Green Plains Reports Third Quarter 2018 Financial Results
November 07, 2018
- Consolidated ethanol crush margin of
$32.3 million or$0.11 cents per gallon - Net loss attributable to the company of
$12.5 million , or$(0.31) per diluted share - Full company EBITDA of
$32.0 million , inclusive of corporate activities - Portfolio optimization plan remains on track, the company expects to close on asset sales of
$650 million in the next 30 days - Company anticipates realizing a pre-tax gain from the sale of assets, net of adjustments, of approximately
$162 million in the fourth quarter of 2018 - Green Plains will pay off outstanding term loan B balance of
$495 million with a portion of the net sales proceeds
“I am pleased to say that the portfolio optimization plan we launched six months ago to strengthen our balance sheet and to reposition our assets for growth remains on track,” commented
“We will be free of term debt on our assets for the first time in the company’s history,” added Becker, “We will continue to focus on enhancing our margin structure for our ethanol production segment by reducing controllable expenses, investing in high-protein feed technology, and focusing our efforts on growing our earnings across our entire business.”
Revenues attributable to the company were
“In addition to our food and ingredients segment delivering results in line with our expectations, we were successful in generating a consolidated ethanol crush margin of
Third Quarter Highlights and Recent Developments
- On
October 25, 2018 , the company announced the sale of Fleischmann’sVinegar Company for$350 million in cash toKerry Group , subject to certain post-closing working capital adjustments. This transaction is subject to customary closing conditions, regulatory approvals and contains normal and customary representations, warranties, and indemnification obligations.
- On
October 8, 2018 , the company entered into an asset purchase agreement withValero Renewable Fuels Company LLC to sell three of its ethanol plants, located in Bluffton, Ind.,Lakota, Iowa , andRiga, Mich. , for$300 million in cash, plus approximately$22 million of working capital also paid in cash. The transaction involves 280 million gallons of nameplate capacity, or approximately 20% of the company’s reported ethanol production capacity. Correspondingly, the company entered into a separate asset purchase agreement withGreen Plains Partners (the “partnership”) to acquire the storage and transportation assets and an assignment of railcar leases associated with theLakota , Bluffton andRiga ethanol plants. The company will exchange approximately 8.9 million units it owns of the partnership, valued at$120.9 million , for the storage and transportation assets and railcar leases. In addition, the company and the partnership agreed, upon closing, to extend the storage and throughput services agreement an additional three years toJune 30, 2028 . The quarterly minimum volume commitment associated with the storage and throughput services agreement will be 235.7 million gallons or, approximately 80% of the newGreen Plains Inc. annual production capacity of 1.183 billion gallons. Both transactions are anticipated to close during the fourth quarter of 2018. These purchase agreements are subject to customary closing conditions, regulatory approvals and contain normal and customary representations, warranties, and indemnification obligations.
- During the third quarter of 2018, the company extended the maturity date one year with certain beneficial owners of the company’s outstanding 3.25% convertible senior notes due 2018 totaling
$56.8 million in aggregate principal amount. OnOctober 1, 2018 , the remaining aggregate principal of$6.9 million was paid in cash.
- On
August 1, 2018 , the company acquired two cattle-feeding operations fromBartlett Cattle Company, L.P. for$16.2 million , plus working capital of approximately$106.6 million . The transaction included the feed yards located inSublette, Kan. andTulia, Texas , which added combined feedlot capacity of 97,000 head of cattle to the company’s operations, now totaling 355,000 head.
Results of Operations
Green Plains produced 304.8 million gallons of ethanol during the third quarter of 2018, compared with 313.6 million gallons for the same period in 2017. The consolidated ethanol crush margin was
Consolidated revenues increased
Operating income decreased
Segment Information
The company reports the financial and operating performance for the following four operating segments: (1) ethanol production, which includes the production of ethanol and distillers grains, and recovery of corn oil, (2) agribusiness and energy services, which includes grain handling and storage, commodity marketing and merchant trading for company-produced and third-party ethanol, distillers grains, corn oil, natural gas and other commodities, (3) food and ingredients, which includes cattle feeding, vinegar production and food-grade corn oil 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 costs of grain consumed and revenues from product sales are reported directly in the ethanol production segment.
GREEN PLAINS INC. | ||||||||||||||||||||||||
SEGMENT OPERATIONS | ||||||||||||||||||||||||
(unaudited, in thousands) | ||||||||||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||
2018 |
2017 |
% Var. | 2018 |
2017 |
% Var. | |||||||||||||||||||
Revenues: | ||||||||||||||||||||||||
Ethanol production | $ | 576,512 | $ | 623,759 | (7.6 | ) | % | $ | 1,735,703 | $ | 1,863,980 | (6.9 | ) | % | ||||||||||
Agribusiness and energy services | 186,982 | 179,010 | 4.5 | 584,400 | 517,349 | 13.0 | ||||||||||||||||||
Food and ingredients | 251,151 | 114,788 | 118.8 | 755,227 | 329,545 | 129.2 | ||||||||||||||||||
Partnership | 25,770 | 26,449 | (2.6 | ) | 77,495 | 78,743 | (1.6 | ) | ||||||||||||||||
Intersegment eliminations | (40,315 | ) | (42,771 | ) | (5.7 | ) | (120,601 | ) | (114,435 | ) | 5.4 | |||||||||||||
$ | 1,000,100 | $ | 901,235 | 11.0 | % | $ | 3,032,224 | $ | 2,675,182 | 13.3 | % | |||||||||||||
Gross margin: | ||||||||||||||||||||||||
Ethanol production | $ | 15,793 | $ | 32,855 | (51.9 | ) | % | $ | 28,812 | $ | 61,292 | (53.0 | ) | % | ||||||||||
Agribusiness and energy services | 7,550 | 10,275 | (26.5 | ) | 38,082 | 30,110 | 26.5 | |||||||||||||||||
Food and ingredients | 15,001 | 15,934 | (5.9 | ) | 52,872 | 47,647 | 11.0 | |||||||||||||||||
Partnership | 25,770 | 26,449 | (2.6 | ) | 77,495 | 78,743 | (1.6 | ) | ||||||||||||||||
Intersegment eliminations | (398 | ) | (65 | ) | 512.3 | (381 | ) | (312 | ) | 22.1 | ||||||||||||||
$ | 63,716 | $ | 85,448 | (25.4 | ) | % | $ | 196,880 | $ | 217,480 | (9.5 | ) | % | |||||||||||
Depreciation and amortization: | ||||||||||||||||||||||||
Ethanol production | $ | 24,289 | $ | 20,959 | 15.9 | % | $ | 65,284 | $ | 61,443 | 6.3 | % | ||||||||||||
Agribusiness and energy services | 675 | 1,457 | (53.7 | ) | 1,923 | 2,776 | (30.7 | ) | ||||||||||||||||
Food and ingredients | 3,780 | 3,139 | 20.4 | 10,628 | 9,259 | 14.8 | ||||||||||||||||||
Partnership | 1,120 | 1,280 | (12.5 | ) | 3,406 | 3,781 | (9.9 | ) | ||||||||||||||||
Corporate activities | 849 | 999 | (15.0 | ) | 2,769 | 2,846 | (2.7 | ) | ||||||||||||||||
$ | 30,713 | $ | 27,834 | 10.3 | % | $ | 84,010 | $ | 80,105 | 4.9 | % | |||||||||||||
Operating income (loss): | ||||||||||||||||||||||||
Ethanol production | $ | (15,961 | ) | $ | 3,107 | * | % | $ | (60,704 | ) | $ | (25,950 | ) | (133.9 | ) | % | ||||||||
Agribusiness and energy services | 2,851 | 3,686 | (22.7 | ) | 22,081 | 13,138 | 68.1 | |||||||||||||||||
Food and ingredients | 8,324 | 10,132 | (17.8 | ) | 33,890 | 30,472 | 11.2 | |||||||||||||||||
Partnership | 16,725 | 16,290 | 2.7 | 48,214 | 47,707 | 1.1 | ||||||||||||||||||
Intersegment eliminations | (325 | ) | 8 | * | (113 | ) | (147 | ) | 23.1 | |||||||||||||||
Corporate activities | (10,965 | ) | (12,507 | ) | 12.3 | (34,879 | ) | (30,898 | ) | (12.9 | ) | |||||||||||||
$ | 649 | $ | 20,716 | (96.9 | ) | % | $ | 8,489 | $ | 34,322 | (75.3 | ) | % | |||||||||||
EBITDA: | ||||||||||||||||||||||||
Ethanol production | $ | 8,475 | $ | 25,570 | (66.9 | ) | % | $ | 4,742 | $ | 38,521 | (87.7 | ) | % | ||||||||||
Agribusiness and energy services | 3,537 | 5,150 | (31.3 | ) | 24,035 | 15,910 | 51.1 | |||||||||||||||||
Food and ingredients | 12,151 | 13,272 | (8.4 | ) | 47,192 | 39,741 | 18.7 | |||||||||||||||||
Partnership | 17,913 | 17,589 | 1.8 | 51,674 | 51,549 | 0.2 | ||||||||||||||||||
Intersegment eliminations | (325 | ) | 8 | * | (113 | ) | (147 | ) | 23.1 | |||||||||||||||
Corporate activities | (9,716 | ) | (11,212 | ) | 13.3 | (30,533 | ) | (27,275 | ) | (11.9 | ) | |||||||||||||
$ | 32,035 | $ | 50,377 | (36.4 | ) | % | $ | 96,997 | $ | 118,299 | (18.0 | ) | % | |||||||||||
* Percentage variance not considered meaningful. |
GREEN PLAINS INC. | ||||||||||||||||
SELECTED OPERATING DATA | ||||||||||||||||
(unaudited, in thousands) | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 | 2017 | % Var. | 2018 | 2017 | % Var. | |||||||||||
Ethanol production | ||||||||||||||||
Ethanol (gallons) | 304,826 | 313,642 | (2.8 | ) | % | 881,518 | 915,607 | (3.7 | ) | % | ||||||
Distillers grains (equivalent dried tons) | 811 | 817 | (0.7 | ) | 2,279 | 2,421 | (5.9 | ) | ||||||||
Corn oil (pounds) | 78,304 | 75,440 | 3.8 | 222,994 | 216,482 | 3.0 | ||||||||||
Corn consumed (bushels) | 105,965 | 109,544 | (3.3 | ) | 306,395 | 318,709 | (3.9 | ) | ||||||||
Agribusiness and energy services | ||||||||||||||||
Domestic ethanol sold (gallons) | 317,708 | 345,038 | (7.9 | ) | 913,068 | 982,946 | (7.1 | ) | ||||||||
Export ethanol sold (gallons) | 23,476 | 34,773 | (32.5 | ) | 162,295 | 137,412 | 18.1 | |||||||||
341,184 | 379,811 | (10.2 | ) | 1,075,363 | 1,120,358 | (4.0 | ) | |||||||||
Food and ingredients | ||||||||||||||||
Cattle sold (head) | 147 | 48 | 206.3 | 402 | 128 | 214.1 | ||||||||||
Partnership | ||||||||||||||||
Storage and throughput (gallons) | 314,061 | 308,316 | 1.9 | 926,671 | 913,894 | 1.4 | ||||||||||
GREEN PLAINS INC. | ||||||||||||||
CONSOLIDATED CRUSH MARGIN | ||||||||||||||
(unaudited, in thousands except per gallon amounts) | ||||||||||||||
Three Months Ended September 30, |
Three Months Ended September 30, |
|||||||||||||
2018 |
2017 | 2018 |
2017 | |||||||||||
($ per gallon produced) | ||||||||||||||
Ethanol production operating income (loss) | $ | (15,961 | ) | $ | 3,107 | $ | (0.05 | ) | $ | 0.01 | ||||
Depreciation and amortization | 24,289 | 20,959 | 0.08 | 0.07 | ||||||||||
Total ethanol production | 8,328 | 24,066 | 0.03 | 0.08 | ||||||||||
Intercompany fees, net: | ||||||||||||||
Storage and logistics (partnership) | 16,647 | 16,205 | 0.06 | 0.05 | ||||||||||
Marketing and agribusiness fees (agribusiness and energy services) |
7,372 | 7,047 | 0.02 | 0.02 | ||||||||||
Consolidated ethanol crush margin | $ | 32,347 | $ | 47,318 | $ | 0.11 | $ | 0.15 |
Liquidity and Capital Resources
On
Conference Call Information
Non-GAAP Financial Measures
Management uses earnings before interest, income taxes, depreciation and amortization, or EBITDA, segment EBITDA and consolidated ethanol crush margins 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 alternatives to net income or segment operating income, which are determined in accordance with generally accepted accounting principles (GAAP). These non-GAAP calculations may vary from company to company. Accordingly, the company’s computation of EBITDA, segment EBITDA and consolidated ethanol crush margins may not be comparable with similarly titled measures of another company.
To supplement our condensed consolidated statements of operations presented in accordance with GAAP, the company has provided non-GAAP adjusted financial measures of operating results that excludes certain items. Basic and diluted earnings per share attributable to Green Plains are presented in the Reconciliation to Non-GAAP Adjusted Financial Measures as reported on a GAAP and non-GAAP basis related to the impact of the expenses for refinancing and expanding the company's term loan and net R&D tax credits related to qualifying activities during fiscal year 2017. Management believes including these additional measures may enhance the investor's overall understanding of the company's ongoing operations. These measures should not be considered alternatives to net income or segment operating income, which are determined in accordance with GAAP.
About
About
Forward-Looking Statements
This news release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. Forward-looking statements reflect management’s current views, which are subject to risks and uncertainties including, but not limited to, anticipated financial and operating results, plans and objectives that are not historical in nature. These statements may be identified by words such as “believe,” “expect,” “may,” “should,” “will” and similar expressions. Factors that could cause actual results to differ materially from those expressed or implied include: competition in the industries in which Green Plains operates; commodity market risks, financial market risks; counterparty risks; risks associated with changes to federal policy or regulation, including changes to tax laws; risks related to closing and achieving anticipated results from acquisitions. Other factors can include risks associated with the Green Plains’ ability to successfully complete the sale of assets related to the company’s announced portfolio optimization plan and other risks discussed in Green Plains’ reports filed with the
Consolidated Financial Results
GREEN PLAINS INC. | ||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
(in thousands) | ||||||
September 30, 2018 |
December 31, 2017 |
|||||
(unaudited) | ||||||
ASSETS | ||||||
Current assets | ||||||
Cash and cash equivalents | $ | 171,674 | $ | 266,651 | ||
Restricted cash | 62,797 | 45,709 | ||||
Accounts receivable, net | 134,950 | 151,122 | ||||
Income tax receivable | 13,211 | 6,413 | ||||
Inventories | 765,198 | 711,878 | ||||
Other current assets | 39,783 | 24,698 | ||||
Total current assets | 1,187,613 | 1,206,471 | ||||
Property and equipment, net | 1,143,551 | 1,176,707 | ||||
Other assets | 353,670 | 401,472 | ||||
Total assets | $ | 2,684,834 | $ | 2,784,650 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current liabilities | ||||||
Accounts payable | $ | 155,663 | $ | 205,479 | ||
Accrued and other liabilities | 47,955 | 63,886 | ||||
Derivative financial instruments | 41,725 | 12,884 | ||||
Income taxes payable | - | 9,909 | ||||
Short-term notes payable and other borrowings | 556,566 | 526,180 | ||||
Current maturities of long-term debt | 65,614 | 67,923 | ||||
Total current liabilities | 867,523 | 886,261 | ||||
Long-term debt | 767,177 | 767,396 | ||||
Deferred income taxes | 21,764 | 56,801 | ||||
Other liabilities | 14,235 | 15,056 | ||||
Total liabilities | 1,670,699 | 1,725,514 | ||||
Stockholders' equity | ||||||
Total Green Plains stockholders' equity | 898,913 | 942,182 | ||||
Noncontrolling interests | 115,222 | 116,954 | ||||
Total liabilities and stockholders' equity | $ | 2,684,834 | $ | 2,784,650 |
GREEN PLAINS INC. | |||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||
(unaudited, in thousands except per share amounts) | |||||||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||
2018 | 2017 |
% Var. | 2018 |
2017 |
% Var. | ||||||||||||||||
Revenues | |||||||||||||||||||||
Product | $ | 998,802 | $ | 899,534 | 11.0 | % | $ | 3,027,678 | $ | 2,670,458 | 13.4 | % | |||||||||
Services | 1,298 | 1,701 | (23.7) | 4,546 | 4,724 | (3.8) | |||||||||||||||
Total revenues | 1,000,100 | 901,235 | 11.0 | 3,032,224 | 2,675,182 | 13.3 | |||||||||||||||
Costs and expenses | |||||||||||||||||||||
Cost of goods sold (excluding depreciation and amortization expenses reflected below) | 936,384 | 815,787 | 14.8 | 2,835,344 | 2,457,702 | 15.4 | |||||||||||||||
Operations and maintenance | 7,271 | 8,309 | (12.5) | 23,564 | 25,107 | (6.1) | |||||||||||||||
Selling, general and administrative | 25,083 | 28,589 | (12.3) | 80,817 | 77,946 | 3.7 | |||||||||||||||
Depreciation and amortization | 30,713 | 27,834 | 10.3 | 84,010 | 80,105 | 4.9 | |||||||||||||||
Total costs and expenses | 999,451 | 880,519 | 13.5 | 3,023,735 | 2,640,860 | 14.5 | |||||||||||||||
Operating income | 649 | 20,716 | (96.9) | 8,489 | 34,322 | (75.3) | |||||||||||||||
Other income (expense) | |||||||||||||||||||||
Interest income | 790 | 383 | 106.3 | 2,136 | 1,061 | 101.3 | |||||||||||||||
Interest expense | (23,399 | ) | (31,889 | ) | 26.6 | (67,548 | ) | (69,815 | ) | 3.2 | |||||||||||
Other, net | (117 | ) | 1,444 | * | 2,362 | 2,811 | (16.0) | ||||||||||||||
Total other expense | (22,726 | ) | (30,062 | ) | (24.4) | (63,050 | ) | (65,943 | ) | (4.4) | |||||||||||
Loss before income taxes | (22,077 | ) | (9,346 | ) | (136.2) | (54,561 | ) | (31,621 | ) | (72.5) | |||||||||||
Income tax benefit | 14,658 | 48,775 | (69.9) | 31,438 | 60,905 | (48.4) | |||||||||||||||
Net income (loss) | (7,419 | ) | 39,429 | * | (23,123 | ) | 29,284 | * | |||||||||||||
Net income attributable to noncontrolling interest | 5,050 | 5,035 | 0.3 | 14,457 | 14,853 | (2.7) | |||||||||||||||
Net income (loss) attributable to Green Plains | $ | (12,469 | ) | $ | 34,394 | * | % | $ | (37,580 | ) | $ | 14,431 | * | % | |||||||
Earnings per share: | |||||||||||||||||||||
Net income (loss) attributable to Green Plains - basic | $ | (0.31 | ) | $ | 0.83 | $ | (0.94 | ) | $ | 0.36 | |||||||||||
Net Income (loss) attributable to Green Plains - diluted | $ | (0.31 | ) | $ | 0.74 | $ | (0.94 | ) | $ | 0.48 | |||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||
Basic | 40,229 | 41,348 | 40,189 | 40,008 | |||||||||||||||||
Diluted | 40,229 | 50,647 | 40,189 | 50,693 | |||||||||||||||||
GREEN PLAINS INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(unaudited, in thousands) | ||||||||
Nine Months Ended September 30, |
||||||||
2018 |
2017 |
|||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (23,123 | ) | $ | 29,284 | |||
Noncash operating adjustments: | ||||||||
Depreciation and amortization | 84,010 | 80,105 | ||||||
Deferred income taxes | (37,980 | ) | (88,565 | ) | ||||
Other | 17,815 | 46,477 | ||||||
Net change in working capital | 43,666 | (181,536 | ) | |||||
Net cash provided by (used in) operating activities | 84,388 | (114,235 | ) | |||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment, net | (31,114 | ) | (36,475 | ) | ||||
Acquisition of businesses, net of cash acquired | (124,407 | ) | (61,727 | ) | ||||
Investments in unconsolidated subsidiaries | (2,446 | ) | (12,033 | ) | ||||
Other investing activities | 7,500 | - | ||||||
Net cash used in investing activities | (150,467 | ) | (110,235 | ) | ||||
Cash flows from financing activities: | ||||||||
Net proceeds (payments) - long-term debt | (3,837 | ) | 64,050 | |||||
Net proceeds - short-term borrowings | 29,974 | 166,283 | ||||||
Other | (37,947 | ) | (66,000 | ) | ||||
Net cash provided by (used in) financing activities | (11,810 | ) | 164,333 | |||||
Net change in cash, cash equivalents and restricted cash | (77,889 | ) | (60,137 | ) | ||||
Cash, cash equivalents and restricted cash, beginning of period | 312,360 | 406,791 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 234,471 | $ | 346,654 |
Nine Months Ended September 30, |
||||||
2018 | 2017 | |||||
Reconciliation of total cash, cash equivalents and restricted cash: | ||||||
Cash and cash equivalents | $ | 171,674 | $ | 261,588 | ||
Restricted cash | 62,797 | 85,066 | ||||
Total cash, cash equivalents and restricted cash | $ | 234,471 | $ | 346,654 |
GREEN PLAINS INC. | ||||||||||||||||
RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES | ||||||||||||||||
(unaudited, in thousands) | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Net income (loss) | $ | (7,419 | ) | $ | 39,429 | $ | (23,123 | ) | $ | 29,284 | ||||||
Interest expense | 23,399 | 31,889 | 67,548 | 69,815 | ||||||||||||
Income tax benefit | (14,658 | ) | (48,775 | ) | (31,438 | ) | (60,905 | ) | ||||||||
Depreciation and amortization | 30,713 | 27,834 | 84,010 | 80,105 | ||||||||||||
EBITDA | $ | 32,035 | $ | 50,377 | $ | 96,997 | $ | 118,299 |
GREEN PLAINS INC. | |||||||||||||||
RECONCILIATIONS TO NON-GAAP ADJUSTED FINANCIAL MEASURES | |||||||||||||||
(unaudited, in thousands except for per share amounts) | |||||||||||||||
Three Months Ended September 30, 2018 | Three Months Ended September 30, 2017 | ||||||||||||||
GAAP Basis as Reported |
GAAP Basis as Reported |
Non-GAAP Adjustment Tax Credit & Interest Exp. |
Non-GAAP Basis as Adjusted |
||||||||||||
Basic EPS: | |||||||||||||||
Net income (loss) attributable to Green Plains | $ | (12,469 | ) | $ | 34,394 | $ | (41,816 | ) | $ | (7,422 | ) | ||||
Weighted average shares outstanding - basic | 40,229 | 41,348 | - | 41,348 | |||||||||||
Earnings (loss) per share attributable to Green Plains - basic | $ | (0.31 | ) | $ | 0.83 | $ | (1.01 | ) | $ | (0.18 | ) | ||||
Diluted EPS: | |||||||||||||||
Net income (loss) attributable to Green Plains | $ | (12,469 | ) | $ | 34,394 | $ | (41,816 | ) | $ | (7,422 | ) | ||||
Interest and amortization on convertible debt, net of tax | |||||||||||||||
3.25% convertible senior notes due 2018 | - | 840 | (840 | ) | - | ||||||||||
4.125% convertible senior notes due 2022 | - | 2,050 | (2,050 | ) | - | ||||||||||
Net income (loss) attributable to Green Plains - diluted | $ | (12,469 | ) | $ | 37,284 | $ | (44,706 | ) | $ | (7,422 | ) | ||||
Weighted average shares outstanding - basic | 40,229 | 41,348 | - | 41,348 | |||||||||||
Effect of dilutive 3.25% convertible senior notes due 2018 | - | 3,178 | (3,178 | ) | - | ||||||||||
Effect of dilutive 4.125% convertible senior notes due 2022 | - | 6,071 | (6,071 | ) | - | ||||||||||
Effect of dilutive stock compensation awards | - | 50 | (50 | ) | - | ||||||||||
Total potential shares outstanding | 40,229 | 50,647 | (9,299 | ) | 41,348 | ||||||||||
Earnings (loss) per share attributable to Green Plains - diluted | $ | (0.31 | ) | $ | 0.74 | $ | (0.92 | ) | $ | (0.18 | ) | ||||
Nine Months Ended September 30, 2018 | Nine Months Ended September 30, 2017 | ||||||||||||||
GAAP Basis as Reported |
GAAP Basis as Reported |
Non-GAAP Adjustment Tax Credit & Interest Exp. |
Non-GAAP Basis as Adjusted |
||||||||||||
Basic EPS: | |||||||||||||||
Net income (loss) attributable to Green Plains | $ | (37,580 | ) | $ | 14,431 | $ | (41,816 | ) | $ | (27,385 | ) | ||||
Weighted average shares outstanding - basic | 40,189 | 40,008 | - | 40,008 | |||||||||||
Earnings (loss) per share attributable to Green Plains - basic | $ | (0.94 | ) | $ | 0.36 | $ | (1.04 | ) | $ | (0.68 | ) | ||||
Diluted EPS: | |||||||||||||||
Net income (loss) attributable to Green Plains | $ | (37,580 | ) | $ | 14,431 | $ | (41,816 | ) | $ | (27,385 | ) | ||||
Interest and amortization on convertible debt, net of tax | |||||||||||||||
3.25% convertible senior notes due 2018 | - | 3,582 | (3,582 | ) | - | ||||||||||
4.125% convertible senior notes due 2022 | - | 6,089 | (6,089 | ) | - | ||||||||||
Net income (loss) attributable to Green Plains - diluted | $ | (37,580 | ) | $ | 24,102 | $ | (51,487 | ) | $ | (27,385 | ) | ||||
Weighted average shares outstanding - basic | 40,189 | 40,008 | - | 40,008 | |||||||||||
Effect of dilutive 3.25% convertible senior notes due 2018 | - | 4,551 | (4,551 | ) | - | ||||||||||
Effect of dilutive 4.125% convertible senior notes due 2022 | - | 6,071 | (6,071 | ) | - | ||||||||||
Effect of dilutive stock compensation awards | - | 63 | (63 | ) | - | ||||||||||
Total potential shares outstanding | 40,189 | 50,693 | (10,685 | ) | 40,008 | ||||||||||
Earnings (loss) per share attributable to Green Plains - diluted | $ | (0.94 | ) | $ | 0.48 | $ | (1.16 | ) | $ | (0.68 | ) |
Contact:
Source: Green Plains Inc.
Green Plains is a global leader in leveraging innovative technologies to make essential ingredients the world needs.
Learn more about Green Plains