ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
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) |
Large accelerated filer | ý | Accelerated Filer | ¨ |
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Page No. | |
PART I. FINANCIAL INFORMATION | |
PART II. OTHER INFORMATION | |
The Andersons, Inc. Condensed Consolidated Balance Sheets (Unaudited)(In thousands) | |||||||||||
September 30, 2013 | December 31, 2012 | September 30, 2012 | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 134,441 | $ | 138,218 | $ | 80,370 | |||||
Restricted cash | 164 | 398 | 160 | ||||||||
Accounts receivable, net | 178,970 | 208,877 | 199,158 | ||||||||
Inventories (Note 2) | 429,017 | 776,677 | 682,292 | ||||||||
Commodity derivative assets – current | 105,390 | 103,105 | 166,264 | ||||||||
Deferred income taxes | 5,254 | 15,862 | 20,627 | ||||||||
Other current assets | 42,278 | 54,016 | 41,568 | ||||||||
Total current assets | 895,514 | 1,297,153 | 1,190,439 | ||||||||
Other assets: | |||||||||||
Commodity derivative assets – noncurrent | 5 | 1,906 | 7,047 | ||||||||
Goodwill | 58,554 | 51,418 | 19,226 | ||||||||
Other assets, net | 52,177 | 53,711 | 48,575 | ||||||||
Equity method investments | 262,643 | 190,908 | 190,057 | ||||||||
373,379 | 297,943 | 264,905 | |||||||||
Railcar assets leased to others, net (Note 3) | 233,024 | 228,330 | 252,702 | ||||||||
Property, plant and equipment, net (Note 3) | 380,374 | 358,878 | 283,394 | ||||||||
Total assets | $ | 1,882,291 | $ | 2,182,304 | $ | 1,991,440 |
The Andersons, Inc. Condensed Consolidated Balance Sheets (continued) (Unaudited)(In thousands) | |||||||||||
September 30, 2013 | December 31, 2012 | September 30, 2012 | |||||||||
Liabilities and equity | |||||||||||
Current liabilities: | |||||||||||
Borrowings under short-term line of credit | $ | — | $ | 24,219 | $ | 275,522 | |||||
Accounts payable for grain | 241,575 | 582,653 | 250,066 | ||||||||
Other accounts payable | 200,664 | 165,201 | 204,347 | ||||||||
Customer prepayments and deferred revenue | 23,974 | 105,410 | 77,278 | ||||||||
Commodity derivative liabilities – current | 88,234 | 33,277 | 43,589 | ||||||||
Accrued expenses and other current liabilities | 63,900 | 66,902 | 53,631 | ||||||||
Current maturities of long-term debt (Note 10) | 44,232 | 15,145 | 32,655 | ||||||||
Total current liabilities | 662,579 | 992,807 | 937,088 | ||||||||
Other long-term liabilities | 17,129 | 18,406 | 14,083 | ||||||||
Commodity derivative liabilities – noncurrent | 9,636 | 1,134 | 590 | ||||||||
Employee benefit plan obligations | 49,768 | 53,131 | 49,478 | ||||||||
Long-term debt, less current maturities (Note 10) | 381,018 | 427,243 | 312,404 | ||||||||
Deferred income taxes | 91,869 | 78,138 | 75,377 | ||||||||
Total liabilities | 1,211,999 | 1,570,859 | 1,389,020 | ||||||||
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 | 183,273 | 181,627 | 180,998 | ||||||||
Treasury shares at cost (456, 554 and 557 shares at 9/30/13, 12/31/12 and 9/30/12, respectively) | (11,327 | ) | (12,559 | ) | (12,541 | ) | |||||
Accumulated other comprehensive loss | (41,586 | ) | (45,379 | ) | (42,607 | ) | |||||
Retained earnings | 520,848 | 470,628 | 458,627 | ||||||||
Total shareholders’ equity of The Andersons, Inc. | 651,304 | 594,413 | 584,573 | ||||||||
Noncontrolling interests | 18,988 | 17,032 | 17,847 | ||||||||
Total equity | 670,292 | 611,445 | 602,420 | ||||||||
Total liabilities and equity | $ | 1,882,291 | $ | 2,182,304 | $ | 1,991,440 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Sales and merchandising revenues | $ | 1,181,374 | $ | 1,138,402 | $ | 4,020,308 | $ | 3,591,369 | |||||||
Cost of sales and merchandising revenues | 1,108,228 | 1,060,086 | 3,764,660 | 3,324,533 | |||||||||||
Gross profit | 73,146 | 78,316 | 255,648 | 266,836 | |||||||||||
Operating, administrative and general expenses | 69,193 | 58,029 | 192,665 | 177,339 | |||||||||||
Interest expense | 5,348 | 5,482 | 16,607 | 16,192 | |||||||||||
Other income: | |||||||||||||||
Equity in earnings of affiliates | 22,177 | 6,027 | 39,991 | 15,406 | |||||||||||
Other income, net | 7,605 | 3,492 | 11,623 | 9,409 | |||||||||||
Income before income taxes | 28,387 | 24,324 | 97,990 | 98,120 | |||||||||||
Income tax provision | 10,348 | 9,133 | 36,907 | 36,730 | |||||||||||
Net income | 18,039 | 15,191 | 61,083 | 61,390 | |||||||||||
Net income (loss) attributable to the noncontrolling interests | 878 | (1,693 | ) | 1,805 | (3,100 | ) | |||||||||
Net income attributable to The Andersons, Inc. | $ | 17,161 | $ | 16,884 | $ | 59,278 | $ | 64,490 | |||||||
Per common share: | |||||||||||||||
Basic earnings attributable to The Andersons, Inc. common shareholders | $ | 0.92 | $ | 0.91 | $ | 3.17 | $ | 3.47 | |||||||
Diluted earnings attributable to The Andersons, Inc. common shareholders | $ | 0.91 | $ | 0.90 | $ | 3.15 | $ | 3.43 | |||||||
Dividends paid | $ | 0.16 | $ | 0.15 | $ | 0.48 | $ | 0.45 |
Three months ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net income | $ | 18,039 | $ | 15,191 | $ | 61,083 | $ | 61,390 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Increase (decrease) in estimated fair value of investment in debt securities (net of income tax of $0, $0, ($187) and $1,126) | — | — | 303 | (1,884 | ) | ||||||||||
Change in unrecognized actuarial loss and prior service cost (net of income tax of $232, $209, $1,157 and $1,343 - Note 1) | 383 | 350 | 3,296 | 2,248 | |||||||||||
Cash flow hedge activity (net of income tax of $33, $25, $195 and $71) | 56 | 41 | 194 | 119 | |||||||||||
Other comprehensive income (loss) | 439 | 391 | 3,793 | 483 | |||||||||||
Comprehensive income | 18,478 | 15,582 | 64,876 | 61,873 | |||||||||||
Comprehensive income (loss) attributable to the noncontrolling interests | 878 | (1,693 | ) | 1,805 | (3,100 | ) | |||||||||
Comprehensive income attributable to The Andersons, Inc. | $ | 17,600 | $ | 17,275 | $ | 63,071 | $ | 64,973 |
Nine months ended September 30, | |||||||
2013 | 2012 | ||||||
Operating Activities | |||||||
Net income | $ | 61,083 | $ | 61,390 | |||
Adjustments to reconcile net income to cash used in operating activities: | |||||||
Depreciation and amortization | 41,635 | 35,330 | |||||
Bad debt expense | 700 | 1,118 | |||||
Cash distributions (less than) in excess of income of unconsolidated affiliates | (22,486 | ) | 8,984 | ||||
Gains and amortization of deferred gains on sales of railcars and related leases | (17,376 | ) | (22,260 | ) | |||
Excess tax benefit from share-based payment arrangement | (602 | ) | (39 | ) | |||
Deferred income taxes | 24,185 | 6,893 | |||||
Stock based compensation expense | 2,337 | 3,303 | |||||
Other | 3 | (106 | ) | ||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 29,468 | (31,522 | ) | ||||
Inventories | 348,172 | 91,035 | |||||
Commodity derivatives | 63,074 | (60,286 | ) | ||||
Other assets | (263 | ) | (4,211 | ) | |||
Accounts payable for grain | (341,078 | ) | (141,839 | ) | |||
Other accounts payable and accrued expenses | (59,891 | ) | 13,483 | ||||
Net cash provided by (used in) operating activities | 128,961 | (38,727 | ) | ||||
Investing Activities | |||||||
Purchase of investments | (49,249 | ) | (19,996 | ) | |||
Proceeds from redemption of investment | — | 19,998 | |||||
Acquisition of businesses, net of cash acquired | (11,148 | ) | (92,686 | ) | |||
Purchases of railcars | (71,554 | ) | (102,853 | ) | |||
Proceeds from sale of railcars | 87,620 | 57,315 | |||||
Purchases of property, plant and equipment | (31,355 | ) | (51,682 | ) | |||
Proceeds from sale of property, plant and equipment | 351 | 817 | |||||
Proceeds from minority investor | — | 6,100 | |||||
Change in restricted cash | 233 | 18,491 | |||||
Net cash used in investing activities | (75,102 | ) | (164,496 | ) | |||
Financing Activities | |||||||
Net change in short-term borrowings | (24,219 | ) | 204,022 | ||||
Proceeds from issuance of long-term debt | 53,794 | 125,076 | |||||
Payments of long-term debt | (80,473 | ) | (58,820 | ) | |||
Proceeds from sale of treasury shares to employees and directors | 1,687 | 1,366 | |||||
Payments of debt issuance costs | (46 | ) | (110 | ) | |||
Dividends paid | (8,981 | ) | (8,370 | ) | |||
Excess tax benefit from share-based payment arrangement | 602 | 39 | |||||
Net cash provided by (used in) financing activities | (57,636 | ) | 263,203 | ||||
Increase (decrease) in cash and cash equivalents | (3,777 | ) | 59,980 | ||||
Cash and cash equivalents at beginning of period | 138,218 | 20,390 | |||||
Cash and cash equivalents at end of period | $ | 134,441 | $ | 80,370 |
Nine months ended September 30, | |||||||
2013 | 2012 | ||||||
Supplemental disclosure of cash flow information | |||||||
Capital project costs incurred but not yet paid | $ | 5,477 | $ | 2,635 | |||
Purchase of capitalized software through seller-financing | $ | 10,477 | $ | 6,102 |
Common Shares | Additional Paid-in Capital | Treasury Shares | Accumulated Other Comprehensive Loss | Retained Earnings | Noncontrolling Interests | Total | |||||||||||||||||||||
Balance at December 31, 2011 | $ | 96 | $ | 179,463 | $ | (14,997 | ) | $ | (43,090 | ) | $ | 402,523 | $ | 14,847 | $ | 538,842 | |||||||||||
Net income (loss) | 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 | |||||||||||
Balance at December 31, 2012 | $ | 96 | $ | 181,627 | $ | (12,559 | ) | $ | (45,379 | ) | $ | 470,628 | $ | 17,032 | $ | 611,445 | |||||||||||
Net income | 59,278 | 1,805 | 61,083 | ||||||||||||||||||||||||
Other comprehensive income | 3,793 | 3,793 | |||||||||||||||||||||||||
Noncontrolling interest | 151 | 151 | |||||||||||||||||||||||||
Stock awards, stock option exercises and other shares issued to employees and directors, net of income tax of $1,201 (98 shares) | 1,591 | 1,232 | 2,823 | ||||||||||||||||||||||||
Dividends declared ($0.48 per common share) | (9,003 | ) | (9,003 | ) | |||||||||||||||||||||||
Performance share unit dividend equivalents | 55 | (55 | ) | — | |||||||||||||||||||||||
Balance at September 30, 2013 | $ | 96 | $ | 183,273 | $ | (11,327 | ) | $ | (41,586 | ) | $ | 520,848 | $ | 18,988 | $ | 670,292 |
Changes in Accumulated Other Comprehensive Loss by Component (a) | |||||||||||||||||||||||||||||||||
For the three months ended September 30, 2013 | For the nine months ended September 30, 2013 | ||||||||||||||||||||||||||||||||
Losses on Cash Flow Hedges | Investment in Debt Securities | Defined Benefit Plan Items | Total | Losses on Cash Flow Hedges | Investment in Debt Securities | Defined Benefit Plan Items | Total | ||||||||||||||||||||||||||
Beginning Balance | $ | (764 | ) | $ | 2,872 | $ | (44,133 | ) | $ | (42,025 | ) | $ | (902 | ) | $ | 2,569 | $ | (47,046 | ) | $ | (45,379 | ) | |||||||||||
Other comprehensive income before reclassifications | 56 | — | 468 | 524 | 194 | 303 | 3,551 | 4,048 | |||||||||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income | — | — | (85 | ) | (85 | ) | — | — | (255 | ) | (255 | ) | |||||||||||||||||||||
Net current-period other comprehensive income | 56 | — | 383 | 439 | 194 | 303 | 3,296 | 3,793 | |||||||||||||||||||||||||
Ending balance | $ | (708 | ) | $ | 2,872 | $ | (43,750 | ) | $ | (41,586 | ) | $ | (708 | ) | $ | 2,872 | $ | (43,750 | ) | $ | (41,586 | ) |
Reclassifications Out of Accumulated Other Comprehensive Income (a) | ||||||||||||
For the three months ended September 30, 2013 | For the nine months ended September 30, 2013 | |||||||||||
Details about Accumulated Other Comprehensive Income Components | Amount Reclassified from Accumulated Other Comprehensive Income | Affected Line Item in the Statement Where Net Income Is Presented | Amount Reclassified from Accumulated Other Comprehensive Income | Affected Line Item in the Statement Where Net Income Is Presented | ||||||||
Defined Benefit Plan Items | ||||||||||||
Amortization of prior-service cost | $ | (136 | ) | (b) | $ | (408 | ) | (b) | ||||
(136 | ) | Total before tax | (408 | ) | Total before tax | |||||||
51 | Tax expense | 153 | Tax expense | |||||||||
$ | (85 | ) | Net of tax | $ | (255 | ) | Net of tax | |||||
Total reclassifications for the period | $ | (85 | ) | Net of tax | $ | (255 | ) | Net of tax |
(in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||||
Grain | $ | 264,104 | $ | 586,983 | $ | 504,484 | |||||
Ethanol and by-products | 11,178 | 22,927 | 17,277 | ||||||||
Agricultural fertilizer and supplies | 94,035 | 100,175 | 101,896 | ||||||||
Lawn and garden fertilizer and corncob products | 29,364 | 37,292 | 24,709 | ||||||||
Retail merchandise | 25,716 | 25,368 | 30,767 | ||||||||
Railcar repair parts | 4,421 | 3,764 | 2,852 | ||||||||
Other | 199 | 168 | 307 | ||||||||
$ | 429,017 | $ | 776,677 | $ | 682,292 |
(in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||||
Land | $ | 23,348 | $ | 22,258 | $ | 19,699 | |||||
Land improvements and leasehold improvements | 67,262 | 63,013 | 59,375 | ||||||||
Buildings and storage facilities | 224,913 | 214,919 | 178,354 | ||||||||
Machinery and equipment | 299,874 | 287,896 | 257,926 | ||||||||
Software | 13,558 | 12,901 | 12,632 | ||||||||
Construction in progress | 54,713 | 34,965 | 28,582 | ||||||||
683,668 | 635,952 | 556,568 | |||||||||
Less accumulated depreciation and amortization | 303,294 | 277,074 | 273,174 | ||||||||
$ | 380,374 | $ | 358,878 | $ | 283,394 |
(in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||||
Railcar assets leased to others | $ | 309,360 | $ | 310,614 | $ | 335,037 | |||||
Less accumulated depreciation | 76,336 | 82,284 | 82,335 | ||||||||
$ | 233,024 | $ | 228,330 | $ | 252,702 |
September 30, 2013 | December 31, 2012 | September 30, 2012 | |||||||||||||||||||||
(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) | $ | 27,101 | $ | — | $ | (13,772 | ) | $ | — | $ | 88,246 | $ | — | ||||||||||
Fair value of derivatives | 38,352 | — | 61,247 | — | (73,424 | ) | — | ||||||||||||||||
Balance at end of period | $ | 65,453 | $ | — | $ | 47,475 | $ | — | $ | 14,822 | $ | — |
September 30, 2013 | |||||||||||||||||||
(in thousands) | Commodity derivative assets - current | Commodity derivative assets - noncurrent | Commodity derivative liabilities - current | Commodity derivative liabilities - noncurrent | Total | ||||||||||||||
Commodity derivative assets | $ | 89,540 | $ | 5 | $ | 2,933 | $ | 41 | $ | 92,519 | |||||||||
Commodity derivative liabilities | (11,251 | ) | — | (91,167 | ) | (9,677 | ) | (112,095 | ) | ||||||||||
Cash collateral | 27,101 | — | — | — | 27,101 | ||||||||||||||
Balance sheet line item totals | $ | 105,390 | $ | 5 | $ | (88,234 | ) | $ | (9,636 | ) | $ | 7,525 |
December 31, 2012 | |||||||||||||||||||
(in thousands) | Commodity derivative assets - current | Commodity derivative assets - noncurrent | Commodity derivative liabilities - current | Commodity derivative liabilities - noncurrent | Total | ||||||||||||||
Commodity derivative assets | $ | 137,119 | $ | 2,059 | $ | 5,233 | $ | 130 | $ | 144,541 | |||||||||
Commodity derivative liabilities | (20,242 | ) | (153 | ) | (38,510 | ) | (1,264 | ) | (60,169 | ) | |||||||||
Cash collateral | (13,772 | ) | — | — | — | (13,772 | ) | ||||||||||||
Balance sheet line item totals | $ | 103,105 | $ | 1,906 | $ | (33,277 | ) | $ | (1,134 | ) | $ | 70,600 |
September 30, 2012 | |||||||||||||||||||
(in thousands) | Commodity derivative assets - current | Commodity derivative assets - noncurrent | Commodity derivative liabilities - current | Commodity derivative liabilities - noncurrent | Total | ||||||||||||||
Commodity derivative assets | $ | 194,771 | $ | 7,383 | $ | 3,558 | $ | 38 | $ | 205,750 | |||||||||
Commodity derivative liabilities | (116,753 | ) | (336 | ) | (47,147 | ) | (628 | ) | (164,864 | ) | |||||||||
Cash collateral | 88,246 | — | — | — | 88,246 | ||||||||||||||
Balance sheet line item totals | $ | 166,264 | $ | 7,047 | $ | (43,589 | ) | $ | (590 | ) | $ | 129,132 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Gains (losses) on commodity derivatives included in sales and merchandising revenues | $ | 30,894 | $ | (51,318 | ) | $ | 99,896 | $ | (67,875 | ) |
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 | 214,500 | — | — | — | |||||||
Soybeans | 46,325 | — | — | — | |||||||
Wheat | 8,450 | — | — | — | |||||||
Oats | 14,555 | — | — | — | |||||||
Ethanol | — | 144,339 | — | — | |||||||
Corn oil | — | — | 12,921 | — | |||||||
Other | 255 | — | — | 88 | |||||||
Subtotal | 284,085 | 144,339 | 12,921 | 88 | |||||||
Exchange traded: | |||||||||||
Corn | 92,120 | — | — | — | |||||||
Soybeans | 19,110 | — | — | — | |||||||
Wheat | 30,725 | — | — | — | |||||||
Oats | 3,890 | — | — | — | |||||||
Ethanol | — | 15,540 | — | — | |||||||
Other | — | — | — | 1 | |||||||
Subtotal | 145,845 | 15,540 | — | 1 | |||||||
Total | 429,930 | 159,879 | 12,921 | 89 |
(in thousands, except per common share data) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net income attributable to The Andersons, Inc. | $ | 17,161 | $ | 16,884 | $ | 59,278 | $ | 64,490 | |||||||
Less: Distributed and undistributed earnings allocated to nonvested restricted stock | 56 | 95 | 210 | 309 | |||||||||||
Earnings available to common shareholders | $ | 17,105 | $ | 16,789 | $ | 59,068 | $ | 64,181 | |||||||
Earnings per share – basic: | |||||||||||||||
Weighted average shares outstanding – basic | 18,673 | 18,534 | 18,648 | 18,516 | |||||||||||
Earnings per common share – basic | $ | 0.92 | $ | 0.91 | $ | 3.17 | $ | 3.47 | |||||||
Earnings per share – diluted: | |||||||||||||||
Weighted average shares outstanding – basic | 18,673 | 18,534 | 18,648 | 18,516 | |||||||||||
Effect of dilutive awards | 150 | 114 | 125 | 171 | |||||||||||
Weighted average shares outstanding – diluted | 18,823 | 18,648 | 18,773 | 18,687 | |||||||||||
Earnings per common share – diluted | $ | 0.91 | $ | 0.90 | $ | 3.15 | $ | 3.43 |
Pension Benefits | |||||||||||||||
(in thousands) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | — | $ | — | $ | — | $ | — | |||||||
Interest cost | 1,057 | 1,124 | 3,171 | 3,372 | |||||||||||
Expected return on plan assets | (1,751 | ) | (1,536 | ) | (5,254 | ) | (4,609 | ) | |||||||
Recognized net actuarial loss | 382 | 374 | 1,147 | 1,123 | |||||||||||
Benefit income | $ | (312 | ) | $ | (38 | ) | $ | (936 | ) | $ | (114 | ) |
Postretirement Benefits | |||||||||||||||
(in thousands) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 210 | $ | 188 | $ | 631 | $ | 564 | |||||||
Interest cost | 342 | 329 | 1,025 | 989 | |||||||||||
Amortization of prior service cost | (136 | ) | (135 | ) | (408 | ) | (407 | ) | |||||||
Recognized net actuarial loss | 368 | 320 | 1,105 | 960 | |||||||||||
Benefit cost | $ | 784 | $ | 702 | $ | 2,353 | $ | 2,106 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(in thousands) | |||||||||||||||
Revenues from external customers | |||||||||||||||
Grain | $ | 765,833 | $ | 677,484 | $ | 2,493,678 | $ | 2,096,256 | |||||||
Ethanol | 213,384 | 209,634 | 634,933 | 528,062 | |||||||||||
Plant Nutrient | 95,681 | 135,144 | 537,922 | 619,301 | |||||||||||
Rail | 47,523 | 59,703 | 132,488 | 127,608 | |||||||||||
Turf & Specialty | 27,624 | 21,509 | 117,955 | 110,481 | |||||||||||
Retail | 31,329 | 34,928 | 103,332 | 109,661 | |||||||||||
Total | $ | 1,181,374 | $ | 1,138,402 | $ | 4,020,308 | $ | 3,591,369 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Inter-segment sales | |||||||||||||||
Grain | $ | — | $ | — | $ | 333 | $ | 1 | |||||||
Plant Nutrient | 4,243 | 3,481 | 15,955 | 11,898 | |||||||||||
Rail | 109 | 105 | 318 | 516 | |||||||||||
Turf & Specialty | 516 | 521 | 1,869 | 1,994 | |||||||||||
Total | $ | 4,868 | $ | 4,107 | $ | 18,475 | $ | 14,409 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Interest expense (income) | |||||||||||||||
Grain | $ | 1,391 | $ | 3,465 | $ | 7,714 | $ | 9,404 | |||||||
Ethanol | 289 | 284 | 895 | 493 | |||||||||||
Plant Nutrient | 746 | 725 | 2,461 | 2,067 | |||||||||||
Rail | 1,220 | 1,229 | 4,162 | 3,563 | |||||||||||
Turf & Specialty | 203 | 238 | 951 | 906 | |||||||||||
Retail | 152 | 217 | 519 | 570 | |||||||||||
Other | 1,347 | (676 | ) | (95 | ) | (811 | ) | ||||||||
Total | $ | 5,348 | $ | 5,482 | $ | 16,607 | $ | 16,192 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Equity in earnings (loss) of affiliates | |||||||||||||||
Grain | $ | 12,003 | $ | 9,249 | $ | 24,940 | $ | 22,706 | |||||||
Ethanol | 10,174 | (3,224 | ) | 15,051 | (7,305 | ) | |||||||||
Plant Nutrient | — | 2 | — | 5 | |||||||||||
Total | $ | 22,177 | $ | 6,027 | $ | 39,991 | $ | 15,406 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Other income (expense), net | |||||||||||||||
Grain | $ | 1,216 | $ | 526 | $ | 1,438 | $ | 1,842 | |||||||
Ethanol | 35 | 1 | 465 | 37 | |||||||||||
Plant Nutrient | 320 | 523 | 459 | 1,651 | |||||||||||
Rail | 5,031 | 1,695 | 6,679 | 3,295 | |||||||||||
Turf & Specialty | 135 | 181 | 585 | 671 | |||||||||||
Retail | 102 | 117 | 316 | 396 | |||||||||||
Other | 766 | 449 | 1,681 | 1,517 | |||||||||||
Total | $ | 7,605 | $ | 3,492 | $ | 11,623 | $ | 9,409 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Income (loss) before income taxes | |||||||||||||||
Grain | $ | 14,323 | $ | 10,807 | $ | 24,675 | $ | 45,519 | |||||||
Ethanol | 10,904 | (936 | ) | 23,984 | (2,920 | ) | |||||||||
Plant Nutrient | (1,643 | ) | 759 | 21,035 | 34,540 | ||||||||||
Rail | 12,360 | 19,071 | 36,614 | 34,288 | |||||||||||
Turf & Specialty | (83 | ) | (1,571 | ) | 6,113 | 3,384 | |||||||||
Retail | (2,043 | ) | (1,769 | ) | (3,673 | ) | (3,090 | ) | |||||||
Other | (6,309 | ) | (344 | ) | (12,563 | ) | (10,501 | ) | |||||||
Noncontrolling interests | 878 | (1,693 | ) | 1,805 | (3,100 | ) | |||||||||
Total | $ | 28,387 | $ | 24,324 | $ | 97,990 | $ | 98,120 |
(in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||||
Identifiable assets | |||||||||||
Grain | $ | 784,869 | $ | 1,076,986 | $ | 942,629 | |||||
Ethanol | 207,530 | 206,975 | 214,858 | ||||||||
Plant Nutrient | 258,772 | 257,980 | 268,982 | ||||||||
Rail | 294,528 | 289,467 | 309,847 | ||||||||
Turf & Specialty | 71,600 | 82,683 | 55,638 | ||||||||
Retail | 51,465 | 51,772 | 56,795 | ||||||||
Other | 213,527 | 216,441 | 142,691 | ||||||||
Total | $ | 1,882,291 | $ | 2,182,304 | $ | 1,991,440 |
(in thousands) | September 30, 2013 | December 31, 2012 | September 30, 2012 | ||||||||
The Andersons Albion Ethanol LLC | $ | 35,643 | $ | 30,227 | $ | 30,625 | |||||
The Andersons Clymers Ethanol LLC | 37,695 | 33,119 | 34,962 | ||||||||
The Andersons Marathon Ethanol LLC | 37,844 | 32,996 | 36,153 | ||||||||
Lansing Trade Group, LLC | 100,071 | 92,094 | 86,007 | ||||||||
Thompsons Limited (a) | 47,477 | — | — | ||||||||
Other | 3,913 | 2,472 | 2,310 | ||||||||
Total | $ | 262,643 | $ | 190,908 | $ | 190,057 |
% ownership at September 30, 2013 | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||||
The Andersons Albion Ethanol LLC | 50% | $ | 3,711 | $ | (622 | ) | $ | 5,627 | $ | (204 | ) | ||||||
The Andersons Clymers Ethanol LLC | 38% | 3,437 | (972 | ) | 4,576 | (1,985 | ) | ||||||||||
The Andersons Marathon Ethanol LLC | 50% | 3,026 | (1,629 | ) | 4,848 | (5,116 | ) | ||||||||||
Lansing Trade Group, LLC | 49% (a) | 12,391 | 9,187 | 25,255 | 22,347 | ||||||||||||
Thompsons Limited (b) | 50% | (722 | ) | — | (722 | ) | — | ||||||||||
Other | 5%-23% | 334 | 63 | 407 | 364 | ||||||||||||
Total | $ | 22,177 | $ | 6,027 | $ | 39,991 | $ | 15,406 |
(in thousands) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Sales | $ | 2,206,433 | $ | 1,680,170 | $ | 6,828,076 | $ | 4,874,347 | |||||||
Gross profit | 64,095 | 50,412 | 143,608 | 126,330 | |||||||||||
Income before income taxes | 27,321 | 20,108 | 54,122 | 49,014 | |||||||||||
Net income | 25,496 | 18,545 | 52,490 | 47,486 | |||||||||||
Net income attributable to LTG | 25,211 | 17,927 | 51,823 | 44,518 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
(in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Sales revenues | $ | 316,154 | $ | 234,258 | $ | 985,618 | $ | 654,308 | |||||||
Service fee revenues (a) | 5,746 | 5,329 | 17,360 | 16,201 | |||||||||||
Purchases of product | 190,009 | 173,519 | 535,068 | 467,841 | |||||||||||
Lease income (b) | 1,590 | 1,695 | 4,661 | 5,428 | |||||||||||
Labor and benefits reimbursement (c) | 2,682 | 3,192 | 7,948 | 8,943 | |||||||||||
Other expenses (d) | 325 | 279 | 1,078 | 615 | |||||||||||
Accounts receivable at September 30 (e) | 19,736 | 27,548 | |||||||||||||
Accounts payable at September 30 (f) | 16,163 | 18,474 |
(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 unconsolidated 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 facility 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. |
(in thousands) | September 30, 2013 | ||||||||||||||
Assets (liabilities) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Cash equivalents | $ | 90,093 | $ | — | $ | — | $ | 90,093 | |||||||
Restricted cash | 164 | — | — | 164 | |||||||||||
Commodity derivatives, net (c) | 62,560 | (55,035 | ) | — | 7,525 | ||||||||||
Convertible preferred securities (b) | — | — | 17,710 | 17,710 |