CVR Energy Reports Second Quarter 2023 Results, Announces a Cash Dividend of 50 cents and a Special Dividend of $1.00
“CVR Energy posted solid results for the second quarter of 2023 driven by strong crack spreads,” said
“CVR Partners achieved solid results for the 2023 second quarter led by strong production, including a combined ammonia production rate of 100 percent offset by lower fertilizer pricing,” Lamp said. “CVR Partners announced a cash distribution of
Petroleum
The Petroleum Segment reported second quarter 2023 operating income of
Refining margin per total throughput barrel was
The Petroleum Segment recognized costs to comply with the Renewable Fuel Standard (“RFS”) of $88 million, or
The Petroleum Segment also recognized a second quarter 2023 derivative net gain of
Second quarter 2023 combined total throughput was approximately 201,000 bpd, compared to approximately 201,000 bpd of combined total throughput for the second quarter of 2022.
On
Nitrogen Fertilizer
The Nitrogen Fertilizer Segment reported an operating income of
Second quarter 2023 average realized gate prices for urea ammonia nitrate (“UAN”) showed a reduction over the prior year, down 43 percent to
Corporate and Other
The Company reported an income tax expense of
The renewable diesel unit at the
Cash, Debt and Dividend
Consolidated cash and cash equivalents were
Today,
Second Quarter 2023 Earnings Conference Call
The second quarter 2023 Earnings Conference Call will be webcast live and can be accessed on the Investor Relations section of CVR Energy’s website at www.CVREnergy.com. For investors or analysts who want to participate during the call, the dial-in number is (877) 407-8291. The webcast will be archived and available for 14 days at https://edge.media-server.com/mmc/p/2k9ej4vv. A repeat of the call also can be accessed for 14 days by dialing (877) 660-6853, conference ID 13739750.
Forward-Looking Statements
This news release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements concerning current estimates, expectations and projections about future results, performance, prospects, opportunities, plans, actions and events and other statements, concerns, or matters that are not historical facts are “forward-looking statements,” as that term is defined under the federal securities laws. These forward-looking statements include, but are not limited to, statements regarding future: drivers of results; crack spreads, including the continued strength thereof; production rates of
About
Headquartered in
Investors and others should note that
For further information, please contact:
Investor Relations
(281) 207-3205
InvestorRelations@CVREnergy.com
Media Relations
(281) 207-3516
MediaRelations@CVREnergy.com
Non-GAAP Measures
Our management uses certain non-GAAP performance measures, and reconciliations to those measures, to evaluate current and past performance and prospects for the future to supplement our financial information presented in accordance with accounting principles generally accepted in
The following are non-GAAP measures we present for the period ended
EBITDA - Consolidated net income (loss) before (i) interest expense, net, (ii) income tax expense (benefit) and (iii) depreciation and amortization expense.
Petroleum EBITDA and Nitrogen Fertilizer EBITDA - Segment net income (loss) before segment (i) interest expense, net, (ii) income tax expense (benefit), and (iii) depreciation and amortization.
Refining Margin - The difference between our Petroleum Segment net sales and cost of materials and other.
Refining Margin, adjusted for Inventory Valuation Impacts - Refining Margin adjusted to exclude the impact of current period market price and volume fluctuations on crude oil and refined product inventories purchased in prior periods and lower of cost or net realizable value adjustments, if applicable. We record our commodity inventories on the first-in-first-out basis. As a result, significant current period fluctuations in market prices and the volumes we hold in inventory can have favorable or unfavorable impacts on our refining margins as compared to similar metrics used by other publicly-traded companies in the refining industry.
Refining Margin and Refining Margin adjusted for Inventory Valuation Impacts, per Throughput Barrel - Refining Margin and Refining Margin adjusted for Inventory Valuation Impacts divided by the total throughput barrels during the period, which is calculated as total throughput barrels per day times the number of days in the period.
Direct Operating Expenses per Throughput Barrel - Direct operating expenses for our Petroleum Segment divided by total throughput barrels for the period, which is calculated as total throughput barrels per day times the number of days in the period.
Adjusted EBITDA, Adjusted Petroleum EBITDA and Adjusted Nitrogen Fertilizer EBITDA - EBITDA, Petroleum EBITDA and Nitrogen Fertilizer EBITDA adjusted for certain significant non-cash items and items that management believes are not attributable to or indicative of our on-going operations or that may obscure our underlying results and trends.
Adjusted Earnings (Loss) per Share - Earnings (loss) per share adjusted for certain significant non-cash items and items that management believes are not attributable to or indicative of our on-going operations or that may obscure our underlying results and trends.
Free Cash Flow - Net cash provided by (used in) operating activities less capital expenditures and capitalized turnaround expenditures.
Net Debt and Finance Lease Obligations - Net debt and finance lease obligations is total debt and finance lease obligations reduced for cash and cash equivalents.
Total Debt and Net Debt and Finance Lease Obligations to EBITDA Exclusive of Nitrogen Fertilizer - Total debt and net debt and finance lease obligations is calculated as the consolidated debt and net debt and finance lease obligations less the Nitrogen Fertilizer Segment’s debt and net debt and finance lease obligations as of the most recent period ended divided by EBITDA exclusive of the Nitrogen Fertilizer Segment for the most recent twelve-month period.
We present these measures because we believe they may help investors, analysts, lenders and ratings agencies analyze our results of operations and liquidity in conjunction with our
(all information in this release is unaudited)
Consolidated Statement of Operations Data
Three Months Ended |
Six Months Ended |
||||||||||||||
(in millions, except per share data) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net sales | $ | 2,236 | $ | 3,144 | $ | 4,523 | $ | 5,517 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of materials and other | 1,743 | 2,465 | 3,423 | 4,352 | |||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 165 | 167 | 334 | 327 | |||||||||||
Depreciation and amortization | 71 | 71 | 137 | 136 | |||||||||||
Cost of sales | 1,979 | 2,703 | 3,894 | 4,815 | |||||||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 32 | 37 | 71 | 75 | |||||||||||
Depreciation and amortization | 1 | 2 | 4 | 4 | |||||||||||
Operating income | 224 | 402 | 554 | 623 | |||||||||||
Other (expense) income: | |||||||||||||||
Interest expense, net | (16 | ) | (23 | ) | (32 | ) | (48 | ) | |||||||
Other income (expense), net | 4 | (74 | ) | 6 | (84 | ) | |||||||||
Income before income tax expense | 212 | 305 | 528 | 491 | |||||||||||
Income tax expense | 44 | 66 | 101 | 99 | |||||||||||
Net income | 168 | 239 | 427 | 392 | |||||||||||
Less: Net income attributable to noncontrolling interest | 38 | 74 | 102 | 134 | |||||||||||
Net income attributable to |
$ | 130 | $ | 165 | $ | 325 | $ | 258 | |||||||
Basic and diluted earnings per share | $ | 1.29 | $ | 1.64 | $ | 3.23 | $ | 2.57 | |||||||
Dividends declared per share | $ | 0.50 | $ | 0.40 | $ | 1.00 | $ | 0.40 | |||||||
Adjusted earnings per share | $ | 1.64 | $ | 2.45 | $ | 3.08 | $ | 2.47 | |||||||
EBITDA* | $ | 300 | $ | 401 | $ | 701 | $ | 679 | |||||||
Adjusted EBITDA * | $ | 347 | $ | 511 | $ | 680 | $ | 666 | |||||||
Weighted-average common shares outstanding - basic and diluted | 100.5 | 100.5 | 100.5 | 100.5 |
______________________________
* See “Non-GAAP Reconciliations” section below.
Selected Balance Sheet Data
(in millions) | |||||
Cash and cash equivalents | $ | 751 | $ | 510 | |
Working capital | 361 | 154 | |||
Total assets | 4,217 | 4,119 | |||
Total debt and finance lease obligations, including current portion | 1,591 | 1,591 | |||
Total liabilities | 3,240 | 3,328 | |||
Total CVR stockholders’ equity | 755 | 531 |
Selected Cash Flow Data
Three Months Ended |
Six Months Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net cash provided by: | |||||||||||||||
Operating activities | $ | 367 | $ | 390 | $ | 614 | $ | 712 | |||||||
Investing activities | (96 | ) | (115 | ) | (130 | ) | (156 | ) | |||||||
Financing activities | (121 | ) | (58 | ) | (243 | ) | (173 | ) | |||||||
Net increase in cash and cash equivalents and restricted cash | $ | 150 | $ | 217 | $ | 241 | $ | 383 | |||||||
Free cash flow* | $ | 271 | $ | 275 | $ | 484 | $ | 556 |
___________________________
* See “Non-GAAP Reconciliations” section below.
Selected Segment Data
Three Months Ended |
Six Months Ended |
||||||||||||||||
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||
Net sales | $ | 2,000 | $ | 183 | $ | 2,236 | $ | 3,993 | $ | 409 | $ | 4,523 | |||||
Operating income | 171 | 67 | 224 | 408 | 176 | 554 | |||||||||||
Net income | 194 | 60 | 168 | 453 | 162 | 427 | |||||||||||
EBITDA* | 220 | 87 | 300 | 505 | 211 | 701 | |||||||||||
Capital expenditures(1) | |||||||||||||||||
Maintenance capital expenditures | $ | 20 | $ | 5 | $ | 27 | $ | 50 | $ | 9 | $ | 62 | |||||
Growth capital expenditures | 2 | 1 | 21 | 3 | 1 | 35 | |||||||||||
Total capital expenditures | $ | 22 | $ | 6 | $ | 48 | $ | 53 | $ | 10 | $ | 97 |
Three Months Ended |
Six Months Ended |
||||||||||||||||
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||
Net sales | $ | 2,868 | $ | 244 | $ | 3,144 | $ | 5,022 | $ | 467 | $ | 5,517 | |||||
Operating income | 297 | 126 | 402 | 427 | 230 | 623 | |||||||||||
Net income | 306 | 118 | 239 | 432 | 211 | 392 | |||||||||||
EBITDA* | 347 | 147 | 401 | 514 | 271 | 679 | |||||||||||
Capital expenditures(1) | |||||||||||||||||
Maintenance capital expenditures | $ | 19 | $ | 8 | $ | 28 | $ | 37 | $ | 13 | $ | 51 | |||||
Growth capital expenditures | — | 1 | 13 | 1 | 1 | 40 | |||||||||||
Total capital expenditures | $ | 19 | $ | 9 | $ | 41 | $ | 38 | $ | 14 | $ | 91 |
___________________________
* See “Non-GAAP Reconciliations” section below.
(1) Capital expenditures are shown exclusive of capitalized turnaround expenditures.
Selected Balance Sheet Data
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||
Cash and cash equivalents(1) | $ | 514 | $ | 69 | $ | 751 | $ | 235 | $ | 86 | $ | 510 | |||||
Total assets | 4,260 | 1,019 | 4,217 | 4,354 | 1,100 | 4,119 | |||||||||||
Total debt and finance lease obligations, including current portion(2) | 47 | 547 | 1,591 | 48 | 547 | 1,591 |
______________________________
(1) Corporate cash and cash equivalents consisted of
(2) Corporate total debt and finance lease obligations, including current portion consisted of
Petroleum Segment
Key Operating Metrics per Total Throughput Barrel
Three Months Ended |
Six Months Ended |
||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||
Refining margin * | $ | 18.21 | $ | 26.10 | $ | 20.68 | $ | 21.50 | |||
Refining margin adjusted for inventory valuation impacts * | 19.38 | 24.08 | 21.61 | 16.77 | |||||||
Direct operating expenses * | 5.46 | 6.12 | 5.68 | 5.85 |
______________________________
* See “Non-GAAP Reconciliations” section below.
Throughput Data by Refinery
Three Months Ended |
Six Months Ended |
||||||
(in bpd) | 2023 | 2022 | 2023 | 2022 | |||
Coffeyville | |||||||
Regional crude | 73,547 | 66,266 | 59,527 | 53,089 | |||
WTI | 25,091 | 34,513 | 31,343 | 41,127 | |||
WTL | — | 1,317 | — | 662 | |||
Midland WTI | — | — | — | 1,294 | |||
Condensate | 6,598 | 10,596 | 7,879 | 10,972 | |||
Heavy Canadian | 84 | 6,468 | 2,091 | 6,614 | |||
16,630 | 10,763 | 15,229 | 14,379 | ||||
Other feedstocks and blendstocks | 12,124 | 9,270 | 12,678 | 10,301 | |||
Wynnewood | |||||||
Regional crude | 51,142 | 47,392 | 50,485 | 45,407 | |||
WTL | 1,002 | 1,660 | 2,471 | 1,006 | |||
Midland WTI | — | — | — | 813 | |||
WTS | — | — | — | 288 | |||
Condensate | 11,992 | 10,710 | 13,950 | 10,499 | |||
Other feedstocks and blendstocks | 2,865 | 2,291 | 3,144 | 2,855 | |||
Total throughput | 201,075 | 201,246 | 198,797 | 199,306 |
Production Data by Refinery
Three Months Ended |
Six Months Ended |
||||||||||
(in bpd) | 2023 | 2022 | 2023 | 2022 | |||||||
Coffeyville | |||||||||||
Gasoline | 68,008 | 71,003 | 66,258 | 73,015 | |||||||
Distillate | 57,996 | 58,769 | 54,100 | 56,728 | |||||||
Other liquid products | 3,816 | 5,730 | 4,461 | 5,361 | |||||||
Solids | 3,916 | 4,342 | 3,632 | 4,351 | |||||||
Wynnewood | |||||||||||
Gasoline | 36,017 | 33,255 | 37,991 | 31,322 | |||||||
Distillate | 23,604 | 22,316 | 24,424 | 22,416 | |||||||
Other liquid products | 6,714 | 4,897 | 6,499 | 5,015 | |||||||
Solids | 10 | 7 | 10 | 13 | |||||||
Total production | 200,081 | 200,319 | 197,375 | 198,221 | |||||||
Light product yield (as % of crude throughput)(1) | 99.8 | % | 97.7 | % | 99.9 | % | 98.6 | % | |||
Liquid volume yield (as % of total throughput)(2) | 97.6 | % | 97.4 | % | 97.5 | % | 97.3 | % | |||
Distillate yield (as % of crude throughput)(3) | 43.9 | % | 42.7 | % | 42.9 | % | 42.5 | % |
_____________________________
(1) Total Gasoline and Distillate divided by total Regional crude, WTI, WTL, Midland WTI, WTS, Condensate, Heavy Canadian, and
(2) Total Gasoline, Distillate, and Other liquid products divided by total throughput.
(3) Total Distillate divided by total Regional crude, WTI, WTL, Midland WTI, WTS, Condensate, Heavy Canadian, and
Key Market Indicators
Three Months Ended |
Six Months Ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
West Texas Intermediate (WTI) NYMEX | $ | 73.51 | $ | 108.51 | $ | 74.76 | $ | 101.86 | |||||||
Crude Oil Differentials to WTI: | |||||||||||||||
Brent | 4.22 | 3.38 | 5.18 | 3.08 | |||||||||||
WCS (heavy sour) | (13.36 | ) | (15.34 | ) | (16.54 | ) | (14.08 | ) | |||||||
Condensate | (0.43 | ) | (0.62 | ) | (0.15 | ) | (0.26 | ) | |||||||
Midland |
0.93 | 1.14 | 1.22 | 1.28 | |||||||||||
NYMEX Crack Spreads: | |||||||||||||||
Gasoline | 35.64 | 46.09 | 32.72 | 34.96 | |||||||||||
Heating Oil | 28.91 | 61.03 | 37.92 | 47.67 | |||||||||||
NYMEX 2-1-1 Crack Spread | 32.27 | 53.56 | 35.32 | 41.31 | |||||||||||
Gasoline | (4.24 | ) | (9.56 | ) | (4.01 | ) | (8.38 | ) | |||||||
Ultra-Low Sulfur Diesel | 3.76 | (0.55 | ) | (0.44 | ) | (3.12 | ) | ||||||||
Gasoline | 31.40 | 36.53 | 28.71 | 26.57 | |||||||||||
Ultra-Low Sulfur Diesel | 32.66 | 60.48 | 37.48 | 44.55 | |||||||||||
32.03 | 48.50 | 33.10 | 35.56 | ||||||||||||
Nitrogen Fertilizer Segment:
Ammonia Utilization Rates (1)
Three Months Ended |
Six Months Ended |
||||||||||
(percent of capacity utilization) | 2023 | 2022 | 2023 | 2022 | |||||||
Consolidated | 100 | % | 89 | % | 103 | % | 88 | % |
_____________________________
(1) Reflects our ammonia utilization rates on a consolidated basis. Utilization is an important measure used by management to assess operational output at each of CVR Partners’ facilities. Utilization is calculated as actual tons produced divided by capacity. We present our utilization for the three and six months ended
Sales and Production Data
Three Months Ended |
Six Months Ended |
||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||
Consolidated sales (thousand tons): | |||||||||||
Ammonia | 79 | 52 | 121 | 91 | |||||||
UAN | 329 | 287 | 688 | 609 | |||||||
Consolidated product pricing at gate (dollars per ton):(1) | |||||||||||
Ammonia | $ | 707 | $ | 1,182 | $ | 770 | $ | 1,127 | |||
UAN | 316 | 555 | 390 | 524 | |||||||
Consolidated production volume (thousand tons): | |||||||||||
Ammonia(gross produced)(2) | 219 | 193 | 442 | 380 | |||||||
Ammonia(net available for sale)(2) | 70 | 50 | 132 | 102 | |||||||
UAN | 339 | 331 | 705 | 648 | |||||||
Feedstock: | |||||||||||
Petroleum coke used in production(thousand tons) | 124 | 116 | 255 | 224 | |||||||
Petroleum coke used in production(dollars per ton) | $ | 73.91 | $ | 49.91 | $ | 75.62 | $ | 53.06 | |||
Natural gas used in production(thousands of MMBtu)(3) | 2,194 | 1,936 | 4,296 | 3,697 | |||||||
Natural gas used in production(dollars per MMBtu)(3) | $ | 2.35 | $ | 7.34 | $ | 4.02 | $ | 6.48 | |||
Natural gas in cost of materials and other(thousands of MMBtu)(3) | 2,403 | 1,707 | 3,718 | 3,235 | |||||||
Natural gas in cost of materials and other(dollars per MMBtu)(3) | $ | 4.11 | $ | 5.98 | $ | 5.41 | $ | 5.81 |
________________________________
(1) Product pricing at gate represents sales less freight revenue divided by product sales volume in tons and is shown in order to provide a pricing measure that is comparable across the fertilizer industry.
(2) Gross tons produced for ammonia represent total ammonia produced, including ammonia produced that was upgraded into other fertilizer products. Net tons available for sale represent ammonia available for sale that was not upgraded into other fertilizer products.
(3) The feedstock natural gas shown above does not include natural gas used for fuel. The cost of fuel natural gas is included in direct operating expense.
Key Market Indicators
Three Months Ended |
Six Months Ended |
||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||
Ammonia — Southern Plains(dollars per ton) | $ | 435 | $ | 1,241 | $ | 586 | $ | 1,259 | |||
Ammonia — Corn belt(dollars per ton) | 472 | 1,405 | 682 | 1,391 | |||||||
UAN — Corn belt(dollars per ton) | 298 | 632 | 335 | 624 | |||||||
Natural gas NYMEX(dollars per MMBtu) | $ | 2.33 | $ | 7.49 | $ | 2.54 | $ | 6.06 | |||
Q3 2023 Outlook
The table below summarizes our outlook for certain operational statistics and financial information for the third quarter of 2023. See “Forward-Looking Statements” above.
Q3 2023 | |||||||
Low | High | ||||||
Petroleum | |||||||
Total throughput(bpd) | 200,000 | 215,000 | |||||
Direct operating expenses(in millions)(1) | $ | 95 | $ | 105 | |||
Renewables(2) | |||||||
Total throughput(in millions of gallons) | 17 | 22 | |||||
Direct operating expenses(in millions)(1) | $ | 6 | $ | 8 | |||
Nitrogen Fertilizer | |||||||
Ammonia utilization rates | |||||||
Consolidated | 95 | % | 100 | % | |||
Coffeyville Fertilizer Facility | 95 | % | 100 | % | |||
East Dubuque Fertilizer Facility | 95 | % | 100 | % | |||
Direct operating expenses(in millions)(1) | $ | 50 | $ | 55 | |||
Capital Expenditures (in millions)(3) | |||||||
Petroleum | $ | 45 | $ | 49 | |||
Renewables(2) | 23 | 25 | |||||
Nitrogen Fertilizer | 14 | 16 | |||||
Other | 3 | 5 | |||||
Total capital expenditures | $ | 85 | $ | 95 |
__________________________________
(1) Direct operating expenses are shown exclusive of depreciation and amortization and, for the Nitrogen Fertilizer Segment, turnaround expenses and inventory valuation impacts.
(2) Renewables reflects spending on the Wynnewood renewable diesel unit project. As of
(3) Capital expenditures is disclosed on an accrual basis.
Non-GAAP Reconciliations:
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Six Months Ended |
|||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | ||||||||||
Net income | $ | 168 | $ | 239 | $ | 427 | $ | 392 | ||||||
Interest expense, net | 16 | 23 | 32 | 48 | ||||||||||
Income tax expense | 44 | 66 | 101 | 99 | ||||||||||
Depreciation and amortization | 72 | 73 | 141 | 140 | ||||||||||
EBITDA | 300 | 401 | 701 | 679 | ||||||||||
Adjustments: | ||||||||||||||
Revaluation of RFS liability | 2 | 51 | (54 | ) | 70 | |||||||||
Unrealized loss (gain) on derivatives, net | 19 | 21 | (13 | ) | 15 | |||||||||
Inventory valuation impacts, unfavorable (favorable) | 26 | (41 | ) | 46 | (177 | ) | ||||||||
Call Option Lawsuits settlement | — | 79 | — | 79 | ||||||||||
Adjusted EBITDA | $ | 347 | $ | 511 | $ | 680 | $ | 666 | ||||||
Reconciliation of Basic and Diluted Earnings per Share to Adjusted Earnings per Share
Three Months Ended |
Six Months Ended |
|||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||
Basic and diluted earnings per share | $ | 1.29 | $ | 1.64 | $ | 3.23 | $ | 2.57 | ||||||
Adjustments:(1) | ||||||||||||||
Revaluation of RFS liability | 0.01 | 0.38 | (0.40 | ) | 0.52 | |||||||||
Unrealized loss (gain) on derivatives, net | 0.14 | 0.16 | (0.10 | ) | 0.11 | |||||||||
Inventory valuation impacts, unfavorable (favorable) | 0.20 | (0.31 | ) | 0.35 | (1.31 | ) | ||||||||
Call Option Lawsuits settlement | — | 0.58 | — | 0.58 | ||||||||||
Adjusted earnings per share | $ | 1.64 | $ | 2.45 | $ | 3.08 | $ | 2.47 |
_____________________________
(1) Amounts are shown after-tax, using the Company’s marginal tax rate, and are presented on a per share basis using the weighted average shares outstanding for each period.
Reconciliation of Net Cash Provided By Operating Activities to Free Cash Flow
Three Months Ended |
Six Months Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net cash provided by operating activities | $ | 367 | $ | 390 | $ | 614 | $ | 712 | |||||||
Less: | |||||||||||||||
Capital expenditures | (55 | ) | (62 | ) | (100 | ) | (88 | ) | |||||||
Capitalized turnaround expenditures | (42 | ) | (53 | ) | (50 | ) | (68 | ) | |||||||
Return on equity method investment | 1 | — | 20 | — | |||||||||||
Free cash flow | $ | 271 | $ | 275 | $ | 484 | $ | 556 | |||||||
Reconciliation of Petroleum Segment Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Six Months Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Petroleum net income | $ | 194 | $ | 306 | $ | 453 | $ | 432 | |||||||
Interest income, net | (19 | ) | (5 | ) | (39 | ) | (11 | ) | |||||||
Depreciation and amortization | 45 | 46 | 91 | 93 | |||||||||||
Petroleum EBITDA | 220 | 347 | 505 | 514 | |||||||||||
Adjustments: | |||||||||||||||
Revaluation of RFS liability | 2 | 51 | (54 | ) | 70 | ||||||||||
Unrealized loss (gain) on derivatives, net | 15 | 22 | (16 | ) | 17 | ||||||||||
Inventory valuation impacts, unfavorable (favorable)(1) | 21 | (37 | ) | 33 | (170 | ) | |||||||||
Petroleum Adjusted EBITDA | $ | 258 | $ | 383 | $ | 468 | $ | 431 | |||||||
Reconciliation of Petroleum Segment Gross Profit to Refining Margin and Refining Margin Adjusted for Inventory Valuation Impacts
Three Months Ended |
Six Months Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net sales | $ | 2,000 | $ | 2,868 | $ | 3,993 | $ | 5,022 | |||||||
Less: | |||||||||||||||
Cost of materials and other | (1,667 | ) | (2,390 | ) | (3,249 | ) | (4,247 | ) | |||||||
Direct operating expenses (exclusive of depreciation and amortization) | (100 | ) | (112 | ) | (204 | ) | (211 | ) | |||||||
Depreciation and amortization | (45 | ) | (46 | ) | (91 | ) | (93 | ) | |||||||
Gross profit | 188 | 320 | 449 | 471 | |||||||||||
Add: | |||||||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 100 | 112 | 204 | 211 | |||||||||||
Depreciation and amortization | 45 | 46 | 91 | 93 | |||||||||||
Refining margin | 333 | 478 | 744 | 775 | |||||||||||
Inventory valuation impacts, unfavorable (favorable)(1) | 21 | (37 | ) | 33 | (170 | ) | |||||||||
Refining margin adjusted for inventory valuation impacts | $ | 354 | $ | 441 | $ | 777 | $ | 605 |
_____________________________
(1) The Petroleum Segment’s basis for determining inventory value under GAAP is First-In, First-Out (“FIFO”). Changes in crude oil prices can cause fluctuations in the inventory valuation of crude oil, work in process and finished goods, thereby resulting in a favorable inventory valuation impact when crude oil prices increase and an unfavorable inventory valuation impact when crude oil prices decrease. The inventory valuation impact is calculated based upon inventory values at the beginning of the accounting period and at the end of the accounting period. In order to derive the inventory valuation impact per total throughput barrel, we utilize the total dollar figures for the inventory valuation impact and divide by the number of total throughput barrels for the period.
Reconciliation of Petroleum Segment Total Throughput Barrels
Three Months Ended |
Six Months Ended |
||||||
2023 | 2022 | 2023 | 2022 | ||||
Total throughput barrels per day | 201,075 | 201,246 | 198,797 | 199,306 | |||
Days in the period | 91 | 91 | 181 | 181 | |||
Total throughput barrels | 18,297,814 | 18,313,357 | 35,982,294 | 36,074,355 | |||
Reconciliation of Petroleum Segment Refining Margin per Total Throughput Barrel
Three Months Ended |
Six Months Ended |
||||||||||
(in millions, except for per throughput barrel data) | 2023 | 2022 | 2023 | 2022 | |||||||
Refining margin | $ | 333 | $ | 478 | $ | 744 | $ | 775 | |||
Divided by: total throughput barrels | 18 | 18 | 36 | 36 | |||||||
Refining margin per total throughput barrel | $ | 18.21 | $ | 26.10 | $ | 20.68 | $ | 21.50 | |||
Reconciliation of Petroleum Segment Refining Margin Adjusted for Inventory Valuation Impacts per Total Throughput Barrel
Three Months Ended |
Six Months Ended |
||||||||||
(in millions, except for throughput barrel data) | 2023 | 2022 | 2023 | 2022 | |||||||
Refining margin adjusted for inventory valuation impacts | $ | 354 | $ | 441 | $ | 777 | $ | 605 | |||
Divided by: total throughput barrels | 18 | 18 | 36 | 36 | |||||||
Refining margin adjusted for inventory valuation impacts per total throughput barrel | $ | 19.38 | $ | 24.08 | $ | 21.61 | $ | 16.77 | |||
Reconciliation of Petroleum Segment Direct Operating Expenses per Total Throughput Barrel
Three Months Ended |
Six Months Ended |
||||||||||
(in millions, except for throughput barrel data) | 2023 | 2022 | 2023 | 2022 | |||||||
Direct operating expenses (exclusive of depreciation and amortization) | $ | 100 | $ | 112 | $ | 204 | $ | 211 | |||
Divided by: total throughput barrels | 18 | 18 | 36 | 36 | |||||||
Direct operating expenses per total throughput barrel | $ | 5.46 | $ | 6.12 | $ | 5.68 | $ | 5.85 | |||
Reconciliation of Nitrogen Fertilizer Segment Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Six Months Ended |
||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||
Nitrogen Fertilizer net income | $ | 60 | $ | 118 | $ | 162 | $ | 211 | |||
Interest expense, net | 7 | 8 | 14 | 18 | |||||||
Depreciation and amortization | 20 | 21 | 35 | 42 | |||||||
Nitrogen Fertilizer EBITDA and Adjusted EBITDA | $ | 87 | $ | 147 | $ | 211 | $ | 271 | |||
Reconciliation of Total Debt and Net Debt and Finance Lease Obligations to EBITDA Exclusive of Nitrogen Fertilizer
(in millions) | Twelve Months Ended |
|
Total debt and finance lease obligations(1) | $ | 1,591 |
Less: Nitrogen Fertilizer debt and finance lease obligations(1) | 547 | |
Total debt and finance lease obligations exclusive of Nitrogen Fertilizer | 1,044 | |
EBITDA exclusive of Nitrogen Fertilizer | 852 | |
Total debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer | 1.23 | |
Consolidated cash and cash equivalents | 751 | |
Less: Nitrogen Fertilizer cash and cash equivalents | 69 | |
Cash and cash equivalents exclusive of Nitrogen Fertilizer | 682 | |
Net debt and finance lease obligations exclusive of Nitrogen Fertilizer(2) | 362 | |
Net debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer(2) | $ | 0.42 |
____________________________
(1) Amounts are shown inclusive of the current portion of long-term debt and finance lease obligations.
(2) Net debt represents total debt and finance lease obligations exclusive of cash and cash equivalents.
Three Months Ended | Twelve Months Ended 2023(1) |
||||||||||||||
(in millions) | |||||||||||||||
Consolidated | |||||||||||||||
Net income | $ | 80 | $ | 172 | $ | 259 | $ | 168 | $ | 679 | |||||
Interest expense, net | 19 | 18 | 18 | 16 | 71 | ||||||||||
Income tax expense | 7 | 50 | 56 | 44 | 157 | ||||||||||
Depreciation and amortization | 75 | 73 | 68 | 72 | 288 | ||||||||||
EBITDA | 181 | 313 | 401 | 300 | 1,195 | ||||||||||
Nitrogen Fertilizer | |||||||||||||||
Net income (loss) | (20 | ) | 95 | 102 | 60 | 237 | |||||||||
Interest expense, net | 8 | 8 | 7 | 7 | 30 | ||||||||||
Depreciation and amortization | 22 | 19 | 15 | 20 | 76 | ||||||||||
EBITDA | 10 | 122 | 124 | 87 | 343 | ||||||||||
EBITDA exclusive of Nitrogen Fertilizer | $ | 171 | $ | 191 | $ | 277 | $ | 213 | $ | 852 |
_______________________________
(1) Due to rounding, numbers within this table may not add or equal to totals presented.
Source: CVR Energy, Inc.