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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
Delaware
|
|
73-1268729
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(I.R.S.
Employer
Identification
No.)
|
|
Large
accelerated filer
|
☐
|
Accelerated
filer
|
☐
|
|
|
|
|
|
|
Non-accelerated
filer
|
☐
|
Smaller
reporting company
|
☒
|
|
(Do not
check if a smaller reporting company)
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
GLOSSARY OF SELECTED OIL AND GAS TERMS
|
3
|
|
|
|
|
|
|
PART I.
|
FINANCIAL
INFORMATION
|
5
|
|
|
|
|
|
ITEM 1.
|
FINANCIAL
STATEMENTS
|
5
|
|
|
Consolidated
Balance Sheets (Unaudited)
|
5
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
6
|
|
|
Consolidated
Statements of Cash Flows (Unaudited)
|
7
|
|
|
Notes
to Consolidated Financial Statements
|
8
|
|
|
|
|
|
ITEM 2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
37
|
|
ITEM 3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
59
|
|
ITEM 4.
|
CONTROLS
AND PROCEDURES
|
59
|
|
|
|
|
|
PART II
|
OTHER
INFORMATION
|
60
|
|
|
|
|
|
ITEM 1.
|
LEGAL
PROCEEDINGS
|
60
|
|
ITEM 1A.
|
RISK
FACTORS
|
60
|
|
ITEM 2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
61
|
|
ITEM 3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
61
|
|
ITEM 4.
|
MINE
SAFETY DISCLOSURES
|
61
|
|
ITEM 5.
|
OTHER
INFORMATION
|
61
|
|
ITEM 6.
|
EXHIBITS
|
61
|
|
|
|
|
|
SIGNATURES
|
|
63
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
ASSETS
|
|
|
|
CURRENT
ASSETS
|
|
|
|
Cash
and cash equivalents
|
$
1,677,485
|
$
1,853,875
|
|
Restricted
cash
|
4,160,999
|
3,175,299
|
|
Accounts
receivable, net
|
7,412,697
|
5,457,245
|
|
Prepaid
expenses and other current assets
|
196,101
|
939,690
|
|
Deposits
|
136,970
|
395,414
|
|
Inventory
|
8,819,980
|
7,808,318
|
|
Total
current assets
|
22,404,232
|
19,629,841
|
|
|
|
|
|
Total
property and equipment, net
|
61,283,727
|
48,841,812
|
|
Restricted
cash, noncurrent
|
4,358,581
|
15,616,478
|
|
Surety
bonds
|
710,000
|
1,022,000
|
|
Trade
name
|
303,346
|
303,346
|
|
Deferred
tax assets, net
|
7,342,277
|
3,607,237
|
|
Total
long-term assets
|
73,997,931
|
69,390,873
|
|
TOTAL
ASSETS
|
$
96,402,163
|
$
89,020,714
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
Accounts
payable
|
$
23,886,185
|
$
14,882,714
|
|
Accounts
payable, related party
|
-
|
300,000
|
|
Asset
retirement obligations, current portion
|
25,972
|
38,644
|
|
Accrued
expenses and other current liabilities
|
3,063,080
|
2,990,891
|
|
Interest
payable, current portion
|
158,706
|
81,467
|
|
Long-term
debt less unamortized debt issue costs, current
portion
|
32,120,782
|
1,934,932
|
|
Long-term
debt, related party, current portion
|
500,000
|
-
|
|
Total
current liabilities
|
59,754,725
|
20,228,648
|
|
|
|
|
|
Long-term
liabilities:
|
|
|
|
Asset
retirement obligations, net of current portion
|
1,983,042
|
1,947,220
|
|
Deferred
revenues and expenses
|
93,814
|
125,085
|
|
Long-term
debt less unamortized debt issue costs, net of current
portion
|
1,342,363
|
32,846,254
|
|
Long-term
debt, related party, net of current portion
|
6,398,931
|
-
|
|
Long-term
interest payable, net of current portion
|
1,638,952
|
1,482,801
|
|
Total
long-term liabilities
|
11,457,102
|
36,401,360
|
|
TOTAL
LIABILITIES
|
71,211,827
|
56,630,008
|
|
|
|
|
|
Commitments
and contingencies (Note 19)
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
Common
stock ($0.01 par value, 20,000,000 shares authorized; 10,614,715
and
|
|
|
|
10,603,802
shares issued at September 30, 2016 and December 31, 2015,
respectively)
|
106,148
|
106,038
|
|
Additional
paid-in capital
|
36,788,628
|
36,738,737
|
|
Accumulated
deficit
|
(10,904,440
)
|
(3,654,069
)
|
|
Treasury
stock, 150,000 shares at cost
|
(800,000
)
|
(800,000
)
|
|
Total
stockholders' equity
|
25,190,336
|
32,390,706
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
96,402,163
|
$
89,020,714
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three
Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
REVENUE
FROM OPERATIONS
|
|
|
|
|
|
Refined
petroleum product sales
|
$
53,951,293
|
$
54,924,070
|
$
126,546,716
|
$
174,830,292
|
|
Tank
rental revenue
|
717,487
|
286,892
|
1,624,461
|
860,676
|
|
Pipeline
operations
|
19,526
|
45,925
|
71,865
|
119,882
|
|
Total
revenue from operations
|
54,688,306
|
55,256,887
|
128,243,042
|
175,810,850
|
|
|
|
|
|
|
|
COST
OF OPERATIONS
|
|
|
|
|
|
Cost
of refined products sold
|
51,689,474
|
48,415,627
|
125,316,249
|
151,604,774
|
|
Refinery
operating expenses
|
3,153,646
|
2,953,528
|
9,468,409
|
8,420,650
|
|
Joint
Marketing Agreement profit share
|
965,627
|
1,435,376
|
392,062
|
4,812,674
|
|
Pipeline
operating expenses
|
91,969
|
63,099
|
266,454
|
170,582
|
|
Lease
operating expenses
|
9,005
|
(1,143
)
|
32,112
|
20,271
|
|
General
and administrative expenses
|
891,210
|
312,365
|
1,503,533
|
1,058,267
|
|
Depletion,
depreciation and amortization
|
504,719
|
414,837
|
1,415,519
|
1,217,005
|
|
Recovery
of bad debt
|
-
|
-
|
(139,868
)
|
-
|
|
Accretion
expense
|
28,186
|
52,720
|
84,558
|
158,655
|
|
Total
cost of operations
|
57,333,836
|
53,646,409
|
138,339,028
|
167,462,878
|
|
|
|
|
|
|
|
Income
(loss) from operations
|
(2,645,530
)
|
1,610,478
|
(10,095,986
)
|
8,347,972
|
|
|
|
|
|
|
|
OTHER
INCOME (EXPENSE)
|
|
|
|
|
|
Easement,
interest and other income
|
157,840
|
724,349
|
415,700
|
856,816
|
|
Interest
and other expense
|
(485,659
)
|
(382,191
)
|
(1,305,125
)
|
(1,322,562
)
|
|
Total
other income (expense)
|
(327,819
)
|
342,158
|
(889,425
)
|
(465,746
)
|
|
|
|
|
|
|
|
Income
(loss) before income taxes
|
(2,973,349
)
|
1,952,636
|
(10,985,411
)
|
7,882,226
|
|
|
|
|
|
|
|
Income
tax benefit (expense)
|
1,034,798
|
(688,403
)
|
3,735,040
|
(2,778,750
)
|
|
Net
income (loss)
|
$
(1,938,551
)
|
$
1,264,233
|
$
(7,250,371
)
|
$
5,103,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) per common share:
|
|
|
|
|
|
Basic
|
$
(0.19
)
|
$
0.12
|
$
(0.69
)
|
$
0.49
|
|
Diluted
|
$
(0.19
)
|
$
0.12
|
$
(0.69
)
|
$
0.49
|
|
|
|
|
|
|
|
Weighted
average number of common shares outstanding:
|
|
|
|
|
|
Basic
|
10,464,715
|
10,453,802
|
10,460,849
|
10,451,168
|
|
Diluted
|
10,464,715
|
10,453,802
|
10,460,849
|
10,451,168
|
|
|
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Nine Months
Ended September 30,
|
|
|
|
2016
|
2015
|
|
OPERATING
ACTIVITIES
|
|
|
|
Net
income (loss)
|
$
(7,250,371
)
|
$
5,103,476
|
|
Adjustments
to reconcile net income (loss) to net cash
|
|
|
|
provided
by (used in) operating activities:
|
|
|
|
Depletion,
depreciation and amortization
|
1,415,519
|
1,217,005
|
|
Unrealized
loss (gain) on derivatives
|
1,143,490
|
362,750
|
|
Deferred
tax expense (benefit)
|
(3,735,040
)
|
2,479,823
|
|
Amortization
of debt issue costs
|
96,364
|
517,652
|
|
Accretion
expense
|
84,558
|
158,655
|
|
Common
stock issued for services
|
50,000
|
19,999
|
|
Recovery
of bad debt
|
(139,868
)
|
-
|
|
Changes
in operating assets and liabilities
|
|
|
|
Accounts
receivable
|
(1,815,584
)
|
506,784
|
|
Prepaid
expenses and other current assets
|
945,539
|
(274,435
)
|
|
Deposits
and other assets
|
570,444
|
(1,711,073
)
|
|
Inventory
|
(1,011,662
)
|
(2,420,176
)
|
|
Accounts
payable, accrued expenses and other liabilities
|
5,269,224
|
1,172,976
|
|
Accounts
payable, related party
|
(300,000
)
|
(1,174,168
)
|
|
Net
cash provided by (used in) operating activities
|
(4,677,387
)
|
5,959,268
|
|
|
|
|
|
INVESTING
ACTIVITIES
|
|
|
|
Capital
expenditures
|
(11,255,725
)
|
(8,156,298
)
|
|
Change
in restricted cash for investing activities
|
11,257,897
|
(13,021,438
)
|
|
Net
cash provided by (used in) investing activities
|
2,172
|
(21,177,736
)
|
|
|
|
|
|
FINANCING
ACTIVITIES
|
|
|
|
Proceeds
from issuance of debt
|
6,898,931
|
28,000,000
|
|
Payments
on long-term debt
|
(1,414,406
)
|
(9,474,720
)
|
|
Change
in restricted cash for financing activities
|
(985,700
)
|
(3,081,686
)
|
|
Net
cash provided by financing activities
|
4,498,825
|
15,443,594
|
|
Net
increase (decrease) in cash and cash equivalents
|
(176,390
)
|
225,126
|
|
|
|
|
|
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
1,853,875
|
1,293,233
|
|
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
1,677,485
|
$
1,518,359
|
|
|
|
|
|
Supplemental
Information:
|
|
|
|
Non-cash
investing and financing activities:
|
|
|
|
Financing
of capital expenditures via accounts payable
|
$
2,601,709
|
$
1,743,997
|
|
Interest
paid
|
$
1,827,794
|
$
959,665
|
|
Income
taxes paid
|
$
-
|
$
139,500
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(2)
|
Basis of Presentation
|
|
(3)
|
Significant Accounting Policies
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(4)
|
Business
Segment Information
|
|
|
Three Months Ended September 30, 2016
|
Three Months Ended September 30, 2015
|
||||||
|
|
Segment
|
|
|
Segment
|
|
|
||
|
|
Refinery
|
Pipeline
|
Corporate &
|
|
Refinery
|
Pipeline
|
Corporate &
|
|
|
|
Operations
|
Transportation
|
Other
|
Total
|
Operations
|
Transportation
|
Other
|
Total
|
|
Revenue from
operations
|
$
54,668,780
|
$
19,526
|
$
-
|
$
54,688,306
|
$
55,210,962
|
$
45,925
|
$
-
|
$
55,256,887
|
|
Less: cost of operations
(1)
|
(55,495,575
)
|
(129,160
)
|
(238,755
)
|
(55,863,490
)
|
(51,444,705
)
|
(114,675
)
|
(236,816
)
|
(51,796,196
)
|
|
Other non-interest income
(2)
|
-
|
156,396
|
-
|
156,396
|
-
|
62,500
|
660,000
|
722,500
|
|
Adjusted EBITDA
(3)
|
(826,795
)
|
46,762
|
(238,755
)
|
(1,018,788
)
|
3,766,257
|
(6,250
)
|
423,184
|
4,183,191
|
|
Less: JMA Profit Share
(4)
|
(965,627
)
|
-
|
-
|
(965,627
)
|
(1,435,376
)
|
-
|
-
|
(1,435,376
)
|
|
EBITDA
(3)
|
$
(1,792,422
)
|
$
46,762
|
$
(238,755
)
|
|
$
2,330,881
|
$
(6,250
)
|
$
423,184
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion,
depreciation and amortization
|
|
|
(504,719
)
|
|
|
|
(414,837
)
|
|
|
Interest
expense, net
|
|
|
|
(484,215
)
|
|
|
|
(380,342
)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss)
before income taxes
|
|
|
|
(2,973,349
)
|
|
|
|
1,952,636
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefit (expense)
|
|
|
|
1,034,798
|
|
|
|
(688,403
)
|
|
Net income
(loss)
|
|
|
|
$
(1,938,551
)
|
|
|
|
$
1,264,233
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
(5)
|
$
4,182,747
|
$
-
|
$
-
|
$
4,182,747
|
$
2,355,811
|
$
-
|
$
-
|
$
2,355,811
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable assets
(6)
|
$
85,585,499
|
$
3,106,327
|
$
7,710,337
|
$
96,402,163
|
$
78,145,626
|
$
3,303,803
|
$
3,405,977
|
$
84,855,406
|
|
(1)
|
Operation
cost within the Refinery Operations and Pipeline Transportation
segments includes related general, administrative, and accretion
expenses. Operation cost within Corporate and Other includes
general and administrative expenses associated with corporate
maintenance costs, such as accounting fees, director fees, and
legal expense.
|
|
(2)
|
Other
non-interest income reflects FLNG easement revenue. (See
“Note (19) Commitments and Contingencies – FLNG Master
Easement Agreement” for further discussion related to
FLNG.)
|
|
(3)
|
Adjusted EBITDA and EBITDA are non-GAAP financial measures. See
“Item 2. Management’s Discussion and Analysis of
Financial Condition and Results of Operations – Results of
Operations – Non-GAAP Financial Measures” for
additional information related to adjusted EBITDA and
EBITDA.
|
|
(4)
|
The JMA Profit Share represents the
GEL TEX Marketing, LLC
Profit Share plus the Performance Fee
for the period pursuant to the Joint Marketing Agreement.
(
See “Note (19) Commitments and Contingencies –
Genesis Agreements” for further discussion related to the
Joint Marketing Agreement.)
|
|
(5)
|
Capital expenditures for the prior year period reflect
reclassification of capital expenditures funded by credit
facilities to conform to the 2016 presentation.
|
|
(6)
|
Identifiable assets for the prior year period reflect
reclassification of debt issue costs as a reduction in long-term
debt to conform to the 2016 presentation.
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Nine Months Ended September 30, 2016
|
Nine Months Ended September 30, 2015
|
||||||
|
|
Segment
|
|
|
Segment
|
|
|
||
|
|
Refinery
|
Pipeline
|
Corporate &
|
|
Refinery
|
Pipeline
|
Corporate &
|
|
|
|
Operations
|
Transportation
|
Other
|
Total
|
Operations
|
Transportation
|
Other
|
Total
|
|
Revenue from
operations
|
$
128,171,177
|
$
71,865
|
$
-
|
$
128,243,042
|
$
175,690,968
|
$
119,882
|
$
-
|
$
175,810,850
|
|
Less: cost of operations
(1)
|
(135,452,537
)
|
(383,124
)
|
(695,786
)
|
(136,531,447
)
|
(160,208,576
)
|
(296,291
)
|
(928,331
)
|
(161,433,198
)
|
|
Other non-interest income
(2)
|
-
|
412,061
|
-
|
412,061
|
-
|
187,500
|
660,000
|
847,500
|
|
Adjusted EBITDA
(3)
|
(7,281,360
)
|
100,802
|
(695,786
)
|
(7,876,344
)
|
15,482,392
|
11,091
|
(268,331
)
|
15,225,152
|
|
Less: JMA Profit Share
(4)
|
(392,062
)
|
-
|
-
|
(392,062
)
|
(4,812,674
)
|
-
|
-
|
(4,812,674
)
|
|
EBITDA
(3)
|
$
(7,673,422
)
|
$
100,802
|
$
(695,786
)
|
|
$
10,669,718
|
$
11,091
|
$
(268,331
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion,
depreciation and
|
|
|
|
|
|
|
|
|
|
amortization
|
|
|
|
(1,415,519
)
|
|
|
|
(1,217,005
)
|
|
Interest
expense, net
|
|
|
|
(1,301,486
)
|
|
|
|
(1,313,247
)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss)
before income taxes
|
|
|
|
(10,985,411
)
|
|
|
|
7,882,226
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefit (expense)
|
|
|
|
3,735,040
|
|
|
|
(2,778,750
)
|
|
Net income
(loss)
|
|
|
|
$
(7,250,371
)
|
|
|
|
$
5,103,476
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
(5)
|
$
11,255,725
|
$
-
|
$
-
|
$
11,255,725
|
$
8,156,298
|
$
-
|
$
-
|
$
8,156,298
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable assets
(6)
|
$
85,585,499
|
$
3,106,327
|
$
7,710,337
|
$
96,402,163
|
$
78,145,626
|
$
3,303,803
|
$
3,405,977
|
$
84,855,406
|
|
(1)
|
Operation
cost within the Refinery Operations and Pipeline Transportation
segments includes related general, administrative, and accretion
expenses. Operation cost within Corporate and Other includes
general and administrative expenses associated with corporate
maintenance costs, such as accounting fees, director fees, and
legal expense.
|
|
(2)
|
Other
non-interest income reflects FLNG easement revenue. (See
“Note (19) Commitments and Contingencies – FLNG Master
Easement Agreement” for further discussion related to
FLNG.)
|
|
(3)
|
Adjusted EBITDA and EBITDA are non-GAAP financial measures. See
“Item 2. Management’s Discussion and Analysis of
Financial Condition and Results of Operations – Results of
Operations – Non-GAAP Financial Measures” for
additional information related to adjusted EBITDA and
EBITDA.
|
|
(4)
|
The JMA Profit Share represents the
GEL TEX Marketing, LLC
Profit Share plus the Performance Fee
for the period pursuant to the Joint Marketing Agreement.
(
See “Note (19) Commitments and Contingencies –
Genesis Agreements” for further discussion related to the
Joint Marketing Agreement.)
|
|
(5)
|
Capital expenditures for the prior year period reflect
reclassification of capital expenditures funded by credit
facilities to conform to the 2016 presentation.
|
|
(6)
|
Identifiable assets for the prior year period reflect
reclassification of debt issue costs as a reduction in long-term
debt to conform to the 2016 presentation.
|
|
|
|
|
(5)
|
Prepaid Expenses and Other Current Assets
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Prepaid
insurance
|
$
192,351
|
$
315,120
|
|
Prepaid
listing fees
|
3,750
|
-
|
|
Prepaid
related party operating expenses
|
-
|
624,570
|
|
|
|
|
|
|
$
196,101
|
$
939,690
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(6)
|
Inventory
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
HOBM
|
$
4,069,203
|
$
5,007,576
|
|
Jet
fuel
|
3,744,702
|
2,045,784
|
|
Naphtha
|
417,223
|
309,850
|
|
AGO
|
280,277
|
278,278
|
|
Chemicals
|
261,518
|
122,777
|
|
Propane
|
24,860
|
17,860
|
|
Crude
oil and condensate
|
19,041
|
19,041
|
|
LPM
mix
|
3,156
|
7,152
|
|
|
|
|
|
|
$
8,819,980
|
$
7,808,318
|
|
(7)
|
Property, Plant and Equipment, Net
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Refinery
and facilities
|
$
50,516,486
|
$
40,195,928
|
|
Pipelines
and facilities
|
2,127,207
|
2,127,207
|
|
Onshore
separation and handling facilities
|
325,435
|
325,435
|
|
Land
|
602,938
|
602,938
|
|
Other
property and equipment
|
652,795
|
644,795
|
|
|
54,224,861
|
43,896,303
|
|
|
|
|
|
Less:
Accumulated depletion, depreciation, and amortization
|
(7,649,077
)
|
(6,234,161
)
|
|
|
46,575,784
|
37,662,142
|
|
|
|
|
|
Construction
in progress
|
14,707,943
|
11,179,670
|
|
|
|
|
|
|
$
61,283,727
|
$
48,841,812
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(8)
|
Related Party Transactions
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
LEH
|
$
-
|
$
624,570
|
|
|
|
|
|
|
$
-
|
$
624,570
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
LEH
|
$
5,797,172
|
$
-
|
|
Ingleside
|
679,385
|
|
|
Jonathan
Carroll
|
422,374
|
|
|
|
|
|
|
|
6,898,931
|
-
|
|
|
|
|
|
Less:
Long-term debt,
|
|
|
|
related
party,
|
|
|
|
current
portion
|
(500,000
)
|
-
|
|
|
|
|
|
|
$
6,398,931
|
$
-
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
LEH
|
$
80,000
|
$
-
|
|
|
|
|
|
|
80,000
|
-
|
|
|
|
|
|
Less:
Interest payable,
|
|
|
|
current
portion
|
(80,000
)
|
-
|
|
|
|
|
|
|
$
-
|
$
-
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Ingleside
|
$
-
|
$
300,000
|
|
|
|
|
|
|
$
-
|
$
300,000
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||
|
|
Amount
|
Per bbl
|
Amount
|
Per bbl
|
Amount
|
Per bbl
|
Amount
|
Per bbl
|
|
|
|
|
|
|
|
|
|
|
|
LEH
|
$
3,028,646
|
$
2.66
|
$
2,953,528
|
$
2.66
|
$
8,618,409
|
$
2.84
|
$
8,420,650
|
$
2.73
|
|
Ingleside
|
125,000
|
$
0.11
|
-
|
$
0.00
|
850,000
|
$
0.28
|
-
|
$
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
$
3,153,646
|
$
2.77
|
$
2,953,528
|
$
2.66
|
$
9,468,409
|
$
3.12
|
$
8,420,650
|
$
2.73
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Refined
petroleum product sales
|
|
|
|
|
|
LEH
|
$
14,536,997
|
$
-
|
$
23,449,071
|
$
-
|
|
Other
customers
|
39,414,296
|
54,924,070
|
103,097,645
|
174,830,292
|
|
Total
refined petroleum product sales
|
53,951,293
|
54,924,070
|
126,546,716
|
174,830,292
|
|
Tank
rental revenue
|
|
|
|
|
|
LEH
|
426,000
|
-
|
750,000
|
-
|
|
Other
customers
|
291,487
|
286,892
|
874,461
|
860,676
|
|
Total
tank rental revenue
|
717,487
|
286,892
|
1,624,461
|
860,676
|
|
|
|
|
|
|
|
Pipeline
operations
|
|
|
|
|
|
Other
customers
|
19,526
|
45,925
|
71,865
|
119,882
|
|
|
|
|
|
|
|
Total
revenue from operations
|
$
54,688,306
|
$
55,256,887
|
$
128,243,042
|
$
175,810,850
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Jonathan
Carroll
|
$
172,300
|
$
165,008
|
$
522,931
|
$
165,008
|
|
LEH
|
80,000
|
-
|
80,000
|
-
|
|
|
|
|
|
|
|
|
$
252,300
|
$
165,008
|
$
602,931
|
$
165,008
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(9)
|
|
|
|
September 30, 2016
|
December 31, 2015
|
||||
|
|
|
Debt Issue
|
Long-Term
|
|
Debt Issue
|
Long-Term
|
|
|
Principal
|
Costs
|
Debt, Net
|
Principal
|
Costs
|
Debt, Net
|
|
|
|
|
|
|
|
|
|
First
Term Loan Due 2034
|
$
24,111,986
|
$
(1,557,748
)
|
$
22,554,238
|
$
24,643,081
|
$
(1,623,810
)
|
$
23,019,271
|
|
Second
Term Loan Due 2034
|
9,797,549
|
(737,370
)
|
9,060,179
|
10,000,000
|
(767,672
)
|
9,232,328
|
|
Notre
Dame Debt
|
1,300,000
|
-
|
1,300,000
|
1,300,000
|
-
|
1,300,000
|
|
Term
Loan Due 2017
|
369,987
|
-
|
369,987
|
924,969
|
-
|
924,969
|
|
Capital
Leases
|
178,741
|
-
|
178,741
|
304,618
|
-
|
304,618
|
|
|
$
35,758,263
|
$
(2,295,118
)
|
$
33,463,145
|
$
37,172,668
|
$
(2,391,482
)
|
$
34,781,186
|
|
|
|
|
|
|
|
|
|
Less:
Long-term debt less
|
|
|
|
|
|
|
|
unamortized
debt issue
|
|
|
|
|
|
|
|
costs,
current portion
|
|
|
(32,120,782
)
|
|
|
(1,934,932
)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
1,342,363
|
|
|
$
32,846,254
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Notre
Dame Debt
|
$
1,638,952
|
$
1,482,801
|
|
LEH
Loan Agreement
|
80,000
|
-
|
|
Second
Term Loan Due 2034
|
43,836
|
39,193
|
|
First
Term Loan Due 2034
|
33,030
|
34,883
|
|
Capital
Leases
|
1,531
|
2,612
|
|
Term
Loan Due 2017
|
309
|
4,779
|
|
|
|
|
|
|
1,797,658
|
1,564,268
|
|
|
|
|
|
Less:
Interest payable, current portion
|
(158,706
)
|
(81,467
)
|
|
|
|
|
|
|
$
1,638,952
|
$
1,482,801
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Boiler
equipment
|
$
538,598
|
$
538,598
|
|
Less:
accumulated depreciation
|
-
|
-
|
|
|
|
|
|
|
$
538,598
|
$
538,598
|
|
(10)
|
Accrued Expenses and Other Current Liabilities
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Unrealized
hedging loss
|
$
1,326,890
|
$
183,400
|
|
Unearned
revenue
|
597,162
|
781,859
|
|
Customer
deposits
|
450,000
|
-
|
|
Genesis
JMA Profit Share payable
|
245,255
|
388,364
|
|
Other
payable
|
166,314
|
157,714
|
|
Board
of director fees payable
|
133,929
|
86,429
|
|
Property
taxes
|
92,678
|
-
|
|
Transportation
and inspection
|
38,000
|
-
|
|
Excise
and income taxes payable
|
12,852
|
1,290,101
|
|
Insurance
|
-
|
103,024
|
|
|
|
|
|
|
$
3,063,080
|
$
2,990,891
|
|
(11)
|
Asset Retirement Obligations
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Asset
retirement obligations, at the beginning of the period
|
$
1,985,864
|
$
1,866,770
|
|
New
asset retirement obligations and adjustments
|
-
|
49
|
|
Liabilities
settled
|
(61,408
)
|
(92,330
)
|
|
Accretion
expense
|
84,558
|
211,375
|
|
|
2,009,014
|
1,985,864
|
|
Less:
asset retirement obligations, current portion
|
(25,972
)
|
(38,644
)
|
|
|
|
|
|
Long-term
asset retirement obligations, at the end of the period
|
$
1,983,042
|
$
1,947,220
|
|
(12)
|
Treasury Stock
|
|
(13)
|
Concentration of Risk
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||
|
|
|
|
|
|
|
|
|
|
|
LPG
mix
|
$
237,009
|
0.4
%
|
$
617,715
|
1.1
%
|
$
621,313
|
0.5
%
|
$
909,207
|
0.5
%
|
|
Naphtha
|
11,870,484
|
22.0
%
|
11,218,381
|
20.4
%
|
28,183,809
|
22.3
%
|
38,048,064
|
21.8
%
|
|
Jet
fuel
|
15,104,900
|
28.0
%
|
17,782,534
|
32.4
%
|
41,150,686
|
32.5
%
|
51,713,507
|
29.6
%
|
|
HOBM
|
14,206,759
|
26.4
%
|
9,609,536
|
17.5
%
|
25,259,753
|
20.0
%
|
40,640,975
|
23.2
%
|
|
Reduced
Crude
|
0.0
%
|
50,407
|
0.1
%
|
3,791,919
|
3.0
%
|
50,407
|
0.0
%
|
|
|
AGO
|
12,532,141
|
23.2
%
|
15,645,497
|
28.5
%
|
27,539,236
|
21.7
%
|
43,468,132
|
24.9
%
|
|
|
|
|
|
|
|
|
|
|
|
|
$
53,951,293
|
100.0
%
|
$
54,924,070
|
100.0
%
|
$
126,546,716
|
100.0
%
|
$
174,830,292
|
100.0
%
|
|
(14)
|
Leases
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(15)
|
Income Taxes
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
Federal
|
$
-
|
$
(37,620
)
|
$
-
|
$
(122,863
)
|
|
State
|
-
|
(36,102
)
|
-
|
(148,656
)
|
|
Deferred:
|
|
|
|
|
|
Federal
|
1,034,798
|
(614,681
)
|
3,735,040
|
(2,507,231
)
|
|
|
|
|
|
|
|
|
$
1,034,798
|
$
(688,403
)
|
$
3,735,040
|
$
(2,778,750
)
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Net
Operating Loss Carryforward
|
|
|
|
|
Pre-Ownership
Change
|
Post-Ownership
Change
|
Total
|
|
|
|
|
|
|
Balance
at December 31, 2014
|
$
10,766,912
|
$
12,145,789
|
$
22,912,701
|
|
|
|
|
|
|
Net
operating loss carryforwards utilized
|
(1,152,463
)
|
(2,528,848
)
|
(3,681,311
)
|
|
|
|
|
-
|
|
Balance
at December 31, 2015
|
9,614,449
|
9,616,941
|
19,231,390
|
|
|
|
|
|
|
Net
operating losses
|
-
|
5,871,350
|
5,871,350
|
|
|
|
|
|
|
Balance
at March 31, 2016
|
9,614,449
|
15,488,291
|
25,102,740
|
|
|
|
|
|
|
Net
operating losses
|
-
|
4,230,763
|
4,230,763
|
|
|
|
|
|
|
Balance
at June 30, 2016
|
9,614,449
|
19,719,054
|
29,333,503
|
|
|
|
|
|
|
Net
operating losses
|
-
|
2,487,642
|
2,487,642
|
|
|
|
|
|
|
Balance
at September 30, 2016
|
$
9,614,449
|
$
22,206,696
|
$
31,821,145
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Deferred
tax assets:
|
|
|
|
Net
operating loss and capital loss carryforwards
|
$
13,089,512
|
$
8,815,794
|
|
Start-up
costs (Nixon Facility)
|
1,407,697
|
1,510,699
|
|
Asset
retirement obligations liability/deferred revenue
|
714,961
|
717,723
|
|
Unrealized
hedges
|
451,141
|
62,356
|
|
AMT
credit and other
|
257,323
|
302,086
|
|
Total
deferred tax assets
|
15,920,634
|
11,408,658
|
|
|
|
|
|
Deferred
tax liabilities:
|
|
|
|
Fair
market value adjustments
|
(46,116
)
|
(46,116
)
|
|
Unrealized
hedges
|
-
|
-
|
|
Basis
differences in property and equipment
|
(6,261,919
)
|
(5,484,983
)
|
|
Total
deferred tax liabilities
|
(6,308,035
)
|
(5,531,099
)
|
|
|
|
|
|
|
9,612,599
|
5,877,559
|
|
|
|
|
|
Valuation
allowance
|
(2,270,322
)
|
(2,270,322
)
|
|
|
|
|
|
Deferred
tax assets, net
|
$
7,342,277
|
$
3,607,237
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(16)
|
Earnings Per Share
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Net
income (loss)
|
$
(1,938,551
)
|
$
1,264,233
|
$
(7,250,371
)
|
$
5,103,476
|
|
|
|
|
|
|
|
Basic
and diluted income per share
|
$
(0.19
)
|
$
0.12
|
$
(0.69
)
|
$
0.49
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
|
|
|
|
Weighted
average number of shares of
|
|
|
|
|
|
common
stock outstanding and potential
|
|
|
|
|
|
dilutive
shares of common stock
|
10,464,715
|
10,453,802
|
10,460,849
|
10,451,168
|
|
(17)
|
Fair Value Measurement
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
Level
1
|
Inputs
are quoted prices (unadjusted) in active markets for identical
assets or liabilities.
|
|
|
|
|
Level
2
|
Inputs
are quoted prices for similar assets or liabilities in an active
market, quoted prices for identical or similar assets or
liabilities in markets that are not active, inputs other than
quoted prices that are observable and market-corroborated inputs,
which are derived principally from or corroborated by observable
market data.
|
|
|
|
|
Level
3
|
Inputs
are derived from valuation techniques in which one or more
significant inputs or value drivers are unobservable and cannot be
corroborated by market data or other entity-specific
inputs.
|
|
|
|
Fair Value Measurement at September 30, 2016 Using
|
||
|
Financial
assets (liabilities):
|
Carrying Value at September 30, 2016
|
Quoted Prices in
Active Markets for Identical Assets or Liabilities (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|
|
|
|
|
|
|
Commodity
contracts
|
$
(1,326,890
)
|
$
(1,326,890
)
|
$
-
|
$
-
|
|
|
|
Fair Value Measurement at December 31, 215 Using
|
||
|
Financial
assets (liabilities):
|
Carrying Value at December 31, 2015
|
Quoted Prices in
Active Markets for Identical Assets or Liabilities (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|
|
|
|
|
|
|
Commodity
contracts
|
$
(183,400
)
|
$
(183,400
)
|
$
-
|
$
-
|
|
(18)
|
Inventory Risk Management
|
|
|
Notional Contract Volumes by Year of Maturity
|
||
|
Inventory positions (futures):
|
2016
|
2017
|
2018
|
|
|
|
|
|
|
Refined
petroleum products and crude oil -
|
|
|
|
|
net
short positions
|
290,000
|
-
|
-
|
|
|
|
|
|
Fair Value
|
||
|
Asset Derivatives
|
|
Balance Sheets Location
|
|
September
30,
2016
|
|
December
31,
2015
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current
|
|
|
|
|
|
|
|
assets (accrued expenses and other
|
|
|
|
|
|
Commodity contracts
|
|
current liabilities)
|
|
$(1,326,890)
|
|
$(183,400)
|
|
|
|
|
Gain (Loss) Recognized
|
|||
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
Derivatives
|
|
Statements of Operations Location
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
|
|
Commodity
contracts
|
|
Cost
of refined products sold
|
$
770,838
|
$
2,205,291
|
$
(2,588,734
)
|
$
1,762,582
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(19)
|
Commitments and Contingencies
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
(20)
|
Subsequent Events
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30, 2016
|
Three Months Ended September 30, 2015
|
||||||
|
|
Segment
|
|
|
Segment
|
|
|
||
|
|
Refinery
|
Pipeline
|
Corporate &
|
|
Refinery
|
Pipeline
|
Corporate &
|
|
|
|
Operations
|
Transportation
|
Other
|
Total
|
Operations
|
Transportation
|
Other
|
Total
|
|
Revenue from
operations
|
$
54,668,780
|
$
19,526
|
$
-
|
$
54,688,306
|
$
55,210,962
|
$
45,925
|
$
-
|
$
55,256,887
|
|
Less: cost of operations
(1)
|
(55,495,575
)
|
(129,160
)
|
(238,755
)
|
(55,863,490
)
|
(51,444,705
)
|
(114,675
)
|
(236,816
)
|
(51,796,196
)
|
|
Other non-interest income
(2)
|
-
|
156,396
|
-
|
156,396
|
-
|
62,500
|
660,000
|
722,500
|
|
Adjusted
EBITDA
|
(826,795
)
|
46,762
|
(238,755
)
|
(1,018,788
)
|
3,766,257
|
(6,250
)
|
423,184
|
4,183,191
|
|
Less: JMA Profit Share
(3)
|
(965,627
)
|
-
|
-
|
(965,627
)
|
(1,435,376
)
|
-
|
-
|
(1,435,376
)
|
|
EBITDA
|
$
(1,792,422
)
|
$
46,762
|
$
(238,755
)
|
$
(1,984,415
)
|
$
2,330,881
|
$
(6,250
)
|
$
423,184
|
$
2,747,815
|
|
|
|
|
|
|
|
|
|
|
|
Depletion,
depreciation and
|
|
|
|
|
|
|
|
|
|
amortization
|
|
|
|
(504,719
)
|
|
|
|
(414,837
)
|
|
Interest
expense, net
|
|
|
|
(484,215
)
|
|
|
|
(380,342
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before
income taxes
|
|
|
|
(2,973,349
)
|
|
|
|
1,952,636
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefit (expense)
|
|
|
|
1,034,798
|
|
|
|
(688,403
)
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
$
(1,938,551
)
|
|
|
|
$
1,264,233
|
|
(1)
|
Operation
cost within the Refinery Operations and Pipeline Transportation
segments includes related general, administrative, and accretion
expenses. Operation cost within Corporate and Other includes
general and administrative expenses associated with corporate
maintenance costs, such as accounting fees, director fees, and
legal expense.
|
|
(2)
|
Other
non-interest income reflects FLNG easement revenue. (See
“Part I, Financial Information, Item 1. Financial Statements
– Note (19) Commitments and Contingencies – FLNG Master
Easement Agreement” for further discussion related to
FLNG.)
|
|
(3)
|
The JMA Profit Share represents the GEL Profit Share plus the
Performance Fee for the period pursuant to the Joint Marketing
Agreement. (
See “Part I, Financial Information, Item
1. Financial Statements – Note (19) Commitments and
Contingencies – Genesis Agreements” for further
discussion of the Joint Marketing Agreement.)
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Nine Months Ended September 30, 2016
|
Nine Months Ended September 30, 2015
|
||||||
|
|
Segment
|
|
|
Segment
|
|
|
||
|
|
Refinery
|
Pipeline
|
Corporate
&
|
|
Refinery
|
Pipeline
|
Corporate
&
|
|
|
|
Operations
|
Transportation
|
Other
|
Total
|
Operations
|
Transportation
|
Other
|
Total
|
|
Revenue from
operations
|
$
128,171,177
|
$
71,865
|
$
-
|
$
128,243,042
|
$
175,690,968
|
$
119,882
|
$
-
|
$
175,810,850
|
|
Less: cost of operations
(1)
|
(135,452,537
)
|
(383,124
)
|
(695,786
)
|
(136,531,447
)
|
(160,208,576
)
|
(296,291
)
|
(928,331
)
|
(161,433,198
)
|
|
Other non-interest income
(2)
|
-
|
412,061
|
-
|
412,061
|
-
|
187,500
|
660,000
|
847,500
|
|
Adjusted
EBITDA
|
(7,281,360
)
|
100,802
|
(695,786
)
|
(7,876,344
)
|
15,482,392
|
11,091
|
(268,331
)
|
15,225,152
|
|
Less: JMA Profit Share
(3)
|
(392,062
)
|
-
|
-
|
(392,062
)
|
(4,812,674
)
|
-
|
-
|
(4,812,674
)
|
|
EBITDA
|
$
(7,673,422
)
|
$
100,802
|
$
(695,786
)
|
$
(8,268,406
)
|
$
10,669,718
|
$
11,091
|
$
(268,331
)
|
$
10,412,478
|
|
|
|
|
|
|
|
|
|
|
|
Depletion,
depreciation and
|
|
|
|
|
|
|||
|
amortization
|
|
|
|
(1,415,519
)
|
|
|
|
(1,217,005
)
|
|
Interest
expense, net
|
|
(1,301,486
)
|
|
|
|
(1,313,247
)
|
||
|
|
|
|
|
|
|
|
|
|
|
Income before
income taxes
|
(10,985,411
)
|
|
|
|
7,882,226
|
|||
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefit (expense)
|
3,735,040
|
|
|
|
(2,778,750
)
|
|||
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
$
(7,250,371
)
|
|
|
|
$
5,103,476
|
|
(1)
|
Operation
cost within the Refinery Operations and Pipeline Transportation
segments includes related general, administrative, and accretion
expenses. Operation cost within Corporate and Other includes
general and administrative expenses associated with corporate
maintenance costs, such as accounting fees, director fees, and
legal expense.
|
|
(2)
|
Other
non-interest income reflects FLNG easement revenue. (See
“Part I, Financial Information, Item 1. Financial Statements
– Note (19) Commitments and Contingencies – FLNG Master
Easement Agreement” for further discussion related to
FLNG.)
|
|
(3)
|
The JMA Profit Share represents the GEL Profit Share plus the
Performance Fee for the period pursuant to the Joint Marketing
Agreement. (
See “Part I, Financial Information, Item
1. Financial Statements – Note (19) Commitments and
Contingencies – Genesis Agreements” for further
discussion of the Joint Marketing Agreement.)
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Total
refined petroleum product sales
|
$
53,951,293
|
$
54,924,070
|
$
126,546,716
|
$
174,830,292
|
|
Less:
Cost of refined petroleum products sold
|
(51,689,474
)
|
(48,415,627
)
|
(125,316,249
)
|
(151,604,774
)
|
|
Less:
Refinery operating expenses
|
(3,153,646
)
|
(2,953,528
)
|
(9,468,409
)
|
(8,420,650
)
|
|
Refinery
operating income before JMA Profit Share
|
(891,827
)
|
3,554,915
|
(8,237,942
)
|
14,804,868
|
|
Less:
JMA Profit Share
|
(965,627
)
|
(1,435,376
)
|
(392,062
)
|
(4,812,674
)
|
|
|
|
|
|
|
|
Refinery
operating income (loss)
|
$
(1,857,454
)
|
$
2,119,539
|
$
(8,630,004
)
|
$
9,992,194
|
|
|
|
|
|
|
|
Total
refined petroleum product sales (bbls)
|
1,125,433
|
1,035,275
|
2,919,909
|
2,958,865
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Calendar
Days
|
92
|
92
|
274
|
273
|
|
Refinery
downtime
|
(1
)
|
(5
)
|
(30
)
|
(16
)
|
|
Operating
Days
|
91
|
87
|
244
|
257
|
|
|
|
|
|
|
|
Total
refinery throughput (bbls)
|
1,139,458
|
1,109,411
|
3,034,256
|
3,086,749
|
|
Operating
days:
|
|
|
|
|
|
bpd
|
12,522
|
12,752
|
12,435
|
12,011
|
|
Capacity
utilization rate
|
83.5
%
|
85.0
%
|
82.9
%
|
80.1
%
|
|
Calendar
days:
|
|
|
|
|
|
bpd
|
12,385
|
12,059
|
11,074
|
11,307
|
|
Capacity
utilization rate
|
82.6
%
|
80.4
%
|
73.8
%
|
75.4
%
|
|
|
|
|
|
|
|
Total
refinery production (bbls)
|
1,106,415
|
1,084,246
|
2,948,281
|
3,024,579
|
|
Operating
days:
|
|
|
|
|
|
bpd
|
12,158
|
12,463
|
12,083
|
11,769
|
|
Capacity
utilization rate
|
81.1
%
|
83.1
%
|
80.6
%
|
78.5
%
|
|
Calendar
days:
|
|
|
|
|
|
bpd
|
12,026
|
11,785
|
10,760
|
11,079
|
|
Capacity
utilization rate
|
80.2
%
|
78.6
%
|
71.7
%
|
73.9
%
|
|
|
|
|
|
|
|
Note:
|
The
difference between total refinery throughput (volume processed as
input) and total refinery production (volume processed as output)
represents refinery fuel use and loss.
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Cash
flow from operations
|
|
|
|
|
|
Adjusted
income (loss) from operations
|
$
(879,483
)
|
$
2,231,898
|
$
(8,335,348
)
|
$
9,859,360
|
|
Change
in assets and current liabilities
|
(5,493,430
)
|
(1,147,370
)
|
3,657,961
|
(3,900,092
)
|
|
|
|
|
|
|
|
Total
cash flow from operations
|
(6,372,913
)
|
1,084,528
|
(4,677,387
)
|
5,959,268
|
|
|
|
|
|
|
|
Cash
inflows (outflows)
|
|
|
|
|
|
Proceeds
from issuance of debt
|
6,898,931
|
-
|
6,898,931
|
28,000,000
|
|
Payments
on debt
|
(469,541
)
|
(403,561
)
|
(1,414,406
)
|
(9,474,720
)
|
|
Change
in restricted cash for investing activities
|
3,595,042
|
478,562
|
11,257,897
|
(13,021,438
)
|
|
Capital
expenditures
|
(4,182,747
)
|
(2,355,811
)
|
(11,255,725
)
|
(8,156,298
)
|
|
Change
in restricted cash for financing activities
|
25,151
|
206,127
|
(985,700
)
|
(3,081,686
)
|
|
|
|
|
|
|
|
Total
cash outflows
|
5,866,836
|
(2,074,683
)
|
4,500,997
|
(5,734,142
)
|
|
|
|
|
|
|
|
Total
change in cash flows
|
$
(506,077
)
|
$
(990,155
)
|
$
(176,390
)
|
$
225,126
|
|
|
|
|
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
LEH
|
$
-
|
$
624,570
|
|
|
|
|
|
|
$
-
|
$
624,570
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
LEH
|
$
5,797,172
|
$
-
|
|
Ingleside
|
679,385
|
|
|
Jonathan
Carroll
|
422,374
|
|
|
|
|
|
|
|
6,898,931
|
-
|
|
|
|
|
|
Less:
Long-term debt,
|
|
|
|
related
party,
|
|
|
|
current
portion
|
(500,000
)
|
-
|
|
|
|
|
|
|
$
6,398,931
|
$
-
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
LEH
|
$
80,000
|
$
-
|
|
|
|
|
|
|
80,000
|
-
|
|
|
|
|
|
Less:
Interest payable,
|
|
|
|
current
portion
|
(80,000
)
|
-
|
|
|
|
|
|
|
$
-
|
$
-
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
Ingleside
|
$
-
|
$
300,000
|
|
|
|
|
|
|
$
-
|
$
300,000
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||
|
|
Amount
|
Per bbl
|
Amount
|
Per bbl
|
Amount
|
Per bbl
|
Amount
|
Per bbl
|
|
|
|
|
|
|
|
|
|
|
|
LEH
|
$
3,028,646
|
$
2.66
|
$
2,953,528
|
$
2.66
|
$
8,618,409
|
$
2.84
|
$
8,420,650
|
$
2.73
|
|
Ingleside
|
125,000
|
$
0.11
|
-
|
$
0.00
|
850,000
|
$
0.28
|
-
|
$
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
$
3,153,646
|
$
2.77
|
$
2,953,528
|
$
2.66
|
$
9,468,409
|
$
3.12
|
$
8,420,650
|
$
2.73
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Refined
petroleum product sales
|
|
|
|
|
|
LEH
|
$
14,536,997
|
$
-
|
$
23,449,071
|
$
-
|
|
Other
customers
|
39,414,296
|
54,924,070
|
103,097,645
|
174,830,292
|
|
Total
refined petroleum product sales
|
53,951,293
|
54,924,070
|
126,546,716
|
174,830,292
|
|
Tank
rental revenue
|
|
|
|
|
|
LEH
|
426,000
|
-
|
750,000
|
-
|
|
Other
customers
|
291,487
|
286,892
|
874,461
|
860,676
|
|
Total
tank rental revenue
|
717,487
|
286,892
|
1,624,461
|
860,676
|
|
|
|
|
|
|
|
Pipeline
operations
|
|
|
|
|
|
Other
customers
|
19,526
|
45,925
|
71,865
|
119,882
|
|
|
|
|
|
|
|
Total
revenue from operations
|
$
54,688,306
|
$
55,256,887
|
$
128,243,042
|
$
175,810,850
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||
|
|
2016
|
2015
|
2016
|
2015
|
|
|
|
|
|
|
|
Jonathan
Carroll
|
$
172,300
|
$
165,008
|
$
522,931
|
$
165,008
|
|
LEH
|
80,000
|
-
|
80,000
|
-
|
|
|
|
|
|
|
|
|
$
252,300
|
$
165,008
|
$
602,931
|
$
165,008
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
September 30,
|
December 31,
|
|
|
2016
|
2015
|
|
|
|
|
|
First
Term Loan Due 2034
|
$
24,111,986
|
$
24,643,081
|
|
Second
Term Loan Due 2034
|
9,797,549
|
10,000,000
|
|
Notre
Dame Debt
|
1,300,000
|
1,300,000
|
|
Term
Loan Due 2017
|
369,987
|
924,969
|
|
Capital
Leases
|
178,741
|
304,618
|
|
|
35,758,263
|
37,172,668
|
|
|
|
|
|
Less:
Unamoritized debt issue costs
|
(2,295,118
)
|
(2,391,482
)
|
|
|
|
|
|
|
$
33,463,145
|
$
34,781,186
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
No.
|
Description
|
|
10.1*
|
Loan
and Security Agreement by and between Lazarus Energy Holdings, LLC
and Blue Dolphin Pipe Line Company dated August 15, 2016 (filed as
Exhibit 10.1 to Blue Dolphin’s Form 8-K as filed with the SEC
on August 15, 2016).
|
|
10.2*
|
Promissory
Note by and between Lazarus Energy Holdings, LLC and Blue Dolphin
Pipe Line Company dated August 15, 2016 (filed as Exhibit 10.2 to
Blue Dolphin’s Form 8-K as filed with the SEC on August 15,
2016).
|
|
10.3*
|
Deed of
Trust, Mortgage, Security Agreement, Assignment of Leases and
Rents, Financing Statement and Fixture Filing for Blue Dolphin Pipe
Line Company dated August 15, 2016 (filed as Exhibit 10.3 to Blue
Dolphin’s Form 8-K as filed with the SEC on August 15,
2016).
|
|
10.4*
|
Collateral
Assignment of Master Easement Agreement by Blue Dolphin Pipe Line
Company for the benefit of Lazarus Energy Holdings, LLC dated
August 15, 2016 (filed as Exhibit 10.4 to Blue Dolphin’s Form
8-K as filed with the SEC on August 15, 2016).
|
|
10.5
|
Letter
dated November 10, 2016 from Sovereign Bank to Lazarus Energy, LLC
and Lazarus Refining & Marketing, LLC.
|
|
10.6
|
Promissory
Note between Blue Dolphin Energy Company and Lazarus Energy
Holdings, LLC in the principal amount of $1,797,172 dated September
30, 2016.
|
|
10.7
|
Promissory
Note between Blue Dolphin Energy Company and Ingleside Crude, LLC
in the principal amount of $679,385 dated September 30,
2016.
|
|
10.8
|
Promissory
Note between Blue Dolphin Energy Company and Lazarus Capital, LLC
in the principal amount of $422,374 dated September 30,
2016.
|
|
31.1
|
Jonathan
P. Carroll Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to section 302 of the Sarbanes-Oxley Act of
2002.
|
|
31.2
|
Tommy
L. Byrd Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to section 302 of the Sarbanes-Oxley Act of
2002.
|
|
32.1
|
Jonathan
P. Carroll Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to section 906 of the Sarbanes-Oxley Act of
2002.
|
|
32.2
|
Tommy
L. Byrd Certification Pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to section 906 of the Sarbanes-Oxley Act of
2002.
|
|
101.INS
|
XBRL
Instance Document.
|
|
101.SCH
|
XBRL
Taxonomy Schema Document.
|
|
101.CAL
|
XBRL
Calculation Linkbase Document.
|
|
101.LAB
|
XBRL
Label Linkbase Document.
|
|
101.PRE
|
XBRL
Presentation Linkbase Document.
|
|
101.DEF
|
XBRL
Definition Linkbase Document.
|
|
BLUE
DOLPHIN ENERGY COMPANY
|
|
FORM
10-Q 9/30/16
|
|
|
BLUE
DOLPHIN ENERGY COMPANY
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date: November 14,
2016
|
By:
|
/s/ JONATHAN P.
CARROLL
|
|
|
|
|
Jonathan P.
Carroll
|
|
|
|
|
Chairman of the
Board,
Chief Executive
Officer, President,
Assistant Treasurer
and Secretary
(Principal
Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date: November 14,
2016
|
By:
|
/s/ TOMMY L.
BYRD
|
|
|
|
|
Tommy L.
Byrd
|
|
|
|
|
Chief Financial
Officer,
Treasurer and
Assistant Secretary
(Principal
Financial Officer)
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|