U.S. markets closed
  • S&P Futures

    4,145.25
    +3.50 (+0.08%)
     
  • Dow Futures

    32,835.00
    +43.00 (+0.13%)
     
  • Nasdaq Futures

    13,190.50
    +7.25 (+0.05%)
     
  • Russell 2000 Futures

    1,943.10
    +2.00 (+0.10%)
     
  • Crude Oil

    90.25
    -0.51 (-0.56%)
     
  • Gold

    1,800.60
    -4.60 (-0.25%)
     
  • Silver

    20.62
    +0.01 (+0.03%)
     
  • EUR/USD

    1.0195
    0.0000 (-0.00%)
     
  • 10-Yr Bond

    2.7650
    -0.0750 (-2.64%)
     
  • Vix

    21.29
    +0.14 (+0.66%)
     
  • GBP/USD

    1.2077
    -0.0005 (-0.04%)
     
  • USD/JPY

    134.8300
    -0.1430 (-0.11%)
     
  • BTC-USD

    23,784.73
    +487.91 (+2.09%)
     
  • CMC Crypto 200

    555.34
    +12.46 (+2.30%)
     
  • FTSE 100

    7,482.37
    +42.63 (+0.57%)
     
  • Nikkei 225

    28,008.88
    -240.36 (-0.85%)
     

CVR Energy Reports Second Quarter 2022 Results, Announces a Cash Dividend of 40 cents and a Special Dividend of $2.60

  • Oops!
    Something went wrong.
    Please try again later.
·31 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
CVR Partners, LP
CVR Partners, LP

SUGAR LAND, Texas, Aug. 01, 2022 (GLOBE NEWSWIRE) --  CVR Energy, Inc. (“CVR Energy” or the “Company”) (NYSE: CVI) today announced net income of $165 million, or $1.64 per diluted share, on net sales of $3.1 billion for the second quarter of 2022, compared to a net loss of $6 million, or 6 cents per diluted share, on net sales of $1.8 billion for the second quarter of 2021. Second quarter 2022 EBITDA was $401 million, compared to second quarter 2021 EBITDA of $102 million.

“CVR Energy’s second quarter 2022 results were driven by higher group diesel crack spreads and higher nitrogen-based fertilizer pricing, offset somewhat by lower refining throughput volumes due to the Wynnewood refinery’s planned turnaround and conversion of its hydrocracker to renewable diesel service, lower fertilizer sales volumes and a legal accrual in our corporate segment,” said Dave Lamp, CVR Energy’s Chief Executive Officer. “CVR Energy also announced a second quarter 2022 cash dividend of 40 cents per share as well as a special dividend of $2.60 per share while CVR Partners announced a cash distribution of $10.05 per common unit for the 2022 second quarter.”

Petroleum

The Petroleum Segment reported second quarter 2022 operating income of $297 million on net sales of $2.9 billion, compared to an operating loss of $20 million on net sales of $1.6 billion in the second quarter of 2021.

Refining margin per total throughput barrel was $26.10 in the second quarter of 2022, compared to $6.72 during the same period in 2021. The increase in refining margin of $345 million was primarily due to an increase in product crack spreads. The Group 3 2-1-1 crack spread increased by $29.35 per barrel relative to the second 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 $102 million, or $5.55 per throughput barrel, which excludes the RINs revaluation impact of $51 million, or $2.79 per total throughput barrel, for the second quarter of 2022. This is compared to RFS compliance costs of $115 million, or $5.85 per throughput barrel, which excludes the RINs revaluation impact of $58 million, or $2.92 per total throughput barrel, for the second quarter of 2021. The decrease in RFS compliance costs in 2022 was primarily related to a lower renewable volume obligation (“RVO”) for the second quarter of 2022 compared to the 2021 period. The decrease in RINs revaluation in 2022 was a result of decreased RIN prices for the current period and the Environmental Protection Agency (“EPA”) revising the 2020 RVO and finalizing the 2021 and 2022 RVOs. Offsetting these impacts for the second quarter of 2022, throughput volumes declined by 15,380 barrels per day (“bpd”) due to the completion of the planned turnaround at the Wynnewood refinery in early April 2022 and the conversion of the Wynnewood hydrocracker to renewable diesel service. The Petroleum Segment also recognized a second quarter 2022 derivative net loss of $61 million, or $3.35 per total throughput barrel, compared to a derivative loss of $2 million, or 9 cents per total throughput barrel, for the second quarter of 2021. Included in this derivative net loss for the second quarter of 2022 was a $22 million unrealized loss due to Group 3 diesel crack swaps, compared to a $37 million unrealized gain for the second quarter of 2021. Further, crude oil prices rose during the quarter, which led to a favorable inventory valuation impact of $37 million, or $2.02 per total throughput barrel, compared to a favorable inventory valuation impact of $36 million, or $1.81 per total throughput barrel, during the second quarter of 2021.

Second quarter 2022 combined total throughput was approximately 201,000 bpd, compared to approximately 217,000 bpd of combined total throughput for the second quarter of 2021. This decrease was due to the completion of the planned turnaround at the Wynnewood refinery in early April 2022 and the conversion of the Wynnewood hydrocracker to renewable diesel service.

Nitrogen Fertilizer

The Nitrogen Fertilizer Segment reported operating income of $126 million on net sales of $244 million for the second quarter of 2022, compared to operating income of $30 million on net sales of $138 million for the second quarter of 2021.

Second quarter 2022 average realized gate prices for urea ammonia nitrate (“UAN”) showed an improvement over the prior year, up 134 percent to $555 per ton, and ammonia was up 193 percent over the prior year to $1,182 per ton. Average realized gate prices for UAN and ammonia were $237 and $403 per ton, respectively, for the second quarter of 2021.

CVR Partners, LP’s (“CVR Partners”) fertilizer facilities produced a combined 193,000 tons of ammonia during the second quarter of 2022, of which 50,000 net tons were available for sale while the rest was upgraded to other fertilizer products, including 331,000 tons of UAN. During the second quarter 2021, the fertilizer facilities produced 217,000 tons of ammonia, of which 70,000 net tons were available for sale while the remainder was upgraded to other fertilizer products, including 334,000 tons of UAN.

Corporate and Other

The Company reported an income tax expense of $66 million, or 21.5 percent of income before income taxes, for the three months ended June 30, 2022, as compared to an income tax benefit of $6 million, or 78.4 percent of loss before income taxes, for the three months ended June 30, 2021. The fluctuation in income tax was due primarily to changes in pretax earnings and earnings attributable to noncontrolling interest. The fluctuation in effective income tax rate was due primarily to changes in pretax earnings, earnings attributable to noncontrolling interest and a discrete tax benefit recorded in June 2021 for decreases in state income tax rates.

The renewable diesel unit at the Wynnewood refinery successfully began operations in mid-April, with total vegetable oil throughputs for the quarter averaging approximately 3,100 barrels per day.

Cash, Debt and Dividend

Consolidated cash and cash equivalents were $893 million at June 30, 2022, an increase of $383 million from December 31, 2021. Consolidated total debt and finance lease obligations were $1.6 billion at June 30, 2022, including $547 million held by the Nitrogen Fertilizer Segment.

On June 30, 2022, CVR Refining, LP and certain of its subsidiaries entered into Amendment No. 3 to the Amended and Restated ABL Credit Agreement, dated December 20, 2012 (the “Amendment,” and collectively, the “Petroleum ABL”). The Petroleum ABL is a senior secured asset-based revolving credit facility in an aggregate principal amount of up to $275 million with a $125 million incremental facility, which is subject to additional lender commitments and certain other conditions. The proceeds of the loans may be used for capital expenditures, working capital and general corporate purposes of the Company and its subsidiaries. The Petroleum ABL is scheduled to mature on June 30, 2027.

CVR Energy also announced a second quarter 2022 cash dividend of 40 cents per share. In addition, the Company announced a special dividend of $2.60 per share. The quarterly and special dividends, as declared by CVR Energy’s Board of Directors, will be paid on August 22, 2022, to stockholders of record as of August 12, 2022.

Today, CVR Partners announced that the Board of Directors of its general partner declared a second quarter 2022 cash distribution of $10.05 per common unit, which will be paid on August 22, 2022, to common unitholders of record as of August 12, 2022.

Second Quarter 2022 Earnings Conference Call

CVR Energy previously announced that it will host its second quarter 2022 Earnings Conference Call on Tuesday, August 2, 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 second 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/j7fouhsi. A repeat of the call also can be accessed for 14 days by dialing (877) 660-6853, conference ID 13731683.

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: group diesel crack spreads; nitrogen-based fertilizer pricing; throughput volumes and impacts thereon; regular and special dividends and distributions, including the timing, payment and amount (if any) thereof; crack spreads; operating income; net sales; refining margin; refined product demand; inventory and supply, including the impact of the Russia-Ukraine conflict thereon; cost to comply with the Renewable Fuel Standard, RIN prices and valuation of our next renewable volume obligation; impacts of plant turnarounds and 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; segregation of our renewables business and the timing and scope of asset transfers in connection with the related restructuring; decarbonization; derivative activities and gains or losses associated therewith; crude oil pricing, including the inventory valuation impact thereof; ammonia production and upgrades; utilization rates; crop and industry conditions; UAN, ammonia and fertilizer demand, pricing and sales volumes; tax rates and expense; vegetable oil throughputs; total throughput, direct operating expenses, capital expenditures, depreciation and amortization and turnaround expense; continued safe and reliable operations; 45Q credits (if any) including the amount, timing and receipt thereof; the expected timing and completion of turnaround projects; 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; political disturbances, geopolitical instability and tensions, and associated changes in global trade policies and economic sanctions, including, but not limited to, in connection with Russia’s invasion of Ukraine in February 2022; 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 Securities and Exchange Commission (“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, 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

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 June 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.

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 six months ended June 30, 2022, we capitalized $1 million and $2 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. During the three and six months ended June 30, 2022, we capitalized $4 million and $67 million, respectively, and during the three and six months ended June 30, 2021, we capitalized less than $1 million and $1 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 is expected to be completed in early to mid-August 2022. For the three and six months ended June 30, 2022, we incurred turnaround expense of less than $1 million for both periods related to planning for this turnaround.

East Dubuque Fertilizer Facility - The next planned turnaround at the East Dubuque Fertilizer Facility is currently expected to commence during August 2022. For the three and six months ended June 30, 2022, we incurred total turnaround expense of approximately $1 million for both periods related to planning for this turnaround.

CVR Energy, Inc.
(all information in this release is unaudited)

Consolidated Statement of Operations Data

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions, except per share data)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net sales

$

3,144

 

 

$

1,783

 

 

$

5,517

 

 

$

3,246

 

Operating costs and expenses:

 

 

 

 

 

 

 

Cost of materials and other

 

2,465

 

 

 

1,539

 

 

 

4,352

 

 

 

2,908

 

Direct operating expenses (exclusive of depreciation and amortization)

 

167

 

 

 

136

 

 

 

327

 

 

 

272

 

Depreciation and amortization

 

71

 

 

 

70

 

 

 

136

 

 

 

134

 

Cost of sales

 

2,703

 

 

 

1,745

 

 

 

4,815

 

 

 

3,314

 

Selling, general and administrative expenses (exclusive of depreciation and amortization)

 

37

 

 

 

28

 

 

 

75

 

 

 

55

 

Depreciation and amortization

 

2

 

 

 

2

 

 

 

4

 

 

 

4

 

Loss on asset disposal

 

 

 

 

2

 

 

 

 

 

 

2

 

Operating income (loss)

 

402

 

 

 

6

 

 

 

623

 

 

 

(129

)

Other (expense) income:

 

 

 

 

 

 

 

Interest expense, net

 

(23

)

 

 

(38

)

 

 

(48

)

 

 

(69

)

Investment income on marketable securities

 

 

 

 

21

 

 

 

 

 

 

83

 

Other (expense) income, net

 

(74

)

 

 

3

 

 

 

(84

)

 

 

10

 

Income (loss) before income tax expense

 

305

 

 

 

(8

)

 

 

491

 

 

 

(105

)

Income tax expense (benefit)

 

66

 

 

 

(6

)

 

 

99

 

 

 

(48

)

Net income (loss)

 

239

 

 

 

(2

)

 

 

392

 

 

 

(57

)

Less: Net income (loss) attributable to noncontrolling interest

 

74

 

 

 

4

 

 

 

134

 

 

 

(12

)

Net income (loss) attributable to CVR Energy stockholders

$

165

 

 

$

(6

)

 

$

258

 

 

$

(45

)

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share

$

1.64

 

 

$

(0.06

)

 

$

2.57

 

 

$

(0.45

)

Dividends declared per share

$

0.40

 

 

$

4.89

 

 

$

0.40

 

 

$

4.89

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) per share

$

2.45

 

 

$

(0.32

)

 

$

2.47

 

 

$

(0.51

)

EBITDA*

$

401

 

 

$

102

 

 

$

679

 

 

$

102

 

Adjusted EBITDA *

$

511

 

 

$

66

 

 

$

666

 

 

$

93

 

 

 

 

 

 

 

 

 

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)

June 30, 2022

 

December 31, 2021

Cash and cash equivalents

$

893

 

$

510

Working capital

 

424

 

 

213

Total assets

 

4,671

 

 

3,906

Total debt and finance lease obligations, including current portion

 

1,594

 

 

1,660

Total liabilities

 

3,611

 

 

3,136

Total CVR stockholders’ equity

 

769

 

 

553

Selected Cash Flow Data

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net cash provided by (used in):

 

 

 

 

 

 

 

Operating activities

$

390

 

 

$

147

 

 

$

712

 

 

$

243

 

Investing activities

 

(115

)

 

 

(87

)

 

 

(156

)

 

 

(141

)

Financing activities

 

(58

)

 

 

(248

)

 

 

(173

)

 

 

(250

)

Net increase (decrease) in cash and cash equivalents and restricted cash

$

217

 

 

$

(188

)

 

$

383

 

 

$

(148

)

 

 

 

 

 

 

 

 

Free cash flow*

$

275

 

 

$

54

 

 

$

556

 

 

$

115

 


* See “Non-GAAP Reconciliations” section below.

Selected Segment Data

 

Three Months Ended June 30, 2022

 

Six Months Ended June 30, 2022

(in millions)

Petroleum

 

Nitrogen Fertilizer

 

Consolidated

 

Petroleum

 

Nitrogen Fertilizer

 

Consolidated

Net sales

$

2,868

 

$

244

 

$

3,144

 

$

5,022

 

$

467

 

$

5,517

Operating income

 

297

 

 

126

 

 

402

 

 

427

 

 

230

 

 

623

Net income

 

306

 

 

118

 

 

239

 

 

432

 

 

211

 

 

392

EBITDA*

 

347

 

 

147

 

 

401

 

 

514

 

 

271

 

 

679

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital expenditures

$

19

 

$

8

 

$

28

 

$

37

 

$

13

 

$

51

Growth capital expenditures

 

 

 

1

 

 

13

 

 

1

 

 

1

 

 

40

Total capital expenditures

$

19

 

$

9

 

$

41

 

$

38

 

$

14

 

$

91


 

Three Months Ended June 30, 2021

 

Six Months Ended June 30, 2021

(in millions)

Petroleum

 

Nitrogen Fertilizer

 

Consolidated

 

Petroleum

 

Nitrogen Fertilizer

 

Consolidated

Net sales

$

1,648

 

 

$

138

 

$

1,783

 

 

$

3,052

 

 

$

199

 

 

$

3,246

 

Operating loss

 

(20

)

 

 

30

 

 

6

 

 

 

(136

)

 

 

16

 

 

 

(129

)

Net loss

 

(13

)

 

 

7

 

 

(2

)

 

 

(123

)

 

 

(18

)

 

 

(57

)

EBITDA*

 

33

 

 

 

51

 

 

102

 

 

 

(29

)

 

 

56

 

 

 

102

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital expenditures

$

8

 

 

$

3

 

$

12

 

 

$

18

 

 

$

5

 

 

$

24

 

Growth capital expenditures

 

1

 

 

 

1

 

 

71

 

 

 

1

 

 

 

2

 

 

 

127

 

Total capital expenditures

$

9

 

 

$

4

 

$

83

 

 

$

19

 

 

$

7

 

 

$

151

 


* See “Non-GAAP Reconciliations” section below.
(1)   Capital expenditures are shown exclusive of capitalized turnaround expenditures and business combinations.


Selected Balance Sheet Data

 

June 30, 2022

 

December 31, 2021

(in millions)

Petroleum

 

Nitrogen Fertilizer

 

Consolidated

 

Petroleum

 

Nitrogen Fertilizer

 

Consolidated

Cash and cash equivalents (1)

$

619

 

$

156

 

$

893

 

$

305

 

$

113

 

$

510

Total assets

 

4,280

 

 

1,119

 

 

4,671

 

 

3,368

 

 

1,127

 

 

3,906

Total debt and finance lease obligations, including current portion (2)

 

51

 

 

547

 

 

1,594

 

 

54

 

 

611

 

 

1,660


(1)   Corporate cash and cash equivalents consisted of $118 million and $92 million at June 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 June 30, 2022 and December 31, 2021, respectively.

Petroleum Segment

Key Operating Metrics per Total Throughput Barrel

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

2021

 

 

2022

 

 

2021

Refining margin *

$

26.10

 

$

6.72

 

$

21.50

 

$

5.04

Refining margin adjusted for inventory valuation impacts *

 

24.08

 

 

4.92

 

 

16.77

 

 

2.25

Direct operating expenses *

 

6.12

 

 

4.23

 

 

5.85

 

 

4.99


  • See “Non-GAAP Reconciliations” section below.

Throughput Data by Refinery

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in bpd)

2022

 

2021

 

2022

 

2021

Coffeyville

 

 

 

 

 

 

 

Regional crude

66,266

 

27,126

 

53,089

 

28,173

WTI

34,513

 

70,329

 

41,127

 

61,681

WTL

1,317

 

 

662

 

Midland WTI

 

 

1,294

 

Condensate

10,596

 

13,412

 

10,972

 

10,249

Heavy Canadian

6,468

 

3,703

 

6,614

 

1,862

DJ Basin

10,763

 

13,522

 

14,379

 

15,119

Other feedstocks and blendstocks

9,270

 

9,987

 

10,301

 

9,359

Wynnewood

 

 

 

 

 

 

 

Regional crude

47,392

 

60,636

 

45,407

 

57,913

WTL

1,660

 

7,422

 

1,006

 

5,489

Midland WTI

 

 

813

 

WTS

 

 

288

 

Condensate

10,710

 

7,559

 

10,499

 

8,544

Other feedstocks and blendstocks

2,291

 

2,930

 

2,855

 

3,055

Total throughput

201,246

 

216,626

 

199,306

 

201,444

Production Data by Refinery

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in bpd)

2022

 

 

2021

 

 

2022

 

 

2021

 

Coffeyville

 

 

 

 

 

 

 

Gasoline

71,003

 

 

72,440

 

 

73,015

 

 

67,081

 

Distillate

58,769

 

 

56,123

 

 

56,728

 

 

51,359

 

Other liquid products

5,730

 

 

5,752

 

 

5,361

 

 

4,934

 

Solids

4,342

 

 

4,650

 

 

4,351

 

 

4,027

 

Wynnewood

 

 

 

 

 

 

 

Gasoline

33,255

 

 

40,830

 

 

31,322

 

 

39,152

 

Distillate

22,316

 

 

31,471

 

 

22,416

 

 

30,324

 

Other liquid products

4,897

 

 

3,010

 

 

5,015

 

 

2,979

 

Solids

7

 

 

20

 

 

13

 

 

21

 

Total production

200,319

 

 

214,296

 

 

198,221

 

 

199,877

 

 

 

 

 

 

 

 

 

Light product yield (as % of crude throughput) (1)

97.7

%

 

98.6

%

 

98.6

%

 

99.4

%

Liquid volume yield (as % of total throughput) (2)

97.4

%

 

96.8

%

 

97.3

%

 

97.2

%

Distillate yield (as % of crude throughput) (3)

42.7

%

 

43.0

%

 

42.5

%

 

43.2

%


(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.



Key Market Indicators

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

West Texas Intermediate (WTI) NYMEX

$

108.51

 

 

$

66.17

 

 

$

101.86

 

 

$

62.22

 

Crude Oil Differentials to WTI:

 

 

 

 

 

 

 

Brent

 

3.38

 

 

 

2.91

 

 

 

3.08

 

 

 

3.02

 

WCS (heavy sour)

 

(15.34

)

 

 

(12.84

)

 

 

(14.08

)

 

 

(12.34

)

Condensate

 

(0.62

)

 

 

(0.74

)

 

 

(0.26

)

 

 

(0.49

)

Midland Cushing

 

1.14

 

 

 

0.24

 

 

 

1.28

 

 

 

0.55

 

NYMEX Crack Spreads:

 

 

 

 

 

 

 

Gasoline

 

46.09

 

 

 

22.62

 

 

 

34.96

 

 

 

19.58

 

Heating Oil

 

61.03

 

 

 

17.94

 

 

 

47.67

 

 

 

16.62

 

NYMEX 2-1-1 Crack Spread

 

53.56

 

 

 

20.28

 

 

 

41.31

 

 

 

18.10

 

PADD II Group 3 Product Basis:

 

 

 

 

 

 

 

Gasoline

 

(9.56

)

 

 

(2.72

)

 

 

(8.38

)

 

 

(1.98

)

Ultra-Low Sulfur Diesel

 

(0.55

)

 

 

0.45

 

 

 

(3.12

)

 

 

1.31

 

PADD II Group 3 Product Crack Spread:

 

 

 

 

 

 

 

Gasoline

 

36.53

 

 

 

19.91

 

 

 

26.57

 

 

 

17.59

 

Ultra-Low Sulfur Diesel

 

60.48

 

 

 

18.39

 

 

 

44.55

 

 

 

17.93

 

PADD II Group 3 2-1-1

 

48.50

 

 

 

19.15

 

 

 

35.56

 

 

 

17.76

 

Nitrogen Fertilizer Segment:

Ammonia Utilization Rates (1)

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(percent of capacity utilization)

2022

 

 

2021

 

 

2022

 

 

2021

 

Consolidated

89

%

 

98

%

 

88

%

 

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 six months ended June 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.


Sales and Production Data

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

Consolidated sales (thousand tons):

 

 

 

 

 

 

 

Ammonia

 

52

 

 

80

 

 

91

 

 

112

UAN

 

287

 

 

370

 

 

609

 

 

609

 

 

 

 

 

 

 

 

Consolidated product pricing at gate (dollars per ton):(1)

 

 

 

 

 

 

 

Ammonia

$

1,182

 

$

403

 

$

1,127

 

$

373

UAN

 

555

 

 

237

 

 

524

 

 

206

 

 

 

 

 

 

 

 

Consolidated production volume (thousand tons):

 

 

 

 

 

 

 

Ammonia (gross produced) (2)

 

193

 

 

217

 

 

380

 

 

404

Ammonia (net available for sale) (2)

 

50

 

 

70

 

 

102

 

 

140

UAN

 

331

 

 

334

 

 

648

 

 

606

 

 

 

 

 

 

 

 

Feedstock:

 

 

 

 

 

 

 

Petroleum coke used in production (thousand tons)

 

116

 

 

134

 

 

224

 

 

262

Petroleum coke (dollars per ton)

$

49.91

 

$

36.69

 

$

53.06

 

$

39.73

Natural gas used in production (thousands of MMBtu) (3)

 

1,936

 

 

2,154

 

 

3,697

 

 

4,036

Natural gas used in production (dollars per MMBtu) (3)

$

7.34

 

$

3.04

 

$

6.48

 

$

3.07

Natural gas in cost of materials and other (thousands of MMBtus) (3)

 

1,707

 

 

2,711

 

 

3,235

 

 

3,650

Natural gas in cost of materials and other (dollars per MMBtu) (3)

$

5.98

 

$

3.06

 

$

5.81

 

$

3.03


(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
June 30,

 

Six Months Ended
June 30,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

Ammonia — Southern Plains (dollars per ton)

$

1,241

 

$

569

 

$

1,259

 

$

503

Ammonia — Corn belt (dollars per ton)

 

1,405

 

 

622

 

 

1,391

 

 

560

UAN — Corn belt (dollars per ton)

 

632

 

 

341

 

 

624

 

 

299

 

 

 

 

 

 

 

 

Natural gas NYMEX (dollars per MMBtu)

$

7.49

 

$

2.98

 

$

6.06

 

$

2.85

Q3 2022 Outlook

The table below summarizes our outlook for certain operational statistics and financial information for the third quarter of 2022. See “Forward-Looking Statements” above.

 

Q3 2022

 

Low

 

High

Petroleum

 

 

 

Total throughput (bpd)

 

190,000

 

 

 

205,000

 

Direct operating expenses (in millions) (1)

$

90

 

 

$

100

 

 

 

 

 

Renewables (2)

 

 

 

Total throughput (bpd)

 

4,500

 

 

 

6,000

 

Direct operating expenses (in millions) (1)

$

2

 

 

$

4

 

 

 

 

 

Nitrogen Fertilizer

 

 

 

Ammonia utilization rates

 

 

 

Consolidated

 

60

%

 

 

65

%

Coffeyville Fertilizer Facility

 

65

%

 

 

70

%

East Dubuque Fertilizer Facility

 

55

%

 

 

60

%

Direct operating expenses (in millions) (1)

$

60

 

 

$

65

 

Turnaround expenses (in millions) (3)

$

30

 

 

$

35

 

 

 

 

 

Capital Expenditures (in millions) (3)

 

 

 

Petroleum

$

30

 

 

$

35

 

Renewables (2)

 

10

 

 

 

15

 

Nitrogen Fertilizer

 

22

 

 

 

27

 

Other

 

1

 

 

 

4

 

Total capital expenditures

$

63

 

 

$

81

 


(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 June 30, 2022, Renewables does not the meet the definition of a reportable segment as defined under Accounting Standards Codification 280.
(3)   Turnaround and capital expenditures are disclosed on an accrual basis.

Non-GAAP Reconciliations:

Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net income (loss)

$

239

 

 

$

(2

)

 

$

392

 

 

$

(57

)

Interest expense, net

 

23

 

 

 

38

 

 

 

48

 

 

 

69

 

Income tax expense (benefit)

 

66

 

 

 

(6

)

 

 

99

 

 

 

(48

)

Depreciation and amortization

 

73

 

 

 

72

 

 

 

140

 

 

 

138

 

EBITDA

$

401

 

 

$

102

 

 

$

679

 

 

$

102

 

Adjustments:

 

 

 

 

 

 

 

Revaluation of RFS liability

 

51

 

 

 

58

 

 

 

70

 

 

 

169

 

Gain on marketable securities

 

 

 

 

(21

)

 

 

 

 

 

(83

)

Unrealized loss (gain) on derivatives

 

21

 

 

 

(37

)

 

 

15

 

 

 

7

 

Inventory valuation impacts, favorable

 

(41

)

 

 

(36

)

 

 

(177

)

 

 

(102

)

Call Option Lawsuits settlement

 

79

 

 

 

 

 

 

79

 

 

 

 

Adjusted EBITDA

$

511

 

 

$

66

 

 

$

666

 

 

$

93

 

Reconciliation of Basic and Diluted Earnings (Loss) per Share to Adjusted Earnings (Loss) per Share

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Basic and diluted earnings (loss) per share

$

1.64

 

 

$

(0.06

)

 

$

2.57

 

 

$

(0.45

)

Adjustments: (1)

 

 

 

 

 

 

 

Revaluation of RFS liability

 

0.38

 

 

 

0.42

 

 

 

0.52

 

 

 

1.25

 

Gain on marketable securities

 

 

 

 

(0.15

)

 

 

 

 

 

(0.61

)

Unrealized loss (gain) on derivatives

 

0.16

 

 

 

(0.27

)

 

 

0.11

 

 

 

0.05

 

Inventory valuation impacts, favorable

 

(0.31

)

 

 

(0.26

)

 

 

(1.31

)

 

 

(0.75

)

Call Option Lawsuits settlement

 

0.58

 

 

 

 

 

 

0.58

 

 

 

 

Adjusted earnings (loss) per share

$

2.45

 

 

$

(0.32

)

 

$

2.47

 

 

$

(0.51

)


(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
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net cash provided by operating activities

$

390

 

 

$

147

 

 

$

712

 

 

$

243

 

Less:

 

 

 

 

 

 

 

Capital expenditures

 

(62

)

 

 

(92

)

 

 

(88

)

 

 

(126

)

Capitalized turnaround expenditures

 

(53

)

 

 

(1

)

 

 

(68

)

 

 

(2

)

Free cash flow

$

275

 

 

$

54

 

 

$

556

 

 

$

115

 

Reconciliation of Petroleum Segment Net Income (Loss) to EBITDA and Adjusted EBITDA

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Petroleum net income (loss)

$

306

 

 

$

(13

)

 

$

432

 

 

$

(123

)

Interest income, net

 

(5

)

 

 

(5

)

 

 

(11

)

 

 

(8

)

Depreciation and amortization

 

46

 

 

 

51

 

 

 

93

 

 

 

102

 

Petroleum EBITDA

 

347

 

 

 

33

 

 

 

514

 

 

 

(29

)

Adjustments:

 

 

 

 

 

 

 

Revaluation of RFS liability

 

51

 

 

 

58

 

 

 

70

 

 

 

169

 

Unrealized loss (gain) on derivatives

 

22

 

 

 

(37

)

 

 

17

 

 

 

7

 

Inventory valuation impacts, favorable (1)

 

(37

)

 

 

(36

)

 

 

(170

)

 

 

(102

)

Petroleum Adjusted EBITDA

$

383

 

 

$

18

 

 

$

431

 

 

$

45

 

Reconciliation of Petroleum Segment Gross Profit (Loss) to Refining Margin and Refining Margin Adjusted for Inventory Valuation Impacts

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net sales

$

2,868

 

 

$

1,648

 

 

$

5,022

 

 

$

3,052

 

Less:

 

 

 

 

 

 

 

Cost of materials and other

 

(2,390

)

 

 

(1,515

)

 

 

(4,247

)

 

 

(2,868

)

Direct operating expenses (exclusive of depreciation and amortization)

 

(112

)

 

 

(83

)

 

 

(211

)

 

 

(182

)

Depreciation and amortization

 

(46

)

 

 

(51

)

 

 

(93

)

 

 

(102

)

Gross profit (loss)

 

320

 

 

 

(1

)

 

 

471

 

 

 

(100

)

Add:

 

 

 

 

 

 

 

Direct operating expenses (exclusive of depreciation and amortization)

 

112

 

 

 

83

 

 

 

211

 

 

 

182

 

Depreciation and amortization

 

46

 

 

 

51

 

 

 

93

 

 

 

102

 

Refining margin

 

478

 

 

 

133

 

 

 

775

 

 

 

184

 

Inventory valuation impacts, favorable (1)

 

(37

)

 

 

(36

)

 

 

(170

)

 

 

(102

)

Refining margin adjusted for inventory valuation impacts

$

441

 

 

$

97

 

 

$

605

 

 

$

82

 


(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
June 30,

 

Six Months Ended
June 30,

 

2022

 

2021

 

2022

 

2021

Total throughput barrels per day

201,246

 

216,626

 

199,306

 

201,444

Days in the period

91

 

91

 

181

 

181

Total throughput barrels

18,313,357

 

19,712,929

 

36,074,355

 

36,461,311

Reconciliation of Petroleum Segment Refining Margin per Total Throughput Barrel

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions, except for per throughput barrel data)

 

2022

 

 

2021

 

 

2022

 

 

2021

Refining margin

$

478

 

$

133

 

$

775

 

$

184

Divided by: total throughput barrels

 

18

 

 

20

 

 

36

 

 

36

Refining margin per total throughput barrel

$

26.10

 

$

6.72

 

$

21.50

 

$

5.04

Reconciliation of Petroleum Segment Refining Margin Adjusted for Inventory Valuation Impacts per Total Throughput Barrel

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions, except for throughput barrel data)

 

2022

 

 

2021

 

 

2022

 

 

2021

Refining margin adjusted for inventory valuation impacts

$

441

 

$

97

 

$

605

 

$

82

Divided by: total throughput barrels

 

18

 

 

20

 

 

36

 

 

36

Refining margin adjusted for inventory valuation impacts per total throughput barrel

$

24.08

 

$

4.92

 

$

16.77

 

$

2.25

Reconciliation of Petroleum Segment Direct Operating Expenses per Total Throughput Barrel

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions, except for throughput barrel data)

 

2022

 

 

2021

 

 

2022

 

 

2021

Direct operating expenses (exclusive of depreciation and amortization)

$

112

 

$

83

 

$

211

 

$

182

Divided by: total throughput barrels

 

18

 

 

20

 

 

36

 

 

36

Direct operating expenses per total throughput barrel

$

6.12

 

$

4.23

 

$

5.85

 

$

4.99

Reconciliation of Nitrogen Fertilizer Segment Net Income (Loss) to EBITDA and Adjusted EBITDA

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Nitrogen fertilizer net income (loss)

$

118

 

$

7

 

$

211

 

$

(18

)

Interest expense, net

 

8

 

 

23

 

 

18

 

 

39

 

Depreciation and amortization

 

21

 

 

21

 

 

42

 

 

35

 

Nitrogen Fertilizer EBITDA and Adjusted EBITDA

 

147

 

 

51

 

$

271

 

$

56

 

Reconciliation of Total Debt and Net Debt and Finance Lease Obligations to EBITDA Exclusive of Nitrogen Fertilizer

(in millions)

Twelve Months Ended June 30, 2022

Total debt and finance lease obligations (1)

$

1,594

Less:

 

Nitrogen Fertilizer debt and finance lease obligations (1)

$

547

Total debt and finance lease obligations exclusive of Nitrogen Fertilizer

 

1,047

 

 

EBITDA exclusive of Nitrogen Fertilizer

$

611

 

 

Total debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer

 

1.71

 

 

Consolidated cash and cash equivalents

$

893

Less:

 

Nitrogen Fertilizer cash and cash equivalents

 

156

Cash and cash equivalents exclusive of Nitrogen Fertilizer

 

737

 

 

Net debt and finance lease obligations exclusive of Nitrogen Fertilizer (2)

$

310

 

 

Net debt and finance lease obligations to EBITDA exclusive of Nitrogen Fertilizer (2)

 

0.51


(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 June 30, 2022

(in millions)

 

September 30, 2021

 

December 31, 2021

 

March 31, 2022

 

June 30, 2022

 

Consolidated

 

 

 

 

 

 

 

 

 

 

Net income

 

$

106

 

$

25

 

 

$

153

 

$

239

 

$

523

Interest expense, net

 

 

23

 

 

24

 

 

 

24

 

 

23

 

 

94

Income tax expense (benefit)

 

 

47

 

 

(7

)

 

 

34

 

 

66

 

 

140

Depreciation and amortization

 

 

67

 

 

74

 

 

 

67

 

 

73

 

 

281

EBITDA

 

$

243

 

$

116

 

 

$

278

 

$

401

 

$

1,038

 

 

 

 

 

 

 

 

 

 

 

Nitrogen Fertilizer

 

 

 

 

 

 

 

 

 

 

Net income

 

$

35

 

$

61

 

 

$

94

 

$

118

 

$

308

Interest expense, net

 

 

11

 

 

11

 

 

 

10

 

 

8

 

 

40

Depreciation and amortization

 

 

18

 

 

21

 

 

 

19

 

 

21

 

 

79

EBITDA

 

$

64

 

$

93

 

 

$

123

 

$

147

 

$

427

 

 

 

 

 

 

 

 

 

 

 

EBITDA exclusive of Nitrogen Fertilizer

 

$

179

 

$

23

 

 

$

155

 

$

254

 

$

611