,346  
Waxes
    902       1,144  
Fuels
    2,138       2,508  
Asphalt and other by-products
    5,038       5,561  
 
           
Total
    23,363       25,254  
 
           
Fuel Products (bpd):
               
Gasoline
    7,836       10,002  
Diesel
    5,127       7,724  
Jet fuel
    7,160       7,308  
By-products
    1,187       297  
 
           
Total
    21,310       25,331  
 
           
Total refinery production
    44,673       50,585  
 
           
 
(1)   Includes the period of January 1, 2006 through January 31, 2006 of the Predecessor.
 
(2)   Total sales volume includes sales from the production of the Partnership’s refineries and sales of inventories.
 
(3)   Feedstock runs represents the barrels per day of crude oil and other feedstocks processed at the Partnership’s refineries.
 
(4)   Total refinery production represents the barrels per day of specialty products and fuel products yielded from processing crude oil and other refinery feedstocks at the Partnership’s refineries. The difference between total refinery production and total feedstock runs is primarily a result of the time lag between the input of feedstock and production of end products and volume loss.
Update on Calumet’s Internal Growth Projects at its Shreveport Refinery
As previously announced, the Partnership has commenced a major capital improvement project at its Shreveport refinery, which we still expect to be completed in the third quarter of 2007 with production ramping up during the fourth quarter of 2007, and should increase the refinery’s crude oil throughput capacity by approximately 40% over current levels, from approximately 42,000 bpd to approximately 57,000 bpd at the Shreveport refinery. We have now either acquired or contracted for the purchase of all key operating equipment for the expansion project and have spent a total of $100.5 million in capital expenditures related to the project as of March 31, 2007. We now estimate the total cost of the Shreveport refinery expansion project will be approximately $200.0 million, an increase of $50.0 million from our previous estimate. This increase in the estimated cost of the Shreveport expansion project is due to further escalation in construction costs and an enhancement in the project to allow the Shreveport refinery to run an estimated

3


 

25,000 bpd of sour crude in the future subsequent to the planned completion of another capital project to add capacity and modify certain operating units. We expect this planned project to lower our total per barrel feedstock costs.
About the Company
The Partnership is a leading independent producer of high-quality, specialty hydrocarbon products in North America. The Partnership processes crude oil into customized lubricating oils, solvents and waxes used in consumer, industrial and automotive products. The Partnership also produces fuel products including gasoline, diesel and jet fuel. The Partnership is based in Indianapolis, Indiana and has three refineries located in northwest Louisiana.
A conference call is scheduled for 1:30 p.m. ET (12:30 p.m. CT) Wednesday, May 9, 2007, to discuss the financial and operational results for the first quarter of 2007. Anyone interested in listening to the presentation may call 800-573-4752 and enter passcode 75182620. For international callers, the dial-in number is 617-224-4324 and the passcode is 75182620.
The telephonic replay is available in the United States by calling 888-286-8010 and entering passcode 17994392. International callers can access the replay by calling 617-801-6888 and entering passcode 17994392. The replay will be available beginning Wednesday, May 9, 2007, at approximately 3:30 p.m. until Wednesday, May 23, 2007.
The information contained in this press release is available on the Partnership’s website at http://www.calumetspecialty.com.
Cautionary Statement Regarding Forward-Looking Statements
Some of the information in this release may contain forward-looking statements. These statements can be identified by the use of forward-looking terminology including “may,” “believe,” “expect,” “anticipate,” “estimate,” “continue,” or other similar words. These statements discuss future expectations, contain projections of results of operations or of financial condition, or state other “forward-looking” information. These forward-looking statements involve risks and uncertainties that are difficult to predict and may be beyond our control. These risks and uncertainties include the success of the Partnership’s risk management activities; the availability of, and the Partnership’s ability to consummate, acquisition or combination opportunities; the Partnership’s access to capital to fund acquisitions and its ability to obtain debt or equity financing on satisfactory terms; successful integration and future performance of acquired assets or businesses; environmental liabilities or events that are not covered by an indemnity; insurance or existing reserves; maintenance of the Partnership’s credit rating and ability to receive open credit from its suppliers; demand for various grades of crude oil and resulting changes in pricing conditions; fluctuations in refinery capacity; the effects of competition; continued creditworthiness of, and performance by, counter parties; the impact of crude oil price fluctuations; the impact of current and future laws, rulings and governmental regulations; shortages or cost increases of power supplies, natural gas, materials or labor; weather interference with business operations or project construction; fluctuations in the debt and equity markets; and general economic, market or business conditions. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements included in this release as well as the Partnership’s most recent Form 10-K and Form 10-Q filed with the Securities and Exchange Commission, which could cause the Partnership’s actual results to differ materially from those contained in any forward-looking statement. The statements regarding the Shreveport expansion project’s expected completion date, the Shreveport refinery expansion project’s expected costs and the resulting increases in production levels, as well as other matters discussed in this news release that are not purely historical data, are forward-looking statements.

4


 

Non-GAAP Financial Measures
We include in this release the non-GAAP financial measures of EBITDA, Adjusted EBITDA, and Distributable Cash Flow, and provide reconciliations of net income to EBITDA, Adjusted EBITDA, and Distributable Cash Flow and (in the case of EBITDA and Adjusted EBITDA) to cash flow from operating activities, our most directly comparable financial performance and liquidity measures calculated and presented in accordance with GAAP.
EBITDA and Adjusted EBITDA 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; and
 
    the viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.
We define EBITDA as net income plus interest expense (including debt extinguishment costs), taxes and depreciation and amortization. We define Adjusted EBITDA to be Consolidated EBITDA as defined in our credit facility agreements. Consistent with that definition, Adjusted EBITDA, for any period, equals: (1) net income plus (2)(a) interest expense; (b) taxes; (c) depreciation and amortization; (d) unrealized losses from mark to market accounting for derivative activities; (e) unrealized items decreasing net income (including the non-cash impact of restructuring; decommissioning and asset impairments in the periods presented); and (f) other non-recurring expenses reducing net income which do not represent a cash item for such period; minus (3)(a) tax credits; (b) unrealized items increasing net income (including the non-cash impact of restructuring, decommissioning and asset impairments in the periods presented); (c) unrealized gains from mark to market accounting for derivative activities; and (d) other non-cash recurring expenses and unrealized items that reduced net income for a prior period, but represent a cash item in the current period. We are required to report Adjusted EBITDA to our lenders under our credit facilities and it is used to determine our compliance with the consolidated leverage test thereunder.
We believe that Distributable Cash Flow provides additional information for investors to evaluate the Partnership’s ability to declare and pay distributions to unitholders.
We define Distributable Cash Flow as Adjusted EBITDA less maintenance capital expenditures, cash interest paid (excluding capitalized interest) and income tax expense.

5


 

CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per unit data)
                 
    For the Three Months Ended  
    March 31,  
    2007     2006  
            As adjusted (1)  
    Unaudited     Unaudited  
Sales
  $ 351,113     $ 397,694  
Cost of sales
    296,079       346,445  
 
           
Gross profit
    55,034       51,249  
 
           
Operating costs and expenses:
               
Selling, general and administrative
    5,398       4,929  
Transportation
    13,569       13,907  
Taxes other than income taxes
    912       914  
Other
    180       115  
 
           
Operating income
    34,975       31,384  
 
           
Other income (expense):
               
Interest expense
    (1,015 )     (3,976 )
Interest income
    991       194  
Debt extinguishment costs
          (2,967 )
Realized loss on derivative instruments
    (1,736 )     (3,080 )
Unrealized loss on derivative instruments
    (4,777 )     (17,715 )
Other
    (178 )     5  
 
           
Total other income (expense)
    (6,715 )     (27,539 )
 
           
Net income before income taxes
    28,260       3,845  
Income tax expense
    50       14  
 
           
Net income
  $ 28,210     $ 3,831  
 
           
Allocation of net income:
               
Less: Net income applicable to Predecessor for the period through January 31, 2006
          (4,408 )
 
           
Net income (loss) applicable to Calumet
    28,210       (577 )
Minimum quarterly distribution to common unitholders,
    (7,365 )     (3,885 )
General partner’s incentive distribution rights
    (4,749 )      
General partner’s interest in net (income) loss
    (297 )     12  
Common unitholders’ share of income in excess of minimum quarterly distribution
    (5,516 )      
 
           
Limited partners’ interest in net income (loss)
  $ 10,283     $ (4,450 )
 
           
 
               
Basic and diluted net income (loss) per limited partners’ unit:
               
Common
  $ 0.79     $ 0.30  
 
           
Subordinated
  $ 0.79     $ (0.34 )
 
           
 
               
Weighted average limited partner common units outstanding — basic
    16,366       12,950  
Weighted average limited partner subordinated units outstanding — basic
    13,066       13,066  
Weighted average limited partner common units outstanding — dilutive
    13,367       12,950  
Weighted average limited partner subordinated units outstanding — dilutive
    13,066       13,066  
 
(1)   As a result of the adoption of FASB Staff Position No. AUG AIR-1, Accounting for Planned Major Maintenance Activities, on January 1, 2007, the Company recorded an adjustment to reduce cost of sales by $299 for the three months ended March 31, 2006 and an increase in basic and diluted earnings per limited partner unit of $0.02 per unit for the three months ended March 31, 2006.

6


 

CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
                 
    March 31,     December 31,  
    2007     2006  
            As adjusted (1)  
    Unaudited          
Assets
               
Current assets:
               
Cash
  $ 63,268     $ 80,955  
Accounts receivable, net
    107,648       99,000  
Inventories
    107,706       110,985  
Derivative assets
    1,038       40,802  
Prepaid expenses and other current assets
    9,135       3,467  
 
           
Total current assets
    288,795       335,209  
Property, plant and equipment, net
    230,158       191,732  
Other noncurrent assets, net
    6,132       4,710  
 
           
Total assets
  $ 525,085     $ 531,651  
 
           
Liabilities and partners’ capital
               
Current liabilities:
               
Accounts payable
  $ 102,310     $ 78,752  
Other current liabilities
    11,542       15,137  
Current portion of long-term debt
    500       500  
Derivative liabilities
    34,344       2,995  
 
           
Total current liabilities
    148,696       97,384  
Long-term debt, less current portion
    48,875       49,000  
 
           
Total liabilities
  $ 197,571     $ 146,384  
 
             
Partner’s capital
    342,568       333,016  
Accumulated other comprehensive income (loss)
    (15,054 )     52,251  
 
             
Total partners’ capital
    327,514       385,267  
 
           
Total liabilities and partners’ capital
  $ 525,085     $ 531,651  
 
           
 
(1)   As a result of the adoption of FASB Staff Position No. AUG AIR-1, Accounting for Planned Major Maintenance Activities, on January 1, 2007, the Company recorded an adjustment as of January 1, 2005 to increase partners’ capital by $3.3 million.

7


 

CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
                 
    Three Months Ended  
    March 31,  
    2007     2006  
            As adjusted (1)  
    Unaudited     Unaudited  
Operating activities
               
 
               
Net income
  $ 28,210     $ 3,831  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    3,573       2,673  
Amortization of turnaround costs
    968       694  
Other noncash activities
    6       133  
Debt extinguishment costs
          2,967  
Changes in assets and liabilities:
               
Accounts receivable
    (8,648 )     1,400  
Inventories
    3,279       7,313  
Prepaid expenses and other current assets
    (5,668 )     16,471  
Derivative activity
    3,808       18,694  
Other noncurrent assets
    (2,680 )     4,063  
Accounts payable
    23,573       7,457  
Other current liabilities
    (3,595 )     (5,581 )
 
           
Net cash provided by operating activities
    42,826       60,115  
 
           
Investing activities
               
Additions to property, plant and equipment
    (41,734 )     (2,975 )
Proceeds from disposal of property, plant and equipment
    19       54  
 
           
Net cash used in investing activities
    (41,715 )     (2,921 )
 
           
Financing activities
               
Net payments on borrowings
    (125 )     (203,359 )
Proceeds from initial public offering
          138,743  
Contribution from Calumet GP, LLC
          375  
Cash distribution to Calumet Holding, LLC
          (3,257 )
Change in bank overdraft
          5,116  
Distributions to Predecessor partners
          (6,900 )
Distributions to partners
    (18,673 )      
 
           
Cash used in financing activities
    (18,798 )     (69,282 )
 
           
Net decrease in cash
    (17,687 )     (12,088 )
Cash at beginning of period
    80,955       12,173  
 
           
Cash at end of period
  $ 63,268     $ 85  
 
           
 
               
Supplemental disclosure of cash flow information
               
Interest paid
  $ 1,988     $ 3,797  
 
           
Income taxes paid
  $ 32     $  
 
           
 
(1)   The adoption and retrospective application of FASB Staff Position No. AUG AIR-1, Accounting for Planned Major Maintenance Activities, on January 1, 2007, did not result in a net change in cash provided by operating activities in the first quarter of 2006.

8


 

CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
RECONCILIATION OF NET INCOME TO EBITDA, ADJUSTED EBITDA, AND DISTRIBUTABLE CASH FLOW
(In thousands)
                 
    Three Months Ended
March 31,
 
    2007     2006 (1)  
    Unaudited     Unaudited  
Net income
  $ 28,210     $ 3,831  
Add:
               
Interest expense and debt extinguishment costs
    1,015       6,943  
Depreciation and amortization
    3,474       2,673  
Income tax expense
    50       14  
 
           
EBITDA
    32,749       13,461  
 
           
Add:
               
Unrealized loss from mark to market accounting for hedging activities
    3,807       17,715  
Prepaid non-recurring expenses and accrued non-recurring expenses, net of cash outlays
    (4,089 )     (5,066 )
 
           
Adjusted EBITDA
  $ 32,467     $ 26,110  
 
           
Less:
               
Adjusted EBITDA attributable to Predecessor
          (4,494 )
Maintenance capital expenditures (2)
    (3,161 )     (898 )
Cash interest expense (3)
    (883 )     (2,311 )
Income tax expense
    (50 )     (14 )
 
           
Distributable Cash Flow
  $ 28,373     $ 18,393  
 
           
 
(1)   The adoption and application of FASB Staff Position No. AUG AIR-1, Accounting for Planned Major Maintenance Activities, on January 1, 2007, did not result in a change in Adjusted EBITDA in the first quarter of 2006.
 
(2)   Maintenance capital expenditures are defined as those capital expenditures which do not increase operating capacity or sales from existing levels.
 
(3)   Represents cash interest paid by the Partnership, excluding capitalized interest.

9


 

CALUMET SPECIALTY PRODUCTS PARTNERS, L.P.
RECONCILIATION OF ADJUSTED EBITDA AND EBITDA TO NET CASH PROVIDED BY OPERATING ACTIVITIES
(In thousands)
                 
    Three Months Ended  
    March 31,  
    2007     2006 (1)  
    Unaudited  
Adjusted EBITDA
  $ 32,467     $ 26,110  
Add:
               
Unrealized loss from mark to market accounting for derivative activities
    (3,807 )     (17,715 )
Prepaid non-recurring expenses and accrued non-recurring expenses, net of cash outlays
    4,089       5,066  
 
           
EBITDA
  $ 32,749     $ 13,461  
 
           
Add:
               
Interest expense and debt extinguishment costs, net
    (901 )     (6,943 )
Income tax expense
    (50 )     (14 )
Provision for doubtful accounts
          127  
Debt extinguishment costs
          2,967  
Changes in assets and liabilities:
               
Accounts receivable
    (8,648 )     1,400  
Inventory
    3,279       7,313  
Prepaid expenses and other current assets
    (5,668 )     16,471  
Derivative activity
    3,808       18,694  
Accounts payable
    23,573       7,457  
Accrued liabilities
    (3,595 )     (5,581 )
Other, including changes in noncurrent assets
    (1,721 )     4,763  
 
           
Net cash provided by operating activities
  $ 42,826     $ 60,115  
 
           
 
(1)   The adoption and application of FASB Staff Position No. AUG AIR-1, Accounting for Planned Major Maintenance Activities, on January 1, 2007, did not result in a change in Adjusted EBITDA in the first quarter of 2006.

10

-----END PRIVACY-ENHANCED MESSAGE-----