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): October 31, 2022
(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 October 31, 2022, 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, 2022, 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: October 31, 2022
| CVR Energy, Inc. | |||||
| By: | /s/ Dane J. Neumann | ||||
| Dane J. Neumann | |||||
| Executive Vice President, Chief Financial Officer, Treasurer and Assistant Secretary | |||||
Exhibit 99.1
CVR Energy Reports Third Quarter 2022 Results,
Announces a Cash Dividend of 40 cents and a Special Dividend of $1.00
Announces a Cash Dividend of 40 cents and a Special Dividend of $1.00
SUGAR LAND, Texas (October 31, 2022) – CVR Energy, Inc. (“CVR Energy” or the “Company”) (NYSE: CVI) today announced net income of $93 million, or 92 cents per diluted share, on net sales of $2.7 billion for the third quarter of 2022, compared to net income of $84 million, or 83 cents per diluted share, on net sales of $1.9 billion for the third quarter of 2021. Adjusted earnings for the third quarter of 2022 was $1.90 per diluted share compared to an adjusted loss of 24 cents per diluted share in the third quarter of 2021, primarily driven by improved crack spreads. Third quarter 2022 EBITDA was $181 million, compared to third quarter 2021 EBITDA of $243 million. On an adjusted basis, Adjusted EBITDA for the third quarter of 2022 was $313 million, up from $99 million in the third quarter of 2021.
“CVR Energy’s industry leading distillate yield drove our strong results for the quarter and enabled us to continue our commitment of returning value to our stockholders, many of whom have remained loyal to CVR Energy during more difficult times in our industry. In addition to our regular third quarter 2022 dividend of 40 cents, our Board of Directors was pleased to approve a special dividend of $1.00 per share, bringing our year to date declared dividends to $4.80 per share,” said Dave Lamp, CVR Energy’s Chief Executive Officer.
“Our results would have been even higher, but were negatively affected by crude oil backwardation and high Renewable Identification Number costs due to EPA’s continued mismanagement of the Renewable Fuel Standard program,” Lamp continued. “However, we continue to progress our renewable initiatives, and the corporate transformation to segregate our renewables business we previously disclosed remains on track to close in the first quarter of 2023.”
Petroleum
The Petroleum Segment reported third quarter 2022 operating income of $137 million on net sales of $2.5 billion, compared to operating income of $135 million on net sales of $1.7 billion in the third quarter of 2021.
Refining margin per total throughput barrel was $16.56 in the third quarter of 2022, compared to $15.03 during the same period in 2021. The increase in refining margin of $15 million was primarily due to an increase in product crack spreads. The Group 3 2-1-1 crack spread increased by $23.79 per barrel relative to the third quarter of 2021, driven by tight inventory levels and supply concerns due to the ongoing Russia-Ukraine conflict.
The Petroleum Segment recognized costs to comply with the Renewable Fuel Standard (“RFS”) of $98 million, or $5.28 per throughput barrel, which excludes the RINs revaluation expense impact of $38 million, or $2.06 per total throughput barrel, for the third quarter of 2022. This is compared to RFS compliance costs of $100 million, or $5.14 per throughput barrel, which excludes the RINs revaluation benefit impact of $115 million, or $5.94 per total throughput barrel, for the third quarter of 2021. The decrease in RFS compliance costs in 2022 was primarily related to a lower renewable volume obligation (“RVO”) for the third quarter of 2022 compared to the 2021 period. The increase in RINs revaluation in 2022 was a result of increased RIN prices for the current period and increased commercial activity.
The Petroleum Segment also recognized a third quarter 2022 derivative net gain of $13 million, or 71 cents per total throughput barrel, compared to a derivative net loss of $12 million, or 62 cents per total throughput barrel, for the third quarter of 2021. Included in this derivative net gain for the third quarter of 2022 was a $25 million unrealized gain due to Group 3 diesel crack swaps, compared to a $22 million unrealized gain for the third quarter of 2021. Offsetting these impacts, crude oil prices decreased during the quarter, which led to an unfavorable inventory valuation impact of $107 million, or $5.78 per total throughput barrel, compared to a favorable inventory valuation impact of $8 million, or 41 cents per total throughput barrel,
1
during the third quarter of 2021. Further, for the third quarter of 2022, throughput volumes declined by 9,286 barrels per day (“bpd”) due to minor plant outages during the period.
Third quarter 2022 combined total throughput was approximately 202,000 bpd, compared to approximately 211,000 bpd of combined total throughput for the third quarter of 2021. This decrease was due to minor plant outages during the period.
Nitrogen Fertilizer
The Nitrogen Fertilizer Segment reported an operating loss of $12 million on net sales of $156 million for the third quarter of 2022, compared to operating income of $46 million on net sales of $145 million for the third quarter of 2021.
Third quarter 2022 average realized gate prices for urea ammonia nitrate (“UAN”) showed an improvement over the prior year, up 42 percent to $433 per ton, and ammonia was up 65 percent over the prior year to $837 per ton. Average realized gate prices for UAN and ammonia were $305 and $507 per ton, respectively, for the third quarter of 2021.
CVR Partners, LP’s (“CVR Partners”) fertilizer facilities produced a combined 114,000 tons of ammonia during the third quarter of 2022, of which 36,000 net tons were available for sale while the rest was upgraded to other fertilizer products, including 184,000 tons of UAN. During the third quarter 2021, the fertilizer facilities produced 205,000 tons of ammonia, of which 65,000 net tons were available for sale while the remainder was upgraded to other fertilizer products, including 314,000 tons of UAN. These decreases were due to the planned turnarounds at both fertilizer facilities during the third quarter of 2022.
Corporate and Other
The Company reported an income tax expense of $7 million, or 8.3 percent of income before income taxes, for the three months ended September 30, 2022, as compared to an income tax expense of $47 million, or 30.8 percent of income before income taxes, for the three months ended September 30, 2021. The fluctuations in both income tax expense and effective income tax rate were due primarily to changes in pretax earnings and earnings attributable to noncontrolling interest.
The renewable diesel unit at the Wynnewood refinery continued to increase production, with total vegetable oil throughputs for the third quarter of 2022 of approximately 17.7 million gallons, up from 12.0 million gallons in the second quarter of 2022.
Cash, Debt and Dividend
Consolidated cash and cash equivalents were $618 million at September 30, 2022, an increase of $108 million from December 31, 2021. Consolidated total debt and finance lease obligations were $1.6 billion at September 30, 2022, including $547 million held by the Nitrogen Fertilizer Segment.
CVR Energy announced a third quarter 2022 cash dividend of 40 cents per share. In addition, the Company announced a special dividend of $1.00 per share. The quarterly and special dividends, as declared by CVR Energy’s Board of Directors, will be paid on November 21, 2022, to stockholders of record as of November 14, 2022.
Today, CVR Partners announced that the Board of Directors of its general partner declared a third quarter 2022 cash distribution of $1.77 per common unit, which will be paid on November 21, 2022, to common unitholders of record as of November 14, 2022.
Third Quarter 2022 Earnings Conference Call
CVR Energy previously announced that it will host its third quarter 2022 Earnings Conference Call on Tuesday, November 1, 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 2022 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/bbxgdpdi. A repeat of the call also can be accessed for 14 days by dialing (877) 660-6853, conference ID 13733765.
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,
2
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: distillate crack spreads; distillate yield, including our performance against the industry; return of value to stockholders including our commitment thereto; RIN costs; crude oil backwardation; nitrogen-based fertilizer production; regular and special dividends and distributions, including the timing, payment and amount (if any) thereof; operating income; net sales; refining margin; product crack spreads; inventory and supply, including the impact of the Russia-Ukraine conflict thereon; cost to comply with the Renewable Fuel Standard, RIN prices and RVO; levels of commercial activity; derivative activities and gains or losses associated therewith; crude oil pricing, including the inventory valuation impact thereof; impacts of the conversion of the Wynnewood hydrocracker to renewable diesel service on throughput volume; renewables initiatives; conversion of hydrocrackers at Wynnewood and Coffeyville and/or feed pre-treaters, including the completion, operation, capacities, timing, costs, optionality and benefits thereof; our ability to progress or complete our renewables initiatives including the corporate transformation to segregate our renewables business and the cost, scope and timing thereof; decarbonization initiatives; turnaround and plant outages, including the timing and impacts thereof on results; throughput volumes and impacts thereon; refined product demand; UAN, ammonia and fertilizer demand, pricing and sales volumes; ammonia production and upgrades to other fertilizer products; utilization rates; crop and industry conditions; tax rates and expense; production rates of our renewable diesel unit; vegetable oil throughputs; cash levels, use of cash and reserves; debt and finance lease obligations; total throughput, direct operating expenses, capital expenditures, depreciation and amortization and turnaround expense; EBITDA; continued safe and reliable operations; 45Q credits (if any) including the amount, timing and receipt thereof; natural gas and global energy costs; exports; 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 the COVID-19 pandemic and any variant thereof, 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 the Company to pay cash dividends and 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, including increasing interest rates and inflation or a potential recession; political disturbances, geopolitical instability and tensions, and associated changes in global trade policies and economic sanctions, including, but not limited to, in connection with the Russia-Ukraine conflict; and other risks.
About CVR Energy, Inc.
Headquartered in Sugar Land, Texas, CVR Energy, Inc. is a diversified holding company primarily engaged in the renewable fuels, petroleum refining and marketing business as well as in the nitrogen fertilizer manufacturing business through its interest in CVR Partners, LP. CVR Energy subsidiaries serve as the general partner and own 37 percent of the common units of CVR Partners.
Investors and others should note that CVR Energy may announce material information using SEC filings, press releases, public conference calls, webcasts and the Investor Relations page of its website. CVR Energy may use these channels to distribute material information about the Company and to communicate important information about the Company, corporate initiatives and other matters. Information that CVR Energy posts on its website could be deemed material; therefore, CVR Energy encourages investors, the media, its customers, business partners and others interested in the Company to review the information posted on its website.
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, 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 United States (“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 we present for the period ended September 30, 2022:
EBITDA - Consolidated net income (loss) before (i) interest expense, net, (ii) income tax expense (benefit) and (iii) depreciation and amortization expense.
Petroleum EBITDA and Nitrogen Fertilizer EBITDA - Segment net income (loss) before segment (i) interest expense, net, (ii) income tax expense (benefit), and (iii) depreciation and amortization.
Refining Margin - The difference between our Petroleum Segment net sales and cost of materials and other.
Refining Margin, adjusted for Inventory Valuation Impacts - Refining Margin adjusted to exclude the impact of current period market price and volume fluctuations on crude oil and refined product inventories purchased in prior periods and lower of cost or net realizable value adjustments, if applicable. We record our commodity inventories on the first-in-first-out basis. As a result, significant current period fluctuations in market prices and the volumes we hold in inventory can have favorable or unfavorable impacts on our refining margins as compared to similar metrics used by other publicly-traded companies in the refining industry.
Refining Margin and Refining Margin adjusted for Inventory Valuation Impacts, per Throughput Barrel - Refining Margin and Refining Margin adjusted for Inventory Valuation Impacts divided by the total throughput barrels during the period, which is calculated as total throughput barrels per day times the number of days in the period.
Direct Operating Expenses per Throughput Barrel - Direct operating expenses for our Petroleum Segment divided by total throughput barrels for the period, which is calculated as total throughput barrels per day times the number of days in the period.
Adjusted EBITDA, Adjusted Petroleum EBITDA and Adjusted Nitrogen Fertilizer EBITDA - EBITDA, Petroleum EBITDA and Nitrogen Fertilizer EBITDA adjusted for certain significant non-cash items and items that management believes are not attributable to or indicative of our on-going operations or that may obscure our underlying results and trends.
Adjusted Earnings (Loss) per Share - Earnings (loss) per share adjusted for certain significant non-cash items and items that management believes are not attributable to or indicative of our on-going operations or that may obscure our underlying results and trends.
Free Cash Flow - Net cash provided by (used in) operating activities less capital expenditures and capitalized turnaround expenditures.
Net Debt and Finance Lease Obligations - Net debt and finance lease obligations is total debt and finance lease obligations reduced for cash and cash equivalents.
Total Debt and Net Debt and Finance Lease Obligations to EBITDA Exclusive of Nitrogen Fertilizer - Total debt and net debt and finance lease obligations is calculated as the consolidated debt and net debt and finance lease obligations less the Nitrogen Fertilizer Segment’s debt and net debt and finance lease obligations as of the most recent period ended divided by EBITDA exclusive of the Nitrogen Fertilizer Segment for the most recent twelve-month period.
We present these measures because we believe they may help investors, analysts, lenders and ratings agencies analyze our results of operations and liquidity in conjunction with our U.S. GAAP results, including but not limited to our operating performance as compared to other publicly-traded companies in the refining and fertilizer industries, 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” 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
Factors Affecting Comparability of Our Financial Results
Our historical results of operations for the periods presented may not be comparable with prior periods or to our results of operations in the future for the reasons discussed below.
Petroleum Segment
Coffeyville Refinery - During the three and nine months ended September 30, 2022, we capitalized $4 million and $5 million, respectively, related to the pre-planning phase of a major planned turnaround that is currently expected to commence in the spring of 2023.
Wynnewood Refinery - The Petroleum Segment’s Wynnewood Refinery’s major planned turnaround began in late February 2022 and was completed in early April 2022. The pre-planning phase began during the first quarter of 2021. We did not capitalize turnaround expenditures for the three months ended September 30, 2022 and capitalized turnaround expenditures of $68 million for nine months ended September 30, 2022. During the three and nine months ended September 30, 2021, we capitalized $1 million and $2 million, respectively, related to the pre-planning activities.
Nitrogen Fertilizer Segment
Major Scheduled Turnaround Activities
Coffeyville Fertilizer Facility - A planned turnaround at the Coffeyville Fertilizer Facility commenced in July 2022 and was completed in mid-August 2022. For the three and nine months ended September 30, 2022, we incurred turnaround expense of $12 million for both periods related to this turnaround. For the three and nine months ended September 30, 2021, we incurred turnaround expense of less than $1 million for both periods related to planning for the Coffeyville Fertilizer Facility’s 2022 turnaround.
East Dubuque Fertilizer Facility - A planned turnaround at the East Dubuque Fertilizer Facility commenced in August 2022 and was completed in mid-September 2022. For the three and nine months ended September 30, 2022, we incurred turnaround expense of approximately $20 million and $21 million, respectively, related to this turnaround. For the three and nine months ended September 30, 2021, we incurred turnaround expense of less than $1 million for both periods related to planning for the East Dubuque Fertilizer Facility’s 2022 turnaround.
5
CVR Energy, Inc.
(all information in this release is unaudited)
Consolidated Statement of Operations Data
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except per share data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Net sales | $ | 2,699 | $ | 1,883 | $ | 8,216 | $ | 5,129 | |||||||||||||||
| Operating costs and expenses: | |||||||||||||||||||||||
| Cost of materials and other | 2,267 | 1,473 | 6,619 | 4,381 | |||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | 218 | 137 | 545 | 409 | |||||||||||||||||||
| Depreciation and amortization | 74 | 65 | 210 | 199 | |||||||||||||||||||
| Cost of sales | 2,559 | 1,675 | 7,374 | 4,989 | |||||||||||||||||||
| Selling, general and administrative expenses (exclusive of depreciation and amortization) | 35 | 30 | 110 | 85 | |||||||||||||||||||
| Depreciation and amortization | 1 | 2 | 5 | 6 | |||||||||||||||||||
| Loss on asset disposal | 1 | 1 | 1 | 3 | |||||||||||||||||||
| Operating income | 103 | 175 | 726 | 46 | |||||||||||||||||||
| Other (expense) income: | |||||||||||||||||||||||
| Interest expense, net | (19) | (23) | (67) | (92) | |||||||||||||||||||
| Investment (loss) income on marketable securities | — | (1) | — | 82 | |||||||||||||||||||
| Other income (expense), net | 3 | 2 | (81) | 12 | |||||||||||||||||||
| Income before income tax expense | 87 | 153 | 578 | 48 | |||||||||||||||||||
| Income tax expense (benefit) | 7 | 47 | 106 | (1) | |||||||||||||||||||
| Net income | 80 | 106 | 472 | 49 | |||||||||||||||||||
| Less: Net (loss) income attributable to noncontrolling interest | (13) | 22 | 121 | 10 | |||||||||||||||||||
| Net income attributable to CVR Energy stockholders | $ | 93 | $ | 84 | $ | 351 | $ | 39 | |||||||||||||||
| Basic and diluted earnings per share | $ | 0.92 | $ | 0.83 | $ | 3.49 | $ | 0.38 | |||||||||||||||
| Dividends declared per share | $ | 3.00 | $ | — | $ | 3.40 | $ | 4.89 | |||||||||||||||
| Adjusted earnings (loss) per share | $ | 1.90 | $ | (0.24) | $ | 4.37 | $ | (0.75) | |||||||||||||||
| EBITDA* | $ | 181 | $ | 243 | $ | 860 | $ | 345 | |||||||||||||||
| Adjusted EBITDA * | $ | 313 | $ | 99 | $ | 979 | $ | 192 | |||||||||||||||
| Weighted-average common shares outstanding - basic and diluted | 100.5 | 100.5 | 100.5 | 100.5 | |||||||||||||||||||
*See “Non-GAAP Reconciliations” section below.
6
Selected Balance Sheet Data
| (in millions) | September 30, 2022 | December 31, 2021 | |||||||||
Cash and cash equivalents | $ | 618 | $ | 510 | |||||||
Working capital | 127 | 213 | |||||||||
Total assets | 4,206 | 3,906 | |||||||||
Total debt and finance lease obligations, including current portion | 1,593 | 1,660 | |||||||||
Total liabilities | 3,435 | 3,136 | |||||||||
Total CVR stockholders’ equity | 560 | 553 | |||||||||
Selected Cash Flow Data
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net cash (used in) provided by: | |||||||||||||||||||||||
Operating activities | $ | 156 | $ | 139 | $ | 868 | $ | 382 | |||||||||||||||
Investing activities | (61) | (63) | (217) | (204) | |||||||||||||||||||
Financing activities | (370) | (29) | (543) | (279) | |||||||||||||||||||
| Net (decrease) increase in cash and cash equivalents and restricted cash | $ | (275) | $ | 47 | $ | 108 | $ | (101) | |||||||||||||||
| Free cash flow* | $ | 93 | $ | 76 | $ | 649 | $ | 191 | |||||||||||||||
* See “Non-GAAP Reconciliations” section below.
Selected Segment Data
| Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||||||||||||||||||
| Net sales | $ | 2,474 | $ | 156 | $ | 2,699 | $ | 7,497 | $ | 623 | $ | 8,216 | |||||||||||||||||||||||
| Operating income | 137 | (12) | 103 | 564 | 218 | 726 | |||||||||||||||||||||||||||||
| Net income | 152 | (20) | 80 | 584 | 191 | 472 | |||||||||||||||||||||||||||||
| EBITDA* | 186 | 10 | 181 | 700 | 281 | 860 | |||||||||||||||||||||||||||||
Capital expenditures (1) | |||||||||||||||||||||||||||||||||||
| Maintenance capital expenditures | $ | 22 | $ | 25 | $ | 52 | $ | 59 | $ | 38 | $ | 103 | |||||||||||||||||||||||
| Growth capital expenditures | 1 | — | 16 | 2 | 1 | 56 | |||||||||||||||||||||||||||||
| Total capital expenditures | $ | 23 | $ | 25 | $ | 68 | $ | 61 | $ | 39 | $ | 159 | |||||||||||||||||||||||
7
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||||||||||||||||||
| Net sales | $ | 1,742 | $ | 145 | $ | 1,883 | $ | 4,793 | $ | 344 | $ | 5,129 | |||||||||||||||||||||||
| Operating income | 135 | 46 | 175 | (1) | 63 | 46 | |||||||||||||||||||||||||||||
| Net income | 146 | 35 | 106 | 23 | 17 | 49 | |||||||||||||||||||||||||||||
| EBITDA* | 188 | 64 | 243 | 159 | 120 | 345 | |||||||||||||||||||||||||||||
Capital expenditures (1) | |||||||||||||||||||||||||||||||||||
| Maintenance capital expenditures | $ | 12 | $ | 3 | $ | 15 | $ | 30 | $ | 8 | $ | 39 | |||||||||||||||||||||||
| Growth capital expenditures | — | 4 | 23 | 1 | 6 | 150 | |||||||||||||||||||||||||||||
| Total capital expenditures | $ | 12 | $ | 7 | $ | 38 | $ | 31 | $ | 14 | $ | 189 | |||||||||||||||||||||||
* See “Non-GAAP Reconciliations” section below.
(1)Capital expenditures are shown exclusive of capitalized turnaround expenditures and business combinations.
Selected Balance Sheet Data
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | Petroleum | Nitrogen Fertilizer | Consolidated | |||||||||||||||||||||||||||||
Cash and cash equivalents (1) | $ | 426 | $ | 119 | $ | 618 | $ | 305 | $ | 113 | $ | 510 | |||||||||||||||||||||||
| Total assets | 4,247 | 1,083 | 4,206 | 3,368 | 1,127 | 3,906 | |||||||||||||||||||||||||||||
Total debt and finance lease obligations, including current portion (2) | 50 | 547 | 1,593 | 54 | 611 | 1,660 | |||||||||||||||||||||||||||||
(1)Corporate cash and cash equivalents consisted of $73 million and $92 million at September 30, 2022 and December 31, 2021, respectively.
(2)Corporate total debt and finance lease obligations, including current portion consisted of $996 million and $995 million at September 30, 2022 and December 31, 2021, respectively.
Petroleum Segment
Key Operating Metrics per Total Throughput Barrel
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Refining margin * | $ | 16.56 | $ | 15.03 | $ | 19.82 | $ | 8.51 | |||||||||||||||
| Refining margin adjusted for inventory valuation impacts * | 22.34 | 14.62 | 18.66 | 6.55 | |||||||||||||||||||
| Direct operating expenses * | 5.53 | 4.52 | 5.74 | 4.83 | |||||||||||||||||||
*See “Non-GAAP Reconciliations” section below.
8
Throughput Data by Refinery
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in bpd) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Coffeyville | |||||||||||||||||||||||
| Regional crude | 60,762 | 28,492 | 55,675 | 28,281 | |||||||||||||||||||
| WTI | 30,261 | 63,779 | 37,465 | 62,388 | |||||||||||||||||||
| WTL | 312 | 1,547 | 544 | 522 | |||||||||||||||||||
| WTS | 1,222 | — | 412 | — | |||||||||||||||||||
| Midland WTI | — | 1,633 | 858 | 550 | |||||||||||||||||||
| Condensate | 10,674 | 5,532 | 10,871 | 8,659 | |||||||||||||||||||
| Heavy Canadian | 7,372 | 4,851 | 6,869 | 2,869 | |||||||||||||||||||
| DJ Basin | 13,526 | 17,274 | 14,092 | 15,845 | |||||||||||||||||||
| Other feedstocks and blendstocks | 8,846 | 10,656 | 9,811 | 9,796 | |||||||||||||||||||
| Wynnewood | |||||||||||||||||||||||
| Regional crude | 45,840 | 62,091 | 45,553 | 59,321 | |||||||||||||||||||
| WTL | 4,915 | 2,809 | 2,323 | 4,586 | |||||||||||||||||||
| Midland WTI | — | 4,312 | 539 | 1,453 | |||||||||||||||||||
| WTS | — | — | 191 | — | |||||||||||||||||||
| Condensate | 15,313 | 4,736 | 12,121 | 7,260 | |||||||||||||||||||
| Other feedstocks and blendstocks | 2,614 | 3,231 | 2,774 | 3,115 | |||||||||||||||||||
| Total throughput | 201,657 | 210,943 | 200,098 | 204,645 | |||||||||||||||||||
Production Data by Refinery
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in bpd) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Coffeyville | |||||||||||||||||||||||
| Gasoline | 67,048 | 70,729 | 71,005 | 68,310 | |||||||||||||||||||
| Distillate | 56,848 | 53,946 | 56,768 | 52,231 | |||||||||||||||||||
| Other liquid products | 4,832 | 4,971 | 5,183 | 4,947 | |||||||||||||||||||
| Solids | 4,741 | 4,355 | 4,482 | 4,138 | |||||||||||||||||||
| Wynnewood | |||||||||||||||||||||||
| Gasoline | 36,423 | 39,647 | 33,040 | 39,319 | |||||||||||||||||||
| Distillate | 24,605 | 32,410 | 23,154 | 31,026 | |||||||||||||||||||
| Other liquid products | 6,264 | 2,524 | 5,436 | 2,826 | |||||||||||||||||||
| Solids | 8 | 16 | 12 | 19 | |||||||||||||||||||
| Total production | 200,769 | 208,598 | 199,080 | 202,816 | |||||||||||||||||||
Light product yield (as % of crude throughput) (1) | 97.2 | % | 99.8 | % | 98.1 | % | 99.6 | % | |||||||||||||||
Liquid volume yield (as % of total throughput) (2) | 97.2 | % | 96.8 | % | 97.2 | % | 97.1 | % | |||||||||||||||
Distillate yield (as % of crude throughput) (3) | 42.8 | % | 43.8 | % | 42.6 | % | 43.4 | % | |||||||||||||||
(1)Total Gasoline and Distillate divided by total Regional crude, WTI, WTL, Midland WTI, WTS, Condensate, Heavy Canadian, and DJ Basin 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, WTS, Condensate, Heavy Canadian, and DJ Basin throughput.
9
Key Market Indicators
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| West Texas Intermediate (WTI) NYMEX | $ | 91.43 | $ | 70.52 | $ | 98.35 | $ | 65.04 | |||||||||||||||
| Crude Oil Differentials to WTI: | |||||||||||||||||||||||
| Brent | 6.27 | 2.71 | 4.14 | 2.92 | |||||||||||||||||||
| WCS (heavy sour) | (20.50) | (12.86) | (16.25) | (12.52) | |||||||||||||||||||
| Condensate | 0.03 | (0.54) | (0.16) | (0.50) | |||||||||||||||||||
| Midland Cushing | 1.98 | 0.22 | 1.52 | 0.44 | |||||||||||||||||||
| NYMEX Crack Spreads: | |||||||||||||||||||||||
| Gasoline | 30.07 | 22.74 | 33.31 | 20.64 | |||||||||||||||||||
| Heating Oil | 57.56 | 19.05 | 51.00 | 17.45 | |||||||||||||||||||
| NYMEX 2-1-1 Crack Spread | 43.82 | 20.89 | 42.16 | 19.05 | |||||||||||||||||||
| PADD II Group 3 Product Basis: | |||||||||||||||||||||||
| Gasoline | (2.75) | (1.83) | (6.49) | (1.93) | |||||||||||||||||||
| Ultra-Low Sulfur Diesel | 3.01 | 0.34 | (1.06) | 0.98 | |||||||||||||||||||
| PADD II Group 3 Product Crack Spread: | |||||||||||||||||||||||
| Gasoline | 27.32 | 20.90 | 26.82 | 18.72 | |||||||||||||||||||
| Ultra-Low Sulfur Diesel | 60.57 | 19.39 | 49.95 | 18.43 | |||||||||||||||||||
| PADD II Group 3 2-1-1 | 43.94 | 20.15 | 38.38 | 18.58 | |||||||||||||||||||
Nitrogen Fertilizer Segment:
Ammonia Utilization Rates (1)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (percent of capacity utilization) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Consolidated | 52 | % | 94 | % | 76 | % | 93 | % | |||||||||||||||
(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 Partnership’s facilities. Utilization is calculated as actual tons produced divided by capacity. We present our utilization for the three and nine months ended September 30, 2022 and 2021 and take into account the impact of our current turnaround cycles on any specific period. 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 our efforts being primarily focused on ammonia upgrade capabilities, this measure provides a meaningful view of how well we operate.
10
Sales and Production Data
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Consolidated sales (thousand tons): | |||||||||||||||||||||||
| Ammonia | 27 | 52 | 118 | 164 | |||||||||||||||||||
| UAN | 275 | 322 | 884 | 931 | |||||||||||||||||||
Consolidated product pricing at gate (dollars per ton):(1) | |||||||||||||||||||||||
| Ammonia | $ | 837 | $ | 507 | $ | 1,062 | $ | 416 | |||||||||||||||
| UAN | 433 | 305 | 496 | 240 | |||||||||||||||||||
| Consolidated production volume (thousand tons): | |||||||||||||||||||||||
Ammonia (gross produced) (2) | 114 | 205 | 494 | 610 | |||||||||||||||||||
Ammonia (net available for sale) (2) | 36 | 65 | 137 | 205 | |||||||||||||||||||
| UAN | 184 | 314 | 832 | 920 | |||||||||||||||||||
| Feedstock: | |||||||||||||||||||||||
Petroleum coke used in production (thousand tons) | 74 | 129 | 298 | 390 | |||||||||||||||||||
Petroleum coke (dollars per ton) | $ | 51.54 | $ | 50.35 | $ | 52.68 | $ | 43.23 | |||||||||||||||
Natural gas used in production (thousands of MMBtu) (3) | 1,120 | 2,043 | 4,817 | 6,079 | |||||||||||||||||||
Natural gas used in production (dollars per MMBtu) (3) | $ | 7.19 | $ | 4.29 | $ | 6.65 | $ | 3.48 | |||||||||||||||
Natural gas in cost of materials and other (thousands of MMBtus) (3) | 1,330 | 1,786 | 4,566 | 5,436 | |||||||||||||||||||
Natural gas in cost of materials and other (dollars per MMBtu) (3) | $ | 7.84 | $ | 3.78 | $ | 6.40 | $ | 3.27 | |||||||||||||||
(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, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Ammonia — Southern Plains (dollars per ton) | $ | 934 | $ | 623 | $ | 1,149 | $ | 543 | |||||||||||||||
Ammonia — Corn belt (dollars per ton) | 1,048 | 659 | 1,275 | 594 | |||||||||||||||||||
UAN — Corn belt (dollars per ton) | 496 | 352 | 581 | 317 | |||||||||||||||||||
Natural gas NYMEX (dollars per MMBtu) | $ | 7.95 | $ | 4.32 | $ | 6.70 | $ | 3.35 | |||||||||||||||
11
Q4 2022 Outlook
The table below summarizes our outlook for certain operational statistics and financial information for the fourth quarter of 2022. See “Forward-Looking Statements” above.
| Q4 2022 | |||||||||||
| Low | High | ||||||||||
| Petroleum | |||||||||||
Total throughput (bpd) | 200,000 | 220,000 | |||||||||
Direct operating expenses (in millions) (1) | $ | 100 | $ | 110 | |||||||
Renewables (2) | |||||||||||
Total throughput (in millions of gallons) | 14 | 17 | |||||||||
Direct operating expenses (in millions) (1) | $ | 5 | $ | 7 | |||||||
| Nitrogen Fertilizer | |||||||||||
| Ammonia utilization rates | |||||||||||
| Consolidated | 93 | % | 98 | % | |||||||
| Coffeyville Fertilizer Facility | 92 | % | 97 | % | |||||||
| East Dubuque Fertilizer Facility | 95 | % | 100 | % | |||||||
Direct operating expenses (in millions) (1) | $ | 60 | $ | 70 | |||||||
Capital Expenditures (in millions) (3) | |||||||||||
| Petroleum | $ | 30 | $ | 35 | |||||||
Renewables (2) | 20 | 25 | |||||||||
| Nitrogen Fertilizer | 5 | 10 | |||||||||
| Other | 2 | 5 | |||||||||
| Total capital expenditures | $ | 57 | $ | 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)Renewables reflects spending on the Wynnewood renewable diesel unit project. Upon completion and meeting of certain criteria under accounting rules, Renewables is expected to be a new reportable segment. As of September 30, 2022, Renewables does not the meet the definition of a reportable segment as defined under Accounting Standards Codification 280.
(3)Capital expenditures is disclosed on an accrual basis.
12
Non-GAAP Reconciliations:
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Net income | $ | 80 | $ | 106 | $ | 472 | $ | 49 | |||||||||||||||
| Interest expense, net | 19 | 23 | 67 | 92 | |||||||||||||||||||
| Income tax expense (benefit) | 7 | 47 | 106 | (1) | |||||||||||||||||||
| Depreciation and amortization | 75 | 67 | 215 | 205 | |||||||||||||||||||
| EBITDA | $ | 181 | $ | 243 | $ | 860 | $ | 345 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Revaluation of RFS liability | 38 | (115) | 108 | 54 | |||||||||||||||||||
Loss (gain) on marketable securities | — | 1 | — | (82) | |||||||||||||||||||
Unrealized gain on derivatives, net | (20) | (22) | (5) | (16) | |||||||||||||||||||
Inventory valuation impacts, unfavorable (favorable) | 114 | (8) | (63) | (109) | |||||||||||||||||||
| Call Option Lawsuits settlement | — | — | 79 | — | |||||||||||||||||||
| Adjusted EBITDA | $ | 313 | $ | 99 | $ | 979 | $ | 192 | |||||||||||||||
Reconciliation of Basic and Diluted Earnings per Share to Adjusted Earnings (Loss) per Share
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Basic and diluted earnings per share | $ | 0.92 | $ | 0.83 | $ | 3.49 | $ | 0.38 | |||||||||||||||
Adjustments: (1) | |||||||||||||||||||||||
| Revaluation of RFS liability | 0.28 | (0.85) | 0.80 | 0.40 | |||||||||||||||||||
Loss (gain) on marketable securities | — | 0.01 | — | (0.60) | |||||||||||||||||||
Unrealized gain on derivatives, net | (0.15) | (0.17) | (0.04) | (0.12) | |||||||||||||||||||
Inventory valuation impacts, unfavorable (favorable) | 0.85 | (0.06) | (0.46) | (0.81) | |||||||||||||||||||
| Call Option Lawsuits settlement | — | — | 0.58 | — | |||||||||||||||||||
| Adjusted earnings (loss) per share | $ | 1.90 | $ | (0.24) | $ | 4.37 | $ | (0.75) | |||||||||||||||
(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 September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Net cash provided by operating activities | $ | 156 | $ | 139 | $ | 868 | $ | 382 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Capital expenditures | (57) | (62) | (145) | (188) | |||||||||||||||||||
| Capitalized turnaround expenditures | (6) | (1) | (74) | (3) | |||||||||||||||||||
| Free cash flow | $ | 93 | $ | 76 | $ | 649 | $ | 191 | |||||||||||||||
13
Reconciliation of Petroleum Segment Net Income to EBITDA and Adjusted EBITDA
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Petroleum net income | $ | 152 | $ | 146 | $ | 584 | $ | 23 | |||||||||||||||
| Interest income, net | (13) | (8) | (24) | (16) | |||||||||||||||||||
| Depreciation and amortization | 47 | 50 | 140 | 152 | |||||||||||||||||||
| Petroleum EBITDA | 186 | 188 | 700 | 159 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Revaluation of RFS liability | 38 | (115) | 108 | 54 | |||||||||||||||||||
Unrealized gain on derivatives, net | (25) | (22) | (8) | (16) | |||||||||||||||||||
Inventory valuation impacts, unfavorable (favorable) (1) | 107 | (8) | (63) | (109) | |||||||||||||||||||
| Petroleum Adjusted EBITDA | $ | 306 | $ | 43 | $ | 737 | $ | 88 | |||||||||||||||
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) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Net sales | $ | 2,474 | $ | 1,742 | $ | 7,497 | $ | 4,793 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Cost of materials and other | (2,167) | (1,450) | (6,414) | (4,318) | |||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | (103) | (88) | (314) | (270) | |||||||||||||||||||
| Depreciation and amortization | (47) | (50) | (140) | (152) | |||||||||||||||||||
| Gross profit | 157 | 154 | 629 | 53 | |||||||||||||||||||
| Add: | |||||||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | 103 | 88 | 314 | 270 | |||||||||||||||||||
| Depreciation and amortization | 47 | 50 | 140 | 152 | |||||||||||||||||||
| Refining margin | 307 | 292 | 1,083 | 475 | |||||||||||||||||||
Inventory valuation impacts, unfavorable (favorable) (1) | 107 | (8) | (63) | (109) | |||||||||||||||||||
| Refining margin adjusted for inventory valuation impacts | $ | 414 | $ | 284 | $ | 1,020 | $ | 366 | |||||||||||||||
(1)The Petroleum Segment’s basis for determining inventory value under GAAP is First-In, First-Out (“FIFO”). Changes in crude oil prices can cause fluctuations in the inventory valuation of crude oil, work in process and finished goods, thereby resulting in a favorable inventory valuation impact when crude oil prices increase and an unfavorable inventory valuation impact when crude oil prices decrease. The inventory valuation impact is calculated based upon inventory values at the beginning of the accounting period and at the end of the accounting period. In order to derive the inventory valuation impact per total throughput barrel, we utilize the total dollar figures for the inventory valuation impact and divide by the number of total throughput barrels for the period.
Reconciliation of Petroleum Segment Total Throughput Barrels
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Total throughput barrels per day | 201,657 | 210,943 | 200,098 | 204,645 | |||||||||||||||||||
| Days in the period | 92 | 92 | 273 | 273 | |||||||||||||||||||
| Total throughput barrels | 18,552,434 | 19,406,776 | 54,626,789 | 55,868,087 | |||||||||||||||||||
14
Reconciliation of Petroleum Segment Refining Margin per Total Throughput Barrel
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except for per throughput barrel data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Refining margin | $ | 307 | $ | 292 | $ | 1,083 | $ | 475 | |||||||||||||||
| Divided by: total throughput barrels | 19 | 19 | 55 | 56 | |||||||||||||||||||
| Refining margin per total throughput barrel | $ | 16.56 | $ | 15.03 | $ | 19.82 | $ | 8.51 | |||||||||||||||
Reconciliation of Petroleum Segment Refining Margin Adjusted for Inventory Valuation Impacts per Total Throughput Barrel
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions, except for throughput barrel data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Refining margin adjusted for inventory valuation impacts | $ | 414 | $ | 284 | $ | 1,020 | $ | 366 | |||||||||||||||
| Divided by: total throughput barrels | 19 | 19 | 55 | 56 | |||||||||||||||||||
| Refining margin adjusted for inventory valuation impacts per total throughput barrel | $ | 22.34 | $ | 14.62 | $ | 18.66 | $ | 6.55 | |||||||||||||||
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) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | $ | 103 | $ | 88 | $ | 314 | $ | 270 | |||||||||||||||
| Divided by: total throughput barrels | 19 | 19 | 55 | 56 | |||||||||||||||||||
| Direct operating expenses per total throughput barrel | $ | 5.53 | $ | 4.52 | $ | 5.74 | $ | 4.83 | |||||||||||||||
Reconciliation of Nitrogen Fertilizer Segment Net (Loss) Income to EBITDA and Adjusted EBITDA
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| (in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Nitrogen fertilizer (loss) income | $ | (20) | $ | 35 | $ | 191 | $ | 17 | |||||||||||||||
| Interest expense, net | 8 | 11 | 26 | 51 | |||||||||||||||||||
| Depreciation and amortization | 22 | 18 | 64 | 52 | |||||||||||||||||||
| Nitrogen Fertilizer EBITDA and Adjusted EBITDA | 10 | 64 | $ | 281 | $ | 120 | |||||||||||||||||
15
Reconciliation of Total Debt and Net Debt and Finance Lease Obligations to EBITDA Exclusive of Nitrogen Fertilizer
| (in millions) | Twelve Months Ended September 30, 2022 | ||||
Total debt and finance lease obligations (1) | $ | 1,593 | |||
| Less: | |||||
Nitrogen Fertilizer debt and finance lease obligations (1) | $ | 547 | |||
| Total debt and finance lease obligations exclusive of Nitrogen Fertilizer | 1,046 | ||||
| EBITDA exclusive of Nitrogen Fertilizer | $ | 603 | |||
| Total debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer | 1.73 | ||||
| Consolidated cash and cash equivalents | $ | 618 | |||
| Less: | |||||
| Nitrogen Fertilizer cash and cash equivalents | 119 | ||||
| Cash and cash equivalents exclusive of Nitrogen Fertilizer | 499 | ||||
Net debt and finance lease obligations exclusive of Nitrogen Fertilizer (2) | $ | 547 | |||
Net debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer (2) | 0.91 | ||||
(1)Amounts are shown inclusive of the current portion of long-term debt and finance lease obligations.
(2)Net debt represents total debt and finance lease obligations exclusive of cash and cash equivalents.
| Three Months Ended | Twelve Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||
| (in millions) | December 31, 2021 | March 31, 2022 | June 30, 2022 | September 30, 2022 | ||||||||||||||||||||||||||||
| Consolidated | ||||||||||||||||||||||||||||||||
| Net income | $ | 25 | $ | 153 | $ | 239 | $ | 80 | $ | 497 | ||||||||||||||||||||||
| Interest expense, net | 24 | 24 | 23 | 19 | 90 | |||||||||||||||||||||||||||
| Income tax (benefit) expense | (7) | 34 | 66 | 7 | 100 | |||||||||||||||||||||||||||
| Depreciation and amortization | 74 | 67 | 73 | 75 | 289 | |||||||||||||||||||||||||||
| EBITDA | $ | 116 | $ | 278 | $ | 401 | $ | 181 | $ | 976 | ||||||||||||||||||||||
| Nitrogen Fertilizer | ||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 61 | $ | 94 | $ | 118 | $ | (20) | $ | 253 | ||||||||||||||||||||||
| Interest expense, net | 11 | 10 | 8 | 8 | 37 | |||||||||||||||||||||||||||
| Depreciation and amortization | 21 | 19 | 21 | 22 | 83 | |||||||||||||||||||||||||||
| EBITDA | $ | 93 | $ | 123 | $ | 147 | $ | 10 | $ | 373 | ||||||||||||||||||||||
| EBITDA exclusive of Nitrogen Fertilizer | $ | 23 | $ | 155 | $ | 254 | $ | 171 | $ | 603 | ||||||||||||||||||||||
16