25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Calumet Specialty Products Partners
Buy, Hold or Sell?

Let's analyze Calumet together

I guess you are interested in Calumet Specialty Products Partners. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Calumet Specialty Products Partners. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Calumet Specialty Products Partners

I send you an email if I find something interesting about Calumet Specialty Products Partners.

1. Quick Overview

1.1. Quick analysis of Calumet (30 sec.)










1.2. What can you expect buying and holding a share of Calumet? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
22.5%

What is your share worth?

Current worth
$-4.96
Expected worth in 1 year
$-7.63
How sure are you?
27.5%

+ What do you gain per year?

Total Gains per Share
$-2.66
Return On Investment
-14.5%

For what price can you sell your share?

Current Price per Share
$18.40
Expected price per share
$13.78 - $23.75
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Calumet (5 min.)




Live pricePrice per Share (EOD)
$18.40
Intrinsic Value Per Share
$-65.76 - $-21.29
Total Value Per Share
$-70.73 - $-26.25

2.2. Growth of Calumet (5 min.)




Is Calumet growing?

Current yearPrevious yearGrowGrow %
How rich?-$426.6m-$264.8m-$54.2m-17.0%

How much money is Calumet making?

Current yearPrevious yearGrowGrow %
Making money-$56.6m$6.9m-$63.5m-112.2%
Net Profit Margin-5.3%-0.6%--

How much money comes from the company's main activities?

2.3. Financial Health of Calumet (5 min.)




2.4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#330 / 331

Most Revenue
#33 / 331

Most Profit
#321 / 331

Most Efficient
#218 / 331
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Calumet?

Welcome investor! Calumet's management wants to use your money to grow the business. In return you get a share of Calumet.

First you should know what it really means to hold a share of Calumet. And how you can make/lose money.

Speculation

The Price per Share of Calumet is $18.40. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Calumet.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Calumet, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $-4.96. Based on the TTM, the Book Value Change Per Share is $-0.67 per quarter. Based on the YOY, the Book Value Change Per Share is $0.78 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Calumet.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-1.17-6.4%-0.66-3.6%0.120.6%-0.61-3.3%-0.52-2.8%
Usd Book Value Change Per Share-1.23-6.7%-0.67-3.6%0.784.2%-0.28-1.5%-0.40-2.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.130.7%
Usd Total Gains Per Share-1.23-6.7%-0.67-3.6%0.784.2%-0.28-1.5%-0.27-1.5%
Usd Price Per Share17.82-16.65-17.31-10.97-10.48-
Price to Earnings Ratio-3.81--7.20--1.55--1.68-3.03-
Price-to-Total Gains Ratio-14.48--29.27-22.63-0.10--11.99-
Price to Book Ratio-3.59--4.67--5.83--0.96-1.30-
Price-to-Total Gains Ratio-14.48--29.27-22.63-0.10--11.99-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share18.4
Number of shares54
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.67-0.28
Usd Total Gains Per Share-0.67-0.28
Gains per Quarter (54 shares)-35.97-15.37
Gains per Year (54 shares)-143.87-61.49
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-144-1540-61-71
20-288-2980-123-132
30-432-4420-184-193
40-575-5860-246-254
50-719-7300-307-315
60-863-8740-369-376
70-1007-10180-430-437
80-1151-11620-492-498
90-1295-13060-553-559
100-1439-14500-615-620

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%3.09.00.025.0%5.015.00.025.0%10.030.00.025.0%37.041.01.046.8%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%6.014.00.030.0%10.029.01.025.0%29.049.01.036.7%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%9.00.031.022.5%46.00.033.058.2%
Total Gains per Share0.04.00.00.0%4.08.00.033.3%6.014.00.030.0%11.028.01.027.5%37.041.01.046.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Calumet Specialty Products Partners compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.231-0.666-46%0.779-258%-0.285-77%-0.399-68%
Book Value Per Share---4.963-3.712-25%-3.081-38%-3.017-39%0.431-1251%
Current Ratio--0.6300.745-16%0.650-3%0.784-20%1.057-40%
Debt To Asset Ratio--1.1621.119+4%1.095+6%1.110+5%0.999+16%
Debt To Equity Ratio----0%-0%25.808-100%20.199-100%
Dividend Per Share----0%-0%-0%0.132-100%
Enterprise Value---1500462161.280-1562624241.600+4%-1532226666.720+2%-1563081984.624+4%-1492920351.424-1%
Eps---1.170-0.659-44%0.119-1086%-0.610-48%-0.524-55%
Ev To Ebitda Ratio--8.889-2.282+126%-4.819+154%1.692+425%-7.248+182%
Ev To Sales Ratio---0.341-0.372+9%-0.335-2%-0.455+34%-0.418+23%
Free Cash Flow Per Share---0.375-0.389+4%-1.331+255%-0.532+42%-0.242-35%
Free Cash Flow To Equity Per Share--0.3220.064+406%-0.088+127%-0.102+132%-0.135+142%
Gross Profit Margin--1.1481.291-11%1.043+10%0.997+15%0.816+41%
Intrinsic Value_10Y_max---21.290--------
Intrinsic Value_10Y_min---65.764--------
Intrinsic Value_1Y_max---1.138--------
Intrinsic Value_1Y_min---3.977--------
Intrinsic Value_3Y_max---4.177--------
Intrinsic Value_3Y_min---14.283--------
Intrinsic Value_5Y_max---8.131--------
Intrinsic Value_5Y_min---27.068--------
Market Cap1581489126.400+3%1531637838.7201431075758.400+7%1487373333.280+3%942748015.376+62%900847148.576+70%
Net Profit Margin---0.091-0.053-42%-0.006-93%-0.051-44%-0.044-51%
Operating Margin---0.052-0.002-97%0.011-554%-0.003-94%0.003-1868%
Operating Ratio--1.0521.000+5%0.965+9%0.998+5%0.989+6%
Pb Ratio-3.707-3%-3.590-4.666+30%-5.835+63%-0.958-73%1.302-376%
Pe Ratio-3.930-3%-3.806-7.202+89%-1.549-59%-1.684-56%3.033-225%
Price Per Share18.400+3%17.82016.650+7%17.305+3%10.969+62%10.481+70%
Price To Free Cash Flow Ratio-12.279-3%-11.892-4.460-62%5.985-299%-0.380-97%2.002-694%
Price To Total Gains Ratio-14.948-3%-14.477-29.273+102%22.627-164%0.103-14140%-11.991-17%
Quick Ratio--0.2710.320-15%0.259+5%0.366-26%0.522-48%
Return On Assets---0.038-0.021-45%0.002-1736%-0.018-53%-0.015-60%
Return On Equity----0%-0%-0.1760%-0.1660%
Total Gains Per Share---1.231-0.666-46%0.779-258%-0.285-77%-0.267-78%
Usd Book Value---426600000.000-319050000.000-25%-264800000.000-38%-259330000.000-39%37060000.000-1251%
Usd Book Value Change Per Share---1.231-0.666-46%0.779-258%-0.285-77%-0.399-68%
Usd Book Value Per Share---4.963-3.712-25%-3.081-38%-3.017-39%0.431-1251%
Usd Dividend Per Share----0%-0%-0%0.132-100%
Usd Enterprise Value---1500462161.280-1562624241.600+4%-1532226666.720+2%-1563081984.624+4%-1492920351.424-1%
Usd Eps---1.170-0.659-44%0.119-1086%-0.610-48%-0.524-55%
Usd Free Cash Flow---32200000.000-33425000.000+4%-114425000.000+255%-45730000.000+42%-20785000.000-35%
Usd Free Cash Flow Per Share---0.375-0.389+4%-1.331+255%-0.532+42%-0.242-35%
Usd Free Cash Flow To Equity Per Share--0.3220.064+406%-0.088+127%-0.102+132%-0.135+142%
Usd Market Cap1581489126.400+3%1531637838.7201431075758.400+7%1487373333.280+3%942748015.376+62%900847148.576+70%
Usd Price Per Share18.400+3%17.82016.650+7%17.305+3%10.969+62%10.481+70%
Usd Profit---100600000.000-56675000.000-44%6900000.000-1558%-37155000.000-63%-36585000.000-64%
Usd Revenue--1100400000.0001054100000.000+4%1272925000.000-14%959300000.000+15%968460000.000+14%
Usd Total Gains Per Share---1.231-0.666-46%0.779-258%-0.285-77%-0.267-78%
 EOD+6 -2MRQTTM+15 -21YOY+15 -215Y+18 -1910Y+13 -26

3.3 Fundamental Score

Let's check the fundamental score of Calumet Specialty Products Partners based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.930
Price to Book Ratio (EOD)Between0-1-3.707
Net Profit Margin (MRQ)Greater than0-0.091
Operating Margin (MRQ)Greater than0-0.052
Quick Ratio (MRQ)Greater than10.271
Current Ratio (MRQ)Greater than10.630
Debt to Asset Ratio (MRQ)Less than11.162
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-0.038
Total1/10 (10.0%)

3.4 Technical Score

Let's check the technical score of Calumet Specialty Products Partners based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5036.295
Ma 20Greater thanMa 5020.804
Ma 50Greater thanMa 10021.178
Ma 100Greater thanMa 20020.160
OpenGreater thanClose18.080
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Calumet Specialty Products Partners

Calumet, Inc. manufactures, formulates, and markets a diversified slate of specialty branded products and renewable fuels to various consumer-facing and industrial markets in North America and internationally. It operates through Specialty Products and Solutions; Montana/Renewables; and Performance brands segments. The Specialty Products and Solutions segment offers various solvents, waxes, customized lubricating oils, white oils, petrolatums, gels, esters, and other products. The Montana/Renewables segment focuses on processing renewable feedstocks into renewable diesel, sustainable aviation fuel, renewable hydrogen, renewable natural gas, renewable propane, and renewable naphtha. It also processes Canadian crude oil into conventional gasoline, diesel, jet fuel, and specialty grades of asphalt. The Performance Brands segment blends, packages, and markets high performance products through Royal Purple, Bel-Ray, and TruFuel brands. The company serves wholesale distributors and retail chains. Calumet, Inc. was founded in 1919 and is headquartered in Indianapolis, Indiana.

Fundamental data was last updated by Penke on 2025-01-16 16:03:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its debts by selling its assets.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Calumet earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Calumet to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of -9.1% means that $-0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Calumet Specialty Products Partners:

  • The MRQ is -9.1%. The company is making a loss. -1
  • The TTM is -5.3%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-9.1%TTM-5.3%-3.8%
TTM-5.3%YOY-0.6%-4.7%
TTM-5.3%5Y-5.1%-0.3%
5Y-5.1%10Y-4.4%-0.6%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%8.6%-17.7%
TTM-5.3%7.9%-13.2%
YOY-0.6%16.2%-16.8%
5Y-5.1%-15.2%+10.1%
10Y-4.4%-43.5%+39.1%
4.3.1.2. Return on Assets

Shows how efficient Calumet is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Calumet to the Oil & Gas E&P industry mean.
  • -3.8% Return on Assets means that Calumet generated $-0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Calumet Specialty Products Partners:

  • The MRQ is -3.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.8%TTM-2.1%-1.7%
TTM-2.1%YOY0.2%-2.3%
TTM-2.1%5Y-1.8%-0.3%
5Y-1.8%10Y-1.5%-0.2%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.8%0.1%-3.9%
TTM-2.1%0.2%-2.3%
YOY0.2%1.1%-0.9%
5Y-1.8%-1.2%-0.6%
10Y-1.5%-3.0%+1.5%
4.3.1.3. Return on Equity

Shows how efficient Calumet is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Calumet to the Oil & Gas E&P industry mean.
  • 0.0% Return on Equity means Calumet generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Calumet Specialty Products Partners:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-17.6%+17.6%
5Y-17.6%10Y-16.6%-1.1%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%-0.8%
TTM-1.2%-1.2%
YOY-2.8%-2.8%
5Y-17.6%-2.4%-15.2%
10Y-16.6%-5.8%-10.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Calumet Specialty Products Partners.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Calumet is operating .

  • Measures how much profit Calumet makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Calumet to the Oil & Gas E&P industry mean.
  • An Operating Margin of -5.2% means the company generated $-0.05  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Calumet Specialty Products Partners:

  • The MRQ is -5.2%. The company is operating very inefficient. -2
  • The TTM is -0.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-5.2%TTM-0.2%-5.0%
TTM-0.2%YOY1.1%-1.3%
TTM-0.2%5Y-0.3%+0.2%
5Y-0.3%10Y0.3%-0.6%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.2%20.4%-25.6%
TTM-0.2%19.7%-19.9%
YOY1.1%23.9%-22.8%
5Y-0.3%-0.5%+0.2%
10Y0.3%-20.9%+21.2%
4.3.2.2. Operating Ratio

Measures how efficient Calumet is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 1.05 means that the operating costs are $1.05 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Calumet Specialty Products Partners:

  • The MRQ is 1.052. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.000. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.052TTM1.000+0.052
TTM1.000YOY0.965+0.035
TTM1.0005Y0.998+0.001
5Y0.99810Y0.989+0.009
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0521.000+0.052
TTM1.0000.912+0.088
YOY0.9650.817+0.148
5Y0.9980.998+0.000
10Y0.9891.183-0.194
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Calumet Specialty Products Partners.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Calumet is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 0.63 means the company has $0.63 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Calumet Specialty Products Partners:

  • The MRQ is 0.630. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.745. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.745-0.116
TTM0.745YOY0.650+0.095
TTM0.7455Y0.784-0.039
5Y0.78410Y1.057-0.273
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6301.206-0.576
TTM0.7451.168-0.423
YOY0.6501.238-0.588
5Y0.7841.436-0.652
10Y1.0571.712-0.655
4.4.3.2. Quick Ratio

Measures if Calumet is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Calumet to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 0.27 means the company can pay off $0.27 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Calumet Specialty Products Partners:

  • The MRQ is 0.271. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.320. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.320-0.049
TTM0.320YOY0.259+0.062
TTM0.3205Y0.366-0.045
5Y0.36610Y0.522-0.156
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.737-0.466
TTM0.3200.754-0.434
YOY0.2590.845-0.586
5Y0.3660.952-0.586
10Y0.5221.294-0.772
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Calumet Specialty Products Partners.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Calumet assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Calumet to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 1.16 means that Calumet assets are financed with 116.2% credit (debt) and the remaining percentage (100% - 116.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Calumet Specialty Products Partners:

  • The MRQ is 1.162. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.119. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.162TTM1.119+0.043
TTM1.119YOY1.095+0.023
TTM1.1195Y1.110+0.008
5Y1.11010Y0.999+0.111
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1620.411+0.751
TTM1.1190.419+0.700
YOY1.0950.419+0.676
5Y1.1100.453+0.657
10Y0.9990.448+0.551
4.5.4.2. Debt to Equity Ratio

Measures if Calumet is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Calumet to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Calumet Specialty Products Partners:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y25.808-25.808
5Y25.80810Y20.199+5.609
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.643-0.643
TTM-0.638-0.638
YOY-0.600-0.600
5Y25.8080.799+25.009
10Y20.1990.733+19.466
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Calumet generates.

  • Above 15 is considered overpriced but always compare Calumet to the Oil & Gas E&P industry mean.
  • A PE ratio of -3.81 means the investor is paying $-3.81 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Calumet Specialty Products Partners:

  • The EOD is -3.930. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.806. Based on the earnings, the company is expensive. -2
  • The TTM is -7.202. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.930MRQ-3.806-0.124
MRQ-3.806TTM-7.202+3.395
TTM-7.202YOY-1.549-5.653
TTM-7.2025Y-1.684-5.517
5Y-1.68410Y3.033-4.717
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD-3.9300.371-4.301
MRQ-3.8060.780-4.586
TTM-7.202-0.324-6.878
YOY-1.5492.152-3.701
5Y-1.684-0.362-1.322
10Y3.033-0.925+3.958
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Calumet Specialty Products Partners:

  • The EOD is -12.279. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -11.892. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -4.460. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-12.279MRQ-11.892-0.387
MRQ-11.892TTM-4.460-7.431
TTM-4.460YOY5.985-10.445
TTM-4.4605Y-0.380-4.081
5Y-0.38010Y2.002-2.382
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD-12.279-1.082-11.197
MRQ-11.892-1.505-10.387
TTM-4.460-1.515-2.945
YOY5.985-1.393+7.378
5Y-0.380-2.435+2.055
10Y2.002-2.697+4.699
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Calumet is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of -3.59 means the investor is paying $-3.59 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Calumet Specialty Products Partners:

  • The EOD is -3.707. Based on the equity, the company is expensive. -2
  • The MRQ is -3.590. Based on the equity, the company is expensive. -2
  • The TTM is -4.666. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.707MRQ-3.590-0.117
MRQ-3.590TTM-4.666+1.075
TTM-4.666YOY-5.835+1.169
TTM-4.6665Y-0.958-3.708
5Y-0.95810Y1.302-2.260
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD-3.7071.048-4.755
MRQ-3.5901.074-4.664
TTM-4.6661.132-5.798
YOY-5.8351.202-7.037
5Y-0.9581.351-2.309
10Y1.3021.370-0.068
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Calumet Specialty Products Partners.

4.8.1. Institutions holding Calumet Specialty Products Partners

Institutions are holding 37.642% of the shares of Calumet Specialty Products Partners.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Wasserstein Debt Opportunities Management LP8.08121006942087507730.7368
2024-09-30Adams Asset Advisors LLC6.112812.3726525116000
2024-09-30Vanguard Group Inc4.53740.0012389783638978360
2024-09-30Tyro Capital Management LLC1.65695.0251142335614233560
2024-09-30BlackRock Inc1.28480.0004110371911037190
2024-09-30Susquehanna International Group, LLP1.21250.00321041594549515111.6721
2024-09-30Geode Capital Management, LLC0.90540.00117778167778160
2024-09-30Group One Trading, LP0.710.03160991220476250.5398
2024-09-30Alta Fundamental Advisers LLC0.67192.96365772215772210
2024-09-30Charles Schwab Investment Management Inc0.4670.00144012014012010
2024-09-30Tidal Investments LLC.0.46560.07534000004000000
2024-09-30Garnet Capital Holdings, Inc.0.42321.88223635893635890
2024-09-30Bienville Capital Management, LLC0.39711.57283411023411020
2024-09-30Royal Bank of Canada0.37040.0012318208-817-0.2561
2024-09-30Two Seas Capital LP0.36090.89493100073100070
2024-09-30Barnett & Co Inc0.32513.2876279315-2100-0.7462
2024-09-30Morgan Stanley - Brokerage Accounts0.29310.0003251820-640472-71.7783
2024-09-30State Street Corp0.28320.00022432782432780
2024-09-30LPL Financial Corp0.22760.001619549323781.2314
2024-09-30UBS Group AG0.21790.0007187224-119178-38.896
Total 29.004128.116424915938+9883986+39.7%

4.9.2. Funds holding Calumet Specialty Products Partners

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv3.1570.00332711993-35524-1.2929
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.19420.019102582654000.5292
2024-12-31SPDR® S&P Oil & Gas Explor & Prodtn ETF0.7840.6717673491-2039-0.3018
2024-11-30Fidelity Extended Market Index0.44460.019338195329340.7741
2024-12-31Schwab US Small-Cap ETF™0.38580.039333141000
2024-12-31Extended Equity Market Fund K0.16110.0206138409-1906-1.3584
2024-11-30Fidelity Total Market Index0.14520.002612473100
2024-12-30First Trust Small Cap Core AlphaDEX® ETF0.11560.22679933100
2024-12-30First Trust Small Cap Gr AlphaDEX® ETF0.11210.438596308-3132-3.1496
2024-11-30Fidelity Series Total Market Index0.10670.002691651-1833-1.9608
2024-12-31iShares Core S&P Total US Stock Mkt ETF0.09130.00277842300
2024-09-30NT Ext Equity Mkt Idx Fd - L0.08170.01770155701550
2024-09-30Northern Trust Extended Eq Market Idx0.08170.017170155701550
2024-12-31iShares US Oil & Gas Explor & Prod ETF0.08150.27087002800
2024-12-30Direxion Dly S&P Oil&Gs Ex&Prd Bl 2X ETF0.07990.46746859700
2024-09-30NT Ext Equity Mkt Idx Fd - NL0.07640.017165620656200
2024-11-30Vanguard Balanced Index Inv0.06690.00225749600
2024-09-30NT Ext Equity Mkt Idx Fd - DC - NL - T20.06150.017252870528700
2024-11-30Spartan Extended Market Index Pool E0.06140.01935271224824.9413
2024-11-30Fidelity Nasdaq Composite Index0.05730.00594925000
Total 7.34592.28036310409+225182+3.6%

5.3. Insider Transactions

Insiders are holding 21.196% of the shares of Calumet Specialty Products Partners.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-18Jennifer StrauminsSELL3786121.42
2024-11-12Jennifer StrauminsSELL10000020.59
2024-05-15Gregory J MoricalSELL1111115.04
2024-01-18Stephen P MawerSELL1503717.87
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
EBIT  169,400-159,20010,2009,20019,400-1,20018,200-75,300-57,100
EBITDA  213,100-143,60069,500-4,70064,800-70064,100-106,300-42,200
Operating Income  213,100-201,30011,80024,50036,300-30,1006,200-63,300-57,100



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets2,640,100
Total Liabilities3,066,700
Total Stockholder Equity-672,200
 As reported
Total Liabilities 3,066,700
Total Stockholder Equity+ -672,200
Total Assets = 2,640,100

Assets

Total Assets2,640,100
Total Current Assets789,800
Long-term Assets1,850,300
Total Current Assets
Cash And Cash Equivalents 34,600
Net Receivables 305,600
Inventory 409,500
Other Current Assets 40,100
Total Current Assets  (as reported)789,800
Total Current Assets  (calculated)789,800
+/-0
Long-term Assets
Property Plant Equipment 1,453,300
Long-term Assets Other 397,000
Long-term Assets  (as reported)1,850,300
Long-term Assets  (calculated)1,850,300
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,254,400
Long-term Liabilities1,812,300
Total Stockholder Equity-672,200
Total Current Liabilities
Short-term Debt 400,300
Accounts payable 321,600
Other Current Liabilities 532,500
Total Current Liabilities  (as reported)1,254,400
Total Current Liabilities  (calculated)1,254,400
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)1,812,300
Long-term Liabilities  (calculated)0
+/- 1,812,300
Total Stockholder Equity
Common Stock900
Retained Earnings -2,163,800
Accumulated Other Comprehensive Income -7,000
Other Stockholders Equity 1,497,700
Total Stockholder Equity (as reported)-672,200
Total Stockholder Equity (calculated)-672,200
+/-0
Other
Cash and Short Term Investments 34,600
Common Stock Shares Outstanding 85,530
Liabilities and Stockholders Equity 2,640,100
Net Debt 2,024,700
Net Working Capital -464,600
Short Long Term Debt Total 2,059,300



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302004-12-312003-12-31
> Total Assets 
216,941
318,206
444,896
399,717
349,459
392,825
506,842
530,174
525,085
554,262
577,102
678,857
1,059,573
1,113,330
1,091,490
1,081,062
1,102,982
1,058,940
1,048,032
1,031,856
986,357
1,030,087
1,038,619
1,016,672
1,108,398
1,196,224
1,641,596
1,732,058
1,799,419
2,111,158
2,239,161
2,253,045
2,499,900
2,684,200
2,641,000
2,688,100
3,217,600
3,261,100
3,332,000
3,119,800
3,399,600
3,233,200
3,079,000
2,944,700
2,998,600
2,906,800
2,840,100
2,725,200
2,756,600
2,788,500
2,813,400
2,813,400
2,688,800
2,144,500
2,177,700
2,087,500
2,270,400
2,207,100
2,161,300
1,857,800
1,862,300
1,821,500
1,807,500
1,808,300
1,868,000
1,840,300
1,833,900
2,127,900
2,195,600
2,353,700
2,568,700
2,741,800
2,764,500
2,804,200
2,804,800
2,751,300
2,731,600
2,670,900
2,640,100
2,640,1002,670,9002,731,6002,751,3002,804,8002,804,2002,764,5002,741,8002,568,7002,353,7002,195,6002,127,9001,833,9001,840,3001,868,0001,808,3001,807,5001,821,5001,862,3001,857,8002,161,3002,207,1002,270,4002,087,5002,177,7002,144,5002,688,8002,813,4002,813,4002,788,5002,756,6002,725,2002,840,1002,906,8002,998,6002,944,7003,079,0003,233,2003,399,6003,119,8003,332,0003,261,1003,217,6002,688,1002,641,0002,684,2002,499,9002,253,0452,239,1612,111,1581,799,4191,732,0581,641,5961,196,2241,108,3981,016,6721,038,6191,030,087986,3571,031,8561,048,0321,058,9401,102,9821,081,0621,091,4901,113,3301,059,573678,857577,102554,262525,085530,174506,842392,825349,459399,717444,896318,206216,941
   > Total Current Assets 
0
0
309,006
258,907
218,312
244,733
344,468
335,209
288,795
256,309
220,261
229,284
321,306
328,439
311,710
305,151
339,255
302,706
303,816
299,643
264,589
304,421
320,008
309,111
406,004
483,390
686,633
778,644
814,275
861,503
963,055
833,946
965,800
1,094,400
1,031,900
974,400
1,284,400
1,259,600
1,192,400
906,500
1,118,900
892,900
734,600
609,000
675,100
763,700
724,300
640,900
710,600
769,300
833,700
833,700
1,191,500
689,100
735,300
670,000
755,700
730,700
710,500
512,100
544,400
536,700
541,000
534,900
602,600
591,000
565,500
632,600
691,800
774,100
788,500
820,400
799,900
847,400
863,400
794,700
811,700
795,600
789,800
789,800795,600811,700794,700863,400847,400799,900820,400788,500774,100691,800632,600565,500591,000602,600534,900541,000536,700544,400512,100710,500730,700755,700670,000735,300689,1001,191,500833,700833,700769,300710,600640,900724,300763,700675,100609,000734,600892,9001,118,900906,5001,192,4001,259,6001,284,400974,4001,031,9001,094,400965,800833,946963,055861,503814,275778,644686,633483,390406,004309,111320,008304,421264,589299,643303,816302,706339,255305,151311,710328,439321,306229,284220,261256,309288,795335,209344,468244,733218,312258,907309,00600
       Cash And Cash Equivalents 
68
18,087
2,754
12,173
85
563
100,282
80,955
63,268
22,442
28
35
50
454
107
48
28
64
2,567
49
37
67
88
37
47,324
14,884
2,586
64
6,416
73,343
194,487
32,174
10,500
163,200
133,900
121,100
179,600
14,600
7,700
8,500
272,800
11,700
6,200
5,600
7,200
32,200
17,800
4,200
4,600
26,600
26,500
26,500
164,300
38,800
65,500
155,700
152,900
173,500
164,200
19,100
103,700
105,400
109,400
109,400
114,200
34,500
10,800
38,100
10,700
27,500
50,500
35,200
11,200
36,000
13,700
14,700
31,400
14,600
34,600
34,60014,60031,40014,70013,70036,00011,20035,20050,50027,50010,70038,10010,80034,500114,200109,400109,400105,400103,70019,100164,200173,500152,900155,70065,50038,800164,30026,50026,50026,6004,6004,20017,80032,2007,2005,6006,20011,700272,8008,5007,70014,600179,600121,100133,900163,20010,50032,174194,48773,3436,416642,58614,88447,32437886737492,56764284810745450352822,44263,26880,955100,2825638512,1732,75418,08768
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,904
0
932
0
0
0
0
0
58,502
77
0
3,949
7,900
2,400
700
2,700
3,700
500
3,000
6,100
2,500
1,000
0
0
0
0
0
0
0
0
0
0
350,000
350,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000350,000350,00000000000001,0002,5006,1003,0005003,7002,7007002,4007,9003,94907758,50200000932030,9040000000000000000000
       Net Receivables 
0
0
123,593
115,294
113,617
133,655
121,720
99,000
107,648
128,787
117,159
113,997
172,322
211,377
219,136
109,556
102,318
113,725
128,259
122,768
140,297
150,182
164,698
157,961
185,256
206,185
232,994
212,065
291,568
248,585
264,141
226,783
312,400
307,200
302,000
263,300
394,500
458,100
461,600
349,800
320,600
310,200
283,200
210,700
231,100
270,200
280,100
238,700
254,600
289,300
341,700
341,700
354,100
302,400
281,000
198,000
265,800
259,600
240,700
188,500
187,000
158,000
175,000
160,400
219,300
251,500
235,000
253,000
332,700
401,600
315,200
268,000
296,900
315,300
347,800
286,200
339,000
339,600
305,600
305,600339,600339,000286,200347,800315,300296,900268,000315,200401,600332,700253,000235,000251,500219,300160,400175,000158,000187,000188,500240,700259,600265,800198,000281,000302,400354,100341,700341,700289,300254,600238,700280,100270,200231,100210,700283,200310,200320,600349,800461,600458,100394,500263,300302,000307,200312,400226,783264,141248,585291,568212,065232,994206,185185,256157,961164,698150,182140,297122,768128,259113,725102,318109,556219,136211,377172,322113,997117,159128,787107,64899,000121,720133,655113,617115,294123,59300
       Other Current Assets 
18,215
24,433
32,212
12,210
1,609
2,733
21,786
42,763
1,059
21
21
21
22
3,308
3,017
75,220
86,814
39,520
38,526
37,765
10,150
3,272
2,094
2,094
1,495
3,656
4,547
2,094
3,287
26,256
3,949
10,368
17,500
19,800
10,700
18,900
16,700
22,100
20,800
7,500
3,500
10,400
11,600
8,300
6,900
11,500
15,800
11,000
13,500
13,900
15,800
8,700
8,700
10,000
14,500
13,900
17,500
11,800
11,500
11,000
8,300
13,200
12,800
10,200
11,300
18,000
22,400
14,900
10,800
19,500
20,600
19,200
29,900
41,500
49,000
61,200
45,700
46,600
40,100
40,10046,60045,70061,20049,00041,50029,90019,20020,60019,50010,80014,90022,40018,00011,30010,20012,80013,2008,30011,00011,50011,80017,50013,90014,50010,0008,7008,70015,80013,90013,50011,00015,80011,5006,9008,30011,60010,4003,5007,50020,80022,10016,70018,90010,70019,80017,50010,3683,94926,2563,2872,0944,5473,6561,4952,0942,0943,27210,15037,76538,52639,52086,81475,2203,0173,308222121211,05942,76321,7862,7331,60912,21032,21224,43318,215
   > Long-term Assets 
0
0
135,890
140,810
131,147
148,092
162,374
194,965
236,290
297,953
356,841
449,573
738,267
784,891
779,780
775,911
763,727
756,234
744,216
732,213
721,768
725,666
718,611
707,561
702,394
712,834
954,963
953,414
985,144
1,249,655
1,276,106
1,419,099
1,534,100
1,589,800
1,609,100
1,713,700
1,933,200
2,001,500
2,139,600
2,213,300
2,280,700
2,340,300
2,344,400
2,335,700
2,323,500
2,143,100
2,115,800
2,084,300
2,046,000
2,019,200
1,979,700
1,979,700
1,497,300
1,455,400
1,442,400
1,417,500
1,514,700
1,476,400
1,450,800
1,345,700
1,317,900
1,284,800
1,266,500
1,273,400
1,265,400
1,249,300
1,268,400
1,495,300
1,503,800
1,579,600
1,780,200
1,921,400
1,964,600
1,956,800
1,941,400
1,956,600
1,919,900
1,875,300
1,850,300
1,850,3001,875,3001,919,9001,956,6001,941,4001,956,8001,964,6001,921,4001,780,2001,579,6001,503,8001,495,3001,268,4001,249,3001,265,4001,273,4001,266,5001,284,8001,317,9001,345,7001,450,8001,476,4001,514,7001,417,5001,442,4001,455,4001,497,3001,979,7001,979,7002,019,2002,046,0002,084,3002,115,8002,143,1002,323,5002,335,7002,344,4002,340,3002,280,7002,213,3002,139,6002,001,5001,933,2001,713,7001,609,1001,589,8001,534,1001,419,0991,276,1061,249,655985,144953,414954,963712,834702,394707,561718,611725,666721,768732,213744,216756,234763,727775,911779,780784,891738,267449,573356,841297,953236,290194,965162,374148,092131,147140,810135,89000
       Property Plant Equipment 
89,938
126,585
127,454
127,846
127,674
144,278
158,889
191,732
230,158
291,784
350,751
442,882
617,651
669,353
666,654
659,684
652,247
645,546
638,829
629,275
622,620
621,043
618,408
612,433
606,262
607,422
843,111
842,101
861,323
856,510
863,364
986,875
1,084,500
1,108,300
1,118,700
1,160,400
1,221,600
1,261,800
1,385,200
1,464,400
1,520,400
1,588,600
1,667,300
1,719,200
1,727,600
1,705,000
1,695,400
1,678,000
1,654,800
1,633,200
1,410,400
1,159,200
1,159,200
1,135,500
1,115,800
1,098,100
1,203,400
1,179,400
1,160,600
1,066,600
1,043,200
1,012,400
999,300
1,005,600
904,900
889,900
903,700
1,107,400
1,015,200
1,149,700
1,329,400
1,589,500
1,543,200
1,536,400
1,526,900
1,620,700
1,586,400
1,550,200
1,453,300
1,453,3001,550,2001,586,4001,620,7001,526,9001,536,4001,543,2001,589,5001,329,4001,149,7001,015,2001,107,400903,700889,900904,9001,005,600999,3001,012,4001,043,2001,066,6001,160,6001,179,4001,203,4001,098,1001,115,8001,135,5001,159,2001,159,2001,410,4001,633,2001,654,8001,678,0001,695,4001,705,0001,727,6001,719,2001,667,3001,588,6001,520,4001,464,4001,385,2001,261,8001,221,6001,160,4001,118,7001,108,3001,084,500986,875863,364856,510861,323842,101843,111607,422606,262612,433618,408621,043622,620629,275638,829645,546652,247659,684666,654669,353617,651442,882350,751291,784230,158191,732158,889144,278127,674127,846127,454126,58589,938
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
49,446
48,960
48,336
48,335
48,335
48,335
48,335
48,335
48,335
48,335
48,335
48,335
48,335
48,335
48,335
48,335
49,217
50,450
161,150
187,013
190,900
192,700
197,900
207,000
272,500
279,200
280,700
245,800
245,800
245,800
212,000
212,000
212,000
178,600
178,600
177,200
177,200
177,200
172,000
172,000
171,400
171,400
171,400
171,400
171,400
171,400
171,400
171,400
172,500
172,500
172,500
173,000
173,000
0
0
173,000
0
0
0
173,000
0
0
0
173,000
0
0
0
000173,000000173,000000173,00000173,000173,000172,500172,500172,500171,400171,400171,400171,400171,400171,400171,400171,400172,000172,000177,200177,200177,200178,600178,600212,000212,000212,000245,800245,800245,800280,700279,200272,500207,000197,900192,700190,900187,013161,15050,45049,21748,33548,33548,33548,33548,33548,33548,33548,33548,33548,33548,33548,33548,33548,33648,96049,446000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,600
19,500
33,400
51,700
72,200
94,000
137,300
157,800
170,600
140,100
126,000
115,800
6,900
5,800
10,300
10,200
10,100
9,900
35,000
35,100
25,400
25,400
25,400
25,400
9,300
5,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000005,7009,30025,40025,40025,40025,40035,10035,0009,90010,10010,20010,3005,8006,900115,800126,000140,100170,600157,800137,30094,00072,20051,70033,40019,50016,600000000000000000000000000000000000
       Intangible Assets 
1,944
1,476
0
1,021
0
0
0
566
0
0
0
2,460
58,461
55,532
52,915
49,502
46,649
43,797
40,945
38,093
35,891
33,689
31,487
29,666
27,918
26,170
24,423
22,675
31,091
27,019
203,752
197,083
190,700
184,400
178,000
212,900
284,600
273,800
268,700
257,500
247,100
235,800
224,900
214,100
206,500
197,200
187,800
178,500
170,300
162,100
153,900
153,900
107,900
97,900
93,000
88,000
83,800
79,600
75,400
71,200
68,400
64,800
61,300
57,600
57,600
0
0
45,800
0
0
0
36,300
0
0
0
28,500
0
0
0
00028,50000036,30000045,8000057,60057,60061,30064,80068,40071,20075,40079,60083,80088,00093,00097,900107,900153,900153,900162,100170,300178,500187,800197,200206,500214,100224,900235,800247,100257,500268,700273,800284,600212,900178,000184,400190,700197,083203,75227,01931,09122,67524,42326,17027,91829,66631,48733,68935,89138,09340,94543,79746,64949,50252,91555,53258,4612,4600005660001,02101,4761,944
       Long-term Assets Other 
0
0
8,436
12,964
3,473
3,814
3,485
3,233
6,132
6,169
6,090
6,691
12,709
11,046
11,875
18,390
16,496
18,556
16,107
16,510
14,922
22,599
20,381
17,127
19,879
30,907
39,094
40,303
43,513
315,676
47,840
46,228
56,900
87,800
95,000
100,000
77,500
113,600
110,100
106,000
107,800
93,400
94,300
64,400
59,500
53,400
46,200
40,300
31,200
34,300
232,500
233,500
23,800
25,200
36,800
34,600
30,700
36,000
37,700
36,500
33,800
35,100
33,400
37,200
360,500
359,400
364,700
85,300
444,700
429,900
450,800
122,600
421,400
400,200
406,100
134,400
333,500
325,100
397,000
397,000325,100333,500134,400406,100400,200421,400122,600450,800429,900444,70085,300364,700359,400360,50037,20033,40035,10033,80036,50037,70036,00030,70034,60036,80025,20023,800233,500232,50034,30031,20040,30046,20053,40059,50064,40094,30093,400107,800106,000110,100113,60077,500100,00095,00087,80056,90046,22847,840315,67643,51340,30339,09430,90719,87917,12720,38122,59914,92216,51016,10718,55616,49618,39011,87511,04612,7096,6916,0906,1696,1323,2333,4853,8143,47312,9648,43600
> Total Liabilities 
191,397
283,692
438,484
360,663
180,279
231,347
177,653
151,489
197,571
229,804
248,174
279,213
740,048
802,692
762,307
607,850
590,289
609,376
598,416
546,509
540,480
607,921
624,521
618,393
737,092
837,792
1,092,673
1,003,158
1,177,225
1,229,459
1,390,841
1,363,252
1,439,000
1,401,600
1,436,200
1,625,300
2,214,000
2,310,200
2,386,300
2,309,600
2,460,500
2,361,500
2,315,100
2,340,800
2,520,100
2,575,300
2,545,900
2,506,500
2,543,300
2,564,500
2,611,800
2,611,800
2,568,900
2,077,900
2,126,500
2,021,800
2,186,900
2,140,000
2,098,500
1,836,200
1,855,300
1,810,600
1,852,300
1,936,900
2,141,500
2,192,000
2,134,100
2,513,000
2,659,400
2,831,300
3,034,100
3,029,500
3,040,600
3,102,000
3,002,400
2,996,000
3,015,700
2,991,700
3,066,700
3,066,7002,991,7003,015,7002,996,0003,002,4003,102,0003,040,6003,029,5003,034,1002,831,3002,659,4002,513,0002,134,1002,192,0002,141,5001,936,9001,852,3001,810,6001,855,3001,836,2002,098,5002,140,0002,186,9002,021,8002,126,5002,077,9002,568,9002,611,8002,611,8002,564,5002,543,3002,506,5002,545,9002,575,3002,520,1002,340,8002,315,1002,361,5002,460,5002,309,6002,386,3002,310,2002,214,0001,625,3001,436,2001,401,6001,439,0001,363,2521,390,8411,229,4591,177,2251,003,1581,092,673837,792737,092618,393624,521607,921540,480546,509598,416609,376590,289607,850762,307802,692740,048279,213248,174229,804197,571151,489177,653231,347180,279360,663438,484283,692191,397
   > Total Current Liabilities 
43,791
89,418
126,836
93,178
116,153
172,854
128,494
102,489
148,696
178,869
182,346
240,265
369,839
413,185
306,292
137,853
130,301
146,982
161,956
139,916
167,724
193,863
228,608
243,711
370,447
399,857
423,969
388,607
483,521
339,518
508,881
475,398
522,500
514,800
550,300
502,100
657,800
689,900
660,300
543,500
798,800
602,000
557,200
626,600
621,500
587,400
551,800
498,200
505,100
564,000
612,700
612,700
925,700
473,800
522,000
415,100
566,200
595,800
737,400
565,000
437,700
432,900
471,700
544,500
831,700
880,200
838,900
899,800
1,116,200
1,297,700
1,325,000
1,352,100
1,265,700
1,198,200
1,320,200
1,112,700
824,400
1,220,100
1,254,400
1,254,4001,220,100824,4001,112,7001,320,2001,198,2001,265,7001,352,1001,325,0001,297,7001,116,200899,800838,900880,200831,700544,500471,700432,900437,700565,000737,400595,800566,200415,100522,000473,800925,700612,700612,700564,000505,100498,200551,800587,400621,500626,600557,200602,000798,800543,500660,300689,900657,800502,100550,300514,800522,500475,398508,881339,518483,521388,607423,969399,857370,447243,711228,608193,863167,724139,916161,956146,982130,301137,853306,292413,185369,839240,265182,346178,869148,696102,489128,494172,854116,15393,178126,83689,41843,791
       Short-term Debt 
0
0
1,750
500
5,616
500
500
500
500
1,903
1,990
943
4,792
4,792
4,842
4,811
4,778
4,746
4,670
5,009
4,924
4,836
4,840
4,844
968
942
749
551
1,020
773
783
771
700
700
500
400
400
300
600
600
272,000
600
1,700
75,200
74,100
41,500
22,400
3,500
3,500
3,400
4,300
4,300
354,100
2,900
2,900
3,800
63,500
64,100
185,800
62,400
51,000
38,400
28,500
44,300
157,200
88,000
88,000
72,500
7,300
7,500
16,100
90,700
20,600
21,900
204,600
321,700
26,300
390,400
400,300
400,300390,40026,300321,700204,60021,90020,60090,70016,1007,5007,30072,50088,00088,000157,20044,30028,50038,40051,00062,400185,80064,10063,5003,8002,9002,900354,1004,3004,3003,4003,5003,50022,40041,50074,10075,2001,700600272,0006006003004004005007007007717837731,0205517499429684,8444,8404,8364,9245,0094,6704,7464,7784,8114,8424,7924,7929431,9901,9035005005005005,6165001,75000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
600
0
0
0
1,700
0
12,000
14,100
3,500
8,400
2,093,300
1,400
354,100
389,900
1,400
1,400
1,400
2,200
2,000
123,500
1,500
2,000
2,100
2,100
2,300
157,200
88,000
88,000
7,400
7,300
7,500
16,100
19,100
20,600
21,900
204,600
55,700
26,300
390,400
0
0390,40026,30055,700204,60021,90020,60019,10016,1007,5007,3007,40088,00088,000157,2002,3002,1002,1002,0001,500123,5002,0002,2001,4001,4001,400389,900354,1001,4002,093,3008,4003,50014,10012,00001,700000600000000000000000000000000000000000000000
       Accounts payable 
32,263
58,027
45,695
44,759
52,216
87,602
81,485
78,752
102,310
109,944
123,712
167,977
229,642
253,894
157,518
93,855
96,640
117,201
132,153
109,976
138,442
160,679
181,641
174,715
160,173
237,549
232,589
313,326
341,473
247,626
336,034
333,416
415,400
416,500
454,500
355,800
566,200
571,300
528,900
419,900
348,300
434,900
366,600
316,600
288,100
316,200
288,600
295,500
319,700
312,200
261,300
386,800
282,300
257,900
252,400
200,600
237,700
252,600
270,200
230,200
158,500
161,100
158,400
179,300
203,900
225,200
241,400
301,000
415,100
473,500
448,800
442,400
394,300
278,200
342,100
322,000
321,100
342,300
321,600
321,600342,300321,100322,000342,100278,200394,300442,400448,800473,500415,100301,000241,400225,200203,900179,300158,400161,100158,500230,200270,200252,600237,700200,600252,400257,900282,300386,800261,300312,200319,700295,500288,600316,200288,100316,600366,600434,900348,300419,900528,900571,300566,200355,800454,500416,500415,400333,416336,034247,626341,473313,326232,589237,549160,173174,715181,641160,679138,442109,976132,153117,20196,64093,855157,518253,894229,642167,977123,712109,944102,31078,75281,48587,60252,21644,75945,69558,02732,263
       Other Current Liabilities 
11,528
11,596
73,045
37,337
56,317
81,611
42,042
17,562
43,686
62,721
52,046
68,600
128,312
147,467
133,789
32,322
13,268
9,861
9,692
10,880
24,358
28,348
27,726
49,419
151,338
145,031
168,405
4,600
4,478
53,354
105,004
56,365
46,800
42,200
31,100
91,000
40,100
39,400
42,100
120,700
100,400
85,800
84,500
232,700
172,800
155,100
149,900
196,900
88,400
151,800
235,300
178,800
184,800
130,800
165,600
139,100
181,900
205,300
187,400
192,900
145,300
165,500
192,200
252,100
162,700
254,000
214,400
193,200
693,800
816,700
860,100
819,000
850,800
312,900
323,100
455,500
477,000
487,400
532,500
532,500487,400477,000455,500323,100312,900850,800819,000860,100816,700693,800193,200214,400254,000162,700252,100192,200165,500145,300192,900187,400205,300181,900139,100165,600130,800184,800178,800235,300151,80088,400196,900149,900155,100172,800232,70084,50085,800100,400120,70042,10039,40040,10091,00031,10042,20046,80056,365105,00453,3544,4784,600168,405145,031151,33849,41927,72628,34824,35810,8809,6929,86113,26832,322133,789147,467128,31268,60052,04662,72143,68617,56242,04281,61156,31737,33773,04511,59611,528
   > Long-term Liabilities 
0
0
311,648
267,485
64,126
58,493
49,159
49,000
48,875
50,935
65,828
38,948
370,209
389,507
456,015
469,997
459,988
462,394
436,460
406,593
372,756
414,058
395,913
374,682
366,645
437,935
668,704
614,551
693,704
889,941
881,960
887,854
916,500
886,800
885,900
1,123,200
1,556,200
1,620,300
1,726,000
1,766,100
1,661,700
1,759,500
1,757,900
1,714,200
1,898,600
1,987,900
1,994,100
2,008,300
2,038,200
2,000,500
1,999,100
1,999,100
1,643,200
1,604,100
1,604,500
1,606,700
1,620,700
1,544,200
1,361,100
1,271,200
1,417,600
1,377,700
1,380,600
1,392,400
1,309,800
1,311,800
1,295,200
1,613,200
1,543,200
1,533,600
1,709,100
1,677,400
1,774,900
1,903,800
1,682,200
1,883,300
2,191,300
1,771,600
1,812,300
1,812,3001,771,6002,191,3001,883,3001,682,2001,903,8001,774,9001,677,4001,709,1001,533,6001,543,2001,613,2001,295,2001,311,8001,309,8001,392,4001,380,6001,377,7001,417,6001,271,2001,361,1001,544,2001,620,7001,606,7001,604,5001,604,1001,643,2001,999,1001,999,1002,000,5002,038,2002,008,3001,994,1001,987,9001,898,6001,714,2001,757,9001,759,5001,661,7001,766,1001,726,0001,620,3001,556,2001,123,200885,900886,800916,500887,854881,960889,941693,704614,551668,704437,935366,645374,682395,913414,058372,756406,593436,460462,394459,988469,997456,015389,507370,20938,94865,82850,93548,87549,00049,15958,49364,126267,485311,64800
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
428,440
642,293
586,539
665,623
862,255
862,513
862,730
892,300
863,400
863,800
1,110,400
1,518,400
1,578,800
1,683,100
1,712,900
1,614,100
1,717,000
1,724,100
1,698,200
1,883,100
1,972,900
1,979,900
1,993,700
2,023,900
1,986,400
1,986,600
1,638,200
1,598,800
1,599,600
1,600,100
1,600,700
1,541,200
1,475,800
1,306,200
1,209,500
1,358,700
1,322,700
1,313,300
1,319,400
1,239,300
1,197,200
1,171,400
1,418,800
1,441,800
1,442,600
1,435,700
1,539,700
1,696,800
1,824,300
0
0
0
0
0
000001,824,3001,696,8001,539,7001,435,7001,442,6001,441,8001,418,8001,171,4001,197,2001,239,3001,319,4001,313,3001,322,7001,358,7001,209,5001,306,2001,475,8001,541,2001,600,7001,600,1001,599,6001,598,8001,638,2001,986,6001,986,4002,023,9001,993,7001,979,9001,972,9001,883,1001,698,2001,724,1001,717,0001,614,1001,712,9001,683,1001,578,8001,518,4001,110,400863,800863,400892,300862,730862,513862,255665,623586,539642,293428,4400000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
-1,750
-500
-5,616
-500
-500
-500
-500
-1,903
-1,990
-943
-4,792
-4,792
-4,842
-4,811
-4,778
-4,746
-4,670
-5,009
-4,924
-4,836
-4,840
-4,844
-968
-942
-749
-551
-1,020
-773
-783
-771
-700
-700
-500
-400
-400
-300
-600
-600
-272,000
-600
-1,700
-75,200
-74,100
-41,500
-22,400
-3,500
-3,500
-3,400
-4,300
-4,300
-354,100
-2,900
-2,900
-3,800
71,400
60,500
-74,600
33,900
28,700
25,400
38,400
45,600
-157,200
-88,000
-88,000
85,700
-7,300
-7,500
-16,100
20,500
-20,600
-21,900
-204,600
-207,100
-26,300
-390,400
-400,300
-400,300-390,400-26,300-207,100-204,600-21,900-20,60020,500-16,100-7,500-7,30085,700-88,000-88,000-157,20045,60038,40025,40028,70033,900-74,60060,50071,400-3,800-2,900-2,900-354,100-4,300-4,300-3,400-3,500-3,500-22,400-41,500-74,100-75,200-1,700-600-272,000-600-600-300-400-400-500-700-700-771-783-773-1,020-551-749-942-968-4,844-4,840-4,836-4,924-5,009-4,670-4,746-4,778-4,811-4,842-4,792-4,792-943-1,990-1,903-500-500-500-500-5,616-500-1,75000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200,000
250,000
250,000
250,000
0
0
0
0
0
00000250,000250,000250,000200,0000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,495
26,411
28,012
28,081
27,686
19,447
25,124
24,200
23,400
22,100
12,800
12,500
11,900
11,500
20,900
20,600
20,100
19,600
13,900
13,400
13,000
12,200
12,300
12,000
11,800
11,500
5,000
4,700
4,500
4,400
6,000
79,500
1,400
54,900
61,700
58,900
55,000
67,300
73,000
70,500
69,400
67,900
15,800
101,400
91,000
73,400
137,700
52,900
79,500
57,500
10,400
135,700
146,500
0
0146,500135,70010,40057,50079,50052,900137,70073,40091,000101,40015,80067,90069,40070,50073,00067,30055,00058,90061,70054,9001,40079,5006,0004,4004,5004,7005,00011,50011,80012,00012,30012,20013,00013,40013,90019,60020,10020,60020,90011,50011,90012,50012,80022,10023,40024,20025,12419,44727,68628,08128,01226,4119,4950000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,300
29,600
31,400
32,300
27,000
22,400
14,200
2,100
2,100
2,000
2,000
2,300
2,300
2,300
1,000
13,400
0
0
0
31,400
0
0
0
31,700
0
0
0
34,200
0
0
0
82,300
0
0
0
119,700
0
0
0
0
0
0
0
0000000119,70000082,30000034,20000031,70000031,40000013,4001,0002,3002,3002,3002,0002,0002,1002,10014,20022,40027,00032,30031,40029,60025,300000000000000000000000000000000000000
> Total Stockholder Equity
25,544
34,514
6,412
39,054
169,180
161,478
329,189
378,685
327,514
324,458
328,928
399,644
319,525
310,638
329,183
473,212
512,693
449,564
449,616
485,347
445,877
422,166
414,098
398,279
371,306
358,432
548,923
728,900
622,194
881,699
848,320
889,793
1,060,900
1,282,600
1,204,800
1,062,800
1,003,600
950,900
945,700
810,200
939,100
871,700
763,900
603,900
478,500
331,500
294,200
218,700
213,300
224,000
201,600
119,900
119,900
66,600
51,200
65,700
83,500
2,323,300
62,800
21,600
7,000
10,900
-44,800
-128,600
-273,500
-351,700
-300,200
-385,100
-10,000
-477,600
-9,900
-287,700
-287,700
-8,200
-197,600
-491,600
-530,200
-566,100
-672,200
-672,200-566,100-530,200-491,600-197,600-8,200-287,700-287,700-9,900-477,600-10,000-385,100-300,200-351,700-273,500-128,600-44,80010,9007,00021,60062,8002,323,30083,50065,70051,20066,600119,900119,900201,600224,000213,300218,700294,200331,500478,500603,900763,900871,700939,100810,200945,700950,9001,003,6001,062,8001,204,8001,282,6001,060,900889,793848,320881,699622,194728,900548,923358,432371,306398,279414,098422,166445,877485,347449,616449,564512,693473,212329,183310,638319,525399,644328,928324,458327,514378,685329,189161,478169,18039,0546,41234,51425,544
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
877,258
884,800
1,056,400
1,230,700
1,145,900
1,079,600
975,700
917,000
879,100
765,900
894,900
841,100
737,400
578,000
461,400
319,300
287,500
211,200
205,800
216,300
194,300
113,300
113,300
58,900
43,200
61,600
77,800
61,700
57,500
20,200
6,100
9,900
-44,900
-125,300
-267,400
-344,100
-293,500
-378,800
-455,700
-469,200
-457,400
-529,900
0
-540,300
0
0
0
0
900
9000000-540,3000-529,900-457,400-469,200-455,700-378,800-293,500-344,100-267,400-125,300-44,9009,9006,10020,20057,50061,70077,80061,60043,20058,900113,300113,300194,300216,300205,800211,200287,500319,300461,400578,000737,400841,100894,900765,900879,100917,000975,7001,079,6001,145,9001,230,7001,056,400884,800877,258000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
6,412
39,054
1,465
161,478
37,617
378,685
447
-20,831
-5,253
-20,277
-76,681
-130,470
-66,781
73,499
34,277
11,882
22,721
13,000
1,220
-5,337
-18,386
-27,619
-136,768
-123,328
-126,679
38,527
-91,590
-18,062
-58,678
-25,479
-30,600
12,600
21,200
-53,400
-6,700
400
33,800
13,700
10,200
-2,300
-4,400
-1,600
-3,700
-5,900
-10,700
-8,300
-8,300
-8,300
-8,200
-8,000
-7,200
-5,000
-4,300
-8,700
-7,500
-7,500
-7,500
-10,600
-10,800
-10,800
-10,600
-12,300
-12,200
-12,100
-12,200
-10,100
-10,000
-10,000
-9,900
-8,300
-8,300
-8,200
-8,100
-7,200
-7,100
-7,100
-7,000
-7,000-7,100-7,100-7,200-8,100-8,200-8,300-8,300-9,900-10,000-10,000-10,100-12,200-12,100-12,200-12,300-10,600-10,800-10,800-10,600-7,500-7,500-7,500-8,700-4,300-5,000-7,200-8,000-8,200-8,300-8,300-8,300-10,700-5,900-3,700-1,600-4,400-2,30010,20013,70033,800400-6,700-53,40021,20012,600-30,600-25,479-58,678-18,062-91,59038,527-126,679-123,328-136,768-27,619-18,386-5,3371,22013,00022,72111,88234,27773,499-66,781-130,470-76,681-20,277-5,253-20,831447378,68537,617161,4781,46539,0546,41200
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
167,715
0
291,572
0
327,067
345,289
334,181
419,921
396,206
441,108
395,964
399,713
478,416
437,682
426,895
472,347
444,657
427,503
432,484
425,898
508,074
481,760
675,602
690,373
713,784
899,761
29,740
30,472
35,100
39,300
37,700
36,600
34,600
33,500
32,800
30,600
34,000
32,900
30,900
27,500
20,800
18,100
17,400
15,800
15,800
16,000
15,500
119,900
13,800
12,700
12,300
12,800
13,200
2,269,100
12,800
12,000
11,700
11,800
-34,200
-116,300
6,100
4,500
5,500
263,900
455,700
-452,300
457,400
142,500
239,500
540,300
252,800
-484,400
-523,100
-559,000
1,497,700
1,497,700-559,000-523,100-484,400252,800540,300239,500142,500457,400-452,300455,700263,9005,5004,5006,100-116,300-34,20011,80011,70012,00012,8002,269,10013,20012,80012,30012,70013,800119,90015,50016,00015,80015,80017,40018,10020,80027,50030,90032,90034,00030,60032,80033,50034,60036,60037,70039,30035,10030,47229,740899,761713,784690,373675,602481,760508,074425,898432,484427,503444,657472,347426,895437,682478,416399,713395,964441,108396,206419,921334,181345,289327,0670291,5720167,7150000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.