Item 1. Financial Statements
GRANITE FALLS ENERGY, LLC
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
July 31, 2013
|
|
October 31, 2012
|
|
|
(Unaudited)
|
|
|
Current Assets
|
|
|
|
|
Cash
|
|
$
|
1,660,078
|
|
|
$
|
685,828
|
|
Restricted cash
|
|
922,955
|
|
|
494,000
|
|
Accounts receivable
|
|
9,774,497
|
|
|
7,356,534
|
|
Inventory
|
|
10,147,915
|
|
|
12,013,169
|
|
Commodity derivative instruments
|
|
688
|
|
|
—
|
|
Prepaid expenses and other current assets
|
|
1,277,519
|
|
|
165,519
|
|
Total current assets
|
|
23,783,652
|
|
|
20,715,050
|
|
|
|
|
|
|
Property, Plant and Equipment
|
|
|
|
|
Land and improvements
|
|
12,307,063
|
|
|
7,095,172
|
|
Railroad improvements
|
|
7,961,096
|
|
|
4,121,148
|
|
Process equipment and tanks
|
|
109,777,711
|
|
|
64,678,860
|
|
Administration building
|
|
666,100
|
|
|
279,734
|
|
Office equipment
|
|
265,792
|
|
|
154,072
|
|
Rolling stock
|
|
1,691,856
|
|
|
1,305,395
|
|
Construction in progress
|
|
1,686,683
|
|
|
3,831,263
|
|
|
|
134,356,301
|
|
|
81,465,644
|
|
Less accumulated depreciation
|
|
44,517,699
|
|
|
41,047,562
|
|
Net property, plant and equipment
|
|
89,838,602
|
|
|
40,418,082
|
|
|
|
|
|
|
Goodwill
|
|
1,099,579
|
|
|
—
|
|
|
|
|
|
|
Other Assets
|
|
924,252
|
|
|
—
|
|
|
|
|
|
|
Total Assets
|
|
$
|
115,646,085
|
|
|
$
|
61,133,132
|
|
Notes to Unaudited Condensed Consolidated Financial Statements are an integral part of this Statement.
GRANITE FALLS ENERGY, LLC
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
July 31, 2013
|
|
October 31, 2012
|
|
|
(Unaudited)
|
|
|
Current Liabilities
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
3,329,924
|
|
|
$
|
114,718
|
|
Promissory note payable - bank
|
|
5,000,000
|
|
|
—
|
|
Promissory note payable - related party
|
|
4,024,500
|
|
|
—
|
|
Accounts payable
|
|
2,538,717
|
|
|
3,527,840
|
|
Corn payable to FCE
|
|
15,711
|
|
|
1,995,997
|
|
Commodity derivative instruments
|
|
—
|
|
|
45,563
|
|
Accrued liabilities
|
|
759,167
|
|
|
318,819
|
|
Total current liabilities
|
|
15,668,019
|
|
|
6,002,937
|
|
|
|
|
|
|
Revolving Term Loan, less current portion
|
|
11,372,149
|
|
|
—
|
|
|
|
|
|
|
|
|
Long-Term Debt, less current portion
|
|
26,538,674
|
|
|
5,274,870
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
Controlling interest in equity consists of 30,606 units authorized, issued and outstanding
|
|
55,282,396
|
|
|
49,855,325
|
|
Noncontrolling interest
|
|
6,784,847
|
|
|
—
|
|
Total Equity
|
|
62,067,243
|
|
|
49,855,325
|
|
Total Liabilities and Equity
|
|
$
|
115,646,085
|
|
|
$
|
61,133,132
|
|
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements are an integral part of this Statement.
GRANITE FALLS ENERGY, LLC
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
July 31, 2013
|
|
July 31, 2012
|
|
July 31, 2013
|
|
July 31, 2012
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
48,884,076
|
|
|
$
|
42,435,763
|
|
|
$
|
144,021,800
|
|
|
$
|
125,206,661
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
46,173,897
|
|
|
42,381,070
|
|
|
136,849,505
|
|
|
120,806,601
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
2,710,179
|
|
|
54,693
|
|
|
7,172,295
|
|
|
4,400,060
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
513,021
|
|
|
651,880
|
|
|
1,658,681
|
|
|
1,906,097
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
2,197,158
|
|
|
(597,187
|
)
|
|
5,513,614
|
|
|
2,493,963
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
Other income, net
|
393
|
|
|
34,357
|
|
|
24,617
|
|
|
99,905
|
|
Interest income
|
395
|
|
|
2,452
|
|
|
491
|
|
|
17,733
|
|
Interest expense
|
(24,245
|
)
|
|
(5,259
|
)
|
|
(111,651
|
)
|
|
(18,484
|
)
|
Total other income (expense), net
|
(23,457
|
)
|
|
31,550
|
|
|
(86,543
|
)
|
|
99,154
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
$
|
2,173,701
|
|
|
$
|
(565,637
|
)
|
|
$
|
5,427,071
|
|
|
$
|
2,593,117
|
|
|
|
|
|
|
|
|
|
Weighted Average Units Outstanding - Basic and Diluted
|
30,606
|
|
|
30,606
|
|
|
30,606
|
|
|
30,617
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Unit - Basic and Diluted
|
$
|
71.02
|
|
|
$
|
(18.48
|
)
|
|
$
|
177.32
|
|
|
$
|
84.70
|
|
|
|
|
|
|
|
|
|
Distributions Per Unit - Basic and Diluted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300.00
|
|
|
|
|
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements are an integral part of this Statement.
GRANITE FALLS ENERGY, LLC
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
|
July 31, 2013
|
|
July 31, 2012
|
|
(Unaudited)
|
|
(Unaudited)
|
Cash Flows from Operating Activities
|
|
|
|
Net income
|
$
|
5,427,071
|
|
|
$
|
2,593,117
|
|
Adjustments to reconcile net income to net cash provided by operations:
|
|
|
|
Depreciation
|
3,470,137
|
|
|
3,191,960
|
|
Change in fair value of derivative instruments
|
(369,902
|
)
|
|
1,251,437
|
|
Changes in operating assets and liabilities:
|
|
|
|
Restricted cash
|
82,000
|
|
|
801,000
|
|
Derivative Instruments
|
323,651
|
|
|
(902,475
|
)
|
Accounts receivable
|
587,158
|
|
|
(1,795,150
|
)
|
Inventory
|
4,168,411
|
|
|
1,635,449
|
|
Prepaid expenses and other current assets
|
(4,975
|
)
|
|
(23,209
|
)
|
Accounts payable
|
(3,906,302
|
)
|
|
(1,080,012
|
)
|
Accrued liabilities
|
40,725
|
|
|
(92,296
|
)
|
Net Cash Provided by Operating Activities
|
9,817,974
|
|
|
5,579,821
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
Proceeds from sale of land
|
540,000
|
|
|
—
|
|
Payments for capital expenditures
|
(1,804,883
|
)
|
|
(2,270,322
|
)
|
Payment for acquisition of Project Viking, net of cash acquired
|
(6,977,236
|
)
|
|
—
|
|
Payments for land acquisition
|
—
|
|
|
(3,467,199
|
)
|
Net Cash Used in Investing Activities
|
(8,242,119
|
)
|
|
(5,737,521
|
)
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
Payments on long-term debt
|
(601,605
|
)
|
|
(73,345
|
)
|
Member distributions paid
|
—
|
|
|
(9,196,800
|
)
|
Net Cash Used in Financing Activities
|
(601,605
|
)
|
|
(9,270,145
|
)
|
|
|
|
|
Net Increase (Decrease) in Cash
|
974,250
|
|
|
(9,427,845
|
)
|
|
|
|
|
Cash - Beginning of Period
|
685,828
|
|
|
13,064,560
|
|
|
|
|
|
Cash - End of Period
|
$
|
1,660,078
|
|
|
$
|
3,636,715
|
|
|
|
|
|
Supplemental Cash Flow Information
|
|
|
|
Cash paid during the period for:
|
|
|
|
Interest expense
|
$
|
24,245
|
|
|
$
|
18,484
|
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements are an integral part of this Statement.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation
The accompanying financial statements consolidate the operating results and financial position of Granite Falls Energy, LLC (“GFE” or the “Company”), and its wholly owned subsidiary, Project Viking, L.L.C. ("Project Viking") which owns 63.3% of Heron Lake BioEnergy, LLC (“HLBE”). The remaining 36.7% ownership of HLBE is included in the consolidated financial statements as a non-controlling interest. All intercompany balances and transactions are eliminated in consolidation. See Note 3 for details of acquisition.
The accompanying condensed consolidated balance sheet as of October 31, 2012 is derived from audited financial statements. The unaudited interim condensed consolidated financial statements of the Company reflect all adjustments consisting only of normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of financial position and results of operations and cash flows. The results for the three and nine month periods ended July 31, 2013 are not necessarily indicative of the results that may be expected for a full fiscal year. Certain information and note disclosures normally included in annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) are condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”), although the Company believes that the disclosures made are adequate to make the information not misleading. These condensed consolidated financial statements should be read in conjunction with the Company's audited financial statements and notes thereto included in its annual report for the year ended October 31, 2012 filed on Form 10-K with the SEC.
Nature of Business
GFE is a Minnesota limited liability company currently producing fuel-grade ethanol, distillers grains, and crude corn oil near Granite Falls, Minnesota and sells these products, pursuant to marketing agreements, throughout the continental United States. GFE's plant has an approximate annual production capacity of
60 million
gallons, but is currently permitted to produce up to
70 million
gallons of undenatured ethanol on a
twelve
month rolling sum basis.
HLBE is a Minnesota limited liability company currently producing fuel-grade ethanol, distillers grains, and crude corn oil near Heron Lake, Minnesota and sells these products, pursuant to marketing agreements, throughout the continental United States. HLBE's plant has an approximate annual production capacity of
50 million
gallons, but is currently permitted to produce up to
59.2 million
gallons.
Accounting Estimates
Management uses estimates and assumptions in preparing these condensed consolidated financial statements in accordance with generally accepted accounting principles in the United States of America. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. The Company uses estimates and assumptions in accounting for the following significant matters, among others: economic lives of property, plant, and equipment, valuation of commodity derivatives and inventory, the assumptions used in the impairment analysis of long-lived assets, and the assumptions used to estimate the fair market value of acquired assets and liabilities. Actual results may differ from previously estimated amounts, and such differences may be material to our condensed consolidated financial statements. The Company periodically reviews estimates and assumptions, and the effects of revisions are reflected in the period in which the revision is made.
Revenue Recognition
The Company generally sells ethanol and related products pursuant to marketing agreements. Revenues from the production of ethanol and the related products are recorded when the customer has taken title and assumed the risks and rewards of ownership, prices are fixed or determinable and collectability is reasonably assured. Ethanol and related products are generally shipped free on board (FOB) shipping point. The Company believes there are no ethanol sales, during any given month, which should be considered contingent and recorded as deferred revenue.
In accordance with the Company's agreements for the marketing and sale of ethanol and related products, marketing fees and commissions due to the marketers are deducted from the gross sales price as earned. These fees and commissions are recorded
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
net of revenues, as they do not provide an identifiable benefit that is sufficiently separable from the sale of ethanol and related products. Shipping costs paid by the Company to the marketer in the sale of ethanol are not specifically identifiable and, as a result, are recorded based on the net selling price reported to the Company from the marketer. Shipping costs incurred by the Company in the sale of distillers grains and corn oil are included in cost of goods sold.
Derivative Instruments
From time to time the Company enters into derivative transactions to hedge its exposures to commodity price fluctuations. The Company is required to record these derivatives in the balance sheets at fair value.
In order for a derivative to qualify as a hedge, specific criteria must be met and appropriate documentation maintained. Gains and losses from derivatives that do not qualify as hedges, or are undesignated, must be recognized immediately in earnings. If the derivative does qualify as a hedge, depending on the nature of the hedge, changes in the fair value of the derivative will be either offset against the change in fair value of the hedged assets, liabilities, or firm commitments through earnings or recognized in other comprehensive income until the hedged item is recognized in earnings. Changes in the fair value of undesignated derivatives are recorded in earnings.
Additionally, the Company is required to evaluate its contracts to determine whether the contracts are derivatives. Certain contracts that literally meet the definition of a derivative may be exempted as “normal purchases or normal sales”. Normal purchases and normal sales are contracts that provide for the purchase or sale of something other than a financial instrument or derivative instrument that will be delivered in quantities expected to be used or sold over a reasonable period in the normal course of business. Contracts that meet the requirements of normal purchases or sales are documented as normal and exempted from accounting and reporting requirements, and therefore, are not marked to market in our condensed consolidated financial statements.
In order to reduce the risks caused by market fluctuations, the Company occasionally hedges its anticipated corn, natural gas, and denaturant purchases and ethanol sales by entering into options and futures contracts. These contracts are used with the intention to fix the purchase price of anticipated requirements for corn in the Company's ethanol production activities and the related sales price of ethanol. The fair value of these contracts is based on quoted prices in active exchange-traded or over-the-counter market conditions. Although the Company believes its commodity derivative positions are economic hedges, none have been formally designated as a hedge for accounting purposes and derivative positions are recorded on the balance sheet at their fair market value, with changes in fair value recognized in current period earnings or losses. The Company does not enter into financial instruments for trading or speculative purposes.
The Company has adopted authoritative guidance related to “Derivatives and Hedging,” and has included the required enhanced quantitative and qualitative disclosure about objectives and strategies for using derivatives, quantitative disclosures about fair value amounts of gains and losses from derivative instruments, and disclosures about credit-risk-related contingent features in derivative agreements. See further discussion in Note 5.
Business Combinations
The Company allocates the total purchase price of a business combination to the assets acquired and the liabilities assumed based on their estimated fair values at the acquisition date, with the excess purchase price recorded as goodwill. The Company used current market data to assist them in determining the fair value of the assets acquired and liabilities assumed, including goodwill, based on recognized business valuation methodology. Subsequent to the acquisition but not to exceed one year from the acquisition date, the Company will record any material adjustments retrospectively to the initial estimate based on new information obtained about facts and circumstances that existed as of the acquisition date. The Company expenses any acquisition-related costs as incurred in connection with business combinations. An income, market or cost valuation method may be utilized to estimate the fair value of the assets acquired or liabilities assumed in a business combination. The income valuation method represents the present value of future cash flows over the life of the asset using (i) discrete financial forecasts, which rely on management's estimates of revenue and operating expenses, (ii) long-term growth rates, and (iii) an appropriate discount rate. The market valuation method uses prices paid for a reasonably similar asset by other purchasers in the market, with adjustments relating to any differences between the assets. The cost valuation method is based on the replacement cost of a comparable asset at prices at the time of the acquisition reduced for depreciation of the asset.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
Goodwill
Goodwill represents the cost in excess of the fair value of net assets acquired. The Company will conduct impairment assessments annually or when events indicate a triggering event has occurred.
2. RISKS AND UNCERTAINTIES
The Company has certain risks and uncertainties that it experiences during volatile market conditions. These volatilities can have a severe impact on operations. The Company's revenues are derived from the sale and distribution of ethanol, distillers grains, and corn oil to customers primarily located in the United States. Corn for the production process is supplied to our plant primarily from local agricultural producers and from purchases on the open market. Ethanol sales typically average
80
-
85
% of total revenues and corn costs typically average
70
-
80
% of cost of goods sold.
The Company's operating and financial performance is largely driven by the prices at which they sell ethanol and the net expense of corn. The price of ethanol is influenced by factors such as supply and demand, the weather, government policies and programs, and unleaded gasoline prices and the petroleum markets as a whole. Excess ethanol supply in the market, in particular, puts downward pressure on the price of ethanol. Our largest cost of production is corn. The cost of corn is generally impacted by factors such as supply and demand, the weather, government policies and programs, and our risk management program used to protect against the price volatility of these commodities.
3. BUSINESS COMBINATION
On July 31, 2013, the Company acquired 63.3% of the outstanding membership units of Heron Lake BioEnergy, LLC (“HLBE”) through its purchase of
100%
of the membership units of Project Viking, L.L.C. (“Project Viking”), for a total purchase price of
$17,024,500
. HLBE is a
50 million
gallon per year ethanol plant located in Heron Lake, Minnesota. Project Viking was formed by the previous investor to only hold equity interests in HLBE and the debt incurred to obtain those interests and did not have any other assets or liabilities. The previous owner of Project Viking also owned approximately 12.82% of the outstanding membership units of the Company at July 31, 2013.
Immediately following the closing, the Company, through its 100% ownership of Project Viking, owned
24,080,949
Class A units and
15,000,000
Class B units of HLBE, for a total of
39,080,949
units, or
63.3%
of the
61,697,104
units. As a result, under HLBE's member control agreement, Project Viking is entitled to appoint five (5) of the nine (9) governors to HLBE's board of governors.
On July 31, 2013, the Company entered into a Management Services Agreement with HLBE. Under the Management Services Agreement, the Company agreed to supply its own personnel to act as part-time officers and managers of HLBE for the positions of Chief Executive Officer, Chief Financial Officer, and Commodity Risk Manager. The initial term of the Management Services Agreement is
three years
. The Company will be paid
$35,000
per month by HLBE for the first year of the Management Services Agreement. During years two and three of the agreement, HLBE agreed to pay the Company
50%
of the total salary, bonuses, and other expenses and costs incurred by the Company for the three management positions. At the expiration of the initial term, the Management Services Agreement will automatically renew for successive
one-year
terms unless and until the Company or HLBE gives the other party
90-days
written notice of termination prior to expiration of the initial term or the start of a renewal term.
The acquisition date fair value of the consideration transferred consisted of the following:
|
|
|
|
|
Cash
|
$
|
8,000,000
|
|
Note payable
|
4,024,500
|
|
Assumption of note payable to Granite Falls Bank
|
5,000,000
|
|
Total Consideration
|
$
|
17,024,500
|
|
The assets and liabilities of Project Viking were recorded at their respective estimated fair values as of the date of the acquisition using generally accepted accounting principles for business combinations. The Company used a combination of the market and cost approaches and unobservable level 3 inputs, to estimate the fair values of the assets acquired and liabilities assumed. The fair
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
value of the long-term debt acquired was determined based on the present value of future contractual cash flows discounted at an interest rate that reflects the current borrowing rates available to the Company for loans with similar terms. The value of the
36.66%
noncontrolling interest was determined by using the fair value method by using the most recent arms-length transaction of HLBE's units that did not include a control premium. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date:
|
|
|
|
|
Cash
|
$
|
1,022,764
|
|
Restricted cash
|
510,955
|
|
Accounts receivable
|
3,005,121
|
|
Inventory
|
2,303,157
|
|
Prepaid expenses
|
1,107,025
|
|
Property, plant, and equipment
|
51,625,774
|
|
Other assets
|
924,252
|
|
Goodwill
|
1,099,579
|
|
Total assets acquired
|
$
|
61,598,627
|
|
|
|
Accounts payable
|
$
|
(936,893
|
)
|
Accrued expenses
|
(399,623
|
)
|
Notes payable
|
(36,452,764
|
)
|
Non-controlling interest
|
(6,784,847
|
)
|
Net purchase price
|
$
|
17,024,500
|
|
Since the acquisition occurred on the last day of the Company's fiscal third quarter, there were no revenues or expenses consolidated in the Company's statement of operations. As such, there was also no portion of the Company's net income attributable to non-controlling interests during the three or nine month periods ended July 31, 2013. The following represents the pro forma consolidated statement of operations as if the transaction occurred at the beginning of the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three month periods ended
|
|
|
July 31, 2013
|
|
|
July 31, 2012
|
|
|
|
|
|
|
Revenues
|
|
$
|
94,461,603
|
|
|
$
|
83,407,497
|
|
Net income (loss), including portion attributable to noncontrolling interest of $834,036 and $171,232, respectively
|
|
$
|
4,446,282
|
|
|
$
|
(99,065
|
)
|
Earnings per share (30,606 weighted average units outstanding - basic and diluted)
|
|
$
|
118.02
|
|
|
$
|
(8.83
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine month periods ended
|
|
|
July 31, 2013
|
|
|
July 31, 2012
|
|
|
|
|
|
|
Revenues
|
|
$
|
269,219,558
|
|
|
$
|
246,226,425
|
|
Net income, including portion attributable to noncontrolling interest of $191,471 and $1,150,813, respectively
|
|
$
|
5,948,791
|
|
|
$
|
5,728,847
|
|
Earnings per share (30,606 weighted average units outstanding - basic and diluted)
|
|
$
|
188.11
|
|
|
$
|
149.58
|
|
The pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of each of the periods presented.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
4. INVENTORY
Inventories consist of the following:
|
|
|
|
|
|
|
|
|
|
July 31, 2013
|
|
October 31, 2012
|
|
(Unaudited)
|
|
|
Raw materials
|
$
|
5,370,347
|
|
|
$
|
8,977,820
|
|
Spare parts
|
1,544,897
|
|
|
682,896
|
|
Work in process
|
2,044,754
|
|
|
1,183,188
|
|
Finished goods
|
1,187,917
|
|
|
1,169,265
|
|
Totals
|
$
|
10,147,915
|
|
|
$
|
12,013,169
|
|
The Company performs a lower of cost or market analysis on inventory to determine if the market values of certain inventories are less than their carrying value, which is attributable primarily to decreases in market prices of corn and ethanol. Based on the lower of cost or market analysis, the Company did not record a lower of cost or market adjustment on certain inventories for the three or nine month periods ended July 31, 2013 and 2012.
5. DERIVATIVE INSTRUMENTS
As of July 31, 2013, the total notional amount of the Company's outstanding corn derivative instruments was approximately
890,000
bushels that were entered into to hedge forecasted corn purchases through August 2013. There may be offsetting positions that are shown on a net basis that could lower the notional amount of positions outstanding as disclosed above.
The following tables provide details regarding the Company's derivative instruments at July 31, 2013, none of which are designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet location
|
|
Assets
|
|
Liabilities
|
|
|
|
|
|
|
Corn contracts
|
Commodity Derivative instruments
|
|
$
|
688
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Totals
|
|
|
$
|
688
|
|
|
$
|
—
|
|
In addition, as of July 31, 2013 the Company maintained
$412,000
of restricted cash related to margin requirements for the Company's commodity derivative instrument positions.
As of October 31, 2012, the total notional amount of the Company's outstanding corn derivative instruments was approximately
1,235,000
bushels that were entered into to hedge forecasted corn purchases through March 2013. There may be offsetting positions that are shown on a net basis that could lower the notional amount of positions outstanding as disclosed above.
The following tables provide details regarding the Company's derivative instruments at October 31, 2012, none of which are designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet location
|
|
Assets
|
|
Liabilities
|
|
|
|
|
|
|
Corn contracts
|
Commodity Derivative instruments
|
|
$
|
—
|
|
|
|
$
|
(45,563
|
)
|
|
|
|
|
|
|
|
Totals
|
|
|
$
|
—
|
|
|
|
$
|
(45,563
|
)
|
|
In addition, as of October 31, 2012 the Company maintained
$494,000
of restricted cash related to margin requirements for the Company's commodity derivative instrument positions.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
The following tables provide details regarding the gains and (losses) from Company's derivative instruments in statements of operations, none of which are designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations location
|
|
Three Months Ended
July 31
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Corn contracts
|
|
Cost of Goods Sold
|
|
$
|
343,320
|
|
|
$
|
49,813
|
|
|
|
|
|
|
|
|
Total Gain
|
|
|
|
$
|
343,320
|
|
|
$
|
49,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations location
|
|
Nine Months Ended
July 31
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Corn contracts
|
|
Cost of Goods Sold
|
|
$
|
369,902
|
|
|
$
|
(1,251,437
|
)
|
|
|
|
|
|
|
|
Total Gain (Loss)
|
|
|
|
$
|
369,902
|
|
|
$
|
(1,251,437
|
)
|
|
|
|
|
|
|
|
6. REVOLVING LINE OF CREDIT AND LONG-TERM DEBT
Granite Falls Energy
:
GFE has two credit facilities with a lender. The first is a seasonal revolving operating loan facility in the amount of
$6,000,000
. The second is a revolving term loan facility in the amount of
$8,000,000
. However, the amount available for borrowing under this facility reduces by
$1,000,000
every six months, beginning September 1, 2013, with final payment due March 1, 2017.
The interest rates for both facilities are based on the bank's
"One Month LIBOR Index Rate," plus 2.65% and 2.9%
on the seasonal and revolving term commitments, respectively. Both facilities are available through March 2017. The outstanding balance on the revolving term loan on July 31, 2013 and October 31, 2012 was
$4,375,970
and
$4,891,952
, respectively. GFE currently has no outstanding balance on the seasonal revolving operating loan facility.
The credit facilities require GFE to comply with certain financial covenants. As of July 31, 2013 and October 31, 2012, GFE was in compliance with these financial covenants and expects to be in compliance throughout fiscal 2013.
The credit facilities are secured by substantially all assets of the Company. There are no savings account balance collateral requirements as part of this new credit facility.
At July 31, 2013, GFE also had letters of credit totaling
$337,928
with the bank as part of a credit requirement of Northern Natural Gas. These letters of credit reduce the amount available under the seasonal revolving operating loan to approximately
$5,662,000
.
As part of the acquisition of Project Viking discussed in Note 3, GFE assumed a note payable with Granite Falls Bank with a principal amount of
$5,000,000
. The note was due upon the demand of Granite Falls Bank, or if no demand is made, on
September 23, 2013
. Interest accrued on the note at a rate of
3.99
% per annum and was secured by all of Project Viking's assets. This note was paid in full on
August 19, 2013
.
Also, as part of the acquisition of Project Viking discussed in Note 3, GFE issued a note payable to the previous owners of Project Viking with a principal amount of $
4,024,500
. The note matured on August 30, 2013 and interest accrued on the note at a rate of
4
% per annum. This note was paid in full on
August 26, 2013
.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
Heron Lake BioEnergy
:
Line of Credit
On May 17, 2013, HLBE renegotiated its revolving line of credit to extend the maturity date of the revolving line of credit to September 2016. Amounts borrowed by HLBE under the term revolving loan and repaid or prepaid may be re-borrowed at any time prior to maturity date of the term revolving loan, provided that outstanding advances may not exceed the amount of the term revolving loan commitment. Amounts outstanding on the term revolving loan bear interest at a variable rate equal to the greater of a
LIBOR
rate plus
3.50%
or
5.0%
, payable monthly. At July 31, 2013, the revolving line of credit carried an interest rate of
LIBOR plus 3.50% but not less than 5.00%
. HLBE also pays an unused commitment fee on the unused portion of the term revolving loan commitment at the rate of
0.35%
per annum, payable in arrears in quarterly installments during the term of the term revolving loan. At July 31, 2013, the outstanding balance on this line of credit was
$10,650,377
, plus a fair value adjustment premium of approximately
$722,000
as part of the GFE acquisition. At July 31, 2013, HLBE had an additional
$9,800,000
available under this revolving line of credit. The amount available under the revolving line of credit is reduced by
$2,000,000
at October 31st each year until
September 2016
when the unpaid balance is due.
Term Note
On May 17, 2013, HLBE renegotiated its term loan with AgStar in the amount of
$17,400,000
. HLBE must make equal monthly payments of principal and interest on the term loan based on a 10-year amortization, provided the entire principal balance and accrued and unpaid interest on the term loan is due and payable in full on the maturity date of
September 1, 2016
. In addition, HLBE is required to make additional payments annually on debt for up to
25%
of the excess cash flow, as defined by the agreement, up to
$2,000,000
per year. Through September 1, 2014, the loan bears interest at
5.75%
as long as HLBE is in compliance with their debt covenants. On September 1, 2014, the interest term loan will be adjusted to
LIBOR plus 3.50% but not less than 5%
. The loan agreements are secured by substantially all business assets and are subject to various financial and non-financial covenants that limit distributions and debt and require minimum debt service coverage, net worth, and working capital requirements. As described above, HLBE was in compliance with the covenants of its master loan agreement with AgStar as of July 31, 2013.
Subordinated Debt
On May 17, 2013, HLBE's Board of Governors loaned HLBE
$1,407,000
in convertible secured subordinated debt. The notes bear interest at
7.25%
and are due in the aggregate principal amount during May 2018. On October 1, 2014, or immediately prior to the effective time of any sale of all or substantially all of HLBE assets, each holder has the right at the holder's option to irrevocably convert all of such holder's interim subordinated notes into class A units of HLBE, at the rate of
$0.30
per class A unit. HLBE reserves the right to issue class B units upon conversion if the principal balance of the 7.25% subordinated secured notes exceeds the authorized class A units at the conversion rate.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
Long-term debt consists of the following:
|
|
|
|
|
|
|
|
|
|
July 31, 2013
|
|
October 31, 2012
|
Granite Falls Energy:
|
|
|
|
Capital One Equipment Leasing/Finance (GFE):
|
|
|
|
Shuttlewagon Railcar Mover (5 year term at 3.875%)
|
$
|
412,013
|
|
|
$
|
497,636
|
|
Revolving Term Loan (GFE)
|
4,375,970
|
|
|
4,891,952
|
|
Heron Lake BioEnergy:
|
|
|
|
Term note payable to lending institution (HLBE) (including premium of approximately $1.4m)
|
18,505,863
|
|
|
—
|
|
Assessments Payable (HLBE) (including premium of approximately $223k)
|
2,981,353
|
|
|
—
|
|
Notes payable to electrical company (HLBE)
|
312,500
|
|
|
—
|
|
Corn oil recovery system note payable (HLBE)
|
750,835
|
|
|
—
|
|
Notes payable on pipeline assets (HLBE)
|
1,123,064
|
|
|
—
|
|
Subordinated Debt (HLBE)
|
1,407,000
|
|
|
—
|
|
Total debt
|
29,868,598
|
|
|
5,389,588
|
|
Less: Current Maturities
|
(3,329,924
|
)
|
|
(114,718
|
)
|
Total Long-Term Debt
|
$
|
26,538,674
|
|
|
$
|
5,274,870
|
|
7. LEASES
GFE has a lease agreement with Trinity Industries Leasing Company (“Trinity”) for
75
hopper cars to assist with the transport of distiller's grains by rail through April 2018. GFE will pay Trinity
$620
per month plus
$0.03
per mile traveled in excess of
36,000
miles per year. Rent expense for these leases was approximately
$139,500
for the three month periods ended July 31, 2013 and 2012. Rent expense for these leases was approximately
$418,500
for the nine month periods ended July 31, 2013 and 2012.
GFE has lease agreements with three leasing companies for
176
rail car leases for the transportation of GFE's ethanol with various maturity dates through October 2017. The rail car lease payments are due monthly in the aggregate amount of approximately
$121,000
. Rent expense for these leases was approximately
$361,000
and
$318,000
for the three month periods ended July 31, 2013 and 2012, respectively. Rent expense for these leases was approximately
$1,067,000
and
$955,000
for the nine month periods ended July 31, 2013 and 2012, respectively.
HLBE leases equipment, primarily rail cars, under operating leases through 2017. Rent expense for the three months ended July 31, 2013 and 2012 was approximately
$406,000
and
$650,000
, respectively. Rent expense for the nine months ended July 31, 2013 and 2012 was approximately
$1,313,000
and
$1,400,000
, respectively.
8. MEMBERS' EQUITY
GFE has one class of membership units. The units have no par value and have identical rights, obligations and privileges. Income and losses are allocated to all members based upon their respective percentage of units held. As of July 31, 2013 and October 31, 2012, GFE had
30,606
membership units authorized, issued, and outstanding.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
9. FAIR VALUE
The following table provides information on those derivative assets measured at fair value on a recurring basis at July 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount in Balance Sheet
July 31, 2013
|
Fair Value
July 31, 2013
|
Fair Value Measurement Using
|
Quoted Prices in Active Markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant unobservable inputs
(Level 3)
|
Financial Assets:
|
|
|
|
|
|
Commodity derivative instruments
|
$
|
688
|
|
|
$
|
688
|
|
|
$
|
688
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
The following table provides information on those derivative liabilities measured at fair value on a recurring basis at October 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount in Balance Sheet
October 31, 2012
|
Fair Value
October 31, 2012
|
Fair Value Measurement Using
|
Quoted Prices in Active Markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant unobservable inputs
(Level 3)
|
Financial Liabilities:
|
|
|
|
|
|
Commodity derivative instruments
|
$
|
(45,563
|
)
|
$
|
(45,563
|
)
|
$
|
(45,563
|
)
|
$
|
—
|
|
$
|
—
|
|
GFE determines the fair value of commodity derivative instruments by obtaining fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes and live trading levels from the Chicago Board of Trade market and New York Mercantile Exchange.
10. COMMITMENTS AND CONTINGENCIES
Corn Storage and Grain Handling Agreement and Purchase Commitments
GFE has a corn storage and grain handling agreement with Farmers Cooperative Elevator Company (FCE), a member. Under the current agreement, GFE agrees to purchase all of the corn needed for the operation of the plant from FCE. The price of the corn purchased will be the bid price the member establishes for the plant plus a set fee per bushel. At July 31, 2013, GFE had basis contracts for forward corn purchase commitments with FCE for
1,455,000
bushels for deliveries in August and September 2013. At July 31, 2013, GFE also had
375,000
bushels of stored corn totaling approximately
$2,775,000
with FCE that is included in inventory.
Ethanol Contracts
At July 31, 2013, GFE had forward contracts to sell approximately
$15,980,000
of ethanol for deliveries in August 2013 through December 2013 which approximates
29%
of its anticipated ethanol sales during that period.
Distillers Grain Contracts
At July 31, 2013, GFE had forward contracts to sell approximately
$1,580,000
of distillers grain for deliveries in August 2013 through December 2013 which approximates
17%
of its anticipated distillers grain sales during that period.
GRANITE FALLS ENERGY, LLC
Notes to UNAUDITED Condensed Consolidated Financial Statements
July 31, 2013
Natural Gas
HLBE has natural gas agreements with a minimum purchase commitment of approximately
1.6 million
MMBTU per year until October 31, 2014.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
We prepared the following discussion and analysis to help you better understand our financial condition, changes in our financial condition, and results of operations for the three and nine month periods ended
July 31, 2013
, compared to the same period of the prior fiscal year. This discussion should be read in conjunction with the condensed financial statements and notes and the information contained in the Company's Annual Report on Form 10-K for the fiscal year ended October 31, 2012.
Disclosure Regarding Forward-Looking Statements
This report contains historical information, as well as forward-looking statements. These forward-looking statements include any statements that involve known and unknown risks and relate to future events and our expectations regarding future performance or conditions. Words such as “may,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “future,” “intend,” “could,” “hope,” “predict,” “target,” “potential,” or “continue” or the negative of these terms or other similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. These forward-looking statements, and others we make from time to time, are subject to a number of risks and uncertainties. Many factors could cause actual results to differ materially from those projected in forward-looking statements. While it is impossible to identify all such factors, factors that could cause actual results to differ materially from those estimated by us include, but are not limited to:
|
|
•
|
Changes in the availability and price of corn and natural gas;
|
|
|
•
|
Demand for corn exceeding supply; and corresponding corn price increases;
|
|
|
•
|
Changes in our business strategy, capital improvements or development plans;
|
|
|
•
|
Our ability to profitably operate the ethanol plant and maintain a positive spread between the selling price of our products and our raw materials costs;
|
|
|
•
|
Results of our hedging transactions and other risk management strategies;
|
|
|
•
|
Decreases in the market prices of ethanol and distillers grains;
|
|
|
•
|
Ethanol supply exceeding demand; and corresponding ethanol price reductions;
|
|
|
•
|
Changes in the environmental regulations that apply to our plant operations and changes in our ability to comply with such regulations;
|
|
|
•
|
Changes in plant production capacity or technical difficulties in operating the plant;
|
|
|
•
|
The performance of Heron Lake BioEnergy, LLC, an ethanol production company in which we indirectly own approximately 63.3% of the outstanding membership units;
|
|
|
•
|
Changes in general economic conditions or the occurrence of certain events causing an economic impact in the agriculture, oil or automobile industries;
|
|
|
•
|
Lack of transport, storage and blending infrastructure preventing ethanol from reaching high demand markets;
|
|
|
•
|
Changes in federal and/or state laws or regulations, including the elimination or modification of the federal renewable fuels standard;
|
|
|
•
|
Changes and advances in ethanol production technology;
|
|
|
•
|
Effects of mergers, consolidations or contractions in the ethanol industry;
|
|
|
•
|
Competition from alternative fuel additives;
|
|
|
•
|
The development of infrastructure related to the sale and distribution of ethanol;
|
|
|
•
|
Our inelastic demand for corn, as it is the only available feedstock for our plant;
|
|
|
•
|
Our ability to retain key employees and maintain labor relations;
|
|
|
•
|
Changes to our current water intake system, or our ability to cost-effectively construct a modified water intake system;
|
|
|
•
|
The imposition of tariffs or other duties on ethanol imported into Europe; and
|
|
|
•
|
Volatile commodity and financial markets.
|
The cautionary statements referred to in this section also should be considered in connection with any subsequent written or oral forward-looking statements that may be issued by us or persons acting on our behalf. We do not undertake any duty to update forward-looking statements after the date they are made or to conform forward-looking statements to actual results or to changes in circumstances or expectations. Furthermore, we cannot guarantee future results, events, levels of activity, performance, or achievements. We caution you not to put undue reliance on any forward-looking statements, which speak only as of the date of this report. You should read this report and the documents that we reference in this report and have filed as exhibits, completely and with the understanding that our actual future results may be materially different from what we currently expect. We qualify all of our forward-looking statements by these cautionary statements.
Overview
Granite Falls Energy, LLC (“Granite Falls Energy” or the “Company”) is a Minnesota limited liability company formed on December 29, 2000.
We are currently producing fuel-grade ethanol, distillers grains and crude corn oil for sale. Our plant has an approximate annual production capacity of 60 million gallons of denatured ethanol, but is currently permitted to produce up to 70 million gallons of undenatured ethanol on a twelve month rolling sum basis. We intend to continue working toward increasing production to take advantage of the additional production allowed pursuant to our permit as long as we believe it is profitable to do so.
Our operating results are largely driven by the prices at which we sell our ethanol, distillers grains, and corn oil as well as the other costs related to production. The price of ethanol has historically fluctuated with the price of petroleum-based products such as unleaded gasoline, heating oil and crude oil. The price of distillers grains has historically been influenced by the price of corn as a substitute livestock feed. We expect these price relationships to continue for the foreseeable future, although recent volatility in the commodities markets makes historical price relationships less reliable. Our largest costs of production are corn, natural gas, depreciation and manufacturing chemicals. Our cost of corn is largely impacted by geopolitical supply and demand factors and the outcome of our risk management strategies. Prices for natural gas, manufacturing chemicals and denaturant are tied directly to the overall energy sector, crude oil and unleaded gasoline.
On July 31, 2013, we indirectly acquired 63.3% of the outstanding membership units of Heron Lake BioEnergy, LLC (“HLBE”) through our purchase of 100% of the membership units of Project Viking, L.L.C. (“Project Viking”), for a total purchase price of $17,024,500. HLBE owns a 50 million gallon per year ethanol plant located in Heron Lake, Minnesota, but is currently permitted to produce up to 59.2 million gallons. Immediately following the closing of the transaction, Project Viking owned 24,080,949 Class A units and 15,000,000 Class B units of HLBE, for a total of 39,080,949 units, or 63.3% of the 61,697,104 total units outstanding. As a result, under HLBE's member control agreement, Project Viking is entitled to appoint five (5) of the nine (9) governors to HLBE's board of governors. As part of the acquisition, we entered into a Management Services Agreement with HLBE. Under the Management Services Agreement, we agreed to supply our personnel to act as part-time officers and managers of HLBE for the positions of Chief Executive Officer, Chief Financial Officer, and Commodity Risk Manager. The initial term of the Management Services Agreement is three years. At the expiration of the initial term, the Management Services Agreement will automatically renew for successive one-year terms unless and until either party gives the other party 90 days written notice of termination prior to expiration of the initial term or the start of a renewal term. The Management Services Agreement may also be terminated by either party for cause under certain circumstances.
The assets and liabilities of Project Viking were recorded at their respective estimated fair values as of the date of the acquisition using generally accepted accounting principles for business combinations. The value of the 36.7% noncontrolling interest was determined by using the fair value method by using the most recent arms-length transaction of HLBE's units that did not include a control premium. Since the acquisition occurred on the last day of our fiscal third quarter, there were no revenues or expenses of HLBE consolidated in our statement of operations. As such, there was also no portion of our net income attributable to non-controlling interests during the three or nine month periods ended July 31, 2013.
As of the date of this report, Granite Falls Energy has 37 full time employees. Ten of these employees are involved primarily in management and administration. The remaining employees are involved primarily in plant operations. We do not currently anticipate any significant change in the number of employees at our plant.
Results of Operations for the Three Months Ended
July 31, 2013
and
2012
The following table shows the results of our operations and the approximate percentage of revenues, costs of goods sold, operating expenses and other items to total revenues in our unaudited consolidated statements of operations for the three months ended
July 31, 2013
and
2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
Income Statement Data
|
Amount
|
|
%
|
|
Amount
|
|
%
|
Revenue
|
$
|
48,884,076
|
|
|
100.0
|
%
|
|
$
|
42,435,763
|
|
|
100.0
|
%
|
Cost of Goods Sold
|
46,173,897
|
|
|
94.5
|
%
|
|
42,381,070
|
|
|
99.9
|
%
|
Gross Profit
|
2,710,179
|
|
|
5.5
|
%
|
|
54,693
|
|
|
0.1
|
%
|
Operating Expenses
|
513,021
|
|
|
1.0
|
%
|
|
651,880
|
|
|
1.5
|
%
|
Operating Income (Loss)
|
2,197,158
|
|
|
4.5
|
%
|
|
(597,187
|
)
|
|
(1.4
|
)%
|
Other Income (Expense), net
|
(23,457
|
)
|
|
—
|
%
|
|
31,550
|
|
|
0.1
|
%
|
Net Income (Loss)
|
$
|
2,173,701
|
|
|
4.4
|
%
|
|
$
|
(565,637
|
)
|
|
(1.3
|
)%
|
Revenues
Our revenues from operations come from three primary sources: sales of fuel ethanol, sales of distillers grains and sales of corn oil. Our results of operations will continue to be affected by volatility in the commodity markets. In the event that we experience a prolonged period of negative operating margins, our liquidity may be negatively impacted.
The following table shows the sources of our revenue for the three months ended
July 31, 2013
:
|
|
|
|
|
|
|
|
|
Revenue Sources
|
Amount
|
|
Percentage of
Total Revenues
|
|
|
|
|
Ethanol sales
|
$
|
38,828,430
|
|
|
79.4
|
|
%
|
Distillers grains sales
|
8,609,775
|
|
|
17.6
|
|
%
|
Corn oil sales
|
1,445,871
|
|
|
3.0
|
|
%
|
Total Revenues
|
$
|
48,884,076
|
|
|
100.0
|
|
%
|
The following table shows the sources of our revenue for the three months ended
July 31, 2012
:
|
|
|
|
|
|
|
|
|
Revenue Sources
|
Amount
|
|
Percentage of
Total Revenues
|
|
|
|
|
Ethanol sales
|
$
|
32,999,732
|
|
|
77.8
|
|
%
|
Distillers grains sales
|
8,054,122
|
|
|
19.0
|
|
%
|
Corn oil sales
|
1,381,909
|
|
|
3.2
|
|
%
|
Total Revenues
|
$
|
42,435,763
|
|
|
100.0
|
|
%
|
In the three month period ended
July 31, 2013
, ethanol sales comprised
79.4
% of our revenues and distillers grains sales comprised
17.6
% percent of our revenues, while corn oil sales comprised
3.0
% of our revenues. For the three month period ended
July 31, 2012
, ethanol sales comprised
77.8
% of our revenue, distillers grains sales comprised
19.0
% of our revenue, while corn oil sales comprised
3.2
% of our revenues.
The average ethanol sales price we received for the three month period ended
July 31, 2013
was approximately 13.1% higher than our average ethanol sales price for the comparable 2012 period. Management attributes the increase in our average ethanol sales price to decreased ethanol inventories and a decrease in ethanol production in the industry compared to the prior year. Downward pressure on ethanol prices throughout much of calendar year 2012, combined with increased corn prices particularly during the last half of calendar 2012, have caused some ethanol plants to suspend or reduce production, leading to the decrease in ethanol inventories and production. As ethanol prices increase, some plants that have suspended or reduced production may resume or increase production, which may once again pressure ethanol prices downward. Management anticipates that the price of ethanol will continue to be volatile during the remainder of our 2013 fiscal year. Our volume of ethanol sold during the three month period ended
July 31, 2013
was approximately 4.1% higher than the volume sold for the comparable 2012 period as we have continued to increase production efficiencies.
Our revenues from distillers grains increased during the three months ended
July 31, 2013
compared to the same period of 2012 as a result of higher prices and greater quantities of distillers grains produced and sold during the three months ended
July 31, 2013
compared to the same period of 2012. The price we received for our dried distillers grains in the three month period ended
July 31, 2013
was approximately 5.7% higher than the price we received during the three months ended
July 31, 2012
. Management believes these higher distillers grains prices are a result of the high price of other feed products available to livestock producers. We anticipate that the market price of our dried distillers grains will continue to be volatile as a result of changes in the price of corn and competing animal feed substitutes such as soybean meal. Recent downward pressure on corn prices may contribute to lower distillers grains prices moving forward. Volatility in distillers grains supplies related to changes in ethanol production is another factor that may impact the sales price of our distillers grains. As plants that have suspended or reduced production begin to resume or increase production, distillers grains prices may be pushed downward. Additionally, our quantity of distillers grains sold increased approximately 2.2% in the three month period ended
July 31, 2013
compared to the three months ended
July 31, 2012
. This increase in quantity sold was largely a result of increased production during the three months ended
July 31, 2013
as compared to the three months ended
July 31, 2012
. Although we had higher prices and greater quantities of distillers grains produced and sold, distillers grains sales comprised a smaller percentage of our total revenues during the three
months ended
July 31, 2013
relative to the same period during the prior year, due to increases in the price and quantity sold of ethanol discussed above.
Corn oil revenues increased during the three months ended
July 31, 2013
compared to the same period of 2012. Corn oil sales accounted for approximately
3.0
% of our revenues during our quarter ended
July 31, 2013
compared to
3.2
% for our quarter ended
July 31, 2012
. The price we received for our corn oil decreased by approximately 11.0% during the three months ended
July 31, 2013
compared to the same period of 2012. However, offsetting this price decrease, our total volume of corn oil sold increased by 17.5% as a result higher production rates at our facility and increased extraction efficiencies. Management attributes the decrease in corn oil prices to additional corn oil entering the market. However, increased use of corn oil by biodiesel producers and animal feeders have continued to support demand.
Cost of Goods Sold
Our costs of goods sold as a percentage of revenues were
94.5%
for the three month period ended
July 31, 2013
compared to
99.9%
for the same period of 2012. Our two largest costs of production are corn (79.7% of cost of goods sold for our three months ended
July 31, 2013
) and natural gas (3.7% of cost of goods sold for our three months ended
July 31, 2013
). Our total cost of goods sold increased to $
46,173,897
for the three months ended
July 31, 2013
from $
42,381,070
in the three months ended
July 31, 2012
. The volume of corn we processed was up 0.3% for the three months ended
July 31, 2013
as compared to the same period for our 2012 fiscal year. Additionally, our per bushel corn costs decreased by approximately 0.3% for the three months ended
July 31, 2013
as compared to the same period for our 2012 fiscal year. Tight corn supply following last growing season's drought continued to place upward pressure on corn prices during the first two months of the three month period ended
July 31, 2013
. Although the 2012 drought did not impact corn production in Minnesota to the same extent as other corn producing states, as a local consumer of corn we must nevertheless be cost competitive when sourcing corn in order to procure sufficient quantities for ethanol production. However, during the last month of the three month period ended
July 31, 2013
, corn prices began to soften as harvest for the 2013 growing season neared. The USDA's World Agricultural Supply and Demand Estimates published on August 12, 2013 projects domestic corn production of 13.76 billion bushels for the 2013 growing season, a decrease from previous estimates but still a significant increase over the estimate of 10.78 billion bushels produced during the 2012 growing season. However, weather conditions, including the possibility of early frosts, remain a threat to the 2013 crop. Management anticipates that corn prices will remain volatile for the duration of our 2013 fiscal year.
For the three month period ended
July 31, 2013
, we experienced an increase of approximately 3.7% in our overall natural gas costs compared to the same period of 2012. Natural gas prices continue to remain low compared to historic averages. We expect the market price for natural gas to remain steady in the near term as we continue to enjoy an abundant supply of domestic natural gas, due in part to the continued commissioning of new, highly productive natural gas wells.
We occasionally engage in hedging activities with respect to corn. We recognize the gains or losses that result from the changes in the value of our derivative instruments in cost of goods sold as the changes occur. As corn prices fluctuate, the value of our derivative instruments are impacted, which affects our financial performance. We anticipate continued volatility in our cost of goods sold due to the timing of the changes in value of the derivative instruments relative to the cost and use of the commodity being hedged.
We experienced an approximate $343,000 combined realized and unrealized gain for the three month period ended
July 31, 2013
related to our corn derivative instruments, which decreased our cost of goods sold. By comparison, we experienced an approximate $50,000 combined realized and unrealized gain for the three months ended
July 31, 2012
related to our corn derivative instruments, which decreased our cost of goods sold. We recognize the gains or losses that result from the changes in the value of our derivative instruments from corn in cost of goods sold as the changes occur. As corn prices fluctuate, the value of our derivative instruments are impacted, which affects our financial performance.
Operating Expenses
Our operating expenses as a percentage of revenues decreased to 1.0% for the three month period ended
July 31, 2013
from 1.5% for the same period ended
July 31, 2012
. Our total operating expenses for the three months ended
July 31, 2013
as compared to the same period for our 2012 fiscal year decreased. We continue to focus on increasing our operating efficiency and we strive to lower our operating expenses.
Operating Income (Loss)
Our income (loss) from operations for the three months ended
July 31, 2013
was income of approximately $2,197,000 compared to a loss from operations of approximately $597,000 for the three months ended
July 31, 2012
. This increase in our operating income is primarily due to more favorable operating margins.
Other Income (Expense), Net
Our other income (expense), net for the three months ended
July 31, 2013
was an expense of approximately $23,000, compared to income of approximately $32,000 for the three months ended
July 31, 2012
. This change is primarily a result of increased interest expense during the quarter ended
July 31, 2013
as compared to the same period the prior year, attributable to borrowings on our United FCS credit facilities, as well as decreased other income attributable to a decrease in miscellaneous income.
Results of Operations for the
Nine Months
Ended
July 31, 2013
and
2012
The following table shows the results of our operations and the percentage of revenues, cost of goods sold, operating expenses and other items to total revenues in our unaudited consolidated statement of operations for the
nine months
ended
July 31, 2013
and
2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
Income Statement Data
|
Amount
|
|
%
|
|
Amount
|
|
%
|
Revenue
|
$
|
144,021,800
|
|
|
100.0
|
%
|
|
$
|
125,206,661
|
|
|
100.0
|
%
|
Cost of Goods Sold
|
136,849,505
|
|
|
95.0
|
%
|
|
120,806,601
|
|
|
96.5
|
%
|
Gross Profit
|
7,172,295
|
|
|
5.0
|
%
|
|
4,400,060
|
|
|
3.5
|
%
|
Operating Expenses
|
1,658,681
|
|
|
1.2
|
%
|
|
1,906,097
|
|
|
1.5
|
%
|
Operating Income
|
5,513,614
|
|
|
3.8
|
%
|
|
2,493,963
|
|
|
2.0
|
%
|
Other Income (Expense), net
|
(86,543
|
)
|
|
(0.1
|
)%
|
|
99,154
|
|
|
0.1
|
%
|
Net Income
|
$
|
5,427,071
|
|
|
3.7
|
%
|
|
2,593,117
|
|
|
2.1
|
%
|
Revenues
The following table shows the sources of our revenue for the
nine months
ended
July 31, 2013
:
|
|
|
|
|
|
|
|
Revenue Sources
|
Amount
|
|
Percentage of
Total Revenues
|
|
|
|
|
Ethanol sales
|
$
|
111,323,925
|
|
|
77.3
|
%
|
Distillers grains sales
|
28,861,379
|
|
|
20.0
|
%
|
Corn oil sales
|
3,836,496
|
|
|
2.7
|
%
|
Total Revenues
|
$
|
144,021,800
|
|
|
100.0
|
%
|
The following table shows the sources of our revenue for the
nine months
ended
July 31, 2012
:
|
|
|
|
|
|
|
|
Revenue Sources
|
Amount
|
|
Percentage of
Total Revenues
|
|
|
|
|
Ethanol sales
|
$
|
100,447,367
|
|
|
80.2
|
%
|
Distillers grains sales
|
21,616,740
|
|
|
17.3
|
%
|
Corn oil sales
|
3,142,554
|
|
|
2.5
|
%
|
Total Revenues
|
$
|
125,206,661
|
|
|
100.0
|
%
|
Our total revenues were higher for the
nine months
ended
July 31, 2013
compared to the same period of
2012
. With respect to ethanol, we sold approximately 4.4% more gallons of ethanol during the
nine months
ended
July 31, 2013
than we did
in the same period of
2012
. Additionally, the price we received for our ethanol was approximately 6.2% higher for the
nine months
ended
July 31, 2013
compared to the same period of
2012
.
The average price we received for our distillers grains was approximately 24.5% higher for the first
nine months
of our
2013
fiscal year compared to the same period of
2012
. We also sold approximately 7.3% more tons of distillers grains during the first
nine months
of our
2013
fiscal year compared to the same period of
2012
.
We sold approximately 36.5% more pounds of corn oil during the first
nine months
of our
2013
fiscal year compared to the same period of
2012
. However, offsetting our increase in corn oil sales, our average price per pound of corn oil decreased by approximately 10.6% for the first
nine months
of our
2013
fiscal year compared to the same period of
2012
.
Cost of Goods Sold
Our costs of goods sold were higher for the first
nine months
of our
2013
fiscal year compared to the same period of our
2012
fiscal year. However, our costs of good sold as a percentage of our revenues decreased for the first
nine months
of our
2013
fiscal year compared to the same period of our
2012
fiscal year. Our average cost per bushel of corn was approximately 7.6% higher during the first
nine months
of our
2013
fiscal year compared to the same period of
2012
. Additionally, we ground approximately 4.3% more corn during the first
nine months
of our
2013
fiscal year compared to the same period of
2012
due to our increased production.
Our natural gas costs increased during the first
nine months
of our
2013
fiscal year compared to the same period of
2012
. Our total cost of natural gas was approximately 15.8% higher during the first
nine months
of our
2013
fiscal year compared to the same period of
2012
.
We experienced an approximate $370,000 combined realized and unrealized gain for the
nine months
ended
July 31, 2013
related to our corn derivative instruments, which decreased our cost of goods sold. By comparison, we experienced an approximately $1,251,000 combined realized and unrealized loss for the
nine months
ended
July 31, 2012
related to our corn derivative instruments, which increased our cost of goods sold. We recognize the gains or losses that result from the changes in the value of our derivative instruments from corn in cost of goods sold as the changes occur. As corn prices fluctuate, the value of our derivative instruments are impacted, which affects our financial performance.
Operating Expenses
Our total operating expenses and our operating expenses as a percentage of revenues decreased in the
nine months
ended
July 31, 2013
when compared to the same period ended
July 31, 2012
. The decrease in our operating expenses for the
nine months
ended
July 31, 2013
as compared to the same period for our
2012
fiscal year is due primarily to a decrease in personnel expenses following the accrual of our former Chief Executive Officer's bonus and vacation during the
nine months
ended
July 31, 2012
in connection with his departure from the Company, as well as a decrease in professional service expense in the
nine months
ended
July 31, 2013
compared to the
nine months
ended
July 31, 2012
, when we conducted studies related to our rail infrastructure and water intake.
Other Income (Expense), Net
We had other expense, net for the
nine months
ended
July 31, 2013
of approximately $87,000 compared to other income, net of approximately $99,000 for the
nine months
ended
July 31, 2012
. This change resulted primarily from increased interest expense during the
nine months
ended
July 31, 2013
as compared to the same period the prior year, attributable to borrowings on our United FCS credit facilities, as well as decreased miscellaneous income.
Changes in Financial Condition for the
Nine Months
Ended
July 31, 2013
The following table highlights our financial condition at
July 31, 2013
and
October 31, 2012
:
|
|
|
|
|
|
|
|
|
July 31, 2013
|
October 31, 2012
|
Current Assets
|
$
|
23,783,652
|
|
$
|
20,715,050
|
|
Current Liabilities
|
$
|
15,668,019
|
|
$
|
6,002,937
|
|
Revolving Term Loan
|
$
|
11,372,149
|
|
$
|
—
|
|
Long-Term Debt
|
$
|
26,538,674
|
|
$
|
5,274,870
|
|
Members' Equity
|
$
|
55,282,396
|
|
$
|
49,855,325
|
|
Non-controlling Interest
|
$
|
6,784,847
|
|
$
|
—
|
|
On July 31, 2013, we indirectly acquired 63.3% of the outstanding membership units of HLBE through our purchase of 100% of the membership units of Project Viking for a total purchase price of $17,024,500. This acquisition impacted our financial condition as of July 31, 2013. The assets and liabilities of Project Viking were recorded at their respective estimated fair values as of the date of the acquisition using generally accepted accounting principles for business combinations.
Our total assets were approximately $115,646,000 at
July 31, 2013
compared to approximately $61,133,000 at
October 31, 2012
. Included in our total assets is an approximate $49,421,000 increase in net property, plant and equipment resulting primarily from our acquisition of Project Viking, as HLBE owns a 50 million gallon per year ethanol plant. Current assets totaled approximately $23,784,000 at
July 31, 2013
, which is more than our current assets as of
October 31, 2012
, which totaled approximately $20,715,000.
Total current liabilities increased and totaled approximately $15,668,000 at
July 31, 2013
and approximately $6,003,000 at
October 31, 2012
. This increase was mainly due to promissory notes totaling approximately $9,025,000 related to our acquisition of Project Viking.
At
October 31, 2012
we had no revolving term loan, as compared to a revolving term loan of approximately $11,372,000 as of
July 31, 2013
. This revolving term loan reflects amounts owed by HLBE to its lender plus a premium related to a fair value adjustment.
Our long-term debt increased from approximately $5,275,000 at
October 31, 2012
to approximately $26,539,000 at
July 31, 2013
, resulting primarily from our acquisition of Project Viking, as HLBE has a term note payable to its lender of approximately $17,137,000 as well as other long-term liabilities.
Plant Operations
We are currently producing fuel-grade ethanol, distillers grains and crude corn oil for sale. Our plant has an approximate annual production capacity of 60 million gallons of denatured ethanol. We have obtained an amendment to our environmental permits allowing us to produce up to 70 million gallons of undenatured ethanol on a twelve month rolling sum basis. We intend to continue working to increase production to take advantage of the additional capacity our permits allow us to produce. Any plant bottlenecks are assessed and a cost benefit analysis is performed prior to further capital investment.
We have completed several de-bottlenecking projects and we are in the process of completing our remaining projects. Each of these projects help our facility to be more efficient, productive and improve the environmental aspects of our process. For the three and nine month periods ended
July 31, 2013
we have incurred approximately $120,000 and $1,152,000, respectively, in costs associated with our equipment construction projects. For the three and nine month periods ended
July 31, 2012
we incurred approximately $985,000 and $4,985,000, respectively, in costs associated with our equipment construction projects. Since starting our de-bottlenecking projects we have incurred approximately $6,287,000 associated with the cost of these equipment improvements.
We expect to have sufficient cash generated by continuing operations and current lines of credit to cover our usual operating costs, which consist primarily of our corn supply, our natural gas supply, de-bottlenecking projects, staffing expense, office expense, audit and legal compliance, working capital costs and debt service obligations.
HLBE also produces fuel-grade ethanol, distillers grains and crude corn oil for sale. HLBE's plant has an approximate annual production capacity of 50 million gallons of ethanol. Our Chief Executive Officer and Chief Financial Officer also hold those same offices with HLBE pursuant to the Management Services Agreement between us and HLBE.
Trends and Uncertainties Impacting the Ethanol and Distillers Grains Industries and Our Future Revenues
Our revenues primarily consist of sales of the ethanol and distillers grains we produce; however, we also realize revenue from the sale of corn oil we separate from our distillers syrup. The ethanol industry needs to continue to expand the market for ethanol and distillers grains in order to maintain current price levels.
The following chart shows the average cash price per gallon of ethanol in Minnesota from January 2011 through September 1, 2013, as compiled by the USDA Agricultural Marketing Service.
According to the Renewable Fuels Association (“RFA”), as of September 7, 2013, there were 209 ethanol plants nationwide with the capacity to produce approximately 14.7 billion gallons of ethanol annually. The RFA estimates that plants with an annual production capacity of approximately 13.4 billion gallons are currently operating and that approximately 8.5% of the nameplate production capacity is not currently operational. Management believes the production capacity of the ethanol industry is greater than ethanol demand which may depress ethanol prices.
Currently, ethanol is primarily blended with conventional gasoline for use in standard (non-flex fuel) vehicles to create a blend which is 10% ethanol and 90% conventional gasoline. Estimates indicate that approximately 135 billion gallons of gasoline are sold in the United States each year. However, gasoline demand may be shrinking in the United States as a result of the global economic slowdown and improved fuel efficiency. Assuming that all gasoline in the United States is blended at a rate of 10% ethanol and 90% gasoline, the maximum demand for ethanol is 13.5 billion gallons. This is commonly referred to as the “blend wall”, which represents a limit where more ethanol cannot be blended into the national gasoline pool. This is a theoretical limit since it is believed it would not be possible to blend ethanol into every gallon of gasoline that is used in the United States and it discounts higher percentage blends of ethanol such as E15 and E85 used in flex fuel vehicles.
In April 2012, the U.S. Environmental Protection Agency ("EPA") approved the first applications for registering ethanol for use in making a blend of fifteen percent ethanol, known as E15. Since that time, our application with the EPA to register ethanol for use in making E15 has also been approved. We do not anticipate that the EPA's approval of applications for registering ethanol for use in making E15 will impact ethanol demand or pricing in the near term.
According to industry sources, United States ethanol industry exports decreased approximately 38% in 2012 as compared to 2011. The Company, through its ethanol marketer, has in the past exported a portion of its ethanol production to foreign markets. The European Union recently imposed a five-year tariff of approximately $83 per metric ton on imported U.S. ethanol. This tariff may further slow overall demand for U.S. ethanol. The exportation of domestic ethanol had helped to mitigate the effects of the blend wall and had thereby helped to maintain ethanol price levels. Whether export markets will make economic sense for us in the future will depend on domestic ethanol blend rates as well as global supply and demand for our product.
The federal Renewable Fuels Standard, known as RFS2, requires the use of a specified amount of renewable fuels in the United States. In 2013, RFS2 requires approximately 16.55 billion gallons, of which corn based ethanol can be used to satisfy approximately 13.8 billion gallons. This is an increase from 2012 levels, which required approximately 15.2 billion gallons, of which corn based ethanol could be used to satisfy approximately 13.2 billion gallons.
Certain legislators and certain industry groups and have advocated for changes to RFS2 and other statutes and regulations that, if adopted, would negatively impact our business. At various times over the past several months, legislation has been proposed that would repeal RFS2, repeal the corn based ethanol portion of RFS2, or ban E15. While the ethanol industry has resisted these proposals, we cannot be assured that RFS2 will remain in its current form going forward or that E15 or higher blends of ethanol will be widely available.
The ethanol production process requires a reliable water supply. The removal of a dam on the Minnesota River located downstream from our water intake structure has resulted in the water level lowering below our current intake structure. We have opted to upgrade our intake structure, finding that option preferable to acquiring ownership of the dam prior to its removal. We are working on plans for this upgrade and expect to complete the necessary modifications during the fourth quarter of our 2013 fiscal year. We currently estimate that this project will cost a total of $1,000,000 and anticipate using a combination of cash flows from fiscal 2013 operations and the Company's debt facilities to fund the entire upgrade. However, the actual cost may be different than our current estimate.
Trends and Uncertainties Impacting the Corn and Natural Gas Markets and Our Future Cost of Goods Sold
Our costs of our goods sold consist primarily of costs relating to the corn and natural gas supplies necessary to produce ethanol and distillers grains for sale. We grind approximately 1,800,000 bushels of corn each month at our ethanol plant in Granite Falls, Minnesota. For the quarter ended
July 31, 2013
, our average cost of corn per bushel, net of hedging activity, was approximately $0.018 less than our cost of corn for the same period ended
July 31, 2012
. HLBE also requires substantial quantities of corn for its ethanol plant in Heron Lake, Minnesota.
Corn prices remain above historical averages. Tight corn supply following last growing season's drought continued to place upward pressure on corn prices during the first two months of the three month period ended
July 31, 2013
. However, during the last month of the three month period ended
July 31, 2013
, corn prices began to soften as harvest for the 2013 growing season neared. The USDA's World Agricultural Supply and Demand Estimates published on August 12, 2013 projects domestic corn production of 13.76 billion bushels for the 2013 growing season, a decrease from previous estimates but still a significant increase over the estimate of 10.78 billion bushels produced during the 2012 growing season. However, weather conditions, including the possibility of early frosts, remain a threat to the 2013 crop. Management anticipates that corn prices will remain volatile for the duration of our 2013 fiscal year. If a period of high corn prices were to be sustained following the 2013 harvest, such pricing may reduce our ability to generate income because of the higher cost of operating our plant.
Natural gas is also an important input commodity to our manufacturing process. Our natural gas usage is approximately 120,000 million British thermal units (mmBTU) per month. We continue to work to find ways to limit our natural gas price risk through efficient usage practices, research of new technologies, and pricing and hedging strategies. We use a marketing firm and an energy consultant for our natural gas procurement and will work with them on an ongoing basis to mitigate our exposure to volatile gas prices.
Management anticipates that natural gas prices will be relatively stable in the next several months as a result of an ample amount of gas in the supply chain. However, should we experience any natural gas supply disruptions, including disruptions from hurricane activity, we may experience significant increases in natural gas prices.
Compliance with Environmental Laws
We are subject to extensive air, water and other environmental regulations and we have been required to obtain a number of environmental permits to construct and operate the plant. As such, any changes that are made to the plant or its operations must be reviewed to determine if amended permits need to be obtained in order to implement these changes.
Contracting Activity
Farmers Cooperative Elevator Company supplies corn to our Granite Falls, Minnesota ethanol plant. Eco-Energy, LLC markets our ethanol and Renewable Products Marketing Group, LLC (“RPMG”) markets our distillers grains and our corn oil produced at the Granite Falls plant. Each of these contracts is critical to our success and we are very dependent on each of these companies. Accordingly, the financial stability of these partners is critical to the successful operation of our business. We
independently market a small portion of our ethanol production as E-85 to local retailers. HLBE also has a corn supply agreement for its ethanol production plant in Heron Lake, Minnesota and a product marketing agreement for the distillers grains and corn oil produced at that plant. Those agreements and any similar subsequent agreements will also be critical to our success.
Our Chief Executive Officer and Chief Financial Officer also hold those same offices with HLBE pursuant to the Management Services Agreement between us and HLBE. As the indirect owner of approximately 63.3% of HLBE's outstanding membership units, HLBE's financial condition and results of operations will impact our financial condition and results of operations. As such, the ability of our Chief Executive Officer and Chief Financial Officer to successfully manage HLBE is critical to our success.
Commodity Price Risk Protection
We occasionally seek to minimize the risks from fluctuations in the prices of corn, ethanol, denaturant and natural gas through the use of derivative instruments. In practice, as markets move, we actively manage our risk and adjust hedging strategies as appropriate. We do not use hedge accounting which would match the gain or loss on our hedge positions to the specific commodity contracts being hedged. Instead, we are using fair value accounting for our hedge positions, which means that as the current market price of our hedge positions changes, the gains and losses are immediately recognized in our revenue or cost of goods sold depending on the commodity that is hedged. The immediate recognition of hedging gains and losses under fair value accounting can cause net income to be volatile from quarter to quarter due to the timing of the change in value of the derivative instruments relative to the cost and use of the commodity being hedged.
As of
July 31, 2013
, we recorded a net asset for our derivative instruments in the amount of $688. As of
October 31, 2012
, we recorded a net liability for our derivative instruments in the amount of $45,563. There are several variables that could affect the extent to which our derivative instruments are impacted by fluctuations in the price of corn, ethanol, denaturant or natural gas. However, it is likely that commodity cash prices will have the greatest impact on the derivative instruments with delivery dates nearest the current cash price. As we move forward, additional protection may be necessary. As the prices of these hedged commodities move in reaction to market trends and information, our statement of operations will be affected depending on the impact such market movements have on the value of our derivative instruments. Depending on market movements, crop prospects and weather, these price protection positions may cause immediate adverse effects, but are expected to produce long-term positive growth for Granite Falls Energy.
At
July 31, 2013
, we had fixed basis contracts for forward corn purchase commitments totaling approximately 1,455,000 bushels. We also had 375,000 bushels of stored corn included in inventory at
July 31, 2013
.
The derivative accounts are reported at fair value. We have categorized the cash flows related to the hedging activities with cash provided by operations, in the same category as the item being hedged.
Critical Accounting Estimates
Management uses estimates and assumptions in preparing our condensed consolidated financial statements in accordance with generally accepted accounting principles in the United States of America. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. The Company uses estimates and assumptions in accounting for the following significant matters, among others: economic lives of property, plant, and equipment, valuation of commodity derivatives and inventory, the assumptions used in the impairment analysis of long-lived assets, and the assumptions used to estimate the fair market value of acquired assets and liabilities. Actual results may differ from previously estimated amounts, and such differences may be material to our condensed consolidated financial statements. The Company periodically reviews estimates and assumptions, and the effects of revisions are reflected in the period in which the revision is made.
Liquidity and Capital Resources
The following table shows our cash flows for the
nine months
ended
July 31, 2013
and
2012
:
|
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
Net cash provided by operating activities
|
$
|
9,817,974
|
|
|
$
|
5,579,821
|
|
Net cash used in investing activities
|
(8,242,119
|
)
|
|
(5,737,521
|
)
|
Net cash used in financing activities
|
(601,605
|
)
|
|
(9,270,145
|
)
|
Operating Cash Flows.
Cash provided by operating activities was approximately $9,818,000 for the
nine months
ended
July 31, 2013
, as compared to cash provided by operations of approximately $5,580,000 for the
nine months
ended
July 31, 2012
. Currently, our capital needs are being adequately met through cash flows from our operating activities and our currently available credit facilities.
Investing Cash Flows.
Cash used in investing activities was approximately $8,242,000 for the
nine months
ended
July 31, 2013
, compared to cash used in investing activities of approximately $5,738,000 for the
nine months
ended
July 31, 2012
. During the
nine months
ended
July 31, 2013
we paid approximately $6,977,000 for Project Viking, net of cash acquired. We also made payments totaling approximately $1,805,000 for capital expenditures during the
nine months
ended
July 31, 2013
, compared to payments of approximately $2,270,000 for the
nine months
ended
July 31, 2012
. Additionally, during the
nine months
ended
July 31, 2013
we received proceeds from the sale of land of approximately $540,000, as compared to the
nine months
ended
July 31, 2012
, when we made payments totaling approximately $3,467,000 for land acquisitions.
Financing Cash Flows.
Cash used in financing activities was approximately $602,000 for the
nine months
ended
July 31, 2013
, consisting entirely of payments made on our credit facilities. For the the
nine months
ended
July 31, 2012
, our cash used in financing activities was approximately $9,270,000, most of which was used to pay a distribution to our members.
Indebtedness
Granite Falls Energy
In August 2012, the Company entered into two credit facilities, one short-term and one long-term, with United FCS. CoBank serves as administrative agent for United FCS for these credit facilities. These facilities replaced the Company's prior $6,000,000 revolving line of credit with Minnwest Bank M.V. of Marshall, MN.
Short-Term Debt Sources
The Company's short-term credit facility with United FCS is a revolving line of credit. This facility allows us to borrow, repay, and reborrow up to $6,000,000 subject to a borrowing base calculation. Final payment of amounts borrowed under this credit facility is due August 1, 2014. Amounts borrowed under the revolving line of credit bear interest at one of three interest rate options selected by us, (i) at a variable weekly rate equal to 2.65% above the rate quoted by the British Bankers Association for the offering of one-month U.S. Dollar deposits, (ii) at a fixed rate to be quoted by CoBank, or (iii) at a fixed rate for up to 12 months equal to LIBOR plus 2.65%. Interest on amounts borrowed is payable monthly in arrears. We expect to utilize this credit facility to finance inventory and receivables as needed. As of July 31, 2013, we have not yet made any advances on this line of credit.
The Company also has letters of credit totaling $337,928 as part of a credit requirement of Northern Natural Gas. In August 2012, these letters of credit were transferred to United FCS as part of the new credit facilities. These letters of credit reduce the amount available under our line of credit to approximately $5,662,000.
On July 31, 2013, the Company indirectly acquired 63.3% of the outstanding membership units of HLBE through our purchase of 100% of the membership units of Project Viking for a total purchase price of $17,024,500. The purchase price included the Company's issuance of a promissory note in the amount of $4,024,500 due to the prior owners of Project Viking. This note matured on August 30, 2013 and was paid off in full by the Company on August 26, 2013 using cash from operations. The Company's purchase price for the acquisition of Project Viking also included the Company's assumption of the obligations under a $5,000,000 promissory due to Granite Falls Bank. This note was due upon the demand of Granite Falls Bank, or if no demand was made, then on September 23, 2013. The Company paid off this note in full on August 19, 2013 using cash from operations.
Long-Term Debt Sources
The Company's long-term credit facility with United FCS is a revolving term loan. Under this facility we may borrow, repay, and reborrow up to $8,000,000. However, the amount available for borrowing under this facility reduces by $1,000,000 every six months, beginning September 1, 2013, with final payment due March 1, 2017. Amounts borrowed under the revolving term loan bear interest at one of three interest rate options selected by us, (i) at a variable weekly rate equal to 2.90% above the rate quoted by the British Bankers Association for the offering of one-month U.S. Dollar deposits, (ii) at a fixed rate to be quoted by CoBank, or (iii) at a fixed rate for up to 12 months equal to LIBOR plus 2.90%. Interest on amounts borrowed is payable monthly in arrears. We have used this credit facility to fund our rail infrastructure improvement project and working capital. As of
July 31, 2013
, the outstanding balance on our revolving term loan was $4,375,970 and the interest rate as of that date was 3.09%.
The Company's credit facilities with United FCS require the Company to comply with certain financial covenants. As of
July 31, 2013
, we were in compliance with our financial covenants and expect to remain in compliance throughout our 2013 fiscal year.
Our credit facilities with United FCS are secured by substantially all our assets. There are no savings account balance collateral requirements as part of our credit facilities.
In December 2011, the Company purchased a shuttlewagon railcar mover for use at its facility. The Company financed the entire purchase price through Capital One Equipment Leasing and Finance. As of
July 31, 2013
, the loan balance was approximately $412,000, of which approximately $294,000 is classified as long-term debt. The note is on a five-year term at a fixed annual interest rate of 3.875%.
Heron Lake BioEnergy
HLBE has a $20.5 million revolving line of credit, which matures in September 2016. Amounts borrowed by HLBE under the term revolving loan and repaid or prepaid may be re-borrowed at any time prior to maturity date of the term revolving loan, provided that outstanding advances may not exceed the amount of the term revolving loan commitment. Amounts outstanding on the term revolving loan bear interest at a variable rate equal to the greater of a LIBOR rate plus 3.50% or 5.0%, payable monthly. At July 31, 2013, the revolving line of credit carried an interest rate of LIBOR plus 3.5%, but the total interest rate may not be less than 5.0%. HLBE also pays an unused commitment fee on the unused portion of the term revolving loan commitment at the rate of 0.35% per annum, payable in arrears in quarterly installments during the term of the term revolving loan. At July 31, 2013, the amount borrowed under the revolving line of credit was $10,650,377 plus a fair value adjustment premium of approximately $722,000. At July 31, 2013, HLBE had an additional $9.8 million available under this revolving line of credit. The amount available under the revolving line of credit is reduced by $2 million at October 31 each year until September 2016, when the unpaid balance is due.
HLBE also has a term loan with its lender. The amount outstanding on the term loan as of July 31, 2013 was approximately $17,137,000. HLBE must make equal monthly payments of principal and interest on the term loan based on a 10-year amortization, provided the entire principal balance and accrued and unpaid interest on the term loan is due and payable in full on the maturity date of September 1, 2016. In addition, HLBE is required to make additional payments annually on debt for up to 25% of the excess cash flow, as defined by the agreement, up to $2 million per year. Through September 1, 2014, the loan bears interest at 5.75% as long as HLBE is in compliance with its debt covenants. On September 1, 2014, the interest rate on the term loan will be adjusted to LIBOR plus 3.50%, but the total interest rate may not be less than 5.0%. The loan agreements are secured by substantially all of HLBE's business assets and are subject to various financial and non-financial covenants that limit distributions and debt and require minimum debt service coverage, net worth, and working capital requirements. HLBE was in compliance with the covenants of its master loan agreement with its lender as of July 31, 2013.
On May 17, 2013, HLBE issued approximately $1.4 million in convertible secured subordinated debt. The notes bear interest at 7.25% and are due in the aggregate principal amount during May 2018. On October 1, 2014, or immediately prior to the effective time of any sale of all or substantially all of HLBE's assets, each holder has the right at the holder's option to irrevocably convert all of such holder's interim subordinated notes into class A units of HLBE, at the rate of $0.30 per class A unit. HLBE reserves the right to issue class B units upon conversion if the principal balance of the 7.25% subordinated secured notes exceeds the authorized class A units at the conversion rate.
Off-Balance Sheet Arrangements.
We currently have no off-balance sheet arrangements.