CVR Partners, LP (“CVR Partners” or the “Partnership”) (NYSE: UAN),
a manufacturer of ammonia and urea ammonium nitrate (“UAN”)
solution fertilizer products, today announced net income of $95
million, or $9.02 per common unit, on net sales of $212 million for
the fourth quarter of 2022, compared to net income of $61 million,
or $5.76 per common unit, on net sales of $189 million for the
fourth quarter of 2021. EBITDA was $122 million for the fourth
quarter of 2022, compared to EBITDA of $93 million for the fourth
quarter of 2021.
CVR Partners had net income of $287 million, or
$27.07 per common unit, on net sales of $836 million for full-year
2022, compared to net income of $78 million, or $7.31 per common
unit, on net sales of $533 million for full-year 2021. EBITDA for
full-year 2022 was $403 million, compared to EBITDA of $213 million
for full-year 2021.
“CVR Partners reported strong results for the
full-year 2022 despite planned turnarounds at both nitrogen
fertilizer production facilities,” said Mark Pytosh, Chief
Executive Officer of CVR Partners’ general partner. “After the
successful completion of the turnarounds, we have achieved record
monthly production rates at both facilities.
“Grain prices are near 10-year highs and planted
corn acres are expected to increase by 3 percent to 5 percent for
the spring 2023 planting season, driving strong demand for nitrogen
fertilizer,” Pytosh said. “With no planned turnarounds until fall
2024 and the strengthening of our balance sheet completed earlier
in 2022, the Partnership will continue to focus on maintaining
financial flexibility and generating free cash flow.”
Consolidated Operations
For the fourth quarter of 2022, CVR Partners’
average realized gate prices for UAN improved by 31 percent to $455
per ton and ammonia improved by 30 percent to $967 per ton when
compared to the fourth quarter of 2021. Average realized gate
prices for UAN and ammonia were $347 per ton and $745 per ton,
respectively, for the fourth quarter of 2021.
CVR Partners’ fertilizer facilities produced a
combined 210,000 tons of ammonia during the fourth quarter of 2022,
of which 75,000 net tons were available for sale, while the rest
was upgraded to other fertilizer products, including 308,000 tons
of UAN. During the fourth quarter of 2021, the fertilizer
facilities produced a combined 197,000 tons of ammonia, of which
70,000 net tons were available for sale, while the remainder was
upgraded to other fertilizer products, including 288,000 tons of
UAN.
For full-year 2022, the average realized gate
price for UAN improved by 84 percent to $486 per ton and ammonia
improved 88 percent to $1,024 per ton when compared to full-year
2021. Average realized gate prices for UAN and ammonia were $264
per ton and $544 per ton, respectively, for full-year 2021.
CVR Partners’ fertilizer facilities produced a
combined 703,000 tons of ammonia for full-year 2022, of which
213,000 net tons were available for sale, while the rest was
upgraded to other fertilizer products, including 1,140,000 tons of
UAN. For full-year 2021, the fertilizer facilities produced a
combined 807,000 tons of ammonia, of which 275,000 net tons were
available for sale, while the remainder was upgraded to other
fertilizer products, including 1,208,000 tons of UAN.
Capital Structure
During the years ended December 31, 2022,
and December 31, 2021, the Partnership repurchased 111,695 and
24,378 of its common units, respectively, on the open market
pursuant to a repurchase program (the “Unit Repurchase Program”)
approved by the board of directors of the Partnership’s general
partner (the “Board”) and in accordance with a repurchase agreement
under Rules 10b5-1 and 10b-18 of the Securities Exchange Act of
1934, as amended, at a cost of $12.4 million and $528,729,
respectively, exclusive of transaction costs, or an average price
of $110.98 and $21.69, respectively, per common unit. As of
December 31, 2022, the Partnership had a nominal authorized
amount remaining under the Unit Repurchase Program. This Unit
Repurchase Program does not obligate the Partnership to acquire any
common units and may be cancelled or terminated by the Board at any
time.
On February 22, 2022, the Partnership
redeemed the remaining $65 million outstanding balance of the
9.25% Senior Secured Notes, due June 2023 at par, plus accrued and
unpaid interest.
Distributions
CVR Partners announced that the Board declared a
fourth quarter 2022 cash distribution of $10.50 per common unit,
which will be paid on March 13, 2023, to common unitholders of
record as of March 6, 2023.
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.
Fourth Quarter 2022
Earnings Conference Call
CVR Partners previously announced that it will
host its fourth quarter and full-year 2022 Earnings Conference Call
on Wednesday, February 22, at 11 a.m. Eastern. This 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 fourth quarter and full-year 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/y668oufz. A repeat of the call
can be accessed for 14 days by dialing (877) 660-6853, conference
ID 13735900.
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: continued safe and reliable
operations; utilization and production rates; proceeds associated
with 45Q-related transactions, including the timing and amount
thereof; unitholder value; strength of our results and balance
sheet; planted corn acres; ability to generate free cash flow;
reduction of outstanding debt, including through redemption of
outstanding notes, and the impact thereof on interest expense and
Partnership financial flexibility; distributions, including the
timing, payment and amount (if any) thereof; nitrogen fertilizer
pricing and demand; grain prices; crop inventory levels; farmer
economics; ammonia and UAN pricing, including improvement thereof;
ability to upgrade ammonia to other fertilizer products; purchases
under the Unit Repurchase Program (if any), including the timing,
pricing and amount thereof; use of funds under the credit facility
of the Partnership; direct operating expenses; capital
expenditures; depreciation and amortization; turnaround expense and
timing; inventories and adjustments thereto; exploration and/or
completion of a potential spin-off involving our general partner
and the limited partner interests in us owned by CVR Energy or its
affiliates, including the approval, timing, benefits, costs and
risks associated therewith; impacts of COVID-19 and any variants
thereof, including the duration thereof; 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 COVID-19 and any variants thereof,
the rate of any economic improvement, impacts of the planting
season on our business, 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 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 its 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
3,100 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 950 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 Relations:Richard RobertsCVR Partners,
LP(281) 207-3205InvestorRelations@CVRPartners.com
Media Relations:Brandee 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 year ended December 31, 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 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 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.
Major Scheduled Turnaround
Activities
Coffeyville Facility - A planned turnaround at
the Coffeyville Facility commenced in July 2022 and was completed
in mid-August 2022. For the year ended December 31, 2022, we
incurred turnaround expense of $12.1 million. For the year
ended December 31, 2021, we incurred turnaround expense of
$0.3 million related to planning for the Coffeyville
Facility’s turnaround completed during the third quarter of 2022.
During the planning and execution of this turnaround, the
Partnership updated the estimated useful lives of certain assets,
which resulted in additional depreciation expense of
$6.2 million during the year ended December 31, 2022.
Additionally, the Coffeyville Facility had planned downtime during
the fourth quarter of 2021 at a cost of $2.0 million.
East Dubuque Facility - A planned turnaround at
the East Dubuque Facility commenced in August 2022 and was
completed in mid-September 2022. For the year ended December 31,
2022, we incurred turnaround expense of $21.3 million. For the
year ended December 31, 2021, we incurred turnaround expense of
$0.6 million related to planning for the East Dubuque
Facility’s turnaround completed during the third quarter of 2022.
During the planning and execution of this turnaround, the
Partnership updated the estimated useful lives of certain assets,
which resulted in additional depreciation expense of
$6.4 million and $4.5 million during the years ended
December 31, 2022 and 2021, respectively.
CVR Partners, LP(unaudited)
Consolidated Statement of Operations
Data
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands, except per unit data) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net sales(1) |
$ |
212,233 |
|
|
$ |
188,921 |
|
|
$ |
835,584 |
|
|
$ |
532,581 |
|
Operating costs and
expenses: |
|
|
|
|
|
|
|
Cost of materials and other |
|
30,602 |
|
|
|
28,371 |
|
|
|
130,913 |
|
|
|
98,345 |
|
Direct operating expenses (exclusive of depreciation and
amortization) |
|
51,980 |
|
|
|
60,088 |
|
|
|
270,167 |
|
|
|
198,714 |
|
Depreciation and amortization |
|
19,324 |
|
|
|
20,833 |
|
|
|
82,137 |
|
|
|
73,480 |
|
Cost of sales |
|
101,906 |
|
|
|
109,292 |
|
|
|
483,217 |
|
|
|
370,539 |
|
Selling, general and administrative expenses |
|
8,336 |
|
|
|
7,303 |
|
|
|
32,192 |
|
|
|
26,615 |
|
(Gain) loss on asset disposal |
|
(3 |
) |
|
|
472 |
|
|
|
263 |
|
|
|
948 |
|
Operating income |
|
101,994 |
|
|
|
71,854 |
|
|
|
319,912 |
|
|
|
134,479 |
|
Other income (expense): |
|
|
|
|
|
|
|
Interest expense, net |
|
(7,825 |
) |
|
|
(10,414 |
) |
|
|
(34,065 |
) |
|
|
(60,978 |
) |
Other income, net |
|
952 |
|
|
|
87 |
|
|
|
1,114 |
|
|
|
4,711 |
|
Income before income tax expense |
|
95,121 |
|
|
|
61,527 |
|
|
|
286,961 |
|
|
|
78,212 |
|
Income tax (benefit)
expense |
|
(245 |
) |
|
|
37 |
|
|
|
160 |
|
|
|
57 |
|
Net income |
$ |
95,366 |
|
|
$ |
61,490 |
|
|
$ |
286,801 |
|
|
$ |
78,155 |
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per common unit |
$ |
9.02 |
|
|
$ |
5.76 |
|
|
$ |
27.07 |
|
|
$ |
7.31 |
|
Distributions declared per common unit |
|
1.77 |
|
|
|
2.93 |
|
|
|
19.32 |
|
|
|
4.65 |
|
|
|
|
|
|
|
|
|
EBITDA* |
$ |
122,270 |
|
|
$ |
92,774 |
|
|
$ |
403,163 |
|
|
$ |
212,670 |
|
Available cash for
distribution* |
|
110,987 |
|
|
|
55,956 |
|
|
|
259,735 |
|
|
|
96,557 |
|
|
|
|
|
|
|
|
|
Weighted-average common units outstanding: |
|
|
|
|
|
|
|
Basic and Diluted |
|
10,570 |
|
|
|
10,681 |
|
|
|
10,593 |
|
|
|
10,685 |
|
* See “Non-GAAP Reconciliations” section below for a
reconciliation of these amounts.
(1) Below are the components of net sales:
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
Components of net sales: |
|
|
|
|
|
|
|
Fertilizer sales |
$ |
200,551 |
|
$ |
179,003 |
|
$ |
789,548 |
|
$ |
490,900 |
Freight in revenue |
|
8,258 |
|
|
7,186 |
|
|
34,770 |
|
|
31,419 |
Other |
|
3,424 |
|
|
2,732 |
|
|
11,266 |
|
|
10,262 |
Total net sales |
$ |
212,233 |
|
$ |
188,921 |
|
$ |
835,584 |
|
$ |
532,581 |
Selected Balance Sheet Data
(in thousands) |
December 31, 2022 |
|
December 31, 2021 |
Cash and cash equivalents |
$ |
86,339 |
|
$ |
112,516 |
Working capital |
|
139,647 |
|
|
100,385 |
Total assets |
|
1,100,402 |
|
|
1,127,058 |
Total debt, including current
portion |
|
546,800 |
|
|
610,642 |
Total liabilities |
|
688,591 |
|
|
784,860 |
Total partners’ capital |
|
411,811 |
|
|
342,198 |
Selected Cash Flow Data
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net cash flows (used in)
provided by: |
|
|
|
|
|
|
|
Operating activities |
$ |
(2,771 |
) |
|
$ |
68,458 |
|
|
$ |
301,464 |
|
|
$ |
188,725 |
|
Investing activities |
|
(11,222 |
) |
|
|
(10,136 |
) |
|
|
(44,623 |
) |
|
|
(20,342 |
) |
Financing activities |
|
(18,709 |
) |
|
|
(46,474 |
) |
|
|
(283,018 |
) |
|
|
(86,426 |
) |
Net (decrease) increase in cash and cash
equivalents |
$ |
(32,702 |
) |
|
$ |
11,848 |
|
|
$ |
(26,177 |
) |
|
$ |
81,957 |
|
Capital Expenditures
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
Maintenance |
$ |
2,141 |
|
$ |
8,803 |
|
$ |
40,793 |
|
$ |
16,226 |
Growth |
|
51 |
|
|
3,356 |
|
|
653 |
|
|
9,460 |
Total capital expenditures |
$ |
2,192 |
|
$ |
12,159 |
|
$ |
41,446 |
|
$ |
25,686 |
Key Operating Data
Ammonia Utilization (1)
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(percent of capacity utilization) |
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Consolidated |
96 |
% |
|
90 |
% |
|
81 |
% |
|
92 |
% |
(1) Reflects our ammonia
utilization rates on a consolidated basis and at each of our
facilities. 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
twelve months ended December 31, 2022 and 2021, respectively, 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 EndedDecember
31, |
|
Year EndedDecember 31, |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
Consolidated sales (thousand
tons): |
|
|
|
|
|
|
|
Ammonia |
|
77 |
|
|
105 |
|
|
195 |
|
|
269 |
UAN |
|
261 |
|
|
265 |
|
|
1,144 |
|
|
1,196 |
|
|
|
|
|
|
|
|
Consolidated product pricing
at gate (dollars per ton):(1) |
|
|
|
|
|
|
|
Ammonia |
$ |
967 |
|
$ |
745 |
|
$ |
1,024 |
|
$ |
544 |
UAN |
|
455 |
|
|
347 |
|
|
486 |
|
|
264 |
|
|
|
|
|
|
|
|
Consolidated production volume
(thousand tons): |
|
|
|
|
|
|
|
Ammonia (gross produced)(2) |
|
210 |
|
|
197 |
|
|
703 |
|
|
807 |
Ammonia (net available for sale)(2) |
|
75 |
|
|
70 |
|
|
213 |
|
|
275 |
UAN |
|
308 |
|
|
288 |
|
|
1,140 |
|
|
1,208 |
|
|
|
|
|
|
|
|
Feedstock: |
|
|
|
|
|
|
|
Petroleum coke used in production(thousand tons) |
|
127 |
|
|
124 |
|
|
425 |
|
|
514 |
Petroleum coke(dollars per ton) |
$ |
53.36 |
|
$ |
47.96 |
|
$ |
52.88 |
|
$ |
44.69 |
Natural gas used in production(thousands of MMBtus)(3) |
|
2,088 |
|
|
1,970 |
|
|
6,905 |
|
|
8,049 |
Natural gas used in production(dollars per MMBtu)(3) |
$ |
6.68 |
|
$ |
5.43 |
|
$ |
6.66 |
|
$ |
3.95 |
Natural gas in cost of materials and other(thousands of
MMBtus)(3) |
|
2,135 |
|
|
2,412 |
|
|
6,701 |
|
|
7,848 |
Natural gas in cost of materials and other(dollars per
MMBtu)(3) |
$ |
6.30 |
|
$ |
5.10 |
|
$ |
6.37 |
|
$ |
3.83 |
(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 EndedDecember
31, |
|
Year EndedDecember 31, |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
Ammonia — Southern
plains(dollars per ton) |
$ |
1,097 |
|
$ |
1,090 |
|
$ |
1,136 |
|
$ |
681 |
Ammonia — Corn belt(dollars
per ton) |
|
1,272 |
|
|
1,199 |
|
|
1,274 |
|
|
746 |
UAN — Corn belt(dollars per
ton) |
|
578 |
|
|
583 |
|
|
580 |
|
|
384 |
|
|
|
|
|
|
|
|
Natural gas NYMEX(dollars per
MMBtu) |
$ |
6.07 |
|
$ |
4.84 |
|
$ |
6.54 |
|
$ |
3.73 |
Q1 2023 Outlook
The table below summarizes our outlook for
certain operational statistics and financial information for the
first quarter of 2023. See “Forward-Looking Statements” above.
|
Q1 2023 |
|
Low |
|
High |
Ammonia utilization
rates(1) |
|
|
|
Consolidated |
|
95 |
% |
|
|
100 |
% |
Coffeyville |
|
95 |
% |
|
|
100 |
% |
East Dubuque |
|
95 |
% |
|
|
100 |
% |
|
|
|
|
Direct operating expenses(in
millions)(2) |
$ |
55 |
|
|
$ |
65 |
|
Total capital expenditures(in
millions)(3) |
$ |
5 |
|
|
$ |
10 |
|
(1) Direct operating expenses
are shown exclusive of depreciation and amortization, turnaround
expenses, and impacts of inventory
adjustments.(2) Capital expenditures are disclosed
on an accrual basis.
Non-GAAP Reconciliations:
Reconciliation of Net Income
to EBITDA and Adjusted EBITDA
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
2022 |
|
|
2021 |
Net
income |
$ |
95,366 |
|
|
$ |
61,490 |
|
$ |
286,801 |
|
$ |
78,155 |
Interest expense, net |
|
7,825 |
|
|
|
10,414 |
|
|
34,065 |
|
|
60,978 |
Income tax (benefit) expense |
|
(245 |
) |
|
|
37 |
|
|
160 |
|
|
57 |
Depreciation and amortization |
|
19,324 |
|
|
|
20,833 |
|
|
82,137 |
|
|
73,480 |
EBITDA and Adjusted EBITDA |
$ |
122,270 |
|
|
$ |
92,774 |
|
$ |
403,163 |
|
$ |
212,670 |
Reconciliation of Net Cash (Used In)
Provided By Operating Activities to EBITDA and
Adjusted EBITDA
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net cash (used in)
provided by operating activities |
$ |
(2,771 |
) |
|
$ |
68,458 |
|
|
$ |
301,464 |
|
|
$ |
188,725 |
|
Non-cash items: |
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
(163 |
) |
|
|
(628 |
) |
|
|
(8,462 |
) |
Share-based compensation |
|
(6,638 |
) |
|
|
(7,610 |
) |
|
|
(25,264 |
) |
|
|
(23,069 |
) |
Other |
|
148 |
|
|
|
(747 |
) |
|
|
(977 |
) |
|
|
(3,889 |
) |
Add: |
|
|
|
|
|
|
|
Interest expense, net |
|
7,825 |
|
|
|
10,414 |
|
|
|
34,065 |
|
|
|
60,978 |
|
Income tax (benefit) expense |
|
(245 |
) |
|
|
37 |
|
|
|
160 |
|
|
|
57 |
|
Change in assets and liabilities |
|
123,951 |
|
|
|
22,385 |
|
|
|
94,343 |
|
|
|
(1,670 |
) |
EBITDA and Adjusted EBITDA |
$ |
122,270 |
|
|
$ |
92,774 |
|
|
$ |
403,163 |
|
|
$ |
212,670 |
|
Reconciliation of EBITDA to Available Cash for
Distribution
|
Three Months EndedDecember
31, |
|
Year EndedDecember 31, |
(in thousands) |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
EBITDA |
$ |
122,270 |
|
|
$ |
92,774 |
|
|
$ |
403,163 |
|
|
$ |
212,670 |
|
Current (reserves) adjustments
for amounts related to: |
|
|
|
|
|
|
|
Net cash interest expense (excluding capitalized interest) |
|
(8,467 |
) |
|
|
(10,204 |
) |
|
|
(34,733 |
) |
|
|
(50,562 |
) |
Debt service |
|
— |
|
|
|
(15,000 |
) |
|
|
(65,000 |
) |
|
|
(30,000 |
) |
Financing fees |
|
— |
|
|
|
— |
|
|
|
(815 |
) |
|
|
(4,627 |
) |
Maintenance capital expenditures |
|
(2,141 |
) |
|
|
(8,804 |
) |
|
|
(40,793 |
) |
|
|
(16,226 |
) |
Utility pass-through |
|
(675 |
) |
|
|
(675 |
) |
|
|
(2,700 |
) |
|
|
4,013 |
|
Common units repurchased |
|
— |
|
|
|
— |
|
|
|
(12,398 |
) |
|
|
(529 |
) |
Other (reserves) releases: |
|
|
|
|
|
|
|
Reserve for recapture of prior negative available cash |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,980 |
) |
Future turnaround |
|
— |
|
|
|
(4,375 |
) |
|
|
(16,750 |
) |
|
|
(10,750 |
) |
Future operating needs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,308 |
|
Major scheduled expenditures |
|
— |
|
|
|
2,240 |
|
|
|
29,761 |
|
|
|
2,240 |
|
Available cash for distribution(1)
(2) |
$ |
110,987 |
|
|
$ |
55,956 |
|
|
$ |
259,735 |
|
|
$ |
96,557 |
|
|
|
|
|
|
|
|
|
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 cash distributions of $5.24, $2.26, $10.05, and $1.77 per
common unit related to the fourth quarter of 2021, and first,
second, and third quarters of 2022, respectively, and declared a
cash distribution of $10.50 per common unit related to the fourth
quarter of 2022, to be paid in March 2023
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