SUGAR LAND, Texas, April 27, 2017 /PRNewswire/ -- CVR Refining, LP (NYSE: CVRR), a refiner and marketer of petroleum fuels, today announced net income of $67.0 million on net sales of $1,423.5 million for the first quarter of 2017, compared to a net loss of $68.0 million on net sales of $834.0 million for the first quarter of 2016. Adjusted EBITDA, a non-GAAP financial measure, for the 2017 first quarter was $114.5 million compared to adjusted EBITDA of $35.1 million for the 2016 first quarter.

"CVR Refining's Coffeyville, Kansas, and Wynnewood, Oklahoma, refineries performed exceptionally well during the 2017 first quarter and exceeded the range of our outlook by posting a combined crude throughput of 214,369 barrels per day (bpd), a quarterly record for the company," said Jack Lipinski, chief executive officer.

"Another recent highlight was the successful completion of our pipeline project with Velocity Midstream Partners," Lipinski said. "The newly constructed crude oil pipeline, which commenced operations in mid-April, directly links the South Central Oklahoma Oil Province (SCOOP) play to CVR Refining's Wynnewood refinery, further enhancing our crude supply.

"The Renewable Fuel Standard continues to be a disaster searching for a solution," he continued. "The wild volatility in the market for Renewable Identification Numbers (RINs) during the first quarter once again proves that RINs are not fundamentally priced but are in fact manipulated. The cost to produce a D-6 ethanol RIN is currently between 6 cents and 10 cents, yet it trades 40 cents higher. This is the price manipulation in the market that must stop and CVR Refining supports the efforts of the many refiners and independent gas station dealers to reform this misguided regulation.

"As I have said many times before, RINs are an egregious tax on independent, merchant refiners and small fuel retailers," Lipinski concluded. "CVR Refining alone has incurred more than $670 million in RIN expenses since the beginning of the program. Not only has the Company incurred this expense, but our unitholders have experienced significant market cap losses. RINs are sucking the lifeblood out of the merchant refining industry. We hope and strongly believe that this pernicious RINs program will be changed in the near future. However, in the interest of prudent corporate fiscal management, CVR Refining will not distribute cash this quarter."

Consolidated Operations

First quarter 2017 throughputs of crude oil and all other feedstocks and blendstocks totaled 228,612 bpd. Throughputs of crude oil and all other feedstocks and blendstocks for both refineries totaled 195,859 bpd for the same period in 2016.

Refining margin adjusted for FIFO impact per crude oil throughput barrel, a non-GAAP financial measure, was $11.54 in the 2017 first quarter, compared to $7.19 during the same period in 2016. Direct operating expenses (exclusive of depreciation and amortization), including major scheduled turnaround expenses, per crude oil throughput barrel, for the 2017 first quarter were $5.29, compared to $7.02 in the first quarter of 2016.

Distributions

CVR Refining announced today that it will not make a cash distribution for the 2017 first quarter. CVR Refining is a variable distribution master limited partnership. As a result, its quarterly 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 paid for crude oil and other feedstocks, as well as the prices received for finished products, and other cash reserves deemed necessary or appropriate by the board of directors of its general partner.

First Quarter 2017 Earnings Conference Call

CVR Refining previously announced that it will host its first quarter 2017 Earnings Conference Call for analysts and investors on Thursday, April 27, at 1 p.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 Earnings Conference Call will be broadcast live over the Internet at https://www.webcaster4.com/Webcast/Page/1005/20615. For investors or analysts who want to participate during the call, the dial-in number is (877) 407-8289.

For those unable to listen live, the Webcast will be archived and available for 14 days at https://www.webcaster4.com/Webcast/Page/1005/20615. A repeat of the conference call can be accessed by dialing (877) 660-6853, conference ID 13659738.

This 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 Refining's distributions to foreign investors are attributable to income that is effectively connected with a United States trade or business. Accordingly, CVR Refining's distributions to foreign investors are subject to federal income tax withholding at the highest effective tax rate.

Forward-Looking Statements
This news release contains forward-looking statements. You can generally identify forward-looking statements by our use of forward-looking terminology such as "outlook," "anticipate," "believe," "continue," "could," "estimate," "expect," "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. For a 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 SEC filings. These 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 press release are made only as of the date hereof. CVR Refining 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 Refining, LP
Headquartered in Sugar Land, Texas, CVR Refining, LP is an independent downstream energy limited partnership that owns refining and related logistics assets in the Midcontinent United States. CVR Refining's subsidiaries operate a complex full coking medium-sour crude oil refinery with a rated capacity of 115,000 barrels per calendar day (bpcd) in Coffeyville, Kansas, and a complex crude oil refinery with a rated capacity of 70,000 bpcd in Wynnewood, Oklahoma. CVR Refining's subsidiaries also operate and invest in supporting logistics assets including approximately 340 miles of active owned and leased pipelines, a 65,000 bpcd pipeline owned and operated by a joint venture, approximately 150 crude oil transports, a network of strategically located crude oil gathering tank farms, and approximately 6.4 million barrels of owned and leased crude oil storage capacity.

For further information, please contact:

Investor Contact:
Jay Finks
CVR Refining, LP
(281) 207-3588
IR@CVRRefining.com

Media Relations:
Brandee Stephens
CVR Refining, LP
(281) 207-3516
MediaRelations@CVRRefining.com

CVR Refining, LP

Financial and Operational Data (all information in this release is unaudited other than the balance sheet data as of December 31, 2016).





                             Three Months Ended

                                  March 31,
                                  ---------

                          2017                          2016
                          ----                          ----

                    (in millions, except per unit data)

    Statement
     of
     Operations
     Data:

    Net sales                                  $1,423.5                 $834.0

    Operating
     costs and
     expenses:

    Cost of
     materials
     and other         1,201.3                                 722.3

    Direct
     operating
     expenses(1)(2)      102.1                                 117.7

     Depreciation
     and
     amortization         33.3                                  30.9
                          ----                                  ----

    Cost of
     sales             1,336.7                                 870.9

    Selling,
     general
     and
     administrative
     expenses(1)          20.0                                  18.5

     Depreciation
     and
     amortization          0.8                                   0.6
                           ---                                   ---

    Operating
     income
     (loss)               66.0                                (56.0)

    Interest
     expense
     and other
     financing
     costs              (11.2)                               (10.8)

    Interest
     income                  -                                    -

    Gain
     (loss) on
     derivatives,
     net                  12.2                                 (1.2)

    Other
     income
     (expense),
     net                     -                                    -
                           ---                                  ---

    Income
     (loss)
     before
     income
     tax
     expense              67.0                                (68.0)

    Income tax
     expense                 -                                    -

    Net income
     (loss)                                       $67.0                $(68.0)
                                                  =====                 ======


    Net income
     (loss)
     per
     common
     unit -
     basic and
     diluted                                      $0.45                $(0.46)


    Adjusted
     EBITDA*                                     $114.5                  $35.1

    Available
     cash for
     distribution*           $                        -              $      -


    Weighted
     average,
     number of
     common
     units
     outstanding:

         Basic and
          diluted        147.6                                 147.6

______________________________



    * See "Use of Non-GAAP
     Financial Measures" below.


    (1)              Direct operating expenses and
                     selling, general and
                     administrative expenses for the
                     three months ended March 31, 2017
                     and 2016 are shown exclusive of
                     depreciation and amortization,
                     which amounts are presented
                     separately below direct operating
                     expenses and selling, general and
                     administrative expenses.


    (2)              Direct operating expenses includes
                     $12.9 million and $29.4 million
                     of major scheduled turnaround
                     expenses during the three months
                     ended March 31, 2017 and 2016,
                     respectively.





                   As of March                        As of
                     31, 2017                      December 31,
                                                      2016
                  ------------                  -------------

                                                    (audited)

                           (in millions)

    Balance Sheet
     Data:

    Cash and cash
     equivalents                         $408.8                   $314.1

    Working
     capital             394.0                              313.7

    Total assets       2,371.8                            2,331.9

    Total debt,
     including
     current
     portion             541.4                              541.5

    Total
     partners'
     capital           1,363.7                            1,296.7





                             Three Months Ended

                                  March 31,
                                 ---------

                           2017                       2016
                           ----                       ----

                             (in millions)

    Cash Flow Data:

    Net cash flow
     provided by (used
     in):

    Operating activities                       $116.1                 $3.0

    Investing activities (21.0)                            (44.0)

    Financing activities  (0.4)                             (0.4)
                           ----                               ----

    Net cash flow                               $94.7              $(41.4)
                                                =====               ======


    Capital expenditures
     for property, plant
     and equipment:

    Maintenance capital
     expenditures                               $17.5                $25.3

    Growth capital
     expenditures           2.1                               18.7
                            ---                               ----

    Total capital
     expenditures                               $19.6                $44.0
                                                =====                =====

Operating Data

The following tables set forth information about our consolidated operations and our Coffeyville and Wynnewood refineries. Reconciliations of certain non-GAAP financial measures are provided under "Use of Non-GAAP Financial Measures" below.





                             Three Months Ended

                                  March 31,
                                  ---------

                             2017                    2016
                             ----                    ----

    Key Operating
     Statistics:

    Per crude oil
     throughput barrel:

    Gross profit (loss)                        $4.50              $(2.20)

    Refining margin*        11.52                            6.67

    FIFO impact,
     unfavorable             0.02                            0.52
                             ----                            ----

    Refining margin
     adjusted for FIFO
     impact*                11.54                            7.19

    Direct operating
     expenses and major
     scheduled turnaround
     expenses                5.29                            7.02

    Direct operating
     expenses excluding
     major scheduled
     turnaround expenses     4.63                            5.27

    Direct operating
     expenses and major
     scheduled turnaround
     expenses per barrel
     sold                    4.97                            6.40

    Direct operating
     expenses excluding
     major scheduled
     turnaround expenses
     per barrel sold                           $4.34                $4.80

    Barrels sold (barrels
     per day)             228,522                         201,970

______________________________



    * See "Use of Non-GAAP
     Financial Measures" below.




                           Three Months Ended

                                March 31,
                               ---------

                         2017                        2016
                         ----                        ----

     Refining
     Throughput
     and
     Production
     Data
     (bpd):

    Throughput:

    Sweet        197,853                     86.6%             170,728         87.2%

    Medium             -                        -  %            1,513          0.8%

     Heavy
     sour         16,516                      7.2%              11,914          6.0%
                  ------                       ---               ------           ---

     Total
     crude
     oil
     throughput  214,369                     93.8%             184,155         94.0%

     All
     other
     feedstocks
     and
     blendstocks  14,243                      6.2%              11,704          6.0%
                  ------                       ---               ------           ---

     Total
     throughput  228,612                    100.0%             195,859        100.0%
                 =======                     =====              =======         =====

    Production:

    Gasoline     118,955                     51.9%             105,878         54.2%

    Distillate    89,907                     39.2%              77,996         39.9%

     Other
     (excluding
     internally
     produced
     fuel)        20,298                      8.9%              11,519          5.9%
                  ------                       ---               ------           ---

     Total
     refining
     production
     (excluding
     internally
     produced
     fuel)       229,160                    100.0%             195,393        100.0%
                 =======                     =====              =======         =====

     Product
     price
     (dollars
     per
     gallon):

    Gasoline              $1.54                                         $1.04

    Distillate      1.58                                  1.05





                               Three Months Ended

                                    March 31,
                                   ---------

                             2017                       2016
                             ----                       ----

    Market Indicators
     (dollars per barrel):

    West Texas
     Intermediate (WTI)
     NYMEX                                       $51.78              $33.63

    Crude Oil
     Differentials:

    WTI less WTS (light/
     medium sour)            1.42                               0.13

    WTI less WCS (heavy
     sour)                  13.77                              13.62

    NYMEX Crack Spreads:

    Gasoline                14.68                              15.84

    Heating Oil             15.54                              11.91

    NYMEX 2-1-1 Crack
     Spread                 15.11                              13.88

    PADD II Group 3 Basis:

    Gasoline               (1.96)                            (5.88)

    Ultra Low Sulfur
     Diesel                (1.58)                            (1.01)

    PADD II Group 3
     Product Crack Spread:

    Gasoline                12.71                               9.97

    Ultra Low Sulfur
     Diesel                 13.96                              10.90

    PADD II Group 3 2-1-1   13.34                              10.43





                         Three Months Ended

                              March 31,
                              ---------

                       2017                          2016
                       ----                          ----

                  (in millions, except operating
                           statistics)

    Coffeyville
     Refinery
     Financial
     Results:

    Net sales                                 $951.3               $528.0

    Cost of
     materials
     and other        808.4                                 462.7

    Direct
     operating
     expenses(1)       50.7                                  47.6

    Major
     scheduled
     turnaround
     expenses             -                                 29.4

    Depreciation
     and
     amortization      19.1                                  16.8

    Gross profit
     (loss)            73.1                                (28.5)

    Add:

    Direct
     operating
     expenses(1)       50.7                                  47.6

    Major
     scheduled
     turnaround
     expenses             -                                 29.4

    Depreciation
     and
     amortization      19.1                                  16.8

         Refining
          margin*     142.9                                  65.3

    FIFO impact,
     unfavorable        1.5                                   3.9
                        ---                                   ---

    Refining
     margin
     adjusted for
     FIFO impact*                             $144.4                $69.2
                                              ======                =====


    Coffeyville
     Refinery Key
     Operating
     Statistics:

    Per crude oil
     throughput
     barrel:

    Gross profit
     (loss)                                    $6.22              $(2.94)

    Refining
     margin*          12.15                                  6.75

    FIFO impact,
     unfavorable       0.13                                  0.40
                       ----                                  ----

    Refining
     margin
     adjusted for
     FIFO impact*     12.28                                  7.15

    Direct
     operating
     expenses and
     major
     scheduled
     turnaround
     expenses          4.31                                  7.96

    Direct
     operating
     expenses
     excluding
     major
     scheduled
     turnaround
     expenses          4.31                                  4.92

    Direct
     operating
     expenses and
     major
     scheduled
     turnaround
     expenses per
     barrel sold       3.87                                  6.89

    Direct
     operating
     expenses
     excluding
     major
     scheduled
     turnaround
     expenses per
     barrel sold                               $3.87                $4.26

    Barrels sold
     (barrels per
     day)           145,555                               122,838

______________________________



    * See "Use of Non-GAAP
     Financial Measures" below.


    (1)              Direct operating expenses for
                     the three months ended March
                     31, 2017 and 2016 are shown
                     exclusive of depreciation and
                     amortization, which amounts are
                     presented separately below
                     direct operating expenses.





                                                                                            Three Months Ended

                                                                                                 March 31,
                                                                                                 ---------

                                                                         2017           2016
                                                                         ----           ----

    Coffeyville Refinery Throughput
     and Production Data (bpd):

    Throughput:

    Sweet                                                             114,243                   80.6%                  92,938   80.3%

    Medium                                                                  -                      -   %               1,513    1.3%

    Heavy sour                                                         16,516                   11.7%                  11,914   10.3%
                                                                       ------                    ----                   ------    ----

    Total crude oil
     throughput                                                       130,759                   92.3%                 106,365   91.9%

    All other
     feedstocks and
     blendstocks                                                       10,915                    7.7%                   9,344    8.1%
                                                                       ------                     ---                    -----     ---

    Total throughput                                                  141,674                  100.0%                 115,709  100.0%
                                                                      =======                   =====                  =======   =====

    Production:

    Gasoline                                                           74,538                   51.6%                  64,033   54.8%

    Distillate                                                         59,444                   41.2%                  47,147   40.3%

    Other (excluding
     internally
     produced fuel)                                                    10,335                    7.2%                   5,768    4.9%
                                                                       ------                     ---                    -----     ---

    Total refining
     production
     (excluding
     internally
     produced fuel)                                                   144,317                  100.0%                 116,948  100.0%
                                                                      =======                   =====                  =======   =====



                                                                                            Three Months Ended

                                                                                                 March 31,
                                                                                                ---------

                                                                         2017           2016
                                                                         ----           ----

                                                                                (in millions, except operating statistics)

    Wynnewood Refinery Financial Results:

    Net sales                                                                 $471.1                         $304.8

    Cost of materials and other                                         393.1                   259.4

    Direct operating expenses(1)                                         38.6                    40.6

    Major scheduled turnaround expenses                                  12.9                       -

    Depreciation and amortization                                        12.8                    12.6
                                                                         ----                    ----

    Gross profit (loss)                                                  13.7                   (7.8)

    Add:

    Direct operating expenses(1)                                         38.6                    40.6

    Major scheduled turnaround expenses                                  12.9                       -

    Depreciation and amortization                                        12.8                    12.6
                                                                         ----                    ----

    Refining margin*                                                     78.0                    45.4

    FIFO impact, (favorable) unfavorable                                (1.1)                    4.8
                                                                         ----                     ---

    Refining margin adjusted for FIFO impact*                                  $76.9                          $50.2
                                                                               =====                          =====


    Wynnewood Refinery Key Operating Statistics:

    Per crude oil throughput barrel:

    Gross profit (loss)                                                        $1.83                        $(1.10)

    Refining margin*                                                    10.36                    6.41

    FIFO impact, (favorable) unfavorable                               (0.15)                   0.68
                                                                        -----                    ----

    Refining margin adjusted for FIFO impact*                           10.21                    7.09

    Direct operating expenses and major scheduled turnaround expenses    6.83                    5.74

    Direct operating expenses excluding major scheduled turnaround
     expenses                                                            5.12                    5.74

    Direct operating expenses and major scheduled turnaround expenses
     per barrel sold                                                     6.89                    5.64

    Direct operating expenses excluding major scheduled turnaround
     expenses per barrel sold                                                  $5.16                          $5.64

    Barrels sold (barrels per day)                                     82,967                  79,132

________________________



    * See "Use of Non-GAAP
     Financial Measures" below.


    (1)              Direct operating expenses for
                     the three months ended March
                     31, 2017 and 2016 are shown
                     exclusive of depreciation and
                     amortization, which amounts are
                     presented separately below
                     direct operating expenses.





                           Three Months Ended

                                March 31,
                               ---------

                       2017                   2016
                       ----                   ----

    Wynnewood
     Refinery
     Throughput and
     Production Data
     (bpd):

    Throughput:

    Sweet            83,610                    96.2%     77,790   97.1%

    Medium                -                       -  %       -      -   %

    Heavy sour            -                       -  %       -      -   %
                        ---                     ---  ---   ---    ---   ---

    Total crude oil
     throughput      83,610                    96.2%     77,790   97.1%

    All other
     feedstocks and
     blendstocks      3,328                     3.8%      2,360    2.9%
                      -----                               -----     ---

    Total throughput 86,938                   100.0%     80,150  100.0%
                     ======                    =====      ======   =====

    Production:

    Gasoline         44,417                    52.4%     41,845   53.4%

    Distillate       30,463                    35.9%     30,849   39.3%

    Other (excluding
     internally
     produced fuel)   9,963                    11.7%      5,751    7.3%
                      -----                               -----     ---

    Total refining
     production
     (excluding
     internally
     produced fuel)  84,843                   100.0%     78,445  100.0%
                     ======                    =====      ======   =====

Use of Non-GAAP Financial Measures

To supplement our actual results in accordance with GAAP for the applicable periods, the Partnership also uses the non-GAAP financial measures noted above, which are reconciled to our GAAP-based results below. These non-GAAP financial measures should not be considered an alternative for GAAP results. The adjustments are provided to enhance an overall understanding of the Partnership's financial performance for the applicable periods and are indicators management believes are relevant and useful for planning and forecasting future periods.

Refining margin per crude oil throughput barrel is a measurement calculated as the difference between net sales and cost of materials and other. Refining margin is a non-GAAP measure that we believe is important to investors in evaluating our refineries' performance as a general indication of the amount above our cost of materials and other at which we are able to sell refined products. Each of the components used in this calculation (net sales and cost of materials and other) can be taken directly from our Statements of Operations. Our calculation of refining margin may differ from similar calculations of other companies in our industry, thereby limiting its usefulness as a comparative measure. In order to derive the refining margin per crude oil throughput barrel, we utilize the total dollar figures for refining margin as derived above and divide by the applicable number of crude oil throughput barrels for the period. We believe that refining margin is important to enable investors to better understand and evaluate our ongoing operating results and allow for greater transparency in the review of our overall financial, operational and economic performance.

Refining margin per crude oil throughput barrel adjusted for FIFO impact is a measurement calculated as the difference between net sales and cost of materials and other adjusted for FIFO impact. Refining margin adjusted for FIFO impact is a non-GAAP measure that we believe is important to investors in evaluating our refineries' performance as a general indication of the amount above our cost of materials and other (taking into account the impact of our utilization of FIFO) at which we are able to sell refined products. Our calculation of refining margin adjusted for FIFO impact may differ from calculations of other companies in our industry, thereby limiting its usefulness as a comparative measure. Under our FIFO accounting method, changes in crude oil prices can cause fluctuations in the inventory valuation of our crude oil, work in process and finished goods, thereby resulting in a favorable FIFO impact when crude oil prices increase and an unfavorable FIFO impact when crude oil prices decrease.

The calculation of refining margin and refining margin adjusted for FIFO impact (each a non-GAAP financial measure), including a reconciliation to the most directly comparable GAAP financial measure for the three months ended March 31, 2017 and 2016 is as follows:





    Consolidated
     Operating Data

                             Three Months Ended
                                  March 31,
                                  ---------

                          2017                          2016
                          ----                          ----

                              (in millions)

    Net Sales                                  $1,423.5             $834.0

    Cost of materials
     and other         1,201.3                                722.3

    Direct operating
     expenses
     (exclusive of
     depreciation and
     amortization as
     reflected below)     89.2                                 88.3

    Major schedule
     turnaround
     expenses             12.9                                 29.4

    Depreciation and
     amortization         33.3                                 30.9
                          ----                                 ----

    Gross profit
     (loss)               86.8                               (36.9)

    Add:

    Direct operating
     expenses
     (exclusive of
     depreciation and
     amortization as
     reflected below)     89.2                                 88.3

    Major schedule
     turnaround
     expenses             12.9                                 29.4

    Depreciation and
     amortization         33.3                                 30.9

    Refining Margin      222.2                                111.7

    FIFO impact,
     unfavorable           0.3                                  8.8
                           ---                                  ---

    Refining Margin
     adjusted for FIFO
     impact                                      $222.5             $120.5
                                                 ======             ======

The calculation of refining margin per crude oil throughput barrel and refining margin adjusted for FIFO impact per crude oil throughput barrel for the three months ended March 31, 2017 and 2016 is as follows:





    Consolidated Operating Data

                                       Three Months Ended

                                            March 31,
                                           ---------

                                                          2017 2016
                                                          ---- ----

    Total crude oil throughput barrels
     per day                                           214,369         184,155

    Days in the period                                      90              91

    Total crude oil throughput barrels              19,293,210      16,758,105
                                                    ==========      ==========





                                       Three Months Ended

                                            March 31,
                                            ---------

                                      2017                     2016
                                      ----                     ----

                                  (in millions, except for $
                                       per barrel data)

    Refining Margin                                     $222.2        $111.7

    Divided by: crude oil
     throughput barrels               19.3                       16.8
                                      ----                       ----

    Refining Margin per crude oil
     throughput barrel                                  $11.52         $6.67
                                                        ======         =====





                                 Three Months Ended

                                      March 31,
                                     ---------

                              2017                           2016
                              ----                           ----

                       (in millions, except for $ per barrel
                                      data)

    Refining Margin
     adjusted for FIFO
     impact                                           $222.5        $120.5

    Divided by: crude
     oil throughput
     barrels                  19.3                             16.8
                              ----                             ----

    Refining Margin
     adjusted for FIFO
     impact per crude
     oil throughput
     barrel                                           $11.54         $7.19
                                                      ======         =====





    Coffeyville Refinery

                                       Three Months Ended

                                            March 31,
                                           ---------

                                                          2017 2016
                                                          ---- ----

    Total crude oil throughput barrels
     per day                                           130,759        106,365

    Days in the period                                      90             91

    Total crude oil throughput barrels              11,768,310      9,679,215
                                                    ==========      =========





                                 Three Months Ended

                                      March 31,
                                      ---------

                              2017                            2016
                              ----                            ----

                       (in millions, except for $ per barrel
                                      data)

    Refining Margin                                    $142.9          $65.3

    Divided by: crude
     oil throughput
     barrels                  11.8                                 9.7
                              ----                                 ---

    Refining Margin
     per crude oil
     throughput barrel                                 $12.15          $6.75
                                                       ======          =====





                                Three Months Ended

                                     March 31,
                                     ---------

                             2017                            2016
                             ----                            ----

                      (in millions, except for $ per barrel
                                     data)

    Refining Margin
     adjusted for
     FIFO impact                                      $144.4          $69.2

    Divided by: crude
     oil throughput
     barrels                 11.8                                 9.7
                             ----                                 ---

    Refining Margin
     adjusted for
     FIFO impact per
     crude oil
     throughput
     barrel                                           $12.28          $7.15
                                                      ======          =====





    Wynnewood Refinery

                               Three Months Ended March 31,
                               ----------------------------

                                                       2017 2016
                                                       ---- ----

    Total crude oil throughput
     barrels per day                                 83,610         77,790

    Days in the period                                   90             91

    Total crude oil throughput
     barrels                                      7,524,900      7,078,890
                                                  =========      =========





                            Three Months Ended March 31,

                              2017                            2016
                              ----                            ----

                        (in millions, except for $ per barrel
                                        data)

    Refining Margin                                     $78.0          $45.4

    Divided by: crude
     oil throughput
     barrels                   7.5                                 7.1
                               ---                                 ---

    Refining Margin per
     crude oil
     throughput barrel                                 $10.36          $6.41
                                                       ======          =====





                           Three Months Ended March 31,

                             2017                            2016
                             ----                            ----

                       (in millions, except for $ per barrel
                                       data)

    Refining Margin
     adjusted for FIFO
     impact                                            $76.9          $50.2

    Divided by: crude
     oil throughput
     barrels                  7.5                                 7.1
                              ---                                 ---

    Refining Margin
     adjusted for FIFO
     impact per crude
     oil throughput
     barrel                                           $10.21          $7.09
                                                      ======          =====

EBITDA and Adjusted EBITDA. EBITDA represents net income (loss) before (i) interest expense and other financing costs, net of interest income, (ii) income tax expense and (iii) depreciation and amortization. Adjusted EBITDA represents EBITDA adjusted for (i) FIFO impact, (favorable) unfavorable; (ii) major scheduled turnaround expenses (that many of our competitors capitalize and thereby exclude from their measures of EBITDA and adjusted EBITDA); (iii) (gain) loss on derivatives, net and (iv) current period settlements on derivative contracts. We present Adjusted EBITDA because it is the starting point for our calculation of available cash for distribution. EBITDA and Adjusted EBITDA are not recognized terms under GAAP and should not be substituted for net income (loss) or cash flow from operations. Management believes that EBITDA and Adjusted EBITDA enable investors to better understand our ability to make distributions to our common unitholders, help investors evaluate our ongoing operating results and allow for greater transparency in reviewing our overall financial, operational and economic performance. EBITDA and Adjusted EBITDA presented by other companies may not be comparable to our presentation, since each company may define these terms differently.

A reconciliation of net income (loss) to EBITDA and EBITDA to Adjusted EBITDA for the three months ended March 31, 2017 and 2016 is as follows:





                             Three Months Ended

                                  March 31,
                                 ---------

                           2017                       2016
                           ----                       ----

                             (in millions)

    Net income (loss)                           $67.0             $(68.0)

    Add:

    Interest expense and
     other financing
     costs, net of
     interest income       11.2                              10.8

    Income tax expense        -                                -

    Depreciation and
     amortization          34.1                              31.5
                           ----                              ----

    EBITDA                112.3                            (25.7)

    Add:

    FIFO impact,
     unfavorable            0.3                               8.8

    Major scheduled
     turnaround expenses   12.9                              29.4

    (Gain) loss on
     derivatives, net    (12.2)                              1.2

    Current period
     settlements on
     derivative
     contracts(1)           1.2                              21.4

    Adjusted EBITDA                            $114.5               $35.1
                                               ======               =====

_________________________




    (1)              Represents the portion of (gain) loss
                     on derivatives, net related to
                     contracts that matured during the
                     respective periods and settled with
                     counterparties. There are no
                     premiums paid or received at
                     inception of the derivative
                     contracts and upon settlement, there
                     is no cost recovery associated with
                     these contracts.

Available cash for distribution is not a recognized term under GAAP. Available cash should not be considered in isolation or as an alternative to net income (loss) or operating income (loss) as a measure of operating performance. In addition, available cash for distribution is not presented as, and should not be considered, an alternative to cash flows from operations or as a measure of liquidity. Available cash as reported by the Partnership may not be comparable to similarly titled measures of other entities, thereby limiting its usefulness as a comparative measure.

Available cash begins with Adjusted EBITDA reduced for cash needed for (i) debt service; (ii) reserves for environmental and maintenance capital expenditures; (iii) reserves for major scheduled turnaround expenses and (iv) to the extent applicable, reserves for future operating or capital needs that the board of directors of our general partner deems necessary or appropriate, if any. 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 of directors of our general partner. Actual distributions are set by the board of directors of our general partner. The board of directors of our general partner may modify our cash distribution policy at any time, and our partnership agreement does not require us to make distributions at all.

A reconciliation of Adjusted EBITDA to Available cash for distribution is as follows:





                                              Three Months Ended

                                                 March 31, 2017
                                                --------------

                                         (in millions, except per unit
                                                     data)

    Adjusted EBITDA                                                    $114.5

    Adjustments:

    Less:

    Cash needs for debt service                                 (10.0)

    Reserves for environmental and
     maintenance capital expenditures                           (35.0)

    Reserves for major scheduled
     turnaround expenses                                        (15.0)

    Reserves for future operating needs                         (54.5)

    Available cash for distribution                                  $      -
                                                                   ===    ===


    Available cash for distribution, per
     common unit                                                     $      -

    Common units outstanding                                     147.6

Q2 2017 Outlook. The table below summarizes our outlook for certain refining statistics for the second quarter of 2017. See "Forward-Looking Statements."





                               Q2 2017
                               -------

                                 Low          High
                                 ---          ----

    Refinery Statistics:

    Total crude oil throughput
     (bpd)                            200,000      210,000

    Total refining production
     (bpd)                            210,000      220,000

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cvr-refining-reports-2017-first-quarter-results-300447045.html

SOURCE CVR Refining, LP