Item 1. Financial Statements
Item 1. Financial Statements.
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
September 30,
2022 December 31,
2021
(unaudited)
ASSETS
Current assets
Cash and cash equivalents $ 420,838 $ 426,220
Restricted cash 66,610 134,739
Marketable securities 24,989 124,859
Accounts receivable, net of allowances of $ 204 and $ 682 , respectively
118,362 119,961
Income taxes receivable 1,072 911
Inventories 258,852 267,838
Prepaid expenses and other 13,572 16,483
Derivative financial instruments 31,318 26,738
Total current assets 935,613 1,117,749
Property and equipment, net of accumulated depreciation and amortization of $ 611,773 and $ 567,027 , respectively
1,016,349 893,517
Operating lease right-of-use assets 63,464 64,042
Other assets 86,114 84,447
Total assets $ 2,101,540 $ 2,159,755
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 123,035 $ 146,063
Accrued and other liabilities 45,947 56,980
Derivative financial instruments 25,883 43,244
Operating lease current liabilities 17,800 16,814
Short-term notes payable and other borrowings 206,102 173,418
Current maturities of long-term debt 1,835 35,285
Total current liabilities 420,602 471,804
Long-term debt 495,269 514,006
Operating lease long-term liabilities 48,934 49,795
Other liabilities 23,501 22,131
Total liabilities 988,306 1,057,736
Commitments and contingencies (Note 13)
Stockholders' equity
Common stock, $ 0.001 par value; 150,000,000 shares authorized; 62,087,927 and 61,840,434 shares issued, and 59,282,868 and 53,595,978 shares outstanding, respectively
62 62
Additional paid-in capital 1,107,786 1,069,573
Retained deficit ( 103,801 ) ( 15,199 )
Accumulated other comprehensive loss ( 10,831 ) ( 12,310 )
Treasury stock, 2,805,059 and 8,244,456 shares, respectively
( 31,174 ) ( 91,626 )
Total Green Plains stockholders' equity 962,042 950,500
Noncontrolling interests 151,192 151,519
Total stockholders' equity 1,113,234 1,102,019
Total liabilities and stockholders' equity $ 2,101,540 $ 2,159,755
See accompanying notes to the consolidated financial statements.
4
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share amounts)
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Revenues
Product revenues $ 946,852 $ 745,240 $ 2,733,477 $ 2,019,006
Service revenues 8,125 1,551 15,329 5,843
Total revenues 954,977 746,791 2,748,806 2,024,849
Costs and expenses
Cost of goods sold (excluding depreciation and amortization expenses reflected below) 956,857 730,179 2,650,680 1,878,820
Operations and maintenance expenses 6,287 5,162 18,012 17,153
Selling, general and administrative expenses 29,066 26,022 90,042 72,923
Loss (gain) on sale of assets, net — 1,823 — ( 31,245 )
Depreciation and amortization expenses 24,647 28,280 66,013 69,493
Total costs and expenses 1,016,857 791,466 2,824,747 2,007,144
Operating income (loss) ( 61,880 ) ( 44,675 ) ( 75,941 ) 17,705
Other income (expense)
Interest income 1,763 25 2,640 496
Interest expense ( 9,576 ) ( 9,488 ) ( 26,182 ) ( 60,225 )
Other, net ( 182 ) ( 440 ) 28,394 ( 1,680 )
Total other income (expense) ( 7,995 ) ( 9,903 ) 4,852 ( 61,409 )
Loss before income taxes and income (loss) from equity method investees ( 69,875 ) ( 54,578 ) ( 71,089 ) ( 43,704 )
Income tax benefit (expense) 1,888 ( 7 ) 146 2,914
Income (loss) from equity method investees 84 174 ( 112 ) 517
Net loss ( 67,903 ) ( 54,411 ) ( 71,055 ) ( 40,273 )
Net income attributable to noncontrolling interests 5,623 5,211 17,547 16,151
Net loss attributable to Green Plains $ ( 73,526 ) $ ( 59,622 ) $ ( 88,602 ) $ ( 56,424 )
Earnings per share:
Net loss attributable to Green Plains - basic and diluted $ ( 1.27 ) $ ( 1.18 ) $ ( 1.62 ) $ ( 1.27 )
Weighted average shares outstanding:
Basic and diluted 57,677 50,482 54,550 44,581
See accompanying notes to the consolidated financial statements.
5
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited and in thousands)
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Net loss $ ( 67,903 ) $ ( 54,411 ) $ ( 71,055 ) $ ( 40,273 )
Other comprehensive income, net of tax:
Unrealized gains on derivatives arising during the period, net of tax expense of ($ 2,494 ), ($ 171 ), ($ 836 ) and ($ 260 ), respectively
7,740 538 2,591 820
Reclassification of realized losses (gains) on derivatives, net of tax expense (benefit) of $ 536 , $ 62 , $ 359 and ($ 750 ), respectively
( 1,662 ) ( 194 ) ( 1,112 ) 2,390
Total other comprehensive income, net of tax 6,078 344 1,479 3,210
Comprehensive loss ( 61,825 ) ( 54,067 ) ( 69,576 ) ( 37,063 )
Comprehensive income attributable to noncontrolling interests 5,623 5,211 17,547 16,151
Comprehensive loss attributable to Green Plains $ ( 67,448 ) $ ( 59,278 ) $ ( 87,123 ) $ ( 53,214 )
See accompanying notes to the consolidated financial statements.
6
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Nine Months Ended
September 30,
2022 2021
Cash flows from operating activities:
Net loss $ ( 71,055 ) $ ( 40,273 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization 66,013 69,493
Amortization of debt issuance costs 3,214 6,957
Gain on sale of assets, net — ( 31,245 )
Inventory lower of cost or net realizable value adjustment 11,177 —
Loss on extinguishment of debt 419 32,645
Deferred income taxes ( 477 ) ( 3,008 )
Stock-based compensation 6,646 3,980
Loss (income) from equity method investees 112 ( 517 )
Other 1,212 1,199
Changes in operating assets and liabilities before effects of business combinations and dispositions:
Accounts receivable ( 1,063 ) ( 33,776 )
Inventories ( 2,191 ) 4,088
Derivative financial instruments ( 19,985 ) ( 2,386 )
Prepaid expenses and other assets 2,911 175
Accounts payable and accrued liabilities ( 30,283 ) ( 35,007 )
Current income taxes ( 51 ) ( 1,073 )
Other ( 1,065 ) 876
Net cash used in operating activities ( 34,466 ) ( 27,872 )
Cash flows from investing activities:
Purchases of property and equipment, net ( 183,225 ) ( 123,687 )
Proceeds from the sale of assets — 87,217
Proceeds from the sale of marketable securities 99,917 —
Other investing activities ( 6,976 ) ( 7,000 )
Net cash used in investing activities ( 90,284 ) ( 43,470 )
Cash flows from financing activities:
Proceeds from the issuance of long-term debt 45,000 367,701
Payments of principal on long-term debt ( 1,347 ) ( 188,706 )
Proceeds from short-term borrowings 1,649,828 2,450,416
Payments on short-term borrowings ( 1,616,226 ) ( 2,432,553 )
Payments on extinguishment of convertible debt ( 1,766 ) ( 20,861 )
Payments of cash distributions ( 16,498 ) ( 4,187 )
Proceeds from issuance of common stock, net — 356,011
Payments of loan fees ( 2,522 ) ( 9,050 )
Payments related to tax withholdings for stock-based compensation ( 3,806 ) ( 4,674 )
Other financing activities ( 1,424 ) 3,330
Net cash provided by financing activities 51,239 517,427
Net change in cash, cash equivalents and restricted cash ( 73,511 ) 446,085
Cash, cash equivalents and restricted cash, beginning of period 560,959 274,810
Cash, cash equivalents and restricted cash, end of period $ 487,448 $ 720,895
Continued on the following page
7
Table of Contents
GREEN PLAINS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in thousands)
Continued from the previous page
Nine Months Ended
September 30,
2022 2021
Reconciliation of total cash, cash equivalents and restricted cash:
Cash and cash equivalents $ 420,838 $ 589,822
Restricted cash 66,610 131,073
Total cash, cash equivalents and restricted cash $ 487,448 $ 720,895
Non-cash financing activities:
Exchange of 4.00 % convertible notes due 2024 for shares of common stock held in treasury stock
$ 64,000 $ 51,000
Exchange of 4.125 % convertible notes due 2022 for shares of common stock held in treasury stock
$ 32,550 $ —
Supplemental investing activities:
Assets disposed of in sale $ — $ 54,626
Less: liabilities relinquished — ( 3,706 )
Net assets disposed $ — $ 50,920
Supplemental disclosures of cash flow:
Cash paid for income taxes, net $ 381 $ 1,336
Cash paid for interest $ 26,126 $ 25,529
Capital expenditures in accounts payable $ 10,289 $ 12,207
Cash premium paid for extinguishment of convertible notes $ — $ 20,861
See accompanying notes to the consolidated financial statements.
8
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. As of September 30, 2022, the company owns a 48.8 % limited partner interest and a 2.0 % general partner interest in Green Plains Partners LP. Public investors own the remaining 49.2 % 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 the 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 September 30, 2022 and December 31, 2021, excluding intercompany balances, are $ 95.4 million and $ 100.3 million, respectively, and primarily consist of cash and cash equivalents, property and equipment, operating lease right-of-use assets and goodwill. The partnership’s consolidated total liabilities as of September 30, 2022 and December 31, 2021, excluding intercompany balances, are $ 109.7 million and $ 111.4 million, respectively, which primarily consist 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 the company’s general assets.
The company also owns a majority interest in FQT, 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, 2021, filed with the SEC on February 18, 2022.
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.
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 impairment of long-lived assets and goodwill, derivative financial instruments, and accounting for income taxes, are impacted significantly by judgments, assumptions and estimates used in the preparation of the consolidated financial statements.
9
Table of Contents
Description of Business
The company operates within three 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 and (3) partnership, which includes fuel storage and transportation services.
Cash and Cash Equivalents
Cash and cash equivalents includes bank deposits as well as short-term, highly liquid investments with original maturities of three months or less.
Restricted Cash
The company has restricted cash, which can only be used for funding letters of credit, for payment towards a 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.
Marketable Securities
Marketable securities include highly liquid, fixed maturity investments with original maturities ranging from three to twelve months and are carried at amortized cost, reflecting the ability and intent to hold the securities to maturity.
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. 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.
A substantial portion of the partnership revenues are derived from fixed-fee commercial agreements for storage, terminal or transportation services. The partnership recognizes revenue upon transfer of control of product from its storage tanks and fuel terminals, when railcar volumetric capacity is provided, and as truck transportation services are performed. To the extent shortfalls associated with minimum volume commitments in the previous four quarters continue to exist, volumes in excess of the minimum volume commitment are applied to those shortfalls. Remaining excess volumes generating operating lease revenue are recognized as incurred.
10
Table of Contents
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 realized 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, corn oil, 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. 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 and other agricultural and energy products. 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 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
11
Table of Contents
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
In March 2020, the FASB issued amended guidance in ASC 848, Reference Rate Reform, and a subsequent update in January 2021 and October 2022, 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 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, 2024, except for hedging relationships existing as of December 31, 2024, 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, 2024. The company does not expect the amended guidance to have a material impact on its hedging relationships nor a material impact on the company's consolidated financial statements.
2. REVENUE
Revenue by Source
The following tables disaggregate revenue by major source (in thousands):
Three Months Ended September 30, 2022
Ethanol Production Agribusiness & Energy
Services Partnership Eliminations Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol $ — $ — $ — $ — $ —
Distillers grains 3,219 — — — 3,219
Corn oil — — — — —
Service revenues 7,089 — 1,036 — 8,125
Other 258 2,211 — — 2,469
Intersegment revenues — — 1,850 ( 1,850 ) —
Total revenues from contracts with customers 10,566 2,211 2,886 ( 1,850 ) 13,813
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol 619,665 127,344 — — 747,009
Distillers grains 123,892 11,330 — — 135,222
Corn oil 47,668 — — — 47,668
Other 9,224 2,041 — — 11,265
Intersegment revenues — 6,836 — ( 6,836 ) —
Total revenues from contracts accounted for as derivatives 800,449 147,551 — ( 6,836 ) 941,164
Leasing revenues under ASC 842 (2) :
— — 17,180 ( 17,180 ) —
Total Revenues $ 811,015 $ 149,762 $ 20,066 $ ( 25,866 ) $ 954,977
12
Table of Contents
Nine Months Ended September 30, 2022
Ethanol Production Agribusiness & Energy
Services Partnership Eliminations Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol $ — $ — $ — $ — $ —
Distillers grains 19,982 — — — 19,982
Corn oil — — — — —
Service revenues 12,376 — 2,953 — 15,329
Other 15,608 5,160 — — 20,768
Intersegment revenues — 234 5,788 ( 6,022 ) —
Total revenues from contracts with customers 47,966 5,394 8,741 ( 6,022 ) 56,079
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol 1,736,228 361,036 — — 2,097,264
Distillers grains 365,839 34,629 — — 400,468
Corn oil 140,513 3,957 — — 144,470
Other 19,188 31,337 — — 50,525
Intersegment revenues — 19,680 — ( 19,680 ) —
Total revenues from contracts accounted for as derivatives 2,261,768 450,639 — ( 19,680 ) 2,692,727
Leasing revenues under ASC 842 (2) :
— — 50,079 ( 50,079 ) —
Total Revenues $ 2,309,734 $ 456,033 $ 58,820 $ ( 75,781 ) $ 2,748,806
Three Months Ended September 30, 2021
Ethanol Production Agribusiness & Energy
Services Partnership Eliminations Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol $ — $ — $ — $ — $ —
Distillers grains 6,936 — — — 6,936
Corn oil — — — — —
Service revenues 520 — 1,019 — 1,539
Other 8,633 9,597 — — 18,230
Intersegment revenues — — 1,969 ( 1,969 ) —
Total revenues from contracts with customers 16,089 9,597 2,988 ( 1,969 ) 26,705
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol 455,843 109,552 — — 565,395
Distillers grains 77,008 9,699 — — 86,707
Corn oil 35,363 11,222 — — 46,585
Grain — 13,505 — — 13,505
Other 4,046 3,837 — — 7,883
Intersegment revenues — 5,362 — ( 5,362 ) —
Total revenues from contracts accounted for as derivatives 572,260 153,177 — ( 5,362 ) 720,075
Leasing revenues under ASC 842 (2) :
— — 16,263 ( 16,252 ) 11
Total Revenues $ 588,349 $ 162,774 $ 19,251 $ ( 23,583 ) $ 746,791
13
Table of Contents
Nine Months Ended September 30, 2021
Ethanol Production Agribusiness & Energy
Services Partnership Eliminations Total
Revenues:
Revenues from contracts with customers under ASC 606:
Ethanol $ — $ — $ — $ — $ —
Distillers grains 14,974 — — — 14,974
Corn oil — — — — —
Service revenues 2,545 — 3,235 — 5,780
Other 25,062 12,640 — — 37,702
Intersegment revenues — — 6,147 ( 6,147 ) —
Total revenues from contracts with customers 42,581 12,640 9,382 ( 6,147 ) 58,456
Revenues from contracts accounted for as derivatives under ASC 815 (1) :
Ethanol 1,159,020 324,395 — — 1,483,415
Distillers grains 268,167 27,953 — — 296,120
Corn oil 75,252 23,808 — — 99,060
Grain — 36,473 — — 36,473
Other 22,324 28,939 — — 51,263
Intersegment revenues — 15,997 — ( 15,997 ) —
Total revenues from contracts accounted for as derivatives 1,524,763 457,565 — ( 15,997 ) 1,966,331
Leasing revenues under ASC 842 (2) :
— — 49,976 ( 49,914 ) 62
Total Revenues $ 1,567,344 $ 470,205 $ 59,358 $ ( 72,058 ) $ 2,024,849
(1) Revenues from contracts accounted for as derivatives represent physically settled derivative sales that are outside the scope of ASC 606.
(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
Revenues from Customer A represented 14 % and 13 % of total revenues for the three and nine months ended September 30, 2022, respectively, recorded within the ethanol production segment. No single customer’s revenue was over 10% of total revenues for the three and nine months ended September 30, 2021.
3. DISPOSITION
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 $ 27.5 million, which was used to pay down a portion of the partnership’s credit facility. 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 $ 35.9 million within corporate activities during the nine months ended September 30, 2021.
14
Table of Contents
4. FAIR VALUE DISCLOSURES
The following methods, assumptions and valuation techniques were used in estimating the fair value of the company’s financial instruments:
Level 1 – unadjusted quoted prices in active markets for identical assets or liabilities the company can access at the measurement date.
Level 2 – directly or indirectly observable inputs such as quoted prices for similar assets or liabilities in active markets other than quoted prices included within Level 1, quoted prices for identical or similar assets in markets that are not active, and other inputs that are observable or can be substantially corroborated by observable market data through correlation or other means. Grain purchase and sale contracts 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 September 30, 2022
Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant Other
Observable Inputs
(Level 2) Total
Assets:
Cash and cash equivalents $ 420,838 $ — $ 420,838
Restricted cash 66,610 — 66,610
Inventories carried at market — 49,157 49,157
Derivative financial instruments - assets — 24,156 24,156
Other assets 110 8 118
Total assets measured at fair value $ 487,558 $ 73,321 $ 560,879
Liabilities:
Accounts payable (1)
$ — $ 14,168 $ 14,168
Accrued and other liabilities (2)
— 3,364 3,364
Derivative financial instruments - liabilities — 24,337 24,337
Other liabilities (2)
— 6,877 6,877
Total liabilities measured at fair value $ — $ 48,746 $ 48,746
15
Table of Contents
Fair Value Measurements at December 31, 2021
Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant Other
Observable Inputs
(Level 2) Total
Assets:
Cash and cash equivalents $ 426,220 $ — $ 426,220
Restricted cash 134,739 — 134,739
Inventories carried at market — 72,320 72,320
Derivative financial instruments - assets — 26,738 26,738
Other assets 111 8 119
Total assets measured at fair value $ 561,070 $ 99,066 $ 660,136
Liabilities:
Accounts payable (1)
$ — $ 12,617 $ 12,617
Accrued and other liabilities (2)
— 3,260 3,260
Derivative financial instruments - liabilities — 26,117 26,117
Other liabilities (2)
— 7,788 7,788
Total liabilities measured at fair value $ — $ 49,782 $ 49,782
(1) Accounts payable is generally stated at historical amounts with the exception of $ 14.2 million and $ 12.6 million at September 30, 2022 and December 31, 2021, 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.
(2) As of September 30, 2022 and December 31, 2021, respectively, accrued and other liabilities includes $ 3.4 million and $ 3.3 million and other liabilities includes $ 6.8 million and $ 7.6 million of consideration related to potential earn-out payments recorded at fair value.
As of September 30, 2022, the fair value of the company’s debt was approximately $ 711.0 million compared with a book value of $ 703.2 million. At December 31, 2021, the fair value of the company’s debt was approximately $ 891.1 million compared with a book value of $ 722.7 million. The company estimated the fair value of its outstanding debt using Level 2 inputs. The company believes the fair values of its marketable securities approximated book value, which was $ 25.0 million and $ 124.9 million at September 30, 2022 and December 31, 2021, respectively. The company believes the fair values of its accounts receivable approximated book value, which was $ 118.4 million and $ 120.0 million at September 30, 2022 and December 31, 2021, 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 three operating segments: (1) ethanol production, which includes the production of ethanol, 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, and (3) partnership, which includes fuel storage and transportation services.
Corporate activities include selling, general and administrative expenses, consisting primarily of compensation, professional fees and overhead costs not directly related to a specific operating segment.
During the normal course of business, the operating segments conduct business with each other. For example, the agribusiness and energy services segment procures grain and natural gas and sells products, including ethanol, distillers grains, Ultra-High Protein 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.
16
Table of Contents
The following tables set forth certain financial data for the company’s operating segments (in thousands):
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Revenues:
Ethanol production:
Revenues from external customers $ 811,015 $ 588,349 $ 2,309,734 $ 1,567,344
Intersegment revenues — — — —
Total segment revenues 811,015 588,349 2,309,734 1,567,344
Agribusiness and energy services:
Revenues from external customers 142,926 157,412 436,119 454,208
Intersegment revenues 6,836 5,362 19,914 15,997
Total segment revenues 149,762 162,774 456,033 470,205
Partnership:
Revenues from external customers 1,036 1,030 2,953 3,297
Intersegment revenues 19,030 18,221 55,867 56,061
Total segment revenues 20,066 19,251 58,820 59,358
Revenues including intersegment activity 980,843 770,374 2,824,587 2,096,907
Intersegment eliminations ( 25,866 ) ( 23,583 ) ( 75,781 ) ( 72,058 )
$ 954,977 $ 746,791 $ 2,748,806 $ 2,024,849
Refer to Note 2 - Revenue , for further disaggregation of revenue by operating segment.
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Cost of goods sold:
Ethanol production $ 843,843 $ 597,854 $ 2,310,224 $ 1,507,035
Agribusiness and energy services 139,922 154,427 418,017 440,682
Intersegment eliminations ( 26,908 ) ( 22,102 ) ( 77,561 ) ( 68,897 )
$ 956,857 $ 730,179 $ 2,650,680 $ 1,878,820
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Gross margin:
Ethanol production $ ( 32,828 ) $ ( 9,505 ) $ ( 490 ) $ 60,309
Agribusiness and energy services 9,840 8,347 38,016 29,523
Partnership 20,066 19,251 58,820 59,358
Intersegment eliminations 1,042 ( 1,481 ) 1,780 ( 3,161 )
$ ( 1,880 ) $ 16,612 $ 98,126 $ 146,029
17
Table of Contents
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Operating income (loss):
Ethanol production (1)
$ ( 64,121 ) $ ( 44,192 ) $ ( 87,773 ) $ ( 30,969 )
Agribusiness and energy services 5,205 3,225 25,894 15,720
Partnership 11,993 12,417 35,906 37,204
Intersegment eliminations 1,042 ( 1,481 ) 1,780 ( 3,161 )
Corporate activities (2)
( 15,999 ) ( 14,644 ) ( 51,748 ) ( 1,089 )
$ ( 61,880 ) $ ( 44,675 ) $ ( 75,941 ) $ 17,705
(1) Operating loss for ethanol production includes an inventory lower of cost or net realizable value adjustment of $ 11.2 million for the three and nine months ended September 30, 2022.
(2) Corporate activities for the three and nine months ended September 30, 2021 include a $ 1.8 million loss on sale of assets and a $ 31.2 million gain on sale of assets, respectively.
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Depreciation and amortization:
Ethanol production $ 21,555 $ 25,644 $ 59,101 $ 62,655
Agribusiness and energy services 1,280 870 2,214 2,072
Partnership 1,194 1,089 2,915 2,771
Corporate activities 618 677 1,783 1,995
$ 24,647 $ 28,280 $ 66,013 $ 69,493
The following table sets forth total assets by operating segment (in thousands):
September 30,
2022 December 31,
2021
Total assets (1) :
Ethanol production $ 1,172,799 $ 1,101,151
Agribusiness and energy services 429,624 487,164
Partnership 95,425 100,349
Corporate assets 411,843 524,206
Intersegment eliminations ( 8,151 ) ( 53,115 )
$ 2,101,540 $ 2,159,755
(1) Asset balances by segment exclude intercompany balances.
6. INVENTORIES
Inventories are carried at the lower of cost or net realizable value, except fair-value hedged inventories. As of September 30, 2022, the company recorded a $ 11.2 million lower of cost or net realizable value inventory adjustment associated with finished goods in cost of goods sold within the ethanol production segment. There was no lower of cost or net realizable value inventory adjustment as of December 31, 2021.
18
Table of Contents
The components of inventories are as follows (in thousands):
September 30,
2022 December 31,
2021
Finished goods $ 95,547 $ 91,448
Commodities held for sale 39,868 72,320
Raw materials 63,062 50,604
Work-in-process 21,671 19,783
Supplies and parts 38,704 33,683
$ 258,852 $ 267,838
7. DERIVATIVE FINANCIAL INSTRUMENTS
At September 30, 2022, the company’s consolidated balance sheet reflected unrealized losses of $ 10.8 million, net of tax, in accumulated other comprehensive loss. The company expects these items will be reclassified as operating income (loss) over the next 12 months as a result of hedged transactions that are forecasted to occur. The amount realized in operating income (loss) will differ as commodity prices change.
Fair Values of Derivative Instruments
The fair values of the company’s derivative financial instruments and the line items on the consolidated balance sheets where they are reported are as follows (in thousands):
Asset Derivatives'
Fair Value Liability Derivatives'
Fair Value
September 30,
2022 December 31,
2021 September 30,
2022 December 31,
2021
Derivative financial instruments - forwards $ 24,156 (1)
$ 26,738 $ 24,337 (2)
$ 26,117 (3)
Other assets 8 8 — —
Other liabilities — — 38 196
Total $ 24,164 $ 26,746 $ 24,375 $ 26,313
(1) At September 30, 2022, derivative financial instruments, as reflected on the balance sheet, includes net unrealized gains on exchange traded futures and options contracts of $ 7.2 million, which included $ 1.2 million of net unrealized losses on derivative financial instruments designated as cash flow hedging instruments, $ 7.1 million of unrealized gains on derivative financial instruments designated as fair value hedging instruments, and the balance representing economic hedges.
(2) At September 30, 2022, derivative financial instruments, as reflected on the balance sheet, includes net unrealized losses on exchange traded futures and options contracts of $ 1.5 million, representing economic hedges.
(3) At December 31, 2021, derivative financial instruments, as reflected on the balance sheet, includes net unrealized losses on exchange traded futures and options contracts of $ 17.1 million, which include $ 1.3 million of net unrealized losses on derivative financial instruments designated as cash flow hedging instruments, $ 0.5 million of unrealized losses on derivative financial instruments designated as fair value hedging instruments, and the balance representing economic hedges.
Refer to Note 4 - Fair Value Disclosures , which contains fair value information related to derivative financial instruments.
19
Table of Contents
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
Comprehensive Income into Income Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Revenues $ 6,958 $ ( 691 ) $ 5,219 $ ( 39,571 )
Cost of goods sold ( 4,760 ) 947 ( 3,748 ) 36,431
Net gain (loss) recognized in loss before income taxes $ 2,198 $ 256 $ 1,471 $ ( 3,140 )
Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives
Gain (Loss) Recognized in Other Comprehensive Income on
Derivatives Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Commodity contracts $ 10,234 $ 709 $ 3,427 $ 1,080
A portion of the company’s derivative instruments are considered economic hedges and as such are not designated as hedging instruments. The company uses exchange-traded futures and options contracts to manage its net position of product inventories and forward cash purchase and sales contracts to reduce price risk caused by market fluctuations. Derivatives, including exchange traded contracts and forward commodity purchase or sale contracts, and inventories of certain agricultural products, which include amounts acquired under deferred pricing contracts, are stated at fair value. Inventories are not considered a derivative, rather they are carried at the lower of cost or net realizable value. As such, changes in the fair value of inventories are not included in the table below.
Amount of Gain (Loss)
Recognized in Income on Derivatives
Derivatives Not Designated as
Hedging Instruments Location of Gain (Loss) Recognized in Income
on Derivatives Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Exchange traded futures and options Revenues $ 1,302 $ ( 7,076 ) $ 1,271 $ ( 63,612 )
Forwards Revenues ( 4,775 ) 8,714 ( 508 ) 13,355
Exchange trade futures and options Costs of goods sold ( 13,455 ) 6,618 ( 53,663 ) 13,659
Forwards Costs of goods sold 16,231 ( 14,212 ) ( 2,066 ) ( 9,699 )
Net loss recognized in loss before income taxes $ ( 697 ) $ ( 5,956 ) $ ( 54,966 ) $ ( 46,297 )
20
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):
September 30, 2022 December 31, 2021
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 $ 49,157 $ ( 4,876 ) $ 72,320 $ 6,291
Effect of Cash Flow and Fair Value Hedge Accounting on the Statements of Operations
Location and Amount of Gain (Loss) Recognized in Income on Cash Flow and Fair Value Hedging Relationships for the Three Months Ended September 30,
2022 2021
Revenue Cost of
Goods Sold Revenue Cost of
Goods Sold
Gain (loss) on cash flow hedging relationships:
Commodity contracts:
Amount of gain (loss) on exchange traded futures reclassified from accumulated other comprehensive income into income $ 6,958 $ ( 4,760 ) $ ( 691 ) $ 947
Gain (loss) on fair value hedging relationships:
Commodity contracts:
Fair-value hedged inventories — 1,656 — 10,359
Exchange traded futures designated as hedging instruments — ( 4,262 ) — ( 10,726 )
Total amounts of income and expense line items presented in the statement of operations in which the effects of cash flow or fair value hedges are recorded $ 6,958 $ ( 7,366 ) $ ( 691 ) $ 580
21
Table of Contents
Location and Amount of Gain (Loss) Recognized in Income on Cash Flow and Fair Value Hedging Relationships for the Nine Months Ended September 30,
2022 2021
Revenue Cost of
Goods Sold Revenue Cost of
Goods Sold
Gain (loss) on cash flow hedging relationships:
Commodity contracts:
Amount of gain (loss) on exchange traded futures reclassified from accumulated other comprehensive income into income $ 5,219 $ ( 3,748 ) $ ( 39,571 ) $ 36,431
Gain (loss) on fair value hedging relationships:
Commodity contracts:
Fair-value hedged inventories — 11,492 — 28,732
Exchange traded futures designated as hedging instruments — ( 8,973 ) — ( 25,078 )
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 $ 5,219 $ ( 1,229 ) $ ( 39,571 ) $ 40,085
There were no gains or losses from discontinuing cash flow or fair value hedge treatment during the three and nine months ended September 30, 2022 and 2021.
The notional volume of open commodity derivative positions as of September 30, 2022, are as follows (in thousands):
Exchange Traded (1)
Non-Exchange Traded (2)
Derivative
Instruments Net Long &
(Short) Long (Short) Unit of
Measure Commodity
Futures ( 20,605 ) Bushels Corn
Futures 15,105 (3)
Bushels Corn
Futures ( 1,290 ) (4)
Bushels Corn
Futures 3,150 Gallons Ethanol
Futures ( 44,100 ) (3)
Gallons Ethanol
Futures ( 7,420 ) MmBTU Natural Gas
Futures 6,420 (3)
MmBTU Natural Gas
Futures ( 6,210 ) (4)
MmBTU Natural Gas
Options 6,204 Pounds Soybean Oil
Options ( 56 ) MmBTU Natural Gas
Forwards 27,808 ( 18 ) Bushels Corn
Forwards 1,989 ( 241,680 ) Gallons Ethanol
Forwards 95 ( 361 ) Tons Distillers Grains
Forwards — ( 57,205 ) Pounds Corn Oil
Forwards 25,041 ( 516 ) MmBTU Natural Gas
(1) Notional volume of exchange traded futures and options are presented on a net long and (short) position basis. Options are presented on a delta-adjusted basis.
(2) Notional volume of non-exchange traded forward physical contracts are presented on a gross long and (short) position basis including both fixed-price and basis contracts, for which only the basis portion of the contract price is fixed.
(3) Notional volume of exchange traded futures used for cash flow hedges.
(4) Notional volume of exchange traded futures used for fair value hedges.
22
Table of Contents
8. DEBT
The components of long-term debt are as follows (in thousands):
September 30,
2022 December 31,
2021
Corporate:
2.25 % convertible notes due 2027 (1)
$ 230,000 $ 230,000
4.00 % convertible notes due 2024 (2)
— 64,000
4.125 % convertible notes due 2022 (3)
— 34,316
Green Plains SPE LLC:
$ 125.0 million junior secured mezzanine notes due 2026 (4)
125,000 125,000
Green Plains Wood River and Green Plains Shenandoah:
$ 75.0 million delayed draw loan agreement (5)
75,000 30,000
Green Plains Partners:
$ 60.0 million term loan (6) (7)
58,969 60,000
Other 15,147 15,531
Total book value of long-term debt 504,116 558,847
Unamortized debt issuance costs ( 7,012 ) ( 9,556 )
Less: current maturities of long-term debt ( 1,835 ) ( 35,285 )
Total long-term debt $ 495,269 $ 514,006
(1) Includes $ 5.6 million and $ 6.5 million of unamortized debt issuance costs as of September 30, 2022 and December 31, 2021, respectively.
(2) The 2024 notes were converted into shares of common stock of the company and were retired effective July 8, 2022. Includes $ 1.2 million of unamortized debt issuance costs as of December 31, 2021.
(3) The 2022 notes were converted into shares of common stock of the company and settled in cash, and were retired upon maturity, effective September 1, 2022. Includes $ 0.1 million of unamortized debt issuance costs as of December 31, 2021.
(4) Includes $ 0.7 million and $ 0.9 million of unamortized debt issuance costs as of September 30, 2022 and December 31, 2021, respectively.
(5) Includes $ 0.3 million of unamortized debt issuance costs as of both September 30, 2022 and December 31, 2021, respectively.
(6) Includes $ 0.5 million of unamortized debt issuance costs as of both September 30, 2022 and December 31, 2021, respectively.
(7) On February 11, 2022, the term loan was modified to allow Green Plains Partners and its affiliates to repurchase outstanding notes. On the same day, the partnership purchased $ 1.0 million of the outstanding notes from accounts and funds managed by BlackRock and subsequently retired the notes.
The components of short-term notes payable and other borrowings are as follows (in thousands):
September 30,
2022 December 31,
2021
Green Plains Finance Company, Green Plains Grain and Green Plains Trade:
$ 350.0 million revolver
$ 195,000 $ —
Green Plains Commodity Management:
$ 40.0 million hedge line
11,102 16,210
Green Plains Trade:
$ 300.0 million revolver
— 137,208
Green Plains Grain:
$ 100.0 million revolver
— 20,000
$ 206,102 $ 173,418
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
23
Table of Contents
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 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 were 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 were 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. The initial conversion rate was 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 company increased the final conversion rate to 66.4178 in connection with the company’s calling the 4.00 % notes for redemption on May 25, 2022.
During May 2021, the company entered into a privately negotiated agreement with certain noteholders of the company’s 4.00 % notes. Under this agreement, 3,568,705 shares of the company’s common stock were exchanged for $ 51.0 million in aggregate principal amount of the 4.00 % notes. Common stock held as treasury shares were exchanged for the 4.00 % notes. Pursuant to the guidance within ASC 470, Debt , the company recorded a loss of $ 9.5 million which was recorded as a charge to interest expense in the consolidated financial statements during the three months ended June 30, 2021, of which $ 1.2 million related to unamortized debt issuance costs.
On May 25, 2022, the company gave notice calling for the redemption of its outstanding 4.00 % notes, totaling an aggregate principal amount of $ 64.0 million. The conversion rate was 66.4178 shares of common stock per $1,000 of principal.
From July 1, 2022 through July 8, 2022, the remaining $ 64.0 million of the 4.00 % notes were converted into approximately 4.3 million shares of common stock. Common stock held as treasury shares were exchanged for the 4.00 % notes. Pursuant to the guidance within ASC 470, Debt , the company recorded the exchanges as a conversion. The 4.00 % notes were retired effective July 8, 2022.
In August 2016, the company issued $ 170.0 million of 4.125 % convertible senior notes due in 2022, or the 4.125 % notes. The 4.125 % notes were senior, unsecured obligations of the company, with interest payable on March 1 and September 1 of each year. The notes were convertible at the Holder’s option. The initial conversion rate was 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 was 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 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
24
Table of Contents
upon extinguishment of $ 22.1 million. This charge included $ 1.2 million of unamortized debt issuance costs related to the principal balance extinguished.
During August 2022, the company entered into four privately negotiated exchange agreements with certain noteholders of the 4.125 % notes to exchange approximately $ 32.6 million aggregate principal amount for approximately 1.2 million shares of the company's common stock. Pursuant to the guidance within ASC 470, Debt , the company recorded the exchanges as a conversion and recorded a loss of $ 419 thousand, which was recorded as a charge to interest expense in the consolidated financial statements during the three months ended September 30, 2022.
Additionally, on September 1, 2022, approximately $ 1.7 million aggregate principal amount of the 4.125 % notes were settled through a combination of $ 1.7 million in cash and approximately 15 thousand shares of the company's common stock. The remaining $ 23 thousand aggregate principal amount and accrued interest were settled in cash. The 4.125 % notes were fully retired effective September 1, 2022.
Agribusiness and Energy Services Segment
On March 25, 2022, Green Plains Finance Company, Green Plains Grain and Green Plains Trade (collectively, the “Borrowers”), all wholly owned subsidiaries of the company, together with the company, as guarantor, entered into a five-year , $ 350.0 million senior secured sustainability-linked revolving Loan and Security Agreement (the “Facility”) with a group of financial institutions. This transaction refinanced the separate credit facilities previously held by Green Plains Grain and Green Plains Trade. The Facility matures on March 25, 2027.
The Facility includes revolving commitments totaling $ 350.0 million and an accordion feature whereby amounts available under the Facility may be increased by up to $ 100.0 million of new lender commitments subject to certain conditions. Each SOFR rate loan shall bear interest for each day at a rate per annum equal to the Term SOFR rate for the outstanding period plus a Term SOFR adjustment and an applicable margin of 2.25 % to 2.50 %, which is dependent on undrawn availability under the Facility. Each base rate loan shall bear interest at a rate per annum equal to the base rate plus the applicable margin of 1.25 % to 1.50 %, which is dependent on undrawn availability under the Facility. The unused portion of the Facility is also subject to a commitment fee of 0.275 % to 0.375 %, dependent on undrawn availability. Additionally, the applicable margin and commitment fee are subject to certain increases or decreases of up to 0.10 % and 0.025 %, respectively, tied to the company’s achievement of certain sustainability criteria, including the reduction of greenhouse gas emissions, recordable incident rate reduction, increased corn oil production and the implementation of technology to produce sustainable ingredients.
The Facility contains customary affirmative and negative covenants, as well as the following financial covenants to be calculated as of the last day of any month: the current ratio of the Borrowers shall not be less than 1.00 to 1.00; the collateral coverage ratio of the Borrowers shall not be less than 1.20 to 1.00; and the debt to capitalization ratio of the company shall not be greater than 0.60 to 1.00.
The Facility also includes customary events of default, including without limitation, failure to make required payments of principal or interest, material incorrect representations and warranties, breach of covenants, events of bankruptcy and other certain matters. The Facility is secured by the working capital assets of the Borrowers and is guaranteed by the company.
Green Plains Commodity Management has an uncommitted $ 40.0 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 SOFR plus 1.75 %. The company had $ 11.1 million short-term notes payable related to this credit facility as of September 30, 2022.
Green Plains Grain has a short-term inventory financing agreement with a financial institution. The company has accounted for the agreement as short-term notes, rather than revenues, and has elected the fair value option to offset fluctuations in market prices of the inventory. This agreement is subject to negotiated variable interest rates. The company had no outstanding short-term notes payable related to the inventory financing agreement as of September 30, 2022.
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 BlackRock, a holder of a portion of the company’s common stock, for the purchase of all notes issued.
25
Table of Contents
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 are being used to construct MSC TM protein technology 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 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 a portion are included in the balance of restricted cash as of September 30, 2022.
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 were used to add MSC TM protein technology 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. The remaining availability was drawn in the first quarter of 2022. Beginning in the second quarter of 2022, 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 term loan to fund working capital, capital expenditures and other general partnership purposes. On July 20, 2021, the prior credit facility was amended to $ 60.0 million, extending the maturity to July 20, 2026, and converting the credit facility to a term loan. Under the terms of the amended agreement, BlackRock purchased the outstanding balance of the prior credit facility from the previous lenders. Interest on the amended term loan is based on 3-month LIBOR plus 8.00 %, with a 0 % LIBOR floor. Interest is payable on the 15th day of each March, June, September and December during the term with the first interest payment being September 15, 2021. The amended term loan does not require any principal payments; however, the partnership has the option to prepay $ 1.5 million per quarter beginning twelve months after the closing date. On February 11, 2022, the amended term loan was modified to allow Green Plains Partners and its affiliates to repurchase outstanding notes. On the same day, the partnership purchased $ 1.0 million of the outstanding notes from accounts and funds managed by BlackRock and subsequently retired the notes.
The partnership’s obligations under the term loan 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, (iii) all proceeds and products of the equity interests of the partnership’s present and future subsidiaries and its personal property and (iv) substantially all of the partnership’s real property and material leases of real property. The terms impose affirmative and negative covenants, including restrictions on the partnership’s ability to incur additional debt, acquire and sell assets, create liens, invest capital, pay distributions and materially amend the partnership’s commercial agreements with Green Plains Trade. The term loan 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 2.50 x. The minimum debt service coverage ratio required, as of the end of any fiscal quarter, is no less than 1.10 x. 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
26
Table of Contents
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 loan, the partnership has no restrictions on the amount of quarterly distribution payments, 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 term loan is not guaranteed by the company.
Covenant Compliance
The company was in compliance with its debt covenants as of September 30, 2022.
Restricted Net Assets
At September 30, 2022, there were approximately $ 115.4 million of net assets at the company’s subsidiaries that could not be transferred to the parent company in the form of dividends, loans or advances due to restrictions contained in the credit facilities of these subsidiaries.
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, of which 1.6 million shares remain outstanding and available. 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 nine months ended September 30, 2022, 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, 2021 793,337 $ 14.64
Granted 290,471 30.16
Forfeited ( 6,547 ) 20.23
Vested ( 276,856 ) 15.79
Non-Vested at September 30, 2022 800,405 $ 19.83 2.0
Performance Shares
On March 14, 2022, 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 various metrics including but not limited to the company’s high-protein initiatives, annual production levels and return on investment (ROI). The performance shares were granted at a target of 100 %, but each performance share can be reduced or increased 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 2022, 2021 and 2020 awards are 1,210,935 performance shares which represents approximately 251 % of the 482,811 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 each performance period.
27
Table of Contents
On February 19, 2019, the board of directors granted performance shares to be awarded in the form of common stock to certain participants of the plan. The performance shares were granted at a target of 100 %, but each performance share was reduced or increased depending on results for the performance period for the company’s average return on net assets, and the company’s total shareholder return relative to that of the company’s performance peer group. On February 19, 2022, based on the criteria discussed above, the 149,933 2019 performance shares vested at 75 %, which resulted in the issuance of 112,450 shares of common stock.
The non-vested performance share award activity for the nine months ended September 30, 2022, is as follows:
Performance
Shares Weighted-
Average Grant-
Date Fair Value Weighted-Average
Remaining
Vesting Term
(in years)
Non-Vested at December 31, 2021 486,155 $ 13.93
Granted 146,589 29.47
Vested ( 149,933 ) 15.31
Non-Vested at September 30, 2022 482,811 $ 18.22 2.1
Green Plains Partners
Green Plains Partners has a long-term incentive plan (LTIP) intended to promote the interests of the partnership, its general partner and affiliates by providing unit-based incentive compensation awards to employees, consultants and directors to encourage superior performance. The LTIP reserves 2,500,000 common limited partner units for issuance in the form of options, restricted units, phantom units, distribution equivalent rights, substitute awards, unit appreciation rights, unit awards, profit interest units or other unit-based awards. The partnership measures unit-based compensation related to equity awards in its consolidated financial statements over the requisite service period on a straight-line basis.
The non-vested unit-based awards activity for the nine months ended September 30, 2022, is as follows:
Non-Vested Units Weighted-
Average Grant-
Date Fair Value Weighted-Average
Remaining
Vesting Term
(in years)
Non-Vested at December 31, 2021 19,482 $ 12.32
Granted 19,707 12.18
Vested ( 19,482 ) 12.32
Non-Vested at September 30, 2022 19,707 $ 12.18 0.8
Stock-Based and Unit Based Compensation Expense
Compensation costs for stock-based and unit-based payment plans were $ 2.4 million and $ 6.6 million for the three and nine months ended September 30, 2022, respectively, and $ 2.0 million and $ 4.0 million for the three and nine months ended September 30, 2021, respectively. At September 30, 2022, there was $ 15.6 million of unrecognized compensation costs from stock-based and unit-based compensation related to non-vested awards. This compensation is expected to be recognized over a weighted-average period of approximately 2.0 years. The potential tax benefit related to stock-based payment is approximately 19.1 % of these expenses.
10. EARNINGS PER SHARE
Basic earnings per share, or EPS, is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period.
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
28
Table of Contents
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):
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
EPS - basic and diluted:
Net loss attributable to Green Plains $ ( 73,526 ) $ ( 59,622 ) $ ( 88,602 ) $ ( 56,424 )
Weighted average shares outstanding - basic and diluted 57,677 50,482 54,550 44,581
EPS - basic and diluted $ ( 1.27 ) $ ( 1.18 ) $ ( 1.62 ) $ ( 1.27 )
Anti-dilutive weighted-average convertible debt, warrants and stock-based compensation (1)
8,660 14,055 8,571 12,458
(1) The effect related to the company’s convertible debt, warrants and certain stock-based compensation awards has been excluded from diluted EPS for the periods presented as the inclusion of these shares would have been antidilutive.
11. STOCKHOLDERS’ EQUITY
Public Offerings 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 “March Common Stock Offering”). The March Common Stock Offering resulted in net proceeds of $ 191.1 million, after deducting underwriting discounts and commissions and the company’s offering expenses.
On August 9, 2021, the company completed an offering of 5,462,500 shares of our common stock, par value $ 0.001 per share, in a public offering at a price of $ 32.00 per share (the “August Common Stock Offering”). The August Common Stock Offering resulted in net proceeds of $ 164.9 million, after deducting underwriting discounts and commissions and the company’s offering expenses.
Warrants
During the three months ended March 31, 2021, in connection with certain agreements, 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, and are treated as equity based awards and recorded as a reduction in additional paid-in capital. The remaining 275,000 warrants, of which 83,333 are exercisable as a result of achieving certain earn-out provisions and 191,667 are contingent upon certain earn-out provisions, are treated as liability based awards, and valued quarterly using the company’s stock price. These warrants could potentially dilute basic earnings per share in future periods. 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.
Convertible Note Exchange
On May 18, 2021, the company completed a privately negotiated exchange agreement with certain noteholders of the company’s 4.00 % notes, pursuant to which the noteholders agreed to exchange $ 51.0 million in aggregate principal for 3,568,705 shares of the company’s common stock at an implied price of $ 26.80 .
On May 25, 2022, the company gave notice calling for the redemption of all its outstanding 4.00 % Convertible Senior Notes due 2024, totaling an aggregate principal amount of $ 64.0 million. The conversion rate was 66.4178 shares of common stock per $1,000 of principal. From July 1, 2022 through July 8, 2022, all $ 64.0 million of the 4.00 % convertible notes were converted into approximately 4.3 million shares of common stock.
29
Table of Contents
During August 2022, the company entered into four privately negotiated exchange agreements with certain noteholders of the 4.125 % Convertible Senior Notes due 2022 to exchange approximately $ 32.6 million aggregate principal amount for approximately 1.2 million shares of the company's common stock. Additionally, on September 1, 2022, approximately $ 1.7 million aggregate principal amount was settled through a combination of $ 1.7 million in cash and approximately 15 thousand shares of the company's common stock.
Components of stockholders’ equity for the three and nine months ended September 30, 2022 and 2021 are as follows (in thousands):
Common Stock Additional
Paid-in
Capital Retained
Earnings
(Deficit) Accum. Other
Comp. Income
(Loss) Treasury Stock Total
Green Plains
Stockholders'
Equity Non-
Controlling
Interests Total
Stockholders'
Equity
Shares Amount Shares Amount
Balance, December 31, 2021 61,840 $ 62 $ 1,069,573 $ ( 15,199 ) $ ( 12,310 ) 8,244 $ ( 91,626 ) $ 950,500 $ 151,519 $ 1,102,019
Net income (loss) — — — ( 61,474 ) — — — ( 61,474 ) 5,602 ( 55,872 )
Distributions declared — — — — — — — — ( 5,122 ) ( 5,122 )
Other comprehensive income (loss) before reclassification — — — — 5,386 — — 5,386 — 5,386
Amounts reclassified from accumulated other comprehensive income (loss) — — — — ( 1,965 ) — — ( 1,965 ) — ( 1,965 )
Other comprehensive income (loss), net of tax — — — — 3,421 — — 3,421 — 3,421
Investment in subsidiary — — — — — — — — 24 24
Stock-based compensation 226 — ( 1,922 ) — — — — ( 1,922 ) 59 ( 1,863 )
Balance, March 31, 2022 62,066 62 1,067,651 ( 76,673 ) ( 8,889 ) 8,244 ( 91,626 ) 890,525 152,082 1,042,607
Net income — — — 46,398 — — — 46,398 6,322 52,720
Distributions declared — — — — — — — — ( 8,098 ) ( 8,098 )
Other comprehensive income (loss) before reclassification — — — — ( 10,535 ) — — ( 10,535 ) — ( 10,535 )
Amounts reclassified from accumulated other comprehensive income (loss) — — — — 2,515 — — 2,515 — 2,515
Other comprehensive income (loss), net of tax — — — — ( 8,020 ) — — ( 8,020 ) — ( 8,020 )
Investment in subsidiary — — — — — — — — 190 190
Stock-based compensation 21 — 2,270 — — — — 2,270 60 2,330
Balance, June 30, 2022 62,087 62 1,069,921 ( 30,275 ) ( 16,909 ) 8,244 ( 91,626 ) 931,173 150,556 1,081,729
Net income (loss) — — — ( 73,526 ) — — — ( 73,526 ) 5,623 ( 67,903 )
Distributions declared — — — — — — — — ( 5,247 ) ( 5,247 )
Other comprehensive income (loss) before reclassification — — — — 7,740 — — 7,740 — 7,740
Amounts reclassified from accumulated other comprehensive income (loss) — — — — ( 1,662 ) — — ( 1,662 ) — ( 1,662 )
Other comprehensive income (loss), net of tax — — — — 6,078 — — 6,078 — 6,078
Exchange of 4.125 % convertible notes due 2022
— — 19,756 — — ( 1,188 ) 13,211 32,967 — 32,967
Redemption of 4.00 % convertible notes due 2024
— — 15,797 — — ( 4,251 ) 47,241 63,038 — 63,038
Investment in subsidiary — — — — — — — — 199 199
Stock-based compensation 1 — 2,312 — — — — 2,312 61 2,373
Balance, September 30, 2022 62,088 $ 62 $ 1,107,786 $ ( 103,801 ) $ ( 10,831 ) 2,805 $ ( 31,174 ) $ 962,042 $ 151,192 $ 1,113,234
30
Table of Contents
Common Stock Additional
Paid-in
Capital Retained
Earnings
(Deficit) Accum. Other
Comp. Income
(Loss) Treasury Stock Total
Green Plains
Stockholders'
Equity Non-
Controlling
Interests Total
Stockholders'
Equity
Shares Amount Shares Amount
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 )
Distributions declared — — — — — — — — ( 1,395 ) ( 1,395 )
Other comprehensive income (loss) before reclassification — — — — ( 4,849 ) — — ( 4,849 ) — ( 4,849 )
Amounts reclassified from accumulated other comprehensive income (loss) — — — — ( 1,377 ) — — ( 1,377 ) — ( 1,377 )
Other comprehensive income (loss), 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
Net income (loss) — — — 9,743 — — — 9,743 6,374 16,117
Distributions declared — — — — — — — — ( 1,395 ) ( 1,395 )
Other comprehensive income (loss) before reclassification — — — — 5,131 — — 5,131 — 5,131
Amounts reclassified from accumulated other comprehensive income (loss) — — — — 3,961 — — 3,961 — 3,961
Other comprehensive income (loss), net of tax — — — — 9,092 — — 9,092 — 9,092
Exchange of 4.00 % convertible notes due 2024
— — 17,679 — — ( 3,569 ) 39,661 57,340 — 57,340
Investment in subsidiary — — — — — — — — 3,139 3,139
Stock-based compensation ( 20 ) 4 324 — — — — 328 80 408
Balance, June 30, 2021 56,433 60 900,952 53,991 694 8,244 ( 91,626 ) 864,071 141,159 1,005,230
Net income (loss) — — — ( 59,622 ) — — — ( 59,622 ) 5,211 ( 54,411 )
Distributions declared — — — — — — — — ( 1,397 ) ( 1,397 )
Other comprehensive income (loss) before reclassification — — — — 538 — — 538 — 538
Amounts reclassified from accumulated other comprehensive income (loss) — — — — ( 194 ) — — ( 194 ) — ( 194 )
Other comprehensive income (loss), net of tax — — — — 344 — — 344 — 344
Investment in subsidiary — — — — — — — — 1,156 1,156
Issuance of common stock for cash at $ 32.00 per share, net of fees
5,463 5 164,872 — — — — 164,877 — 164,877
Stock-based compensation ( 57 ) — 1,759 — — — — 1,759 60 1,819
Balance, September 30, 2021 61,839 $ 65 $ 1,067,583 $ ( 5,631 ) $ 1,038 8,244 $ ( 91,626 ) $ 971,429 $ 146,189 $ 1,117,618
31
Table of Contents
Amounts reclassified from accumulated other comprehensive income are as follows (in thousands):
Three Months Ended
September 30, Nine Months Ended
September 30, Statements of
Operations
Classification
2022 2021 2022 2021
Gains (losses) on cash flow hedges:
Commodity derivatives $ 6,958 $ ( 691 ) $ 5,219 $ ( 39,571 ) (1)
Commodity derivatives ( 4,760 ) 947 ( 3,748 ) 36,431 (2)
Total gains (losses) on cash flow hedges 2,198 256 1,471 ( 3,140 ) (3)
Income tax benefit (expense) ( 536 ) ( 62 ) ( 359 ) 750 (4)
Amounts reclassified from accumulated other comprehensive income (loss) $ 1,662 $ 194 $ 1,112 $ ( 2,390 )
(1) Revenues
(2) Costs of goods sold
(3) Loss before income taxes and income (loss) 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 Inflation Reduction Act (IRA), was signed into law on August 16, 2022. The IRA includes significant law changes relating to tax, climate change, energy and health care. The IRA significantly expands clean energy incentives by providing an estimated $ 370 billion of new energy related tax credits over the next ten years. It also permits more flexibility for taxpayers to use the credits with direct-pay and transferable credit options. In addition, the IRA includes key revenue-raising provisions which include a 15% book-income alternative minimum tax on corporations with adjusted financial statement income over $ 1 billion, a 1% excise tax on the value of certain net stock repurchases by publicly traded companies, and the reinstatement of Superfund excise taxes. The company expects it will benefit from certain energy related tax credits in future years and not be negatively impacted by the revenue raising provisions; however, the company does not have enough information to provide a reasonable estimate of future tax benefits at this time.
The company recorded income tax benefit of $ 1.9 million for the three months ended September 30, 2022, compared with income tax expense of $ 7 thousand for the same period in 2021. The increase in the amount of tax benefit recorded for the three months ended September 30, 2022 was primarily due to a decrease in the valuation allowance recorded against deferred tax assets related to gains (losses) on derivatives included in accumulated other comprehensive income.
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.
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 approximately 15.1 years. The land and facility leases include renewal options. The renewal options are included in the lease term only for those sites or locations that 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.
32
Table of Contents
The components of lease expense are as follows (in thousands):
Three Months Ended
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Lease expense
Operating lease expense $ 5,220 $ 4,803 $ 15,608 $ 14,645
Variable lease expense (1)
776 301 1,181 892
Total lease expense $ 5,996 $ 5,104 $ 16,789 $ 15,537
(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
September 30, Nine Months Ended
September 30,
2022 2021 2022 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 4,949 $ 4,706 $ 14,823 $ 14,352
Right-of-use assets obtained in exchange for lease obligations:
Operating leases 1,428 7,162 13,151 17,934
Right-of-use assets and lease obligations derecognized due to lease modifications:
Operating leases — 1,838 — 1,889
Supplemental balance sheet information related to operating leases is as follows:
September 30,
2022 December 31,
2021
Weighted average remaining lease term 5.2 years 5.5 years
Weighted average discount rate 4.12 % 4.16 %
Aggregate minimum lease payments under the operating lease agreements for the remainder of 2022 and in future years are as follows (in thousands):
Year Ending December 31, Amount
2022 $ 5,529
2023 19,424
2024 16,888
2025 12,327
2026 6,117
Thereafter 14,839
Total 75,124
Less: Present value discount ( 8,390 )
Lease liabilities $ 66,734
33
Table of Contents
Lease Revenue
As described in Note 2 – Revenue , the majority of the partnership’s segment revenue is generated through 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 is eliminated upon consolidation. The remaining lease revenue is not material to the company.
Commodities, Storage and Transportation
As of September 30, 2022, the company had contracted future purchases of ethanol, grain, natural gas, and distillers grains, valued at approximately $ 366.0 million and future commitments for storage and transportation, valued at approximately $ 27.8 million.
Government Assistance
During the nine months ended September 30, 2022, the company received a relief grant from the USDA related to the Biofuel Producer Program authorized as part of the CARES Act to offset market losses as a result of the COVID-19 pandemic. The total cash grant received of $ 27.7 million was recorded as other income and the company has no further reporting or other obligations related to the receipt of this grant.
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.
34
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.