Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Western Refining, Inc. | form8-kxwnrearningsrelease.htm |
| EX-99.2 - EXHIBIT 99.2 - Western Refining, Inc. | earningscallwnr930164.htm |
FOR IMMEDIATE RELEASE | Exhibit 99.1 | |
Investor and Analyst Contact: | Retail Investors Contact: | Media Contact: |
Jeffrey S. Beyersdorfer | Alpha IR Group | Gary W. Hanson |
(602) 286-1530 | Dylan Schweitzer | (602) 286-1777 |
Chris Hodges | ||
Michelle Clemente | (312) 445-2870 | |
(602) 286-1533 | WNR@alpha-ir.com | |
WESTERN REFINING ANNOUNCES THIRD QUARTER 2016 RESULTS
EL PASO, Texas - November 1, 2016 - Western Refining, Inc. (NYSE: WNR) today reported third quarter 2016 net income attributable to Western of $38.6 million, or $0.35 per diluted share, as compared to net income attributable to Western of $153.3 million, or $1.61 per diluted share for the third quarter of 2015. Net income attributable to Western, excluding special items, was $50.0 million, or $0.46 per diluted share. This compares to third quarter 2015 net income, excluding special items, of $160.2 million, or $1.69 per diluted share. A reconciliation of reported earnings and description of special items can be found in the accompanying financial tables.
Jeff Stevens, Western's Chief Executive Officer, said, "We just completed the first full quarter since the acquisition of Northern Tier and the integration is going well. During the quarter, our refineries ran well and St. Paul Park initiated a successful crude unit turnaround. Margins continued to be volatile in the quarter and were down significantly compared to 2015. However, the location of our refineries, with access to attractive product regions, and our integrated refining and marketing model allow us to remain profitable in the current refining economic environment."
Excluding WNRL, Western finished the third quarter with cash of $445 million, including $195 million in restricted cash, compared to $182 million at the end of the second quarter. Free cash flow was approximately $65 million after interest, taxes, capital spending, and turnaround obligations during the third quarter.
Western paid a dividend of $0.38 per share of common stock to shareholders in the third quarter. In October, Western's Board of Directors also approved a $0.38 per share dividend for the fourth quarter. Including the fourth quarter dividend, Western will have returned approximately $228 million to shareholders through dividends and share repurchases in 2016.
Looking forward, Stevens said, "The fourth quarter has started off well. We completed a number of capital investments during the St. Paul Park turnaround which allows us to increase our crude oil throughout by 4,000 barrels per day and should improve our distillate yield by two percent. Our crude oil throughput capacity at St. Paul Park is currently 102,000 barrels per day. With the two new desalters, we have also added greater optionality in our crude oil slate for the refinery. These investments position us well for future profitability."
Conference Call Information
A conference call is scheduled for Tuesday, November 1, 2016, at 11:00 am ET to discuss Western's financial results for the third quarter ended September 30, 2016. A slide presentation, which includes our quarterly guidance, will be available for reference during the conference call. The call, press release and slide presentation can be accessed on the Investor Relations section on Western's website, www.wnr.com. The call can also be heard by dialing (866) 566-8590 or (702) 224-9819, passcode: 83400618. The audio replay will be available two hours after the end of the call through November 15, 2016, by dialing (800) 585-8367 or (404) 537-3406, passcode: 83400618.
Non-GAAP Financial Measures
In a number of places in the press release and related tables, we have excluded certain income and expense items from GAAP measures. The excluded items are generally non-cash in nature such as unrealized net gains and losses from commodity hedging activities; however, other items that have a cash impact, such as gains or losses on disposal of assets are also excluded. We believe it is useful for investors and financial analysts to understand our financial performance excluding such items so that they can see the operating trends underlying our business. Readers of this press release should not consider these non-GAAP measures in isolation from, or as a substitute for, the financial information that we report in accordance with GAAP.
About Western Refining
Western Refining, Inc. is an independent refining and marketing company headquartered in El Paso, Texas. The Company operates refineries in El Paso, Gallup, New Mexico and St. Paul Park, Minnesota. The Company’s retail operations includes retail service stations and convenience stores in Arizona, Colorado, Minnesota, New Mexico, Texas, and Wisconsin, operating primarily through the Giant, Howdy’s, and SuperAmerica brands.
Western Refining, Inc. also owns the general partner and approximately 53% of the limited partnership interest of Western Refining Logistics, LP (NYSE:WNRL).
More information about Western Refining is available at www.wnr.com.
Cautionary Statement on Forward-Looking Statements
This press release contains forward-looking statements which are protected by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The forward-looking statements reflect Western’s current expectations regarding future events, results or outcomes. The forward-looking statements contained herein include statements about: Western’s integration with Northern Tier Energy LP; Western’s access to attractive product regions; Western’s ability to remain profitable in the current economic environment; Western’s performance in the fourth quarter of 2016; Western’s ability to increase crude oil throughput, improve distillate yield, and realize greater optionality with its crude oil slate at St. Paul Park refinery; and Western’s positioning for future profitability. These statements are subject to the general risks inherent in Western’s business. These expectations may or may not be realized. Some of these expectations may be based upon assumptions or judgments that prove to be incorrect. In addition, Western’s business and operations involve numerous risks and uncertainties, many of which are beyond its control, which could result in Western’s expectations not being realized, or otherwise materially affect Western’s financial condition, results of operations, and cash flows. Additional information relating to the uncertainties affecting Western's business is contained in its filings with the Securities and Exchange Commission to which you are referred. The forward-looking statements are only as of the date made. Except as required by law, Western does not undertake any obligation to (and expressly disclaims any obligation to) update any forward-looking statements to reflect events or circumstances after the date such statements were made, or to reflect the occurrence of unanticipated events.
Consolidated Financial Data
We report our operating results in three reportable segments, refining, WNRL and retail, based on manufacturing and marketing processes, the nature of our products and services and each segment's respective customer base. Prior to the Merger on June 23, 2016, we also reported NTI as a separate reportable segment. Following the completion of the Merger, NTI became a wholly-owned subsidiary of Western and, as a result, we have moved its assets and operations into our other reportable segments. Beginning on July 1, 2016, our management team, led by our chief operating decision maker, began monitoring our business and allocating resources based on these three reportable segments. The St. Paul Park refinery and related operations are now included in the refining segment and the SuperAmerica retail and bakery assets and operations are now included in the retail segment. We have retrospectively adjusted the historical segment financial data for the periods presented to reflect our revised segment presentation.
• | Our refining segment owns and operates three refineries that process crude oil and other feedstocks primarily into gasoline, diesel fuel, jet fuel and asphalt. We market refined products to a diverse customer base including wholesale distributors and retail chains. The refining segment also sells refined products in the Mid-Atlantic region and Mexico. |
• | WNRL owns and operates terminal, storage, transportation and wholesale assets in the Southwest and terminal and transportation assets in the Upper Great Plains region. WNRL's Southwest wholesale assets consist of a fleet of crude oil, asphalt and refined product truck transports and wholesale petroleum product operations. WNRL's primary customer is our refining segment. WNRL purchases its wholesale product supply from the refining segment and third-party suppliers. |
• | Our retail segment operates retail convenience stores and unmanned commercial fleet fueling ("cardlock") locations located in the Southwest ("Southwest Retail") and Upper Great Plains ("SuperAmerica") regions. The retail convenience stores sell gasoline, diesel fuel and convenience store merchandise. |
The following tables set forth our unaudited summary historical financial and operating data for the periods indicated below:
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands, except per share data) | |||||||||||||||
Statements of Operations Data | |||||||||||||||
Net sales (1) | $ | 2,065,076 | $ | 2,569,090 | $ | 5,627,888 | $ | 7,716,712 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of products sold (exclusive of depreciation and amortization) (1) | 1,607,010 | 1,895,772 | 4,256,999 | 5,814,969 | |||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 232,553 | 234,440 | 687,307 | 674,474 | |||||||||||
Selling, general and administrative expenses | 57,320 | 54,465 | 166,657 | 169,808 | |||||||||||
Gain on disposal of assets, net | (279 | ) | (52 | ) | (1,181 | ) | (157 | ) | |||||||
Maintenance turnaround expense | 27,208 | 490 | 27,733 | 1,188 | |||||||||||
Depreciation and amortization | 54,321 | 51,377 | 161,331 | 152,446 | |||||||||||
Total operating costs and expenses | 1,978,133 | 2,236,492 | 5,298,846 | 6,812,728 | |||||||||||
Operating income | 86,943 | 332,598 | 329,042 | 903,984 | |||||||||||
Other income (expense): | |||||||||||||||
Interest income | 141 | 186 | 436 | 550 | |||||||||||
Interest and debt expense | (34,456 | ) | (26,896 | ) | (88,065 | ) | (79,169 | ) | |||||||
Other, net | 3,380 | 4,327 | 13,825 | 11,557 | |||||||||||
Income before income taxes | 56,008 | 310,215 | 255,238 | 836,922 | |||||||||||
Provision for income taxes | (11,700 | ) | (92,117 | ) | (68,481 | ) | (229,989 | ) | |||||||
Net income | 44,308 | 218,098 | 186,757 | 606,933 | |||||||||||
Less net income attributable to non-controlling interests (2) | 5,733 | 64,795 | 52,229 | 213,722 | |||||||||||
Net income attributable to Western Refining, Inc. | $ | 38,575 | $ | 153,303 | $ | 134,528 | $ | 393,211 | |||||||
Basic earnings per share | $ | 0.36 | $ | 1.61 | $ | 1.37 | $ | 4.12 | |||||||
Diluted earnings per share | 0.35 | 1.61 | 1.37 | 4.12 | |||||||||||
Dividends declared per common share | 0.38 | 0.34 | 1.14 | 0.98 | |||||||||||
Weighted average basic shares outstanding | 108,424 | 94,826 | 97,802 | 95,308 | |||||||||||
Weighted average dilutive shares outstanding (3) | 108,734 | 94,924 | 98,110 | 95,408 | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Economic Hedging Activities Recognized Within Cost of Products Sold | |||||||||||||||
Realized hedging gain, net | $ | 27,757 | $ | 26,949 | $ | 46,110 | $ | 52,325 | |||||||
Unrealized hedging gain (loss), net | (27,616 | ) | 271 | (54,698 | ) | (42,073 | ) | ||||||||
Total hedging gain (loss), net | $ | 141 | $ | 27,220 | $ | (8,588 | ) | $ | 10,252 | ||||||
Cash Flow Data | |||||||||||||||
Net cash provided by (used in): | |||||||||||||||
Operating activities | $ | 161,019 | $ | 373,620 | $ | 277,877 | $ | 665,664 | |||||||
Investing activities | (269,218 | ) | (20,321 | ) | (357,079 | ) | (34,454 | ) | |||||||
Financing activities | 176,011 | (187,665 | ) | (427,204 | ) | (352,799 | ) | ||||||||
Capital expenditures | $ | 78,337 | $ | 76,431 | $ | 235,097 | $ | 195,976 | |||||||
Cash distributions received by Western from: | |||||||||||||||
NTI | $ | — | $ | 42,391 | $ | 19,949 | $ | 98,318 | |||||||
WNRL | 14,124 | 11,630 | 41,071 | 32,845 | |||||||||||
Other Data | |||||||||||||||
Adjusted EBITDA (4) | $ | 184,164 | $ | 425,450 | $ | 483,365 | $ | 1,094,510 | |||||||
Balance Sheet Data (at end of period) | |||||||||||||||
Cash and cash equivalents | $ | 266,096 | $ | 709,570 | |||||||||||
Restricted cash | 195,000 | 12,328 | |||||||||||||
Working capital | 958,495 | 1,181,231 | |||||||||||||
Total assets | 5,715,125 | 5,840,393 | |||||||||||||
Total debt and lease financing obligation | 2,110,221 | 1,554,157 | |||||||||||||
Total equity | 2,267,446 | 3,032,495 | |||||||||||||
(1) | Excludes $937.1 million, $2,610.3 million, $1,063.4 million and $3,019.2 million of intercompany sales and $937.1 million, $2,610.3 million, $1,063.4 million and $3,019.2 million of intercompany cost of products sold for three and nine months ended September 30, 2016 and 2015, respectively. |
(2) | Net income attributable to non-controlling interests from WNRL for the three and nine months ended September 30, 2016, was $5.7 million and $16.9 million, respectively. Net income attributable to non-controlling interests from NTI for the nine months ended September 30, 2016 was $35.3 million with no comparable activity during the three months ended September 30, 2016. Net income attributable to non-controlling interests for the three and nine months ended September 30, 2015, consisted of income from NTI and WNRL in the amount of $59.2 million, $197.6 million, $5.6 million and $16.2 million, respectively. |
(3) | Our computation of diluted earnings per share includes unvested restricted shares units and phantom stock. If determined to be dilutive to period earnings, these securities are included in the denominator of our diluted earnings per share calculation. For purposes of the diluted earnings per share calculation, we assumed issuance of 0.3 million, 0.3 million, 0.1 million and 0.1 million restricted share units and phantom stock for the three and nine months ended September 30, 2016 and 2015. |
(4) | Adjusted EBITDA represents earnings before interest and debt expense, provision for income taxes, depreciation, amortization, maintenance turnaround expense and certain other non-cash income and expense items. However, Adjusted EBITDA is not a recognized measurement under U.S. generally accepted accounting principles ("GAAP"). Our management believes that the presentation of Adjusted EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. In addition, our management believes that Adjusted EBITDA is useful in evaluating our operating performance compared to that of other companies in our industry because the calculation of Adjusted EBITDA generally eliminates the effects of financings, income taxes, the accounting effects of significant turnaround activities (that many of our competitors capitalize and thereby exclude from their measures of EBITDA) and certain non-cash charges that are items that may vary for different companies for reasons unrelated to overall operating performance. |
Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:
• | Adjusted EBITDA does not reflect our cash expenditures or future requirements for significant turnaround activities, capital expenditures or contractual commitments; |
• | Adjusted EBITDA does not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our debt; |
• | Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; and |
• | Adjusted EBITDA, as we calculate it, may differ from the Adjusted EBITDA calculations of other companies in our industry, thereby limiting its usefulness as a comparative measure. |
Because of these limitations, Adjusted EBITDA should not be considered a measure of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using Adjusted EBITDA only supplementally.
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Net income attributable to Western Refining, Inc. | $ | 38,575 | $ | 153,303 | $ | 134,528 | $ | 393,211 | |||||||
Net income attributable to non-controlling interests | 5,733 | 64,795 | 52,229 | 213,722 | |||||||||||
Interest and debt expense | 34,456 | 26,896 | 88,065 | 79,169 | |||||||||||
Provision for income taxes | 11,700 | 92,117 | 68,481 | 229,989 | |||||||||||
Gain on disposal of assets, net | (279 | ) | (52 | ) | (1,181 | ) | (157 | ) | |||||||
Depreciation and amortization | 54,321 | 51,377 | 161,331 | 152,446 | |||||||||||
Maintenance turnaround expense | 27,208 | 490 | 27,733 | 1,188 | |||||||||||
Net change in lower of cost or market inventory reserve | (15,166 | ) | 36,795 | (102,519 | ) | (17,131 | ) | ||||||||
Unrealized loss (gain) on commodity hedging transactions | 27,616 | (271 | ) | 54,698 | 42,073 | ||||||||||
Adjusted EBITDA | $ | 184,164 | $ | 425,450 | $ | 483,365 | $ | 1,094,510 | |||||||
Adjusted EBITDA: | |||||||||||||||
Western (1) | $ | 155,136 | $ | 397,780 | $ | 394,944 | $ | 1,015,808 | |||||||
WNRL | 29,028 | 27,670 | 88,421 | 78,702 | |||||||||||
Consolidated Adjusted EBITDA | $ | 184,164 | $ | 425,450 | $ | 483,365 | $ | 1,094,510 | |||||||
Three Months Ended | |||||||
September 30, | |||||||
2016 | |||||||
Western (1) | WNRL | ||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Net income attributable to Western Refining, Inc. | $ | 30,285 | $ | 8,290 | |||
Net income attributable to non-controlling interest | — | 5,733 | |||||
Interest and debt expense | 28,308 | 6,148 | |||||
Provision for income taxes | 11,418 | 282 | |||||
Gain on disposal of assets, net | (217 | ) | (62 | ) | |||
Depreciation and amortization | 45,684 | 8,637 | |||||
Maintenance turnaround expense | 27,208 | — | |||||
Net change in lower of cost or market inventory reserve | (15,166 | ) | — | ||||
Unrealized loss on commodity hedging transactions | 27,616 | — | |||||
Adjusted EBITDA | $ | 155,136 | $ | 29,028 | |||
Nine Months Ended | |||||||
September 30, | |||||||
2016 | |||||||
Western (1) | WNRL | ||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Net income attributable to Western Refining, Inc. | $ | 105,530 | $ | 28,998 | |||
Net income attributable to non-controlling interests | 35,323 | 16,906 | |||||
Interest and debt expense | 68,451 | 19,614 | |||||
Provision for income taxes | 67,721 | 760 | |||||
Gain on disposal of assets, net | (218 | ) | (963 | ) | |||
Depreciation and amortization | 138,225 | 23,106 | |||||
Maintenance turnaround expense | 27,733 | — | |||||
Net change in lower of cost or market inventory reserve | (102,519 | ) | — | ||||
Unrealized loss on commodity hedging transactions | 54,698 | — | |||||
Adjusted EBITDA | $ | 394,944 | $ | 88,421 | |||
Three Months Ended | |||||||
September 30, | |||||||
2015 | |||||||
Western (1) | WNRL | ||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Net income attributable to Western Refining, Inc. | $ | 142,396 | $ | 10,907 | |||
Net income attributable to non-controlling interest | 59,209 | 5,586 | |||||
Interest and debt expense | 20,692 | 6,204 | |||||
Provision for income taxes | 92,114 | 3 | |||||
Gain on disposal of assets, net | (39 | ) | (13 | ) | |||
Depreciation and amortization | 46,394 | 4,983 | |||||
Maintenance turnaround expense | 490 | — | |||||
Net change in lower of cost or market inventory reserve | 36,795 | — | |||||
Unrealized gain on commodity hedging transactions | (271 | ) | — | ||||
Adjusted EBITDA | $ | 397,780 | $ | 27,670 | |||
Nine Months Ended | |||||||
September 30, | |||||||
2015 | |||||||
Western (1) | WNRL | ||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Net income attributable to Western Refining, Inc. | $ | 361,639 | $ | 31,572 | |||
Net income attributable to non-controlling interests | 197,563 | 16,159 | |||||
Interest and debt expense | 62,753 | 16,416 | |||||
Provision for income taxes | 229,635 | 354 | |||||
Loss (gain) on disposal of assets, net | 100 | (257 | ) | ||||
Depreciation and amortization | 137,988 | 14,458 | |||||
Maintenance turnaround expense | 1,188 | — | |||||
Net change in lower of cost or market inventory reserve | (17,131 | ) | — | ||||
Unrealized loss on commodity hedging transactions | 42,073 | — | |||||
Adjusted EBITDA | $ | 1,015,808 | $ | 78,702 | |||
(1) | Our presentation of Adjusted EBITDA for Western excludes the results of WNRL for all periods presented. |
Consolidating Financial Data
The following tables set forth our consolidating historical financial data for the periods presented below.
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Operating Income | |||||||||||||||
Refining | $ | 89,158 | $ | 312,602 | $ | 338,803 | $ | 900,405 | |||||||
WNRL | 13,271 | 18,424 | 43,056 | 41,454 | |||||||||||
Retail | 11,832 | 24,937 | 21,193 | 36,356 | |||||||||||
Other | (27,318 | ) | (23,365 | ) | (74,010 | ) | (74,231 | ) | |||||||
Operating income | $ | 86,943 | $ | 332,598 | $ | 329,042 | $ | 903,984 | |||||||
Depreciation and Amortization | |||||||||||||||
Refining | $ | 37,265 | $ | 35,400 | $ | 111,601 | $ | 105,916 | |||||||
WNRL | 10,579 | 8,963 | 29,470 | 25,816 | |||||||||||
Retail | 5,710 | 5,846 | 17,622 | 17,257 | |||||||||||
Other | 767 | 1,168 | 2,638 | 3,457 | |||||||||||
Depreciation and amortization expense | $ | 54,321 | $ | 51,377 | $ | 161,331 | $ | 152,446 | |||||||
Capital Expenditures | |||||||||||||||
Refining | $ | 65,909 | $ | 61,399 | $ | 200,681 | $ | 127,914 | |||||||
WNRL | 8,530 | 10,648 | 24,378 | 52,150 | |||||||||||
Retail | 3,593 | 3,903 | 8,528 | 13,175 | |||||||||||
Other | 305 | 481 | 1,510 | 2,737 | |||||||||||
Capital expenditures | $ | 78,337 | $ | 76,431 | $ | 235,097 | $ | 195,976 | |||||||
Balance Sheet Data (at end of period) | |||||||||||||||
Cash and cash equivalents | |||||||||||||||
Western, excluding WNRL and restricted cash of $195.0 million | $ | 249,554 | $ | 638,198 | |||||||||||
WNRL | 16,542 | 71,372 | |||||||||||||
Cash and cash equivalents | $ | 266,096 | $ | 709,570 | |||||||||||
Total debt | |||||||||||||||
Western, excluding WNRL | $ | 1,742,845 | $ | 1,212,970 | |||||||||||
WNRL | 312,835 | 292,121 | |||||||||||||
Total debt | $ | 2,055,680 | $ | 1,505,091 | |||||||||||
Total working capital | |||||||||||||||
Western, excluding WNRL | $ | 973,436 | $ | 1,117,319 | |||||||||||
WNRL | (14,941 | ) | 63,912 | ||||||||||||
Total working capital | $ | 958,495 | $ | 1,181,231 | |||||||||||
Refining Segment
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(In thousands, except bpd and per barrel data) | |||||||||||||||
Statement of Operations Data (Unaudited): | |||||||||||||||
Net sales (including intersegment sales) (1) | $ | 1,835,327 | $ | 2,318,048 | $ | 5,012,283 | $ | 6,958,443 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of products sold (exclusive of depreciation and amortization) (2) | 1,551,493 | 1,835,304 | 4,143,146 | 5,557,338 | |||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 115,791 | 118,401 | 345,352 | 343,681 | |||||||||||
Selling, general and administrative expenses | 14,420 | 15,851 | 45,631 | 49,559 | |||||||||||
Loss (gain) on disposal of assets, net | (8 | ) | — | 17 | 356 | ||||||||||
Maintenance turnaround expense | 27,208 | 490 | 27,733 | 1,188 | |||||||||||
Depreciation and amortization | 37,265 | 35,400 | 111,601 | 105,916 | |||||||||||
Total operating costs and expenses | 1,746,169 | 2,005,446 | 4,673,480 | 6,058,038 | |||||||||||
Operating income | $ | 89,158 | $ | 312,602 | $ | 338,803 | $ | 900,405 | |||||||
Key Operating Statistics | |||||||||||||||
Total sales volume (bpd) (1) (3) | 314,239 | 347,456 | 312,131 | 339,005 | |||||||||||
Total refinery production (bpd) | 253,365 | 252,420 | 258,166 | 256,828 | |||||||||||
Total refinery throughput (bpd) (4) | 255,222 | 255,170 | 260,024 | 259,154 | |||||||||||
Per barrel of refinery throughput: | |||||||||||||||
Refinery gross margin (2) (5) (6) | $ | 12.02 | $ | 20.65 | $ | 12.13 | $ | 19.79 | |||||||
Direct operating expenses (7) | 4.93 | 5.04 | 4.85 | 4.86 | |||||||||||
Mid-Atlantic sales volume (bbls) | 1,987 | 2,144 | 5,689 | 6,597 | |||||||||||
Mid-Atlantic margin per barrel | $ | 0.77 | $ | (1.10 | ) | $ | 0.88 | $ | 0.15 | ||||||
The following tables set forth our summary refining throughput and production data for the periods and refineries presented:
El Paso Refinery
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Key Operating Statistics | |||||||||||||||
Refinery product yields (bpd): | |||||||||||||||
Gasoline | 76,161 | 71,855 | 74,054 | 70,613 | |||||||||||
Diesel and jet fuel | 56,574 | 55,667 | 55,871 | 55,804 | |||||||||||
Residuum | 2,930 | 4,121 | 2,876 | 4,730 | |||||||||||
Other | 5,356 | 5,016 | 5,080 | 4,503 | |||||||||||
Total refinery production (bpd) | 141,021 | 136,659 | 137,881 | 135,650 | |||||||||||
Refinery throughput (bpd): | |||||||||||||||
Sweet crude oil | 105,990 | 107,577 | 104,513 | 106,850 | |||||||||||
Sour crude oil | 27,566 | 23,854 | 26,261 | 23,055 | |||||||||||
Other feedstocks and blendstocks | 8,876 | 7,485 | 8,614 | 7,604 | |||||||||||
Total refinery throughput (bpd) (4) | 142,432 | 138,916 | 139,388 | 137,509 | |||||||||||
Total sales volume (bpd) (3) | 154,648 | 149,861 | 148,753 | 150,404 | |||||||||||
Per barrel of refinery throughput: | |||||||||||||||
Refinery gross margin (2) (5) | $ | 11.80 | $ | 18.51 | $ | 11.05 | $ | 18.65 | |||||||
Direct operating expenses (7) | 3.71 | 3.64 | 3.81 | 3.96 | |||||||||||
Gallup Refinery
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Key Operating Statistics | |||||||||||||||
Refinery product yields (bpd): | |||||||||||||||
Gasoline | 17,719 | 15,961 | 16,607 | 17,065 | |||||||||||
Diesel and jet fuel | 8,831 | 7,878 | 7,548 | 8,137 | |||||||||||
Other | 1,058 | 1,560 | 1,243 | 1,525 | |||||||||||
Total refinery production (bpd) | 27,608 | 25,399 | 25,398 | 26,727 | |||||||||||
Refinery throughput (bpd): | |||||||||||||||
Sweet crude oil | 24,985 | 23,888 | 23,149 | 24,776 | |||||||||||
Other feedstocks and blendstocks | 3,260 | 1,776 | 2,755 | 2,331 | |||||||||||
Total refinery throughput (bpd) (4) | 28,245 | 25,664 | 25,904 | 27,107 | |||||||||||
Total sales volume (bpd) (3) | 37,022 | 33,489 | 35,033 | 33,339 | |||||||||||
Per barrel of refinery throughput: | |||||||||||||||
Refinery gross margin (2) (5) | $ | 14.01 | $ | 23.08 | $ | 12.48 | $ | 19.85 | |||||||
Direct operating expenses (7) | 8.10 | 9.10 | 8.72 | 8.30 | |||||||||||
St. Paul Park Refinery
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Key Operating Statistics | |||||||||||||||
Refinery product yields (bpd): | |||||||||||||||
Gasoline | 42,896 | 43,914 | 47,158 | 45,155 | |||||||||||
Distillate | 25,667 | 30,404 | 30,417 | 32,791 | |||||||||||
Residuum | 9,212 | 10,091 | 11,036 | 10,742 | |||||||||||
Other | 6,960 | 5,953 | 6,276 | 5,763 | |||||||||||
Total refinery production (bpd) | 84,735 | 90,362 | 94,887 | 94,451 | |||||||||||
Refinery throughput (bpd): | |||||||||||||||
Light crude oil | 43,888 | 51,701 | 53,692 | 55,779 | |||||||||||
Synthetic crude oil | 18,769 | 14,735 | 13,850 | 12,303 | |||||||||||
Heavy crude oil | 19,380 | 23,150 | 24,325 | 24,629 | |||||||||||
Other feedstocks | 2,509 | 1,004 | 2,863 | 1,827 | |||||||||||
Total refinery throughput (bpd) (4) | 84,546 | 90,590 | 94,730 | 94,538 | |||||||||||
Total sales volume (bpd) (3) | 90,906 | 99,617 | 101,064 | 100,630 | |||||||||||
Per barrel of throughput: | |||||||||||||||
Refinery gross margin (2) (5) (6) | $ | 11.20 | $ | 24.57 | $ | 10.27 | $ | 20.57 | |||||||
Direct operating expenses (7) | 5.94 | 5.68 | 5.08 | 5.04 | |||||||||||
(1) | Refining net sales for the three and nine months ended September 30, 2016 and 2015 include $148.3 million, $341.3 million, $409.1 million and $848.2 million, respectively, representing a period average of 37,027 bpd, 29,875 bpd, 73,630 bpd and 62,248 bpd, respectively, in crude oil sales to third-parties. |
(2) | Cost of products sold for the combined refining segment includes the net realized and net non-cash unrealized hedging activity shown in the table below. The hedging gains and losses are also included in the combined gross profit and refinery gross margin but are not included in those measures for our individual refineries. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Realized hedging gain, net | $ | 27,757 | $ | 26,949 | $ | 46,110 | $ | 52,325 | |||||||
Unrealized hedging gain (loss), net | (27,616 | ) | 271 | (54,698 | ) | (42,073 | ) | ||||||||
Total hedging gain (loss), net | $ | 141 | $ | 27,220 | $ | (8,588 | ) | $ | 10,252 | ||||||
(3) | Sales volume includes sales of refined products sourced primarily from our refinery production as well as refined products purchased from third parties. We purchase additional refined products from third parties to supplement supply to our customers. These products are similar to the products that we currently manufacture and represented 6.0%, 5.8%, 6.2% and 6.8% of our total consolidated sales volumes for the three and nine months ended September 30, 2016 and 2015, respectively. The majority of the purchased refined products are distributed through our refined product sales activities in the Mid-Atlantic region where we satisfy our refined product customer sales requirements through a third-party supply agreement. |
(4) | Total refinery throughput includes crude oil, other feedstocks and blendstocks. |
(5) | Refinery gross margin is a per barrel measurement calculated by dividing the difference between net sales and cost of products sold by our refineries’ total throughput volumes for the respective periods presented. Net realized and net non-cash unrealized economic hedging gains and losses included in the combined refining segment gross margin are not allocated to the individual refineries. Cost of products sold does not include any depreciation or amortization. Refinery gross margin is a non-GAAP performance measure that we believe is important to investors in evaluating our refinery performance as a general indication of the amount above our cost of products that we are able to sell refined products. |
Each of the components used in this calculation (net sales and cost of products sold) can be reconciled directly to our statement of operations. Our calculation of refinery gross margin may differ from similar calculations of other companies in our industry, thereby limiting its usefulness as a comparative measure.
Our calculation of refinery gross margin excludes the sales and costs related to our Mid-Atlantic business that we report within the refining segment. The following table reconciles the sales and cost of sales used to calculate refinery gross margin with the total sales and cost of sales reported in the refining statement of operations data above:
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Refinery net sales (including intersegment sales) | $ | 1,714,913 | $ | 2,163,163 | $ | 4,680,900 | $ | 6,461,580 | |||||||
Mid-Atlantic sales | 120,414 | 154,885 | 331,383 | 496,863 | |||||||||||
Net sales (including intersegment sales) | $ | 1,835,327 | $ | 2,318,048 | $ | 5,012,283 | $ | 6,958,443 | |||||||
Refinery cost of products sold (exclusive of depreciation and amortization) | $ | 1,432,610 | $ | 1,678,390 | $ | 3,816,760 | $ | 5,061,474 | |||||||
Mid-Atlantic cost of products sold | 118,883 | 156,914 | 326,386 | 495,864 | |||||||||||
Cost of products sold (exclusive of depreciation and amortization) | $ | 1,551,493 | $ | 1,835,304 | $ | 4,143,146 | $ | 5,557,338 | |||||||
The following table reconciles combined gross profit for our refineries to combined gross margin for our refineries for the periods presented:
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands, except per barrel data) | |||||||||||||||
Refinery net sales (including intersegment sales) | $ | 1,714,913 | $ | 2,163,163 | $ | 4,680,900 | $ | 6,461,580 | |||||||
Refinery cost of products sold (exclusive of depreciation and amortization) | 1,432,610 | 1,678,390 | 3,816,760 | 5,061,474 | |||||||||||
Depreciation and amortization | 37,265 | 35,400 | 111,601 | 105,916 | |||||||||||
Gross profit | 245,038 | 449,373 | 752,539 | 1,294,190 | |||||||||||
Plus depreciation and amortization | 37,265 | 35,400 | 111,601 | 105,916 | |||||||||||
Refinery gross margin | $ | 282,303 | $ | 484,773 | $ | 864,140 | $ | 1,400,106 | |||||||
Refinery gross margin per throughput barrel | $ | 12.02 | $ | 20.65 | $ | 12.13 | $ | 19.79 | |||||||
Gross profit per throughput barrel | $ | 10.44 | $ | 19.14 | $ | 10.56 | $ | 18.29 | |||||||
(6) | Cost of products sold for the combined refining segment includes changes in the lower of cost or market inventory reserve shown in the table below. The changes in this reserve are included in the combined refinery gross margin but are not included in those measures for the individual refineries. The following table calculates the combined refinery gross margin per throughput barrel excluding changes in the lower of cost or market inventory reserve that we believe is useful in evaluating our refinery performance exclusive of the impact of fluctuations in inventory values: |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands, except per barrel data) | |||||||||||||||
Refinery gross margin | $ | 282,303 | $ | 484,773 | $ | 864,140 | $ | 1,400,106 | |||||||
Net change in lower of cost or market inventory reserve | (15,167 | ) | 36,022 | (101,708 | ) | (16,598 | ) | ||||||||
Refinery gross margin, excluding LCM adjustment | $ | 267,136 | $ | 520,795 | $ | 762,432 | $ | 1,383,508 | |||||||
Refinery gross margin, excluding LCM adjustment, per refinery throughput barrel | $ | 11.38 | $ | 22.18 | $ | 10.70 | $ | 19.56 | |||||||
(7) | Refinery direct operating expenses per throughput barrel is calculated by dividing direct operating expenses by total throughput volumes for the respective periods presented. Direct operating expenses do not include any depreciation or amortization. |
WNRL
WNRL's financial and operational data presented includes the historical results of the assets acquired from Western in the St. Paul Park Logistics Transaction and the TexNew Mex Pipeline Transaction. These recent transactions were transfers of assets between entities under common control. We have retrospectively adjusted historical financial and operational data of WNRL, for all periods presented, to reflect the purchase and consolidation of the St. Paul Park Logistics Assets and the TexNew Mex Pipeline System into WNRL.
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands) | |||||||||||||||
Statement of Operations Data: | |||||||||||||||
Net sales | $ | 569,261 | $ | 680,670 | $ | 1,615,902 | $ | 2,023,970 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of products sold | 495,536 | 601,557 | 1,395,382 | 1,807,284 | |||||||||||
Direct operating expenses | 43,454 | 45,927 | 131,103 | 131,156 | |||||||||||
Selling, general and administrative expenses | 6,483 | 5,812 | 17,854 | 18,517 | |||||||||||
Gain on disposal of assets, net | (62 | ) | (13 | ) | (963 | ) | (257 | ) | |||||||
Depreciation and amortization | 10,579 | 8,963 | 29,470 | 25,816 | |||||||||||
Total operating costs and expenses | 555,990 | 662,246 | 1,572,846 | 1,982,516 | |||||||||||
Operating income | $ | 13,271 | $ | 18,424 | $ | 43,056 | $ | 41,454 | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands, except key operating statistics) | |||||||||||||||
Key Operating Statistics | |||||||||||||||
Pipeline and gathering (bpd): | |||||||||||||||
Mainline movements: | |||||||||||||||
Permian/Delaware Basin system | 49,709 | 56,745 | 51,709 | 45,784 | |||||||||||
Four Corners system (1) | 53,070 | 66,602 | 54,523 | 54,719 | |||||||||||
TexNew Mex system | 7,504 | 14,834 | 10,132 | 6,131 | |||||||||||
Gathering (truck offloading): | |||||||||||||||
Permian/Delaware Basin system | 15,514 | 25,961 | 17,948 | 24,207 | |||||||||||
Four Corners system | 9,577 | 16,487 | 11,151 | 13,387 | |||||||||||
Terminalling, transportation and storage (bpd): | |||||||||||||||
Shipments into and out of storage (includes asphalt) | 416,761 | 408,787 | 399,415 | 396,506 | |||||||||||
Wholesale: | |||||||||||||||
Fuel gallons sold (in thousands) | 313,600 | 305,566 | 940,029 | 919,808 | |||||||||||
Fuel gallons sold to retail (included in fuel gallons sold above) (in thousands) | 87,131 | 81,538 | 250,693 | 235,824 | |||||||||||
Fuel margin per gallon (2) | $ | 0.030 | $ | 0.029 | $ | 0.028 | $ | 0.031 | |||||||
Lubricant gallons sold (in thousands) | 1,355 | 2,998 | 5,402 | 8,969 | |||||||||||
Lubricant margin per gallon (3) | $ | 1.05 | $ | 0.70 | $ | 0.85 | $ | 0.71 | |||||||
Asphalt trucking volume (bpd) | 5,620 | — | 4,461 | — | |||||||||||
Crude oil trucking volume (bpd) | 36,144 | 49,620 | 37,909 | 47,245 | |||||||||||
Average crude oil revenue per barrel | $ | 2.11 | $ | 2.51 | $ | 2.17 | $ | 2.58 | |||||||
(1) | Some barrels of crude oil in route to Western's Gallup refinery and Permian/Delaware Basin are transported on more than one mainline. Mainline movements for the Four Corners and Delaware Basin systems include each barrel transported on each mainline. |
(2) | Fuel margin per gallon is a measurement calculated by dividing the difference between fuel sales, net of transportation charges, and cost of fuel sales for our wholesale business by the number of gallons sold. Fuel margin per gallon is a measure frequently used in the petroleum products wholesale industry to measure operating results related to fuel sales. |
(3) | Lubricant margin per gallon is a measurement calculated by dividing the difference between lubricant sales, net of transportation charges, and lubricant cost of products sold by the number of gallons sold. Lubricant margin is a measure frequently used in the petroleum products wholesale industry to measure operating results related to lubricant sales. |
Retail Segment
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands, except per gallon data) | |||||||||||||||
Statement of Operations Data | |||||||||||||||
Net sales (including intersegment sales) | $ | 597,621 | $ | 633,793 | $ | 1,610,033 | $ | 1,753,503 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of products sold (exclusive of depreciation and amortization) | 497,114 | 522,102 | 1,328,801 | 1,469,321 | |||||||||||
Direct operating expenses (exclusive of depreciation and amortization) | 73,388 | 70,112 | 210,932 | 199,554 | |||||||||||
Selling, general and administrative expenses | 9,786 | 10,835 | 31,720 | 31,369 | |||||||||||
Gain on disposal of assets, net | (209 | ) | (39 | ) | (235 | ) | (354 | ) | |||||||
Depreciation and amortization | 5,710 | 5,846 | 17,622 | 17,257 | |||||||||||
Total operating costs and expenses | 585,789 | 608,856 | 1,588,840 | 1,717,147 | |||||||||||
Operating income | $ | 11,832 | $ | 24,937 | $ | 21,193 | $ | 36,356 | |||||||
Key Operating Statistics | |||||||||||||||
Southwest Retail: | |||||||||||||||
Retail fuel gallons sold | 105,304 | 92,939 | 295,323 | 267,102 | |||||||||||
Average retail fuel sales price per gallon, net of excise taxes | $ | 1.79 | $ | 2.26 | $ | 1.66 | $ | 2.10 | |||||||
Average retail fuel cost per gallon, net of excise taxes | 1.60 | 1.95 | 1.50 | 1.89 | |||||||||||
Retail fuel margin per gallon (1) | 0.19 | 0.31 | 0.16 | 0.21 | |||||||||||
Merchandise sales | $ | 88,151 | $ | 83,146 | 249,187 | 234,014 | |||||||||
Merchandise margin (2) | 28.8 | % | 29.4 | % | 29.2 | % | 29.5 | % | |||||||
Operating retail outlets at period end | 260 | 261 | |||||||||||||
Cardlock fuel gallons sold | 16,630 | 16,990 | 48,398 | 50,013 | |||||||||||
Cardlock fuel margin per gallon | $ | 0.122 | $ | 0.176 | $ | 0.123 | $ | 0.174 | |||||||
Operating cardlocks at period end | 51 | 52 | |||||||||||||
SuperAmerica: | |||||||||||||||
Retail fuel gallons sold | 79,539 | 78,414 | 231,087 | 227,673 | |||||||||||
Retail fuel margin per gallon (1) | $ | 0.22 | $ | 0.27 | $ | 0.23 | $ | 0.23 | |||||||
Merchandise sales | 99,535 | 100,645 | 279,963 | 279,058 | |||||||||||
Merchandise margin (2) | 25.8 | % | 25.8 | % | 26.0 | % | 25.9 | % | |||||||
Company-operated retail outlets at period end | 170 | 165 | |||||||||||||
Franchised retail outlets at period end | 115 | 102 | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(Unaudited) | |||||||||||||||
(In thousands, except per gallon data) | |||||||||||||||
Net Sales | |||||||||||||||
Retail fuel sales, net of excise taxes | $ | 359,916 | $ | 408,801 | $ | 963,670 | $ | 1,115,571 | |||||||
Merchandise sales | 187,686 | 183,791 | 529,150 | 513,072 | |||||||||||
Cardlock sales | 25,042 | 33,184 | 74,302 | 100,960 | |||||||||||
Other sales | 24,977 | 8,017 | 42,911 | 23,900 | |||||||||||
Net sales | $ | 597,621 | $ | 633,793 | $ | 1,610,033 | $ | 1,753,503 | |||||||
Cost of Products Sold | |||||||||||||||
Retail fuel cost of products sold, net of excise taxes | $ | 321,843 | $ | 359,142 | $ | 862,609 | $ | 1,006,717 | |||||||
Merchandise cost of products sold | 136,597 | 133,346 | 383,680 | 371,719 | |||||||||||
Cardlock cost of products sold | 22,920 | 30,141 | 68,101 | 92,077 | |||||||||||
Other cost of products sold | 15,754 | (527 | ) | 14,411 | (1,192 | ) | |||||||||
Cost of products sold | $ | 497,114 | $ | 522,102 | $ | 1,328,801 | $ | 1,469,321 | |||||||
Retail fuel margin per gallon (1) | $ | 0.21 | $ | 0.29 | $ | 0.19 | $ | 0.22 | |||||||
(1) | Retail fuel margin per gallon is a measurement calculated by dividing the difference between retail fuel sales and cost of retail fuel sales for our retail segment by the number of gallons sold. Retail fuel margin per gallon is a measure frequently used in the convenience store industry to measure operating results related to retail fuel sales. |
(2) | Merchandise margin is a measurement calculated by dividing the difference between merchandise sales and merchandise cost of products sold by merchandise sales. Merchandise margin is a measure frequently used in the convenience store industry to measure operating results related to merchandise sales. |
Reconciliation of Special Items
We present certain additional financial measures below that are non-GAAP measures within the meaning of Regulation G under the Securities Exchange Act of 1934.
We present these non-GAAP measures to provide investors with additional information to analyze our performance from period to period. We believe it is useful for investors to understand our financial performance excluding these special items so that investors can see the operating trends underlying our business. Investors should not consider these non-GAAP measures in isolation from, or as a substitute for, the financial information that we report in accordance with GAAP. These non-GAAP measures reflect subjective determinations by management and may differ from similarly titled non-GAAP measures presented by other companies.
Three Months Ended | |||||||
September 30, | |||||||
2016 | 2015 | ||||||
(Unaudited) | |||||||
(In thousands, except per share data) | |||||||
Reported diluted earnings per share | $ | 0.35 | $ | 1.61 | |||
Income before income taxes | $ | 56,008 | $ | 310,215 | |||
Special items: | |||||||
Unrealized loss (gain) on commodity hedging transactions | 27,616 | (271 | ) | ||||
NTI merger reorganization costs | 2,666 | — | |||||
Gain on disposal of assets, net | (279 | ) | (52 | ) | |||
Net change in lower of cost or market inventory reserve | (15,166 | ) | 36,795 | ||||
Earnings before income taxes excluding special items | 70,845 | 346,687 | |||||
Recomputed income taxes excluding special items (1) | (15,158 | ) | (96,254 | ) | |||
Net income excluding special items | 55,687 | 250,433 | |||||
Net income attributable to non-controlling interests | 5,704 | 90,215 | |||||
Net income attributable to Western excluding special items | $ | 49,983 | $ | 160,218 | |||
Diluted earnings per share excluding special items | $ | 0.46 | $ | 1.69 | |||
(1) | We recompute income taxes after deducting special items and earnings attributable to non-controlling interests. |