Home
Cvr Energy Inc
CVR Energy Reports Second Quarter 2025 Results, Announces Leadership Transition Plans
Business
Jul 30 2025
Less than 1 min read

CVR Energy Reports Second Quarter 2025 Results, Announces Leadership Transition Plans

news images
  • Second quarter net loss attributable to CVR Energy stockholders of $114 million; EBITDA loss of $24 million; adjusted EBITDA of $99 million

  • Second quarter loss per diluted share of $1.14 and adjusted loss per diluted share of 23 cents

  • Prepaid $70 million and $20 million in principal of the Term Loan in June and July 2025, respectively

  • Mark Pytosh to assume role of President, Chief Executive Officer and Director on January 1, 2026, following Dave Lamp retirement; Brett Icahn appointed to the Board of Directors effective August 1, 2025

  • CVR Partners announced a cash distribution of $3.89 per common unit

SUGAR LAND, Texas, July 30, 2025 (GLOBE NEWSWIRE) -- CVR Energy, Inc. (NYSE: CVI, “CVR Energy” or the “Company”) today announced second quarter 2025 net loss attributable to CVR Energy stockholders of $114 million, or $1.14 per diluted share, compared to second quarter 2024 net income attributable to CVR Energy stockholders of $21 million, or 21 cents per diluted share. Adjusted loss for the second quarter of 2025 was 23 cents per diluted share, compared to adjusted earnings per diluted share of 9 cents in the second quarter of 2024. Net loss for the second quarter of 2025 was $90 million, compared to net income of $38 million in the second quarter of 2024. Second quarter 2025 EBITDA loss was $24 million, compared to second quarter 2024 EBITDA of $103 million. Adjusted EBITDA for the second quarter of 2025 was $99 million, compared to adjusted EBITDA of $87 million in the second quarter of 2024.

“CVR Energy’s 2025 second quarter earnings results for its refining business were impacted by an $89 million unfavorable mark-to-market impact on its outstanding Renewable Fuel Standard obligation as well as reduced throughput volumes while we ran off intermediate inventory following the completion of the planned turnaround at the Coffeyville refinery,” said Dave Lamp, CVR Energy’s President and Chief Executive Officer.

“CVR Partners achieved solid operating results for the second quarter of 2025, with a combined ammonia production rate of 91 percent,” Mr. Lamp said. “CVR Partners also was pleased to declare a second quarter 2025 cash distribution of $3.89 per common unit.”

The Company also announced leadership transition plans following Mr. Lamp’s notice of his intent to retire as President and Chief Executive Officer effective December 31, 2025. Mark A. Pytosh, the Company’s Executive Vice President – Corporate Services who also serves as President, Chief Executive Officer and Director of the general partner of CVR Partners, LP (“CVR Partners”), is expected to assume the role of President, Chief Executive Officer and Director of CVR Energy while continuing to serve in those same roles for CVR Partners’ general partner. Mr. Lamp is expected to remain on the Company’s Board of Directors and the board of directors of CVR Partners’ general partner.

“I would like to thank our employees, communities and stockholders for their support over the past several years. It has been a privilege to have worked closely with our strong management team to drive value throughout the organization, and I look forward to continuing to serve our companies as a member of the Board,” said Mr. Lamp. “Mark has been a strong leader for CVR Partners and for our midstream operations. We have worked closely together for many years, and I am confident he is the right person to build upon the foundations we have laid while driving CVR Energy and CVR Partners into the future.”

Mr. Pytosh joined the general partner of CVR Partners as a Director in 2011 and became President and Chief Executive Officer in May 2014. In January 2018, Mr. Pytosh was appointed Executive Vice President – Corporate Services of the Company with executive responsibility over the Company’s midstream operations. Prior to joining CVR Partners, Mr. Pytosh held senior financial roles in energy, power, solid waste and investment banking. Mr. Pytosh is expected to remain President, Chief Executive Officer and Director of CVR Partners’ general partner.

Mr. Pytosh commented, “Dave’s leadership, operating discipline and strong corporate values have inspired the Company. I look forward to building upon Dave’s incredible legacy while leveraging our operating platform and strong management team to position the Company for positive growth and maximizing value for all of our stockholders.”

On July 28, 2025, the Board appointed Brett Icahn as a director effective August 1, 2025, increasing the Board size to nine members.

Petroleum Segment

The Petroleum Segment reported a second quarter 2025 net loss of $137 million and EBITDA loss of $84 million, compared to net income of $18 million and EBITDA of $56 million for the second quarter of 2024. Adjusted EBITDA for the Petroleum Segment was $38 million for the second quarter of 2025, compared to adjusted EBITDA of $37 million for the second quarter of 2024.

Combined total throughput for the second quarter of 2025 was approximately 172,000 barrels per day (“bpd”) compared to approximately 186,000 bpd of combined total throughput for the second quarter of 2024. Throughput during the current quarter was lower primarily to allow processing of intermediate inventories built during the turnaround at the Coffeyville, Kansas, refinery which began in the first quarter of 2025 and was completed in April 2025.

Refining margin for the second quarter of 2025 was $35 million, or $2.21 per total throughput barrel, compared to $185 million, or $10.94 per total throughput barrel, during the same period in 2024. Included in our second quarter 2025 refining margin were unfavorable mark-to-market impacts on our outstanding Renewable Fuel Standard (“RFS”) obligation of $89 million, unfavorable inventory valuation impacts of $31 million, and unfavorable unrealized derivative impacts of $2 million primarily related to Canadian crude oil positions. Excluding these items, adjusted refining margin for the second quarter of 2025 was $9.95 per barrel, compared to an adjusted refining margin per barrel of $9.81 for the second quarter of 2024. The increase in adjusted refining margin per barrel was primarily due to an increase in the Group 3 2-1-1 crack spread.

Renewables Segment

Effective beginning with the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, and due to the prominence of the renewables business relative to the Company’s overall 2024 performance, we revised our reportable segments to reflect a new reportable segment: Renewables. The Renewables Segment includes the operations of the renewable diesel unit and renewable feedstock pretreater at the refinery in Wynnewood, Oklahoma.

The Renewables Segment reported second quarter 2025 net loss of $11 million and EBITDA loss of $5 million, compared to net loss of $11 million and EBITDA loss of $5 million for the second quarter of 2024. Adjusted EBITDA loss for the Renewables Segment was $4 million for the second quarter of 2025, compared to adjusted EBITDA loss of $2 million for the second quarter of 2024.

Total vegetable oil throughput for the second quarter of 2025 was approximately 155,000 gallons per day (“gpd”), compared to approximately 127,000 gpd for the second quarter of 2024.

Renewables margin was $5 million, or $0.38 per vegetable oil throughput gallon, for the second quarter of 2025 compared to $5 million, or 43 cents per vegetable oil throughput gallon, for the second quarter of 2024. Factors contributing to our second quarter 2025 renewables margin were higher net sales of $13 million resulting from increased production and sales volumes, increased renewable diesel yield due to improved catalyst performance, and increased biomass-based diesel RIN and LCFS credit prices in the current period, partially offset by the loss of the BTC in the current period and a decrease in average CARB ULSD prices of 24 cents per gallon. Higher net sales were partially offset by higher cost of sales of $12 million due to an increase in throughput and production volumes.

Nitrogen Fertilizer Segment

The Nitrogen Fertilizer Segment reported net income of $39 million and EBITDA of $67 million on net sales of $169 million for the second quarter of 2025, compared to net income of $26 million and EBITDA of $54 million on net sales of $133 million for the second quarter of 2024.

Production at CVR Partners, LP’s (“CVR Partners”) fertilizer facilities decreased compared to the second quarter of 2024, producing a combined 197,000 tons of ammonia during the second quarter of 2025, of which 54,000 net tons were available for sale while the rest was upgraded to other fertilizer products, including 321,000 tons of urea ammonia nitrate (“UAN”). During the second quarter of 2024, the fertilizer facilities produced a combined 221,000 tons of ammonia, of which 69,000 net tons were available for sale while the remainder was upgraded to other fertilizer products, including 337,000 tons of UAN.

For the second quarter 2025, average realized gate prices for ammonia and UAN were up 14 percent and 18 percent, respectively, over the prior year to $593 and $317 per ton, respectively. Average realized gate prices for ammonia and UAN were $520 and $268 per ton, respectively, for the second quarter of 2024.

Corporate and Other

The Company reported an income tax benefit of $42 million, or 31.7 percent of loss before income taxes, for the three months ended June 30, 2025, compared to an income tax benefit of $26 million, or (219.7) percent of income before income taxes, for the three months ended June 30, 2024. The increase in income tax benefit was primarily due to a decrease in overall pretax earnings while the change in the effective tax rate was primarily due to changes in pretax earnings attributable to noncontrolling interest and the impact of federal and state tax credits and incentives in relation to overall pretax earnings.

Cash, Debt and Dividend

Consolidated cash and cash equivalents were $596 million at June 30, 2025, a decrease of $391 million from December 31, 2024. Consolidated total debt and finance lease obligations were $1.9 billion at June 30, 2025, including $570 million held by the Nitrogen Fertilizer Segment.

On June 30, 2025, certain of the Company’s subsidiaries (the “Term Loan Borrowers”) prepaid $70 million in principal of the senior secured term loan facility (the “Term Loan”), in addition to required principal and interest payments as set forth in the Term Loan. As a result of this transaction, the Company recognized a $1 million loss on extinguishment of debt in the second quarter of 2025, related to the write-off of unamortized discount and deferred financing costs. Further, on July 25, 2025, the Term Loan Borrowers prepaid an additional $20 million in principal of the Term Loan, plus any accrued and unpaid interest to the redemption date.

CVR Energy will not pay a cash dividend for the second quarter of 2025.

Today, CVR Partners announced that the Board of Directors of its general partner declared a second quarter 2025 cash distribution of $3.89 per common unit, which will be paid on August 18, 2025, to common unitholders of record as of August 11, 2025.

Second Quarter 2025 Earnings Conference Call

CVR Energy previously announced that it will host its second quarter 2025 Earnings Conference Call on Thursday, July 31, at 1 p.m. Eastern. The Earnings Conference Call may also include discussion of Company developments, forward-looking information and other material information about business and financial matters.

The second quarter 2025 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/939p6amw. A repeat of the call also can be accessed for 14 days by dialing (877) 660-6853, conference ID 13754877.

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: continued safe and reliable operations; drivers of our results; EBITDA and Adjusted EBITDA; management changes; impacts of planned and unplanned downtime; timing of turnarounds and impacts thereof on our results; asset utilization, capture, production volume, throughput, product yield and crude oil gathering rates, including the factors impacting same; cash flow generation; operating income and net sales, including the factors impacting same; refining margin; crack spreads, including the drivers thereof; impact of costs to comply with the RFS and revaluation of our RFS liability; inventory levels and valuation impacts; derivative gains and losses and the drivers thereof; renewable feedstocks; production rates and operations capabilities of our renewable diesel unit, including the ability to return to hydrocarbon service; demand trends; RIN generation levels; benefits of our corporate transformation to segregate our renewables business; access to capital and new partnerships; RIN pricing, including its impact on performance and the Company’s ability to offset the impact thereof; LCFS credit and CARB ULSD pricing; carbon capture and decarbonization initiatives; demand for refined products; ammonia and UAN pricing; global fertilizer industry conditions; grain prices; crop inventory levels; crop and planting levels; production levels and utilization at our nitrogen fertilizer facilities; nitrogen fertilizer sales volumes; ability to and levels to which we upgrade ammonia to other fertilizer products, including UAN; income tax expense and benefits, including the drivers thereof; pretax earnings and our effective tax rate; the availability and impact of tax credits and incentives; use of proceeds under our debt instruments; debt levels; ability to paydown debt, make debt prepayments and terms associated therewith; cash and cash equivalent levels; dividends and distributions, including the timing, payment and amount (if any) thereof; direct operating expenses, capital expenditures, depreciation and amortization; turnaround expense; cash reserves; labor supply shortages, difficulties, disputes or strikes, including the impact thereof; 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) the health and economic effects of any pandemic, demand for fossil fuels and price volatility of crude oil, other feedstocks and refined products; the ability of Company to pay cash dividends and of CVR Partners to make cash distributions; potential operating hazards; costs of compliance with existing or new laws and regulations and potential liabilities arising therefrom; impacts of the planting season on CVR Partners; our controlling shareholder’s intention regarding ownership of our common stock or CVR Partners’ common units; general economic and business conditions; political disturbances, geopolitical instability and tensions; existing and future laws, rulings, policies and regulations, including the reinterpretation or amplification thereof by regulators, and including but not limited to those relating to the environment, climate change, and/or the production, transportation, or storage of hazardous chemicals, materials, or substances, like ammonia; political uncertainty and impacts to the oil and gas industry and the United States economy generally as a result of actions taken by a new administration, including the imposition of tariffs or changes in climate or other energy laws, rules, regulations, or policies; impacts of plant outages; potential operating hazards from accidents, fires, severe weather, tornadoes, floods, wildfires, or other natural disasters; and other risks. For additional discussion of risk factors which may affect our results, please see the risk factors and other disclosures included in our most recent Annual Report on Form 10-K, any subsequently filed Quarterly Reports on Form 10-Q and our other Securities and Exchange Commission (“SEC”) filings. These and other risks may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. Given these risks and uncertainties, you are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements included in this news release are made only as of the date hereof. CVR Energy disclaims any intention or obligation to update publicly or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by law. The terms of the employment agreement referenced herein are qualified in their entirety by the text of the agreement which will be duly disclosed in the Company’s upcoming filings with the Securities and Exchange Commission.

About CVR Energy, Inc.
Headquartered in Sugar Land, Texas, CVR Energy is a diversified holding company primarily engaged in the renewable fuels and petroleum refining and marketing business, as well as in the nitrogen fertilizer manufacturing business through its interest in CVR Partners. CVR Energy subsidiaries serve as the general partner and own approximately 37 percent of the common units of CVR Partners.

Investors and others should note that CVR Energy may announce material information using SEC filings, press releases, public conference calls, webcasts and the Investor Relations page of its website. CVR Energy may use these channels to distribute material information about the Company and to communicate important information about the Company, corporate initiatives and other matters. Information that CVR Energy posts on its website could be deemed material; therefore, CVR Energy encourages investors, the media, its customers, business partners and others interested in the Company to review the information posted on its website.

Contact Information:

Investor Relations

Richard Roberts
(281) 207-3205
InvestorRelations@CVREnergy.com

Media Relations

Brandee Stephens
(281) 207-3516
MediaRelations@CVREnergy.com

Non-GAAP Measures

Our management uses certain non-GAAP performance measures, and reconciliations to those measures, to evaluate current and past performance and prospects for the future to supplement our financial information presented in accordance with accounting principles generally accepted in the United States (“GAAP”). These non-GAAP financial measures are important factors in assessing our operating results and profitability and include the performance and liquidity measures defined below.

As a result of continuing volatile market conditions and the impacts certain non-cash items may have on the evaluation of our operations and results, the Company began disclosing the Adjusted Refining Margin non-GAAP measure, as defined below, in the second quarter of 2024. We believe the presentation of this non-GAAP measure is meaningful to compare our operating results between periods and better aligns with our peer companies. All prior periods presented have been conformed to the definition below.

The following are non-GAAP measures we present for the periods ended June 30, 2025 and 2024:

EBITDA - Consolidated net income (loss) before (i) interest expense, net, (ii) income tax expense (benefit) and (iii) depreciation and amortization expense.

Petroleum EBITDA, Renewables 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.

Adjusted Refining Margin - Refining Margin adjusted for certain significant noncash items and items that management believes are not attributable to or indicative of our underlying operational results of the period or that may obscure results and trends we deem useful.

Refining Margin and Adjusted Refining Margin, per Throughput Barrel - Refining Margin and Adjusted Refining Margin divided by the total throughput barrels during the period, which is calculated as total throughput barrels per day times the number of days in the period.

Direct Operating Expenses per Throughput Barrel - Direct operating expenses for our Petroleum Segment divided by total throughput barrels for the period, which is calculated as total throughput barrels per day times the number of days in the period.

Renewables Margin - The difference between our Renewables Segment net sales and cost of materials and other.

Adjusted Renewables Margin - Renewables Margin adjusted for certain significant noncash items and items that management believes are not attributable to or indicative of our underlying operational results of the period or that may obscure results and trends we deem useful.

Renewables Margin and Adjusted Renewables Margin, per Vegetable Oil Throughput Gallon - Renewables Margin and Adjusted Renewables Margin divided by the total vegetable oil throughput gallons for the period, which is calculated as total vegetable oil throughput gallons per day times the number of days in the period.

Direct Operating Expenses per Vegetable Oil Throughput Gallon - Direct operating expenses for our Renewables Segment divided by total vegetable oil throughput gallons for the period, which is calculated as total vegetable oil throughput gallons per day times the number of days in the period.

Adjusted EBITDA, Petroleum Adjusted EBITDA, Renewables Adjusted EBITDA, and Nitrogen Fertilizer Adjusted EBITDA - EBITDA, Petroleum EBITDA, Renewables EBITDA, and Nitrogen Fertilizer EBITDA adjusted for certain significant non-cash items and items that management believes are not attributable to or indicative of our underlying operational results of the period or that may obscure results and trends we deem useful.

Adjusted Earnings (Loss) per Share - Earnings (loss) per share adjusted for certain significant non-cash items and items that management believes are not attributable to or indicative of our on-going operations or that may obscure our underlying results and trends.

Free Cash Flow - Net cash provided by (used in) operating activities less capital expenditures and capitalized turnaround expenditures.

We present these measures because we believe they may help investors, analysts, lenders and ratings agencies analyze our results of operations and liquidity in conjunction with our U.S. GAAP results, including but not limited to our operating performance as compared to other publicly traded companies in the refining and fertilizer industries, without regard to historical cost basis or financing methods and our ability to incur and service debt and fund capital expenditures. Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net earnings and operating income. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. See “Non-GAAP Reconciliations” included herein for reconciliation of these amounts. Due to rounding, numbers presented within this section may not add or equal to numbers or totals presented elsewhere within this document.

Factors Affecting Comparability of Our Financial Results

Petroleum Segment

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 capitalized expenditures as part of planned turnarounds. Total capitalized expenditures were $24 million and $3 million during the three months ended June 30, 2025 and 2024, respectively, and $190 million and $42 million during the six months ended June 30, 2025 and 2024, respectively.


CVR Energy, Inc. 

(all information in this release is unaudited)

 

Consolidated Statement of Operations Data

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions, except per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net sales

$

1,761

 

 

$

1,967

 

 

$

3,407

 

 

$

3,829

 

Operating costs and expenses:

 

 

 

 

 

 

 

Cost of materials and other

 

1,582

 

 

 

1,667

 

 

 

3,099

 

 

 

3,130

 

Direct operating expenses (exclusive of depreciation and
amortization)

 

169

 

 

 

173

 

 

 

324

 

 

 

337

 

Depreciation and amortization

 

76

 

 

 

70

 

 

 

142

 

 

 

145

 

Cost of sales

 

1,827

 

 

 

1,910

 

 

 

3,565

 

 

 

3,612

 

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

 

36

 

 

 

28

 

 

 

73

 

 

 

63

 

Depreciation and amortization

 

2

 

 

 

2

 

 

 

4

 

 

 

4

 

(Gain) loss on asset disposal

 

(1

)

 

 

 

 

 

 

 

 

1

 

Operating (loss) income

 

(103

)

 

 

27

 

 

 

(235

)

 

 

149

 

Other (expense) income:

 

 

 

 

 

 

 

Interest expense, net

 

(30

)

 

 

(19

)

 

 

(55

)

 

 

(39

)

Other income, net

 

1

 

 

 

4

 

 

 

4

 

 

 

8

 

(Loss) income before income tax benefit

 

(132

)

 

 

12

 

 

 

(286

)

 

 

118

 

Income tax benefit

 

(42

)

 

 

(26

)

 

 

(91

)

 

 

(10

)

Net (loss) income

 

(90

)

 

 

38

 

 

 

(195

)

 

 

128

 

Less: Net income attributable to noncontrolling interest

 

24

 

 

 

17

 

 

 

42

 

 

 

25

 

Net (loss) income attributable to CVR Energy
stockholders

$

(114

)

 

$

21

 

 

$

(237

)

 

$

103

 

 

 

 

 

 

 

 

 

Basic and diluted (loss) earnings per share

$

(1.14

)

 

$

0.21

 

 

$

(2.36

)

 

$

1.02

 

Dividends declared per share

$

 

 

$

0.50

 

 

$

 

 

$

1.00

 

 

 

 

 

 

 

 

 

Adjusted (loss) earnings per share *

$

(0.23

)

 

$

0.09

 

 

$

(0.81

)

 

$

0.12

 

EBITDA *

$

(24

)

 

$

103

 

 

$

(85

)

 

$

306

 

Adjusted EBITDA *

$

99

 

 

$

87

 

 

$

122

 

 

$

186

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic and
diluted

 

100.5

 

 

 

100.5

 

 

 

100.5

 

 

 

100.5

 


 

  • See “Non-GAAP Reconciliations” section below.

Selected Consolidated Balance Sheet Data

(in millions)

June 30, 2025

 

December 31, 2024

Cash and cash equivalents

$

596

 

$

987

Working capital (inclusive of cash and cash equivalents)

 

201

 

 

726

Total assets

 

3,984

 

 

4,263

Total debt and finance lease obligations, including current portion

 

1,861

 

 

1,919

Total liabilities

 

3,318

 

 

3,375

Total CVR stockholders’ equity

 

466

 

 

703

 

 

 

 

 

 

Selected Consolidated Cash Flow Data

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash used in:

 

 

 

 

 

 

 

Operating activities

$

176

 

 

$

81

 

 

$

(19

)

 

$

258

 

Investing activities

 

(185

)

 

 

(74

)

 

 

(267

)

 

 

(129

)

Financing activities

 

(90

)

 

 

(65

)

 

 

(105

)

 

 

(729

)

Net decrease in cash, cash equivalents, and restricted
cash

$

(99

)

 

$

(58

)

 

$

(391

)

 

$

(600

)

 

 

 

 

 

 

 

 

Free cash flow *

$

(12

)

 

$

7

 

 

$

(297

)

 

$

128

 


 

* See “Non-GAAP Reconciliations” section below.

Selected Segment Data

 

Three Months Ended June 30,

 

 

2025

 

 

 

2024

(in millions)

Petroleum

 

Renewables

 

Nitrogen Fertilizer

 

Consolidated

 

Petroleum

 

Renewables

 

Nitrogen Fertilizer

 

Consolidated

Net sales

$

1,561

 

 

$

76

 

 

$

169

 

$

1,761

 

 

$

1,795

 

$

63

 

 

$

133

 

$

1,967

Operating (loss) income

 

(133

)

 

 

(11

)

 

 

46

 

 

(103

)

 

 

10

 

 

(11

)

 

 

34

 

 

27

Net (loss) income

 

(137

)

 

 

(11

)

 

 

39

 

 

(90

)

 

 

18

 

 

(11

)

 

 

26

 

 

38

EBITDA *

 

(84

)

 

 

(5

)

 

 

67

 

 

(24

)

 

 

56

 

 

(5

)

 

 

54

 

 

103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance

$

14

 

 

$

1

 

 

$

6

 

$

21

 

 

$

22

 

$

 

 

$

4

 

$

27

Growth

 

9

 

 

 

1

 

 

 

4

 

 

15

 

 

 

11

 

 

2

 

 

 

1

 

 

14

Total capital expenditures

$

23

 

 

$

2

 

 

$

10

 

$

36

 

 

$

33

 

$

2

 

 

$

5

 

$

41


 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

(in millions)

Petroleum

 

Renewables

 

Nitrogen Fertilizer

 

Consolidated

 

Petroleum

 

Renewables

 

Nitrogen Fertilizer

 

Consolidated

Net sales

$

3,038

 

 

$

142

 

 

$

311

 

$

3,407

 

 

$

3,517

 

$

97

 

 

$

261

 

$

3,829

Operating (Loss) Income

 

(295

)

 

 

(11

)

 

 

81

 

 

(235

)

 

 

128

 

 

(21

)

 

 

54

 

 

149

Net (loss) income

 

(297

)

 

 

(11

)

 

 

66

 

 

(195

)

 

 

145

 

 

(20

)

 

 

39

 

 

128

EBITDA *

 

(202

)

 

 

1

 

 

 

120

 

 

(85

)

 

 

227

 

 

(9

)

 

 

93

 

 

306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance

$

55

 

 

$

1

 

 

$

10

 

$

66

 

 

$

44

 

$

1

 

 

$

9

 

$

57

Growth

 

17

 

 

 

1

 

 

 

6

 

 

26

 

 

 

25

 

 

9

 

 

 

1

 

 

35

Total capital expenditures

$

72

 

 

$

2

 

 

$

16

 

$

92

 

 

$

69

 

$

10

 

 

$

10

 

$

92


 

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

Selected Balance Sheet Data

 

June 30, 2025

 

December 31, 2024

(in millions)

Petroleum

 

Renewables

 

Nitrogen
Fertilizer

 

Consolidated

 

Petroleum

 

Renewables

 

Nitrogen
Fertilizer

 

Consolidated

Cash and cash equivalents (1)

$

325

 

$

22

 

$

114

 

$

596

 

$

735

 

$

13

 

$

91

 

$

987

Total assets

 

3,011

 

 

414

 

 

998

 

 

3,984

 

 

3,288

 

 

420

 

 

1,019

 

 

4,263

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

 

293

 

 

 

 

570

 

 

1,861

 

 

354

 

 

 

 

569

 

 

1,919


 

(1) Corporate cash and cash equivalents consisted of $135 million and $148 million at June 30, 2025 and December 31, 2024, respectively.
(2) Corporate total debt and finance lease obligations, including current portion consisted of $998 million and $996 million at June 30, 2025 and December 31, 2024, respectively.

Petroleum Segment

Key Operating Metrics per Total Throughput Barrel

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

2024

 

 

2025

 

 

2024

Refining margin *

$

2.21

 

$

10.94

 

$

1.14

 

$

13.68

Adjusted refining margin *

 

9.95

 

 

9.81

 

 

9.04

 

 

10.15

Direct operating expenses *

 

6.45

 

 

6.94

 

 

7.32

 

 

6.34


 

  • See “Non-GAAP Reconciliations” section below.

Refining Throughput and Production Data by Refinery

Throughput Data

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in bpd)

2025

 

2024

 

2025

 

2024

Coffeyville

 

 

 

 

 

 

 

Gathered crude

61,505

 

87,402

 

44,213

 

74,903

Other domestic

30,718

 

28,625

 

21,584

 

37,275

Canadian

581

 

9,518

 

610

 

9,525

Condensate

 

5,079

 

 

6,390

Other feedstocks and blendstocks

7,883

 

10,773

 

7,111

 

11,671

Wynnewood

 

 

 

 

 

 

 

Gathered crude

55,470

 

34,190

 

56,936

 

38,624

Other domestic

1,595

 

2,421

 

1,087

 

1,210

Condensate

8,965

 

5,965

 

9,556

 

8,114

Other feedstocks and blendstocks

5,432

 

2,235

 

5,309

 

3,287

Total throughput

172,149

 

186,208

 

146,406

 

190,999


Production Data

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in bpd)

2025

 

 

2024

 

 

2025

 

 

2024

 

Coffeyville

 

 

 

 

 

 

 

Gasoline

50,323

 

 

71,515

 

 

34,718

 

 

72,119

 

Distillate

46,911

 

 

57,710

 

 

33,645

 

 

56,858

 

Other liquid products

(428

)

 

7,015

 

 

2,930

 

 

5,784

 

Solids

3,711

 

 

4,990

 

 

2,523

 

 

4,985

 

Wynnewood

 

 

 

 

 

 

 

Gasoline

36,657

 

 

25,672

 

 

38,190

 

 

28,828

 

Distillate

23,645

 

 

16,053

 

 

24,293

 

 

17,610

 

Other liquid products

8,267

 

 

2,349

 

 

6,671

 

 

3,956

 

Solids

12

 

 

6

 

 

11

 

 

6

 

Total production

169,098

 

 

185,310

 

 

142,981

 

 

190,146

 

 

 

 

 

 

 

 

 

Crude utilization (1)

76.9

%

 

83.9

%

 

64.9

%

 

85.2

%

Light product yield (as % of crude throughput) (2)

99.2

%

 

98.7

%

 

97.7

%

 

99.6

%

Liquid volume yield (as % of total throughput) (3)

96.1

%

 

96.8

%

 

95.9

%

 

96.9

%

Distillate yield (as % of crude throughput) (4)

44.4

%

 

42.6

%

 

43.2

%

 

42.3

%


 

(1) Total Gathered crude, Other domestic, Canadian, and Condensate throughput (collectively, “Total Crude Throughput”) divided by consolidated crude oil throughput capacity of 206,500 bpd.
(2) Total Gasoline and Distillate divided by Total Crude Throughput.
(3) Total Gasoline, Distillate, and Other liquid products divided by total throughput.
(4) Total Distillate divided by Total Crude Throughput.

Key Market Indicators

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(dollars per barrel)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

West Texas Intermediate (WTI) NYMEX

$

63.74

 

 

$

80.63

 

 

$

67.52

 

 

$

78.81

 

Crude Oil Differentials to WTI:

 

 

 

 

 

 

 

Brent

 

2.97

 

 

 

4.40

 

 

 

3.29

 

 

 

4.60

 

WCS (heavy sour)

 

(9.43

)

 

 

(12.53

)

 

 

(10.92

)

 

 

(14.66

)

Condensate

 

(0.71

)

 

 

(0.66

)

 

 

(0.68

)

 

 

(0.76

)

Midland Cushing

 

0.74

 

 

 

1.08

 

 

 

0.92

 

 

 

1.31

 

NYMEX Crack Spreads:

 

 

 

 

 

 

 

Gasoline

 

24.76

 

 

 

27.48

 

 

 

20.86

 

 

 

25.07

 

Heating Oil

 

26.99

 

 

 

24.67

 

 

 

27.71

 

 

 

30.62

 

NYMEX 2-1-1 Crack Spread

 

25.87

 

 

 

26.07

 

 

 

24.29

 

 

 

27.85

 

PADD II Group 3 Product Basis:

 

 

 

 

 

 

 

Gasoline

 

(3.58

)

 

 

(10.61

)

 

 

(3.20

)

 

 

(10.33

)

Ultra-Low Sulfur Diesel

 

(0.12

)

 

 

(3.89

)

 

 

(3.60

)

 

 

(7.04

)

PADD II Group 3 Product Crack Spread:

 

 

 

 

 

 

 

Gasoline

 

21.18

 

 

 

16.87

 

 

 

17.66

 

 

 

14.74

 

Ultra-Low Sulfur Diesel

 

26.87

 

 

 

20.78

 

 

 

24.11

 

 

 

23.59

 

PADD II Group 3 2-1-1

 

24.02

 

 

 

18.83

 

 

 

20.89

 

 

 

19.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewables Segment

Key Operating Metrics per Vegetable Oil Throughput Gallon

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Renewables margin *

$

0.38

 

$

0.43

 

$

0.76

 

$

0.51

Adjusted renewables margin *

 

0.44

 

 

0.67

 

 

0.68

 

 

0.64

Direct operating expenses *

 

0.54

 

 

0.72

 

 

0.51

 

 

0.76


 

  • See “Non-GAAP Reconciliations” section below.

Renewables Throughput and Production Data

 

Three Months Ended June 30,

 

Six Months Ended June 30,

(in gallons per day)

2025

 

 

2024

 

 

2025

 

 

2024

 

Throughput Data

 

 

 

 

 

 

 

Corn Oil

1,107

 

 

33,253

 

 

10,488

 

 

34,947

 

Soybean Oil

153,609

 

 

93,303

 

 

144,837

 

 

66,128

 

 

 

 

 

 

 

 

 

Production Data

 

 

 

 

 

 

 

Renewable diesel

148,373

 

 

117,277

 

 

146,292

 

 

89,936

 

 

 

 

 

 

 

 

 

Renewable utilization (1)

61.4

%

 

50.2

%

 

61.6

%

 

40.1

%

Renewable diesel yield (as % of corn and soybean oil throughput)

95.9

%

 

92.7

%

 

94.2

%

 

89.0

%


 

(1) Total corn and soybean oil throughput divided by total renewable throughput capacity of 252,000 gallons per day.

Key Market Indicators

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Chicago Board of Trade (CBOT) soybean oil (dollars per pound)

$

0.49

 

$

0.45

 

$

0.47

 

$

0.46

Midwest crude corn oil (dollars per pound)

 

0.50

 

 

0.51

 

 

0.48

 

 

0.53

CARB ULSD (dollars per gallon)

 

2.36

 

 

2.60

 

 

2.38

 

 

2.63

NYMEX ULSD (dollars per gallon)

 

2.16

 

 

2.51

 

 

2.27

 

 

2.61

California LCFS (dollars per metric ton)

 

52.36

 

 

51.51

 

 

59.13

 

 

57.37

Biodiesel RINs (dollars per RIN)

 

1.08

 

 

0.51

 

 

0.94

 

 

0.55

 

Nitrogen Fertilizer Segment

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(percent of capacity utilization)

2025

 

 

2024

 

 

2025

 

 

2024

 

Ammonia utilization rate (1)

91

%

 

102

%

 

96

%

 

96

%


 

(1) Reflects our ammonia utilization rate on a consolidated basis. Utilization is an important measure used by management to assess operational output at each of CVR Partners’ facilities. Utilization is calculated as actual tons produced divided by capacity. We present our utilization for the three and six months ended June 30, 2025 and 2024 and take into account the impact of our current turnaround cycles on any specific period. Additionally, we present utilization solely on ammonia production rather than each nitrogen product as it provides a comparative baseline against industry peers and eliminates the disparity of plant configurations for upgrade of ammonia into other nitrogen products. With our efforts being primarily focused on ammonia upgrade capabilities, this measure provides a meaningful view of how well we operate.

Sales and Production Data

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Consolidated sales volumes (thousands of tons):

 

 

 

 

 

 

 

Ammonia

 

57

 

 

43

 

 

117

 

 

113

UAN

 

345

 

 

330

 

 

681

 

 

614

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Ammonia

$

593

 

$

520

 

$

573

 

$

525

UAN

 

317

 

 

268

 

 

287

 

 

268

 

 

 

 

 

 

 

 

Consolidated production volume (thousands of tons):

 

 

 

 

 

 

 

Ammonia (gross produced) (2)

 

197

 

 

221

 

 

413

 

 

414

Ammonia (net available for sale) (2)

 

54

 

 

69

 

 

117

 

 

130

UAN

 

321

 

 

337

 

 

668

 

 

643

 

 

 

 

 

 

 

 

Feedstock:

 

 

 

 

 

 

 

Petroleum coke used in production (thousands of tons)

 

130

 

 

133

 

 

261

 

 

261

Petroleum coke used in production (dollars per ton)

$

56.68

 

$

62.96

 

$

49.54

 

$

69.21

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

 

1,897

 

 

2,213

 

 

4,057

 

 

4,361

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

$

3.29

 

$

1.93

 

$

4.00

 

$

2.51

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

 

2,201

 

 

1,855

 

 

3,807

 

 

3,620

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

$

3.63

 

$

1.85

 

$

4.05

 

$

2.65


 

(1) Product pricing at gate represents sales less freight revenue divided by product sales volume in tons and is shown in order to provide a pricing measure that is comparable across the fertilizer industry.
(2) Gross tons produced for ammonia represent total ammonia produced, including ammonia produced that was upgraded into other fertilizer products. Net tons available for sale represent ammonia available for sale that was not upgraded into other fertilizer products.
(3) The feedstock natural gas shown above does not include natural gas used for fuel. The cost of fuel natural gas is included in direct operating expense.

Key Market Indicators

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Ammonia — Southern plains (dollars per ton)

$

576

 

$

523

 

$

569

 

$

545

Ammonia — Corn belt (dollars per ton)

 

630

 

 

565

 

 

624

 

 

581

UAN — Corn belt (dollars per ton)

 

403

 

 

288

 

 

364

 

 

290

 

 

 

 

 

 

 

 

Natural gas NYMEX (dollars per MMBtu)

$

3.51

 

$

2.32

 

$

3.69

 

$

2.21

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2025 Outlook

The table below summarizes our outlook for certain operational statistics and financial information for the third quarter of 2025. See “Forward-Looking Statements” above.

 

Q3 2025

 

Low

 

High

Petroleum

 

 

 

Total throughput (bpd)

 

200,000

 

 

 

215,000

 

Crude utilization (1)

 

92

%

 

 

97

%

Direct operating expenses (in millions) (2)

$

105

 

 

$

115

 

 

 

 

 

Renewables

 

 

 

Total throughput (in millions of gallons)

 

16

 

 

 

20

 

Renewable utilization (4)

 

70

%

 

 

85

%

Direct operating expenses (in millions) (2)

$

8

 

 

$

10

 

 

 

 

 

Nitrogen Fertilizer

 

 

 

Ammonia utilization rate

 

93

%

 

 

98

%

Direct operating expenses (in millions) (2)

$

60

 

 

$

65

 

 

 

 

 

Capital Expenditures (in millions) (3)

 

 

 

Petroleum

$

25

 

 

$

30

 

Renewables

 

1

 

 

 

3

 

Nitrogen Fertilizer

 

20

 

 

 

25

 

Other

 

1

 

 

 

2

 

Total capital expenditures

$

47

 

 

$

60

 


 

(1) Represents crude oil throughput divided by consolidated crude oil throughput capacity of 206,500 bpd.
(2) Direct operating expenses are shown exclusive of depreciation and amortization, turnaround expenses, and inventory valuation impacts.
(3) Turnaround and capital expenditures are disclosed on an accrual basis.
(4) Represents renewable feedstock throughput divided by total renewable throughput capacity of 252,000 gallons per day.

Non-GAAP Reconciliations

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

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net (loss) income

$

(90

)

 

$

38

 

 

$

(195

)

 

$

128

 

Interest expense, net

 

30

 

 

 

19

 

 

 

55

 

 

 

39

 

Income tax benefit

 

(42

)

 

 

(26

)

 

 

(91

)

 

 

(10

)

Depreciation and amortization

 

78

 

 

 

72

 

 

 

146

 

 

 

149

 

EBITDA

 

(24

)

 

 

103

 

 

 

(85

)

 

 

306

 

Adjustments:

 

 

 

 

 

 

 

Revaluation of RFS liability, unfavorable (favorable)

 

89

 

 

 

 

 

 

200

 

 

 

(91

)

Unrealized loss (gain) on derivatives, net

 

2

 

 

 

(17

)

 

 

(1

)

 

 

7

 

Inventory valuation impacts, unfavorable (favorable)

 

32

 

 

 

1

 

 

 

8

 

 

 

(36

)

Adjusted EBITDA

$

99

 

 

$

87

 

 

$

122

 

 

$

186

 

 

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

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Basic and diluted (loss) earnings per share

$

(1.14

)

 

$

0.21

 

 

$

(2.36

)

 

$

1.02

 

Adjustments: (1)

 

 

 

 

 

 

 

Revaluation of RFS liability, unfavorable (favorable)

 

0.65

 

 

 

 

 

 

1.50

 

 

 

(0.68

)

Unrealized loss (gain) on derivatives, net

 

0.02

 

 

 

(0.13

)

 

 

(0.01

)

 

 

0.05

 

Inventory valuation impacts, unfavorable (favorable)

 

0.24

 

 

 

0.01

 

 

 

0.06

 

 

 

(0.27

)

Adjusted (loss) earnings per share

$

(0.23

)

 

$

0.09

 

 

$

(0.81

)

 

$

0.12

 


 

(1) Amounts are shown after-tax, using the Company’s marginal tax rate, and are presented on a per share basis using the weighted average shares outstanding for each period.

Reconciliation of Net Cash (Used In) Provided By Operating Activities to Free Cash Flow

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash (used in) provided by operating activities

$

176

 

 

$

81

 

 

$

(19

)

 

$

258

 

Less:

 

 

 

 

 

 

 

Capital expenditures

 

(41

)

 

 

(43

)

 

 

(92

)

 

 

(90

)

Capitalized turnaround expenditures

 

(148

)

 

 

(32

)

 

 

(191

)

 

 

(44

)

Return of equity method investment

 

1

 

 

 

1

 

 

 

5

 

 

 

4

 

Free cash flow

$

(12

)

 

$

7

 

 

$

(297

)

 

$

128

 

 

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

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Petroleum net (loss) income

$

(137

)

 

$

18

 

 

$

(297

)

 

$

145

 

Interest (income) expense, net

 

5

 

 

 

(5

)

 

 

5

 

 

 

(10

)

Depreciation and amortization

 

48

 

 

 

43

 

 

 

90

 

 

 

92

 

Petroleum EBITDA

 

(84

)

 

 

56

 

 

 

(202

)

 

 

227

 

Adjustments:

 

 

 

 

 

 

 

Revaluation of RFS liability, unfavorable (favorable)

 

89

 

 

 

 

 

 

200

 

 

 

(91

)

Unrealized loss (gain) on derivatives, net

 

2

 

 

 

(17

)

 

 

(1

)

 

 

7

 

Inventory valuation impacts, unfavorable (favorable) (1)

 

31

 

 

 

(2

)

 

 

10

 

 

 

(39

)

Petroleum Adjusted EBITDA

$

38

 

 

$

37

 

 

$

7

 

 

$

104

 

 

Reconciliation of Petroleum Segment Gross (Loss) Profit to Refining Margin and Adjusted Refining Margin

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net sales

$

1,561

 

 

$

1,795

 

 

$

3,038

 

 

$

3,517

 

Less:

 

 

 

 

 

 

 

Cost of materials and other

 

(1,526

)

 

 

(1,610

)

 

 

(3,008

)

 

 

(3,041

)

Direct operating expenses (exclusive of depreciation and amortization)

 

(102

)

 

 

(118

)

 

 

(193

)

 

 

(221

)

Depreciation and amortization

 

(48

)

 

 

(43

)

 

 

(90

)

 

 

(92

)

Gross (loss) profit

 

(115

)

 

 

24

 

 

 

(253

)

 

 

163

 

Add:

 

 

 

 

 

 

 

Direct operating expenses (exclusive of depreciation and amortization)

 

102

 

 

 

118

 

 

 

193

 

 

 

221

 

Depreciation and amortization

 

48

 

 

 

43

 

 

 

90

 

 

 

92

 

Refining margin

 

35

 

 

 

185

 

 

 

30

 

 

 

476

 

Adjustments:

 

 

 

 

 

 

 

Revaluation of RFS liability, unfavorable (favorable)

 

89

 

 

 

 

 

 

200

 

 

 

(91

)

Unrealized loss (gain) on derivatives, net

 

2

 

 

 

(17

)

 

 

(1

)

 

 

7

 

Inventory valuation impacts, unfavorable (favorable) (1)

 

31

 

 

 

(2

)

 

 

10

 

 

 

(39

)

Adjusted refining margin

$

157

 

 

$

166

 

 

$

239

 

 

$

353

 

 

 

 

 

 

 

 

 

Total throughput barrels per day

 

172,149

 

 

 

186,208

 

 

 

146,406

 

 

 

190,999

 

Days in the period

 

91

 

 

 

91

 

 

 

181

 

 

 

182

 

Total throughput barrels

 

15,665,597

 

 

 

16,944,862

 

 

 

26,499,565

 

 

 

34,761,961

 

 

 

 

 

 

 

 

 

Refining margin per total throughput barrel

$

2.21

 

 

$

10.94

 

 

$

1.14

 

 

$

13.68

 

Adjusted refining margin per total throughput barrel

 

9.95

 

 

 

9.81

 

 

 

9.04

 

 

 

10.15

 

Direct operating expenses per total throughput barrel

 

6.45

 

 

 

6.94

 

 

 

7.32

 

 

 

6.34

 


 

(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.

Reconciliation of Renewables Segment Net Loss to EBITDA and Adjusted EBITDA

 

Three Months Ended June 30,

 

Six Months Ended June 30,

(in millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Renewables net loss

$

(11

)

 

$

(11

)

 

$

(11

)

 

$

(20

)

Interest income, net

 

 

 

 

 

 

 

 

 

 

(1

)

Depreciation and amortization

 

6

 

 

 

6

 

 

 

12

 

 

 

12

 

Renewables EBITDA

 

(5

)

 

 

(5

)

 

 

1

 

 

 

(9

)

Adjustments:

 

 

 

 

 

 

 

Inventory valuation impacts, (favorable) unfavorable (1)

 

1

 

 

 

3

 

 

 

(2

)

 

 

2

 

Renewables Adjusted EBITDA

$

(4

)

 

$

(2

)

 

$

(1

)

 

$

(7

)

 

Reconciliation of Renewables Segment Gross Loss to Renewables Margin and Adjusted Renewables Margin

 

Three Months Ended June 30,

 

Six Months Ended June 30,

(in millions, except throughput data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net sales

$

76

 

 

$

63

 

 

$

142

 

 

$

97

 

Less:

 

 

 

 

 

 

 

Cost of materials and other

 

(71

)

 

 

(58

)

 

 

(121

)

 

 

(88

)

Direct operating expenses (exclusive of depreciation and
amortization)

 

(7

)

 

 

(8

)

 

 

(14

)

 

 

(13

)

Depreciation and amortization

 

(6

)

 

 

(6

)

 

 

(12

)

 

 

(12

)

Gross loss

 

(8

)

 

 

(9

)

 

 

(5

)

 

 

(16

)

Add:

 

 

 

 

 

 

 

Direct operating expenses (exclusive of depreciation and
amortization)

 

7

 

 

 

8

 

 

 

14

 

 

 

13

 

Depreciation and amortization

 

6

 

 

 

6

 

 

 

12

 

 

 

12

 

Renewables margin

 

5

 

 

 

5

 

 

 

21

 

 

 

9

 

Inventory valuation impacts, (favorable) unfavorable (1)

 

1

 

 

 

3

 

 

 

(2

)

 

 

2

 

Adjusted renewables margin

$

6

 

 

$

8

 

 

$

19

 

 

$

11

 

 

 

 

 

 

 

 

 

Total vegetable oil throughput gallons per day

 

154,716

 

 

 

126,556

 

 

 

155,325

 

 

 

101,075

 

Days in the period

 

91

 

 

 

91

 

 

 

181

 

 

 

182

 

Total vegetable oil throughput gallons

 

14,079,118

 

 

 

11,516,572

 

 

 

28,113,944

 

 

 

18,395,649

 

 

 

 

 

 

 

 

 

Renewables margin per vegetable oil throughput gallon

$

0.38

 

 

$

0.43

 

 

$

0.76

 

 

$

0.51

 

Adjusted renewables margin per vegetable oil throughput gallon

 

0.44

 

 

 

0.67

 

 

 

0.68

 

 

 

0.64

 

Direct operating expenses per vegetable oil throughput gallon

 

0.54

 

 

 

0.72

 

 

 

0.51

 

 

 

0.76

 


 

(1) The Renewables Segment’s basis for determining inventory value under GAAP is FIFO. Changes in renewable diesel and renewable feedstock prices can cause fluctuations in the inventory valuation of renewable diesel, work in process and finished goods, thereby resulting in a favorable inventory valuation impact when renewable diesel prices increase and an unfavorable inventory valuation impact when renewable diesel 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.

Reconciliation of Nitrogen Fertilizer Segment Net Income to EBITDA and Adjusted EBITDA

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

 

2025

 

 

2024

 

 

2025

 

 

2024

Nitrogen Fertilizer net income

$

39

 

$

26

 

$

66

 

$

39

Interest expense, net

 

7

 

 

8

 

 

15

 

 

15

Depreciation and amortization

 

21

 

 

20

 

 

39

 

 

39

Nitrogen Fertilizer EBITDA and Adjusted EBITDA

$

67

 

$

54

 

$

120

 

$

93


Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern