Results for the Fourth Quarter of
2016
- Net income of $18.7 million, or $0.47 per diluted share
- Record ethanol production of 334.2 million gallons
- EBITDA of $83.5 million
Results for the Full Year of
2016
- Net income of $10.7 million, or $0.28 per diluted share
- Company produced 1.1 billion gallons, a 21% increase over 2015
- EBITDA of $174.4 million
OMAHA, Neb., Feb. 08, 2017 (GLOBE NEWSWIRE) -- Green Plains Inc. (NASDAQ:GPRE) today announced financial results
for the fourth quarter of 2016. Net income attributable to the company was $18.7 million, or $0.47 per diluted share, for the
fourth quarter of 2016 compared with net loss of $(3.6) million, or $(0.09) per diluted share, for the same period in 2015.
Revenues were $932.1 million for the fourth quarter of 2016 compared with $739.9 million for the same period last year.
“Green Plains finished 2016 on a strong note, generating $74.3 million of segment operating income in the fourth
quarter as we successfully integrated the acquisitions of three ethanol plants and Fleischmann’s Vinegar Company into our
platform,” said Todd Becker, president and chief executive officer. “Each of our business units performed well during the quarter
and the year, delivering strong results by continuing to focus on executing our long term strategy of diversification and achieving
scale in all of our businesses.”
With the addition of Fleischmann’s Vinegar Company in the fourth quarter of 2016, Green Plains restructured its
operating segments. The four segments include: ethanol production, agribusiness and energy services, food and food ingredients and
partnership. Please see segment information below for more detail.
During the fourth quarter, Green Plains produced 334.2 million gallons of ethanol compared with 260.8 million
gallons for the same period in 2015. The consolidated ethanol crush margin was $81.6 million, or $0.24 per gallon, for the fourth
quarter of 2016 compared with $28.9 million, or $0.11 per gallon, for the same period in 2015. The consolidated ethanol crush
margin is the ethanol production segment’s operating income before depreciation and amortization, which includes corn oil
production, plus intercompany storage, transportation and other fees, net of related expenses.
Revenues were $3.4 billion for the year ended Dec. 31, 2016, compared with $3.0 billion for the same period in
2015. Net income attributable to the company for the year ended Dec. 31, 2016, was $10.7 million, or $0.28 per diluted share,
compared with net income of $7.1 million, or $0.18 per diluted share, for the same period in 2015.
“U.S. ethanol demand was strong in 2016 and we expect that to continue in 2017. In addition, exports were the
strongest we have seen in 5 years. U.S. ethanol remains competitively priced and export demand could be even stronger this year,”
Becker added. “We expect to see solid infrastructure growth in support of E15 with new locations and more retailers expanding
demand for the product. In all, we believe gasoline demand will continue to grow, leading to an improved ethanol margin environment
as we approach the beginning of summer driving season in April.
“We invested over $550 million of growth capital in 2016, which we believe positions us to deliver stronger results
in the future. We continue to evaluate additional growth opportunities across all of our segments and we look forward to the
completion of the Jefferson Energy Terminal joint venture in the second half of this year,” stated Becker.
Full Year Highlights
- On Jan. 1, 2016, Green Plains sold the storage and transportation assets of the Hopewell and Hereford ethanol production
facilities to Green Plains Partners for $62.3 million.
- On June 14, 2016, Green Plains Inc. and Jefferson Gulf Coast Energy Partners, a subsidiary of Fortress Transportation and
Infrastructure Investors LLC, announced the formation of a 50/50 joint venture to construct and operate an intermodal export and
import fuels terminal at Jefferson’s existing Beaumont, Texas terminal. Green Plains will offer its interest in the joint venture
to the partnership once commercial development is complete, which is expected during the second half of 2017.
- In Aug. 2016, Green Plains completed a private offering of $170 million aggregate principal amount of 4.125% convertible
senior notes that will mature on Sept. 1, 2022. The net proceeds from the offering were used to finance the recent acquisitions.
- On Sept. 23, 2016, Green Plains acquired three ethanol plants located in Madison, Ill., Mount Vernon, Ind. and York. Neb. for
approximately $235 million in cash plus certain working capital adjustments. Concurrently, the ethanol storage assets were sold
to Green Plains Partners LP for $90 million. The plants added 230 million gallons per year of ethanol production capacity.
- On Oct. 3, 2016, Green Plains acquired SCI Ingredients Holdings, Inc. and its wholly owned subsidiary, Fleischmann’s Vinegar
Company, Inc., for approximately $258 million, financing the transaction with $135 million of debt and the balance with cash on
hand. Fleischmann’s Vinegar Company operates as a standalone business.
Results of Operations
Consolidated revenues increased $192.2 million for the three months ended Dec. 31, 2016, compared with the same period in 2015.
Revenues were impacted by an increase in ethanol volumes sold and a higher average price realized for ethanol along with an
increase in volumes of cattle sold, plus the addition of Fleischmann’s Vinegar in the quarter. The increase in revenues were
partially offset by lower volumes and average realized prices for grain sold.
Operating income increased $43.3 million for the three months ended Dec. 31, 2016, compared with the same period
last year primarily due to increased margins on ethanol production. Interest expense increased $8.3 million for the three
months ended Dec. 31, 2016, compared with the same period last year primarily due to higher average debt outstanding. Income tax
expense was $12.2 million for the three months ended Dec. 31, 2016, compared with $4.1 million for the same period in 2015.
Earnings before interest, income taxes, depreciation and amortization (EBITDA) for the fourth quarter of 2016 was
$83.5 million compared with $32.5 million for the same period last year.
Segment Information
Management implemented organizational changes during the fourth quarter of 2016 as a result of acquisitions during the year and now
reviews financial and operating performance for four operating segments: (1) ethanol production, which includes the production of
ethanol, distillers grains and corn oil, (2) agribusiness and energy services, which includes grain handling and storage, commodity
marketing and merchant trading, (3) food and food ingredients, which includes the vinegar operations and cattle feedlot operations
and (4) partnership, which includes fuel storage and transportation services. Intercompany fees charged to the ethanol production
segment for storage and logistics services, grain procurement and product sales are included in the partnership, and agribusiness
and energy services segments and eliminated upon consolidation. Third party cost of grain consumed and revenues from product sales
are reported directly in the ethanol production segment. Prior periods have been reclassified to conform to the revised segment
presentation.
| GREEN PLAINS INC. |
| SEGMENT OPERATIONS |
| (unaudited, in thousands) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Three
Months Ended
December 31, |
|
Twelve
Months Ended
December 31, |
| |
|
| |
|
2016 |
|
|
|
2015 |
|
|
%
Var. |
|
|
2016 |
|
|
|
2015 |
|
|
%
Var. |
| Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ethanol production |
$ |
704,539 |
|
|
$ |
522,932 |
|
|
34.7 |
|
% |
|
$ |
2,454,896 |
|
|
$ |
2,029,359 |
|
|
21.0 |
|
% |
| Agribusiness and energy services |
|
147,606 |
|
|
|
171,029 |
|
|
(13.7 |
) |
|
|
|
664,113 |
|
|
|
732,646 |
|
|
(9.4 |
) |
|
| Food and food ingredients |
|
87,257 |
|
|
|
50,897 |
|
|
71.4 |
|
|
|
|
318,181 |
|
|
|
219,385 |
|
|
45.0 |
|
|
| Partnership |
|
28,285 |
|
|
|
22,686 |
|
|
24.7 |
|
|
|
|
103,772 |
|
|
|
50,937 |
|
|
103.7 |
|
|
| Intersegment eliminations |
|
(35,589 |
) |
|
|
(27,630 |
) |
|
28.8 |
|
|
|
|
(130,081 |
) |
|
|
(66,738 |
) |
|
94.9 |
|
|
| |
|
932,098 |
|
|
|
739,914 |
|
|
26.0 |
|
|
|
|
3,410,881 |
|
|
|
2,965,589 |
|
|
15.0 |
|
|
| Gross margin: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ethanol production |
|
67,354 |
|
|
|
17,392 |
|
|
287.3 |
|
|
|
|
128,197 |
|
|
|
123,349 |
|
|
3.9 |
|
|
| Agribusiness and energy services |
|
21,124 |
|
|
|
18,232 |
|
|
15.9 |
|
|
|
|
59,368 |
|
|
|
59,362 |
|
|
- |
|
|
| Food and food ingredients |
|
11,947 |
|
|
|
653 |
|
|
* |
|
|
|
23,785 |
|
|
|
2,724 |
|
|
* |
|
| Partnership |
|
28,285 |
|
|
|
22,686 |
|
|
24.7 |
|
|
|
|
103,772 |
|
|
|
50,937 |
|
|
103.7 |
|
|
| Intersegment eliminations |
|
403 |
|
|
|
(38 |
) |
|
* |
|
|
|
(320 |
) |
|
|
(150 |
) |
|
113.3 |
|
|
| |
|
129,113 |
|
|
|
58,925 |
|
|
119.1 |
|
|
|
|
314,802 |
|
|
|
236,222 |
|
|
33.3 |
|
|
| Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ethanol production |
|
35,798 |
|
|
|
(3,398 |
) |
|
* |
|
|
|
28,125 |
|
|
|
43,266 |
|
|
(35.0 |
) |
|
| Agribusiness and energy services |
|
13,295 |
|
|
|
12,142 |
|
|
9.5 |
|
|
|
|
34,039 |
|
|
|
37,253 |
|
|
(8.6 |
) |
|
| Food and food ingredients |
|
6,842 |
|
|
|
(470 |
) |
|
* |
|
|
|
16,436 |
|
|
|
(952 |
) |
|
* |
|
| Partnership |
|
17,945 |
|
|
|
12,185 |
|
|
47.3 |
|
|
|
|
60,903 |
|
|
|
12,990 |
|
|
368.8 |
|
|
| Intersegment eliminations |
|
442 |
|
|
|
- |
|
|
* |
|
|
|
(170 |
) |
|
|
- |
|
|
* |
|
| Segment operating income |
|
74,322 |
|
|
|
20,459 |
|
|
263.3 |
|
|
|
|
139,333 |
|
|
|
92,557 |
|
|
50.5 |
|
|
| Corporate activities |
|
(18,252 |
) |
|
|
(7,721 |
) |
|
136.4 |
|
|
|
|
(47,645 |
) |
|
|
(31,480 |
) |
|
51.4 |
|
|
| |
$ |
56,070 |
|
|
$ |
12,738 |
|
|
340.2 |
|
% |
|
$ |
91,688 |
|
|
$ |
61,077 |
|
|
50.1 |
|
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Percentage variance not considered meaningful. |
|
|
|
|
|
|
|
|
|
|
| GREEN PLAINS INC. |
| OPERATING DATA BY PRODUCT |
| (unaudited, in thousands) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Three
Months Ended
December 31, |
|
Twelve
Months Ended
December 31, |
| |
|
| |
2016 |
|
2015 |
|
%
Var. |
|
2016 |
|
2015 |
|
%
Var. |
| Ethanol production |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ethanol sold (gallons) |
334,166 |
|
260,767 |
|
28.1 |
% |
|
1,147,630 |
|
947,557 |
|
21.1 |
% |
| Distillers grains sold (tons) |
894 |
|
703 |
|
27.2 |
|
|
3,064 |
|
2,540 |
|
20.6 |
|
| Corn oil sold (pounds) |
77,370 |
|
68,072 |
|
13.7 |
|
|
273,901 |
|
244,047 |
|
12.2 |
|
| Corn consumed (bushels) |
116,783 |
|
90,669 |
|
28.8 |
|
|
401,065 |
|
332,417 |
|
20.7 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Agribusiness and energy services |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Domestic ethanol sold (gallons) |
341,833 |
|
255,489 |
|
33.8 |
|
|
1,244,764 |
|
1,016,742 |
|
22.4 |
|
| Export ethanol sold (gallons) |
37,266 |
|
35,213 |
|
5.8 |
|
|
152,141 |
|
143,949 |
|
5.7 |
|
| |
379,099 |
|
290,702 |
|
30.4 |
|
|
1,396,905 |
|
1,160,691 |
|
20.4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Partnership |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Storage and throughput (gallons)(1) |
334,166 |
|
248,862 |
|
34.3 |
|
|
1,147,630 |
|
464,422 |
|
* |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Percentage variance not considered meaningful. |
|
|
|
|
|
|
|
|
|
|
|
| (1) Results include volumes under the storage and throughput
agreement. |
| GREEN PLAINS INC. |
| CONSOLIDATED CRUSH MARGIN |
| (unaudited, in thousands except per gallon
amounts) |
| |
|
|
|
|
|
|
|
| |
Three
Months Ended
December 31, |
|
Three
Months Ended
December 31, |
| |
|
| |
|
2016 |
|
|
2015 |
|
|
|
2016 |
|
|
2015 |
|
| |
($ in thousands) |
|
($ per gallon produced) |
| |
|
|
|
|
|
|
|
| Ethanol production operating income |
$ |
35,798 |
|
$ |
(3,398 |
) |
|
$ |
0.11 |
|
$ |
(0.01 |
) |
| Depreciation and amortization |
|
22,091 |
|
|
14,397 |
|
|
|
0.06 |
|
|
0.05 |
|
| Total ethanol production |
|
57,889 |
|
|
10,999 |
|
|
|
0.17 |
|
|
0.04 |
|
| |
|
|
|
|
|
|
|
| Intercompany fees, net: |
|
|
|
|
|
|
|
| Storage and logistics (partnership) |
|
17,783 |
|
|
13,112 |
|
|
|
0.05 |
|
|
0.05 |
|
| Marketing and agribusiness fees (agribusiness and energy
services) |
|
5,965 |
|
|
4,772 |
|
|
|
0.02 |
|
|
0.02 |
|
| Consolidated crush margin |
$ |
81,637 |
|
$ |
28,883 |
|
|
$ |
0.24 |
|
$ |
0.11 |
|
| |
|
|
|
|
|
|
|
Liquidity and Capital Resources
On Dec. 31, 2016, Green Plains had $356.2 million in total cash and cash equivalents, and $120.8 million available
under revolving credit agreements, some of which are subject to restrictions and other lending conditions. Total debt outstanding
was $1,108.9 million, including $291.2 million outstanding under working capital revolvers and other short-term borrowing
arrangements for the agribusiness and energy services, and the food and food ingredients segments at Dec. 31, 2016.
Conference Call Information
On Feb. 9, 2017, Green Plains Inc. and Green Plains Partners LP will host a joint conference call at 11 a.m. Eastern time (10 a.m.
Central time) to discuss fourth quarter 2016 financial and operating results for each company. Domestic and international
participants can access the conference call by dialing 888.778.9065 and 913.312.0719, respectively. Participants are advised to
call at least 10 minutes prior to the start time. Alternatively, the conference call and presentation can be accessed on Green
Plains’ website at http://investor.gpreinc.com/events.cfm. A transcript of the conference call will also be made
available on the company’s website as soon as practicable.
Non-GAAP Financial Measures
Management uses earnings before interest, income taxes, depreciation and amortization, or EBITDA, and consolidated ethanol crush
margin to measure the company’s financial performance and to internally manage its businesses. Management believes these measures
provide useful information to investors for comparison with peer and other companies. These measures should not be considered an
alternative to net income or segment operating income, which are determined in accordance with generally accepted accounting
principles. EBITDA calculations may vary from company to company. Accordingly, the company’s computation of EBITDA may not be
comparable with a similarly-titled measure of another company.
About Green Plains Inc.
Green Plains Inc. (NASDAQ:GPRE) is a diversified commodity-processing business with operations related to ethanol, distillers
grains and corn oil production; grain handling and storage; a cattle feedlot; and commodity marketing and distribution services.
The company is the second largest consolidated owner of ethanol production facilities in the world, with 17 dry mill plants,
producing nearly 1.5 billion gallons of ethanol at full capacity. Green Plains, through its wholly owned subsidiary Fleischmann’s
Vinegar Company, provides specialized ingredient solutions for leading food and feed manufacturers. Green Plains owns a 62.5%
limited partner interest and a 2.0% general partner interest in Green Plains Partners. For more information about Green Plains,
visit www.gpreinc.com.
About Green Plains Partners LP
Green Plains Partners LP (NASDAQ:GPP) is a fee-based Delaware limited partnership formed by Green Plains Inc. to provide fuel
storage and transportation services by owning, operating, developing and acquiring ethanol and fuel storage tanks, terminals,
transportation assets and other related assets and businesses. For more information about Green Plains Partners, visit www.greenplainspartners.com.
Forward-Looking Statements
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995,
as amended. Forward-looking statements include words such as “anticipates,” “believes,” “estimates,” “expects,” “goal,” “intends,”
“plans,” “potential,” “predicts,” “should,” “will,” and other words with similar meanings in connection with future operating or
financial performance. Such statements are based on management’s current expectations, which are subject to various factors, risks
and uncertainties that may cause actual results, outcomes, timing and performance to differ materially from those expressed or
implied. Green Plains may experience significant fluctuations in future operating results due to a number of economic conditions,
including competition in the industries in which Green Plains operates; commodity market risks, including those resulting from
current weather conditions; financial market risks; counterparty risks; risks associated with changes to federal policy or
regulation; risks related to closing and achieving anticipated results from acquisitions; risks associated with the joint venture
to commercialize algae production and growth potential of the algal biomass industry; risks associated with the recent acquisitions
of three ethanol plants and Fleischmann’s Vinegar; and other risks detailed in Green Plains’ reports filed with the Securities and
Exchange Commission, including its annual report on Form 10-K for the year ended Dec. 31, 2015, and subsequent filings with the
SEC. Green Plains is not obligated nor intends to update its forward-looking statements at any time unless it is required by
applicable securities laws. Unpredictable or unknown factors not discussed in this release could also have material adverse effects
on forward-looking statements.
| Consolidated Financial Results |
| |
| GREEN PLAINS INC. |
| CONDENSED CONSOLIDATED BALANCE
SHEETS |
| (unaudited, in thousands) |
| |
|
|
|
| |
December
31,
2016 |
|
December
31,
2015 |
| |
|
| ASSETS |
|
|
|
| Current assets |
|
|
|
| Cash and cash equivalents |
$ |
304,211 |
|
$ |
384,867 |
| Restricted cash |
|
51,979 |
|
|
27,018 |
| Accounts receivable, net |
|
147,495 |
|
|
96,150 |
| Inventories |
|
422,181 |
|
|
353,957 |
| Other current assets |
|
74,710 |
|
|
50,585 |
| Total current assets |
|
1,000,576 |
|
|
912,577 |
| Property and equipment, net |
|
1,178,706 |
|
|
922,070 |
| Other assets |
|
327,210 |
|
|
83,273 |
| Total assets |
$ |
2,506,492 |
|
$ |
1,917,920 |
| |
|
|
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
| Current liabilities |
|
|
|
| Accounts payable |
$ |
192,275 |
|
$ |
166,963 |
| Accrued and other liabilities |
|
67,473 |
|
|
32,026 |
| Short-term notes payable and other borrowings |
|
291,223 |
|
|
226,928 |
| Current maturities of long-term debt |
|
35,059 |
|
|
4,507 |
| Other current liabilities |
|
8,916 |
|
|
8,245 |
| Current liabilities |
|
594,946 |
|
|
438,669 |
| Long-term debt |
|
782,610 |
|
|
432,139 |
| Other liabilities |
|
149,745 |
|
|
88,203 |
| Total liabilities |
|
1,527,301 |
|
|
959,011 |
| |
|
|
|
| Stockholders’ equity |
|
|
|
| Total Green Plains stockholders’ equity |
|
862,507 |
|
|
797,830 |
| Noncontrolling interests |
|
116,684 |
|
|
161,079 |
| Total liabilities and stockholders’ equity |
$ |
2,506,492 |
|
$ |
1,917,920 |
| |
|
|
|
| GREEN PLAINS INC. |
| CONSOLIDATED STATEMENTS OF
OPERATIONS |
| (unaudited, in thousands except per share
amounts) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Three
Months Ended
December 31, |
|
Twelve
Months Ended
December 31, |
| |
|
| |
|
2016 |
|
|
|
2015 |
|
|
%
Var. |
|
|
2016 |
|
|
|
2015 |
|
|
%
Var. |
| Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Product |
$ |
929,838 |
|
|
$ |
737,882 |
|
|
26.0 |
|
% |
|
$ |
3,402,579 |
|
|
$ |
2,957,201 |
|
|
15.1 |
|
% |
| Service |
|
2,260 |
|
|
|
2,032 |
|
|
11.2 |
|
|
|
|
8,302 |
|
|
|
8,388 |
|
|
(1.0 |
) |
|
| Total revenues |
|
932,098 |
|
|
|
739,914 |
|
|
26.0 |
|
|
|
|
3,410,881 |
|
|
|
2,965,589 |
|
|
15.0 |
|
|
| Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of goods sold |
|
802,985 |
|
|
|
680,989 |
|
|
17.9 |
|
|
|
|
3,096,079 |
|
|
|
2,729,367 |
|
|
13.4 |
|
|
| Operations and maintenance |
|
8,498 |
|
|
|
7,750 |
|
|
9.7 |
|
|
|
|
34,211 |
|
|
|
29,601 |
|
|
15.6 |
|
|
| General and administrative |
|
36,451 |
|
|
|
21,121 |
|
|
72.6 |
|
|
|
|
104,677 |
|
|
|
79,594 |
|
|
31.5 |
|
|
| Depreciation and amortization |
|
28,094 |
|
|
|
17,316 |
|
|
62.2 |
|
|
|
|
84,226 |
|
|
|
65,950 |
|
|
27.7 |
|
|
| Total costs and expenses |
|
876,028 |
|
|
|
727,176 |
|
|
20.5 |
|
|
|
|
3,319,193 |
|
|
|
2,904,512 |
|
|
14.3 |
|
|
| Operating income |
|
56,070 |
|
|
|
12,738 |
|
|
340.2 |
|
|
|
|
91,688 |
|
|
|
61,077 |
|
|
50.1 |
|
|
| Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest income |
|
278 |
|
|
|
462 |
|
|
(39.8 |
) |
|
|
|
1,541 |
|
|
|
1,211 |
|
|
27.3 |
|
|
| Interest expense |
|
(18,735 |
) |
|
|
(10,448 |
) |
|
79.3 |
|
|
|
|
(51,851 |
) |
|
|
(40,366 |
) |
|
28.5 |
|
|
| Other, net |
|
(976 |
) |
|
|
2,027 |
|
|
(148.1 |
) |
|
|
|
(3,027 |
) |
|
|
(457 |
) |
|
562.4 |
|
|
| Total other expense |
|
(19,433 |
) |
|
|
(7,959 |
) |
|
144.2 |
|
|
|
|
(53,337 |
) |
|
|
(39,612 |
) |
|
34.6 |
|
|
| Income before income taxes |
|
36,637 |
|
|
|
4,779 |
|
|
666.6 |
|
|
|
|
38,351 |
|
|
|
21,465 |
|
|
78.7 |
|
|
| Income tax expense |
|
12,199 |
|
|
|
4,066 |
|
|
200.0 |
|
|
|
|
7,860 |
|
|
|
6,237 |
|
|
26.0 |
|
|
| Net income |
|
24,438 |
|
|
|
713 |
|
|
* |
|
|
|
30,491 |
|
|
|
15,228 |
|
|
100.2 |
|
|
| Net income attributable to noncontrolling interests |
|
5,756 |
|
|
|
4,302 |
|
|
33.8 |
|
|
|
|
19,828 |
|
|
|
8,164 |
|
|
142.9 |
|
|
| Net income (loss) attributable to Green Plains |
$ |
18,682 |
|
|
$ |
(3,589 |
) |
|
* |
% |
|
$ |
10,663 |
|
|
$ |
7,064 |
|
|
50.9 |
|
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) attributable to Green Plains - basic |
$ |
0.49 |
|
|
$ |
(0.09 |
) |
|
|
|
|
$ |
0.28 |
|
|
$ |
0.19 |
|
|
|
|
| Net income (loss) attributable to Green Plains - diluted |
$ |
0.47 |
|
|
$ |
(0.09 |
) |
|
|
|
|
$ |
0.28 |
|
|
$ |
0.18 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
38,367 |
|
|
|
37,890 |
|
|
|
|
|
|
38,318 |
|
|
|
37,947 |
|
|
|
|
| Diluted |
|
39,845 |
|
|
|
37,890 |
|
|
|
|
|
|
38,573 |
|
|
|
39,028 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Percentage variance not considered meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| GREEN PLAINS INC. |
| CONDENSED CONSOLIDATED STATEMENT OF CASH
FLOWS |
| (unaudited, in thousands) |
| |
|
|
|
| |
Twelve
Months Ended
December 31, |
| |
| |
|
2016 |
|
|
|
2015 |
|
| Cash flows from operating activities: |
|
|
|
| Net income |
$ |
30,491 |
|
|
$ |
15,228 |
|
| Noncash operating adjustments: |
|
|
|
| Depreciation and amortization |
|
84,226 |
|
|
|
65,950 |
|
| Deferred income taxes |
|
4,910 |
|
|
|
(27,513 |
) |
| Other |
|
21,828 |
|
|
|
14,480 |
|
| Net change in working capital |
|
(58,468 |
) |
|
|
(57,919 |
) |
| Net cash provided by operating activities |
|
82,987 |
|
|
|
10,226 |
|
| |
|
|
|
| Cash flows from investing activities: |
|
|
|
| Purchases of property and equipment |
|
(58,171 |
) |
|
|
(63,418 |
) |
| Acquisition of businesses, net of cash acquired |
|
(508,143 |
) |
|
|
(116,796 |
) |
| Proceeds on disposal of assets, net |
|
58 |
|
|
|
68 |
|
| Investments in unconsolidated subsidiaries |
|
(6,342 |
) |
|
|
(3,055 |
) |
| Net cash used by investing activities |
|
(572,598 |
) |
|
|
(183,201 |
) |
| |
|
|
|
| Cash flows from financing activities: |
|
|
|
| Net proceeds (payments) - long-term debt |
|
417,197 |
|
|
|
(17,410 |
) |
| Net proceeds (payments) - short-term borrowings |
|
63,978 |
|
|
|
17,911 |
|
| Other |
|
(72,220 |
) |
|
|
131,831 |
|
| Net cash provided by financing activities |
|
408,955 |
|
|
|
132,332 |
|
| |
|
|
|
| Net change in cash and cash equivalents |
|
(80,656 |
) |
|
|
(40,643 |
) |
| Cash and cash equivalents, beginning of period |
|
384,867 |
|
|
|
425,510 |
|
| Cash and cash equivalents, end of period |
$ |
304,211 |
|
|
$ |
384,867 |
|
| |
|
|
|
| GREEN PLAINS INC. |
| RECONCILIATIONS TO NON-GAAP FINANCIAL
MEASURES |
| (unaudited, in thousands) |
| |
|
|
|
|
|
|
|
| |
Three
Months Ended
December 31, |
|
Twelve
Months Ended
December 31, |
| |
|
| |
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
| Net income |
$ |
24,438 |
|
$ |
713 |
|
$ |
30,491 |
|
$ |
15,228 |
| Interest expense |
|
18,735 |
|
|
10,448 |
|
|
51,851 |
|
|
40,366 |
| Income taxes |
|
12,199 |
|
|
4,066 |
|
|
7,860 |
|
|
6,237 |
| Depreciation and amortization |
|
28,094 |
|
|
17,316 |
|
|
84,226 |
|
|
65,950 |
| EBITDA |
$ |
83,466 |
|
$ |
32,543 |
|
$ |
174,428 |
|
$ |
127,781 |
| |
|
|
|
|
|
|
|
Jim Stark Vice President - Investor and Media Relations Green Plains Inc. (402) 884-8700
