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.)
|
|
825 Town & Country Lane, Suite 1500
|
|
|
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
|
|
The New York Stock Exchange
|
|
|
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
ý
|
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
¨
|
|
|
|
|
Emerging growth 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 AND FINANCIAL STATEMENT SCHEDULES
|
|
|
Item 16. FORM 10-K SUMMARY
|
|
|
barrel or bbl
|
A common unit of measure in the oil industry, which equates to 42 gallons.
|
|
blendstocks
|
Various compounds that are combined with gasoline or diesel from the crude oil refining process to make finished gasoline and diesel; these may include natural gasoline, FCC unit gasoline, ethanol, reformate, or butane, among others.
|
|
Brent
|
A light, sweet North Sea crude oil, characterized by an API gravity of 38 degrees and a sulfur content of approximately 0.4% by weight that is used as a benchmark for other crude oils.
|
|
cardlock
|
Automated unattended fueling sites that are open all day and are designed for commercial fleet vehicles.
|
|
catalyst
|
A substance that alters, accelerates, or instigates chemical changes, but is not produced as a product of the refining process.
|
|
CO
2
|
Carbon dioxide.
|
|
condensate
|
Light hydrocarbons which are in gas form underground, but are a liquid at normal temperatures and pressure.
|
|
crack spread
|
A simplified calculation that measures the difference between the price for light products and crude oil. For example, we reference the 4-1-2-1 crack spread, which is a general industry standard that approximates the per barrel refining margin resulting from processing four barrels of crude oil to produce one barrel of gasoline, two barrels of distillate (jet fuel and diesel), and one barrel of fuel oil.
|
|
distillates
|
Refers primarily to diesel, heating oil, kerosene, and jet fuel.
|
|
ethanol
|
A clear, colorless, flammable oxygenated liquid. Ethanol is typically produced chemically from ethylene or biologically from fermentation of various sugars from carbohydrates found in agricultural crops and cellulosic residues from crops or wood. It is used in the United States as a gasoline octane enhancer and oxygenate.
|
|
feedstocks
|
Crude oil or partially refined petroleum products that are processed or blended into refined products.
|
|
jobber
|
A petroleum marketer.
|
|
LSFO
|
Low sulfur fuel oil.
|
|
Mbbls
|
Thousand barrels of crude oil or other liquid hydrocarbons.
|
|
Mbpd
|
Thousand barrels per day.
|
|
MMbbls
|
Million barrels of crude oil or other liquid hydrocarbons
|
|
MMcf
|
Million cubic feet, a unit of measurement for natural gas.
|
|
MMcfd
|
Million cubic feet per day.
|
|
MMcfe
|
Million cubic feet equivalent which is determined by using the ratio of six Mcf of natural gas to one Bbl of crude oil.
|
|
MMbtu
|
Million British thermal units.
|
|
MW
|
Megawatt.
|
|
Nelson Complexity Index
|
A measure of the complexity of a given refinery compared to crude distillation, which is assigned a complexity factor of 1.0. The index number is an indication of an oil refinery's ability to process feedstocks, such as heavier and higher sulfur content crude oils, into value-added products. Generally, more complex refineries have higher index numbers.
|
|
NGL
|
Natural gas liquid.
|
|
NOx
|
Nitrogen oxides.
|
|
refined products
|
Petroleum products, such as gasoline, diesel, and jet fuel, that are produced by a refinery.
|
|
throughput
|
The volume processed through a unit or refinery.
|
|
turnaround
|
A periodically required standard procedure to inspect, refurbish, repair, and maintain a refinery. This process involves the shutdown and inspection of major processing units and typically occurs every three to five years.
|
|
single-point mooring
|
Also known as a single buoy mooring, refers to a loading buoy that is anchored offshore and serves as an interconnect for tankers loading or offloading crude oil and refined products.
|
|
SO
2
|
Sulfur dioxide.
|
|
WTI
|
West Texas Intermediate crude oil, a light, sweet crude oil, typically characterized by an API gravity between 38 degrees and 40 degrees and a sulfur content of approximately 0.3% by weight that is used as a benchmark for other crude oils.
|
|
yield
|
The percentage of refined products that is produced from crude oil and other feedstocks, net of fuel used as energy.
|
|
Hawaii Refining Unit
|
|
Capacity (Mbpd)
|
|
Crude Units
|
|
148
|
|
Vacuum Distillation Units
|
|
75
|
|
Hydrocracker
|
|
19
|
|
Catalytic Reformer
|
|
13
|
|
Visbreaker
|
|
11
|
|
Naphtha Hydrotreater
|
|
13
|
|
Hawaii Refining Unit
|
|
Capacity
|
|
Hydrogen Plant (MMcfd)
|
|
18
|
|
Co-generation Turbine Unit (MW)
|
|
32
|
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
|
|
|
|
|
|
|||
|
Feedstocks throughput (Mbpd)
|
74.9
|
|
|
73.7
|
|
|
70.2
|
|
|
Source of crude oil:
|
|
|
|
|
|
|
||
|
North America
|
35.0
|
%
|
|
23.8
|
%
|
|
41.7
|
%
|
|
Asia
|
20.6
|
%
|
|
23.1
|
%
|
|
30.0
|
%
|
|
Africa
|
32.4
|
%
|
|
24.9
|
%
|
|
13.7
|
%
|
|
Latin America
|
1.0
|
%
|
|
0.1
|
%
|
|
3.9
|
%
|
|
Middle East
|
11.0
|
%
|
|
28.1
|
%
|
|
10.7
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Yield (% of total throughput):
|
|
|
|
|
|
|||
|
Gasoline and gasoline blendstocks
|
27.1
|
%
|
|
27.8
|
%
|
|
26.8
|
%
|
|
Distillates
|
47.4
|
%
|
|
48.2
|
%
|
|
44.7
|
%
|
|
Fuel oils
|
17.8
|
%
|
|
15.7
|
%
|
|
20.1
|
%
|
|
Other products
|
4.5
|
%
|
|
5.0
|
%
|
|
4.8
|
%
|
|
Total yield
|
96.8
|
%
|
|
96.7
|
%
|
|
96.4
|
%
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
4-1-2-1 Singapore Crack Spread
|
$
|
7.22
|
|
|
$
|
7.18
|
|
|
$
|
3.74
|
|
|
Wyoming Refining Unit
|
|
Capacity (Mbpd)
|
|
Crude Unit
|
|
18
|
|
Residual Fluid Catalytic Cracker
|
|
7
|
|
Catalytic Reformer
|
|
3
|
|
Naphtha Hydrotreater
|
|
3
|
|
Diesel Hydrotreater
|
|
6
|
|
Isomerization
|
|
5
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
July 14, 2016 to December 31,
|
|||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
|
|
|
|
|
|
|||
|
Feedstocks Throughput (Mbpd)
|
16.4
|
|
|
15.5
|
|
|
15.8
|
|
|
Yield (% of total throughput):
|
|
|
|
|
|
|||
|
Gasoline and gasoline blendstocks
|
49.5
|
%
|
|
51.9
|
%
|
|
56.0
|
%
|
|
Distillate
|
45.8
|
%
|
|
42.8
|
%
|
|
39.3
|
%
|
|
Fuel oil
|
1.6
|
%
|
|
2.2
|
%
|
|
1.9
|
%
|
|
Other products
|
0.8
|
%
|
|
0.8
|
%
|
|
1.0
|
%
|
|
Total yield
|
97.7
|
%
|
|
97.7
|
%
|
|
98.2
|
%
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
July 14, 2016 to December 31,
|
||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Wyoming 3-2-1 Index
|
$
|
22.69
|
|
|
$
|
21.80
|
|
|
$
|
16.27
|
|
|
Washington Refining Unit
|
|
Capacity (Mbpd)
|
|
Crude Unit
|
|
42
|
|
Vacuum Unit
|
|
19
|
|
Naptha Hydrotreaters
|
|
10
|
|
Catalytic Reformers
|
|
6
|
|
Diesel Hydrotreater
|
|
8
|
|
Isomerization
|
|
4
|
|
Location and Channel of Trade
|
|
“76” Brand
|
|
Hele Brand
|
|
Cenex
®
Zip Trip Brand
|
|
Unbranded
|
|
Total
|
|||||
|
Oahu
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Company operated
|
|
2
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
7-Eleven alliance
|
|
22
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
Fee operated
|
|
5
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
Cardlock
|
|
—
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
4
|
|
|
Oahu total
|
|
29
|
|
|
29
|
|
|
—
|
|
|
3
|
|
|
61
|
|
|
Big Island
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Company operated
|
|
3
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
Fee operated
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Big Island total
|
|
6
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
Maui
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Company operated
|
|
1
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
Fee operated
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Maui total
|
|
3
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
Kauai
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Fee operated
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Cardlock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
8
|
|
|
Kauai total
|
|
3
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
11
|
|
|
Total for Hawaii locations
|
|
41
|
|
|
39
|
|
|
—
|
|
|
11
|
|
|
91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Washington
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Company operated
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|
Washington total
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|
Idaho
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Company operated
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|
Idaho total
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|
Total for Washington and Idaho locations
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total for Retail segment
|
|
41
|
|
|
39
|
|
|
33
|
|
|
11
|
|
|
124
|
|
|
|
Gas
(MMcf) |
|
Oil
(Mbbls) |
|
NGLs
(Mbbls) |
|
Total
(MMcfe) |
||||
|
Company’s share of Laramie Energy
|
|
|
|
|
|
|
|
||||
|
Proved developed
|
256,363
|
|
|
1,420
|
|
|
8,868
|
|
|
318,091
|
|
|
Proved undeveloped
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
|
Total
|
337,791
|
|
|
1,745
|
|
|
12,583
|
|
|
423,759
|
|
|
|
Proved
Developed Producing |
|
Proved
Developed Non-producing |
|
Proved
Undeveloped |
|
Total (1)
|
||||||||
|
Estimated future undiscounted net cash flows
|
$
|
469,132
|
|
|
$
|
—
|
|
|
$
|
138,100
|
|
|
$
|
607,232
|
|
|
Standardized measure of discounted future net cash flows
|
268,436
|
|
|
—
|
|
|
50,666
|
|
|
319,102
|
|
||||
|
(1)
|
Prices are based on the historical first-day-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 prices are
$61.44
per barrel of crude oil,
$22.40
per barrel of natural gas liquids, and
$2.65
per Mcf of natural gas.
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
319,102
|
|
|
Present value of future income taxes discounted at 10% (1)
|
|
—
|
|
|
|
PV-10
|
|
$
|
319,102
|
|
|
(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 19—Income Taxes
to our consolidated financial statements under Item 8 of this Form 10-K for further information.
|
|
•
|
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 or mandated production curtailments or limitations; and
|
|
•
|
weather conditions, hurricanes, or other natural disasters.
|
|
•
|
exploration and development drilling may not result in commercially productive reserves;
|
|
•
|
the operator may act in ways contrary to our best interest;
|
|
•
|
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, as well as adequate water supplies;
|
|
•
|
we have no long-term contracts to sell natural gas or oil;
|
|
•
|
compliance with environmental and other governmental regulatory or legislative requirements could result in increased costs of operation or curtailment, delay, or cancellation of development and producing operations; and
|
|
•
|
a decline in demand for natural gas and oil could adversely affect our financial condition and results of operations.
|
|
•
|
perform ongoing assessments of pipeline integrity;
|
|
•
|
identify and characterize applicable threats to pipeline segments that could impact an HCA;
|
|
•
|
improve data collection, integration, and analysis;
|
|
•
|
repair and remediate the pipeline as necessary; and
|
|
•
|
implement preventive and mitigating actions.
|
|
•
|
denial or delay in obtaining regulatory approvals and/or permits;
|
|
•
|
difficulties in executing the capital projects;
|
|
•
|
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.
|
|
•
|
we must use a substantial portion of our cash flow from operations to pay interest and principal on our indebtedness and obligations under the Intermediation Agreements, which reduces funds available to us for other purposes, such as working capital, capital expenditures, other general corporate purposes, and potential acquisitions;
|
|
•
|
our ability to refinance such indebtedness or to obtain additional financing for working capital, capital expenditures, acquisitions, or general corporate purposes may be impaired;
|
|
•
|
our leverage may be greater than that of some of our competitors, which may put us at a competitive disadvantage and reduce our flexibility in responding to current and changing industry and financial market conditions;
|
|
•
|
we may be more vulnerable to economic downturns and adverse developments in our business; and
|
|
•
|
we may be unable to comply with financial and other restrictive covenants in our debt agreements, some of which require us to maintain specified financial ratios and limit our ability to incur additional debt and sell assets,
|
|
•
|
pay dividends or distributions, repurchase equity, prepay junior debt, and make certain investments;
|
|
•
|
incur additional debt or issue certain disqualified stock and preferred stock;
|
|
•
|
sell or otherwise dispose of assets, including capital stock of subsidiaries;
|
|
•
|
incur liens on assets;
|
|
•
|
merge or consolidate with another company or sell all or substantially all assets;
|
|
•
|
enter into certain transactions with affiliates; and
|
|
•
|
enter into agreements that would restrict the ability of our subsidiaries to pay dividends or make other payments to the Issuers.
|
|
•
|
operating a larger combined organization and adding operations;
|
|
•
|
difficulties in the assimilation of the acquired assets and operations;
|
|
•
|
the diversion of management's attention from other business concerns;
|
|
•
|
integrating personnel from diverse business backgrounds and organizational cultures;
|
|
•
|
potential environmental or regulatory compliance matters or liabilities; and
|
|
•
|
coordinating and consolidating corporate and administrative functions.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Production volumes
|
|
|
|
|
|
||||||
|
Oil (Mbbls)
|
106
|
|
|
71
|
|
|
59
|
|
|||
|
NGLs (Mbbls)
|
712
|
|
|
608
|
|
|
552
|
|
|||
|
Natural Gas (MMcf)
|
25,513
|
|
|
18,104
|
|
|
15,192
|
|
|||
|
Total (MMcfe)
|
30,421
|
|
|
22,178
|
|
|
18,858
|
|
|||
|
Net average daily production
|
|
|
|
|
|
||||||
|
Oil (Bbls)
|
290
|
|
|
190
|
|
|
160
|
|
|||
|
NGLs (Bbls)
|
1,951
|
|
|
1,662
|
|
|
1,508
|
|
|||
|
Natural Gas (Mcf)
|
69,899
|
|
|
49,460
|
|
|
41,509
|
|
|||
|
Average sales price
|
|
|
|
|
|
||||||
|
Oil (Per Bbl)
|
$
|
55.43
|
|
|
$
|
45.61
|
|
|
$
|
37.85
|
|
|
NGLs (Per Bbl)
|
26.26
|
|
|
20.02
|
|
|
11.61
|
|
|||
|
Natural Gas (per Mcf)
|
2.67
|
|
|
2.81
|
|
|
2.30
|
|
|||
|
Hedge gain (loss) (per Mcfe)
|
(0.19
|
)
|
|
(1.25
|
)
|
|
(1.47
|
)
|
|||
|
Production costs (per Mcfe) (1)
|
1.28
|
|
|
1.36
|
|
|
1.38
|
|
|||
|
|
Gas
|
|
Oil
|
|
NGLs
|
|
Total
|
||||
|
|
(MMcf)
|
|
(Mbbl)
|
|
(Mbbl)
|
|
(MMcfe)
|
||||
|
Proved undeveloped reserves at December 31, 2017
|
118,578
|
|
|
449
|
|
|
2,913
|
|
|
138,750
|
|
|
Revisions of previous estimates
|
25,702
|
|
|
114
|
|
|
1,787
|
|
|
37,108
|
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Conversion to proved developed reserves
|
(62,852
|
)
|
|
(238
|
)
|
|
(985
|
)
|
|
(70,190
|
)
|
|
Proved undeveloped reserves at December 31, 2018
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
|
•
|
During the year ended December 31, 2018, Laramie Energy expended approximately $60.4 million in connection with the development of its proved undeveloped reserves. Our share of Laramie Energy’s proved undeveloped reserves converted to proved developed reserves during 2018 was
70,190
MMcfe. This activity represented 51% of the prior year-end proved undeveloped reserves. The total number of proved undeveloped locations converted to proved developed
|
|
•
|
Revisions of previous estimates of
37,108
MMcfe were mainly driven by the addition of 60,679 MMCfe of proved undeveloped reserves primarily located within Laramie Energy's northern acreage where adequate midstream capacity exists and development economics are more favorable due to Laramie Energy's elevated net revenue interests within these reserves. The additions were partially offset by 26,996 MMcfe of proved undeveloped reserves that were removed due to Laramie Energy's primary midstream provider limiting additional volumes from the area where the reserves are located. The remaining positive revisions are related to performance improvements.
|
|
|
|
Productive Wells
|
|
|
|
|
||||||||||||
|
|
|
Oil
|
|
Gas (1)
|
|
Developed Acres
|
||||||||||||
|
Location
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
||||||
|
Colorado (4)
|
|
—
|
|
|
—
|
|
|
1,855
|
|
|
673
|
|
|
26,552
|
|
|
9,951
|
|
|
(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)
|
|
338,793
|
|
|
92,943
|
|
|
(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, 2018
has not already been impaired in consideration of these expirations or capital budgeted to convert acreage to held by production.
|
|
(3)
|
Net undeveloped acres are reflected as if we owned our interest directly.
|
|
|
|
Year ended December 31,
|
||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
|
|
Gross (1)
|
|
Net (2)
|
|
Gross (1)
|
|
Net (2)
|
|
Gross (1)
|
|
Net (2)
|
||||||
|
Development
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Productive
|
|
140
|
|
|
140
|
|
|
74
|
|
|
74
|
|
|
56
|
|
|
48
|
|
|
Dry
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
140
|
|
|
140
|
|
|
74
|
|
|
74
|
|
|
56
|
|
|
48
|
|
|
(1)
|
A “gross well” is a well in which a working interest is held. The number of gross wells is the total number of wells in which a working interest is owned.
|
|
(2)
|
A “net well” is deemed to exist when the sum of fractional ownership interests in gross wells equals one. The number of net wells is the sum of the fractional working interests owned in gross wells expressed as whole numbers and fractions thereof.
|
|
2019
|
69,451
|
|
|
2020
|
28,473
|
|
|
2021
|
23,343
|
|
|
2022
|
10,186
|
|
|
2023
|
8,987
|
|
|
Thereafter
|
31,059
|
|
|
Total delivery commitments
|
171,499
|
|
|
*$100 invested on December 31, 2013 in stock or index, including reinvestment of dividends.
|
|
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, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
November 1 - November 30, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
December 1 - December 31, 2018
|
|
1,293
|
|
|
14.18
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
1,293
|
|
|
$
|
14.18
|
|
|
—
|
|
|
—
|
|
|
(1)
|
All shares repurchased were surrendered by employees to pay taxes withheld upon the vesting of restricted stock awards.
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(in thousands, except per share data)
|
|
2018 (1)
|
|
2017 (2)
|
|
2016 (2) (3)
|
|
2015 (4)
|
|
2014
|
||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
|
$
|
3,410,728
|
|
|
$
|
2,443,066
|
|
|
$
|
1,865,045
|
|
|
$
|
2,066,337
|
|
|
$
|
3,108,025
|
|
|
Depreciation, depletion and amortization
|
|
52,642
|
|
|
45,989
|
|
|
31,617
|
|
|
19,918
|
|
|
14,897
|
|
|||||
|
Impairment expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,639
|
|
|
—
|
|
|||||
|
Operating income (loss)
|
|
81,941
|
|
|
93,961
|
|
|
(19,649
|
)
|
|
61,514
|
|
|
(37,532
|
)
|
|||||
|
Interest expense and financing costs, net
|
|
(39,768
|
)
|
|
(31,632
|
)
|
|
(28,506
|
)
|
|
(20,156
|
)
|
|
(17,995
|
)
|
|||||
|
Debt extinguishment and commitment costs
|
|
(4,224
|
)
|
|
(8,633
|
)
|
|
—
|
|
|
(19,669
|
)
|
|
(1,788
|
)
|
|||||
|
Gain on curtailment of pension obligation
|
|
—
|
|
|
—
|
|
|
3,067
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in value of common stock warrants
|
|
1,801
|
|
|
(1,674
|
)
|
|
2,962
|
|
|
(3,664
|
)
|
|
4,433
|
|
|||||
|
Change in value of contingent consideration
|
|
(10,500
|
)
|
|
—
|
|
|
10,770
|
|
|
(18,450
|
)
|
|
2,849
|
|
|||||
|
Equity earnings (losses) from Laramie Energy, LLC
|
|
9,464
|
|
|
18,369
|
|
|
(22,381
|
)
|
|
(55,983
|
)
|
|
2,849
|
|
|||||
|
Net income (loss)
|
|
39,427
|
|
|
72,621
|
|
|
(45,835
|
)
|
|
(39,911
|
)
|
|
(47,041
|
)
|
|||||
|
Income (loss) per diluted common share
|
|
0.85
|
|
|
1.57
|
|
|
(1.08
|
)
|
|
(1.06
|
)
|
|
(1.44
|
)
|
|||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
75,076
|
|
|
$
|
118,333
|
|
|
$
|
47,772
|
|
|
$
|
167,788
|
|
|
$
|
89,210
|
|
|
Total current assets
|
|
586,592
|
|
|
603,544
|
|
|
403,108
|
|
|
531,752
|
|
|
460,789
|
|
|||||
|
Total assets
|
|
1,460,734
|
|
|
1,347,407
|
|
|
1,145,433
|
|
|
892,261
|
|
|
735,236
|
|
|||||
|
Total current liabilities
|
|
507,201
|
|
|
470,952
|
|
|
382,765
|
|
|
365,040
|
|
|
310,806
|
|
|||||
|
Total long-term debt, net of current maturities
|
|
392,607
|
|
|
384,812
|
|
|
350,110
|
|
|
154,212
|
|
|
101,739
|
|
|||||
|
Total liabilities
|
|
948,405
|
|
|
899,688
|
|
|
776,524
|
|
|
551,650
|
|
|
443,077
|
|
|||||
|
Total stockholders’ equity
|
|
512,329
|
|
|
447,719
|
|
|
368,909
|
|
|
340,611
|
|
|
292,159
|
|
|||||
|
(1)
|
We completed the
Northwest Retail Acquisition
effective
March 23, 2018
, therefore the results of
Northwest Retail
are only included subsequent to
March 23, 2018
. Please read
Note 4—Acquisitions
to the consolidated financial statements under Item 8 of this Form 10-K for further information.
|
|
(2)
|
Operating income (loss) for the year ended December 31, 2016 was retrospectively recast to reflect the reclassification of the curtailment gain of
$3.1 million
related to an amendment on our defined benefit pension plan from Operating expense (excluding depreciation) to a newly defined line within Total other income (expense), net,
Gain on curtailment of pension obligation
. For the years ended December 31, 2017 and 2016, other immaterial non-service-cost-related components of the net periodic benefit cost related to our defined benefit pension plan were reclassified from Operating expense (excluding depreciation) to Other income (expense), net. Please read
Note 2—Summary of Significant Accounting Policies
and
Note 17—Benefit Plans
to the consolidated financial statements under Item 8 of this Form 10-K for further information.
|
|
(3)
|
We completed the WRC Acquisition effective
July 14, 2016
, therefore the results of WRC are only included subsequent to
July 14, 2016
. Please read
Note 4—Acquisitions
to the consolidated financial statements under Item 8 of this Form 10-K for further information.
|
|
(4)
|
We completed the acquisition of Mid Pac effective April 1, 2015, therefore, the results of Mid Pac are only included subsequent to April 1, 2015.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Revenues
|
$
|
3,410,728
|
|
|
$
|
2,443,066
|
|
|
$
|
1,865,045
|
|
|
Cost of revenues (excluding depreciation)
|
3,003,116
|
|
|
2,054,627
|
|
|
1,636,339
|
|
|||
|
Operating expense (excluding depreciation)
|
215,284
|
|
|
202,016
|
|
|
169,371
|
|
|||
|
Depreciation, depletion, and amortization
|
52,642
|
|
|
45,989
|
|
|
31,617
|
|
|||
|
General and administrative expense (excluding depreciation)
|
47,426
|
|
|
46,078
|
|
|
42,073
|
|
|||
|
Acquisition and integration costs
|
10,319
|
|
|
395
|
|
|
5,294
|
|
|||
|
Total operating expenses
|
3,328,787
|
|
|
2,349,105
|
|
|
1,884,694
|
|
|||
|
Operating income (loss)
|
81,941
|
|
|
93,961
|
|
|
(19,649
|
)
|
|||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Interest expense and financing costs, net
|
(39,768
|
)
|
|
(31,632
|
)
|
|
(28,506
|
)
|
|||
|
Debt extinguishment and commitment costs
|
(4,224
|
)
|
|
(8,633
|
)
|
|
—
|
|
|||
|
Gain on curtailment of pension obligation
|
—
|
|
|
—
|
|
|
3,067
|
|
|||
|
Other income (expense), net
|
1,046
|
|
|
911
|
|
|
(10
|
)
|
|||
|
Change in value of common stock warrants
|
1,801
|
|
|
(1,674
|
)
|
|
2,962
|
|
|||
|
Change in value of contingent consideration
|
(10,500
|
)
|
|
—
|
|
|
10,770
|
|
|||
|
Equity earnings (losses) from Laramie Energy, LLC
|
9,464
|
|
|
18,369
|
|
|
(22,381
|
)
|
|||
|
Total other expense, net
|
(42,181
|
)
|
|
(22,659
|
)
|
|
(34,098
|
)
|
|||
|
Income (loss) before income taxes
|
39,760
|
|
|
71,302
|
|
|
(53,747
|
)
|
|||
|
Income tax benefit (expense)
|
(333
|
)
|
|
1,319
|
|
|
7,912
|
|
|||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Year ended December 31, 2018
|
|
Refining
|
|
Logistics (1)
|
|
Retail
|
|
Corporate, Eliminations and Other (2)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
3,210,067
|
|
|
$
|
125,743
|
|
|
$
|
441,040
|
|
|
$
|
(366,122
|
)
|
|
$
|
3,410,728
|
|
|
Cost of revenues (excluding depreciation)
|
|
2,957,995
|
|
|
77,712
|
|
|
333,664
|
|
|
(366,255
|
)
|
|
3,003,116
|
|
|||||
|
Operating expense (excluding depreciation)
|
|
146,320
|
|
|
7,782
|
|
|
61,182
|
|
|
—
|
|
|
215,284
|
|
|||||
|
Depreciation, depletion, and amortization
|
|
32,483
|
|
|
6,860
|
|
|
8,962
|
|
|
4,337
|
|
|
52,642
|
|
|||||
|
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,426
|
|
|
47,426
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,319
|
|
|
10,319
|
|
|||||
|
Operating income (loss)
|
|
$
|
73,269
|
|
|
$
|
33,389
|
|
|
$
|
37,232
|
|
|
$
|
(61,949
|
)
|
|
$
|
81,941
|
|
|
Year ended December 31, 2017
|
|
Refining
|
|
Logistics (1)
|
|
Retail
|
|
Corporate, Eliminations and Other (2)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
2,319,638
|
|
|
$
|
121,470
|
|
|
$
|
326,076
|
|
|
$
|
(324,118
|
)
|
|
$
|
2,443,066
|
|
|
Cost of revenues (excluding depreciation)
|
|
2,062,804
|
|
|
66,301
|
|
|
249,097
|
|
|
(323,575
|
)
|
|
2,054,627
|
|
|||||
|
Operating expense (excluding depreciation)
|
|
141,065
|
|
|
15,010
|
|
|
45,941
|
|
|
—
|
|
|
202,016
|
|
|||||
|
Depreciation, depletion, and amortization
|
|
29,753
|
|
|
6,166
|
|
|
6,338
|
|
|
3,732
|
|
|
45,989
|
|
|||||
|
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,078
|
|
|
46,078
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
395
|
|
|
395
|
|
|||||
|
Operating income (loss)
|
|
$
|
86,016
|
|
|
$
|
33,993
|
|
|
$
|
24,700
|
|
|
$
|
(50,748
|
)
|
|
$
|
93,961
|
|
|
Year ended December 31, 2016
|
|
Refining
|
|
Logistics (1)
|
|
Retail
|
|
Corporate, Eliminations and Other (2)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
1,702,463
|
|
|
$
|
102,779
|
|
|
$
|
290,402
|
|
|
$
|
(230,599
|
)
|
|
$
|
1,865,045
|
|
|
Cost of revenues (excluding depreciation)
|
|
1,580,014
|
|
|
65,439
|
|
|
220,545
|
|
|
(229,659
|
)
|
|
1,636,339
|
|
|||||
|
Operating expense (excluding depreciation)
|
|
115,818
|
|
|
11,239
|
|
|
41,291
|
|
|
1,023
|
|
|
169,371
|
|
|||||
|
Depreciation, depletion, and amortization
|
|
17,565
|
|
|
4,679
|
|
|
6,372
|
|
|
3,001
|
|
|
31,617
|
|
|||||
|
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,073
|
|
|
42,073
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,294
|
|
|
5,294
|
|
|||||
|
Operating income (loss)
|
|
$
|
(10,934
|
)
|
|
$
|
21,422
|
|
|
$
|
22,194
|
|
|
$
|
(52,331
|
)
|
|
$
|
(19,649
|
)
|
|
(1)
|
Our logistics operations consist primarily of intercompany transactions which eliminate on a consolidated basis.
|
|
(2)
|
Includes eliminations of intersegment Revenues and
Cost of revenues (excluding depreciation)
of
$365.5 million
,
$325.2 million
, and
$271.9 million
for the
year
s ended
December 31, 2018
,
2017
, and
2016
, respectively.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Total Refining Segment
|
|
|
|
|
|
|
||||||
|
Feedstocks Throughput (Mbpd) (1)
|
|
91.3
|
|
|
89.2
|
|
|
86.0
|
|
|||
|
Refined product sales volume (Mbpd) (1)
|
|
100.3
|
|
|
90.7
|
|
|
90.6
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Hawaii Refinery
|
|
|
|
|
|
|
||||||
|
Feedstocks Throughput (Mbpd)
|
|
74.9
|
|
|
73.7
|
|
|
70.2
|
|
|||
|
Source of Crude Oil:
|
|
|
|
|
|
|
||||||
|
North America
|
|
35.0
|
%
|
|
23.8
|
%
|
|
41.7
|
%
|
|||
|
Latin America
|
|
1.0
|
%
|
|
0.1
|
%
|
|
3.9
|
%
|
|||
|
Africa
|
|
32.4
|
%
|
|
24.9
|
%
|
|
13.7
|
%
|
|||
|
Asia
|
|
20.6
|
%
|
|
23.1
|
%
|
|
30.0
|
%
|
|||
|
Middle East
|
|
11.0
|
%
|
|
28.1
|
%
|
|
10.7
|
%
|
|||
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
Yield (% of total throughput)
|
|
|
|
|
|
|
||||||
|
Gasoline and gasoline blendstocks
|
|
27.1
|
%
|
|
27.8
|
%
|
|
26.8
|
%
|
|||
|
Distillate
|
|
47.4
|
%
|
|
48.2
|
%
|
|
44.7
|
%
|
|||
|
Fuel oils
|
|
17.8
|
%
|
|
15.7
|
%
|
|
20.1
|
%
|
|||
|
Other products
|
|
4.5
|
%
|
|
5.0
|
%
|
|
4.8
|
%
|
|||
|
Total yield
|
|
96.8
|
%
|
|
96.7
|
%
|
|
96.4
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
Refined product sales volume (Mbpd)
|
|
|
|
|
|
|
||||||
|
On-island sales volume
|
|
74.6
|
|
|
63.3
|
|
|
61.7
|
|
|||
|
Exports sale volume
|
|
9.0
|
|
|
11.4
|
|
|
12.5
|
|
|||
|
Total refined product sales volume
|
|
83.6
|
|
|
74.7
|
|
|
74.2
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
4-1-2-1 Singapore Crack Spread ($ per barrel) (2)
|
|
$
|
7.22
|
|
|
$
|
7.18
|
|
|
$
|
3.74
|
|
|
Operating income (loss) per bbl ($/throughput bbl)
|
|
1.46
|
|
|
2.13
|
|
|
(0.43
|
)
|
|||
|
Adjusted Gross Margin per bbl ($/throughput bbl) (3)
|
|
5.37
|
|
|
6.43
|
|
|
4.49
|
|
|||
|
Production costs per bbl ($/throughput bbl) (4)
|
|
3.65
|
|
|
3.60
|
|
|
3.72
|
|
|||
|
DD&A per bbl ($/throughput bbl)
|
|
0.66
|
|
|
0.64
|
|
|
0.45
|
|
|||
|
|
Year Ended December 31,
|
|
July 14, 2016 to December 31,
|
||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Wyoming Refinery
|
|
|
|
|
|
||||||
|
Feedstocks Throughput (Mbpd) (1)
|
16.4
|
|
|
15.5
|
|
|
15.8
|
|
|||
|
|
|
|
|
|
|
||||||
|
Yield (% of total throughput)
|
|
|
|
|
|
||||||
|
Gasoline and gasoline blendstocks
|
49.5
|
%
|
|
51.9
|
%
|
|
56.0
|
%
|
|||
|
Distillate
|
45.8
|
%
|
|
42.8
|
%
|
|
39.3
|
%
|
|||
|
Fuel oil
|
1.6
|
%
|
|
2.2
|
%
|
|
1.9
|
%
|
|||
|
Other products
|
0.8
|
%
|
|
0.8
|
%
|
|
1.0
|
%
|
|||
|
Total yield
|
97.7
|
%
|
|
97.7
|
%
|
|
98.2
|
%
|
|||
|
|
|
|
|
|
|
||||||
|
Refined product sales volume (Mbpd) (1)
|
16.7
|
|
|
16.0
|
|
|
16.4
|
|
|||
|
|
|
|
|
|
|
||||||
|
Wyoming 3-2-1 Index ($ per barrel) (5)
|
$
|
22.69
|
|
|
$
|
21.80
|
|
|
$
|
16.27
|
|
|
Operating income per bbl ($/throughput bbl) (6)
|
5.57
|
|
|
5.09
|
|
|
0.05
|
|
|||
|
Adjusted Gross Margin per bbl ($/throughput bbl) (3)
|
15.29
|
|
|
14.46
|
|
|
8.78
|
|
|||
|
Production costs per bbl ($/throughput bbl) (4) (6)
|
7.06
|
|
|
7.18
|
|
|
6.08
|
|
|||
|
DD&A per bbl ($/throughput bbl)
|
2.39
|
|
|
2.19
|
|
|
2.25
|
|
|||
|
(1)
|
Feedstocks throughput and sales volumes per day for the Wyoming refinery for 2016 are calculated based on the
171
day period for which we owned Wyoming Refining in 2016. As such, the amounts for the total refining segment represent the sum of the Hawaii refinery’s throughput or sales volumes averaged over the year plus the Wyoming refinery’s throughput or sales volumes averaged over the period from July 14, 2016 to December 31, 2016. The 2017 and 2018 amounts for the total refining segment represent the sum of the Hawaii and Wyoming refineries’ throughput or sales volumes averaged over the years ended December 31, 2017 and 2018.
|
|
(2)
|
The profitability of our Hawaii business is heavily influenced by crack spreads in the Singapore market. This market reflects the closest liquid market alternative to source refined products for Hawaii. We believe the 4-1-2-1 Singapore crack spread (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 reflects a market indicator for our Hawaii refinery operations. The previously reported 4-1-2-1 Mid Pacific crack spread was calculated using a ratio of 80% Singapore and 20% San Francisco indexes. We have revised key operating statistics for the years ended December 31, 2017 and 2016 to conform to the current period presentation. Beginning in the fourth quarter of 2018, we have also excluded the Mid Pacific Crude Oil Differential from our key operating statistics as we believe this metric no longer provides a consistent and reasonable market indicator for crude purchases differentials given the unique geographical locations of our Hawaii business and the variability of our crude slate.
|
|
(3)
|
Please see discussion of Adjusted Gross Margin below. We calculate Adjusted Gross Margin per barrel by dividing Adjusted Gross Margin by total refining throughput.
|
|
(4)
|
Management uses production costs per barrel to evaluate performance and compare efficiency to other companies in the industry. There are a variety of ways to calculate production costs per barrel; different companies within the industry calculate it in different ways. We calculate production costs per barrel by dividing all direct production costs, which include the costs to run the refineries including personnel costs, repair and maintenance costs, insurance, utilities, and other miscellaneous costs, by total refining throughput. Our production costs are included in
Operating expense (excluding depreciation)
on our consolidated statement of operations, which also includes costs related to our bulk marketing operations.
|
|
(5)
|
The profitability of our Wyoming refinery is heavily influenced by crack spreads in nearby markets. We believe the Wyoming 3-2-1 Index is the best market indicator for our operations in Wyoming. The Wyoming 3-2-1 Index is computed by taking two parts gasoline and one part distillate (ULSD) as created from three barrels of WTI. Pricing is based 50% on applicable product pricing in Rapid City, South Dakota, and 50% on applicable product pricing in Denver, Colorado.
|
|
(6)
|
Operating income per bbl and Production costs per bbl for the Wyoming refinery for the year ended December 31, 2016 were retrospectively recast to reflect the reclassification of the curtailment gain of
$3.1 million
related to an amendment of our defined benefit pension plan from Operating expense (excluding depreciation) to a newly-defined line within Total other income (expense), net,
Gain on curtailment of pension obligation
. Please read
Note 2—Summary of Significant Accounting
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Retail Segment
|
|
|
|
|
|
|
|||
|
Retail sales volumes (thousands of gallons) (1)
|
|
116,715
|
|
|
92,739
|
|
|
90,941
|
|
|
|
|
|
|
|
|
|
|||
|
Logistics Segment
|
|
|
|
|
|
|
|||
|
Pipeline throughput (Mbpd) (2)
|
|
|
|
|
|
|
|||
|
Crude oil pipelines
|
|
86.2
|
|
|
85.0
|
|
|
87.3
|
|
|
Refined product pipelines
|
|
84.6
|
|
|
87.4
|
|
|
85.8
|
|
|
Total pipeline throughput
|
|
170.8
|
|
|
172.4
|
|
|
173.1
|
|
|
(1)
|
Retail sales volumes for the
year ended
December 31, 2018
, includes
284 days
of retail sales volumes from
Northwest Retail
since its acquisition on
March 23, 2018
.
|
|
(2)
|
The 2016 amounts for the total logistics segment represent the sum of the pipeline throughput in Hawaii averaged over the year plus the pipeline throughput in Wyoming averaged over the period from July 14, 2016 to December 31, 2016. The 2017 and 2018 amounts for the total logistics segment represent the sum of the Hawaii and Wyoming pipelines’ throughput averaged over the years ended December 31, 2017 and 2018, respectively.
|
|
Year ended December 31, 2018
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
|
Operating income
|
$
|
73,269
|
|
|
$
|
33,389
|
|
|
$
|
37,232
|
|
|
Operating expense (excluding depreciation)
|
146,320
|
|
|
7,782
|
|
|
61,182
|
|
|||
|
Depreciation, depletion, and amortization
|
32,483
|
|
|
6,860
|
|
|
8,962
|
|
|||
|
Inventory valuation adjustment
|
(16,875
|
)
|
|
—
|
|
|
—
|
|
|||
|
RINs loss on excess of net obligation
|
4,544
|
|
|
—
|
|
|
—
|
|
|||
|
Unrealized gain on derivatives
|
(1,497
|
)
|
|
—
|
|
|
—
|
|
|||
|
Adjusted Gross Margin (1)
|
$
|
238,244
|
|
|
$
|
48,031
|
|
|
$
|
107,376
|
|
|
Year ended December 31, 2017
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
|
Operating income (2)
|
$
|
86,016
|
|
|
$
|
33,993
|
|
|
$
|
24,700
|
|
|
Operating expense (excluding depreciation)
|
141,065
|
|
|
15,010
|
|
|
45,941
|
|
|||
|
Depreciation, depletion, and amortization
|
29,753
|
|
|
6,166
|
|
|
6,338
|
|
|||
|
Inventory valuation adjustment
|
(1,461
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unrealized gain on derivatives
|
(623
|
)
|
|
—
|
|
|
—
|
|
|||
|
Adjusted Gross Margin (1)
|
$
|
254,750
|
|
|
$
|
55,169
|
|
|
$
|
76,979
|
|
|
Year ended December 31, 2016
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
|
Operating income (loss) (2)
|
$
|
(10,934
|
)
|
|
$
|
21,422
|
|
|
$
|
22,194
|
|
|
Operating expense (excluding depreciation)
|
115,818
|
|
|
11,239
|
|
|
41,291
|
|
|||
|
Depreciation, depletion, and amortization
|
17,565
|
|
|
4,679
|
|
|
6,372
|
|
|||
|
Inventory valuation adjustment
|
29,056
|
|
|
—
|
|
|
—
|
|
|||
|
Unrealized loss on derivatives
|
(12,438
|
)
|
|
—
|
|
|
—
|
|
|||
|
Adjusted Gross Margin (1)
|
$
|
139,067
|
|
|
$
|
37,340
|
|
|
$
|
69,857
|
|
|
(1)
|
For the years ended
December 31,
2018
,
2017
, and
2016
, there was no impairment expense. For the years ended
December 31,
2017
, and
2016
, there was no RINs loss in excess of net obligation.
|
|
(2)
|
Operating income (loss) and Operating expense (excluding depreciation) for the year ended December 31, 2016 were retrospectively recast to reflect the reclassification of the curtailment gain of
$3.1 million
from Operating expense (excluding depreciation) to a newly defined line within Total other income (expense), net,
Gain on curtailment of pension obligation
. For the years ended December 31, 2017 and 2016, other immaterial non-service-cost-related components of the net periodic benefit cost related to our defined benefit pension plan were reclassified from Operating expense (excluding depreciation) to Other income (expense), net. Please read
Note 2—Summary of Significant Accounting Policies
and
Note 17—Benefit Plans
to the consolidated financial statements under Item 8 of this Form 10-K for further information.
|
|
•
|
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,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss)
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Inventory valuation adjustment
|
|
(16,875
|
)
|
|
(1,461
|
)
|
|
25,101
|
|
|||
|
RINs loss in excess of net obligation
|
|
4,544
|
|
|
—
|
|
|
—
|
|
|||
|
Unrealized loss (gain) on derivatives
|
|
(1,497
|
)
|
|
(623
|
)
|
|
(12,034
|
)
|
|||
|
Acquisition and integration costs
|
|
10,319
|
|
|
395
|
|
|
5,294
|
|
|||
|
Debt extinguishment and commitment costs
|
|
4,224
|
|
|
8,633
|
|
|
—
|
|
|||
|
Release of tax valuation allowance (1)
|
|
(660
|
)
|
|
—
|
|
|
(8,573
|
)
|
|||
|
Change in value of common stock warrants
|
|
(1,801
|
)
|
|
1,674
|
|
|
(2,962
|
)
|
|||
|
Change in value of contingent consideration
|
|
10,500
|
|
|
—
|
|
|
(10,770
|
)
|
|||
|
Severance costs
|
|
—
|
|
|
1,595
|
|
|
105
|
|
|||
|
Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2)
|
|
1,158
|
|
|
(19,568
|
)
|
|
17,278
|
|
|||
|
Adjusted Net Income (Loss) (3)
|
|
49,339
|
|
|
63,266
|
|
|
(32,396
|
)
|
|||
|
Depreciation, depletion, and amortization
|
|
52,642
|
|
|
45,989
|
|
|
31,617
|
|
|||
|
Interest expense and financing costs, net
|
|
39,768
|
|
|
31,632
|
|
|
28,506
|
|
|||
|
Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives
|
|
(10,622
|
)
|
|
1,199
|
|
|
5,103
|
|
|||
|
Income tax expense (benefit)
|
|
993
|
|
|
(1,319
|
)
|
|
661
|
|
|||
|
Adjusted EBITDA
|
|
$
|
132,120
|
|
|
$
|
140,767
|
|
|
$
|
33,491
|
|
|
(1)
|
Included in Income tax expense (benefit) on our consolidated statements of operations.
|
|
(2)
|
Included in Equity earnings (losses) from Laramie Energy, LLC on our consolidated statements of operations.
|
|
(3)
|
For the years ended
December 31,
2018
,
2017
, and
2016
, there was no impairment expense or (gain) loss on sale of assets.
|
|
|
As of December 31, 2018
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||
|
Current assets
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
28,701
|
|
|
$
|
46,062
|
|
|
$
|
313
|
|
|
$
|
75,076
|
|
|
Restricted cash
|
743
|
|
|
—
|
|
|
—
|
|
|
743
|
|
||||
|
Trade accounts receivable
|
—
|
|
|
159,630
|
|
|
708
|
|
|
160,338
|
|
||||
|
Inventories
|
—
|
|
|
322,065
|
|
|
—
|
|
|
322,065
|
|
||||
|
Prepaid and other current assets
|
11,711
|
|
|
17,048
|
|
|
(389
|
)
|
|
28,370
|
|
||||
|
Due from related parties
|
43,928
|
|
|
—
|
|
|
(43,928
|
)
|
|
—
|
|
||||
|
Total current assets
|
85,083
|
|
|
544,805
|
|
|
(43,296
|
)
|
|
586,592
|
|
||||
|
Property and equipment
|
|
|
|
|
|
|
|
|
|||||||
|
Property, plant, and equipment
|
18,939
|
|
|
630,429
|
|
|
—
|
|
|
649,368
|
|
||||
|
Proved oil and gas properties, at cost, successful efforts method of accounting
|
—
|
|
|
—
|
|
|
400
|
|
|
400
|
|
||||
|
Total property and equipment
|
18,939
|
|
|
630,429
|
|
|
400
|
|
|
649,768
|
|
||||
|
Less accumulated depreciation and depletion
|
(9,034
|
)
|
|
(102,180
|
)
|
|
(293
|
)
|
|
(111,507
|
)
|
||||
|
Property and equipment, net
|
9,905
|
|
|
528,249
|
|
|
107
|
|
|
538,261
|
|
||||
|
Long-term assets
|
|
|
|
|
|
|
|
|
|||||||
|
Investment in Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
136,656
|
|
|
136,656
|
|
||||
|
Investment in subsidiaries
|
638,975
|
|
|
—
|
|
|
(638,975
|
)
|
|
—
|
|
||||
|
Intangible assets, net
|
—
|
|
|
23,947
|
|
|
—
|
|
|
23,947
|
|
||||
|
Goodwill
|
—
|
|
|
150,799
|
|
|
2,598
|
|
|
153,397
|
|
||||
|
Other long-term assets
|
3,334
|
|
|
18,547
|
|
|
—
|
|
|
21,881
|
|
||||
|
Total assets
|
$
|
737,297
|
|
|
$
|
1,266,347
|
|
|
$
|
(542,910
|
)
|
|
$
|
1,460,734
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|||||||
|
Current liabilities
|
|
|
|
|
|
|
|
|
|||||||
|
Current maturities of long-term debt
|
$
|
—
|
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
33
|
|
|
Obligations under inventory financing agreements
|
—
|
|
|
373,882
|
|
|
—
|
|
|
373,882
|
|
||||
|
Accounts payable
|
8,312
|
|
|
44,997
|
|
|
1,478
|
|
|
54,787
|
|
||||
|
Advances from customers
|
—
|
|
|
6,681
|
|
|
—
|
|
|
6,681
|
|
||||
|
Accrued taxes
|
—
|
|
|
17,206
|
|
|
50
|
|
|
17,256
|
|
||||
|
Other accrued liabilities
|
12,349
|
|
|
43,773
|
|
|
(1,560
|
)
|
|
54,562
|
|
||||
|
Due to related parties
|
96,963
|
|
|
9,848
|
|
|
(106,811
|
)
|
|
—
|
|
||||
|
Total current liabilities
|
117,624
|
|
|
496,420
|
|
|
(106,843
|
)
|
|
507,201
|
|
||||
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|||||||
|
Long-term debt, net of current maturities
|
100,411
|
|
|
292,196
|
|
|
—
|
|
|
392,607
|
|
||||
|
Common stock warrants
|
5,007
|
|
|
—
|
|
|
—
|
|
|
5,007
|
|
||||
|
Long-term capital lease obligations
|
475
|
|
|
5,648
|
|
|
—
|
|
|
6,123
|
|
||||
|
Other liabilities
|
1,451
|
|
|
41,040
|
|
|
(5,024
|
)
|
|
37,467
|
|
||||
|
Total liabilities
|
224,968
|
|
|
835,304
|
|
|
(111,867
|
)
|
|
948,405
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
|
||||||||
|
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 and 46,983,924 shares issued
|
470
|
|
|
—
|
|
|
—
|
|
|
470
|
|
||||
|
Additional paid-in capital
|
617,937
|
|
|
345,825
|
|
|
(345,825
|
)
|
|
617,937
|
|
||||
|
Accumulated earnings (deficit)
|
(108,751
|
)
|
|
81,715
|
|
|
(81,715
|
)
|
|
(108,751
|
)
|
||||
|
Accumulated other comprehensive income
|
2,673
|
|
|
3,503
|
|
|
(3,503
|
)
|
|
2,673
|
|
||||
|
Total stockholders’ equity
|
512,329
|
|
|
431,043
|
|
|
(431,043
|
)
|
|
512,329
|
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
737,297
|
|
|
$
|
1,266,347
|
|
|
$
|
(542,910
|
)
|
|
$
|
1,460,734
|
|
|
|
As of December 31, 2017
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||
|
Current assets
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
65,615
|
|
|
$
|
51,429
|
|
|
$
|
1,289
|
|
|
$
|
118,333
|
|
|
Restricted cash
|
744
|
|
|
—
|
|
|
—
|
|
|
744
|
|
||||
|
Trade accounts receivable
|
—
|
|
|
120,032
|
|
|
1,799
|
|
|
121,831
|
|
||||
|
Inventories
|
—
|
|
|
345,072
|
|
|
285
|
|
|
345,357
|
|
||||
|
Prepaid and other current assets
|
11,768
|
|
|
7,115
|
|
|
(1,604
|
)
|
|
17,279
|
|
||||
|
Due from related parties
|
8,113
|
|
|
32,171
|
|
|
(40,284
|
)
|
|
—
|
|
||||
|
Total current assets
|
86,240
|
|
|
555,819
|
|
|
(38,515
|
)
|
|
603,544
|
|
||||
|
Property and equipment
|
|
|
|
|
|
|
|
|
|||||||
|
Property, plant, and equipment
|
15,773
|
|
|
513,307
|
|
|
158
|
|
|
529,238
|
|
||||
|
Proved oil and gas properties, at cost, successful efforts method of accounting
|
—
|
|
|
—
|
|
|
400
|
|
|
400
|
|
||||
|
Total property and equipment
|
15,773
|
|
|
513,307
|
|
|
558
|
|
|
529,638
|
|
||||
|
Less accumulated depreciation and depletion
|
(6,226
|
)
|
|
(73,029
|
)
|
|
(367
|
)
|
|
(79,622
|
)
|
||||
|
Property and equipment, net
|
9,547
|
|
|
440,278
|
|
|
191
|
|
|
450,016
|
|
||||
|
Long-term assets
|
|
|
|
|
|
|
|
|
|||||||
|
Investment in Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
127,192
|
|
|
127,192
|
|
||||
|
Investment in subsidiaries
|
552,748
|
|
|
—
|
|
|
(552,748
|
)
|
|
—
|
|
||||
|
Intangible assets, net
|
—
|
|
|
26,604
|
|
|
—
|
|
|
26,604
|
|
||||
|
Goodwill
|
—
|
|
|
104,589
|
|
|
2,598
|
|
|
107,187
|
|
||||
|
Other long-term assets
|
1,976
|
|
|
30,888
|
|
|
—
|
|
|
32,864
|
|
||||
|
Total assets
|
$
|
650,511
|
|
|
$
|
1,158,178
|
|
|
$
|
(461,282
|
)
|
|
$
|
1,347,407
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|||||||
|
Current liabilities
|
|
|
|
|
|
|
|
|
|||||||
|
Obligations under inventory financing agreements
|
$
|
—
|
|
|
$
|
363,756
|
|
|
$
|
—
|
|
|
$
|
363,756
|
|
|
Accounts payable
|
4,510
|
|
|
46,273
|
|
|
1,760
|
|
|
52,543
|
|
||||
|
Advances from customers
|
—
|
|
|
9,522
|
|
|
—
|
|
|
9,522
|
|
||||
|
Accrued taxes
|
—
|
|
|
20,227
|
|
|
(2,540
|
)
|
|
17,687
|
|
||||
|
Other accrued liabilities
|
12,913
|
|
|
14,420
|
|
|
111
|
|
|
27,444
|
|
||||
|
Due to related parties
|
82,524
|
|
|
—
|
|
|
(82,524
|
)
|
|
—
|
|
||||
|
Total current liabilities
|
99,947
|
|
|
454,198
|
|
|
(83,193
|
)
|
|
470,952
|
|
||||
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|||||||
|
Long-term debt, net of current maturities
|
95,486
|
|
|
289,326
|
|
|
—
|
|
|
384,812
|
|
||||
|
Common stock warrants
|
6,808
|
|
|
—
|
|
|
—
|
|
|
6,808
|
|
||||
|
Long-term capital lease obligations
|
551
|
|
|
669
|
|
|
—
|
|
|
1,220
|
|
||||
|
Other liabilities
|
—
|
|
|
41,253
|
|
|
(5,357
|
)
|
|
35,896
|
|
||||
|
Total liabilities
|
202,792
|
|
|
785,446
|
|
|
(88,550
|
)
|
|
899,688
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
|
||||||||
|
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 and 45,776,087 shares issued
|
458
|
|
|
—
|
|
|
—
|
|
|
458
|
|
||||
|
Additional paid-in capital
|
593,295
|
|
|
345,825
|
|
|
(345,825
|
)
|
|
593,295
|
|
||||
|
Accumulated earnings (deficit)
|
(148,178
|
)
|
|
23,933
|
|
|
(23,933
|
)
|
|
(148,178
|
)
|
||||
|
Accumulated other comprehensive income
|
2,144
|
|
|
2,974
|
|
|
(2,974
|
)
|
|
2,144
|
|
||||
|
Total stockholders’ equity
|
447,719
|
|
|
372,732
|
|
|
(372,732
|
)
|
|
447,719
|
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
650,511
|
|
|
$
|
1,158,178
|
|
|
$
|
(461,282
|
)
|
|
$
|
1,347,407
|
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
3,410,155
|
|
|
$
|
573
|
|
|
$
|
3,410,728
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues (excluding depreciation)
|
—
|
|
|
3,002,718
|
|
|
398
|
|
|
3,003,116
|
|
||||
|
Operating expense (excluding depreciation)
|
—
|
|
|
215,284
|
|
|
—
|
|
|
215,284
|
|
||||
|
Depreciation, depletion, and amortization
|
4,092
|
|
|
48,513
|
|
|
37
|
|
|
52,642
|
|
||||
|
General and administrative expense (excluding depreciation)
|
20,721
|
|
|
26,370
|
|
|
335
|
|
|
47,426
|
|
||||
|
Acquisition and integration costs
|
10,118
|
|
|
201
|
|
|
—
|
|
|
10,319
|
|
||||
|
Total operating expenses
|
34,931
|
|
|
3,293,086
|
|
|
770
|
|
|
3,328,787
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss)
|
(34,931
|
)
|
|
117,069
|
|
|
(197
|
)
|
|
81,941
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Interest expense and financing costs, net
|
(10,867
|
)
|
|
(28,897
|
)
|
|
(4
|
)
|
|
(39,768
|
)
|
||||
|
Debt extinguishment and commitment costs
|
—
|
|
|
(4,224
|
)
|
|
—
|
|
|
(4,224
|
)
|
||||
|
Other income (expense), net
|
1,155
|
|
|
(99
|
)
|
|
(10
|
)
|
|
1,046
|
|
||||
|
Change in value of common stock warrants
|
1,801
|
|
|
—
|
|
|
—
|
|
|
1,801
|
|
||||
|
Change in value of contingent consideration
|
—
|
|
|
(10,500
|
)
|
|
—
|
|
|
(10,500
|
)
|
||||
|
Equity earnings (losses) from subsidiaries
|
81,942
|
|
|
—
|
|
|
(81,942
|
)
|
|
—
|
|
||||
|
Equity earnings from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
9,464
|
|
|
9,464
|
|
||||
|
Total other income (expense), net
|
74,031
|
|
|
(43,720
|
)
|
|
(72,492
|
)
|
|
(42,181
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before income taxes
|
39,100
|
|
|
73,349
|
|
|
(72,689
|
)
|
|
39,760
|
|
||||
|
Income tax benefit
(expense)
|
327
|
|
|
(15,567
|
)
|
|
14,907
|
|
|
(333
|
)
|
||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
57,782
|
|
|
$
|
(57,782
|
)
|
|
$
|
39,427
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
$
|
(19,566
|
)
|
|
$
|
151,856
|
|
|
$
|
(170
|
)
|
|
$
|
132,120
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
2,442,188
|
|
|
$
|
878
|
|
|
$
|
2,443,066
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues (excluding depreciation)
|
—
|
|
|
2,053,757
|
|
|
870
|
|
|
2,054,627
|
|
||||
|
Operating expense (excluding depreciation)
|
—
|
|
|
202,019
|
|
|
(3
|
)
|
|
202,016
|
|
||||
|
Depreciation, depletion, and amortization
|
2,871
|
|
|
42,368
|
|
|
750
|
|
|
45,989
|
|
||||
|
General and administrative expense (excluding depreciation)
|
18,922
|
|
|
26,967
|
|
|
189
|
|
|
46,078
|
|
||||
|
Acquisition and integration costs
|
192
|
|
|
—
|
|
|
203
|
|
|
395
|
|
||||
|
Total operating expenses
|
21,985
|
|
|
2,325,111
|
|
|
2,009
|
|
|
2,349,105
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss)
|
(21,985
|
)
|
|
117,077
|
|
|
(1,131
|
)
|
|
93,961
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Interest expense and financing costs, net
|
(13,709
|
)
|
|
(17,923
|
)
|
|
—
|
|
|
(31,632
|
)
|
||||
|
Debt extinguishment and commitment costs
|
(1,804
|
)
|
|
(6,829
|
)
|
|
—
|
|
|
(8,633
|
)
|
||||
|
Other income (expense), net
|
631
|
|
|
154
|
|
|
126
|
|
|
911
|
|
||||
|
Change in value of common stock warrants
|
(1,674
|
)
|
|
—
|
|
|
—
|
|
|
(1,674
|
)
|
||||
|
Equity losses from subsidiaries
|
111,162
|
|
|
—
|
|
|
(111,162
|
)
|
|
—
|
|
||||
|
Equity losses from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
18,369
|
|
|
18,369
|
|
||||
|
Total other income (expense), net
|
94,606
|
|
|
(24,598
|
)
|
|
(92,667
|
)
|
|
(22,659
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before income taxes
|
72,621
|
|
|
92,479
|
|
|
(93,798
|
)
|
|
71,302
|
|
||||
|
Income tax benefit
(expense)
|
—
|
|
|
(29,079
|
)
|
|
30,398
|
|
|
1,319
|
|
||||
|
Net income (loss)
|
$
|
72,621
|
|
|
$
|
63,400
|
|
|
$
|
(63,400
|
)
|
|
$
|
72,621
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
$
|
(17,091
|
)
|
|
$
|
157,910
|
|
|
$
|
(52
|
)
|
|
$
|
140,767
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
1,823,527
|
|
|
$
|
41,518
|
|
|
$
|
1,865,045
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues (excluding depreciation)
|
—
|
|
|
1,593,998
|
|
|
42,341
|
|
|
1,636,339
|
|
||||
|
Operating expense (excluding depreciation)
|
—
|
|
|
169,473
|
|
|
(102
|
)
|
|
169,371
|
|
||||
|
Depreciation, depletion, and amortization
|
2,205
|
|
|
28,659
|
|
|
753
|
|
|
31,617
|
|
||||
|
General and administrative expense (excluding depreciation)
|
15,618
|
|
|
22,458
|
|
|
3,997
|
|
|
42,073
|
|
||||
|
Acquisition and integration costs
|
4,781
|
|
|
—
|
|
|
513
|
|
|
5,294
|
|
||||
|
Total operating expenses
|
22,604
|
|
|
1,814,588
|
|
|
47,502
|
|
|
1,884,694
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss)
|
(22,604
|
)
|
|
8,939
|
|
|
(5,984
|
)
|
|
(19,649
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Interest expense and financing costs, net
|
(18,246
|
)
|
|
(10,152
|
)
|
|
(108
|
)
|
|
(28,506
|
)
|
||||
|
Interest income from subsidiaries
|
583
|
|
|
—
|
|
|
(583
|
)
|
|
—
|
|
||||
|
Gain on curtailment of pension obligation
|
—
|
|
|
3,067
|
|
|
—
|
|
|
3,067
|
|
||||
|
Other income (expense), net
|
67
|
|
|
124
|
|
|
(201
|
)
|
|
(10
|
)
|
||||
|
Change in value of common stock warrants
|
2,962
|
|
|
—
|
|
|
—
|
|
|
2,962
|
|
||||
|
Change in value of contingent consideration
|
—
|
|
|
10,770
|
|
|
—
|
|
|
10,770
|
|
||||
|
Equity losses from subsidiaries
|
(17,170
|
)
|
|
—
|
|
|
17,170
|
|
|
—
|
|
||||
|
Equity losses from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
(22,381
|
)
|
|
(22,381
|
)
|
||||
|
Total other income (expense), net
|
(31,804
|
)
|
|
3,809
|
|
|
(6,103
|
)
|
|
(34,098
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before income taxes
|
(54,408
|
)
|
|
12,748
|
|
|
(12,087
|
)
|
|
(53,747
|
)
|
||||
|
Income tax benefit
(expense)
|
8,573
|
|
|
(10,621
|
)
|
|
9,960
|
|
|
7,912
|
|
||||
|
Net income (loss)
|
$
|
(45,835
|
)
|
|
$
|
2,127
|
|
|
$
|
(2,127
|
)
|
|
$
|
(45,835
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
$
|
(14,863
|
)
|
|
$
|
53,856
|
|
|
$
|
(5,502
|
)
|
|
$
|
33,491
|
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
57,782
|
|
|
$
|
(57,782
|
)
|
|
$
|
39,427
|
|
|
Inventory valuation adjustment
|
—
|
|
|
(16,875
|
)
|
|
—
|
|
|
(16,875
|
)
|
||||
|
RINs loss in excess of net obligation
|
—
|
|
|
4,544
|
|
|
—
|
|
|
4,544
|
|
||||
|
Unrealized loss (gain) on derivatives
|
—
|
|
|
(1,497
|
)
|
|
—
|
|
|
(1,497
|
)
|
||||
|
Acquisition and integration costs
|
10,118
|
|
|
201
|
|
|
—
|
|
|
10,319
|
|
||||
|
Debt extinguishment and commitment costs
|
—
|
|
|
4,224
|
|
|
—
|
|
|
4,224
|
|
||||
|
Increase in (release of) tax valuation allowance (1)
|
—
|
|
|
—
|
|
|
(660
|
)
|
|
(660
|
)
|
||||
|
Change in value of common stock warrants
|
(1,801
|
)
|
|
—
|
|
|
—
|
|
|
(1,801
|
)
|
||||
|
Change in value of contingent consideration
|
—
|
|
|
10,500
|
|
|
—
|
|
|
10,500
|
|
||||
|
Par's share of Laramie Energy's unrealized loss (gain) on derivatives (2)
|
—
|
|
|
—
|
|
|
1,158
|
|
|
1,158
|
|
||||
|
Depreciation, depletion, and amortization
|
4,092
|
|
|
48,513
|
|
|
37
|
|
|
52,642
|
|
||||
|
Interest expense and financing costs, net
|
10,867
|
|
|
28,897
|
|
|
4
|
|
|
39,768
|
|
||||
|
Equity losses (earnings) from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
(10,622
|
)
|
|
(10,622
|
)
|
||||
|
Equity losses (income) from subsidiaries
|
(81,942
|
)
|
|
—
|
|
|
81,942
|
|
|
—
|
|
||||
|
Income tax expense (benefit)
|
(327
|
)
|
|
15,567
|
|
|
(14,247
|
)
|
|
993
|
|
||||
|
Adjusted EBITDA (3)
|
$
|
(19,566
|
)
|
|
$
|
151,856
|
|
|
$
|
(170
|
)
|
|
$
|
132,120
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
Net income (loss)
|
$
|
72,621
|
|
|
$
|
63,400
|
|
|
$
|
(63,400
|
)
|
|
$
|
72,621
|
|
|
Inventory valuation adjustment
|
—
|
|
|
(1,461
|
)
|
|
—
|
|
|
(1,461
|
)
|
||||
|
RINs loss in excess of net obligation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unrealized loss (gain) on derivatives
|
—
|
|
|
(623
|
)
|
|
—
|
|
|
(623
|
)
|
||||
|
Acquisition and integration costs
|
192
|
|
|
—
|
|
|
203
|
|
|
395
|
|
||||
|
Debt extinguishment and commitment costs
|
1,804
|
|
|
6,829
|
|
|
—
|
|
|
8,633
|
|
||||
|
Change in value of common stock warrants
|
1,674
|
|
|
—
|
|
|
—
|
|
|
1,674
|
|
||||
|
Severance costs
|
1,200
|
|
|
395
|
|
|
—
|
|
|
1,595
|
|
||||
|
Par's share of Laramie Energy's unrealized loss (gain) on derivatives (2)
|
—
|
|
|
—
|
|
|
(19,568
|
)
|
|
(19,568
|
)
|
||||
|
Depreciation, depletion, and amortization
|
2,871
|
|
|
42,368
|
|
|
750
|
|
|
45,989
|
|
||||
|
Interest expense and financing costs, net
|
13,709
|
|
|
17,923
|
|
|
—
|
|
|
31,632
|
|
||||
|
Equity losses (earnings) from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
1,199
|
|
|
1,199
|
|
||||
|
Equity losses from subsidiaries
|
(111,162
|
)
|
|
—
|
|
|
111,162
|
|
|
—
|
|
||||
|
Income tax expense (benefit)
|
—
|
|
|
29,079
|
|
|
(30,398
|
)
|
|
(1,319
|
)
|
||||
|
Adjusted EBITDA (3)
|
$
|
(17,091
|
)
|
|
$
|
157,910
|
|
|
$
|
(52
|
)
|
|
$
|
140,767
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
|
Net income (loss)
|
$
|
(45,835
|
)
|
|
$
|
2,127
|
|
|
$
|
(2,127
|
)
|
|
$
|
(45,835
|
)
|
|
Inventory valuation adjustment
|
—
|
|
|
25,101
|
|
|
—
|
|
|
25,101
|
|
||||
|
RINs loss in excess of net obligation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unrealized loss (gain) on derivatives
|
—
|
|
|
(12,034
|
)
|
|
—
|
|
|
(12,034
|
)
|
||||
|
Acquisition and integration costs
|
4,781
|
|
|
—
|
|
|
513
|
|
|
5,294
|
|
||||
|
Increase in (release of) tax valuation allowance (1)
|
(8,573
|
)
|
|
—
|
|
|
—
|
|
|
(8,573
|
)
|
||||
|
Change in value of common stock warrants
|
(2,962
|
)
|
|
—
|
|
|
—
|
|
|
(2,962
|
)
|
||||
|
Change in value of contingent consideration
|
—
|
|
|
(10,770
|
)
|
|
—
|
|
|
(10,770
|
)
|
||||
|
Severance costs
|
105
|
|
|
—
|
|
|
—
|
|
|
105
|
|
||||
|
Par's share of Laramie Energy's unrealized loss (gain) on derivatives (2)
|
—
|
|
|
—
|
|
|
17,278
|
|
|
17,278
|
|
||||
|
Depreciation, depletion, and amortization
|
2,205
|
|
|
28,659
|
|
|
753
|
|
|
31,617
|
|
||||
|
Interest expense and financing costs, net
|
18,246
|
|
|
10,152
|
|
|
108
|
|
|
28,506
|
|
||||
|
Equity losses (earnings) from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
5,103
|
|
|
5,103
|
|
||||
|
Equity losses from subsidiaries
|
17,170
|
|
|
—
|
|
|
(17,170
|
)
|
|
—
|
|
||||
|
Income tax expense (benefit)
|
—
|
|
|
10,621
|
|
|
(9,960
|
)
|
|
661
|
|
||||
|
Adjusted EBITDA (3)
|
$
|
(14,863
|
)
|
|
$
|
53,856
|
|
|
$
|
(5,502
|
)
|
|
$
|
33,491
|
|
|
(1)
|
Included in Income tax benefit on our consolidated statements of operations.
|
|
(2)
|
Included in Equity earnings (losses) from Laramie Energy, LLC on our consolidated statements of operations.
|
|
(3)
|
For the years ended
December 31,
2018
,
2017
, and
2016
, there was no impairment expense or (gain) loss on sale of assets.
|
|
•
|
On
December 5, 2018
, we amended the Supply and Offtake Agreements to account for additional processing capacity expected to be provided through the
Hawaii Refinery Expansion
. The
December 5, 2018
amendment to the Supply and Offtake Agreements also (i) requires us to increase our margin requirements by an aggregate
$2.5 million
by making certain additional margin payments on
December 19, 2018
,
March 1, 2019
, and
June 3, 2019
, and (ii) only allows dividends, payments, or other distributions with respect to any equity interests in Par Hawaii Refining, LLC ("PHR") in limited and restricted circumstances.
|
|
•
|
On
September 27, 2018
,
Mid Pac Petroleum, LLC
, our wholly owned subsidiary, entered into the
Mid Pac Term Loan
with American Savings Bank, FSB, which provided a term loan of up to approximately
$1.5 million
, the proceeds of which were received on and used for the
October 18, 2018
purchase of retail property.
|
|
•
|
On
December 21, 2017
,
Par Petroleum, LLC
and
Par Petroleum Finance Corp.
, both our wholly owned subsidiaries, completed the issuance and sale of
$300 million
in aggregate principal amount of
7.75% Senior Secured Notes
due 2025 in a private placement under Rule 144A and Regulation S of the Securities Act. The net proceeds of
$289.2 million
(net of financing costs and original issue discount of
1%
) from the sale were used to repay our outstanding indebtedness under the
Hawaii Retail Credit Facilities
, the
Wyoming Refining Credit Facilities
, the
Par Wyoming Holdings Credit Agreement
, and the
J. Aron Forward Sale
and for general corporate purposes.
|
|
•
|
On
December 21, 2017
, in connection with the issuance of the
7.75% Senior Secured Notes
, the ABL Borrowers entered into the
ABL Credit Facility
dated as of
December 21, 2017
, with certain lenders and Bank of America, N.A., as administrative agent and collateral agent. The
ABL Credit Facility
provides for a revolving credit facility that provides for revolving loans and for the issuance of letters of credit (the “
ABL Revolver
”). On
July 24, 2018
, we amended the
ABL Credit Facility
to increase the maximum principal amount at any time outstanding of the
ABL Revolver
by
$10 million
to
$85 million
, subject to a borrowing base. The
ABL Revolver
had
no
outstanding balance and had a borrowing base of approximately
$54.7 million
at
December 31, 2018
.
|
|
•
|
On June 30, 2017, we fully repaid and terminated the Term Loan. We recorded debt extinguishment costs of approximately
$1.8 million
related to unamortized deferred financing costs associated with the Term Loan in the
year ended
December 31, 2017.
|
|
•
|
On
July 14, 2016
, in connection with the
WRC Acquisition
, Par Wyoming Holdings, LLC, our indirect wholly owned subsidiary, entered into the
Par Wyoming Holdings Credit Agreement
with certain lenders and Chambers Energy Management, LP, as agent, which provided for a single advance secured term loan to our subsidiary in the amount of
$65.0 million
(the “
Par Wyoming Holdings Term Loan
”) at the closing of the
WRC Acquisition
. The proceeds of the
Par Wyoming Holdings Term Loan
were used to pay a portion of the consideration for the
WRC Acquisition
, to pay certain fees and closing costs, and for general corporate purposes. Upon issuance of the
7.75% Senior Secured Notes
on
December 21, 2017
, we repaid in full and terminated the
Par Wyoming Holdings Credit Agreement
.
|
|
•
|
On
July 14, 2016
, in connection with the
WRC Acquisition
, we assumed debt consisting of term loans of
$58.0 million
and revolving loans of
$10.1 million
under a Third Amended and Restated Loan Agreement dated as of
April 30, 2015
(as amended, the “
Wyoming Refining Credit Facilities
”), with Bank of America, N.A. The
Wyoming Refining Credit Facilities
also provided for a revolving credit facility in the maximum principal amount at any time outstanding of
$30.0 million
, subject to a borrowing base, which provides for revolving loans and for the issuance of letters of credit. Upon issuance of the
7.75% Senior Secured Notes
on
December 21, 2017
, we repaid in full and terminated the
Wyoming Refining Credit Facilities
.
|
|
•
|
On
July 14, 2016
, we issued approximately
$52.6 million
in aggregate principal amount of the Bridge Notes in a private offering pursuant to the terms of a note purchase agreement (the “Note Purchase Agreement”) entered into among the purchasers of the Bridge Notes and us. The net proceeds from the sale of the Bridge Notes of
$50.0 million
were used to fund a portion of the consideration for the
WRC Acquisition
. On
September 22, 2016
, we used the net proceeds from the Rights Offering to repay all accrued and unpaid interest and a portion of the outstanding principal amount on the Bridge Notes. The remaining
$3.1 million
aggregate principal amount and
$0.3 million
unpaid interest of the Bridge Notes was mandatorily converted into
272,733
shares of our common stock based on a conversion price of
$12.25
per share.
|
|
•
|
On June 21, 2016 and June 27, 2016, we completed the issuance and sale of
$115.0 million
in aggregate principal amount of the
5.00% Convertible Senior Notes
in a private placement under Rule 144A (the “Convertible Notes Offering”). The Convertible Notes Offering included the exercise in full of an option to purchase an additional
$15 million
in aggregate principal amount of the
5.00% Convertible Senior Notes
granted to the initial purchasers. The net proceeds of
$111.6 million
(net of original issue discount of 3%) from the sale of the
5.00% Convertible Senior Notes
were used to finance a portion of the
WRC Acquisition
, to repay
$5 million
in principal amount of the Term Loan, and for general corporate purposes.
|
|
•
|
On
December 17, 2015
, HIE Retail, LLC ("HIE Retail") and Mid Pac entered into the
Hawaii Retail Credit Facilities
in the form of a revolving credit facility up to
$5.0 million
(“
Hawaii Retail Revolving Credit Facilities
”), which provided for revolving loans and for the issuance of letters of credit and term loans (“
Hawaii Retail Term Loans
”) in the aggregate principal amount of
$110 million
. The proceeds of the
Hawaii Retail Term Loans
were used to repay existing indebtedness under HIE Retail and Mid Pac’s then existing credit agreements, to pay transaction fees and expenses, and to facilitate a cash distribution to us. Upon issuance of the
7.75% Senior Secured Notes
on
December 21, 2017
, we repaid in full and terminated the
Hawaii Retail Revolving Credit Facilities
.
|
|
•
|
As part of the
May 8, 2017
amendment to the
Supply and Offtake Agreements
, we also entered into a
$30 million
forward sale of certain monthly volumes of jet fuel to be delivered to J. Aron over the remaining amended term (“
J. Aron Forward
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net cash provided by (used in) operating activities
|
$
|
90,620
|
|
|
$
|
106,483
|
|
|
$
|
(23,393
|
)
|
|
Net cash used in investing activities
|
(175,821
|
)
|
|
(31,673
|
)
|
|
(286,243
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
41,943
|
|
|
(4,751
|
)
|
|
190,118
|
|
|||
|
|
|
Total
|
|
Less than 1 Year
|
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More than 5 Years
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Long-term debt (including current portion)
|
|
$
|
416,466
|
|
|
$
|
33
|
|
|
$
|
115,070
|
|
|
$
|
76
|
|
|
$
|
301,287
|
|
|
Interest payments on debt
|
|
177,272
|
|
|
29,064
|
|
|
55,010
|
|
|
46,618
|
|
|
46,580
|
|
|||||
|
Operating leases
|
|
433,488
|
|
|
62,589
|
|
|
101,953
|
|
|
77,229
|
|
|
191,717
|
|
|||||
|
Capital leases
|
|
12,004
|
|
|
2,723
|
|
|
4,021
|
|
|
2,660
|
|
|
2,600
|
|
|||||
|
Purchase commitments
|
|
538,471
|
|
|
537,390
|
|
|
1,081
|
|
|
—
|
|
|
—
|
|
|||||
|
2019
|
$
|
62,589
|
|
|
2020
|
62,132
|
|
|
|
2021
|
39,821
|
|
|
|
2022
|
38,402
|
|
|
|
2023
|
38,827
|
|
|
|
Thereafter
|
191,717
|
|
|
|
Total minimum rental payments
|
$
|
433,488
|
|
|
2019
|
$
|
2,723
|
|
|
2020
|
2,264
|
|
|
|
2021
|
1,757
|
|
|
|
2022
|
1,512
|
|
|
|
2023
|
1,148
|
|
|
|
Thereafter
|
2,600
|
|
|
|
Total minimum lease payments
|
$
|
12,004
|
|
|
Less amount representing interest
|
1,865
|
|
|
|
Total minimum rental payments
|
$
|
10,139
|
|
|
•
|
the price for which we sell our refined products;
|
|
•
|
the price we pay for crude oil and other feedstocks;
|
|
•
|
our crude oil and refined products inventory; and
|
|
•
|
our fuel requirements for our refineries.
|
|
Contract type
|
|
Long
|
|
Short
|
|
Net
|
|||
|
Futures
|
|
305
|
|
|
(26
|
)
|
|
279
|
|
|
Swaps
|
|
300
|
|
|
(804
|
)
|
|
(504
|
)
|
|
Total
|
|
605
|
|
|
(830
|
)
|
|
(225
|
)
|
|
Item 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
(a)
|
|
The following documents are filed as part of this report:
|
|||
|
|
|
(1
|
)
|
|
Consolidated Financial Statements (Included under Item 8). The Index to the Consolidated Financial Statements is included on page
F-1
of this annual report on Form 10-K and is incorporated herein by reference.
|
|
|
|
(2
|
)
|
|
Financial Statement Schedules
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule I – Condensed Financial Information of Registrant
|
|
|
|
|
|
|
|
|
|
(b)
|
|
|
|
Index to Exhibits
|
|
|
2.1
|
|
|
|
|
|
2.2
|
|
|
|
|
|
2.3
|
|
|
|
|
|
2.4
|
|
|
|
|
|
2.5
|
|
|
|
|
|
2.6
|
|
|
|
|
|
2.7
|
|
|
|
|
|
2.8
|
|
|
|
|
|
2.9
|
|
|
|
|
|
2.10
|
|
|
|
|
|
2.11
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
4.8
|
|
|
|
|
|
4.9
|
|
|
|
|
|
4.10
|
|
|
|
|
|
4.11
|
|
|
|
|
|
4.12
|
|
|
|
|
|
4.13
|
|
|
|
|
|
4.14
|
|
|
|
|
|
4.15
|
|
|
|
|
|
4.16
|
|
|
|
|
|
4.17
|
|
|
|
|
|
4.18
|
|
|
|
|
|
4.19
|
|
|
|
|
|
4.20
|
|
|
|
|
|
4.21
|
|
|
|
|
|
4.22
|
|
|
|
|
|
4.23
|
|
|
|
|
|
4.24
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.4
|
|
|
|
|
|
10.5
|
|
|
|
|
|
10.6
|
|
|
|
|
|
10.7
|
|
|
|
|
|
10.8
|
|
|
|
|
|
10.9
|
|
|
|
|
|
10.10
|
|
|
|
|
|
10.11
|
|
|
|
|
|
10.12
|
|
|
|
|
|
10.13
|
|
|
|
|
|
10.14
|
|
|
|
|
|
10.15
|
|
|
|
|
|
10.16
|
|
|
|
|
|
10.17
|
|
|
|
|
|
10.18
|
|
|
|
|
|
10.19
|
|
|
|
|
|
10.20
|
|
|
|
|
|
10.21
|
|
|
|
|
|
10.22
|
|
|
|
|
|
10.23
|
|
|
|
|
|
10.24
|
|
|
|
|
|
10.25
|
|
|
|
|
|
10.26
|
|
|
|
|
|
10.27
|
|
|
|
|
|
10.28
|
|
|
|
|
|
10.29
|
|
|
|
|
|
10.30
|
|
|
|
|
|
10.31
|
|
|
|
|
|
10.32
|
|
|
|
|
|
10.33
|
|
|
|
|
|
10.34
|
|
|
|
|
|
10.35
|
|
|
|
|
|
10.36
|
|
|
|
|
|
10.37
|
|
|
|
|
|
10.38
|
|
|
|
|
|
10.39
|
|
|
|
|
|
10.40
|
|
|
|
|
|
10.41
|
|
|
|
|
|
10.42
|
|
|
|
|
|
10.43
|
|
|
|
|
|
10.44
|
|
|
|
|
|
10.45
|
|
|
|
|
|
10.46
|
|
|
|
|
|
10.47
|
|
|
|
|
|
10.48
|
|
|
|
|
|
10.49
|
|
|
|
|
|
10.50
|
|
|
|
|
|
10.51
|
|
|
|
|
|
10.52
|
|
|
|
|
|
10.53
|
|
|
|
|
|
10.54
|
|
|
|
|
|
10.55
|
|
|
|
|
|
10.56
|
|
|
|
|
|
10.57
|
|
|
|
|
|
10.58
|
|
|
|
|
|
10.59
|
|
|
|
|
|
10.60
|
|
|
|
|
|
10.61
|
|
|
|
|
|
10.62
|
|
|
|
|
|
10.63
|
|
|
|
|
|
10.64
|
|
|
|
|
|
10.65
|
|
|
|
|
|
10.66
|
|
|
|
|
|
10.67
|
|
|
|
|
|
10.68
|
|
|
|
|
|
10.69
|
|
|
|
|
|
10.70
|
|
|
|
|
|
10.71
|
|
|
|
|
|
10.72
|
|
|
|
|
|
10.73
|
|
|
|
|
|
|
|
|
14.1
|
|
|
|
|
|
21.1
|
|
|
|
|
|
23.1
|
|
|
|
|
|
23.2
|
|
|
|
|
|
23.3
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
99.1
|
|
|
|
|
|
99.2
|
|
|
|
|
|
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.***
|
|
|
|
|
*
|
Filed herewith.
|
|
**
|
Schedules and similar attachments have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company will furnish supplementally a copy of any omitted schedule or similar attachment to the Securities and Exchange Commission upon request.
|
|
***
|
These interactive data files are furnished and deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended and otherwise are not subject to liability under those sections.
|
|
****
|
Management contract or compensatory plan or arrangement.
|
|
#
|
Confidential treatment has been granted for portions of this exhibit. Omissions are designated with brackets containing asterisks. As part of our confidential treatment request, a complete version of this exhibit has been filed separately with the SEC.
|
|
|
Page No.
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
Consolidated Balance Sheets
|
|
|
Consolidated Statements of Operations
|
|
|
Consolidated Statements of Comprehensive Income (Loss)
|
|
|
Consolidated Statements of Cash Flows
|
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
75,076
|
|
|
$
|
118,333
|
|
|
Restricted cash
|
743
|
|
|
744
|
|
||
|
Total cash, cash equivalents, and restricted cash
|
75,819
|
|
|
119,077
|
|
||
|
Trade accounts receivable
|
160,338
|
|
|
121,831
|
|
||
|
Inventories
|
322,065
|
|
|
345,357
|
|
||
|
Prepaid and other current assets
|
28,370
|
|
|
17,279
|
|
||
|
Total current assets
|
586,592
|
|
|
603,544
|
|
||
|
Property and equipment
|
|
|
|
||||
|
Property, plant, and equipment
|
649,368
|
|
|
529,238
|
|
||
|
Proved oil and gas properties, at cost, successful efforts method of accounting
|
400
|
|
|
400
|
|
||
|
Total property and equipment
|
649,768
|
|
|
529,638
|
|
||
|
Less accumulated depreciation and depletion
|
(111,507
|
)
|
|
(79,622
|
)
|
||
|
Property and equipment, net
|
538,261
|
|
|
450,016
|
|
||
|
Long-term assets
|
|
|
|
||||
|
Investment in Laramie Energy, LLC
|
136,656
|
|
|
127,192
|
|
||
|
Intangible assets, net
|
23,947
|
|
|
26,604
|
|
||
|
Goodwill
|
153,397
|
|
|
107,187
|
|
||
|
Other long-term assets
|
21,881
|
|
|
32,864
|
|
||
|
Total assets
|
$
|
1,460,734
|
|
|
$
|
1,347,407
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Current maturities of long-term debt
|
$
|
33
|
|
|
$
|
—
|
|
|
Obligations under inventory financing agreements
|
373,882
|
|
|
363,756
|
|
||
|
Accounts payable
|
54,787
|
|
|
52,543
|
|
||
|
Advances from customers
|
6,681
|
|
|
9,522
|
|
||
|
Accrued taxes
|
17,256
|
|
|
17,687
|
|
||
|
Other accrued liabilities
|
54,562
|
|
|
27,444
|
|
||
|
Total current liabilities
|
507,201
|
|
|
470,952
|
|
||
|
Long-term liabilities
|
|
|
|
||||
|
Long-term debt, net of current maturities
|
392,607
|
|
|
384,812
|
|
||
|
Common stock warrants
|
5,007
|
|
|
6,808
|
|
||
|
Long-term capital lease obligations
|
6,123
|
|
|
1,220
|
|
||
|
Other liabilities
|
37,467
|
|
|
35,896
|
|
||
|
Total liabilities
|
948,405
|
|
|
899,688
|
|
||
|
Commitments and Contingencies (Note 15)
|
|
|
|
|
|
||
|
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, 2018 and December 31, 2017, 46,983,924 shares and 45,776,087 shares issued at December 31, 2018 and December 31, 2017, respectively
|
470
|
|
|
458
|
|
||
|
Additional paid-in capital
|
617,937
|
|
|
593,295
|
|
||
|
Accumulated deficit
|
(108,751
|
)
|
|
(148,178
|
)
|
||
|
Accumulated other comprehensive income
|
2,673
|
|
|
2,144
|
|
||
|
Total stockholders’ equity
|
512,329
|
|
|
447,719
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
1,460,734
|
|
|
$
|
1,347,407
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Revenues
|
$
|
3,410,728
|
|
|
$
|
2,443,066
|
|
|
$
|
1,865,045
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Cost of revenues (excluding depreciation)
|
3,003,116
|
|
|
2,054,627
|
|
|
1,636,339
|
|
|||
|
Operating expense (excluding depreciation)
|
215,284
|
|
|
202,016
|
|
|
169,371
|
|
|||
|
Depreciation, depletion, and amortization
|
52,642
|
|
|
45,989
|
|
|
31,617
|
|
|||
|
General and administrative expense (excluding depreciation)
|
47,426
|
|
|
46,078
|
|
|
42,073
|
|
|||
|
Acquisition and integration costs
|
10,319
|
|
|
395
|
|
|
5,294
|
|
|||
|
Total operating expenses
|
3,328,787
|
|
|
2,349,105
|
|
|
1,884,694
|
|
|||
|
Operating income (loss)
|
81,941
|
|
|
93,961
|
|
|
(19,649
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Interest expense and financing costs, net
|
(39,768
|
)
|
|
(31,632
|
)
|
|
(28,506
|
)
|
|||
|
Debt extinguishment and commitment costs
|
(4,224
|
)
|
|
(8,633
|
)
|
|
—
|
|
|||
|
Gain on curtailment of pension obligation
|
—
|
|
|
—
|
|
|
3,067
|
|
|||
|
Other income (expense), net
|
1,046
|
|
|
911
|
|
|
(10
|
)
|
|||
|
Change in value of common stock warrants
|
1,801
|
|
|
(1,674
|
)
|
|
2,962
|
|
|||
|
Change in value of contingent consideration
|
(10,500
|
)
|
|
—
|
|
|
10,770
|
|
|||
|
Equity earnings (losses) from Laramie Energy, LLC
|
9,464
|
|
|
18,369
|
|
|
(22,381
|
)
|
|||
|
Total other expense, net
|
(42,181
|
)
|
|
(22,659
|
)
|
|
(34,098
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
39,760
|
|
|
71,302
|
|
|
(53,747
|
)
|
|||
|
Income tax benefit
(expense)
|
(333
|
)
|
|
1,319
|
|
|
7,912
|
|
|||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
|
|
|
|
|
|
||||||
|
Income (loss) per share
|
|
|
|
|
|
||||||
|
Basic
|
$
|
0.85
|
|
|
$
|
1.58
|
|
|
$
|
(1.08
|
)
|
|
Diluted
|
$
|
0.85
|
|
|
$
|
1.57
|
|
|
$
|
(1.08
|
)
|
|
Weighted-average number of shares outstanding
|
|
|
|
|
|
||||||
|
Basic
|
45,726
|
|
|
45,543
|
|
|
42,349
|
|
|||
|
Diluted
|
45,755
|
|
|
45,583
|
|
|
42,349
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Other post-retirement benefits income (loss), net of tax
|
529
|
|
|
(52
|
)
|
|
2,196
|
|
|||
|
Total other comprehensive income (loss), net of tax
|
529
|
|
|
(52
|
)
|
|
2,196
|
|
|||
|
Comprehensive income (loss)
|
$
|
39,956
|
|
|
$
|
72,569
|
|
|
$
|
(43,639
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Depreciation, depletion, and amortization
|
52,642
|
|
|
45,989
|
|
|
31,617
|
|
|||
|
Debt extinguishment and commitment costs
|
4,224
|
|
|
8,633
|
|
|
—
|
|
|||
|
Non-cash interest expense
|
7,127
|
|
|
7,276
|
|
|
18,121
|
|
|||
|
Change in value of common stock warrants
|
(1,801
|
)
|
|
1,674
|
|
|
(2,962
|
)
|
|||
|
Change in value of contingent consideration
|
—
|
|
|
—
|
|
|
(10,770
|
)
|
|||
|
Deferred taxes
|
661
|
|
|
(1,321
|
)
|
|
(7,935
|
)
|
|||
|
Stock-based compensation
|
6,196
|
|
|
7,204
|
|
|
6,625
|
|
|||
|
Unrealized (gain) loss on derivative contracts
|
2,122
|
|
|
(989
|
)
|
|
(15,479
|
)
|
|||
|
Equity (earnings) losses from Laramie Energy, LLC
|
(9,464
|
)
|
|
(18,369
|
)
|
|
22,381
|
|
|||
|
Net changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Trade accounts receivable
|
(35,790
|
)
|
|
(19,100
|
)
|
|
(17,162
|
)
|
|||
|
Collateral posted with broker for derivative transactions
|
(3,790
|
)
|
|
2,499
|
|
|
18,212
|
|
|||
|
Prepaid and other assets
|
(5,521
|
)
|
|
37,645
|
|
|
945
|
|
|||
|
Inventories
|
31,840
|
|
|
(146,533
|
)
|
|
49,015
|
|
|||
|
Deferred turnaround expenditures
|
—
|
|
|
—
|
|
|
(32,661
|
)
|
|||
|
Obligations under inventory financing agreements
|
(17,138
|
)
|
|
143,034
|
|
|
(5,977
|
)
|
|||
|
Accounts payable and other accrued liabilities
|
19,885
|
|
|
(33,780
|
)
|
|
(26,698
|
)
|
|||
|
Contingent consideration
|
—
|
|
|
—
|
|
|
(4,830
|
)
|
|||
|
Net cash provided by (used in) operating activities
|
90,620
|
|
|
106,483
|
|
|
(23,393
|
)
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Acquisitions, net of cash acquired
|
(128,198
|
)
|
|
—
|
|
|
(209,183
|
)
|
|||
|
Capital expenditures
|
(48,439
|
)
|
|
(31,708
|
)
|
|
(24,833
|
)
|
|||
|
Proceeds from sale of assets
|
816
|
|
|
35
|
|
|
2,773
|
|
|||
|
Investment in Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
(55,000
|
)
|
|||
|
Net cash used in investing activities
|
(175,821
|
)
|
|
(31,673
|
)
|
|
(286,243
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Proceeds from sale of common stock, net of offering costs
|
19,318
|
|
|
—
|
|
|
49,044
|
|
|||
|
Proceeds from borrowings
|
118,741
|
|
|
616,706
|
|
|
354,682
|
|
|||
|
Repayments of borrowings
|
(118,751
|
)
|
|
(603,770
|
)
|
|
(202,165
|
)
|
|||
|
Net borrowings (repayments) on deferred payment arrangement
|
27,264
|
|
|
(2,198
|
)
|
|
8,027
|
|
|||
|
Payment of deferred loan costs
|
(379
|
)
|
|
(10,064
|
)
|
|
(6,892
|
)
|
|||
|
Contingent consideration settlements
|
—
|
|
|
—
|
|
|
(11,980
|
)
|
|||
|
Payments for early termination of financing agreements
|
—
|
|
|
(4,432
|
)
|
|
—
|
|
|||
|
Payments for commitment costs
|
(3,390
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other financing activities, net
|
(860
|
)
|
|
(993
|
)
|
|
(598
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
41,943
|
|
|
(4,751
|
)
|
|
190,118
|
|
|||
|
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
(43,258
|
)
|
|
70,059
|
|
|
(119,518
|
)
|
|||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
119,077
|
|
|
49,018
|
|
|
168,536
|
|
|||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
75,819
|
|
|
$
|
119,077
|
|
|
$
|
49,018
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
|
Net cash paid for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
(28,186
|
)
|
|
$
|
(23,873
|
)
|
|
$
|
(13,217
|
)
|
|
Taxes
|
(49
|
)
|
|
(1,478
|
)
|
|
589
|
|
|||
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Accrued capital expenditures
|
$
|
6,199
|
|
|
$
|
2,926
|
|
|
$
|
4,907
|
|
|
Value of warrants and debt reclassified to equity
|
—
|
|
|
—
|
|
|
3,084
|
|
|||
|
Capital lease additions
|
1,678
|
|
|
165
|
|
|
1,575
|
|
|||
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
|
|||||||||||
|
|
Common Stock
|
|
Paid-In
|
|
Accumulated
|
|
Comprehensive
|
|
Total
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Income
|
|
Equity
|
|||||||||||
|
Balance, January 1, 2016
|
41,010
|
|
|
$
|
410
|
|
|
$
|
515,165
|
|
|
$
|
(174,964
|
)
|
|
$
|
—
|
|
|
$
|
340,611
|
|
|
Issuance of common stock, net of offering costs of $1.0 million
|
4,075
|
|
|
41
|
|
|
49,003
|
|
|
—
|
|
|
—
|
|
|
49,044
|
|
|||||
|
Stock-based compensation
|
218
|
|
|
3
|
|
|
6,622
|
|
|
—
|
|
|
—
|
|
|
6,625
|
|
|||||
|
Equity component of 5.00% Convertible Senior Notes due 2021, net of tax of $8.6 million
|
—
|
|
|
—
|
|
|
13,526
|
|
|
—
|
|
|
—
|
|
|
13,526
|
|
|||||
|
Conversion of Bridge Notes
|
273
|
|
|
2
|
|
|
3,338
|
|
|
—
|
|
|
—
|
|
|
3,340
|
|
|||||
|
Purchase of common stock for retirement
|
(42
|
)
|
|
(1
|
)
|
|
(597
|
)
|
|
—
|
|
|
—
|
|
|
(598
|
)
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,196
|
|
|
2,196
|
|
|||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,835
|
)
|
|
—
|
|
|
(45,835
|
)
|
|||||
|
Balance, December 31, 2016
|
45,534
|
|
|
455
|
|
|
587,057
|
|
|
(220,799
|
)
|
|
2,196
|
|
|
368,909
|
|
|||||
|
Stock-based compensation
|
303
|
|
|
4
|
|
|
7,200
|
|
|
—
|
|
|
—
|
|
|
7,204
|
|
|||||
|
Purchase of common stock for retirement
|
(61
|
)
|
|
(1
|
)
|
|
(962
|
)
|
|
—
|
|
|
—
|
|
|
(963
|
)
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
|
(52
|
)
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
72,621
|
|
|
—
|
|
|
72,621
|
|
|||||
|
Balance, December 31, 2017
|
45,776
|
|
|
458
|
|
|
593,295
|
|
|
(148,178
|
)
|
|
2,144
|
|
|
447,719
|
|
|||||
|
Issuance of common stock in connection with acquisition
|
1,108
|
|
|
11
|
|
|
19,307
|
|
|
—
|
|
|
—
|
|
|
19,318
|
|
|||||
|
Stock-based compensation
|
147
|
|
|
1
|
|
|
6,195
|
|
|
—
|
|
|
—
|
|
|
6,196
|
|
|||||
|
Purchase of common stock for retirement
|
(47
|
)
|
|
—
|
|
|
(860
|
)
|
|
—
|
|
|
—
|
|
|
(860
|
)
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
529
|
|
|
529
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
39,427
|
|
|
—
|
|
|
39,427
|
|
|||||
|
Balance, December 31, 2018
|
46,984
|
|
|
$
|
470
|
|
|
$
|
617,937
|
|
|
$
|
(108,751
|
)
|
|
$
|
2,673
|
|
|
$
|
512,329
|
|
|
Assets
|
|
Lives in Years
|
|
Refining
|
|
8 to 47
|
|
Logistics
|
|
3 to 30
|
|
Retail
|
|
3 to 30
|
|
Corporate
|
|
3 to 7
|
|
Software
|
|
3
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cost of revenues
|
|
$
|
6,722
|
|
|
$
|
6,029
|
|
|
$
|
4,604
|
|
|
Operating expense
|
|
28,037
|
|
|
22,861
|
|
|
16,340
|
|
|||
|
General and administrative expense
|
|
4,233
|
|
|
2,929
|
|
|
2,108
|
|
|||
|
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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Beginning balance
|
$
|
127,192
|
|
|
$
|
108,823
|
|
|
$
|
76,203
|
|
|
Equity earnings (losses) from Laramie Energy
|
4,487
|
|
|
13,043
|
|
|
(28,198
|
)
|
|||
|
Accretion of basis difference
|
4,977
|
|
|
5,326
|
|
|
5,818
|
|
|||
|
Investments
|
—
|
|
|
—
|
|
|
55,000
|
|
|||
|
Ending balance
|
$
|
136,656
|
|
|
$
|
127,192
|
|
|
$
|
108,823
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Current assets
|
$
|
28,569
|
|
|
$
|
18,757
|
|
|
Non-current assets
|
788,515
|
|
|
720,444
|
|
||
|
Current liabilities
|
41,681
|
|
|
42,149
|
|
||
|
Non-current liabilities
|
293,084
|
|
|
237,497
|
|
||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Natural gas and oil revenues
|
$
|
226,974
|
|
|
$
|
157,879
|
|
|
$
|
104,826
|
|
|
Income (loss) from operations
|
34,206
|
|
|
6,019
|
|
|
(27,325
|
)
|
|||
|
Net income (loss)
|
6,347
|
|
|
30,837
|
|
|
(61,849
|
)
|
|||
|
Cash
|
$
|
200
|
|
|
Inventories
|
4,138
|
|
|
|
Prepaid and other current assets
|
243
|
|
|
|
Property, plant, and equipment
|
30,230
|
|
|
|
Goodwill (1)
|
46,210
|
|
|
|
Accounts payable and other current liabilities
|
(759
|
)
|
|
|
Long-term capital lease obligations
|
(5,244
|
)
|
|
|
Other non-current liabilities
|
(487
|
)
|
|
|
Total
|
$
|
74,531
|
|
|
Cash
|
$
|
183
|
|
|
Accounts receivable
|
16,880
|
|
|
|
Inventories
|
28,402
|
|
|
|
Prepaid and other assets
|
1,304
|
|
|
|
Property, plant, and equipment
|
254,367
|
|
|
|
Goodwill (1)
|
66,449
|
|
|
|
Accounts payable and other current liabilities
|
(57,861
|
)
|
|
|
Wyoming Refining Senior Secured Revolver
|
(10,100
|
)
|
|
|
Wyoming Refining Senior Secured Term Loan
|
(58,036
|
)
|
|
|
Other non-current liabilities
|
(32,222
|
)
|
|
|
Total
|
$
|
209,366
|
|
|
|
|
Year Ended December 31,
|
||
|
|
|
2016
|
||
|
Revenues
|
|
$
|
2,026,237
|
|
|
Net (loss)
|
|
(51,239
|
)
|
|
|
|
|
|
||
|
(Loss) per share
|
|
|
||
|
Basic
|
|
$
|
(1.21
|
)
|
|
Diluted
|
|
$
|
(1.21
|
)
|
|
Year Ended December 31, 2018
|
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
|
Product or service:
|
|
|
|
|
|
|
||||||
|
Gasoline
|
|
$
|
981,090
|
|
|
$
|
—
|
|
|
$
|
317,434
|
|
|
Distillates (1)
|
|
1,770,381
|
|
|
—
|
|
|
39,835
|
|
|||
|
Other refined products (2)
|
|
458,596
|
|
|
—
|
|
|
—
|
|
|||
|
Merchandise
|
|
—
|
|
|
—
|
|
|
83,771
|
|
|||
|
Transportation and terminalling services
|
|
—
|
|
|
125,743
|
|
|
—
|
|
|||
|
Total segment revenues (3)
|
|
$
|
3,210,067
|
|
|
$
|
125,743
|
|
|
$
|
441,040
|
|
|
(1)
|
Distillates primarily include diesel and jet fuel.
|
|
(2)
|
Other refined products include fuel oil, gas oil, and naphtha.
|
|
(3)
|
Refer to
Note 20—Segment Information
for the reconciliation of segment revenues to total consolidated revenues.
|
|
|
Titled Inventory
|
|
Supply and Offtake Agreements (1)
|
|
Total
|
||||||
|
December 31, 2018
|
|
|
|
|
|
||||||
|
Crude oil and feedstocks
|
$
|
7,000
|
|
|
$
|
117,877
|
|
|
$
|
124,877
|
|
|
Refined products and blendstock
|
62,401
|
|
|
100,175
|
|
|
162,576
|
|
|||
|
Warehouse stock and other (2)
|
34,612
|
|
|
—
|
|
|
34,612
|
|
|||
|
Total
|
$
|
104,013
|
|
|
$
|
218,052
|
|
|
$
|
322,065
|
|
|
December 31, 2017
|
|
|
|
|
|
||||||
|
Crude oil and feedstocks
|
$
|
93,970
|
|
|
$
|
56,014
|
|
|
$
|
149,984
|
|
|
Refined products and blendstock
|
63,505
|
|
|
108,917
|
|
|
172,422
|
|
|||
|
Warehouse stock and other
|
22,951
|
|
|
—
|
|
|
22,951
|
|
|||
|
Total
|
$
|
180,426
|
|
|
$
|
164,931
|
|
|
$
|
345,357
|
|
|
(1)
|
Please read
Note 11—Inventory Financing Agreements
for further information.
|
|
(2)
|
Includes
$5.0 million
of RINs and environmental credits.
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Collateral posted with broker for derivative instruments (1)
|
$
|
2,759
|
|
|
$
|
215
|
|
|
Prepaid insurance
|
7,727
|
|
|
7,547
|
|
||
|
Derivative assets
|
5,164
|
|
|
4,296
|
|
||
|
Other
|
12,720
|
|
|
5,221
|
|
||
|
Total
|
$
|
28,370
|
|
|
$
|
17,279
|
|
|
(1)
|
Our cash margin that is required as collateral deposits on our commodity derivatives cannot be offset against the fair value of open contracts except in the event of default. Please read
Note 13—Derivatives
for further information.
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Land
|
$
|
117,559
|
|
|
$
|
79,330
|
|
|
Buildings and equipment
|
512,870
|
|
|
433,977
|
|
||
|
Other
|
18,939
|
|
|
15,931
|
|
||
|
Total property, plant, and equipment
|
649,368
|
|
|
529,238
|
|
||
|
Proved oil and gas properties
|
400
|
|
|
400
|
|
||
|
Less accumulated depreciation and depletion
|
(111,507
|
)
|
|
(79,622
|
)
|
||
|
Property, plant, and equipment, net
|
$
|
538,261
|
|
|
$
|
450,016
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Beginning balance
|
$
|
9,103
|
|
|
$
|
9,042
|
|
|
$
|
8,909
|
|
|
Obligations acquired
|
487
|
|
|
—
|
|
|
—
|
|
|||
|
Accretion expense
|
395
|
|
|
369
|
|
|
362
|
|
|||
|
Liabilities settled during period
|
—
|
|
|
(308
|
)
|
|
(229
|
)
|
|||
|
Ending balance
|
$
|
9,985
|
|
|
$
|
9,103
|
|
|
$
|
9,042
|
|
|
Balance at January 1, 2017
|
$
|
105,732
|
|
|
Wyoming Refining acquisition purchase price allocation adjustment (1)
|
1,455
|
|
|
|
Balance at December 31, 2017
|
107,187
|
|
|
|
Acquisition of Northwest Retail (1)
|
46,210
|
|
|
|
Balance at December 31, 2018
|
$
|
153,397
|
|
|
(1)
|
Please read
Note 4—Acquisitions
for further discussion.
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Intangible assets:
|
|
|
|
||||
|
Railcar leases
|
$
|
3,249
|
|
|
$
|
3,249
|
|
|
Trade names and trademarks
|
6,267
|
|
|
6,267
|
|
||
|
Customer relationships
|
32,064
|
|
|
32,064
|
|
||
|
Total intangible assets
|
41,580
|
|
|
41,580
|
|
||
|
Accumulated amortization:
|
|
|
|
|
|
||
|
Railcar leases
|
(3,249
|
)
|
|
(3,249
|
)
|
||
|
Trade name and trademarks
|
(5,037
|
)
|
|
(4,951
|
)
|
||
|
Customer relationships
|
(9,347
|
)
|
|
(6,776
|
)
|
||
|
Total accumulated amortization
|
(17,633
|
)
|
|
(14,976
|
)
|
||
|
Net:
|
|
|
|
|
|
||
|
Railcar leases
|
—
|
|
|
—
|
|
||
|
Trade name and trademarks
|
1,230
|
|
|
1,316
|
|
||
|
Customer relationships
|
22,717
|
|
|
25,288
|
|
||
|
Total intangible assets, net
|
$
|
23,947
|
|
|
$
|
26,604
|
|
|
Year Ended
|
|
Amount
|
||
|
2019
|
|
$
|
2,658
|
|
|
2020
|
|
2,658
|
|
|
|
2021
|
|
2,658
|
|
|
|
2022
|
|
2,658
|
|
|
|
2023
|
|
2,658
|
|
|
|
Thereafter
|
|
10,657
|
|
|
|
|
|
$
|
23,947
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
5.00% Convertible Senior Notes due 2021
|
$
|
115,000
|
|
|
$
|
115,000
|
|
|
7.75% Senior Secured Notes due 2025
|
300,000
|
|
|
300,000
|
|
||
|
ABL Credit Facility
|
—
|
|
|
—
|
|
||
|
Mid Pac Term Loan
|
1,466
|
|
|
—
|
|
||
|
Principal amount of long-term debt
|
416,466
|
|
|
415,000
|
|
||
|
Less: unamortized discount and deferred financing costs
|
(23,826
|
)
|
|
(30,188
|
)
|
||
|
Total debt, net of unamortized discount and deferred financing costs
|
392,640
|
|
|
384,812
|
|
||
|
Less: current maturities
|
(33
|
)
|
|
—
|
|
||
|
Long-term debt, net of current maturities
|
$
|
392,607
|
|
|
$
|
384,812
|
|
|
Year Ended
|
|
Amount Due
|
||
|
2019
|
|
$
|
33
|
|
|
2020
|
|
34
|
|
|
|
2021
|
|
115,036
|
|
|
|
2022
|
|
37
|
|
|
|
2023
|
|
39
|
|
|
|
Thereafter
|
|
301,287
|
|
|
|
Total
|
|
$
|
416,466
|
|
|
Level
|
|
Arithmetic Mean of Daily Availability (as a percentage of the borrowing base)
|
|
Applicable Margin for
LIBOR Loans and Base Rate Loans Subject to LIBOR Daily Floating Rate |
|
Applicable Margin for
Base Rate Loans Subject to the Prime Rate |
|
1
|
|
>50%
|
|
1.75%
|
|
0.75%
|
|
2
|
|
>30% but
≤
50%
|
|
2.00%
|
|
1.00%
|
|
3
|
|
≤
30%
|
|
2.25%
|
|
1.25%
|
|
Contract type
|
|
Long
|
|
Short
|
|
Net
|
|||
|
Futures
|
|
305
|
|
|
(26
|
)
|
|
279
|
|
|
Swaps
|
|
300
|
|
|
(804
|
)
|
|
(504
|
)
|
|
Total
|
|
605
|
|
|
(830
|
)
|
|
(225
|
)
|
|
|
|
|
December 31,
|
||||||
|
|
Balance Sheet Location
|
|
2018
|
|
2017
|
||||
|
|
|
|
Asset (Liability)
|
||||||
|
Commodity derivatives (1)
|
Prepaid and other current assets
|
|
$
|
4,973
|
|
|
$
|
2,814
|
|
|
Commodity derivatives
|
Other accrued liabilities
|
|
(700
|
)
|
|
(39
|
)
|
||
|
J. Aron repurchase obligation derivative
|
Obligations under inventory financing agreements
|
|
4,085
|
|
|
(19,564
|
)
|
||
|
Interest rate derivatives
|
Prepaid and other current assets
|
|
191
|
|
|
1,482
|
|
||
|
Interest rate derivatives
|
Other long-term assets
|
|
—
|
|
|
2,328
|
|
||
|
(1)
|
Does not include cash collateral of
$2.7 million
and
$0.2 million
recorded in Prepaid and other current assets and
$8.3 million
and
$7.0 million
in Other long-term assets as of
December 31, 2018
and
2017
, respectively.
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
Statement of Operations Classification
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Commodity derivatives
|
Cost of revenues (excluding depreciation)
|
|
$
|
(3,420
|
)
|
|
$
|
(4,517
|
)
|
|
$
|
(1,338
|
)
|
|
J. Aron repurchase obligation derivative
|
Cost of revenues (excluding depreciation)
|
|
23,649
|
|
|
436
|
|
|
(29,810
|
)
|
|||
|
Interest rate derivatives
|
Interest expense and financing costs, net
|
|
1,309
|
|
|
489
|
|
|
2,729
|
|
|||
|
|
|
|
Valuation
|
||
|
|
Fair Value
|
|
Technique
|
||
|
|
(in thousands)
|
|
|
||
|
Net working capital
|
$
|
3,822
|
|
|
(1)
|
|
Property, plant, and equipment
|
30,230
|
|
|
(2)
|
|
|
Goodwill
|
46,210
|
|
|
(3)
|
|
|
Long-term capital lease obligations
|
(5,244
|
)
|
|
(4)
|
|
|
Other non-current liabilities
|
(487
|
)
|
|
(5)
|
|
|
Total
|
$
|
74,531
|
|
|
|
|
(1)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
|
(2)
|
The fair value of 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. The fair value of the land was estimated using the sales comparison approach. Under this approach, the sales prices of similar properties
|
|
(3)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
|
(4)
|
Long-term capital lease obligations were estimated based on the present value of lease payments over the term of the lease.
|
|
(5)
|
Other non-current liabilities are primarily related to asset retirement obligations. AROs are calculated based on the present value of the estimated removal and other closure costs using our credit-adjusted risk-free rate.
|
|
|
|
|
Valuation
|
||
|
|
Fair Value
|
|
Technique
|
||
|
|
(in thousands)
|
|
|
||
|
Net working capital
|
$
|
(11,092
|
)
|
|
(1)
|
|
Property, plant, and equipment
|
254,367
|
|
|
(2)
|
|
|
Goodwill
|
66,449
|
|
|
(3)
|
|
|
Long-term debt
|
(68,136
|
)
|
|
(4)
|
|
|
Other non-current liabilities
|
(32,222
|
)
|
|
(5)
|
|
|
Total
|
$
|
209,366
|
|
|
|
|
(1)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
|
(2)
|
The fair value of 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. 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.
|
|
(3)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
|
(4)
|
Long-term debt was recorded at carrying value. The carrying value of long-term debt approximated fair value due to its floating interest rate.
|
|
(5)
|
Other non-current liabilities include environmental liabilities and the underfunded status of the Wyoming Refining defined benefit plan. The underfunded status of the defined benefit plan represents the difference between the fair value of the plan’s assets and the projected benefit obligations. Environmental liabilities are based on management’s best estimates of probable future costs using current available information. We consider this to be a Level 3 fair value measurement.
|
|
|
December 31, 2018
|
||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet (1)
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity derivatives
|
$
|
170
|
|
|
$
|
5,234
|
|
|
$
|
—
|
|
|
$
|
5,404
|
|
|
$
|
(431
|
)
|
|
$
|
4,973
|
|
|
Interest rate derivatives
|
—
|
|
|
191
|
|
|
—
|
|
|
191
|
|
|
—
|
|
|
191
|
|
||||||
|
Total
|
$
|
170
|
|
|
$
|
5,425
|
|
|
$
|
—
|
|
|
$
|
5,595
|
|
|
$
|
(431
|
)
|
|
$
|
5,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock warrants
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(5,007
|
)
|
|
$
|
(5,007
|
)
|
|
$
|
—
|
|
|
$
|
(5,007
|
)
|
|
Commodity derivatives
|
(870
|
)
|
|
(261
|
)
|
|
—
|
|
|
(1,131
|
)
|
|
431
|
|
|
(700
|
)
|
||||||
|
J. Aron repurchase obligation derivative
|
—
|
|
|
—
|
|
|
4,085
|
|
|
4,085
|
|
|
—
|
|
|
4,085
|
|
||||||
|
Total
|
$
|
(870
|
)
|
|
$
|
(261
|
)
|
|
$
|
(922
|
)
|
|
$
|
(2,053
|
)
|
|
$
|
431
|
|
|
$
|
(1,622
|
)
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet (1)
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity derivatives
|
$
|
557
|
|
|
$
|
21,907
|
|
|
$
|
—
|
|
|
$
|
22,464
|
|
|
$
|
(19,650
|
)
|
|
$
|
2,814
|
|
|
Interest rate derivatives
|
—
|
|
|
3,810
|
|
|
—
|
|
|
3,810
|
|
|
—
|
|
|
3,810
|
|
||||||
|
Total
|
$
|
557
|
|
|
$
|
25,717
|
|
|
$
|
—
|
|
|
$
|
26,274
|
|
|
$
|
(19,650
|
)
|
|
$
|
6,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock warrants
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(6,808
|
)
|
|
$
|
(6,808
|
)
|
|
$
|
—
|
|
|
$
|
(6,808
|
)
|
|
Commodity derivatives
|
(596
|
)
|
|
(19,093
|
)
|
|
—
|
|
|
(19,689
|
)
|
|
19,650
|
|
|
(39
|
)
|
||||||
|
J.Aron repurchase obligation derivative
|
—
|
|
|
—
|
|
|
(19,564
|
)
|
|
(19,564
|
)
|
|
—
|
|
|
(19,564
|
)
|
||||||
|
Total
|
$
|
(596
|
)
|
|
$
|
(19,093
|
)
|
|
$
|
(26,372
|
)
|
|
$
|
(46,061
|
)
|
|
$
|
19,650
|
|
|
$
|
(26,411
|
)
|
|
(1)
|
Does not include cash collateral of
$10.9 million
and
$7.2 million
as of
December 31, 2018
and
2017
, respectively included on our consolidated balance sheets.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Beginning balance
|
|
$
|
(26,372
|
)
|
|
$
|
(25,134
|
)
|
|
$
|
(25,867
|
)
|
|
Settlements
|
|
—
|
|
|
—
|
|
|
16,810
|
|
|||
|
Total unrealized income (loss) included in earnings
|
|
25,450
|
|
|
(1,238
|
)
|
|
(16,077
|
)
|
|||
|
Ending balance
|
|
$
|
(922
|
)
|
|
$
|
(26,372
|
)
|
|
$
|
(25,134
|
)
|
|
|
Carrying Value
|
|
Fair Value
|
||||
|
December 31, 2018
|
|
|
|
||||
|
5.00% Convertible Senior Notes due 2021 (1) (3)
|
$
|
100,411
|
|
|
$
|
121,488
|
|
|
7.75% Senior Secured Notes due 2025 (1)
|
290,763
|
|
|
270,000
|
|
||
|
Mid Pac Term Loan (2)
|
1,466
|
|
|
1,466
|
|
||
|
Common stock warrants (2)
|
5,007
|
|
|
5,007
|
|
||
|
December 31, 2017
|
|
|
|
||||
|
5.00% Convertible Senior Notes due 2021 (1) (3)
|
$
|
95,486
|
|
|
$
|
149,007
|
|
|
7.75% Senior Secured Notes due 2025 (1)
|
289,326
|
|
|
300,423
|
|
||
|
Common stock warrants (2)
|
6,808
|
|
|
6,808
|
|
||
|
(1)
|
The fair values of the
5.00% Convertible Senior Notes
and the
7.75% Senior Secured Notes
are considered Level 2 measurements as discussed below.
|
|
(2)
|
The fair values of the common stock warrants and the
Mid Pac Term Loan
are considered a Level 3 measurement in the fair value hierarchy.
|
|
(3)
|
The carrying value of the
5.00% Convertible Senior Notes
excludes the fair value of the equity component, which was classified as equity upon issuance.
|
|
2019
|
$
|
2,723
|
|
|
2020
|
2,264
|
|
|
|
2021
|
1,757
|
|
|
|
2022
|
1,512
|
|
|
|
2023
|
1,148
|
|
|
|
Thereafter
|
2,600
|
|
|
|
Total minimum lease payments
|
12,004
|
|
|
|
Less amount representing interest
|
1,865
|
|
|
|
Total minimum rental payments
|
$
|
10,139
|
|
|
2019
|
$
|
62,589
|
|
|
2020
|
62,132
|
|
|
|
2021
|
39,821
|
|
|
|
2022
|
38,402
|
|
|
|
2023
|
38,827
|
|
|
|
Thereafter
|
191,717
|
|
|
|
Total minimum rental payments
|
$
|
433,488
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Restricted Stock Awards
|
$
|
3,483
|
|
|
$
|
4,263
|
|
|
$
|
2,975
|
|
|
Restricted Stock Units
|
$
|
835
|
|
|
$
|
502
|
|
|
$
|
1,255
|
|
|
Stock Option Awards
|
$
|
1,878
|
|
|
$
|
2,439
|
|
|
$
|
2,352
|
|
|
|
Shares
|
|
Weighted-
Average Grant Date Fair Value |
|||
|
Unvested balance at December 31, 2017
|
543
|
|
|
$
|
16.23
|
|
|
Granted
|
309
|
|
|
$
|
17.45
|
|
|
Vested
|
(184
|
)
|
|
$
|
17.62
|
|
|
Forfeited
|
(41
|
)
|
|
$
|
17.39
|
|
|
Unvested balance at December 31, 2018
|
627
|
|
|
$
|
17.14
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
Expected life from date of grant (years)
|
5.3
|
|
5.3
|
|
4.4
|
|
Expected volatility
|
36.2%
|
|
42.0%
|
|
39.8%
|
|
Expected dividend yield
|
—%
|
|
—%
|
|
—%
|
|
Risk-free interest rate
|
2.50%
|
|
1.97%
|
|
1.16%
|
|
|
Number of Options
|
|
Weighted-Average
Exercise Price |
|
Weighted-Average
Remaining Contractual Term in Years |
|
Aggregate
Intrinsic Value |
|||||
|
Outstanding balance at December 31, 2017
|
1,979
|
|
|
$
|
19.52
|
|
|
5.5
|
|
$
|
1,431
|
|
|
Issued
|
252
|
|
|
17.34
|
|
|
|
|
|
|||
|
Outstanding balance at December 31, 2018
|
2,231
|
|
|
$
|
19.27
|
|
|
4.8
|
|
$
|
—
|
|
|
Exercisable, end of year
|
1,440
|
|
|
$
|
19.66
|
|
|
3.8
|
|
$
|
—
|
|
|
|
2018
|
|
2017
|
||||
|
Changes in projected benefit obligation:
|
|
|
|
||||
|
Projected benefit obligation as of the beginning of the period
|
$
|
30,877
|
|
|
$
|
28,914
|
|
|
Service cost
|
548
|
|
|
614
|
|
||
|
Interest cost
|
1,107
|
|
|
1,192
|
|
||
|
Actuarial (gain) loss
|
(2,917
|
)
|
|
1,091
|
|
||
|
Benefits paid
|
(2,076
|
)
|
|
(934
|
)
|
||
|
Projected benefit obligation as of December 31
|
$
|
27,539
|
|
|
$
|
30,877
|
|
|
|
|
|
|
||||
|
Changes in fair value of plan assets:
|
|
|
|
||||
|
Fair value of plan assets as of the beginning of the period
|
$
|
23,461
|
|
|
$
|
21,345
|
|
|
Actual return on plan assets
|
(1,131
|
)
|
|
3,050
|
|
||
|
Benefits paid
|
(2,076
|
)
|
|
(934
|
)
|
||
|
Fair value of plan assets as of December 31
|
$
|
20,254
|
|
|
$
|
23,461
|
|
|
|
2018
|
|
2017
|
||||
|
Projected benefit obligation
|
$
|
27,539
|
|
|
$
|
30,877
|
|
|
Fair value of plan assets
|
20,254
|
|
|
23,461
|
|
||
|
Underfunded status
|
$
|
7,285
|
|
|
$
|
7,416
|
|
|
|
|
|
|
||||
|
Gross amounts recognized in accumulated other comprehensive income: (1)
|
|
|
|
||||
|
Net actuarial gain
|
$
|
3,494
|
|
|
$
|
2,965
|
|
|
(1)
|
As of
December 31, 2018
, we had
$0.1 million
in accumulated other comprehensive income that is expected to be amortized into net periodic benefit cost in
2019
.
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Projected benefit obligation:
|
|
|
|
|
|
|||
|
Discount rate (1)
|
4.20
|
%
|
|
3.65
|
%
|
|
4.20
|
%
|
|
Rate of compensation increase
|
3.00
|
%
|
|
3.00
|
%
|
|
4.30
|
%
|
|
|
|
|
|
|
|
|||
|
Net periodic benefit costs:
|
|
|
|
|
|
|||
|
Discount rate (1)
|
3.65
|
%
|
|
4.20
|
%
|
|
3.80
|
%
|
|
Expected long-term rate of return (2)
|
6.50
|
%
|
|
6.25
|
%
|
|
7.00
|
%
|
|
Rate of compensation increase
|
3.00
|
%
|
|
4.30
|
%
|
|
4.03
|
%
|
|
(1)
|
In determining the discount rate, we use yields on high-quality fixed income investments with payments matched to the estimated distributions of benefits from our plans.
|
|
(2)
|
The expected long-term rate of return is based on a blend of historic returns of equity and debt securities.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Components of net periodic benefit cost (credit):
|
|
|
|
|
|
||||||
|
Service cost
|
$
|
548
|
|
|
$
|
614
|
|
|
$
|
668
|
|
|
Interest cost
|
1,107
|
|
|
1,192
|
|
|
598
|
|
|||
|
Expected return on plan assets
|
(1,258
|
)
|
|
(1,189
|
)
|
|
(686
|
)
|
|||
|
Plan amendment effect
|
—
|
|
|
—
|
|
|
(3,067
|
)
|
|||
|
Net periodic benefit cost (credit)
|
$
|
397
|
|
|
$
|
617
|
|
|
$
|
(2,487
|
)
|
|
|
Target
|
|
Actual
|
||
|
Asset category:
|
|
|
|
||
|
Equity securities
|
54
|
%
|
|
54
|
%
|
|
Debt securities
|
35
|
%
|
|
33
|
%
|
|
Real estate
|
11
|
%
|
|
13
|
%
|
|
Total
|
100
|
%
|
|
100
|
%
|
|
Year Ended
|
|
|
||
|
2019
|
|
$
|
1,140
|
|
|
2020
|
|
1,260
|
|
|
|
2021
|
|
1,130
|
|
|
|
2022
|
|
1,200
|
|
|
|
2023
|
|
1,270
|
|
|
|
Thereafter
|
|
7,460
|
|
|
|
|
|
$
|
13,460
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Less: Undistributed income allocated to participating securities (1)
|
556
|
|
|
878
|
|
|
—
|
|
|||
|
Net income (loss) attributable to common stockholders
|
38,871
|
|
|
71,743
|
|
|
(45,835
|
)
|
|||
|
Plus: Net income effect of convertible securities
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Numerator for diluted income (loss) per common share
|
$
|
38,871
|
|
|
$
|
71,743
|
|
|
$
|
(45,835
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Basic weighted-average common stock shares outstanding
|
45,726
|
|
|
45,543
|
|
|
42,349
|
|
|||
|
Add dilutive effects of common stock equivalents (2)
|
29
|
|
|
40
|
|
|
—
|
|
|||
|
Diluted weighted-average common stock shares outstanding
|
45,755
|
|
|
45,583
|
|
|
42,349
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic income (loss) per common share
|
$
|
0.85
|
|
|
$
|
1.58
|
|
|
$
|
(1.08
|
)
|
|
Diluted income (loss) per common share
|
$
|
0.85
|
|
|
$
|
1.57
|
|
|
$
|
(1.08
|
)
|
|
(1)
|
Participating securities includes restricted stock that has been issued but has not yet vested.
|
|
(2)
|
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 for the year ended December 31, 2016.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Current:
|
|
|
|
|
|
|
|
||||
|
U.S.—Federal
|
$
|
(328
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
U.S.—State
|
—
|
|
|
2
|
|
|
23
|
|
|||
|
Deferred:
|
|
|
|
|
|
|
|
||||
|
U.S.—Federal
|
426
|
|
|
(1,321
|
)
|
|
(7,046
|
)
|
|||
|
U.S.—State
|
235
|
|
|
—
|
|
|
(889
|
)
|
|||
|
Total
|
$
|
333
|
|
|
$
|
(1,319
|
)
|
|
$
|
(7,912
|
)
|
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Federal statutory rate
|
21.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
|
State income taxes, net of federal benefit
|
0.6
|
%
|
|
—
|
%
|
|
1.6
|
%
|
|
Expiration of capital loss carryover
|
—
|
%
|
|
—
|
%
|
|
(17.6
|
)%
|
|
Change in valuation allowance related to current activity
|
(21.3
|
)%
|
|
(30.1
|
)%
|
|
9.2
|
%
|
|
Change in valuation allowance related to change in tax rate
|
—
|
%
|
|
(291.2
|
)%
|
|
—
|
%
|
|
Change in tax rate
|
—
|
%
|
|
291.2
|
%
|
|
—
|
%
|
|
Permanent items
|
1.3
|
%
|
|
1.1
|
%
|
|
(5.7
|
)%
|
|
Provision to return adjustments and other
|
(0.8
|
)%
|
|
(7.9
|
)%
|
|
(7.8
|
)%
|
|
Actual income tax rate
|
0.8
|
%
|
|
(1.9
|
)%
|
|
14.7
|
%
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Net operating loss
|
$
|
396,033
|
|
|
$
|
388,317
|
|
|
Property and equipment
|
8,323
|
|
|
9,862
|
|
||
|
Intangible assets
|
444
|
|
|
—
|
|
||
|
Other
|
17,886
|
|
|
10,263
|
|
||
|
Total deferred tax assets
|
422,686
|
|
|
408,442
|
|
||
|
Valuation allowance
|
(394,196
|
)
|
|
(383,253
|
)
|
||
|
Net deferred tax assets
|
28,490
|
|
|
25,189
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Investment in Laramie Energy
|
26,981
|
|
|
18,140
|
|
||
|
Convertible notes
|
2,658
|
|
|
3,193
|
|
||
|
Intangible assets
|
—
|
|
|
3,978
|
|
||
|
Other
|
496
|
|
|
863
|
|
||
|
Total deferred tax liabilities
|
30,135
|
|
|
26,174
|
|
||
|
Total deferred tax liability, net
|
$
|
(1,645
|
)
|
|
$
|
(985
|
)
|
|
For the year ended December 31, 2018
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate, Eliminations, and Other (1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
3,210,067
|
|
|
$
|
125,743
|
|
|
$
|
441,040
|
|
|
$
|
(366,122
|
)
|
|
$
|
3,410,728
|
|
|
Cost of revenues (excluding depreciation)
|
|
2,957,995
|
|
|
77,712
|
|
|
333,664
|
|
|
(366,255
|
)
|
|
3,003,116
|
|
|||||
|
Operating expense (excluding depreciation)
|
|
146,320
|
|
|
7,782
|
|
|
61,182
|
|
|
—
|
|
|
215,284
|
|
|||||
|
Depreciation, depletion, and amortization
|
|
32,483
|
|
|
6,860
|
|
|
8,962
|
|
|
4,337
|
|
|
52,642
|
|
|||||
|
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,426
|
|
|
47,426
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,319
|
|
|
10,319
|
|
|||||
|
Operating income (loss)
|
|
$
|
73,269
|
|
|
$
|
33,389
|
|
|
$
|
37,232
|
|
|
$
|
(61,949
|
)
|
|
$
|
81,941
|
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
(39,768
|
)
|
|||||||||
|
Debt extinguishment and commitment costs
|
|
|
|
|
|
|
|
|
|
(4,224
|
)
|
|||||||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
1,046
|
|
|||||||||
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
1,801
|
|
|||||||||
|
Change in value of contingent consideration
|
|
|
|
|
|
|
|
|
|
(10,500
|
)
|
|||||||||
|
Equity earnings from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
9,464
|
|
|||||||||
|
Income before income taxes
|
|
|
|
|
|
|
|
|
|
39,760
|
|
|||||||||
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
(333
|
)
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
39,427
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total assets
|
|
$
|
968,623
|
|
|
$
|
130,138
|
|
|
$
|
201,848
|
|
|
$
|
160,125
|
|
|
$
|
1,460,734
|
|
|
Goodwill
|
|
53,264
|
|
|
37,373
|
|
|
62,760
|
|
|
—
|
|
|
153,397
|
|
|||||
|
Capital expenditures
|
|
25,601
|
|
|
13,055
|
|
|
6,101
|
|
|
3,682
|
|
|
48,439
|
|
|||||
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of
$365.5 million
for the year ended
December 31, 2018
.
|
|
For the year ended December 31, 2017
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate, Eliminations, and Other (1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
2,319,638
|
|
|
$
|
121,470
|
|
|
$
|
326,076
|
|
|
$
|
(324,118
|
)
|
|
$
|
2,443,066
|
|
|
Cost of revenues (excluding depreciation)
|
|
2,062,804
|
|
|
66,301
|
|
|
249,097
|
|
|
(323,575
|
)
|
|
2,054,627
|
|
|||||
|
Operating expense (excluding depreciation)
|
|
141,065
|
|
|
15,010
|
|
|
45,941
|
|
|
—
|
|
|
202,016
|
|
|||||
|
Depreciation, depletion, and amortization
|
|
29,753
|
|
|
6,166
|
|
|
6,338
|
|
|
3,732
|
|
|
45,989
|
|
|||||
|
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,078
|
|
|
46,078
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
395
|
|
|
395
|
|
|||||
|
Operating income (loss)
|
|
$
|
86,016
|
|
|
$
|
33,993
|
|
|
$
|
24,700
|
|
|
$
|
(50,748
|
)
|
|
$
|
93,961
|
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
(31,632
|
)
|
|||||||||
|
Debt extinguishment and commitment costs
|
|
|
|
|
|
|
|
|
|
(8,633
|
)
|
|||||||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
911
|
|
|||||||||
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
(1,674
|
)
|
|||||||||
|
Equity earnings from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
18,369
|
|
|||||||||
|
Income before income taxes
|
|
|
|
|
|
|
|
|
|
71,302
|
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
1,319
|
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
72,621
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
|
$
|
949,588
|
|
|
$
|
118,304
|
|
|
$
|
128,966
|
|
|
$
|
150,549
|
|
|
$
|
1,347,407
|
|
|
Goodwill
|
|
53,264
|
|
|
37,373
|
|
|
16,550
|
|
|
—
|
|
|
107,187
|
|
|||||
|
Capital expenditures
|
|
10,433
|
|
|
8,836
|
|
|
7,073
|
|
|
5,366
|
|
|
31,708
|
|
|||||
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of
$325.2 million
for the year ended
December 31, 2017
.
|
|
For the year ended December 31, 2016
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate, Eliminations, and Other (1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
1,702,463
|
|
|
$
|
102,779
|
|
|
$
|
290,402
|
|
|
$
|
(230,599
|
)
|
|
$
|
1,865,045
|
|
|
Cost of revenues (excluding depreciation)
|
|
1,580,014
|
|
|
65,439
|
|
|
220,545
|
|
|
(229,659
|
)
|
|
1,636,339
|
|
|||||
|
Operating expense (excluding depreciation)
|
|
115,818
|
|
|
11,239
|
|
|
41,291
|
|
|
1,023
|
|
|
169,371
|
|
|||||
|
Depreciation, depletion, and amortization
|
|
17,565
|
|
|
4,679
|
|
|
6,372
|
|
|
3,001
|
|
|
31,617
|
|
|||||
|
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,073
|
|
|
42,073
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,294
|
|
|
5,294
|
|
|||||
|
Operating income (loss)
|
|
$
|
(10,934
|
)
|
|
$
|
21,422
|
|
|
$
|
22,194
|
|
|
$
|
(52,331
|
)
|
|
$
|
(19,649
|
)
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
(28,506
|
)
|
|||||||||
|
Debt extinguishment and commitment costs
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Gain on curtailment of pension obligation
|
|
|
|
|
|
|
|
|
|
3,067
|
|
|||||||||
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
(10
|
)
|
|||||||||
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
2,962
|
|
|||||||||
|
Change in value of contingent consideration
|
|
|
|
|
|
|
|
|
|
10,770
|
|
|||||||||
|
Equity losses from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
(22,381
|
)
|
|||||||||
|
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
(53,747
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
7,912
|
|
|||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
$
|
(45,835
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
|
$
|
772,438
|
|
|
$
|
120,443
|
|
|
$
|
122,570
|
|
|
$
|
129,982
|
|
|
$
|
1,145,433
|
|
|
Goodwill
|
|
53,037
|
|
|
36,145
|
|
|
16,550
|
|
|
—
|
|
|
105,732
|
|
|||||
|
Capital expenditures
|
|
15,106
|
|
|
1,344
|
|
|
4,375
|
|
|
4,008
|
|
|
24,833
|
|
|||||
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of
$271.9 million
for the year ended
December 31, 2016
.
|
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
||||||||
|
Revenues
|
|
$
|
765,439
|
|
|
$
|
856,396
|
|
|
$
|
909,781
|
|
|
$
|
879,112
|
|
|
Operating income
|
|
27,656
|
|
|
28,983
|
|
|
4,894
|
|
|
20,408
|
|
||||
|
Net income (loss)
|
|
15,185
|
|
|
16,178
|
|
|
(5,822
|
)
|
|
13,886
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.33
|
|
|
$
|
0.35
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.30
|
|
|
Diluted
|
|
$
|
0.33
|
|
|
$
|
0.35
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.30
|
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
||||||||
|
Revenues
|
|
$
|
605,253
|
|
|
$
|
564,245
|
|
|
$
|
610,506
|
|
|
$
|
663,062
|
|
|
Operating income
|
|
29,189
|
|
|
16,451
|
|
|
26,716
|
|
|
21,605
|
|
||||
|
Net income
|
|
27,786
|
|
|
7,006
|
|
|
18,824
|
|
|
19,005
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.60
|
|
|
$
|
0.15
|
|
|
$
|
0.41
|
|
|
$
|
0.41
|
|
|
Diluted
|
|
$
|
0.58
|
|
|
$
|
0.15
|
|
|
$
|
0.41
|
|
|
$
|
0.41
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Company
|
|
|
|
||||
|
Unproved properties
|
$
|
—
|
|
|
$
|
—
|
|
|
Proved properties
|
400
|
|
|
400
|
|
||
|
|
400
|
|
|
400
|
|
||
|
Accumulated depreciation and depletion
|
(293
|
)
|
|
(275
|
)
|
||
|
Total
|
$
|
107
|
|
|
$
|
125
|
|
|
|
|
|
|
||||
|
Company’s share of Laramie Energy
|
|
|
|
||||
|
Unproved properties
|
$
|
16,379
|
|
|
$
|
13,728
|
|
|
Proved properties
|
473,763
|
|
|
382,789
|
|
||
|
|
490,142
|
|
|
396,517
|
|
||
|
Accumulated depreciation, depletion, and amortization
|
(150,075
|
)
|
|
(111,119
|
)
|
||
|
Total
|
$
|
340,067
|
|
|
$
|
285,398
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Company
|
|
|
|
|
|
||||||
|
Development costs—other
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Company’s share of Laramie Energy
|
|
|
|
|
|
||||||
|
Acquisition costs
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
65,324
|
|
|
Development costs—other
|
50,867
|
|
|
49,273
|
|
|
12,805
|
|
|||
|
Total
|
$
|
50,867
|
|
|
$
|
49,273
|
|
|
$
|
78,129
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Company
|
|
|
|
|
|
||||||
|
Revenue
|
|
|
|
|
|
||||||
|
Oil and gas revenues
|
$
|
51
|
|
|
$
|
288
|
|
|
$
|
190
|
|
|
Expenses
|
|
|
|
|
|
||||||
|
Production costs
|
191
|
|
|
29
|
|
|
147
|
|
|||
|
Depletion and amortization
|
17
|
|
|
66
|
|
|
69
|
|
|||
|
Exploration
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Abandoned and impaired properties
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Results of operations of oil and gas producing activities
|
$
|
(157
|
)
|
|
$
|
193
|
|
|
$
|
(26
|
)
|
|
|
|
|
|
|
|
||||||
|
Company’s share of Laramie Energy
|
|
|
|
|
|
||||||
|
Revenue
|
|
|
|
|
|
||||||
|
Oil and gas revenues
|
$
|
93,493
|
|
|
$
|
66,783
|
|
|
$
|
43,607
|
|
|
Expenses
|
|
|
|
|
|
||||||
|
Production costs
|
42,706
|
|
|
32,606
|
|
|
27,750
|
|
|||
|
Depletion, depreciation, and amortization
|
26,819
|
|
|
21,277
|
|
|
17,534
|
|
|||
|
Results of operations of oil and gas producing activities
|
$
|
23,968
|
|
|
$
|
12,900
|
|
|
$
|
(1,677
|
)
|
|
|
|
|
|
|
|
||||||
|
Total results of operations of oil and gas producing activities
|
$
|
23,811
|
|
|
$
|
13,093
|
|
|
$
|
(1,703
|
)
|
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
||||
|
|
(MMcf)
|
|
(Mbbl)
|
|
(Mbbl)
|
|
(MMcfe) (1)
|
||||
|
Company
|
|
|
|
|
|
|
|
||||
|
Balance at January 1, 2016
|
188
|
|
|
6
|
|
|
—
|
|
|
224
|
|
|
Revisions of quantity estimate
|
196
|
|
|
3
|
|
|
8
|
|
|
262
|
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Production
|
(54
|
)
|
|
(2
|
)
|
|
—
|
|
|
(66
|
)
|
|
Balance at December 31, 2016
|
330
|
|
|
7
|
|
|
8
|
|
|
420
|
|
|
Revisions of quantity estimate
|
109
|
|
|
2
|
|
|
3
|
|
|
139
|
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Production
|
(47
|
)
|
|
(2
|
)
|
|
—
|
|
|
(59
|
)
|
|
Balance at December 31, 2017 (2)
|
392
|
|
|
7
|
|
|
11
|
|
|
500
|
|
|
Revisions of quantity estimate
|
(269
|
)
|
|
(2
|
)
|
|
(10
|
)
|
|
(341
|
)
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Production
|
(34
|
)
|
|
(1
|
)
|
|
—
|
|
|
(40
|
)
|
|
Balance at December 31, 2018 (3)
|
89
|
|
|
4
|
|
|
1
|
|
|
119
|
|
|
|
|
|
|
|
|
|
|
||||
|
Company
’
s share of Laramie Energy
|
|
|
|
|
|
|
|
||||
|
Balance at January 1, 2016, as revised
|
127,274
|
|
|
480
|
|
|
3,850
|
|
|
153,254
|
|
|
Revisions of quantity estimate
|
28,195
|
|
|
53
|
|
|
526
|
|
|
31,672
|
|
|
Extensions and discoveries
|
638
|
|
|
1
|
|
|
19
|
|
|
758
|
|
|
Acquisitions and divestitures
|
168,887
|
|
|
492
|
|
|
4,701
|
|
|
200,045
|
|
|
Production
|
(15,192
|
)
|
|
(59
|
)
|
|
(552
|
)
|
|
(18,858
|
)
|
|
Balance at December 31, 2016, as revised
|
309,802
|
|
|
967
|
|
|
8,544
|
|
|
366,871
|
|
|
Revisions of quantity estimate
|
1,344
|
|
|
211
|
|
|
(434
|
)
|
|
3
|
|
|
Extensions and discoveries (2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Acquisitions and divestitures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Production
|
(18,104
|
)
|
|
(71
|
)
|
|
(608
|
)
|
|
(22,178
|
)
|
|
Balance at December 31, 2017 (2)
|
293,042
|
|
|
1,107
|
|
|
7,502
|
|
|
344,696
|
|
|
Revisions of quantity estimate
|
47,871
|
|
|
732
|
|
|
5,602
|
|
|
85,875
|
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Acquisitions and divestitures
|
22,391
|
|
|
12
|
|
|
191
|
|
|
23,609
|
|
|
Production
|
(25,513
|
)
|
|
(106
|
)
|
|
(712
|
)
|
|
(30,421
|
)
|
|
Balance at December 31, 2018 (3)
|
337,791
|
|
|
1,745
|
|
|
12,583
|
|
|
423,759
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total at December 31, 2018
|
337,880
|
|
|
1,749
|
|
|
12,584
|
|
|
423,878
|
|
|
(1)
|
MMcfe
is based on a ratio of 6 Mcf to 1 barrel.
|
|
(2)
|
During
2017
, the Company’s estimated proved reserves, inclusive of the Company’s share of Laramie Energy’s estimated proved reserves,
decreased
by
22,095
MMcfe
or approximately
6%
. Production volumes related to our share of Laramie Energy’s estimated proved reserves resulted in a decrease of
22,178
MMcfe. Beginning in 2017, Par has decided to base its determination of Laramie Energy proved undeveloped reserves on only a two year drilling and three year completion time horizon, which has resulted in negative revisions to our proved reserves of
17,216
MMcfe during 2017. The Company’s share of Laramie Energy’s revisions of quantity estimate also includes
30,362
MMcfe of positive revisions associated with 44 probable locations that were converted to proved developed reserves during 2017. These 44 locations converted to proved reserves during 2017 were not considered extensions because they were drilled in proved areas that are slightly offset to other proved locations. The remaining decrease in estimated proved reserves was due to performance and other changes to the Company’s share of Laramie Energy’s proved developed producing and developed non-producing reserves.
|
|
(3)
|
During
2018
, the Company’s estimated proved reserves, inclusive of the Company’s share of Laramie Energy’s estimated proved reserves,
increased
by
78,682
MMcfe
or approximately
23%
. The Company’s share of Laramie Energy’s revisions of quantity estimate increased primarily due to: 1) additions of
60,679
MMcfe of proved undeveloped reserves primarily located within Laramie Energy's northern acreage, 2)
11,614
MMcfe of positive revisions associated with
13
probable locations that were converted to proved developed reserves during 2018, and 3)
13,582
MMcfe of positive revisions due to performance improvements and other changes to the Company’s share of Laramie Energy’s proved developed and undeveloped reserves. Production volumes related to our share of Laramie Energy’s estimated proved reserves resulted in a decrease of
30,421
MMcfe. During 2018,
Laramie Energy
closed on a purchase and contribution agreement with an unaffiliated third party that contributed
23,609
MMcfe of proved developed reserves in the Piceance Basin.
|
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
||||
|
|
(MMcf)
|
|
(Mbbl)
|
|
(Mbbl)
|
|
(MMcfe) (1)
|
||||
|
December 31, 2016
|
|
|
|
|
|
|
|
||||
|
Proved developed reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
330
|
|
|
7
|
|
|
8
|
|
|
420
|
|
|
Company’s share of Laramie Energy
|
159,500
|
|
|
516
|
|
|
4,349
|
|
|
188,690
|
|
|
Total
|
159,830
|
|
|
523
|
|
|
4,357
|
|
|
189,110
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Company’s share of Laramie Energy
|
150,302
|
|
|
451
|
|
|
4,195
|
|
|
178,181
|
|
|
Total
|
150,302
|
|
|
451
|
|
|
4,195
|
|
|
178,181
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2017
|
|
|
|
|
|
|
|
||||
|
Proved developed reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
392
|
|
|
7
|
|
|
11
|
|
|
500
|
|
|
Company’s share of Laramie Energy
|
174,464
|
|
|
658
|
|
|
4,589
|
|
|
205,946
|
|
|
Total
|
174,856
|
|
|
665
|
|
|
4,600
|
|
|
206,446
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Company’s share of Laramie Energy
|
118,578
|
|
|
449
|
|
|
2,913
|
|
|
138,750
|
|
|
Total
|
118,578
|
|
|
449
|
|
|
2,913
|
|
|
138,750
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2018
|
|
|
|
|
|
|
|
||||
|
Proved developed reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
89
|
|
|
4
|
|
|
1
|
|
|
119
|
|
|
Company’s share of Laramie Energy
|
256,363
|
|
|
1,420
|
|
|
8,868
|
|
|
318,091
|
|
|
Total
|
256,452
|
|
|
1,424
|
|
|
8,869
|
|
|
318,210
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
|
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Company’s share of Laramie Energy
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
|
Total
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
|
(1)
|
MMcfe
is based on a ratio of 6 Mcf to 1 barrel.
|
|
|
Price
per MMbtu
|
|
WTI
per Bbl
|
||||
|
Base pricing, before adjustments for contractual
differentials (Company and Laramie Energy): (1) |
|
|
|
||||
|
December 31, 2016
|
$
|
2.29
|
|
|
$
|
42.75
|
|
|
December 31, 2017
|
2.68
|
|
|
51.34
|
|
||
|
December 31, 2018
|
2.47
|
|
|
65.56
|
|
||
|
(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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(in thousands)
|
||||||||||
|
Company
|
|
|
|
|
|
||||||
|
Future net cash flows
|
$
|
398
|
|
|
$
|
1,802
|
|
|
$
|
1,154
|
|
|
Future costs
|
|
|
|
|
|
||||||
|
Production
|
123
|
|
|
902
|
|
|
713
|
|
|||
|
Development and abandonment
|
35
|
|
|
—
|
|
|
2
|
|
|||
|
Income taxes (1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Future net cash flows
|
240
|
|
|
900
|
|
|
439
|
|
|||
|
10% discount factor
|
(110
|
)
|
|
(328
|
)
|
|
(154
|
)
|
|||
|
Discounted future net cash flows
|
$
|
130
|
|
|
$
|
572
|
|
|
$
|
285
|
|
|
|
|
|
|
|
|
||||||
|
Company’s share of Laramie Energy
|
|
|
|
|
|
||||||
|
Future net cash flows
|
$
|
1,283,890
|
|
|
$
|
1,026,005
|
|
|
$
|
905,607
|
|
|
Future costs
|
|
|
|
|
|
||||||
|
Production
|
583,112
|
|
|
491,748
|
|
|
462,684
|
|
|||
|
Development and abandonment
|
93,546
|
|
|
109,248
|
|
|
136,224
|
|
|||
|
Income taxes (1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Future net cash flows
|
607,232
|
|
|
425,009
|
|
|
306,699
|
|
|||
|
10% discount factor
|
(288,130
|
)
|
|
(209,188
|
)
|
|
(165,557
|
)
|
|||
|
Discounted future net cash flows
|
$
|
319,102
|
|
|
$
|
215,821
|
|
|
$
|
141,142
|
|
|
|
|
|
|
|
|
||||||
|
Total discounted future net cash flows
|
$
|
319,232
|
|
|
$
|
216,393
|
|
|
$
|
141,427
|
|
|
(1)
|
No income tax provision is included in the standardized measure of discounted future net cash flows calculation shown above as we do not project to be taxable or pay cash income taxes based on its available tax assets and additional tax assets generated in the development of its reserves because the tax basis of its oil and gas properties and NOL carryforwards exceeds the amount of discounted future net earnings.
|
|
|
Company
|
|
Company's Share
of Laramie Energy |
|
Total
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at January 1, 2016
|
$
|
192
|
|
|
$
|
39,605
|
|
|
$
|
39,797
|
|
|
Sales of oil and gas production during the period, net of production costs
|
(62
|
)
|
|
(7,979
|
)
|
|
(8,041
|
)
|
|||
|
Acquisitions and divestitures
|
—
|
|
|
81,066
|
|
|
81,066
|
|
|||
|
Net change in prices and production costs
|
(20
|
)
|
|
2,994
|
|
|
2,974
|
|
|||
|
Changes in estimated future development costs
|
14
|
|
|
(8,575
|
)
|
|
(8,561
|
)
|
|||
|
Extensions, discoveries, and improved recovery
|
—
|
|
|
231
|
|
|
231
|
|
|||
|
Revisions of previous quantity estimates, estimated timing of development and other
|
142
|
|
|
16,995
|
|
|
17,137
|
|
|||
|
Previously estimated development and abandonment costs incurred during the period
|
—
|
|
|
12,805
|
|
|
12,805
|
|
|||
|
Accretion of discount
|
19
|
|
|
4,000
|
|
|
4,019
|
|
|||
|
Balance at December 31, 2016
|
285
|
|
|
141,142
|
|
|
141,427
|
|
|||
|
Sales of oil and gas production during the period, net of production costs
|
(28
|
)
|
|
(29,911
|
)
|
|
(29,939
|
)
|
|||
|
Net change in prices and production costs
|
(60
|
)
|
|
35,597
|
|
|
35,537
|
|
|||
|
Revisions of previous quantity estimates, estimated timing of development and other
|
346
|
|
|
37,692
|
|
|
38,038
|
|
|||
|
Previously estimated development and abandonment costs incurred during the period
|
—
|
|
|
17,187
|
|
|
17,187
|
|
|||
|
Accretion of discount
|
29
|
|
|
14,114
|
|
|
14,143
|
|
|||
|
Balance at December 31, 2017
|
572
|
|
|
215,821
|
|
|
216,393
|
|
|||
|
Sales of oil and gas production during the period, net of production costs
|
(127
|
)
|
|
(47,165
|
)
|
|
(47,292
|
)
|
|||
|
Acquisitions and divestitures
|
—
|
|
|
35,182
|
|
|
35,182
|
|
|||
|
Net change in prices and production costs
|
20
|
|
|
(1,365
|
)
|
|
(1,345
|
)
|
|||
|
Revisions of previous quantity estimates, estimated timing of development and other
|
(392
|
)
|
|
54,311
|
|
|
53,919
|
|
|||
|
Previously estimated development and abandonment costs incurred during the period
|
—
|
|
|
40,736
|
|
|
40,736
|
|
|||
|
Accretion of discount
|
57
|
|
|
21,582
|
|
|
21,639
|
|
|||
|
Balance at December 31, 2018
|
$
|
130
|
|
|
$
|
319,102
|
|
|
319,232
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
28,701
|
|
|
$
|
65,615
|
|
|
Restricted cash
|
743
|
|
|
744
|
|
||
|
Total cash, cash equivalents, and restricted cash
|
29,444
|
|
|
66,359
|
|
||
|
Prepaid and other current assets
|
11,711
|
|
|
11,768
|
|
||
|
Due from subsidiaries
|
43,928
|
|
|
8,113
|
|
||
|
Total current assets
|
85,083
|
|
|
86,240
|
|
||
|
Property and equipment
|
|
|
|
||||
|
Property, plant, and equipment
|
18,939
|
|
|
15,773
|
|
||
|
Less accumulated depreciation and depletion
|
(9,034
|
)
|
|
(6,226
|
)
|
||
|
Property and equipment, net
|
9,905
|
|
|
9,547
|
|
||
|
Long-term assets
|
|
|
|
||||
|
Investment in subsidiaries
|
638,975
|
|
|
552,748
|
|
||
|
Other long-term assets
|
3,334
|
|
|
1,976
|
|
||
|
Total assets
|
$
|
737,297
|
|
|
$
|
650,511
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
8,312
|
|
|
$
|
4,510
|
|
|
Other accrued liabilities
|
12,349
|
|
|
12,913
|
|
||
|
Due to subsidiaries
|
96,963
|
|
|
82,524
|
|
||
|
Total current liabilities
|
117,624
|
|
|
99,947
|
|
||
|
Long-term liabilities
|
|
|
|
||||
|
Long-term debt
|
100,411
|
|
|
95,486
|
|
||
|
Common stock warrants
|
5,007
|
|
|
6,808
|
|
||
|
Long-term capital lease obligations
|
475
|
|
|
551
|
|
||
|
Other liabilities
|
1,451
|
|
|
—
|
|
||
|
Total liabilities
|
224,968
|
|
|
202,792
|
|
||
|
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, 2018 and December 31, 2017, 46,983,924 shares and 45,776,087 shares issued at December 31, 2018 and December 31, 2017, respectively
|
470
|
|
|
458
|
|
||
|
Additional paid-in capital
|
617,937
|
|
|
593,295
|
|
||
|
Accumulated deficit
|
(108,751
|
)
|
|
(148,178
|
)
|
||
|
Accumulated other comprehensive income
|
2,673
|
|
|
2,144
|
|
||
|
Total stockholders’ equity
|
512,329
|
|
|
447,719
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
737,297
|
|
|
$
|
650,511
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
4,092
|
|
|
2,871
|
|
|
2,205
|
|
|||
|
General and administrative expense (excluding depreciation)
|
20,721
|
|
|
18,922
|
|
|
15,618
|
|
|||
|
Acquisition and integration costs
|
10,118
|
|
|
192
|
|
|
4,781
|
|
|||
|
Total operating expenses
|
34,931
|
|
|
21,985
|
|
|
22,604
|
|
|||
|
|
|
|
|
|
|
||||||
|
Operating loss
|
(34,931
|
)
|
|
(21,985
|
)
|
|
(22,604
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Interest expense and financing costs, net
|
(10,867
|
)
|
|
(13,709
|
)
|
|
(18,246
|
)
|
|||
|
Debt extinguishment and commitment costs
|
—
|
|
|
(1,804
|
)
|
|
—
|
|
|||
|
Interest income from subsidiaries
|
—
|
|
|
—
|
|
|
583
|
|
|||
|
Other income (expense), net
|
1,155
|
|
|
631
|
|
|
67
|
|
|||
|
Change in value of common stock warrants
|
1,801
|
|
|
(1,674
|
)
|
|
2,962
|
|
|||
|
Equity in earnings (losses) of subsidiaries
|
81,942
|
|
|
111,162
|
|
|
(17,170
|
)
|
|||
|
Total other income (expense), net
|
74,031
|
|
|
94,606
|
|
|
(31,804
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
39,100
|
|
|
72,621
|
|
|
(54,408
|
)
|
|||
|
Income tax benefit
|
327
|
|
|
—
|
|
|
8,573
|
|
|||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Other comprehensive income (loss): (1)
|
|
|
|
|
|
||||||
|
Other post-retirement benefits income (loss), net of tax
|
529
|
|
|
(52
|
)
|
|
2,196
|
|
|||
|
Total other comprehensive income (loss)
|
529
|
|
|
(52
|
)
|
|
2,196
|
|
|||
|
Comprehensive income (loss)
|
$
|
39,956
|
|
|
$
|
72,569
|
|
|
$
|
(43,639
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
$
|
(45,835
|
)
|
|
Adjustments to reconcile net loss to cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
4,092
|
|
|
2,871
|
|
|
2,205
|
|
|||
|
Non-cash interest expense
|
4,925
|
|
|
5,617
|
|
|
13,722
|
|
|||
|
Non-cash interest income from subsidiary
|
—
|
|
|
—
|
|
|
(583
|
)
|
|||
|
Change in value of common stock warrants
|
(1,801
|
)
|
|
1,674
|
|
|
(2,962
|
)
|
|||
|
Deferred taxes
|
—
|
|
|
—
|
|
|
(8,573
|
)
|
|||
|
Stock-based compensation
|
6,196
|
|
|
7,204
|
|
|
2,226
|
|
|||
|
Equity in losses (income) of subsidiaries
|
(81,942
|
)
|
|
(111,162
|
)
|
|
17,170
|
|
|||
|
Debt extinguishment and commitment costs
|
—
|
|
|
1,804
|
|
|
—
|
|
|||
|
Net changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Prepaid and other assets
|
(2,604
|
)
|
|
(2,568
|
)
|
|
23
|
|
|||
|
Accounts payable and other accrued liabilities
|
5,601
|
|
|
3,088
|
|
|
381
|
|
|||
|
Net cash used in operating activities
|
(26,106
|
)
|
|
(18,851
|
)
|
|
(22,226
|
)
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Investments in subsidiaries
|
—
|
|
|
(2,072
|
)
|
|
(264,163
|
)
|
|||
|
Distributions from subsidiaries
|
—
|
|
|
70,645
|
|
|
9,047
|
|
|||
|
Note receivable from subsidiary
|
—
|
|
|
—
|
|
|
10,000
|
|
|||
|
Capital expenditures
|
(3,682
|
)
|
|
(5,366
|
)
|
|
(4,321
|
)
|
|||
|
Due to (from) subsidiaries
|
(25,102
|
)
|
|
80,762
|
|
|
(23,947
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
(28,784
|
)
|
|
143,969
|
|
|
(273,384
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Proceeds from sale of common stock, net of offering costs
|
19,318
|
|
|
—
|
|
|
49,044
|
|
|||
|
Proceeds from borrowings
|
10,770
|
|
|
—
|
|
|
172,282
|
|
|||
|
Repayments of borrowings
|
(11,253
|
)
|
|
(68,873
|
)
|
|
(63,062
|
)
|
|||
|
Payment of deferred loan costs
|
—
|
|
|
—
|
|
|
(6,298
|
)
|
|||
|
Due to (from) subsidiaries
|
—
|
|
|
—
|
|
|
63,578
|
|
|||
|
Other financing activities, net
|
(860
|
)
|
|
(993
|
)
|
|
(598
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
17,975
|
|
|
(69,866
|
)
|
|
214,946
|
|
|||
|
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
(36,915
|
)
|
|
55,252
|
|
|
(80,664
|
)
|
|||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
66,359
|
|
|
11,107
|
|
|
91,771
|
|
|||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
29,444
|
|
|
$
|
66,359
|
|
|
$
|
11,107
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
|
Cash received (paid) for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
(5,750
|
)
|
|
$
|
(7,856
|
)
|
|
$
|
(4,557
|
)
|
|
Taxes
|
(49
|
)
|
|
(1,478
|
)
|
|
—
|
|
|||
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Accrued capital expenditures
|
$
|
714
|
|
|
$
|
370
|
|
|
$
|
361
|
|
|
Value of warrants and debt reclassified to equity
|
—
|
|
|
—
|
|
|
3,084
|
|
|||
|
Capital leases
|
539
|
|
|
165
|
|
|
1,575
|
|
|||
|
|
PAR PACIFIC HOLDINGS, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ William Pate
|
|
|
|
William Pate
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
By:
|
/s/ William Monteleone
|
|
|
|
William Monteleone
|
|
|
|
Chief Financial Officer
|
|
Signature
|
Title
|
|
|
|
|
/s/ WILLIAM PATE
|
President and Chief Executive Officer
(Principal Executive Officer)
|
|
William Pate
|
|
|
|
|
|
/s/ WILLIAM MONTELEONE
|
Chief Financial Officer
(Principal Financial Officer)
|
|
William Monteleone
|
|
|
|
|
|
/s/ IVAN GUERRA
|
Chief Accounting Officer
(Principal Accounting Officer)
|
|
Ivan Guerra
|
|
|
|
|
|
/s/ MELVYN N. KLEIN
|
Chairman Emeritus
|
|
Melvyn N. Klein
|
|
|
|
|
|
/s/ ROBERT S. SILBERMAN
|
Chairman of the Board of Directors
|
|
Robert S. Silberman
|
|
|
|
|
|
/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
|
|
|
|
|
|
/s/ KATHERINE HATCHER
|
Director
|
|
Katherine Hatcher
|
|
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 |
|---|