Attached files
| file | filename |
|---|---|
| EX-99.1 - EXHIBIT 99.1 - Calumet Specialty Products Partners, L.P. | exhibit991.htm |
| EX-32.1 - EXHIBIT 32.1 - Calumet Specialty Products Partners, L.P. | exhibit321.htm |
| EX-31.2 - EXHIBIT 31.2 - Calumet Specialty Products Partners, L.P. | exhibit312.htm |
| EX-31.1 - EXHIBIT 31.1 - Calumet Specialty Products Partners, L.P. | exhibit311.htm |
| EX-23.2 - EXHIBIT 23.2 - Calumet Specialty Products Partners, L.P. | exhibit232.htm |
| EX-23.1 - EXHIBIT 23.1 - Calumet Specialty Products Partners, L.P. | exhibit231.htm |
| EX-21.1 - EXHIBIT 21.1 - Calumet Specialty Products Partners, L.P. | exhibit211.htm |
| EX-10.21 - EXHIBIT 10.21 - Calumet Specialty Products Partners, L.P. | exhibit1021.htm |
| EX-10.20 - EXHIBIT 10.20 - Calumet Specialty Products Partners, L.P. | exhibit1020.htm |
| EX-10.12 - EXHIBIT 10.12 - Calumet Specialty Products Partners, L.P. | exhibit1012.htm |
| EX-10.11 - EXHIBIT 10.11 - Calumet Specialty Products Partners, L.P. | exhibit1011.htm |
| 10-K - 10-K - Calumet Specialty Products Partners, L.P. | clmt-20171231x10k.htm |
Exhibit 12.1
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
The table below sets forth the Computation of Ratio of Earnings to Fixed Charges for Calumet Specialty Products Partners, L.P. and its subsidiaries for each of the periods indicated.
Year Ended December 31, | ||||||||||||||||||||
(Unaudited) (Dollars in millions) | ||||||||||||||||||||
2013 | 2014 | 2015 | 2016 | 2017 | ||||||||||||||||
Earnings | ||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 3.9 | $ | (96.8 | ) | $ | (85.2 | ) | $ | (296.6 | ) | $ | (31.4 | ) | ||||||
Fixed charges less capitalized interest | 120.4 | 146.0 | 150.4 | 205.5 | 225.2 | |||||||||||||||
Income (loss) from continuing operations before income taxes and fixed charges | $ | 124.3 | $ | 49.2 | $ | 65.2 | $ | (91.1 | ) | $ | 193.8 | |||||||||
Fixed Charges | ||||||||||||||||||||
Interest expense, net of capitalized interest | $ | 96.8 | $ | 110.8 | $ | 104.9 | $ | 161.7 | $ | 183.1 | ||||||||||
Capitalized interest, net of amortization | 4.4 | 12.0 | 28.6 | 5.1 | 2.1 | |||||||||||||||
Estimated interest within rental expense | 23.6 | 35.2 | 45.5 | 43.8 | 42.1 | |||||||||||||||
Total fixed charges | $ | 124.8 | $ | 158.0 | $ | 179.0 | $ | 210.6 | $ | 227.3 | ||||||||||
Ratio of earnings to fixed charges | 1.00 | 0.31 | 0.36 | (0.43 | ) | 0.85 | ||||||||||||||
Coverage deficiency | N/A | $ | 108.8 | $ | 113.8 | $ | 301.7 | $ | 33.5 | |||||||||||
For purposes of determining the ratio of earnings to fixed charges, earnings are defined as pre-tax income from continuing operations plus fixed charges, less interest capitalized. Fixed charges consist of interest expensed and capitalized plus (a) amortized discounts and capitalized expenses related to indebtedness and (b) an estimate of the interest within rental expense.