Green Plains Inc. - Quarter Report: 2017 June (Form 10-Q)
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 June 30, 2017
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.) |
|
|
1811 Aksarben Drive, Omaha, NE 68106 |
(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, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ |
Accelerated filer ☒ |
|
|
Non-accelerated filer ☐ (Do not check if a smaller reporting company) |
|
|
|
Smaller reporting company ☐ |
Emerging growth company ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
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 August 1, 2017, was 41,484,094 shares.
TABLE OF CONTENTS
|
|
|
|
|
|
|
Page |
|
2 |
||
PART I – FINANCIAL INFORMATION |
||
Item 1. |
Financial Statements |
|
|
|
|
|
3 |
|
|
|
|
|
4 |
|
|
|
|
|
5 |
|
|
|
|
|
6 |
|
|
|
|
|
8 |
|
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
30 |
|
|
|
Item 3. |
42 |
|
|
|
|
Item 4. |
44 |
|
|
|
|
|
|
|
PART II – OTHER INFORMATION |
|
|
|
||
Item 1. |
45 |
|
|
|
|
Item 1A. |
45 |
|
|
|
|
Item 2. |
46 |
|
|
|
|
Item 3. |
46 |
|
|
|
|
Item 4. |
46 |
|
|
|
|
Item 5. |
46 |
|
|
|
|
Item 6. |
47 |
|
|
|
|
48 |
1
The abbreviations, acronyms and industry terminology used in this quarterly report are defined as follows:
Green Plains Inc. and Subsidiaries:
Green Plains; the company |
Green Plains Inc. and its subsidiaries |
BioProcess Algae |
BioProcess Algae LLC |
Fleischmann’s Vinegar |
Fleischmann’s Vinegar Company, Inc. |
Green Plains Cattle |
Green Plains Cattle Company LLC |
Green Plains Grain |
Green Plains Grain Company LLC |
Green Plains Partners; the partnership |
Green Plains Partners LP |
Green Plains Processing |
Green Plains Processing LLC and its subsidiaries |
Green Plains Trade |
Green Plains Trade Group LLC |
Accounting Defined Terms:
ASC |
Accounting Standards Codification |
EBITDA |
Earnings before interest, income taxes, depreciation and amortization |
EPS |
Earnings per share |
Exchange Act |
Securities Exchange Act of 1934, as amended |
GAAP |
U.S. Generally Accepted Accounting Principles |
LIBOR |
London Interbank Offered Rate |
LTIP |
Green Plains Partners LP 2015 Long-Term Incentive Plan |
SEC |
Securities and Exchange Commission |
Industry Defined Terms:
CAFE |
Corporate Average Fuel Economy |
E15 |
Gasoline blended with up to 15% ethanol by volume |
E85 |
Gasoline blended with up to 85% ethanol by volume |
EIA |
U.S. Energy Information Administration |
EISA |
Energy Independence and Security Act of 2007, as amended |
EPA |
U.S. Environmental Protection Agency |
MmBTU |
Million British Thermal Units |
Mmg |
Million gallons |
Mmgy |
Million gallons per year |
RFS II |
Renewable Fuels Standard II |
RVO |
Renewable volume obligations |
RVP |
Reid Vapor Pressure |
U.S. |
United States |
2
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
GREEN PLAINS INC. AND SUBSIDIARIES
(in thousands, except share amounts)
|
June 30, |
December 31, |
|||
|
2017 |
2016 |
|||
|
(unaudited) |
||||
ASSETS |
|||||
Current assets |
|||||
Cash and cash equivalents |
$ |
195,442 |
$ |
304,211 | |
Restricted cash |
29,592 | 51,979 | |||
Accounts receivable, net of allowances of $285 and $266, respectively |
134,885 | 147,495 | |||
Income taxes receivable |
11,641 | 10,379 | |||
Inventories |
444,738 | 422,181 | |||
Prepaid expenses and other |
17,144 | 17,095 | |||
Derivative financial instruments |
32,784 | 47,236 | |||
Total current assets |
866,226 | 1,000,576 | |||
Property and equipment, net of accumulated depreciation of |
1,199,080 | 1,178,706 | |||
Goodwill |
183,696 | 183,696 | |||
Other assets |
147,621 | 143,514 | |||
Total assets |
$ |
2,396,623 |
$ |
2,506,492 | |
|
|||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current liabilities |
|||||
Accounts payable |
$ |
139,732 |
$ |
192,275 | |
Accrued and other liabilities |
44,933 | 67,473 | |||
Derivative financial instruments |
8,165 | 8,916 | |||
Short-term notes payable and other borrowings |
341,463 | 291,223 | |||
Current maturities of long-term debt |
6,178 | 35,059 | |||
Total current liabilities |
540,471 | 594,946 | |||
Long-term debt |
733,780 | 782,610 | |||
Deferred income taxes |
122,810 | 140,262 | |||
Other liabilities |
8,595 | 9,483 | |||
Total liabilities |
1,405,656 | 1,527,301 | |||
|
|||||
Commitments and contingencies (Note 13) |
|||||
|
|||||
Stockholders' equity |
|||||
Common stock, $0.001 par value; 75,000,000 shares authorized; |
46 | 46 | |||
Additional paid-in capital |
679,153 | 659,200 | |||
Retained earnings |
254,030 | 283,214 | |||
Accumulated other comprehensive loss |
(10,400) | (4,137) | |||
Treasury stock, 4,931,265 and 7,714,990 shares, respectively |
(48,460) | (75,816) | |||
Total Green Plains stockholders' equity |
874,369 | 862,507 | |||
Noncontrolling interests |
116,598 | 116,684 | |||
Total stockholders' equity |
990,967 | 979,191 | |||
Total liabilities and stockholders' equity |
$ |
2,396,623 |
$ |
2,506,492 |
See accompanying notes to the consolidated financial statements.
3
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share amounts)
|
|||||||||||
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
|
|||||||||||
Revenues |
|||||||||||
Product revenues |
$ |
884,712 |
$ |
885,772 |
$ |
1,770,924 |
$ |
1,632,956 | |||
Service revenues |
1,551 | 1,955 | 3,023 | 3,975 | |||||||
Total revenues |
886,263 | 887,727 | 1,773,947 | 1,636,931 | |||||||
|
|||||||||||
Costs and expenses |
|||||||||||
Cost of goods sold |
830,019 | 809,524 | 1,641,915 | 1,534,211 | |||||||
Operations and maintenance expenses |
8,267 | 8,504 | 16,798 | 17,149 | |||||||
Selling, general and administrative expenses |
25,575 | 23,589 | 49,357 | 43,962 | |||||||
Depreciation and amortization expenses |
26,188 | 18,701 | 52,271 | 36,846 | |||||||
Total costs and expenses |
890,049 | 860,318 | 1,760,341 | 1,632,168 | |||||||
Operating income (loss) |
(3,786) | 27,409 | 13,606 | 4,763 | |||||||
|
|||||||||||
Other income (expense) |
|||||||||||
Interest income |
314 | 368 | 678 | 778 | |||||||
Interest expense |
(19,430) | (10,499) | (37,926) | (21,297) | |||||||
Other, net |
1,357 | 1,178 | 1,367 | (497) | |||||||
Total other expense |
(17,759) | (8,953) | (35,881) | (21,016) | |||||||
Income (loss) before income taxes |
(21,545) | 18,456 | (22,275) | (16,253) | |||||||
Income tax expense (benefit) |
(9,749) | 5,471 | (12,130) | (9,422) | |||||||
Net income (loss) |
(11,796) | 12,985 | (10,145) | (6,831) | |||||||
Net income attributable to noncontrolling interests |
4,570 | 4,794 | 9,818 | 9,116 | |||||||
Net income (loss) attributable to Green Plains |
$ |
(16,366) |
$ |
8,191 |
$ |
(19,963) |
$ |
(15,947) | |||
|
|||||||||||
Earnings per share: |
|||||||||||
Net income (loss) attributable to Green Plains - basic |
$ |
(0.41) |
$ |
0.21 |
$ |
(0.51) |
$ |
(0.42) | |||
Net income (loss) attributable to Green Plains - diluted |
$ |
(0.41) |
$ |
0.21 |
$ |
(0.51) |
$ |
(0.42) | |||
Weighted average shares outstanding: |
|||||||||||
Basic |
40,220 | 38,425 | 39,326 | 38,311 | |||||||
Diluted |
40,220 | 38,536 | 39,326 | 38,311 | |||||||
|
|||||||||||
Cash dividend declared per share |
$ |
0.12 |
$ |
0.12 |
$ |
0.24 |
$ |
0.24 | |||
|
See accompanying notes to the consolidated financial statements.
4
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited and in thousands)
|
|||||||||||
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
|
|||||||||||
Net income (loss) |
$ |
(11,796) |
$ |
12,985 |
$ |
(10,145) |
$ |
(6,831) | |||
Other comprehensive income (loss), net of tax: |
|||||||||||
Unrealized gains (losses) on derivatives arising during period, |
(3,418) | (4,840) | (1,776) | (3,314) | |||||||
Reclassification of realized (gains) losses on derivatives, net |
(1,353) | 1,783 | (4,487) | 356 | |||||||
Total other comprehensive loss, net of tax |
(4,771) | (3,057) | (6,263) | (2,958) | |||||||
Comprehensive income (loss) |
(16,567) | 9,928 | (16,408) | (9,789) | |||||||
Comprehensive income attributable to noncontrolling interests |
4,570 | 4,794 | 9,818 | 9,116 | |||||||
Comprehensive (income) loss attributable to Green Plains |
$ |
(21,137) |
$ |
5,134 |
$ |
(26,226) |
$ |
(18,905) |
See accompanying notes to the consolidated financial statements.
5
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
|
|||||
|
Six Months Ended |
||||
|
2017 |
2016 |
|||
Cash flows from operating activities: |
|||||
Net loss |
$ |
(10,145) |
$ |
(6,831) | |
Adjustments to reconcile net loss to net cash provided (used) by operating activities: |
|||||
Depreciation and amortization |
60,196 | 41,433 | |||
Loss on exchange of 3.25% convertible notes due 2018 |
1,291 |
- |
|||
Gain on disposal of assets |
(1,422) |
- |
|||
Deferred income taxes |
(12,896) | (17,936) | |||
Stock-based compensation |
5,497 | 4,648 | |||
Undistributed equity in loss of affiliates |
75 | 508 | |||
Other |
19 | 58 | |||
Changes in operating assets and liabilities before effects of business combinations: |
|||||
Accounts receivable |
12,341 | (45,364) | |||
Inventories |
(1,079) | 73,257 | |||
Derivative financial instruments |
3,622 | (160) | |||
Prepaid expenses and other assets |
(9) | 668 | |||
Accounts payable and accrued liabilities |
(74,435) | (50,981) | |||
Current income taxes |
(1,262) | 5,067 | |||
Change in restricted cash |
4,299 |
- |
|||
Other |
1,322 | 567 | |||
Net cash provided (used) by operating activities |
(12,586) | 4,934 | |||
|
|||||
Cash flows from investing activities: |
|||||
Purchases of property and equipment |
(27,985) | (29,084) | |||
Acquisition of a business, net of cash acquired |
(61,727) | (19,935) | |||
Distributions from (investments in) unconsolidated subsidiaries |
(8,849) | 994 | |||
Net cash used by investing activities |
(98,561) | (48,025) | |||
|
|||||
Cash flows from financing activities: |
|||||
Proceeds from the issuance of long-term debt |
33,800 | 66,000 | |||
Payments of principal on long-term debt |
(66,339) | (21,223) | |||
Proceeds from short-term borrowings |
2,149,950 | 1,970,026 | |||
Payments on short-term borrowings |
(2,099,929) | (1,951,610) | |||
Cash payment for exchange of 3.25% convertible notes due 2018 |
(8,523) |
- |
|||
Payments for repurchase of common stock |
- |
(6,005) | |||
Payments of cash dividends and distributions |
(19,244) | (18,520) | |||
Change in restricted cash |
18,089 | 8,234 | |||
Payments of loan fees |
(1,675) |
- |
|||
Payments related to tax withholdings for stock-based compensation |
(3,801) | (2,168) | |||
Proceeds from exercise of stock options |
50 | 410 | |||
Net cash provided by financing activities |
2,378 | 45,144 | |||
|
|||||
Net change in cash and cash equivalents |
(108,769) | 2,053 | |||
Cash and cash equivalents, beginning of period |
304,211 | 384,867 | |||
Cash and cash equivalents, end of period |
$ |
195,442 |
$ |
386,920 | |
|
|||||
Continued on the following page |
6
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
|
|||||
Continued from the previous page |
|||||
|
Six Months Ended |
||||
|
2017 |
2016 |
|||
Non-cash financing activity: |
|||||
Exchange of 3.25% convertible notes due 2018 for shares of |
$ |
47,743 |
$ |
- |
|
Exchange of common stock held in treasury stock for 3.25% |
$ |
27,356 |
$ |
- |
|
|
|||||
Supplemental disclosures of cash flow: |
|||||
Cash paid for income taxes |
$ |
1,976 |
$ |
3,304 | |
Cash paid for interest |
$ |
30,134 |
$ |
20,564 | |
|
|||||
Supplemental investing and financing activities: |
|||||
Assets acquired in acquisitions and mergers, net of cash |
$ |
62,209 |
$ |
23,986 | |
Less: liabilities assumed |
(482) | (1,244) | |||
Less: allocation of noncontrolling interest in |
- |
(2,807) | |||
Net assets acquired |
$ |
61,727 |
$ |
19,935 | |
|
See accompanying notes to the consolidated financial statements.
7
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. The company owns a 62.5% limited partner interest and a 2.0% general partner interest in Green Plains Partners LP. Public investors own the remaining 35.5% limited partner interest in the partnership. The partnership is consolidated in the company’s financial statements. Effective April 1, 2016, the company increased its ownership of BioProcess Algae, a joint venture formed in 2008, to 82.8% and consolidated BioProcess Algae in its consolidated financial statements beginning on that date.
The accompanying unaudited consolidated financial statements are prepared in accordance with 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, 2016.
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. Interim period results are not necessarily indicative of the results to be expected for the entire year.
Reclassifications
Certain prior year amounts were reclassified to conform to 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
The preparation of the consolidated financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of 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 and regularly evaluates the appropriateness of its estimates and assumptions. Actual results could differ from those estimates. Key accounting policies, including but not limited to those relating to revenue recognition, depreciation of property and equipment, impairment of long-lived assets and goodwill, derivative financial instruments, and accounting for income taxes, are impacted significantly by judgments, assumptions and estimates used in the preparation of the consolidated financial statements.
Description of Business
Green Plains is North America’s second largest consolidated owner of ethanol plants. The company operates within four business segments: (1) ethanol production, which includes the production of ethanol, distillers grains and corn oil, (2) agribusiness and energy services, which includes grain handling and storage and marketing and merchant trading for company-produced and third-party ethanol, distillers grains, corn oil, natural gas and other commodities, (3) food and ingredients, which includes cattle feedlots, vinegar production and food-grade corn oil operations, and (4) partnership, which includes fuel storage and transportation services.
8
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.
Sales of ethanol, distillers grains, corn oil, natural gas 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 products, including agricultural commodities, cattle and vinegar, 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. 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.
A substantial portion of the partnership revenues are derived from fixed-fee commercial agreements for storage, terminal or transportation services. The partnership recognizes revenue when there is evidence an arrangement exists; risk of loss and title transfer to the customer; the price is fixed or determinable; and collectability is reasonably ensured. Revenues from base storage, terminal or transportation services are recognized once these services are performed, which occurs when the product is delivered to the customer.
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, vinegar and cattle feedlot 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, process chemicals, cattle and veterinary supplies. 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 and feedlot utilities, repairs and maintenance, yard expenses and outbound freight charges. Shipping costs incurred by the company, including railcar 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 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 market where the terms of the contract is 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.
Operations and Maintenance Expenses
In the partnership segment, transportation expenses represent the primary component of operations and maintenance expenses. Transportation expenses includes railcar leases, freight and shipping of the company’s ethanol and co-products, as well as costs incurred storing ethanol at destination terminals.
9
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, natural gas and crude oil. 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 is exposed 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 strategies the company can use and the degree of market risk it can take using derivative instruments.
The company evaluates its physical delivery contracts to determine if they qualify for normal purchase or sale exemptions which 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, agribusiness and energy services and food and ingredients 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 of the hedges 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, 2017, the company adopted 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 during the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. The amended guidance was applied prospectively.
Effective January 1, 2017, the company adopted the amended guidance in ASC Topic 718, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting, which requires all income tax effects of awards to be recognized in the income statement when the awards vest or settle. The amended guidance also allows an employer to repurchase more of an employee’s shares than it can currently for tax withholding purposes without triggering liability accounting and make a policy election to account for forfeitures as they occur. The amended guidance requiring recognition of excess tax benefits and tax deficiencies in the income statement was applied prospectively. The amended guidance related to the timing of when excess tax benefits are recognized, did not have an impact on the consolidated financial statements. The amended guidance related to the presentation of employee taxes paid on the statement of cash flows was applied retrospectively. This change resulted in a $2.2 million increase in cash flows from operating activities and a decrease in cash flows from financing activities for the six months ended June 30, 2016. The company has elected to account for forfeitures as they occur. This change did not have a material impact on the financial statements.
Effective January 1, 2018, the company will adopt the amended guidance in ASC Topic 230, Statement of Cash Flows: Restricted Cash, which requires amounts generally described as restricted cash and restricted cash equivalents to be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The amended guidance will be applied retrospectively.
10
Effective January 1, 2018, the company will adopt the amended guidance in ASC Topic 606, Revenue from Contracts with Customers. ASC Topic 606 is designed to create improved revenue recognition and disclosure comparability in financial statements. The provisions of ASC Topic 606 include a five-step process by which an entity will determine revenue recognition, depicting the transfer of goods or services to customers in amounts reflecting the payment to which an entity expects to be entitled in exchange for those goods or services. The new guidance requires the company to apply the following steps: (1) identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when, or as, the company satisfies the performance obligation. ASC Topic 606 requires certain disclosures about contracts with customers and provides more comprehensive guidance for transactions such as service revenue, contract modifications, and multiple-element arrangements. The new standard is effective for fiscal years and interim periods within those years, beginning after December 15, 2017 and allows for early adoption.
The company is in the process of completing a comparison of the company’s current revenue recognition policies to the requirements of ASC Topic 606 for each of the company’s major revenue categories. The company has established a cross-functional implementation team, consisting of representatives from various business segments. Initial assessment indicates that the amended guidance will not materially change the amount or timing of revenues recognized by the company and the majority of the company's contracts will continue to be recognized at a point in time and that the number of performance obligations and the accounting for variable consideration are not expected to be significantly different from current practice. In addition, many of the company's sales contracts are considered derivatives under ASC Topic 815, Derivatives and Hedging, and are therefore excluded from the scope of Topic 606. ASC Topic 606 will also require disclosure of significant changes in contract asset and contract liability balances period to period and the amount of the transaction price allocated to performance obligations that are unsatisfied (or partially unsatisfied) as of the end of the reporting period, as applicable. ASC Topic 606 provides for adoption either retrospectively to each prior reporting period presented or as a cumulative-effect adjustment as of the date of adoption. The company anticipates finalizing its assessment of the financial impact of the new guidance on its consolidated financial statements during the third quarter of 2017. The company anticipates adopting the amended guidance using the modified retrospective transition method.
Effective January 1, 2018, the company will adopt the amended guidance in ASC Topic 740, Income Taxes: Intra-Entity Transfers of Assets other than Inventory, which requires the recognition of current and deferred income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. The amended guidance will be applied on a modified retrospective basis, with a cumulative-effect adjustment to retained earnings as of the beginning of the year of adoption.
Effective January 1, 2018, the company will adopt the amended guidance in ASC Topic 805, Business Combinations: Clarifying the Definition of a Business, which clarifies the definition of a business with the objective of adding guidance to assist companies and other reporting organizations with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The amended guidance will be applied prospectively.
Effective January 1, 2019, the company will adopt the amended guidance in ASC Topic 842, Leases, which aims to make leasing activities more transparent and comparable and requires substantially all leases to be recognized by lessees on their balance sheet as a right-of-use asset and corresponding lease liability, including leases currently accounted for as operating leases. Early application is permitted. The company is currently evaluating the impact the adoption of the amended guidance will have on the consolidated financial statements and related disclosures, but expects the adoption will result in a significant increase in total assets and liabilities. The amended guidance will be applied on a modified retrospective basis.
Effective January 1, 2020, the company will adopt the amended guidance in ASC Topic 350, Intangibles – Goodwill and Other: Simplifying the Test for Goodwill Impairment, which simplifies the measurement of goodwill by eliminating Step 2 from the goodwill impairment test. The annual goodwill impairment test will be performed by comparing the fair value of a reporting unit with its carrying amount. An impairment charge would be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value, not to exceed the total amount of goodwill allocated to that reporting unit. The amended guidance will be applied prospectively.
2. ACQUISITIONS
Acquisition of Cattle Feedlots
On May 16, 2017, the company acquired two cattle-feeding operations from Cargill Cattle Feeders, LLC for $57.7 million, including certain working capital adjustments. The transaction included the feed yards located in Leoti, Kansas and
11
Yuma, Colorado, which added combined feedlot capacity of 155,000 head of cattle to the company’s operations. The transaction was financed using cash on hand. There were no material acquisition costs recorded for the acquisition.
As part of the transaction, the company also entered into a long-term cattle supply agreement with Cargill Meat Solutions Corporation. Under the cattle supply agreement, all cattle placed in the Leoti, Yuma and the company’s existing Kismet, Kansas feedlots will be sold exclusively to Cargill Meat Solutions under an agreed upon pricing arrangement.
The purchase price allocation is based on the preliminary results of internal valuations. The purchase price and purchase price allocation are preliminary until contractual post-closing working capital adjustments and valuations are finalized.
The following is a summary of the preliminary purchase price of assets acquired and liabilities assumed (in thousands):
Amounts of Identifiable Assets Acquired |
||||
Inventory |
$ |
20,576 | ||
Prepaid expenses and other |
52 | |||
Property and equipment, net |
37,205 | |||
|
||||
Current liabilities |
(180) | |||
|
Total identifiable net assets |
$ |
57,653 |
Acquisition of Fleischmann’s Vinegar Company
On October 3, 2016, the company acquired all of the issued and outstanding stock of SCI Ingredients Holdings, Inc., the holding company of Fleischmann’s Vinegar Company, Inc., for $258.3 million in cash. A portion of the purchase price was used to repay existing debt. Fleischmann’s Vinegar is one of the world’s largest producers of food-grade industrial vinegar.
The purchase price allocation is based on the preliminary results of independent valuations. The purchase price and purchase price allocation are preliminary until the final independent valuation reports are issued.
The following is a summary of the preliminary purchase price of assets acquired and liabilities assumed (in thousands):
Amounts of Identifiable Assets Acquired |
||||
Cash |
$ |
4,148 | ||
Inventory |
9,308 | |||
Accounts receivable, net |
13,919 | |||
Prepaid expenses and other |
1,054 | |||
Property and equipment |
43,011 | |||
Intangible assets |
94,500 | |||
|
||||
Current liabilities |
(9,689) | |||
Income taxes payable |
(330) | |||
Deferred tax liabilities |
(40,421) | |||
|
Total identifiable net assets |
115,500 | ||
|
||||
Goodwill |
142,819 | |||
|
Purchase price |
$ |
258,319 |
As of June 30, 2017, based on the preliminary valuations, the company’s customer relationship intangible asset recognized in connection with the Fleischmann’s acquisition is $79.8 million, net of $4.2 million of accumulated amortization, and has a 15-year weighted-average amortization period. As of June 30, 2017, the company also has an indefinite-lived trade name intangible asset of $10.5 million. The company recognized $1.4 million and $2.8 million of amortization expense associated with the amortizing customer relationship intangible asset during the three and six months ended June 30, 2017, respectively, and expects estimated amortization expense for the next five years of $5.6 million per annum. The excess of the purchase price over the intangibles fair values was allocated to goodwill, none of which is expected
12
to be deductible for tax purposes. The goodwill is primarily attributable to the synergies expected to arise after the acquisition.
Acquisition of Ethanol Plants
On September 23, 2016, the company acquired three ethanol plants located in Madison, Illinois, Mount Vernon, Indiana, and York, Nebraska from subsidiaries of Abengoa S.A. for approximately $234.9 million for the ethanol plant assets, and $19.1 million for working capital acquired and liabilities assumed. These ethanol facilities have a combined annual production capacity of approximately 230 mmgy.
The purchase price allocation is based on the preliminary results of an independent valuation. The purchase price and purchase price allocation are preliminary until the final independent valuation report is issued. The following is a summary of the preliminary purchase price of assets acquired and liabilities assumed (in thousands):
Amounts of Identifiable Assets Acquired |
||||
Inventory |
$ |
16,904 | ||
Accounts receivable, net |
1,826 | |||
Prepaid expenses and other |
2,224 | |||
Property and equipment, net |
234,947 | |||
Other assets |
3,885 | |||
|
||||
Current maturities of long-term debt |
(406) | |||
Current liabilities |
(2,580) | |||
Long-term debt |
(2,763) | |||
|
Total identifiable net assets |
$ |
254,037 |
Concurrently with the company’s acquisition of the Abengoa ethanol plants, on September 23, 2016, the partnership acquired the storage assets of the Abengoa ethanol plants from the company for $90.0 million in a transfer between entities under common control and entered into amendments to the related commercial agreements with Green Plains Trade.
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.
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.
13
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 June 30, 2017 |
||||||||||
|
Quoted Prices in |
Significant Other |
Reclassification for |
||||||||
|
(Level 1) |
(Level 2) |
Presentation |
Total |
|||||||
|
|||||||||||
Assets: |
|||||||||||
Cash and cash equivalents |
$ |
195,442 |
$ |
- |
$ |
- |
$ |
195,442 | |||
Restricted cash |
29,592 |
- |
- |
29,592 | |||||||
Margin deposits |
29,743 |
- |
(29,743) |
- |
|||||||
Inventories carried at market |
- |
86,441 |
- |
86,441 | |||||||
Unrealized gains on derivatives |
9,460 | 5,938 | 17,386 | 32,784 | |||||||
Other assets |
115 | 12 |
- |
127 | |||||||
Total assets measured at fair value |
$ |
264,352 |
$ |
92,391 |
$ |
(12,357) |
$ |
344,386 | |||
|
|||||||||||
Liabilities: |
|||||||||||
Accounts payable (1) |
$ |
- |
$ |
15,754 |
$ |
- |
$ |
15,754 | |||
Unrealized losses on derivatives |
12,357 | 8,165 | (12,357) | 8,165 | |||||||
Other |
- |
6 |
- |
6 | |||||||
Total liabilities measured at fair value |
$ |
12,357 |
$ |
23,925 |
$ |
(12,357) |
$ |
23,925 |
|
|||||||||||
Fair Value Measurements at December 31, 2016 |
|||||||||||
|
Quoted Prices in |
Significant Other |
Reclassification for |
||||||||
|
(Level 1) |
(Level 2) |
Presentation |
Total |
|||||||
|
|||||||||||
Assets: |
|||||||||||
Cash and cash equivalents |
$ |
304,211 |
$ |
- |
$ |
- |
$ |
304,211 | |||
Restricted cash |
51,979 |
- |
- |
51,979 | |||||||
Margin deposits |
50,601 |
- |
(50,601) |
- |
|||||||
Inventories carried at market (2) |
- |
154,022 |
- |
154,022 | |||||||
Unrealized gains on derivatives |
8,272 | 14,818 | 24,146 | 47,236 | |||||||
Other assets |
116 |
- |
- |
116 | |||||||
Total assets measured at fair value |
$ |
415,179 |
$ |
168,840 |
$ |
(26,455) |
$ |
557,564 | |||
|
|||||||||||
Liabilities: |
|||||||||||
Accounts payable (1) |
$ |
- |
$ |
35,288 |
$ |
- |
$ |
35,288 | |||
Unrealized losses on derivatives |
26,455 | 8,916 | (26,455) | 8,916 | |||||||
Other liabilities |
- |
81 |
- |
81 | |||||||
Total liabilities measured at fair value |
$ |
26,455 |
$ |
44,285 |
$ |
(26,455) |
$ |
44,285 |
(1) |
Accounts payable is generally stated at historical amounts with the exception of $15.8 million and $35.3 million at June 30, 2017 and December 31, 2016, respectively, related to certain delivered inventory subject to changes in commodity prices. These payables are hybrid financial instruments for which the company has elected the fair value option. |
(2) |
Inventories carried at market have been revised from previously reported results to include $77.0 million of inventories held under a fair value hedging relationship. There was no impact to the financial statements resulting from this revision. |
The company believes the fair value of its debt was approximately $1.1 billion compared with a book value of $1.1 billion at June 30, 2017, and December 31, 2016, respectively. The company estimated the fair value of its outstanding debt using Level 2 inputs. The company believes the fair values of its accounts receivable approximated book value, which was $134.9 million and $147.5 million at June 30, 2017, and December 31, 2016, respectively.
Although the company currently does not have any recurring Level 3 financial measurements, the fair values of tangible
14
assets and goodwill acquired and the equity component of convertible debt issued represent Level 3 measurements that were derived using a combination of the income approach, market approach and cost approach for the specific assets or liabilities being valued.
4. SEGMENT INFORMATION
As a result of acquisitions during 2016, the company implemented organizational segment changes during the fourth quarter of 2016, whereby the company management now reports the financial and operating performance in the following four operating segments: (1) ethanol production, which includes the production of ethanol, distillers grains and corn oil, (2) agribusiness and energy services, which includes grain handling and storage and marketing and merchant trading for company-produced and third-party ethanol, distillers grains, corn oil, natural gas and other commodities, (3) food and ingredients, which includes cattle feedlots, vinegar production and food-grade corn oil operations and (4) partnership, which includes fuel storage and transportation services. Prior periods have been reclassified to conform to the revised segment presentation.
The company has re-evaluated the profitability measure of its reportable segments’ operating performance and has determined that segment EBITDA (earnings before interest, taxes, depreciation and amortization) is primarily used by the company’s management to evaluate segment operating activities, and therefore is a more meaningful profitability measure than the previously reported segment operating income. In addition, EBITDA is a financial measure that is widely used by analysts and investors in the company’s industries. As a result, the company is now including segment EBITDA as a performance measure.
Corporate activities include selling, general and administrative expenses, consisting primarily of compensation, professional fees and overhead costs not directly related to a specific operating segment.
During the normal course of business, the operating segments conduct business with each other. For example, the agribusiness and energy services segment procures grain and natural gas and sells products, including ethanol, distillers grains and corn oil for the ethanol production segment. The partnership segment provides fuel storage and transportation services for the agribusiness and energy services segment. These intersegment activities are treated like third-party transactions with origination, marketing and storage fees charged at estimated 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.
15
The following tables set forth certain financial data for the company’s operating segments (in thousands):
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
Revenues: |
|||||||||||
Ethanol production: |
|||||||||||
Revenues from external customers |
$ |
617,297 |
$ |
595,168 |
$ |
1,237,176 |
$ |
1,123,496 | |||
Intersegment revenues |
1,549 |
- |
3,045 |
- |
|||||||
Total segment revenues |
618,846 | 595,168 | 1,240,221 | 1,123,496 | |||||||
Agribusiness and energy services: |
|||||||||||
Revenues from external customers |
150,755 | 203,158 | 319,066 | 363,303 | |||||||
Intersegment revenues |
9,781 | 8,589 | 19,273 | 15,998 | |||||||
Total segment revenues |
160,536 | 211,747 | 338,339 | 379,301 | |||||||
Food and ingredients: |
|||||||||||
Revenues from external customers |
116,660 | 87,446 | 214,682 | 146,157 | |||||||
Intersegment revenues |
37 | 38 | 75 | 75 | |||||||
Total segment revenues |
116,697 | 87,484 | 214,757 | 146,232 | |||||||
Partnership: |
|||||||||||
Revenues from external customers |
1,551 | 1,955 | 3,023 | 3,975 | |||||||
Intersegment revenues |
23,514 | 23,538 | 49,271 | 45,306 | |||||||
Total segment revenues |
25,065 | 25,493 | 52,294 | 49,281 | |||||||
Revenues including intersegment activity |
921,144 | 919,892 | 1,845,611 | 1,698,310 | |||||||
Intersegment eliminations |
(34,881) | (32,165) | (71,664) | (61,379) | |||||||
Revenues as reported |
$ |
886,263 |
$ |
887,727 |
$ |
1,773,947 |
$ |
1,636,931 |
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
Cost of goods sold: |
|||||||||||
Ethanol production |
$ |
612,646 |
$ |
565,438 |
$ |
1,211,784 |
$ |
1,099,936 | |||
Agribusiness and energy services |
152,110 | 195,077 | 318,504 | 354,492 | |||||||
Food and ingredients |
100,009 | 81,041 | 183,044 | 140,295 | |||||||
Partnership |
- |
- |
- |
- |
|||||||
Intersegment eliminations |
(34,746) | (32,032) | (71,417) | (60,512) | |||||||
|
$ |
830,019 |
$ |
809,524 |
$ |
1,641,915 |
$ |
1,534,211 |
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
EBITDA: |
|||||||||||
Ethanol production |
$ |
(873) |
$ |
22,744 |
$ |
12,951 |
$ |
9,008 | |||
Agribusiness and energy services |
3,747 | 11,881 | 10,760 | 14,936 | |||||||
Food and ingredients |
13,955 | 6,042 | 26,469 | 4,965 | |||||||
Partnership |
16,066 | 16,312 | 33,960 | 30,621 | |||||||
Intersegment eliminations |
(80) | (314) | (155) | (1,135) | |||||||
Corporate activities |
(8,742) | (9,009) | (16,063) | (16,505) | |||||||
|
$ |
24,073 |
$ |
47,656 |
$ |
67,922 |
$ |
41,890 |
16
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
Depreciation and amortization: |
|||||||||||
Ethanol production |
$ |
20,142 |
$ |
15,150 |
$ |
40,484 |
$ |
30,930 | |||
Agribusiness and energy services |
659 | 947 | 1,319 | 1,253 | |||||||
Food and ingredients |
3,240 | 274 | 6,120 | 545 | |||||||
Partnership |
1,247 | 1,488 | 2,501 | 2,705 | |||||||
Corporate activities |
900 | 842 | 1,847 | 1,413 | |||||||
|
$ |
26,188 |
$ |
18,701 |
$ |
52,271 |
$ |
36,846 |
The following table reconciles net income (loss) to EBITDA for the periods indicated (in thousands):
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
|
|||||||||||
Net income (loss) |
$ |
(11,796) |
$ |
12,985 |
$ |
(10,145) |
$ |
(6,831) | |||
Interest expense |
19,430 | 10,499 | 37,926 | 21,297 | |||||||
Income tax expense (benefit) |
(9,749) | 5,471 | (12,130) | (9,422) | |||||||
Depreciation and amortization |
26,188 | 18,701 | 52,271 | 36,846 | |||||||
EBITDA |
$ |
24,073 |
$ |
47,656 |
$ |
67,922 |
$ |
41,890 |
The following table sets forth third-party revenues by product line (in thousands):
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
Revenues: |
|||||||||||
Ethanol |
$ |
607,693 |
$ |
572,394 |
$ |
1,205,100 |
$ |
1,071,445 | |||
Distillers grains |
87,696 | 115,507 | 206,392 | 227,724 | |||||||
Corn oil |
46,791 | 41,009 | 87,488 | 61,883 | |||||||
Grain |
28,498 | 64,742 | 54,522 | 115,797 | |||||||
Food and ingredients |
102,029 | 75,178 | 192,514 | 131,411 | |||||||
Service revenues |
1,551 | 1,955 | 3,023 | 3,975 | |||||||
Other |
12,005 | 16,942 | 24,908 | 24,696 | |||||||
|
$ |
886,263 |
$ |
887,727 |
$ |
1,773,947 |
$ |
1,636,931 |
The following table sets forth total assets by operating segment (in thousands):
|
June 30, |
December 31, |
|||
|
2017 |
2016 |
|||
Total assets (1): |
|||||
Ethanol production |
$ |
1,138,707 |
$ |
1,206,155 | |
Agribusiness and energy services |
450,477 | 579,977 | |||
Food and ingredients |
554,859 | 406,429 | |||
Partnership |
75,123 | 74,999 | |||
Corporate assets |
187,161 | 257,652 | |||
Intersegment eliminations |
(9,704) | (18,720) | |||
|
$ |
2,396,623 |
$ |
2,506,492 |
(1) |
Asset balances by segment exclude intercompany receivable balances.
17
|
5. INVENTORIES
Inventories are carried at lower of cost or net realizable value, except for commodities held for sale and fair-value hedged inventories. Commodities held for sale are reported at market value.
The components of inventories are as follows (in thousands):
|
June 30, |
December 31, |
|||
|
2017 |
2016 |
|||
|
|||||
Finished goods |
$ |
89,020 |
$ |
99,009 | |
Commodities held for sale |
46,847 | 65,926 | |||
Raw materials |
128,270 | 135,516 | |||
Work-in-process |
147,589 | 91,093 | |||
Supplies and parts |
33,012 | 30,637 | |||
|
$ |
444,738 |
$ |
422,181 |
6. GOODWILL
The company did not have any changes in the carrying amount of goodwill, which was $183.7 million at June 30, 2017, and December 31, 2016. Goodwill of $30.3 million, $142.8 million and $10.6 million is attributable to the ethanol production segment, food and ingredients segment and the partnership segment, respectively.
7. DERIVATIVE FINANCIAL INSTRUMENTS
At June 30, 2017, the company’s consolidated balance sheet reflected unrealized losses of $10.4 million, net of tax, in accumulated other comprehensive income (loss). The company expects these losses will be reclassified in 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 |
||||||||||
|
June 30, |
December 31, |
June 30, |
December 31, |
||||||||
|
2017 |
2016 |
2017 |
2016 |
||||||||
Derivative financial instruments (1) |
$ |
3,041 |
(2) |
$ |
14,818 |
(3) |
$ |
- |
$ |
- |
||
Other assets |
12 |
- |
- |
- |
||||||||
Accrued and other liabilities |
- |
- |
8,165 | 27,099 | ||||||||
Other liabilities |
- |
- |
6 | 81 | ||||||||
Total |
$ |
3,053 |
$ |
14,818 |
$ |
8,171 |
$ |
27,180 |
(1) Derivative financial instruments as reflected on the consolidated balance sheets are net of related margin deposit assets of $29.7 million and $50.6 million at June 30, 2017 and December 31, 2016, respectively.
(2) Balance at June 30, 2017 includes $7.9 million of net unrealized losses on derivative financial instruments designated as cash flow hedging instruments.
(3)Balance at December 31, 2016 includes $17.0 million of net unrealized losses on derivative financial instruments designated as cash flow hedging instruments.
Refer to Note 3 - Fair Value Disclosures, which contains fair value information related to derivative financial instruments.
18
Effect of Derivative Instruments on Consolidated Statements of Operations and Consolidated Statements of Stockholders’ Equity and Comprehensive Income
The gains or losses recognized in income and other comprehensive income related to the company’s derivative financial instruments and the line items on the consolidated financial statements where they are reported are as follows (in thousands):
|
||||||||||||
Gains (Losses) on Derivative Instruments Not |
Three Months Ended |
Six Months Ended |
||||||||||
Designated in a Hedging Relationship |
2017 |
2016 |
2017 |
2016 |
||||||||
Revenues |
$ |
(5,215) |
$ |
10,065 |
$ |
(10,263) |
$ |
7,271 | ||||
Cost of goods sold |
3,284 | (2,856) | 15,220 | (8,703) | ||||||||
Net increase (decrease) recognized in earnings before tax |
$ |
(1,931) |
$ |
7,209 |
$ |
4,957 |
$ |
(1,432) |
|
||||||||||||
Gains (Losses) Due to Ineffectiveness |
Three Months Ended |
Six Months Ended |
||||||||||
of Cash Flow Hedges |
2017 |
2016 |
2017 |
2016 |
||||||||
Revenues |
$ |
(48) |
$ |
(38) |
$ |
(181) |
$ |
(38) | ||||
Cost of goods sold |
- |
(160) |
- |
(160) | ||||||||
Net decrease recognized in earnings before tax |
$ |
(48) |
$ |
(198) |
$ |
(181) |
$ |
(198) |
|
||||||||||||
Gains (Losses) Reclassified from Accumulated |
Three Months Ended |
Six Months Ended |
||||||||||
into Net Income |
2017 |
2016 |
2017 |
2016 |
||||||||
Revenues |
$ |
2,825 |
$ |
(13,470) |
$ |
6,977 |
$ |
(13,225) | ||||
Cost of goods sold |
(648) | 10,755 | 182 | 12,644 | ||||||||
Net increase (decrease) recognized in earnings before tax |
$ |
2,177 |
$ |
(2,715) |
$ |
7,159 |
$ |
(581) |
|
||||||||||||
Effective Portion of Cash Flow |
Three Months Ended |
Six Months Ended |
||||||||||
Other Comprehensive Income (Loss) |
2017 |
2016 |
2017 |
2016 |
||||||||
Commodity Contracts |
$ |
(5,444) |
$ |
(7,689) |
$ |
(2,834) |
$ |
(5,407) |
|
||||||||||||
Gains (Losses) from Fair Value |
Three Months Ended |
Six Months Ended |
||||||||||
Hedges of Inventory |
2017 |
2016 |
2017 |
2016 |
||||||||
Revenues (effect of change in inventory value) |
$ |
(31) |
$ |
(341) |
$ |
1,390 |
$ |
1,419 | ||||
Cost of goods sold (effect of change in inventory value) |
(2,526) | 13,080 | (4,454) | 8,182 | ||||||||
Revenues (effect of fair value hedge) |
(578) | 341 | (1,673) | (1,419) | ||||||||
Cost of goods sold (effect of fair value hedge) |
2,406 | (14,373) | 5,445 | (8,564) | ||||||||
Ineffectiveness recognized in earnings before tax |
$ |
(729) |
$ |
(1,293) |
$ |
708 |
$ |
(382) |
There were no gains or losses from discontinuing cash flow or fair value hedge treatment during the three and six months ended June 30, 2017 and 2016.
19
The open commodity derivative positions as of June 30, 2017, are as follows (in thousands):
|
||||||||||
June 30, 2017 |
||||||||||
|
Exchange Traded |
Non-Exchange Traded |
||||||||
Derivative |
Net Long & |
Long (2) |
(Short) (2) |
Unit of |
Commodity |
|||||
|
||||||||||
Futures |
(82,215) |
Bushels |
Corn, Soybeans and Wheat |
|||||||
Futures |
(7,150) |
(4) |
Bushels |
Corn |
||||||
Futures |
166,916 |
Gallons |
Ethanol |
|||||||
Futures |
(1,150) |
MmBTU |
Natural Gas |
|||||||
Futures |
(12,143) |
(4) |
MmBTU |
Natural Gas |
||||||
Futures |
3,140 |
Pounds |
Livestock |
|||||||
Futures |
(183,960) |
(3) |
Pounds |
Livestock |
||||||
Futures |
(33) |
Barrels |
Crude Oil |
|||||||
Futures |
(43) |
(4) |
Barrels |
Crude Oil |
||||||
Futures |
(1,380) |
Pounds |
Soybean Oil |
|||||||
Futures |
4,914 |
(3) |
Gallons |
Natural Gasoline |
||||||
Options |
23,737 |
Bushels |
Corn, Soybeans and Wheat |
|||||||
Options |
(3,333) |
Gallons |
Ethanol |
|||||||
Options |
347 |
MmBTU |
Natural Gas |
|||||||
Options |
(7,160) |
Pounds |
Livestock |
|||||||
Options |
37 |
Barrels |
Crude Oil |
|||||||
Options |
(2,596) |
Pounds |
Soybean Oil |
|||||||
Forwards |
26,713 | (1,194) |
Bushels |
Corn and Soybeans |
||||||
Forwards |
74,010 | (367,236) |
Gallons |
Ethanol |
||||||
Forwards |
158 | (242) |
Tons |
Distillers Grains |
||||||
Forwards |
24,925 | (128,199) |
Pounds |
Corn Oil |
||||||
Forwards |
14,438 | (1,711) |
MmBTU |
Natural Gas |
||||||
Forwards |
93 | (93) |
Barrels |
Crude Oil |
||||||
|
(1) |
Exchange traded futures and options are presented on a net long and (short) position basis. Options are presented on a delta-adjusted basis. |
(2) |
Non-exchange traded forwards are presented on a gross long and (short) position basis including both fixed-price and basis contracts. |
(3) |
Futures used for cash flow hedges. |
(4) |
Futures or non-exchange traded forwards used for fair value hedges. |
Energy trading contracts that do not involve physical delivery are presented net in revenues on the consolidated statements of operations. Included in revenues are net gains on energy trading contracts of $6.8 million and $15.1 million for the three and six months ended June 30, 2017, respectively, and net losses of $0.3 million and net gains of $3.0 million for the three and six months ended June 30, 2016, respectively.
20
8. DEBT
The components of long-term debt are as follows (in thousands):
|
June 30, |
December 31, |
|||
|
2017 |
2016 |
|||
|
|||||
Green Plains Processing: |
|||||
$345.0 million term loan |
$ |
264,401 |
$ |
294,011 | |
Fleischmann's Vinegar: |
|||||
$130.0 million term loan |
125,312 | 125,609 | |||
$15.0 million revolving credit facility |
4,500 | 4,000 | |||
Green Plains Partners: |
|||||
$155.0 million revolving credit facility |
127,900 | 129,000 | |||
Corporate: |
|||||
$120.0 million convertible notes due 2018 |
59,410 | 108,817 | |||
$170.0 million convertible notes due 2022 |
130,215 | 127,239 | |||
Other |
28,220 | 28,993 | |||
Total long-term debt |
739,958 | 817,669 | |||
Less: current portion of long-term debt |
(6,178) | (35,059) | |||
Long-term debt |
$ |
733,780 |
$ |
782,610 |
Short-term notes payable and other borrowings at June 30, 2017, include working capital revolvers at Green Plains Cattle, Green Plains Grain and Green Plains Trade with outstanding balances of $145.0 million, $112.0 million and $84.5 million, respectively. Short-term notes payable and other borrowings at December 31, 2016, include working capital revolvers at Green Plains Cattle, Green Plains Grain and Green Plains Trade with outstanding balances of $63.5 million, $102.0 million and $125.7 million, respectively.
Ethanol Production Segment
Green Plains Processing has a $345.0 million senior secured credit facility, which is guaranteed by the company and subsidiaries of Green Plains Processing and secured by the stock and substantially all of the assets of Green Plains Processing. The interest rate is LIBOR, subject to a 1.00% floor, plus 5.50% and matures on June 30, 2020. The terms of the credit facility require the borrower to maintain a maximum total leverage ratio of 4.00x at the end of each quarter, decreasing to 3.25x over the life of the credit facility, and a minimum fixed charge coverage ratio of 1.25x. As of June 30, 2017, the maximum total leverage ratio was 3.75x. The credit facility also has a provision requiring the company to make special quarterly payments of 50% to 75% of its available free cash flow, subject to certain limitations.
At June 30, 2017, the interest rate on this term debt was 6.72%. Scheduled principal payments are $0.9 million each quarter until maturity.
Agribusiness and Energy Services Segment
Green Plains Grain has a $125.0 million senior secured asset-based revolving credit facility, to finance working capital up to the maximum commitment based on eligible collateral equal to the sum of percentages of eligible cash, receivables and inventories, less miscellaneous adjustments. The credit facility matures on July 26, 2019. Advances are subject to an interest rate equal to LIBOR plus 3.00% or the lenders’ base rate plus 2.00%. The credit facility also includes an accordion feature that enables the facility to be increased by up to $75.0 million with agent approval. The credit facility can also be increased by up to $50.0 million for seasonal borrowings. Total commitments outstanding cannot exceed $250.0 million.
Lenders receive a first priority lien on certain cash, inventory, accounts receivable and other assets owned by Green Plains Grain as security on the credit facility. The terms impose affirmative and negative covenants, including maintaining minimum working capital of $20.0 million and tangible net worth of $26.3 million for 2017. Capital expenditures are limited to $8.0 million per year under the credit facility, plus equity contributions from the company and unused amounts of up to $8.0 million from the previous year. In addition, the credit facility requires the company to maintain a minimum fixed charge coverage ratio of 1.25 to 1.00 and a maximum annual leverage ratio of 6.00 to 1.00 at the end of each quarter. The fixed charge coverage ratio and long-term capitalization ratio apply only if the company has long-term indebtedness on the date of
21
calculation. As of June 30, 2017, Green Plains Grain had no long-term indebtedness. The credit facility also contains restrictions on distributions related to capital stock, with exceptions for distributions up to 50% of net profit before tax, subject to certain conditions.
Green Plains Trade has a $150.0 million senior secured asset-based revolving credit facility, which matures on November 26, 2019, to finance working capital for marketing and distribution activities based on eligible collateral equal to the sum of percentages of eligible receivables and inventories, less miscellaneous adjustments. Advances are subject to variable interest rates equal to LIBOR plus 2.50% or the base rate plus 1.50%. The unused portion of the credit facility is also subject to a commitment fee of 0.5% per annum.
The terms impose affirmative and negative covenants, including maintaining a fixed charge coverage ratio of 1.15x. Capital expenditures are limited to $1.5 million per year under the credit facility. The credit facility also restricts distributions related to capital stock, with an exception for distributions up to 50% of net income if, on a pro forma basis, (a) availability has been greater than $10.0 million for the last 30 days and (b) the borrower would be in compliance with the fixed charge coverage ratio on the distribution date.
On July 28, 2017, the company amended the credit facility, to increase the maximum commitment from $150.0 million to $300.0 million and extend the maturity date to July 28, 2022. The amended credit facility increases advance rates and modifies the eligible inventory definitions to include additional commodities and locations. Advances are subject to variable interest rates equal to a daily LIBOR rate plus 2.25% or the base rate plus 1.25%. The unused portion of the credit facility is also subject to a commitment fee of 0.375% per annum.
At June 30, 2017, Green Plains Trade had restricted cash of $16.9 million on the consolidated balance sheet, the use of which was restricted for repayment towards the outstanding loan balance.
Food and Ingredients Segment
Green Plains Cattle has a senior secured asset-based revolving credit facility, to finance working capital for the cattle feedlot operations up to the maximum commitment based on eligible collateral equal to the sum of percentages of eligible receivables, inventories and other current assets, less miscellaneous adjustments. During the second quarter of 2017, the company amended its revolving credit facility to increase the maximum commitment from $100.0 million to $200.0 million until July 31, 2017, when it increased to $300.0 million. The maturity date was extended from October 31, 2017, to April 30, 2020.
Advances, as amended, are subject to variable interest rates equal to LIBOR plus 2.00% to 3.00%, or the base rate plus 1.00% to 2.00%, depending upon the preceding three months’ excess borrowing availability. The amended credit facility also includes an accordion feature that enables the credit facility to be increased by up to $100.0 million with agent approval. The unused portion of the credit facility is also subject to a commitment fee of 0.20% to 0.30% per annum, depending on the preceding three months’ excess borrowing availability.
Lenders receive a first priority lien on certain cash, inventory, accounts receivable, property and equipment and other assets owned by Green Plains Cattle as security on the credit facility. The amended terms impose affirmative and negative covenants, including maintaining working capital of 15% of the commitment amount, tangible net worth of 20% of the commitment amount, plus 50% of net profit from the previous year, and a total debt to tangible net worth ratio of 3.50x. Capital expenditures are limited to $10.0 million per year under the credit facility, plus $10.0 million per year if funded by a contribution from parent, plus any unused amounts from the previous year.
Fleischmann’s Vinegar has a $130.0 million senior secured term loan and a $15.0 million senior secured revolving credit facility, which mature on October 3, 2022, to finance the purchase of Fleischmann’s Vinegar and to fund working capital for its vinegar manufacturing operations. Beginning January 1, 2017, the term loan is subject to mandatory prepayments based on the preceding fiscal year’s excess cash flow. Term loan prepayments are generally subject to prepayment fees of 1.0% to 2.0% if prepaid before the second anniversary of the credit agreement. The term loan and loans under the revolving credit facility each bear interest at a floating rate based on the consolidated total net leverage ratio, adjusted quarterly beginning September 30, 2017, to either a base rate plus an applicable margin of 5.0% to 6.0% or to LIBOR plus an applicable margin of 6.0% to 7.0%. The unused portion of the Revolving Loan Commitment is also subject to a commitment fee of 0.5% per annum.
The credit agreement contains certain customary representations and warranties, affirmative covenants, negative covenants, financial covenants and events of default. The negative covenants include restrictions on the ability to incur
22
additional indebtedness, acquire and sell assets, create liens, make investments, make distributions and enter into transactions with affiliates. The financial covenants include requirements to maintain a minimum consolidated fixed charge coverage ratio ranging from 1.00x to 1.10x and a maximum consolidated total net leverage ratio ranging from 5.00x to 7.00x. The consolidated fixed charge coverage ratio is calculated by summing the four preceding fiscal quarters’ EBITDA less capital expenditures and dividing that sum by the sum of the four preceding fiscal quarters’ cash interest and taxes, scheduled principal payments and parent management fees. The consolidated total net leverage ratio is calculated by dividing total net indebtedness by the sum of the four preceding fiscal quarters’ EBITDA. Beginning in 2017, the credit facility also has a provision requiring the company to make special annual payments of 0% to 50% of its available free cash flow, subject to certain limitations.
Partnership Segment
Green Plains Partners, through a wholly owned subsidiary, has a $155.0 million revolving credit facility, as amended, which matures on July 1, 2020, to fund working capital, acquisitions, distributions, capital expenditures and other general partnership purposes. Advances under the credit facility are subject to a floating interest rate based on the preceding fiscal quarter’s consolidated leverage ratio at a base rate plus 1.25% to 2.00% or LIBOR plus 2.25% to 3.00%. The credit facility may be increased up to $100.0 million without the consent of the lenders. The unused portion of the credit facility is also subject to a commitment fee of 0.35% to 0.50%, depending on the preceding fiscal quarter’s consolidated leverage ratio.
The partnership’s obligations under the credit facility are secured by a first priority lien on (i) the capital stock of the partnership’s present and future subsidiaries, (ii) all of the partnership’s present and future personal property, such as investment property, general intangibles and contract rights, including rights under agreements with Green Plains Trade, and (iii) all proceeds and products of the equity interests of the partnership’s present and future subsidiaries and its personal property. The terms impose affirmative and negative covenants including restricting the partnership’s ability to incur additional debt, acquire and sell assets, create liens, invest capital, pay distributions and materially amend the partnership’s commercial agreements with Green Plains Trade. The credit facility also requires the partnership to maintain a maximum consolidated net leverage ratio of no more than 3.50x, and a minimum consolidated interest coverage ratio of no less than 2.75x, each of which is calculated on a pro forma basis with respect to acquisitions and divestitures occurring during the applicable period.
Corporate Activities
In August 2016, the company issued $170.0 million of 4.125% convertible senior notes due 2022. The 4.125% notes are senior, unsecured obligations of the company, with interest payable on March 1 and September 1 of each year. The company may settle the 4.125% notes in cash, common stock or a combination of cash and common stock.
Prior to March 1, 2022, the 4.125% notes are not convertible unless certain conditions are satisfied. The conversion rate is subject to adjustment upon the occurrence of certain events, including when the quarterly cash dividend exceeds $0.12 per share and upon redemption of the 4.125% notes. The initial conversion rate is 35.7143 shares of common stock per $1,000 of principal, which is equal to a conversion price of approximately $28.00 per share.
The company may redeem all, but not less than all, of the 4.125% notes at any time on or after September 1, 2020, if the company’s common stock equals or exceeds 140% of the applicable conversion price for a specified time period ending on the trading day immediately prior to the date the company delivers notice of the redemption. The redemption price will equal 100% of the principal plus any accrued and unpaid interest. Holders of the 4.125% notes have the option to require the company to repurchase the 4.125% notes in cash at a price equal to 100% of the principal plus accrued and unpaid interest when there is a fundamental change, such as change in control. If an event of default occurs, it could result in the 4.125% notes being declared due and payable.
In September 2013, the company issued $120.0 million of 3.25% convertible senior notes due 2018. The 3.25% notes are senior, unsecured obligations of the company, with interest payable on April 1 and October 1 of each year. The company may settle the 3.25% notes in cash, common stock or a combination of cash and common stock.
Prior to April 1, 2018, the 3.25% notes are not convertible unless certain conditions are satisfied. The conversion rate is subject to adjustment when the quarterly cash dividend exceeds $0.04 per share. The conversion rate was recently adjusted to 49.7602 shares of common stock per $1,000 of principal, which is equal to a conversion price of approximately $20.10 per share. The company may be obligated to increase the conversion rate in certain events, including redemption of the 3.25% notes.
23
The company may redeem all of the 3.25% notes at any time, if the company’s common stock equals or exceeds 140% of the applicable conversion price for a specified time period ending on the trading day immediately prior to the date the company delivers notice of the redemption. The redemption price will equal 100% of the principal plus any accrued and unpaid interest. Holders of the 3.25% notes have the option to require the company to repurchase the 3.25% notes in cash at a price equal to 100% of the principal plus accrued and unpaid interest when there is a fundamental change, such as change in control. If an event of default occurs, it could result in the 3.25% notes being declared due and payable.
During the second quarter of 2017, the company entered into several privately negotiated agreements with holders, on behalf of certain beneficial owners of the company’s 3.25% notes. Under these agreements, 2,783,725 shares of the company’s common stock and approximately $8.5 million in cash plus accrued but unpaid interest on the 3.25% notes, were exchanged for approximately $56.3 million in aggregate principal amount of the 3.25% notes. Common stock held as treasury shares were exchanged for the 3.25% notes. Following the closings of the agreements, $63.7 million aggregate principal amount of the 3.25% notes remain outstanding.
At issuance, the company separately accounted for the liability and equity components of the convertible notes by bifurcating the gross proceeds between the indebtedness, or liability component, and the embedded conversion option, or equity component. This bifurcation was done by estimating an effective interest rate on the date of issuance for similar notes. The embedded conversion option was recorded in stockholders’ equity. Since the company did not exercise the embedded conversion option associated with the notes, pursuant to the guidance within ASC Topic 470, Debt, the company recorded a loss upon extinguishment measured by the difference between the fair value and carrying value of the liability portion of the notes. As a result, the company recorded a charge to interest expense in the consolidated financial statements of approximately $1.3 million during the three months ended June 30, 2017. This charge also included $0.6 million of unamortized debt issuance costs related to the principal balance extinguished. The remaining settlement consideration transferred was allocated to the reacquisition of the embedded conversion option and recognized as a reduction of additional paid-in capital.
Covenant Compliance
The company was in compliance with its debt covenants as of June 30, 2017.
Capitalized Interest
The company had $12 thousand and $23 thousand of capitalized interest during the three and six months ended June 30, 2017, respectively, and $559 thousand and $917 thousand during the three and six months ended June 30, 2016, respectively.
Restricted Net Assets
At June 30, 2017, there were approximately $790.5 million of net assets at the company’s subsidiaries that could not be transferred to the parent company in the form of dividends, loans or advances due to restrictions contained in the credit facilities of these subsidiaries.
9. STOCK-BASED COMPENSATION
The company has an equity incentive plan that reserves 4,110,000 shares of common stock for issuance to its directors and employees. The plan provides for shares, including options to purchase shares of common stock, stock appreciation rights tied to the value of common stock, restricted stock, and restricted and deferred stock unit awards, to be granted to eligible employees, non-employee directors and consultants. The company measures stock-based compensation at fair value on the grant date, adjusted for estimated forfeitures. The company records noncash compensation expense related to equity awards in its consolidated financial statements over the requisite period on a straight-line basis. Substantially all of the existing stock-based compensation has been equity awards.
24
The activity related to the exercisable stock options for the six months ended June 30, 2017, is as follows:
|
|||||||||
|
Shares |
Weighted-Average |
Weighted-Average |
Aggregate Intrinsic Value |
|||||
|
|||||||||
Outstanding at December 31, 2016 |
148,750 |
$ |
12.36 |
2.8 |
$ |
2,305 | |||
Granted |
- |
- |
- |
- |
|||||
Exercised |
(5,000) | 10.00 |
- |
78 | |||||
Forfeited |
- |
- |
- |
- |
|||||
Expired |
- |
- |
- |
- |
|||||
Outstanding at June 30, 2017 |
143,750 |
$ |
12.44 |
2.3 |
$ |
1,166 | |||
Exercisable at June 30, 2017 (1) |
143,750 |
$ |
12.44 |
2.3 |
$ |
1,166 |
(1) |
Includes in-the-money options totaling 143,750 shares at a weighted-average exercise price of $12.44. |
Option awards allow employees to exercise options through cash payment for the shares of common stock or simultaneous broker-assisted transactions in which the employee authorizes the exercise and immediate sale of the options in the open market. The company uses newly issued shares of common stock to satisfy its stock-based payment obligations.
The non-vested stock award and deferred stock unit activity for the six months ended June 30, 2017, is as follows:
|
Non-Vested |
Weighted- |
Weighted-Average |
|||
|
||||||
Non-Vested at December 31, 2016 |
1,139,560 |
$ |
17.65 | |||
Granted |
531,103 | 24.38 | ||||
Forfeited |
(41,317) | 19.07 | ||||
Vested |
(503,983) | 18.42 | ||||
Non-Vested at June 30, 2017 |
1,125,363 |
$ |
20.43 |
2.1 |
Green Plains Partners
Green Plains Partners has adopted the LTIP, an incentive plan intended to promote the interests of the partnership, its general partner and affiliates by providing incentive compensation based on units to employees, consultants and directors to encourage superior performance. The incentive plan reserves 2,500,000 common units for issuance in the form of options, restricted units, phantom units, distributable equivalent rights, substitute awards, unit appreciation rights, unit awards, profits interest units or other unit-based awards. The partnership measures unit-based compensation related to equity awards in its consolidated financial statements over the requisite service period on a straight-line basis.
The non-vested unit-based awards activity for the six months ended June 30, 2017, is as follows:
|
Non-Vested |
Weighted- |
Weighted-Average |
|||
|
||||||
Non-Vested at December 31, 2016 |
15,009 |
$ |
15.99 | |||
Granted |
- |
- |
||||
Forfeited |
- |
- |
||||
Vested |
(15,009) | 15.99 | ||||
Non-Vested at June 30, 2017 |
- |
$ |
- |
0.0 |
Compensation costs for stock-based and unit-based payment plans during the three and six months ended June 30, 2017, were approximately $3.0 million and $5.5 million, respectively, and $2.4 million and $4.6 million during the three and six months ended June 30, 2016, respectively. At June 30, 2017, there was $18.8 million of unrecognized compensation costs
25
from stock-based and unit-based compensation related to non-vested awards. This compensation is expected to be recognized over a weighted-average period of approximately 2.1 years. The potential tax benefit related to stock-based payment is approximately 37.7% of these expenses.
10. EARNINGS PER SHARE
Basic earnings per share, or EPS, is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period.
During 2016, diluted EPS was computed using the treasury stock method for the convertible debt instruments, by dividing net income by the weighted average number of common shares outstanding during the period, adjusted for the dilutive effect of the convertible debt instruments and any other outstanding dilutive securities. During the first quarter of 2017, the company changed its method for calculating dilutive EPS related to its convertible debt instruments from the treasury stock method to the if-converted method, as the company changed its financial strategy with respect to cash settlement of these instruments. As such, the company computed diluted EPS for 2017 by dividing net income on an if-converted basis, by the weighted average number of common shares outstanding during the period, adjusted to include the shares that would be issued if the convertible debt instruments were converted to common shares and the effect of any outstanding dilutive securities. Under the if-converted method for 2017, excluded from the computation of diluted EPS were 10.6 million shares and 11.3 million shares for the three and six months ended June 30, 2017, respectively, and an adjustment to net income of $3.2 million and $6.8 million for interest expense, net of taxes, for the three and six months ended June 30, 2017, respectively, as the inclusion of these adjustments would have been antidilutive.
Also excluded from the calculation were 65 thousand shares and 68 thousand shares for the three and six months ended June 30, 2017, respectively, and 119 thousand shares for the six months ended June 30, 2016, related to the effect of stock-based compensation awards, as inclusion of these shares would have been antidilutive.
The basic and diluted EPS are calculated as follows (in thousands):
|
|||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
Basic EPS: |
|||||||||||
Net income (loss) attributable to Green Plains |
$ |
(16,366) |
$ |
8,191 |
$ |
(19,963) |
$ |
(15,947) | |||
Weighted average shares outstanding - basic |
40,220 | 38,425 | 39,326 | 38,311 | |||||||
EPS - basic |
$ |
(0.41) |
$ |
0.21 |
$ |
(0.51) |
$ |
(0.42) | |||
|
|||||||||||
Diluted EPS: |
|||||||||||
Net income (loss) attributable to Green Plains - diluted |
$ |
(16,366) |
$ |
8,191 |
$ |
(19,963) |
$ |
(15,947) | |||
|
|||||||||||
Weighted average shares outstanding - basic |
40,220 | 38,425 | 39,326 | 38,311 | |||||||
Effect of dilutive convertible debt: |
|||||||||||
3.25% notes |
- |
- |
- |
- |
|||||||
4.125% notes |
- |
- |
- |
- |
|||||||
Effect of dilutive stock-based compensation awards |
- |
111 |
- |
- |
|||||||
Weighted average shares outstanding - diluted |
40,220 | 38,536 | 39,326 | 38,311 | |||||||
|
|||||||||||
EPS - diluted |
$ |
(0.41) |
$ |
0.21 |
$ |
(0.51) |
$ |
(0.42) |
26
11. STOCKHOLDERS’ EQUITY
Components of stockholders’ equity are as follows (in thousands):
|
Accum. |
|||||||||||||||||
|
Other |
Total |
||||||||||||||||
|
Additional |
Comp. |
Green Plains |
Non- |
Total |
|||||||||||||
|
Common Stock |
Paid-in |
Retained |
Income |
Treasury Stock |
Stockholders' |
Controlling |
Stockholders' |
||||||||||
|
Shares |
Amount |
Capital |
Earnings |
(Loss) |
Shares |
Amount |
Equity |
Interests |
Equity |
||||||||
|
||||||||||||||||||
Balance, December 31, 2016 |
46,079 |
$ |
46 |
$ |
659,200 |
$ |
283,214 |
$ |
(4,137) | 7,715 |
$ |
(75,816) |
$ |
862,507 |
$ |
116,684 |
$ |
979,191 |
Net income (loss) |
- |
- |
- |
(19,963) |
- |
- |
- |
(19,963) | 9,818 | (10,145) | ||||||||
Cash dividends and |
- |
- |
- |
(9,221) |
- |
- |
- |
(9,221) | (10,023) | (19,244) | ||||||||
Other comprehensive loss, |
- |
- |
- |
- |
(1,776) |
- |
- |
(1,776) |
- |
(1,776) | ||||||||
Amounts reclassified from |
- |
- |
- |
- |
(4,487) |
- |
- |
(4,487) |
- |
(4,487) | ||||||||
Other comprehensive loss, |
- |
- |
- |
- |
(6,263) |
- |
- |
(6,263) |
- |
(6,263) | ||||||||
Exchange of 3.25% |
- |
- |
18,326 |
- |
- |
(2,784) | 27,356 | 45,682 |
- |
45,682 | ||||||||
Stock-based compensation |
332 |
- |
1,577 |
- |
- |
- |
- |
1,577 | 119 | 1,696 | ||||||||
Stock options exercised |
5 |
- |
50 |
- |
- |
- |
- |
50 |
- |
50 | ||||||||
Balance, June 30, 2017 |
46,416 |
$ |
46 |
$ |
679,153 |
$ |
254,030 |
$ |
(10,400) | 4,931 |
$ |
(48,460) |
$ |
874,369 |
$ |
116,598 |
$ |
990,967 |
Amounts reclassified from accumulated other comprehensive income are as follows (in thousands):
|
|||||||||||||
|
Three Months Ended |
Six Months Ended |
Statements of |
||||||||||
|
2017 |
2016 |
2017 |
2016 |
Classification |
||||||||
|
|||||||||||||
Gains on cash flow hedges: |
|||||||||||||
Commodity derivatives |
$ |
2,825 |
$ |
(13,470) |
$ |
6,977 |
$ |
(13,225) |
Revenues |
||||
Commodity derivatives |
(648) | 10,755 | 182 | 12,644 |
Cost of goods sold |
||||||||
Total |
2,177 | (2,715) | 7,159 | (581) |
Income (loss) before |
||||||||
Income tax expense (benefit) |
824 | (932) | 2,672 | (225) |
Income tax expense |
||||||||
Amounts reclassified from accumulated |
$ |
1,353 |
$ |
(1,783) |
$ |
4,487 |
$ |
(356) |
12. INCOME TAXES
The company records actual income tax expense or benefit during interim periods rather than on an annual effective tax rate method. Certain items are given discrete period treatment and the tax effect of those items are reported in full in the relevant interim period. Green Plains Partners is a limited partnership, which is treated as a flow-through entity for federal income tax purposes and is not subject to federal income taxes. As a result, the consolidated financial statements do not reflect such income taxes on pre-tax income or loss attributable to the noncontrolling interest in the partnership.
The amount of unrecognized tax benefits for uncertain tax positions was $0.2 million as of June 30, 2017, and December 31, 2016. Recognition of these benefits would have a favorable impact on the company’s effective tax rate.
The 2017 effective tax rate can be affected by variances among the estimates and amounts of taxable income among the various states, entities and activity types, realization of tax credits, adjustments from resolution of tax matters under review, valuation allowances and the company’s assessment of its liability for uncertain tax positions.
27
13. COMMITMENTS AND CONTINGENCIES
Operating Leases
The company leases certain facilities, equipment and parcels of land under agreements that expire at various dates. For accounting purposes, rent expense is based on a straight-line amortization of the total payments required over the lease. The company incurred lease expenses of $11.9 million and $22.2 million during the three and six months ended June 30, 2017, respectively, and $8.7 million and $18.1 million during the three and six months ended June 30, 2016, respectively.
Aggregate minimum lease payments under these agreements for the remainder of 2017 and in future years are as follows (in thousands):
Year Ending December 31, |
Amount |
||
|
|||
2017 |
$ |
19,266 | |
2018 |
28,560 | ||
2019 |
19,209 | ||
2020 |
13,226 | ||
2021 |
6,464 | ||
Thereafter |
21,950 | ||
Total |
$ |
108,675 |
Commodities
As of June 30, 2017, the company had contracted future purchases of grain, corn oil, natural gas, crude oil, ethanol, distillers grains and cattle, valued at approximately $470.7 million.
Legal
In November 2013, the company acquired two ethanol plants located in Fairmont, Minnesota and Wood River, Nebraska. There is ongoing litigation related to the consideration for this acquisition. On August 19, 2016, the Delaware Superior Court granted Green Plains’ motion for summary judgment in part and held that the seller’s attempt to disclaim liability for certain shortfall amounts through the use of a disclaimer provision was ineffective. Based on the court order, the company determined that previously accrued contingent liabilities of approximately $6.3 million no longer represented probable losses. These accruals were reversed as a reduction of cost of goods sold during the year ended December 31, 2016, because the adjustment relates to a reduction in the cost of inventory purchased in the acquisitions. The court has directed the company and the seller to work together to determine the precise total of the shortfall amount due to Green Plains. The company believes the remaining amount due to Green Plains is approximately $5.5 million; however, the seller has the right to dispute the details of the calculation and appeal the underlying Superior Court order. Accordingly, the total amount Green Plains may receive is yet to be determined. The remaining amount due to the company represents a gain contingency which will not be recorded until all contingencies are resolved.
In addition to the above-described proceeding, the company is currently involved in litigation that has arisen in the ordinary course of business, but does not believe any pending litigation will have a material adverse effect on its financial position, results of operations or cash flows.
14. RELATED PARTY TRANSACTIONS
Commercial Contracts
Three subsidiaries of the company have executed separate financing agreements for equipment with Amur Equipment Finance. Gordon Glade, a member of the company’s board of directors, is a shareholder of Amur Equipment Finance. Balances of approximately $696 thousand and $808 thousand related to these financing arrangements were included in debt at June 30, 2017, and December 31, 2016, respectively. Payments, including principal and interest, totaled $69 thousand and $138 thousand during each of the three and six months ended June 30, 2017 and 2016, respectively. The weighted average interest rate for the financing agreements with Amur Equipment Finance was 6.8%.
28
Aircraft Leases
Effective January 1, 2015, the company entered into two agreements with an entity controlled by Wayne Hoovestol for the lease of two aircrafts. Mr. Hoovestol is chairman of the company’s board of directors. The company agreed to pay $9,766 per month for the combined use of up to 125 hours per year of the aircrafts. Flight time in excess of 125 hours per year will incur additional hourly charges. Payments related to these leases totaled $41 thousand and $102 thousand during the three and six months ended June 30, 2017, respectively, and $40 thousand and $88 thousand during the three and six months ended June 30, 2016, respectively. The company had $3 thousand in outstanding payables related to these agreements at June 30, 2017, and no outstanding payables related to these agreements at December 31, 2016.
29
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
General
The following discussion and analysis provides information we believe is relevant to understand our consolidated financial condition and results of operations. This discussion should be read in conjunction with the consolidated financial statements and notes to the consolidated financial statements contained in this report together with our annual report on Form 10-K for the year ended December 31, 2016.
Cautionary Information Regarding Forward-Looking Statements
Forward-looking statements are made in accordance with safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations that involve a number of risks and uncertainties and do not relate strictly to historical or current facts, but rather to plans and objectives for future operations. These statements may be identified by words such as “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “outlook,” “plan,” “predict,” “may,” “could,” “should,” “will” and similar expressions, as well as statements regarding future operating or financial performance or guidance, business strategy, environment, key trends and benefits of actual or planned acquisitions.
Factors that could cause actual results to differ from those expressed or implied in the forward-looking statements include, but are not limited to, those discussed in Part I, Item 1A – Risk Factors of our annual report on Form 10-K for the year ended December 31, 2016, or incorporated by reference. Specifically, we may experience significant fluctuations in future operating results due to a number of economic conditions, including: competition in the ethanol industry and other industries in which we operate; commodity market risks including those that may result from weather conditions; financial market risks; counterparty risks; risks associated with changes to government policy or regulation, risks related to acquisitions and achieving anticipated results; risks associated with merchant trading, cattle feeding operations, vinegar production and other risk factors detailed in reports filed with the SEC. Additional risks related to Green Plains Partners LP include compliance with commercial contractual obligations, potential tax consequences related to our investment in the partnership and risks disclosed in the partnership’s SEC filings associated with the operation of the partnership as a separate, publicly traded entity.
We believe our expectations regarding future events are based on reasonable assumptions; however, these assumptions may not be accurate or account for all risks and uncertainties. Consequently, forward-looking statements are not guaranteed. Actual results may vary materially from those expressed or implied in our forward-looking statements. In addition, we are not obligated, nor do we intend to update our forward-looking statements as a result of new information unless it is required by applicable securities laws. We caution investors not to place undue reliance on forward-looking statements, which represent management’s views as of the date of this report or documents incorporated by reference.
Overview
Green Plains is a diversified commodity-processing business with operations related to ethanol production, grain handling and storage, cattle feedlots, food ingredients, and commodity marketing and logistics services. We are focused on generating stable operating margins through our diversified business segments and risk management strategy. Green Plains Partners LP is our primary downstream logistics provider, storing and delivering the ethanol we produce. We own a 62.5% limited partner interest, a 2.0% general partner interest and all of the partnership’s incentive distribution rights. The public owns the remaining 35.5% limited partner interest. The partnership is consolidated in our financial statements.
Recent Developments
On March 16, 2017, we acquired the assets of a cattle-feeding operation located approximately 20 miles from our Hereford, Texas ethanol facility. The operation has the capacity to support 30,000 head of cattle and is included as part of our food and ingredients segment.
On May 16, 2017, we acquired two cattle-feeding operations from Cargill Cattle Feeders, LLC for $57.7 million, including certain working capital adjustments. The transaction included the feed yards located in Leoti, Kansas and Yuma, Colorado and added combined feedlot capacity of 155,000 head of cattle to our operations. The transaction was financed using cash on hand. As part of the transaction, we entered into a long-term cattle supply agreement with Cargill Meat Solutions Corporation. Under the cattle supply agreement, all cattle placed in the Leoti, Yuma and our existing Kismet, Kansas feedlots will be sold exclusively to Cargill Meat Solutions under an agreed upon production and pricing arrangement.
30
On April 28, 2017, we entered into an amendment of our Green Plains Cattle senior secured asset-based revolving credit facility with a group of lenders led by Bank of the West and ING Capital LLC. The amendment was completed to fund the anticipated additional working capital requirements related to the acquisition of two cattle feedlots. The amendment increased the maximum commitment from $100.0 million to $200.0 million until July 31, 2017, when it increased to $300.0 million. The maturity date was extended from October 31, 2017 to April 30, 2020 among other amendments.
During the second quarter of 2017, we entered into several privately negotiated agreements with holders, on behalf of certain beneficial owners, of our 3.25% notes. Under these agreements, 2,783,725 shares of our common stock and approximately $8.5 million in cash plus accrued but unpaid interest on the 3.25% notes, were exchanged for approximately $56.3 million in aggregate principal amount of the 3.25% notes. Following the closing of the agreement, $63.7 million aggregate principal amount of the 3.25% notes remain outstanding. We recorded a charge to interest expense in the consolidated financial statements for the loss on debt extinguishment of approximately $1.3 million during the three months ended June 30, 2017.
On July 28, 2017, we amended our Green Plains Trade senior secured asset-based revolving credit facility, to increase the maximum commitment from $150.0 million to $300.0 million and extend the maturity date to July 28, 2022. The amended credit facility increases advance rates and modifies the eligible inventory definitions to include additional commodities and locations. Advances are subject to variable interest rates equal to a daily LIBOR rate plus 2.25% or the base rate plus 1.25%. The unused portion of the credit facility is also subject to a commitment fee of 0.375% per annum.
On June 13, 2016, we formed a 50/50 joint venture to construct and operate an intermodal export and import fuels terminal at Jefferson Gulf Coast Energy Partners’ existing Beaumont, Texas terminal. Phase I development of the joint venture is expected to be completed in October of 2017. We will offer our interest in the joint venture to the partnership once commercial development is completed.
Results of Operations
We operated our ethanol production facilities at approximately 74.7% of capacity, resulting in ethanol production of 275.5 mmg for the second quarter of 2017, compared with 274.3 mmg, or 89.8% of capacity, for the same quarter last year. Ethanol production capacity was increased with our acquisitions of the Madison, Illinois, Mount Vernon, Indiana, and York, Nebraska plants, acquired on September 23, 2016. We reduced our production capacity utilization in response to a weak ethanol margin environment during the quarter.
Industry Trends and Factors Affecting our Results of Operations
According to the EIA, average daily domestic ethanol production slowed to 1.00 million barrels per day during the second quarter of 2017, down slightly from 1.04 million barrels per day during the first quarter of 2017, due in part to plant shutdowns for routine maintenance. Average daily production, however, increased 4% during the second quarter of 2017 compared with the same quarter last year and 5% for the first half of 2017 compared with the first half of 2016 due to modest domestic production capacity growth. Weekly refiner and blender input volume increased by nearly 2% during the first half of the year compared with the first half of 2016, helped by the growing number of retail gasoline stations offering higher ethanol blends to consumers. According to Growth Energy, nearly 920 retail stations were selling E15 at July 11, 2017, up from 431 stations at December 31, 2016.
Year-to-date domestic ethanol exports through May 31, 2017, were 594.0 mmg, up 48%, from 400.7 mmg for the comparable period in 2016. Brazil accounted for 43% of the domestic ethanol export volumes, while Canada, India, the Philippines and United Arab Emirates accounted for 21%, 12%, 7% and 4%, respectively. China, the number three importer of U.S. ethanol last year, has imported negligible volumes year-to-date due to a 30% tariff imposed on U.S. and Brazil fuel ethanol, which took effect on January 1, 2017. On July 26, 2017, Brazil’s Chamber of Foreign Trade, or CAMEX, announced it would delay its decision on a pending proposal to impose a 20% tariff on U.S. ethanol imports until next month. We currently estimate that net ethanol exports will reach between 1.1 billion gallons and 1.3 billion gallons in 2017.
Average weekly gasoline demand slowed 1.3% during the second quarter of 2017 and 2.1% for the first half of the year compared with the same periods in 2016. Gasoline futures traded at a discount to ethanol futures in May and June of 2017.
On June 27, 2017, the Energy Regulatory Commission of Mexico approved the use of 10% ethanol blends, effective immediately, up from 5.8%, in all but three of its largest cities: Mexico City, Guadalajara and Monterrey. U.S. ethanol exports to Mexico totaled 29 mmg in 2016.
31
Year-to-date U.S. distillers grains exports through May 31, 2017, were 4.7 million metric tons, or 7% higher than year-to-date distillers grains exports through May 31, 2016. Mexico, Turkey, South Korea, China, Thailand and Canada accounted for 62% of total U.S. distillers export volumes, according to the EIA.
At June 30, 2017, domestic ethanol inventory of 21.6 million barrels was 0.4 million barrels higher than the ending stocks at the same time last year, implying that increased export volumes have offset the difference between increased production and blending volumes year over year.
On June 14, 2017, the Senate Environment and Public Works Committee held a hearing about the Consumer and Fuel Retailer Choice Act (S. 517). The bill was introduced to the Senate and House of Representatives (H.R. 1311) on March 2, 2017, proposing to lift restrictions on the sale of gasoline blended with 15% ethanol between June 1 and September 15 by extending the RVP waiver to E15. The RVP waiver would allow the sale of E15 in a manner consistent with E10 year-round, potentially reducing consumer confusion.
On July 5, 2017, the EPA proposed maintaining the RVOs for conventional ethanol at 15.0 billion gallons, in line with our expectations, while lowering the volume obligations for advanced alternatives, reducing the overall biofuel target to 19.24 billion gallons in 2018. According to RFS II, if mandatory renewable fuel volumes are reduced by at least 20% for two consecutive years, the EPA is required to modify, or reset, statutory volumes through 2022. With the 2018 being the first year the total proposed RVOs are more than 20% below statutory levels, the Administrator has directed the EPA staff to initiate the required technical analysis to inform a reset rule. If 2019 RVOs are also more than 20% below statutory levels, an RVO reset will be triggered under RFS II. This will require the EPA to modify statutory volumes through 2022 within one year of the trigger event, with the standard for review based on the same factors to be utilized when the EPA sets RVOs post-2022.
The U.S. Federal District Court for the D.C. Circuit ruled on July 28, 2107 in favor of the Americans for Clean Energy and its aligned petitioners against the EPA. The decision concluded the EPA erred in how it interpreted the “inadequate domestic supply” waiver provision of RFS II which authorizes the EPA to consider supply-side factors affecting the volume of renewable fuel that is available to refiners, blenders, and importers to meet the statutory volume requirements, but as the Court concluded it does not allow the EPA to consider the volume of renewable fuel that is available to ultimate consumers or the demand-side constraints that affect the consumption of renewable fuel by consumers. As a result, the Court vacated the EPA’s decision to reduce the total renewable fuel volume requirements for 2016 through use of its “inadequate domestic supply” waiver authority, and remanded to the EPA to address the 2016 total renewable fuels volume requirements. While we anticipate no direct impact from the decision, we expect the primary impact will be on the RINs market. However we believe it should benefit our industry overall with the EPA's waiver analysis now limited to the supply-side of the equation only.
World demand for U.S. beef has risen as diets continue to improve worldwide to include increased animal protein. In June of 2017, the United States resumed exporting beef to China, following a 13-year ban the Trump Administration lifted as part of a new bilateral agreement between the countries.
Comparability of our Financial Results
As a result of acquisitions during 2016, we implemented segment organizational changes during the fourth quarter of 2016, whereby we now report the financial and operating performance in the following four operating segments: (1) ethanol production, which includes the production of ethanol, distillers grains and corn oil, (2) agribusiness and energy services, which includes grain handling and storage and marketing and merchant trading for company-produced and third-party ethanol, distillers grains, corn oil, natural gas and other commodities, (3) food and ingredients, which includes cattle feedlots, vinegar production and food-grade corn oil operations and (4) partnership, which includes fuel storage and transportation services. Prior periods have been reclassified to conform to the revised segment presentation.
We have re-evaluated the profitability measure of our reportable segments’ operating performance and have determined that segment EBITDA (earnings before interest, taxes, depreciation and amortization) is primarily used by our management to evaluate segment operating activities, and therefore is a more meaningful profitability measure than the previously reported segment operating income. In addition, EBITDA is a financial measure that is widely used by analysts and investors in our industries. As a result, we are now including segment EBITDA as a performance measure.
Effective April 1, 2016, we increased our ownership of BioProcess Algae, a joint venture formed in 2008, to 82.8% and currently own approximately 90.0%. Beginning April 1, 2016, we consolidate the financial results of BioProcess Algae, and record a noncontrolling interest for the economic interest in the joint venture held by others.
32
On September 23, 2016, we acquired three ethanol production facilities located in Madison, Illinois, Mount Vernon, Indiana, and York, Nebraska, with combined annual production capacity of approximately 230 mmgy.
On October 3, 2016, we acquired Fleischmann’s Vinegar, one of the world’s largest producers of food-grade industrial vinegar which includes seven production facilities and four distribution warehouses.
On March 16, 2017, we acquired the assets of a cattle-feeding operation located in Hereford, Texas, which added a combined feedlot capacity of 30,000 head of cattle to our operations.
On May 16, 2017, we acquired two cattle feed yards in Leoti, Kansas and Yuma, Colorado, which added a combined feedlot capacity of 155,000 head of cattle to our operations.
Corporate activities include selling, general and administrative expenses, consisting primarily of compensation, professional fees and overhead costs not directly related to a specific operating segment.
During the normal course of business, our operating segments do business with each other. For example, our agribusiness and energy services segment procures grain and natural gas and sells products, including ethanol, distillers grains and corn oil of our ethanol production segment. Our partnership segment provides fuel storage and transportation services for our agribusiness and energy services segment. These intersegment activities are treated like third-party transactions with origination, marketing and storage fees charged at estimated market values. Consequently, these transactions affect segment performance; however, they do not impact our consolidated results since the revenues and corresponding costs are eliminated.
We, together with our subsidiaries, own a 62.5% limited partner interest and a 2.0% general partner interest in the partnership and own all of the partnership’s incentive distribution rights, with the remaining 35.5% limited partner interest owned by public common unitholders. We consolidate the financial results of the partnership, and record a noncontrolling interest for the economic interest in the partnership held by the public common unitholders.
Segment Results
The selected operating segment financial information are as follows (in thousands):
|
Three Months Ended |
% |
Six Months Ended |
% |
|||||||||||
|
2017 |
2016 |
Variance |
2017 |
2016 |
Variance |
|||||||||
Revenues: |
|||||||||||||||
Ethanol production: |
|||||||||||||||
Revenues from external customers |
$ |
617,297 |
$ |
595,168 |
3.7% |
$ |
1,237,176 |
$ |
1,123,496 |
10.1% |
|||||
Intersegment revenues |
1,549 |
- |
* |
3,045 |
- |
* |
|||||||||
Total segment revenues |
618,846 | 595,168 |
4.0 |
1,240,221 | 1,123,496 |
10.4 |
|||||||||
Agribusiness and energy services: |
|||||||||||||||
Revenues from external customers |
150,755 | 203,158 |
(25.8) |
319,066 | 363,303 |
(12.2) |
|||||||||
Intersegment revenues |
9,781 | 8,589 |
13.9 |
19,273 | 15,998 |
20.5 |
|||||||||
Total segment revenues |
160,536 | 211,747 |
(24.2) |
338,339 | 379,301 |
(10.8) |
|||||||||
Food and ingredients: |
|||||||||||||||
Revenues from external customers |
116,660 | 87,446 |
33.4 |
214,682 | 146,157 |
46.9 |
|||||||||
Intersegment revenues |
37 | 38 |
(2.6) |
75 | 75 |
0.0 |
|||||||||
Total segment revenues |
116,697 | 87,484 |
33.4 |
214,757 | 146,232 |
46.9 |
|||||||||
Partnership: |
|||||||||||||||
Revenues from external customers |
1,551 | 1,955 |
(20.7) |
3,023 | 3,975 |
(23.9) |
|||||||||
Intersegment revenues |
23,514 | 23,538 |
(0.1) |
49,271 | 45,306 |
8.8 |
|||||||||
Total segment revenues |
25,065 | 25,493 |
(1.7) |
52,294 | 49,281 |
6.1 |
|||||||||
Revenues including intersegment activity |
921,144 | 919,892 |
0.1 |
1,845,611 | 1,698,310 |
8.7 |
|||||||||
Intersegment eliminations |
(34,881) | (32,165) |
8.4 |
(71,664) | (61,379) |
16.8 |
|||||||||
Revenues as reported |
$ |
886,263 |
$ |
887,727 |
(0.2%) |
$ |
1,773,947 |
$ |
1,636,931 |
8.4% |
33
|
Three Months Ended |
% |
Six Months Ended |
% |
|||||||||||
|
2017 |
2016 |
Variance |
2017 |
2016 |
Variance |
|||||||||
Cost of goods sold: |
|||||||||||||||
Ethanol production |
$ |
612,646 |
$ |
565,438 |
8.3% |
$ |
1,211,784 |
$ |
1,099,936 |
10.2% |
|||||
Agribusiness and energy services |
152,110 | 195,077 |
(22.0) |
318,504 | 354,492 |
(10.2) |
|||||||||
Food and ingredients |
100,009 | 81,041 |
23.4 |
183,044 | 140,295 |
30.5 |
|||||||||
Partnership |
- |
- |
* |
- |
- |
* |
|||||||||
Intersegment eliminations |
(34,746) | (32,032) |
8.5 |
(71,417) | (60,512) |
18.0 |
|||||||||
|
$ |
830,019 |
$ |
809,524 |
2.5% |
$ |
1,641,915 |
$ |
1,534,211 |
7.0% |
|
Three Months Ended |
% |
Six Months Ended |
% |
|||||||||||
|
2017 |
2016 |
Variance |
2017 |
2016 |
Variance |
|||||||||
Operating income (loss): |
|||||||||||||||
Ethanol production |
$ |
(22,459) |
$ |
7,558 |
* |
$ |
(29,057) |
$ |
(22,007) |
32.0% |
|||||
Agribusiness and energy services |
3,083 | 9,766 |
(68.4%) |
9,452 | 13,503 |
(30.0) |
|||||||||
Food and ingredients |
10,714 | 5,758 |
86.1 |
20,340 | 4,395 |
362.8 |
|||||||||
Partnership |
14,798 | 14,803 |
(0.0) |
31,417 | 27,874 |
12.7 |
|||||||||
Intersegment eliminations |
(80) | (95) |
(15.8) |
(155) | (793) |
(80.5) |
|||||||||
Corporate activities |
(9,842) | (10,381) |
(5.2) |
(18,391) | (18,209) |
1.0 |
|||||||||
|
$ |
(3,786) |
$ |
27,409 |
* |
$ |
13,606 |
$ |
4,763 |
185.7% |
|
Three Months Ended |
% |
Six Months Ended |
% |
|||||||||||
|
2017 |
2016 |
Variance |
2017 |
2016 |
Variance |
|||||||||
EBITDA: |
|||||||||||||||
Ethanol production |
$ |
(873) |
$ |
22,744 |
* |
$ |
12,951 |
$ |
9,008 |
43.8% |
|||||
Agribusiness and energy services |
3,747 | 11,881 |
(68.5%) |
10,760 | 14,936 |
(28.0) |
|||||||||
Food and ingredients |
13,955 | 6,042 |
131.0 |
26,469 | 4,965 |
433.1 |
|||||||||
Partnership |
16,066 | 16,312 |
(1.5) |
33,960 | 30,621 |
10.9 |
|||||||||
Intersegment eliminations |
(80) | (314) |
(74.5) |
(155) | (1,135) |
(86.3) |
|||||||||
Corporate activities |
(8,742) | (9,009) |
(3.0) |
(16,063) | (16,505) |
(2.7) |
|||||||||
|
$ |
24,073 |
$ |
47,656 |
(49.5%) |
$ |
67,922 |
$ |
41,890 |
62.1% |
* Percentage variance not considered meaningful.
We use EBITDA as a segment measure of profitability to compare the financial performance of our reportable segments and manage those segments. We believe EBITDA is a useful measure to compare our performance against other companies. EBITDA should not be considered an alternative to, or more meaningful than, net income, which is prepared in accordance with GAAP. EBITDA calculations may vary from company to company. Accordingly, our computation of EBITDA may not be comparable with a similarly titled measure of other companies.
The following table reconciles net income (loss) to EBITDA for the periods indicated (in thousands):
|
Three Months Ended |
Six Months Ended |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
|
|||||||||||
Net income (loss) |
$ |
(11,796) |
$ |
12,985 |
$ |
(10,145) |
$ |
(6,831) | |||
Interest expense |
19,430 | 10,499 | 37,926 | 21,297 | |||||||
Income tax expense (benefit) |
(9,749) | 5,471 | (12,130) | (9,422) | |||||||
Depreciation and amortization |
26,188 | 18,701 | 52,271 | 36,846 | |||||||
EBITDA |
$ |
24,073 |
$ |
47,656 |
$ |
67,922 |
$ |
41,890 |
34
Three Months Ended June 30, 2017, compared with the Three Months Ended June 30, 2016
Consolidated Results
Consolidated revenues decreased $1.5 million for the three months ended June 30, 2017, compared with the same period in 2016. Revenues were impacted by decreased grain trading activity volumes and lower average realized prices for distillers grains. This was partially offset by an increase in ethanol volumes sold, plus the additions of Fleischmann’s Vinegar during the fourth quarter of 2016 and the cattle feedlots during the first and second quarters of 2017.
Operating income decreased $31.2 million for the three months ended June 30, 2017, compared with the same period last year primarily due to decreased margins on ethanol production. Interest expense increased $8.9 million for the three months ended June 30, 2017, compared with the same period in 2016, primarily due to higher average debt outstanding and borrowing costs, as well as a $1.3 million charge related to the extinguishment of a portion of the 3.25% convertible notes. Income tax benefit was $9.7 million for the three months ended June 30, 2017, compared with income tax expense of $5.5 million for the same period in 2016.
The following discussion provides greater detail about our second quarter segment performance.
Ethanol Production Segment
Key operating data for our ethanol production segment is as follows:
|
Three Months Ended |
|||||
|
2017 |
2016 |
% Variance |
|||
|
||||||
Ethanol produced |
||||||
(thousands of gallons) |
275,539 | 274,271 |
0.5% |
|||
Distillers grains produced |
||||||
(thousands of equivalent dried tons) |
728 | 734 |
(0.8) |
|||
Corn oil produced |
||||||
(thousands of pounds) |
65,685 | 64,514 |
1.8 |
|||
Corn consumed |
||||||
(thousands of bushels) |
95,680 | 95,638 |
0.0 |
Revenues in our ethanol production segment increased $23.7 million for the three months ended June 30, 2017, compared with the same period in 2016 primarily due to increased ethanol volumes sold and higher average realized ethanol prices, partially offset by lower average distillers grains prices realized. Ethanol production capacity increased due to the acquisition of the Madison, Mount Vernon and York ethanol plants, which produced approximately 34.0 mmg of ethanol during the three months ended June 30, 2017. This was offset by reducing our production capacity utilization in response to a weak ethanol margin environment during the quarter.
Cost of goods sold for our ethanol production segment increased $47.2 million for the three months ended June 30, 2017, compared with the same period last year due to increased production costs including higher natural gas prices, as well as increased third-party ethanol volumes purchased and sold, partially offset by lower corn prices during the three months ended June 30, 2017. As a result of the factors identified above, EBITDA decreased $23.6 million for the three months ended June 30, 2017, compared with the same period in 2016. Depreciation and amortization expense for the segment was $20.1 million for the three months ended June 30, 2017, compared with $15.2 million for the same period last year.
Agribusiness and Energy Services Segment
Revenues in our agribusiness and energy services segment decreased $51.2 million while EBITDA decreased by $8.1 million for the three months ended June 30, 2017, compared with the same period in 2016. The decrease in revenues was primarily due to a decrease in grain trading activity volumes and lower average realized prices for distillers grains. EBITDA decreased primarily as a result of decreased margins on trading activity.
Food and Ingredients Segment
Revenues in our food and ingredients segment increased $29.2 million for the three months ended June 30, 2017, compared with the same period in 2016. The increase in revenues was primarily due to the acquisitions of Fleischmann’s
35
Vinegar and the cattle feedlots, as well as higher average realized cattle prices, partially offset by a decrease in cattle volumes sold. The daily average company-owned cattle on feed for the three months ended June 30, 2017 and 2016, was approximately 89,000 and 66,000 head, respectively, and the daily average third-party owned cattle on feed for the three months ended June 30, 2017 and 2016, was approximately 100,000 and 1,600, respectively.
EBITDA increased by $7.9 million for the three months ended June 30, 2017, compared with the same period in 2016 primarily due to the acquisition of Fleischmann’s Vinegar.
Partnership Segment
Revenues generated by our partnership segment decreased $0.4 million for the three months ended June 30, 2017 compared to the same period of 2016, due to a decrease in the average rate charged for the railcar volumetric capacity related to the rail transportation services agreement with Green Plains Trade, as well as a lower throughput volumes under the third-party terminal agreements. This was partially offset by higher storage and throughput volumes. EBITDA decreased by $0.2 million during the three months ended June 30, 2017, compared with the same period in 2016 due to the decreased revenues, partially offset by decreased operations and maintenance expenses of $0.2 million during the three months ended June 30, 2017, compared with the same period of 2016.
Intersegment Eliminations
Intersegment eliminations of revenues increased by $2.7 million for the three months ended June 30, 2017, compared with the same period in 2016 due to the increased intersegment distillers grain revenues paid to the ethanol production and agribusiness and energy services segments and increased intersegment corn origination fees paid to the agribusiness and energy services segment.
Corporate Activities
EBITDA remained relatively unchanged for corporate activities during the three months ended June 30, 2017, compared with the same period in 2016, as there were no significant changes in corporate selling, general and administrative expenses.
Income Taxes
We recorded income tax benefit of $9.7 million for the three months ended June 30, 2017, compared with income tax expense of $5.5 million for the same period in 2016. The change in income taxes was due primarily to a loss before income taxes for the 2017 period.
Six Months Ended June 30, 2017, compared with the Six Months Ended June 30, 2016
Consolidated Results
Consolidated revenues increased $137.0 million for the six months ended June 30, 2017, compared with the same period in 2016. Revenues were impacted by an increase in ethanol, corn oil, distillers grains and cattle volumes sold, as well as higher average realized ethanol prices. In addition, we acquired Fleischmann’s Vinegar during the fourth quarter of 2016 and cattle feedlots during the first and second quarters of 2017. This was partially offset by a decrease in grain trading activity volumes and lower average realized prices for grain, distillers grains and cattle.
Operating income increased $8.8 million for the six months ended June 30, 2017, compared with the same period last year primarily due to increased margins on cattle and the acquisitions of Fleischmann’s Vinegar and the cattle feedlots. Interest expense increased $16.6 million for the six months ended June 30, 2017, compared with the same period in 2016, primarily due to higher average debt outstanding and borrowing costs, as well as a $1.3 million charge related to the extinguishment of a portion of the 3.25% convertible notes. Income tax benefit was $12.1 million for the six months ended June 30, 2017, compared with $9.4 million for the same period in 2016.
The following discussion provides greater detail about our segment performance for the first six months of 2017.
36
Ethanol Production Segment
Key operating data for our ethanol production segment is as follows:
|
Six Months Ended |
|||||
|
2017 |
2016 |
% Variance |
|||
|
||||||
Ethanol produced |
||||||
(thousands of gallons) |
601,965 | 521,226 |
15.5% |
|||
Distillers grains produced |
||||||
(thousands of equivalent dried tons) |
1,605 | 1,381 |
16.2 |
|||
Corn oil produced |
||||||
(thousands of pounds) |
141,042 | 124,354 |
13.4 |
|||
Corn consumed |
||||||
(thousands of bushels) |
209,165 | 182,169 |
14.8 |
Revenues in our ethanol production segment increased $116.7 million for the six months ended June 30, 2017, compared with the same period in 2016 primarily due to higher volumes of ethanol, distillers grains and corn oil produced and higher average corn oil prices realized, partially offset by lower average distillers grains prices realized. The increased volumes produced was primarily due to the acquisition of the Madison, Mount Vernon and York ethanol plants, which produced approximately 87.2 mmg of ethanol during the six months ended June 30, 2017.
Cost of goods sold for our ethanol production segment increased $111.8 million for the six months ended June 30, 2017, compared with the same period last year due to higher production volumes, partially offset by lower corn prices. As a result of the factors identified above, EBITDA increased $3.9 million for the six months ended June 30, 2017, compared with the same period in 2016. Depreciation and amortization expense for the segment was $40.5 million for the six months ended June 30, 2017, compared with $30.9 million for the same period last year.
Agribusiness and Energy Services Segment
Revenues in our agribusiness and energy services segment decreased $41.0 million while EBITDA decreased by $4.2 million for the six months ended June 30, 2017, compared with the same period in 2016. The decrease in revenues was primarily due to a decrease in grain trading activity volumes and lower average realized prices for distillers grains. This was partially offset by increased intersegment distillers grain revenues and corn origination fees. EBITDA decreased primarily as a result of decreased margins on trading activity, partially offset by increased intersegment corn origination fees.
Food and Ingredients Segment
Revenues in our food and ingredients segment increased $68.5 million for the six months ended June 30, 2017, compared with the same period in 2016. The increase in revenues was primarily due to an increase in cattle volumes sold as well as the acquisitions of Fleischmann’s Vinegar and the cattle feedlots, partially offset by lower average realized cattle prices. The daily average company-owned cattle on feed for the six months ended June 30, 2017 and 2016, was approximately 76,000 and 63,000 head, respectively, and the daily average third-party owned cattle on feed for the six months ended June 30, 2017 and 2016, was approximately 53,000 and 1,600, respectively.
EBITDA increased by $21.5 million for the six months ended June 30, 2017, compared with the same period in 2016 primarily due to an increase in cattle margins, as well as the acquisition of Fleischmann’s Vinegar.
Partnership Segment
Revenues generated by our partnership segment increased $3.0 million for the six months ended June 30, 2017 compared to the same period of 2016, due to higher storage and throughput volumes, partially offset by a decrease in the average rate charged for the railcar volumetric capacity related to the rail transportation services agreement with Green Plains Trade, as well as a lower throughput volumes under the third-party terminal agreements. EBITDA increased $3.3 million for the six months ended June 30, 2017, compared with the same period in 2016 due to the increased revenues, as well as a slight decrease in operations and maintenance expenses of $0.4 million during the six months ended June 30, 2017 compared with the same period of 2016.
37
Intersegment Eliminations
Intersegment eliminations of revenues increased by $10.3 million for the six months ended June 30, 2017, compared with the same period in 2016 due to the increase in storage and throughput fees paid to the partnership segment, increased intersegment distillers grain and corn oil revenues paid to the ethanol production and agribusiness and energy services segments and increased intersegment corn origination fees paid to the agribusiness and energy services segment.
Corporate Activities
EBITDA remained relatively unchanged for corporate activities during the six months ended June 30, 2017, compared with the same period in 2016, as there were no significant changes in corporate selling, general and administrative expenses.
Income Taxes
We recorded income tax benefit of $12.1 million for the six months ended June 30, 2017, compared with $9.4 million for the same period in 2016. The increase in income tax benefit was due primarily to a higher loss before income taxes for the 2017 period.
Liquidity and Capital Resources
Our principal sources of liquidity include cash generated from operating activities and bank credit facilities. We fund our operating expenses and service debt primarily with operating cash flows. Capital resources for maintenance and growth expenditures are funded by a variety of sources, including cash generated from operating activities, borrowings under bank credit facilities, or issuance of senior notes or equity. Our ability to access capital markets for debt under reasonable terms depends on our financial condition, credit ratings and market conditions. We believe that our ability to obtain financing at reasonable rates and history of consistent cash flow from operating activities provide a solid foundation to meet our future liquidity and capital resource requirements.
On June 30, 2017, we had $195.4 million in cash and equivalents, excluding restricted cash, consisting of $111.2 million held at our parent company and the remainder held at our subsidiaries. We also had $171.1 million available under our revolving credit agreements, some of which were subject to restrictions or other lending conditions. Subsequent to June 30, 2017, we increased the availability under two of our revolving credit facilities by a total of $250.0 million. Funds held by our subsidiaries are generally required for their ongoing operational needs and restricted from distribution. At June 30, 2017, our subsidiaries had approximately $790.5 million of net assets that were not available to us in the form of dividends, loans or advances due to restrictions contained in their credit facilities.
Net cash used by operating activities was $12.6 million for the six months ended June 30, 2017, compared with net cash provided by operating activities of $4.9 million for the same period in 2016. Operating activities compared to the prior year were primarily affected by decreased operating profits and an increase in working capital for the six months ended June 30, 2017, primarily consisting of an increase in inventories and a decrease in accounts payable and accrued liabilities, partially offset by a decrease in accounts receivable. Net cash used by investing activities was $98.6 million for the six months ended June 30, 2017, due primarily to acquisitions of the cattle feedlots, as well as capital expenditures at our existing ethanol plants and our vinegar operations. Net cash provided by financing activities was $2.4 million for the six months ended June 30, 2017. Green Plains Trade, Green Plains Cattle and Green Plains Grain use revolving credit facilities to finance working capital requirements. We frequently draw from and repay these facilities which results in significant cash movements reflected on a gross basis within financing activities as proceeds from and payments on short-term borrowings.
We incurred capital expenditures of $28.2 million in the first six months of 2017 for various maintenance and expansion projects. Capital spending for the remainder of 2017 is expected to be approximately $23.2 million for various projects, and is expected to be financed with available borrowings under our credit facilities and cash provided by operating activities.
On July 25, 2017, we hosted a lender meeting to discuss the possible refinancing of credit facilities at two of our wholly owned subsidiaries, Green Plains Processing and Fleischmann’s Vinegar, by issuing a new $500 million senior secured Term Loan B credit facility.
Our business is highly sensitive to the price of commodities, particularly for corn, ethanol, distillers grains, corn oil, natural gas and cattle. We use derivative financial instruments to reduce the market risk associated with fluctuations in commodity prices. Sudden changes in commodity prices may require cash deposits with brokers for margin calls or significant liquidity with little advanced notice to meet margin calls, depending on our open derivative positions. On June 30,
38
2017, we had $29.7 million in deposits for broker margin requirements. We continuously monitor our exposure to margin calls and believe we will continue to maintain adequate liquidity to cover margin calls from our operating results and borrowings.
We have paid a quarterly cash dividend since August 2013 and anticipate declaring a cash dividend in future quarters on a regular basis. Future declarations of dividends, however, are subject to board approval and may be adjusted as our liquidity, business needs or market conditions change. On May 9, 2017, our board of directors declared a quarterly cash dividend of $0.12 per share. The dividend was paid on June 16, 2017, to shareholders of record at the close of business on May 26, 2017.
For each calendar quarter commencing with the quarter ended September 30, 2015, the partnership agreement requires the partnership to distribute all available cash, as defined, to its partners, including us, within 45 days after the end of each calendar quarter. Available cash generally means all cash and cash equivalents on hand at the end of that quarter less cash reserves established by our general partner plus all or any portion of the cash on hand resulting from working capital borrowings made subsequent to the end of that quarter. On July 20, 2017, the board of directors of the general partner of the partnership declared a cash distribution of $0.45 per unit on outstanding common and subordinated units. The distribution is payable on August 11, 2017, to unitholders of record at the close of business on August 4, 2017.
In August 2014, we announced a share repurchase program of up to $100 million of our common stock. Under the program, we may repurchase shares in open market transactions, privately negotiated transactions, accelerated share buyback programs, tender offers or by other means. The timing and amount of repurchase transactions are determined by our management based on market conditions, share price, legal requirements and other factors. The program may be suspended, modified or discontinued at any time without prior notice. There were no shares repurchased under the program during the second quarter of 2017. To date, we have repurchased 514,990 shares of common stock for approximately $10.0 million under the program.
We believe we have sufficient working capital for our existing operations. A sustained period of unprofitable operations, however, may strain our liquidity making it difficult to maintain compliance with our financing arrangements. We may sell additional equity or borrow capital to improve or preserve our liquidity, expand our business or build additional or acquire existing businesses. We cannot provide assurance that we will be able to secure funding necessary for additional working capital or these projects at reasonable terms, if at all.
Debt
For additional information related to our debt, see Note 8 – Debt included as part of the notes to consolidated financial statements and Note 11 – Debt included as part of the notes to consolidated financial statements included in our annual report on Form 10-K for the year ended December 31, 2016.
We were in compliance with our debt covenants at June 30, 2017. Based on our forecasts and the current margin environment, we believe we will maintain compliance at each of our subsidiaries for the next twelve months or have sufficient liquidity available on a consolidated basis to resolve noncompliance. We cannot provide assurance that actual results will approximate our forecasts or that we will inject the necessary capital into a subsidiary to maintain compliance with its respective covenants. In the event a subsidiary is unable to comply with its debt covenants, the subsidiary’s lenders may determine that an event of default has occurred, and following notice, the lenders may terminate the commitment and declare the unpaid balance due and payable.
Ethanol Production Segment
Green Plains Processing has a $345.0 million senior secured credit facility which matures in June of 2020. At June 30, 2017, the outstanding principal balance was $270.6 million and our interest rate was 6.72%.
We also have small equipment financing loans, capital leases on equipment or facilities, and other forms of debt financing.
Agribusiness and Energy Services Segment
Green Plains Grain has a $125.0 million senior secured asset-based revolving credit facility to finance working capital up to the maximum commitment based on eligible collateral. The facility matures in July of 2019. This facility can be increased by up to $75.0 million with agent approval and up to $50.0 million for seasonal borrowings. Total commitments outstanding
39
under the facility cannot exceed $250.0 million. At June 30, 2017, the outstanding principal balance was $112.0 million on the facility and our interest rate was 5.45%.
Green Plains Trade has a $150.0 million senior secured asset-based revolving credit facility to finance working capital up to the maximum commitment based on eligible collateral. This facility can be increased by up to $75.0 million with agent approval. The facility matures in November of 2019. At June 30, 2017, the outstanding principal balance was $84.5 million on the facility and our interest rate was 3.72%.
On July 28, 2017, we amended the credit facility, to increase the maximum commitment from $150.0 million to $300.0 million and extend the maturity date to July 28, 2022. The amended credit facility increases advance rates and modifies the eligible inventory definitions to include additional commodities and locations. Advances are subject to variable interest rates equal to a daily LIBOR rate plus 2.25% or the base rate plus 1.25%. The unused portion of the credit facility is also subject to a commitment fee of 0.375% per annum.
Food and Ingredients Segment
Green Plains Cattle has a senior secured asset-based revolving credit facility to finance working capital up to the maximum commitment based on eligible collateral. On April 28, 2017, we amended the credit facility to fund the additional working capital requirements related to the acquisition of two cattle feedlots located in Leoti, Kansas and Yuma, Colorado. The amendment increased the maximum commitment from $100.0 million to $200.0 million until July 31, 2017, when it increased to $300.0 million. The maturity date was extended from October 31, 2017 to April 30, 2020.
Advances under the revolving credit facility, as amended, are subject to variable interest rates equal to LIBOR plus 2.0% to 3.0% or the base rate plus 1.0% to 2.0%, depending on the preceding three months’ excess borrowing availability. The amended credit facility also includes an accordion feature that enables the credit facility to be increased by up to $100.0 million with agent approval. The unused portion of the credit facility is also subject to a commitment fee of 0.20% to 0.30% per annum, depending on the preceding three months’ excess borrowing availability. Interest is payable as required, but not less than quarterly in arrears and principal is due upon maturity.
The amended terms impose affirmative and negative covenants, including maintaining working capital of 15% of the commitment amount, tangible net worth of 20% of the commitment amount and a total debt to tangible net worth ratio of 3.50x. Capital expenditures are limited to $10.0 million per year under the credit facility, plus $10.0 million per year if funded by a contribution from the parent, plus unused amounts from the previous year.
At June 30, 2017, the outstanding principal balance was $145.0 million on the facility and our interest rate was 3.66%.
Fleischmann’s Vinegar has a $130.0 million senior secured term loan and a $15.0 million senior secured revolving credit facility. The facilities mature in October of 2022. At June 30, 2017, the outstanding principal balances were $129.0 million and $4.5 million on the term loan and revolving loan, respectively, and our interest rate on each of the loans was 8.23%.
Partnership Segment
Green Plains Partners, through a wholly owned subsidiary, has a $155.0 million secured revolving credit facility to fund working capital, acquisitions, distributions, capital expenditures and other general partnership purposes. The facility can be increased by up to $100.0 million without the consent of the lenders. The facility matures in July of 2020. At June 30, 2017, the outstanding principal balance was $127.9 million on the facility and our interest rate was 3.78%.
Corporate Activities
In August 2016, we issued $170.0 million of 4.125% convertible senior notes due in 2022, or 4.125% notes, which are senior, unsecured obligations with interest payable on March 1 and September 1 of each year. Prior to March 1, 2022, the 4.125% notes are not convertible unless certain conditions are satisfied. The initial conversion rate is 35.7143 shares of common stock per $1,000 of principal which is equal to a conversion price of approximately $28.00 per share. The conversion rate is subject to adjustment upon the occurrence of certain events, including when the quarterly cash dividend exceeds $0.12 per share. We may settle the 4.125% notes in cash, common stock or a combination of cash and common stock.
In September 2013, we issued $120.0 million of 3.25% convertible senior notes due in 2018, or 3.25% notes, which are senior, unsecured obligations with interest payable on April 1 and October 1 of each year. Prior to April 1, 2018, the 3.25%
40
notes are not convertible unless certain conditions are satisfied. The conversion rate is subject to adjustment upon the occurrence of certain events, including when the quarterly cash dividend exceeds $0.04 per share. The conversion rate was recently adjusted as of June 30, 2017 to 49.7602 shares of common stock per $1,000 of principal, which is equal to a conversion price of approximately $20.10 per share. We may settle the 3.25% notes in cash, common stock or a combination of cash and common stock.
During the second quarter of 2017, we entered into several privately negotiated agreements with holders, on behalf of certain beneficial owners of our 3.25% notes. Under these agreements, 2,783,725 shares of our common stock and approximately $8.5 million in cash plus accrued but unpaid interest on the 3.25% notes, were exchanged for approximately $56.3 million in aggregate principal amount of the 3.25% notes. Common stock held as treasury shares were exchanged for the 3.25% notes. Following the closings of the agreements, $63.7 million aggregate principal amount of the 3.25% notes remain outstanding.
At issuance, we separately accounted for the liability and equity components of the convertible notes by bifurcating the gross proceeds between the indebtedness, or liability component, and the embedded conversion option, or equity component. This bifurcation was done by estimating an effective interest rate on the date of issuance for similar notes. The embedded conversion option was recorded in stockholders’ equity. Since we did not exercise the embedded conversion option associated with the notes, pursuant to the guidance within ASC Topic 470, Debt, we recorded a loss upon extinguishment measured by the difference between the fair value and carrying value of the liability portion of the notes. As a result, we recorded a charge to interest expense in the consolidated financial statements of approximately $1.3 million during the three months ended June 30, 2017. This charge also included $0.6 million of unamortized debt issuance costs related to the principal balance extinguished. The remaining settlement consideration transferred was allocated to the reacquisition of the embedded conversion option and recognized as a reduction of additional paid-in capital.
Contractual Obligations
Contractual obligations as of June 30, 2017, were as follows (in thousands):
|
Payments Due By Period |
|||||||||||||
Contractual Obligations |
Total |
Less Than |
1-3 Years |
3-5 Years |
More Than |
|||||||||
|
||||||||||||||
Long-term and short-term debt obligations (1) |
$ |
1,135,550 |
$ |
347,641 |
$ |
203,650 |
$ |
264,818 |
$ |
319,441 | ||||
Interest and fees on debt obligations (2) |
199,691 | 59,407 | 85,092 | 38,005 | 17,187 | |||||||||
Operating lease obligations (3) |
108,675 | 34,665 | 39,279 | 15,118 | 19,613 | |||||||||
Other |
9,090 | 2,883 | 1,242 | 2,291 | 2,674 | |||||||||
Purchase obligations: |
||||||||||||||
Forward grain purchase contracts (4) |
243,840 | 232,260 | 8,163 | 2,000 | 1,417 | |||||||||
Other commodity purchase contracts (5) |
226,763 | 206,440 | 20,323 |
- |
- |
|||||||||
Other |
23,151 | 9,602 | 13,549 |
- |
- |
|||||||||
Total contractual obligations |
$ |
1,946,760 |
$ |
892,898 |
$ |
371,298 |
$ |
322,232 |
$ |
360,332 | ||||
|
(1) |
Includes the current portion of long-term debt and excludes the effect of any debt discounts and issuance costs. |
(2) |
Interest amounts are calculated over the terms of the loans using current interest rates, assuming scheduled principal and interest amounts are paid pursuant to the debt agreements. Includes administrative and/or commitment fees on debt obligations. |
(3) |
Operating lease costs are primarily for railcars and office space. |
(4) |
Purchase contracts represent index-priced and fixed-price contracts. Index purchase contracts are valued at current quarter-end prices. |
(5) |
Includes fixed-price ethanol, dried distillers grains and natural gas purchase contracts. |
Critical Accounting Policies and Estimates
Key accounting policies, including those relating 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 impacted significantly by judgments, assumptions and estimates used in the preparation of the consolidated financial statements. Information about our critical accounting policies and estimates are included in our annual report on Form 10-K for the year ended December 31, 2016.
41
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements other than the operating leases, which are entered into during the ordinary course of business and disclosed in the Contractual Obligations section above.
Item 3. Qualitative and Quantitative Disclosures about Market Risk.
We use various financial instruments to manage and reduce our exposure to various market risks, including changes in commodity prices and interest rates. We conduct all of our business in U.S. dollars and are not currently exposed to foreign currency risk.
Interest Rate Risk
We are exposed to interest rate risk through our loans which bear interest at variable rates. Interest rates on our variable-rate debt are based on the market rate for the lender’s prime rate or LIBOR. A 10% increase in interest rates would affect our interest cost by approximately $4.9 million per year. At June 30, 2017, we had $1.1 billion in debt, $863.6 million of which had variable interest rates.
For additional information related to our debt, see Note 8 – Debt included as part of the notes to consolidated financial statements and Note 11 – Debt included as part of the notes to consolidated financial statements included in our annual report on Form 10-K for the year ended December 31, 2016.
Commodity Price Risk
Our business is highly sensitive to commodity price risk, particularly for ethanol, distillers grains, corn oil, corn, natural gas and cattle. Corn prices are affected by weather conditions, yield, changes in domestic and global supply and demand, and government programs and policies. Natural gas prices are influenced by severe weather in the summer and winter and hurricanes in the spring, summer and fall. Other factors include North American energy exploration and production, and the amount of natural gas in underground storage during injection and withdrawal seasons. Ethanol prices are sensitive to world crude oil supply and demand, the price of crude oil, gasoline and corn, the price of substitute fuels, refining capacity and utilization, government regulation and consumer demand for alternative fuels. Distillers grains prices are impacted by livestock numbers on feed, prices for feed alternatives and supply, which is associated with ethanol plant production. Cattle prices are impacted by weather conditions, overall economic conditions and government regulations.
To reduce the risk associated with fluctuations in the price of corn, natural gas, ethanol, distillers grains, corn oil and cattle, at times we use forward fixed-price physical contracts and derivative financial instruments, such as futures and options executed on the Chicago Board of Trade and the New York Mercantile Exchange. We focus on locking in favorable operating margins, when available, using a model that continually monitors market prices for corn, natural gas and other inputs relative to the price for ethanol and distillers grains at each of our production facilities. We create offsetting positions using a combination of forward fixed-price purchases, sales contracts and derivative financial instruments. As a result, we frequently have gains on derivative financial instruments that are offset by losses on forward fixed-price physical contracts or inventories and vice versa. Our results are impacted by a mismatch of gains or losses associated with the derivative instrument during a reporting period when the physical commodity purchases or sale has not yet occurred. During the three and six months ended June 30, 2017, revenues included net losses of $3.0 million and $5.1 million, respectively, and cost of goods sold included net gains of $5.0 million and $20.8 million, respectively, associated with derivative financial instruments.
Ethanol Production Segment
In the ethanol production segment, net gains and losses from settled derivative instruments are offset by physical commodity purchases or sales to achieve the intended operating margins. To reduce commodity price risk caused by market fluctuations, we enter into exchange-traded futures and options contracts that serve as economic hedges.
42
Our exposure to market risk, which includes the impact of our risk management activities resulting from our fixed-price purchase and sale contracts and derivatives, is based on the estimated net income effect resulting from a hypothetical 10% change in price for the next 12 months starting on June 30, 2017, are as follows (in thousands):
Commodity |
Estimated Total Volume |
Unit of |
Net Income Effect of |
||||
|
|||||||
Ethanol |
1,470,000 |
Gallons |
$ |
147,757 |
|||
Corn |
524,000 |
Bushels |
$ |
135,028 |
|||
Distillers grains |
4,100 |
Tons (2) |
$ |
24,259 |
|||
Corn Oil |
340,000 |
Pounds |
$ |
5,580 |
|||
Natural gas |
41,700 |
MmBTU |
$ |
6,094 |
|||
|
(1) Estimated volumes reflect anticipated expansion of production capacity at our ethanol plants and assumes production at full capacity.
(2) Distillers grains quantities are stated on an equivalent dried ton basis.
Agribusiness and Energy Services Segment
In the agribusiness and energy services segment, our inventories, physical purchase and sale contracts and derivatives are marked to market. To reduce commodity price risk caused by market fluctuations for purchase and sale commitments of grain and grain held in inventory, we enter into exchange-traded futures and options contracts that serve as economic hedges.
The market value of exchange-traded futures and options used for hedging are highly correlated with the underlying market value of grain inventories and related purchase and sale contracts for grain. The less correlated portion of inventory and purchase and sale contract market values, known as basis, is much less volatile than the overall market value of exchange-traded futures and tends to follow historical patterns. We manage this less volatile risk by constantly monitoring our position relative to the price changes in the market. Inventory values are affected by the month-to-month spread in the futures markets. These spreads are also less volatile than overall market value of our inventory and tend to follow historical patterns, but cannot be mitigated directly. Our accounting policy for futures and options, as well as the underlying inventory held for sale and purchase and sale contracts, is to reflect their current market values and include gains and losses in the consolidated statement of operations.
Our daily net commodity position consists of inventories related to purchase and sale contracts and exchange-traded contracts. The fair value of our position was approximately $21.9 million for grain at June 30, 2017. Our market risk at that date, based on the estimated net income effect resulting from a hypothetical 10% change in price, was approximately $1.4 million.
Food and Ingredients Segment
In the food and ingredients segment, our physical purchase and sale contracts and derivatives are marked to market. To reduce commodity price risk caused by market fluctuations for purchase and sale commitments of cattle, we enter into exchange-traded futures and options contracts that serve as economic hedges.
The market value of exchange-traded futures and options used for hedging are highly correlated with the underlying market value of purchase and sale contracts for cattle. The less correlated portion of inventory and purchase and sale contract market values, known as basis, is much less volatile than the overall market value of exchange-traded futures and tends to follow historical patterns. We manage this less volatile risk by constantly monitoring our position relative to the price changes in the market. Inventory values are affected by the month-to-month spread in the futures markets. These spreads are also less volatile than overall market value of our inventory and tend to follow historical patterns, but cannot be mitigated directly. Our accounting policy for futures and options, as well as the underlying inventory held for sale and purchase and sale contracts, is to reflect their current market values and include gains and losses in the consolidated statement of operations.
Our daily net commodity position consists of inventories related to purchase and sale contracts and exchange-traded contracts. The fair value of our position was approximately $3.8 million for cattle at June 30, 2017. Our market risk at that date, based on the estimated net income effect resulting from a hypothetical 10% change in price, was approximately $0.2 million.
43
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures designed to ensure information that must be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, as appropriate, to allow timely decisions regarding required financial disclosure.
Under the supervision of and participation of our chief executive officer and chief financial officer, management carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2017, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act and concluded that our disclosure controls and procedures were effective.
Changes in Internal Control over Financial Reporting
Management is responsible for establishing and maintaining effective internal control over financial reporting to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of our consolidated financial statements for external purposes in accordance with U.S. generally accepted accounting principles. There were no material changes in our internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
44
PART II – OTHER INFORMATION
We are currently involved in litigation that has arisen during the ordinary course of business. We do not believe this litigation will have a material adverse effect on our financial position, results of operations or cash flows.
Investors should carefully consider the discussion of risks and the other information in our annual report on Form 10-K for the year ended December 31, 2016, in Part I, Item 1A, “Risk Factors,” and the discussion of risks and other information in Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” under “Cautionary Information Regarding Forward-Looking Statements,” of this report. Investors should also carefully consider the discussion of risks with the partnership under the heading “Risk Factors” and other information in their annual report on Form 10-K for the year ended December 31, 2016. Although we have attempted to discuss key factors, our investors need to be aware that other risks may prove to be important in the future. New risks may emerge at any time and we cannot predict such risks or estimate the extent to which they may affect our financial performance. The following risk factor supplements and/or updates risk factors previously disclosed and should be considered in conjunction with the other information included in, or incorporated by reference in, this quarterly report on Form 10-Q.
Government mandates affecting ethanol usage could change and impact the ethanol market.
Our operations could be adversely impacted by legislation or EPA actions, as set forth below or otherwise, that may reduce the RFS II mandate. Similarly, should federal mandates regarding oxygenated gasoline be repealed, the market for domestic ethanol could be adversely impacted. Economic incentives to blend based on the relative value of gasoline versus ethanol, taking into consideration the octane value of ethanol, environmental requirements and the RFS II mandate, may affect future demand. A significant increase in supply beyond the RFS II mandate could have an adverse impact on ethanol prices. Moreover, changes to RFS II could negatively impact the price of ethanol or cause imported sugarcane ethanol to become more economical than domestic ethanol.
Flexible-fuel vehicles, which are designed to run on a mixture of fuels such as E85, are eligible for vehicle manufacturer incentives in the form of CAFE credits. Flexible-fuel vehicle credits have been decreasing since 2014 and will be completely phased out by 2020, which may impact manufacturers’ willingness to continue building flexible-fuel vehicles and ultimately result in slower E85 growth and lower ethanol prices.
Under the provisions of the EISA, Congress established a mandate setting the minimum volume of renewable fuels that must be blended with gasoline under the RFS II, which affects the domestic market for ethanol. The EPA has the authority to waive the requirements, in whole or in part, if there is inadequate domestic renewable fuel supply or the requirement severely harms the economy or the environment. After 2022, volumes shall be determined by the EPA in coordination with the Secretaries of Energy and Agriculture, taking into account such factors as impact on environment, energy security, future rates of production, cost to consumers, infrastructure, and other factors such as impact on commodity prices, job creation, rural economic development, or impact on food prices.
On June 14, 2017, the Senate Environment and Public Works Committee held a hearing about the Consumer and Fuel Retailer Choice Act (S. 517). The bill was introduced to the Senate and House of Representatives (H.R. 1311) on March 2, 2017, proposing to lift restrictions on the sale of gasoline blended with 15% ethanol between June 1 and September 15 by extending the RVP waiver to E15. The RVP waiver would allow the sale of E15 in a manner consistent with E10 year-round, potentially reducing consumer confusion.
On July 5, 2017, the EPA proposed maintaining the RVOs for conventional ethanol at 15.0 billion gallons, in line with our expectations, while lowering the volume obligations for advanced alternatives, reducing the overall biofuel target to 19.24 billion gallons in 2018. According to RFS II, if mandatory renewable fuel volumes are reduced by at least 20% for two consecutive years, the EPA is required to modify, or reset, statutory volumes through 2022. With the 2018 being the first year the total proposed RVOs are more than 20% below statutory levels, the Administrator has directed the EPA staff to initiate the required technical analysis to inform a reset rule. If 2019 RVOs are also more than 20% below statutory levels, an RVO reset will be triggered under RFS II. This will require the EPA to modify statutory volumes through 2022 within one year of the trigger event, with the standard for review based on the same factors to be utilized when the EPA sets RVOs post-2022.
The U.S. Federal District Court for the D.C. Circuit ruled on July 28, 2107 in favor of the Americans for Clean Energy
45
and its aligned petitioners against the EPA. The decision concluded the EPA erred in how it interpreted the “inadequate domestic supply” waiver provision of RFS II which authorizes the EPA to consider supply-side factors affecting the volume of renewable fuel that is available to refiners, blenders, and importers to meet the statutory volume requirements, but as the Court concluded it does not allow the EPA to consider the volume of renewable fuel that is available to ultimate consumers or the demand-side constraints that affect the consumption of renewable fuel by consumers. As a result, the Court vacated the EPA’s decision to reduce the total renewable fuel volume requirements for 2016 through use of its “inadequate domestic supply” waiver authority, and remanded to the EPA to address the 2016 total renewable fuels volume requirements. While we anticipate no direct impact from the decision, we expect the primary impact will be on the RINs market. However we believe it should benefit our industry overall with the EPA's waiver analysis now limited to the supply-side of the equation only.
While we currently believe the new presidential administration will support the environmental laws that are currently in place, to the extent federal or state laws or regulations are modified, the demand for ethanol may be reduced, which could negatively and materially affect our ability to operate profitably.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Employees surrender shares when restricted stock grants are vested to satisfy statutory minimum required payroll tax withholding obligations. There were no shares that were surrendered during the second quarter of 2017.
In August 2014, we announced a share repurchase program of up to $100 million of our common stock. Under this program, we may repurchase shares in open market transactions, privately negotiated transactions, accelerated buyback programs, tender offers or by other means. The timing and amount of the transactions are determined by management based on its evaluation of market conditions, share price, legal requirements and other factors. The program may be suspended, modified or discontinued at any time, without prior notice. There were no shares repurchased under the program during the second quarter of 2017. Approximately $90.0 million of shares are remaining to be repurchased under the program.
Item 3. Defaults upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
None.
46
Exhibit Index
|
|
|
|
Exhibit No. |
Description of Exhibit |
2.1 |
Asset Purchase Agreement, dated as of April 25, 2017, by and among Green Plains Cattle Company LLC, and Cargill Cattle Feeders, LLC. (Incorporated by reference to Exhibit 2.1 to the company’s Current Report on Form 8-K dated April 26, 2017) |
10.1 |
Second Amendment to the Credit Agreement, dated April 28, 2017, among Green Plains Cattle Company LLC, Bank of the West and ING Capital LLC, as Joint Administrative Agents, and the lenders party to the Credit Agreement (Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K dated May 1, 2017) |
10.2 |
Third Amendment to the Credit Agreement, dated June 29, 2017, among Green Plains Cattle Company LLC, Bank of the West and ING Capital LLC, as Joint Administrative Agents, and the lenders party to the Credit Agreement |
10.3 |
Fourth Amended and Restated Revolving Credit and Security Agreement dated July 28, 2017, among Green Plains Trade Group LLC, the Lenders and PNC Bank, National Association as Lender and Agent (Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K dated July 31, 2017) |
31.1 |
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 |
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1 |
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2 |
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
101 |
The following information from Green Plains Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2017, formatted in Extensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Cash Flows, and (v) the Notes to Consolidated Financial Statements |
47
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
GREEN PLAINS INC. (Registrant)
By: /s/ Todd A. Becker _
Todd A. Becker (Principal Executive Officer)
|
|
By: /s/ Jerry L. Peters _
Jerry L. Peters (Principal Financial Officer)
|
48