CVR Partners, LP (“CVR Partners” or the “Partnership”) (NYSE: UAN),
a manufacturer of ammonia and urea ammonium nitrate (“UAN”)
solution fertilizer products, today announced a net loss of $20
million, or $1.87 per common unit, on net sales of $156 million for
the third quarter of 2022, compared to net income of $35 million,
or $3.28 per common unit, on net sales of $145 million for the
third quarter of 2021. EBITDA was $10 million for the third quarter
of 2022, compared to EBITDA of $64 million for the third quarter of
2021.
“CVR Partners successfully completed turnarounds
at both of its nitrogen fertilizer production facilities in the
third quarter of 2022 and addressed a number of issues that had
impacted reliability at the facilities during the past 12 months,”
said Mark Pytosh, Chief Executive Officer of CVR Partners’ general
partner. “As a result, we are now posting record operating rates at
both plants and are pleased to announce a quarterly distribution of
$1.77 per unit.
“Industry conditions remain strong, driven by
attractive farmer economics in the United States and European
imports of nitrogen fertilizer,” Pytosh said. “We expect these
conditions to continue into the 2023 spring planting season.”
Consolidated Operations
For the third quarter of 2022, CVR Partners’
average realized gate prices for 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’ 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. In the third quarter of 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.
Distributions
CVR Partners also announced that on
October 31, 2022, the Board of Directors of the Partnership’s
general partner (the “Board”) 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.
CVR Partners is a variable distribution master
limited partnership. As a result, its distributions, if any, will
vary from quarter to quarter due to several factors, including, but
not limited to, its operating performance, fluctuations in the
prices received for its finished products, maintenance capital
expenditures, use of cash and cash reserves deemed necessary or
appropriate by the Board.
Third Quarter
2022 Earnings Conference Call
CVR Partners previously announced that it will
host its third quarter 2022 Earnings Conference Call on Tuesday,
November 1, at 11 a.m. Eastern. The Earnings Conference Call
may also include discussion of the Partnership’s 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 Partners’ website at www.CVRPartners.com. For
investors or analysts who want to participate during the call, the
dial-in number is (877) 407-8029. The webcast will be archived and
available for 14 days at
https://edge.media-server.com/mmc/p/d34knpg9. A repeat of the call
also can be accessed for 14 days by dialing (877) 660-6853,
conference ID 13733764.
Qualified NoticeThis release
serves as a qualified notice to nominees and brokers as provided
for under Treasury Regulation Section 1.1446-4(b). Please note that
100 percent of CVR Partners’ distributions to foreign investors are
attributable to income that is effectively connected with a United
States trade or business. Accordingly, CVR Partners’ distributions
to foreign investors are subject to federal income tax withholding
at the highest effective tax rate.
Forward-Looking StatementsThis
news release contains forward-looking statements. 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: timing of turnaround projects and the
impact thereof on operating rates and results; reliability of our
plants, including the impacts thereto; global fertilizer industry
conditions, including the strength, drivers and duration thereof;
farm economics and nitrogen fertilizer pricing, including the
drivers thereof; European imports of nitrogen fertilizer; shipments
of nitrogen fertilizer; nitrogen fertilizer demand; realized gate
prices for ammonia and UAN; ammonia production levels, including
volumes upgraded to other fertilizer products such as UAN;
distributions, including the timing, payment and amount (if any)
thereof; unit repurchase programs (if any), including the timing
and cost thereof; our evaluation of opportunities to reduce our
carbon footprint; continued safe and reliable operations; operating
performance, finished product pricing, costs and capital
expenditures, including management thereof; cash flow, use of cash
and reserves; EBITDA; 45Q credits (if any) including the amount,
timing and receipt thereof; weather conditions, including the
impact thereof on our business; 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 (among others) the health and economic effects of the
COVID-19 pandemic and any variant thereof, the rate of any economic
improvements, impacts of planting season on our business, 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. 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 Partners 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 Partners,
LPHeadquartered in Sugar Land, Texas, CVR Partners, LP is
a Delaware limited partnership focused on the production, marketing
and distribution of nitrogen fertilizer products. It primarily
produces urea ammonium nitrate (UAN) and ammonia, which are
predominantly used by farmers to improve the yield and quality of
their crops. CVR Partners’ Coffeyville, Kansas, nitrogen fertilizer
manufacturing facility includes a 1,300 ton-per-day ammonia unit, a
3,000 ton-per-day UAN unit and a dual-train gasifier complex having
a capacity of 89 million standard cubic feet per day of hydrogen.
CVR Partners’ East Dubuque, Illinois, nitrogen fertilizer
manufacturing facility includes a 1,075 ton-per-day ammonia unit
and a 1,100 ton-per-day UAN unit.
Investors and others should note that CVR
Partners may announce material information using SEC filings, press
releases, public conference calls, webcasts and the Investor
Relations page of its website. CVR Partners may use these channels
to distribute material information about the Partnership and to
communicate important information about the Partnership, corporate
initiatives and other matters. Information that CVR Partners posts
on its website could be deemed material; therefore, CVR Partners
encourages investors, the media, its customers, business partners
and others interested in the Partnership to review the information
posted on its website.
For further information, please contact:
Investor RelationsRichard RobertsCVR Partners,
LP(281) 207-3205InvestorRelations@CVRPartners.com
Media RelationsBrandee StephensCVR Partners,
LP(281) 207-3516MediaRelations@CVRPartners.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 September 30, 2022:
EBITDA - Net income (loss) before (i) interest
expense, net, (ii) income tax expense (benefit) and (iii)
depreciation and amortization expense.
Adjusted EBITDA - 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.
Reconciliation of Net Cash Provided By Operating
Activities to EBITDA - Net cash provided by operating activities
reduced by (i) interest expense, net, (ii) income tax expense
(benefit), (iii) change in working capital, and (iv) other non-cash
adjustments.
Available Cash for Distribution - EBITDA for the
quarter excluding non-cash income or expense items (if any), for
which adjustment is deemed necessary or appropriate by the Board in
its sole discretion, less (i) reserves for maintenance capital
expenditures, debt service and other contractual obligations, and
(ii) reserves for future operating or capital needs (if any), in
each case, that the Board deems necessary or appropriate in its
sole discretion. Available cash for distribution may be increased
by the release of previously established cash reserves, if any, and
other excess cash, at the discretion of the Board.
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
fertilizer 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. Refer to the
“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.
Coffeyville Facility - A planned turnaround at
the Coffeyville 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 $11.6 million and
$12.0 million, respectively, related to this turnaround. For
the three and nine months ended September 30, 2021, we incurred
turnaround expense of $0.3 million and $0.4 million,
respectively, related to planning for the Coffeyville Facility’s
2022 turnaround.
East Dubuque Facility - A planned turnaround at
the East Dubuque 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
$19.6 million and $20.9 million, respectively, related to
this turnaround. For the three and nine months ended September 30,
2021, we incurred turnaround expense of $0.2 million and
$0.3 million, respectively, related to planning for the East
Dubuque Facility’s 2022 turnaround.
|
CVR Partners, LP(all information in this release
is unaudited) |
|
Consolidated Statement
of Operations Data |
|
|
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands, except per unit data) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net sales(1) |
$ |
156,478 |
|
|
$ |
144,715 |
|
|
$ |
623,352 |
|
|
$ |
343,660 |
|
Operating costs and
expenses: |
|
|
|
|
|
|
|
Cost of materials and other |
|
29,081 |
|
|
|
26,114 |
|
|
|
100,311 |
|
|
|
69,974 |
|
Direct operating expenses (exclusive of depreciation and
amortization) |
|
109,103 |
|
|
|
48,260 |
|
|
|
218,187 |
|
|
|
138,626 |
|
Depreciation and amortization |
|
22,127 |
|
|
|
17,406 |
|
|
|
62,813 |
|
|
|
52,648 |
|
Cost of sales |
|
160,311 |
|
|
|
91,780 |
|
|
|
381,311 |
|
|
|
261,248 |
|
Selling, general and
administrative expenses |
|
8,104 |
|
|
|
6,619 |
|
|
|
23,857 |
|
|
|
19,310 |
|
Loss on asset disposal |
|
— |
|
|
|
— |
|
|
|
267 |
|
|
|
477 |
|
Operating (loss) income |
|
(11,937 |
) |
|
|
46,316 |
|
|
|
217,917 |
|
|
|
62,625 |
|
Other (expense) income: |
|
|
|
|
|
|
|
Interest expense, net |
|
(7,897 |
) |
|
|
(11,313 |
) |
|
|
(26,241 |
) |
|
|
(50,564 |
) |
Other income, net |
|
54 |
|
|
|
26 |
|
|
|
163 |
|
|
|
4,623 |
|
(Loss) Income before income tax expense |
|
(19,780 |
) |
|
|
35,029 |
|
|
|
191,839 |
|
|
|
16,684 |
|
Income tax expense |
|
29 |
|
|
|
— |
|
|
|
404 |
|
|
|
19 |
|
Net (loss) income |
$ |
(19,809 |
) |
|
$ |
35,029 |
|
|
$ |
191,435 |
|
|
$ |
16,665 |
|
|
|
|
|
|
|
|
|
Basic and diluted (loss)
earnings per unit |
$ |
(1.87 |
) |
|
$ |
3.28 |
|
|
$ |
18.06 |
|
|
$ |
1.56 |
|
Distributions declared per
unit data |
|
10.05 |
|
|
|
1.72 |
|
|
|
17.55 |
|
|
|
1.72 |
|
|
|
|
|
|
|
|
|
EBITDA* |
$ |
10,244 |
|
|
$ |
63,748 |
|
|
$ |
280,893 |
|
|
$ |
119,896 |
|
Available Cash for
Distribution* |
|
18,706 |
|
|
|
31,292 |
|
|
|
148,747 |
|
|
|
40,601 |
|
|
|
|
|
|
|
|
|
Weighted-average common units
outstanding: |
|
|
|
|
|
|
|
Basic and Diluted |
|
10,570 |
|
|
|
10,681 |
|
|
|
10,601 |
|
|
|
10,686 |
|
__________________________*See “Non-GAAP Reconciliations”
section below for a reconciliation of these amounts.(1) Below
are the components of net sales:
|
|
|
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
Components of net sales: |
|
|
|
|
|
|
|
Fertilizer sales |
$ |
147,270 |
|
$ |
133,030 |
|
$ |
588,996 |
|
$ |
311,898 |
Freight in revenue |
|
7,441 |
|
|
9,249 |
|
|
26,512 |
|
|
24,234 |
Other |
|
1,767 |
|
|
2,436 |
|
|
7,844 |
|
|
7,528 |
Total net sales |
$ |
156,478 |
|
$ |
144,715 |
|
$ |
623,352 |
|
$ |
343,660 |
|
|
|
|
|
|
|
|
|
|
|
|
Selected Balance Sheet
Data |
|
|
|
|
|
|
|
(in thousands) |
September 30, 2022 |
|
December 31, 2021 |
Cash and cash equivalents |
$ |
119,041 |
|
$ |
112,516 |
Working capital |
|
57,548 |
|
|
100,385 |
Total assets |
|
1,082,568 |
|
|
1,127,058 |
Total debt, including current
portion |
|
546,678 |
|
|
610,642 |
Total liabilities |
|
747,415 |
|
|
784,860 |
Total partners’ capital |
|
335,153 |
|
|
342,198 |
|
|
|
|
|
|
Selected Cash Flow
Data |
|
|
|
|
|
|
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net cash flow provided by
(used in): |
|
|
|
|
|
|
|
Operating activities |
$ |
88,624 |
|
|
$ |
97,289 |
|
|
$ |
304,235 |
|
|
$ |
120,268 |
|
Investing activities |
|
(19,671 |
) |
|
|
(4,862 |
) |
|
|
(33,401 |
) |
|
|
(10,206 |
) |
Financing activities |
|
(106,224 |
) |
|
|
(34,577 |
) |
|
|
(264,309 |
) |
|
|
(39,952 |
) |
Net (decrease) increase in cash and cash
equivalents |
$ |
(37,271 |
) |
|
$ |
57,850 |
|
|
$ |
6,525 |
|
|
$ |
70,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Expenditures |
|
|
|
|
|
|
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2022 |
|
2021 |
|
2022 |
|
2021 |
Maintenance |
$ |
25,543 |
|
$ |
2,484 |
|
$ |
38,652 |
|
$ |
7,423 |
Growth |
|
49 |
|
|
4,187 |
|
|
602 |
|
|
6,104 |
Total capital expenditures |
$ |
25,592 |
|
$ |
6,671 |
|
$ |
39,254 |
|
$ |
13,527 |
|
|
|
|
|
|
|
|
|
|
|
|
Key Operating
Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ammonia Utilization(1) |
|
|
|
|
|
|
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
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. |
|
|
Sales and Production
Data |
|
|
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
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
MMBtu)(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 EndedSeptember
30, |
|
Nine Months EndedSeptember
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 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
Ammonia utilization rates |
|
|
|
Consolidated |
|
93 |
% |
|
|
98 |
% |
Coffeyville Facility |
|
92 |
% |
|
|
97 |
% |
East Dubuque Facility |
|
95 |
% |
|
|
100 |
% |
|
|
|
|
Direct operating expenses(in
millions)(1) |
$ |
60 |
|
|
$ |
70 |
|
Capital expenditures(in
millions)(2) |
$ |
5 |
|
|
$ |
10 |
|
__________________________ |
(1) |
Direct operating expenses are shown exclusive of depreciation and
amortization, turnaround expenses, and impacts of inventory
adjustments. |
(2) |
Capital expenditures is disclosed
on an accrual basis. |
|
|
Non-GAAP Reconciliations:
Reconciliation of Net
(Loss) Income to EBITDA and Adjusted
EBITDA
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
|
2022 |
|
|
2021 |
|
2022 |
|
2021 |
Net (loss) income |
$ |
(19,809 |
) |
|
$ |
35,029 |
|
$ |
191,435 |
|
$ |
16,665 |
Interest expense, net |
|
7,897 |
|
|
|
11,313 |
|
|
26,241 |
|
|
50,564 |
Income tax expense |
|
29 |
|
|
|
— |
|
|
404 |
|
|
19 |
Depreciation and amortization |
|
22,127 |
|
|
|
17,406 |
|
|
62,813 |
|
|
52,648 |
EBITDA and Adjusted EBITDA |
$ |
10,244 |
|
|
$ |
63,748 |
|
$ |
280,893 |
|
$ |
119,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Cash Provided By
Operating Activities to EBITDA and Adjusted
EBITDA
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net cash provided by
operating activities |
$ |
88,624 |
|
|
$ |
97,289 |
|
|
$ |
304,235 |
|
|
$ |
120,268 |
|
Non-cash items: |
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
(536 |
) |
|
|
(628 |
) |
|
|
(8,299 |
) |
Share-based compensation |
|
(7,273 |
) |
|
|
(5,488 |
) |
|
|
(18,626 |
) |
|
|
(15,459 |
) |
Other |
|
(167 |
) |
|
|
(334 |
) |
|
|
(1,125 |
) |
|
|
(3,142 |
) |
Adjustments: |
|
|
|
|
|
|
|
Interest expense, net |
|
7,897 |
|
|
|
11,313 |
|
|
|
26,241 |
|
|
|
50,564 |
|
Income tax expense |
|
29 |
|
|
|
— |
|
|
|
404 |
|
|
|
19 |
|
Change in assets and liabilities |
|
(78,866 |
) |
|
|
(38,496 |
) |
|
|
(29,608 |
) |
|
|
(24,055 |
) |
EBITDA and Adjusted EBITDA |
$ |
10,244 |
|
|
$ |
63,748 |
|
|
$ |
280,893 |
|
|
$ |
119,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA to Available Cash for
Distribution
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
EBITDA |
$ |
10,244 |
|
|
$ |
63,748 |
|
|
$ |
280,893 |
|
|
$ |
119,896 |
|
Current (reserves) adjustments
for amounts related to: |
|
|
|
|
|
|
|
Net cash interest expense (excluding capitalized interest) |
|
(8,467 |
) |
|
|
(10,637 |
) |
|
|
(26,267 |
) |
|
|
(40,357 |
) |
Debt service |
|
— |
|
|
|
(15,000 |
) |
|
|
(65,000 |
) |
|
|
(15,000 |
) |
Financing fees |
|
— |
|
|
|
(1,382 |
) |
|
|
(815 |
) |
|
|
(4,627 |
) |
Maintenance capital expenditures |
|
(25,543 |
) |
|
|
(2,484 |
) |
|
|
(38,652 |
) |
|
|
(7,423 |
) |
Utility pass-through |
|
(675 |
) |
|
|
543 |
|
|
|
(2,025 |
) |
|
|
4,688 |
|
Common units repurchased |
|
— |
|
|
|
— |
|
|
|
(12,397 |
) |
|
|
(529 |
) |
Other (reserves)
releases: |
|
|
|
|
|
|
|
Reserve for recapture of prior negative available cash |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,980 |
) |
Future turnaround |
|
— |
|
|
|
(3,496 |
) |
|
|
(16,750 |
) |
|
|
(6,375 |
) |
Cash reserves for future operating needs |
|
15,000 |
|
|
|
— |
|
|
|
— |
|
|
|
5,308 |
|
Reserve for maintenance capital expenditures |
|
28,147 |
|
|
|
— |
|
|
|
29,760 |
|
|
|
— |
|
Available Cash for distribution(1)
(2) |
$ |
18,706 |
|
|
$ |
31,292 |
|
|
$ |
148,747 |
|
|
$ |
40,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common units outstanding |
|
10,570 |
|
|
|
10,681 |
|
|
|
10,570 |
|
|
|
10,681 |
|
__________________________ |
(1) |
Amount
represents the cumulative available cash based on quarter-to-date
and year-to-date results. However, available cash for distribution
is calculated quarterly, with distributions (if any) being paid in
the period following declaration. |
(2) |
The Partnership declared and paid a $5.24, $2.26, and $10.05
cash distribution related to the fourth quarter of 2021, first
quarter of 2022, and second quarter of 2022, respectively, and
declared a cash distribution of $1.77 per common unit related to
the third quarter of 2022 to be paid in November 2022. |
CVR Partners (NYSE:UAN)
Historical Stock Chart
From Jan 2025 to Feb 2025
CVR Partners (NYSE:UAN)
Historical Stock Chart
From Feb 2024 to Feb 2025