XML 68 R37.htm IDEA: XBRL DOCUMENT v3.19.2
Guarantor (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information Disclosure [Abstract]  
Guarantor Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
 
December 31, 2018
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
3

 
$
340

 
$
252

 
$
73

 
$

 
$
668

Accounts receivable

 

 
107

 
62

 

 
169

Intercompany receivable
6

 

 
4

 

 
(10
)
 

Inventories

 

 
316

 
64

 

 
380

Prepaid expenses and other current assets
31

 
1

 
47

 
5

 
(8
)
 
76

Total current assets
40

 
341

 
726

 
204

 
(18
)
 
1,293

Property, plant and equipment, net of accumulated depreciation

 

 
1,410

 
1,020

 

 
2,430

Investment in and advances from subsidiaries
1,263

 
1,694

 
173

 
1,533

 
(4,663
)
 

Other long-term assets

 
1

 
231

 
45

 

 
277

Total assets
$
1,303

 
$
2,036

 
$
2,540

 
$
2,802

 
$
(4,681
)
 
$
4,000

LIABILITIES AND PARTNERS' CAPITAL
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Note payable and capital lease obligations
$

 
$

 
$
3

 
$

 
$

 
$
3

Accounts payable
1

 

 
291

 
29

 
(1
)
 
320

Intercompany payables

 

 

 
10

 
(10
)
 

Other current liabilities
6

 
7

 
62

 
105

 
(7
)
 
173

Total current liabilities
7

 
7

 
356

 
144

 
(18
)
 
496

Long-term liabilities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt and capital lease obligations, net of current portion

 
496

 
42

 
629

 

 
1,167

Investment and advances from subsidiaries

 

 
106

 

 
(106
)
 

Deferred income taxes
7

 

 

 
373

 

 
380

Other long-term liabilities
3

 

 
7

 
4

 

 
14

Total long-term liabilities
10

 
496

 
155

 
1,006

 
(106
)
 
1,561

Commitments and contingencies


 


 


 


 


 


Equity:
 
 
 
 
 
 
 
 
 
 
 
Total CVR stockholders’ equity
1,286

 
1,533

 
2,029

 
995

 
(4,557
)
 
1,286

Noncontrolling interest

 

 

 
657

 

 
657

Total equity
1,286

 
1,533

 
2,029

 
1,652

 
(4,557
)
 
1,943

Total liabilities and equity
$
1,303

 
$
2,036

 
$
2,540

 
$
2,802

 
$
(4,681
)
 
$
4,000




Condensed Consolidating Balance Sheet
 
December 31, 2017
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Combined Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
4

 
$
163

 
$
261

 
$
54

 
$

 
$
482

Accounts receivable

 

 
169

 
10

 

 
179

Intercompany receivables
9

 

 
8

 

 
(17
)
 

Inventories

 

 
316

 
53

 

 
369

Prepaid expenses and other current assets
13

 
1

 
23

 
18

 
(7
)
 
48

Total current assets
26

 
164

 
777

 
135

 
(24
)
 
1,078

Property, plant and equipment, net of accumulated depreciation

 

 
1,498

 
1,075

 

 
2,573

Investment in and advances from subsidiaries
998

 
1,743

 
189

 
1,404

 
(4,334
)
 

Other long-term assets
1

 
1

 
252

 
48

 

 
302

Total assets
$
1,025

 
$
1,908

 
$
2,716

 
$
2,662

 
$
(4,358
)
 
$
3,953

LIABILITIES AND PARTNERS' CAPITAL
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Note payable and capital lease obligations
$

 
$

 
$
2

 
$

 
$

 
$
2

Accounts payable
1

 

 
310

 
24

 
(1
)
 
334

Intercompany payables

 

 

 
17

 
(17
)
 

Other current liabilities
12

 
5

 
151

 
46

 
(6
)
 
208

Total current liabilities
13

 
5

 
463

 
87

 
(24
)
 
544

Long-term liabilities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt and capital lease obligations, net of current portion

 
496

 
42

 
626

 

 
1,164

Investment and advances from subsidiaries

 

 
230

 

 
(230
)
 

Deferred income taxes
24

 

 

 
389

 

 
413

Other long-term liabilities

 

 
4

 
5

 

 
9

Total long-term liabilities
24

 
496

 
276

 
1,020

 
(230
)
 
1,586

Commitments and contingencies


 


 


 


 


 


Equity:
 
 
 
 
 
 
 
 
 
 
 
Total CVR stockholders’ equity
988

 
1,407

 
1,977

 
720

 
(4,104
)
 
988

Noncontrolling interest

 

 

 
835

 

 
835

Total equity
988

 
1,407

 
1,977

 
1,555

 
(4,104
)
 
1,823

Total liabilities and equity
$
1,025

 
$
1,908

 
$
2,716

 
$
2,662

 
$
(4,358
)
 
$
3,953

Guarantor Consolidated Statement of Operations
Condensed Consolidating Statement of Operations
 
Year Ended December 31, 2018
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Eliminations
 
Consolidated
(in millions)
 
Net sales
$

 
$

 
$
6,779

 
$
351

 
$
(6
)
 
$
7,124

Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of materials and other

 

 
5,601

 
88

 
(6
)
 
5,683

Direct operating expenses

 

 
358

 
159

 

 
517

Depreciation and amortization

 

 
191

 
72

 

 
263

Cost of sales

 

 
6,150

 
319

 
(6
)
 
6,463

Selling, general and administrative expenses
17

 
1

 
60

 
34

 

 
112

Depreciation and amortization

 

 
8

 
3

 

 
11

Loss on asset disposals

 

 
5

 
1

 

 
6

Operating income (loss)
(17
)
 
(1
)
 
556

 
(6
)
 

 
532

Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
(32
)
 
(7
)
 
(63
)
 

 
(102
)
Other income, net

 

 
9

 
6

 

 
15

Income (loss) from subsidiaries
273

 
558

 
(46
)
 
524

 
(1,309
)
 

Income (loss) before income taxes
256

 
525

 
512

 
461

 
(1,309
)
 
445

Income tax expense (benefit)
(3
)
 

 

 
82

 

 
79

Net income (loss)
259

 
525

 
512

 
379

 
(1,309
)
 
366

Less: Net income attributable to noncontrolling interest

 

 

 
107

 

 
107

Net income (loss) attributable to CVR Energy stockholders
$
259

 
$
525

 
$
512

 
$
272

 
$
(1,309
)
 
$
259

 
 
 
 
 
 
 
 
 
 
 
 

Condensed Consolidating Statement of Operations
 
Year Ended December 31, 2017
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
Net sales
$

 
$

 
$
5,665

 
$
331

 
$
(8
)
 
$
5,988

Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of materials and other

 

 
4,876

 
85

 
(8
)
 
4,953

Direct operating expenses

 

 
359

 
157

 

 
516

Depreciation and amortization

 

 
173

 
74

 

 
247

Cost of sales

 

 
5,408

 
316

 
(8
)
 
5,716

Selling, general and administrative expenses
15

 
1

 
14

 
83

 

 
113

Depreciation and amortization

 

 
8

 
3

 

 
11

Loss on asset disposals

 

 
3

 

 

 
3

Operating income (loss)
(15
)
 
(1
)
 
232

 
(71
)
 

 
145

Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
(34
)
 
(11
)
 
(64
)
 

 
(109
)
Other income, net

 

 
1

 
1

 

 
2

Income (loss) from subsidiaries
272

 
222

 
(88
)
 
186

 
(592
)
 

Income (loss) before income taxes
257

 
187

 
134

 
52

 
(592
)
 
38

Income tax benefit
(6
)
 

 

 
(214
)
 

 
(220
)
Net income (loss)
263

 
187

 
134

 
266

 
(592
)
 
258

Less: Net loss attributable to noncontrolling interest

 

 

 
(5
)
 

 
(5
)
Net income (loss) attributable to CVR Energy stockholders
$
263

 
$
187

 
$
134

 
$
271

 
$
(592
)
 
$
263

 
 
 
 
 
 
 
 
 
 
 
 

Condensed Consolidating Statement of Operations
 
Year Ended December 31, 2016
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
Net sales
$

 
$

 
$
4,432

 
$
356

 
$
(6
)
 
$
4,782

Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of materials and other

 

 
3,779

 
93

 
(5
)
 
3,867

Direct operating expenses

 

 
354

 
149

 

 
503

Depreciation and amortization

 

 
162

 
58

 

 
220

Cost of sales

 

 
4,295

 
300

 
(5
)
 
4,590

Selling, general and administrative expenses
12

 
1

 
15

 
82

 

 
110

Depreciation and amortization

 

 
6

 
3

 

 
9

Loss on asset disposals

 

 

 
1

 

 
1

Operating income (loss)
(12
)
 
(1
)
 
116

 
(30
)
 
(1
)
 
72

Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
(32
)
 
(2
)
 
(49
)
 

 
(83
)
Other income, net
5

 

 

 
(3
)
 

 
2

Income (loss) from subsidiaries
27

 
105

 
(64
)
 
79

 
(147
)
 

Income (loss) before income taxes
20

 
72

 
50

 
(3
)
 
(148
)
 
(9
)
Income tax benefit
(5
)
 

 

 
(14
)
 

 
(19
)
Net income (loss)
25

 
72

 
50

 
11

 
(148
)
 
10

Less: Net loss attributable to noncontrolling interest

 

 

 
(15
)
 

 
(15
)
Net income (loss) attributable to CVR Energy stockholders
$
25

 
$
72

 
$
50

 
$
26

 
$
(148
)
 
$
25

 
 
 
 
 
 
 
 
 
 
 
 

Guarantor Consolidated Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows
 
Year Ended December 31, 2018
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
 
 
 
 
Net cash provided by (used in) operating activities
37

 
(31
)
 
695

 
(74
)
 
1

 
628

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(3
)
 

 
(79
)
 
(20
)
 

 
(102
)
Turnaround expenditures

 

 
(8
)
 

 

 
(8
)
Investment in affiliates, net of return of investment

203

 
630

 
679

 
432

 
(1,944
)
 

Other investing activities

 

 

 
2

 

 
2

Net cash provided by (used in) investing activities
200

 
630

 
592

 
414

 
(1,944
)
 
(108
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
CVR Energy shareholder dividends
(238
)
 

 

 

 

 
(238
)
CVR Refining unitholder distributions

 

 
(93
)
 

 

 
(93
)
Distributions or intercompany advances to other CVR Energy subsidiaries

 
(422
)
 
(1,202
)
 
(319
)
 
1,943

 

Other financing activities

 

 
(1
)
 
(2
)
 

 
(3
)
Net cash provided by (used in) financing activities
(238
)
 
(422
)
 
(1,296
)
 
(321
)
 
1,943

 
(334
)
Net increase (decrease) in cash and cash equivalents
(1
)
 
177

 
(9
)
 
19

 

 
186

Cash and cash equivalents, beginning of period
4

 
163

 
261

 
54

 

 
482

Cash and cash equivalents, end of period
$
3

 
$
340

 
$
252

 
$
73

 
$

 
$
668


Condensed Consolidating Statement of Cash Flows
 
Year Ended December 31, 2017
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
 
 
 
 
Net cash provided by (used in) operating activities
(29
)
 
(32
)
 
392

 
(73
)
 
(10
)
 
248

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(4
)
 

 
(101
)
 
(15
)
 

 
(120
)
Turnaround expenditures

 

 
(80
)
 

 

 
(80
)
Investment in affiliates, net of return of investment

206

 
1,083

 
73

 
198

 
(1,636
)
 
(76
)
Net cash provided by (used in) investing activities
202

 
1,083

 
(108
)
 
183

 
(1,636
)
 
(276
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
CVR Energy dividends
(174
)
 

 

 

 

 
(174
)
CVR Refining unitholder distributions

 

 
(47
)
 

 

 
(47
)
CVR Partners unitholder distributions

 

 

 
(2
)
 

 
(2
)
Distributions or intercompany advances to other CVR Energy subsidiaries

 
(1,190
)
 
(338
)
 
(118
)
 
1,646

 

Other financing activities

 

 
(2
)
 
(1
)
 

 
(3
)
Net cash provided by (used in) financing activities
(174
)
 
(1,190
)
 
(387
)
 
(121
)
 
1,646

 
(226
)
Net decrease in cash and cash equivalents
(1
)
 
(139
)
 
(103
)
 
(11
)
 

 
(254
)
Cash and cash equivalents, beginning of period
5

 
302

 
364

 
65

 

 
736

Cash and cash equivalents, end of period
$
4

 
$
163

 
$
261

 
$
54

 
$

 
$
482


Condensed Consolidating Statement of Cash Flows
 
Year Ended December 31, 2016
 
Parent
 
Subsidiary Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Intercompany Elimination
 
Consolidated
(in millions)
 
 
 
 
 
Net cash provided by (used in) operating activities
(30
)
 
(26
)
 
444

 
(38
)
 
(13
)
 
337

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(10
)
 

 
(100
)
 
(23
)
 

 
(133
)
Turnaround expenditures

 

 
(70
)
 

 

 
(70
)
Acquisition of CVR Nitrogen, net of cash acquired


 

 

 
(64
)
 

 
(64
)
Investment in affiliates, net of return of investment

215

 
227

 
(155
)
 
278

 
(570
)
 
(5
)
Other investing activities

 

 
3

 
(2
)
 

 
1

Net cash provided by (used in) investing activities
205

 
227

 
(322
)
 
189

 
(570
)
 
(271
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Proceeds on issuance of 2023 Notes, net of original issue discount

 

 

 
629

 

 
629

Principal and premium payments on 2021 Notes

 

 

 
(322
)
 

 
(322
)
Payments of revolving debt

 

 

 
(49
)
 

 
(49
)
Principal payments on CRNF credit facility


 

 

 
(125
)
 

 
(125
)
CVR Energy shareholder dividends
(174
)
 

 

 

 

 
(174
)
CVR Partners unitholder distributions

 

 

 
(42
)
 

 
(42
)
Distributions or intercompany advances to other CVR Energy subsidiaries

 
(69
)
 
(280
)
 
(234
)
 
583

 

Other financing activities
(11
)
 

 
(1
)
 

 

 
(12
)
Net cash provided by (used in) financing activities
(185
)
 
(69
)
 
(281
)
 
(143
)
 
583

 
(95
)
Net increase (decrease) in cash and cash equivalents
(10
)
 
132

 
(159
)
 
8

 

 
(29
)
Cash and cash equivalents, beginning of period
15

 
170

 
523

 
57

 

 
765

Cash and cash equivalents, end of period
$
5

 
$
302

 
$
364

 
$
65

 
$

 
$
736