UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________________________
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
___________________________________
Date of Report (Date of earliest event reported): November 2, 2020
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) | ||||||
(Address of principal executive offices, including zip code)
Registrant’s telephone number, including area code: (281 ) 207-3200
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On November 2, 2020, CVR Energy, Inc. (the “Company”) issued a press release announcing information regarding its results of operations and financial condition for the three months ended September 30, 2020, which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
The information in Items 2.02 and 7.01 of this Current Report on Form 8-K (“Current Report”) and Exhibit 99.1 attached hereto is being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, unless specifically identified therein as being incorporated by reference. The furnishing of information in this Current Report (including Exhibit 99.1) is not intended to, and does not, constitute a determination or admission by the Company that the information in this Current Report is material or complete, or that investors should consider this information before making an investment decision with respect to any securities of the Company or its affiliates.
Item 7.01. Regulation FD Disclosure.
The information set forth under Item 2.02 is incorporated by reference as if fully set forth herein.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
The following exhibits are being “furnished” as part of this Current Report on Form 8-K:
Exhibit Number | Exhibit Description | ||||
| 99.1 | |||||
| 104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: November 2, 2020
| CVR Energy, Inc. | |||||
| By: | /s/ Tracy D. Jackson | ||||
| Tracy D. Jackson | |||||
Executive Vice President and Chief Financial Officer | |||||
Exhibit 99.1
CVR Energy Reports Third Quarter 2020 Results
SUGAR LAND, Texas (Nov. 2, 2020) – CVR Energy, Inc. (“CVR Energy”) (NYSE: CVI) today announced a net loss of $96 million, or 96 cents per diluted share, on net sales of $1.0 billion for the third quarter of 2020, compared to net income of $119 million, or $1.18 per diluted share, on net sales of $1.6 billion for the third quarter of 2019. Third quarter 2020 EBITDA was a loss of $39 million, compared to third quarter 2019 EBITDA of $235 million.
“Despite a difficult market environment during the third quarter 2020 marked by narrow crack spreads, tight crude oil differentials and high Renewable Identification Number pricing, we were able to execute on our plan of reducing operating and SG&A expenses, which allowed us to add cash to our balance sheet,” said Dave Lamp, CVR Energy’s Chief Executive Officer. “In addition, CVR Energy’s Board of Directors has approved the completion of detailed engineering and the purchase of long lead-time equipment for the Wynnewood refinery’s renewable diesel unit project. We’ve also submitted applications for all environmental permits to the state of Oklahoma for final approval.
“CVR Partners achieved strong production and product sales during the 2020 third quarter, which helped offset lower product pricing,” Lamp said. “Farm economics have significantly improved since the summer, with corn and soybean prices up 30 percent since July. Looking ahead, we anticipate strong customer demand for fertilizer applications for the fall 2020 and spring 2021 seasons.”
Petroleum
The Petroleum Segment reported a third quarter 2020 operating loss of $39 million on net sales of $927 million, compared to operating income of $173 million on net sales of $1.5 billion in the third quarter of 2019.
Refining margin per total throughput barrel was $5.47 in the third quarter of 2020, compared to $16.34 during the same period in 2019. Narrow crack spreads and a decrease in throughput volumes contributed to the reduction in refining margins during the third quarter of 2020. Partially offsetting these impacts, crude oil prices rose during the quarter, which led to a favorable inventory valuation impact of $16 million, or 86 cents per total throughout barrel, compared to an unfavorable inventory valuation impact of $1 million, or 3 cents per total throughput barrel during the third quarter of 2019. The Petroleum Segment also recognized a third quarter 2020 derivative gain of $5 million, or 27 cents per total throughput barrel, compared to a gain of $18 million, or 90 cents per total throughput barrel, for the third quarter of 2019. Included in this derivative gain for the third quarter of 2020 was a $1 million unrealized gain, compared to an unrealized gain of $14 million for the third quarter of 2019.
Third quarter 2020 combined total throughput was approximately 201,000 barrels per day (bpd), compared to approximately 222,000 bpd of combined total throughput for the third quarter of 2019. This decrease was due to running a lighter crude slate in addition to weather-related issues.
Fertilizer
The Nitrogen Fertilizer Segment reported an operating loss of $3 million on net sales of $79 million for the third quarter of 2020, compared to an operating loss of $8 million on net sales of $89 million for the third quarter of 2019.
Third quarter 2020 average realized gate prices for urea ammonia nitrate (UAN) decreased over the prior year, down 23 percent to $140 per ton, and ammonia was down 28 percent over the prior year to $242 per ton. Average realized gate prices for UAN and ammonia were $182 per ton and $337 per ton, respectively, for the third quarter of 2019.
1
CVR Partners’ fertilizer facilities produced a combined 215,000 tons of ammonia during the third quarter of 2020, of which 71,000 net tons were available for sale while the rest was upgraded to other fertilizer products, including 330,000 tons of UAN. During the third quarter 2019, the fertilizer facilities produced 196,000 tons of ammonia, of which 56,000 net tons were available for sale while the remainder was upgraded to other fertilizer products, including 318,000 tons of UAN.
Corporate
The Company reported an income tax benefit of $31 million, or 22.2 percent of loss before income taxes, for the three months ended Sep 30, 2020, compared to income tax expense of $34 million, or 25.0 percent of income before income taxes for the three months ended Sep 30, 2019. The change in income tax (benefit) expense was due primarily to changes in pretax loss during the three months ended Sep 30, 2020. Additionally, the Company recognized investment loss from marketable securities of $65 million during the three months ended Sep 30, 2020.
Cash, Debt and Dividend
Consolidated cash and cash equivalents was $672 million at Sep 30, 2020, an increase of $20 million from Dec 31, 2019. Consolidated total debt and finance lease obligations was $1.7 billion at Sep 30, 2020, including $635 million held by the Nitrogen Fertilizer Segment.
On Sep 29, 2020, CVR Partners amended its ABL Credit Agreement to, among other things, extend its termination date to Sep 30, 2022, optimize the borrowing capacity and fee structure, and revise certain provisions to provide an improved credit facility for the Nitrogen Fertilizer Segment. The proceeds may be used to fund working capital, capital expenditures and for other general corporate purposes.
CVR Energy will not pay a cash dividend and CVR Partners will not pay a cash distribution for the 2020 third quarter.
Third Quarter 2020 Earnings Conference Call
CVR Energy previously announced that it will host its third quarter 2020 Earnings Conference Call on Tuesday, Nov. 3, at 1 p.m. Eastern. The Earnings Conference Call may also include discussion of Company developments, forward-looking information and other material information about business and financial matters.
The third quarter 2020 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/okiw9yxf. A repeat of the call also can be accessed for 14 days by dialing (877) 660-6853, conference ID 13712216.
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: reduction of operating and SG&A expenses; cash on our balance sheet; Wynnewood’s renewable diesel unit project including our ability to successfully complete and costs, timing and permitting relating thereto; farm economics; customer demand for fertilizer applications; impacts of COVID-19 including the duration thereof; gasoline demand, including recovery thereof in the Midcontinent; cash flow; safe and reliable operations; costs including management thereof; capital spending; derivatives activities and gains or losses associated therewith; income taxes including benefit or expense relating thereto, pretax income or loss and tax rates; value of securities, including marketability, income from and performance thereof; expectations for market conditions in the fertilizer industry; dividends and distributions including the timing, payment and amount (if any) thereof; impacts of global crude oil pricing; repurchases (if any) of CVR Partners common units including the amount and timing thereof; refinery throughput; crude oil prices including impacts to inventory valuation; direct operating expenses, capital expenditures, depreciation and amortization; turnaround expenditures and the impact of turnarounds; ammonia utilization rates; inventories and adjustments thereto; basis used for determining inventory value; and other matters. You can generally identify forward-looking statements by our use of forward-looking terminology such as “outlook,” “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 the health and economic effects of
2
COVID-19, the rate of any economic improvement, demand for fossil fuels, price volatility of crude oil, other feedstocks and refined products (among others); the ability of CVR Partners to make cash distributions; potential operating hazards; costs of compliance with existing, or compliance with new, laws and regulations and potential liabilities arising therefrom; impacts of planting season on CVR Partners; general economic and business conditions; CVR Partners’ compliance with the NYSE’s listing requirements; and other risks. For additional discussion of risk factors which may affect our results, please see the risk factors and other disclosures included in our most recent Annual Report on Form 10-K, any subsequently filed Quarterly Reports on Form 10-Q and our other SEC filings. These and other risks may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. Given these risks and uncertainties, you are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements included in this news release are made only as of the date hereof. CVR Energy disclaims any intention or obligation to update publicly or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by law.
About CVR Energy, Inc.
Headquartered in Sugar Land, Texas, CVR Energy is a diversified holding company primarily engaged in the petroleum refining and marketing business through its interest in CVR Refining and the nitrogen fertilizer manufacturing business through its interest in CVR Partners, LP. CVR Energy subsidiaries serve as the general partner and own 35 percent of the common units of CVR Partners.
For further information, please contact:
Investor Relations:
Richard Roberts
CVR Energy, Inc.
(281) 207-3205
InvestorRelations@CVREnergy.com
Media Relations:
Brandee Stephens
CVR Energy, Inc.
(281) 207-3516
MediaRelations@CVREnergy.com
3
Non-GAAP Measures
Our management uses certain non-GAAP performance measures to evaluate current and past performance and prospects for the future to supplement our GAAP financial information presented in accordance with U.S. GAAP. These non-GAAP financial measures are important factors in assessing our operating results and profitability and include the performance and liquidity measures defined below.
The following are non-GAAP measures presented for the period ended September 30, 2020:
EBITDA - Consolidated net income (loss) before (i) interest expense, net, (ii) income tax expense 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.
Petroleum EBITDA and Refining Margin, adjusted for Inventory Valuation Impacts - Petroleum EBITDA and 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 divided by the total throughput barrels during 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 (Loss) Earnings per Share - (Loss) Earnings per share adjusted for inventory valuation impacts and other significant non-cash items on an after-tax basis.
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.
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 U.S. GAAP results, including but not limited to our operating performance as compared to other publicly-traded companies in the refining industry, without regard to historical cost basis or financing methods and our ability to incur and service debt and fund capital expenditures. Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net earnings and operating income. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. See “Non-GAAP Reconciliations” section included herein for reconciliation of these amounts. Due to rounding, numbers presented within this section may not add or equal to numbers or totals presented elsewhere within this document.
4
Items or Events Impacting Comparability
Our results over the past two years have been affects by the following events, the understanding of which will aid in assessing the comparability of our period to period financial performance and financial condition.
Petroleum Segment
Coffeyville Refinery - Beginning in March 2020, the Coffeyville Refinery had a planned, full facility turnaround lasting 57 days, which was completed in April 2020. During the three and nine months ended September 30, 2020, we capitalized costs of $1 million and $154 million, respectively, related to this planned turnaround.
Nitrogen Fertilizer Segment
Goodwill Impairment
As of June 30, 2020, a full, non-cash impairment charge of $41 million was recorded. Refer to Note 6 (“Goodwill”) to Part I, Item 1 of the second quarter 2020 Form 10-Q for further discussion.
5
CVR Energy, Inc.
(all information in this release is unaudited)
Financial and Operational Data
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except share data) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
Consolidated Statement of Operations Data | |||||||||||||||||||||||
| Net sales | $ | 1,005 | $ | 1,622 | $ | 2,811 | $ | 4,794 | |||||||||||||||
| Operating costs and expenses: | |||||||||||||||||||||||
| Cost of materials and other | 846 | 1,221 | 2,348 | 3,589 | |||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | 116 | 139 | 353 | 397 | |||||||||||||||||||
| Depreciation and amortization | 67 | 69 | 200 | 210 | |||||||||||||||||||
| Cost of sales | 1,029 | 1,429 | 2,901 | 4,196 | |||||||||||||||||||
| Selling, general and administrative expenses (exclusive of depreciation and amortization) | 20 | 29 | 65 | 85 | |||||||||||||||||||
| Depreciation and amortization | 2 | 2 | 8 | 7 | |||||||||||||||||||
| Loss (gain) on asset disposals | — | 3 | 2 | (5) | |||||||||||||||||||
| Goodwill impairment | — | — | 41 | — | |||||||||||||||||||
| Operating (loss) income | (46) | 159 | (206) | 511 | |||||||||||||||||||
| Other (expense) income: | |||||||||||||||||||||||
| Interest expense, net | (31) | (26) | (98) | (77) | |||||||||||||||||||
| Investment loss from marketable securities | (65) | — | (13) | — | |||||||||||||||||||
| Other income, net | 3 | 5 | 3 | 10 | |||||||||||||||||||
| (Loss) income before income tax expense | (139) | 138 | (314) | 444 | |||||||||||||||||||
| Income tax (benefit) expense | (31) | 34 | (73) | 110 | |||||||||||||||||||
| Net (loss) income | (108) | 104 | (241) | 334 | |||||||||||||||||||
| Less: Net loss attributable to noncontrolling interest | (12) | (15) | (53) | (2) | |||||||||||||||||||
| Net (loss) income attributable to CVR Energy stockholders | $ | (96) | $ | 119 | $ | (188) | $ | 336 | |||||||||||||||
| Basic and diluted (loss) earnings per share | $ | (0.96) | $ | 1.18 | $ | (1.87) | $ | 3.34 | |||||||||||||||
| Dividends declared per share | $ | — | $ | 0.75 | $ | 1.20 | $ | 2.25 | |||||||||||||||
| EBITDA* | $ | (39) | $ | 235 | $ | (8) | $ | 738 | |||||||||||||||
| 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) | September 30, 2020 | December 31, 2019 | |||||||||
Cash and cash equivalents | $ | 672 | $ | 652 | |||||||
Working capital | 797 | 678 | |||||||||
Total assets | 3,876 | 3,905 | |||||||||
Total debt and finance lease obligations, including current portion | 1,690 | 1,195 | |||||||||
Total liabilities | 2,574 | 2,237 | |||||||||
Total CVR stockholders’ equity | 1,084 | 1,393 | |||||||||
6
Selected Cash Flow Data
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
Net cash flow provided by (used in): | |||||||||||||||||||||||
Operating activities | $ | 111 | $ | 269 | $ | 62 | $ | 653 | |||||||||||||||
Investing activities | (35) | (30) | (396) | (73) | |||||||||||||||||||
Financing activities | (3) | (87) | 361 | (556) | |||||||||||||||||||
Net increase in cash and cash equivalents | $ | 73 | $ | 152 | $ | 27 | $ | 24 | |||||||||||||||
| Free cash flow* | $ | 76 | $ | 239 | $ | (197) | $ | 544 | |||||||||||||||
* See “Non-GAAP Reconciliations” section below.
Selected Segment Data
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | ||||||||||||||
| Three Months Ended September 30, 2020 | |||||||||||||||||
| Net sales | $ | 927 | $ | 79 | $ | 1,005 | |||||||||||
| Operating loss | (39) | (3) | (46) | ||||||||||||||
| Net loss | (33) | (19) | (108) | ||||||||||||||
| EBITDA* | 15 | 15 | (39) | ||||||||||||||
| Capital expenditures (1) | |||||||||||||||||
| Maintenance capital expenditures | $ | 12 | $ | 3 | $ | 16 | |||||||||||
| Growth capital expenditures | 5 | 2 | 7 | ||||||||||||||
| Total capital expenditures | $ | 17 | $ | 5 | $ | 23 | |||||||||||
| Nine Months Ended September 30, 2020 | |||||||||||||||||
| Net sales | $ | 2,556 | $ | 260 | $ | 2,811 | |||||||||||
| Operating loss | (161) | (34) | (206) | ||||||||||||||
| Net loss | (156) | (81) | (241) | ||||||||||||||
| EBITDA* | (8) | 23 | (8) | ||||||||||||||
| Capital expenditures (1) | |||||||||||||||||
| Maintenance capital expenditures | $ | 66 | $ | 9 | $ | 78 | |||||||||||
| Growth capital expenditures | 14 | 4 | 18 | ||||||||||||||
| Total capital expenditures | $ | 80 | $ | 13 | $ | 96 | |||||||||||
7
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | ||||||||||||||
| Three Months Ended September 30, 2019 | |||||||||||||||||
| Net sales | $ | 1,535 | $ | 89 | $ | 1,622 | |||||||||||
| Operating income (loss) | 173 | (8) | 159 | ||||||||||||||
| Net income (loss) | 170 | (23) | 104 | ||||||||||||||
| EBITDA* | 228 | 11 | 235 | ||||||||||||||
| Capital expenditures (1) | |||||||||||||||||
| Maintenance capital expenditures | $ | 25 | $ | 6 | $ | 31 | |||||||||||
| Growth capital expenditures | 2 | 1 | 3 | ||||||||||||||
| Total capital expenditures | $ | 27 | $ | 7 | $ | 34 | |||||||||||
| Nine months ended September 30, 2019 | |||||||||||||||||
| Net sales | $ | 4,484 | $ | 318 | $ | 4,794 | |||||||||||
| Operating income | 492 | 36 | 511 | ||||||||||||||
| Net income (loss) | 478 | (10) | 334 | ||||||||||||||
| EBITDA* | 653 | 97 | 738 | ||||||||||||||
| Capital expenditures (1) | |||||||||||||||||
| Maintenance capital expenditures | $ | 58 | $ | 11 | $ | 73 | |||||||||||
| Growth capital expenditures | 7 | 1 | 8 | ||||||||||||||
| Total capital expenditures | $ | 65 | $ | 12 | $ | 81 | |||||||||||
* See “Non-GAAP Reconciliations” section below.
(1)Capital expenditures are shown exclusive of capitalized turnaround expenditures and capitalized software costs.
Selected Balance Sheet Data
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | ||||||||||||||
| September 30, 2020 | |||||||||||||||||
| Cash and cash equivalents (1) | $ | 397 | $ | 48 | $ | 672 | |||||||||||
| Total assets | 2,919 | 1,047 | 3,876 | ||||||||||||||
| Total debt and finance lease obligations, including current portion (2) | 61 | 635 | 1,690 | ||||||||||||||
| December 31, 2019 | |||||||||||||||||
| Cash and cash equivalents (1) | $ | 583 | $ | 37 | $ | 652 | |||||||||||
| Total assets | 3,187 | 1,138 | 3,905 | ||||||||||||||
| Total debt and finance lease obligations, including current portion (2) | 563 | 632 | 1,195 | ||||||||||||||
(1)Corporate cash and cash equivalents consisted of $227 million and $32 million at September 30, 2020 and December 31, 2019, respectively.
(2)Corporate total debt and finance lease obligations, including current portion consisted of $994 million at September 30, 2020, with no debt held at December 31, 2019.
8
Petroleum Segment
Key Operating Metrics per Total Throughput Barrel
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Refining margin * | $ | 5.47 | $ | 16.34 | $ | 5.77 | $ | 16.18 | |||||||||||||||
| Refining margin adjusted for inventory valuation impacts * | 4.61 | 16.37 | 7.34 | 15.65 | |||||||||||||||||||
Direct operating expenses * | 4.17 | 4.46 | 5.09 | 4.53 | |||||||||||||||||||
*See “Non-GAAP Reconciliations” section below.
Throughput Data by Refinery
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in bpd) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Coffeyville | |||||||||||||||||||||||
| Regional crude | 35,769 | 41,150 | 36,277 | 44,238 | |||||||||||||||||||
| WTI | 58,743 | 80,717 | 42,794 | 74,325 | |||||||||||||||||||
| Midland WTI | — | 1,436 | — | 4,959 | |||||||||||||||||||
| Condensate | 13,885 | 2,378 | 8,502 | 3,588 | |||||||||||||||||||
| Heavy Canadian | 22 | 4,555 | 1,362 | 5,199 | |||||||||||||||||||
| Other crude oil | 9,702 | — | 3,258 | — | |||||||||||||||||||
| Other feedstocks and blendstocks | 8,203 | 8,455 | 7,001 | 8,608 | |||||||||||||||||||
| Wynnewood | |||||||||||||||||||||||
| Regional crude | 57,919 | 61,345 | 53,057 | 52,750 | |||||||||||||||||||
| WTI | — | 13 | — | 4 | |||||||||||||||||||
| WTL | 8,657 | — | 6,994 | — | |||||||||||||||||||
| Midland WTI | — | 11,313 | 1,573 | 12,406 | |||||||||||||||||||
| Condensate | 5,330 | 7,435 | 7,175 | 7,408 | |||||||||||||||||||
| Other feedstocks and blendstocks | 2,936 | 3,203 | 3,468 | 3,579 | |||||||||||||||||||
| Total throughput | 201,168 | 222,000 | 171,460 | 217,064 | |||||||||||||||||||
9
Production Data by Refinery
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in bpd) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Coffeyville | |||||||||||||||||||||||
| Gasoline | 68,572 | 69,122 | 53,241 | 71,144 | |||||||||||||||||||
| Distillate | 49,407 | 58,457 | 38,976 | 59,008 | |||||||||||||||||||
| Other liquid products | 5,246 | 7,157 | 4,328 | 6,808 | |||||||||||||||||||
| Solids | 3,382 | 4,580 | 2,836 | 4,886 | |||||||||||||||||||
| Wynnewood | |||||||||||||||||||||||
| Gasoline | 37,118 | 42,464 | 37,334 | 38,673 | |||||||||||||||||||
| Distillate | 32,514 | 36,555 | 29,864 | 32,003 | |||||||||||||||||||
| Other liquid products | 2,712 | 1,756 | 2,532 | 3,064 | |||||||||||||||||||
| Solids | 23 | 33 | 25 | 31 | |||||||||||||||||||
| Total production | 198,975 | 220,124 | 169,135 | 215,617 | |||||||||||||||||||
| Light product yield (as % of crude throughput) (1) | 98.7 | % | 98.2 | % | 99.0 | % | 98.0 | % | |||||||||||||||
| Liquid volume yield (as % of total throughput) (2) | 97.2 | % | 97.1 | % | 97.0 | % | 97.1 | % | |||||||||||||||
| Distillate yield (as % of crude throughput) (3) | 43.1 | % | 45.2 | % | 42.8 | % | 44.4 | % | |||||||||||||||
(1)Total Gasoline and Distillate divided by total Regional crude, WTI, WTL, Midland WTI, Condensate, and Heavy Canadian throughput.
(2)Total Gasoline, Distillate, and Other liquid products divided by total throughput.
(3)Total Distillate divided by total Regional crude, WTI, WTL, Midland WTI, Condensate, and Heavy Canadian throughput.
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Market Indicators (dollars per barrel) | |||||||||||||||||||||||
| West Texas Intermediate (WTI) NYMEX | $ | 40.92 | $ | 56.44 | $ | 38.21 | $ | 57.10 | |||||||||||||||
| Crude Oil Differentials to WTI: | |||||||||||||||||||||||
| Brent | 2.42 | 5.59 | 4.32 | 7.65 | |||||||||||||||||||
| WCS (heavy sour) | (9.82) | (12.59) | (12.31) | (11.93) | |||||||||||||||||||
| Condensate | (0.52) | (0.55) | (1.47) | (0.99) | |||||||||||||||||||
| Midland Cushing | 0.13 | (0.26) | 0.16 | (1.23) | |||||||||||||||||||
| NYMEX Crack Spreads: | |||||||||||||||||||||||
| Gasoline | 10.89 | 16.37 | 10.93 | 16.55 | |||||||||||||||||||
| Heating Oil | 9.55 | 23.14 | 13.81 | 24.30 | |||||||||||||||||||
| NYMEX 2-1-1 Crack Spread | 10.22 | 19.76 | 12.37 | 20.42 | |||||||||||||||||||
| PADD II Group 3 Basis: | |||||||||||||||||||||||
| Gasoline | (2.74) | (1.07) | (3.74) | (1.89) | |||||||||||||||||||
| Ultra Low Sulfur Diesel | (1.01) | (1.84) | (1.50) | (1.45) | |||||||||||||||||||
| PADD II Group 3 Product Crack Spread: | |||||||||||||||||||||||
| Gasoline | 8.15 | 15.30 | 7.19 | 14.66 | |||||||||||||||||||
| Ultra Low Sulfur Diesel | 8.54 | 21.30 | 12.31 | 22.85 | |||||||||||||||||||
| PADD II Group 3 2-1-1 | 8.34 | 18.30 | 9.75 | 18.76 | |||||||||||||||||||
10
Q4 2020 Petroleum Segment Outlook
The table below summarizes our outlook for certain operational statistics and financial information for the fourth quarter of 2020. See “Forward-Looking Statements” above.
| Q4 2020 | |||||||||||
| Low | High | ||||||||||
| Total throughput (bpd) | 200,000 | 220,000 | |||||||||
| Direct operating expenses (1) (in millions) | $ | 75 | $ | 85 | |||||||
| Total capital expenditures (2) (in millions) | $ | 6 | $ | 12 | |||||||
(1)Direct operating expenses are shown exclusive of depreciation and amortization.
(2)Capital expenditures are disclosed on an accrual basis.
Nitrogen Fertilizer Segment:
Key Operating Data:
| Ammonia Utilization (3) | Two Years Ended September 30 | ||||||||||
| (capacity utilization) | 2020 | 2019 | |||||||||
| Consolidated | 94 | % | 93 | % | |||||||
| Coffeyville Facility | 95 | % | 95 | % | |||||||
| East Dubuque Facility | 94 | % | 91 | % | |||||||
(3)Reflects ammonia utilization rates on a consolidated basis and at each of the Nitrogen Fertilizer facilities. Utilization is an important measure used by management to assess operational output at each of the facilities. Utilization is calculated as actual tons produced divided by capacity. The Nitrogen Fertilizer Segment presents utilization on a two-year rolling average to take into account the impact of current turnaround cycles on any specific period. The two-year rolling average is a more useful presentation of the long-term utilization performance of our plants. Additionally, we present utilization solely on ammonia production rather than each nitrogen product as it provides a comparative baseline against industry peers and eliminates the disparity of plant configurations for upgrade of ammonia into other nitrogen products. With the Nitrogen Fertilizer Segments’ efforts being primarily focused on ammonia upgrade capabilities, this measure provides a meaningful view of how well the facilities operate.
11
Sales and Production Data
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Consolidated sales (thousand tons): | |||||||||||||||||||||||
Ammonia | 54 | 33 | 218 | 179 | |||||||||||||||||||
UAN | 365 | 340 | 986 | 968 | |||||||||||||||||||
| Consolidated product pricing at gate (dollars per ton) (1): | |||||||||||||||||||||||
Ammonia | $ | 242 | $ | 337 | $ | 293 | $ | 416 | |||||||||||||||
UAN | 140 | 182 | 156 | 206 | |||||||||||||||||||
| Consolidated production volume (thousand tons): | |||||||||||||||||||||||
| Ammonia (gross produced) (2) | 215 | 196 | 631 | 586 | |||||||||||||||||||
| Ammonia (net available for sale) (2) | 71 | 56 | 228 | 168 | |||||||||||||||||||
UAN | 330 | 318 | 968 | 969 | |||||||||||||||||||
Feedstock: | |||||||||||||||||||||||
Petroleum coke used in production (thousand tons) | 129 | 137 | 393 | 404 | |||||||||||||||||||
Petroleum coke (dollars per ton) | $ | 35.11 | $ | 37.75 | $ | 36.77 | $ | 36.68 | |||||||||||||||
| Natural gas used in production (thousands of MMBtu) (3) | 2,136 | 1,700 | 6,408 | 5,210 | |||||||||||||||||||
| Natural gas used in production (dollars per MMBtu) (3) | $ | 2.10 | $ | 2.40 | $ | 2.15 | $ | 2.88 | |||||||||||||||
| Natural gas in cost of materials and other (thousands of MMBtus) (3) | 2,026 | 1,294 | 6,660 | 5,487 | |||||||||||||||||||
| Natural gas in cost of materials and other (dollars per MMBtu) (3) | $ | 2.01 | $ | 2.46 | $ | 2.25 | $ | 3.22 | |||||||||||||||
(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 September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Ammonia — Southern Plains (dollars per ton) | $ | 216 | $ | 298 | $ | 249 | $ | 369 | |||||||||||||||
Ammonia — Corn belt (dollars per ton) | 299 | 363 | 336 | 452 | |||||||||||||||||||
UAN — Corn belt (dollars per ton) | 159 | 196 | 170 | 217 | |||||||||||||||||||
Natural gas NYMEX (dollars per MMBtu) | $ | 2.12 | $ | 2.38 | $ | 1.92 | $ | 2.59 | |||||||||||||||
12
Q4 2020 Nitrogen Fertilizer Segment Outlook
The table below summarizes our outlook for certain operational statistics and financial information for the fourth quarter of 2020. See “Forward-Looking Statements” above.
| Q4 2020 | |||||||||||
| Low | High | ||||||||||
Ammonia utilization rates (1) | |||||||||||
Consolidated | 95 | % | 100 | % | |||||||
Coffeyville | 95 | % | 100 | % | |||||||
East Dubuque | 95 | % | 100 | % | |||||||
| Direct operating expenses (2) (in millions) | $ | 37 | $ | 42 | |||||||
Total capital expenditures (3) (in millions) | $ | 5 | $ | 8 | |||||||
(1)Ammonia utilization rates exclude the impact of Turnarounds.
(2)Direct operating expenses are shown exclusive of depreciation and amortization, turnaround expenses, and impacts of inventory adjustments.
(3)Capital expenditures are disclosed on an accrual basis.
Non-GAAP Reconciliations:
Reconciliation of Net (Loss) Income to EBITDA
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Net (loss) income | $ | (108) | $ | 104 | $ | (241) | $ | 334 | |||||||||||||||
| Add: | |||||||||||||||||||||||
| Interest expense, net | 31 | 26 | 98 | 77 | |||||||||||||||||||
| Income tax (benefit) expense | (31) | 34 | (73) | 110 | |||||||||||||||||||
| Depreciation and amortization | 69 | 71 | 208 | 217 | |||||||||||||||||||
| EBITDA | $ | (39) | $ | 235 | $ | (8) | $ | 738 | |||||||||||||||
Reconciliation of Net Cash (Used In) Provided By Operating Activities to Free Cash Flow
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Net cash provided by operating activities | $ | 111 | $ | 269 | $ | 62 | $ | 653 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Capital expenditures | (24) | (30) | (101) | (85) | |||||||||||||||||||
| Capitalized turnaround expenditures | (11) | — | (158) | (24) | |||||||||||||||||||
| Free cash flow | $ | 76 | $ | 239 | $ | (197) | $ | 544 | |||||||||||||||
13
Reconciliation of Petroleum Segment Net (Loss) Income to EBITDA and EBITDA Adjusted for Inventory Valuation Impacts
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Petroleum net (loss) income | $ | (33) | $ | 170 | $ | (156) | $ | 478 | |||||||||||||||
| Add: | |||||||||||||||||||||||
| Interest (income) expense, net | (3) | 7 | (2) | 23 | |||||||||||||||||||
| Depreciation and amortization | 51 | 51 | 150 | 152 | |||||||||||||||||||
| Petroleum EBITDA | 15 | 228 | (8) | 653 | |||||||||||||||||||
| Inventory valuation impacts, (favorable) unfavorable (1) (2) | (16) | 1 | 74 | (31) | |||||||||||||||||||
| Petroleum EBITDA adjusted for inventory valuation impacts | $ | (1) | $ | 229 | $ | 66 | $ | 622 | |||||||||||||||
(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.
(2)Includes an inventory valuation charge of $58 million recorded in the first quarter of 2020, as inventories were reflected at the lower of cost or net realizable value. No adjustment was necessary as of September 30, 2020, June 30, 2020, or December 31, 2019.
Reconciliation of Petroleum Segment Gross Profit to Refining Margin and Refining Margin Adjusted for Inventory Valuation Impacts
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Net sales | $ | 927 | $ | 1,535 | $ | 2,556 | $ | 4,484 | |||||||||||||||
| Cost of materials and other | 826 | 1,201 | 2,285 | 3,525 | |||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization as reflected below) | 77 | 91 | 239 | 269 | |||||||||||||||||||
| Depreciation and amortization | 51 | 51 | 150 | 152 | |||||||||||||||||||
| Gross (loss) profit | (27) | 192 | (118) | 538 | |||||||||||||||||||
| Add: | |||||||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization as reflected below) | 77 | 91 | 239 | 269 | |||||||||||||||||||
| Depreciation and amortization | 51 | 51 | 150 | 152 | |||||||||||||||||||
| Refining margin | 101 | 334 | 271 | 959 | |||||||||||||||||||
| Inventory valuation impacts, (favorable) unfavorable (3) (4) | (16) | 1 | 74 | (31) | |||||||||||||||||||
| Refining margin adjusted for inventory valuation impacts | $ | 85 | $ | 335 | $ | 345 | $ | 928 | |||||||||||||||
(3)The Petroleum Segment’s basis for determining inventory value under GAAP is 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.
(4)Includes an inventory valuation charge of $58 million recorded in the first quarter of 2020, as inventories were reflected at the lower of cost or net realizable value. No adjustment was necessary as of September 30, 2020, June 30, 2020, or December 31, 2019.
14
Reconciliation of Petroleum Segment Total Throughput Barrels
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Total throughput barrels per day | 201,168 | 222,000 | 171,460 | 217,064 | |||||||||||||||||||
| Days in the period | 92 | 92 | 274 | 273 | |||||||||||||||||||
Total throughput barrels | 18,507,431 | 20,423,972 | 46,980,133 | 59,258,366 | |||||||||||||||||||
Reconciliation of Petroleum Segment Refining Margin per Total Throughput Barrels
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except for per throughput barrel data) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Refining margin | $ | 101 | $ | 334 | $ | 271 | $ | 959 | |||||||||||||||
| Divided by: total throughput barrels | 19 | 20 | 47 | 59 | |||||||||||||||||||
Refining margin per total throughput barrel | $ | 5.47 | $ | 16.34 | $ | 5.77 | $ | 16.18 | |||||||||||||||
Reconciliation of Petroleum Segment Refining Margin Adjusted for Inventory Valuation Impact per Total Throughput Barrel
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except for throughput barrel data) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Refining margin adjusted for inventory valuation impacts | $ | 85 | $ | 335 | $ | 345 | $ | 928 | |||||||||||||||
| Divided by: total throughput barrels | 19 | 20 | 47 | 59 | |||||||||||||||||||
| Refining margin adjusted for inventory valuation impacts per total throughput barrel | $ | 4.61 | $ | 16.37 | $ | 7.34 | $ | 15.65 | |||||||||||||||
Reconciliation of Petroleum Segment Direct Operating Expenses per Total Throughput Barrel
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except for throughput barrel data) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | $ | 77 | $ | 91 | $ | 239 | $ | 269 | |||||||||||||||
| Divided by: total throughput barrels | 19 | 20 | 47 | 59 | |||||||||||||||||||
| Direct operating expenses per total throughput barrel | $ | 4.17 | $ | 4.46 | $ | 5.09 | $ | 4.53 | |||||||||||||||
Reconciliation of Nitrogen Fertilizer Segment Net Loss to EBITDA
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Nitrogen fertilizer net loss | $ | (19) | $ | (23) | $ | (81) | $ | (10) | |||||||||||||||
| Add: | |||||||||||||||||||||||
| Interest expense, net | 16 | 16 | 47 | 47 | |||||||||||||||||||
| Depreciation and amortization | 18 | 18 | 57 | 60 | |||||||||||||||||||
| Nitrogen Fertilizer EBITDA | $ | 15 | $ | 11 | $ | 23 | $ | 97 | |||||||||||||||
15
Reconciliation of Basic and Diluted (Loss) Earnings per Share to Adjusted (Loss) Earnings per Share
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Basic and diluted (loss) earnings per share | $ | (0.96) | $ | 1.18 | $ | (1.87) | $ | 3.34 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Inventory valuation impacts (1) | (0.11) | 0.01 | 0.54 | (0.23) | |||||||||||||||||||
| Unrealized gain on marketable securities (1) | 0.50 | — | 0.15 | — | |||||||||||||||||||
| Goodwill impairment (1) (2) | — | — | 0.07 | — | |||||||||||||||||||
| Adjusted (loss) earnings per share | $ | (0.57) | $ | 1.19 | $ | (1.11) | $ | 3.11 | |||||||||||||||
(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.
(2)Amount is shown exclusive of noncontrolling interests.
Reconciliation of Total Debt and Net Debt and Finance Lease Obligations to EBITDA Exclusive of Nitrogen Fertilizer
| Twelve Months Ended September 30, 2020 | |||||
| Total debt and finance lease obligations (1) | $ | 1,690 | |||
| Less: | |||||
| Nitrogen Fertilizer debt and finance lease obligations (1) | $ | 635 | |||
| Total debt and finance lease obligations exclusive of Nitrogen Fertilizer | 1,055 | ||||
| EBITDA exclusive of Nitrogen Fertilizer | $ | 98 | |||
| Total debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer | 10.77 | ||||
| Consolidated cash and cash equivalents | $ | 672 | |||
| Less: | |||||
| Nitrogen Fertilizer cash and cash equivalents | 48 | ||||
| Cash and cash equivalents exclusive of Nitrogen Fertilizer | 624 | ||||
| Net debt and finance lease obligations exclusive of Nitrogen Fertilizer (2) | $ | 431 | |||
| Net debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer (2) | 4.40 | ||||
(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.
16
| Three Months Ended | Twelve Months Ended September 30, 2020 | ||||||||||||||||||||||||||||
| December 31, 2019 | March 31, 2020 | June 30, 2020 | September 30, 2020 | ||||||||||||||||||||||||||
| Consolidated | |||||||||||||||||||||||||||||
| Net income (loss) | $ | 28 | $ | (101) | $ | (32) | $ | (108) | $ | (213) | |||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Interest expense, net | 24 | 35 | 31 | 31 | 121 | ||||||||||||||||||||||||
| Income tax expense (benefit) | 19 | (36) | (5) | (31) | (53) | ||||||||||||||||||||||||
| Depreciation and amortization | 71 | 64 | 74 | 69 | 278 | ||||||||||||||||||||||||
| EBITDA | $ | 142 | $ | (38) | $ | 68 | $ | (39) | $ | 133 | |||||||||||||||||||
| Nitrogen Fertilizer | |||||||||||||||||||||||||||||
| Net (loss) income | $ | (25) | $ | (21) | $ | (42) | $ | (19) | (107) | ||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Interest expense, net | 16 | 16 | 16 | 16 | 64 | ||||||||||||||||||||||||
| Depreciation and amortization | 20 | 16 | 24 | 18 | 78 | ||||||||||||||||||||||||
| EBITDA | $ | 11 | $ | 11 | $ | (2) | $ | 15 | $ | 35 | |||||||||||||||||||
| EBITDA exclusive of Nitrogen Fertilizer | $ | 131 | $ | (49) | $ | 70 | $ | (54) | $ | 98 | |||||||||||||||||||
17