Par Pacific Holdings Reports Second Quarter 2018 Results
HOUSTON, Aug. 7, 2018 /PRNewswire/ -- Par Pacific Holdings, Inc. (NYSE: PARR) ("Par Pacific" or the "Company") today reported its financial results for the quarter ended June 30, 2018.
Second Quarter 2018 Highlights
-- Net Income of $16.2 million, or $0.35 per diluted share
-- Adjusted Net Income of $13.6 million, or $0.29 per diluted share
-- Adjusted EBITDA of $36.6 million
-- Record on-island sales of 71,900 barrels per day in Hawaii
-- Record throughput of 17,300 barrels per day for the Wyoming refining
business
Par Pacific reported net income of $16.2 million, or $0.35 per diluted share, for the quarter ended June 30, 2018, compared to net income of $7.0 million, or $0.15 per diluted share, for the same quarter in 2017. Second quarter 2018 Adjusted Net Income was $13.6 million, compared to Adjusted Net Income of $7.5 million in the second quarter of 2017. Second quarter 2018 Adjusted EBITDA was $36.6 million, compared to Adjusted EBITDA of $29.6 million in the second quarter of 2017. A reconciliation of reported non-GAAP financial measures to their most directly comparable GAAP financial measures can be found in the tables accompanying this news release.
"Our second quarter operating and financial results highlight our team's ability to improve the Company's market position in all markets," said William Pate, Par Pacific's President and Chief Executive Officer. "We are particularly pleased with the strong financial performance from our Wyoming refining operations and our retail units. Record on-island sales in Hawaii helped drive sequential improvement in Hawaii refining."
Refining
The Refining segment reported operating income of $27.1 million for the second quarter of 2018, compared to operating income of $13.6 million for the second quarter of 2017. Adjusted Gross Margin for the Refining segment was $62.7 million, compared to $57.8 million in the second quarter of 2017.
Refining Adjusted EBITDA was $28.0 million in the second quarter of 2018, compared to Refining Adjusted EBITDA of $22.9 million in the second quarter of 2017.
Hawaii Refinery
The combined Mid Pacific Index was $8.13/bbl in the second quarter of 2018, compared to $8.96/bbl in the second quarter of 2017. The Hawaii refinery's throughput in the second quarter of 2018 was 74 thousand barrels per day (Mbpd). This compares to throughput of 73 Mbpd for the same quarter in 2017. Production costs were $3.55 per throughput barrel in the second quarter of 2018, compared to $3.56 per throughput barrel in the same period in 2017.
Wyoming Refinery
During the second quarter of 2018, the Wyoming 3-2-1 Index averaged $24.99/bbl, compared to $21.47/bbl in the second quarter of 2017. The Wyoming refinery's throughput was 17 Mbpd in the second quarter of 2018. This compares to throughput of 16 Mbpd for the same quarter in 2017. Production costs were $6.14 per throughput barrel in the second quarter of 2018. This compares to $7.06 per throughput barrel in the same quarter in 2017.
Retail
The Retail segment reported operating income of $7.9 million in the second quarter of 2018, compared to $7.0 million in the second quarter of 2017. Adjusted Gross Margin for the Retail segment was $26.5 million in the second quarter of 2018, compared to $20.4 million in the same quarter of 2017.
Retail Adjusted EBITDA was $10.6 million in the second quarter of 2018, compared to $8.5 million in the second quarter of 2017. The Retail segment reported sales volumes of 31.5 million gallons in the second quarter of 2018, compared to 23.7 million gallons in the same quarter of 2017. The second quarter of 2018 includes a full quarter of results from the Northwest retail acquisition.
Logistics
The Logistics segment reported operating income of $8.7 million in the second quarter of 2018, compared to $7.4 million in the second quarter of 2017. Adjusted Gross Margin for the Logistics segment was $12.7 million in the second quarter of 2018, compared to $13.8 million in the same quarter of 2017.
Logistics Adjusted EBITDA was $10.3 million in the second quarter of 2018, compared to $8.9 million in the second quarter of 2017.
Laramie Energy
Equity losses from Laramie in the second quarter of 2018 were $(2.4) million, compared to equity earnings of $2.4 million in the second quarter of 2017. Second quarter 2018 losses attributable to Par Pacific's 39.1% ownership interest in Laramie included $3.2 million in unrealized losses on derivative instruments compared to $3.7 million in unrealized gains on derivative instruments during the second quarter of 2017.
Laramie averaged 197 million cubic feet equivalent per day (MMcfed) of production during the second quarter of 2018 and exited the quarter with production of 204 MMcfed.
Liquidity
Net cash provided by operations totaled $31.3 million for the six months ended June 30, 2018, compared to $62.2 million provided by operations during the six months ended June 30, 2017. At June 30, 2018, Par Pacific's cash balance totaled $82.7 million, long-term debt totaled $388.0 million, and total liquidity was $163.4 million. Par Pacific's cash balance improved by $17.7 million in the quarter, primarily due to cash provided from operations.
Conference Call Information
A conference call is scheduled for Wednesday, August 8, 2018 at 9:00 a.m. Central Time (10:00 a.m. Eastern Time). To access the call, please dial 1-877-404-9648 inside the U.S. or 1-412-902-0030 outside the U.S. and ask for the Par Pacific call. Please dial in at least 10 minutes early to register. The webcast may be accessed online through the Company's website at http://www.parpacific.com on the Investor Relations page. A telephone replay will be available until August 15, 2018 and may be accessed by calling 1-877-660-6853 inside the U.S. or 1-201-612-7415 outside the U.S. and using the conference ID 13681313#.
About Par Pacific
Par Pacific Holdings, Inc., based in Houston, Texas, owns, manages and maintains interests in energy, related retailing and infrastructure businesses. Par Pacific's strategy is to identify, acquire and operate energy, related retailing and infrastructure businesses with attractive competitive positions. Par Pacific owns and operates one of the largest energy infrastructure networks in Hawaii with a 94,000-bpd refinery, a logistics network supplying the major islands of the state and 91 retail locations. In Wyoming, Par Pacific owns a refinery and associated logistics network in a niche market. In Idaho and Washington, Par Pacific owns and operates 33 retail locations. Par Pacific also owns 39.1% of Laramie Energy, LLC which has natural gas operations and assets concentrated in the Piceance Basin in Western Colorado. More information is available at www.parpacific.com.
Forward-Looking Statements
This news release (and oral statements regarding the subject matter of this news release, including those made on the conference call and webcast announced herein) includes certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to qualify for the "safe harbor" from liability established by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements include, without limitation, statements about: expected market conditions; expected refinery throughput; anticipated capital expenditures, including major maintenance costs, and their effect on our financial and operating results, including earnings per share; anticipated retail sales volumes and on-island sales; the anticipated financial and operational results of Laramie Energy, LLC; the amount of our discounted net cash flows and the impact of our NOL carryforwards on them; our ability to identify, acquire and operate energy, related retailing and infrastructure companies with attractive competitive positions; the anticipated synergies and other benefits of the Northwest retail acquisition; the anticipated financial and operating results of the Northwest retail acquisition and the effect on Par Pacific's cash flows and profitability (including free cash flow and Adjusted earnings per share); and other risks and uncertainties detailed in Par Pacific's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and any other documents that Par Pacific files with the Securities and Exchange Commission (SEC). Additionally, forward looking statements are subject to certain risks, trends, and uncertainties, such as changes to financial condition and liquidity; the volatility of crude oil and refined product prices; operating disruptions at our refineries resulting from unplanned maintenance events; uncertainties inherent in estimating oil, natural gas and NGL reserves; environmental risks; and risks of political or regulatory changes. Par Pacific cannot provide assurances that the assumptions upon which these forward-looking statements are based will prove to have been correct. Should one of these risks materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those expressed or implied in any forward-looking statements, and investors are cautioned not to place undue reliance on these forward-looking statements, which are current only as of this date. Par Pacific does not intend to update or revise any forward-looking statements made herein or any other forward looking statements as a result of new information, future events or otherwise. The Company further expressly disclaims any written or oral statements made by a third party regarding the subject matter of this news release.
Contact:
Suneel Mandava
SVP, Finance
(713) 969-2136
smandava@parpacific.com
Condensed Consolidated Statements of Operations
(Unaudited)
(in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, June 30,
2018 2017 2018 2017
---- ---- ---- ----
Revenues $856,396 $564,245 $1,621,835 $1,169,498
Operating expenses
Cost of revenues (excluding
depreciation) 747,924 474,353 1,409,823 975,642
Operating expense (excluding
depreciation) 53,060 51,675 104,070 102,023
Depreciation, depletion, and
amortization 12,775 11,284 25,812 22,544
General and administrative
expense (excluding
depreciation) 12,905 10,482 24,110 23,396
Acquisition and integration
expense 749 - 1,381 253
--- --- ----- ---
Total operating expenses 827,413 547,794 1,565,196 1,123,858
------- ------- --------- ---------
Operating income 28,983 16,451 56,639 45,640
Other income (expense)
Interest expense and financing
costs, net (10,544) (9,139) (18,921) (18,081)
Loss on termination of financing
agreements - (1,804) - (1,804)
Other income, net 657 107 776 237
Change in value of common stock
warrants (74) (547) 671 (1,236)
Change in value of contingent
consideration - - (10,500) -
Equity earnings (losses) from
Laramie Energy, LLC (2,352) 2,352 3,224 11,098
------ ----- ----- ------
Total other income (expense),
net (12,313) (9,031) (24,750) (9,786)
------- ------ ------- ------
Income before income taxes 16,670 7,420 31,889 35,854
Income tax expense (492) (414) (526) (1,062)
---- ---- ---- ------
Net income $16,178 $7,006 $31,363 $34,792
======= ====== ======= =======
Weighted-average shares outstanding
Basic 45,684 45,541 45,659 45,505
Diluted 45,723 45,564 45,700 45,536
Income per share
Basic $0.35 $0.15 $0.68 $0.76
Diluted $0.35 $0.15 $0.68 $0.75
Balance Sheet Data
(Unaudited)
(in thousands)
June 30, 2018 December 31,
2017
------------- -------------
Balance Sheet Data
Cash and cash
equivalents $82,703 $118,333
Working capital (1) 22,999 14,259
Debt, including
current portion 388,039 384,812
Total stockholders'
equity 481,620 447,719
(1) Working
capital is
calculated
as (i)
total
current
assets,
excluding
cash and
cash
equivalents
less (ii)
total
current
liabilities,
excluding
current
portion of
long-term
debt.
Operating Statistics
The following table summarizes certain operational data:
Three Months Ended Six Months Ended
June 30, June 30,
2018 2017 2018 2017
Total Refining Segment
Feedstocks Throughput
(Mbpd) 91.2 89.2 91.9 90.1
Refined product sales
volume (Mbpd) 95.3 86.7 98.9 90.7
Hawaii Refinery
Feedstocks Throughput
(Mbpd) 73.9 72.7 75.0 74.7
Source of Crude Oil:
North America 33.4% 13.8% 36.6% 29.3%
Asia 24.8% 23.3% 15.6% 24.6%
Africa 26.2% 17.3% 33.1% 20.1%
Latin America - % - % - % 0.2%
Middle East 15.6% 45.6% 14.7% 25.8%
Total 100.0% 100.0% 100.0% 100.0%
===== ===== ===== =====
Yield (% of total throughput)
Gasoline and gasoline
blendstocks 28.1% 27.5% 28.2% 27.5%
Distillate 48.7% 49.1% 47.9% 47.0%
Fuel oils 16.6% 14.1% 16.4% 16.3%
Other products 3.4% 6.2% 4.3% 6.0%
--- --- --- ---
Total yield 96.8% 96.9% 96.8% 96.8%
==== ==== ==== ====
Refined product sales volume (Mbpd)
On-island sales volume 71.9 60.6 70.7 61.2
Exports sale volume 6.8 8.7 10.7 13.4
--- --- ---- ----
Total refined product
sales volume 78.7 69.3 81.4 74.6
==== ==== ==== ====
4-1-2-1 Singapore Crack
Spread ($ per barrel)
(1) $6.42 $6.95 $6.40 $6.84
4-1-2-1 Mid Pacific Crack
Spread ($ per barrel)
(1) 7.71 8.35 7.54 8.02
Mid Pacific Crude Oil
Differential ($ per
barrel) (2) (0.42) (0.61) (0.22) (0.91)
Operating income (loss)
per bbl ($/throughput
bbl) 1.93 1.18 2.45 2.63
Adjusted Gross Margin per
bbl ($/throughput bbl)
(3) 5.32 5.76 5.26 6.43
Production costs per bbl
($/throughput bbl) (4) 3.55 3.56 3.60 3.64
DD&A per bbl
($/throughput bbl) 0.65 0.66 0.68 0.65
Wyoming Refinery
Feedstocks Throughput
(Mbpd) 17.3 16.5 16.9 15.4
Yield (% of total throughput)
Gasoline and gasoline
blendstocks 47.2% 48.8% 48.5% 51.2%
Distillate 48.0% 45.9% 46.4% 43.2%
Fuel oils 0.7% 2.5% 1.6% 2.6%
Other products 1.9% 1.9% 1.1% 1.7%
--- --- --- ---
Total yield 97.8% 99.1% 97.6% 98.7%
==== ==== ==== ====
Refined product sales
volume (Mbpd) 16.6 17.4 17.5 16.1
Three Months Ended Six Months Ended
June 30, June 30,
2018 2017 2018 2017
---- ---- ---- ----
Wyoming Refinery (continued)
Wyoming 3-2-1 Index ($
per barrel) (5) $24.99 $21.47 $20.35 $18.99
Operating income (loss)
per bbl ($/throughput
bbl) 8.97 3.90 6.51 1.99
Adjusted Gross Margin per
bbl ($/throughput bbl)
(3) 17.09 13.08 15.57 11.41
Production costs per bbl
($/throughput bbl) (4) 6.14 7.06 6.92 7.25
DD&A per bbl
($/throughput bbl) 1.98 2.06 2.15 2.18
Retail Segment
Retail sales volumes
(thousands of gallons)
(6) 31,489 23,746 53,679 45,804
Logistics Segment
Pipeline throughput (Mbpd)
Crude oil pipelines 88.5 86.7 88.4 88.7
Refined product pipelines 79.5 84.2 85.2 87.5
Total pipeline throughput 168.0 170.9 173.6 176.2
===== ===== ===== =====
(1) The
profitability
of our Hawaii
business is
heavily
influenced by
crack spreads
in both the
Singapore and
U.S. West
Coast
markets.
These markets
reflect the
closest
liquid market
alternatives
to source
refined
products for
Hawaii. We
believe the
Singapore and
Mid Pacific
crack spreads
(or four
barrels of
Brent crude
converted
into one
barrel of
gasoline, two
barrels of
distillate
(diesel and
jet fuel) and
one barrel of
fuel oil)
best reflect
a market
indicator for
our Hawaii
refinery
operations.
The Mid
Pacific crack
spread is
calculated
using a ratio
of 80%
Singapore and
20% San
Francisco
indices.
(2) Weighted-
average
differentials,
excluding
shipping
costs, of a
blend of
crudes with
an API of
31.98 and
sulfur weight
percentage of
0.65% that is
indicative of
our typical
crude oil mix
quality
compared to
Brent crude.
(3) 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
several 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
(ultra-low
sulfur
diesel) as
created from
three barrels
of West Texas
Intermediate
Crude.
Pricing is
based 50% on
applicable
product
pricing in
Rapid City,
South Dakota,
and 50% on
applicable
product
pricing in
Denver,
Colorado.
(6) Retail sales
volumes for
the three and
six months
ended June
30, 2018,
include the
91 days and
100 days of
retail sales
volumes from
Northwest
Retail from
the
acquisition
date of March
23, 2018
through June
30, 2018,
respectively.
Non-GAAP Performance Measures
Management uses certain financial measures to evaluate our operating performance that are considered non-GAAP financial measures. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP and our calculations thereof may not be comparable to similarly titled measures reported by other companies.
Adjusted Gross Margin
Adjusted Gross Margin is defined as (i) operating income (loss) plus operating expense (excluding depreciation), depreciation, depletion, and amortization ("DD&A"), inventory valuation adjustment (which adjusts for timing differences to reflect the economics of our inventory financing agreements, including lower of cost or net realizable value adjustments, the impact of the embedded derivative repurchase obligation, and purchase price allocation adjustments), and unrealized losses (gains) on derivatives or (ii) revenues less cost of revenues (excluding depreciation) plus inventory valuation adjustments and unrealized losses (gains) on derivatives. We define cost of revenues (excluding depreciation) as the hydrocarbon-related costs of inventory sold, transportation costs of delivering product to customers, crude oil consumed in the refining process, costs to satisfy our Renewable Identification Numbers ("RINs") obligations, and certain hydrocarbon fees and taxes. Cost of revenues (excluding depreciation) also includes the unrealized gains (losses) on derivatives and inventory valuation adjustments that we exclude from Adjusted Gross Margin.
Management believes Adjusted Gross Margin is an important measure of operating performance and uses Adjusted Gross Margin per barrel to evaluate operating performance and compare profitability to other companies in the industry and to industry benchmarks. Management believes Adjusted Gross Margin provides useful information to investors because it eliminates the gross impact of volatile commodity prices and adjusts for certain non-cash items and timing differences created by our inventory financing agreement and lower of cost or net realizable value adjustments to demonstrate the earnings potential of the business before other fixed and variable costs, which are reported separately in Operating expense (excluding depreciation) and Depreciation, depletion, and amortization.
Adjusted Gross Margin should not be considered an alternative to operating income (loss), net cash flows from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. Adjusted Gross Margin presented by other companies may not be comparable to our presentation since each company may define this term differently as they may include other manufacturing costs and depreciation expense in cost of revenues.
The following tables present a reconciliation of Adjusted Gross Margin to the most directly comparable GAAP financial measure, operating income (loss), on a historical basis, for selected segments, for the periods indicated (in thousands):
Three months ended June 30, 2018 Refining Logistics Retail
-------------------------------- -------- --------- ------
Operating income (loss) $27,082 $8,650 $7,857
Operating expense (excluding
depreciation) 34,747 2,385 15,924
Depreciation, depletion, and
amortization 7,475 1,673 2,697
Inventory valuation adjustment (12,091) - -
Unrealized loss (gain) on
derivatives 5,496 - -
----- --- ---
Adjusted Gross Margin $62,709 $12,708 $26,478
======= ======= =======
Three months ended June 30, 2017 Refining Logistics Retail
-------------------------------- -------- --------- ------
Operating income (loss) $13,642 $7,423 $6,996
Operating expense (excluding
depreciation) 34,895 4,849 11,951
Depreciation, depletion, and
amortization 7,450 1,524 1,458
Inventory valuation adjustment (2,620) - -
Unrealized loss (gain) on
derivatives 4,399 - -
Adjusted Gross Margin $57,766 $13,796 $20,405
======= ======= =======
Six Months Ended June 30, 2018 Refining Logistics Retail
------------------------------ -------- --------- ------
Operating income (loss) $53,155 $17,443 $13,595
Operating expense (excluding
depreciation) 72,096 4,207 27,763
Depreciation, depletion, and
amortization 15,837 3,315 4,565
Inventory valuation adjustment (23,978) - -
Unrealized loss (gain) on
derivatives 1,991 - -
----- --- ---
Adjusted Gross Margin $119,101 $24,965 $45,923
======== ======= =======
Six Months Ended June 30, 2017 Refining Logistics Retail
------------------------------ -------- --------- ------
Operating income (loss) $41,058 $16,836 $13,116
Operating expense (excluding
depreciation) 71,111 8,646 22,266
Depreciation, depletion, and
amortization 14,853 3,011 2,906
Inventory valuation adjustment (11,412) - -
Unrealized loss (gain) on
derivatives 3,112 - -
Adjusted Gross Margin $118,722 $28,493 $38,288
======== ======= =======
Adjusted Net Income (Loss) and Adjusted EBITDA
Adjusted Net Income (Loss) is defined as net income (loss) excluding changes in the value of contingent consideration and common stock warrants, acquisition and integration expense, unrealized (gains) losses on derivatives, loss on termination of financing agreements, release of tax valuation allowance, inventory valuation adjustment, severance costs, impairment expense, and (gain) loss on sale of assets. Beginning in 2018, Adjusted Net Income (Loss) also excludes Par's share of Laramie Energy's unrealized loss (gain) on derivatives. The exclusion of Par's share of Laramie Energy's unrealized loss (gain) on derivatives from Adjusted Net Income (Loss) is consistent with our treatment of Par's unrealized (gains) losses on derivatives, which are also excluded from Adjusted Net Income (Loss). We have recast the non-GAAP information for three and six months ended June 30, 2017 to conform to the current period presentation.
Adjusted EBITDA is Adjusted Net Income (Loss) excluding interest expense and financing costs, taxes, DD&A, and equity losses (earnings) from Laramie Energy (excluding Par's share of Laramie's unrealized loss or gain on derivatives). We believe Adjusted Net Income (Loss) and Adjusted EBITDA are useful supplemental financial measures that allow investors to assess:
-- The financial performance of our assets without regard to financing
methods, capital structure, or historical cost basis;
-- The ability of our assets to generate cash to pay interest on our
indebtedness; and
-- Our operating performance and return on invested capital as compared to
other companies without regard to financing methods and capital
structure.
Adjusted Net Income (Loss) and Adjusted EBITDA should not be considered in isolation, or as a substitute for, operating income (loss), net income (loss), cash flows provided by operating, investing, and financing activities, or other income or cash flow statement data prepared in accordance with GAAP. Adjusted Net Income (Loss) and Adjusted EBITDA presented by other companies may not be comparable to our presentation as other companies may define these terms differently.
The following table presents a reconciliation of Adjusted Net Income (Loss) and Adjusted EBITDA to the most directly comparable GAAP financial measure, net income (loss), on a historical basis for the periods indicated (in thousands):
Three Months Ended Six Months Ended June 30,
June 30,
2018 2017 2018 2017
---- ---- ---- ----
Net income $16,178 $7,006 $31,363 $34,792
Inventory valuation
adjustment (12,091) (2,620) (23,978) (11,412)
Unrealized loss
(gain) on
derivatives 5,496 4,399 1,991 3,112
Acquisition and
integration expense 749 - 1,381 253
Loss on termination
of financing
agreements - 1,804 - 1,804
Change in value of
common stock
warrants 74 547 (671) 1,236
Change in value of
contingent
consideration - - 10,500 -
Severance costs - - - 1,595
Par's share of
Laramie Energy's
unrealized loss
(gain) on
derivatives (1) 3,157 (3,680) 1,169 (13,917)
Adjusted Net Income 13,563 7,456 21,755 17,463
Depreciation,
depletion, and
amortization 12,775 11,284 25,812 22,544
Interest expense and
financing costs,
net 10,544 9,139 18,921 18,081
Equity losses
(earnings) from
Laramie Energy,
LLC, excluding
Par's share of
unrealized loss
(gain) on
derivatives (805) 1,328 (4,393) 2,819
Income tax expense 492 414 526 1,062
--- --- --- -----
Adjusted EBITDA $36,569 $29,621 $62,621 $61,969
======= ======= ======= =======
(1) Included in
Equity
earnings
from Laramie
Energy, LLC
on our
Condensed
Consolidated
Statements
of
Operations.
The following table sets forth the computation of basic and diluted Adjusted Net Income (Loss) per share (in thousands, except per share amounts):
Three Months Ended Six Months Ended June 30,
June 30,
2018 2017 2018 2017
---- ---- ---- ----
Adjusted Net
Income $13,563 $7,456 $21,755 $17,463
Undistributed
Adjusted Net
Income allocated
to participating
securities (1) 204 92 300 207
--- --- --- ---
Adjusted Net
Income
attributable to
common
stockholders 13,359 7,364 21,455 17,256
Plus: effect of
convertible
securities - - - -
--- --- --- ---
Numerator for
diluted income
per common share $13,359 $7,364 $21,455 $17,256
======= ====== ======= =======
Basic weighted-
average common
stock shares
outstanding 45,684 45,541 45,659 45,505
Add dilutive
effects of common
stock equivalents 39 23 41 31
Diluted weighted-
average common
stock shares
outstanding 45,723 45,564 45,700 45,536
====== ====== ====== ======
Basic Adjusted Net
Income per common
share $0.29 $0.16 $0.47 $0.38
Diluted Adjusted
Net Income per
common share $0.29 $0.16 $0.47 $0.38
Participating
securities
include
restricted
stock that
has been
issued but
has not yet
(1) vested.
Adjusted EBITDA by Segment
Adjusted EBITDA by segment is defined as operating income (loss) by segment excluding unrealized (gains) losses on derivatives, inventory valuation adjustment, severance costs, and depreciation, depletion, and amortization expense. We believe Adjusted EBITDA by segment is a useful supplemental financial measure to evaluate the economic performance of our segments without regard to financing methods, capital structure, or historical cost basis.
The following table presents a reconciliation of Adjusted EBITDA to the most directly comparable GAAP financial measure, operating income (loss), on a historical basis, for selected segments, for the periods indicated (in thousands):
Three Months Ended June 30, 2018
Refining Logistics Retail
-------- --------- ------
Operating
income
by
segment $27,082 $8,650 $7,857
Depreciation,
depletion,
and
amortization 7,475 1,673 2,697
Inventory
valuation
adjustment (12,091) - -
Unrealized
loss
(gain)
on
derivatives 5,496 - -
Adjusted
EBITDA $27,962 $10,323 $10,554
======= ======= =======
Three Months Ended June 30, 2017
Refining Logistics Retail
-------- --------- ------
Operating
income
by
segment $13,642 $7,423 $6,996
Depreciation,
depletion,
and
amortization 7,450 1,524 1,458
Inventory
valuation
adjustment (2,620) - -
Unrealized
loss
(gain)
on
derivatives 4,399 - -
Adjusted
EBITDA $22,871 $8,947 $8,454
======= ====== ======
Six Months Ended June 30, 2018
Refining Logistics Retail
-------- --------- ------
Operating
income
(loss)
by
segment $53,155 $17,443 $13,595
Depreciation,
depletion
and
amortization 15,837 3,315 4,565
Inventory
valuation
adjustment (23,978) - -
Unrealized
loss
(gain)
on
derivatives 1,991 - -
Adjusted
EBITDA $47,005 $20,758 $18,160
======= ======= =======
Six Months Ended June 30, 2017
Refining Logistics Retail
-------- ------
Operating
income
(loss)
by
segment $41,058 $16,836 $13,116
Depreciation,
depletion
and
amortization 14,853 3,011 2,906
Inventory
valuation
adjustment (11,412) - -
Unrealized
loss
(gain)
on
derivatives 3,112 - -
Severance
costs 395 - -
Adjusted
EBITDA $48,006 $19,847 $16,022
======= ======= =======
View original content:http://www.prnewswire.com/news-releases/par-pacific-holdings-reports-second-quarter-2018-results-300693440.html
SOURCE Par Pacific Holdings, Inc.
