Bank of America Merrill Lynch 2017 Energy Credit Conference

Similar documents
Goldman Sachs Power, Utilities, MLPs and Pipelines Conference

Fourth Quarter and Full Year 2016

Fourth Quarter Review of Financial Results. April 2, 2018

Calumet Pro-Forma Review. Company Profile Post Sale of Superior Refinery

Third Quarter Final Financial Results

First Quarter Financial Results Conference Call M AY 6,

Deutsche Bank U.S. Independent Refiners Conference January 9, 2014

December Investor Conferences. December, 2018

1Q19 Investor Presentation. February, 2019

Credit Suisse MLP and Energy Logistics Conference. June 10-11, 2014

Deutsche Bank 2018 Global Industrials and Materials Summit JUNE 7, 2018

Driven to Create Value Goldman Sachs 2017 Global Energy Conference January 2017

Transformation through Distinctive Performance Simmons Energy Conference. February 27, 2014

SOLIDIFYING THE FOUNDATION 2016 ANNUAL REPORT

A global industrial technology company focused on environmental, energy, fluid handling industries. Integrated Clean Air Solutions for Industry

Investor Presentation

Forward-Looking Statements

Second Quarter 2018 Earnings Presentation May 8, 2018

Investor Relations. January 2019

Investor Presentation. September 2016

Bank of America Merrill Lynch Banking and Financial Services Conference. Glenn Youngkin, President and Chief Operating Officer November 2015

REV GROUP, INC. S e p te m b e r I nv e s t o r P re s e nt a t i o n N Y S E : R E V G September 2018

RBC Capital Markets GLOBAL ENERGY AND POWER CONFERENCE

CVR REFINING REPORTS 2013 SECOND QUARTER RESULTS

Investor Relations. September 2018

R E V G R O U P, I N C. N Y S E : R E V G

Acquisition of Petro-Canada Lubricants Inc. October 2016

Fourth Quarter and Full Year Earnings Call March 1, 2019

INVESTOR PRESENTATION NOVEMBER 2015

Driven to Create Value

BMC STOCK HOLDINGS, INC. Second Quarter 2018 Earnings Presentation July 30, BMC. All Rights Reserved.

H1019-JPMorgan-2/09 1

Imperial earns $196 million in the second quarter of 2018

Casper Terminal Acquisition

Fortress Transportation and Infrastructure Investors LLC. Supplemental Information Third Quarter 2018

BMO 2017 High Yield Conference Toronto October 5, parkland.ca

Investor Presentation

J.P. MORGAN HEALTHCARE CONFERENCE. Robert Abernathy Chairman and CEO

INVESTOR PRESENTATION MAY 2016

First Quarter 2019 Earnings Presentation February 6, 2019

November 8, Third Quarter 2018 Results Earnings Conference Call

Third-Quarter 2017 Earnings Conference Call Presentation. October 26, 2017

HollyFrontier Corporation Reports Quarterly Results

Investor Presentation February 22, 2018

August 9, Second Quarter 2018 Results Earnings Conference Call

2014 Annual Report INVESTING IN PARTNERSHIP. A Quarter Century of Leadership in the Production of Specialty Hydrocarbons

Imperial announces 2017 financial and operating results

Enbridge Income Fund Holdings Inc. reports strong third quarter financial results; Declares Monthly Dividend and Amendments to DRIP

PBF Energy January 2019

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

Imperial announces third quarter 2017 financial and operating results

First Quarter 2016 Business Update

Investor Presentation

Q EARNINGS CALL July 30, :00 am ET

BANK OF AMERICA MERRILL LYNCH 2017 LEVERAGED FINANCE CONFERENCE

PolyOne Investor Presentation KeyBanc 2014 Basic Materials & Packaging Conference Boston, MA September 10, 2014

ECOLAB FOURTH QUARTER REPORTED DILUTED EPS $1.35 ADJUSTED DILUTED EPS $1.54, +12% 2019 ADJUSTED DILUTED EPS FORECAST $5.80 TO $6.

ECOLAB THIRD QUARTER 2018

Q Investor Highlights. August 8, 2018

Earnings Conference Call Third Quarter 2016 October 28, :00 am ET

Second-Quarter 2017 Earnings Conference Call Presentation. July 27, 2017

Third Quarter Presentation

Investor Presentation. October 31, 2017

Fourth Quarter and FY 2017 Earnings Presentation November 29, 2017

Martin Midstream Partners Reports 2018 Fourth Quarter Financial Results

CIBC Annual Whistler Institutional Investor Conference January 25-28, 2017 Whistler, BC. parkland.ca

Aramark Fourth Quarter & Full Year 2018 Results November 13, 2018

HollyFrontier Corporation Reports Quarterly Net Income

PHILLIPS 66 SECOND QUARTER CONFERENCE CALL. July 31, 2013

PHILLIPS 66 FIRST QUARTER 2018 CONFERENCE CALL. April 27, 2018

Q EARNINGS CALL February 21, :00 am ET REVITALIZED FOR GROWTH

Parker s Acquisition of CLARCOR to Enhance Filtration Platform

PBF Energy March 2018

WYNDHAM DESTINATIONS Supplementary Financial Information

Simplification Overview and

4Q17 EARNINGS PRESENTATION NYSE: DOOR

A. M. CASTLE & CO. A. M. CASTLE & CO. REPORTS FIRST QUARTER 2015 RESULTS

Non-GAAP Financial Measures

PHILLIPS 66 THIRD QUARTER 2018 CONFERENCE CALL. October 26,

ARCHROCK PARTNERS CITI ONE-ON-ONE MLP / MIDSTREAM INFRASTRUCTURE CONFERENCE. August 16, 2017

Hertz Investor Presentation. November 5, 2013 Citi North American Credit Conference New York City, NY

Execution. Citi Global Energy and Utilities Conference May 13, 2015

2013 ANNUAL REPORT indd C1 4/25/14 1:22 PM

A Leading National Provider of Post-Acute Services

MYERS INDUSTRIES, INC. First Quarter 2018 Earnings Presentation

Driving Value Through Culture, Innovation and Results

Heritage - Crystal Clean, Inc. Investor Presentation Q2 2017

Business Combination of Skyline Corporation and Champion Homes Creating the Nation s Largest Publicly Traded Factory-Built Housing Company

INVESTOR PRESENTATION

CDW. Investor Presentation. Winter/Spring 2019

2018 RBC Capital Markets Global Industrials Conference September 8, 2018

Second Quarter Fiscal 2017 Financial Results

Acquisition Offer of RPC Group PLC

Appvion, Inc. Earnings Review Second Quarter August 10, 2016

YEAR END RESULTS 31 MARCH Russell Down, Chief Executive Chris Morgan, Group Finance Director

EARNINGS RESULTS FOURTH QUARTER 2016

Dr Pepper Snapple Group

Delek US Holdings, Inc./ Delek Logistics Partners, LP Wells Fargo Energy Symposium December 2013

Q EARNINGS PRESENTATION NOVEMBER 1, 2018

Imperial earns $516 million in the first quarter of 2018

Transcription:

Bank of America Merrill Lynch 2017 Energy Credit Conference JUNE 7, 2017

Forward-Looking Statements This Presentation has been prepared by Calumet Specialty Products Partners, L.P. (the Company or Calumet ) as of June 7, 2017. The information in this Presentation includes certain forward-looking statements. These statements can be identified by the use of forward-looking terminology including may, intend, believe, expect, anticipate, estimate, forecast, continue or other similar words. The statements discussed in this Presentation that are not purely historical data are forward-looking statements. These forward-looking statements discuss future expectations or state other forward-looking information and involved risks and uncertainties. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements included in our most recent Annual Report on Form 10-K. The risk factors and other factors noted in our most recent Annual Report on Form 10-K could cause our actual results to differ materially from those contained in any forward-looking statement. Our forward-looking statements are not guarantees of future performance, and actual results and future performance may differ materially from those suggested in any forward-looking statement. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by the foregoing. Existing and prospective investors are cautioned not to place undue reliance on such forward-looking statements, which speak only as of the date of this Presentation. We undertake no obligation to publicly release the results of any revisions to any such forward-looking statements that may be made to reflect events or circumstances after the date of this Presentation or to reflect the occurrence of unanticipated events. The information contained herein has been prepared to assist interested parties in making their own evaluation of the Company and does not purport to contain all of the information that an interested party may desire. In all cases, interested parties should conduct their own investigation and analysis of the Company, its assets, financial condition and prospects and of the data set forth in this Presentation. This Presentation shall not be deemed an indication of the state of affairs of the Company, or its businesses described herein, at any time after the date of this Presentation nor an indication that there has been no change in such matters since the date of this Presentation. This Presentation and any other information which you may be given at the time of presentation, in whatever form, do not constitute or form part of any offer or invitation to sell or issue, or any solicitation of any offer to purchase or subscribe for any securities of the Company, nor shall it or any part of it form the basis of, or be relied upon in connection with, any contract or commitment whatsoever. Neither this Presentation nor any information included herein should be construed as or constitute a part of a recommendation regarding the securities of the Company. Furthermore, no representation or warranty (express or implied) is made as to, and no reliance should be placed on, any information, including projections, estimates, targets and opinions contained herein, and no liability whatsoever is accepted as to any errors, omissions or misstatements contained herein. Neither the Company nor any of its officers or employees accepts any liability whatsoever arising directly or indirectly from the use of this Presentation. 2

Calumet at a Glance: Investment Summary Specialty Products Focus. High margin, high touch, bespoke products for long-term customers. Turnaround Story: Still in Early Innings. New management team, culture shift, empowered employees, stabilized liquidity and business starting to turn the corner. Self-Help Driving EBITDA Improvement. Targeted cost reductions, raw materials optimization, margin enhancements and opportunistic growth projects. Liquidity Improving and Repositioning for Growth. Focused on strengthening balance sheet, lowering leverage profile and de-risking business. Committed Long-Term Sponsors. Founding families own 100% of general partner and 21% of limited partnership units; financially supportive of economic growth. 3

Calumet is First and Foremost a Specialty Company TTM EBITDA BY PRODUCT 1 Product Differentials to WTI * Fuel Products 29% Specialty Products 71% LOWER MARGIN PRICE-DRIVEN Paraffinic Base Oils Solvents QUALITY-DRIVEN White Oils Petrolatums Naphthenic Base Oils Waxes Esters LOWER VOLUME BRAND-DRIVEN Packaged & Synthetic Products (Royal Purple, Bel-Ray, TruFuel) HIGHER VOLULME HIGHER MARGIN * Lubricating Oils = Paraffinic Base Oils + Naphthenic Base Oils; Product Differentials not to perfect scale 1 Trailing Twelve Months ended March 31, 2017, Oilfield services segment excluded 4

Our Geographic Footprint SPECIALTY PRODUCTS SEGMENT FUEL PRODUCTS SEGMENT OILFIELD SERVICES SEGMENT STORAGE/DISTRIBUTION TERMINALS Nine specialty products facilities that manufacture nearly 4,500 products for global customers Four fuel products refineries with access to costadvantaged Canadian and domestic shale-based feedstocks More than 30 facilities serving ~300 E&P customers that operate in key shale plays in North America In total, we have approximately 13.6 million barrels of aggregate storage capacity at our facilities and leased storage locations 5

Diversified Product Portfolio Serves Wide Range of Industries SPECIALTY PRODUCTS 6

Our Strategy & Roadmap for Growth OUR VISION To be the premier specialty petroleum products company in the world. OUR MISSION We build high-return niche businesses through innovation, unmatched customer service and best-in-class operations to deliver quality products that meet the unique needs and specifications of our customers. We capture attractive opportunities where others do not. Strategic M&A Focus portfolio on high-return, niche specialty markets where we are competitively advantaged Opportunistic Growth Projects Capture one-to-two-year payouts with low capital investment requirements Operations Excellence Reduce costs, optimize raw materials and enhance margins 7

OPERATIONS EXCELLENCE IN ACTION: Targeted Cost Reductions Over 21% reduction in total SG&A in 2016, totaling $54 million (1) year-over-year Operations Excellence Total capital spending declined over 70% in 2016 (lowest since 2012) Additional reductions in SG&A costs through the quarter, including reductions in headcount Transportation, demurrage, and procurement initiatives continue to lower operating costs TOTAL YTD SG&A DECLINED BY $50 MILLION Y/Y (dollars in millions) SIGNIFICANT Y/Y DECLINE IN CAPITAL SPENDING (dollars in millions) $282 $54 million in SG&A cost savings for the year (1) $221 $274 $450 $425 $72 $122 $120-$140 Year ended December 31, 2015 Year ended December 31, 2016 2012 2013 2014 2015 2016 2017 Forecast (1) Excludes depreciation and amortization 8

OPERATIONS EXCELLENCE IN ACTION: Raw Material Optimization Operations Excellence Processed a record 35,000 bpd of heavy Canadian-based crude oil in 2016 and 36,800 bpd in 1Q17 Delivered cost of crude oil vs. WTI declined by almost $1.50/bbl between 2015 and 2016 Captured $20 million in self-help from heavy-up strategy Continued to optimized crude oil costs at Shreveport with the startup of new crude oil pipeline PROCESSING INCREASED VOLUME OF HEAVY CANADIAN CRUDE OIL (BPD) * LOWERING OUR COST OF CRUDE OIL VS. WTI 70,000 Long-term Capability Average Differential to WTI ($/bbl) (Fuels Refineries) 2015 2016 23,500 35,000 40,000-45,000 Short-term Capability ($4.57) 2015 2016 Targets ($6.02) * Includes CHV, CL, Bow River, Hardisty Heavy 9

OPERATIONS EXCELLENCE IN ACTION: Margin Enhancements Operations Excellence Growing High Margin Businesses & Improving Others Grew high margin Branded & Packaged (B&P) sales volumes by 18.4% year-over-year during 1Q 17 Driving improvements in fuels product margins, with sustainable structural improvements Supply Chain Efficiencies Leveraging scale and integration across portfolio to capture efficiencies in supply chain including Transportation (trucking, rail, water) and Procurement (equipment, materials, additives, utilities, feedstocks) Achieved over $8 million in benefit in 2016 and see additional capture opportunities in 2017 Product Upgrades Upgraded several lower margin fuel products to higher margin specialty products Realized $7 million in additional self help from these product upgrade efforts in 2016 and see additional opportunities in 2017 10

OPPORTUNISTIC GROWTH PROJECTS: 1-2 Year Payouts, Low Capital Requirements Growth Projects New BP Partnership Expect to blend and package between 10 to 15 million gallons of their branded lubricants per year in our facilities Utilizes plant more efficiently and significantly increases capacity throughput New Superior Flexibility Project Improves product yield and recovery Estimated cost $15 to $20 million and projected EBITDA in excess of $10 million annually beginning April 2018 New Product Innovation/Development: Two Recent Launches Both developed in-house by Calumet s innovation and product development teams CALPAR TM 4GIII Calumet becomes first virgin producer of Group III synthetic base oil in the U.S. CALTRAN 60-00 Group U Naphthenic transformer oil that meets the International Standard IEC 60296 11

SELF-HELP IN ACTION: Bottom-Line Results Integrated business teams continue to identify "self-help" opportunities for value creation Remain on target to drive incremental EBITDA resulting from these efforts of $150-200 million by 2018 Additional 2017 Self-Help Benefit Projected $40-60 MILLION 2017 YTD = $18 million in Self-Help 12

Turning the Corner Trailing Twelve Months Adjusted EBITDA ($MM) $300 $250 $257.7 $230.3 $200 $150 $139.4 $114.4 $158.2 $100 $50 $92.9 $0 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 13

Business Stability Improving Leverage ratio declining and remain committed to lowering further Fixed charge coverage ratio improvement Liquidity stabilized DEBT TO TTM ADJUSTED EBITDA (LEVERAGE) RATIO 22.0x 18.0x 14.3x 12.9x 7.0x 5.4x 4.3x 4.7x 9.0x 3/31/15 6/30/15 9/30/15 12/31/15 3/31/16 6/30/16 9/30/16 12/31/2016 3/31/2017 REVOLVER AVAILABILITY ($MM) FIXED CHARGE COVERAGE RATIO (1) $498 $423 $396 (2) $438 $370 $361 $358 2.7x 3.1x 2.8x $311 $234 $101 1.9x 1.0x 0.8x 0.6x 1.0x 1.3x 3/31/2015 6/30/2015 9/30/2015 12/31/2015 3/31/2016 6/30/2016 9/30/2016 12/31/2016 3/31/2017 3/31/15 6/30/15 9/30/15 12/31/15 3/31/16 6/30/16 9/30/16 12/31/2016 3/31/2017 (1) Fixed Charge Coverage Ratio is defined as Adjusted EBITDA divided by consolidated interest expense (plus capitalized interest), neither of which has been pro-forma adjusted for acquisitions or refinancing activity (2) Proforma, includes proceeds of the 2021 Senior Secured Notes 14

Calumet at a Glance: Investment Summary Specialty Products Focus. High margin, high touch, bespoke products for long-term customers. Turnaround Story Still in Early Innings. New management team, culture shift, and empowered employees. Self-Help Driving EBITDA improvement. Targeted cost reductions, raw materials optimization, margin enhancements and opportunistic growth projects. Business Stability and Liquidity Improving. Focused on strengthening balance sheet, lowering leverage profile and further de-risking business. Committed Long-Term Sponsors. Founding families own 100% of general partner and 21% of limited partnership units; financially supportive of economic growth. 15

APPENDIX Supplemental Financial Data 16

EXHIBIT A: Historical Adjusted EBITDA by Segment ($MM) $124.9 $95.0 $76.4 $63.1 $75.4 $70.0 $78.7 $50.3 $9.7 $0.7 $28.3 $6.6 $18.9 $53.9 $36.8 ($37.6) $13.8 $27.7 $66.0 $65.9 $58.9 $47.6 $29.3 $58.5 $59.0 $43.4 $3.2 $28.0 $45.6 ($4.1) ($14.2) ($0.5) ($59.8) ($46.0) ($7.9) ($3.3) ($3.5) ($3.7) ($7.1) ($5.9) 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 Specialty Products Segment Fuel Products Segment Oilfield Services Segment 17

EXHIBIT B: Adjusted EBITDA Bridge 1Q16 vs. 1Q17 ($MM) $17.7 $78.7 $61.9 $5.1 $11.0 $5.6 $4.9 $4.7 $1.2 $6.6 ($34.5) ($5.5) 1Q16 Adj EBITDA Specialty Margin LCM Inventory Adjustment Operating Costs(2) Volume(3) Joint Venture (Loss) Other OFS Margin(1) Fuels Margin SG&A "Self-Help" Program Benefit 1Q17 Adj EBITDA (1) Includes transportation expense and operating costs (2) Includes lower Renewable Identification Numbers ( RINs ) costs (3) Includes specialty products and fuel products only 18

EXHIBIT C: Historical and Projected Capital Spending ($MM) $450 $425 $122 $12 $120 To $140 2014 Capital Spending 2015 Capital Spending 2016 Capital Spending (1) Q1 2017 Spending 2017 Forecast Capital Spending (1) Includes $36 million of contributions to DPR and $29 million of proceeds related to the sale of unconsolidated affiliates 19

EXHIBIT D: Cash Bridge 4Q16 vs. 1Q17 ($MM) $29.0 $34.9 $32.2 ($75.1) $4.2 $4.6 ($17.2) ($3.4) 12-31-16 Cash Balance Inventory Financing Operating Cash Flow Revolver Borrowings Working Capital Cap Ex Other 3-31-17 Cash Balance 20

EXHIBIT E: Capital Structure Overview Actual Actual Actual Actual Actual Actual Actual Actual ($ in millions) 6/30/15 9/30/15 12/31/15 3/31/16 6/30/16 9/30/16 12/31/16 3/31/17 Cash $ 11.7 $ 6.2 $ 5.6 $ 7.2 $ 32.2 $ 17.8 $ 4.2 $ 4.6 ABL Revolver Borrowings $ 103.1 $ 107.7 $ 111.0 $ 294.9 $ 0.1 $ 0.1 $ 10.2 $ 39.2 7.625% Senior Notes due 2022 $ 350.0 $ 350.0 $ 350.0 $ 350.0 $ 350.0 $ 350.0 $ 350.0 $ 350.0 6.50% Senior Notes due 2021 $ 900.0 $ 900.0 $ 900.0 $ 900.0 $ 900.0 $ 900.0 $ 900.0 $ 900.0 7.75% Senior Notes due 2023 $ 325.0 $ 325.0 $ 325.0 $ 325.0 $ 325.0 $ 325.0 $ 325.0 $ 325.0 11.50% Senior Secured Notes due 2021 $ - $ - $ - $ - $ 400.0 $ 400.0 $ 400.0 $ 400.0 Note Payable - related party $ - $ - $ 75.0 $ 73.4 $ 40.7 $ 19.6 $ - $ - Capital Leases $ 43.4 $ 46.9 $ 46.4 $ 46.1 $ 45.6 $ 47.5 $ 46.5 $ 45.9 Other $ - $ - $ - $ - $ - $ 4.6 $ 8.0 $ 7.6 Total Debt $ 1,721.5 $ 1,729.6 $ 1,807.4 $ 1,989.4 $ 2,061.4 $ 2,046.8 $ 2,039.7 $ 2,067.7 Partners Capital $ 871.7 $ 763.9 $ 603.9 $ 478.5 $ 331.5 $ 294.2 $ 218.7 $ 213.3 Total Capitalization $ 2,593.2 $ 2,493.5 $ 2,411.3 $ 2,467.9 $ 2,392.9 $ 2,341.0 $ 2, 258.4 $ 2, 281.0 LTM Adjusted EBITDA (as reported) $ 403.8 $ 371.7 $ 257.7 $ 139.4 $ 114.4 $ 92.9 $ 158.2 $ 230.3 Total Debt / LTM Adjusted EBITDA (as reported) 4.3 x 4.7 x 7.0 x 14.3 x 18.0 x 22.0 x 12.9 x 9.0 x Total Debt / Total Capitalization 66% 69% 75% 81% 86% 87% 90% 91% 21

EXHIBIT F: Reconciliation of Adjusted EBITDA and Distributable Cash Flow Quarter Ended ($ in millions) 6/30/15 9/30/15 12/31/15 3/31/16 6/30/16 9/30/16 12/31/16 3/31/17 Sales $ 1,156 $ 1,140 $ 898 $ 713 $ 973 $ 967 $ 947 $ 937 Cost of sales 954 975 866 627 842 856 866 798 Gross profit 203 165 32 86 131 110 81 140 Selling, general and administrative 70 67 68 58 51 54 58 59 Transportation 42 46 45 39 45 42 43 41 Taxes other than income taxes 4 6 4 6 4 5 5 6 Asset impairment - 34 - - 33-2 - Other 3 3 2 2 - (1) - 2 Total operating expenses 119 155 119 105 134 100 109 108 Operating income (loss) 84 10 (87) (19) (3) 10 (28) 32 Other (90) (66) (36) (49) (145) (51) (52) (38) Income tax benefit (9) (8) (7) - - (8) - - Net income (loss) $ 3 $ (49) $ (117) $ (68) $ (148) $ (33) $ (80) $ (6) Interest expense and debt extinguishment costs 74 26 25 30 43 45 44 44 Depreciation and amortization 36 36 38 39 44 45 44 41 Income tax benefit (9) (8) (7) - - (8) (1) - EBITDA $ 103 $ 5 $ (60) $ 2 $ (61) $ 48 $ 8 $ 79 Hedging adjustments - non-cash (18) 3 10 (7) (26) - 6 (11) Impairment charges - 58 - - 33-3 - Amortization of turnaround costs 7 7 10 9 8 8 8 7 Loss on sale of unconsolidated affiliate - - - - 114 - - - Non-cash equity based compensation and other non-cash items 3 3 3 3 2 (2) 3 3 Adjusted EBITDA $ 95 $ 75 $ (38) $ 7 $ 70 $ 54 $ 28 $ 79 Replacement and environmental capital expenditures (1) (10) (16) (11) (8) (3) (9) (9) (5) Cash interest expense (26) (23) (24) (28) (40) (42) (42) (42) Turnaround costs (3) (9) (4) (6) (2) (1) - (1) Loss from unconsolidated affiliates 8 10 14 11 7 - - - Income tax benefit 9 8 7 - - 8 1 - Distributable Cash Flow $ 73 $ 45 $ (55) $ (25) $ 32 $ 10 $ (23) $ 32 (1) 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 that meet or exceed environmental and operating regulations. Investors may refer to our Quarterly Reports on Form 10-Q or quarterly earnings releases for a reconciliation of distributable cash flow to net cash provided by (used in) operating activities. Note: Sum of individual line items may not equal subtotal or total amounts due to rounding. 22

EXHIBIT G: Reconciliation of Segment Adjusted EBITDA to Net Income (Loss) ($ in millions) Quarter Ended 12/31/14 3/31/15 6/30/15 9/30/15 12/31/15 3/31/16 6/30/16 9/30/16 12/31/16 3/31/17 Segment Adjusted EBITDA Specialty products Adjusted EBITDA $ 66.0 $ 65.9 $ 58.9 $ 47.6 $ 29.3 $ 58.5 $ 59.0 $ 43.4 $ 28.0 $ 45.6 Fuel products Adjusted EBITDA 0.7 63.1 50.3 28.3 (59.8) (46.0) 18.9 13.8 3.2 36.8 Oilfield services Adjusted EBITDA 9.7 (4.1) (14.2) (0.5) (7.1) (5.9) (7.9) (3.3) (3.5) (3.7) Total segment Adjusted EBITDA $ 76.4 $ 124.9 $ 95.0 $ 75.4 $ (37.6) $ 6.6 $ 70.0 $ 53.9 $ 27.7 $ 78.7 Less: Unrealized (gain) loss on derivative instruments $ 23.2 $ 27.9 $ (5.2) $ 5.0 $ 11.8 $ (4.6) $ (23.8) $ 4.9 $ 3.6 $ (10.6) Realized gain (loss) on derivatives, not included in net income (loss) or settled in a prior period 6.5 6.1 (12.6) (1.9) (1.6) (2.1) (2.3) (4.8) 2.8 - Amortization of turnaround costs 6.2 6.1 6.6 6.7 9.6 9.1 8.3 7.9 8.0 7.4 Impairment charges 36.0 - - 58.1 - - 33.4-2.5 0.4 Loss on sale of unconsolidated affiliate - - - - - - 113.9 - - - Non-cash equity based compensation and other non-cash items 4.1 3.4 2.8 2.8 3.0 2.6 1.5 (2.2) 3.1 2.8 EBITDA $ 0.4 $ 81.4 $ 103.4 $ 4.7 $ (60.4) $ 1.6 $ (61.0) $ 48.1 $ 7.8 $ 78.7 Less: Interest expense $ 27.5 $ 27.0 $ 27.4 $ 25.5 $ 25.0 $ 30.3 $ 42.8 $ 44.6 $ 44.0 $ 43.9 Debt extinguishment costs - - 46.6 - - - - - - - Depreciation and amortization 37.6 35.4 36.0 36.0 38.0 38.8 43.8 44.5 44.0 41.1 Income tax expense (benefit) (1.2) (4.8) (9.1) (7.9) (6.6) 0.2 0.3 (7.6) (0.6) (0.1) Net income (loss) $ (63.5) $ 23.8 $ 2.5 $ (48.9) $ (116.8) $ (67.7) $ (147.9) $ (33.4) $ (79.6) $ (6.2) 23

EXHIBIT H: Hedged a Portion of Anticipated 2017 WCS Purchases Average Fixed Differential Price: ($13.22) Average WCS % of WTI: 72.3% 10,000 8,000 6,000 7,000 7,000 7,000 4,000 2,000 0 3,000 3,000 3,000 2Q17 3Q17 4Q17 WCS % Volume Hedged (barrels per day) WCS-Fixed Differential Volume Hedged (barrels per day) 24

CONTACT INFORMATION Chris Hodges or Joe Caminiti Alpha IR 312-445-2870 Email: CLMT@alpha-ir.com 25