ANDE 2012.09.30 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
| |
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2012
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 000-20557
THE ANDERSONS, INC.
(Exact name of the registrant as specified in its charter
|
| | |
OHIO | | 34-1562374 |
(State of incorporation or organization) | | (I.R.S. Employer Identification No.) |
|
| | |
480 W. Dussel Drive, Maumee, Ohio | | 43537 |
(Address of principal executive offices) | | (Zip Code) |
(419) 893-5050
(Telephone Number)
(Former name, former address and former fiscal year, if changed since last report.)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files. Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | |
Large accelerated filer | ý | Accelerated Filer | ¨ |
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
The registrant had approximately 18.6 million common shares outstanding, no par value, at October 31, 2012.
THE ANDERSONS, INC.
INDEX
|
| |
| Page No. |
PART I. FINANCIAL INFORMATION | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
PART II. OTHER INFORMATION | |
| |
| |
| |
Part I. Financial Information
Item 1. Financial Statements
The Andersons, Inc. Condensed Consolidated Balance Sheets (Unaudited)(In thousands) |
| | | | | | | | | | | |
| September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
Assets | | | | | |
Current assets: | | | | | |
Cash and cash equivalents | $ | 80,370 |
| | $ | 20,390 |
| | $ | 38,510 |
|
Restricted cash | 160 |
| | 18,651 |
| | 11,920 |
|
Accounts receivable, net | 199,158 |
| | 167,640 |
| | 158,757 |
|
Inventories (Note 2) | 682,292 |
| | 760,459 |
| | 458,314 |
|
Commodity derivative assets – current | 166,264 |
| | 83,950 |
| | 143,010 |
|
Deferred income taxes | 20,627 |
| | 21,483 |
| | 17,233 |
|
Other current assets | 41,568 |
| | 34,649 |
| | 41,559 |
|
Total current assets | 1,190,439 |
| | 1,107,222 |
| | 869,303 |
|
Other assets: | | | | | |
Commodity derivative assets – noncurrent | 7,047 |
| | 2,289 |
| | 3,907 |
|
Other assets, net | 67,801 |
| | 53,327 |
| | 48,010 |
|
Equity method investments | 190,057 |
| | 199,061 |
| | 189,118 |
|
| 264,905 |
| | 254,677 |
| | 241,035 |
|
Railcar assets leased to others, net (Note 3) | 252,702 |
| | 197,137 |
| | 183,346 |
|
Property, plant and equipment, net (Note 3) | 283,394 |
| | 175,087 |
| | 164,893 |
|
Total assets | $ | 1,991,440 |
| | $ | 1,734,123 |
| | $ | 1,458,577 |
|
The Andersons, Inc. Condensed Consolidated Balance Sheets (continued) (Unaudited)(In thousands) |
| | | | | | | | | | | |
| September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
Liabilities and equity | | | | | |
Current liabilities: | | | | | |
Borrowings under short-term line of credit | $ | 275,522 |
| | $ | 71,500 |
| | $ | 105,000 |
|
Accounts payable for grain | 250,066 |
| | 391,905 |
| | 77,813 |
|
Other accounts payable | 204,347 |
| | 142,762 |
| | 137,872 |
|
Customer prepayments and deferred revenue | 77,278 |
| | 79,557 |
| | 82,785 |
|
Commodity derivative liabilities – current | 43,589 |
| | 15,874 |
| | 55,354 |
|
Accrued expenses and other current liabilities | 53,631 |
| | 60,445 |
| | 49,487 |
|
Current maturities of long-term debt (Note 10) | 32,655 |
| | 32,208 |
| | 45,171 |
|
Total current liabilities | 937,088 |
| | 794,251 |
| | 553,482 |
|
Other long-term liabilities | 14,083 |
| | 43,014 |
| | 35,421 |
|
Commodity derivative liabilities – noncurrent | 590 |
| | 1,519 |
| | 6,903 |
|
Employee benefit plan obligations | 49,478 |
| | 52,972 |
| | 30,132 |
|
Long-term debt, less current maturities (Note 10) | 312,404 |
| | 238,885 |
| | 235,729 |
|
Deferred income taxes | 75,377 |
| | 64,640 |
| | 64,841 |
|
Total liabilities | 1,389,020 |
| | 1,195,281 |
| | 926,508 |
|
Commitments and contingencies (Note 11) |
| |
| |
|
Shareholders’ equity: | | | | | |
Common shares, without par value (42,000 shares authorized; 19,198 shares issued) | 96 |
| | 96 |
| | 96 |
|
Preferred shares, without par value (1,000 shares authorized; none issued) | — |
| | — |
| | — |
|
Additional paid-in-capital | 180,998 |
| | 179,463 |
| | 178,173 |
|
Treasury shares at cost (557, 697 and 701 shares at 9/30/12, 12/31/11 and 9/30/11, respectively) | (12,541 | ) | | (14,997 | ) | | (14,814 | ) |
Accumulated other comprehensive loss | (42,607 | ) | | (43,090 | ) | | (29,365 | ) |
Retained earnings | 458,627 |
| | 402,523 |
| | 383,606 |
|
Total shareholders’ equity of The Andersons, Inc. | 584,573 |
| | 523,995 |
| | 517,696 |
|
Noncontrolling interests | 17,847 |
| | 14,847 |
| | 14,373 |
|
Total equity | 602,420 |
| | 538,842 |
| | 532,069 |
|
Total liabilities and equity | $ | 1,991,440 |
| | $ | 1,734,123 |
| | $ | 1,458,577 |
|
See Notes to Condensed Consolidated Financial Statements
The Andersons, Inc.
Condensed Consolidated Statements of Income
(Unaudited)(In thousands, except per share data)
|
| | | | | | | | | | | | | | |
| Three Months Ended September 30, | Nine Months Ended September 30, |
| 2012 | | 2011 | 2012 | | 2011 |
Sales and merchandising revenues | $ | 1,138,402 |
| | $ | 938,660 |
| $ | 3,591,369 |
| | $ | 3,278,501 |
|
Cost of sales and merchandising revenues | 1,060,086 |
| | 873,696 |
| 3,324,533 |
| | 3,012,080 |
|
Gross profit | 78,316 |
| | 64,964 |
| 266,836 |
| | 266,421 |
|
Operating, administrative and general expenses | 58,029 |
| | 54,486 |
| 177,339 |
| | 165,923 |
|
Interest expense | 5,482 |
| | 5,711 |
| 16,192 |
| | 20,609 |
|
Other income: | | | | | | |
Equity in earnings of affiliates | 6,027 |
| | 9,731 |
| 15,406 |
| | 29,489 |
|
Other income, net | 3,492 |
| | 1,217 |
| 9,409 |
| | 5,541 |
|
Income before income taxes | 24,324 |
| | 15,715 |
| 98,120 |
| | 114,919 |
|
Income tax provision | 9,133 |
| | 4,484 |
| 36,730 |
| | 40,265 |
|
Net income | 15,191 |
| | 11,231 |
| 61,390 |
| | 74,654 |
|
Net income (loss) attributable to the noncontrolling interests | (1,693 | ) | | 306 |
| (3,100 | ) | | 1,245 |
|
Net income attributable to The Andersons, Inc. | $ | 16,884 |
| | $ | 10,925 |
| $ | 64,490 |
| | $ | 73,409 |
|
Per common share: | | | | | | |
Basic earnings attributable to The Andersons, Inc. common shareholders | $ | 0.91 |
| | $ | 0.59 |
| $ | 3.47 |
| | $ | 3.96 |
|
Diluted earnings attributable to The Andersons, Inc. common shareholders | $ | 0.90 |
| | $ | 0.59 |
| $ | 3.43 |
| | $ | 3.92 |
|
Dividends paid | $ | 0.1500 |
| | $ | 0.1100 |
| $ | 0.4500 |
| | $ | 0.3300 |
|
See Notes to Condensed Consolidated Financial Statements
The Andersons, Inc.
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)(In thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2012 | | 2011 | | 2012 | | 2011 |
Net income | $ | 15,191 |
| | $ | 11,231 |
| | $ | 61,390 |
| | $ | 74,654 |
|
Other comprehensive income, net of tax: | | | | | | | |
Decrease in estimated fair value of investment in debt securities (net of income tax of $1,126) | — |
| | — |
| | (1,884 | ) | | — |
|
Change in unrecognized actuarial loss and prior service cost (net of income tax of $209, $121, $1,343 and ($290)) | 350 |
| | 203 |
| | 2,248 |
| | (486 | ) |
Cash flow hedge activity (net of income tax of $25, ($61), $71 and ($48)) | 41 |
| | (101 | ) | | 119 |
| | (80 | ) |
Other comprehensive income (loss) | 391 |
| | 102 |
| | 483 |
| | (566 | ) |
Comprehensive income | 15,582 |
| | 11,333 |
| | 61,873 |
| | 74,088 |
|
Comprehensive (loss) income attributable to the noncontrolling interests | (1,693 | ) | | 306 |
| | (3,100 | ) | | 1,245 |
|
Comprehensive income attributable to The Andersons, Inc. | $ | 17,275 |
| | $ | 11,027 |
| | $ | 64,973 |
| | $ | 72,843 |
|
See Notes to Condensed Consolidated Financial Statements
The Andersons, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)(In thousands)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2012 | | 2011 |
Operating Activities | | | |
Net income | $ | 61,390 |
| | $ | 74,654 |
|
Adjustments to reconcile net income to cash (used in) provided by operating activities: | | | |
Depreciation and amortization | 35,330 |
| | 30,088 |
|
Bad debt expense | 1,118 |
| | 3,332 |
|
Cash distributions in excess of income of unconsolidated affiliates | 8,984 |
| | (13,669 | ) |
Gains on sales of railcars and related leases | (22,260 | ) | | (7,664 | ) |
Excess tax benefit from share-based payment arrangement | (39 | ) | | (35 | ) |
Deferred income taxes | 6,893 |
| | 1,662 |
|
Stock based compensation expense | 3,303 |
| | 2,758 |
|
Other | (106 | ) | | (1 | ) |
Changes in operating assets and liabilities: | | | |
Accounts and notes receivable | (31,522 | ) | | (8,661 | ) |
Inventories | 91,035 |
| | 188,649 |
|
Commodity derivatives | (60,286 | ) | | 118,494 |
|
Other assets | (4,211 | ) | | (9,820 | ) |
Accounts payable for grain | (141,839 | ) | | (196,783 | ) |
Other accounts payable and accrued expenses | 13,483 |
| | 39,011 |
|
Net cash (used in) provided by operating activities | (38,727 | ) | | 222,015 |
|
Investing Activities | | | |
Purchase of investments | (19,996 | ) | | — |
|
Proceeds from redemption of investment | 19,998 |
| | — |
|
Acquisition of businesses, net of cash acquired | (92,686 | ) | | — |
|
Purchases of railcars | (102,853 | ) | | (38,439 | ) |
Proceeds from sale of railcars | 57,315 |
| | 19,840 |
|
Purchases of property, plant and equipment | (51,682 | ) | | (29,606 | ) |
Proceeds from sale of property, plant and equipment | 817 |
| | 832 |
|
Investments in affiliates | — |
| | (100 | ) |
Change in restricted cash | 18,491 |
| | 214 |
|
Net cash used in investing activities | (170,596 | ) | | (47,259 | ) |
Financing Activities | | | |
Net change in short-term borrowings | 204,022 |
| | (136,100 | ) |
Proceeds from issuance of long-term debt | 125,076 |
| | 45,713 |
|
Payments of long-term debt | (58,820 | ) | | (66,163 | ) |
Proceeds from minority investor | 6,100 |
| | — |
|
Proceeds from sale of treasury shares to employees and directors | 1,366 |
| | 730 |
|
Payments of debt issuance costs | (110 | ) | | (815 | ) |
Purchase of treasury stock | — |
| | (2,747 | ) |
Dividends paid | (8,370 | ) | | (6,118 | ) |
Excess tax benefit from share-based payment arrangement | 39 |
| | 35 |
|
Net cash provided by (used in) financing activities | 269,303 |
| | (165,465 | ) |
Increase in cash and cash equivalents | 59,980 |
| | 9,291 |
|
Cash and cash equivalents at beginning of period | 20,390 |
| | 29,219 |
|
Cash and cash equivalents at end of period | $ | 80,370 |
| | $ | 38,510 |
|
|
| | | | | |
| Nine months ended September 30, |
| 2012 | | 2011 |
Supplemental disclosure of cash flow information | | | |
Acquisition of capitalized software under accounts payable | $2,635 | | — |
|
Purchase of a productive asset through seller-financing | 6,102 |
| | — |
|
See Notes to Condensed Consolidated Financial Statements
The Andersons, Inc.
Condensed Consolidated Statements of Equity
(Unaudited)(In thousands, except per share data)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares | | Additional Paid-in Capital | | Treasury Shares | | Accumulated Other Comprehensive Loss | | Retained Earnings | | Noncontrolling Interest | | Total |
Balance at December 31, 2010 | $ | 96 |
| | $ | 177,875 |
| | $ | (14,058 | ) | | $ | (28,799 | ) | | $ | 316,317 |
| | $ | 13,128 |
| | $ | 464,559 |
|
Net income | | | | | | | | | 73,409 |
| | 1,245 |
| | 74,654 |
|
Other comprehensive loss | | | | | | | (566 | ) | | | | | | (566 | ) |
Purchase of treasury shares (76 shares) | | | | | (2,747 | ) | | | | | | | | (2,747 | ) |
Stock awards, stock option exercises and other shares issued to employees and directors, net of income tax of $1,199 (137 shares) | | | 298 |
| | 1,991 |
| | | | | | | | 2,289 |
|
Dividends declared ($0.33 per common share) | | | | | | | | | (6,120 | ) | | | | (6,120 | ) |
Balance at September 30, 2011 | $ | 96 |
| | $ | 178,173 |
| | $ | (14,814 | ) | | $ | (29,365 | ) | | $ | 383,606 |
| | $ | 14,373 |
| | $ | 532,069 |
|
Balance at December 31, 2011 | $ | 96 |
| | $ | 179,463 |
| | $ | (14,997 | ) | | $ | (43,090 | ) | | $ | 402,523 |
| | $ | 14,847 |
| | $ | 538,842 |
|
Net income | | | | | | | | | 64,490 |
| | (3,100 | ) | | 61,390 |
|
Other comprehensive income | | | | | | | 483 |
| | | | | | 483 |
|
Proceeds received from minority investor | | | | | | | | | | | 6,100 |
| | 6,100 |
|
Stock awards, stock option exercises and other shares issued to employees and directors, net of income tax of $678 (139 shares) | | | 1,535 |
| | 2,456 |
| | | | | | | | 3,991 |
|
Dividends declared ($0.45 per common share) | | | | | | | | | (8,386 | ) | | | | (8,386 | ) |
Balance at September 30, 2012 | $ | 96 |
| | $ | 180,998 |
| | $ | (12,541 | ) | | $ | (42,607 | ) | | $ | 458,627 |
| | $ | 17,847 |
| | $ | 602,420 |
|
See Notes to Condensed Consolidated Financial Statements
The Andersons, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
1. Basis of Presentation and Consolidation
These Consolidated Financial Statements include the accounts of The Andersons, Inc. and its wholly owned and controlled subsidiaries (the “Company”). All significant intercompany accounts and transactions are eliminated in consolidation.
Investments in unconsolidated entities in which the Company has significant influence, but not control, are accounted for using the equity method of accounting.
In the opinion of management, all adjustments, consisting of normal recurring items, considered necessary for a fair statement of the results of operations for the periods indicated, have been made. Operating results for the nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2012.
The year-end Condensed Consolidated Balance Sheet data at December 31, 2011 was derived from audited Consolidated Financial Statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. A Condensed Consolidated Balance Sheet as of September 30, 2011 has been included as the Company operates in several seasonal industries.
The accompanying unaudited Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and notes thereto included in The Andersons, Inc. Annual Report on Form 10-K for the year ended December 31, 2011 (the “2011 Form 10-K”).
New Accounting Standards
In December 2011, the FASB issued Accounting Standards Update No. 2011-11, Disclosures about Offsetting Assets and Liabilities (Topic 210). The new disclosure requirements mandate that entities disclose both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. In addition, the standard requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. The amendments are effective for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. The disclosures required by the amendments are required to be applied retrospectively for all comparative periods presented. The adoption of this amended guidance will require expanded disclosure in the notes to the Company's Consolidated Financial Statements but will not impact financial results.
In July 2012, the Financial Accounting Standards Board ("FASB") issued Accounting Standards No. 2012-02, Intangibles - Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment. The revised standard allows an entity the option to first assess qualitatively whether it is more likely than not (that is, a likelihood of more than 50 percent) that an indefinite-lived intangible asset is impaired, thus necessitating that it perform the quantitative impairment test. An entity is not required to calculate the fair value of an indefinite-lived intangible asset and perform the quantitative impairment test unless the entity determines that it is more likely than not that the asset is impaired. An entity can choose to perform the qualitative assessment on none, some, or all of its indefinite-lived intangible assets. Moreover, an entity can bypass the qualitative assessment and perform the quantitative impairment test for any indefinite-lived intangible in any period. The amendments are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. Adoption of this guidance will not impact the Company's Consolidated Financial Statements or disclosures.
2. Inventories
Major classes of inventories are as follows:
|
| | | | | | | | | | | |
(in thousands) | September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
Grain | $ | 504,484 |
| | $ | 570,337 |
| | $ | 248,447 |
|
Ethanol and by-products | 17,277 |
| | 5,461 |
| | 4,799 |
|
Agricultural fertilizer and supplies | 101,896 |
| | 118,716 |
| | 151,099 |
|
Lawn and garden fertilizer and corncob products | 24,709 |
| | 37,001 |
| | 22,794 |
|
Retail merchandise | 30,767 |
| | 25,612 |
| | 28,386 |
|
Railcar repair parts | 2,852 |
| | 3,063 |
| | 2,434 |
|
Other | 307 |
| | 269 |
| | 355 |
|
| $ | 682,292 |
| | $ | 760,459 |
| | $ | 458,314 |
|
3. Property, Plant and Equipment
The components of property, plant and equipment are as follows:
|
| | | | | | | | | | | |
(in thousands) | September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
Land | $ | 19,699 |
| | $ | 17,655 |
| | $ | 15,402 |
|
Land improvements and leasehold improvements | 59,375 |
| | 47,958 |
| | 45,753 |
|
Buildings and storage facilities | 178,354 |
| | 150,461 |
| | 144,834 |
|
Machinery and equipment | 257,926 |
| | 191,833 |
| | 188,552 |
|
Software | 12,632 |
| | 10,861 |
| | 10,873 |
|
Construction in progress | 28,582 |
| | 13,006 |
| | 17,323 |
|
| 556,568 |
| | 431,774 |
| | 422,737 |
|
Less accumulated depreciation and amortization | 273,174 |
| | 256,687 |
| | 257,844 |
|
| $ | 283,394 |
| | $ | 175,087 |
| | $ | 164,893 |
|
Depreciation expense on property, plant and equipment amounted to $19.3 million, $20.4 million and $15.0 million for the year-to-date periods ended September 30, 2012, December 31, 2011, and September 30, 2011, respectively.
Railcars
The components of Railcar assets leased to others are as follows:
|
| | | | | | | | | | | |
(in thousands) | September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
Railcar assets leased to others | $ | 335,037 |
| | $ | 272,883 |
| | $ | 256,219 |
|
Less accumulated depreciation | 82,335 |
| | 75,746 |
| | 72,873 |
|
| $ | 252,702 |
| | $ | 197,137 |
| | $ | 183,346 |
|
Depreciation expense on railcar assets leased to others amounted to $11.9 million, $13.8 million and $10.2 million for the year-to-date periods ended September 30, 2012, December 31, 2011 and September 30, 2011, respectively.
4. Derivatives
The Company’s operating results are affected by changes to commodity prices. The Grain and Ethanol businesses have established position limits (the amount of a commodity, either owned or contracted for, that does not have an offsetting derivative contract to lock in the price). To reduce the exposure to market price risk on commodities owned and forward grain and ethanol purchase and sale contracts, the Company enters into exchange traded commodity futures and options contracts and over the counter forward and option contracts with various counterparties. The exchange traded contracts are primarily transacted via the regulated Chicago Mercantile Exchange. The Company’s forward purchase and sales contracts are for physical delivery of the commodity in a future period. Contracts to purchase commodities from producers generally relate to the current or future crop years for delivery periods quoted by regulated commodity exchanges. Contracts for the sale of commodities to processors or other commercial consumers generally do not extend beyond one year.
All of these contracts are considered derivatives. While the Company considers its commodity contracts to be effective economic hedges, the Company does not designate or account for its commodity contracts as hedges as defined under current accounting standards. The Company accounts for its commodity derivatives at estimated fair value, the same method it uses to value its grain inventory. The estimated fair value of the commodity derivative contracts that require the receipt or posting of cash collateral is recorded on a net basis (offset against cash collateral posted or received, also known as margin deposits) within commodity derivative assets or liabilities. Management determines fair value based on exchange-quoted prices and in the case of its forward purchase and sale contracts, estimated fair value is adjusted for differences in local markets and non-performance risk. For contracts for which physical delivery occurs, balance sheet classification is based on estimated delivery date. For futures, options and over-the-counter contracts in which physical delivery is not expected to occur but, rather, the contract is expected to be net settled, the Company classifies these contracts as current or noncurrent assets or liabilities, as appropriate, based on the Company’s expectations as to when such contracts will be settled.
Realized and unrealized gains and losses in the value of commodity contracts (whether due to changes in commodity prices, changes in performance or credit risk, or due to sale, maturity or extinguishment of the commodity contract) and grain inventories are included in sales and merchandising revenues.
Generally accepted accounting principles permit a party to a master netting arrangement to offset fair value amounts recognized for derivative instruments against the right to reclaim cash collateral or obligation to return cash collateral under the same master netting arrangement. The Company has master netting arrangements for its exchange traded futures and options contracts and certain over-the-counter contracts. When the Company enters into a futures, options or an over-the-counter contract, an initial margin deposit may be required by the counterparty. The amount of the margin deposit varies by commodity. If the market price of a future, option or an over-the-counter contract moves in a direction that is adverse to the Company’s position, an additional margin deposit, called a maintenance margin, is required. The Company nets, by counterparty, its futures and over-the-counter positions against the cash collateral provided or received. The margin deposit assets and liabilities are included in short-term commodity derivative assets or liabilities, as appropriate, in the Consolidated Balance Sheets.
The following table presents at September 30, 2012, December 31, 2011 and September 30, 2011, a summary of the estimated fair value of the Company’s commodity derivative instruments that require cash collateral and the associated cash posted/received as collateral. The net asset or liability positions of these derivatives (net of their cash collateral) are determined on a counterparty-by-counterparty basis and are included within short-term commodity derivative assets (or liabilities) on the Condensed Consolidated Balance Sheets:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
(in thousands) | Net derivative asset position | | Net derivative liability position | | Net derivative asset position | | Net derivative liability position | | Net derivative asset position | | Net derivative liability position |
Collateral paid (received) | $ | 88,246 |
| | $ | — |
| | $ | 66,870 |
| | $ | — |
| | $ | (60,247 | ) | | $ | — |
|
Fair value of derivatives | (73,424 | ) | | — |
| | (20,480 | ) | | — |
| | 139,882 |
| | — |
|
Balance at end of period | $ | 14,822 |
| | $ | — |
| | $ | 46,390 |
| | $ | — |
| | $ | 79,635 |
| | $ | — |
|
Certain of our contracts allow the Company to post items other than cash as collateral. Grain inventory posted as collateral on our derivative contracts are recorded in Inventories on the Condensed Consolidated Balance Sheets and the fair value of such inventory was $0.0 million, $1.0 million, and $89.3 million as of September 30, 2012, December 31, 2011, and September 30, 2011, respectively. Grain receivables posted as collateral on our derivative contracts recorded in Accounts receivable, net on the Condensed Consolidated Balance Sheets and the fair value of such inventory was $2.3 million as of September 30, 2012.
The gains included in the Company’s Condensed Consolidated Statements of Income and the line items in which they are located for the three and nine months ended September 30, 2012 and 2011 are as follows:
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
(in thousands) | 2012 | | 2011 | | 2012 | | 2011 |
Gains (losses) on commodity derivatives included in sales and merchandising revenues | $ | (51,318 | ) | | $ | 16,076 |
| | $ | (67,875 | ) | | $ | 119,743 |
|
At September 30, 2012, the Company had the following volume of commodity derivative contracts outstanding (on a gross
basis):
|
| | | | | | | | | | | |
Commodity | Number of bushels (in thousands) | | Number of gallons (in thousands) | | Number of pounds (in thousands) | | Number of tons (in thousands) |
Non-exchange traded: | | | | | | | |
Corn | 228,370 |
| | — |
| | — |
| | — |
|
Soybeans | 40,473 |
| | — |
| | — |
| | — |
|
Wheat | 10,683 |
| | — |
| | — |
| | — |
|
Oats | 15,656 |
| | — |
| | — |
| | — |
|
Ethanol | — |
| | 76,641 |
| | — |
| | — |
|
Corn oil | — |
| | — |
| | 36,579 |
| | — |
|
Other | — |
| | — |
| | — |
| | 90 |
|
Subtotal | 295,182 |
| | 76,641 |
| | 36,579 |
| | 90 |
|
Exchange traded: | | | | | | | |
Corn | 109,430 |
| | — |
| | — |
| | — |
|
Soybeans | 30,825 |
| | — |
| | — |
| | — |
|
Wheat | 45,380 |
| | — |
| | — |
| | — |
|
Oats | 4,590 |
| | — |
| | — |
| | — |
|
Ethanol | — |
| | 924 |
| | — |
| | — |
|
Other | — |
| | — |
| | — |
| | 3 |
|
Subtotal | 190,225 |
| | 924 |
| | — |
| | 3 |
|
Total | 485,407 |
| | 77,565 |
| | 36,579 |
| | 93 |
|
5. Earnings Per Share
Unvested share-based payment awards that contain non-forfeitable rights to dividends are participating securities and are included in the computation of earnings per share pursuant to the two-class method. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings per share for common stock and any participating securities according to dividends declared (whether paid or unpaid) and participation rights in undistributed earnings. The Company’s nonvested restricted stock is considered a participating security since the share-based awards contain a non-forfeitable right to dividends irrespective of whether the awards ultimately vest.
|
| | | | | | | | | | | | | | | |
(in thousands except per common share data) | Three months ended September 30, | | Nine months ended September 30, |
2012 | | 2011 | | 2012 | | 2011 |
Net income attributable to The Andersons, Inc. | $ | 16,884 |
| | $ | 10,925 |
| | $ | 64,490 |
| | $ | 73,409 |
|
Less: Distributed and undistributed earnings allocated to nonvested restricted stock | 95 |
| | 44 |
| | 309 |
| | 283 |
|
Earnings available to common shareholders | $ | 16,789 |
| | $ | 10,881 |
| | $ | 64,181 |
| | $ | 73,126 |
|
Earnings per share – basic: | | | | | | | |
Weighted average shares outstanding – basic | 18,534 |
| | 18,469 |
| | 18,516 |
| | 18,469 |
|
Earnings per common share – basic | $ | 0.91 |
| | $ | 0.59 |
| | $ | 3.47 |
| | $ | 3.96 |
|
Earnings per share – diluted: | | | | | | | |
Weighted average shares outstanding – basic | 18,534 |
| | 18,469 |
| | 18,516 |
| | 18,469 |
|
Effect of dilutive awards | 114 |
| | 118 |
| | 171 |
| | 166 |
|
Weighted average shares outstanding – diluted | 18,648 |
| | 18,587 |
| | 18,687 |
| | 18,635 |
|
Earnings per common share – diluted | $ | 0.90 |
| | $ | 0.59 |
| | $ | 3.43 |
| | $ | 3.92 |
|
There were no antidilutive stock-based awards outstanding at September 30, 2012 or 2011.
6. Employee Benefit Plans
Included as charges against income for the three and nine months ended September 30, 2012 and 2011 are the following amounts for pension and postretirement benefit plans maintained by the Company:
|
| | | | | | | | | | | | | | | |
| Pension Benefits | | Pension Benefits |
(in thousands) | Three months ended September 30, | | Nine months ended September 30, |
2012 | | 2011 | | 2012 | | 2011 |
Service cost | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
|
Interest cost | 1,124 |
| | 1,145 |
| | 3,372 |
| | 3,434 |
|
Expected return on plan assets | (1,536 | ) | | (1,559 | ) | | (4,609 | ) | | (4,677 | ) |
Recognized net actuarial loss | 374 |
| | 235 |
| | 1,123 |
| | 705 |
|
Benefit cost (income) | $ | (38 | ) | | $ | (179 | ) | | $ | (114 | ) | | $ | (538 | ) |
|
| | | | | | | | | | | | | | | |
| Postretirement Benefits | | Postretirement Benefits |
(in thousands) | Three months ended September 30, | | Nine months ended September 30, |
2012 | | 2011 | | 2012 | | 2011 |
Service cost | $ | 188 |
| | $ | 139 |
| | $ | 564 |
| | $ | 416 |
|
Interest cost | 329 |
| | 321 |
| | 989 |
| | 964 |
|
Amortization of prior service cost | (135 | ) | | (136 | ) | | (407 | ) | | (407 | ) |
Recognized net actuarial loss | 320 |
| | 225 |
| | 960 |
| | 676 |
|
Benefit cost | $ | 702 |
| | $ | 549 |
| | $ | 2,106 |
| | $ | 1,649 |
|
7. Segment Information
The Company’s operations include six reportable business segments that are distinguished primarily on the basis of products and services offered. The Grain business includes grain merchandising, the operation of terminal grain elevator facilities and the investment in Lansing Trade Group, LLC (“LTG”). The Ethanol business purchases and sells ethanol and also manages the ethanol production facilities organized as limited liability companies that are consolidated or are investments accounted for under the equity method (“ethanol LLCs”) and various service contracts for these investments. Rail operations include the leasing, marketing and fleet management of railcars and locomotives, railcar repair and metal fabrication. The Plant Nutrient business manufactures and distributes agricultural inputs, primarily fertilizer, to dealers and farmers. Turf & Specialty operations include the production and distribution of turf care and corncob-based products. The Retail business operates large retail stores, a specialty food market, a distribution center and a lawn and garden equipment sales and service shop. Included in “Other” are the corporate level amounts not attributable to an operating segment.
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| 2012 | | 2011 | | 2012 | | 2011 |
(in thousands) | | | | | | | |
Revenues from external customers | | | | | | | |
Grain | $ | 677,484 |
| | $ | 538,723 |
| | $ | 2,096,256 |
| | $ | 1,973,820 |
|
Ethanol | 209,634 |
| | 179,331 |
| | 528,062 |
| | 476,783 |
|
Plant Nutrient | 135,144 |
| | 137,637 |
| | 619,301 |
| | 521,109 |
|
Rail | 59,703 |
| | 24,067 |
| | 127,608 |
| | 82,478 |
|
Turf & Specialty | 21,509 |
| | 23,051 |
| | 110,481 |
| | 111,872 |
|
Retail | 34,928 |
| | 35,851 |
| | 109,661 |
| | 112,439 |
|
Other | — |
| | — |
| | — |
| | — |
|
Total | $ | 1,138,402 |
| | $ | 938,660 |
| | $ | 3,591,369 |
| | $ | 3,278,501 |
|
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
(in thousands) | 2012 | | 2011 | | 2012 | | 2011 |
Inter-segment sales | | | | | | | |
Grain | $ | — |
| | $ | 1 |
| | $ | 1 |
| | $ | 3 |
|
Ethanol | — |
| | — |
| | — |
| | — |
|
Plant Nutrient | 3,481 |
| | 4,224 |
| | 11,898 |
| | 12,830 |
|
Rail | 105 |
| | 111 |
| | 516 |
| | 486 |
|
Turf & Specialty | 521 |
| | 317 |
| | 1,994 |
| | 1,649 |
|
Retail | — |
| | — |
| | — |
| | — |
|
Other | — |
| | — |
| | — |
| | — |
|
Total | $ | 4,107 |
| | $ | 4,653 |
| | $ | 14,409 |
| | $ | 14,968 |
|
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
(in thousands) | 2012 | | 2011 | | 2012 | | 2011 |
Interest expense (income) | | | | | | | |
Grain | $ | 3,465 |
| | $ | 2,674 |
| | $ | 9,404 |
| | $ | 11,373 |
|
Ethanol | 284 |
| | 194 |
| | 493 |
| | 880 |
|
Plant Nutrient | 725 |
| | 940 |
| | 2,067 |
| | 2,756 |
|
Rail | 1,229 |
| | 1,614 |
| | 3,563 |
| | 4,572 |
|
Turf & Specialty | 238 |
| | 273 |
| | 906 |
| | 1,094 |
|
Retail | 217 |
| | 238 |
| | 570 |
| | 705 |
|
Other | (676 | ) | | (222 | ) | | (811 | ) | | (771 | ) |
Total | $ | 5,482 |
| | $ | 5,711 |
| | $ | 16,192 |
| | $ | 20,609 |
|
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
(in thousands) | 2012 | | 2011 | | 2012 | | 2011 |
Equity in earnings (loss) of affiliates | | | | | | | |
Grain | $ | 9,249 |
| | $ | 6,459 |
| | $ | 22,706 |
| | $ | 18,117 |
|
Ethanol | (3,224 | ) | | 3,270 |
| | (7,305 | ) | | 11,366 |
|
Plant Nutrient | 2 |
| | 2 |
| | 5 |
| | 6 |
|
Rail | — |
| | — |
| | — |
| | — |
|
Turf & Specialty | — |
| | — |
| | — |
| | — |
|
Retail | — |
| | — |
| | — |
| | — |
|
Other | — |
| | — |
| | — |
| | — |
|
Total | $ | 6,027 |
| | $ | 9,731 |
| | $ | 15,406 |
| | $ | 29,489 |
|
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
(in thousands) | 2012 | | 2011 | | 2012 | | 2011 |
Other income, net | | | | | | | |
Grain | $ | 526 |
| | $ | 652 |
| | $ | 1,842 |
| | $ | 1,754 |
|
Ethanol | 1 |
| | 38 |
| | 37 |
| | 133 |
|
Plant Nutrient | 523 |
| | 282 |
| | 1,651 |
| | 541 |
|
Rail | 1,695 |
| | 604 |
| | 3,295 |
| | 2,198 |
|
Turf & Specialty | 181 |
| | 167 |
| | 671 |
| | 716 |
|
Retail | 117 |
| | 130 |
| | 396 |
| | 430 |
|
Other | 449 |
| | (656 | ) | | 1,517 |
| | (231 | ) |
Total | $ | 3,492 |
| | $ | 1,217 |
| | $ | 9,409 |
| | $ | 5,541 |
|
|
| | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
(in thousands) | 2012 | | 2011 | | 2012 | | 2011 |
Income (loss) before income taxes | | | | | | | |
Grain | $ | 10,807 |
| | $ | 8,313 |
| | $ | 45,519 |
| | $ | 59,955 |
|
Ethanol | (936 | ) | | 4,443 |
| | (2,920 | ) | | 16,844 |
|
Plant Nutrient | 759 |
| | 6,622 |
| | 34,540 |
| | 35,813 |
|
Rail | 19,071 |
| | 1,123 |
| | 34,288 |
| | 7,432 |
|
Turf & Specialty | (1,571 | ) | | (1,245 | ) | | 3,384 |
| | 3,811 |
|
Retail | (1,769 | ) | | (1,233 | ) | | (3,090 | ) | | (2,020 | ) |
Other | (344 | ) | | (2,614 | ) | | (10,501 | ) | | (8,161 | ) |
Noncontrolling interests | (1,693 | ) | | 306 |
| | (3,100 | ) | | 1,245 |
|
Total | $ | 24,324 |
| | $ | 15,715 |
| | $ | 98,120 |
| | $ | 114,919 |
|
|
| | | | | | | | | | | |
(in thousands) | September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
Identifiable assets | | | | | |
Grain | $ | 942,629 |
| | $ | 883,395 |
| | $ | 651,645 |
|
Ethanol | 214,858 |
| | 148,975 |
| | 84,666 |
|
Plant Nutrient | 268,982 |
| | 240,543 |
| | 302,399 |
|
Rail | 309,847 |
| | 246,188 |
| | 217,335 |
|
Turf & Specialty | 55,638 |
| | 69,487 |
| | 54,165 |
|
Retail | 56,795 |
| | 52,018 |
| | 54,971 |
|
Other | 142,691 |
| | 93,517 |
| | 93,396 |
|
Total | $ | 1,991,440 |
| | $ | 1,734,123 |
| | $ | 1,458,577 |
|
8. Related Party Transactions
Equity Method Investments
The Company, directly or indirectly, holds investments in companies that are accounted for under the equity method ("the ethanol LLCs). The Company’s equity in these entities is presented at cost plus its accumulated proportional share of income or loss, less any distributions it has received.
The following table presents the Company’s investment balance in each of its equity method investees by entity:
|
| | | | | | | | | | | |
(in thousands) | September 30, 2012 | | December 31, 2011 | | September 30, 2011 |
The Andersons Albion Ethanol LLC | $ | 30,625 |
| | $ | 32,829 |
| | $ | 31,764 |
|
The Andersons Clymers Ethanol LLC | 34,962 |
| | 40,001 |
| | 40,318 |
|
The Andersons Marathon Ethanol LLC | 36,153 |
| | 43,019 |
| | 39,445 |
|
Lansing Trade Group, LLC | 86,007 |
| | 81,209 |
| | 75,693 |
|
Other | 2,310 |
| | 2,003 |
| | 1,898 |
|
Total | $ | 190,057 |
| | $ | 199,061 |
| | $ | 189,118 |
|
The Company holds a majority interest (66%) in The Andersons Ethanol Investment LLC (“TAEI”). This consolidated entity holds a 50% interest in The Andersons Marathon Ethanol LLC (“TAME”). The noncontrolling interest in TAEI is attributed 34% of the gains and losses of TAME recorded by the Company.
The following table summarizes income (losses) earned from the Company’s equity method investments by entity:
|
| | | | | | | | | | | | | | | | | |
(in thousands) | % ownership at September 30, 2012 (direct and indirect) | | Three months ended September 30, | Nine months ended September 30, |
| | | 2012 | | 2011 | | 2012 | | 2011 |
The Andersons Albion Ethanol LLC | 50% | | $ | (622 | ) | | $ | 1,190 |
| | $ | (204 | ) | | $ | 3,720 |
|
The Andersons Clymers Ethanol LLC | 38% | | (972 | ) | | 211 |
| | (1,985 | ) | | 3,130 |
|
The Andersons Marathon Ethanol LLC | 50% | | (1,629 | ) | | 1,868 |
| | (5,116 | ) | | 4,516 |
|
Lansing Trade Group, LLC | 51% * | | 9,187 |
| | 6,518 |
| | 22,347 |
| | 18,030 |
|
Other | 7%-33% | | 63 |
| | (56 | ) | | 364 |
| | 93 |
|
Total | | | $ | 6,027 |
| | $ | 9,731 |
| | $ | 15,406 |
| | $ | 29,489 |
|
* This does not consider restricted management units which once vested will reduce the ownership percentage by approximately 2%.
Total distributions received from unconsolidated affiliates were $24.4 million for the first nine months of 2012.
While the Company holds a majority of the outstanding shares of LTG, all major operating decisions of LTG are made by LTG’s Board of Directors. The Company does not have a majority of the board seats. Based on the terms of the LTG operating agreement, the minority shareholders have substantive participating rights that allow them to effectively participate in the decisions made in the ordinary course of business that are significant to LTG. Due to these factors, the Company does not have control over LTG and therefore accounts for this investment under the equity method.
In the third quarter of 2012, LTG qualified as a significant subsidiary of the Company under the income test. The following table presents the required summarized unaudited financial information of this investment for the three and nine months ended September 30, 2012 and 2011.
|
| | | | | | | | | | | | |
(in thousands) | Three months ended September 30, | Nine months ended September 30, |
2012 | | 2011 | 2012 | | 2011 |
Sales | $ | 1,680,170 |
| | $ | 1,477,384 |
| 4,874,347 |
| | 4,529,988 |
|
Gross profit | 50,412 |
| | 35,867 |
| 126,330 |
| | 103,225 |
|
Income from continuing operations | 20,108 |
| | 13,925 |
| 49,014 |
| | 39,584 |
|
Net income | 18,545 |
| | 12,918 |
| 47,486 |
| | 37,144 |
|
Net income attributable to LTG | 17,927 |
| | 12,864 |
| 44,518 |
| | 35,114 |
|
Investment in Debt Securities
The Company owns 100% of the cumulative convertible preferred shares of Iowa Northern Railway Corporation (“IANR”), which operates a short-line railroad in Iowa. As a result of this investment, the Company has a 49.9% voting interest in IANR, with the remaining 50.1% voting interest held by the common shareholders. The preferred shares have certain rights associated with them, including voting, dividends, liquidation, redemption and conversion. Dividends accrue to the Company at a rate of 14% annually whether or not declared by IANR and are cumulative in nature. The Company can convert its preferred shares into common shares of IANR at any time, but the shares cannot be redeemed until May 2015. This investment is accounted for as “available-for-sale” debt securities in accordance with ASC 320 and is carried at estimated fair value in “Other noncurrent assets” on the Company’s Condensed Consolidated Balance Sheet. The estimated fair value of the Company’s investment in IANR as of September 30, 2012 was $17.4 million.
Based on the Company’s assessment, IANR is considered a variable interest entity (“VIE”). Since the Company does not possess the power to direct the activities of the VIE that most significantly impact the entity’s economic performance, it is not considered to be the primary beneficiary of IANR and therefore does not consolidate IANR. The decisions that most significantly impact the economic performance of IANR are made by IANR’s Board of Directors. The Board of Directors has five directors; two directors from the Company, two directors from the common shareholders and one independent director who is elected by unanimous decision of the other four directors. The vote of four of the five directors is required for all key decisions.
The Company’s current maximum exposure to loss related to IANR is $20.9 million, which represents the Company’s investment at fair value plus unpaid accrued dividends to date of $3.5 million. The Company does not have any obligation or commitments to provide additional financial support to IANR.
Related Party Transactions
In the ordinary course of business, the Company will enter into related party transactions with each of the investments described above, along with other related parties. The following table sets forth the related party transactions entered into for the time periods presented:
|
| | | | | | | | | | | | | | | |
(in thousands) | Three months ended September 30, | | Nine months ended September 30, |
| 2012 | | 2011 | | 2012 | | 2011 |
Sales revenues | $ | 234,258 |
| | $ | 177,515 |
| | $ | 654,308 |
| | $ | 594,351 |
|
Service fee revenues (a) | 5,329 |
| | 5,755 |
| | 16,201 |
| | 16,774 |
|
Purchases of product | 173,519 |
| | 175,210 |
| | 467,841 |
| | 463,989 |
|
Lease income (b) | 1,695 |
| | 1,445 |
| | 5,428 |
| | 4,112 |
|
Labor and benefits reimbursement (c) | 3,192 |
| | 2,730 |
| | 8,943 |
| | 8,114 |
|
Other expenses (d) | 279 |
| | 59 |
| | 615 |
| | 104 |
|
Accounts receivable at September 30 (e) | 27,548 |
| | 8,615 |
| |
|
| |
|
|
Accounts payable at September 30 (f) | 18,474 |
| | 18,857 |
| |
|
| |
|
|
| |
(a) | Service fee revenues include management fee, corn origination fee, ethanol and DDG marketing fees, and other commissions. |
| |
(b) | Lease income includes the lease of the Company’s Albion, Michigan and Clymers, Indiana grain facilities as well as certain railcars to the various ethanol LLCs and IANR. |
| |
(c) | The Company provides all operational labor to the ethanol LLCs and charges them an amount equal to the Company’s costs of the related services. |
| |
(d) | Other expenses include payments to IANR for repair shop rent and use of their railroad reporting mark, payment to LTG for the lease of railcars and other various expenses. |
| |
(e) | Accounts receivable represents amounts due from related parties for sales of corn, leasing revenue and service fees. |
| |
(f) | Accounts payable represents amounts due to related parties for purchases of ethanol. |
For the quarters ended September 30, 2012 and 2011, revenues recognized for the sale of ethanol that the Company purchased from the ethanol LLCs were $192.8 million and $180.8 million, respectively. For the nine months ended September 30, 2012 and 2011, revenues recognized for the sale of ethanol that the Company purchased from the ethanol LLCs were $489.0 million and $507.5 million, respectively. For the quarters ended September 30, 2012 and 2011, revenues recognized for the sale of corn to the ethanol LLCs under these agreements were $143.4 million and $147.0 million, respectively. For the nine months ended September 30, 2012 and 2011, revenues recognized for the sale of corn to the ethanol LLCs were $487.8 million and $488.1 million, respectively.
From time to time, the Company enters into derivative contracts with certain of its related parties, including the ethanol LLCs and LTG, for the purchase and sale of corn and ethanol, for similar price risk mitigation purposes and on similar terms as the purchase and sale derivative contracts it enters into with unrelated parties. The fair value of derivative contracts with related parties was a gross asset for the periods ended September 30, 2012, December 31, 2011 and September 30, 2011 of $1.7 million, $0.6 million, and $4.9 million, respectively. The fair value of derivative contracts with related parties was a gross liability for the periods ended September 30, 2012, December 31, 2011 and September 30, 2011 of $4.5 million, $1.9 million, and $1.9 million, respectively.
9. Fair Value Measurements
The following table presents the Company’s assets and liabilities measured at fair value on a recurring basis at September 30, 2012, December 31, 2011 and September 30, 2011:
|
| | | | | | | | | | | | | | | |
(in thousands) | September 30, 2012 |
Assets (liabilities) | Level 1 | | Level 2 | | Level 3 | | Total |
Cash equivalents | $ | 39,904 |
| | $ | — |
| | $ | — |
| | $ | 39,904 |
|
Restricted cash | 160 |
| | — |
| | — |
| | 160 |
|
Commodity derivatives, net | 15,619 |
| | 113,513 |
| | — |
| | 129,132 |
|
Convertible preferred securities (b) | — |
| | — |
| | 17,350 |
| | 17,350 |
|
Other assets and liabilities (a) | 7,515 |
| | (1,966 | ) | | — |
| | 5,549 |
|
Total | $ | 63,198 |
| | $ | 111,547 |
| | $ | 17,350 |
| | $ | 192,095 |
|
|
| | | | | | | | | | | | | | | |
(in thousands) | December 31, 2011 |
Assets (liabilities) | Level 1 | | Level 2 | | Level 3 | | Total |
Cash equivalents | $ | 183 |
| | $ | — |
| | $ | — |
| | $ | 183 |
|
Restricted cash | 18,651 |
| | — |
| | — |
| | 18,651 |
|
Commodity derivatives, net | 43,503 |
| | 22,876 |
| | 2,467 |
| | 68,846 |
|
Convertible preferred securities (b) | — |
| | — |
| | 20,360 |
| | 20,360 |
|
Other assets and liabilities (a) | 6,224 |
| | — |
| | (2,178 | ) | | 4,046 |
|
Total | $ | 68,561 |
| | $ | 22,876 |
| | $ | 20,649 |
| | $ | 112,086 |
|
|
| | | | | | | | | | | | | | | |
(in thousands) | September 30, 2011 |
Assets (liabilities) | Level 1 | | Level 2 | | Level 3 | | Total |
Cash equivalents | $ | 21,481 |
| | $ | — |
| | $ | — |
| | $ | 21,481 |
|
Restricted cash | 11,920 |
| | — |
| | — |
| | 11,920 |
|
Commodity derivatives, net | 84,365 |
| | (2,988 | ) | | 3,283 |
| | 84,660 |
|
Convertible preferred securities (b) | — |
| | — |
| | 15,790 |
| | 15,790 |
|
Other assets and liabilities (a) | 5,748 |
| | — |
| | (2,238 | ) | | 3,510 |
|
Total | $ | 123,514 |
| | $ | (2,988 | ) | | $ | 16,835 |
| | $ | 137,361 |
|
| |
(a) | Included in other assets and liabilities is interest rate and foreign currency derivatives, swaptions and deferred compensation assets. |
| |
(b) | Recorded in “Other noncurrent assets” on the Company’s Condensed Consolidated Balance Sheets. |
The majority of the Company’s assets and liabilities measured at fair value are based on the market approach valuation technique. With the market approach, fair value is derived using prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.
The Company’s net commodity derivatives primarily consist of futures or options contracts via regulated exchanges and contracts with producers or customers under which the future settlement date and bushels (or gallons in the case of ethanol contracts) of commodities to be delivered (primarily wheat, corn, soybeans and ethanol) are fixed and under which the price may or may not be fixed. Depending on the specifics of the individual contracts, the fair value is derived from the futures or options prices on the CME or the New York Mercantile Exchange for similar commodities and delivery dates as well as observable quotes for local basis adjustments (the difference, which is attributable to local market conditions, between the quoted futures price and the local cash price). Because “basis” for a particular commodity and location typically has multiple quoted prices from other agribusinesses in the same geographical vicinity and is used as a common pricing mechanism in the Agribusiness industry, we have concluded that “basis” is a “Level 2” fair value input for purposes of the fair value disclosure requirements related to our commodity derivatives. Although nonperformance risk, both of the Company and the counterparty, is present in each of these commodity contracts and is a component of the estimated fair values, based on the Company’s historical experience with its producers and customers and the Company’s knowledge of their businesses, the Company does not view nonperformance risk to be a significant input to fair value for the majority of these commodity contracts.
The Company’s convertible preferred securities are measured at fair value using a combination of the income approach on a quarterly basis and the market approach on an annual basis. Specifically, the income approach incorporates the use of the Discounted Cash Flow method, whereas the Market Approach incorporates the use of the Guideline Public Company method. Application of the Discounted Cash Flow method requires estimating the annual cash flows that the business enterprise is expected to generate in the future. The assumptions input into this method are estimated annual cash flows for a specified estimation period, the discount rate, and the terminal value at the end of the estimation period. In the Guideline Public Company method, valuation multiples, including total invested capital, are calculated based on financial statements and stock price data from selected guideline publicly traded companies. On an annual basis, a comparative analysis is then performed for factors including, but not limited to size, profitability and growth to determine fair value.
A reconciliation of beginning and ending balances for the Company’s fair value measurements using Level 3 inputs is as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| 2012 |
| 2011 |
(in thousands) | Interest rate derivatives and swaptions |
| Convertible preferred securities |
| Commodity derivatives, net |
| Interest rate derivatives and swaptions |
| Convertible preferred securities |
| Commodity derivatives, net |
Asset (liability) at December 31, | $ | (2,178 | ) | | $ | 20,360 |
| | $ | 2,467 |
| | $ | (2,156 | ) | | $ | 15,790 |
| | $ | 12,406 |
|
Gains (losses) included in earnings: |
| |
| |
| |
| |
| |
|
New contracts | — |
| | — |
| | — |
| | — |
| | — |
| | 442 |
|
Change in market prices | — |
| | — |
| | — |
| | (2 | ) | | — |
| | 1,877 |
|
Settled contracts | — |
| | — |
| | — |
| | — |
| | — |
| | (2,242 | ) |
Unrealized gains (losses) included in other comprehensive income | — |
| | — |
| | — |
| | 149 |
| | — |
| | — |
|
New contracts entered into | — |
| | — |
| | — |
| | 507 |
| | — |
| | — |
|
Transfers to level 2 | 2,178 |
| | — |
| | (2,467 | ) | | — |
| | — |
| | — |
|
Transfers from level 2 | — |
| | — |
| | — |
| | — |
| | — |
| | 2,500 |
|
Asset (liability) at March 31, | $ | — |
| | $ | 20,360 |
| | $ | — |
| | $ | (1,502 | ) | | $ | 15,790 |
| | $ | 14,983 |
|
Gains (losses) included in earnings: |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
New contracts | — |
| | — |
| | — |
| | — |
| | — |
| | (290 | ) |
Change in market prices | — |
| | — |
| | — |
| | (310 | ) | | — |
| | (5,179 | ) |
Settled contracts | — |
| | — |
| | — |
| | — |
| | — |
| | (929 | ) |
Unrealized gains (losses) included in other comprehensive income | — |
| | (3,010 | ) | | — |
| | (120 | ) | | — |
| | — |
|
New contracts entered into | — |
| | — |
| | — |
| | 49 |
| | — |
| | — |
|
Transfers from level 2 | — |
| | — |
| | — |
| | — |
| | — |
| | 209 |
|
Asset (liability) at June 30, | $ | — |
| | $ | 17,350 |
| | $ | — |
| | $ | (1,883 | ) | | $ | 15,790 |
| | $ | 8,794 |
|
Gains (losses) included in earnings: | | | | | | | | | | | |
New contracts | — |
| | — |
| | — |
| | — |
| | — |
| | (43 | ) |
Change in market prices | — |
| | — |
| | — |
| | (234 | |