These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Mark One)
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
41-2170618
|
|
(State or other jurisdiction
of incorporation or organization)
|
(
I.R.S. Employer
Identification No.
)
|
| 400 Capitol Mall, Suite 2060, Sacramento, California | 95814 |
| (Address of principal executive offices) | (zip code) |
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
| Page | ||
|
Item 1.
|
Financial Statements.
|
F-1 |
|
Consolidated Balance Sheets as of September 30, 2010 and December 31, 2009 (unaudited)
|
F-1 | |
|
Consolidated Statements of Operations for the Three and Nine Months
Ended September 30, 2010 and 2009 (unaudited)
|
F-3 | |
|
Consolidated Statements of Cash Flows for the Three and Nine Months
Ended September 30, 2010 and 2009 (unaudited)
|
F-4 | |
|
Notes to Consolidated Financial Statements (unaudited)
|
F-5 | |
| Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
2 |
| Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
15 |
| Item 4. |
Controls and Procedures
|
15 |
|
PART II
OTHER INFORMATION
|
||
| Item 1. |
Legal Proceedings
|
16 |
| Item 1A. |
Risk Factors
|
16 |
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
29 |
| Item 3. |
Defaults Upon Senior Securities
|
30 |
| Item 4. |
(
Removed and Reserved)
|
30 |
| Item 5. |
Other Information
|
30 |
| Item 6. | Exhibits | 30 |
| Signature | 31 | |
|
Exhibits Filed with this Report
|
||
|
September 30,
2010
|
December 31,
2009
|
|||||||
|
(unaudited)
|
* | |||||||
| ASSETS | ||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 1,644 | $ | 17,545 | ||||
|
Accounts receivable, net (net of allowance for doubtful accounts of $285 and $1,016, respectively)
|
17,465 | 12,765 | ||||||
|
Inventories
|
4,619 | 12,131 | ||||||
|
Prepaid inventory
|
4,443 | 3,192 | ||||||
|
Investment in Front Range, held for sale
|
18,500 | — | ||||||
|
Other current assets
|
2,292 | 3,143 | ||||||
|
Total current assets
|
48,963 | 48,776 | ||||||
|
Property and equipment, net
|
1,115 | 243,733 | ||||||
|
Other Assets:
|
||||||||
|
Intangible assets, net
|
4,801 | 5,156 | ||||||
|
Other assets
|
592 | 1,154 | ||||||
|
Total other assets
|
5,393 | 6,310 | ||||||
|
Total Assets
|
$ | 55,471 | $ | 298,819 | ||||
|
September 30,
|
December 31,
|
|||||||
|
|
2010
|
2009
|
||||||
|
(unaudited)
|
* | |||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable – trade
|
$ | 13,858 | $ | 8,182 | ||||
|
Accrued liabilities
|
6,163 | 7,062 | ||||||
|
Other liabilities – related parties
|
8,256 | 6,053 | ||||||
|
Current portion – long-term notes payable (including $13,250 and $33,500, respectively, due to related parties)
|
13,250 | 77,365 | ||||||
|
Derivative instruments
|
— | 971 | ||||||
|
Total current liabilities
|
41,527 | 99,633 | ||||||
|
Notes payable, net of current portion (including $1,250 and $0, respectively, due to related parties)
|
8,399 | 12,739 | ||||||
|
Other liabilities
|
1,617 | 1,828 | ||||||
|
Liabilities subject to compromise
|
— | 242,417 | ||||||
|
Total Liabilities
|
51,543 | 356,617 | ||||||
|
Commitments and Contingencies (Notes 1 and 7)
|
||||||||
|
Stockholders’ Equity (Deficit):
|
||||||||
|
Pacific Ethanol, Inc. Stockholders’ Equity (Deficit):
|
||||||||
|
Preferred stock, $0.001 par value; 10,000,000 shares authorized; Series A: 1,684,375 shares authorized; 0 shares issued and outstanding as of September 30, 2010 and December 31, 2009;
|
— | — | ||||||
|
Series B: 3,000,000 shares authorized; 2,203,554 and 2,346,152 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively; liquidation preference of $48,518 as of September 30, 2010
|
2 | 2 | ||||||
|
Common stock, $0.001 par value; 300,000,000 shares authorized; 82,971,365 and 57,469,598 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively
|
83 | 57 | ||||||
|
Additional paid-in capital
|
503,489 | 480,948 | ||||||
|
Accumulated deficit
|
(499,646 | ) | (581,076 | ) | ||||
|
Total Pacific Ethanol, Inc. Stockholders’ Equity (Deficit)
|
3,928 | (100,069 | ) | |||||
|
Noncontrolling interest in variable interest entity
|
— | 42,271 | ||||||
|
Total Stockholders’ Equity (Deficit)
|
3,928 | (57,798 | ) | |||||
|
Total Liabilities and Stockholders’ Equity (Deficit)
|
$ | 55,471 | $ | 298,819 | ||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Net sales
|
$ | 46,039 | $ | 71,889 | $ | 194,087 | $ | 228,685 | ||||||||
|
Cost of goods sold
|
42,058 | 76,420 | 195,883 | 252,123 | ||||||||||||
|
Gross profit (loss)
|
3,981 | (4,531 | ) | (1,796 | ) | (23,438 | ) | |||||||||
|
Selling, general and administrative expenses
|
2,732 | 3,215 | 9,065 | 17,143 | ||||||||||||
|
Impairment of asset group
|
— | 2,200 | — | 2,200 | ||||||||||||
|
Income (loss) from operations
|
1,249 | (9,946 | ) | (10,861 | ) | (42,781 | ) | |||||||||
|
Loss on investment in Front Range, held for sale
|
(12,146 | ) | — | (12,146 | ) | — | ||||||||||
|
Loss on extinguishments of debt
|
— | — | (2,159 | ) | — | |||||||||||
|
Other expense, net
|
(1,221 | ) | (1,510 | ) | (4,550 | ) | (13,215 | ) | ||||||||
|
Loss before reorganization costs, gain from bankruptcy exit and income taxes
|
(12,118 | ) | (11,456 | ) | (29,716 | ) | (55,996 | ) | ||||||||
|
Reorganization costs
|
— | (401 | ) | (4,153 | ) | (9,863 | ) | |||||||||
|
Gain from bankruptcy exit
|
— | — | 119,408 | — | ||||||||||||
|
Provision for income taxes
|
— | — | — | — | ||||||||||||
|
Net income (loss)
|
(12,118 | ) | (11,857 | ) | 85,539 | (65,859 | ) | |||||||||
|
Net income (loss) attributed to noncontrolling interest in variable interest entity
|
— | 150 | — | (2,536 | ) | |||||||||||
|
Net income (loss) attributed to Pacific Ethanol
|
$ | (12,118 | ) | $ | (12,007 | ) | $ | 85,539 | $ | (63,323 | ) | |||||
|
Preferred stock dividends
|
$ | (758 | ) | $ | (807 | ) | $ | (2,346 | ) | $ | (2,395 | ) | ||||
|
Income (loss) available to common stockholders
|
$ | (12,876 | ) | $ | (12,814 | ) | $ | 83,193 | $ | (65,718 | ) | |||||
|
Net income (loss) per share, basic
|
$ | (0.16 | ) | $ | (0.22 | ) | $ | 1.19 | $ | (1.15 | ) | |||||
|
Net income (loss) per share, diluted
|
$ | (0.16 | ) | $ | (0.22 | ) | $ | 1.10 | $ | (1.15 | ) | |||||
|
Weighted-average shares outstanding, basic
|
81,901 | 57,001 | 69,630 | 56,998 | ||||||||||||
|
Weighted-average shares outstanding, diluted
|
81,901 | 57,001 | 77,692 | 56,998 | ||||||||||||
|
Nine Months Ended
September 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Operating Activities:
|
||||||||
|
Net income (loss)
|
$ | 85,539 | $ | (65,859 | ) | |||
|
Adjustments to reconcile net income (loss) to cash used in operating activities:
|
||||||||
|
Non-cash reorganization costs:
|
||||||||
|
Gain on bankruptcy exit
|
(119,408 | ) | — | |||||
|
Write-off of deferred financing fees
|
— | 7,545 | ||||||
|
Settlement of accrued liability
|
— | (2,008 | ) | |||||
|
Loss on investment in Front Range, held for sale
|
12,146 | — | ||||||
|
Impairment of asset group
|
— | 2,200 | ||||||
|
Loss on extinguishments of debt
|
2,159 | — | ||||||
|
Depreciation and amortization of intangibles
|
5,957 | 25,984 | ||||||
|
Inventory valuation
|
136 | 845 | ||||||
|
Amortization of deferred financing fees
|
360 | 1,058 | ||||||
|
Non-cash compensation and consulting expense
|
1,399 | 1,493 | ||||||
|
Gain on derivatives
|
(1,206 | ) | (2,511 | ) | ||||
|
Bad debt recovery
|
(165 | ) | (869 | ) | ||||
|
Equity earnings in Front Range
|
929 | — | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(13,100 | ) | 12,252 | |||||
|
Restricted cash
|
— | 2,520 | ||||||
|
Inventories
|
(786 | ) | 7,812 | |||||
|
Prepaid expenses and other assets
|
(2,367 | ) | 2,043 | |||||
|
Prepaid inventory
|
(1,251 | ) | 111 | |||||
|
Accounts payable and accrued expenses
|
14,563 | (5,543 | ) | |||||
|
Accounts payable and accrued expenses – related parties
|
1,444 | 4,490 | ||||||
|
Net cash used in operating activities
|
(13,651 | ) | (8,437 | ) | ||||
|
Investing Activities:
|
||||||||
|
Net cash impact of deconsolidation of Front Range
|
(10,486 | ) | — | |||||
|
Net cash impact of bankruptcy exit
|
(1,301 | ) | — | |||||
|
Additions to property and equipment
|
(333 | ) | (3,599 | ) | ||||
|
Proceeds from sales of available-for-sale investments
|
— | 7,679 | ||||||
|
Net cash provided by (used in) investing activities
|
(12,120 | ) | 4,080 | |||||
|
Financing Activities:
|
||||||||
|
Proceeds from borrowings under DIP Financing
|
5,173 | 12,278 | ||||||
|
Proceeds from (payments on) other borrowings
|
4,697 | (10,051 | ) | |||||
|
Proceeds from related party borrowing
|
— | 2,000 | ||||||
|
Net cash provided by financing activities
|
9,870 | 4,227 | ||||||
|
Net decrease in cash and cash equivalents
|
(15,901 | ) | (130 | ) | ||||
|
Cash and cash equivalents at beginning of period
|
17,545 | 11,466 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 1,644 | $ | 11,336 | ||||
|
Supplemental Information:
|
||||||||
|
Interest paid
|
$ | 3,784 | $ | 2,407 | ||||
|
Non-cash financing and investing activities:
|
||||||||
|
Preferred stock dividend declared
|
$ | 2,346 | $ | 2,395 | ||||
|
Value of common stock issued in debt extinguishments
|
$ | 21,159 | $ | — | ||||
|
Current Assets:
|
||||
|
Cash and cash equivalents
|
$ | 1,302 | ||
|
Accounts receivable – trade
|
562 | |||
|
Accounts receivable – Kinergy and PAP
|
5,212 | |||
|
Inventories
|
4,841 | |||
|
Other current assets
|
2,166 | |||
|
Total current assets
|
14,083 | |||
|
Property and equipment, net
|
160,402 | |||
|
Other assets
|
585 | |||
|
Total Assets
|
$ | 175,070 | ||
|
Current Liabilities:
|
||||
|
Accounts payable and other liabilities
|
$ | 21,368 | ||
|
DIP Financing and rollup
|
50,000 | |||
|
Liabilities subject to compromise
|
223,110 | |||
|
Total Liabilities
|
$ | 294,478 | ||
|
Net Gain
|
$ | 119,408 | ||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Professional fees
|
$ | — | $ | 2,363 | $ | 4,036 | $ | 3,648 | ||||||||
|
Write-off of unamortized deferred financing fees
|
— | — | — | 7,545 | ||||||||||||
|
Settlement of accrued liability
|
— | (2,008 | ) | — | (2,008 | ) | ||||||||||
|
DIP Financing fees
|
— | — | — | 600 | ||||||||||||
|
Trustee fees
|
— | 46 | 117 | 78 | ||||||||||||
|
Total
|
$ | — | $ | 401 | $ | 4,153 | $ | 9,863 | ||||||||
|
September 30, 2010
|
December 31, 2009
|
|||||||
|
Finished goods
|
$ | 4,619 | $ | 2,483 | ||||
|
Raw materials
|
— | 5,957 | ||||||
|
Work in progress
|
— | 2,230 | ||||||
|
Other
|
— | 1,461 | ||||||
|
Total
|
$ | 4,619 | $ | 12,131 | ||||
|
September 30, 2010
|
December 31, 2009
|
|||||||
|
Notes payable to related party
|
$ | 12,500 | $ | 31,500 | ||||
|
Notes payable to related parties
|
2,000 | 2,000 | ||||||
|
Kinergy operating line of credit
|
7,149 | 2,452 | ||||||
|
DIP Financing and rollup
|
— | 39,654 | ||||||
|
Swap note
|
— | 13,495 | ||||||
|
Water rights capital lease obligations
|
— | 1,003 | ||||||
| 21,649 | 90,104 | |||||||
|
Less short-term portion
|
(13,250 | ) | (77,365 | ) | ||||
|
Long-term debt
|
$ | 8,399 | $ | 12,739 | ||||
|
Three Months Ended September 30, 2010
|
||||||||||||
|
Loss
Numerator
|
Shares Denominator
|
Per-Share Amount
|
||||||||||
|
Net loss
|
$ | (12,118 | ) | |||||||||
|
Less: Preferred stock dividends
|
(758 | ) | ||||||||||
|
Basic and diluted earnings per share:
|
||||||||||||
|
Loss available to common stockholders
|
$ | (12,876 | ) | 81,901 | $ | (0.16 | ) | |||||
|
Three Months Ended September 30, 2009
|
||||||||||||
|
Loss
Numerator
|
Shares Denominator
|
Per-Share Amount
|
||||||||||
|
Net loss
|
$ | (12,007 | ) | |||||||||
|
Less: Preferred stock dividends
|
(807 | ) | ||||||||||
|
Basic and diluted earnings per share:
|
||||||||||||
|
Loss available to common stockholders
|
$ | (12,814 | ) | 57,001 | $ | (0.22 | ) | |||||
|
Nine Months Ended September 30, 2010
|
||||||||||||
|
Income Numerator
|
Shares Denominator
|
Per-Share Amount
|
||||||||||
|
Net income
|
$ | 85,539 | ||||||||||
|
Less: Preferred stock dividends
|
(2,346 | ) | ||||||||||
|
Basic income per share:
|
||||||||||||
|
Income available to common stockholders
|
$ | 83,193 | 69,630 | $ | 1.19 | |||||||
|
Add: Preferred stock dividends
|
2,346 | 8,062 | ||||||||||
|
Diluted income per share:
|
||||||||||||
|
Income available to common stockholders
|
$ | 85,539 | 77,692 | $ | 1.10 | |||||||
|
Nine Months Ended September 30, 2009
|
||||||||||||
|
Loss
Numerator
|
Shares Denominator
|
Per-Share Amount
|
||||||||||
|
Net loss
|
$ | (63,323 | ) | |||||||||
|
Less: Preferred stock dividends
|
(2,395 | ) | ||||||||||
|
Basic and diluted earnings per share:
|
||||||||||||
|
Loss available to common stockholders
|
$ | (65,718 | ) | 56,998 | $ | (1.15 | ) | |||||
|
Nine Months
Ended
September 30, 2010
|
Three Months
Ended
September 30, 2009
|
May 17, 2009 to
September 30, 2009
|
||||||||||
|
Net sales
|
$ | 89,737 | $ | 18,226 | $ | 26,984 | ||||||
|
Cost of goods sold
|
98,140 | 25,091 | 37,961 | |||||||||
|
Gross loss
|
(8,403 | ) | (6,865 | ) | (10,977 | ) | ||||||
|
Selling, general and administrative expenses
|
1,829 | 988 | 1,520 | |||||||||
|
Loss from operations
|
(10,232 | ) | (7,853 | ) | (12,497 | ) | ||||||
|
Other expense, net
|
(1,253 | ) | (286 | ) | (87 | ) | ||||||
|
Loss before reorganization costs and gain from bankruptcy exit
|
(11,485 | ) | (8,139 | ) | (12,584 | ) | ||||||
|
Reorganization costs
|
(4,153 | ) | (401 | ) | (9,863 | ) | ||||||
|
Gain from bankruptcy exit
|
119,408 | — | — | |||||||||
|
Net income (loss)
|
$ | 103,770 | $ | (8,540 | ) | $ | (22,447 | ) | ||||
|
Nine Months
Ended
September 30, 2010
|
May 17, 2009
to
September 30, 2009
|
|||||||
|
Operating Activities:
|
||||||||
|
Net cash used in operating activities
|
$ | (6,808 | ) | $ | (9,269 | ) | ||
|
Investing Activities:
|
||||||||
|
Net cash impact of bankruptcy exit
|
(1,301 | ) | — | |||||
|
Additions to property and equipment
|
(310 | ) | — | |||||
|
Net cash used in investing activities
|
(1,611 | ) | — | |||||
|
Financing Activities:
|
||||||||
|
Proceeds from borrowing
|
5,173 | 12,278 | ||||||
|
Net cash provided by financing activities
|
5,173 | 12,278 | ||||||
|
Net (decrease) increase in cash and cash equivalents
|
(3,246 | ) | 3,009 | |||||
|
Cash and cash equivalents at beginning of period
|
3,246 | 52 | ||||||
|
Cash and cash equivalents at end of period
|
$ | — | $ | 3,061 | ||||
|
ASSETS
|
Reported
Amounts
|
Pro Forma Adjustments
|
Notes
|
Pro Forma Amounts
|
|||||||||
|
Cash and cash equivalents
|
$ | 1,644 | $ | 16,952 |
(a)
|
$ | 18,596 | ||||||
|
Accounts receivable, net
|
17,465 | — | 17,465 | ||||||||||
|
Inventories
|
4,619 | 5,385 |
(b)
|
10,004 | |||||||||
|
Investment in Front Range, held for sale
|
18,500 | (18,500 | ) |
(c)
|
— | ||||||||
|
Other current assets
|
6,735 | 3,665 |
(b)
|
10,400 | |||||||||
|
Total current assets
|
48,963 | 7,502 | 56,465 | ||||||||||
|
Property and equipment, net
|
1,115 | 157,370 |
(b)
|
158,485 | |||||||||
|
Other assets
|
5,393 | 1,196 |
(b)
|
6,589 | |||||||||
|
Total Assets
|
$ | 55,471 | $ | 166,068 | $ | 221,539 | |||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY:
|
|||||||||||||
|
Accounts payable and accrued liabilities
|
$ | 20,021 | $ | (2,761 | ) |
(b)
|
$ | 17,260 | |||||
|
Other liabilities - related parties
|
8,256 | (4,537 | ) |
(d)
|
3,719 | ||||||||
|
Current portion of long-term debt
|
13,250 | (12,500 | ) |
(d)
|
750 | ||||||||
|
Total current liabilities
|
41,527 | (19,798 | ) | 21,729 | |||||||||
|
Senior convertible notes
|
— | 35,000 |
(e)
|
35,000 | |||||||||
|
New PE Holdco debt and working capital facility
|
— | 63,756 |
(f)
|
63,756 | |||||||||
|
Notes payable, net of current portion
|
8,399 | — | 8,399 | ||||||||||
|
Other liabilities
|
1,617 | 98 |
(b)
|
1,715 | |||||||||
|
Total Liabilities
|
51,543 | 79,056 | 130,599 | ||||||||||
|
Stockholders’ Equity:
|
|||||||||||||
|
Pacific ethanol stockholders’ equity
|
3,928 | — | 3,928 | ||||||||||
|
Noncontrolling interest equity
|
— | 87,012 |
(b)
|
87,012 | |||||||||
|
Total Stockholders' Equity
|
3,928 | 87,012 | 90,940 | ||||||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 55,471 | $ | 166,068 | $ | 221,539 | |||||||
|
(a)
|
Amounts represent cash sources and uses as follows (in thousands):
|
| Cash proceeds from Notes and Warrants | $ | 35,000 | ||
| Cash proceeds from sale of interest in Front Range | 18,500 | |||
| Cash balances at New PE Holdco | 3,789 | |||
| Purchase of 20% in New PE Holdco | (23,300 | ) | ||
| Payments in satisfaction of Lyles loans | (17,037 | ) | ||
| Net adjustment | $ | 16,952 |
|
(b)
|
Amounts represent the assets and liabilities of New PE Holdco at September 30, 2010. The Company has determined that New PE Holdco is a variable interest entity. In addition, because of its ownership interest in New PE Holdco, in relation to the other members’ position and involvement, as well as its asset management and marketing agreements with subsidiaries of New PE Holdco, the Company believes that it is the primary beneficiary and, accordingly, has consolidated the results of New PE Holdco in the balance sheet. The Company has made a preliminary allocation of the estimated purchase price of its 20% interest in New PE Holdco to the assets acquired and liabilities assumed based on estimates of their fair value. Final estimates of these items are dependent upon valuations and other analyses which could not be completed prior to the completion of the transactions described above.
|
|
(c)
|
Removal of the Company’s investment in Front Range as a result of the sale.
|
|
(d)
|
Represents the payment in satisfaction of accrued interest and notes payable to Lyles United, LLC and Lyles Mechanical Co.
|
|
(e)
|
Represents the Notes issued as part of the transactions described above. Allocations regarding any Warrant and Note exercise or conversion feature liabilities are not included in these amounts. The valuation of the components could not be completed prior to the completion of the transactions described above.
|
|
(f)
|
Represents New PE Holdco’s reorganized debt consisting of $50.0 million in 3-year term debt and amounts outstanding under its $35.0 million working capital facility at September 30, 2010.
|
| ● |
our ability to obtain and maintain normal terms with vendors and service providers;
|
|
| ● |
our ability to maintain contracts that are critical to our operations;
|
|
| ● |
fluctuations in the market price of ethanol and its co-products;
|
|
| ● |
the projected growth or contraction in the ethanol and co-product markets in which we operate;
|
|
| ● |
our strategies for expanding, maintaining or contracting our presence in these markets;
|
|
| ● |
our ability to successfully manage and operate third party ethanol production facilities;
|
|
| ● |
anticipated trends in our financial condition and results of operations; and
|
|
| ● |
our ability to distinguish ourselves from our current and future competitors.
|
| ● |
Ethanol marketing fees of approximately 1% of the net sales price;
|
|
| ● |
Corn procurement and handling fees of approximately $2.00 per ton;
|
|
| ● |
WDG fees of approximately the greater of 5% of the third-party purchase price or $2.00 per ton; and
|
|
| ● |
Asset management fees of $75,000 per month for each operating facility and $40,000 per month for each idled facility.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||||
|
2010
|
2009
|
Variance
|
2010
|
2009
|
Variance
|
|||||||||||||||||||
|
Production gallons sold (in millions)
|
-- | 20.2 | (100.0 | )% | 43.2 | 64.6 | (33.1 | )% | ||||||||||||||||
|
Third party gallons sold (in millions)
|
71.5 | 21.9 | 226.5 | % | 152.4 | 57.0 | 167.4 | % | ||||||||||||||||
|
Total gallons sold (in millions)
|
71.5 | 42.1 | 69.8 | % | 195.6 | 121.6 | 60.9 | % | ||||||||||||||||
|
Average sales price per gallon
|
$ | 1.93 | $ | 1.73 | 11.6 | % | $ | 1.81 | $ | 1.70 | 6.5 | % | ||||||||||||
|
Corn cost per bushel – CBOT equivalent (1)
|
$ | -- | $ | 3.33 |
NA
|
$ | 3.62 | $ | 3.91 | (7.4 | )% | |||||||||||||
|
Co-product revenues as % of delivered cost of corn
|
-- | % | 25.7 | % |
NA
|
21.9 | % | 24.4 | % | (10.2 | )% | |||||||||||||
|
Average CBOT ethanol price per gallon
|
$ | 1.80 | $ | 1.59 | 13.2 | % | $ | 1.70 | $ | 1.61 | 5.6 | % | ||||||||||||
|
Average CBOT corn price per bushel
|
$ | 4.22 | $ | 3.27 | 29.1 | % | $ | 3.83 | $ | 3.70 | 3.5 | % | ||||||||||||
|
(1)
|
We exclude transportation—or “basis”—costs in our corn costs to calculate a Chicago Board of Trade, or CBOT, equivalent price to compare our corn costs to average CBOT corn prices.
|
|
Three Months Ended September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Net sales
|
$ | 46,039 | $ | 71,889 | $ | (25,850 | ) | (36.0 | )% | $ | 194,087 | $ | 228,685 | $ | (34,598 | ) | (15.1 | )% | ||||||||||||||
|
Cost of goods sold
|
42,058 | 76,420 | (34,362 | ) | (45.0 | )% | 195,883 | 252,123 | (56,240 | ) | (22.3 | )% | ||||||||||||||||||||
|
Gross profit (loss)
|
$ | 3,981 | $ | (4,531 | ) | $ | 8,512 | 187.9 | % | $ | (1,796 | ) | $ | (23,438 | ) | $ | 21,642 | 92.3 | % | |||||||||||||
|
Percentage of net sales
|
8.6 | % | (6.3 | )% | (0.9 | )% | (10.2 | )% | ||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in | |||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars |
Percent
|
|||||||||||||||||||||||||
|
Selling, general and administrative expenses
|
$ | 2,732 | $ | 3,215 | $ | (483 | ) | (15.0 | )% | $ | 9,065 | $ | 17,143 | $ |
(8,078
|
) | (47.1 | )% | ||||||||||||||
|
Percentage of net sales
|
5.9 | % | 4.5 | % | 4.7 | % | 7.5 | % | ||||||||||||||||||||||||
| ● |
professional fees decreased by $0.6 million due to cost saving efforts;
|
|
| ● |
SG&A associated with Front Range decreased by $0.6 million as we no longer consolidate its financial results with our own; and
|
|
| ● |
SG&A associated with the Pacific Ethanol Plants decreased by $0.3 million as we did not include their financial results with our own.
|
| ● |
professional fees decreased by $3.8 million due to cost saving efforts and a reduction of $2.1 million in professional fees associated with our debt restructuring efforts;
|
|
| ● |
payroll and benefits decreased by $1.7 million due to a reduction in employees as we reduced the number of administrative positions in 2009 due to reduced ethanol production and related support needs;
|
|
| ● |
other general corporate expenses, including rent, decreased by $1.3 million due to a reduction in office space and other cost saving efforts;
|
|
| ● |
SG&A associated with Front Range decreased by $1.7 million as we no longer consolidate its financial results with our own; and
|
|
| ● |
SG&A associated with the Pacific Ethanol Plants decreased by $0.3 million as we did not include their financial results with our own for the three months ended September 30, 2010.
|
|
Three Months Ended September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Impairment of asset group
|
$ | — | $ | 2,200 | $ | (2,200 | ) | (100.0 | )% | $ | — | $ | 2,200 | $ | (2,200 | ) | (100.0 | )% | ||||||||||||||
|
Percentage of net sales
|
– | % | 3.1 | % | – | % | 1.0 | % | ||||||||||||||||||||||||
|
Three Months Ended
September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Loss on investment in Front Range, held for sale
|
$ | 12,146 | $ | — | $ | 12,146 | * | $ | 12,146 | $ | — | $ | 12,146 | * | ||||||||||||||||||
|
Percentage of net sales
|
26.4 | % | – | % | 6.3 | % | — | % | ||||||||||||||||||||||||
|
* Not meaningful
|
||||||||||||||||||||||||||||||||
|
Three Months Ended
September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Loss on extinguishments of debt
|
$ | — | $ | — | $ | — | — | $ | 2,159 | $ | — | $ | 2,159 | * | ||||||||||||||||||
|
Percentage of net sales
|
– | % | – | % | 1.1 | % | — | % | ||||||||||||||||||||||||
|
* Not meaningful
|
||||||||||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Other expense, net
|
$ | 1,221 | $ | 1,510 | $ | (289 | ) | (19.1 | )% | $ | 4,550 | $ | 13,215 | $ | (8,665 | ) | (65.6 | )% | ||||||||||||||
|
Percentage of net sales
|
2.7 | % | 2.1 | % | 2.3 | % | 5.8 | % | ||||||||||||||||||||||||
| ● |
interest expense for the period in which we consolidated the results of the Plant Owners decreased by $7.8 million as we ceased fully accruing interest on our debt due to the Plant Owners’ bankruptcy;
|
|
| ● |
amortization of deferred financing fees decreased by $0.7 million; and
|
|
| ● |
other expense associated with Front Range decreased by $0.2 million as we no longer consolidate its financial results with our own.
|
|
Three Months Ended September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Reorganization costs
|
$ | — | $ | (401 | ) | $ | (401 | ) | (100.0 | )% | $ | (4,153 | ) | $ | (9,863 | ) | $ | (5,710 | ) | (57.9 | )% | |||||||||||
|
Percentage of net sales
|
– | % | 0.6 | % | 2.1 | % | 4.3 | % | ||||||||||||||||||||||||
|
Gain from bankruptcy exit
|
$ | — | $ | — | $ | — | — | $ | 119,408 | $ | — | $ | 119,408 | * | ||||||||||||||||||
|
Percentage of net sales
|
– | % | – | % | 61.5 | % | – | % | ||||||||||||||||||||||||
|
* Not meaningful
|
||||||||||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Professional fees
|
$ | — | $ | 2,363 | $ | 4,036 | $ | 3,648 | ||||||||
|
Write-off of unamortized deferred financing fees
|
— | — | — | 7,545 | ||||||||||||
|
Settlement of accrued liability
|
— | (2,008 | ) | — | (2,008 | ) | ||||||||||
|
DIP financing fees
|
— | — | — | 600 | ||||||||||||
|
Trustee fees
|
— | 46 | 117 | 78 | ||||||||||||
|
Total
|
$ | — | $ | 401 | $ | 4,153 | $ | 9,863 | ||||||||
|
Three Months Ended September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Net income (loss) attributed to noncontrolling interest in
variable interest entity
|
$ | — | $ | 150 | $ | (150 | ) | (100.0 | )% | $ | — | $ | 2,536 | $ | (2,536 | ) | (100.0 | )% | ||||||||||||||
|
Percentage of net sales
|
— | % | 0.2 | % | — | % | 1.1 | % | ||||||||||||||||||||||||
|
Three Months Ended
September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Net income (loss) attributed to Pacific Ethanol.
|
$ | (12,118 | ) | $ | (12,007 | ) | $ | (111 | ) | (0.9 | )% | $ | 85,539 | $ | (63,323 | ) | $ | 148,862 | * | |||||||||||||
|
Percentage of net sales
|
(26.3 | )% | (16.7 | )% | 44.1 | % | (27.7 | )% | ||||||||||||||||||||||||
|
* Not meaningful
|
||||||||||||||||||||||||||||||||
|
Three Months Ended
September 30,
|
Variance in
|
Nine Months Ended
September 30,
|
Variance in
|
|||||||||||||||||||||||||||||
|
2010
|
2009
|
Dollars
|
Percent
|
2010
|
2009
|
Dollars
|
Percent
|
|||||||||||||||||||||||||
|
Preferred stock dividends
|
$ | (758 | ) | $ | (807 | ) | $ | (49 | ) | (6.1 | )% | $ | (2,346 | ) | $ | (2,395 | ) | $ | (49 | ) | (2.0 | )% | ||||||||||
|
Percentage of net sales
|
(1.6 | )% | (1.1 | )% | (1.2 | )% | (1.0 | )% | ||||||||||||||||||||||||
|
Income (loss) available to common stockholders
|
$ | (12,876 | ) | $ | (12,814 | ) | $ | (62 | ) | (0.5 | )% | $ | 83,193 | $ | (65,718 | ) | $ | 148,911 | 226.6 | % | ||||||||||||
|
Percentage of net sales
|
(28.0 | )% | (17.8 | )% | 42.9 | % | (28.7 | )% | ||||||||||||||||||||||||
|
September 30, 2010
|
December 31, 2009
|
Variance
|
||||||||||
|
Current assets
|
$ | 48,963 | $ | 48,776 | 0.4 | % | ||||||
|
Current liabilities
|
$ | 41,527 | $ | 99,633 | (58.3 | )% | ||||||
|
Property and equipment, net
|
$ | 1,115 | $ | 243,733 | (99.5 | )% | ||||||
|
Notes payable, net of current portion
|
$ | 8,399 | $ | 12,739 | (34.1 | )% | ||||||
|
Liabilities subject to compromise
|
$ | — | $ | 242,417 | (100.0 | )% | ||||||
|
Working capital
|
$ | 7,436 | $ | (50,857 | ) | 114.6 | % | |||||
|
Working capital ratio
|
1.18 | 0.49 | 140.8 | % | ||||||||
|
Current Assets:
|
||||
|
Cash and cash equivalents
|
$ | 1,302 | ||
|
Accounts receivable – trade
|
562 | |||
|
Accounts receivable – related parties
|
5,212 | |||
|
Inventories
|
4,841 | |||
|
Other current assets
|
2,166 | |||
|
Total current assets
|
14,083 | |||
|
Property and equipment, net
|
160,402 | |||
|
Other assets
|
585 | |||
|
Total Assets
|
$ | 175,070 | ||
|
Current Liabilities:
|
||||
|
Accounts payable and other liabilities
|
$ | 21,368 | ||
|
DIP Financing and rollup
|
50,000 | |||
|
Liabilities subject to compromise
|
223,110 | |||
|
Total Liabilities
|
$ | 294,478 | ||
|
Net Liabilities
|
$ | 119,408 | ||
| ● |
our ability to maintain contracts that are critical to our operations, including the asset management agreement with a number of subsidiaries of New PE Holdco that provide us with the ability to operate the Pacific Ethanol Plants;
|
|
| ● |
our ability to obtain and maintain normal terms with vendors and service providers;
|
|
| ● |
fluctuations in the market price of ethanol and its co-products;
|
|
| ● |
the volume and timing of the receipt of orders for ethanol from major customers;
|
|
| ● |
competitive pricing pressures;
|
|
| ● |
our ability to produce, sell and deliver ethanol on a cost-effective and timely basis;
|
|
| ● |
the introduction and announcement of one or more new alternatives to ethanol by our competitors;
|
|
| ● |
changes in market valuations of similar companies;
|
| ● |
stock market price and volume fluctuations generally;
|
|
| ● |
the relative small public float of our common stock;
|
|
| ● |
regulatory developments or increased enforcement;
|
|
| ● |
fluctuations in our quarterly or annual operating results;
|
|
| ● |
additions or departures of key personnel;
|
|
| ● |
our inability to obtain financing; and
|
|
| ● |
future sales of our common stock or other securities.
|
|
Exhibit
Number
|
Description
|
|
|
10.1
|
Third Amendment to Settlement Agreement dated as of July 15, 2010 by and between Campbell-Sevey, Inc. and Pacific Ethanol, Inc. (1)
|
|
|
10.2
|
Amendment No. 3 to Loan and Security Agreement dated September 22, 2010 by and among Kinergy Marketing LLC, Pacific Ethanol, Inc. and Wells Fargo Capital Finance, LLC, successor by merger to Wachovia Capital Finance Corporation (Western) (2)
|
|
|
10.3
|
Securities Purchase Agreement, dated September 27, 2010, between Pacific Ethanol, Inc. and the Investors (3)
|
|
|
10.4
|
Form of Senior Convertible Notes (3)
|
|
|
10.5
|
Form of Warrants (3)
|
|
|
10.6
|
Form of Registration Rights Agreement between Pacific Ethanol, Inc. and the Investors (3)
|
|
|
10.7
|
Agreement for Purchase and Sale of Units in New PE Holdco dated September 28, 2010 between Pacific Ethanol, Inc. and CS Candlewood Special Situations Fund, L.P. (3)
|
|
|
10.8
|
Membership Interest Purchase Agreement, dated September 27, 2010, between Pacific Ethanol, Inc. and Daniel A. Sanders (3)
|
|
|
31.1
|
Certifications Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (*)
|
|
|
31.2
|
Certifications Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (*)
|
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (*)
|
|
(*)
|
Filed herewith.
|
|
(1)
|
Filed as an exhibit to the Registrant’s current report on Form 8-K for July 15, 2010 filed with the Securities and Exchange Commission on July 21, 2010.
|
|
(2)
|
Filed as an exhibit to the Registrant’s current report on Form 8-K for September 22, 2010 filed with the Securities and Exchange Commission on September 22, 2010.
|
|
(3)
|
Filed as an exhibit to the Registrant’s current report on Form 8-K for September 27, 2010 filed with the Securities and Exchange Commission on September 28, 2010.
|
|
PACIFIC ETHANOL, INC.
|
|||
|
Dated: November 15, 2010
|
By:
|
/s/ BRYON T. MCGREGOR | |
|
Bryon T. McGregor
|
|||
|
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|||
|
Exhibit
Number
|
Description
|
|
|
31.1
|
Certification Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
31.2
|
Certification Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|