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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
84-1060803
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
800 Gessner Road, Suite 875
|
|
|
Houston, Texas
|
77024
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Title of each class
|
|
Name of Exchange on which registered
|
|
Common stock, par value $0.01 per share
|
|
NYSE MKT LLC
|
|
|
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
ý
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
PAGE
|
|
PART I
|
|
|
|
|
|
Item 1. BUSINESS
|
|
|
Item 1A. RISK FACTORS
|
|
|
Item 1B. UNRESOLVED STAFF COMMENTS
|
|
|
Item 2. PROPERTIES
|
|
|
Item 3. LEGAL PROCEEDINGS
|
|
|
Item 4. MINE SAFETY DISCLOSURES
|
|
|
|
|
|
PART II
|
|
|
|
|
|
Item 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
|
Item 6. SELECTED FINANCIAL DATA
|
|
|
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
|
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
|
Item 9A. CONTROLS AND PROCEDURES
|
|
|
Item 9B. OTHER INFORMATION
|
|
|
|
|
|
PART III
|
|
|
|
|
|
Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
|
Item 11. EXECUTIVE COMPENSATION
|
|
|
Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
|
Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
|
|
|
Item 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
|
|
|
|
|
|
PART IV
|
|
|
|
|
|
Item 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
|
|
|
Refining Unit
|
|
Capacity (MBPD)
|
|
Crude Unit
|
|
94
|
|
Vacuum Distillation Unit
|
|
40
|
|
Hydrocracker
|
|
18
|
|
Catalytic Reformer
|
|
13
|
|
Visbreaker
|
|
11
|
|
Hydrogen Plant (MMCFD)
|
|
18
|
|
Naphtha Hydrotreater
|
|
13
|
|
Co-generation Turbine Unit (MW)
|
|
20
|
|
|
Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
|
|
|
|
|
|
|||
|
Total crude oil throughput (Mbpd)
|
77.3
|
|
|
68.2
|
|
|
64.2
|
|
|
Source of crude oil:
|
|
|
|
|
|
|
|
|
|
North America
|
47.7
|
%
|
|
48.8
|
%
|
|
—
|
%
|
|
Asia
|
33.0
|
%
|
|
1.3
|
%
|
|
35.9
|
%
|
|
Africa
|
8.3
|
%
|
|
3.7
|
%
|
|
15.8
|
%
|
|
Latin America
|
8.0
|
%
|
|
23.4
|
%
|
|
7.1
|
%
|
|
Middle East
|
2.1
|
%
|
|
22.8
|
%
|
|
41.2
|
%
|
|
Europe
|
0.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Yield (% of total throughput):
|
|
|
|
|
|
|||
|
Gasoline and gasoline blendstocks
|
26.2
|
%
|
|
24.5
|
%
|
|
26.6
|
%
|
|
Distillates
|
44.1
|
%
|
|
38.9
|
%
|
|
49.0
|
%
|
|
Fuel oils
|
22.0
|
%
|
|
30.7
|
%
|
|
21.3
|
%
|
|
Other products
|
4.7
|
%
|
|
2.9
|
%
|
|
0.2
|
%
|
|
Total yield
|
97.0
|
%
|
|
97.0
|
%
|
|
97.1
|
%
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
4-1-2-1 Mid Pacific Crack Spread
(1)
|
$
|
8.31
|
|
|
$
|
7.16
|
|
|
$
|
7.33
|
|
|
4-1-2-1 Singapore Crack Spread
|
$
|
6.88
|
|
|
$
|
6.25
|
|
|
$
|
5.59
|
|
|
Location and Channel of Trade
|
|
"76" Brand
|
|
Tesoro Brand
|
|
Unbranded
|
|
Total
|
||||
|
Oahu
|
|
|
|
|
|
|
|
|
||||
|
Company operated
|
|
4
|
|
|
18
|
|
|
—
|
|
|
22
|
|
|
7-Eleven alliance
|
|
26
|
|
|
2
|
|
|
—
|
|
|
28
|
|
|
Fee operated
|
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
Cardlock
|
|
—
|
|
|
1
|
|
|
3
|
|
|
4
|
|
|
Oahu total
|
|
37
|
|
|
21
|
|
|
3
|
|
|
61
|
|
|
Big Island
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company operated
|
|
5
|
|
|
4
|
|
|
—
|
|
|
9
|
|
|
Fee operated
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Big Island total
|
|
8
|
|
|
4
|
|
|
—
|
|
|
12
|
|
|
Maui
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company operated
|
|
2
|
|
|
3
|
|
|
—
|
|
|
5
|
|
|
Fee operated
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Maui total
|
|
4
|
|
|
3
|
|
|
—
|
|
|
7
|
|
|
Kauai
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company operated
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Cardlock
|
|
—
|
|
|
—
|
|
|
8
|
|
|
8
|
|
|
Kauai total
|
|
3
|
|
|
—
|
|
|
8
|
|
|
11
|
|
|
Total for all locations
|
|
52
|
|
|
28
|
|
|
11
|
|
|
91
|
|
|
|
Natural
Gas (MMcf) |
|
Oil
(MBbls) |
|
NGLs
(MBbls) |
|
Total
(MMcfe) (1) |
||||
|
Laramie Energy:
|
|
|
|
|
|
|
|
||||
|
Proved developed
|
202,164
|
|
|
765
|
|
|
5,961
|
|
|
242,520
|
|
|
Proved undeveloped
|
210,042
|
|
|
786
|
|
|
6,524
|
|
|
253,902
|
|
|
Total
|
412,206
|
|
|
1,551
|
|
|
12,485
|
|
|
496,422
|
|
|
Company's share of Laramie Energy;
|
|
|
|
|
|
|
|
||||
|
Proved developed
|
65,499
|
|
|
248
|
|
|
1,931
|
|
|
78,573
|
|
|
Proved undeveloped
|
68,054
|
|
|
255
|
|
|
2,114
|
|
|
82,268
|
|
|
Total
|
133,553
|
|
|
503
|
|
|
4,045
|
|
|
160,841
|
|
|
(1)
|
MMcfe is computed using a ratio of 6 Mcf to 1 barrel of oil or NGL.
|
|
|
Proved
Developed Producing |
|
Proved
Developed Non-producing |
|
Proved
Undeveloped |
|
Total
(1)
|
||||||||
|
Estimated future undiscounted net cash flows
|
$
|
29,809
|
|
|
$
|
31,221
|
|
|
$
|
42,273
|
|
|
$
|
103,303
|
|
|
Standardized measure of discounted future net cash flows
|
19,233
|
|
|
15,166
|
|
|
5,602
|
|
|
40,001
|
|
||||
|
(1)
|
Prices are based on the historical first of the month twelve-month average posted price depending on the area. These prices are adjusted for quality, energy content, regional price differentials and transportation fees. All prices are held constant throughout the lives of the properties. The average adjusted product prices are
$42.01
per barrel of oil,
$14.47
per barrel of natural gas liquids and
$2.59
per Mcf of natural gas.
|
|
|
|
Company's Share
of Laramie Energy |
||
|
PV-10
|
|
$
|
40,001
|
|
|
Present value of future income taxes discounted at 10%
(1)
|
|
—
|
|
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
40,001
|
|
|
(1)
|
There is no present value of future income taxes as we believe we have sufficient net operating loss carryforwards to offset any income. Please read
Note 18—Income Taxes
to our consolidated financial statements for further information.
|
|
•
|
requirements for obtaining drilling permits;
|
|
•
|
the method of developing new fields;
|
|
•
|
the spacing and operation of wells;
|
|
•
|
the prevention of waste of oil and natural gas resources; and
|
|
•
|
the plugging and abandonment of wells.
|
|
•
|
changes in the global economy and the level of foreign and domestic production of crude oil and refined products;
|
|
•
|
availability of crude oil and refined products and the infrastructure to transport crude oil and refined products;
|
|
•
|
local factors, including market conditions, the level of operations of other refineries in our markets and the volume and price of refined products imported;
|
|
•
|
threatened or actual terrorist incidents, acts of war and other global political conditions;
|
|
•
|
government regulations; and
|
|
•
|
weather conditions, hurricanes or other natural disasters.
|
|
•
|
we may not be able to replace production with new reserves;
|
|
•
|
exploration and development drilling may not result in commercially productive reserves;
|
|
•
|
title to properties in which we or Laramie Energy has an interest may be impaired by title defects;
|
|
•
|
the marketability of our natural gas products depends mostly on the availability, proximity and capacity of natural gas gathering systems, pipelines and processing facilities, which are owned by third parties;
|
|
•
|
we have no long-term contracts to sell natural gas or oil;
|
|
•
|
compliance with environmental and other governmental requirements could result in increased costs of operation or curtailment, delay or cancellation of development and producing operations;
|
|
•
|
federal and state legislation and regulatory initiatives relating to hydraulic fracturing could result in increased costs and additional operating restrictions or delays;
|
|
•
|
changes in the demand for natural gas and oil could adversely affect our financial condition and results of operations;
|
|
•
|
natural gas drilling and production operations require adequate sources of water to facilitate the fracturing process and the disposal of that water when it flows back to the wellbore. If we are unable to obtain adequate water supplies and dispose of the water we use or remove at a reasonable cost and within applicable environmental rules, our ability to produce natural gas commercially and in commercial quantities would be impaired.
|
|
•
|
timing and amount of capital expenditures;
|
|
•
|
expertise and diligence in adequately performing operations and complying with applicable agreements;
|
|
•
|
financial resources;
|
|
•
|
inclusion of other participants in drilling wells; and
|
|
•
|
use of technology.
|
|
•
|
denial or delay in obtaining regulatory approvals and/or permits;
|
|
•
|
difficulties in executing the capital projects mandated by the consent decree currently being negotiated by Tesoro;
|
|
•
|
unplanned increases in the cost of equipment, materials or labor;
|
|
•
|
disruptions in transportation of equipment and materials;
|
|
•
|
severe adverse weather conditions, natural disasters or other events (such as equipment malfunctions, explosions, fires or spills) affecting our facilities, or those of our vendors and suppliers;
|
|
•
|
shortages of sufficiently skilled labor, or labor disagreements resulting in unplanned work stoppages;
|
|
•
|
market-related increases in a project's debt or equity financing costs; and/or
|
|
•
|
non-performance or force majeure by, or disputes with, our vendors, suppliers, contractors or sub-contractors.
|
|
|
Year Ended December 31,
|
||||||||||
|
Company's share of Laramie Energy:
|
2015
|
|
2014
|
|
2013
|
||||||
|
Production volumes:
|
|
|
|
|
|
|
|||||
|
Oil (MBbls)
|
20
|
|
|
18
|
|
|
16
|
|
|||
|
NGLs (MBbls)
|
149
|
|
|
125
|
|
|
143
|
|
|||
|
Natural Gas (MMcf)
|
4,745
|
|
|
4,831
|
|
|
4,030
|
|
|||
|
Total (MMcfe)
|
5,759
|
|
|
5,689
|
|
|
4,985
|
|
|||
|
Net average daily production:
|
|
|
|
|
|
|
|||||
|
Oil (Bbls)
|
55
|
|
|
49
|
|
|
43
|
|
|||
|
NGLs (Bbls)
|
408
|
|
|
342
|
|
|
391
|
|
|||
|
Natural Gas (Mcf)
|
13,000
|
|
|
13,236
|
|
|
11,038
|
|
|||
|
Average sales price:
|
|
|
|
|
|
|
|||||
|
Oil (Per Bbl)
|
$
|
38.46
|
|
|
$
|
80.98
|
|
|
$
|
85.91
|
|
|
NGLs (Per Bbl)
|
11.76
|
|
|
34.73
|
|
|
30.08
|
|
|||
|
Natural Gas (per Mcf)
|
2.47
|
|
|
4.35
|
|
|
3.66
|
|
|||
|
Hedge gain (loss) (per Mcfe)
|
0.33
|
|
|
0.36
|
|
|
(0.05
|
)
|
|||
|
Lease operating costs—(per Mcfe)
|
0.56
|
|
|
0.48
|
|
|
0.60
|
|
|||
|
|
Gas
|
|
Oil
|
|
NGLs
|
|
Total
|
||||
|
|
(MMcf)
|
|
(MBbl)
|
|
(MBbl)
|
|
(MMcfe)
|
||||
|
Proved undeveloped reserves at December 31, 2014
|
162,895
|
|
|
533
|
|
|
4,850
|
|
|
195,193
|
|
|
Revisions of previous estimates
|
(118,362
|
)
|
|
(378
|
)
|
|
(3,466
|
)
|
|
(141,426
|
)
|
|
Extensions and discoveries
|
24,455
|
|
|
103
|
|
|
762
|
|
|
29,645
|
|
|
Conversion to proved developed reserves
|
(934
|
)
|
|
(3
|
)
|
|
(32
|
)
|
|
(1,144
|
)
|
|
Proved undeveloped reserves at December 31, 2015
|
68,054
|
|
|
255
|
|
|
2,114
|
|
|
82,268
|
|
|
|
|
Productive Wells
|
|
|
|
|
||||||||||||
|
|
|
Oil
|
|
Gas
(1)
|
|
Developed Acres
|
||||||||||||
|
Location
|
|
Gross
(2)
|
|
Net
(3)
|
|
Gross
(2)
|
|
Net
(3)
|
|
Gross
(2)
|
|
Net
(3)
|
||||||
|
Colorado
(4)
|
|
—
|
|
|
—
|
|
|
581
|
|
|
188
|
|
|
12,961
|
|
|
4,200
|
|
|
(1)
|
Some of the wells classified as “gas” wells also produce minor amounts of crude oil.
|
|
(2)
|
A “gross well” or “gross acre” is a well or acre in which a working interest is held. The number of gross wells or acres is the total number of wells or acres in which a working interest is owned.
|
|
(3)
|
A “net well” or “net acre” is deemed to exist when the sum of fractional ownership interests in gross wells or acres equals one. The number of net wells or net acres is the sum of the fractional working interests owned in gross wells or gross acres expressed as whole numbers and fractions thereof.
|
|
(4)
|
Net wells and net developed acres are reflected as if we owned our interest directly
.
|
|
|
|
Undeveloped Acres
(1)(2)
|
||||
|
Location
|
|
Gross
|
|
Net
|
||
|
Colorado
(3)
|
|
47,971
|
|
|
15,545
|
|
|
(1)
|
Undeveloped acreage is considered to be those lease acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of crude oil and gas, regardless of whether such acreage contains proved reserves.
|
|
(2)
|
There are no material near-term lease expirations for which the carrying value at
December 31, 2015
has not already been impaired in consideration of these expirations or capital budgeted to convert acreage to held by production.
|
|
Quarter Ended
|
|
High
|
|
Low
|
|
2015
|
|
|
|
|
|
December 31, 2015
|
|
$28.31
|
|
$20.25
|
|
September 30, 2015
|
|
$21.50
|
|
$17.09
|
|
June 30, 2015
|
|
$25.67
|
|
$18.10
|
|
March 31, 2015
|
|
$23.38
|
|
$15.80
|
|
2014
|
|
|
|
|
|
December 31, 2014
|
|
$16.85
|
|
$13.26
|
|
September 30, 2014
|
|
$25.00
|
|
$14.00
|
|
June 30, 2014
|
|
$20.00
|
|
$16.00
|
|
March 31, 2014
|
|
$23.90
|
|
$19.95
|
|
*$100 invested on September 5, 2012 in stock or August 31, 2012 in index, including reinvestment of dividends. Fiscal year ending December 31.
|
|
Period
|
|
Total number of shares (or units) purchased
(1)
|
|
Average price paid per share (or unit)
|
|
Total number of shares (or units) purchased as part of publicly announced plans or programs
|
|
Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or programs
|
|||||
|
October 1 - October 31, 2015
|
|
442
|
|
|
$
|
18.07
|
|
|
—
|
|
|
—
|
|
|
November 1 - November 30, 2015
|
|
164
|
|
|
18.10
|
|
|
—
|
|
|
—
|
|
|
|
December 1 - December 31, 2015
|
|
13,474
|
|
|
20.33
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
14,080
|
|
|
$
|
20.23
|
|
|
—
|
|
|
—
|
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||||||||
|
(in thousands, except per share data)
|
|
Year Ended December 31, 2015
(1)
|
|
Year Ended December 31, 2014
|
|
Year Ended December 31, 2013
(2)
|
|
September 1 through December 31, 2012
|
|
|
January 1 through August 31, 2012
|
|
Year Ended December 31, 2011
|
||||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating revenues
|
|
$
|
2,066,337
|
|
|
$
|
3,108,025
|
|
|
$
|
886,014
|
|
|
$
|
2,144
|
|
|
|
$
|
23,079
|
|
|
$
|
63,880
|
|
|
Depreciation, depletion and amortization
|
|
19,918
|
|
|
14,897
|
|
|
5,982
|
|
|
401
|
|
|
|
16,041
|
|
|
39,088
|
|
||||||
|
Impairment expense
|
|
9,639
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
151,347
|
|
|
420,402
|
|
||||||
|
Trust litigation and settlements
|
|
—
|
|
|
—
|
|
|
6,206
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Operating income (loss)
|
|
61,514
|
|
|
(37,532
|
)
|
|
(47,405
|
)
|
|
(5,021
|
)
|
|
|
(170,677
|
)
|
|
(453,229
|
)
|
||||||
|
Interest expense and financing costs, net
|
|
(20,156
|
)
|
|
(17,995
|
)
|
|
(13,285
|
)
|
|
(1,056
|
)
|
|
|
(6,852
|
)
|
|
(32,324
|
)
|
||||||
|
Loss on termination of financing agreements
|
|
(19,669
|
)
|
|
(1,788
|
)
|
|
(6,141
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Change in value of common stock warrants
|
|
(3,664
|
)
|
|
4,433
|
|
|
(10,159
|
)
|
|
(4,280
|
)
|
|
|
—
|
|
|
—
|
|
||||||
|
Change in value of contingent consideration
|
|
(18,450
|
)
|
|
2,849
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Equity earnings (losses) from Laramie Energy, LLC
|
|
(55,983
|
)
|
|
2,849
|
|
|
(2,941
|
)
|
|
(1,325
|
)
|
|
|
—
|
|
|
—
|
|
||||||
|
Net loss
|
|
(39,911
|
)
|
|
(47,041
|
)
|
|
(79,173
|
)
|
|
(8,839
|
)
|
|
|
(45,437
|
)
|
|
(470,111
|
)
|
||||||
|
Loss per common share
|
|
(1.06
|
)
|
|
(1.44
|
)
|
|
(4.01
|
)
|
|
(0.56
|
)
|
|
|
(1.57
|
)
|
|
(16.30
|
)
|
||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
|
$
|
167,788
|
|
|
$
|
89,210
|
|
|
$
|
38,061
|
|
|
$
|
6,185
|
|
|
|
$
|
1,954
|
|
|
$
|
12,862
|
|
|
Total current assets
|
|
531,752
|
|
|
460,789
|
|
|
544,501
|
|
|
59,926
|
|
|
|
11,765
|
|
|
23,348
|
|
||||||
|
Total assets
|
|
892,261
|
|
|
735,236
|
|
|
801,271
|
|
|
189,582
|
|
|
|
210,389
|
|
|
387,897
|
|
||||||
|
Total current liabilities
|
|
365,040
|
|
|
310,806
|
|
|
453,388
|
|
|
69,977
|
|
|
|
352,859
|
|
|
334,165
|
|
||||||
|
Total long-term debt
(3)
|
|
154,212
|
|
|
101,739
|
|
|
79,872
|
|
|
7,391
|
|
|
|
—
|
|
|
3,507
|
|
||||||
|
Total liabilities
|
|
551,650
|
|
|
443,077
|
|
|
584,949
|
|
|
88,825
|
|
|
|
357,273
|
|
|
337,672
|
|
||||||
|
Total stockholders' equity
|
|
340,611
|
|
|
292,159
|
|
|
228,264
|
|
|
100,757
|
|
|
|
(146,884
|
)
|
|
50,225
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Gross Margin
|
|
|
|
|
|
||||||
|
Refining
|
$
|
176,933
|
|
|
$
|
83,850
|
|
|
$
|
(13,632
|
)
|
|
Retail
|
68,313
|
|
|
44,523
|
|
|
9,452
|
|
|||
|
Logistics
(1)
|
34,011
|
|
|
30,547
|
|
|
8,723
|
|
|||
|
Texadian
|
(2,308
|
)
|
|
5,649
|
|
|
16,666
|
|
|||
|
Corporate and Other
|
2,020
|
|
|
5,984
|
|
|
7,739
|
|
|||
|
Total gross margin
|
278,969
|
|
|
170,553
|
|
|
28,948
|
|
|||
|
Operating expense, excluding depreciation, depletion and amortization expense
|
141,621
|
|
|
146,573
|
|
|
32,927
|
|
|||
|
Depreciation, depletion and amortization
|
19,918
|
|
|
14,897
|
|
|
5,982
|
|
|||
|
Impairment expense
|
9,639
|
|
|
—
|
|
|
—
|
|
|||
|
(Gain) loss on sale of assets, net
|
—
|
|
|
624
|
|
|
(50
|
)
|
|||
|
Trust litigation and settlements
|
—
|
|
|
—
|
|
|
6,206
|
|
|||
|
General and administrative expense
|
44,271
|
|
|
34,304
|
|
|
21,494
|
|
|||
|
Acquisition and integration costs
|
2,006
|
|
|
11,687
|
|
|
9,794
|
|
|||
|
Total operating expenses
|
217,455
|
|
|
208,085
|
|
|
76,353
|
|
|||
|
Operating income (loss)
|
61,514
|
|
|
(37,532
|
)
|
|
(47,405
|
)
|
|||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||
|
Interest expense and financing costs, net
|
(20,156
|
)
|
|
(17,995
|
)
|
|
(13,285
|
)
|
|||
|
Loss on termination of financing agreements
|
(19,669
|
)
|
|
(1,788
|
)
|
|
(6,141
|
)
|
|||
|
Other income (expense), net
|
(291
|
)
|
|
(312
|
)
|
|
758
|
|
|||
|
Change in value of common stock warrants
|
(3,664
|
)
|
|
4,433
|
|
|
(10,159
|
)
|
|||
|
Change in value of contingent consideration
|
(18,450
|
)
|
|
2,849
|
|
|
—
|
|
|||
|
Equity earnings (losses) from Laramie Energy, LLC
|
(55,983
|
)
|
|
2,849
|
|
|
(2,941
|
)
|
|||
|
Total other expense, net
|
(118,213
|
)
|
|
(9,964
|
)
|
|
(31,768
|
)
|
|||
|
Loss before income taxes
|
(56,699
|
)
|
|
(47,496
|
)
|
|
(79,173
|
)
|
|||
|
Income tax benefit
|
16,788
|
|
|
455
|
|
|
—
|
|
|||
|
Net loss
|
$
|
(39,911
|
)
|
|
$
|
(47,041
|
)
|
|
$
|
(79,173
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Refining segment
|
|
|
|
|
|
||||||
|
Total Crude Oil Throughput (Mbpd)
|
77.3
|
|
|
68.2
|
|
|
64.2
|
|
|||
|
Source of Crude Oil:
|
|
|
|
|
|
||||||
|
North America
|
47.7
|
%
|
|
48.8
|
%
|
|
—
|
%
|
|||
|
Asia
|
33.0
|
%
|
|
1.3
|
%
|
|
35.9
|
%
|
|||
|
Africa
|
8.3
|
%
|
|
3.7
|
%
|
|
15.8
|
%
|
|||
|
Latin America
|
8.0
|
%
|
|
23.4
|
%
|
|
7.1
|
%
|
|||
|
Middle East
|
2.1
|
%
|
|
22.8
|
%
|
|
41.2
|
%
|
|||
|
Europe
|
0.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
|
|
|
|
|
|
|
||||||
|
Yield (% of total throughput)
|
|
|
|
|
|
||||||
|
Gasoline and gasoline blendstocks
|
26.2
|
%
|
|
24.5
|
%
|
|
26.6
|
%
|
|||
|
Distillate
|
44.1
|
%
|
|
38.9
|
%
|
|
49.0
|
%
|
|||
|
Fuel oils
|
22.0
|
%
|
|
30.7
|
%
|
|
21.3
|
%
|
|||
|
Other products
|
4.7
|
%
|
|
2.9
|
%
|
|
0.2
|
%
|
|||
|
Total yield
|
97.0
|
%
|
|
97.0
|
%
|
|
97.1
|
%
|
|||
|
|
|
|
|
|
|
||||||
|
Refined product sales volume (Mbpd)
|
|
|
|
|
|
||||||
|
On-island sales volume
|
62.4
|
|
|
53.9
|
|
|
60.1
|
|
|||
|
Exports sale volume
|
14.4
|
|
|
15.2
|
|
|
5.9
|
|
|||
|
Total refined product sales volume
|
76.8
|
|
|
69.1
|
|
|
66.0
|
|
|||
|
|
|
|
|
|
|
||||||
|
4-1-2-1 Singapore Crack Spread
(1)
|
$
|
6.88
|
|
|
$
|
6.25
|
|
|
$
|
5.59
|
|
|
4-1-2-1 Mid Pacific Crack Spread
(1)
|
8.31
|
|
|
7.16
|
|
|
7.33
|
|
|||
|
Mid Pacific Crude Oil Differential
(2)
|
(1.50
|
)
|
|
(0.99
|
)
|
|
(2.04
|
)
|
|||
|
Adjusted refining margin per bbl ($/throughput bbl)
(3)
|
6.82
|
|
|
3.37
|
|
|
(0.65
|
)
|
|||
|
Production costs before DD&A expense per barrel ($/throughput bbl)
(4)
|
3.54
|
|
|
4.71
|
|
|
3.40
|
|
|||
|
Net operating margin per bbl ($/throughput bbl)
(5)
|
3.28
|
|
|
(1.34
|
)
|
|
(4.05
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Retail Segment
|
|
|
|
|
|
||||||
|
Retail sales volumes (thousands of gallons)
|
80,649
|
|
|
49,484
|
|
|
10,274
|
|
|||
|
|
|
|
|
|
|
||||||
|
Logistics Segment
|
|
|
|
|
|
||||||
|
Pipeline throughput (Mbpd)
|
|
|
|
|
|
||||||
|
Crude oil pipelines
|
77.7
|
|
|
68.2
|
|
|
63.9
|
|
|||
|
Refined product pipelines
|
68.9
|
|
|
61.5
|
|
|
58.1
|
|
|||
|
Total pipeline throughput
|
146.6
|
|
|
129.7
|
|
|
122.0
|
|
|||
|
(1)
|
The profitability of our Hawaii business is heavily influenced by crack spreads in both the Singapore and U.S. West Coast markets. These markets reflect the closest, liquid market alternatives to source refined products for Hawaii. We believe the Singapore 4-1-2-1 and Mid Pacific crack spreads (or four barrels of Brent crude converted into one barrel of gasoline, two barrels of distillate (diesel and jet fuel) and one barrel of fuel oil) best reflect a market
|
|
(2)
|
Weighted average differentials, excluding shipping costs, of a blend of crudes with an API of 31.98 and sulfur weight percentage of 0.65% that is indicative of our typical crude oil mix quality compared to Brent crude.
|
|
(3)
|
Management uses adjusted refining margin per barrel to evaluate performance and compare profitability to other companies in the industry. There are a variety of ways to calculate adjusted refining margin per barrel; different companies within the industry may calculate it in different ways. We calculate adjusted refining margin per barrel by dividing adjusted refining margin (revenues less feedstocks, purchased refined products, refinery fuel burn, transportation and distribution costs excluding lower of cost or net realizable value adjustments, unrealized gains (losses) on derivatives and our inventory valuation adjustment) by total refining throughput.
|
|
(4)
|
Management uses production costs before depreciation, depletion and amortization ("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 adjusted refining margin less production costs before DD&A expense.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Gross Margin
|
|
|
|
|
|
||||||
|
Refining
|
$
|
176,933
|
|
|
$
|
83,850
|
|
|
$
|
(13,632
|
)
|
|
Retail
|
68,313
|
|
|
44,523
|
|
|
9,452
|
|
|||
|
Logistics
(1)
|
34,011
|
|
|
30,547
|
|
|
8,723
|
|
|||
|
Texadian
|
(2,308
|
)
|
|
5,649
|
|
|
16,666
|
|
|||
|
Corporate and Other
|
2,020
|
|
|
5,984
|
|
|
7,739
|
|
|||
|
Total gross margin
|
278,969
|
|
|
170,553
|
|
|
28,948
|
|
|||
|
Operating expense, excluding depreciation, depletion and amortization expense
|
136,338
|
|
|
140,900
|
|
|
27,251
|
|
|||
|
Lease operating expense
|
5,283
|
|
|
5,673
|
|
|
5,676
|
|
|||
|
Depreciation, depletion and amortization
|
19,918
|
|
|
14,897
|
|
|
5,982
|
|
|||
|
Impairment expense
|
9,639
|
|
|
—
|
|
|
—
|
|
|||
|
(Gain) loss on sale of assets, net
|
—
|
|
|
624
|
|
|
(50
|
)
|
|||
|
Trust litigation and settlements
|
—
|
|
|
—
|
|
|
6,206
|
|
|||
|
General and administrative expense
|
44,271
|
|
|
34,304
|
|
|
21,494
|
|
|||
|
Acquisition and integration costs
|
2,006
|
|
|
11,687
|
|
|
9,794
|
|
|||
|
Total operating expenses
|
217,455
|
|
|
208,085
|
|
|
76,353
|
|
|||
|
Operating income (loss)
|
$
|
61,514
|
|
|
$
|
(37,532
|
)
|
|
$
|
(47,405
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Adjusted Refining Margin
|
$
|
192,395
|
|
|
$
|
83,850
|
|
|
$
|
(13,632
|
)
|
|
Lower of cost or net realizable value adjustment
|
(20,137
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unrealized (gain) loss on derivatives
|
(10,284
|
)
|
|
—
|
|
|
—
|
|
|||
|
Inventory valuation adjustment
|
14,959
|
|
|
—
|
|
|
—
|
|
|||
|
Refining margin
|
$
|
176,933
|
|
|
$
|
83,850
|
|
|
$
|
(13,632
|
)
|
|
•
|
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.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Adjusted EBITDA
|
$
|
110,371
|
|
|
$
|
(9,207
|
)
|
|
$
|
(30,921
|
)
|
|
Income tax benefit
|
29
|
|
|
455
|
|
|
—
|
|
|||
|
Equity earnings (losses) from Laramie Energy, LLC
|
(55,983
|
)
|
|
2,849
|
|
|
(2,941
|
)
|
|||
|
Interest expense and financing costs, net
|
(20,156
|
)
|
|
(17,995
|
)
|
|
(13,285
|
)
|
|||
|
Depreciation, depletion and amortization
|
(19,918
|
)
|
|
(14,897
|
)
|
|
(5,982
|
)
|
|||
|
Adjusted net income (loss)
|
14,343
|
|
|
(38,795
|
)
|
|
(53,129
|
)
|
|||
|
Impairment expense
|
(9,639
|
)
|
|
—
|
|
|
—
|
|
|||
|
Change in value of contingent consideration
|
(18,450
|
)
|
|
2,849
|
|
|
—
|
|
|||
|
Change in value of common stock warrants
|
(3,664
|
)
|
|
4,433
|
|
|
(10,159
|
)
|
|||
|
Loss on termination of financing agreements
|
(19,669
|
)
|
|
(1,788
|
)
|
|
(6,141
|
)
|
|||
|
Release of valuation allowance due to Mid Pac Acquisition
|
16,759
|
|
|
—
|
|
|
—
|
|
|||
|
Acquisition and integration expense
|
(2,006
|
)
|
|
(11,687
|
)
|
|
(9,794
|
)
|
|||
|
Lower of cost or net realizable value adjustment
|
(21,648
|
)
|
|
(2,444
|
)
|
|
—
|
|
|||
|
Unrealized (gain) loss on derivatives
|
(10,896
|
)
|
|
1,015
|
|
|
—
|
|
|||
|
Inventory valuation adjustment
|
14,959
|
|
|
—
|
|
|
—
|
|
|||
|
(Gain) loss on sale of assets, net
|
—
|
|
|
(624
|
)
|
|
50
|
|
|||
|
Net loss
|
$
|
(39,911
|
)
|
|
$
|
(47,041
|
)
|
|
$
|
(79,173
|
)
|
|
February 26, 2016
|
|
Par Hawaii Refining
|
|
HIE Retail
|
|
Mid Pac
|
|
KeyBank Credit Agreement
|
|
Texadian
|
|
Corporate and Other
|
|
Total
|
||||||||||||||
|
Cash and cash equivalents
|
|
$
|
49,108
|
|
|
$
|
10,567
|
|
|
$
|
10,090
|
|
|
$
|
—
|
|
|
$
|
18,088
|
|
|
$
|
31,242
|
|
|
$
|
119,095
|
|
|
Revolver availability
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,000
|
|
|
—
|
|
|
—
|
|
|
$
|
5,000
|
|
||||||
|
Deferred Payment Arrangement availability
(1)
|
|
51,035
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,035
|
|
|||||||
|
Total available liquidity
|
|
$
|
100,143
|
|
|
$
|
10,567
|
|
|
$
|
10,090
|
|
|
$
|
5,000
|
|
|
$
|
18,088
|
|
|
$
|
31,242
|
|
|
$
|
175,130
|
|
|
December 31, 2015
|
|
Par Hawaii Refining
|
|
HIE Retail
|
|
Mid Pac
|
|
KeyBank Credit Agreement
|
|
Texadian
|
|
Corporate and Other
|
|
Total
|
||||||||||||||
|
Cash and cash equivalents
|
|
$
|
46,041
|
|
|
$
|
7,178
|
|
|
$
|
7,113
|
|
|
$
|
—
|
|
|
$
|
16,433
|
|
|
$
|
91,023
|
|
|
$
|
167,788
|
|
|
Revolver availability
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,000
|
|
|
28,125
|
|
|
—
|
|
|
33,125
|
|
|||||||
|
Deferred Payment Arrangement availability
(1)
|
|
28,281
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,281
|
|
|||||||
|
Total available liquidity
|
|
$
|
74,322
|
|
|
$
|
7,178
|
|
|
$
|
7,113
|
|
|
$
|
5,000
|
|
|
$
|
44,558
|
|
|
$
|
91,023
|
|
|
$
|
229,194
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net cash provided by (used in) operating activities
|
$
|
132,358
|
|
|
$
|
(54,604
|
)
|
|
$
|
(35,677
|
)
|
|
Net cash used in investing activities
|
(114,205
|
)
|
|
(24,299
|
)
|
|
(564,500
|
)
|
|||
|
Net cash provided by financing activities
|
60,425
|
|
|
130,052
|
|
|
632,053
|
|
|||
|
|
|
Total
|
|
Less than 1 Year
|
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More than 5 Years
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Long-term debt (including current portion)
|
|
$
|
171,349
|
|
|
$
|
12,230
|
|
|
$
|
82,119
|
|
|
$
|
22,000
|
|
|
$
|
55,000
|
|
|
Interest payments on debt
|
|
32,455
|
|
|
8,826
|
|
|
16,590
|
|
|
4,548
|
|
|
2,491
|
|
|||||
|
Operating leases
|
|
98,924
|
|
|
27,443
|
|
|
31,133
|
|
|
16,156
|
|
|
24,192
|
|
|||||
|
Capital leases
|
|
2,395
|
|
|
712
|
|
|
1,250
|
|
|
433
|
|
|
—
|
|
|||||
|
Purchase commitments
|
|
201,009
|
|
|
199,636
|
|
|
1,298
|
|
|
75
|
|
|
—
|
|
|||||
|
Laramie Energy equity commitment
|
|
55,000
|
|
|
55,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
2016
|
$
|
27,443
|
|
|
2017
|
18,269
|
|
|
|
2018
|
12,864
|
|
|
|
2019
|
10,351
|
|
|
|
2020
|
5,805
|
|
|
|
Thereafter
|
24,192
|
|
|
|
Total minimum rental payments
|
$
|
98,924
|
|
|
2016
|
$
|
712
|
|
|
2017
|
672
|
|
|
|
2018
|
578
|
|
|
|
2019
|
433
|
|
|
|
2020
|
—
|
|
|
|
Thereafter
|
—
|
|
|
|
Total minimum lease payments
|
$
|
2,395
|
|
|
Less amount representing interest
|
308
|
|
|
|
Total minimum rental payments
|
$
|
2,087
|
|
|
•
|
the price for which we sell our refined products;
|
|
•
|
the price we pay for crude oil and other feedstocks;
|
|
•
|
our refined products inventory outside of the Supply and Offtake Agreements;
|
|
•
|
our fuel requirements for our refinery;
|
|
•
|
our exposure to crude oil price volatility in our Texadian segment.
|
|
•
|
futures and OTC swaps purchases of
403 thousand
barrels that economically hedge our forecasted sales of refined products;
|
|
•
|
sold OTC swaps of
95 thousand
barrels that economically hedge our refined products inventory; and
|
|
•
|
futures sales of
239 thousand
barrels that economically hedge our physical inventory for our Texadian segment.
|
|
Item 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
2.1
|
Third Amended Joint Chapter 11 Plan of Reorganization of Delta Petroleum Corporation and Its Debtor Affiliates dated August 13, 2012. Incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
2.2
|
Contribution Agreement, dated as of June 4, 2012, among Piceance Energy, LLC, Laramie Energy, LLC and the Company. Incorporated by reference to Exhibit 2.2 to the Company's Current Report on Form 8-K filed on June 8, 2012.
|
|
|
|
|
2.3
|
Purchase and Sale Agreement dated as of December 31, 2012, by and among the Company, SEACOR Energy Holdings Inc., SEACOR Holdings Inc. and Gateway Terminals LLC. Incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed on January 3, 2013.
|
|
|
|
|
2.4
|
Membership Interest Purchase Agreement dated as of June17, 2013, by and among Tesoro Corporation, Tesoro Hawaii, LLC and Hawaii Pacific Energy, LLC Incorporated by reference to Exhibit 2.4 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2013, filed on August 14, 2013.
|
|
|
|
|
2.5
|
Agreement and Plan of Merger dated as of June 2, 2014, by and among the Company, Bogey, Inc., Koko’oha Investments, Inc. and Bill D. Mills, in his capacity as the Shareholders’ Representative. Incorporated by reference to Exhibit 2.5 to the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2014, filed on August 11, 2014.
|
|
|
|
|
2.6
|
Amendment to Agreement and Plan of Merger dated as of September 9, 2014, by and among the Company, Bogey, Inc., Koko’oha Investments, Inc. and Bill D. Mills, in his capacity as the shareholders’ representative. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on September 10, 2014.
|
|
|
|
|
2.7
|
Second Amendment to Agreement and Plan of Merger dated as of December 31, 2014, by and among Par Petroleum Corporation, Bogey, Inc., Koko'oha Investments, Inc. and Bill D. Mills, in his capacity as the shareholder's representative. Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on January 7, 2015.
|
|
|
|
|
2.8
|
Third Amendment to Agreement and Plan of Merger dated as of March 31, 2015, by and among the Company, Bogey, Inc., Koko’oha Investments, Inc. and Bill D. Mills, in his capacity as the shareholders’ representative. Incorporated by reference to Exhibit 2.4 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
3.1
|
Restated Certificate of Incorporation of the Company dated October 20, 2015. Incorporated by reference to Exhibit 3.2 to the Company's Current Report on Form 8-K filed on October 20, 2015.
|
|
|
|
|
3.2
|
Second Amended and Restated Bylaws of the Company dated October 20, 2015. Incorporated by reference to Exhibit 3.3 to the Company's Current Report on Form 8-K filed on October 20, 2015.
|
|
|
|
|
4.1
|
Form of the Company's Common Stock Certificate. Incorporated by reference to Exhibit 4.1 to the Company's Annual Report on Form 10-K filed on March 31, 2014.
|
|
|
|
|
4.2
|
Registration Rights Agreement effective as of August 31, 2012, by and among the Company, Zell Credit Opportunities Master Fund, L.P., Waterstone Capital Management, L.P., Pandora Select Partners, LP, Iam Mini-Fund 14 Limited, Whitebox Multi-Strategy Partners, LP, Whitebox Credit Arbitrage Partners, LP, HFR RVA Combined Master Trust, Whitebox Concentrated Convertible Arbitrage Partners, LP and Whitebox Asymmetric Partners, LP. Incorporated by reference to Exhibit 4.3 to the Company's Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.3
|
Warrant Issuance Agreement dated as of August 31, 2012, by and among the Company and WB Delta, Ltd., Waterstone Offshore ER Fund, Ltd., Prime Capital Master SPC, GOT WAT MAC Segregated Portfolio, Waterstone Market Neutral MAC51, Ltd., Waterstone Market Neutral Master Fund, Ltd., Waterstone MF Fund, Ltd., Nomura Waterstone Market Neutral Fund, ZCOF Par Petroleum Holdings, L.L.C. and Highbridge International, LLC. Incorporated by reference to Exhibit 4.4 to the Company's Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.4
|
Form of Common Stock Purchase Warrant dated as of June 4, 2012. Incorporated by reference to Exhibit 4.5 to the Company's Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.5
|
Par Petroleum Corporation 2012 Long Term Incentive Plan. Incorporated by reference to Exhibit 4.1 to the Company's Registration Statement on Form S-8 filed on December 21, 2012.
|
|
|
|
|
4.6
|
Registration Rights Agreement dated as of September 25, 2013, by and among the Company and the Purchasers party thereto. Incorporated by reference to Exhibit 4.1 to the Company's Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
4.7
|
Form of Par Petroleum Corporation Shareholder Subscription Rights Certificate. Incorporated by reference to Exhibit 4.1 to the Company's Current Report on Form 8-K filed on July 22, 2014.
|
|
|
|
|
4.8
|
Stockholders Agreement dated April 10, 2015. Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on April 13, 2015.
|
|
4.9
|
Amendment to Par Pacific Holdings, Inc. 2012 Long Term Incentive Plan. *
|
|
|
|
|
10.1
|
Delayed Draw Term Loan and Bridge Loan Credit Agreement dated as of July 11, 2014, by and among the Company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 14, 2014.
|
|
|
|
|
10.2
|
First Amendment to Delayed Draw Term Loan and Bridge Loan Credit Agreement dated as of July 28, 2014, by and among the Company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 28, 2014.
|
|
|
|
|
10.3
|
Second Amendment to Delayed Draw Term Loan and Bridge Loan Credit Agreement dated as of September 10, 2014, by and among the Company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on September 10, 2014.
|
|
|
|
|
10.4
|
Third Amended and Restated Limited Liability Company Agreement of Laramie Energy, LLC dated February 22, 2016, by and among Laramie Energy II, LLC, Par Piceance Energy Equity LLC and the other members party thereto. *
|
|
|
|
|
10.5
|
Credit Agreement dated as of June 4, 2012 among Piceance Energy, LLC, the financial institutions party thereto, JPMorgan Chase Bank, N.A., as administrative agent and Wells Fargo Bank, National Association, as syndication agent. Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.6
|
First Amendment to Credit Agreement dated August 31, 2012, by and among Piceance Energy, LLC, the financial institutions party thereto and JPMorgan Chase Bank, N.A. Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.7
|
Delta Petroleum General Recovery Trust Agreement dated August 27, 2012, by and among the company, DPCA LLC, Delta Exploration company, Inc., Delta Pipeline, LLC, DLC, Inc., CEC, Inc., Castle Texas Production Limited. Partnership, Amber Resources company of Colorado, Castle Exploration company, Inc. and John T. Young. Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.8
|
Pledge Agreement dated August 31, 2012, by Par Piceance Energy Equity LLC in favor of Jefferies Finance LLC. Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.9
|
Intercreditor Agreement dated August 31, 2012, by and among JP Morgan Chase Bank, N.A., as administrative agent for the First Priority Secured Parties (as defined therein), Jefferies Finance LLC, as administrative agent for the Second Priority Secured Parties (as defined therein), the Company and Par Piceance Energy Equity LLC. Incorporated by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.10
|
Pledge and Security Agreement, dated August 31, 2012, by the company and certain of its subsidiaries in favor of Jefferies Finance LLC. Incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.11
|
Form of Indemnification Agreement between the company and its Directors and Executive Officers. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on October 19, 2012.***
|
|
10.12
|
Letter Agreement dated as of September 17, 2013 but effective as of January 1, 2013, by and between Equity Group Investments and the company. Incorporated by reference to Exhibit 10.17 to the Company’s Quarterly Report on Form 10-Q filed on November 14, 2013.
|
|
|
|
|
10.13
|
Framework Agreement dated as of September 25, 2013, by and among Hawaii Pacific Energy, LLC, Tesoro Hawaii, LLC and Barclays Bank PLC. Incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.14
|
Storage and Services Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Barclays Bank PLC. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.15
|
Agency and Advisory Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Barclays Bank PLC. Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.16
|
Inventory First Lien Security Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Wells Fargo Bank, N.A, as inventory collateral agent. Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.17
|
First Lien Mortgage dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Wells Fargo Bank, N.A, as inventory collateral agent. Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.18
|
Intercreditor Agreement dated as of September 25, 2013, by and among Barclays Bank PLC, Wells Fargo Bank, N.A, as inventory collateral agent, Deutsche Bank AG New York Branch, as ABL loan collateral agent and as administrative agent pursuant to the ABL Credit Agreement, Hawaii Pacific Energy, LLC and Tesoro Hawaii, LLC. Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.19
|
Membership Interests First Lien Pledge Agreement dated as of September 25, 2013, by and between Hawaii Pacific Energy, LLC and Wells Fargo Bank, N.A, as inventory collateral agent. Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.20
|
ABL Credit Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and other borrowers party thereto, Hawaii Pacific Energy, LLC, the Lenders party thereto and Deutsche Bank AG New York Branch, as administrative agent and ABL loan collateral agent. Incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.21
|
ABL Loan Second Lien Security Agreement dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Wells Fargo Bank, National Association, as inventory collateral agent. Incorporated by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.22
|
ABL Loan First Lien Security Agreement dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Deutsche Bank AG New York Branch, as ABL loan collateral agent. Incorporated by reference to Exhibit 10.11 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.23
|
Second Lien Mortgage dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Deutsche Bank AG New York Branch, as collateral agent. Incorporated by reference to Exhibit 10.12 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.24
|
Membership Interests Second Lien Pledge Agreement dated as of September 25, 2013, by and between Hawaii Pacific Energy, LLC and Deutsche Bank AG New York Branch, as ABL loan collateral agent. Incorporated by reference to Exhibit 10.13 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.25
|
Inventory Second Lien Security Agreement dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Deutsche Bank AG New York Branch, as collateral agent. Incorporated by reference to Exhibit 10.14 to the Company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.26
|
Environmental Agreement dated as of September 25, 2013, by and among Tesoro Corporation, Tesoro Hawaii, LLC and Hawaii Pacific Energy, LLC. Incorporated by reference to Exhibit 10.16 to the Company’s Quarterly Report on Form 10-Q filed on November 14, 2013.
|
|
|
|
|
10.27
|
Credit Agreement dated as of November 14, 2013, by and among the company, the Lenders party thereto and Bank of Hawaii, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on November 19, 2013.
|
|
|
|
|
10.28
|
Employment Offer Letter with William Monteleone dated September 25, 2013. Incorporated by reference to Exhibit 10.43 to the Company’s Amendment No. 3 to Annual Report on Form 10-K/A filed on July 2, 2014.***
|
|
|
|
|
|
|
|
10.29
|
Employment Offer Letter with Christopher Micklas dated December 9, 2013***.
|
|
|
|
|
10.30
|
Award Notice of Restricted Stock with William Monteleone dated December 31, 2012. Incorporated by reference to Exhibit 10.46 to the Company’s Amendment No. 3 to Annual Report on Form 10-K/A filed on July 2, 2014.***
|
|
|
|
|
10.31
|
Award Notice of Restricted Stock with William Monteleone dated December 31, 2013. Incorporated by reference to Exhibit 10.49 to the Company’s Amendment No. 3 to Annual Report on Form 10-K/A filed on July 2, 2014.***
|
|
|
|
|
10.32
|
Award Notice of Restricted Stock with Christopher Micklas dated December 9, 2013.***
|
|
|
|
|
10.33
|
Employment Offer Letter with Joseph Israel dated December 12, 2014. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on December 17, 2014. ***
|
|
|
|
|
10.34
|
Award Notice of Restricted Stock with Joseph Israel dated January 5, 2015. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on January 7, 2015.***
|
|
|
|
|
10.35
|
Nonstatutory Stock Option Agreement with Joseph Israel dated January 5, 2015. Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on January 7, 2015.***
|
|
|
|
|
10.36
|
Form of Subscription and Lock-Up Agreement. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.37
|
Form of Award of Restricted Stock (Stock Purchase Plan). Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.38
|
Form of Nonstatutory Stock Option Agreement (Stock Purchase Plan). Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.39
|
Par Petroleum Corporation Discretionary Long Term Incentive Plan for 2014 dated June 12, 2014. Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.40
|
Form of Award of Restricted Stock (Discretionary Long Term Incentive Plan). Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.41
|
Form of Award of Restricted Stock Units (Discretionary Long Term Incentive Plan). Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.42
|
Par Petroleum Corporation NAV (Net Asset Value) Unit Plan dated June 12, 2014. Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.43
|
Form of NAV Units Plan Award. Incorporated by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.44
|
Par Petroleum Corporation Directors’ Deferred Compensation Plan dated June 12, 2014. Incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.45
|
Deferral Election Form. Incorporated by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K filed on July 11, 2014.***
|
|
|
|
|
10.46
|
Amended and Restated Uncommitted Credit Agreement dated as of February 20, 2015, by and among Texadian Energy, Inc., Texadian Energy Canada Limited, BNP Paribas and the other lenders from time to time party thereto and BNP Paribas, as the administrative agent and collateral agent for the lenders and as an issuing bank, daylight overdraft bank and swing line lender. Incorporated by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K filed on February 25, 2015.
|
|
|
|
|
10.47
|
Third Amendment to Delayed Draw Term Loan and Bridge Credit Agreement dated as of March 11, 2015, by and among the Company, the Guarantors party thereto, the Term Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on March 11, 2015.
|
|
|
|
|
|
|
|
10.48
|
Credit Agreement dated as of April 1, 2015, by and among Koko’oha Investments, Inc., Mid Pac Petroleum, LLC, Bank of Hawaii and the other lenders party thereto, and Bank of Hawaii, as administrative agent. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
10.49
|
Pledge Agreement dated as of April 1, 2015, by Hawaii Pacific Energy, LLC in favor of Jefferies Finance LLC. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
10.50
|
Limited Recourse Guaranty dated as of April 1, 2015, by Hawaii Pacific Energy, LLC. Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
10.51
|
Fourth Amendment to Delayed Draw Term Loan and Bridge Loan Credit Agreement dated as of April 1, 2015, by and among the Company, the Guarantors party thereto, the Term Lenders party thereto and Jefferies Finance LLC, as administrative agent for the lenders. Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
10.52
|
Second Amendment and Waiver to ABL Credit Agreement dated as of March 30, 2015, by and among Hawaii Independent Energy, LLC, Hawaii Pacific Energy, LLC, the Lenders party thereto and Deutsche Bank AG New York Branch, as administrative agent and collateral agent for the Lenders. Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
10.53
|
First Amendment to Credit Agreement dated as of March 30, 2015 among HIE Retail, LLC, Bank of Hawaii, American Savings Bank, F.S.B. and Central Pacific Bank, and Bank of Hawaii, as administrative and collateral agent for the Lenders. Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on April 2, 2015.
|
|
|
|
|
10.54
|
Form of Award of Restricted Stock (Discretionary Long Term Incentive Plan). Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on April 2, 2015. ***
|
|
|
|
|
10.55
|
Form of Award of Restricted Stock Units (Discretionary Long Term Incentive Plan). Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on April 2, 2015. ***
|
|
|
|
|
10.56
|
Form of Nonstatutory Stock Option Agreement (Discretionary Long Term Incentive Plan). Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on April 2, 2015. ***
|
|
|
|
|
10.57
|
Termination of Stockholders Agreement dated April 10, 2015 by and among Par Petroleum Corporation, Zell Credit Opportunities Fund, L.P., ZCOF Par Petroleum Holdings, LLC, Pandora Select Partners, LP, Whitebox Multi-Strategy Partners, LP, Whitebox Credit Arbitrage Partners, LP, Whitebox Concentrated Convertible Arbitrage Partners, LP, and Whitebox Asymmetric Partners, LP. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on April 13, 2015.
|
|
|
|
|
10.58
|
Par Petroleum (and subsidiaries) Incentive Compensation Plan. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on May 12, 2015. ***
|
|
|
|
|
10.59
|
Letter Agreement dated as of December 30, 2014, among HIE Retail, LLC, Bank of Hawaii, American Savings Bank, F.S.B. and Central Pacific Bank. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed May 15, 2015.
|
|
|
|
|
10.60
|
Second Amendment to Credit Agreement dated as of May 15, 2015, among HIE Retail, LLC, Hawaii Pacific Energy, LLC, Bank of Hawaii, American Savings Bank, F.S.B. and Central Pacific Bank, and Bank of Hawaii, as administrative and collateral agent for the Lenders. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed May 15, 2015.
|
|
|
|
|
10.61
|
Supply and Offtake Agreement dated as of June 1, 2015, between Hawaii Independent Energy, LLC and J. Aron & Company. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.62
|
Storage Facilities Agreement dated as of June 1, 2015, between Hawaii Independent Energy, LLC and J. Aron & Company. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.63
|
Marketing and Sales Agreement dated as of June 1, 2015, between Hawaii Independent Energy, LLC and J. Aron & Company. Incorporated as Exhibit 10.3 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.64
|
Pledge and Security Agreement dated as of June 1, 2015, between Hawaii Independent Energy, LLC and J. Aron & Company. Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.65
|
Equity Pledge Agreement dated as of June 1, 2015, between Hawaii Pacific Energy, LLC and J. Aron & Company. Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.66
|
Mortgage, Assignment of Leases and Rents, Security Agreement and Fixture Filing dated as of June 1, 2015, by Hawaii Independent Energy, LLC for the benefit of J. Aron & Company. Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.67
|
Environmental Indemnity Agreement dated as of June 1, 2015, by Hawaii Independent Energy, LLC in favor of J. Aron & Company. Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.68
|
Fifth Amendment to Delayed Draw Term Loan and Bridge Loan Credit Agreement dated as of June 1, 2015, by and among of Par Petroleum Corporation, the Guarantors party thereto, the Term Lenders party thereto and Jefferies Finance LLC, as administrative agent for the lenders. Incorporated by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K filed June 2, 2015.
|
|
|
|
|
10.69
|
Employment Offer Letter with William C. Pate dated October 12, 2015. Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed October 14, 2015. ***
|
|
|
|
|
10.70
|
Initial Award with William C. Pate dated October 12, 2015. Incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed October 14, 2015. ***
|
|
|
|
|
10.71
|
Amendment to Employment Offer Letter with Joseph Israel dated October 12, 2015. Incorporated by reference to Exhibit 10.3 to the Company's Current Report on Form 8-K filed October 14, 2015. ***
|
|
|
|
|
10.72
|
Credit Agreement, dated as of December 17, 2015, among Mid Pac Petroleum, LLC, HIE Retail, LLC, the Subsidiary Guarantors party thereto, the lending institutions named therein, and KeyBank National Association, as the administrative agent and as a letter of credit issuer. Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on December 18, 2015.
|
|
|
|
|
10.73
|
Sixth Amendment to Delayed Draw Term Loan and Bridge Loan Credit Agreement dated as of December 17, 2015, among Par Pacific Holdings, Inc., the Guarantors party thereto, the Term Lenders party thereto and Jefferies Finance LLC, as administrative agent for the lenders. Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on December 18, 2015.
|
|
|
|
|
10.74
|
Unit Purchase Agreement dated February 22, 2016, by and among Laramie Energy, LLC, Par Piceance Energy Equity LLC, and the other parties thereto. *
|
|
10.75
|
Equity Commitment Letter dated December 17, 2015, by and between Par Pacific Holdings, Inc. and Piceance Energy, LLC. *
|
|
|
|
|
14.1
|
Par Pacific Holdings, Inc. Code of Business Conduct and Ethics for Employees, Executive Officers and Directors, effective December 3, 2015. *
|
|
|
|
|
21.1
|
Subsidiaries of the Registrant.*
|
|
|
|
|
23.1
|
Consent of Deloitte & Touche LLP*
|
|
|
|
|
23.2
|
Consent of EKS&H LLLP*
|
|
|
|
|
23.3
|
Consent of Netherland, Sewell & Associates, Inc.*
|
|
|
|
|
23.4
|
Consent of Deloitte & Touche LLP related to the financial statements of Laramie Energy, LLC as of and for the year ended December 31, 2015. *
|
|
|
|
|
31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. *
|
|
|
|
|
31.2
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. *
|
|
|
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.*
|
|
|
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350. *
|
|
|
|
|
99.1
|
Report of Netherland, Sewell & Associates, Inc. regarding the registrants Proved Reserves as of December 31, 2015.*
|
|
|
|
|
99.2
|
Laramie Energy, LLC Financial Statements and Independent Auditors' Report, for the fiscal years ended December 31, 2015, 2014, and 2013. *
|
|
|
|
|
101.INS
|
XBRL Instance Document.**
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Documents.**
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.**
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.**
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.**
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.**
|
|
|
Page No.
|
|
Reports of Independent Registered Public Accounting Firms
|
|
|
Consolidated Balance Sheets
|
|
|
Consolidated Statements of Operations
|
|
|
Consolidated Statements of Comprehensive Loss
|
|
|
Consolidated Statements of Cash Flows
|
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
ASSETS
|
|
|
|
|
|||
|
Current assets
|
|
|
|
|
|||
|
Cash and cash equivalents
|
$
|
167,788
|
|
|
$
|
89,210
|
|
|
Restricted cash
|
748
|
|
|
749
|
|
||
|
Trade accounts receivable
|
68,342
|
|
|
111,953
|
|
||
|
Inventories
|
219,437
|
|
|
243,853
|
|
||
|
Prepaid and other current assets
|
75,437
|
|
|
15,024
|
|
||
|
Total current assets
|
531,752
|
|
|
460,789
|
|
||
|
Property and equipment
|
|
|
|
|
|
||
|
Property, plant and equipment
|
220,863
|
|
|
123,323
|
|
||
|
Proved oil and gas properties, at cost, successful efforts method of accounting
|
1,122
|
|
|
1,122
|
|
||
|
Total property and equipment
|
221,985
|
|
|
124,445
|
|
||
|
Less accumulated depreciation and depletion
|
(26,845
|
)
|
|
(11,510
|
)
|
||
|
Property and equipment, net
|
195,140
|
|
|
112,935
|
|
||
|
Long-term assets
|
|
|
|
|
|
||
|
Investment in Laramie Energy, LLC
|
76,203
|
|
|
104,657
|
|
||
|
Intangible assets, net
|
34,368
|
|
|
7,506
|
|
||
|
Goodwill
|
41,327
|
|
|
20,786
|
|
||
|
Other long-term assets
|
13,471
|
|
|
28,563
|
|
||
|
Total assets
|
$
|
892,261
|
|
|
$
|
735,236
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
||
|
Current liabilities
|
|
|
|
|
|
||
|
Current maturities of long-term debt
|
$
|
11,000
|
|
|
$
|
29,100
|
|
|
Obligations under inventory financing agreements
|
237,709
|
|
|
197,394
|
|
||
|
Accounts payable
|
27,428
|
|
|
33,064
|
|
||
|
Current portion of contingent consideration
|
19,880
|
|
|
—
|
|
||
|
Other accrued liabilities
|
69,023
|
|
|
51,248
|
|
||
|
Total current liabilities
|
365,040
|
|
|
310,806
|
|
||
|
Long-term liabilities
|
|
|
|
|
|
||
|
Long-term debt, net of current maturities
|
154,212
|
|
|
101,739
|
|
||
|
Common stock warrants
|
8,096
|
|
|
12,123
|
|
||
|
Contingent consideration
|
7,701
|
|
|
9,131
|
|
||
|
Long-term capital lease obligations
|
1,175
|
|
|
1,295
|
|
||
|
Other liabilities
|
15,426
|
|
|
7,983
|
|
||
|
Total liabilities
|
551,650
|
|
|
443,077
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
||
|
Stockholders’ equity
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value: 3,000,000 shares authorized, none issued
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value; 500,000,000 shares authorized at December 31, 2015 and 2014, 41,009,924 shares and 37,068,886 shares issued at December 31, 2015 and 2014, respectively
|
410
|
|
|
371
|
|
||
|
Additional paid-in capital
|
515,165
|
|
|
427,287
|
|
||
|
Accumulated deficit
|
(174,964
|
)
|
|
(135,053
|
)
|
||
|
Accumulated other comprehensive loss
|
—
|
|
|
(446
|
)
|
||
|
Total stockholders’ equity
|
340,611
|
|
|
292,159
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
892,261
|
|
|
$
|
735,236
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Revenues
|
$
|
2,066,337
|
|
|
$
|
3,108,025
|
|
|
$
|
886,014
|
|
|
Operating expenses
|
|
|
|
|
|
||||||
|
Cost of revenues
|
1,787,368
|
|
|
2,937,472
|
|
|
857,066
|
|
|||
|
Operating expense, excluding depreciation, depletion and amortization expense
|
136,338
|
|
|
140,900
|
|
|
27,251
|
|
|||
|
Lease operating expense
|
5,283
|
|
|
5,673
|
|
|
5,676
|
|
|||
|
Depreciation, depletion and amortization
|
19,918
|
|
|
14,897
|
|
|
5,982
|
|
|||
|
Impairment expense
|
9,639
|
|
|
—
|
|
|
—
|
|
|||
|
Loss (gain) on sale of assets, net
|
—
|
|
|
624
|
|
|
(50
|
)
|
|||
|
Trust litigation and settlements
|
—
|
|
|
—
|
|
|
6,206
|
|
|||
|
General and administrative expense
|
44,271
|
|
|
34,304
|
|
|
21,494
|
|
|||
|
Acquisition and integration expense
|
2,006
|
|
|
11,687
|
|
|
9,794
|
|
|||
|
Total operating expenses
|
2,004,823
|
|
|
3,145,557
|
|
|
933,419
|
|
|||
|
Operating income (loss)
|
61,514
|
|
|
(37,532
|
)
|
|
(47,405
|
)
|
|||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Interest expense and financing costs, net
|
(20,156
|
)
|
|
(17,995
|
)
|
|
(13,285
|
)
|
|||
|
Loss on termination of financing agreements
|
(19,669
|
)
|
|
(1,788
|
)
|
|
(6,141
|
)
|
|||
|
Other income (expense), net
|
(291
|
)
|
|
(312
|
)
|
|
758
|
|
|||
|
Change in value of common stock warrants
|
(3,664
|
)
|
|
4,433
|
|
|
(10,159
|
)
|
|||
|
Change in value of contingent consideration
|
(18,450
|
)
|
|
2,849
|
|
|
—
|
|
|||
|
Equity earnings (losses) from Laramie Energy, LLC
|
(55,983
|
)
|
|
2,849
|
|
|
(2,941
|
)
|
|||
|
Total other income (expense), net
|
(118,213
|
)
|
|
(9,964
|
)
|
|
(31,768
|
)
|
|||
|
Loss before income taxes
|
(56,699
|
)
|
|
(47,496
|
)
|
|
(79,173
|
)
|
|||
|
Income tax benefit
|
16,788
|
|
|
455
|
|
|
—
|
|
|||
|
Net loss
|
$
|
(39,911
|
)
|
|
$
|
(47,041
|
)
|
|
$
|
(79,173
|
)
|
|
Loss per share
|
|
|
|
|
|
||||||
|
Basic
|
$
|
(1.06
|
)
|
|
$
|
(1.44
|
)
|
|
$
|
(4.01
|
)
|
|
Diluted
|
$
|
(1.06
|
)
|
|
$
|
(1.44
|
)
|
|
$
|
(4.01
|
)
|
|
Weighted-average number of shares outstanding
|
|
|
|
|
|
||||||
|
Basic
|
37,678
|
|
|
32,739
|
|
|
19,740
|
|
|||
|
Diluted
|
37,678
|
|
|
32,739
|
|
|
19,740
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net loss
|
$
|
(39,911
|
)
|
|
$
|
(47,041
|
)
|
|
$
|
(79,173
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Reclassification of other post-retirement benefits loss to net income
|
1,082
|
|
|
—
|
|
|
|
||||
|
Other post-retirement benefits loss
|
(636
|
)
|
|
(446
|
)
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
446
|
|
|
(446
|
)
|
|
|
||||
|
Comprehensive loss
|
$
|
(39,465
|
)
|
|
$
|
(47,487
|
)
|
|
$
|
(79,173
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
||||
|
Net loss
|
$
|
(39,911
|
)
|
|
$
|
(47,041
|
)
|
|
$
|
(79,173
|
)
|
|
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Depreciation, depletion and amortization
|
19,918
|
|
|
14,897
|
|
|
5,982
|
|
|||
|
Impairment expense
|
9,639
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on termination of financing agreements
|
19,669
|
|
|
1,788
|
|
|
6,141
|
|
|||
|
Gain on termination of other post-retirement benefits
|
(5,550
|
)
|
|
—
|
|
|
—
|
|
|||
|
Non-cash interest expense
|
12,449
|
|
|
13,470
|
|
|
10,601
|
|
|||
|
Change in value of common stock warrants
|
3,664
|
|
|
(4,433
|
)
|
|
10,159
|
|
|||
|
Change in value of contingent consideration
|
18,450
|
|
|
(2,849
|
)
|
|
—
|
|
|||
|
Deferred taxes
|
(16,489
|
)
|
|
(257
|
)
|
|
179
|
|
|||
|
Loss (gain) on sale of assets, net
|
—
|
|
|
624
|
|
|
(50
|
)
|
|||
|
Stock-based compensation
|
5,165
|
|
|
3,970
|
|
|
1,161
|
|
|||
|
Unrealized loss (gain) on derivative contracts
|
10,896
|
|
|
(1,015
|
)
|
|
—
|
|
|||
|
Equity (earnings) losses from Laramie Energy, LLC
|
55,983
|
|
|
(2,849
|
)
|
|
2,941
|
|
|||
|
Net changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
||||
|
Trade accounts receivable
|
54,529
|
|
|
5,608
|
|
|
(40,278
|
)
|
|||
|
Collateral posted with broker for derivative transactions
|
(20,927
|
)
|
|
—
|
|
|
—
|
|
|||
|
Prepaid and other assets
|
(35,697
|
)
|
|
(5,966
|
)
|
|
(2,569
|
)
|
|||
|
Inventories
|
31,913
|
|
|
61,529
|
|
|
69,211
|
|
|||
|
Obligations under inventory financing agreements
|
34,845
|
|
|
(112,884
|
)
|
|
(38,999
|
)
|
|||
|
Accounts payable and other accrued liabilities
|
(26,188
|
)
|
|
20,804
|
|
|
19,017
|
|
|||
|
Net cash provided by (used in) operating activities
|
132,358
|
|
|
(54,604
|
)
|
|
(35,677
|
)
|
|||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
||||
|
Acquisition of Par Hawaii, Inc., net of cash acquired
|
(64,331
|
)
|
|
(10,000
|
)
|
|
—
|
|
|||
|
Capital expenditures
|
(22,345
|
)
|
|
(14,300
|
)
|
|
(7,768
|
)
|
|||
|
Proceeds from sale of assets
|
—
|
|
|
595
|
|
|
2,850
|
|
|||
|
Acquisition of Par Hawaii Refining, LLC, including working capital settlement
|
—
|
|
|
(582
|
)
|
|
(559,279
|
)
|
|||
|
Investment in Laramie Energy, LLC
|
(27,529
|
)
|
|
(12
|
)
|
|
(303
|
)
|
|||
|
Net cash used in investing activities
|
(114,205
|
)
|
|
(24,299
|
)
|
|
(564,500
|
)
|
|||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
||||
|
Proceeds from sale of common stock, net of offering costs
|
76,056
|
|
|
103,949
|
|
|
199,170
|
|
|||
|
Proceeds from exercise of common stock warrants
|
39
|
|
|
5
|
|
|
18
|
|
|||
|
Proceeds from borrowings
|
208,158
|
|
|
363,620
|
|
|
159,800
|
|
|||
|
Repayments of borrowings
|
(227,212
|
)
|
|
(331,530
|
)
|
|
(121,909
|
)
|
|||
|
Net repayments on deferred payment arrangement
|
(1,436
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of deferred loan costs
|
(7,335
|
)
|
|
(6,045
|
)
|
|
(2,264
|
)
|
|||
|
Purchase of common stock for retirement
|
(1,034
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from inventory financing agreements
|
271,000
|
|
|
—
|
|
|
378,238
|
|
|||
|
Payments for termination of supply and exchange agreements
|
(257,811
|
)
|
|
—
|
|
|
—
|
|
|||
|
Restricted cash released
|
—
|
|
|
53
|
|
|
19,000
|
|
|||
|
Net cash provided by financing activities
|
60,425
|
|
|
130,052
|
|
|
632,053
|
|
|||
|
Net increase in cash and cash equivalents
|
78,578
|
|
|
51,149
|
|
|
31,876
|
|
|||
|
Cash and cash equivalents at beginning of period
|
89,210
|
|
|
38,061
|
|
|
6,185
|
|
|||
|
Cash and cash equivalents at end of period
|
$
|
167,788
|
|
|
$
|
89,210
|
|
|
$
|
38,061
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
||||
|
Cash received (paid) for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
(6,891
|
)
|
|
$
|
(4,526
|
)
|
|
$
|
(2,186
|
)
|
|
Taxes
|
402
|
|
|
243
|
|
|
—
|
|
|||
|
Non-cash investing and financing activities
|
|
|
|
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
2,102
|
|
|
$
|
2,328
|
|
|
$
|
—
|
|
|
Stock issued used to settle bankruptcy claims
|
—
|
|
|
2,677
|
|
|
2,605
|
|
|||
|
Value of warrants reclassified to equity
|
7,691
|
|
|
786
|
|
|
3,741
|
|
|||
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
|
|||||||||||
|
|
Common Stock
|
|
Paid-In
|
|
Accumulated
|
|
Comprehensive
|
|
Total
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Loss
|
|
Equity
|
|||||||||||
|
Balance, January 1, 2013
|
15,008
|
|
|
$
|
150
|
|
|
$
|
109,446
|
|
|
$
|
(8,839
|
)
|
|
$
|
—
|
|
|
$
|
100,757
|
|
|
Issuance of common stock, net of offering costs of $830 thousand
|
14,388
|
|
|
144
|
|
|
199,026
|
|
|
—
|
|
|
—
|
|
|
199,170
|
|
|||||
|
Bankruptcy claim settlements
|
209
|
|
|
2
|
|
|
2,603
|
|
|
—
|
|
|
—
|
|
|
2,605
|
|
|||||
|
Exercise of common stock warrants
|
184
|
|
|
2
|
|
|
3,739
|
|
|
—
|
|
|
—
|
|
|
3,741
|
|
|||||
|
Stock-based compensation
|
362
|
|
|
3
|
|
|
1,161
|
|
|
—
|
|
|
—
|
|
|
1,164
|
|
|||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,173
|
)
|
|
—
|
|
|
(79,173
|
)
|
|||||
|
Balance, December 31, 2013
|
30,151
|
|
|
301
|
|
|
315,975
|
|
|
(88,012
|
)
|
|
—
|
|
|
228,264
|
|
|||||
|
Reverse stock split
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Issuance of common stock, net of offering costs of $237 thousand
|
6,525
|
|
|
65
|
|
|
103,884
|
|
|
—
|
|
|
—
|
|
|
103,949
|
|
|||||
|
Bankruptcy claim settlements
|
146
|
|
|
1
|
|
|
2,676
|
|
|
—
|
|
|
—
|
|
|
2,677
|
|
|||||
|
Exercise of common stock warrants
|
51
|
|
|
1
|
|
|
785
|
|
|
—
|
|
|
—
|
|
|
786
|
|
|||||
|
Stock-based compensation
|
196
|
|
|
2
|
|
|
3,968
|
|
|
—
|
|
|
—
|
|
|
3,970
|
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(446
|
)
|
|
(446
|
)
|
|||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,041
|
)
|
|
—
|
|
|
(47,041
|
)
|
|||||
|
Balance, December 31, 2014
|
37,069
|
|
|
371
|
|
|
427,287
|
|
|
(135,053
|
)
|
|
(446
|
)
|
|
292,159
|
|
|||||
|
Issuance of common stock, net of offering costs of $1.0 million
|
3,500
|
|
|
35
|
|
|
76,021
|
|
|
—
|
|
|
—
|
|
|
76,056
|
|
|||||
|
Exercise of common stock warrants
|
404
|
|
|
4
|
|
|
7,726
|
|
|
—
|
|
|
—
|
|
|
7,730
|
|
|||||
|
Stock-based compensation
|
98
|
|
|
1
|
|
|
5,164
|
|
|
—
|
|
|
—
|
|
|
5,165
|
|
|||||
|
Purchase of common stock for retirement
|
(61
|
)
|
|
(1
|
)
|
|
(1,033
|
)
|
|
—
|
|
|
—
|
|
|
(1,034
|
)
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
446
|
|
|
446
|
|
|||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(39,911
|
)
|
|
—
|
|
|
(39,911
|
)
|
|||||
|
Balance, December 31, 2015
|
41,010
|
|
|
$
|
410
|
|
|
$
|
515,165
|
|
|
$
|
(174,964
|
)
|
|
$
|
—
|
|
|
$
|
340,611
|
|
|
Assets
|
|
Lives in Years
|
|
Refining
|
|
8 to 47
|
|
Logistics
|
|
3 to 30
|
|
Retail
|
|
14 to 18
|
|
Corporate
|
|
3 to 7
|
|
Software
|
|
3
|
|
Level 1 –
|
Assets or liabilities for which the item is valued based on quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
Level 2 –
|
Assets or liabilities valued based on observable market data for similar instruments.
|
|
Level 3 –
|
Assets or liabilities for which significant valuation assumptions are not readily observable in the market; instruments valued based on the best available data, some of which is internally-developed and considers risk premiums that a market participant would require.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Beginning balance
|
$
|
104,657
|
|
|
$
|
101,796
|
|
|
$
|
104,434
|
|
|
Equity earnings (loss) from Laramie Energy
|
(15,713
|
)
|
|
2,278
|
|
|
(3,516
|
)
|
|||
|
Accretion of basis difference
|
811
|
|
|
571
|
|
|
575
|
|
|||
|
Impairment
|
(41,081
|
)
|
|
—
|
|
|
—
|
|
|||
|
Investments
|
27,529
|
|
|
12
|
|
|
303
|
|
|||
|
Ending balance
|
$
|
76,203
|
|
|
$
|
104,657
|
|
|
$
|
101,796
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Current assets
|
$
|
8,511
|
|
|
$
|
13,168
|
|
|
Non-current assets
|
514,206
|
|
|
468,379
|
|
||
|
Current liabilities
|
18,158
|
|
|
17,103
|
|
||
|
Non-current liabilities
|
98,624
|
|
|
105,774
|
|
||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Natural gas and oil revenues
|
$
|
42,870
|
|
|
$
|
80,471
|
|
|
$
|
61,091
|
|
|
Income (loss) from operations
|
(40,984
|
)
|
|
3,512
|
|
|
(5,196
|
)
|
|||
|
Net income (loss)
|
(49,159
|
)
|
|
6,576
|
|
|
(8,977
|
)
|
|||
|
Cash
|
$
|
10,007
|
|
|
Accounts receivable
|
9,905
|
|
|
|
Inventories
|
5,375
|
|
|
|
Prepaid and other current assets
|
1,444
|
|
|
|
Property, plant and equipment
|
40,997
|
|
|
|
Land
|
34,800
|
|
|
|
Goodwill
(1)
|
27,531
|
|
|
|
Intangible assets
|
33,647
|
|
|
|
Other non-current assets
|
1,228
|
|
|
|
Accounts payable and other current liabilities
|
(11,331
|
)
|
|
|
Deferred tax liability
|
(16,759
|
)
|
|
|
Other non-current liabilities
|
(7,235
|
)
|
|
|
Total
|
$
|
129,609
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2015
|
|
2014
|
||||
|
Revenues
|
|
$
|
2,093,587
|
|
|
$
|
3,361,739
|
|
|
Net loss
|
|
(54,941
|
)
|
|
(28,501
|
)
|
||
|
Inventory
|
$
|
418,750
|
|
|
Trade accounts receivable
|
59,553
|
|
|
|
Prepaid and other current assets
|
2,497
|
|
|
|
Property, plant and equipment
|
59,670
|
|
|
|
Land
|
39,800
|
|
|
|
Goodwill
|
13,796
|
|
|
|
Intangible assets
|
4,596
|
|
|
|
Accounts payable and other current liabilities
|
(18,542
|
)
|
|
|
Contingent consideration liability
|
(11,980
|
)
|
|
|
Other non-current liabilities
|
(7,561
|
)
|
|
|
Total
|
$
|
560,579
|
|
|
Revenues
|
$
|
2,986,800
|
|
|
Net income
|
(122,000
|
)
|
|
|
|
Titled Inventory
|
|
Supply and Offtake Agreements
(1)
|
|
Total
|
||||||
|
December 31, 2015
|
|
|
|
|
|
||||||
|
Crude oil and feedstocks
|
$
|
18,404
|
|
|
$
|
68,126
|
|
|
$
|
86,530
|
|
|
Refined products and blendstock
|
28,023
|
|
|
87,608
|
|
|
115,631
|
|
|||
|
Warehouse stock and other
|
17,276
|
|
|
—
|
|
|
17,276
|
|
|||
|
Total
|
$
|
63,703
|
|
|
$
|
155,734
|
|
|
$
|
219,437
|
|
|
December 31, 2014
|
|
|
|
|
|
||||||
|
Crude oil and feedstocks
|
—
|
|
|
62,594
|
|
|
62,594
|
|
|||
|
Refined products and blendstock
|
47,922
|
|
|
118,375
|
|
|
166,297
|
|
|||
|
Warehouse stock and other
|
14,962
|
|
|
—
|
|
|
14,962
|
|
|||
|
Total
|
$
|
62,884
|
|
|
$
|
180,969
|
|
|
$
|
243,853
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Advances to suppliers for crude purchases
|
$
|
36,247
|
|
|
$
|
—
|
|
|
Collateral posted with broker for derivative transactions
|
20,926
|
|
|
—
|
|
||
|
Prepaid insurance
|
6,773
|
|
|
8,188
|
|
||
|
Derivative assets
|
4,577
|
|
|
1,015
|
|
||
|
Other
|
6,914
|
|
|
5,821
|
|
||
|
Total
|
$
|
75,437
|
|
|
$
|
15,024
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Land
|
$
|
74,600
|
|
|
$
|
39,800
|
|
|
Buildings and equipment
|
139,908
|
|
|
81,488
|
|
||
|
Other
|
6,355
|
|
|
2,035
|
|
||
|
Total property, plant and equipment
|
220,863
|
|
|
123,323
|
|
||
|
Proved oil and gas properties
|
1,122
|
|
|
1,122
|
|
||
|
Less accumulated depreciation and depletion
|
(26,845
|
)
|
|
(11,510
|
)
|
||
|
Property, plant and equipment, net
|
$
|
195,140
|
|
|
$
|
112,935
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Beginning balance
|
$
|
2,580
|
|
|
$
|
3,172
|
|
|
$
|
512
|
|
|
Obligations acquired
|
5,725
|
|
|
—
|
|
|
2,601
|
|
|||
|
Accretion expense
|
604
|
|
|
239
|
|
|
59
|
|
|||
|
Revision in estimate
|
—
|
|
|
(831
|
)
|
|
—
|
|
|||
|
Ending balance
|
$
|
8,909
|
|
|
$
|
2,580
|
|
|
$
|
3,172
|
|
|
Balance at January 1, 2014
|
$
|
20,603
|
|
|
Par Hawaii Refining acquisition purchase price allocation adjustments
(1)
|
183
|
|
|
|
Balance at December 31, 2014
|
20,786
|
|
|
|
Acquisition of Mid Pac
(1)
|
27,531
|
|
|
|
Impairment expense
|
(6,990
|
)
|
|
|
Balance at December 31, 2015
|
$
|
41,327
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Intangible assets:
|
|
|
|
|
|
||
|
Supplier relationships
|
$
|
—
|
|
|
$
|
3,360
|
|
|
Railcar leases
|
3,249
|
|
|
3,249
|
|
||
|
Historical shipper status
|
—
|
|
|
2,200
|
|
||
|
Trade names and trademarks
|
6,267
|
|
|
4,689
|
|
||
|
Customer relationships
|
32,064
|
|
|
—
|
|
||
|
Total intangible assets
|
41,580
|
|
|
13,498
|
|
||
|
Accumulated amortization:
|
|
|
|
|
|
||
|
Supplier relationships
|
—
|
|
|
(516
|
)
|
||
|
Railcar leases
|
(1,950
|
)
|
|
(1,301
|
)
|
||
|
Historical shipper status
|
—
|
|
|
(2,200
|
)
|
||
|
Trade name and trademarks
|
(3,540
|
)
|
|
(1,975
|
)
|
||
|
Customer relationships
|
(1,722
|
)
|
|
—
|
|
||
|
Total accumulated amortization
|
(7,212
|
)
|
|
(5,992
|
)
|
||
|
Net:
|
|
|
|
|
|
||
|
Supplier relationships
|
—
|
|
|
2,844
|
|
||
|
Railcar leases
|
1,299
|
|
|
1,948
|
|
||
|
Historical shipper status
|
—
|
|
|
—
|
|
||
|
Trade name and trademarks
|
2,727
|
|
|
2,714
|
|
||
|
Customer relationships
|
30,342
|
|
|
—
|
|
||
|
Total intangible assets, net
|
$
|
34,368
|
|
|
$
|
7,506
|
|
|
Year Ended
|
|
Amount
|
||
|
2016
|
|
$
|
4,457
|
|
|
2017
|
|
3,307
|
|
|
|
2018
|
|
2,658
|
|
|
|
2019
|
|
2,658
|
|
|
|
2020
|
|
2,658
|
|
|
|
Thereafter
|
|
18,630
|
|
|
|
|
|
$
|
34,368
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
KeyBank Credit Agreement
|
$
|
110,000
|
|
|
$
|
—
|
|
|
Term Loan
|
60,119
|
|
|
89,701
|
|
||
|
HIE Retail Credit Agreement
|
—
|
|
|
22,750
|
|
||
|
Texadian Uncommitted Credit Agreement
|
—
|
|
|
26,500
|
|
||
|
Principal amount of long-term debt
|
170,119
|
|
|
138,951
|
|
||
|
Less unamortized discount
|
(899
|
)
|
|
(2,341
|
)
|
||
|
Less deferred financing costs
|
(4,008
|
)
|
|
(5,771
|
)
|
||
|
Total debt, net of unamortized discount and deferred financing costs
|
165,212
|
|
|
130,839
|
|
||
|
Less current maturities
|
(11,000
|
)
|
|
(29,100
|
)
|
||
|
Long-term debt, net of current maturities
|
$
|
154,212
|
|
|
$
|
101,739
|
|
|
Year Ended
|
|
Amount Due
|
||
|
2016
|
|
$
|
11,000
|
|
|
2017
|
|
11,000
|
|
|
|
2018
|
|
71,119
|
|
|
|
2019
|
|
11,000
|
|
|
|
2020
|
|
11,000
|
|
|
|
Thereafter
|
|
55,000
|
|
|
|
Total
|
|
$
|
170,119
|
|
|
|
|
|
|
Applicable Margin for
|
|
Applicable Margin for
|
|
Level
|
|
Leverage Ratio
|
|
Base Rate Loans
|
|
Eurodollar Loans
|
|
1
|
|
< 3.00x
|
|
1.50%
|
|
2.50%
|
|
2
|
|
3.00x - 3.50x
|
|
1.75%
|
|
2.75%
|
|
3
|
|
3.50x - 4.00x
|
|
2.00%
|
|
3.00%
|
|
4
|
|
> 4.00x
|
|
2.25%
|
|
3.25%
|
|
Period (fiscal quarters)
|
|
Maximum Leverage Ratio
|
|
December 31, 2015 — December 31, 2017
|
|
4.50 to 1.00
|
|
March 31, 2018 — December 31, 2018
|
|
4.25 to 1.00
|
|
March 31, 2019 and each fiscal quarter-end thereafter
|
|
4.00 to 1.00
|
|
•
|
futures and OTC swaps purchases of
403 thousand
barrels that economically hedge our forecasted sales of refined products;
|
|
•
|
sold OTC swaps of
95 thousand
barrels that economically hedge our refined products inventory;
|
|
•
|
futures sales of
239 thousand
barrels that economically hedge our physical inventory for our Texadian segment; and
|
|
•
|
option collars of
52 thousand
barrels per month through December 2017 that economically hedge our internally consumed fuel.
|
|
|
|
|
December 31,
|
||||||
|
|
Balance Sheet Location
|
|
2015
|
|
2014
|
||||
|
|
|
|
Asset (Liability)
|
||||||
|
Commodity derivatives
(1)
|
Prepaid and other current assets
|
|
$
|
4,577
|
|
|
$
|
1,015
|
|
|
Commodity derivatives
(1)
|
Other accrued liabilities
|
|
(9,534
|
)
|
|
—
|
|
||
|
Commodity derivatives
(1)
|
Other liabilities
|
|
(4,925
|
)
|
|
—
|
|
||
|
J. Aron repurchase obligation derivative
|
Obligations under inventory financing agreements
|
|
9,810
|
|
|
—
|
|
||
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
Statement of Operations Classification
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Commodity derivatives
|
Cost of revenues
|
|
$
|
14,367
|
|
|
$
|
8,228
|
|
|
$
|
410
|
|
|
J. Aron repurchase obligation derivative
|
Cost of revenues
|
|
12,654
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
Valuation
|
||
|
|
Fair Value
|
|
Technique
|
||
|
|
(in thousands)
|
|
|
||
|
Net working capital
|
$
|
15,400
|
|
|
(1)
|
|
Property, plant and equipment
|
40,997
|
|
|
(2)
|
|
|
Land
|
34,800
|
|
|
(3)
|
|
|
Goodwill
|
27,531
|
|
|
(4)
|
|
|
Intangible assets
|
33,647
|
|
|
(5)
|
|
|
Other non-current assets
|
1,228
|
|
|
(7)
|
|
|
Deferred tax liability
|
(16,759
|
)
|
|
(6)
|
|
|
Other non-current liabilities
|
(7,235
|
)
|
|
(7)
|
|
|
Total
|
$
|
129,609
|
|
|
|
|
(1)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
|
(2)
|
The fair value of the property, plant and equipment was estimated using the cost approach. Under the cost approach, the total replacement cost of the property is determined based on industry sources with adjustments for regional factors. The total cost is then adjusted for depreciation based on the physical age of the assets and obsolescence. We consider this to be a Level 3 fair value measurement.
|
|
(3)
|
The fair value of the land was estimated using the sales comparison approach. Under this approach, the sales prices of similar properties are adjusted to account for differences in land characteristics. We consider this to be a Level 3 fair value measurement.
|
|
(4)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
|
(5)
|
The fair value of customer relationships was estimated using the Excess Earnings Method. Significant inputs used in this model include estimated revenue attributable to the customer relationship and estimated attrition rates. The fair value of the trade names and trademarks was estimated using the Relief from Royalty Method. Significant inputs used in this model include estimated revenue attributable to the trade names and trademarks and a royalty rate. We consider this to be a Level 3 fair value measurement.
|
|
(6)
|
The deferred tax liability was determined based on the differences between the tax bases of the assets acquired and liabilities assumed and the values of those assets and liabilities recognized on our consolidated balance sheets as of the date of acquisition.
|
|
(7)
|
Other non-current assets and liabilities were recorded at their estimated net present value. We consider this to be a Level 3 fair value measurement.
|
|
|
|
|
Valuation
|
||
|
|
Fair Value
|
|
Technique
|
||
|
|
(in thousands)
|
|
|
||
|
Net working capital
|
$
|
462,258
|
|
|
(1)
|
|
Property, plant and equipment
|
59,670
|
|
|
(2)
|
|
|
Land
|
39,800
|
|
|
(3)
|
|
|
Goodwill
|
13,796
|
|
|
(4)
|
|
|
Intangible assets
|
4,596
|
|
|
(5)
|
|
|
Contingent consideration liability
|
(11,980
|
)
|
|
(6)
|
|
|
Other non-current liabilities
|
(7,561
|
)
|
|
(7)
|
|
|
Total
|
$
|
560,579
|
|
|
|
|
(1)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
|
(2)
|
The fair value of the property, plant and equipment was estimated using the cost approach. Under the cost approach, the total replacement cost of the property is determined based on industry sources with adjustments for regional factors. The total cost is then adjusted for depreciation based on the physical age of the assets and obsolescence. We consider this to be a Level 3 fair value measurement.
|
|
(3)
|
The fair value of the land was estimated using the sales comparison approach. Under this approach, the sales prices of similar properties are adjusted to account for differences in land characteristics. We consider this to be a Level 3 fair value measurement.
|
|
(4)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
|
(5)
|
The fair value of the trade names and trademarks was estimated using a form of the income approach, the Relief from Royalty Method. Significant inputs used in this model include estimated revenue attributable to the trade names and trademarks and a royalty rate. An increase in the estimated revenue or royalty rate would result in an increase in the value attributable to the trade names and trademarks. We consider this to be a Level 3 fair value measurement.
|
|
(6)
|
The fair value of the liability for contingent consideration was estimated using Monte Carlo simulation. Significant inputs used in the model include estimated future gross margin, annual gross margin volatility and a present value factor. An increase in estimated future gross margin, volatility or the present value factor would result in an increase in the liability. We consider this to be a Level 3 fair value measurement.
|
|
(7)
|
Other non-current assets and liabilities are recorded at their estimated net present value.
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Stock price
|
$
|
23.54
|
|
|
$
|
16.25
|
|
|
Weighted-average exercise price
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
Term (years)
|
6.67
|
|
|
7.67
|
|
||
|
Risk-free interest rate
|
2.04
|
%
|
|
2.01
|
%
|
||
|
Expected volatility
|
43.0
|
%
|
|
50.2
|
%
|
||
|
|
|
|
December 31,
|
||||||
|
|
Balance Sheet Location
|
|
2015
|
|
2014
|
||||
|
|
|
|
Asset (Liability)
|
||||||
|
Common stock warrants
|
Common stock warrants
|
|
$
|
(8,096
|
)
|
|
$
|
(12,123
|
)
|
|
Contingent consideration
|
Contingent consideration
|
|
(27,581
|
)
|
|
(9,131
|
)
|
||
|
Commodity derivatives
(1)
|
Prepaid and other current assets
|
|
4,577
|
|
|
1,015
|
|
||
|
Commodity derivatives
(1)
|
Other accrued liabilities
|
|
(9,534
|
)
|
|
—
|
|
||
|
Commodity derivatives
(1)
|
Other liabilities
|
|
(4,925
|
)
|
|
—
|
|
||
|
J. Aron repurchase obligation derivative
|
Obligations under inventory financing agreements
|
|
9,810
|
|
|
—
|
|
||
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
Statement of Operations Classification
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Common stock warrants
|
Change in value of common stock warrants
|
|
$
|
(3,664
|
)
|
|
$
|
4,433
|
|
|
$
|
(10,159
|
)
|
|
Contingent consideration
|
Change in value of contingent consideration
|
|
(18,450
|
)
|
|
2,849
|
|
|
—
|
|
|||
|
Commodity derivatives
|
Cost of revenues
|
|
14,367
|
|
|
8,228
|
|
|
410
|
|
|||
|
J. Aron repurchase obligation derivative
|
Cost of revenues
|
|
12,654
|
|
|
—
|
|
|
—
|
|
|||
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet
(1)
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity derivatives
|
$
|
429
|
|
|
$
|
33,797
|
|
|
$
|
—
|
|
|
$
|
34,226
|
|
|
$
|
(29,649
|
)
|
|
$
|
4,577
|
|
|
J. Aron repurchase obligation derivative
|
—
|
|
|
—
|
|
|
9,810
|
|
|
9,810
|
|
|
(9,810
|
)
|
|
—
|
|
||||||
|
Total
|
$
|
429
|
|
|
$
|
33,797
|
|
|
$
|
9,810
|
|
|
$
|
44,036
|
|
|
$
|
(39,459
|
)
|
|
$
|
4,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock warrants
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(8,096
|
)
|
|
$
|
(8,096
|
)
|
|
$
|
—
|
|
|
$
|
(8,096
|
)
|
|
Contingent consideration
|
—
|
|
|
—
|
|
|
(27,581
|
)
|
|
(27,581
|
)
|
|
—
|
|
|
(27,581
|
)
|
||||||
|
Commodity derivatives
|
(396
|
)
|
|
(43,712
|
)
|
|
—
|
|
|
(44,108
|
)
|
|
29,649
|
|
|
(14,459
|
)
|
||||||
|
J. Aron repurchase obligation derivative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,810
|
|
|
9,810
|
|
||||||
|
Total
|
$
|
(396
|
)
|
|
$
|
(43,712
|
)
|
|
$
|
(35,677
|
)
|
|
$
|
(79,785
|
)
|
|
$
|
39,459
|
|
|
$
|
(40,326
|
)
|
|
|
December 31, 2014
|
||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet
(1)
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity derivatives
|
$
|
1,015
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,015
|
|
|
$
|
—
|
|
|
$
|
1,015
|
|
|
Total
|
$
|
1,015
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,015
|
|
|
$
|
—
|
|
|
$
|
1,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock warrants
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(12,123
|
)
|
|
$
|
(12,123
|
)
|
|
$
|
—
|
|
|
$
|
(12,123
|
)
|
|
Contingent consideration
|
—
|
|
|
—
|
|
|
(9,131
|
)
|
|
(9,131
|
)
|
|
—
|
|
|
(9,131
|
)
|
||||||
|
Total
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(21,254
|
)
|
|
$
|
(21,254
|
)
|
|
$
|
—
|
|
|
$
|
(21,254
|
)
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Beginning balance
|
|
$
|
(21,254
|
)
|
|
$
|
(29,316
|
)
|
|
$
|
(10,945
|
)
|
|
Settlements
|
|
7,691
|
|
|
780
|
|
|
3,723
|
|
|||
|
Acquired
|
|
(2,844
|
)
|
|
—
|
|
|
(11,980
|
)
|
|||
|
Total unrealized income (loss) included in earnings
|
|
(9,460
|
)
|
|
7,282
|
|
|
(10,114
|
)
|
|||
|
Ending balance
|
|
$
|
(25,867
|
)
|
|
$
|
(21,254
|
)
|
|
$
|
(29,316
|
)
|
|
|
Carrying Value
|
|
Fair Value (1)
|
||||
|
December 31, 2015
|
|
|
|
||||
|
KeyBank Credit Agreement (2)
|
$
|
110,000
|
|
|
$
|
110,000
|
|
|
Term Loan
|
60,119
|
|
|
62,037
|
|
||
|
Common stock warrants
|
8,096
|
|
|
8,096
|
|
||
|
Contingent consideration
|
27,581
|
|
|
27,581
|
|
||
|
December 31, 2014
|
|
|
|
||||
|
Term Loan
|
$
|
87,360
|
|
|
$
|
87,068
|
|
|
HIE Retail Credit Agreement (2)
|
22,750
|
|
|
22,750
|
|
||
|
Texadian Uncommitted Credit Agreement (2)
|
26,500
|
|
|
26,500
|
|
||
|
Common stock warrants
|
12,123
|
|
|
12,123
|
|
||
|
Contingent consideration
|
9,131
|
|
|
9,131
|
|
||
|
2016
|
$
|
712
|
|
|
2017
|
672
|
|
|
|
2018
|
578
|
|
|
|
2019
|
433
|
|
|
|
2020
|
—
|
|
|
|
Thereafter
|
—
|
|
|
|
Total minimum lease payments
|
2,395
|
|
|
|
Less amount representing interest
|
308
|
|
|
|
Total minimum rental payments
|
$
|
2,087
|
|
|
2016
|
$
|
27,443
|
|
|
2017
|
18,269
|
|
|
|
2018
|
12,864
|
|
|
|
2019
|
10,351
|
|
|
|
2020
|
5,805
|
|
|
|
Thereafter
|
24,192
|
|
|
|
Total minimum rental payments
|
$
|
98,924
|
|
|
|
Shares
|
|
Weighted-
Average Grant Date Fair Value |
|||
|
Unvested balance at January 1, 2013
|
219
|
|
|
$
|
12.00
|
|
|
Granted
|
356
|
|
|
18.32
|
|
|
|
Vested
|
(51
|
)
|
|
12.00
|
|
|
|
Forfeited
|
—
|
|
|
—
|
|
|
|
Unvested balance at December 31, 2013
|
524
|
|
|
16.29
|
|
|
|
Granted
|
239
|
|
|
18.49
|
|
|
|
Vested
|
(196
|
)
|
|
15.04
|
|
|
|
Forfeited
|
—
|
|
|
—
|
|
|
|
Unvested balance at December 31, 2014
|
567
|
|
|
17.65
|
|
|
|
Granted
|
214
|
|
|
18.24
|
|
|
|
Vested
|
(229
|
)
|
|
17.29
|
|
|
|
Forfeited
|
(114
|
)
|
|
19.51
|
|
|
|
Unvested balance at December 31, 2015
|
438
|
|
|
$
|
18.84
|
|
|
|
2015
|
|
2014
|
|
Expected life from date of grant (years)
|
6.4
|
|
5.0
|
|
Expected volatility
|
35.0%
|
|
35.0%
|
|
Expected dividend yield
|
—%
|
|
—%
|
|
Risk-free interest rate
|
1.81%
|
|
1.76%
|
|
|
Number of Options
|
|
Weighted-Average
Exercise Price |
|
Weighted-Average
Remaining Contractual Term in Years |
|
Aggregate
Intrinsic Value |
|||||
|
Outstanding balance at January 1, 2015
|
401
|
|
|
$
|
16.18
|
|
|
5.5
|
|
$
|
—
|
|
|
Issued
|
257
|
|
|
20.68
|
|
|
|
|
|
|||
|
Forfeited / canceled
|
(17
|
)
|
|
15.12
|
|
|
|
|
|
|||
|
Outstanding balance at December 31, 2015
|
641
|
|
|
$
|
17.77
|
|
|
4.9
|
|
$
|
2.5
|
|
|
Exercisable, end of year
|
175
|
|
|
|
|
|
|
$
|
1.4
|
|
||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Benefit obligation at the beginning of year
|
$
|
5,414
|
|
|
$
|
4,505
|
|
|
$
|
—
|
|
|
Acquisition of Par Hawaii Refining
|
—
|
|
|
—
|
|
|
4,385
|
|
|||
|
Service cost
|
370
|
|
|
260
|
|
|
69
|
|
|||
|
Interest cost
|
212
|
|
|
194
|
|
|
52
|
|
|||
|
Plan amendments
|
—
|
|
|
48
|
|
|
—
|
|
|||
|
Plan termination
|
(6,632
|
)
|
|
—
|
|
|
—
|
|
|||
|
Actuarial loss (gain)
|
636
|
|
|
407
|
|
|
(1
|
)
|
|||
|
Projected benefit obligation at end of year
|
$
|
—
|
|
|
$
|
5,414
|
|
|
$
|
4,505
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net loss
|
$
|
(39,911
|
)
|
|
$
|
(47,041
|
)
|
|
$
|
(79,173
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Basic weighted-average common stock shares outstanding
|
37,678
|
|
|
32,739
|
|
|
19,740
|
|
|||
|
Add dilutive effects of common stock equivalents
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Diluted weighted-average common stock shares outstanding
|
37,678
|
|
|
32,739
|
|
|
19,740
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic and diluted loss per common share
|
$
|
(1.06
|
)
|
|
$
|
(1.44
|
)
|
|
$
|
(4.01
|
)
|
|
(1)
|
Entities with a net loss from continuing operations are prohibited from including potential common shares in the computation of diluted per share amounts. We have utilized the basic shares outstanding to calculate both basic and diluted loss per share.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Current:
|
|
|
|
|
|
|
|
||||
|
U.S.—Federal
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S.—State
|
—
|
|
|
(264
|
)
|
|
(179
|
)
|
|||
|
Foreign
|
(299
|
)
|
|
(80
|
)
|
|
—
|
|
|||
|
Deferred:
|
|
|
|
|
|
|
|
||||
|
U.S.—Federal
|
(14,685
|
)
|
|
(14
|
)
|
|
(14
|
)
|
|||
|
U.S.—State
|
(1,804
|
)
|
|
(177
|
)
|
|
193
|
|
|||
|
Foreign
|
—
|
|
|
80
|
|
|
—
|
|
|||
|
Total
|
$
|
(16,788
|
)
|
|
$
|
(455
|
)
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Federal statutory rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
|
State income taxes, net of federal benefit
|
3.2
|
%
|
|
1.3
|
%
|
|
(0.1
|
)%
|
|
Expiration of capital loss carryover
|
(25.5
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
Change in valuation allowance
|
25.3
|
%
|
|
(38.8
|
)%
|
|
(23.1
|
)%
|
|
Permanent items
|
(7.6
|
)%
|
|
3.6
|
%
|
|
(3.7
|
)%
|
|
Provision to return adjustments
|
(0.8
|
)%
|
|
(0.1
|
)%
|
|
(8.1
|
)%
|
|
Actual income tax rate
|
29.6
|
%
|
|
1.0
|
%
|
|
—
|
%
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Deferred tax assets:
|
|
|
|
|
|||
|
Net operating loss
|
$
|
522,541
|
|
|
$
|
528,782
|
|
|
State deferred tax assets
|
9,160
|
|
|
7,885
|
|
||
|
Capital loss carryforwards
|
12,193
|
|
|
26,141
|
|
||
|
Property and equipment
|
27,372
|
|
|
31,116
|
|
||
|
Investment in Laramie Energy
|
42,986
|
|
|
31,334
|
|
||
|
Contingent consideration
|
9,653
|
|
|
3,196
|
|
||
|
Other
|
9,234
|
|
|
6,112
|
|
||
|
Total deferred tax assets
|
633,139
|
|
|
634,566
|
|
||
|
Valuation allowance
|
(621,220
|
)
|
|
(631,599
|
)
|
||
|
Net deferred tax assets
|
11,919
|
|
|
2,967
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
|||
|
Property and equipment
|
$
|
—
|
|
|
$
|
—
|
|
|
Intangible assets
|
9,834
|
|
|
1,677
|
|
||
|
Other
|
2,023
|
|
|
1,272
|
|
||
|
State liabilities
|
62
|
|
|
57
|
|
||
|
Total deferred tax liabilities
|
11,919
|
|
|
3,006
|
|
||
|
Total deferred tax liability, net
|
$
|
—
|
|
|
$
|
(39
|
)
|
|
For the year ended December 31, 2015
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Texadian
|
|
Corporate, Eliminations and Other
(1)
|
|
Total
|
||||||||||||
|
Revenues
|
|
$
|
1,895,662
|
|
|
$
|
82,671
|
|
|
$
|
283,507
|
|
|
$
|
132,472
|
|
|
$
|
(327,975
|
)
|
|
$
|
2,066,337
|
|
|
Costs of revenue
|
|
1,718,729
|
|
|
48,660
|
|
|
215,194
|
|
|
134,780
|
|
|
(329,995
|
)
|
|
1,787,368
|
|
||||||
|
Operating expense, excluding DD&A
|
|
95,588
|
|
|
5,433
|
|
|
35,317
|
|
|
—
|
|
|
—
|
|
|
136,338
|
|
||||||
|
Lease operating expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,283
|
|
|
5,283
|
|
||||||
|
Depreciation, depletion and amortization
|
|
9,522
|
|
|
3,117
|
|
|
5,421
|
|
|
854
|
|
|
1,004
|
|
|
19,918
|
|
||||||
|
Impairment expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,639
|
|
|
—
|
|
|
9,639
|
|
||||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,271
|
|
|
44,271
|
|
||||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,006
|
|
|
2,006
|
|
||||||
|
Operating income (loss)
|
|
$
|
71,823
|
|
|
$
|
25,461
|
|
|
$
|
27,575
|
|
|
$
|
(12,801
|
)
|
|
$
|
(50,544
|
)
|
|
$
|
61,514
|
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
|
|
(20,156
|
)
|
|||||||||||
|
Loss on termination of financing agreements
|
|
|
|
|
|
|
|
|
|
|
|
(19,669
|
)
|
|||||||||||
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
|
|
(291
|
)
|
|||||||||||
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
|
|
(3,664
|
)
|
|||||||||||
|
Change in value of contingent consideration
|
|
|
|
|
|
|
|
|
|
|
|
(18,450
|
)
|
|||||||||||
|
Equity losses from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
|
|
(55,983
|
)
|
|||||||||||
|
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
(56,699
|
)
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
16,788
|
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(39,911
|
)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Total assets
|
|
$
|
516,482
|
|
|
$
|
53,158
|
|
|
$
|
115,544
|
|
|
$
|
29,929
|
|
|
$
|
177,148
|
|
|
$
|
892,261
|
|
|
Goodwill
|
|
13,765
|
|
|
11,012
|
|
|
16,550
|
|
|
—
|
|
|
—
|
|
|
41,327
|
|
||||||
|
Capital expenditures
|
|
8,573
|
|
|
6,089
|
|
|
3,643
|
|
|
108
|
|
|
3,932
|
|
|
22,345
|
|
||||||
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of
$330.0 million
for the year ended
December 31, 2015
.
|
|
For the year ended December 31, 2014
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Texadian
|
|
Corporate, Eliminations and Other
(1)
|
|
Total
|
||||||||||||
|
Revenues
|
|
$
|
2,816,667
|
|
|
$
|
70,457
|
|
|
$
|
231,673
|
|
|
$
|
189,160
|
|
|
$
|
(199,932
|
)
|
|
$
|
3,108,025
|
|
|
Costs of revenue
|
|
2,732,817
|
|
|
39,910
|
|
|
187,150
|
|
|
183,511
|
|
|
(205,916
|
)
|
|
2,937,472
|
|
||||||
|
Operating expense, excluding DD&A
|
|
111,261
|
|
|
4,524
|
|
|
25,115
|
|
|
—
|
|
|
—
|
|
|
140,900
|
|
||||||
|
Lease operating expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,673
|
|
|
5,673
|
|
||||||
|
Depreciation, depletion and amortization
|
|
6,008
|
|
|
1,881
|
|
|
2,353
|
|
|
2,018
|
|
|
2,637
|
|
|
14,897
|
|
||||||
|
Loss on sale of assets, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
624
|
|
|
624
|
|
||||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,304
|
|
|
34,304
|
|
||||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,687
|
|
|
11,687
|
|
||||||
|
Operating income (loss)
|
|
$
|
(33,419
|
)
|
|
$
|
24,142
|
|
|
$
|
17,055
|
|
|
$
|
3,631
|
|
|
$
|
(48,941
|
)
|
|
$
|
(37,532
|
)
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
|
|
(17,995
|
)
|
|||||||||||
|
Loss on termination of financing agreements
|
|
|
|
|
|
|
|
|
|
|
|
(1,788
|
)
|
|||||||||||
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
|
|
(312
|
)
|
|||||||||||
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
|
|
4,433
|
|
|||||||||||
|
Change in value of contingent consideration
|
|
|
|
|
|
|
|
|
|
|
|
2,849
|
|
|||||||||||
|
Equity earnings from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
|
|
2,849
|
|
|||||||||||
|
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
(47,496
|
)
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
455
|
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(47,041
|
)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total assets
|
|
$
|
396,760
|
|
|
$
|
19,070
|
|
|
$
|
42,389
|
|
|
$
|
87,695
|
|
|
$
|
189,322
|
|
|
$
|
735,236
|
|
|
Goodwill
|
|
—
|
|
|
—
|
|
|
13,796
|
|
|
6,990
|
|
|
—
|
|
|
20,786
|
|
||||||
|
Capital expenditures
|
|
8,720
|
|
|
3,259
|
|
|
487
|
|
|
300
|
|
|
1,534
|
|
|
14,300
|
|
||||||
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of
$205.9 million
for the year ended
December 31, 2014
.
|
|
For the year ended December 31, 2013
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Texadian
|
|
Corporate, Eliminations and Other
(1)
|
|
Total
|
||||||||||||
|
Revenues
|
|
$
|
755,406
|
|
|
$
|
19,798
|
|
|
$
|
48,913
|
|
|
$
|
100,149
|
|
|
$
|
(38,252
|
)
|
|
$
|
886,014
|
|
|
Costs of revenue
|
|
769,038
|
|
|
11,075
|
|
|
39,461
|
|
|
83,483
|
|
|
(45,991
|
)
|
|
857,066
|
|
||||||
|
Operating expense, excluding DD&A
|
|
20,440
|
|
|
988
|
|
|
5,823
|
|
|
—
|
|
|
—
|
|
|
27,251
|
|
||||||
|
Lease operating expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,676
|
|
|
5,676
|
|
||||||
|
Depreciation, depletion and amortization
|
|
1,222
|
|
|
468
|
|
|
577
|
|
|
2,009
|
|
|
1,706
|
|
|
5,982
|
|
||||||
|
Gain on sale of assets, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
|
(50
|
)
|
||||||
|
Trust litigation and settlements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,206
|
|
|
6,206
|
|
||||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,494
|
|
|
21,494
|
|
||||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,794
|
|
|
9,794
|
|
||||||
|
Operating (income) loss
|
|
$
|
(35,294
|
)
|
|
$
|
7,267
|
|
|
$
|
3,052
|
|
|
$
|
14,657
|
|
|
$
|
(37,087
|
)
|
|
$
|
(47,405
|
)
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
|
|
(13,285
|
)
|
|||||||||||
|
Loss on termination of financing agreements
|
|
|
|
|
|
|
|
|
|
|
|
(6,141
|
)
|
|||||||||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
|
|
758
|
|
|||||||||||
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
|
|
(10,159
|
)
|
|||||||||||
|
Equity earnings from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
|
|
(2,941
|
)
|
|||||||||||
|
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
(79,173
|
)
|
|||||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(79,173
|
)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Capital expenditures
|
|
$
|
7,328
|
|
|
$
|
242
|
|
|
$
|
483
|
|
|
$
|
(1,300
|
)
|
|
$
|
1,015
|
|
|
$
|
7,768
|
|
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of
$46.0 million
for the year ended
December 31, 2013
.
|
|
|
|
Year Ended December 31, 2015
|
|
||||||||||||||
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
||||||||
|
Revenues
|
|
$
|
543,611
|
|
|
$
|
583,759
|
|
|
$
|
495,503
|
|
|
$
|
443,464
|
|
|
|
Operating income (loss)
|
|
17,857
|
|
|
27,460
|
|
|
26,274
|
|
|
(10,077
|
)
|
|
||||
|
Net income (loss)
|
|
462
|
|
|
11,723
|
|
|
14,740
|
|
|
(66,836
|
)
|
(1)
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.01
|
|
|
$
|
0.31
|
|
|
$
|
0.39
|
|
|
$
|
(1.72
|
)
|
|
|
Diluted
|
|
$
|
0.01
|
|
|
$
|
0.31
|
|
|
$
|
0.39
|
|
|
$
|
(1.72
|
)
|
|
|
|
|
Year Ended December 31, 2014
|
|
||||||||||||||
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
||||||||
|
Revenues
|
|
$
|
743,246
|
|
|
$
|
802,137
|
|
|
$
|
854,286
|
|
|
$
|
708,356
|
|
|
|
Operating income (loss)
|
|
(14,802
|
)
|
|
(24,380
|
)
|
|
(36,598
|
)
|
|
38,428
|
|
|
||||
|
Net income (loss)
|
|
(14,568
|
)
|
|
(24,677
|
)
|
|
(39,456
|
)
|
|
31,660
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(0.48
|
)
|
|
$
|
(0.81
|
)
|
|
$
|
(1.19
|
)
|
|
$
|
0.86
|
|
|
|
Diluted
|
|
$
|
(0.48
|
)
|
|
$
|
(0.81
|
)
|
|
$
|
(1.19
|
)
|
|
$
|
0.84
|
|
|
|
(1)
|
During the fourth quarter of 2015, we recognized an impairment of
$41.1 million
on our equity investment in Laramie Energy. Please read
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Company:
|
|
|
|
|
|||
|
Unproved properties
|
$
|
—
|
|
|
$
|
—
|
|
|
Proved properties
|
1,122
|
|
|
1,122
|
|
||
|
|
1,122
|
|
|
1,122
|
|
||
|
Accumulated depreciation and depletion
|
(862
|
)
|
|
(824
|
)
|
||
|
|
$
|
260
|
|
|
$
|
298
|
|
|
|
|
|
|
||||
|
Company’s share of Laramie Energy:
|
|
|
|
|
|
||
|
Unproved properties
|
$
|
9,253
|
|
|
$
|
15,872
|
|
|
Proved properties
|
202,195
|
|
|
183,937
|
|
||
|
|
211,448
|
|
|
199,809
|
|
||
|
Accumulated depreciation and depletion
|
(56,241
|
)
|
|
(49,666
|
)
|
||
|
|
$
|
155,207
|
|
|
$
|
150,143
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Company:
|
|
|
|
|
|
|
|||||
|
Development costs incurred on proved undeveloped reserves
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Development costs—other
|
—
|
|
|
102
|
|
|
142
|
|
|||
|
Total
|
$
|
—
|
|
|
$
|
102
|
|
|
$
|
142
|
|
|
|
|
|
|
|
|
||||||
|
Company’s share of Laramie Energy:
|
|
|
|
|
|
|
|
||||
|
Unproved properties acquisition costs
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Development costs—other
|
21,747
|
|
|
15,599
|
|
|
6,380
|
|
|||
|
Total
|
$
|
21,747
|
|
|
$
|
15,599
|
|
|
$
|
6,380
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Company:
|
|
|
|
|
|
|
|
||||
|
Revenue
|
|
|
|
|
|
|
|
||||
|
Oil and gas revenues
|
$
|
2,019
|
|
|
$
|
5,984
|
|
|
$
|
7,739
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|||
|
Production costs
|
5,283
|
|
|
5,673
|
|
|
5,696
|
|
|||
|
Depletion and amortization
|
42
|
|
|
2,376
|
|
|
1,593
|
|
|||
|
Exploration
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Abandoned and impaired properties
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Results of operations of oil and gas producing activities
|
$
|
(3,306
|
)
|
|
$
|
(2,065
|
)
|
|
$
|
450
|
|
|
|
|
|
|
|
|
||||||
|
Company’s share of Laramie Energy:
|
|
|
|
|
|
|
|
||||
|
Revenue
|
|
|
|
|
|
|
|
||||
|
Oil and gas revenues
|
$
|
14,217
|
|
|
$
|
26,829
|
|
|
$
|
20,364
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|||
|
Production costs
|
11,047
|
|
|
11,225
|
|
|
9,362
|
|
|||
|
Impairment of unproved properties
|
3,977
|
|
|
—
|
|
|
—
|
|
|||
|
Depletion and amortization
|
8,226
|
|
|
10,921
|
|
|
8,855
|
|
|||
|
Results of operations of oil and gas producing activities
|
$
|
(9,033
|
)
|
|
$
|
4,683
|
|
|
$
|
2,147
|
|
|
|
|
|
|
|
|
||||||
|
Total results of operations of oil and gas producing activities
|
$
|
(12,339
|
)
|
|
$
|
2,618
|
|
|
$
|
2,597
|
|
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
||||
|
|
(MMcf)
|
|
(MBbl)
|
|
(MBbl)
|
|
(MMcfe)
(1)
|
||||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2013
|
446
|
|
|
286
|
|
|
—
|
|
|
2,163
|
|
|
Revisions of quantity estimate
|
460
|
|
|
16
|
|
|
—
|
|
|
557
|
|
|
Extensions and discoveries
|
9
|
|
|
3
|
|
|
—
|
|
|
25
|
|
|
Production
|
(253
|
)
|
|
(69
|
)
|
|
—
|
|
|
(667
|
)
|
|
Balance at December 31, 2013
(2)
|
662
|
|
|
236
|
|
|
—
|
|
|
2,078
|
|
|
Revisions of quantity estimate
|
65
|
|
|
(67
|
)
|
|
21
|
|
|
(211
|
)
|
|
Extensions and discoveries
|
8
|
|
|
1
|
|
|
—
|
|
|
14
|
|
|
Production
|
(134
|
)
|
|
(93
|
)
|
|
(4
|
)
|
|
(716
|
)
|
|
Balance at December 31, 2014
(3)
|
601
|
|
|
77
|
|
|
17
|
|
|
1,165
|
|
|
Revisions of quantity estimate
|
(330
|
)
|
|
(35
|
)
|
|
(15
|
)
|
|
(630
|
)
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Production
|
(83
|
)
|
|
(36
|
)
|
|
(2
|
)
|
|
(311
|
)
|
|
Balance at December 31, 2015
(4)
|
188
|
|
|
6
|
|
|
—
|
|
|
224
|
|
|
|
|
|
|
|
|
|
|
||||
|
Company’s share of Laramie Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2013
|
122,650
|
|
|
831
|
|
|
6,345
|
|
|
165,706
|
|
|
Revisions of quantity estimate
|
(3,944
|
)
|
|
(404
|
)
|
|
(1,589
|
)
|
|
(15,900
|
)
|
|
Extensions and discoveries
|
71,921
|
|
|
173
|
|
|
2,788
|
|
|
89,688
|
|
|
Production
|
(4,030
|
)
|
|
(16
|
)
|
|
(143
|
)
|
|
(4,985
|
)
|
|
Balance at December 31, 2013
(2)
|
186,597
|
|
|
584
|
|
|
7,401
|
|
|
234,509
|
|
|
Revisions of quantity estimate
|
8,876
|
|
|
34
|
|
|
(1,689
|
)
|
|
(1,054
|
)
|
|
Extensions and discoveries
|
21,108
|
|
|
128
|
|
|
489
|
|
|
24,808
|
|
|
Production
|
(4,831
|
)
|
|
(18
|
)
|
|
(125
|
)
|
|
(5,689
|
)
|
|
Balance at December 31, 2014
(3)
|
211,750
|
|
|
728
|
|
|
6,076
|
|
|
252,574
|
|
|
Revisions of quantity estimate
|
(99,548
|
)
|
|
(316
|
)
|
|
(2,718
|
)
|
|
(117,752
|
)
|
|
Extensions and discoveries
|
32,041
|
|
|
131
|
|
|
1,007
|
|
|
38,869
|
|
|
Acquisitions and divestures
|
(5,945
|
)
|
|
(20
|
)
|
|
(171
|
)
|
|
(7,091
|
)
|
|
Production
|
(4,745
|
)
|
|
(20
|
)
|
|
(149
|
)
|
|
(5,759
|
)
|
|
Balance at December 31, 2015
(4)
|
133,553
|
|
|
503
|
|
|
4,045
|
|
|
160,841
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total at December 31, 2015
|
133,741
|
|
|
509
|
|
|
4,045
|
|
|
161,065
|
|
|
(1)
|
MMcfe is based on a ratio of 6 Mcf to 1 barrel.
|
|
(2)
|
During
2013
, the Company's estimated proved reserves, inclusive of the Company's share of Laramie Energy's estimated proved reserves,
increased
by
68,718
MMcfe or approximately
41%
. Extensions and discoveries related to our share of Laramie Energy's estimated proved reserves resulted in
an increase
of
89,688
MMcfe from the beginning of year reserves. These extensions and discoveries are primarily associated with successful completions by Laramie Energy.
|
|
(3)
|
During
2014
, the Company's estimated proved reserves, inclusive of the Company's share of Laramie Energy's estimated proved reserves,
increased
by
17,152
MMcfe or approximately
7%
. Extensions and discoveries related to our share of Laramie Energy's estimated proved reserves resulted in
an increase
of
24,808
MMcfe from the beginning of year reserves. These extensions and discoveries are primarily associated with successful completions by Laramie Energy.
|
|
(4)
|
During
2015
, the Company's estimated proved reserves, inclusive of the Company's share of Laramie Energy's estimated proved reserves,
decreased
by
92,674
MMcfe or approximately
36.5%
. Revisions of quantity estimate related to our share of Laramie Energy's estimated proved reserves resulted in
a decrease
of
117,752
MMcfe from the beginning of year reserves. These revisions of quantity estimate are primarily associated with wells becoming uneconomic during 2015.
|
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
||||
|
|
(MMcf)
|
|
(MBbl)
|
|
(MBbl)
|
|
(MMcfe)
(1)
|
||||
|
December 31, 2013
|
|
|
|
|
|
|
|
||||
|
Proved developed reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
662
|
|
|
236
|
|
|
—
|
|
|
2,078
|
|
|
Company's share of Laramie Energy
|
45,072
|
|
|
165
|
|
|
1,627
|
|
|
55,829
|
|
|
Total
|
45,734
|
|
|
401
|
|
|
1,627
|
|
|
57,907
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Company's share of Laramie Energy
|
141,525
|
|
|
419
|
|
|
5,774
|
|
|
178,680
|
|
|
Total
|
141,525
|
|
|
419
|
|
|
5,774
|
|
|
178,680
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2014
|
|
|
|
|
|
|
|
||||
|
Proved developed reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
601
|
|
|
77
|
|
|
17
|
|
|
1,165
|
|
|
Company's share of Laramie Energy
|
48,855
|
|
|
195
|
|
|
1,226
|
|
|
57,381
|
|
|
Total
|
49,456
|
|
|
272
|
|
|
1,243
|
|
|
58,546
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Company's share of Laramie Energy
|
162,895
|
|
|
533
|
|
|
4,850
|
|
|
195,193
|
|
|
Total
|
162,895
|
|
|
533
|
|
|
4,850
|
|
|
195,193
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2015
|
|
|
|
|
|
|
|
||||
|
Proved developed reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
188
|
|
|
6
|
|
|
—
|
|
|
224
|
|
|
Company's share of Laramie Energy
|
65,499
|
|
|
248
|
|
|
1,931
|
|
|
78,573
|
|
|
Total
|
65,687
|
|
|
254
|
|
|
1,931
|
|
|
78,797
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Company's share of Laramie Energy
|
68,054
|
|
|
255
|
|
|
2,114
|
|
|
82,268
|
|
|
Total
|
68,054
|
|
|
255
|
|
|
2,114
|
|
|
82,268
|
|
|
(1)
|
MMcfe is based on a ratio of 6 Mcf to 1 barrel.
|
|
|
CIG
per MMbtu
|
|
WTI
per Bbl
|
||||
|
Base pricing, before adjustments for contractual
differentials (Company and Laramie Energy): (1) |
|
|
|
|
|
||
|
December 31, 2013
|
$
|
3.53
|
|
|
$
|
96.91
|
|
|
December 31, 2014
|
4.36
|
|
|
94.99
|
|
||
|
December 31, 2015
|
2.39
|
|
|
50.28
|
|
||
|
(1)
|
Proved reserves are required to be calculated based on the 12-month, first day of the month historical average price in accordance with SEC rules. The prices shown above are base index prices to which adjustments are made for contractual deducts and other factors.
|
|
|
December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
(in thousands)
|
||||||||||
|
Company:
|
|
|
|
|
|
|
|||||
|
Future net cash flows
|
$
|
690
|
|
|
$
|
10,452
|
|
|
$
|
26,861
|
|
|
Future costs
|
|
|
|
|
|
|
|
||||
|
Production
|
345
|
|
|
7,760
|
|
|
21,999
|
|
|||
|
Development and abandonment
|
25
|
|
|
37
|
|
|
319
|
|
|||
|
Income taxes
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Future net cash flows
|
320
|
|
|
2,655
|
|
|
4,543
|
|
|||
|
10% discount factor
|
(128
|
)
|
|
(889
|
)
|
|
(1,006
|
)
|
|||
|
Discounted future net cash flows
|
$
|
192
|
|
|
$
|
1,766
|
|
|
$
|
3,537
|
|
|
|
|
|
|
|
|
||||||
|
Company’s share of Laramie Energy:
|
|
|
|
|
|
|
|
||||
|
Future net cash flows
|
$
|
425,596
|
|
|
$
|
1,268,704
|
|
|
$
|
984,205
|
|
|
Future costs
|
|
|
|
|
|
|
|
|
|||
|
Production
|
249,831
|
|
|
539,796
|
|
|
430,506
|
|
|||
|
Development and abandonment
|
72,462
|
|
|
236,027
|
|
|
234,905
|
|
|||
|
Income taxes
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Future net cash flows
|
103,303
|
|
|
492,881
|
|
|
318,794
|
|
|||
|
10% discount factor
|
(63,302
|
)
|
|
(322,282
|
)
|
|
(229,469
|
)
|
|||
|
Discounted future net cash flows
|
$
|
40,001
|
|
|
$
|
170,599
|
|
|
$
|
89,325
|
|
|
|
|
|
|
|
|
||||||
|
Total discounted future net cash flows
|
$
|
40,193
|
|
|
$
|
172,365
|
|
|
$
|
92,862
|
|
|
|
Company
|
|
Company's Share
of Laramie Energy |
|
Total
|
||||||
|
|
|
|
|
|
|
|
|
|
|||
|
Balance at January 1, 2013
|
$
|
8,010
|
|
|
$
|
71,959
|
|
|
$
|
79,969
|
|
|
Sales of oil and gas production during the period, net of
production costs |
(2,044
|
)
|
|
(10,478
|
)
|
|
(12,522
|
)
|
|||
|
Net change in prices and production costs
|
(3,833
|
)
|
|
(2,588
|
)
|
|
(6,421
|
)
|
|||
|
Changes in estimated future development costs
|
—
|
|
|
8,831
|
|
|
8,831
|
|
|||
|
Extensions, discoveries and improved recovery
|
147
|
|
|
15,471
|
|
|
15,618
|
|
|||
|
Revisions of previous quantity estimates, estimated timing of
development and other |
395
|
|
|
(4,948
|
)
|
|
(4,553
|
)
|
|||
|
Previously estimated development and abandonment costs
incurred during the period |
—
|
|
|
3,142
|
|
|
3,142
|
|
|||
|
Other
|
61
|
|
|
740
|
|
|
801
|
|
|||
|
Accretion of discount
|
801
|
|
|
7,196
|
|
|
7,997
|
|
|||
|
Balance at December 31, 2013
|
3,537
|
|
|
89,325
|
|
|
92,862
|
|
|||
|
Sales of oil and gas production during the period, net of
production costs |
(1,288
|
)
|
|
(3,763
|
)
|
|
(5,051
|
)
|
|||
|
Net change in prices and production costs
|
(31
|
)
|
|
35,837
|
|
|
35,806
|
|
|||
|
Changes in estimated future development costs
|
118
|
|
|
(6,292
|
)
|
|
(6,174
|
)
|
|||
|
Extensions, discoveries and improved recovery
|
85
|
|
|
4,914
|
|
|
4,999
|
|
|||
|
Revisions of previous quantity estimates, estimated timing of
development and other |
(1,111
|
)
|
|
27,632
|
|
|
26,521
|
|
|||
|
Previously estimated development and abandonment costs
incurred during the period |
102
|
|
|
14,013
|
|
|
14,115
|
|
|||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Accretion of discount
|
354
|
|
|
8,933
|
|
|
9,287
|
|
|||
|
Balance at December 31, 2014
|
1,766
|
|
|
170,599
|
|
|
172,365
|
|
|||
|
Sales of oil and gas production during the period, net of
production costs |
(479
|
)
|
|
(5,753
|
)
|
|
(6,232
|
)
|
|||
|
Acquisitions and divestitures
|
—
|
|
|
(4,789
|
)
|
|
(4,789
|
)
|
|||
|
Net change in prices and production costs
|
(679
|
)
|
|
(153,564
|
)
|
|
(154,243
|
)
|
|||
|
Changes in estimated future development costs
|
8
|
|
|
788
|
|
|
796
|
|
|||
|
Extensions, discoveries and improved recovery
|
—
|
|
|
9,273
|
|
|
9,273
|
|
|||
|
Revisions of previous quantity estimates, estimated timing of
development and other |
(601
|
)
|
|
(8,621
|
)
|
|
(9,222
|
)
|
|||
|
Previously estimated development and abandonment costs
incurred during the period |
—
|
|
|
15,008
|
|
|
15,008
|
|
|||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Accretion of discount
|
177
|
|
|
17,060
|
|
|
17,237
|
|
|||
|
Balance at December 31, 2015
|
$
|
192
|
|
|
$
|
40,001
|
|
|
$
|
40,193
|
|
|
|
PAR PACIFIC HOLDINGS, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ William Pate
|
|
|
|
William Pate
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
By:
|
/s/ Christopher Micklas
|
|
|
|
Christopher Micklas
|
|
|
|
Chief Financial Officer
|
|
Signature
|
Title
|
|
|
|
|
/s/ WILLIAM PATE
|
President and Chief Executive Officer
(Principal Executive Officer)
|
|
William Pate
|
|
|
|
|
|
/s/ CHRISTOPHER MICKLAS
|
Chief Financial Officer
(Principal Financial Officer)
|
|
Christopher Micklas
|
|
|
|
|
|
/s/ KELLY ROSSER
|
Vice President and Chief Accounting Officer (Principal Accounting Officer)
|
|
Kelly Rosser
|
|
|
|
|
|
/s/ MELVYN N. KLEIN
|
Chairman of the Board of Directors
|
|
Melvyn N. Klein
|
|
|
|
|
|
/s/ ROBERT S. SILBERMAN
|
Vice Chairman of the Board
|
|
Robert S. Silberman
|
|
|
|
|
|
/s/ WILLIAM MONTELEONE
|
Director
|
|
William Monteleone
|
|
|
|
|
|
/s/ TIMOTHY CLOSSEY
|
Director
|
|
Timothy Clossey
|
|
|
|
|
|
/s/ L. MELVIN COOPER
|
Director
|
|
L. Melvin Cooper
|
|
|
|
|
|
/s/ CURTIS ANASTASIO
|
Director
|
|
Curtis Anastasio
|
|
|
|
|
|
/s/ WALTER A. DODS, JR.
|
Director
|
|
Walter A. Dods, Jr.
|
|
|
|
|
|
/s/ JOSEPH ISRAEL
|
Director
|
|
Joseph Israel
|
|
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 |
|---|