CVR Energy Inc
NYSE:CVI
Balance Sheet
Balance Sheet Decomposition
CVR Energy Inc
CVR Energy Inc
Balance Sheet
CVR Energy Inc
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
65
|
42
|
31
|
9
|
37
|
200
|
388
|
896
|
842
|
754
|
765
|
736
|
482
|
668
|
652
|
667
|
510
|
510
|
581
|
987
|
511
|
|
| Cash Equivalents |
65
|
42
|
31
|
9
|
37
|
200
|
388
|
896
|
842
|
754
|
765
|
736
|
482
|
668
|
652
|
667
|
510
|
510
|
581
|
987
|
511
|
|
| Total Receivables |
72
|
102
|
192
|
119
|
67
|
80
|
215
|
225
|
253
|
192
|
114
|
162
|
194
|
173
|
182
|
178
|
299
|
358
|
884
|
295
|
234
|
|
| Accounts Receivables |
72
|
70
|
87
|
33
|
46
|
80
|
183
|
211
|
242
|
137
|
96
|
152
|
179
|
169
|
182
|
178
|
299
|
358
|
286
|
295
|
234
|
|
| Other Receivables |
0
|
32
|
105
|
85
|
21
|
0
|
32
|
15
|
11
|
56
|
19
|
10
|
15
|
4
|
0
|
0
|
0
|
0
|
598
|
0
|
0
|
|
| Inventory |
154
|
161
|
255
|
148
|
275
|
247
|
636
|
528
|
527
|
330
|
290
|
349
|
385
|
380
|
390
|
298
|
484
|
624
|
604
|
502
|
472
|
|
| Other Current Assets |
46
|
37
|
93
|
98
|
48
|
72
|
118
|
112
|
110
|
181
|
104
|
68
|
34
|
72
|
67
|
259
|
76
|
101
|
110
|
40
|
50
|
|
| Total Current Assets |
336
|
343
|
570
|
373
|
426
|
599
|
1 357
|
1 761
|
1 732
|
1 457
|
1 274
|
1 316
|
1 094
|
1 293
|
1 291
|
1 402
|
1 369
|
1 593
|
2 179
|
1 824
|
1 267
|
|
| PP&E Net |
773
|
1 007
|
1 192
|
1 179
|
1 138
|
1 081
|
1 673
|
1 783
|
1 864
|
1 916
|
1 967
|
2 672
|
2 572
|
2 430
|
2 336
|
2 240
|
2 273
|
2 247
|
2 221
|
2 176
|
2 050
|
|
| PP&E Gross |
773
|
1 007
|
1 192
|
1 179
|
1 138
|
1 081
|
1 673
|
1 783
|
1 864
|
1 916
|
1 967
|
2 672
|
2 572
|
2 430
|
2 336
|
2 240
|
2 273
|
2 247
|
2 221
|
2 176
|
2 050
|
|
| Accumulated Depreciation |
24
|
74
|
142
|
221
|
305
|
389
|
478
|
601
|
742
|
887
|
1 040
|
1 228
|
1 431
|
1 637
|
1 827
|
2 009
|
2 194
|
2 379
|
2 586
|
2 774
|
3 041
|
|
| Intangible Assets |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
84
|
84
|
84
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
5
|
4
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
23
|
11
|
22
|
11
|
9
|
18
|
48
|
26
|
28
|
49
|
18
|
21
|
17
|
277
|
278
|
336
|
264
|
279
|
307
|
263
|
389
|
|
| Other Assets |
84
|
84
|
84
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 222
N/A
|
1 450
+19%
|
1 868
+29%
|
1 611
-14%
|
1 615
+0%
|
1 740
+8%
|
3 119
+79%
|
3 611
+16%
|
3 666
+2%
|
3 463
-6%
|
3 299
-5%
|
4 050
+23%
|
3 807
-6%
|
4 000
+5%
|
3 905
-2%
|
3 978
+2%
|
3 906
-2%
|
4 119
+5%
|
4 707
+14%
|
4 263
-9%
|
3 706
-13%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
88
|
139
|
182
|
106
|
107
|
155
|
467
|
440
|
378
|
275
|
262
|
251
|
334
|
320
|
412
|
282
|
409
|
497
|
530
|
538
|
415
|
|
| Accrued Liabilities |
16
|
34
|
51
|
24
|
31
|
50
|
56
|
88
|
77
|
65
|
69
|
73
|
82
|
0
|
0
|
92
|
115
|
145
|
129
|
129
|
132
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
6
|
17
|
16
|
17
|
8
|
10
|
1
|
1
|
1
|
126
|
2
|
2
|
0
|
5
|
8
|
6
|
6
|
606
|
12
|
14
|
|
| Other Current Liabilities |
123
|
52
|
309
|
99
|
37
|
52
|
55
|
97
|
45
|
82
|
28
|
240
|
125
|
176
|
179
|
277
|
626
|
791
|
417
|
419
|
145
|
|
| Total Current Liabilities |
228
|
230
|
560
|
245
|
191
|
266
|
588
|
626
|
502
|
424
|
485
|
566
|
544
|
496
|
596
|
659
|
1 156
|
1 439
|
1 682
|
1 098
|
706
|
|
| Long-Term Debt |
497
|
769
|
484
|
480
|
475
|
469
|
854
|
897
|
675
|
674
|
541
|
1 163
|
1 164
|
1 167
|
1 190
|
1 683
|
1 654
|
1 585
|
1 579
|
1 907
|
1 751
|
|
| Deferred Income Tax |
210
|
284
|
287
|
289
|
278
|
299
|
358
|
387
|
602
|
638
|
640
|
580
|
386
|
380
|
396
|
368
|
268
|
249
|
327
|
277
|
269
|
|
| Minority Interest |
0
|
4
|
11
|
11
|
11
|
11
|
148
|
135
|
647
|
687
|
616
|
852
|
785
|
657
|
275
|
200
|
217
|
260
|
191
|
185
|
168
|
|
| Other Liabilities |
167
|
78
|
94
|
7
|
7
|
6
|
21
|
41
|
52
|
52
|
34
|
32
|
9
|
14
|
55
|
49
|
58
|
55
|
81
|
93
|
82
|
|
| Total Liabilities |
1 102
N/A
|
1 366
+24%
|
1 436
+5%
|
1 031
-28%
|
961
-7%
|
1 051
+9%
|
1 968
+87%
|
2 086
+6%
|
2 477
+19%
|
2 474
0%
|
2 315
-6%
|
3 192
+38%
|
2 888
-10%
|
2 714
-6%
|
2 512
-7%
|
2 959
+18%
|
3 353
+13%
|
3 588
+7%
|
3 860
+8%
|
3 560
-8%
|
2 976
-16%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
120
|
83
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
0
|
27
|
137
|
207
|
221
|
567
|
945
|
76
|
185
|
189
|
338
|
277
|
187
|
113
|
490
|
956
|
976
|
660
|
804
|
777
|
|
| Additional Paid In Capital |
0
|
0
|
458
|
441
|
446
|
468
|
587
|
582
|
1 114
|
1 175
|
1 175
|
1 198
|
1 198
|
1 474
|
1 507
|
1 510
|
1 510
|
1 508
|
1 508
|
1 508
|
1 508
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
120
N/A
|
83
-30%
|
433
+419%
|
580
+34%
|
654
+13%
|
690
+5%
|
1 152
+67%
|
1 525
+32%
|
1 189
-22%
|
988
-17%
|
984
0%
|
858
-13%
|
919
+7%
|
1 286
+40%
|
1 393
+8%
|
1 019
-27%
|
553
-46%
|
531
-4%
|
847
+60%
|
703
-17%
|
730
+4%
|
|
| Total Liabilities & Equity |
1 222
N/A
|
1 450
+19%
|
1 868
+29%
|
1 611
-14%
|
1 615
+0%
|
1 740
+8%
|
3 119
+79%
|
3 611
+16%
|
3 666
+2%
|
3 463
-6%
|
3 299
-5%
|
4 050
+23%
|
3 807
-6%
|
4 000
+5%
|
3 905
-2%
|
3 978
+2%
|
3 906
-2%
|
4 119
+5%
|
4 707
+14%
|
4 263
-9%
|
3 706
-13%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
82
|
82
|
86
|
86
|
86
|
86
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
|