Item 1. Financial Statements
Item 1. Financial Statements.
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
March 31,
2021
December 31,
2020
(unaudited)
ASSETS
Current assets
Cash and cash equivalents
$
446,833
$
233,860
Restricted cash
207,593
40,950
Accounts receivable, net of allowances of $ 198 and $ 143 , respectively
62,519
55,568
Income taxes receivable
483
661
Inventories
258,759
269,491
Prepaid expenses and other
14,988
16,531
Derivative financial instruments
19,365
25,292
Total current assets
1,010,540
642,353
Property and equipment, net of accumulated depreciation
and amortization of $ 523,375 and $ 530,194 , respectively
799,546
801,690
Operating lease right-of-use assets
64,597
61,883
Other assets
69,943
72,991
Total assets
$
1,944,626
$
1,578,917
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable
$
92,972
$
140,058
Accrued and other liabilities
36,236
38,471
Derivative financial instruments
41,098
20,265
Operating lease current liabilities
15,627
14,902
Short-term notes payable and other borrowings
174,104
140,808
Current maturities of long-term debt
61,442
98,052
Total current liabilities
421,479
452,556
Long-term debt
537,880
287,299
Operating lease long-term liabilities
51,682
49,549
Other liabilities
13,056
12,849
Total liabilities
1,024,097
802,253
Commitments and contingencies (Note 13)
Stockholders' equity
Common stock, $ 0.001 par value; 75,000,000 shares authorized;
56,452,866 and 47,470,505 shares issued, and 44,639,705
and 35,657,344 shares outstanding, respectively
56
47
Additional paid-in capital
882,949
740,889
Retained earnings
44,248
39,375
Accumulated other comprehensive loss
( 8,398 )
( 2,172 )
Treasury stock, 11,813,161 shares
( 131,287 )
( 131,287 )
Total Green Plains stockholders' equity
787,568
646,852
Noncontrolling interests
132,961
129,812
Total stockholders' equity
920,529
776,664
Total liabilities and stockholders' equity
$
1,944,626
$
1,578,917
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
March 31,
2021
2020
Revenues
Product revenues
$
551,980
$
631,581
Service revenues
1,660
1,288
Total revenues
553,640
632,869
Costs and expenses
Cost of goods sold (excluding depreciation and amortization expenses reflected below)
509,233
617,228
Operations and maintenance expenses
5,754
6,160
Selling, general and administrative expenses
23,518
21,638
Gain on sale of assets, net
( 36,893 )
-
Goodwill impairment
-
24,091
Depreciation and amortization expenses
20,681
18,080
Total costs and expenses
522,293
687,197
Operating income (loss)
31,347
( 54,328 )
Other income (expense)
Interest income
30
593
Interest expense
( 31,679 )
( 9,697 )
Other, net
10
836
Total other expense
( 31,639 )
( 8,268 )
Loss before income taxes and income from equity method investees
( 292 )
( 62,596 )
Income tax benefit (expense)
( 1,862 )
44,283
Income from equity method investees, net of income taxes
175
7,966
Net loss
( 1,979 )
( 10,347 )
Net income attributable to noncontrolling interests
4,566
6,098
Net loss attributable to Green Plains
$
( 6,545 )
$
( 16,445 )
Earnings per share:
Net loss attributable to Green Plains - basic and diluted
$
( 0.17 )
$
( 0.47 )
Weighted average shares outstanding:
Basic and diluted
37,695
34,665
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
March 31,
2021
2020
Net loss
$
( 1,979 )
$
( 10,347 )
Other comprehensive income (loss), net of tax:
Unrealized gains (losses) on derivatives arising during the period, net of tax benefit (expense) of $ 1,527 and ($ 1,447 ), respectively
( 4,849 )
4,532
Reclassification of realized gains on derivatives, net of tax expense of $ 434 and $ 1,432 , respectively
( 1,377 )
( 4,485 )
Other comprehensive income (loss), net of tax
( 6,226 )
47
Share of equity method investees other comprehensive income (loss) arising during the period, net of tax benefit (expense) of $ 0 and ($ 13,359 ), respectively
-
41,956
Total other comprehensive income (loss), net of tax
( 6,226 )
42,003
Comprehensive income (loss)
( 8,205 )
31,656
Comprehensive income attributable to noncontrolling interests
4,566
6,098
Comprehensive income (loss) attributable to Green Plains
$
( 12,771 )
$
25,558
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)
Three Months Ended
March 31,
2021
2020
Cash flows from operating activities:
Net loss
$
( 1,979 )
$
( 10,347 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization
20,681
18,080
Amortization of debt issuance costs and debt discount
2,672
5,099
Gain on sale of assets, net
( 36,303 )
-
Loss on extinguishment of convertible notes
22,100
-
Goodwill impairment
-
24,091
Deferred income taxes
1,960
( 23,895 )
Stock-based compensation
882
1,324
Income from equity method investees, net of income taxes
( 175 )
( 7,966 )
Distribution from equity method investees, net of income taxes
-
3,247
Other
( 82 )
6
Changes in operating assets and liabilities before effects of business combinations and dispositions:
Accounts receivable
( 6,874 )
72,684
Inventories
332
38,626
Derivative financial instruments
18,574
( 32,290 )
Prepaid expenses and other assets
917
1,135
Accounts payable and accrued liabilities
( 62,032 )
( 58,652 )
Current income taxes
177
( 13,251 )
Other
2,169
( 114 )
Net cash provided by (used in) operating activities
( 36,981 )
17,777
Cash flows from investing activities:
Purchases of property and equipment, net
( 31,524 )
( 38,792 )
Proceeds from the sale of assets, net
73,846
-
Other investing activities
-
( 1,098 )
Net cash provided by (used in) investing activities
42,322
( 39,890 )
Cash flows from financing activities:
Proceeds from the issuance of long-term debt
355,000
-
Payments of principal on long-term debt
( 135,835 )
( 21 )
Proceeds from short-term borrowings
686,486
820,264
Payments on short-term borrowings
( 691,166 )
( 844,316 )
Payments on extinguishment of convertible debt
( 20,861 )
-
Payments for repurchase of common stock
-
( 11,479 )
Payments of cash distributions
( 1,395 )
( 5,498 )
Proceeds from issuance of common stock, net
191,134
-
Payments of loan fees
( 8,614 )
-
Payments related to tax withholdings for stock-based compensation
( 3,804 )
( 1,209 )
Other financing activities
3,330
-
Net cash provided by (used in) financing activities
374,275
( 42,259 )
Net change in cash, cash equivalents and restricted cash
379,616
( 64,372 )
Cash, cash equivalents and restricted cash, beginning of period
274,810
269,896
Cash, cash equivalents and restricted cash, end of period
$
654,426
$
205,524
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
Three Months Ended
March 31,
2021
2020
Reconciliation of total cash, cash equivalents and restricted cash:
Cash and cash equivalents
$
446,833
$
194,333
Restricted cash
207,593
11,191
Total cash, cash equivalents and restricted cash
$
654,426
$
205,524
Supplemental investing activities:
Assets disposed of in sale
$
35,317
$
-
Less: liabilities relinquished
( 415 )
-
Net assets disposed
$
34,902
$
-
Supplemental disclosures of cash flow:
Cash refunded for income taxes
$
( 106 )
$
( 4,663 )
Cash paid for interest
$
8,688
$
8,683
Cash premium paid for extinguishment of convertible notes
$
20,861
$
-
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 48.9 % limited partner interest and a 2.0 % general partner interest in Green Plains Partners LP. Public investors own the remaining 49.1 % 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 March 31, 2021 and December 31, 2020, excluding intercompany balances, are $ 91.3 million and $ 91.2 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 March 31, 2021 and December 31, 2020, excluding intercompany balances, are $ 116.0 million and $ 151.2 million, respectively, which primarily consist of current maturities of long-term debt as discussed in Note 8 – Debt and operating lease liabilities. The liabilities recognized as a result of consolidating the partnership do not represent additional claims on our general assets.
The company also owns a majority interest in BioProcess Algae, a joint venture formed in 2008 as well as a majority interest in Fluid Quip Technologies, LLC with their results being consolidated in our 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, 2020, filed with the SEC on February 16, 2021.
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 have been reclassified to conform to the current year presentation. These reclassifications did not affect total revenues, costs and expenses or net income. See Note 8 – Debt and Note 11 – Stockholders’ Equity for further details.
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, carrying value of intangible assets, operating leases, impairment of long-lived assets and goodwill, derivative
8
Table of Contents
financial instruments, accounting for income taxes and assets acquired and liabilities assumed in acquisitions, 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, Ultra-High Protein 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. The food and ingredients segment, had no activity during the three months ended March 31, 2021 and 2020.
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, for payment towards a revolving credit agreement, or for capital expenditures as specified in certain credit facility agreements. 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.
Revenues related to the design, engineering and installation of equipment are recognized over the term of the related contracts as equipment is delivered and installed and services are performed.
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
9
Table of Contents
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 basis 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, soybean meal and soybean oil. The company monitors and manages this exposure as part of its overall risk management policy to reduce the adverse effect market volatility may have on its operating results. The company may hedge these commodities as one way to mitigate risk; however, there may be situations when these hedging activities themselves result in losses.
By using derivatives to hedge exposures to changes in commodity prices, the company is exposed to credit and market risk. The company’s exposure to credit risk includes the counterparty’s failure to fulfill its performance obligations under the terms of the derivative contract. The company minimizes its credit risk by entering into transactions with high quality counterparties, limiting the amount of financial exposure it has with each counterparty and monitoring their financial condition. Market risk is the risk that the value of the financial instrument might be adversely affected by a change in commodity prices or interest rates. The company manages market risk by incorporating parameters to monitor exposure within its risk management strategy, which limits the types of derivative instruments and strategies the company can use and the degree of market risk it can take using derivative instruments.
The company evaluates its physical delivery contracts to determine if they qualify for normal purchase or sale exemptions which are expected to be used or sold over a reasonable period in the normal course of business. Contracts that do not meet the normal purchase or sale criteria are recorded at fair value. Changes in fair value are recorded in operating income unless the contracts qualify for, and the company elects, 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
10
Table of Contents
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. Estimated fair values carried at market are based on exchange-quoted prices, adjusted as appropriate for regional location basis values which represent differences in local markets including transportation as well as quality or grade differences. Basis values are generally determined using inputs from broker quotations or other market transactions. However a portion of the value may be derived using unobservable inputs. 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
On January 1, 2021, the company early adopted the amended guidance in ASC 470-20 , Debt - Debt with Conversion and Other Options and ASC 815-40, Derivatives and Hedging - Contracts in Entity’s Own Equity - Accounting for Convertible Instruments and Contracts in an Equity’s Own Equity. The adoption of this guidance resulted in a $ 49.5 million decrease in additional paid-in capital, an $ 11.4 million increase in retained earnings and a $ 38.1 million increase in long-term debt, which included a $ 39.4 million increase in debt principal offset by a $ 1.3 million increase in debt issuance costs, resulting from amounts previously bifurcated to equity being reclassified to debt. See Note 8 – Debt and Note 11 – Stockholders’ Equity for further details.
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, and a subsequent update in January 2021, 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.
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.
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 (in thousands):
Three Months Ended March 31, 2021
Ethanol Production
Agribusiness & Energy Services
Partnership
Eliminations
Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol
$
-
$
-
$
-
$
-
$
-
Distillers grains
3,613
-
-
-
3,613
Corn oil
-
-
-
-
-
Service revenues
563
-
1,057
-
1,620
Other
4,062
826
-
-
4,888
Intersegment revenues
-
-
2,006
( 2,006 )
-
Total revenues from contracts with customers
8,238
826
3,063
( 2,006 )
10,121
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol
289,585
75,912
-
-
365,497
Distillers grains
95,694
9,239
-
-
104,933
Corn oil
14,540
4,811
-
-
19,351
Grain
-
12,170
-
-
12,170
Other
15,665
25,863
-
-
41,528
Intersegment revenues
-
5,123
-
( 5,123 )
-
Total revenues from contracts accounted for as derivatives
415,484
133,118
-
( 5,123 )
543,479
Leasing revenues under ASC 842 (2) :
-
-
17,343
( 17,303 )
40
Total Revenues
$
423,722
$
133,944
$
20,406
$
( 24,432 )
$
553,640
Three Months Ended March 31, 2020
Ethanol Production
Agribusiness & Energy Services
Partnership
Eliminations
Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol
$
-
$
-
$
-
$
-
$
-
Distillers grains
16,475
-
-
-
16,475
Service revenues
-
-
1,179
-
1,179
Other
2,959
390
-
-
3,349
Intersegment revenues
25
-
2,074
( 2,099 )
-
Total revenues from contracts with customers
19,459
390
3,253
( 2,099 )
21,003
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol
367,092
126,093
-
-
493,185
Distillers grains
72,527
4,709
-
-
77,236
Corn oil
14,684
5,730
-
-
20,414
Grain
6
7,950
-
-
7,956
Other
1,957
11,009
-
-
12,966
Intersegment revenues
-
7,308
-
( 7,308 )
-
Total revenues from contracts accounted for as derivatives
456,266
162,799
-
( 7,308 )
611,757
Leasing revenues under ASC 842 (2) :
-
-
17,018
( 16,909 )
109
Total Revenues
$
475,725
$
163,189
$
20,271
$
( 26,316 )
$
632,869
(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 .
Major Customers
Revenue from Customer A represented 13 % and 19 % of total revenues for the three months ended March 31, 2021 and 2020, respectively.
12
Table of Contents
3. ACQUISITIONS AND DISPOSITIONS
Acquisition of a Majority Interest in Fluid Quip Technologies, LLC
On December 9, 2020, the company acquired a majority interest in Fluid Quip Technologies, LLC. During the three months ended March 31, 2021, there were no material changes to the preliminary purchase price allocation or assets acquired and liabilities assumed.
Disposition of Ord Ethanol Plant
On March 22, 2021, the company completed the sale of the plant located in Ord, Nebraska and certain related assets, to GreenAmerica Biofuels Ord LLC (the “Ord Transaction”) for a sale price of $ 64.0 million, plus working capital of $ 9.8 million. Correspondingly, the company entered into a separate asset purchase agreement with the Partnership to acquire the storage assets and assign the rail transportation assets to be disposed of in the Ord Transaction for $ 27.0 million, which was used to pay down a portion of the Partnership’s credit facility. In addition, as of March 31, 2021, the company had a payable of $ 0.5 million for amounts owed to the Partnership as a result of a purchase price adjustment based on additional railcars being transferred to GreenAmerica Biofuels Ord LLC as part of the transaction. The divested assets were reported within the company’s ethanol production, agribusiness and energy services and partnership segments. The company recorded a pretax gain on the sale of the Ord plant of $ 36.9 million recorded within corporate activities.
The asset and liabilities of the Ord ethanol plant at closing on March 22, 2021 were as follows: (in thousands):
Amounts of Identifiable Assets Disposed and Liabilities Relinquished
Inventory
$
10,400
Prepaid expenses and other
632
Property and equipment
24,285
Accrued and other liabilities
( 415 )
Total identifiable net assets disposed
$
34,902
The amounts reflected above represent working capital estimates, including an adjustment of $ 0.4 million subsequent to the initial sale, which are considered preliminary until contractual post-closing working capital adjustments are finalized. The operating lease right-of-use assets and lease liabilities associated with the railcar operating leases, currently estimated at approximately $ 2.0 million, respectively, will be extinguished upon the assignment of the associated leases to GreenAmerica Biofuels Ord LLC, which had not yet occurred as of March 31, 2021.
Disposition of Hereford Ethanol Plant
On December 28, 2020, the company completed the sale of the plant located in Hereford, Texas, and certain related assets, to Hereford Ethanol Partners, L.P. There were no material changes to the assets disposed and liabilities relinquished from the disposition of the Hereford plant during the three months ended March 31, 2021.
Disposition of Equity Interest in Green Plains Cattle Company LLC
On October 1, 2020, the company sold its remaining 50 % joint venture interest in GPCC to AGR Partners LLC, TGAM Agribusiness Fund LP and StepStone Atlantic Fund, LP.
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
13
Table of Contents
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 values, which represent differences in local markets including transportation or commodity quality or grade differences.
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.
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 March 31, 2021
Quoted Prices in
Active Markets for
Identical Assets
Significant Other
Observable Inputs
(Level 1)
(Level 2)
Total
Assets:
Cash and cash equivalents
$
446,833
$
-
$
446,833
Restricted cash
207,593
-
207,593
Inventories carried at market
-
69,132
69,132
Unrealized gains on derivatives
-
19,365
19,365
Other assets
111
42
153
Total assets measured at fair value
$
654,537
$
88,539
$
743,076
Liabilities:
Accounts payable (1)
$
-
$
20,281
$
20,281
Unrealized losses on derivatives
-
6,313
6,313
Total liabilities measured at fair value
$
-
$
26,594
$
26,594
Fair Value Measurements at December 31, 2020
Quoted Prices in
Active Markets for
Identical Assets
Significant Other
Observable Inputs
(Level 1)
(Level 2)
Total
Assets:
Cash and cash equivalents
$
233,860
$
-
$
233,860
Restricted cash
40,950
-
40,950
Inventories carried at market
-
77,900
77,900
Unrealized gains on derivatives
-
21,956
21,956
Other assets
112
29
141
Total assets measured at fair value
$
274,922
$
99,885
$
374,807
Liabilities:
Accounts payable (1)
$
-
$
19,355
$
19,355
Unrealized losses on derivatives
-
10,997
10,997
Total liabilities measured at fair value
$
-
$
30,352
$
30,352
(1) Accounts payable is generally stated at historical amounts with the exception of $ 20.3 million and $ 19.4 million at March 31, 2021 and December 31, 2020, 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 company believes the fair value of its debt approximated book value at March 31, 2021. The fair value of the company’s debt was approximately $ 535.9 million compared with a book value of $ 526.2 million at December 31, 2020. The company estimated the fair value of its outstanding debt using Level 2 inputs . The company believes the fair values of its
14
Table of Contents
accounts receivable approximated book value, which was $ 62.5 million and $ 55.6 million at March 31, 2021 and December 31, 2020, respectively.
Although the company currently does not have any recurring Level 3 financial measurements, the fair values of tangible and intangible assets and goodwill acquired 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.
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, Ultra-High Protein 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. The food and ingredients segment had no activity during the three months ended March 31, 2021 and 2020.
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 March 31,
2021
2020
Revenues:
Ethanol production:
Revenues from external customers
$
423,722
$
475,700
Intersegment revenues
-
25
Total segment revenues
423,722
475,725
Agribusiness and energy services:
Revenues from external customers
128,821
155,881
Intersegment revenues
5,123
7,308
Total segment revenues
133,944
163,189
Partnership:
Revenues from external customers
1,097
1,288
Intersegment revenues
19,309
18,983
Total segment revenues
20,406
20,271
Revenues including intersegment activity
578,072
659,185
Intersegment eliminations
( 24,432 )
( 26,316 )
Total Revenues
$
553,640
$
632,869
Refer to Note 2 - Revenue , for further disaggregation of revenue by operating segment.
Three Months Ended March 31,
2021
2020
Cost of goods sold:
Ethanol production
$
415,525
$
489,150
Agribusiness and energy services
116,074
156,502
Intersegment eliminations
( 22,366 )
( 28,424 )
$
509,233
$
617,228
15
Table of Contents
Three Months Ended March 31,
2021
2020
Operating income (loss):
Ethanol production (1)
$
( 20,320 )
$
( 60,781 )
Agribusiness and energy services
13,346
2,560
Partnership
12,871
12,430
Intersegment eliminations
( 2,066 )
2,133
Corporate activities (2)
27,516
( 10,670 )
$
31,347
$
( 54,328 )
(1) Operating loss for ethanol production includes a goodwill impairment charge of $ 24.1 million for the three months ended March 31, 2020.
(2) Corporate activities for the three months ended March 31, 2021 included a $ 36.9 million pretax gain on sale of assets.
Three Months Ended March 31,
2021
2020
Depreciation and amortization:
Ethanol production
$
18,528
$
15,898
Agribusiness and energy services
607
553
Partnership
887
961
Corporate activities
659
668
$
20,681
$
18,080
The following table sets forth total assets by operating segment (in thousands):
March 31, 2021
December 31, 2020
Total assets (1) :
Ethanol production
$
1,028,817
$
900,963
Agribusiness and energy services
403,628
378,720
Partnership
91,261
91,205
Corporate assets
454,650
228,074
Intersegment eliminations
( 33,730 )
( 20,045 )
$
1,944,626
$
1,578,917
(1) Asset balances by segment exclude intercompany balances .
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 March 31, 2021 or December 31, 2020.
The components of inventories are as follows (in thousands):
March 31, 2021
December 31, 2020
Finished goods
$
87,591
$
89,223
Commodities held for sale
25,858
40,147
Raw materials
94,154
90,800
Work-in-process
16,206
13,201
Supplies and parts
34,950
36,120
$
258,759
$
269,491
7. DERIVATIVE FINANCIAL INSTRUMENTS
At March 31, 2021, the company’s consolidated balance sheet reflected unrealized losses of $ 8.4 million, net of tax, in accumulated other comprehensive income. The company expects these losses will be reclassified to operating income over the next 12 months as a result of hedged transactions that are forecasted to occur. The amount realized in operating income will differ as commodity prices change.
16
Table of Contents
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
March 31,
2021
December 31,
2020
March 31,
2021
December 31,
2020
Derivative financial instruments
$
19,365
$
21,956
(1)
$
6,313
(2)
$
10,997
(3)
Other assets
42
29
-
-
Total
$
19,407
$
21,985
$
6,313
$
10,997
(1) At December 31, 2020, derivative financial instruments, as reflected on the balance sheet, includes net unrealized gains on exchange traded futures and options contracts of $ 3.3 million, which include $ 2.8 million of net unrealized gains on derivative financial instruments designated as cash flow hedging instruments.
(2) At March 31, 2021, derivative financial instruments, as reflected on the balance sheet, includes net unrealized losses on exchange traded futures and options contracts of $ 34.8 million, which included $ 24.8 million of net unrealized losses on derivative financial instruments designated as cash flow hedging instruments.
(3) At December 31, 2020, derivative financial instruments, as reflected on the balance sheet, includes net unrealized losses on exchange traded futures and options contracts of $ 9.3 million, none of which were designated as cash flow hedging instruments.
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 March 31,
Comprehensive Income into Income
2021
2020
Revenues
$
( 15,188 )
$
8,818
Cost of goods sold
16,999
( 2,901 )
Net gain recognized in loss before income taxes
$
1,811
$
5,917
Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives
Gain (Loss) Recognized in Other Comprehensive Income on
Three Months Ended March 31,
Derivatives
2021
2020
Commodity contracts
$
( 6,376 )
$
5,979
Amount of Gain (Loss)
Location of Gain (Loss)
Recognized in Income on Derivatives
Derivatives Not Designated
Recognized in Income
Three Months Ended March 31,
as Hedging Instruments
on Derivatives
2021
2020
Commodity contracts
Revenues
$
( 40,794 )
$
45,407
Commodity contracts
Costs of goods sold
8,563
( 2,679 )
Net gain (loss) recognized in loss before income taxes
$
( 32,231 )
$
42,728
17
Table of Contents
The following amounts were recorded on the consolidated balance sheets related to cumulative basis adjustments for the fair value hedged items (in thousands):
March 31, 2021
December 31, 2020
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
$
45,378
$
12,825
$
53,963
$
9,041
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 (Loss) Recognized in Income on Cash Flow and Fair Value Hedging Relationships for the Three Months Ended March 31,
2021
2020
Revenue
Cost of
Goods Sold
Revenue
Cost of
Goods Sold
Gain (loss) on cash flow hedging relationships:
Commodity contracts:
Amount of gain reclassified from accumulated other comprehensive income into income
$
( 15,188 )
$
16,999
$
8,818
$
( 2,901 )
Gain (loss) on fair value hedging relationships:
Commodity contracts:
Hedged item
-
7,967
-
( 7,594 )
Derivatives designated as hedging instruments
-
( 7,108 )
-
8,114
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
$
( 15,188 )
$
17,858
$
8,818
$
( 2,381 )
There were no gains or losses from discontinuing cash flow or fair value hedge treatment during the three months ended March 31, 2021 and 2020.
18
Table of Contents
The open commodity derivative positions as of March 31, 2021 are as follows (in thousands):
Exchange Traded (1)
Non-Exchange Traded (2)
Derivative
Instruments
Net Long &
(Short)
Long
(Short)
Unit of
Measure
Commodity
Futures
( 22,300 )
Bushels
Corn and Soybeans
Futures
28,965
(3)
Bushels
Corn
Futures
( 7,255 )
(4)
Bushels
Corn
Futures
( 119,490 )
Gallons
Ethanol
Futures
( 80,346 )
(3)
Gallons
Ethanol
Futures
15,238
MmBTU
Natural Gas
Futures
( 848 )
(4)
MmBTU
Natural Gas
Futures
425
Tons
Soybean Meal
Futures
( 24,000 )
Pounds
Soybean Oil
Options
109
Tons
Soybean Meal
Options
63,159
Pounds
Soybean Oil
Options
10,995
Bushels
Corn
Options
( 10,719 )
Gallons
Ethanol
Options
76
MmBTU
Natural Gas
Forwards
49,595
( 62 )
Bushels
Corn and Soybeans
Forwards
-
( 155,333 )
Gallons
Ethanol
Forwards
126
( 398 )
Tons
Distillers Grains
Forwards
24,816
( 18,000 )
Pounds
Corn Oil
Forwards
15,658
( 1,029 )
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) Futures used for cash flow hedges.
(4) Futures used for fair value hedges.
Energy trading contracts that do not involve physical delivery are presented net in revenues on the consolidated statements of operations. Included in revenues are net gains on energy trading contracts of $ 0.4 million and $ 3.1 million for the three months ended March 31, 2021 and 2020, respectively.
8. DEBT
On January 1, 2021, the company early adopted the amended guidance in ASC 470-20 , using the modified retrospective method of transition. The adoption of this guidance resulted in a $ 49.5 million decrease in additional paid-in capital, an $ 11.4 million increase in retained earnings and a $ 38.1 million increase in long-term debt, which included a $ 39.4 million increase in debt principal offset by a $ 1.3 million increase in debt issuance costs, resulting from amounts previously bifurcated to equity being reclassified to debt.
19
Table of Contents
The components of long-term debt are as follows (in thousands):
March 31, 2021
December 31, 2020
Corporate: (1)
2.25 % convertible notes due 2027 (2)
$
230,000
$
-
4.00 % convertible notes due 2024 (3)
115,000
89,125
4.125 % convertible notes due 2022 (4)
34,316
156,441
Green Plains SPE LLC:
$ 125.0 million junior secured mezzanine notes due 2026 (5)
125,000
-
Green Plains Wood River and Green Plains Shenandoah:
$ 75.0 million delayed draw loan agreement (6)
30,000
30,000
Green Plains Partners:
$ 135.0 million credit facility (7)
62,800
100,000
Other
15,793
15,936
Total book value of long-term debt
612,909
391,502
Unamortized debt issuance costs
( 13,587 )
( 6,151 )
Less: current maturities of long-term debt
( 61,442 )
( 98,052 )
Total long-term debt
$
537,880
$
287,299
(1) See discussion on early adoption of the amended guidance in ASC 470-20 on the previous page.
(2) Includes $ 7.4 million of unamortized debt issuance costs as of March 31, 2021.
(3) Includes $ 2.8 million and $ 2.2 million of unamortized debt issuance costs as of March 31, 2021 and December 31, 2020, respectively.
(4) See discussion below regarding the repurchase of convertible notes due in 2022. Includes $ 0.3 million and $ 1.3 million of unamortized debt issuance costs as of March 31, 2021 and December 31, 2020, respectively.
(5) Includes $ 1.0 million of unamortized debt issuance costs as of March 31, 2021 .
(6) Includes $ 0.3 million of unamortized debt issuance costs as of both March 31, 2021 and December 31, 2020 .
(7) Includes $ 1.7 million and $ 2.3 million of unamortized debt issuance costs as of March 31, 2021 and December 31, 2020, respectively.
The components of short-term notes payable and other borrowings are as follows (in thousands):
March 31, 2021
December 31, 2020
Green Plains Trade:
$ 300.0 million revolver
$
70,270
$
79,251
Green Plains Grain:
$ 100.0 million revolver
49,000
38,700
$ 50.0 million inventory financing
32,277
-
Green Plains Commodity Management:
$ 30.0 million hedge line
22,557
21,682
Other
-
1,175
$
174,104
$
140,808
Corporate Activities
In March 2021, the company issued an aggregate $ 230.0 million of 2.25 % convertible senior notes due in 2027, or the 2.25 % notes. The 2.25 % notes bear interest at a rate of 2.25 % per year, payable on March 15 and September 15 of each year, beginning September 15, 2021, and mature on March 15, 2027 . The 2.25 % notes are senior, unsecured obligations of the company. The 2.25 % notes are 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 stock (and cash in lieu of fractional shares). However, before September 15, 2026, the 2.25 % notes will not be convertible unless certain conditions are satisfied. The initial conversion rate is 31.6206 shares of the company’s common stock per $ 1,000 principal amount of 2.25 % notes (equivalent to an initial conversion price of approximately $ 31.62 per share of the company’s common stock), representing an approximately 37.5 % premium over the offering price of the company’s common stock. The conversion rate is subject to adjustment upon the occurrence of certain events, including but not limited to; the event of a stock dividend or stock split; the issuance of additional rights, options and warrants; spinoffs; the event of a cash dividend or distribution; or a tender or exchange offering. 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 2.25 % notes for redemption.
On and after March 15, 2024, and prior to the maturity date, the company may redeem, for cash, all, but not less than all, of the 2.25 % notes if the last reported sale price of the company’s common stock equals or exceeds 140 % of the applicable conversion price on (i) at least 20 trading days during a 30 consecutive trading day period ending on the trading day
20
Table of Contents
immediately prior to the date the company delivers notice of the redemption; and (ii) the trading day immediately before the date of the redemption notice. The redemption price will equal 100 % of the principal amount of the 2.25 % 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” (as defined in the indenture for the 2.25 % notes), holders of the 2.25 % notes will have the right, at their option, to require the company to repurchase their 2.25 % notes for cash at a price equal to 100 % of the principal amount of the 2.25 % notes to be repurchased, plus accrued and unpaid interest to, but excluding, the fundamental change repurchase date.
During June 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, including but not limited to; the event of a stock dividend or stock split; the issuance of additional rights, options and warrants; spinoffs; the event of a cash dividend or distribution; or a tender or exchange offering. 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 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. In March 2021, concurrent with the issuance of the 2.25 % notes, the company used approximately $ 156.5 million of the net proceeds of the 2.25 % notes to repurchase approximately $ 135.7 million aggregate principal amount of the 4.125 % notes, in privately negotiated transactions. Pursuant to the guidance within ASC 470, Debt , the company recorded a loss upon extinguishment of $ 22.1 million, measured by the difference between the fair value and carrying value of the notes, which was recorded to interest expense. This charge included $ 1.2 million of unamortized debt issuance costs related to the principal balance extinguished.
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 will be subject to adjustment upon the occurrence of certain events, including but not limited to; the event of a stock dividend or stock split; the issuance of additional rights, options and warrants; spinoffs; the event of a cash dividend or distribution; or a tender or exchange offering.
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.
21
Table of Contents
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 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 March 31, 2021, 5.5 million bushels of corn had been designated as collateral under these agreements at initial values totaling $ 32.3 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 March 31, 2021, the short-term notes payable were valued at $ 32.3 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 %.
Ethanol Production Segment
On February 9, 2021, Green Plains SPE LLC, a wholly-owned special purpose subsidiary and parent of Green Plains Obion and Green Plains Mount Vernon issued $ 125.0 million of junior secured mezzanine notes due 2026 (the “Junior Notes”) with four funds and accounts managed by BlackRock for the purchase of all notes issued.
The Junior Notes will mature on February 9, 2026 and are secured by a pledge of the membership interests in and the real property owned by Green Plains Obion and Green Plains Mount Vernon. The proceeds of the Junior Notes will be used to construct high protein processing systems at the Green Plains Obion and Green Plains Mount Vernon facilities. The Junior Notes accrue interest at an annual rate of 11.75% . However, subject to the satisfaction of certain conditions, the Green Plains SPE LLC may elect to pay an amount in cash equal to interest accruing at a rate of 6.00% per annum plus an amount equal to interest accruing at a rate of 6.75% per annum to be paid in kind. The entire outstanding principal balance, plus any accrued and unpaid interest is due upon maturity. Green Plains SPE LLC is required to comply with certain financial covenants
22
Table of Contents
regarding minimum liquidity at Green Plains and a maximum aggregate loan to value. The Junior Notes can be retired or refinanced after 42 months with no prepayment premium. The Junior Notes have an unsecured parent guarantee from the company and have certain limitations on distributions, dividends or loans to the company unless there will not exist any event of default. Funds associated with the Junior Notes are administered by a trustee and are included in the balance of restricted cash as of March 31, 2021.
On September 3, 2020, Green Plains Wood River and Green Plains Shenandoah, wholly-owned subsidiaries of the company, entered into a delayed draw loan agreement with MetLife Real Estate Lending LLC. The $ 75.0 million delayed draw loan matures on September 1, 2035 and is secured by substantially all of the assets of the Wood River and Shenandoah facilities. The proceeds from the loan will be used to add high protein processing systems at the Wood River and Shenandoah facilities as well as other capital expenditures.
The delayed draw loan bears interest at a fixed rate of 5.02 %, plus an interest rate premium of 1.5 % until the loan is fully drawn, which must occur within the 18 month draw period. After the earlier of the 18 month draw period or the loan being fully drawn, the interest rate premium may be adjusted quarterly from 0.00 % to 1.50 % based on the leverage ratio of total funded debt to EBITDA of Wood River and Shenandoah. Principal payments of $ 1.5 million per year begin 24 months from the closing date. Prepayments are prohibited until September 2024. Financial covenants of the delayed draw loan agreement include a minimum loan to value ratio of 50 %, a minimum fixed charge coverage ratio of 1.25 x commencing on June 30, 2021, a total debt service reserve of six months of future principal and interest payments and a minimum working capital requirement at Green Plains of not less than $ 0.10 per gallon of nameplate capacity or $ 95.8 million. The loan is guaranteed by the company and has certain limitations on distributions, dividends or loans to Green Plains by Wood River and Shenandoah unless immediately after giving effect to such action, there will not exist any event of default.
The company also has small equipment financing loans, finance leases on equipment or facilities, and other forms of debt financing.
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 includes a $ 130.0 million term loan and a $ 5.0 million revolver, and matures on December 31, 2021 . The partnership made $ 37.5 million in principal payments on the term loan during the three months ended March 31, 2021, including $ 7.5 million of scheduled repayments, $ 27.0 million related to the sale of the storage assets located adjacent to the Ord, Nebraska ethanol plant and a $ 3.0 million prepayment made with excess cash. As of March 31, 2021, no additional prepayments on the term loan were required or paid. Monthly principal payments of $ 2.5 million are required through April 15, 2021, with a step up to monthly payments of $ 3.2 million beginning May 15, 2021 through maturity. 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. Prepayments of $ 40.0 million in excess of the scheduled monthly payments were made prior to April 1, 2021, and as such, the interest rate associated with the term loan balance will not be increased to a floating rate based on a 1.00 % LIBOR floor plus 5.00 % to 5.75 %. The unused portion of the revolver is also subject to a commitment fee of 0.50 %. 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. Under the terms of the credit facility, swing line loans must be repaid within 10 days of the date of the advance. As of March 31, 2021, the term loan had a balance of $ 62.5 million and an interest rate of 5.75 % and the revolver had a balance outstanding of $ 0.3 million at an interest rate of 7.00 %.
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
23
Table of Contents
Green Plains Trade. The credit facility also requires the partnership to maintain a maximum consolidated leverage ratio and a minimum consolidated debt service coverage ratio , each of which is calculated on a pro forma basis with respect to acquisitions and divestitures occurring during the applicable period. The maximum consolidated leverage ratio required, as of the end of any fiscal quarter, is no more than 3.00 x and decreases 0.25 x each quarter to 1.50 x by December 31, 2021. The minimum consolidated debt service coverage ratio for the three months ended March 31, 2021, was set to 1.05 x due to the partnership having completed prepayment of at least $ 40 million of the outstanding principal balance on the credit facility as specified in the loan agreement. The minimum debt service coverage ratio will resume being set to 1.10 x for subsequent quarters. 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. The credit facility is not guaranteed by the company.
The facility, which is supported by a group of financial institutions, will mature on December 31, 2021 unless extended by agreement of the lenders or replaced by another funding source. While the partnership has not yet finalized renegotiations of the credit facility or secured additional funding necessary to repay the loan, the partnership believes it is probable that it will source appropriate funding given the partnership’s consistent and stable fee-based cash flows, ongoing profitability, low debt leverage and history of obtaining financing on reasonable commercial terms. In the unlikely scenario that the partnership is unable to refinance its debt with the lenders prior to its maturity, the partnership will consider other financing sources, including but not limited to, the restructuring or issuance of new debt with a different lending group, the issuance of additional partnership units, other strategic actions to extinguish the debt, or support from the company.
Covenant Compliance
The company was in compliance with its debt covenants as of March 31, 2021.
Restricted Net Assets
At March 31, 2021, there were approximately $ 152.7 million of net assets at the company’s subsidiaries that could not be transferred to the parent company in the form of dividends, loans or advances due to restrictions contained in the credit facilities of these subsidiaries.
9. STOCK-BASED COMPENSATION
The company has an equity incentive plan which reserved a total of 5.7 million shares of common stock for issuance pursuant to the plan. The plan provides for shares, including options to purchase shares of common stock, stock appreciation rights tied to the value of common stock, restricted stock, restricted and deferred stock unit awards and performance share awards to eligible employees, non-employee directors and consultants. 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 three months ended March 31, 2021, 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, 2020
1,028,739
$
9.15
Granted
295,878
26.25
Forfeited
( 6,221 )
11.79
Vested
( 293,715 )
13.71
Non-Vested at March 31, 2021
1,024,681
$
12.76
2.4
24
Table of Contents
Performance Shares
On February 18, 2021 and 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). Performance shares granted in 2021 and 2020 do not contain market based factors requiring a Monte Carlo valuation model. 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 2021 and 2020 awards are 1,122,243 performance shares which represents approximately 272 % of the 412,121 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. On March 19, 2021, based on criteria discussed above, the 2018 performance shares vested at a target of 75 %. If the company’s RONA and TSR achieve the maximum goals, the maximum amount of shares available to be issued pursuant to the 2019 awards are 252,279 performance shares or 150 % of the 168,186 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.
For performance shares which include market based factors, the company uses 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 and related valuation are illustrated in the following table:
FY 2019 Performance Awards
Risk-free interest rate
2.45
%
Dividend yield
3.13
%
Expected volatility
41.69
%
Monte Carlo valuation
99.62
%
Closing stock price on the date of grant
$
15.34
The non-vested performance share award activity for the three months ended March 31, 2021, is as follows:
Performance
Shares
Weighted-
Average Grant-
Date Fair Value
Weighted-Average
Remaining
Vesting Term
(in years)
Non-Vested at December 31, 2020
517,969
$
10.82
Granted
179,555
26.27
Forfeited
( 29,302 )
18.15
Vested
( 87,915 )
17.68
Non-Vested at March 31, 2021
580,307
$
14.17
2.5
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
25
Table of Contents
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.
There was no change in the number of non-vested based awards during the three months ended March 31, 2021.
Stock-Based and Unit Based Compensation Expense
Compensation costs for stock-based and unit-based payment plans were $ 0.9 million and $ 1.3 million for the three months ended March 31, 2021 and 2020, respectively. At March 31, 2021, there was $ 16.5 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 2.5 years. The potential tax benefit related to stock-based payment is approximately 23.9 % of these expe nses .
10. EARNINGS PER SHARE
Basic earnings per share, or EPS, is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period.
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.
The basic and diluted EPS are calculated as follows (in thousands, except per share amounts):
Three Months Ended March 31,
2021
2020
EPS - basic and diluted:
Net loss attributable to Green Plains
$
( 6,545 )
$
( 16,445 )
Weighted average shares outstanding - basic and diluted
37,695
34,665
EPS - basic and diluted
$
( 0.17 )
$
( 0.47 )
Anti-dilutive weighted-average convertible debt and stock-based compensation (1)
13,714
13,926
(1) The effect related to the company’s convertible debt, outstanding warrants and stock-based compensation awards have been excluded from diluted EPS for the periods presented as the inclusion of these shares would have been anti-dilutive.
11. STOCKHOLDERS’ EQUITY
Early Adoption of ASC 470-20
On January 1, 2021, the company early adopted the amended guidance in ASC 470-20 , using the modified retrospective method of transition. The adoption of this guidance resulted in a $ 49.5 million decrease in additional paid-in capital, an $ 11.4 million increase in retained earnings and a $ 38.1 million increase in long-term debt, which included a $ 39.4 million increase in debt principal offset by a $ 1.3 million increase in debt issuance costs, resulting from amounts previously bifurcated to equity being reclassified to debt.
Upon adoption of amended guidance in ASC 470-20 , the company reversed the remaining deferred tax liability of $ 9.2 million associated to the equity portion of previously issued convertible debt. As the company had recorded a full valuation allowance against its deferred tax assets, the reversal of the $ 9.2 million deferred tax liability would require an increase to the existing valuation allowance by the same amount which would normally be recorded through current income tax expense. However, because the change in the deferred tax liability is directly linked to the adoption of ASC 470-20 , which is accounted for as a cumulative effect adjustment, the required increase to the valuation allowance is recorded as part of the cumulative adjustment to stockholders’ equity and has no effect on the income statement.
26
Table of Contents
Public Offering of Common Stock
On March 1, 2021, the company completed an offering of 8,751,500 shares of our common stock, par value $ 0.001 per share, in a public offering at a price of $ 23.00 per share (the “Common Stock Offering”). The Common Stock Offering resulted in net proceeds of $ 191.1 million, after deducting underwriting discounts and commissions as well as the company’s offering expenses.
Warrants
During the three months ended March 31, 2021, in connection with certain arrangements, the company issued warrants to purchase shares of its common stock. The company measures the fair value of the warrants using the Black-Scholes option pricing model as of the issuance date. Exercisable warrants are equity based and recorded as a reduction in additional paid-in capital.
The company has reserved 2,550,000 shares of common stock for the exercise of warrants to non-employees, of which 2,275,000 are exercisable. These warrants could potentially dilute basic earnings per share in future years. The exercise price of the warrants is $ 22.00 and expiration dates are December 8, 2025 for 275,000 warrants, February 9, 2026 for 275,000 warrants and April 28, 2026 for 2,000,000 warrants.
Components of stockholders’ equity for the three months ended March 31, 2021 and 2020 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, December 31, 2020
47,471
$
47
$
740,889
$
39,375
$
( 2,172 )
11,813
$
( 131,287 )
$
646,852
$
129,812
$
776,664
Impact of ASC 470-20 adoption (1)
-
-
( 49,496 )
11,418
-
-
-
( 38,078 )
-
( 38,078 )
Balance, January 1, 2021
47,471
47
691,393
50,793
( 2,172 )
11,813
( 131,287 )
608,774
129,812
738,586
Net income (loss)
-
-
-
( 6,545 )
-
-
-
( 6,545 )
4,566
( 1,979 )
Cash distributions declared
-
-
-
-
-
-
-
-
( 1,395 )
( 1,395 )
Other comprehensive loss
before reclassification
-
-
-
-
( 4,849 )
-
-
( 4,849 )
-
( 4,849 )
Amounts reclassified from
accumulated other
comprehensive loss
-
-
-
-
( 1,377 )
-
-
( 1,377 )
-
( 1,377 )
Other comprehensive income,
net of tax
-
-
-
-
( 6,226 )
-
-
( 6,226 )
-
( 6,226 )
Investment in subsidiary
-
-
-
-
-
-
-
-
3,330
3,330
Issuance of warrants
-
-
3,431
-
-
-
-
3,431
( 3,431 )
-
Issuance of common stock for cash at $ 23.00 per share, net of fees
8,752
9
191,125
-
-
-
-
191,134
-
191,134
Stock-based compensation
230
-
( 3,000 )
-
-
-
-
( 3,000 )
79
( 2,921 )
Balance, March 31, 2021
56,453
$
56
$
882,949
$
44,248
$
( 8,398 )
11,813
$
( 131,287 )
$
787,568
$
132,961
$
920,529
(1) See Note 1 – Recent Accounting Pronouncements and Note 8 – Debt for discussion on adoption of ASC 470-20 .
27
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, 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
Amounts reclassified from accumulated other comprehensive income are as follows (in thousands):
Three Months Ended March 31,
Statements of
Operations
2021
2020
Classification
Gains (losses) on cash flow hedges:
Commodity derivatives
$
( 15,188 )
$
8,818
(1)
Commodity derivatives
16,999
( 2,901 )
(2)
Total gains on cash flow hedges
1,811
5,917
(3)
Income tax expense
434
1,432
(4)
Amounts reclassified from accumulated other comprehensive income (loss)
$
1,377
$
4,485
(1) Revenues
(2) Costs of goods sold
(3) Loss before income taxes and income from equity method investees
(4) Income tax benefit (expense)
12. INCOME TAXES
The company records actual income tax expense or benefit during interim periods rather than on an annual effective tax rate method. Certain items are given discrete period treatment and the tax effect of those items are reported in full in the relevant interim period. Green Plains Partners is a limited partnership, which is treated as a flow-through entity for federal income tax purposes and is not subject to federal income taxes. As a result, the consolidated financial statements do not reflect 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 first quarter of 2020, 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. No additional tax benefit was recorded related to the CARES Act during the three months ended March 31, 2021.
The company recorded income tax expense of $ 1.9 million for the three months ended March 31, 2021, compared with income tax benefit of $ 44.3 million for the same period in 2020. The increase in income tax expense recorded for the three months ended March 31, 2021 was primarily due to the recording of a valuation allowance against increases in deferred tax assets for the three months ended March 31, 2021 compared to the tax benefit recorded for the same period in 2020 to reflect the benefit associated with the carry back of the tax NOL generated in 2019 to the 2014 tax year under the CARES Act of 2020, as well as the release of a previously recorded valuation allowance against the 2019 NOL and other deferred tax assets.
28
Table of Contents
The amount of unrecognized tax benefits for uncertain tax positions was $ 51.4 million as of March 31, 2021 and $ 51.6 million as of December 31, 2020.
The 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.
Upon adoption of amended guidance in ASC 470-20 , the company reversed the remaining deferred tax liability of $ 9.2 million associated to the equity portion of previously issued convertible debt. As the company had recorded a full valuation allowance against its deferred tax assets, the reversal of the $ 9.2 million deferred tax liability would require an increase to the existing valuation allowance by the same amount which would normally be recorded through current income tax expense. However, as the change in the deferred tax liability is directly linked to the adoption of ASC 470-20 , which is accounted for as a cumulative effect adjustment, the required increase to the valuation allowance is recorded as part of the cumulative adjustment to stockholders’ equity and has no effect on the statement of operations.
13. 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 16.6 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 company may sublease certain of its railcars to third parties on a short-term basis. The subleases are classified as operating leases, with the associated sublease income being recognized on a straight-line basis over the lease term.
The components of lease expense are as follows (in thousands):
Three Months Ended March 31,
2021
2020
Lease expense
Operating lease expense
$
4,934
$
4,945
Variable lease expense (1)
69
269
Total lease expense
$
5,003
$
5,214
(1) Represents amounts incurred in excess of the minimum payments required for a certain building lease and 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 March 31,
2021
2020
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
4,832
$
4,849
Right-of-use assets obtained in exchange for lease obligations:
Operating leases
6,464
5,675
Right-of-use assets and lease obligations derecognized due to lease modifications:
Operating leases
51
-
29
Table of Contents
Supplemental balance sheet information related to operating leases is as follows:
March 31, 2021
December 31, 2020
Weighted average remaining lease term
6.0 years
6.2 years
Weighted average discount rate
4.35 %
4.55 %
Aggregate minimum lease payments under the operating lease agreements for the remainder of 2021 and in future years are as follows (in thousands):
Year Ending December 31,
Amount
2021
$
14,354
2022
17,175
2023
13,488
2024
11,395
2025
7,849
Thereafter
15,634
Total
79,895
Less: Present value discount
( 12,586 )
Lease liabilities
$
67,309
The company has additional railcar operating leases that will commence in the second quarter of 2021 to replace expiring leases, with estimated future minimum lease commitments of approximately $ 1.7 million and lease terms of three to 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 March 31, 2021, the company had contracted future purchases of grain, corn oil, natural gas, ethanol and distillers grains, valued at approximately $ 400.7 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.
14. RELATED PARTY TRANSACTIONS
Aircraft Leases
The company entered into two agreements with an entity controlled by Wayne Hoovestol for the lease of two aircraft. Mr. Hoovestol is chairman of the company’s board of directors. Given the limited amount of travel during fiscal year 2020, the companies have agreed to defer the monthly payment until excess carryover hours are used. As of March 31, 2021, the company has approximately 54 hours of flight time available to be used. Once used, the company agreed to pay $ 11,588 per month for the combined use of up to 125 hours per year for the aircraft. Flight time in excess of 125 hours per year will incur additional hourly charges. Payments related to these leases totaled $ 21 thousand and $ 6 thousand during the three months ended March 31, 2021 and 2020, respectively. The company had $ 3 thousand in outstanding payables related to these agreements as of March 31, 2021 and $ 0 in outstanding payables related to these agreements as of December 31, 2020.
30
Table of Contents
Green Plains Cattle Company LLC
The company engaged in certain related party transactions with GPCC, which was considered a related party until the fourth quarter of 2020 at which time the company’s remaining 50 % interest was sold. The company provided a variety of shared services to GPCC, including accounting and finance, payroll and human resources, information technology, legal, communications and treasury activities. The company reduced selling, general and administrative expenses by $ 0.4 million and related to shared services provided for the three months ended March 31, 2020.
Green Plains Trade Group, a subsidiary of the company, enters into certain sale contracts with GPCC during the normal course of business. Revenues were $ 2.9 million for the three months ended March 31, 2020.
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 and receives usual and customary advisory fees.
31
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.