- Achieved year-over-year environmental, health and safety improvements.
- Completed Wynnewood’s BenFree repositioning project.
- Received Board approval for Wynnewood’s Isomerization project.
- Increased cash dividend to $3.20 per share annualized for an industry-leading dividend yield.
SUGAR LAND, Texas, Feb. 19, 2020 (GLOBE NEWSWIRE) -- CVR Energy, Inc. (NYSE: CVI) today announced fourth quarter 2019 net income of $44 million, or 44 cents per diluted share, on net sales of $1.6 billion, compared to net income of $73 million, or 73 cents per diluted share, on net sales of $1.7 billion for the fourth quarter of 2018. Fourth quarter 2019 EBITDA was $142 million, compared to fourth quarter 2018 EBITDA of $202 million.
For full-year 2019, the Company reported net income of $380 million, or $3.78 per diluted share, on net sales of $6.4 billion, compared to net income for full-year 2018 of $259 million, or $2.80 per diluted share, on net sales of $7.1 billion. Full-year 2019 EBITDA was $880 million, compared to $821 million for 2018.
“CVR Energy delivered solid 2019 full-year and fourth quarter results, led by continuous improvement in our core values of environmental, health and safety across both our petroleum and nitrogen fertilizer segments,” said Dave Lamp, CVR Energy’s Chief Executive Officer. “Our petroleum business again posted increased earnings year-over-year, driven by higher throughput rates, increased capture rates and higher refining margins despite lower crack spreads. In addition, we began our multi-year approach intended to improve crude oil optionality, market capture and reliability at our refineries.
“CVR Partners achieved year-over-year increases in net income and EBITDA and benefited from higher fertilizer sales volumes and stronger product pricing in 2019,” Lamp said. “As a result, CVR Partners distributed a total of 40 cents per unit during 2019 despite poor weather during the year, which impacted market conditions. Looking forward, we anticipate strong demand for spring nitrogen fertilizer application and currently expect 92 million to 95 million acres of corn to be planted this year.”
Petroleum
The Petroleum Segment reported fourth quarter 2019 operating income of $82 million, on net sales of $1.5 billion, compared to operating income of $122 million, on net sales of $1.6 billion in the fourth quarter of 2018.
Refining margin per total throughput barrel was $12.47 in the fourth quarter 2019, compared to $13.67 during the same period in 2018. Crude oil pricing during the quarter led to a favorable inventory valuation impact of $12 million, or 61 cents per total throughput barrel, compared to an unfavorable impact of $77 million, or $3.80 per total throughput barrel, in the fourth quarter of 2018. The Petroleum Segment also recognized a fourth quarter 2019 derivative loss of $19 million, or 99 cents per total throughput barrel, compared to a gain of $70 million, or $3.45 per total throughput barrel, for the fourth quarter of 2018. Included in the total derivative loss for the fourth quarter of 2019 was an unrealized loss of $24 million, compared to an unrealized gain of $37 million for the fourth quarter of 2018.
Fourth quarter 2019 combined total throughput was approximately 213,000 barrels per day (bpd), compared to approximately 221,000 bpd of combined total throughput for the fourth quarter 2018.
For full-year 2019, operating income was $574 million, on net sales of $6.0 billion, compared to operating income of $544 million, on net sales of $6.8 billion for the year ended 2018.
The Petroleum Segment’s refining margin per total throughput barrel for 2019 was $15.26, compared to $15.18 for 2018. This year-over-year increase was driven in part by lower renewable identification number (RIN) expenses resulting from a reduction in market prices. In addition, operating income in the Petroleum segment was positively impacted by a $9 million gain on sale of the Cushing, Oklahoma, crude oil terminal. Combined total throughput increased to approximately 216,000 bpd, compared to approximately 213,000 bpd in the year ended 2018.
Nitrogen Fertilizer
The Nitrogen Fertilizer Segment reported an operating loss of $9 million on net sales of $86 million for the fourth quarter of 2019, compared to operating income of $8 million on net sales of $98 million for the fourth quarter of 2018.
Fourth quarter 2019 average realized gate prices for urea ammonia nitrate (UAN) decreased compared to the prior year, down 2 percent to $176 per ton, while ammonia was flat at $324 per ton. Average realized gate prices for UAN and ammonia were $180 per ton and $324 per ton, respectively, for the fourth quarter of 2018.
CVR Partners’ fertilizer facilities produced a combined 180,000 tons of ammonia during the fourth quarter of 2019, of which 55,000 net tons were available for sale while the rest was upgraded to other fertilizer products, including 286,000 tons of UAN. During the fourth quarter 2018, the fertilizer facilities produced 209,000 tons of ammonia, of which 59,000 net tons were available for sale while the remainder was upgraded to other fertilizer products, including 357,000 tons of UAN.
For full-year 2019, operating income was $27 million on net sales of $404 million, compared to operating income of $6 million on net sales of $351 million for the year ended 2018.
The average realized gate price for UAN increased 15 percent to $199 per ton, coupled with a 20 percent increase in ammonia to $392 per ton for full-year 2019. Average realized gate prices for UAN and ammonia were $173 per ton and $328 per ton, respectively, for the year ended 2018. In 2019, our fertilizer facilities produced a combined 766,000 tons of ammonia, of which 223,000 tons were available for sale, while the rest was upgraded to other fertilizer products, including 1,255,000 tons of UAN. For the year ended 2018, the fertilizer facilities produced 794,000 tons of ammonia, of which 246,000 net tons were available for sale while the remainder was upgraded to other fertilizer products, including 1,276,000 tons of UAN.
Cash, Debt and Dividend
Consolidated cash and cash equivalents was $652 million at Dec. 31, 2019. Consolidated total debt was $1.2 billion at Dec. 31, 2019, with no debt other than the Petroleum and Nitrogen Fertilizer segments’ debt.
CVR Energy announced a fourth quarter 2019 cash dividend of 80 cents per share. The dividend, as declared by CVR Energy’s Board of Directors, will be paid on March 9, 2020, to stockholders of record as of the close of market on March 2, 2020. CVR Energy’s fourth quarter cash dividend brings the cumulative cash dividends declared for the 2019 full year to $3.10 per share.
CVR Partners will not pay a cash distribution for the 2019 fourth quarter.
Fourth Quarter 2019 Earnings Conference Call
CVR Energy previously announced that it will host its fourth quarter and full-year 2019 Earnings Conference Call on Thursday, Feb. 20, at 1 p.m. Eastern. This Earnings Conference Call may also include discussion of Company developments, forward-looking information and other material information about business and financial matters.
The fourth quarter and full-year 2019 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/9nek858g. A repeat of the call can be accessed for 14 days by dialing (877) 660-6853, conference ID 13698196.
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: dividends and distributions including the timing, payment and amount (if any) thereof; improvement of crude oil optionality, market capture and reliability at our refineries; demand for spring nitrogen fertilizer application; planted corn acres; refinery throughput, direct operating expenses, capital expenditures, depreciation and amortization and turnaround expense; continued safe and reliable operations; ammonia utilization rates including impact of turnarounds; inventory adjustments; and other matters. You can generally identify forward-looking statements by our use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “explore,” “evaluate,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “seek,” “should,” or “will,” or the negative thereof or other variations thereon or comparable terminology. These forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control. Investors are cautioned that various factors may affect these forward-looking statements, including (among others) price volatility of crude oil, other feedstocks and refined products; the ability of CVR Partners to make cash distributions; potential operating hazards; costs of compliance with existing, or compliance with new, laws and regulations and potential liabilities arising therefrom; impacts of planting season on CVR Partners; general economic and business conditions; and other risks. For additional discussion of risk factors which may affect our results, please see the risk factors and other disclosures included in our most recent Annual Report on Form 10-K, any subsequently filed Quarterly Reports on Form 10-Q and our other SEC filings. These and other risks may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. Given these risks and uncertainties, you are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements included in this news release are made only as of the date hereof. CVR Energy disclaims any intention or obligation to update publicly or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by law.
About CVR Energy, Inc.
Headquartered in Sugar Land, Texas, CVR Energy is a diversified holding company primarily engaged in the petroleum refining and marketing business through its interest in CVR Refining and the nitrogen fertilizer manufacturing business through its interest in CVR Partners, LP. CVR Energy subsidiaries serve as the general partner and own 34 percent of the common units of CVR Partners.
For further information, please contact:
Investor Contact:
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 to evaluate current and past performance and prospects for the future to supplement our GAAP financial information presented in accordance with U.S. GAAP. These non-GAAP financial measures are important factors in assessing our operating results and profitability and include the performance and liquidity measures defined below.
Effective January 1, 2019, the Company revised its accounting policy method for the costs of planned major maintenance activities (turnarounds) specific to the Petroleum Segment from being expensed as incurred (the direct expensing method) to the deferral method. Refer to the 10-K for a further discussion of the impacts of this change in accounting policy. As a result of this change in accounting policy, the non-GAAP measures of Adjusted EBITDA, Petroleum Adjusted EBITDA, Nitrogen Fertilizer Adjusted EBITDA, Adjusted Net Income (Loss), and Direct Operating Expenses per Total Throughput Barrel net of Turnaround Expense are no longer being presented.
The following are non-GAAP measures that continue to be presented for the year ended December 31, 2019:
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 recognized in prior periods. We record our commodity inventories on the first-in-first-out basis. As a result, significant current period fluctuations in market prices and the volumes we hold in inventory can have favorable or unfavorable impacts on our refining margins as compared to similar metrics used by other publicly-traded companies in the refining industry.
Refining Margin and Refining Margin adjusted for Inventory Valuation Impacts, per Throughput Barrel - Refining Margin divided by the total throughput barrels during period, which is calculated as total throughput barrels per day times the number of days in the period.
Direct Operating Expenses per Throughput Barrel - Direct operating expenses for our Petroleum Segment divided by total throughput barrels for the period, which is calculated as total throughput barrels per day times the number of days in the period.
We present these measures because we believe they may help investors, analysts, lenders and ratings agencies analyze our results of operations and liquidity in conjunction with our U.S. GAAP results, including but not limited to our operating performance as compared to other publicly-traded companies in the refining industry, without regard to historical cost basis or financing methods and our ability to incur and service debt and fund capital expenditures. Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net earnings and operating income. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. See “Non-GAAP Reconciliations” section included herein for reconciliation of these amounts. Due to rounding, numbers presented within this section may not add or equal to numbers or totals presented elsewhere within this document.
Items or Events Impacting Comparability
Refer to the “Non-GAAP Measures” section above for discussion of the changes made to the Company’s definition of certain non-GAAP measures.
Petroleum Segment
Coffeyville Refinery - During the fourth quarter of 2019, our Coffeyville Refinery incurred costs of $15 million related to preparations for the planned turnaround scheduled to be completed in the spring of 2020. During the first quarter of 2018, our Coffeyville Refinery experienced an outage with its fluid catalytic cracking unit (“FCCU”) lasting 48 days. The FCCU outage had a significant negative impact on production and sales during that period.
Wynnewood Refinery - The second phase of our Wynnewood Refinery’s planned facility turnaround was completed in the first quarter of 2019 at a cost of $24 million.
Nitrogen Fertilizer Segment
During the fourth quarter of 2018, the Partnership recognized a $6 million business interruption insurance recovery associated with an outage at its Coffeyville Fertilizer Facility during 2017. The recovery is recorded in Other income, net.
Coffeyville Fertilizer Facility - During 2018, the Coffeyville Fertilizer Facility had a planned, full facility turnaround lasting 15 days and incurred approximately $6 million in turnaround expense in the second quarter of 2018.
East Dubuque Fertilizer Facility - During 2019, the East Dubuque Fertilizer Facility had a planned, full facility turnaround lasting 32 days and cost approximately $10 million in the third and fourth quarters of 2019.
CVR Energy, Inc.
(unaudited)
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions, except per share amounts) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Consolidated Statement of Operations Data | |||||||||||||||
| Net sales | $ | 1,569 | $ | 1,738 | $ | 6,364 | $ | 7,124 | |||||||
| Operating costs and expenses: | |||||||||||||||
| Cost of materials and other | 1,262 | 1,388 | 4,851 | 5,683 | |||||||||||
| Direct operating expenses (exclusive of depreciation and amortization as reflected below) | 136 | 127 | 533 | 517 | |||||||||||
| Depreciation and amortization | 70 | 69 | 278 | 263 | |||||||||||
| Cost of sales | 1,468 | 1,584 | 5,662 | 6,463 | |||||||||||
| Selling, general and administrative expenses (exclusive of depreciation and amortization as reflected below) | 30 | 28 | 117 | 112 | |||||||||||
| Depreciation and amortization | 1 | 2 | 9 | 11 | |||||||||||
| Loss (gain) on asset disposal | 1 | — | (4 | ) | 6 | ||||||||||
| Operating income | 69 | 124 | 580 | 532 | |||||||||||
| Other income (expense): | |||||||||||||||
| Interest expense, net | (24 | ) | (22 | ) | (102 | ) | (102 | ) | |||||||
| Other income, net | 2 | 7 | 13 | 15 | |||||||||||
| Income before income taxes | 47 | 109 | 491 | 445 | |||||||||||
| Income tax expense | 19 | 14 | 129 | 79 | |||||||||||
| Net income | 28 | 95 | 362 | 366 | |||||||||||
| Less: Net (loss) income attributable to noncontrolling interest | (16 | ) | 22 | (18 | ) | 107 | |||||||||
| Net income attributable to CVR Energy stockholders | $ | 44 | $ | 73 | $ | 380 | $ | 259 | |||||||
| Basic and diluted earnings per share | $ | 0.44 | $ | 0.73 | $ | 3.78 | $ | 2.80 | |||||||
| Dividends declared per share | $ | 0.80 | $ | 0.75 | $ | 3.05 | $ | 2.50 | |||||||
| EBITDA * | $ | 142 | $ | 202 | $ | 880 | $ | 821 | |||||||
| Weighted-average common shares outstanding - basic and diluted | 100.5 | 100.5 | 100.5 | 92.5 | |||||||||||
* See “Non-GAAP Reconciliations” section below.
Selected Balance Sheet Data:
| (in millions) | December 31, 2019 | December 31, 2018 | |||||
| Cash and cash equivalents | $ | 652 | $ | 668 | |||
| Working capital | 695 | 797 | |||||
| Total assets | 3,905 | 4,000 | |||||
| Total debt and finance lease obligations | 1,195 | 1,170 | |||||
| Total liabilities | 2,237 | 2,057 | |||||
| Total CVR stockholders’ equity | 1,393 | 1,286 | |||||
Selected Cash Flow Data:
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Net cash flow provided by (used in): | |||||||||||||||
| Operating activities | $ | 94 | $ | 102 | $ | 747 | $ | 628 | |||||||
| Investing activities | (48 | ) | (34 | ) | (121 | ) | (108 | ) | |||||||
| Financing activities | (86 | ) | (102 | ) | (642 | ) | (334 | ) | |||||||
| Net cash flow | $ | (40 | ) | $ | (34 | ) | $ | (16 | ) | $ | 186 | ||||
Selected Segment Data:
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | ||||||||
| Three Months Ended December 31, 2019 | |||||||||||
| Net sales | $ | 1,485 | $ | 86 | $ | 1,569 | |||||
| Operating income (loss) | 82 | (9 | ) | 69 | |||||||
| Net income (loss) | 81 | (25 | ) | 28 | |||||||
| EBITDA * | 135 | 11 | 142 | ||||||||
| Capital Expenditures (1) | |||||||||||
| Maintenance | $ | 20 | $ | 7 | $ | 28 | |||||
| Growth | 3 | 1 | 4 | ||||||||
| Total capital expenditures | $ | 23 | $ | 9 | $ | 33 | |||||
| Year Ended December 31, 2019 | |||||||||||
| Net sales | $ | 5,968 | $ | 404 | $ | 6,364 | |||||
| Operating income | 574 | 27 | 580 | ||||||||
| Net income (loss) | 559 | (35 | ) | 362 | |||||||
| EBITDA * | 788 | 107 | 880 | ||||||||
| Capital Expenditures (1) | |||||||||||
| Maintenance | $ | 79 | $ | 18 | $ | 102 | |||||
| Growth | 10 | 2 | 12 | ||||||||
| Total capital expenditures | $ | 89 | $ | 20 | $ | 114 | |||||
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | ||||||||
| Three Months Ended December 31, 2018 | |||||||||||
| Net sales | $ | 1,641 | $ | 98 | $ | 1,738 | |||||
| Operating income | 122 | 8 | 124 | ||||||||
| Net income (loss) | 115 | (1 | ) | 95 | |||||||
| EBITDA * | 172 | 33 | 202 | ||||||||
| Capital Expenditures (1) | |||||||||||
| Maintenance | $ | 29 | $ | 4 | $ | 34 | |||||
| Growth | 6 | — | 6 | ||||||||
| Total capital expenditures | $ | 35 | $ | 4 | $ | 40 | |||||
| Year Ended December 31, 2018 | |||||||||||
| Net sales | $ | 6,780 | $ | 351 | $ | 7,124 | |||||
| Operating income | 544 | 6 | 532 | ||||||||
| Net income (loss) | 511 | (50 | ) | 366 | |||||||
| EBITDA * | 748 | 84 | 821 | ||||||||
| Capital Expenditures (1) | |||||||||||
| Maintenance | $ | 70 | $ | 16 | $ | 89 | |||||
| Growth | 19 | 3 | 22 | ||||||||
| Total capital expenditures | $ | 89 | $ | 19 | $ | 111 | |||||
* See “Non-GAAP Reconciliations” section below.
(1) Capital expenditures are shown exclusive of capitalized turnaround expenditures.
| (in millions) | Petroleum | Nitrogen Fertilizer | Consolidated | ||||||||
| December 31, 2019 | |||||||||||
| Cash and cash equivalents | $ | 583 | $ | 37 | $ | 652 | |||||
| Total assets | 3,187 | 1,138 | 3,905 | ||||||||
| Total debt and finance lease obligations | 563 | 632 | 1,195 | ||||||||
| December 31, 2018 | |||||||||||
| Cash and cash equivalents | $ | 353 | $ | 62 | $ | 668 | |||||
| Total assets | 2,453 | 1,254 | 4,000 | ||||||||
| Total debt and finance lease obligations | 541 | 629 | 1,170 | ||||||||
Petroleum Segment:
Key Operating Metrics per Total Throughput Barrel
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Refining Margin * | $ | 12.47 | $ | 13.67 | $ | 15.26 | $ | 15.18 | |||||||
| Refining Margin, excluding Inventory Valuation Impacts * | 11.86 | 17.47 | 14.71 | 15.60 | |||||||||||
| Direct Operating Expenses * | 4.63 | 4.41 | 4.56 | 4.62 | |||||||||||
∗ See “Non-GAAP Reconciliations” section below.
Throughput Data by Refinery
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||
| (in bpd) | 2019 | 2018 | 2019 | 2018 | |||||||
| Coffeyville | |||||||||||
| Regional crude | 63,501 | 35,855 | 49,093 | 31,350 | |||||||
| WTI | 46,784 | 72,468 | 67,382 | 66,952 | |||||||
| WTL | 1,875 | — | 473 | — | |||||||
| Midland WTI | 709 | 18,506 | 3,888 | 15,893 | |||||||
| Condensate | 6,534 | 672 | 4,331 | 4,992 | |||||||
| Heavy Canadian | 3,264 | 7,629 | 4,711 | 5,302 | |||||||
| Other feedstocks and blendstocks | 10,798 | 12,033 | 9,160 | 8,369 | |||||||
| Wynnewood | |||||||||||
| Regional crude | 57,107 | 51,959 | 53,848 | 54,746 | |||||||
| WTI | — | — | 3 | 2,354 | |||||||
| WTL | 2,649 | — | 668 | — | |||||||
| Midland WTI | 6,808 | 7,776 | 10,995 | 10,332 | |||||||
| Condensate | 8,431 | 8,808 | 7,666 | 7,237 | |||||||
| Heavy Canadian | — | — | — | — | |||||||
| Other feedstocks and blendstocks | 4,269 | 5,775 | 3,753 | 5,068 | |||||||
| Total throughput | 212,729 | 221,481 | 215,971 | 212,595 | |||||||
Production Data by Refinery
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||
| (in bpd) | 2019 | 2018 | 2019 | 2018 | |||||||
| Coffeyville | |||||||||||
| Gasoline | 73,814 | 78,290 | 71,817 | 67,091 | |||||||
| Distillate | 53,222 | 60,080 | 57,549 | 56,307 | |||||||
| Other liquid products | 2,850 | 4,834 | 5,810 | 5,737 | |||||||
| Solids | 3,643 | 5,682 | 4,573 | 5,190 | |||||||
| Wynnewood | |||||||||||
| Gasoline | 39,429 | 39,033 | 38,864 | 40,291 | |||||||
| Distillate | 33,496 | 30,568 | 32,380 | 33,442 | |||||||
| Other liquid products | 3,697 | 2,992 | 3,223 | 4,025 | |||||||
| Solids | 27 | 27 | 30 | 41 | |||||||
| Total production | 210,178 | 221,506 | 214,246 | 212,124 | |||||||
| Liquid volume yield (as % of total throughput) | 97.1 | % | 97.0 | % | 97.1 | % | 97.3 | % | |||
Key Market Indicators
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (dollars per barrel) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| West Texas Intermediate (WTI) NYMEX | $ | 56.87 | $ | 59.34 | $ | 57.04 | $ | 64.90 | |||||||
| Crude Oil Differentials to WTI: | |||||||||||||||
| Brent | 5.55 | 9.26 | 7.12 | 6.79 | |||||||||||
| WCS (heavy sour) | (18.98 | ) | (33.86 | ) | (13.72 | ) | (26.35 | ) | |||||||
| Condensate | (0.10 | ) | (0.65 | ) | (0.76 | ) | (0.46 | ) | |||||||
| Midland Cushing | 0.94 | (5.96 | ) | (0.69 | ) | (7.20 | ) | ||||||||
| NYMEX Crack Spreads: | |||||||||||||||
| Gasoline | 12.14 | 9.81 | 15.43 | 15.69 | |||||||||||
| Heating Oil | 24.82 | 27.74 | 24.43 | 23.15 | |||||||||||
| NYMEX 2-1-1 Crack Spread | 18.48 | 18.78 | 19.93 | 19.42 | |||||||||||
| PADD II Group 3 Product Basis: | |||||||||||||||
| Gasoline | (1.27 | ) | (0.35 | ) | (1.74 | ) | (1.58 | ) | |||||||
| Ultra Low Sulfur Diesel | (2.41 | ) | (0.25 | ) | (1.68 | ) | 0.01 | ||||||||
| PADD II Group 3 Product Crack Spread: | |||||||||||||||
| Gasoline | 10.88 | 9.46 | 13.69 | 14.11 | |||||||||||
| Ultra Low Sulfur Diesel | 22.41 | 27.49 | 22.75 | 23.16 | |||||||||||
| PADD II Group 3 2-1-1 | 16.65 | 18.48 | 18.22 | 18.63 | |||||||||||
Q1 2020 Petroleum Segment Outlook
The table below summarizes our outlook for certain refining statistics and financial information for the first quarter of 2020. See “Forward-Looking Statements” above.
| Q1 2020 | |||||||
| Low | High | ||||||
| Total throughput (bpd) | 155,000 | 165,000 | |||||
| Direct operating expenses (1) (in millions) | $ | 85 | $ | 95 | |||
| Total capital expenditures (in millions) | $ | 45 | $ | 55 | |||
| Total turnaround expenditures (in millions) | $ | 115 | $ | 125 | |||
(1) Direct operating expenses are shown exclusive of depreciation and amortization.
Nitrogen Fertilizer Segment
Ammonia Utilization Rates (2)
| Two Years Ended December 31, | |||||
| (percent of capacity utilization) | 2019 | 2018 | |||
| Consolidated | 93 | % | 95 | % | |
| Coffeyville | 94 | % | 95 | % | |
| East Dubuque | 91 | % | 95 | % | |
| (2) | Reflects ammonia utilization rates on a consolidated basis and at each of the Nitrogen Fertilizer facilities. Utilization is an important measure used by management to assess operational output at each of the facilities. Utilization is calculated as actual tons produced divided by capacity. The Nitrogen Fertilizer Segment presents utilization on a two-year rolling average to take into account the impact of current turnaround cycles on any specific period. The two-year rolling average is a more useful presentation of the long-term utilization performance of our plants. Additionally, we present utilization solely on ammonia production rather than each nitrogen product as it provides a comparative baseline against industry peers and eliminates the disparity of plant configurations for upgrade of ammonia into other nitrogen products. With the Nitrogen Fertilizer Segments’ efforts being primarily focused on ammonia upgrade capabilities, this measure provides a meaningful view of how well the facilities operate. |
Sales and Production Data
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Consolidated sales (thousand tons): | |||||||||||||||
| Ammonia | 62 | 46 | 241 | 202 | |||||||||||
| UAN | 293 | 364 | 1,261 | 1,289 | |||||||||||
| Consolidated product pricing at gate (dollars per ton) (1): | |||||||||||||||
| Ammonia | $ | 324 | $ | 324 | $ | 392 | $ | 328 | |||||||
| UAN | $ | 176 | $ | 180 | $ | 199 | $ | 173 | |||||||
| Consolidated production volume (thousand tons): | |||||||||||||||
| Ammonia (gross produced) (2) | 180 | 209 | 766 | 794 | |||||||||||
| Ammonia (net available for sale) (2) | 55 | 59 | 223 | 246 | |||||||||||
| UAN | 286 | 357 | 1,255 | 1,276 | |||||||||||
| Feedstock: | |||||||||||||||
| Petroleum coke used in production (thousand tons) | 131 | 139 | 535 | 463 | |||||||||||
| Petroleum coke used in production (dollars per ton) | $ | 39.90 | $ | 41.34 | $ | 37.47 | $ | 28.41 | |||||||
| Natural gas used in production (thousands of MMBtus) (3) | 1,646 | 2,000 | 6,856 | 7,933 | |||||||||||
| Natural gas used in production (dollars per MMBtu) (3) | $ | 2.87 | $ | 4.06 | $ | 2.88 | $ | 3.28 | |||||||
| Natural gas in cost of materials and other (thousands of MMBtus) (3) | 1,474 | 1,854 | 6,961 | 7,122 | |||||||||||
| Natural gas in cost of materials and other (dollars per MMBtu) (3) | $ | 2.58 | $ | 3.50 | $ | 3.08 | $ | 3.15 | |||||||
| (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 December 31, | Year Ended December 31, | ||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||
| Ammonia — Southern plains (dollars per ton) | $ | 288 | $ | 423 | $ | 348 | $ | 370 | |||||||
| Ammonia — Corn belt (dollars per ton) | 385 | 479 | 435 | 424 | |||||||||||
| UAN — Corn belt (dollars per ton) | 189 | 255 | 210 | 219 | |||||||||||
| Natural gas NYMEX (dollars per MMBtu) | $ | 2.40 | $ | 3.75 | $ | 2.54 | $ | 3.08 | |||||||
Q1 2020 Nitrogen Fertilizer Segment Outlook
The table below summarizes our outlook for certain operational statistics and financial information for the first quarter of 2020. See “Forward-Looking Statements” above.
| Q1 2020 | |||||||
| Low | High | ||||||
| Ammonia utilization rates (1) | |||||||
| Consolidated | 95 | % | 100 | % | |||
| Coffeyville | 95 | % | 100 | % | |||
| East Dubuque | 95 | % | 100 | % | |||
| Direct operating expenses (2) (in millions) | $ | 35 | $ | 40 | |||
| Total capital expenditures (in millions) | $ | 4 | $ | 7 | |||
| (1) | Ammonia utilization rates exclude the impact of Turnarounds. |
| (2) | Direct operating expenses are shown exclusive of depreciation and amortization, turnaround expenses, and impacts of inventory adjustments. |
Non-GAAP Reconciliations
Reconciliation of Consolidated Net Income to EBITDA
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Net income | $ | 28 | $ | 95 | $ | 362 | $ | 366 | |||||||
| Add: | |||||||||||||||
| Interest expense, net | 24 | 22 | 102 | 102 | |||||||||||
| Income tax expense | 19 | 14 | 129 | 79 | |||||||||||
| Depreciation and amortization | 71 | 71 | 287 | 274 | |||||||||||
| EBITDA | 142 | 202 | 880 | 821 | |||||||||||
Reconciliation of Petroleum Segment Net Income to EBITDA
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Net income (loss) | $ | 81 | $ | 115 | $ | 559 | $ | 511 | |||||||
| Add: | |||||||||||||||
| Interest expense, net | 4 | 9 | 27 | 41 | |||||||||||
| Depreciation and amortization | 50 | 48 | 202 | 196 | |||||||||||
| Petroleum EBITDA | 135 | 172 | 788 | 748 | |||||||||||
Reconciliation of Petroleum Segment Gross Profit to Refining Margin and Refining Margin Adjusted for Inventory Valuation Impact
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Net sales | $ | 1,485 | $ | 1,641 | $ | 5,968 | $ | 6,780 | |||||||
| Cost of materials and other | 1,241 | 1,362 | 4,765 | 5,602 | |||||||||||
| Direct operating expenses (exclusive of depreciation and amortization and turnaround expenses as reflected below) | 91 | 90 | 359 | 356 | |||||||||||
| Depreciation and amortization | 48 | 47 | 199 | 192 | |||||||||||
| Gross profit | 105 | 142 | 645 | 630 | |||||||||||
| Add: | |||||||||||||||
| Direct operating expenses (exclusive of depreciation and amortization and turnaround expenses as reflected below) | 91 | 90 | 359 | 356 | |||||||||||
| Depreciation and amortization | 48 | 47 | 199 | 192 | |||||||||||
| Refining margin | 244 | 279 | 1,203 | 1,178 | |||||||||||
| Inventory valuation impact, (favorable) unfavorable (1) | (12 | ) | 77 | (43 | ) | 33 | |||||||||
| Refining margin, excluding inventory valuation impacts | $ | 232 | $ | 356 | $ | 1,160 | $ | 1,211 | |||||||
| (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 December 31, | Year Ended December 31, | ||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||
| Total throughput barrels per day | 212,729 | 221,481 | 215,971 | 212,595 | |||||||
| Days in the period | 92 | 92 | 365 | 365 | |||||||
| Total throughput barrels | 19,571,068 | 20,376,252 | 78,829,441 | 77,597,175 | |||||||
Reconciliation of Petroleum Segment Refining Margin per Total Throughput Barrel
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions, except per total throughput barrel) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Refining margin | $ | 244 | $ | 279 | $ | 1,203 | $ | 1,178 | |||||||
| Divided by: total throughput barrels | 20 | 20 | 79 | 78 | |||||||||||
| Refining margin per total throughput barrel | $ | 12.47 | $ | 13.67 | $ | 15.26 | $ | 15.18 | |||||||
Reconciliation of Petroleum Segment Refining Margin Adjusted for Inventory Valuation Impact per Total Throughput Barrel
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions, except per total throughput barrel) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Refining margin, excluding inventory valuation impacts | $ | 232 | $ | 356 | $ | 1,160 | $ | 1,211 | |||||||
| Divided by: total throughput barrels | 20 | 20 | 79 | 78 | |||||||||||
| Refining margin, excluding inventory valuation impacts, per total throughput barrel | $ | 11.86 | $ | 17.47 | $ | 14.71 | $ | 15.60 | |||||||
Reconciliation of Petroleum Segment Direct Operating Expenses per Total Throughput Barrel
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions, except per total throughput barrel) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Direct operating expenses (exclusive of depreciation and amortization) | $ | 91 | $ | 90 | $ | 359 | $ | 356 | |||||||
| Divided by: total throughput barrels | 20 | 20 | 79 | 78 | |||||||||||
| Direct operating expense per total throughput barrel | $ | 4.63 | $ | 4.41 | $ | 4.56 | $ | 4.62 | |||||||
Reconciliation of Nitrogen Fertilizer Segment Net Loss to EBITDA
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| (in millions) | 2019 | 2018 | 2019 | 2018 | |||||||||||
| Nitrogen fertilizer net loss | $ | (25 | ) | $ | (1 | ) | $ | (35 | ) | $ | (50 | ) | |||
| Add: | |||||||||||||||
| Interest expense, net | 16 | 15 | 62 | 62 | |||||||||||
| Depreciation and amortization | 20 | 19 | 80 | 72 | |||||||||||
| Nitrogen fertilizer EBITDA | $ | 11 | $ | 33 | $ | 107 | $ | 84 | |||||||