CVR Energy Reports Third Quarter 2024 Results
- Third quarter net loss attributable to
CVR Energy stockholders of$124 million ; EBITDA loss of$35 million ; adjusted EBITDA of$63 million - Third quarter loss per diluted share of
$1.24 and adjusted loss per diluted share of 50 cents CVR Energy will not pay a cash dividend for the third quarter of 2024CVR Partners announced a cash distribution of$1.19 per common unit
“CVR Energy’s 2024 third quarter earnings results for its refining business were impacted by reduced refining throughputs attributable to unplanned downtime at both facilities partially caused by external power supply outages during the quarter,” said
“CVR Partners achieved solid operating results for the third quarter of 2024 driven by safe, reliable operations and a combined ammonia production rate of 97 percent,” Lamp said. “CVR Partners was pleased to declare a third quarter 2024 cash distribution of
Petroleum
The Petroleum Segment reported a third quarter 2024 net loss of
Combined total throughput for the third quarter of 2024 was approximately 189,000 barrels per day (bpd) compared to approximately 212,000 bpd of combined total throughput for the third quarter of 2023.
Refining margin for the third quarter of 2024 was
Nitrogen Fertilizer
The Nitrogen Fertilizer Segment reported net income of $4 million and EBITDA of $36 million on net sales of
Production at
For the third quarter 2024, average realized gate prices for UAN showed an improvement compared to the prior year, up 3 percent to
Corporate and Other
The Company reported an income tax benefit of
The renewable diesel unit at the
Cash, Debt and Dividend
Consolidated cash and cash equivalents were
Today,
Third Quarter 2024 Earnings Conference Call
The third quarter 2024 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/fm39ca3r. A repeat of the call also can be accessed for 14 days by dialing (877) 660-6853, conference ID 13749245.
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: continued safe and reliable operations; drivers of our results; income, losses, and earnings per diluted share; EBITDA and Adjusted EBITDA; renewable identification numbers (“RINs”) expense; asset utilization, capture, production volume, product yield and crude oil gathering rates; cash flow generation; production; operating income and net sales; throughput, including the impact of turnarounds or fires thereon; refining margin, including contributors thereto; margin environment; impact of costs to comply with the RFS and revaluation of our RFS liability; outcome of litigation and disputes, including impact on our financial position and cash flows; crude oil and refined product pricing impacts on inventory valuation; dividend yield; derivative gains and losses and the drivers thereof; crack spreads, including the drivers thereof; demand trends; RIN generation levels; ethanol and biodiesel blending activities; inventory levels; benefits of our corporate transformation to segregate our renewables business; access to capital and new partnerships; RIN pricing, including its impact on our results and our ability to offset the impact thereof; disruptions to operations (planned and unplanned), including impacts on results; carbon capture and decarbonization initiatives; ammonia and UAN pricing; global fertilizer industry conditions; grain prices; crop inventory levels; crop and planting levels; demand for refined products; economic downturns and demand destruction; production rates; production levels and utilization at our nitrogen fertilizer facilities; nitrogen fertilizer sales volumes, including factors driving same; ability to and levels to which we upgrade ammonia to other fertilizer products, including UAN; income tax expense, including the drivers thereof; changes to pretax earnings and our effective tax rate; the availability of tax credits and incentives; production rates and operations capabilities of our renewable diesel unit, including the ability to return to hydrocarbon service; renewable feedstock throughput; purchases under share or unit repurchase programs (if any), or the termination thereof; ability to access capital markets, secure financing or sell assets; cash and cash equivalent levels; debt levels; borrowings under our credit facilities (if any); dividends and distributions, including the timing, payment and amount (if any) thereof; any suspension of our dividend, including the duration thereof; direct operating expenses, capital expenditures, depreciation and amortization; efforts to reduce or defer expenses and the amount and impact thereof; cash reserves; turnaround timing and expense, including the impacts thereof on our liquidity; impacts of any pandemic; labor supply shortages, difficulties, disputes or strikes, including the impact thereof; the
About
Headquartered in
Investors and others should note that
Contact Information:
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
As a result of continuing volatile market conditions and the impacts certain non-cash items may have on the evaluation of our operations and results, the Company began disclosing the Adjusted Refining Margin non-GAAP measure, as defined below, in the second quarter of 2024. We believe the presentation of this non-GAAP measure is meaningful to compare our operating results between periods and better aligns with our peer companies. All prior periods presented have been conformed to the definition below.
The following are non-GAAP measures we present for the periods 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.
Adjusted Refining Margin - Refining Margin adjusted for certain significant noncash items and items that management believes are not attributable to or indicative of our underlying operational results of the period or that may obscure results and trends we deem useful.
Refining Margin and Adjusted Refining Margin, per Throughput Barrel - Refining Margin and Adjusted Refining Margin 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, Petroleum Adjusted EBITDA and Nitrogen Fertilizer Adjusted EBITDA - EBITDA, Petroleum EBITDA and Nitrogen Fertilizer EBITDA adjusted for certain significant noncash items and items that management believes are not attributable to or indicative of our underlying operational results of the period or that may obscure results and trends we deem useful.
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 underlying operational results of the period or that may obscure results and trends we deem useful.
Free Cash Flow - Net cash provided by (used in) operating activities less capital expenditures and capitalized turnaround expenditures.
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
Factors Affecting Comparability of Our Financial Results
Petroleum Segment
Our results of operations for the periods presented may not be comparable with prior periods or to our results of operations in the future due to capitalized expenditures as part of planned turnarounds. Total capitalized expenditures were
(all information in this release is unaudited) |
|||||||||||||||
Consolidated Statement of Operations Data | |||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
(in millions, except per share data) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net sales | $ | 1,833 | $ | 2,522 | $ | 5,663 | $ | 7,045 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of materials and other | 1,666 | 1,787 | 4,796 | 5,211 | |||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 165 | 170 | 502 | 503 | |||||||||||
Depreciation and amortization | 73 | 80 | 218 | 217 | |||||||||||
Cost of sales | 1,904 | 2,037 | 5,516 | 5,931 | |||||||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 40 | 38 | 103 | 109 | |||||||||||
Depreciation and amortization | 2 | 1 | 6 | 4 | |||||||||||
Loss on asset disposal | — | 1 | 1 | 1 | |||||||||||
Operating (loss) income | (113 | ) | 445 | 37 | 1,000 | ||||||||||
Other (expense) income: | |||||||||||||||
Interest expense, net | (18 | ) | (11 | ) | (56 | ) | (44 | ) | |||||||
Other income, net | 3 | 4 | 10 | 10 | |||||||||||
(Loss) income before income tax benefit | (128 | ) | 438 | (9 | ) | 966 | |||||||||
Income tax (benefit) expense | (6 | ) | 84 | (14 | ) | 185 | |||||||||
Net (loss) income | (122 | ) | 354 | 5 | 781 | ||||||||||
Less: Net income attributable to noncontrolling interest | 2 | 1 | 27 | 103 | |||||||||||
Net (loss) income attributable to |
$ | (124 | ) | $ | 353 | $ | (22 | ) | $ | 678 | |||||
Basic and diluted (loss) earnings per share | $ | (1.24 | ) | $ | 3.51 | $ | (0.22 | ) | $ | 6.74 | |||||
Dividends declared per share | $ | 0.50 | $ | 1.50 | $ | 1.50 | $ | 2.50 | |||||||
Adjusted (loss) earnings per share | $ | (0.50 | ) | $ | 1.89 | $ | (0.38 | ) | $ | 4.98 | |||||
EBITDA* | $ | (35 | ) | $ | 530 | $ | 271 | $ | 1,231 | ||||||
Adjusted EBITDA * | $ | 63 | $ | 313 | $ | 249 | $ | 994 | |||||||
Weighted-average common shares outstanding - basic and diluted | 100.5 | 100.5 | 100.5 | 100.5 |
_________________
* See “Non-GAAP Reconciliations” section below.
Selected Consolidated Balance Sheet Data
(in millions) | |||||
Cash and cash equivalents | $ | 534 | $ | 581 | |
Working capital | 353 | 497 | |||
Total assets | 3,878 | 4,707 | |||
Total debt and finance lease obligations, including current portion | 1,582 | 2,185 | |||
Total liabilities | 3,022 | 3,669 | |||
Total CVR stockholders’ equity | 675 | 847 |
Selected Consolidated Cash Flow Data
Three Months Ended |
Nine Months Ended |
||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net cash (used in) provided by: | |||||||||||||||
Operating activities | $ | 48 | $ | 370 | $ | 306 | $ | 984 | |||||||
Investing activities | (35 | ) | (51 | ) | (164 | ) | (181 | ) | |||||||
Financing activities | (65 | ) | (181 | ) | (794 | ) | (424 | ) | |||||||
Net (decrease) increase in cash, cash equivalents, and restricted cash | $ | (52 | ) | $ | 138 | $ | (652 | ) | $ | 379 | |||||
Free cash flow* | $ | 13 | $ | 318 | $ | 141 | $ | 802 |
_________________
* See “Non-GAAP Reconciliations” section below.
Selected Segment Data
Three Months Ended |
|||||||||||||||||||
2024 | 2023 | ||||||||||||||||||
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||
Net sales | $ | 1,648 | $ | 125 | $ | 1,833 | $ | 2,298 | $ | 131 | $ | 2,522 | |||||||
Operating (loss) income | (119 | ) | 11 | (113 | ) | 431 | 8 | 445 | |||||||||||
Net (loss) income | (110 | ) | 4 | (122 | ) | 460 | 1 | 354 | |||||||||||
EBITDA* | (75 | ) | 36 | (35 | ) | 484 | 32 | 530 | |||||||||||
Capital expenditures(1) | |||||||||||||||||||
Maintenance capital expenditures | $ | 22 | $ | 7 | $ | 31 | $ | 20 | $ | 8 | $ | 30 | |||||||
Growth capital expenditures | 6 | 3 | 8 | 6 | — | 21 | |||||||||||||
Total capital expenditures | $ | 28 | $ | 10 | $ | 39 | $ | 26 | $ | 8 | $ | 51 |
Nine Months Ended |
|||||||||||||||||
2024 | 2023 | ||||||||||||||||
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||
Net sales | $ | 5,165 | $ | 386 | $ | 5,663 | $ | 6,290 | $ | 540 | $ | 7,045 | |||||
Operating income | 9 | 65 | 37 | 838 | 184 | 1,000 | |||||||||||
Net income | 35 | 43 | 5 | 913 | 162 | 781 | |||||||||||
EBITDA* | 152 | 129 | 271 | 989 | 243 | 1,231 | |||||||||||
Capital expenditures(1) | |||||||||||||||||
Maintenance capital expenditures | $ | 66 | $ | 15 | $ | 87 | $ | 70 | $ | 17 | $ | 92 | |||||
Growth capital expenditures | 31 | 4 | 43 | 9 | 1 | 56 | |||||||||||
Total capital expenditures | $ | 97 | $ | 19 | $ | 130 | $ | 79 | $ | 18 | $ | 148 |
_________________
* 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 | $ | 275 | $ | 111 | $ | 534 | $ | 375 | $ | 45 | $ | 581 | |||||
Total assets | 2,804 | 987 | 3,878 | 2,978 | 975 | 4,707 | |||||||||||
Total debt and finance lease obligations, including current portion(1) | 39 | 548 | 1,582 | 44 | 547 | 2,185 |
_________________
(1) Corporate total debt and finance lease obligations, including current portion consisted of
Petroleum Segment
Key Operating Metrics per Total Throughput Barrel
Three Months Ended |
Nine Months Ended |
||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||
Refining margin * | $ | 2.53 | $ | 31.05 | $ | 9.96 | $ | 24.33 | |||
Adjusted refining margin * | 8.23 | 20.73 | 9.51 | 20.02 | |||||||
Direct operating expenses * | 5.72 | 5.39 | 6.14 | 5.58 |
_________________
* See “Non-GAAP Reconciliations” section below.
Refining Throughput and Production Data by Refinery
Throughput Data | Three Months Ended |
Nine Months Ended |
|||||
(in bpd) | 2024 | 2023 | 2024 | 2023 | |||
Coffeyville | |||||||
Gathered crude | 66,781 | 68,176 | 71,993 | 62,442 | |||
Other domestic | 35,111 | 49,303 | 36,549 | 47,491 | |||
Canadian | 6,243 | 2,731 | 8,423 | 2,307 | |||
Condensate | — | 7,401 | 4,244 | 7,718 | |||
Other crude oil | 3,876 | — | 1,484 | — | |||
Other feedstocks and blendstocks | 11,691 | 12,260 | 11,678 | 12,538 | |||
Wynnewood | |||||||
Gathered crude | 51,821 | 53,554 | 43,055 | 51,519 | |||
Other domestic | 1,504 | 543 | 1,309 | 1,822 | |||
Condensate | 9,663 | 15,780 | 8,634 | 14,567 | |||
Other feedstocks and blendstocks | 2,604 | 2,672 | 3,058 | 2,984 | |||
Total throughput | 189,294 | 212,420 | 190,427 | 203,388 |
Production Data | Three Months Ended |
Nine Months Ended |
|||||||||
(in bpd) | 2024 | 2023 | 2024 | 2023 | |||||||
Coffeyville | |||||||||||
Gasoline | 62,031 | 69,833 | 68,732 | 67,463 | |||||||
Distillate | 52,030 | 60,661 | 55,237 | 56,311 | |||||||
Other liquid products | 5,169 | 4,463 | 5,578 | 4,461 | |||||||
Solids | 4,734 | 4,416 | 4,901 | 3,896 | |||||||
Wynnewood | |||||||||||
Gasoline | 34,539 | 36,997 | 30,746 | 37,656 | |||||||
Distillate | 23,902 | 25,615 | 19,722 | 24,825 | |||||||
Other liquid products | 5,874 | 9,038 | 4,600 | 7,355 | |||||||
Solids | 11 | 9 | 8 | 10 | |||||||
Total production | 188,290 | 211,032 | 189,524 | 201,977 | |||||||
Light product yield (as % of crude throughput)(1) | 98.6 | % | 97.8 | % | 99.3 | % | 99.1 | % | |||
Liquid volume yield (as % of total throughput)(2) | 97.0 | % | 97.3 | % | 96.9 | % | 97.4 | % | |||
Distillate yield (as % of crude throughput)(3) | 43.4 | % | 43.7 | % | 42.7 | % | 43.2 | % |
_________________
(1) Total Gasoline and Distillate divided by total Gathered crude, Other domestic, Canadian, and Condensate throughput (collectively, “Total Crude Throughput”).
(2) Total Gasoline, Distillate, and Other liquid products divided by total throughput.
(3) Total Distillate divided by Total Crude Throughput.
Key Market Indicators
Three Months Ended |
Nine Months Ended |
||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
West Texas Intermediate (WTI) NYMEX | $ | 75.27 | $ | 82.22 | $ | 77.62 | $ | 77.25 | |||||||
Crude Oil Differentials to WTI: | |||||||||||||||
Brent | 3.43 | 3.71 | 4.20 | 4.70 | |||||||||||
WCS (heavy sour) | (13.84 | ) | (15.91 | ) | (14.43 | ) | (16.33 | ) | |||||||
Condensate | (0.32 | ) | (0.22 | ) | (0.60 | ) | (0.18 | ) | |||||||
Midland |
0.78 | 1.53 | 1.14 | 1.32 | |||||||||||
NYMEX Crack Spreads: | |||||||||||||||
Gasoline | 19.86 | 32.40 | 23.31 | 32.61 | |||||||||||
Heating Oil | 22.21 | 45.20 | 27.78 | 40.35 | |||||||||||
NYMEX 2-1-1 Crack Spread | 21.03 | 38.80 | 25.54 | 36.48 | |||||||||||
Gasoline | (1.77 | ) | 0.84 | (7.43 | ) | (2.39 | ) | ||||||||
Ultra-Low Sulfur Diesel | (1.51 | ) | (0.25 | ) | (5.15 | ) | (0.38 | ) | |||||||
Gasoline | 18.09 | 33.24 | 15.88 | 30.22 | |||||||||||
Ultra-Low Sulfur Diesel | 20.70 | 44.96 | 22.62 | 39.97 | |||||||||||
19.40 | 39.10 | 19.25 | 35.10 |
Nitrogen Fertilizer Segment
Ammonia Utilization Rates (1)
Three Months Ended |
Nine Months Ended |
||||||||||
(percent of capacity utilization) | 2024 | 2023 | 2024 | 2023 | |||||||
Consolidated | 97 | % | 99 | % | 96 | % | 101 | % |
_________________
(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 nine months ended
Sales and Production Data
Three Months Ended |
Nine Months Ended |
||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Consolidated sales volumes (thousand tons): | |||||||||||
Ammonia | 62 | 62 | 175 | 183 | |||||||
UAN | 336 | 387 | 950 | 1,075 | |||||||
Consolidated product pricing at gate (dollars per ton):(1) | |||||||||||
Ammonia | $ | 399 | $ | 365 | $ | 481 | $ | 633 | |||
UAN | 229 | 223 | 254 | 330 | |||||||
Consolidated production volume (thousand tons): | |||||||||||
Ammonia(gross produced)(2) | 212 | 217 | 626 | 660 | |||||||
Ammonia(net available for sale)(2) | 61 | 68 | 191 | 200 | |||||||
UAN | 321 | 358 | 964 | 1,063 | |||||||
Feedstock: | |||||||||||
Petroleum coke used in production(thousands of tons) | 133 | 131 | 395 | 386 | |||||||
Petroleum coke used in production(dollars per ton) | $ | 44.69 | $ | 84.09 | $ | 60.93 | $ | 78.49 | |||
Natural gas used in production(thousands of MMBtus)(3) | 2,082 | 2,133 | 6,443 | 6,429 | |||||||
Natural gas used in production(dollars per MMBtu)(3) | $ | 2.19 | $ | 2.67 | $ | 2.40 | $ | 3.57 | |||
Natural gas in cost of materials and other(thousands of MMBtus)(3) | 1,783 | 2,636 | 5,403 | 6,354 | |||||||
Natural gas in cost of materials and other(dollars per MMBtu)(3) | $ | 2.18 | $ | 2.51 | $ | 2.50 | $ | 4.21 |
_________________
(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 |
Nine Months Ended |
||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Ammonia — Southern plains(dollars per ton) | $ | 481 | $ | 429 | $ | 507 | $ | 533 | |||
Ammonia — Corn belt(dollars per ton) | 529 | 501 | 550 | 621 | |||||||
UAN — Corn belt(dollars per ton) | 240 | 272 | 264 | 314 | |||||||
Natural gas NYMEX(dollars per MMBtu) | $ | 2.23 | $ | 2.66 | $ | 2.22 | $ | 2.58 |
Q4 2024 Outlook
The table below summarizes our outlook for certain operational statistics and financial information for the fourth quarter of 2024. See “Forward-Looking Statements” above.
Q4 2024 | |||||||
Low | High | ||||||
Petroleum | |||||||
Total throughput(bpd) | 200,000 | 215,000 | |||||
Direct operating expenses(in millions)(1) | $ | 100 | $ | 110 | |||
Turnaround(2) | 8 | 12 | |||||
Renewables(3) | |||||||
Total throughput(in millions of gallons) | 17 | 22 | |||||
Direct operating expenses(in millions)(1) | $ | 9 | $ | 11 | |||
Nitrogen Fertilizer | |||||||
Ammonia utilization rates | |||||||
Consolidated | 92 | % | 97 | % | |||
Coffeyville Fertilizer Facility | 90 | % | 95 | % | |||
East Dubuque Fertilizer Facility | 95 | % | 100 | % | |||
Direct operating expenses(in millions)(1) | $ | 60 | $ | 70 | |||
Capital Expenditures (in millions)(2) | |||||||
Petroleum | $ | 38 | $ | 42 | |||
Renewables(3) | 1 | 2 | |||||
Nitrogen Fertilizer | 19 | 23 | |||||
Other | 1 | 3 | |||||
Total capital expenditures | $ | 59 | $ | 70 |
_________________
(1) Direct operating expenses are shown exclusive of depreciation and amortization, turnaround expenses, and inventory valuation impacts.
(2) Turnaround and capital expenditures are disclosed on an accrual basis.
(3) As of
Non-GAAP Reconciliations
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Nine Months Ended |
||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net (loss) income | $ | (122 | ) | $ | 354 | $ | 5 | $ | 781 | ||||||
Interest expense, net | 18 | 11 | 56 | 44 | |||||||||||
Income tax (benefit) expense | (6 | ) | 84 | (14 | ) | 185 | |||||||||
Depreciation and amortization | 75 | 81 | 224 | 221 | |||||||||||
EBITDA | (35 | ) | 530 | 271 | 1,231 | ||||||||||
Adjustments: | |||||||||||||||
Revaluation of RFS liability, unfavorable (favorable) | 59 | (174 | ) | (32 | ) | (228 | ) | ||||||||
Unrealized loss on derivatives, net | 9 | 48 | 16 | 35 | |||||||||||
Inventory valuation impacts, unfavorable (favorable) | 30 | (91 | ) | (6 | ) | (44 | ) | ||||||||
Adjusted EBITDA | $ | 63 | $ | 313 | $ | 249 | $ | 994 |
Reconciliation of Basic and Diluted (Loss) Earnings per Share to Adjusted (Loss) Earnings per Share
Three Months Ended |
Nine Months Ended |
||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Basic and diluted (loss) earnings per share | $ | (1.24 | ) | $ | 3.51 | $ | (0.22 | ) | $ | 6.74 | |||||
Adjustments:(1) | |||||||||||||||
Revaluation of RFS liability, unfavorable (favorable) | 0.44 | (1.30 | ) | (0.24 | ) | (1.69 | ) | ||||||||
Unrealized loss on derivatives, net | 0.07 | 0.36 | 0.12 | 0.26 | |||||||||||
Inventory valuation impacts, unfavorable (favorable) | 0.23 | (0.68 | ) | (0.04 | ) | (0.33 | ) | ||||||||
Adjusted (loss) earnings per share | $ | (0.50 | ) | $ | 1.89 | $ | (0.38 | ) | $ | 4.98 |
_________________
(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 |
Nine Months Ended |
||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net cash provided by operating activities | $ | 48 | $ | 370 | $ | 306 | $ | 984 | |||||||
Less: | |||||||||||||||
Capital expenditures | (34 | ) | (50 | ) | (124 | ) | (150 | ) | |||||||
Capitalized turnaround expenditures | (2 | ) | (3 | ) | (46 | ) | (53 | ) | |||||||
Return of equity method investment | 1 | 1 | 5 | 21 | |||||||||||
Free cash flow | $ | 13 | $ | 318 | $ | 141 | $ | 802 |
Reconciliation of Petroleum Segment Net (Loss) Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Nine Months Ended |
||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Petroleum net (loss) income | $ | (110 | ) | $ | 460 | $ | 35 | $ | 913 | ||||||
Interest income, net | (5 | ) | (26 | ) | (16 | ) | (65 | ) | |||||||
Depreciation and amortization | 40 | 50 | 133 | 141 | |||||||||||
Petroleum EBITDA | (75 | ) | 484 | 152 | 989 | ||||||||||
Adjustments: | |||||||||||||||
Revaluation of RFS liability, unfavorable (favorable) | 59 | (174 | ) | (32 | ) | (228 | ) | ||||||||
Unrealized loss on derivatives, net | 9 | 53 | 16 | 37 | |||||||||||
Inventory valuation impacts, unfavorable (favorable)(1) | 31 | (82 | ) | (8 | ) | (48 | ) | ||||||||
Petroleum Adjusted EBITDA | $ | 24 | $ | 281 | $ | 128 | $ | 750 |
Reconciliation of Petroleum Segment Gross (Loss) Profit to Refining Margin and Adjusted Refining Margin
Three Months Ended |
Nine Months Ended |
||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net sales | $ | 1,648 | $ | 2,298 | $ | 5,165 | $ | 6,290 | |||||||
Less: | |||||||||||||||
Cost of materials and other | (1,604 | ) | (1,691 | ) | (4,645 | ) | (4,939 | ) | |||||||
Direct operating expenses (exclusive of depreciation and amortization) | (100 | ) | (105 | ) | (320 | ) | (310 | ) | |||||||
Depreciation and amortization | (40 | ) | (50 | ) | (133 | ) | (141 | ) | |||||||
Gross (loss) profit | (96 | ) | 452 | 67 | 900 | ||||||||||
Add: | |||||||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 100 | 105 | 320 | 310 | |||||||||||
Depreciation and amortization | 40 | 50 | 133 | 141 | |||||||||||
Refining margin | 44 | 607 | 520 | 1,351 | |||||||||||
Adjustments: | |||||||||||||||
Revaluation of RFS liability, unfavorable (favorable) | 59 | (174 | ) | (32 | ) | (228 | ) | ||||||||
Unrealized loss on derivatives, net | 9 | 53 | 16 | 37 | |||||||||||
Inventory valuation impacts, unfavorable (favorable)(1) | 31 | (82 | ) | (8 | ) | (48 | ) | ||||||||
Adjusted refining margin | $ | 143 | $ | 404 | $ | 496 | $ | 1,112 |
_________________
(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 and Metrics per Total Throughput Barrel
Three Months Ended |
Nine Months Ended |
||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Total throughput barrels per day | 189,294 | 212,420 | 190,427 | 203,388 | |||||||
Days in the period | 92 | 92 | 274 | 273 | |||||||
Total throughput barrels | 17,415,033 | 19,542,631 | 52,176,994 | 55,524,925 | |||||||
(in millions, except per total throughput barrel) | |||||||||||
Refining margin | $ | 44 | $ | 607 | $ | 520 | $ | 1,351 | |||
Refining margin per total throughput barrel | $ | 2.53 | $ | 31.05 | $ | 9.96 | $ | 24.33 | |||
Adjusted refining margin | $ | 143 | $ | 404 | $ | 496 | $ | 1,112 | |||
Adjusted refining margin per total throughput barrel | $ | 8.23 | $ | 20.73 | $ | 9.51 | $ | 20.02 | |||
Direct operating expenses (exclusive of depreciation and amortization) | $ | 100 | $ | 105 | $ | 320 | $ | 310 | |||
Direct operating expenses per total throughput barrel | $ | 5.72 | $ | 5.39 | $ | 6.14 | $ | 5.58 |
Reconciliation of Nitrogen Fertilizer Segment Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Nine Months Ended |
||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||||||
Nitrogen Fertilizer net income | $ | 4 | $ | 1 | $ | 43 | $ | 162 | |||
Interest expense, net | 7 | 8 | 22 | 22 | |||||||
Depreciation and amortization | 25 | 23 | 64 | 59 | |||||||
Nitrogen Fertilizer EBITDA and Adjusted EBITDA | $ | 36 | $ | 32 | $ | 129 | $ | 243 |
Source: CVR Energy, Inc.