Attached files
file | filename |
---|---|
EX-32.2 - EX-32.2 - Green Plains Inc. | gpre-20150930xex322.htm |
EX-32.1 - EX-32.1 - Green Plains Inc. | gpre-20150930xex321.htm |
EX-31.2 - EX-31.2 - Green Plains Inc. | gpre-20150930xex312.htm |
EX-31.1 - EX-31.1 - Green Plains Inc. | gpre-20150930xex311.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the Quarterly Period Ended September 30, 2015
Commission File Number 001-32924
Green Plains Inc.
(Exact name of registrant as specified in its charter)
|
|
Iowa |
84-1652107 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
450 Regency Parkway, Suite 400, Omaha, NE 68114 |
(402) 884-8700 |
(Address of principal executive offices, including zip code) |
(Registrant’s telephone number, including area code) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☒ Accelerated filer ☐ Non-accelerated filer ☐ Smaller reporting company ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
☐ Yes ☒ No
The number of shares of common stock, par value $0.001 per share, outstanding as of November 2, 2015 was 37,889,871 shares.
TABLE OF CONTENTS
|
|
|
|
Page |
|
PART I – FINANCIAL INFORMATION |
||
|
|
|
Item 1. |
Financial Statements |
|
|
|
|
|
2 |
|
|
|
|
|
3 |
|
|
|
|
4 |
||
|
|
|
|
5 |
|
|
|
|
|
7 |
|
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
26 |
|
|
|
Item 3. |
42 |
|
|
|
|
Item 4. |
44 |
|
|
|
|
|
|
|
PART II – OTHER INFORMATION |
|
|
Item 1. |
45 |
|
|
|
|
Item 1A. |
45 |
|
|
|
|
Item 2. |
48 |
|
|
|
|
Item 3. |
48 |
|
|
|
|
Item 4. |
48 |
|
|
|
|
Item 5. |
48 |
|
Item 6. |
48 |
|
|
|
|
50 |
1
GREEN PLAINS INC. AND SUBSIDIARIES
(in thousands, except share amounts)
September 30, |
December 31, |
||||
2015 |
2014 |
||||
(unaudited) |
|||||
ASSETS |
|||||
Current assets |
|||||
Cash and cash equivalents |
$ |
495,863 |
$ |
425,510 | |
Restricted cash |
16,658 | 29,742 | |||
Accounts receivable, net of allowances of $1,335 and $1,231, respectively |
141,020 | 138,073 | |||
Income taxes receivable |
5,236 |
- |
|||
Inventories |
263,012 | 254,967 | |||
Prepaid expenses and other |
12,184 | 18,776 | |||
Deferred income taxes |
- |
7,495 | |||
Derivative financial instruments |
33,792 | 36,347 | |||
Total current assets |
967,765 | 910,910 | |||
Property and equipment, net of accumulated depreciation of |
820,600 | 825,210 | |||
Goodwill |
40,877 | 40,877 | |||
Other assets |
51,627 | 51,560 | |||
Total assets |
$ |
1,880,869 |
$ |
1,828,557 | |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current liabilities |
|||||
Accounts payable |
$ |
140,595 |
$ |
170,199 | |
Accrued and other liabilities |
38,266 | 65,083 | |||
Income taxes payable |
4,168 | 2,907 | |||
Short-term notes payable and other borrowings |
199,732 | 209,886 | |||
Current maturities of long-term debt |
4,499 | 63,465 | |||
Current deferred income taxes |
2,854 |
- |
|||
Total current liabilities |
390,114 | 511,540 | |||
Long-term debt |
443,396 | 399,440 | |||
Deferred income taxes |
70,227 | 115,235 | |||
Other liabilities |
5,942 | 4,893 | |||
Total liabilities |
909,679 | 1,031,108 | |||
Stockholders' equity |
|||||
Common stock, $0.001 par value; 75,000,000 shares authorized; |
45 | 45 | |||
Additional paid-in capital |
575,915 | 569,431 | |||
Retained earnings |
299,108 | 299,101 | |||
Accumulated other comprehensive income (loss) |
4,625 | (5,320) | |||
Treasury stock,7,391,700 and 7,200,000 shares, respectively |
(69,811) | (65,808) | |||
Total Green Plains stockholders' equity |
809,882 | 797,449 | |||
Noncontrolling interest |
161,308 |
- |
|||
Total liabilities and stockholders' equity |
$ |
1,880,869 |
$ |
1,828,557 |
See accompanying notes to the consolidated financial statements.
2
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share amounts)
Three Months Ended |
Nine Months Ended |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Revenues |
|||||||||||
Product revenues |
$ |
740,634 |
$ |
831,779 |
$ |
2,219,319 |
$ |
2,399,384 | |||
Service revenues |
2,163 | 2,146 | 6,356 | 6,288 | |||||||
Total revenues |
742,797 | 833,925 | 2,225,675 | 2,405,672 | |||||||
Costs and expenses |
|||||||||||
Cost of goods sold, excluding depreciation and amortization |
679,348 | 716,188 | 2,048,379 | 2,072,141 | |||||||
Operations and maintenance expenses |
7,715 | 6,895 | 21,850 | 18,509 | |||||||
Selling, general and administrative expenses |
19,280 | 20,217 | 58,473 | 56,898 | |||||||
Depreciation and amortization expenses |
16,621 | 15,570 | 48,634 | 45,779 | |||||||
Total costs and expenses |
722,964 | 758,870 | 2,177,336 | 2,193,327 | |||||||
Operating income |
19,833 | 75,055 | 48,339 | 212,345 | |||||||
Other income (expense) |
|||||||||||
Interest income |
319 | 164 | 749 | 420 | |||||||
Interest expense |
(10,196) | (10,288) | (29,918) | (29,751) | |||||||
Other, net |
(519) | 1,068 | (2,484) | 2,802 | |||||||
Total other expense |
(10,396) | (9,056) | (31,653) | (26,529) | |||||||
Income before income taxes |
9,437 | 65,999 | 16,686 | 185,816 | |||||||
Income tax expense (benefit) |
(604) | 24,250 | 2,171 | 68,550 | |||||||
Net income |
10,041 | 41,749 | 14,515 | 117,266 | |||||||
Net income attributable to noncontrolling interest |
3,862 |
- |
3,862 |
- |
|||||||
Net income attributable to Green Plains |
$ |
6,179 |
$ |
41,749 |
$ |
10,653 |
$ |
117,266 | |||
Earnings per share |
|||||||||||
Net income attributable to Green Plains stockholders - basic |
$ |
0.16 |
$ |
1.11 |
$ |
0.28 |
$ |
3.25 | |||
Net income attributable to Green Plains stockholders - diluted |
$ |
0.16 |
$ |
1.03 |
$ |
0.27 |
$ |
2.90 | |||
Weighted average shares outstanding |
|||||||||||
Basic |
38,066 | 37,588 | 37,966 | 36,101 | |||||||
Diluted |
38,556 | 40,542 | 39,266 | 41,130 | |||||||
Cash dividend declared per share |
$ |
0.12 |
$ |
0.08 |
$ |
0.28 |
$ |
0.16 | |||
See accompanying notes to the consolidated financial statements.
3
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited and in thousands)
Three Months Ended |
Nine Months Ended |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Net income |
$ |
10,041 |
$ |
41,749 |
$ |
14,515 |
$ |
117,266 | |||
Other comprehensive income (loss), net of tax |
|||||||||||
Unrealized gains (losses) on derivatives arising during period, |
3,682 | (24,836) | 9,245 | (141,166) | |||||||
Reclassification of realized (gains) losses on derivatives, net |
(903) | 49,819 | 700 | 158,549 | |||||||
Total other comprehensive income, net of tax |
2,779 | 24,983 | 9,945 | 17,383 | |||||||
Comprehensive income |
12,820 | 66,732 | 24,460 | 134,649 | |||||||
Comprehensive income attributable to noncontrolling interest |
3,862 |
- |
3,862 |
- |
|||||||
Comprehensive income attributable to Green Plains |
$ |
8,958 |
$ |
66,732 |
$ |
20,598 |
$ |
134,649 |
See accompanying notes to the consolidated financial statements.
4
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Nine Months Ended |
|||||
2015 |
2014 |
||||
Cash flows from operating activities |
|||||
Net income |
$ |
14,515 |
$ |
117,266 | |
Adjustments to reconcile net income to net cash provided |
|||||
Depreciation and amortization |
48,634 | 45,779 | |||
Amortization of debt issuance costs and debt discount |
5,756 | 6,905 | |||
Deferred income taxes |
(39,645) | 11,655 | |||
Stock-based compensation |
3,207 | 4,396 | |||
Undistributed equity in loss of affiliates |
2,678 | 2,511 | |||
Other |
104 | 1,047 | |||
Changes in operating assets and liabilities before |
|||||
Accounts receivable |
(3,051) | 4,938 | |||
Inventories |
(8,045) | (24,359) | |||
Derivative financial instruments |
18,503 | 14,212 | |||
Prepaid expenses and other assets |
6,732 | 5,116 | |||
Accounts payable and accrued liabilities |
(56,636) | 28,288 | |||
Current income taxes |
(1,532) | 10,891 | |||
Other |
1,300 | (3,078) | |||
Net cash provided (used) by operating activities |
(7,480) | 225,567 | |||
Cash flows from investing activities |
|||||
Purchases of property and equipment |
(44,464) | (44,242) | |||
Acquisition of businesses, net of cash acquired |
- |
(23,900) | |||
Investments in unconsolidated subsidiaries |
(3,309) | (3,460) | |||
Net cash used by investing activities |
(47,773) | (71,602) | |||
Cash flows from financing activities |
|||||
Proceeds from the issuance of long-term debt |
178,400 | 493,892 | |||
Payments of principal on long-term debt |
(194,819) | (475,866) | |||
Proceeds from short-term borrowings |
2,382,589 | 2,716,499 | |||
Payments on short-term borrowings |
(2,391,874) | (2,767,575) | |||
Proceeds from issuance of Green Plains Partners common units, net |
157,422 |
- |
|||
Payments for repurchase of common stock |
(4,003) |
- |
|||
Payments of cash dividends |
(10,646) | (5,899) | |||
Change in restricted cash |
13,085 | 16,033 | |||
Payments of loan fees |
(5,314) | (6,387) | |||
Proceeds from exercises of stock options |
766 | 4,424 | |||
Net cash provided (used) by financing activities |
125,606 | (24,879) | |||
Net change in cash and cash equivalents |
70,353 | 129,086 | |||
Cash and cash equivalents, beginning of period |
425,510 | 272,027 | |||
Cash and cash equivalents, end of period |
$ |
495,863 |
$ |
401,113 | |
Continued on the following page |
5
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Continued from the previous page |
|||||
Nine Months Ended |
|||||
2015 |
2014 |
||||
Supplemental disclosures of cash flow |
|||||
Cash paid for income taxes |
$ |
43,347 |
$ |
42,503 | |
Cash paid for interest |
$ |
27,248 |
$ |
26,134 | |
Supplemental investing and financing activities |
|||||
Assets acquired in acquisitions and mergers |
$ |
- |
$ |
25,611 | |
Less: liabilities assumed |
- |
(1,711) | |||
Net assets acquired |
$ |
- |
$ |
23,900 | |
Common stock issued for conversion of 5.75% notes |
$ |
- |
$ |
89,950 |
See accompanying notes to the consolidated financial statements.
6
GREEN PLAINS INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. BASIS OF PRESENTATION, DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
References to the Company
References to “Green Plains” or the “company” in the consolidated financial statements and in these notes to the consolidated financial statements refer to Green Plains Inc., an Iowa corporation, and its subsidiaries.
Consolidated Financial Statements
The consolidated financial statements include the company’s accounts and all significant intercompany balances and transactions are eliminated. Unconsolidated entities are included in the financial statements on an equity basis. Interim period results are not necessarily indicative of the results to be expected for the entire year.
The accompanying unaudited consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles, or GAAP, for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Because they do not include all of the information and footnotes required by GAAP, the consolidated financial statements should be read in conjunction with the company’s annual report on Form 10-K for the year ended December 31, 2014.
The unaudited financial information reflects adjustments which are, in the opinion of management, necessary for a fair presentation of results of operations, financial position and cash flows for the periods presented. The adjustments are normal and recurring in nature, unless otherwise noted.
Reclassifications
Certain prior year amounts were reclassified to conform with the current year presentation. These reclassifications did not affect total revenues, costs and expenses, net income or stockholders’ equity.
Use of Estimates in the Preparation of Consolidated Financial Statements
Preparation of the consolidated financial statements requires management to make estimates and assumptions that affect the reported assets and liabilities, contingent assets and liabilities at the date of the consolidated financial statements and reported revenues and expenses during the reporting period. The company bases its estimates on historical experience and assumptions it believes are proper and reasonable under the circumstances. The company regularly evaluates the appropriateness of these estimates and assumptions. Actual results could differ from those estimates. Key accounting policies, including those related to revenue recognition, depreciation of property and equipment, asset retirement obligations, impairment of long-lived assets and goodwill, derivative financial instruments and accounting for income taxes are affected by judgments, assumptions and estimates used to prepare the consolidated financial statements.
Description of Business
Green Plains is the fourth largest ethanol producer in North America. The company operates within four business segments: (1) ethanol production, which includes the production of ethanol, distillers grains and corn oil, (2) agribusiness, which includes grain handling and storage and cattle feedlot operations, (3) marketing and distribution, which includes marketing and merchant trading for company-produced and third-party ethanol, distillers grains, corn oil and other commodities, and (4) partnership, which includes fuel storage and transportation services. The company is also a partner in a joint venture focused on developing technology to grow and harvest algae in commercially viable quantities.
Revenue Recognition
The company recognizes revenue when the following criteria are satisfied: persuasive evidence that an arrangement exists, title of product and risk of loss are transferred to the customer, price is fixed and determinable and collectability is reasonably assured.
7
Sales of ethanol, distillers grains, corn oil and other commodities by the company’s marketing business are recognized when title of product and risk of loss are transferred to an external customer. Revenues related to marketing for third parties are presented on a gross basis when the company takes title of the product and assumes risk of loss. Unearned revenue is recorded for goods in transit when the company has received payment but the title has not yet been transferred to the customer. Revenues for receiving, storing, transferring and transporting ethanol and other fuels are recognized when the product is delivered to the customer.
The company routinely enters into fixed-price, physical-delivery energy commodity purchase and sale agreements. At times, the company settles these transactions by transferring its obligations to other counterparties rather than delivering the physical commodity. These transactions are reported net as a component of revenues. Revenues also include realized gains and losses on related derivative financial instruments, ineffectiveness on cash flow hedges and reclassifications of realized gains and losses on effective cash flow hedges from accumulated other comprehensive income or loss.
Sales of agricultural commodities, including cattle, are recognized when title of product and risk of loss are transferred to the customer, which depends on the agreed upon terms. The sales terms provide passage of title when shipment is made or the commodity is delivered and the customer has agreed to final weights, grades and settlement prices. Revenues related to grain merchandising are presented gross and include shipping and handling, which is also a component of cost of goods sold. Revenues from grain storage are recognized when services are rendered.
Cost of Goods Sold
Cost of goods sold includes direct labor, materials and plant overhead costs. Direct labor includes all compensation and related benefits of non-management personnel involved in ethanol plant operations. Grain purchasing and receiving costs, excluding labor costs for grain buyers and scale operators, are also included in cost of goods sold. Materials include the cost of corn feedstock, denaturant and process chemicals. Corn feedstock costs include unrealized gains and losses on related derivative financial instruments not designated as cash flow hedges, inbound freight charges, inspection costs and transfer costs as well as realized gains and losses on related derivative financial instruments, ineffectiveness on cash flow hedges and reclassifications of realized gains and losses on effective cash flow hedges from accumulated other comprehensive income or loss. Plant overhead consists primarily of plant utilities, depreciation and outbound freight charges. Shipping costs incurred by the company, including railcar lease costs, are also reflected in cost of goods sold.
The company uses exchange-traded futures and options contracts to minimize the effect of price changes on the agribusiness segment’s grain and cattle inventories and forward purchase and sales contracts. Exchange-traded futures and options contracts are valued at quoted market prices and settled predominantly in cash. The company is exposed to loss when counterparties default on forward purchase and sale contracts. Grain inventories held for sale and forward purchase and sale contracts are valued at market prices when available or other market quotes adjusted for differences, primarily in transportation, between the exchange-traded market and local markets where the terms of the contracts are based. Changes in the fair value of grain inventories held for sale, forward purchase and sale contracts and exchange-traded futures and options contracts are recognized as a component of cost of goods sold.
Derivative Financial Instruments
The company uses various derivative financial instruments, including exchange-traded futures and exchange-traded and over-the-counter options contracts, to minimize risk and the effect of price changes related to corn, ethanol, cattle and natural gas. The company monitors and manages this exposure as part of its overall risk management policy to reduce the adverse effect market volatility may have on its operating results. The company may hedge these commodities as one way to mitigate risk, however, there may be situations when these hedging activities themselves result in losses.
By using derivatives to hedge exposures to changes in commodity prices, the company has exposures on these derivatives to credit and market risk. The company’s exposure to credit risk includes the counterparty’s failure to fulfill its performance obligations under the terms of the derivative contract. The company minimizes its credit risk by entering into transactions with high quality counterparties, limiting the amount of financial exposure it has with each counterparty and monitoring their financial condition. Market risk is the risk that the value of the financial instrument might be adversely affected by a change in commodity prices or interest rates. The company manages market risk by incorporating parameters to monitor exposure within its risk management strategy which limits the types of derivative instruments and derivative strategies the company can use and the degree of market risk it can take by the use of derivative instruments.
8
The company evaluates its physical delivery contracts to determine if they qualify for normal purchase or sale exemptions and are expected to be used or sold over a reasonable period in the normal course of business. Contracts that do not meet the normal purchase or sale criteria are recorded at fair value. Changes in fair value are recorded in operating income unless the contracts qualify for, and the company elects, hedge accounting treatment.
Certain qualifying derivatives related to the ethanol production and agribusiness segments are designated as cash flow hedges. The company evaluates the derivative instrument to ascertain its effectiveness prior to entering into cash flow hedges. Ineffectiveness is recognized in current period results, while other unrealized gains and losses are reflected in accumulated other comprehensive income until the gain or loss from the underlying hedged transaction is realized. When it becomes probable a forecasted transaction will not occur, the cash flow hedge treatment is discontinued, which affects earnings. These derivative financial instruments are recognized in current assets or other current liabilities at fair value.
At times, the company hedges its exposure to changes in the value of inventories and designates qualifying derivatives as fair value hedges. The carrying amount of the hedged inventory is adjusted in current period results for changes in fair value. Ineffectiveness is recognized in current period results to the extent the change in fair value of the inventory is not offset by the change in fair value of the derivative.
Recent Accounting Pronouncements
Effective January 1, 2016, the company will adopt the amended guidance in ASC Topic 835-30, Interest - Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs, which requires debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The amended guidance will be applied on a retrospective basis, and the balance sheet of each individual period presented will be adjusted to reflect the period-specific effects of the new guidance.
Effective January 1, 2016, the company will adopt the amended guidance in ASC Topic 810, Consolidation: Amendments to the Consolidation Analysis, which reduces the number of consolidation models and simplifies the guidance by placing more emphasis on risk of loss when determining a controlling financial interest, reducing the frequency of related-party guidance when determining a controlling financial interest in a variable interest entity, and changing consolidation conclusions for companies in industries that typically make use of limited partnerships or variable interest entities. The amended guidance will be applied prospectively.
Effective January 1, 2017, the company will adopt the amended guidance in ASC Topic 330, Inventory: Simplifying the Measurement of Inventory, which requires inventory to be measured at lower of cost or net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. The amended guidance will be applied prospectively.
Effective January 1, 2018, the company will adopt the amended guidance in ASC Topic 606, Revenue from Contracts with Customers, which requires revenue recognition to reflect the transfer of promised goods or services to customers. The updated standard permits either the retrospective or cumulative effect transition method. Early application beginning January 1, 2017 is permitted. The company has not yet selected a transition method nor has it determined the effect of the updated standard on its consolidated financial statements and related disclosures.
2. GREEN PLAINS PARTNERS LP
Initial Public Offering of Subsidiary
On July 1, 2015, Green Plains Partners LP, or the partnership, a newly formed subsidiary of the company, closed its initial public offering, or the IPO. In conjunction with the IPO, the company contributed its downstream ethanol transportation and storage assets to the partnership. A total of 11,500,000 common units, representing limited partner interests including 1,500,000 common units pursuant to the underwriters’ overallotment option, were sold to the public for $15.00 per common unit. The partnership received net proceeds of approximately $157.4 million, after deducting underwriting discounts, structuring fees and offering expenses. The partnership used the proceeds to make a distribution to the company of $155.3 million and to pay approximately $0.9 million in origination fees under its new $100.0 million revolving credit facility. The remaining $1.2 million was retained for general partnership purposes. The company now owns a 62.5% limited partner interest, consisting of 4,389,642 common units and 15,889,642 subordinated units, and a 2.0% general partner interest in the partnership. The public owns the remaining 35.5% limited partner interest in the partnership. As such, the partnership is consolidated in the company’s financial statements.
9
During the subordination period, which is described in the partnership agreement for Green Plains Partners, holders of the subordinated units are not entitled to receive distributions until the common units have received the minimum quarterly distribution plus any arrearages of the minimum quarterly distribution from prior quarters. If the partnership does not pay distributions on the subordinated units, the subordinated units will not accrue arrearages for those unpaid distributions. Each subordinated unit will convert into one common unit at the end of the subordination period.
The partnership is a fee-based master limited partnership formed by Green Plains to provide fuel storage and transportation services by owning, operating, developing and acquiring ethanol and fuel storage tanks, terminals, transportation assets and other related assets and businesses. The partnership’s initial assets include (i) 27 ethanol storage facilities, located at or near the company’s 12 ethanol production plants, which have the ability to efficiently and effectively store and load railcars and tanker trucks with all of the ethanol produced at the company’s ethanol production plants, (ii) eight fuel terminal facilities, located near major rail lines, which enable the partnership to receive, store and deliver fuels from and to markets that seek access to renewable fuels, and (iii) transportation assets, including a leased railcar fleet of approximately 2,200 railcars with an aggregate capacity of 66.3 million gallons, or mmg, as of September 30, 2015 which is contracted to transport ethanol from the company’s ethanol production plants to refineries throughout the United States and international export terminals. The partnership expects to be the company’s primary downstream logistics provider to support its over one billion gallons per year, or bgy, ethanol marketing and distribution business since the partnership’s assets are the principal method of storing and delivering the ethanol the company produces.
A substantial portion of the partnership’s revenues are derived from long-term, fee-based commercial agreements with Green Plains Trade, a subsidiary of the company. In connection with the IPO, the partnership (1) entered into (i) a ten-year fee-based storage and throughput agreement; (ii) a six-year fee-based rail transportation services agreement; and (iii) a one-year fee-based trucking transportation agreement, and (2) assumed (i) an approximately 2.5-year terminal services agreement for the partnership’s Birmingham, Alabama-unit train terminal; and (ii) various other terminal services agreements for its other fuel terminal facilities, each with Green Plains Trade. The partnership’s storage and throughput agreement, and certain terminal services agreements, including the terminal services agreement for the Birmingham facility, are supported by minimum volume commitments. The partnership’s rail transportation services agreement is supported by minimum take-or-pay capacity commitments. The company also has agreements which establish fees for general and administrative, and operational and maintenance services it provides. These transactions are eliminated when the company consolidates its financial results.
Noncontrolling Interest
Green Plains owns a 62.5% limited partner interest, a 2.0% general partner interest in the partnership and all of the partnership’s incentive distribution rights, with the remaining 35.5% limited partner interest owned by public common unitholders as of September 30, 2015.
The company consolidates the financial results of the partnership and records a noncontrolling interest in the partnership held by public common unitholders. Noncontrolling interest on the consolidated statements of operations includes the portion of net income attributable to the economic interest held by the partnership’s public common unitholders. Noncontrolling interest on the consolidated balance sheets includes the portion of net assets attributable to the partnership’s public common unitholders.
3. FAIR VALUE DISCLOSURES
The following methods, assumptions and valuation techniques were used to estimate the fair value of the company’s financial instruments:
Level 1 – unadjusted quoted prices in active markets for identical assets or liabilities the company can access at the measurement date. Level 1 unrealized gains and losses on commodity derivatives relate to exchange-traded open trade equity and option values in the company’s brokerage accounts.
Level 2 – directly or indirectly observable inputs such as quoted prices for similar assets or liabilities in active markets other than quoted prices included within Level 1, quoted prices for identical or similar assets in markets that are not active, and other inputs that are observable or can be substantially corroborated by observable market data through correlation or other means. Grain inventories held for sale in the agribusiness segment are valued at nearby futures values, plus or minus nearby basis.
10
Level 3 – unobservable inputs that are supported by little or no market activity and comprise a significant component of the fair value of the assets or liabilities. The company currently does not have any recurring Level 3 financial instruments.
There have been no changes in valuation techniques and inputs used in measuring fair value. The company’s assets and liabilities by level are as follows (in thousands):
Fair Value Measurements at September 30, 2015 |
|||||||||||
Quoted Prices in Active Markets for Identical Assets |
Significant Other Observable Inputs |
Reclassification for Balance Sheet |
|||||||||
(Level 1) |
(Level 2) |
Presentation |
Total |
||||||||
Assets: |
|||||||||||
Cash and cash equivalents |
$ |
495,863 |
$ |
- |
$ |
- |
$ |
495,863 | |||
Restricted cash |
16,658 |
- |
- |
16,658 | |||||||
Margin deposits |
13,752 |
- |
(13,752) |
- |
|||||||
Inventories carried at market |
- |
19,802 |
- |
19,802 | |||||||
Unrealized gains on derivatives |
13,286 | 12,307 | 8,199 | 33,792 | |||||||
Total assets measured at fair value |
$ |
539,559 |
$ |
32,109 |
$ |
(5,553) |
$ |
566,115 | |||
Liabilities: |
|||||||||||
Unrealized losses on derivatives |
$ |
2,261 |
$ |
10,200 |
$ |
(5,553) |
$ |
6,908 | |||
Other |
- |
26 |
- |
26 | |||||||
Total liabilities measured at fair value |
$ |
2,261 |
$ |
10,226 |
$ |
(5,553) |
$ |
6,934 |
Fair Value Measurements at December 31, 2014 |
|||||||||||
Quoted Prices in Active Markets for Identical Assets |
Significant Other Observable Inputs |
Reclassification for Balance Sheet |
|||||||||
(Level 1) |
(Level 2) |
Presentation |
Total |
||||||||
Assets: |
|||||||||||
Cash and cash equivalents |
$ |
425,510 |
$ |
- |
$ |
- |
$ |
425,510 | |||
Restricted cash |
29,742 |
- |
- |
29,742 | |||||||
Margin deposits |
24,488 |
- |
(24,488) |
- |
|||||||
Inventories carried at market |
- |
36,411 |
- |
36,411 | |||||||
Unrealized gains on derivatives |
11,877 | 18,111 | 6,359 | 36,347 | |||||||
Other assets |
118 | 3 |
- |
121 | |||||||
Total assets measured at fair value |
$ |
491,735 |
$ |
54,525 |
$ |
(18,129) |
$ |
528,131 | |||
Liabilities: |
|||||||||||
Unrealized losses on derivatives |
$ |
18,129 |
$ |
28,082 |
$ |
(18,129) |
$ |
28,082 | |||
Total liabilities measured at fair value |
$ |
18,129 |
$ |
28,082 |
$ |
(18,129) |
$ |
28,082 |
The company believes the fair value of its debt was approximately $646.0 million compared with a book value of $647.6 million at September 30, 2015 and the fair value of its debt was approximately $676.5 million compared with a book value of $672.8 million at December 31, 2014. The company estimated the fair value of its outstanding debt using Level 2 inputs. The company believes the fair values of its accounts receivable and accounts payable approximated book value, which were $141.0 million and $140.6 million, respectively, at September 30, 2015 and $138.1 million and $170.2 million, respectively, at December 31, 2014.
Although the company currently does not have any recurring Level 3 financial measurements, the fair values of tangible assets and goodwill acquired and equity component of convertible debt represent Level 3 measurements which were derived using a combination of the income approach, market approach and cost approach for the specific assets or liabilities being valued.
11
4. SEGMENT INFORMATION
As a result of the IPO, the company implemented organizational changes during the third quarter of 2015. Company management now reviews the financial and operating performance of the following four operating segments: (1) ethanol production, which includes the production of ethanol, distillers grains and corn oil, (2) agribusiness, which includes grain handling and storage and cattle feedlot operations, (3) marketing and distribution, which includes marketing and merchant trading for company-produced and third-party ethanol, distillers grains, corn oil and other commodities, and (4) partnership, which includes fuel storage and transportation services. Prior periods have been reclassified to conform to the revised segment presentation.
When transferring assets between entities under common control under GAAP, the entity receiving the net assets initially recognizes the carrying amounts of the assets and liabilities at the date of transfer. The transferee’s prior period financial statements are restated for all periods its operations were part of the parent’s consolidated financial statements. On July 1, 2015, Green Plains Partners received ethanol storage and railcar assets and liabilities in a transfer between entities under common control. The transferred assets and liabilities are recognized at the company’s historical cost and reflected retroactively in the segment information of the consolidated financial statements presented in this Form 10-Q. The assets of Green Plains Partners were previously included in the ethanol production and marketing and distribution segments. Expenses related to the ethanol storage and railcar assets, such as depreciation, amortization and railcar lease expenses, are also reflected retroactively in the following segment information. There are no revenues related to the operation of these ethanol storage and railcar assets in the partnership segment prior to July 1, 2015, the date the related commercial agreements with Green Plains Trade became effective.
Corporate activities include selling, general and administrative expenses, consisting primarily of corporate employee compensation, professional fees and overhead costs not directly related to a specific operating segment.
During the normal course of business, the operating segments do business with each other. For example, the ethanol production segment sells ethanol to the marketing and distribution segment, the agribusiness segment sells grain to the ethanol production segment and the partnership segment provides fuel storage and transportation services for the marketing and distribution segment. These intersegment activities are treated like third-party transactions and recorded at market values. Consequently, these transactions affect segment performance; however, they do not impact the company’s consolidated results since the revenues and corresponding costs are eliminated in consolidation.
12
Revenues, cost of goods sold, excluding depreciation and amortization, and operating income by segments are as follows (in thousands):
Three Months Ended |
Nine Months Ended |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Revenues: |
|||||||||||
Ethanol production: |
|||||||||||
Revenues from external customers (1) |
$ |
37,702 |
$ |
34,593 |
$ |
140,640 |
$ |
(63,893) | |||
Intersegment revenues |
352,215 | 568,938 | 1,145,879 | 1,764,734 | |||||||
Total segment revenues |
389,917 | 603,531 | 1,286,519 | 1,700,841 | |||||||
Agribusiness: |
|||||||||||
Revenues from external customers (1) |
54,519 | 23,747 | 191,495 | 75,476 | |||||||
Intersegment revenues |
255,671 | 290,543 | 783,388 | 941,897 | |||||||
Total segment revenues |
310,190 | 314,290 | 974,883 | 1,017,373 | |||||||
Marketing and distribution: |
|||||||||||
Revenues from external customers (1) |
648,413 | 773,439 | 1,887,184 | 2,387,801 | |||||||
Intersegment revenues |
21,914 | 40,616 | 93,176 | 108,677 | |||||||
Total segment revenues |
670,327 | 814,055 | 1,980,360 | 2,496,478 | |||||||
Partnership: |
|||||||||||
Revenues from external customers (1) |
2,163 | 2,146 | 6,356 | 6,288 | |||||||
Intersegment revenues |
19,247 | 1,255 | 21,895 | 3,267 | |||||||
Total segment revenues |
21,410 | 3,401 | 28,251 | 9,555 | |||||||
Revenues including intersegment activity |
1,391,844 | 1,735,277 | 4,270,013 | 5,224,247 | |||||||
Intersegment eliminations |
(649,047) | (901,352) | (2,044,338) | (2,818,575) | |||||||
Revenues as reported |
$ |
742,797 |
$ |
833,925 |
$ |
2,225,675 |
$ |
2,405,672 |
(1) |
Revenues from external customers include realized gains and losses from derivative financial instruments. |
Three Months Ended |
Nine Months Ended |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Cost of goods sold, excluding depreciation and amortization: |
|||||||||||
Ethanol production |
$ |
365,348 |
$ |
512,621 |
$ |
1,184,595 |
$ |
1,448,082 | |||
Agribusiness |
307,995 | 311,691 | 962,979 | 1,009,246 | |||||||
Marketing and distribution |
656,934 | 800,100 | 1,950,327 | 2,437,813 | |||||||
Partnership |
- |
- |
- |
- |
|||||||
Intersegment eliminations |
(650,929) | (908,224) | (2,049,522) | (2,823,000) | |||||||
$ |
679,348 |
$ |
716,188 |
$ |
2,048,379 |
$ |
2,072,141 |
Three Months Ended |
Nine Months Ended |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Operating income (loss): |
|||||||||||
Ethanol production |
$ |
5,528 |
$ |
72,836 |
$ |
43,139 |
$ |
198,359 | |||
Agribusiness |
365 | 1,136 | 5,833 | 3,341 | |||||||
Marketing and distribution |
9,406 | 8,378 | 17,446 | 43,446 | |||||||
Partnership |
11,030 | (5,268) | 416 | (14,054) | |||||||
Intersegment eliminations |
1,882 | 6,842 | 5,264 | 4,270 | |||||||
Corporate activities |
(8,378) | (8,869) | (23,759) | (23,017) | |||||||
$ |
19,833 |
$ |
75,055 |
$ |
48,339 |
$ |
212,345 |
13
Revenues by product are as follows (in thousands):
Three Months Ended |
Nine Months Ended |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Revenues: |
|||||||||||
Ethanol |
$ |
468,005 |
$ |
617,130 |
$ |
1,381,203 |
$ |
1,765,561 | |||
Distillers grains |
121,273 | 132,233 | 359,164 | 412,920 | |||||||
Corn oil |
28,949 | 24,866 | 67,649 | 64,198 | |||||||
Grain |
47,106 | 42,085 | 199,982 | 115,448 | |||||||
Cattle |
56,904 | 12,728 | 168,381 | 16,158 | |||||||
Service revenues |
2,163 | 2,146 | 6,356 | 6,288 | |||||||
Other |
18,397 | 2,737 | 42,940 | 25,099 | |||||||
$ |
742,797 |
$ |
833,925 |
$ |
2,225,675 |
$ |
2,405,672 |
Total assets by segment are as follows (in thousands):
September 30, |
December 31, |
||||
2015 |
2014 |
||||
Total assets (1): |
|||||
Ethanol production |
$ |
866,871 |
$ |
991,260 | |
Agribusiness |
238,611 | 234,626 | |||
Marketing and distribution |
259,342 | 259,246 | |||
Partnership |
77,630 | 76,762 | |||
Corporate assets |
445,938 | 290,123 | |||
Intersegment eliminations |
(7,523) | (23,460) | |||
$ |
1,880,869 |
$ |
1,828,557 |
(1) |
Asset balances by segment exclude intercompany payable and receivable balances. |
5. INVENTORIES
Inventories are carried at lower of cost or market, except for grain held for sale and fair value hedged inventories, which are reported at market value.
The components of inventories are as follows (in thousands):
September 30, |
December 31, |
||||
2015 |
2014 |
||||
Finished goods |
$ |
51,953 |
$ |
34,639 | |
Grain held for sale |
5,401 | 23,027 | |||
Raw materials |
94,129 | 78,095 | |||
Work-in-process |
88,348 | 100,221 | |||
Supplies and parts |
23,181 | 18,985 | |||
$ |
263,012 |
$ |
254,967 |
6. GOODWILL
The company did not have any changes in the carrying amount of goodwill, which was $40.9 million during the nine months ended September 30, 2015. Goodwill of $30.3 million is attributable to the ethanol production segment and $10.6 million is attributable to the partnership segment.
14
7. DERIVATIVE FINANCIAL INSTRUMENTS
At September 30, 2015, the company’s consolidated balance sheet reflected unrealized gains of $4.6 million, net of tax, in accumulated other comprehensive income. The company expects these gains will be reclassified as operating income over the next 12 months as a result of hedged transactions that are forecasted to occur. The amount realized in operating income, will differ as commodity prices change.
Fair Values of Derivative Instruments
The fair values of the company’s derivative financial instruments and the line items on the consolidated balance sheets where they are reported are as follows (in thousands):
Asset Derivatives' |
Liability Derivatives' |
|||||||||||
Fair Value |
Fair Value |
|||||||||||
September 30, |
December 31, |
September 30, |
December 31, |
|||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||