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
$1 million, or 7 cents per common unit, on net sales of $131
million for the third quarter of 2023, compared to a net loss of
$20 million, or $1.87 per common unit, on net sales of $156
million for the third quarter of 2022. EBITDA was $32 million for
the third quarter of 2023, compared to EBITDA of $10 million for
the third quarter of 2022.
“CVR Partners posted solid operating results for
the 2023 third quarter driven by safe, reliable operations with a
combined ammonia production rate of 99 percent,” said Mark Pytosh,
Chief Executive Officer of CVR Partners’ general partner. “Harvest
is nearly complete and demand for fall ammonia application has been
strong.
“Nitrogen fertilizer prices reset this summer
and we have seen rising prices into the fourth quarter,” Pytosh
said. “With attractive farmer economics, we expect nitrogen
fertilizer demand to be strong through the end of 2023 and into the
spring of 2024.”
Consolidated Operations
CVR Partners’ fertilizer facilities produced a
combined 217,000 tons of ammonia during the third quarter of 2023,
of which 68,000 net tons were available for sale while the rest was
upgraded to other fertilizer products, including 358,000 tons of
UAN. In the third quarter of 2022, the fertilizer facilities
produced 114,000 tons of ammonia, of which 36,000 net tons were
available for sale while the remainder was upgraded to other
fertilizer products, including 184,000 tons of UAN. These increases
were due to operating reliability after completing the planned
turnarounds at both fertilizer facilities during the third quarter
of 2022.
For the third quarter of 2023, CVR Partners’
average realized gate prices for UAN showed a reduction over the
prior year, down 48 percent to $223 per ton, and ammonia was down
56 percent over the prior year to $365 per ton. Average
realized gate prices for UAN and ammonia were $433 and $837 per
ton, respectively, for the third quarter of 2022.
Capital Structure
On September 26, 2023, CVR Partners and
certain of its subsidiaries entered into Amendment No. 1 to the
Credit Agreement (the “ABL Amendment”). The ABL Amendment amended
that certain Credit Agreement, dated as of September 30, 2021 (as
amended, the “ABL Credit Facility”), to, among other things, (i)
increase the aggregate principal amount available under the credit
facility by an additional $15.0 million to a total of
$50.0 million in the aggregate, with an incremental facility
of an additional $15.0 million in the aggregate subject to
additional lender commitments and certain other conditions, and
(ii) extend the maturity date by an additional four years to
September 26, 2028. The proceeds of the ABL Credit Facility
may be used to fund working capital, capital expenditures and for
other general corporate purposes.
Distributions
CVR Partners also announced that on
October 30, 2023, the Board of Directors of the Partnership’s
general partner (the “Board”) declared a third quarter 2023 cash
distribution of $1.55 per common unit, which will be paid on
November 20, 2023, to common unitholders of record as of
November 13, 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.
Third Quarter
2023 Earnings Conference Call
CVR Partners previously announced that it will
host its third quarter 2023 Earnings Conference Call on Tuesday,
October 31, 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 2023 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/p2fd2ubz. A repeat of
the call also can be accessed for 14 days by dialing (877)
660-6853, conference ID 13741670.
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: Partnership results, including the
drivers thereof; production and shipment rates; nitrogen fertilizer
pricing; planting season impacts; demand for nitrogen fertilizers,
including the strength thereof; net income; net sales; EBITDA and
Adjusted EBITDA; realized gate prices for ammonia and UAN; ammonia
production levels, including volumes upgraded to other fertilizer
products such as UAN, and the drivers thereof; credit facility
availability; distributions, including the timing, payment and
amount (if any) thereof; the Partnership’s cash distribution
policy; continued safe and reliable operations; operating
performance, operating costs and capital expenditures; timing of
turnaround and reliability projects and the impact thereof on
operating rates and results; utilization and reliability of our
plants, including the impacts thereon; labor supply shortages,
labor difficulties, labor disputes or strikes; global fertilizer
industry conditions, including the drivers thereof; farm economics;
cash flow, use of cash and reserves; natural gas and global energy
costs; 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 rate of any economic improvement,
impacts of the planting season on our business, the volatile,
cyclical, and seasonal nature of our business, the health and
economic effects of COVID-19 and any variants thereof, general
economic and business conditions, political disturbances,
geopolitical conflicts, instability, and tensions, and associated
changes in global trade policies and economic sanctions, including,
but not limited to, in connection with the Russia/Ukraine and
Israel/Hamas conflicts, weather conditions, including the impact
thereof on our business, risks related to the conclusion of
consideration of a spin-off of some or all of the interests CVR
Energy owns in the Partnership or potential future reconsideration
thereof, 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 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, 2023:
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 results of operations for the periods
presented may not be comparable with prior periods or to our
results of operations in the future due to expenses incurred as
part of planned turnarounds. We incurred turnaround expenses of
$1.0 million and $31.2 million during the three months
ended September 30, 2023 and 2022, respectively, and
$1.7 million and $32.8 million during the nine months
ended September 30, 2023 and 2022, respectively. The next planned
turnarounds are currently scheduled to take place in 2025 at the
Coffeyville Facility and in 2026 at the East Dubuque Facility.
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) |
2023 |
|
2022 |
|
2023 |
|
2022 |
Net sales(1) |
$ |
130,592 |
|
|
$ |
156,478 |
|
|
$ |
539,858 |
|
|
$ |
623,352 |
|
Operating costs and
expenses: |
|
|
|
|
|
|
|
Cost of materials and other |
|
31,004 |
|
|
|
29,081 |
|
|
|
100,993 |
|
|
|
100,311 |
|
Direct operating expenses (exclusive of depreciation and
amortization) |
|
58,459 |
|
|
|
109,103 |
|
|
|
171,761 |
|
|
|
218,187 |
|
Depreciation and amortization |
|
24,119 |
|
|
|
22,127 |
|
|
|
59,084 |
|
|
|
62,813 |
|
Cost of sales |
|
113,582 |
|
|
|
160,311 |
|
|
|
331,838 |
|
|
|
381,311 |
|
Selling, general and
administrative expenses |
|
7,805 |
|
|
|
8,104 |
|
|
|
22,479 |
|
|
|
23,857 |
|
Loss on asset disposal |
|
1,067 |
|
|
|
— |
|
|
|
1,324 |
|
|
|
267 |
|
Operating income (loss) |
|
8,138 |
|
|
|
(11,937 |
) |
|
|
184,217 |
|
|
|
217,917 |
|
Other (expense) income: |
|
|
|
|
|
|
|
Interest expense, net |
|
(7,501 |
) |
|
|
(7,897 |
) |
|
|
(21,594 |
) |
|
|
(26,241 |
) |
Other income (expense), net |
|
125 |
|
|
|
54 |
|
|
|
(88 |
) |
|
|
163 |
|
Income (loss) before income tax expense |
|
762 |
|
|
|
(19,780 |
) |
|
|
162,535 |
|
|
|
191,839 |
|
Income tax expense |
|
31 |
|
|
|
29 |
|
|
|
77 |
|
|
|
404 |
|
Net income (loss) |
$ |
731 |
|
|
$ |
(19,809 |
) |
|
$ |
162,458 |
|
|
$ |
191,435 |
|
|
|
|
|
|
|
|
|
Basic and diluted earnings
(loss) per common unit |
$ |
0.07 |
|
|
$ |
(1.87 |
) |
|
$ |
15.37 |
|
|
$ |
18.06 |
|
Distributions declared per
common unit |
|
4.14 |
|
|
|
10.05 |
|
|
|
25.07 |
|
|
|
17.55 |
|
|
|
|
|
|
|
|
|
EBITDA* |
$ |
32,382 |
|
|
$ |
10,244 |
|
|
$ |
243,213 |
|
|
$ |
280,893 |
|
Available Cash for
Distribution* |
|
16,370 |
|
|
|
18,706 |
|
|
|
170,441 |
|
|
|
148,747 |
|
|
|
|
|
|
|
|
|
Weighted-average common units
outstanding: |
|
|
|
|
|
|
|
Basic and Diluted |
|
10,570 |
|
|
|
10,570 |
|
|
|
10,570 |
|
|
|
10,601 |
|
|
|
|
* |
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) |
2023 |
|
2022 |
|
2023 |
|
2022 |
Components of net sales: |
|
|
|
|
|
|
|
Fertilizer sales |
$ |
116,504 |
|
$ |
147,270 |
|
$ |
493,521 |
|
$ |
588,996 |
Freight in revenue |
|
9,909 |
|
|
7,441 |
|
|
31,755 |
|
|
26,512 |
Other |
|
4,179 |
|
|
1,767 |
|
|
14,582 |
|
|
7,844 |
Total net sales |
$ |
130,592 |
|
$ |
156,478 |
|
$ |
539,858 |
|
$ |
623,352 |
|
Selected Balance Sheet Data
(in thousands) |
September 30, 2023 |
|
December 31, 2022 |
Cash and cash equivalents |
$ |
89,175 |
|
$ |
86,339 |
Working capital |
|
90,169 |
|
|
139,647 |
Total assets |
|
1,019,076 |
|
|
1,100,402 |
Total debt, including current
portion |
|
547,178 |
|
|
546,800 |
Total liabilities |
|
709,788 |
|
|
688,591 |
Total partners’ capital |
|
309,288 |
|
|
411,811 |
|
|
|
|
|
|
Selected Cash Flow Data
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2023 |
|
2022 |
|
2023 |
|
2022 |
Net cash flow provided by
(used in): |
|
|
|
|
|
|
|
Operating activities |
$ |
70,102 |
|
|
$ |
88,624 |
|
|
$ |
261,389 |
|
|
$ |
304,235 |
|
Investing activities |
|
(5,366 |
) |
|
|
(19,671 |
) |
|
|
6,928 |
|
|
|
(33,401 |
) |
Financing activities |
|
(44,260 |
) |
|
|
(106,224 |
) |
|
|
(265,481 |
) |
|
|
(264,309 |
) |
Net increase (decrease) in cash and cash
equivalents |
$ |
20,476 |
|
|
$ |
(37,271 |
) |
|
$ |
2,836 |
|
|
$ |
6,525 |
|
|
Capital Expenditures
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2023 |
|
2022 |
|
2023 |
|
2022 |
Maintenance |
$ |
8,091 |
|
$ |
25,543 |
|
$ |
17,282 |
|
$ |
38,652 |
Growth |
|
192 |
|
|
49 |
|
|
815 |
|
|
602 |
Total capital expenditures |
$ |
8,283 |
|
$ |
25,592 |
|
$ |
18,097 |
|
$ |
39,254 |
|
Key Operating Data
Ammonia Utilization(1) |
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(percent of capacity utilization) |
2023 |
|
2022 |
|
2023 |
|
2022 |
Consolidated |
99 |
% |
|
52 |
% |
|
101 |
% |
|
76 |
% |
|
|
|
(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 nine months ended September 30, 2023 and 2022 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, |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Consolidated sales (thousand
tons): |
|
|
|
|
|
|
|
Ammonia |
|
62 |
|
|
27 |
|
|
183 |
|
|
118 |
UAN |
|
387 |
|
|
275 |
|
|
1,075 |
|
|
884 |
|
|
|
|
|
|
|
|
Consolidated product pricing
at gate (dollars per ton):(1) |
|
|
|
|
|
|
|
Ammonia |
$ |
365 |
|
$ |
837 |
|
$ |
633 |
|
$ |
1,062 |
UAN |
|
223 |
|
|
433 |
|
|
330 |
|
|
496 |
|
|
|
|
|
|
|
|
Consolidated production volume
(thousand tons): |
|
|
|
|
|
|
|
Ammonia(gross produced)(2) |
|
217 |
|
|
114 |
|
|
660 |
|
|
494 |
Ammonia(net available for sale)(2) |
|
68 |
|
|
36 |
|
|
200 |
|
|
137 |
UAN |
|
358 |
|
|
184 |
|
|
1,063 |
|
|
832 |
|
|
|
|
|
|
|
|
Feedstock: |
|
|
|
|
|
|
|
Petroleum coke used in production(thousand of tons) |
|
131 |
|
|
74 |
|
|
386 |
|
|
298 |
Petroleum coke used in production(dollars per ton) |
$ |
84.09 |
|
$ |
51.54 |
|
$ |
78.49 |
|
$ |
52.68 |
Natural gas used in production(thousands of MMBtu)(3) |
|
2,133 |
|
|
1,120 |
|
|
6,429 |
|
|
4,817 |
Natural gas used in production(dollars per MMBtu)(3) |
$ |
2.67 |
|
$ |
7.19 |
|
$ |
3.57 |
|
$ |
6.65 |
Natural gas in cost of materials and other(thousands of
MMBtu)(3) |
|
2,636 |
|
|
1,330 |
|
|
6,354 |
|
|
4,566 |
Natural gas in cost of materials and other(dollars per
MMBtu)(3) |
$ |
2.51 |
|
$ |
7.84 |
|
$ |
4.21 |
|
$ |
6.40 |
|
|
|
(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, |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
Ammonia — Southern plains(dollars per ton) |
$ |
429 |
|
$ |
934 |
|
$ |
533 |
|
$ |
1,149 |
Ammonia — Corn belt(dollars
per ton) |
|
501 |
|
|
1,048 |
|
|
621 |
|
|
1,275 |
UAN — Corn belt(dollars per
ton) |
|
272 |
|
|
496 |
|
|
314 |
|
|
581 |
|
|
|
|
|
|
|
|
Natural gas NYMEX(dollars per
MMBtu) |
$ |
2.66 |
|
$ |
7.95 |
|
$ |
2.58 |
|
$ |
6.70 |
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2023 Outlook
The table below summarizes our outlook for
certain operational statistics and financial information for the
fourth quarter of 2023. See “Forward-Looking Statements” above.
|
Q4 2023 |
|
Low |
|
High |
Ammonia utilization rates |
|
|
|
Consolidated |
|
90 |
% |
|
|
95 |
% |
Coffeyville Facility |
|
95 |
% |
|
|
100 |
% |
East Dubuque Facility |
|
85 |
% |
|
|
90 |
% |
|
|
|
|
Direct operating expenses(in
millions)(1) |
$ |
55 |
|
|
$ |
60 |
|
Capital expenditures(in
millions)(2) |
$ |
10 |
|
|
$ |
15 |
|
|
|
|
(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 (Loss) to EBITDA and Adjusted
EBITDA
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2023 |
|
2022 |
2023 |
|
2022 |
Net income (loss) |
$ |
731 |
|
$ |
(19,809 |
) |
|
$ |
162,458 |
|
$ |
191,435 |
Interest expense, net |
|
7,501 |
|
|
7,897 |
|
|
|
21,594 |
|
|
26,241 |
Income tax expense |
|
31 |
|
|
29 |
|
|
|
77 |
|
|
404 |
Depreciation and amortization |
|
24,119 |
|
|
22,127 |
|
|
|
59,084 |
|
|
62,813 |
EBITDA and Adjusted EBITDA |
$ |
32,382 |
|
$ |
10,244 |
|
|
$ |
243,213 |
|
$ |
280,893 |
|
Reconciliation of Net Cash Provided By
Operating Activities to EBITDA and Adjusted
EBITDA
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2023 |
|
2022 |
|
2023 |
|
2022 |
Net cash provided by operating activities |
$ |
70,102 |
|
|
$ |
88,624 |
|
|
$ |
261,389 |
|
|
$ |
304,235 |
|
Non-cash items: |
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(628 |
) |
Share-based compensation |
|
(3,830 |
) |
|
|
(7,273 |
) |
|
|
(7,966 |
) |
|
|
(18,626 |
) |
Other |
|
(1,256 |
) |
|
|
(167 |
) |
|
|
(2,008 |
) |
|
|
(1,125 |
) |
Adjustments: |
|
|
|
|
|
|
|
Interest expense, net |
|
7,501 |
|
|
|
7,897 |
|
|
|
21,594 |
|
|
|
26,241 |
|
Income tax expense |
|
31 |
|
|
|
29 |
|
|
|
77 |
|
|
|
404 |
|
Change in assets and liabilities |
|
(40,166 |
) |
|
|
(78,866 |
) |
|
|
(29,873 |
) |
|
|
(29,608 |
) |
EBITDA and Adjusted EBITDA |
$ |
32,382 |
|
|
$ |
10,244 |
|
|
$ |
243,213 |
|
|
$ |
280,893 |
|
|
Reconciliation of EBITDA to Available Cash for
Distribution
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
(in thousands) |
2023 |
|
2022 |
|
2023 |
|
2022 |
EBITDA |
$ |
32,382 |
|
|
$ |
10,244 |
|
|
$ |
243,213 |
|
|
$ |
280,893 |
|
Current (reserves) adjustments
for amounts related to: |
|
|
|
|
|
|
|
Net cash interest expense (excluding capitalized interest) |
|
(8,468 |
) |
|
|
(8,467 |
) |
|
|
(25,399 |
) |
|
|
(26,267 |
) |
Debt service and financing fees |
|
(500 |
) |
|
|
— |
|
|
|
(500 |
) |
|
|
(65,815 |
) |
Maintenance capital expenditures |
|
(8,091 |
) |
|
|
(25,543 |
) |
|
|
(17,282 |
) |
|
|
(38,652 |
) |
Utility pass-through |
|
— |
|
|
|
(675 |
) |
|
|
(1,350 |
) |
|
|
(2,025 |
) |
Common units repurchased |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12,397 |
) |
45Q Transaction cash proceeds adjustment(1) |
|
(794 |
) |
|
|
— |
|
|
|
16,557 |
|
|
|
— |
|
Other (reserves) releases: |
|
|
|
|
|
|
|
Future turnaround |
|
(2,359 |
) |
|
|
— |
|
|
|
(8,198 |
) |
|
|
(16,750 |
) |
Cash reserves for future operating needs |
|
7,500 |
|
|
|
15,000 |
|
|
|
(12,500 |
) |
|
|
— |
|
Reserve for maintenance capital expenditures |
|
(3,300 |
) |
|
|
28,147 |
|
|
|
(24,100 |
) |
|
|
29,760 |
|
Available Cash for Distribution(2)
(3) |
$ |
16,370 |
|
|
$ |
18,706 |
|
|
$ |
170,441 |
|
|
$ |
148,747 |
|
|
|
|
|
|
|
|
|
Common units outstanding |
|
10,570 |
|
|
|
10,570 |
|
|
|
10,570 |
|
|
|
10,570 |
|
|
|
|
(1) |
Amount includes adjustments to reconcile non-cash earnings and
distributions received by the Partnership. |
(2) |
Amount represents the cumulative Available Cash for Distribution
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. |
(3) |
The Partnership declared and paid a $10.50, $10.43, and $4.14 cash
distribution related to the fourth quarter of 2022 and first and
second quarters of 2023, respectively, and declared a cash
distribution of $1.55 per common unit related to the third quarter
of 2023 to be paid in November 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