CVR Energy Reports Fourth Quarter and Full-Year 2023 Results and Announces a Cash Dividend of 50 Cents Per Share
- Reported full-year 2023 net income attributable to
CVR Energy stockholders of$769 million and EBITDA of$1 .4 billion. - Declared quarterly cash dividend of
50 cents for the fourth quarter 2023, bringing the cumulative cash dividends declared for 2023 to$4.50 per share. CVR Partners (NYSE: UAN) declared a fourth quarter 2023 cash distribution of$1.68 per common unit, bringing the cumulative cash distributions declared for 2023 to$17.80 per common unit.
For full-year 2023, the Company reported net income attributable to
“CVR Energy reported record EBITDA for 2023 driven by high utilization of our assets, improved capture rates, record premium gasoline production, record crude oil gathering volumes and our continued peer-leading distillate yield,” said
“CVR Partners also had a strong 2023, achieving a combined ammonia production rate of 100 percent and setting multiple production records at both facilities,” Lamp said. “Nitrogen fertilizer prices remained elevated throughout the year, supporting declared distributions to unitholders for 2023 of
Petroleum Segment
Fourth Quarter 2023 Compared to Fourth Quarter 2022
The Petroleum Segment reported fourth quarter 2023 operating income of
Fourth quarter 2023 combined total throughput was approximately 223,000 barrels per day (“bpd”), compared to approximately 221,000 bpd of combined total throughput for the fourth quarter 2022.
Refining margin was
The primary factors contributing to the
- A decrease in the Group 3 2-1-1 crack spread of
$13.76 per barrel, driven by a tightening distillate crack spread primarily due to strong utilization of theU.S. refining fleet during the winter and slowing demand trends; - Unfavorable inventory valuation impacts of
$80 million in the fourth quarter of 2023 compared to unfavorable inventory valuation impacts of$41 million in the fourth quarter of 2022, primarily due to decreased crude oil prices in the current period; - Favorable derivative impacts of
$78 million from gains on open crack spread swap positions in the current period and wider margins on Canadian crude oil forward purchases and sales compared to the prior period; and - A decline in Renewable Fuel Standard (“RFS”) related expense of $134 million, which includes a reduction in RINs revaluation impact of $83 million.
Full-Year 2023 Compared to Full-Year 2022
Full-year 2023 operating income was
Combined total throughput for full-year 2023 was approximately 208,000 bpd, compared to approximately 205,000 bpd for full-year 2022.
Refining margin was
The primary factors contributing to the
- A decline in RFS-related expense of $483 million, which includes a reduction in RINs revaluation impact of $419 million;
- Favorable derivative impacts of
$61 million from gains on open crack spread swap positions in the current period and wider margins on Canadian crude oil forward purchases and sales compared to the prior period; - A decrease in the Group 3 2-1-1 crack spread of
$5.91 per barrel, driven by a tightening distillate crack spread primarily due to strong utilization of theU.S. refining fleet during the winter and slowing demand trends; and - Unfavorable inventory valuation impacts of
$32 million in 2023 compared to favorable inventory valuation impacts of$22 million in 2022, primarily due to decreased crude oil prices in the current period.
Nitrogen Fertilizer Segment
Fourth Quarter 2023 Compared to Fourth Quarter 2022
The Nitrogen Fertilizer Segment reported operating income of
CVR Partners’ fertilizer facilities produced a combined 205,000 tons of ammonia during the fourth quarter 2023, of which 75,000 net tons were available for sale, while the rest was upgraded to other fertilizer products, including 306,000 tons of urea ammonia nitrate (“UAN”). During the fourth quarter 2022, the fertilizer facilities produced 210,000 tons of ammonia, of which 75,000 net tons were available for sale, while the remainder was upgraded to other fertilizer products, including 308,000 tons of UAN.
Fourth quarter 2023 average realized gate prices for UAN declined by 47 percent to
Full-Year 2023 Compared to Full-Year 2022
Full-year 2023 operating income was
For full-year 2023, our fertilizer facilities produced a combined 864,000 tons of ammonia, of which 270,000 net tons were available for sale, while the rest was upgraded to other fertilizer products, including 1,369,000 tons of UAN. For full-year 2022, the fertilizer facilities produced 703,000 tons of ammonia, of which 213,000 net tons were available for sale, while the remainder was upgraded to other fertilizer products, including 1,140,000 tons of UAN.
The average realized gate prices for full-year 2023 for UAN declined by 36 percent to
Corporate and Other
The Company reported income tax expense of
The renewable diesel unit at the
Cash, Debt and Dividend
Consolidated cash and cash equivalents was
On
On
Fourth Quarter 2023 Earnings Conference Call
The fourth quarter and full-year 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/db86jutg. A repeat of the call can be accessed for 14 days by dialing (877) 660-6853, conference ID 13744072.
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; EBITDA and adjusted EBITDA; asset utilization, capture, production volume, product yield and crude oil gathering rates; cash flow generation; production records; operating income and net sales; throughput; refining margin; impact of costs to comply with the RFS and revaluation of our RFS liability; crude oil and refined product pricing impacts on inventory valuation; derivative gains and losses and the drivers thereof; crack spreads, including the drivers thereof; utilization of our refining fleet; 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 performance and the Company’s ability to offset the impact thereof; 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; 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; reduction of outstanding debt, including through the redemption of outstanding notes; use of proceeds under our credit facilities; cash and cash equivalent levels; dividends and distributions, including the timing, payment and amount (if any) thereof; direct operating expenses, capital expenditures, depreciation and amortization and turnaround expense; cash reserves; timing of turnarounds; any exploration of a potential spin-off of our interests in our nitrogen fertilizer business, including the approval, timing, benefits, costs and risks associated therewith; impacts of any pandemic; labor supply shortages, difficulties, disputes or strikes, including the impact thereof; and other matters. You can generally identify forward-looking statements by our use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “explore,” “evaluate,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “seek,” “should,” or “will,” or the negative thereof or other variations thereon or comparable terminology. These forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control. Investors are cautioned that various factors may affect these forward-looking statements, including (among others) the health and economic effects of any pandemic, demand for fossil fuels and price volatility of crude oil, other feedstocks and refined products; the ability of Company to pay cash dividends and 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 three and twelve months 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, Petroleum Adjusted EBITDA and Nitrogen Fertilizer Adjusted 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.
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 $60 million and $81 million during the years ended
Nitrogen Fertilizer 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 expenses incurred as part of planned turnarounds. We incurred turnaround expenses of $2 million and $33 million during the years ended
(unaudited) |
Consolidated Statement of Operations Data
Three Months Ended |
Year Ended |
||||||||||||||
(in millions, except per share data) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net sales | $ | 2,202 | $ | 2,679 | $ | 9,247 | $ | 10,896 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of materials and other | 1,802 | 2,147 | 7,013 | 8,766 | |||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 166 | 174 | 670 | 719 | |||||||||||
Depreciation and amortization | 75 | 71 | 291 | 281 | |||||||||||
Cost of sales | 2,043 | 2,392 | 7,974 | 9,766 | |||||||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 34 | 39 | 141 | 149 | |||||||||||
Depreciation and amortization | 1 | 2 | 7 | 7 | |||||||||||
Loss on asset disposal | — | 10 | 2 | 11 | |||||||||||
Operating income | 124 | 236 | 1,123 | 963 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (9 | ) | (18 | ) | (52 | ) | (85 | ) | |||||||
Other income (expense), net | 4 | 4 | 14 | (77 | ) | ||||||||||
Income before income tax expense | 119 | 222 | 1,085 | 801 | |||||||||||
Income tax expense | 22 | 50 | 207 | 157 | |||||||||||
Net income | 97 | 172 | 878 | 644 | |||||||||||
Less: Net income attributable to noncontrolling interest | 6 | 60 | 109 | 181 | |||||||||||
Net income attributable to |
$ | 91 | $ | 112 | $ | 769 | $ | 463 | |||||||
Basic and diluted earnings per share | $ | 0.91 | $ | 1.11 | $ | 7.65 | $ | 4.60 | |||||||
Dividends declared per share | $ | 2.00 | $ | 1.40 | $ | 4.50 | $ | 4.80 | |||||||
EBITDA * | $ | 204 | $ | 313 | $ | 1,435 | $ | 1,174 | |||||||
Adjusted EBITDA* | $ | 170 | $ | 388 | $ | 1,164 | $ | 1,369 | |||||||
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 (1) | $ | 581 | $ | 510 | |||
Working capital | 497 | 154 | |||||
Total assets | 4,707 | 4,119 | |||||
Total debt and finance lease obligations, including current portion | 2,185 | 1,591 | |||||
Total liabilities | 3,669 | 3,328 | |||||
Total CVR stockholders’ equity | 847 | 531 |
_______________
(1) In addition, the Company has
Selected Cash Flow Data
Three Months Ended |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net cash flows (used in) provided by: | |||||||||||||||
Operating activities | $ | (36 | ) | $ | 99 | $ | 948 | $ | 967 | ||||||
Investing activities | (58 | ) | (54 | ) | (239 | ) | (271 | ) | |||||||
Financing activities | 384 | (153 | ) | (40 | ) | (696 | ) | ||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | $ | 290 | $ | (108 | ) | $ | 669 | $ | — | ||||||
Free cash flow * | $ | (94 | ) | $ | 47 | $ | 708 | $ | 696 |
_______________
* See “Non-GAAP Reconciliations” section below.
Selected Segment Data
Three Months Ended |
Year Ended |
||||||||||||||||||||||
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||||||
Net sales | $ | 1,997 | $ | 142 | $ | 2,202 | $ | 8,287 | $ | 681 | $ | 9,247 | |||||||||||
Operating income | 144 | 17 | 124 | 982 | 201 | 1,123 | |||||||||||||||||
Net income | 158 | 10 | 97 | 1,071 | 172 | 878 | |||||||||||||||||
EBITDA * | 196 | 38 | 204 | 1,185 | 281 | 1,435 | |||||||||||||||||
Capital Expenditures: (1) | |||||||||||||||||||||||
Maintenance capital expenditures | $ | 24 | $ | 11 | $ | 36 | $ | 94 | $ | 28 | $ | 128 | |||||||||||
Growth capital expenditures | 5 | — | 13 | 14 | 1 | 69 | |||||||||||||||||
Total capital expenditures | $ | 29 | $ | 11 | $ | 49 | $ | 108 | $ | 29 | $ | 197 |
Three Months Ended |
Year Ended |
||||||||||||||||||||||
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||||||
Net sales | $ | 2,422 | $ | 212 | $ | 2,679 | $ | 9,919 | $ | 836 | $ | 10,896 | |||||||||||
Operating income | 155 | 102 | 236 | 719 | 320 | 963 | |||||||||||||||||
Net income | 175 | 95 | 172 | 759 | 287 | 644 | |||||||||||||||||
EBITDA * | 204 | 122 | 313 | 905 | 403 | 1,174 | |||||||||||||||||
Capital Expenditures: (1) | |||||||||||||||||||||||
Maintenance capital expenditures | $ | 25 | $ | 2 | $ | 30 | $ | 84 | $ | 40 | $ | 133 | |||||||||||
Growth capital expenditures | — | — | 14 | 2 | 1 | 70 | |||||||||||||||||
Total capital expenditures | $ | 25 | $ | 2 | $ | 44 | $ | 86 | $ | 41 | $ | 203 |
_______________
* See “Non-GAAP Reconciliations” section below.
(1) Capital expenditures are shown exclusive of capitalized turnaround expenditures and business combinations.
Selected Balance Sheet Data
(in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||||||
Cash and cash equivalents (1) | $ | 375 | $ | 45 | $ | 581 | $ | 235 | $ | 86 | $ | 510 | |||||||||||
Total assets | 2,978 | 975 | 4,707 | 4,354 | 1,100 | 4,119 | |||||||||||||||||
Total debt and finance lease obligations, including current portion (2) | 44 | 547 | 2,185 | 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 |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Refining margin * | $ | 15.01 | $ | 17.14 | $ | 21.82 | $ | 19.09 | |||||||
Refining margin, adjusted for inventory valuation impacts * | 18.93 | 19.17 | 22.24 | 18.80 | |||||||||||
Direct operating expenses * | 4.69 | 5.52 | 5.34 | 5.68 |
_______________
* See “Non-GAAP Reconciliations” section below.
Throughput Data by Refinery
Three Months Ended |
Year Ended |
||||||
(in bpd) | 2023 | 2022 | 2023 | 2022 | |||
Coffeyville | |||||||
Regional crude | 64,097 | 46,005 | 62,859 | 53,237 | |||
WTI | 18,741 | 40,638 | 27,283 | 38,265 | |||
WTL | 2,900 | — | 731 | 407 | |||
WTS | — | 611 | — | 462 | |||
Midland WTI | — | — | — | 642 | |||
Condensate | 7,115 | 15,980 | 7,566 | 12,159 | |||
Heavy Canadian | 6,109 | 6,781 | 3,265 | 6,847 | |||
30,238 | 20,105 | 20,342 | 15,607 | ||||
Bakken | 2,918 | — | 978 | — | |||
Other feedstocks and blendstocks | 16,321 | 16,733 | 13,490 | 11,556 | |||
Wynnewood | |||||||
Regional crude | 49,061 | 47,961 | 50,900 | 46,159 | |||
WTL | 2,974 | 2,321 | 1,975 | 2,323 | |||
WTS | — | — | — | 143 | |||
Midland WTI | — | 2,658 | 137 | 1,073 | |||
Condensate | 17,192 | 16,730 | 15,228 | 13,283 | |||
Other feedstocks and blendstocks | 4,888 | 4,166 | 3,465 | 3,125 | |||
Total throughput | 222,554 | 220,689 | 208,219 | 205,288 | |||
Production Data by Refinery
Three Months Ended |
Year Ended |
||||||||||||||
(in bpd) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Coffeyville | |||||||||||||||
Gasoline | 76,921 | 76,851 | 69,847 | 72,478 | |||||||||||
Distillate | 62,570 | 62,066 | 57,888 | 58,104 | |||||||||||
Other liquid products | 4,168 | 3,619 | 4,388 | 4,789 | |||||||||||
Solids | 4,798 | 5,347 | 4,123 | 4,700 | |||||||||||
Wynnewood | |||||||||||||||
Gasoline | 42,363 | 40,921 | 38,843 | 35,027 | |||||||||||
Distillate | 25,432 | 25,282 | 24,978 | 23,690 | |||||||||||
Other liquid products | 5,480 | 6,530 | 6,882 | 5,712 | |||||||||||
Solids | 9 | 10 | 10 | 11 | |||||||||||
Total production | 221,741 | 220,626 | 206,959 | 204,511 | |||||||||||
Light product yield (as % of crude throughput) (1) | 103.0 | % | 102.7 | % | 100.2 | % | 99.3 | % | |||||||
Liquid volume yield (as % of total throughput) (2) | 97.5 | % | 97.5 | % | 97.4 | % | 97.3 | % | |||||||
Distillate yield (as % of crude throughput) (3) | 43.7 | % | 43.7 | % | 43.3 | % | 42.9 | % |
_______________
(1) Total Gasoline and Distillate divided by total Regional crude, WTI, WTL, Midland WTI, WTS, Condensate, Heavy Canadian,
(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,
Key Market Indicators
Three Months Ended |
Year Ended |
||||||||||||||
(dollars per barrel) | 2023 | 2022 | 2023 | 2022 | |||||||||||
West Texas Intermediate (WTI) NYMEX | $ | 78.53 | $ | 82.64 | $ | 77.57 | $ | 94.41 | |||||||
Crude Oil Differentials to WTI: | |||||||||||||||
Brent | 4.32 | 5.99 | 4.60 | 4.63 | |||||||||||
WCS (heavy sour) | (22.91 | ) | (28.15 | ) | (17.97 | ) | (19.24 | ) | |||||||
Condensate | (0.30 | ) | 0.52 | (0.21 | ) | 0.06 | |||||||||
Midland |
1.09 | 1.33 | 1.26 | 1.52 | |||||||||||
NYMEX Crack Spreads: | |||||||||||||||
Gasoline | 13.69 | 21.81 | 27.88 | 30.43 | |||||||||||
Heating Oil | 41.34 | 66.21 | 40.60 | 54.76 | |||||||||||
NYMEX 2-1-1 Crack Spread | 27.52 | 44.01 | 34.24 | 42.60 | |||||||||||
Gasoline | (4.75 | ) | (6.70 | ) | (2.92 | ) | (6.44 | ) | |||||||
Ultra Low Sulfur Diesel | (2.96 | ) | (6.48 | ) | (1.02 | ) | (2.40 | ) | |||||||
Gasoline | 8.94 | 15.11 | 24.96 | 23.98 | |||||||||||
Ultra Low Sulfur Diesel | 38.38 | 59.72 | 39.57 | 52.37 | |||||||||||
23.66 | 37.42 | 32.27 | 38.18 | ||||||||||||
Nitrogen Fertilizer Segment
Ammonia Utilization Rates (1)
Three Months Ended |
Year Ended |
||||||||||||||
(percent of capacity utilization) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Consolidated | 94 | % | 96 | % | 100 | % | 81 | % |
_______________
(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 the Nitrogen Fertilizer Segment’s facilities. Utilization is calculated as actual tons produced divided by capacity. We present our utilization for the three and twelve months ended
Sales and Production Data
Three Months Ended |
Year Ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Consolidated sales (thousands of tons): | |||||||||||||||
Ammonia | 98 | 77 | 281 | 195 | |||||||||||
UAN | 320 | 261 | 1,395 | 1,144 | |||||||||||
Consolidated product pricing at gate (dollars per ton): (1) | |||||||||||||||
Ammonia | $ | 461 | $ | 967 | $ | 573 | $ | 1,024 | |||||||
UAN | 241 | 455 | 309 | 486 | |||||||||||
Consolidated production volume (thousands of tons): | |||||||||||||||
Ammonia (gross produced) (2) | 205 | 210 | 864 | 703 | |||||||||||
Ammonia (net available for sale) (2) | 75 | 75 | 270 | 213 | |||||||||||
UAN | 306 | 308 | 1,369 | 1,140 | |||||||||||
Feedstock: | |||||||||||||||
Petroleum coke used in production (thousands of tons) | 131 | 127 | 518 | 425 | |||||||||||
Petroleum coke (dollars per ton) | $ | 77.09 | $ | 53.36 | $ | 78.14 | $ | 52.88 | |||||||
Natural gas used in production (thousands of MMBtus) (3) | 2,033 | 2,088 | 8,462 | 6,905 | |||||||||||
Natural gas used in production (dollars per MMBtu) (3) | $ | 2.95 | $ | 6.68 | $ | 3.42 | $ | 6.66 | |||||||
Natural gas in cost of materials and other (thousands of MMBtus) (3) | 2,317 | 2,135 | 8,671 | 6,701 | |||||||||||
Natural gas in cost of materials and other (dollars per MMBtu) (3) | $ | 2.83 | $ | 6.30 | $ | 3.84 | $ | 6.37 |
_______________
(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 |
Year Ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Ammonia — Southern plains (dollars per ton) | $ | 634 | $ | 1,097 | $ | 558 | $ | 1,136 | |||||||
Ammonia — Corn belt (dollars per ton) | 696 | 1,272 | 640 | 1,274 | |||||||||||
UAN — Corn belt (dollars per ton) | 293 | 578 | 308 | 580 | |||||||||||
Natural gas NYMEX (dollars per MMBtu) | $ | 2.92 | $ | 6.07 | $ | 2.67 | $ | 6.54 |
Q1 2024 Outlook
The table below summarizes our outlook for certain refining statistics and financial information for the first quarter of 2024. See “Forward-Looking Statements” above.
Q1 2024 | |||||||
Low | High | ||||||
Petroleum | |||||||
Total throughput (bpd) | 190,000 | 205,000 | |||||
Direct operating expenses (in millions) (1) | $ | 100 | $ | 110 | |||
Turnaround (2) | 35 | 40 | |||||
Renewables (3) | |||||||
Total throughput (in millions of gallons) | 6 | 10 | |||||
Direct Operating expenses (in millions) (1) | $ | 8 | $ | 12 | |||
Nitrogen Fertilizer | |||||||
Ammonia utilization rates | |||||||
Consolidated | 86 | % | 91 | % | |||
Coffeyville Fertilizer Facility | 77 | % | 82 | % | |||
East Dubuque Fertilizer Facility | 95 | % | 100 | % | |||
Direct operating expenses (in millions) (1) | $ | 52 | $ | 57 | |||
Capital Expenditures (in millions) (2) | |||||||
Petroleum | $ | 40 | $ | 45 | |||
Renewables (3) | 10 | 14 | |||||
Nitrogen Fertilizer | 9 | 13 | |||||
Other | 1 | 3 | |||||
Total capital expenditures | $ | 60 | $ | 75 |
_______________
(1) Direct operating expenses are shown exclusive of depreciation and amortization and, for the Nitrogen Fertilizer Segment, turnaround expenses and inventory valuation impacts.
(2) Turnaround and capital expenditures are disclosed on an accrual basis.
(3) Renewables reflects the Wynnewood renewable diesel unit and spending on the Wynnewood renewable feedstock pretreater project. As of
Non-GAAP Reconciliations
Reconciliation of Consolidated Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net income | $ | 97 | $ | 172 | $ | 878 | $ | 644 | |||||||
Interest expense, net | 9 | 18 | 52 | 85 | |||||||||||
Income tax expense | 22 | 50 | 207 | 157 | |||||||||||
Depreciation and amortization | 76 | 73 | 298 | 288 | |||||||||||
EBITDA | 204 | 313 | 1,435 | 1,174 | |||||||||||
Adjustments: | |||||||||||||||
Revaluation of RFS liability | (57 | ) | 26 | (284 | ) | 135 | |||||||||
Unrealized (gain) loss on derivatives | (67 | ) | 10 | (32 | ) | 5 | |||||||||
Inventory valuation impacts, unfavorable (favorable) | 90 | 39 | 45 | (24 | ) | ||||||||||
Call Option Lawsuits settlement | — | — | — | 79 | |||||||||||
Adjusted EBITDA | $ | 170 | $ | 388 | $ | 1,164 | $ | 1,369 | |||||||
Reconciliation of Basic and Diluted Earnings per Share to Adjusted Earnings per Share
Three Months Ended |
Year Ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Basic and diluted earnings per share | $ | 0.91 | $ | 1.11 | $ | 7.65 | $ | 4.60 | |||||||
Adjustments: (1) | |||||||||||||||
Revaluation of RFS liability | (0.42 | ) | 0.20 | (2.12 | ) | 1.00 | |||||||||
Unrealized (gain) loss on derivatives | (0.50 | ) | 0.08 | (0.23 | ) | 0.04 | |||||||||
Inventory valuation impacts, unfavorable (favorable) | 0.66 | 0.29 | 0.34 | (0.18 | ) | ||||||||||
Call Option Lawsuits settlement | — | — | — | 0.58 | |||||||||||
Adjusted earnings per share | $ | 0.65 | $ | 1.68 | $ | 5.64 | $ | 6.04 |
_______________
(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
Three Months Ended |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net cash (used in) provided by operating activities | $ | (36 | ) | $ | 99 | $ | 948 | $ | 967 | ||||||
Less: | |||||||||||||||
Capital expenditures | (55 | ) | (46 | ) | (205 | ) | (191 | ) | |||||||
Capitalized turnaround expenditures | (4 | ) | (9 | ) | (57 | ) | (83 | ) | |||||||
Return on equity method investment | 1 | 3 | 22 | 3 | |||||||||||
Free cash flow | $ | (94 | ) | $ | 47 | $ | 708 | $ | 696 | ||||||
Reconciliation of Petroleum Segment Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Petroleum net income | $ | 158 | $ | 175 | $ | 1,071 | $ | 759 | |||||||
Interest income, net | (10 | ) | (17 | ) | (75 | ) | (41 | ) | |||||||
Depreciation and amortization | 48 | 46 | 189 | 187 | |||||||||||
Petroleum EBITDA | 196 | 204 | 1,185 | 905 | |||||||||||
Adjustments: | |||||||||||||||
Revaluation of RFS liability | (57 | ) | 26 | (284 | ) | 135 | |||||||||
Unrealized (gain) loss on derivatives, net | (67 | ) | 11 | (30 | ) | 3 | |||||||||
Inventory valuation impact, unfavorable (favorable) (1) | 80 | 41 | 32 | (22 | ) | ||||||||||
Petroleum Adjusted EBITDA | 153 | 282 | 903 | 1,021 | |||||||||||
Reconciliation of Petroleum Segment Gross Profit to Refining Margin and Refining Margin Adjusted for Inventory Valuation Impacts
Three Months Ended |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Net sales | $ | 1,997 | $ | 2,422 | $ | 8,287 | $ | 9,919 | |||||||
Less: | |||||||||||||||
Cost of materials and other | (1,690 | ) | (2,074 | ) | (6,629 | ) | (8,488 | ) | |||||||
Direct operating expenses (exclusive of depreciation and amortization) | (96 | ) | (112 | ) | (406 | ) | (426 | ) | |||||||
Depreciation and amortization | (47 | ) | (46 | ) | (185 | ) | (182 | ) | |||||||
Gross profit | 164 | 190 | 1,067 | 823 | |||||||||||
Add: | |||||||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 96 | 112 | 406 | 426 | |||||||||||
Depreciation and amortization | 47 | 46 | 185 | 182 | |||||||||||
Refining margin | 307 | 348 | 1,658 | 1,431 | |||||||||||
Inventory valuation impact, unfavorable (favorable) (1) | 80 | 41 | 32 | (22 | ) | ||||||||||
Refining margin, adjusted for inventory valuation impacts | $ | 387 | $ | 389 | $ | 1,690 | $ | 1,409 |
_______________
(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 |
Year Ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Total throughput barrels per day | 222,554 | 220,689 | 208,219 | 205,288 | |||||||||||
Days in the period | 92 | 92 | 365 | 365 | |||||||||||
Total throughput barrels | 20,474,980 | 20,303,351 | 75,999,905 | 74,930,140 | |||||||||||
(in millions, except per total throughput barrel) | |||||||||||||||
Refining margin | $ | 307 | $ | 348 | $ | 1,658 | $ | 1,431 | |||||||
Refining margin per total throughput barrel | $ | 15.01 | $ | 17.14 | $ | 21.82 | $ | 19.09 | |||||||
Refining margin, adjusted for inventory valuation impact | $ | 387 | $ | 389 | $ | 1,690 | $ | 1,409 | |||||||
Refining margin adjusted for inventory valuation impact per total throughput barrel | $ | 18.93 | $ | 19.17 | $ | 22.24 | $ | 18.80 | |||||||
Direct operating expenses (exclusive of depreciation and amortization) | $ | 96 | $ | 112 | $ | 406 | $ | 426 | |||||||
Direct operating expenses per total throughput barrel | $ | 4.69 | $ | 5.52 | $ | 5.34 | $ | 5.68 | |||||||
Reconciliation of Nitrogen Fertilizer Segment Net Income to EBITDA and Adjusted EBITDA
Three Months Ended |
Year Ended |
||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Nitrogen Fertilizer net income | $ | 10 | $ | 95 | $ | 172 | $ | 287 | |||||||
Add: | |||||||||||||||
Interest expense, net | 7 | 8 | 29 | 34 | |||||||||||
Depreciation and amortization | 21 | 19 | 80 | 82 | |||||||||||
Nitrogen Fertilizer EBITDA and Adjusted EBITDA | $ | 38 | $ | 122 | $ | 281 | $ | 403 | |||||||
Source: CVR Energy, Inc.