XML 82 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
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

 

 
1,425

 
1,020

 

 
2,445

Investment in and advances from subsidiaries
1,192

 
1,601

 
173

 
1,440

 
(4,406
)
 

Other long-term assets

 
1

 
123

 
45

 

 
169

Total assets
$
1,232

 
$
1,943

 
$
2,447

200,000

$
2,709

200,000

$
(4,424
)
200,000

$
3,907

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
(24
)
 

 

 
386

 

 
362

Other long-term liabilities
3

 

 
7

 
4

 

 
14

Total long-term liabilities
(21
)
 
496

 
155


1,019


(106
)

1,543

Commitments and contingencies


 


 


 


 


 


Equity:
 
 
 
 
 
 
 
 
 
 
 
Total CVR stockholders’ equity
1,246

 
1,440

 
1,936

 
924

 
(4,300
)
 
1,246

Noncontrolling interest

 

 

 
622

 

 
622

Total equity
1,246

 
1,440

 
1,936

 
1,546

 
(4,300
)
 
1,868

Total liabilities and equity
$
1,232

 
$
1,943

 
$
2,447


$
2,709


$
(4,424
)

$
3,907




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

 

 
1,513

 
1,075

 

 
2,588

Investment in and advances from subsidiaries
897

 
1,596

 
189

 
1,259

 
(3,941
)
 

Other long-term assets
1

 
1

 
91

 
48

 

 
141

Total assets
$
924

 
$
1,761

 
$
2,570


$
2,517


$
(3,965
)

$
3,807

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
(8
)
 

 

 
394

 

 
386

Other long-term liabilities

 

 
4

 
5

 

 
9

Total long-term liabilities
(8
)
 
496

 
276


1,025


(230
)

1,559

Commitments and contingencies


 


 


 


 


 


Equity:
 
 
 
 
 
 
 
 
 
 
 
Total CVR stockholders’ equity
919

 
1,260

 
1,831

 
620

 
(3,711
)
 
919

Noncontrolling interest

 

 

 
785

 

 
785

Total equity
919

 
1,260

 
1,831


1,405


(3,711
)

1,704

Total liabilities and equity
$
924

 
$
1,761

 
$
2,570


$
2,517


$
(3,965
)

$
3,807

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

 

 
364

 
159

 

 
523

Depreciation and amortization

 

 
130

 
72

 

 
202

Cost of sales

 

 
6,095

 
319

 
(6
)
 
6,408

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
)
 
611

 
(6
)
 

 
587

Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
(32
)
 
(7
)
 
(63
)
 

 
(102
)
Other income, net

 

 
9

 
6

 

 
15

Income (loss) from subsidiaries
303

 
611

 
(46
)
 
578

 
(1,446
)
 

Income (loss) before income taxes
286

 
578

 
567

 
515

 
(1,446
)
 
500

Income tax expense (benefit)
(3
)
 

 

 
92

 

 
89

Net income (loss)
289

 
578

 
567

 
423

 
(1,446
)
 
411

Less: Net income attributable to noncontrolling interest

 

 

 
122

 

 
122

Net income (loss) attributable to CVR Energy stockholders
$
289

 
$
578

 
$
567

 
$
301

 
$
(1,446
)
 
$
289

 
 
 
 
 
 
 
 
 
 
 
 

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

 

 
441

 
157

 

 
598

Depreciation and amortization

 

 
129

 
74

 

 
203

Cost of sales

 

 
5,446

 
316

 
(8
)
 
5,754

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
)
 
194

 
(71
)
 

 
107

Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
(34
)
 
(11
)
 
(64
)
 

 
(109
)
Other income, net

 

 
1

 
1

 

 
2

Income (loss) from subsidiaries
246

 
184

 
(88
)
 
148

 
(490
)
 

Income (loss) before income taxes
231

 
149

 
96

 
14

 
(490
)
 

Income tax benefit
(4
)
 

 

 
(213
)
 

 
(217
)
Net income (loss)
235

 
149

 
96

 
227

 
(490
)
 
217

Less: Net loss attributable to noncontrolling interest

 

 

 
(18
)
 

 
(18
)
Net income (loss) attributable to CVR Energy stockholders
$
235

 
$
149

 
$
96

 
$
245

 
$
(490
)
 
$
235

 
 
 
 
 
 
 
 
 
 
 
 

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

 

 
3,780

 
93

 
(6
)
 
3,867

Direct operating expenses

 

 
392

 
149

 

 
541

Depreciation and amortization

 

 
126

 
58

 

 
184

Cost of sales

 

 
4,298

 
300

 
(6
)
 
4,592

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
)
 
113

 
(30
)
 

 
70

Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net

 
(32
)
 
(2
)
 
(49
)
 

 
(83
)
Other income, net
5

 

 

 
(3
)
 

 
2

Income (loss) from subsidiaries
26

 
103

 
(64
)
 
78

 
(143
)
 

Income (loss) before income taxes
19

 
70

 
47

 
(4
)
 
(143
)
 
(11
)
Income tax benefit
(6
)
 

 

 
(14
)
 

 
(20
)
Net income (loss)
25

 
70

 
47

 
10

 
(143
)
 
9

Less: Net loss attributable to noncontrolling interest

 

 

 
(16
)
 

 
(16
)
Net income (loss) attributable to CVR Energy stockholders
$
25

 
$
70

 
$
47

 
$
26

 
$
(143
)
 
$
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
38

 
(31
)
 
687

 
(77
)
 
3

 
620

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(3
)
 

 
(79
)
 
(20
)
 

 
(102
)
Investment in affiliates, net of return of investment

202

 
630

 
679

 
435

 
(1,946
)
 

Other investing activities

 

 

 
2

 

 
2

Net cash provided by (used in) investing activities
199

 
630

 
600

 
417

 
(1,946
)
 
(100
)
 
 
 
 
 
 
 
 
 
 
 
 
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
(30
)
 
(32
)
 
273

 
(33
)
 
(10
)
 
168

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(4
)
 

 
(101
)
 
(15
)
 

 
(120
)
Investment in affiliates, net of return of investment

207

 
1,083

 
112

 
158

 
(1,636
)
 
(76
)
Net cash provided by (used in) investing activities
203

 
1,083

 
11

 
143

 
(1,636
)
 
(196
)
 
 
 
 
 
 
 
 
 
 
 
 
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
(29
)
 
(26
)
 
380

 
(45
)
 
(13
)
 
267

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(10
)
 

 
(102
)
 
(21
)
 

 
(133
)
Acquisition of CVR Nitrogen, net of cash acquired


 

 

 
(64
)
 

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

214

 
227

 
(157
)
 
281

 
(570
)
 
(5
)
Other investing activities

 

 
1

 

 

 
1

Net cash provided by (used in) investing activities
204

 
227

 
(258
)
 
196

 
(570
)
 
(201
)
 
 
 
 
 
 
 
 
 
 
 
 
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