Par Pacific Holdings Reports Strong Third Quarter 2015 Results
Par Pacific Holdings Reports Strong Third Quarter 2015 Results
Refining gross margin was approximately
Net cash from operations totaled
Capital expenditures, excluding acquisitions, totaled approximately
Pate continued, "This is a very attractive time to be in the energy and infrastructure space, which provides ample opportunities for development and expansion. We are pleased with the third quarter performance of our business units. Going forward, our focus will continue to be on crisp business execution and sustained internal and acquisition-oriented growth.
Conference Call Information
A conference call is scheduled for
About
Forward-Looking Statements
This press release (and oral statements regarding the subject matter of this press release, including those made on the conference call and webcast announced herein) includes certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to qualify for the "safe harbor" from liability established by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements include, without limitation, statements about expected market conditions; expected refinery throughput; anticipated capital expenditures; our ability to identify and achieve integration synergies; our ability to identify and successfully pursue growth opportunities, including potential investment opportunities; and other risks and uncertainties detailed in
Contact:
Director, Investor Relations & Public Affairs
(832) 916-3396
[email protected]
Consolidated Statements of Operations (In thousands) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Revenues |
|||||||||||||||
Refining and distribution revenues |
$ |
403,165 |
$ |
736,284 |
$ |
1,352,724 |
$ |
2,118,023 |
|||||||
Retail revenues |
81,434 |
62,929 |
209,091 |
174,179 |
|||||||||||
Commodity marketing and logistics revenues |
10,904 |
53,406 |
58,873 |
102,384 |
|||||||||||
Natural gas and oil revenues |
— |
1,667 |
2,185 |
5,083 |
|||||||||||
Total operating revenues |
495,503 |
854,286 |
1,622,873 |
2,399,669 |
|||||||||||
Operating expenses |
|||||||||||||||
Cost of revenues |
405,153 |
830,438 |
1,387,690 |
2,322,788 |
|||||||||||
Operating expense, excluding depreciation, depletion and amortization expense |
38,047 |
42,729 |
102,798 |
109,897 |
|||||||||||
Lease operating expense |
1,575 |
1,204 |
4,614 |
3,963 |
|||||||||||
Depreciation, depletion and amortization |
4,596 |
3,918 |
12,852 |
10,269 |
|||||||||||
Impairment expense |
9,639 |
— |
9,639 |
— |
|||||||||||
Loss on sale of assets, net |
— |
624 |
— |
624 |
|||||||||||
General and administrative expense |
9,939 |
8,115 |
31,878 |
18,782 |
|||||||||||
Acquisition and integration expense |
280 |
3,856 |
1,811 |
9,126 |
|||||||||||
Total operating expenses |
469,229 |
890,884 |
1,551,282 |
2,475,449 |
|||||||||||
Operating income (loss) |
26,274 |
(36,598) |
71,591 |
(75,780) |
|||||||||||
Other income (expense) |
|||||||||||||||
Interest expense and financing costs, net |
(4,387) |
(7,076) |
(15,769) |
(13,980) |
|||||||||||
Loss on termination of financing agreements |
— |
— |
(19,229) |
— |
|||||||||||
Other income (expense), net |
(45) |
(164) |
(199) |
(304) |
|||||||||||
Change in value of common stock warrants |
(1,023) |
2,401 |
(2,732) |
4,118 |
|||||||||||
Change in value of contingent consideration |
(4,255) |
996 |
(18,679) |
5,758 |
|||||||||||
Equity earnings (losses) from |
(1,355) |
835 |
(6,131) |
1,374 |
|||||||||||
Total other income (expense), net |
(11,065) |
(3,008) |
(62,739) |
(3,034) |
|||||||||||
Income (loss) before income taxes |
15,209 |
(39,606) |
8,852 |
(78,814) |
|||||||||||
Income tax benefit (expense) |
(469) |
150 |
18,073 |
113 |
|||||||||||
Net income (loss) |
$ |
14,740 |
$ |
(39,456) |
$ |
26,925 |
$ |
(78,701) |
Consolidated Adjusted Net Income (Loss) and Adjusted EBITDA (in thousands, except per share data) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Net income (loss) |
$ |
14,740 |
$ |
(39,456) |
$ |
26,925 |
$ |
(78,701) |
|||||||
Adjustments to Net income (loss): |
|||||||||||||||
Inventory valuation adjustment |
(13,390) |
— |
(13,390) |
— |
|||||||||||
Loss on sale of assets, net |
— |
624 |
— |
624 |
|||||||||||
Unrealized loss (gain) on derivatives |
4,360 |
4,786 |
|||||||||||||
Lower of cost or market adjustment |
2,628 |
— |
493 |
||||||||||||
Acquisition and integration expense |
280 |
3,856 |
1,811 |
9,126 |
|||||||||||
Change in value of common stock warrants |
1,023 |
(2,401) |
2,732 |
(4,118) |
|||||||||||
Change in value of contingent consideration |
4,255 |
(996) |
18,679 |
(5,758) |
|||||||||||
Impairment expense |
9,639 |
— |
9,639 |
— |
|||||||||||
Loss on termination of financing agreements |
— |
— |
19,229 |
— |
|||||||||||
Release of valuation allowance due to Mid Pac acquisition |
295 |
(18,290) |
|||||||||||||
Adjusted Net Income (Loss) |
$ |
23,830 |
$ |
(38,373) |
$ |
52,614 |
$ |
(78,827) |
|||||||
Depreciation, depletion and amortization |
4,596 |
3,918 |
12,852 |
10,269 |
|||||||||||
Interest expense and financing costs, net |
4,387 |
7,076 |
15,769 |
13,980 |
|||||||||||
Equity earnings (losses) from |
1,355 |
(835) |
6,131 |
(1,374) |
|||||||||||
Income tax expense (benefit) |
174 |
(150) |
217 |
(113) |
|||||||||||
Adjusted EBITDA |
$ |
34,342 |
$ |
(28,364) |
$ |
87,583 |
$ |
(56,065) |
|||||||
Weighted average shares outstanding: |
|||||||||||||||
Basic |
37,390 |
33,137 |
37,304 |
31,311 |
|||||||||||
Diluted |
37,400 |
33,137 |
37,331 |
31,311 |
|||||||||||
Earnings per share |
|||||||||||||||
Basic |
$ |
0.39 |
$ |
(1.19) |
$ |
0.72 |
$ |
(2.51) |
|||||||
Diluted |
$ |
0.39 |
$ |
(1.19) |
$ |
0.72 |
$ |
(2.51) |
|||||||
Adjusted Net Income (Loss) per share |
|||||||||||||||
Basic |
$ |
0.64 |
$ |
(1.16) |
$ |
1.41 |
$ |
(2.52) |
|||||||
Diluted |
$ |
0.64 |
$ |
(1.16) |
$ |
1.41 |
$ |
(2.52) |
Balance Sheet Data (In thousands) |
|||||||
|
|
||||||
Balance Sheet Data |
|||||||
Cash and cash equivalents |
$ |
101,841 |
$ |
89,210 |
|||
Working capital (1) |
$ |
15,044 |
$ |
89,873 |
|||
Debt, including current portion |
$ |
169,625 |
$ |
136,610 |
|||
Total stockholders' equity |
$ |
330,517 |
$ |
292,159 |
(1) |
Working capital is calculated as (i) total current assets, excluding cash and cash equivalents less (ii) total current liabilities, excluding current portion of long-term debt. |
Operating Statistics |
|||||||
The following table summarizes certain operational data: |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2015 |
2014 |
2015 |
2014 |
||||
Refining and Distribution Segment |
|||||||
Total Crude Oil Throughput (Mbpd) |
73.5 |
68.5 |
76.3 |
68.7 |
|||
Source of Crude Oil: |
|||||||
|
31.9% |
28.2% |
46.7% |
47.9% |
|||
|
5.3% |
18.0% |
9.8% |
23.9% |
|||
|
2.2% |
—% |
10.3% |
0.1% |
|||
|
60.6% |
—% |
30.4% |
1.7% |
|||
|
—% |
53.8% |
2.8% |
26.4% |
|||
Total |
100.0% |
100.0% |
100.0% |
100.0% |
|||
Yield (% of total throughput) |
|||||||
Gasoline and gasoline blendstocks |
25.3% |
24.2% |
25.9% |
24.4% |
|||
Distillate |
45.4% |
42.5% |
44.3% |
39.4% |
|||
Fuel oils |
21.1% |
25.4% |
22.1% |
30.5% |
|||
Other products |
4.4% |
4.8% |
4.6% |
3.3% |
|||
Total yield |
96.2% |
96.9% |
96.9% |
97.6% |
|||
Refined product sales volume (Mbpd) |
|||||||
On-island sales volume |
57.2 |
56.5 |
59.8 |
53.1 |
|||
Exports sale volume |
17.0 |
15.8 |
17.1 |
16.4 |
|||
Total refined product sales volume |
74.2 |
72.3 |
76.9 |
69.5 |
|||
4-1-2-1 Mid Pacific Crack Spread (1) |
|
|
|
|
|||
Mid Pacific Crude Oil Differential (2) |
|
|
|
|
|||
Gross refining margin per bbl ($/throughput bbl) (3) |
|
|
|
|
|||
Production costs before DD&A expense per barrel ($/throughput bbl) (4) |
|
|
|
|
|||
Net operating margin per bbl ($/throughput bbl) (5) |
|
|
|
|
|||
Retail Segment |
|||||||
Retail sales volumes (thousands of gallons) |
23,247 |
13,087 |
58,034 |
36,687 |
________________________________________________________ |
|
(1) |
The profitability of our |
(2) |
Weighted average differentials, excluding shipping costs, of a blend of crudes with an API of 31.98 and sulphur wt% of 0.65% that is indicative of our typical crude oil mix quality compared to Brent crude. |
(3) |
Management uses gross refining margin per barrel to evaluate performance and compare profitability to other companies in the industry. There are a variety of ways to calculate gross refining margin per barrel; different companies within the industry may calculate it in different ways. We calculate gross refining margin per barrel by dividing gross refining margin (revenues less feedstocks, purchased refined products, refinery fuel burn, and transportation and distribution costs) by total refining throughput. |
(4) |
Management uses production costs before DD&A expense per barrel to evaluate performance and compare efficiency to other companies in the industry. There are a variety of ways to calculate production cost before DD&A expense per barrel; different companies within the industry calculate it in different ways. We calculate production costs before DD&A expense per barrel by dividing all direct production costs by total refining throughput. |
(5) |
Calculated as gross refining margin less production costs before DD&A expense. |
Non-GAAP Reconciliation
This press release includes certain financial measures that have been adjusted for items impacting comparability. The accompanying information provides reconciliations of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with accounting principles generally accepted in
Three Months Ended |
Nine Months Ended |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Gross Margin |
|||||||||||||||
Refining and distribution |
$ |
72,463 |
$ |
10,408 |
$ |
183,437 |
$ |
39,985 |
|||||||
Retail |
20,779 |
10,984 |
50,708 |
26,828 |
|||||||||||
Commodity marketing and logistics |
(2,892) |
789 |
(1,147) |
4,985 |
|||||||||||
Natural gas and oil |
— |
1,667 |
2,185 |
5,083 |
|||||||||||
Total gross margin |
90,350 |
23,848 |
235,183 |
76,881 |
|||||||||||
Operating expense, excluding depreciation, depletion, and amortization expense |
38,047 |
42,729 |
102,798 |
109,897 |
|||||||||||
Lease operating expense |
1,575 |
1,204 |
4,614 |
3,963 |
|||||||||||
Depreciation, depletion, and amortization |
4,596 |
3,918 |
12,852 |
10,269 |
|||||||||||
Impairment expense |
9,639 |
— |
9,639 |
— |
|||||||||||
Loss on sale of assets, net |
— |
624 |
— |
624 |
|||||||||||
General and administrative expense |
9,939 |
8,115 |
31,878 |
18,782 |
|||||||||||
Acquisition and integration costs |
280 |
3,856 |
1,811 |
9,126 |
|||||||||||
Total operating expenses |
64,076 |
60,446 |
163,592 |
152,661 |
|||||||||||
Operating income (loss) |
$ |
26,274 |
$ |
(36,598) |
$ |
71,591 |
$ |
(75,780) |
Gross margin is defined as revenues less cost of revenues. We believe gross margin is an important measure of operating performance and provides useful information to investors because it eliminates the impact of volatile market prices on revenues and demonstrates the earnings potential of the business before other fixed and variable costs. In order to assess our operating performance, we compare our gross margin to industry gross margin benchmarks.
Gross margin should not be considered an alternative to operating income (loss), net cash flows from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. Gross margin presented by other companies may not be comparable to our presentation since each company may define this term differently.
The following table presents a reconciliation of Adjusted Net Income (Loss) and Adjusted EBITDA to the most directly comparable GAAP financial measure, net income (loss), on a historical basis for the periods indicated (in thousands):
Three Months Ended |
Nine Months Ended |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Adjusted EBITDA |
$ |
34,342 |
$ |
(28,364) |
$ |
87,583 |
$ |
(56,065) |
|||||||
Income tax benefit (expense) |
(174) |
150 |
(217) |
113 |
|||||||||||
Equity earnings (losses) from |
(1,355) |
835 |
(6,131) |
1,374 |
|||||||||||
Interest expense and financing costs, net |
(4,387) |
(7,076) |
(15,769) |
(13,980) |
|||||||||||
Depreciation, depletion and amortization |
(4,596) |
(3,918) |
(12,852) |
(10,269) |
|||||||||||
Adjusted Net Income (Loss) |
23,830 |
(38,373) |
52,614 |
(78,827) |
|||||||||||
Impairment expense |
(9,639) |
— |
(9,639) |
— |
|||||||||||
Change in value of contingent consideration |
(4,255) |
996 |
(18,679) |
5,758 |
|||||||||||
Change in value of common stock warrants |
(1,023) |
2,401 |
(2,732) |
4,118 |
|||||||||||
Loss on termination of financing agreements |
— |
— |
(19,229) |
— |
|||||||||||
Release of valuation allowance due to Mid Pac Acquisition |
(295) |
— |
18,290 |
— |
|||||||||||
Acquisition and integration expense |
(280) |
(3,856) |
(1,811) |
(9,126) |
|||||||||||
Lower of cost or market adjustment |
(2,628) |
— |
(493) |
— |
|||||||||||
Unrealized loss on derivatives |
(4,360) |
— |
(4,786) |
— |
|||||||||||
Inventory valuation adjustment |
13,390 |
— |
13,390 |
— |
|||||||||||
Loss on sale of assets, net |
— |
(624) |
$ |
— |
$ |
(624) |
|||||||||
Net income (loss) |
$ |
14,740 |
$ |
(39,456) |
$ |
26,925 |
$ |
(78,701) |
Adjusted Net Income (Loss) is defined as net income (loss) excluding impairment expense, changes in the value of contingent consideration and common stock warrants, release of valuation allowance due to Mid Pac acquisition, any acquisition and integration expenses, lower of cost or market adjustments, unrealized (gains) losses on derivatives, inventory valuation adjustments, and loss on sale of assets, net. Adjusted EBITDA is Adjusted Net Income excluding interest, taxes, depreciation and amortization, equity (earnings) losses from
- The financial performance of our assets without regard to financing methods, capital structure or historical cost basis;
- The ability of our assets to generate cash to pay interest on our indebtedness; and
- Our operating performance and return on invested capital as compared to other companies without regard to financing methods and capital structure.
Adjusted Net Income (Loss) and Adjusted EBITDA should not be considered in isolation or as a substitute for operating income (loss), net income (loss), cash flows provided by operating, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/par-pacific-holdings-reports-strong-third-quarter-2015-results-300172571.html
SOURCE