XML 47 R43.htm IDEA: XBRL DOCUMENT v2.4.1.9
Schedule I - Condensed Financial Information Of The Registrant (Tables)
12 Months Ended
Dec. 31, 2014
Scheduled Long-Term Debt Repayments

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

2015

 

$

63,465 

2016

 

 

13,070 

2017

 

 

14,963 

2018

 

 

134,949 

2019

 

 

22,365 

Thereafter

 

 

233,248 

Total

 

$

482,060 

 

Green Plains Inc. [Member]  
Condensed Financial Information Of The Registrant Statements Of Balance Sheet - Parent Company Only

 

 

 

 

 

 

 

 

 

December 31,

 

 

2014

 

2013

ASSETS

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

252,689 

 

$

143,852 

Restricted cash

 

 

6,309 

 

 

 -

Accounts receivable, including amounts from related parties of

 

 

 

 

 

 

$196 and $69, respectively

 

 

268 

 

 

128 

Prepaid expenses and other

 

 

893 

 

 

860 

Due from subsidiaries

 

 

30,823 

 

 

20,987 

Total current assets

 

 

290,982 

 

 

165,827 

 

 

 

 

 

 

 

Property and equipment, net

 

 

4,147 

 

 

3,052 

Investment in consolidated subsidiaries

 

 

611,311 

 

 

568,410 

Other assets

 

 

18,323 

 

 

19,374 

Total assets

 

$

924,763 

 

$

756,663 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

2,098 

 

$

4,310 

Accrued liabilities

 

 

20,057 

 

 

14,344 

Current maturities of long-term debt

 

 

 -

 

 

188 

Total current liabilities

 

 

22,155 

 

 

18,842 

 

 

 

 

 

 

 

Long-term debt

 

 

100,845 

 

 

186,654 

Deferred income taxes

 

 

4,010 

 

 

5,446 

Other liabilities

 

 

304 

 

 

363 

Total liabilities

 

 

127,314 

 

 

211,305 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Common stock

 

 

45 

 

 

38 

Additional paid-in capital

 

 

569,431 

 

 

468,962 

Retained earnings

 

 

299,101 

 

 

148,505 

Accumulated other comprehensive loss

 

 

(5,320)

 

 

(6,339)

Treasury stock

 

 

(65,808)

 

 

(65,808)

Total stockholders' equity

 

 

797,449 

 

 

545,358 

Total liabilities and stockholders' equity

 

$

924,763 

 

$

756,663 

 

Condensed Financial Information Of The Registrant Statements Of Operations - Parent Company Only

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

2014

 

2013

 

2012

Selling, general and administrative expenses

$

 -

 

$

88 

 

$

 -

Operating (loss)

 

 -

 

 

(88)

 

 

 -

Other income (expense)

 

 

 

 

 

 

 

 

Interest income

 

462 

 

 

192 

 

 

112 

Interest expense

 

(9,539)

 

 

(8,742)

 

 

(7,165)

Other, net

 

(3,860)

 

 

(2,647)

 

 

(2,399)

Total other expense

 

(12,937)

 

 

(11,197)

 

 

(9,452)

Loss before income taxes

 

(12,937)

 

 

(11,285)

 

 

(9,452)

Income tax benefit

 

4,361 

 

 

5,018 

 

 

218 

Loss before equity in earnings of subsidiaries

 

(8,576)

 

 

(6,267)

 

 

(9,234)

Equity in earnings of consolidated subsidiaries

 

168,080 

 

 

49,658 

 

 

21,013 

Net income

$

159,504 

 

$

43,391 

 

$

11,779 

 

Condensed Financial Information Of The Registrant Statements Of Cash Flows - Parent Company Only

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

2014

 

2013

 

2012

Cash flows from operating activities:

$

(7,653)

 

$

(1,924)

 

$

(279)

Net cash provided (used) by operating activities

 

(7,653)

 

 

(1,924)

 

 

(279)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(2,829)

 

 

(652)

 

 

(616)

Proceeds on disposal of assets, net

 

 -

 

 

42 

 

 

 -

Investment in subsidiaries, net

 

125,179 

 

 

(53,754)

 

 

54,426 

Issuance of notes receivable from subsidiaries,

 

 

 

 

 

 

 

 

net of payments received

 

9,500 

 

 

15,356 

 

 

(6,832)

Investments in unconsolidated subsidiaries

 

(4,309)

 

 

(3,264)

 

 

(7,998)

Net cash provided (used) by investing activities

 

127,541 

 

 

(42,272)

 

 

38,980 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from the issuance of long-term debt

 

 -

 

 

120,000 

 

 

 -

Payments of principal on long-term debt

 

(238)

 

 

(1,841)

 

 

(204)

Payments on short-term borrowings

 

 -

 

 

(27,162)

 

 

 -

Payments for repurchase of common stock

 

 -

 

 

 -

 

 

(10,445)

Change in restricted cash

 

(6,309)

 

 

 -

 

 

 -

Payment of cash dividends

 

(8,908)

 

 

(2,426)

 

 

 -

Payment of loan fees

 

 -

 

 

(5,072)

 

 

 -

Proceeds from the exercise of stock options

 

4,404 

 

 

4,498 

 

 

 -

Other, net

 

 -

 

 

 -

 

 

452 

Net cash provided (used) by financing activities

 

(11,051)

 

 

87,997 

 

 

(10,197)

 

 

 

 

 

 

 

 

 

Net change in cash and equivalents

 

108,837 

 

 

43,801 

 

 

28,504 

Cash and cash equivalents, beginning of period

 

143,852 

 

 

100,051 

 

 

71,547 

Cash and cash equivalents, end of period

$

252,689 

 

$

143,852 

 

$

100,051 

 

Schedule Of Aggregate Minimum Lease Payments

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

2015

 

$

1,085 

2016

 

 

1,088 

2017

 

 

296 

2018

 

 

120 

2019

 

 

122 

Thereafter

 

 

249 

Total

 

$

2,960 

 

Scheduled Long-Term Debt Repayments

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

2015

 

$

 -

2016

 

 

 -

2017

 

 

 -

2018

 

 

120,000 

2019

 

 

 -

Thereafter

 

 

 -

Total

 

$

120,000