Item 1. Financial Statements
Item 1. Financial Statements.
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
June 30,
2020
December 31,
2019
(unaudited)
ASSETS
Current assets
Cash and cash equivalents
$
163,362
$
245,977
Restricted cash
20,234
23,919
Accounts receivable, net of allowances of $ 218 and $ 166 , respectively
67,185
107,183
Income taxes receivable
57,714
6,216
Inventories
173,121
252,992
Prepaid expenses and other
15,465
13,685
Derivative financial instruments
18,974
17,941
Total current assets
516,055
667,913
Property and equipment, net of accumulated depreciation
and amortization of $ 523,459 and $ 486,677 , respectively
850,369
827,271
Operating lease right-of-use assets
50,408
52,476
Investment in equity method investees
113,763
68,998
Other assets
40,480
81,560
Total assets
$
1,571,075
$
1,698,218
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable
$
93,566
$
156,693
Accrued and other liabilities
32,231
39,384
Derivative financial instruments
15,459
8,721
Operating lease current liabilities
14,684
16,626
Short-term notes payable and other borrowings
131,425
187,812
Current maturities of long-term debt
36,647
132,555
Total current liabilities
324,012
541,791
Long-term debt
341,219
243,990
Operating lease long-term liabilities
38,865
38,314
Other liabilities
9,709
8,837
Total liabilities
713,805
832,932
Commitments and contingencies (Note 14)
Stockholders' equity
Common stock, $ 0.001 par value; 75,000,000 shares authorized;
47,466,527 and 46,964,115 shares issued, and 35,653,366
and 36,031,933 shares outstanding, respectively
47
47
Additional paid-in capital
736,688
734,580
Retained earnings
123,491
148,150
Accumulated other comprehensive income (loss)
12,840
( 11,064 )
Treasury stock, 11,813,161 and 10,932,182 shares, respectively
( 131,287 )
( 119,808 )
Total Green Plains stockholders' equity
741,779
751,905
Noncontrolling interests
115,491
113,381
Total stockholders' equity
857,270
865,286
Total liabilities and stockholders' equity
$
1,571,075
$
1,698,218
See accompanying notes to the consolidated financial statements.
3
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share amounts)
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Revenues
Product revenues
$
416,605
$
628,878
$
1,048,186
$
1,065,214
Service revenues
1,384
1,692
2,672
3,997
Total revenues
417,989
630,570
1,050,858
1,069,211
Costs and expenses
Cost of goods sold (excluding depreciation and amortization expenses reflected below)
390,861
633,960
1,008,089
1,068,351
Operations and maintenance expenses
6,603
6,234
12,763
13,098
Selling, general and administrative expenses
20,518
19,510
42,156
37,910
Goodwill impairment
-
-
24,091
-
Depreciation and amortization expenses
19,375
17,511
37,455
35,135
Total costs and expenses
437,357
677,215
1,124,554
1,154,494
Operating loss from continuing operations
( 19,368 )
( 46,645 )
( 73,696 )
( 85,283 )
Other income (expense)
Interest income
47
860
640
2,046
Interest expense
( 9,670 )
( 11,249 )
( 19,367 )
( 20,980 )
Other, net
14
( 370 )
850
542
Total other expense
( 9,609 )
( 10,759 )
( 17,877 )
( 18,392 )
Loss from continuing operations before income taxes and income (loss) from equity method investees
( 28,977 )
( 57,404 )
( 91,573 )
( 103,675 )
Income tax benefit
11,458
15,322
55,741
28,265
Income (loss) from equity method investees, net of income taxes
12,045
( 36 )
20,011
( 110 )
Net loss from continuing operations including noncontrolling interest
( 5,474 )
( 42,118 )
( 15,821 )
( 75,520 )
Net income (loss) from discontinued operations, net of income taxes
-
1,939
-
( 2,530 )
Net loss
( 5,474 )
( 40,179 )
( 15,821 )
( 78,050 )
Net income attributable to noncontrolling interests
2,740
5,163
8,838
10,091
Net loss attributable to Green Plains
$
( 8,214 )
$
( 45,342 )
$
( 24,659 )
$
( 88,141 )
Earnings per share - basic and diluted
Net loss from continuing operations
$
( 0.24 )
$
( 1.18 )
$
( 0.71 )
$
( 2.13 )
Net income (loss) from discontinued operations
-
0.05
-
( 0.06 )
Net loss attributable to Green Plains
$
( 0.24 )
$
( 1.13 )
$
( 0.71 )
$
( 2.19 )
Weighted average shares outstanding:
Basic
34,603
40,081
34,634
40,200
Diluted
34,603
40,081
34,634
40,200
See accompanying notes to the consolidated financial statements.
4
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited and in thousands)
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Net loss
$
( 5,474 )
$
( 40,179 )
$
( 15,821 )
$
( 78,050 )
Other comprehensive income (loss), net of tax:
Unrealized gains (losses) on derivatives arising during the period, net of tax benefit (expense) of $ 428 , ($ 9,884 ), ($ 1,019 ) and ($ 7,804 ), respectively
( 1,333 )
33,260
3,199
26,377
Reclassification of realized losses (gains) on derivatives, net of tax expense (benefit) of $ 1 , ($ 947 ), $ 1,431 and ($ 4,087 ), respectively
( 7 )
3,440
( 4,492 )
13,816
Other comprehensive income (loss), net of tax
( 1,340 )
36,700
( 1,293 )
40,193
Share of equity method investees other comprehensive income arising during the period, net of tax benefit (expense) of $ 5,336 , $ 0 , ($ 8,023 ) and $ 0 , respectively
( 16,759 )
-
25,197
-
Total other comprehensive income (loss), net of tax
( 18,099 )
36,700
23,904
40,193
Comprehensive income (loss)
( 23,573 )
( 3,479 )
8,083
( 37,857 )
Comprehensive income attributable to noncontrolling interests
2,740
5,163
8,838
10,091
Comprehensive loss attributable to Green Plains
$
( 26,313 )
$
( 8,642 )
$
( 755 )
$
( 47,948 )
See accompanying notes to the consolidated financial statements.
5
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Six Months Ended
June 30,
2020
2019
Cash flows from operating activities:
Net loss from continuing operations including noncontrolling interest
$
( 15,821 )
$
( 75,520 )
Net loss from discontinued operations, net of income taxes
-
( 2,530 )
Net loss
( 15,821 )
( 78,050 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization
37,455
35,135
Amortization of debt issuance costs and debt discount
10,373
9,691
Goodwill impairment
24,091
-
Deferred income taxes
( 18,132 )
( 27,543 )
Stock-based compensation
3,555
4,809
Loss (income) from equity method investees, net of income taxes
( 20,011 )
110
Distribution from equity method investment
14,326
-
Other
( 8 )
1,327
Changes in operating assets and liabilities before effects of business combinations and dispositions:
Accounts receivable
39,960
( 9,971 )
Inventories
79,841
80,681
Derivative financial instruments
4,000
3,244
Prepaid expenses and other assets
1,220
2,893
Accounts payable and accrued liabilities
( 65,276 )
( 62,651 )
Current income taxes
( 26,610 )
( 2,137 )
Other
( 3,026 )
( 612 )
Net cash provided by (used in) operating activities - continuing operations
65,937
( 43,074 )
Net cash provided by operating activities - discontinued operations
-
10,865
Net cash provided by (used in) operating activities
65,937
( 32,209 )
Cash flows from investing activities:
Purchases of property and equipment, net
( 63,881 )
( 20,016 )
Proceeds from the sale of assets, net
-
3,155
Other investing activities
( 4,098 )
-
Net cash used in investing activities - continuing operations
( 67,979 )
( 16,861 )
Net cash used in investing activities - discontinued operations
-
( 3,451 )
Net cash used in investing activities
( 67,979 )
( 20,312 )
Cash flows from financing activities:
Proceeds from the issuance of long-term debt
3,000
147,700
Payments of principal on long-term debt
( 316 )
( 45,125 )
Proceeds from short-term borrowings
1,237,064
1,252,157
Payments on short-term borrowings
( 1,301,154 )
( 1,285,856 )
Payments for repurchase of common stock
( 11,479 )
( 39,870 )
Payments of cash dividends and distributions
( 6,887 )
( 20,692 )
Proceeds from disgorgement of shareholder short-swing profits
-
6,699
Payments of loan fees
( 3,198 )
( 4,892 )
Payments related to tax withholdings for stock-based compensation
( 1,288 )
( 2,094 )
Net cash provided by (used in) financing activities - continuing operations
( 84,258 )
8,027
Net cash used in financing activities - discontinued operations
-
( 39,793 )
Net cash used in financing activities
( 84,258 )
( 31,766 )
Net change in cash, cash equivalents and restricted cash
( 86,300 )
( 84,287 )
Cash, cash equivalents and restricted cash, beginning of period
269,896
283,284
Discontinued operations cash activity included above:
Add: Cash balance included in current assets of discontinued operations at beginning of period
-
34,911
Less: Cash balance included in current assets of discontinued operations at end of period
-
( 2 )
Cash, cash equivalents and restricted cash, end of period
$
183,596
$
233,906
Continued on the following page
6
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Continued from the previous page
Six Months Ended
June 30,
2020
2019
Reconciliation of total cash, cash equivalents and restricted cash:
Cash and cash equivalents
$
163,362
$
193,280
Restricted cash
20,234
40,628
Discontinued operations cash activity included above:
Less: Cash, cash equivalents and restricted cash balance included in current assets of discontinued operations at end of period
-
( 2 )
Total cash, cash equivalents and restricted cash
$
183,596
$
233,906
Supplemental disclosures of cash flow:
Cash paid (refunded) for income taxes
$
( 4,757 )
$
564
Cash paid for interest of continuing operations
$
11,217
$
14,269
Cash paid for interest of discontinued operations
$
-
$
8,770
See accompanying notes to the consolidated financial statements.
7
Table of Contents
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. T he company owns a 49.0 % limited partner interest and a 2.0 % general partner interest in Green Plains Partners LP. Public investors own the remaining 49.0 % limited partner interest in the partnership. The company determined that the limited partners in the partnership with equity at risk lack the power, through voting rights or similar rights, to direct the activities that most significantly impact partnership’s economic performance; therefore, the partnership is considered a variable interest entity. The company, through its ownership of the general partner interest in the partnership, has the power to direct the activities that most significantly affect economic performance and is obligated to absorb losses and has the right to receive benefits that could be significant to the partnership. Therefore, the company is considered the primary beneficiary and consolidates the partnership in the company’s financial statements. The assets of the partnership cannot be used by the company for general corporate purposes. The partnership’s consolidated total assets as of June 30, 2020 and December 31, 2019, excluding intercompany balances, are $ 89.1 million and $ 90.0 million, respectively, and primarily consist of property and equipment, operating lease right-of-use assets and goodwill. The partnership’s consolidated total liabilities as of June 30, 2020 and December 31, 2019, excluding intercompany balances, are $ 174.1 million and $ 180.9 million, respectively, which primarily consist of long-term debt as discussed in Note 9 – Debt and operating lease liabilities. The liabilities recognized as a result of consolidating the partnership do not represent additional claims on our general assets.
GPCC, a previously a wholly owned subsidiary of Green Plains, was disposed of during the third quarter of 2019. After closing, GPCC is no longer consolidated in the company’s consolidated financial statements and the GPCC investment is accounted for using the equity method of accounting. Additionally, the company concluded that the disposition of GPCC met the requirements under ASC 205-20 Presentation of Financial Statements – Discontinued Operations (“ASC 205-20”) to be presented as discontinued operations. As such, GPCC results prior to its disposition are classified as discontinued operations in prior period consolidated financial statements. See Note 3 - Dispositions and Discontinued Operations for further details.
The company also owns a 90.0 % interest in BioProcess Algae, a joint venture formed in 2008, and consolidates their results in its consolidated financial statements.
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 notes 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, 2019, as filed with the SEC on February 20, 2020.
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 relating to the discontinued operations of GPCC were reclassified to conform to the current year presentation. These reclassifications affected certain balance sheet line items, total revenues, costs and expenses.
8
Table of Contents
Use of Estimates in the Preparation of Consolidated Financial Statements
The preparation of consolidated financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities, 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, operating leases, 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
The company operates within four business segments: (1) ethanol production, which includes the production of ethanol, including industrial-grade alcohol, distillers grains and corn oil, (2) agribusiness and energy services, which includes grain handling and storage, commodity 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 food-grade corn oil and (4) partnership, which includes fuel storage and transportation services.
Cash and Cash Equivalents
Cash and cash equivalents includes bank deposits as well as short-term, highly liquid investments with original maturities of three months or less.
Restricted Cash
The company has restricted cash, which can only be used for funding letters of credit or for payment towards a revolving credit agreement. Restricted cash also includes cash margins and securities pledged to commodity exchange clearinghouses and at times, funds in escrow related to acquisition and disposition activities. To the degree these segregated balances are cash and cash equivalents, they are considered restricted cash on the consolidated balance sheets.
Revenue Recognition
The company recognizes revenue when obligations under the terms of a contract with a customer are satisfied. Generally this occurs with the transfer of control of products or services. Revenue is measured as the amount of consideration expected to be received in exchange for transferring goods or providing services. Sales, value add, and other taxes the company collects concurrent with revenue-producing activities are excluded from revenue.
Sales of ethanol, distillers grains, corn oil, natural gas and other commodities by the company’s marketing business are recognized when obligations under the terms of a contract with a customer are satisfied. Generally, this occurs with the transfer of control of products or services. Revenues related to marketing for third parties are presented on a gross basis as the company controls the product prior to the sale to the end customer, takes title of the product and has inventory risk. Unearned revenue is recorded for goods in transit when the company has received payment but control 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 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. Energy trading transactions are reported net as a component of revenue. Revenues include net gains or losses from derivatives related to products sold while cost of goods sold includes net gains or losses from derivatives related to commodities purchased. Revenues also include realized gains and losses on related derivative financial instruments and reclassifications of realized gains and losses on cash flow hedges from accumulated other comprehensive income or loss.
Sales of products, including agricultural commodities, are recognized when control of the product is transferred to the customer, which depends on the agreed upon shipment or delivery terms. 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 over time as the services are rendered.
9
Table of Contents
A substantial portion of the partnership revenues are derived from fixed-fee commercial agreements for storage, terminal or transportation services. The partnership recognizes revenue upon transfer of control of product from its storage tanks and fuel terminals, when railcar volumetric capacity is provided, and as truck transportation services are performed. To the extent shortfalls associated with minimum volume commitments in the previous four quarters continue to exist, volumes in excess of the minimum volume commitment are applied to those shortfalls. Remaining excess volumes generating operating lease revenue are recognized as incurred.
Shipping and Handling Costs
The company accounts for shipping and handling activities related to contracts with customers as costs to fulfill its promise to transfer the associated products. Accordingly, the company records customer payments associated with shipping and handling costs as a component of revenue, and classifies such costs as a component of cost of goods sold.
Cost of Goods Sold
Cost of goods sold includes direct labor, materials, shipping and plant overhead costs. Direct labor includes all compensation and related benefits of non-management personnel involved in ethanol production. Grain purchasing and receiving costs, excluding labor costs for grain buyers and scale operators, are also included in cost of goods sold. Materials include the cost of corn feedstock, denaturant, and process chemicals. Corn feedstock costs include 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 reclassifications of gains and losses on cash flow hedges from accumulated other comprehensive income or loss. Plant overhead consists primarily of plant utilities, repairs and maintenance 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 and forward purchase and sale contracts to attempt to minimize the effect of price changes on ethanol, grain and natural gas. 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 forward purchase 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 include railcar leases, freight and shipping of the company’s ethanol and co-products, as well as costs incurred storing ethanol at destination terminals.
Derivative Financial Instruments
The company uses various derivative financial instruments, including exchange-traded futures and exchange-traded and over-the-counter options contracts, to attempt to minimize risk and the effect of commodity price changes including but not limited to, corn, ethanol, 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
10
Table of Contents
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, cash flow hedge accounting treatment.
Certain qualifying derivatives related to ethanol production and agribusiness and energy services are designated as cash flow hedges. The company evaluates the derivative instrument to ascertain its effectiveness prior to entering into cash flow hedges. Unrealized gains and losses are reflected in accumulated other comprehensive income or loss until the gain or loss from the underlying hedged transaction is realized and the physical transaction is completed. 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 current liabilities at fair value.
At times, the company hedges its exposure to changes in inventory values and designates qualifying derivatives as fair value hedges. The carrying amount of the hedged inventory is adjusted in the current period for changes in fair value. Ineffectiveness of the hedges is recognized in the current period 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
In December 2019, the FASB issued amended guidance in ASC 740, Income Taxes - Simplifying the Accounting for Income Taxes, which simplifies the accounting for income taxes by removing certain exceptions to the general principles in ASC 74 0. The amendments also improve consistent application of and simplify U.S. GAAP for other areas of ASC 740 by clarifying and amending existing guidance. The amendments are effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. Early adoption of the amendments is permitted. The company is evaluating the impact of this standard on its consolidated financial statements.
In March 2020, the FASB issued amended guidance in ASC 848, Reference Rate Reform - Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides optional expedients and exceptions to U.S. GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burden related to the expected market transition from the LIBOR and other interbank offered rates to alternative reference rates. The expedients and exceptions provided by the amended guidance do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. The guidance is effective upon issuance and to be applied prospectively from any date beginning March 12, 2020 through December 31, 2022. The amended guidance is not expected to have a material impact on the company’s consolidated financial statements.
2. REVENUE
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied. Generally this occurs with the transfer of control of products or services. Revenue is measured as the amount of consideration expected to be received in exchange for transferring goods or providing services. Sales, value add, and other taxes the company collects concurrent with revenue-producing activities are excluded from revenue.
11
Table of Contents
Revenue by Source
The following tables disaggregate revenue by major source for the three and six months ended June 30, 2020 and 2019 (in thousands):
Three Months Ended June 30, 2020
Ethanol Production
Agribusiness & Energy Services
Food & Ingredients
Partnership
Eliminations
Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol
$
-
$
-
$
-
$
-
$
-
$
-
Distillers grains
4,589
-
-
-
-
4,589
Service revenues
-
-
-
1,267
-
1,267
Other
1,232
1,870
-
-
-
3,102
Intersegment revenues
25
-
-
1,838
( 1,863 )
-
Total revenues from contracts with customers
5,846
1,870
-
3,105
( 1,863 )
8,958
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol
218,816
90,907
-
-
-
309,723
Distillers grains
55,635
13,555
-
-
-
69,190
Corn oil
9,504
12,146
-
-
-
21,650
Grain
-
7,724
-
-
-
7,724
Other
741
( 114 )
-
-
-
627
Intersegment revenues
-
4,368
-
-
( 4,368 )
-
Total revenues from contracts accounted for as derivatives
284,696
128,586
-
-
( 4,368 )
408,914
Leasing revenues under ASC 842 (2) :
-
-
-
17,276
( 17,159 )
117
Total Revenues
$
290,542
$
130,456
$
-
$
20,381
$
( 23,390 )
$
417,989
Six Months Ended June 30, 2020
Ethanol Production
Agribusiness & Energy Services
Food & Ingredients
Partnership
Eliminations
Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol
$
-
$
-
$
-
$
-
$
-
$
-
Distillers grains
21,064
-
-
-
-
21,064
Service revenues
-
-
-
2,446
-
2,446
Other
4,191
2,260
-
-
-
6,451
Intersegment revenues
50
-
-
3,912
( 3,962 )
-
Total revenues from contracts with customers
25,305
2,260
-
6,358
( 3,962 )
29,961
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol
585,908
217,000
-
-
-
802,908
Distillers grains
128,162
18,264
-
-
-
146,426
Corn oil
24,188
17,876
-
-
-
42,064
Grain
6
15,674
-
-
-
15,680
Other
2,698
10,895
-
-
-
13,593
Intersegment revenues
-
11,676
-
-
( 11,676 )
-
Total revenues from contracts accounted for as derivatives
740,962
291,385
-
-
( 11,676 )
1,020,671
Leasing revenues under ASC 842 (2) :
-
-
-
34,294
( 34,068 )
226
Total Revenues
$
766,267
$
293,645
$
-
$
40,652
$
( 49,706 )
$
1,050,858
12
Table of Contents
Three Months Ended June 30, 2019 (3)
Ethanol Production
Agribusiness & Energy Services
Food & Ingredients
Partnership
Eliminations
Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol
$
-
$
-
$
-
$
-
$
-
$
-
Distillers grains
13,724
-
-
-
-
13,724
Service revenues
-
-
-
1,608
-
1,608
Other
1,773
442
-
-
-
2,215
Intersegment revenues
26
-
-
1,829
( 1,855 )
-
Total revenues from contracts with customers
15,523
442
-
3,437
( 1,855 )
17,547
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol
355,385
136,225
-
-
-
491,610
Distillers grains
66,139
9,629
-
-
-
75,768
Corn oil
12,994
10,463
-
-
-
23,457
Grain
-
19,229
-
-
-
19,229
Other
902
1,973
-
-
-
2,875
Intersegment revenues
-
7,007
-
-
( 7,007 )
-
Total revenues from contracts accounted for as derivatives
435,420
184,526
-
-
( 7,007 )
612,939
Leasing revenues under ASC 842 (2) :
-
-
-
17,388
( 17,304 )
84
Total Revenues
$
450,943
$
184,968
$
-
$
20,825
$
( 26,166 )
$
630,570
Six Months Ended June 30, 2019 (3)
Ethanol Production
Agribusiness & Energy Services
Food & Ingredients
Partnership
Eliminations
Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol
$
620
$
-
$
-
$
-
$
-
$
620
Distillers grains
31,405
-
-
-
-
31,405
Service revenues
-
-
-
3,691
-
3,691
Other
2,008
620
-
-
-
2,628
Intersegment revenues
51
-
-
3,221
( 3,272 )
-
Total revenues from contracts with customers
34,084
620
-
6,912
( 3,272 )
38,344
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol
556,543
213,302
-
-
-
769,845
Distillers grains
102,738
26,088
-
-
-
128,826
Corn oil
21,607
17,434
1,452
-
-
40,493
Grain
136
40,084
-
-
-
40,220
Other
6,668
44,509
-
-
-
51,177
Intersegment revenues
-
12,139
-
-
( 12,139 )
-
Total revenues from contracts accounted for as derivatives
687,692
353,556
1,452
-
( 12,139 )
1,030,561
Leasing revenues under ASC 840 (2) :
-
-
-
35,000
( 34,694 )
306
Total Revenues
$
721,776
$
354,176
$
1,452
$
41,912
$
( 50,105 )
$
1,069,211
(1) Revenues from contracts accounted for as derivatives represent physically settled derivative sales that are outside the scope of ASC 606, where the company recognizes revenue when control of the inventory is transferred within the meaning of ASC 606 as required by ASC 610-20, Gains and Losses from Derecognition of Nonfinancial Assets .
(2) Leasing revenues do not represent revenues recognized from contracts with customers under ASC 606, and are accounted for under ASC 842, Leases .
(3) Revenues include certain items which were previously considered intercompany transactions prior to the disposition of GPCC and therefore eliminated upon consolidation. These revenue transactions are now presented on a gross basis in product revenues. These revenue transactions total $ 5.7 million and $ 9.1 million for the three and six months ended June 30, 2019.
Major Customers
Revenue from Customer A represented 16 % and 18 % of total revenues for the three and six months ended June 30, 2020, respectively, and 10 % and 12 % of total revenues for the three and six months ended June 30, 2019, respectively. Revenue from Customer B represented 11 % of total revenues for the three ended June 30, 2019. Revenues from these customers are reported in the ethanol production segment.
13
Table of Contents
3. DISPOSITIONS AND DISCONTINUED OPERATIONS
DISPOSITIONS
Disposition of Green Plains Cattle Company LLC
On September 1, 2019, the company, TGAM Agribusiness Fund Holdings-B LP (“TGAM”) and StepStone Atlantic Fund, L.P. (“StepStone”) formed a joint venture and entered into the LLC Agreement. GPCC was previously a wholly owned subsidiary of Green Plains. Green Plains also entered into a Securities Purchase Agreement with TGAM and StepStone, whereby TGAM and StepStone purchased an aggregate of 50 % of the membership interests of GPCC from Green Plains for approximately $ 76.9 million in cash. There was no gain or loss recorded as part of this transaction. The LLC Agreement contains certain earn-out or bonus provisions to be paid by or received from GPCC if certain EBITDA thresholds are met. The company will record any gain contingency amounts in the consolidated financial statements when the consideration is received, which is anticipated to be in the third quarter of 2020.
Under the LLC Agreement, Green Plains has certain rights and obligations, including but not limited to, the right or obligation: (i) to designate two Managers to the Board of Managers of GPCC (the “Board”), or in the event the size of the Board is increased, the number of Managers equal to two-fifths of the Board, rounded up, and (ii) to fund additional capital contributions in accordance with their percentage interest upon mutual agreement by Green Plains, TGAM and StepStone. Additionally, TGAM and StepStone both have the right or obligation to designate one Manager, or in the event the size of the Board is increased, the number of Managers equal to one-fifths of the Board, rounded up. Each Manager serving on the Board shall have one vote and a majority of the Managers serving on the Board shall constitute a quorum for the transaction of business of the Board. Green Plains’ allocation under the LLC Agreement will be subject to certain adjustments.
The assets and liabilities of the GPCC at closing on September 1, 2019 were as follows (in thousands):
Amounts of Identifiable Assets Disposed and Liabilities Relinquished
Cash
$
2
Accounts receivable, net
17,920
Inventory
387,534
Derivative financial instruments
48,189
Property and equipment
71,678
Other assets
2,291
Current liabilities
( 49,297 )
Short-term notes payable and other borrowings
( 38 )
Current maturities of long-term debt
( 324,028 )
Long-term debt
( 80 )
Other liabilities
( 403 )
Total identifiable net assets disposed
$
153,768
DISCONTINUED OPERATIONS
After closing, GPCC is no longer consolidated in the company’s consolidated financial statements and the GPCC investment is accounted for using the equity method of accounting. Additionally, the company concluded that the disposition of GPCC met the requirements under ASC 205-20 . As such, GPCC results prior to its disposition are classified as discontinued operations for all applicable periods. Financial results of GPCC were previously recorded within the food and ingredients segment.
14
Table of Contents
Summarized Results of Discontinued Operations
The following table presents the results of our discontinued operations (in thousands).
Three Months Ended June 30, 2019 (1)
Six Months Ended June 30, 2019 (1)
Product revenues
$
270,924
$
478,009
Costs and expenses
Cost of goods sold (excluding depreciation and amortization expenses reflected below)
259,900
464,457
Selling, general and administrative expenses
2,176
4,460
Depreciation and amortization expenses
1,583
3,194
Total costs and expenses
263,659
472,111
Operating income
7,265
5,898
Other income (expense)
Interest income
63
140
Interest expense
( 4,720 )
( 9,416 )
Total other expense
( 4,657 )
( 9,276 )
Income (loss) before income taxes
2,608
( 3,378 )
Income tax benefit (expense)
( 669 )
848
Net income (loss)
$
1,939
$
( 2,530 )
(1) Product revenues, costs of goods sold and selling, general and administrative expenses include certain revenue and expense items which were previously considered intercompany transactions prior to the disposition of GPCC and therefore eliminated upon consolidation. These revenue transactions total $ 5.7 million and $ 9.1 million for the three and six months ended June 30, 2019, respectively. These costs of goods sold transactions total $ 5.6 million and $ 9.0 million for the three and six months ended June 30, 2019, respectively.
4 . FAIR VALUE DISCLOSURES
The following methods, assumptions and valuation techniques were used in estimating 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 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 and energy services 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.
Derivative contracts include exchange-traded commodity futures and options contracts and forward commodity purchase and sale contracts. Exchange-traded futures and options contracts are valued based on unadjusted quoted prices in active markets and are classified in Level 1. The majority of the company’s exchange-traded futures and options contracts are cash-settled on a daily basis.
15
Table of Contents
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, 2020
Quoted Prices in
Active Markets for
Identical Assets
Significant Other
Observable Inputs
(Level 1)
(Level 2)
Total
Assets:
Cash and cash equivalents
$
163,362
$
-
$
163,362
Restricted cash
20,234
-
20,234
Inventories carried at market
-
26,572
26,572
Unrealized gains on derivatives
-
18,714
18,714
Other assets
112
3,002
3,114
Total assets measured at fair value
$
183,708
$
48,288
$
231,996
Liabilities:
Accounts payable (1)
$
-
$
25,347
$
25,347
Unrealized losses on derivatives
-
11,463
11,463
Other
-
13
13
Total liabilities measured at fair value
$
-
$
36,823
$
36,823
Fair Value Measurements at December 31, 2019
Quoted Prices in
Active Markets for
Identical Assets
Significant Other
Observable Inputs
(Level 1)
(Level 2)
Total
Assets:
Cash and cash equivalents
$
245,977
$
-
$
245,977
Restricted cash
23,919
-
23,919
Inventories carried at market
-
73,318
73,318
Unrealized gains on derivatives
-
14,515
14,515
Other assets
113
-
113
Total assets measured at fair value
$
270,009
$
87,833
$
357,842
Liabilities:
Accounts payable (1)
$
-
$
37,294
$
37,294
Unrealized losses on derivatives
-
7,771
7,771
Total liabilities measured at fair value
$
-
$
45,065
$
45,065
(1) Accounts payable is generally stated at historical amounts with the exception of $ 25.3 million and $ 37.3 million at June 30, 2020 and December 31, 2019, respectively, related to certain delivered inventory for which the payable fluctuates based on changes in commodity prices. These payables are hybrid financial instruments for which the company has elected the fair value option.
The fair value of the company’s debt was approximately $ 520.7 million compared with a book value of $ 509.3 million at June 30, 2020. The fair value of the company’s debt approximated book value, which was $ 564.4 million at December 31, 2019. 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 $ 67.2 million and $ 107.2 million at June 30, 2020 and December 31, 2019, respectively.
Although the company currently does not have any recurring Level 3 financial measurements, the fair values of tangible assets and goodwill acquired and the equity component of convertible debt represent Level 3 measurements which were derived using a combination of the income approach, market approach and cost approach for the specific assets or liabilities being valued.
16
Table of Contents
5. SEGMENT INFORMATION
The company reports the financial and operating performance for the following four operating segments: (1) ethanol production, which includes the production of ethanol, including industrial-grade alcohol, distillers grains and corn oil, (2) agribusiness and energy services, which includes grain handling and storage, commodity 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 food-grade corn oil and (4) partnership, which includes fuel storage and transportation services.
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 ethanol production 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.
The following tables set forth certain financial data for the company’s operating segments (in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019 (1)
2020
2019 (1)
Revenues:
Ethanol production:
Revenues from external customers
$
290,517
$
450,917
$
766,217
$
721,725
Intersegment revenues
25
26
50
51
Total segment revenues
290,542
450,943
766,267
721,776
Agribusiness and energy services:
Revenues from external customers
126,088
177,961
281,969
342,037
Intersegment revenues
4,368
7,007
11,676
12,139
Total segment revenues
130,456
184,968
293,645
354,176
Food and ingredients:
Revenues from external customers
-
-
-
1,452
Intersegment revenues
-
-
-
-
Total segment revenues
-
-
-
1,452
Partnership:
Revenues from external customers
1,384
1,692
2,672
3,997
Intersegment revenues
18,997
19,133
37,980
37,915
Total segment revenues
20,381
20,825
40,652
41,912
Revenues including intersegment activity
441,379
656,736
1,100,564
1,119,316
Intersegment eliminations
( 23,390 )
( 26,166 )
( 49,706 )
( 50,105 )
Revenues as reported
$
417,989
$
630,570
$
1,050,858
$
1,069,211
(1) Revenues include certain items which were previously considered intercompany transactions prior to the disposition of GPCC and therefore eliminated upon consolidation. These revenue transactions are now presented on a gross basis in product revenues. These revenue transactions total $ 5.7 million and $ 9.1 million for the three and six months ended June 30, 2019, respectively.
Refer to Note 2 - Revenue , for further disaggregation of revenue by operating segment.
17
Table of Contents
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019 (1)
2020
2019 (1)
Cost of goods sold:
Ethanol production
$
284,174
$
483,352
$
773,324
$
776,839
Agribusiness and energy services
125,768
176,214
282,270
335,840
Food and ingredients
-
6
-
1,522
Intersegment eliminations
( 19,081 )
( 25,612 )
( 47,505 )
( 45,850 )
$
390,861
$
633,960
$
1,008,089
$
1,068,351
(1) Cost of goods sold include certain items which were previously considered intercompany transactions prior to the disposition of GPCC and therefore eliminated upon consolidation. These cost of goods sold transactions are now presented on a gross basis in cost of goods sold. These costs of goods sold transactions total $ 5.6 million and $ 9.0 million for the three and six months ended June 30, 2019, respectively.
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Operating income (loss):
Ethanol production (1)
$
( 18,792 )
$
( 53,885 )
$
( 79,573 )
$
( 98,077 )
Agribusiness and energy services
351
4,341
2,911
9,645
Food and ingredients
-
( 5 )
-
( 70 )
Partnership
12,225
13,156
24,655
25,707
Intersegment eliminations
( 4,283 )
( 528 )
( 2,150 )
( 4,205 )
Corporate activities
( 8,869 )
( 9,724 )
( 19,539 )
( 18,283 )
$
( 19,368 )
$
( 46,645 )
$
( 73,696 )
$
( 85,283 )
(1) Operating loss for ethanol production includes a goodwill impairment charge of $ 24.1 million for the six months ended June 30, 2020.
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Depreciation and amortization:
Ethanol production
$
17,184
$
15,437
$
33,082
$
30,777
Agribusiness and energy services
556
552
1,109
1,101
Partnership
966
771
1,927
1,756
Corporate activities
669
751
1,337
1,501
$
19,375
$
17,511
$
37,455
$
35,135
The following table sets forth total assets by operating segment (in thousands):
June 30, 2020
December 31, 2019
Total assets (1) :
Ethanol production
$
922,962
$
884,293
Agribusiness and energy services
271,296
410,400
Partnership
89,072
90,011
Corporate assets
298,100
324,280
Intersegment eliminations
( 10,355 )
( 10,766 )
$
1,571,075
$
1,698,218
(1) Asset balances by segment exclude intercompany balances .
18
Table of Contents
6. INVENTORIES
Inventories are carried at the lower of cost or net realizable value, except grain held for sale and fair-value hedged inventories. Commodities held for sale are reported at market value. There was no lower of cost or net realizable value inventory adjustment as of June 30, 2020. As of December 31, 2019, the company recorded a $ 6.6 million lower of cost or net realized value inventory adjustment reflected in cost of goods sold within the ethanol production segment.
The components of inventories are as follows (in thousands):
June 30, 2020
December 31, 2019
Finished goods
$
55,891
$
85,975
Commodities held for sale
18,700
42,836
Raw materials
51,711
77,900
Work-in-process
11,621
13,523
Supplies and parts
35,198
32,758
$
173,121
$
252,992
7. GOODWILL
The company had two reporting units, to which goodwill was assigned. We are required to perform impairment tests related to our goodwill annually, which we perform as of October 1, or sooner if an indicator of impairment occurs. Near term industry outlook due to the significant decrease in crude oil prices, lower gasoline demand, general uncertainty due to the COVID-19 outbreak and the subsequent decline in our stock price caused a decline in the company’s market capitalization during the three months ended March 31, 2020. As such, the company determined a triggering event had occurred that required an interim impairment assessment for its ethanol production reporting unit. Due to the impairment indicators noted as a result of these triggering events, we evaluated our goodwill as of March 31, 2020. Significant assumptions inherent in the valuation methodologies for goodwill were employed and included, but were not limited to, prospective financial information, growth rates, discount rates, inflationary factors, and cost of capital. Based on our quantitative evaluation, we determined that the fair value of the ethanol production reporting unit did not exceed its carrying value. As a result, we concluded that the goodwill assigned to the ethanol production reporting unit was impaired and recorded a non-cash impairment charge of $ 24.1 million.
Based on similar factors as noted above, the company determined a triggering event had occurred that required an interim impairment assessment for its partnership reporting unit. Due to the impairment indicators noted as a result of these triggering events, we evaluated goodwill as of June 30, 2020. Significant assumptions inherent in the valuation methodologies for goodwill are employed and include, but are not limited to, prospective financial information, growth rates, discount rates, inflationary factors, and cost of capital. Based on the company’s quantitative evaluation of the partnership’s goodwill as of June 30, 2020, it was determined that the fair value of the partnership reporting unit exceeded its carrying value. As a result, the company concluded that the goodwill assigned to the partnership reporting unit was not impaired, but could be at risk of future impairment.
Changes in the carrying amount of goodwill attributable to each business segment during the six months ended June 30, 2020 were as follows (in thousands):
Ethanol
Production
Partnership
Total
Balance, December 31, 2019
$
24,091
$
10,598
$
34,689
Impairment charge
( 24,091 )
-
( 24,091 )
Balance, June 30, 2020
$
-
$
10,598
$
10,598
19
Table of Contents
8. DERIVATIVE FINANCIAL INSTRUMENTS
At June 30, 2020, the company’s consolidated balance sheet reflected unrealized gains of $ 12.8 million, net of tax, in accumulated other comprehensive income which primarily related to our share of equity method investees other comprehensive income. The company expects these gains will be reclassified as income from equity method investees, net of income taxes over the next 12 months as a result of hedged transactions that are forecasted to occur. The amount realized in income from equity method investees, net of income taxes 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,
2020
December 31,
2019
June 30,
2020
December 31,
2019
Derivative financial instruments
$
18,714
(1)
$
14,515
(2)
$
11,463
(3)
$
7,771
Other assets
2
-
-
-
Other liabilities
-
-
13
-
Total
$
18,716
$
14,515
$
11,476
$
7,771
(1) At June 30, 2020, derivative financial instruments, as reflected on the balance sheet, includes net unrealized gains on exchange traded futures and options contracts of $ 0.3 million .
(2) At December 31, 2019, derivative financial instruments, as reflected on the balance sheet, includes net unrealized gains on exchange traded futures and options contracts of $ 3.4 million, which include $ 0.1 million of net unrealized gains on derivative financial instruments designated as cash flow hedging instruments.
(3) At June 30, 2020, derivative financial instruments, as reflected on the balance sheet, includes net unrealized losses on exchange traded futures and options contracts of $ 4.0 million .
Refer to Note 4 - Fair Value Disclosures , which contains fair value information related to derivative financial instruments.
Effect of Derivative Instruments on Consolidated Balance Sheets, Consolidated Statements of Operations and Consolidated Statements of 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):
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income
Location of Gain (Loss) Reclassified from Accumulated Other
Three Months Ended
June 30,
Six Months Ended
June 30,
Comprehensive Income into Income
2020
2019
2020
2019
Revenues
$
6
$
-
$
8,824
$
-
Cost of goods sold
-
-
( 2,901 )
-
Net income (loss) from discontinued operations, net of income taxes
-
( 4,387 )
-
( 17,903 )
Net gain (loss) recognized in loss before tax
$
6
$
( 4,387 )
$
5,923
$
( 17,903 )
Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives
Gain (Loss) Recognized in Other Comprehensive Income on
Three Months Ended
June 30,
Six Months Ended
June 30,
Derivatives
2020
2019
2020
2019
Commodity contracts
$
( 1,761 )
$
43,144
$
4,218
$
34,181
20
Table of Contents
Amount of Gain (Loss)
Recognized in Income on Derivatives
Derivatives Not Designated
Location of Gain (Loss)
Recognized in Income
Three Months Ended
June 30,
Six Months Ended
June 30,
as Hedging Instruments
on Derivatives
2020
2019
2020
2019
Commodity contracts
Revenues
$
( 15,598 )
$
( 11,649 )
$
29,809
$
( 24,473 )
Commodity contracts
Costs of goods sold
9,173
( 10,359 )
6,494
( 6,949 )
Commodity contracts
Net loss from discontinued operations, net of income taxes
-
5,556
-
( 185 )
Net gain (loss) recognized in loss before tax
$
( 6,425 )
$
( 16,452 )
$
36,303
$
( 31,607 )
The following amounts were recorded on the consolidated balance sheets related to cumulative basis adjustments for the fair value hedged items (in thousands):
June 30, 2020
December 31, 2019
Line Item in the Consolidated Balance Sheet in Which the Hedged Item is Included
Carrying Amount of the Hedged Assets
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets
Carrying Amount of the Hedged Assets
Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets
Inventories
$
19,342
$
( 3,105 )
$
55,021
$
( 2,808 )
21
Table of Contents
Effect of Cash Flow and Fair Value Hedge Accounting on the Statements of Operations
The effect of cash flow and fair value hedges and the line items on the consolidated statements of operations where they are reported are as follows (in thousands):
Location and Amount of Gain or (Loss) Recognized in
Income on Cash Flow and Fair Value Hedging Relationships
for the Three Months Ended June 30,
2020
2019
Revenue
Cost of
Goods Sold
Income (Loss) from Discontinued Operations, Net of Income Taxes
Revenue
Cost of
Goods Sold
Income (Loss) from Discontinued Operations, Net of Income Taxes
Gain (loss) on cash flow hedging relationships:
Commodity contracts:
Amount of gain (loss) reclassified from accumulated other comprehensive income into income
$
6
$
-
$
-
$
-
$
-
$
( 4,387 )
Gain (loss) on fair value hedging relationships:
Commodity contracts:
Hedged item
-
( 335 )
-
-
723
-
Derivatives designated as hedging instruments
-
486
-
-
571
-
Total amounts of income and expense line items presented in the statement of operations in which the effects of cash flow or fair value hedges are recorded
$
6
$
151
$
-
$
-
$
1,294
$
( 4,387 )
22
Table of Contents
Location and Amount of Gain Recognized in
Income on Cash Flow and Fair Value Hedging Relationships
for the Six Months Ended June 30,
2020
2019
Revenue
Cost of
Goods Sold
Income (Loss) from Discontinued Operations, Net of Income Taxes
Revenue
Cost of
Goods Sold
Income (Loss) from Discontinued Operations, Net of Income Taxes
Gain (loss) on cash flow hedging relationships:
Commodity contracts:
Amount of gain (loss) reclassified from accumulated other comprehensive income into income
$
8,824
$
( 2,901 )
$
-
$
-
$
-
$
( 17,903 )
Gain (loss) on fair value hedging relationships:
Commodity contracts:
Hedged item
-
( 7,929 )
-
-
( 831 )
-
Derivatives designated as hedging instruments
-
8,600
-
-
4,431
-
Total amounts of income and expense line items presented in the statement of operations in which the effects of cash flow or fair value hedges are recorded
$
8,824
$
( 2,230 )
$
-
$
-
$
3,600
$
( 17,903 )
There were no gains or losses from discontinuing cash flow or fair value hedge treatment during the June 30, 2020 and 2019.
The open commodity derivative positions as of June 30, 2020, are as follows (in thousands):
Exchange Traded (1)
Non-Exchange Traded (2)
Derivative
Instruments
Net Long &
(Short)
Long
(Short)
Unit of
Measure
Commodity
Futures
4,925
Bushels
Corn and Soybeans
Futures
( 1,530 )
(3)
Bushels
Corn
Futures
( 20,160 )
Gallons
Ethanol
Futures
( 21,602 )
MmBTU
Natural Gas
Futures
( 6,965 )
(3)
MmBTU
Natural Gas
Futures
25
Tons
Soybean Meal
Options
39
Tons
Soybean Meal
Options
11,404
Bushels
Corn
Options
( 6,019 )
Gallons
Ethanol
Options
987
MmBTU
Natural Gas
Forwards
19,609
( 346 )
Bushels
Corn and Soybeans
Forwards
11,109
( 212,783 )
Gallons
Ethanol
Forwards
117
( 348 )
Tons
DDG
Forwards
18,144
( 67,795 )
Pounds
Corn Oil
Forwards
4,240
( 68 )
MmBTU
Natural Gas
(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) Exchange traded f utures used for fair value hedges.
23
Table of Contents
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 losses on energy trading contracts of $ 0.1 million and net gains on energy trading contracts of $ 3.0 million for the three and six months ended June 30, 2020, respectively, and net gains on energy trading contracts of $ 0.8 million and $ 9.3 million for the three and six months ended June 30, 2019, respectively,
9. DEBT
The components of long-term debt are as follows (in thousands):
June 30, 2020
December 31, 2019
Corporate:
$ 170.0 million convertible notes due 2022 (1)
$
152,765
$
149,256
$ 115.0 million convertible notes due 2024 (2)
86,228
83,497
Green Plains Partners:
$ 135.0 million credit facility (3)
130,000
132,100
Other
16,152
16,512
Total book value of long-term debt
385,145
381,365
Unamortized debt issuance costs
( 7,279 )
( 4,820 )
Less: current maturities of long-term debt
( 36,647 )
( 132,555 )
Total long-term debt
$
341,219
$
243,990
(1) Includes $ 1.7 million and $ 2.0 million of unamortized debt issuance costs as of June 30, 2020 and December 31, 2019, respectively.
(2) Includes $ 2.5 million and $ 2.8 million of unamortized debt issuance costs as of June 30, 2020 and December 31, 2019, respectively.
(3) The Green Plains Partners revolving credit facility was amended on June 4, 2020 and includes $ 3.1 million of unamortized debt issuance costs as of June 30, 2020. See below for further discussion.
The components of short-term notes payable and other borrowings are as follows:
June 30, 2020
December 31, 2019
Green Plains Trade:
$ 300.0 million revolver
$
50,241
$
138,204
Green Plains Grain:
$ 100.0 million revolver
60,800
40,000
$ 50.0 million inventory financing
9,475
-
Green Plains Commodity Management:
$ 30.0 million hedge line
10,909
9,608
$
131,425
$
187,812
Corporate Activities
During 2019, the company issued an aggregate $ 115.0 million of 4.00 % convertible senior notes due in 2024, or the 4.00 % notes. The 4.00 % notes are senior, unsecured obligations of the company, with interest payable on January 1 and July 1 of each year, beginning January 1, 2020, at a rate of 4.00 % per annum. The 4.00 % notes will mature on July 1, 2024 , unless earlier converted, redeemed or repurchased. The 4.00 % notes will be convertible, at the option of the holders, into consideration consisting of, at the company’s election, cash, shares of the company’s common stock, or a combination of cash and shares of the company’s common stock until the close of business on the scheduled trading day immediately preceding the maturity date. However, before January 1, 2024, the 4.00 % notes will not be convertible unless certain conditions are satisfied. The initial conversion rate is 64.1540 shares of common stock per $ 1,000 of principal, which is equal to a conversion price of approximately $ 15.59 per share. The conversion rate will be subject to adjustment upon the occurrence of certain events. In addition, the company may be obligated to increase the conversion rate for any conversion that occurs in connection with certain corporate events, including the company’s calling the 4.00 % notes for redemption.
On and after July 1, 2022, and prior to the maturity date, the company may redeem all, but not less than all, of the 4.00 % notes for cash if the sale price of 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 amount of the 4.00 % notes to be redeemed, plus any accrued and unpaid interest to, but excluding, the redemption date. In addition, upon the occurrence of a fundamental change, holders of the 4.00 % notes will have the right, at their option, to require the company to repurchase the 4.00 % notes in cash
24
Table of Contents
at a price equal to 100 % of the principal amount of the 4.00 % notes to be repurchased, plus accrued and unpaid interest to, but excluding, the fundamental change repurchase date.
In August 2016, the company issued $ 170.0 million of 4.125 % convertible senior notes due in 2022, or the 4.125 % notes. 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 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 upon redemption of the 4.125 % notes.
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.
Ethanol Production Segment
The company has small equipment financing loans, finance leases on equipment or facilities, and other forms of debt financing.
Agribusiness and Energy Services Segment
Green Plains Trade has a $ 300.0 million senior secured asset-based revolving credit facility 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. The credit facility matures on July 28, 2022 and consists of a $ 285 million credit facility and a $ 15 million first-in-last-out (FILO) credit facility, and includes an accordion feature that enables the credit facility to be increased by up to $ 70.0 million with agent approval. Advances are subject to variable interest rates equal to daily LIBOR plus 2.25 % on the credit facility and daily LIBOR plus 3.25 % on the FILO credit facility. The total unused portion of the revolving credit facility is also subject to a commitment fee of 0.375 % per annum.
The terms impose affirmative and negative covenants for Green Plains Trade, including maintaining a minimum fixed charge coverage ratio of 1.15 to 1.00. 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.
Green Plains Grain has a $ 100.0 million senior secured asset-based revolving credit facility, which matures on June 28, 2022 . The credit facility finances 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. 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 $ 225.0 million. Depending on utilization, the total unused portion of the $ 100.0 million revolving credit facility is also subject to a commitment fee ranging from 0.375 % to 0.50 %.
Lenders receive a first priority lien on certain cash, inventory, accounts receivable and other assets owned by Green Plains Grain. The terms impose affirmative and negative covenants for Green Plains Grain, including maintaining minimum working capital to be the greater of (i) $ 18,000,000 and (ii) 18 % of the sum of the then total commitment plus the aggregate seasonal line commitments . Minimum tangible net worth is required to be greater than 21 % of the sum of the then total commitment plus the aggregate seasonal line commitments. The credit facility also requires the company to maintain a maximum annual leverage of 6.00 to 1.00. 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, if
25
Table of Contents
the company has long-term indebtedness on the date of calculation of greater than $ 10.0 million, the credit facility requires the company to maintain a minimum fixed charge coverage ratio of 1.25 to 1.00 and a maximum long term debt capitalization of 40 %.
Green Plains Grain has entered into short-term inventory financing agreements with a financial institution. At June 30, 2020, 2.3 million bushels of corn had been designated as collateral under these agreements at initial values totaling $ 9.0 million. The company has accounted for the agreements as short-term notes, rather than sales, and has elected the fair value option to offset fluctuations in market prices of the inventory. At June 30, 2020, the short-term notes payable were valued at $ 9.5 million and were measured using Level 2 inputs.
Green Plains Commodity Management has an uncommitted $ 30.0 million revolving credit facility which matures April 30, 2023 to finance margins related to its hedging programs. Advances are subject to variable interest rates equal to LIBOR plus 1.75 %.
Partnership Segment
Green Plains Partners has a $ 135.0 million credit facility to fund working capital, capital expenditures and other general partnership purposes. The credit facility was amended on June 4, 2020, decreasing the amount available under the facility from $ 200.0 million to $ 135.0 million. The amended credit facility includes a $ 130.0 million term loan and a $ 5.0 million revolver, and matures on December 31, 2021 . The term loan requires a principal payment of $ 7.5 million on July 15, 2020 and $ 2.5 million in monthly principal payments beginning August 15, 2020, with a step up to monthly payments of $ 3.2 million beginning May 15, 2021. In addition, if at any time subsequent to July 15, 2020, the partnership’s cash balance exceeds $ 2.5 million for more than five consecutive business days, prepayments of outstanding principal are required in an amount equal to the excess cash. The partnership is also required to prepay outstanding principal on the credit facility with 100 % of net cash proceeds from any asset disposition or recovery event. Any prepayments on the term loan are applied to the remaining principal balance in inverse order of maturity, including the final payment.
The term loan balance, and any advances on the revolver, are subject to a floating interest rate based on a 1.0% LIBOR floor plus 4.50 % to 5.25 % dependent upon the preceding fiscal quarter’s consolidated leverage ratio. The unused portion of the revolver is also subject to a commitment fee of 0.50 %. As of June 30, 2020, the term loan had a balance of $ 130.0 million and an interest rate of 6.25% and the revolver was unused.
The credit facility also allows for swing line loans subject to the revolver availability. Swing line loans are subject to a floating interest rate based on the Prime Rate plus 3.5 % to 4.25 % dependent upon the preceding fiscal quarter’s consolidated leverage ratio. As of June 30, 2020, there were no outstanding swing line loans.
The partnership’s obligations under the credit facility are secured by a first priority lien on (i) the equity interests 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 any 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 and (iv) substantially all of the partnership’s real property and material leases of real property. The terms impose affirmative and negative covenants, including restrictions on 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 leverage ratio, as of the end of any fiscal quarter, of no more than 3.0 x that decreases 0.25 x each quarter to 1.50 x by December 31, 2021, and a minimum consolidated debt service coverage ratio of 1.1 x , each of which is calculated on a pro forma basis with respect to acquisitions and divestitures occurring during the applicable period. The consolidated leverage ratio is calculated by dividing total funded indebtedness by the sum of the four preceding fiscal quarters’ consolidated EBITDA. The consolidated debt service coverage ratio is calculated by taking the sum of the four preceding fiscal quarters’ consolidated EBITDA minus income taxes and consolidated capital expenditures for such period divided by the sum of the four preceding fiscal quarters’ consolidated interest charges plus consolidated scheduled funded debt payments for such period.
Under the amended terms of the credit facility, the partnership may make quarterly distribution payments in an aggregate amount not to exceed $ 0.12 per outstanding unit, so long as (i) no default has occurred and is continuing, or would result from payment of the distribution, and (ii) the partnership and its subsidiaries are in compliance with its financial covenants and remain in compliance after payment of the distribution.
26
Table of Contents
Covenant Compliance
The company was in compliance with its debt covenants as of June 30, 2020.
Restricted Net Assets
At June 30, 2020, there were approximately $ 66.4 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.
10. STOCK-BASED COMPENSATION
The company had a 2009 Equity Incentive Plan which reserved a total of 4.1 million shares of common stock for issuance pursuant to the plan. On May 6, 2020, the shareholders of the company approved the 2019 Equity Incentive Plan which granted an additional 1.6 million shares for stock-based compensation, including options to purchase shares of common stock, stock appreciation rights tied to the value of common stock, restricted stock, restricted stock unit awards and performance share awards to eligible employees, non-employee directors and consultants. All shares remaining under the 2009 Equity Incentive Plan rolled into the 2019 Equity Incentive Plan effective May 6, 2020. The company measures stock-based compensation at fair value on the grant date, with no adjustments 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.
Restricted Stock Awards and Deferred Stock Units
The non-vested stock award and deferred stock unit activity for the six months ended June 30, 2020, is as follows:
Non-Vested
Shares and
Deferred Stock
Units
Weighted-
Average Grant-
Date Fair Value
Weighted-Average
Remaining
Vesting Term
(in years)
Non-Vested at December 31, 2019
751,315
$
17.48
Granted
645,827
9.75
Forfeited
( 20,301 )
16.26
Vested
( 352,080 )
18.83
Non-Vested at June 30, 2020
1,024,761
$
12.17
2.0
Performance Shares
On March 18, 2020, the board of directors granted performance shares to be awarded in the form of common stock to certain participants of the plan. These performance shares vest based on the level of achievement of certain performance goals, including the incremental value achieved from the company’s high-protein initiatives, annual production levels and return on investment (ROI). The performance shares were granted at a target of 100 %, but each performance share will reduce or increase depending on results for the performance period. If the company achieves the maximum performance goals, the maximum amount of shares available to be issued pursuant to the 2020 awards are 641,823 performance shares which represents approximately 276 % of the 232,566 performance shares which remain outstanding. The actual number of performance shares that will ultimately vest is based on the actual performance targets achieved at the end of the performance period.
On February 19, 2019 and March 19, 2018, the board of directors granted performance shares to be awarded in the form of common stock to certain participants of the plan. These performance shares vest based on the company’s average return on net assets (RONA) and the company’s total shareholder return (TSR), as further described herein. The performance shares vest on the third anniversary of the grant, if the RONA and TSR criteria are achieved and the participant is then employed by the company. Fifty percent of the performance shares vest based upon the company’s ability to achieve a predetermined RONA during the three year performance period. The remaining fifty percent of the performance shares vest based upon the company’s total TSR during the three year performance period relative to that of the company’s performance peer group.
The performance shares were granted at a target of 100 %, but each performance share will reduce or increase depending on results for the performance period for the company's RONA, and the company’s TSR relative to that of the performance peer group. If the company’s RONA and TSR achieve the maximum goals, the maximum amount of shares available to be
27
Table of Contents
issued pursuant to the 2018 and 2019 awards are 428,104 performance shares or 150 % of the 285,403 performance shares which remain outstanding. The actual number of performance shares that will ultimately vest is based on the actual percentile ranking of the company’s RONA, and the company’s TSR compared to the peer performance at the end of the performance period.
The company used the Monte Carlo valuation model to estimate the fair value of the performance shares on the date of the grant. The weighted average assumptions used by the company in applying the Monte Carlo valuation model for performance share grants are illustrated in the following table:
FY 2019 Performance Awards
FY 2018 Performance Awards
Risk-free interest rate
2.45
%
2.44
%
Dividend yield
3.13
%
2.64
%
Expected volatility
41.69
%
45.11
%
Monte Carlo valuation
99.62
%
97.39
%
Closing stock price on the date of grant
$
15.34
$
18.15
The non-vested performance share award activity for the six months ended June 30, 2020, is as follows:
Performance
Shares
Weighted-
Average Grant-
Date Fair Value
Weighted-Average
Remaining
Vesting Term
(in years)
Non-Vested at December 31, 2019
285,403
$
16.38
Granted
232,566
10.64
Non-Vested at June 30, 2020
517,969
$
13.80
2.2
Stock Options
The fair value of the stock options is estimated on the date of the grant using the Black - Scholes option - pricing model, a pricing model acceptable under GAAP. The expected life of the options is the period of time the options are expected to be outstanding. The company did no t grant any stock option awards during the six months ended June 30, 2020 and 2019.
The activity related to the exercisable stock options for the six months ended June 30, 2020, is as follows:
Shares
Weighted-Average
Exercise Price
Weighted-Average
Remaining
Contractual Term
(in years)
Aggregate Intrinsic Value
(in thousands)
Outstanding at December 31, 2019
10,000
$
16.95
0.2
$
-
Expired
( 10,000 )
16.95
-
-
Outstanding at June 30, 2020
-
$
-
-
$
-
Exercisable at June 30, 2020
-
$
-
-
$
-
Green Plains Partners
Green Plains Partners has a long-term incentive plan (LTIP) intended to promote the interests of the partnership, its general partner and affiliates by providing unit-based incentive compensation awards to employees, consultants and directors to encourage superior performance. The LTIP reserves 2,500,000 common limited partner units for issuance in the form of options, restricted units, phantom units, distribution equivalent rights, substitute awards, unit appreciation rights, unit awards, profit interest units or other unit-based awards. The partnership measures unit-based compensation at fair value on the grant date, with no adjustments for estimated forfeitures. The partnership records noncash compensation expense related to the awards over the requisite service period on a straight-line basis.
28
Table of Contents
The non-vested unit-based awards activity for the six months ended June 30, 2020, is as follows:
Non-Vested
Shares and
Deferred Stock
Units
Weighted-
Average Grant-
Date Fair Value
Weighted-Average
Remaining
Vesting Term
(in years)
Non-Vested at December 31, 2019
22,856
$
14.00
Vested
( 22,856 )
14.00
Non-Vested at June 30, 2020
-
$
-
0.0
Stock-Based and Unit Based Compensation Expense
Compensation costs for stock-based and unit-based payment plans were $ 2.3 million and $ 3.6 million for the three and six months ended June 30, 2020, respectively, and $ 2.3 million and $ 4.8 million for the three and six months ended June 30, 2019. At June 30, 2020, there was $ 13.6 million of unrecognized compensation costs 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 2.0 years. The pote ntial tax benefit related to stock-based payment is approximately 24.2 % of these expe nses .
11. 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.
The company computed diluted EPS by dividing net income on an if-converted basis, adjusted to add back net interest expense related to the convertible debt instruments, 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. In addition, due to the presentation of GPCC as discontinued operations, the company has presented basic and diluted earnings per share from both continuing operations and from discontinued operations.
The basic and diluted EPS are calculated as follows (in thousands, except per share amounts):
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Numerator:
Net loss from continuing operations (1)
$
( 8,214 )
$
( 47,281 )
$
( 24,659 )
$
( 85,611 )
Net income (loss) from discontinued operations
-
1,939
-
( 2,530 )
Net loss attributable to Green Plains
$
( 8,214 )
$
( 45,342 )
$
( 24,659 )
$
( 88,141 )
Denominator:
Weighted-average shares outstanding - basic
34,603
40,081
34,634
40,200
Dilutive effect of convertible debt and stock-based compensation (2)
-
-
-
-
Weighted-average shares outstanding - diluted
34,603
40,081
34,634
40,200
EPS - basic and diluted:
EPS from continuing operations
$
( 0.24 )
$
( 1.18 )
$
( 0.71 )
$
( 2.13 )
EPS from discontinued operations
-
0.05
-
( 0.06 )
EPS
$
( 0.24 )
$
( 1.13 )
$
( 0.71 )
$
( 2.19 )
Anti-dilutive weighted-average convertible debt and stock-based compensation (2)
14,074
7,404
13,994
7,041
(1) Net loss from continuing operations can be recalculated from our consolidated statements of operations by taking the net loss from continuing operations including noncontrolling interest less net income attributable to noncontrolling interests.
(2) The effect related to the company’s convertible debt and stock-based compensation awards have been excluded from diluted EPS for the periods presented as the inclusion of these shares would have been antidilutive.
29
Table of Contents
12. STOCKHOLDERS’ EQUITY
Components of stockholders’ equity for the three and six months ended June 30, 2020 and 2019 are as follows (in thousands):
Accum.
Total
Additional
Other
Green Plains
Non-
Total
Common Stock
Paid-in
Retained
Comp.
Treasury Stock
Stockholders'
Controlling
Stockholders'
Shares
Amount
Capital
Earnings
Income
Shares
Amount
Equity
Interests
Equity
Balance, January 1, 2020
46,964
$
47
$
734,580
$
148,150
$
( 11,064 )
10,932
$
( 119,808 )
$
751,905
$
113,381
$
865,286
Net income (loss)
-
-
-
( 16,445 )
-
-
-
( 16,445 )
6,098
( 10,347 )
Distributions declared
-
-
-
-
-
-
-
-
( 5,498 )
( 5,498 )
Other comprehensive loss
before reclassification
-
-
-
-
4,532
-
-
4,532
-
4,532
Amounts reclassified from
accumulated other
comprehensive loss
-
-
-
-
( 4,485 )
-
-
( 4,485 )
-
( 4,485 )
Other comprehensive income,
net of tax
-
-
-
-
47
-
-
47
-
47
Share of equity method investees other comprehensive loss arising during the period, net of tax
-
-
-
-
41,956
-
-
41,956
-
41,956
Repurchase of common stock
-
-
-
-
-
881
( 11,479 )
( 11,479 )
-
( 11,479 )
Stock-based compensation
343
-
36
-
-
-
-
36
79
115
Balance, March 31, 2020
47,307
$
47
$
734,616
$
131,705
$
30,939
11,813
$
( 131,287 )
$
766,020
$
114,060
$
880,080
Net income (loss)
-
-
-
( 8,214 )
-
-
-
( 8,214 )
2,740
( 5,474 )
Distributions declared
-
-
-
-
-
-
-
-
( 1,389 )
( 1,389 )
Other comprehensive loss
before reclassification
-
-
-
-
( 1,333 )
-
-
( 1,333 )
-
( 1,333 )
Amounts reclassified from
accumulated other
comprehensive loss
-
-
-
-
( 7 )
-
-
( 7 )
-
( 7 )
Other comprehensive income,
net of tax
-
-
-
-
( 1,340 )
-
-
( 1,340 )
-
( 1,340 )
Share of equity method investees other comprehensive loss arising during the period, net of tax
-
-
-
-
( 16,759 )
-
-
( 16,759 )
-
( 16,759 )
Stock-based compensation
160
-
2,072
-
-
-
-
2,072
80
2,152
Balance, June 30, 2020
47,467
$
47
$
736,688
$
123,491
$
12,840
11,813
$
( 131,287 )
$
741,779
$
115,491
$
857,270
30
Table of Contents
Accum.
Total
Additional
Other
Green Plains
Non-
Total
Common Stock
Paid-in
Retained
Comp.
Treasury Stock
Stockholders'
Controlling
Stockholders'
Shares
Amount
Capital
Earnings
Income
Shares
Amount
Equity
Interests
Equity
Balance, January 1, 2019
46,638
$
47
$
696,222
$
324,728
$
( 16,016 )
5,536
$
( 58,162 )
$
946,819
$
116,170
$
1,062,989
Net income (loss)
-
-
-
( 42,799 )
-
-
-
( 42,799 )
4,928
( 37,871 )
Cash dividends and
distributions declared
-
-
-
( 4,847 )
-
-
-
( 4,847 )
( 5,487 )
( 10,334 )
Other comprehensive loss
before reclassification
-
-
-
-
( 6,883 )
-
-
( 6,883 )
-
( 6,883 )
Amounts reclassified from
accumulated other
comprehensive loss
-
-
-
-
10,376
-
-
10,376
-
10,376
Other comprehensive income,
net of tax
-
-
-
-
3,493
-
-
3,493
-
3,493
Proceeds from disgorgement of shareholders short-swing profits, net (1)
-
-
5,023
-
-
-
-
5,023
-
5,023
Stock-based compensation
284
-
428
-
-
-
-
428
79
507
Balance, March 31, 2019
46,922
$
47
$
701,673
$
277,082
$
( 12,523 )
5,536
$
( 58,162 )
$
908,117
$
115,690
$
1,023,807
Net income (loss)
-
-
-
( 45,342 )
-
-
-
( 45,342 )
5,163
( 40,179 )
Cash dividends and
distributions declared
-
-
-
( 4,871 )
-
-
-
( 4,871 )
( 5,487 )
( 10,358 )
Other comprehensive loss
before reclassification
-
-
-
-
33,260
-
-
33,260
-
33,260
Amounts reclassified from
accumulated other
comprehensive loss
-
-
-
-
3,440
-
-
3,440
-
3,440
Other comprehensive income,
net of tax
-
-
-
-
36,700
-
-
36,700
-
36,700
Issuance of 4.00 % convertible notes due 2024, net of tax
-
-
22,537
-
-
-
-
22,537
-
22,537
Settlement of 3.25 % convertible
notes due 2019, net of tax
-
-
( 271 )
-
-
-
-
( 271 )
-
( 271 )
Repurchase of common stock
-
-
-
-
-
3,197
( 39,870 )
( 39,870 )
-
( 39,870 )
Stock-based compensation
( 3 )
-
2,129
-
-
-
-
2,129
79
2,208
Balance, June 30, 2019
46,919
$
47
$
726,068
$
226,869
$
24,177
8,733
$
( 98,032 )
$
879,129
$
115,445
$
994,574
(1) During the three months ended March 31, 2019, the company received $ 6.7 million from a shareholder of the company for disgorgement of shareholder short-swing profits under Section 16(b) under the Exchange Act. The amount was recorded as an increase to additional paid-in capital, net of tax.
31
Table of Contents
Amounts reclassified from accumulated other comprehensive income are as follows (in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
Statements of
Operations
2020
2019
2020
2019
Classification
Gains (losses) on cash flow hedges:
Commodity derivatives
$
6
$
-
$
8,824
$
-
(1)
Commodity derivatives
-
-
( 2,901 )
-
(2)
Total gains on cash flow hedges from continuing operations
6
-
5,923
-
(3)
Income (losses) on cash flow hedges from discontinued operations
-
( 4,387 )
-
( 17,903 )
(4)
Income tax benefit (expense)
1
-
( 1,431 )
-
(5)
Amounts reclassified from accumulated other comprehensive income (loss)
$
7
$
( 4,387 )
$
4,492
$
( 17,903 )
(1) Revenues
(2) Costs of goods sold
(3) Loss from continuing operations before income taxes and income (loss) from equity method investees
(4) Net income (loss) from discontinued operations, net of income taxes
(5) Income tax benefit
13. 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 income taxes on pre-tax income or loss attributable to the noncontrolling interest in the partnership.
The CARES Act was signed into law on March 27, 2020. The CARES Act includes several significant business tax provisions including elimination of the taxable limit for certain net operating losses (“NOL”), allowing businesses to carry back NOLs arising in 2018, 2019 and 2020 to the five prior tax years, accelerating refunds of previously generated corporate AMT credits , and loosening the business interest limitation under §163(j) from 30 % to 50 %. The CARES Act also contains an employee retention credit to encourage employers to maintain headcounts even if employees cannot report to work because of issues related to the COVID-19. In the second quarter, the company filed its preliminary 2019 federal income tax return, as well as a refund claim with the IRS to carry back our 2019 NOL to prior years. The company recorded an additional income tax benefit of approximately $ 5.5 million during the second quarter related to the CARES Act in addition to adjustments to certain valuation allowances. In the first quarter the company recorded an income tax benefit related to the expected NOL carry back claim of $ 28.4 million which was an estimate based on the amount of NOL rated to the 2019 year-end tax provision.
The company recorded income tax benefit of $ 11.5 million and $ 55.7 million for the three and six months ended June 30, 2020, compared with $ 15.3 million and $ 28.3 million for the same periods in 2019. The decrease in the amount of income tax benefit recorded for the three months ended June 30, 2020 as compared to the same period in 2019 was primarily due to an increase in pretax income offset by the tax benefit for the utilization of previously recorded tax NOLs in the three month period ended June 30, 2020 as allowed under the provisions of the recently enacted CARES Act. The increase in the amount of the tax benefit recorded for the six months ended June 30, 2020 compared to the same period in 2019 was to record the tax benefit associated with the carry back of the tax NOL generated in 2019 to the 2014 tax year under the newly enacted CARES Act, as well as the release of a previously recorded valuation allowance against the 2019 NOL and other deferred tax assets. The amount of unrecognized tax benefits for uncertain tax positions was $ 51.6 million as of June 30, 2020 and December 31, 2019.
The 2020 effective tax rate can be affected by variances in 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.
32
Table of Contents
14. COMMITMENTS AND CONTINGENCIES
Lease Expense
The company leases certain facilities, parcels of land, and equipment, with remaining terms ranging from less than one year to 17.4 years. The land and facility leases include renewal options. The renewal options are included in the lease term only for those sites or locations in which they are reasonably certain to be renewed. Equipment renewals are not considered reasonably certain to be exercised as they typically renew with significantly different underlying terms.
The components of lease expense are as follows (in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Lease expense
Operating lease expense
$
5,255
$
5,356
$
10,200
$
10,838
Variable lease expense (1)
630
369
899
493
Total lease expense
$
5,885
$
5,725
$
11,099
$
11,331
(1) Represents amounts incurred in excess of the minimum payments required for the handling and unloading of railcars for a certain land lease, offset by railcar lease abatements provided by the lessor when railcars are out of service during periods of maintenance or upgrade.
Supplemental cash flow information related to operating leases is as follows (in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
5,019
$
5,319
$
9,868
$
10,803
Right-of-use assets obtained in exchange for lease obligations:
Operating leases
1,204
6,207
6,879
6,207
Supplemental balance sheet information related to operating leases is as follows:
June 30, 2020
December 31, 2019
Weighted average remaining lease term
6.6 years
6.6 years
Weighted average discount rate
5.46 %
5.46 %
Aggregate minimum lease payments under the operating lease agreements for the remainder of 2020 and in future years are as follows (in thousands):
Year Ending December 31,
Amount
2020
$
10,837
2021
14,096
2022
11,907
2023
8,390
2024
6,507
Thereafter
24,932
Total
76,669
Less: Present value discount
( 23,120 )
Lease liabilities
$
53,549
33
Table of Contents
The partnership has additional railcar operating leases that will commence in the second half of 2020 and first half of 2021 to replace expiring leases, with estimated future minimum lease commitments of approximately $ 26.6 million and lease terms of five years . The undiscounted amounts are not included in the tables above.
Lease Revenue
As described in Note 2 – Revenue , the majority of the partnership’s segment revenue is generated though their storage and throughput services and rail transportation services agreements with Green Plains Trade and are accounted for as lease revenue. Leasing revenues do not represent revenues recognized from contracts with customers under ASC 606, and are accounted for under ASC 842, Leases . Lease revenue associated with agreements with Green Plains Trade are eliminated upon consolidation. The remaining lease revenue is not material to the company. Refer to Note 2 – Revenue for further discussion on lease revenue.
Commodities
As of June 30, 2020, the company had contracted future purchases of grain, corn oil, natural gas, ethanol and distillers grains, valu ed at approximately $ 158.4 million.
Legal
The company is currently involved in litigation that has arisen during 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.
15. RELATED PARTY TRANSACTIONS
Green Plains Cattle Company LLC
The company engages in certain related party transactions with GPCC. The company provides a variety of shared services to GPCC, including accounting and finance, payroll and human resources, information technology, legal, communications and treasury activities. The shared services provided by the company and billed to GPCC were $ 0.4 million and $ 0.8 million for the three and six months ended June 30, 2020, respectively. The company had $ 1.4 million and $ 2.2 million outstanding receivables related to the shared service agreement and expenses paid on behalf of GPCC as of June 30, 2020 and December 31, 2019, respectively.
Green Plains Trade Group, a subsidiary of the company, enters into certain sale contracts with GPCC during the normal course of business. Revenues were $ 3.1 million and $ 6.0 million for the three and six months ended June 30, 2020, respectively.
Mr. Ejnar Knudsen, a member of the company’s board of directors, has an indirect ownership interest in GPCC of 0.0736 % by reason of his ownership in TGAM Agribusiness Fund LP. Based on the purchase price, the value of that ownership interest is approximately $ 0.1 million. Mr. Knudsen also is the CEO and partial owner of AGR Partners LLC which provides investment advisory services to TGAM Agribusiness Fund LP pursuant to a sub-advisory agreement between AGR Partners LLC and Nuveen Alternative Advisors LLC, which is the investment manager for TGAM Agribusiness Fund LP.
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 $ 0 and $ 24 thousand during the three and six months ended June 30, 2020, respectively, and $ 35 thousand and $ 69 thousand during the three and six months ended June 30, 2019, respectively. The company had $ 0 in outstanding payables related to these agreements as of June 30, 2020 and $ 17 thou sand in outstanding payables related to these agreements as of December 31, 2019.
34
Table of Contents
16. EQUITY METHOD INVESTMENTS
Green Plains Cattle Company LLC
On September 9, 2019, Green Plains, TGAM and StepStone announced the formation of a joint venture. Such parties entered into the Second Amended and Restated Limited Liability Company Agreement of GPCC effective as of September 1, 2019. GPCC was previously a wholly owned subsidiary of Green Plains. Green Plains also entered into a Securities Purchase Agreement with TGAM and StepStone, whereby TGAM and StepStone purchased an aggregate of 50 % of the membership interests of GPCC from Green Plains. After closing, GPCC is no longer consolidated in the company’s consolidated financial statements and the GPCC investment is accounted for using the equity method of accounting. GPCC results prior to its disposition are classified as discontinued operations in our current and prior period financials.
The GPCC investment is accounted for using the equity method of accounting. GPCC conducts the business of the joint venture, including (i) owning and operating the cattle feeding operations (as defined below), and (ii) any other activities approved by GPCC’s board of managers. GPCC continues to have the capacity to support 355,000 head of cattle and has approximately 11.7 million bushels of grain storage capacity. Historical GPCC operational results prior to its disposition are recorded as discontinued operations in the consolidated statement of operations.
The company does not consolidate any part of the assets or liabilities or operating results of its equity method investee. The company’s share of net income or loss in the investee increases or decreases, as applicable, the carrying value of the investment. With respect to GPCC, the company determined that this entity does not represent a variable interest entity and consolidation is not required. In addition, although the company has the ability to exercise significant influence over the joint venture through board representation and voting rights, all significant decisions require the consent of the other investors without regard to economic interest.
Summarized Financial Information
Our equity method investments are summarized in the following table (in thousands):
Ownership as of June 30, 2020
June 30, 2020
December 31, 2019
Green Plains Cattle Company LLC (1)
50 %
$
110,101
$
64,161
Other
Various
3,662
4,837
Total
$
113,763
$
68,998
(1) The equity method investment in GPCC is impacted by the effect of deferred gains or losses on cattle sale contracts designated in a cash flow hedge relationship. Pre-tax accumulated other comprehensive loss for GPCC was $ 17.1 million as of June 30, 2020 compared to pre-tax accumulated other comprehensive loss of $ 16.2 million as of December 31, 2019.
Earnings from equity method investments were as follows:
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
Green Plains Cattle Company LLC (1)
$
11,870
$
-
$
19,756
$
-
All others
175
( 36 )
255
( 110 )
Total income (loss) from equity method investments, net of income taxes
$
12,045
$
( 36 )
$
20,011
$
( 110 )
Distributions from equity method investments
$
11,079
$
-
$
14,326
$
-
Income (loss) from equity method investments, net of distributions
$
966
$
( 36 )
$
5,685
$
( 110 )
(1) Pre-tax equity method earnings of GPCC were $ 15.6 million and $ 26.0 million for the three and six months ended June 30, 2020.
35
Table of Contents
The company reports its proportional share of equity method investment income (loss) in the consolidated statements of operations. The company’s share of equity method investees other comprehensive income arising during the period is included in accumulated other comprehensive income (loss) in the accompanying balance sheet.
The following table present summarized information of GPCC.
Three Months Ended
June 30, 2020
Six Months Ended
June 30, 2020
Total revenues
$
256,472
$
490,532
Total operating expenses
225,174
438,438
Net income
$
31,298
$
52,094
June 30, 2020
December 31, 2019
Balance sheet:
Current assets
$
467,318
$
516,324
Noncurrent assets
71,253
73,922
Current liabilities
318,003
461,534
Noncurrent liabilities
366
390
Net assets
$
220,202
$
128,322
36
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.