Green Plains Reports Third Quarter 2025 Financial Results
Results for the Third Quarter of 2025 and Future Outlook:
-
Net income attributable to Green Plains of
, or EPS of$11.9 million per diluted share$0.17 -
Adjusted EBITDA of
, inclusive of$52.6 million in 45Z production tax credit value net of discounts and other costs$25.0 million -
On track for
-$15 of 45Z production tax credit monetization value net of discounts and other costs for the fourth quarter$25 million -
Carbon capture started up and fully operational at
York ,Nebraska facility -
Central City andWood River, Nebraska carbon capture systems are online and ramping up capture volumes providing a distinct carbon intensity advantage forNebraska -based plants - 45Z tax credit monetization agreement executed, advancing low-carbon ethanol value creation
-
Sale of
Obion, Tennessee plant completed; proceeds used to fully repay junior mezzanine debt and further strengthen the balance sheet$130.7 million -
Achieved strong utilization in the quarter from the nine operating ethanol plants of
101% - Disciplined risk management strategy continues to support fourth quarter margins and cash flow
“This quarter marks an important milestone for Green Plains,” said Chris Osowski, President and Chief Executive Officer. “We delivered strong Adjusted EBITDA and operating results, completed the sale of our
“Operational excellence is our foundation,” added Osowski. “Our plants once again delivered outstanding performance, with strong utilization running at
45Z production tax credits were recorded as a benefit to income tax in accordance with ASC 740 under
“Throughout this year, we’ve narrowed our focus, strengthened near-term liquidity and maximized the carbon opportunity in front of us,” continued Osowski. “With our first production tax credit monetization agreement in place and meaningful 45Z tax benefits already contributing to results, we are well positioned to create sustainable, long-term value for shareholders.”
Highlights and Recent Developments
-
On October 27, 2025, successfully completed
in privately negotiated convertible note exchange and subscription transactions enhancing financial flexibility$200 million -
Completed the sale of
Obion, Tennessee plant for plus working capital, using the proceeds to eliminate$170 million junior mezzanine debt and strengthen corporate liquidity$130.7 million - On September 17, 2025, executed tax credit monetization agreement for the Advantage Nebraska sites, along with a term sheet to expand program to three additional sites
-
On October 14, 2025, announced carbon capture facility in
York ,Nebraska started up, significantly lowering the carbon intensity of the site -
In late October 2025, carbon capture facilities in
Central City andWood River, Nebraska began commissioning following successful system validation and startup activities
Results of Operations
Green Plains’ ethanol production segment sold 197.3 million gallons of ethanol during the third quarter of 2025, compared with 220.3 million gallons for the same period in 2024. The consolidated ethanol crush margin was
Consolidated revenues decreased
Net income attributable to Green Plains decreased
Segment Information
The company reports the financial and operating performance for the following two operating segments: (1) ethanol production, which includes the production, storage and transportation of ethanol, distillers grains, Ultra-High Protein and renewable corn oil and (2) agribusiness and energy services, which includes grain handling and storage, commodity marketing and merchant trading for company-produced and third-party ethanol, distillers grains, Ultra-High Protein, renewable corn oil, natural gas and other commodities.
GREEN PLAINS INC. |
|||||||||||||||||||||
SEGMENT OPERATIONS |
|||||||||||||||||||||
(unaudited, in thousands) |
|||||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
% Var. |
|
|
2025 |
|
|
|
2024 |
|
|
% Var. |
||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ethanol production |
$ |
473,912 |
|
|
$ |
564,639 |
|
|
(16.1 |
)% |
|
$ |
1,498,837 |
|
|
$ |
1,595,741 |
|
|
(6.1 |
)% |
Agribusiness and energy services |
|
40,789 |
|
|
|
101,860 |
|
|
(60.0 |
) |
|
|
182,149 |
|
|
|
301,805 |
|
|
(39.6 |
) |
Intersegment eliminations |
|
(6,214 |
) |
|
|
(7,764 |
) |
|
(20.0 |
) |
|
|
(18,155 |
) |
|
|
(22,772 |
) |
|
(20.3 |
) |
|
$ |
508,487 |
|
|
$ |
658,735 |
|
|
(22.8 |
)% |
|
$ |
1,662,831 |
|
|
$ |
1,874,774 |
|
|
(11.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ethanol production (1) (2) |
$ |
42,545 |
|
|
$ |
66,313 |
|
|
(35.8 |
)% |
|
$ |
70,343 |
|
|
$ |
94,060 |
|
|
(25.2 |
)% |
Agribusiness and energy services |
|
9,621 |
|
|
|
11,796 |
|
|
(18.4 |
) |
|
|
26,432 |
|
|
|
30,239 |
|
|
(12.6 |
) |
|
$ |
52,166 |
|
|
$ |
78,109 |
|
|
(33.2 |
)% |
|
$ |
96,775 |
|
|
$ |
124,299 |
|
|
(22.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ethanol production |
$ |
23,868 |
|
|
$ |
21,444 |
|
|
11.3 |
% |
|
$ |
67,821 |
|
|
$ |
62,522 |
|
|
8.5 |
% |
Agribusiness and energy services (3) |
|
252 |
|
|
|
505 |
|
|
(50.1 |
) |
|
|
4,710 |
|
|
|
1,507 |
|
|
* |
|
Corporate activities (4) |
|
848 |
|
|
|
4,121 |
|
|
(79.4 |
) |
|
|
2,384 |
|
|
|
5,112 |
|
|
(53.4 |
) |
|
$ |
24,968 |
|
|
$ |
26,070 |
|
|
(4.2 |
)% |
|
$ |
74,915 |
|
|
$ |
69,141 |
|
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ethanol production (1) (2) (5) |
$ |
4,374 |
|
|
$ |
35,240 |
|
|
(87.6 |
)% |
|
$ |
(47,394 |
) |
|
$ |
(626 |
) |
|
* |
|
Agribusiness and energy services (3) |
|
6,942 |
|
|
|
7,830 |
|
|
(11.3 |
) |
|
|
10,224 |
|
|
|
16,000 |
|
|
(36.1 |
) |
Corporate activities (4) (6) (7) |
|
22,553 |
|
|
|
12,982 |
|
|
73.7 |
|
|
|
(19,584 |
) |
|
|
(21,922 |
) |
|
(10.7 |
) |
|
$ |
33,869 |
|
|
$ |
56,052 |
|
|
(39.6 |
)% |
|
$ |
(56,754 |
) |
|
$ |
(6,548 |
) |
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ethanol production (1) (2) (5) |
$ |
28,664 |
|
|
$ |
56,144 |
|
|
(48.9 |
)% |
|
$ |
18,240 |
|
|
$ |
60,475 |
|
|
(69.8 |
)% |
Agribusiness and energy services |
|
6,665 |
|
|
|
8,754 |
|
|
(23.9 |
) |
|
|
14,849 |
|
|
|
18,855 |
|
|
(21.2 |
) |
Corporate activities (8) |
|
22,745 |
|
|
|
18,420 |
|
|
23.5 |
|
|
|
(45,404 |
) |
|
|
(12,765 |
) |
|
* |
|
EBITDA |
|
58,074 |
|
|
|
83,318 |
|
|
(30.3 |
) |
|
|
(12,315 |
) |
|
|
66,565 |
|
|
* |
|
Restructuring costs |
|
2,709 |
|
|
|
— |
|
|
* |
|
|
21,815 |
|
|
|
— |
|
|
* |
||
Gain on sale of assets, net |
|
(36,006 |
) |
|
|
(30,723 |
) |
|
17.2 |
|
|
|
(31,962 |
) |
|
|
(30,723 |
) |
|
4.0 |
|
Impairment of assets held for sale |
|
— |
|
|
|
— |
|
|
* |
|
|
10,724 |
|
|
|
— |
|
|
* |
||
Other expense (9) |
|
2,025 |
|
|
|
— |
|
|
* |
|
|
2,025 |
|
|
|
— |
|
|
* |
||
45Z production tax credits (10) |
|
26,521 |
|
|
|
— |
|
|
* |
|
|
26,521 |
|
|
|
— |
|
|
* |
||
(Gain) loss on sale of equity method investment |
|
(800 |
) |
|
|
— |
|
|
* |
|
|
26,187 |
|
|
|
— |
|
|
* |
||
Proportional share of EBITDA adjustments to equity method investees |
|
45 |
|
|
|
723 |
|
|
(93.8 |
) |
|
|
1,873 |
|
|
|
1,039 |
|
|
80.3 |
|
|
$ |
52,568 |
|
|
$ |
53,318 |
|
|
(1.4 |
)% |
|
$ |
44,868 |
|
|
$ |
36,881 |
|
|
21.7 |
% |
(1) Ethanol production includes inventory lower of cost or net realizable value adjustments of |
|||||||||||||||||||||
(2) Ethanol production includes margins from a one-time sale of accumulated RINs of |
|||||||||||||||||||||
(3) Depreciation and amortization for agribusiness and energy services includes impairment of property and equipment of |
|||||||||||||||||||||
(4) Depreciation and amortization for corporate activities includes an impairment of a research and development technology intangible asset of |
|||||||||||||||||||||
(5) Ethanol production includes impairment of assets held for sale of |
|||||||||||||||||||||
(6) Corporate activities includes |
|||||||||||||||||||||
(7) Corporate activities include a net pretax gain on sale of assets, net of |
|||||||||||||||||||||
(8) Corporate activities include a net pretax gain on sale of assets of |
|||||||||||||||||||||
(9) Other expense includes non-cash expense related to the revaluation of liability-based warrants recorded in other, net on the consolidated statements of operations for the three and nine months ended September 30, 2025. |
|||||||||||||||||||||
(10) 45Z production tax credits are recorded within income tax benefit on the consolidated statements of operations for the three and nine months ended September 30, 2025. |
|||||||||||||||||||||
* Percentage variances not considered meaningful |
|||||||||||||||||||||
GREEN PLAINS INC. |
|||||||||||||
SELECTED OPERATING DATA |
|||||||||||||
(unaudited, in thousands) |
|||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||
|
2025 |
|
2024 |
|
% Var. |
|
2025 |
|
2024 |
|
% Var. |
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Ethanol production |
|
|
|
|
|
|
|
|
|
|
|
||
Ethanol (gallons) |
197,264 |
|
220,299 |
|
(10.5 |
)% |
|
586,163 |
|
636,686 |
|
(7.9 |
)% |
Distillers grains (equivalent dried tons) |
417 |
|
489 |
|
(14.7 |
) |
|
1,247 |
|
1,421 |
|
(12.2 |
) |
Ultra-High Protein (tons) |
71 |
|
69 |
|
2.9 |
|
|
205 |
|
194 |
|
5.7 |
|
Renewable corn oil (pounds) |
72,345 |
|
77,074 |
|
(6.1 |
) |
|
201,839 |
|
217,425 |
|
(7.2 |
) |
Corn consumed (bushels) |
66,601 |
|
75,140 |
|
(11.4 |
) |
|
198,177 |
|
218,233 |
|
(9.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||
Agribusiness and energy services (1) |
|
|
|
|
|
|
|
|
|
|
|
||
Ethanol (gallons) |
210,473 |
|
262,111 |
|
(19.7 |
) |
|
691,897 |
|
780,844 |
|
(11.4 |
) |
(1) Includes gallons from the ethanol production segment. |
|||||||||||||
GREEN PLAINS INC. |
|||||
CONSOLIDATED CRUSH MARGIN |
|||||
(unaudited, in thousands) |
|||||
|
Three Months Ended September 30, |
||||
|
2025 |
|
2024 |
||
|
|
|
|
||
Ethanol production operating income (1) |
$ |
4,374 |
|
$ |
35,240 |
Depreciation and amortization |
|
23,868 |
|
|
21,444 |
45Z production tax credits (2) |
|
26,521 |
|
|
— |
Adjusted ethanol production operating income |
|
54,763 |
|
|
56,684 |
Intercompany fees and nonethanol operating activities, net (3) |
|
4,845 |
|
|
1,607 |
Consolidated ethanol crush margin |
$ |
59,608 |
|
$ |
58,291 |
(1) Ethanol production includes inventory lower of cost or net realizable value adjustments of |
|||||
(2) 45Z production tax credits are recorded within income tax benefit for the three months ended September 30, 2025. |
|||||
(3) Includes |
|||||
Liquidity and Capital Resources
As of September 30, 2025, Green Plains had
Conference Call Information
On November 5, 2025, Green Plains Inc. will host a conference call at 9 a.m. Eastern time (8 a.m. Central time) to discuss third quarter 2025 operating results. Domestic and international participants can access the conference call by dialing 888.210.4215 and 646.960.0269, respectively, and referencing conference ID 5027523. Participants are advised to call at least 10 minutes prior to the start time. Alternatively, the conference call and presentation will be accessible on Green Plains’ website https://investor.gpreinc.com/events-and-presentations.
Non-GAAP Financial Measures
Management uses EBITDA, adjusted EBITDA, segment EBITDA and consolidated ethanol crush margins to measure the company’s financial performance and to internally manage its businesses. EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization excluding the amortization of right-of-use assets and debt issuance costs. Adjusted EBITDA includes adjustments related to restructuring costs, net gain on sale of assets, loss on sale of equity method investment, impairment of assets held for sale, our proportional share of EBITDA adjustments of our equity method investees and 45Z production tax credits. Management believes these measures provide useful information to investors for comparison with peer and other companies. These measures should not be considered alternatives to net income or segment operating income, which are prepared in accordance with
About Green Plains Inc.
Green Plains Inc. (NASDAQ:GPRE) is a leading biorefining company advancing the transition to a low-carbon world through the production of renewable fuels and sustainable, high-impact ingredients. The company leverages agricultural, biological, and fermentation expertise to transform annually renewable crops into low-carbon energy and sustainable feedstocks. Green Plains is actively deploying carbon capture and storage (CCS) solutions at three of its facilities this year. Through innovation and operational excellence, Green Plains is reducing the carbon intensity of its products while delivering value to stakeholders. For more information, visit www.gpreinc.com.
Forward-Looking Statements
All statements in this press release (and oral statements made regarding the subjects of this communication), including those that express a belief, expectation or intention, may be considered forward-looking statements (as defined in Section 21E of the Securities Exchange Act, as amended, and Section 27A of the Securities Act of 1933, as amended) that involve risks and uncertainties that could cause actual results to differ materially from projected results. Without limiting the generality of the foregoing, forward-looking statements contained in this communication include statements relying on a number of assumptions concerning future events and are subject to a number of uncertainties and factors, many of which are outside the control of the company, which could cause actual results to differ materially from such statements. Accordingly, investors should not place undue reliance on forward-looking statements as a prediction of actual results. The forward-looking statements may include, but are not limited to the expected future growth, dividends and distributions; and plans and objectives of management for future operations. Forward-looking statements may be identified by words such as “believe,” “intend,” “expect,” “may,” “should,” “will,” “anticipate,” “could,” “estimate,” “plan,” “predict,” “project” and variations of these words or similar expressions (or the negative versions of such words or expressions). While the company believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of its business. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: the failure to realize the anticipated results from the new products being developed; local, regional and national economic conditions and the impact they may have on the company and its customers; disruption caused by health epidemics, such as the COVID-19 outbreak; conditions in the ethanol and biofuels industry, including a sustained decrease in the level of supply or demand for ethanol and biofuels or a sustained decrease in the price of ethanol or biofuels; competition in the ethanol industry and other industries in which we operate; commodity market risks, including those that may result from weather conditions; the financial condition of the company’s customers; any non-performance by customers of their contractual obligations; changes in safety, health, environmental and other governmental policy and regulation, including changes to tax laws such as the One Big Beautiful Bill Act; the impact of tariffs, renewable fuel programs and low carbon programs; risks related to acquisition and disposition activities and achieving anticipated results; risks associated with merchant trading; the results of any reviews, investigations or other proceedings by government authorities; and the performance of the company.
The foregoing list of factors is not exhaustive. The forward-looking statements in this press release speak only as of the date they are made and the company assumes no obligation and does not intend to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities and other applicable laws. We have based these forward-looking statements on our current expectations and assumptions about future events. While the company’s management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond the company’s control. These risks, contingencies and uncertainties relate to, among other matters, the risks and uncertainties set forth in the “Risk Factors” section of the company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission (the “SEC”), and any subsequent reports filed by the company with the SEC. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements.
GREEN PLAINS INC. |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
|
September 30,
|
|
December 31,
|
||
|
(unaudited) |
|
|
||
ASSETS |
|||||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
135,903 |
|
$ |
173,041 |
Restricted cash |
|
75,722 |
|
|
36,354 |
Accounts receivable, net |
|
84,942 |
|
|
94,901 |
Inventories |
|
126,968 |
|
|
227,444 |
Other current assets |
|
23,056 |
|
|
37,292 |
Total current assets |
|
446,591 |
|
|
569,032 |
Property and equipment, net |
|
958,262 |
|
|
1,042,460 |
Operating lease right-of-use assets |
|
59,093 |
|
|
72,161 |
Deferred income taxes, net |
|
26,521 |
|
|
— |
Other assets |
|
42,016 |
|
|
98,521 |
Total assets |
$ |
1,532,483 |
|
$ |
1,782,174 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
90,434 |
|
$ |
154,817 |
Accrued and other liabilities |
|
59,076 |
|
|
53,712 |
Derivative financial instruments |
|
27,709 |
|
|
9,500 |
Operating lease current liabilities |
|
20,930 |
|
|
24,711 |
Product financing arrangement |
|
20,895 |
|
|
— |
Short-term notes payable and other borrowings |
|
45,000 |
|
|
140,829 |
Current maturities of long-term debt |
|
2,042 |
|
|
2,118 |
Total current liabilities |
|
266,086 |
|
|
385,687 |
Long-term debt |
|
306,372 |
|
|
432,460 |
Operating lease long-term liabilities |
|
39,655 |
|
|
49,190 |
Carbon equipment liabilities |
|
117,519 |
|
|
17,918 |
Other liabilities |
|
27,902 |
|
|
22,382 |
Total liabilities |
|
757,534 |
|
|
907,637 |
|
|
|
|
||
Stockholders' equity |
|
|
|
||
Total Green Plains stockholders' equity |
|
768,923 |
|
|
865,215 |
Noncontrolling interests |
|
6,026 |
|
|
9,322 |
Total stockholders' equity |
|
774,949 |
|
|
874,537 |
Total liabilities and stockholders' equity |
$ |
1,532,483 |
|
$ |
1,782,174 |
GREEN PLAINS INC. |
|||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(unaudited, in thousands except per share amounts) |
|||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
508,487 |
|
|
$ |
658,735 |
|
|
$ |
1,662,831 |
|
|
$ |
1,874,774 |
|
|
|
|
|
|
|
|
|
||||||||
Costs and expenses |
|
|
|
|
|
|
|
||||||||
Cost of goods sold (excluding depreciation and amortization expenses reflected below) |
|
456,321 |
|
|
|
580,626 |
|
|
|
1,566,056 |
|
|
|
1,750,475 |
|
Selling, general and administrative expenses |
|
29,335 |
|
|
|
26,710 |
|
|
|
99,852 |
|
|
|
92,429 |
|
Gain on sale of assets, net |
|
(36,006 |
) |
|
|
(30,723 |
) |
|
|
(31,962 |
) |
|
|
(30,723 |
) |
Depreciation and amortization expenses |
|
24,968 |
|
|
|
26,070 |
|
|
|
74,915 |
|
|
|
69,141 |
|
Impairment of assets held for sale |
|
— |
|
|
|
— |
|
|
|
10,724 |
|
|
|
— |
|
Total costs and expenses |
|
474,618 |
|
|
|
602,683 |
|
|
|
1,719,585 |
|
|
|
1,881,322 |
|
Operating income (loss) |
|
33,869 |
|
|
|
56,052 |
|
|
|
(56,754 |
) |
|
|
(6,548 |
) |
|
|
|
|
|
|
|
|
||||||||
Other income (expense) |
|
|
|
|
|
|
|
||||||||
Interest income |
|
1,089 |
|
|
|
1,737 |
|
|
|
2,726 |
|
|
|
5,737 |
|
Interest expense |
|
(47,763 |
) |
|
|
(10,089 |
) |
|
|
(70,575 |
) |
|
|
(25,369 |
) |
Other, net |
|
(2,673 |
) |
|
|
478 |
|
|
|
(4,227 |
) |
|
|
1,272 |
|
Total other income (expense) |
|
(49,347 |
) |
|
|
(7,874 |
) |
|
|
(72,076 |
) |
|
|
(18,360 |
) |
Income (loss) before income taxes and income (loss) from equity method investees |
|
(15,478 |
) |
|
|
48,178 |
|
|
|
(128,830 |
) |
|
|
(24,908 |
) |
Income tax benefit |
|
25,638 |
|
|
|
825 |
|
|
|
23,238 |
|
|
|
769 |
|
Income (loss) from equity method investees, net of income taxes |
|
814 |
|
|
|
(366 |
) |
|
|
(28,302 |
) |
|
|
(2,384 |
) |
Net income (loss) |
|
10,974 |
|
|
|
48,637 |
|
|
|
(133,894 |
) |
|
|
(26,523 |
) |
Net income (loss) attributable to noncontrolling interests |
|
(952 |
) |
|
|
437 |
|
|
|
(676 |
) |
|
|
1,039 |
|
Net income (loss) attributable to Green Plains |
$ |
11,926 |
|
|
$ |
48,200 |
|
|
$ |
(133,218 |
) |
|
$ |
(27,562 |
) |
|
|
|
|
|
|
|
|
||||||||
Earnings per share |
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to Green Plains - basic |
$ |
0.17 |
|
|
$ |
0.75 |
|
|
$ |
(1.99 |
) |
|
$ |
(0.43 |
) |
Net income (loss) attributable to Green Plains - diluted |
$ |
0.17 |
|
|
$ |
0.69 |
|
|
$ |
(1.99 |
) |
|
$ |
(0.43 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
|
69,855 |
|
|
|
63,946 |
|
|
|
66,826 |
|
|
|
63,741 |
|
Diluted |
|
77,869 |
|
|
|
71,660 |
|
|
|
66,826 |
|
|
|
63,741 |
|
GREEN PLAINS INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(unaudited, in thousands) |
|||||||
|
Nine Months Ended
|
||||||
|
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities |
|
|
|
||||
Net loss |
$ |
(133,894 |
) |
|
$ |
(26,523 |
) |
Noncash operating adjustments |
|
|
|
||||
Depreciation and amortization |
|
74,915 |
|
|
|
69,141 |
|
Gain on sale of assets, net |
|
(31,962 |
) |
|
|
(30,723 |
) |
Impairment of assets held for sale |
|
10,724 |
|
|
|
— |
|
Inventory lower of cost or net realizable value adjustment |
|
275 |
|
|
|
10,086 |
|
Amortization of debt issuance costs and non-cash interest expense |
|
9,691 |
|
|
|
1,758 |
|
Loss on extinguishment of debt |
|
35,654 |
|
|
|
1,763 |
|
Deferred income taxes |
|
(20,538 |
) |
|
|
(2,122 |
) |
Stock-based compensation |
|
13,728 |
|
|
|
10,162 |
|
Loss from equity method investees, net of income taxes |
|
28,302 |
|
|
|
2,384 |
|
Other |
|
8,850 |
|
|
|
404 |
|
Net change in working capital |
|
47,778 |
|
|
|
(39,326 |
) |
Net cash provided by (used in) operating activities |
|
43,523 |
|
|
|
(2,996 |
) |
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
||||
Purchases of property and equipment, net |
|
(31,864 |
) |
|
|
(67,825 |
) |
Proceeds from the sale of assets |
|
184,249 |
|
|
|
48,879 |
|
Proceeds from the sale of equity method investment |
|
23,500 |
|
|
|
— |
|
Investment in equity method investees, net |
|
(4,909 |
) |
|
|
(15,672 |
) |
Net cash provided by (used in) investing activities |
|
170,976 |
|
|
|
(34,618 |
) |
|
|
|
|
||||
Cash flows from financing activities |
|
|
|
||||
Net payments - long term debt |
|
(132,133 |
) |
|
|
(61,230 |
) |
Net proceeds (payments) - short-term borrowings |
|
(96,286 |
) |
|
|
16,397 |
|
Net proceeds from product financing arrangement |
|
20,895 |
|
|
|
— |
|
Payments on extinguishment of non-controlling interest |
|
— |
|
|
|
(29,196 |
) |
Payments of transaction costs |
|
— |
|
|
|
(5,951 |
) |
Other |
|
(4,745 |
) |
|
|
(9,208 |
) |
Net cash used in financing activities |
|
(212,269 |
) |
|
|
(89,188 |
) |
|
|
|
|
||||
Net change in cash and cash equivalents, and restricted cash |
|
2,230 |
|
|
|
(126,802 |
) |
Cash and cash equivalents, and restricted cash, beginning of period |
|
209,395 |
|
|
|
378,762 |
|
Cash and cash equivalents, and restricted cash, end of period |
$ |
211,625 |
|
|
$ |
251,960 |
|
|
|
|
|
||||
Reconciliation of total cash and cash equivalents, and restricted cash |
|
|
|
||||
Cash and cash equivalents |
$ |
135,903 |
|
|
$ |
227,460 |
|
Restricted cash |
|
75,722 |
|
|
|
24,500 |
|
Total cash and cash equivalents, and restricted cash |
$ |
211,625 |
|
|
$ |
251,960 |
|
GREEN PLAINS INC. |
|||||||||||||||
RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(unaudited, in thousands) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (loss) |
$ |
10,974 |
|
|
$ |
48,637 |
|
|
$ |
(133,894 |
) |
|
$ |
(26,523 |
) |
Interest expense |
|
47,763 |
|
|
|
10,089 |
|
|
|
70,575 |
|
|
|
25,369 |
|
Income tax benefit, net of equity method income taxes |
|
(25,631 |
) |
|
|
(1,478 |
) |
|
|
(23,911 |
) |
|
|
(1,422 |
) |
Depreciation and amortization (1) |
|
24,968 |
|
|
|
26,070 |
|
|
|
74,915 |
|
|
|
69,141 |
|
EBITDA |
|
58,074 |
|
|
|
83,318 |
|
|
|
(12,315 |
) |
|
|
66,565 |
|
|
|
|
|
|
|
|
|
||||||||
Restructuring costs |
|
2,709 |
|
|
|
— |
|
|
|
21,815 |
|
|
|
— |
|
Gain on sale of assets, net |
|
(36,006 |
) |
|
|
(30,723 |
) |
|
|
(31,962 |
) |
|
|
(30,723 |
) |
Impairment of assets held for sale |
|
— |
|
|
|
— |
|
|
|
10,724 |
|
|
|
— |
|
Other expense (2) |
|
2,025 |
|
|
|
— |
|
|
|
2,025 |
|
|
|
— |
|
45Z production tax credits (3) |
|
26,521 |
|
|
|
— |
|
|
|
26,521 |
|
|
|
— |
|
(Gain) loss on sale of equity method investment |
|
(800 |
) |
|
|
— |
|
|
|
26,187 |
|
|
|
— |
|
Proportional share of EBITDA adjustments to equity method investees |
|
45 |
|
|
|
723 |
|
|
|
1,873 |
|
|
|
1,039 |
|
Adjusted EBITDA |
$ |
52,568 |
|
|
$ |
53,318 |
|
|
$ |
44,868 |
|
|
$ |
36,881 |
|
(1) Excludes amortization of operating lease right-of-use assets and amortization of debt issuance costs. |
|||||||||||||||
(2) Other expense includes non-cash expense related to the revaluation of liability-based warrants recorded in other, net on the consolidated statements of operations for the three and nine months ended September 30, 2025. |
|||||||||||||||
(3) 45Z production tax credits are recorded within income tax benefit on the consolidated statements of for the three and nine months ended September 30, 2025. |
|||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20251105237684/en/
Green Plains Inc. Contact
Investor Relations | 402.884.8700 | investor@gpreinc.com
Source: Green Plains Inc.