XML 65 R35.htm IDEA: XBRL DOCUMENT v3.20.1
Segments and Related Information (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Schedule of Reportable Segment Information
Three Months Ended March 31, 2020
Specialty
Products
 
Fuel
Products
 
Corporate
 
Eliminations
 
Consolidated
Total
Sales:
 
 
 
 
 
 
 
 
 
External customers
$
326.9

 
$
365.7

 
$

 
$

 
$
692.6

Inter-segment sales
17.4

 
8.0

 

 
(25.4
)
 

Total sales
$
344.3

 
$
373.7

 
$

 
$
(25.4
)
 
$
692.6

Income from unconsolidated affiliates
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
64.5

 
$
39.2

 
$
(20.0
)
 
$

 
$
83.7

Reconciling items to net loss:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
11.8

 
17.8

 
1.9

 

 
31.5

LCM / LIFO loss
22.2

 
44.3

 

 

 
66.5

Loss on impairment and disposal of assets
1.5

 

 
4.5

 

 
6.0

Interest expense

 
(1.7
)
 
31.0

 

 
29.3

Unrealized (gain) loss on derivatives
0.3

 
(31.9
)
 

 

 
(31.6
)
Other non-recurring income
 
 
 
 
 
 
 
 
(1.2
)
Equity-based compensation and other items
 
 
 
 
 
 
 
 
(2.9
)
Income tax expense
 
 
 
 
 
 
 
 
0.5

Net loss
 
 
 
 
 
 
 
 
$
(14.4
)
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2019
Specialty
Products
 
Fuel
Products
 
Corporate
 
Eliminations
 
Consolidated
Total
Sales:
 
 
 
 
 
 
 
 
 
External customers
$
352.2

 
$
499.1

 
$

 
$

 
$
851.3

Inter-segment sales
22.8

 
11.0

 

 
(33.8
)
 

Total sales
$
375.0

 
$
510.1

 
$

 
$
(33.8
)
 
$
851.3

Income from unconsolidated affiliates
$
3.8

 
$

 
$

 
$

 
$
3.8

 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
58.4

 
$
25.9

 
$
(24.6
)
 


 
$
59.7

Reconciling items to net income:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
11.5

 
19.6

 
1.9

 

 
33.0

LCM / LIFO gain
(5.7
)
 
(32.3
)
 

 

 
(38.0
)
Loss on impairment and disposal of assets

 
11.7

 

 

 
11.7

Interest expense

 
2.8

 
29.5

 

 
32.3

Gain on debt extinguishment

 

 
(0.4
)
 

 
(0.4
)
Unrealized loss on derivatives
0.5

 
2.1

 

 

 
2.6

Gain on sale of unconsolidated affiliate
(1.2
)
 

 

 

 
(1.2
)
Equity-based compensation and other items
 
 
 
 
 
 
 
 
3.4

Income tax benefit
 
 
 
 
 
 
 
 
(0.1
)
Net income
 
 
 
 
 
 
 
 
$
16.4


Schedule of Major Product Category Sales
The following table sets forth the major product category sales for each of the Specialty products and Fuel products segments for the three months ended March 31, 2020 and 2019 (dollars in millions):
 
Three Months Ended March 31,
 
2020
 
2019
Specialty products:
 
 
 
 
 
 
 
Lubricating oils
$
138.6

 
20.0
%
 
$
152.1

 
17.9
%
Solvents
77.1

 
11.1
%
 
87.4

 
10.3
%
Waxes
30.5

 
4.5
%
 
30.9

 
3.6
%
Packaged and synthetic specialty products
57.7

 
8.3
%
 
59.9

 
7.0
%
Other
23.0

 
3.3
%
 
21.9

 
2.6
%
Total
$
326.9

 
47.2
%
 
$
352.2

 
41.4
%
Fuel products:
 
 
 
 
 
 

Gasoline
$
120.9

 
17.5
%
 
$
157.6

 
18.5
%
Diesel
153.8

 
22.2
%
 
225.9

 
26.5
%
Jet fuel
25.9

 
3.7
%
 
20.6

 
2.4
%
Asphalt, heavy fuel oils and other
65.1

 
9.4
%
 
95.0

 
11.2
%
Total
$
365.7

 
52.8
%
 
$
499.1

 
58.6
%
Consolidated sales
$
692.6

 
100.0
%
 
$
851.3

 
100.0
%