Date of Report (Date of Earliest Event Reported): | February 14, 2023 |
Ohio | 000-20557 | 34-1562374 | ||||||||||||
(State of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
Title of each class: | Trading Symbol | Name of each exchange on which registered: | ||||||||||||
Common stock, $0.00 par value, $0.01 stated value | ANDE | The NASDAQ Stock Market LLC |
Exhibit No. | Description | |||||||
99.1 | ||||||||
104 | Inline XBRL for the cover page of this Current Report on Form 8-K |
The Andersons, Inc. | |||||||||||
February 14, 2023 | By: | /s/ Brian A. Valentine | |||||||||
Brian A. Valentine | |||||||||||
Executive Vice President and Chief Financial Officer |
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||||||||
(in thousands, except per share data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Sales and merchandising revenues | $ | 4,677,488 | $ | 3,782,702 | $ | 17,325,384 | $ | 12,612,050 | |||||||||||||||
Cost of sales and merchandising revenues | 4,507,465 | 3,588,688 | 16,641,220 | 12,019,353 | |||||||||||||||||||
Gross profit | 170,023 | 194,014 | 684,164 | 592,697 | |||||||||||||||||||
Operating, administrative and general expenses | 136,471 | 119,240 | 466,556 | 432,073 | |||||||||||||||||||
Interest expense, net | 14,087 | 8,444 | 56,849 | 37,292 | |||||||||||||||||||
Other income, net | 11,638 | 10,306 | 33,823 | 37,438 | |||||||||||||||||||
Income before income taxes from continuing operations | 31,103 | 76,636 | 194,582 | 160,770 | |||||||||||||||||||
Income tax provision from continuing operations | 9,933 | 11,163 | 39,628 | 29,228 | |||||||||||||||||||
Net income from continuing operations | 21,170 | 65,473 | 154,954 | 131,542 | |||||||||||||||||||
Income (loss) from discontinued operations, net of income taxes | (6,074) | (3,129) | 12,025 | 4,324 | |||||||||||||||||||
Net income | 15,096 | 62,344 | 166,979 | 135,866 | |||||||||||||||||||
Net income attributable to the noncontrolling interest | 6,072 | 32,702 | 35,899 | 31,880 | |||||||||||||||||||
Net income attributable to The Andersons, Inc. | $ | 9,024 | $ | 29,642 | $ | 131,080 | $ | 103,986 | |||||||||||||||
Earnings (loss) per share attributable to The Andersons, Inc. common shareholders: |
|||||||||||||||||||||||
Basic earnings (loss): | |||||||||||||||||||||||
Continuing operations | $ | 0.45 | $ | 0.98 | $ | 3.53 | $ | 2.99 | |||||||||||||||
Discontinued operations | (0.18) | (0.09) | 0.36 | 0.13 | |||||||||||||||||||
$ | 0.27 | $ | 0.89 | $ | 3.89 | $ | 3.12 | ||||||||||||||||
Diluted earnings (loss): | |||||||||||||||||||||||
Continuing operations | $ | 0.44 | $ | 0.95 | $ | 3.46 | $ | 2.94 | |||||||||||||||
Discontinued operations | (0.18) | (0.09) | 0.35 | 0.13 | |||||||||||||||||||
$ | 0.26 | $ | 0.86 | $ | 3.81 | $ | 3.07 |
(in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 115,269 | $ | 216,444 | |||||||
Accounts receivable, net | 1,248,878 | 835,180 | |||||||||
Inventories | 1,731,725 | 1,814,538 | |||||||||
Commodity derivative assets – current | 295,588 | 410,813 | |||||||||
Current assets held-for-sale | 2,871 | 20,885 | |||||||||
Other current assets | 71,622 | 74,468 | |||||||||
Total current assets | 3,465,953 | 3,372,328 | |||||||||
Other assets: | |||||||||||
Goodwill | 129,342 | 129,342 | |||||||||
Other intangible assets, net | 100,907 | 117,137 | |||||||||
Right of use assets, net | 61,890 | 52,146 | |||||||||
Other assets held-for-sale | — | 43,169 | |||||||||
Other assets, net | 87,175 | 69,068 | |||||||||
Total other assets | 379,314 | 410,862 | |||||||||
Property, plant and equipment, net | 762,729 | 786,029 | |||||||||
Total assets | $ | 4,607,996 | $ | 4,569,219 | |||||||
Liabilities and equity | |||||||||||
Current liabilities: | |||||||||||
Short-term debt | $ | 272,575 | $ | 501,792 | |||||||
Trade and other payables | 1,423,633 | 1,199,324 | |||||||||
Customer prepayments and deferred revenue | 370,524 | 358,119 | |||||||||
Commodity derivative liabilities – current | 98,519 | 128,911 | |||||||||
Current maturities of long-term debt | 110,155 | 32,256 | |||||||||
Current liabilities held-for-sale | — | 13,379 | |||||||||
Accrued expenses and other current liabilities | 245,916 | 230,148 | |||||||||
Total current liabilities | 2,521,322 | 2,463,929 | |||||||||
Long-term lease liabilities | 37,147 | 31,322 | |||||||||
Long-term debt, less current maturities | 492,518 | 600,487 | |||||||||
Deferred income taxes | 64,080 | 71,127 | |||||||||
Other long-term liabilities held-for-sale | — | 16,119 | |||||||||
Other long-term liabilities | 63,160 | 78,531 | |||||||||
Total liabilities | 3,178,227 | 3,261,515 | |||||||||
Total equity | 1,429,769 | 1,307,704 | |||||||||
Total liabilities and equity | $ | 4,607,996 | $ | 4,569,219 |
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Operating Activities | |||||||||||||||||||||||
Net income from continuing operations | $ | 21,170 | $ | 65,473 | $ | 154,954 | $ | 131,542 | |||||||||||||||
Income from discontinued operations, net of income taxes | (6,074) | (3,129) | 12,025 | 4,324 | |||||||||||||||||||
Net income | 15,096 | 62,344 | 166,979 | 135,866 | |||||||||||||||||||
Adjustments to reconcile net income to cash provided by (used in) operating activities: | |||||||||||||||||||||||
Depreciation and amortization | 33,476 | 36,797 | 134,742 | 178,934 | |||||||||||||||||||
Bad debt expense, net | 973 | 2,419 | 6,001 | 237 | |||||||||||||||||||
Equity in losses (earnings) of affiliates, net of dividends | 74 | (2,453) | 5,671 | (4,842) | |||||||||||||||||||
Loss (gain) on sales of assets, net | 1,706 | 321 | (7,148) | (6,184) | |||||||||||||||||||
Stock-based compensation expense | 3,495 | 4,311 | 11,192 | 11,038 | |||||||||||||||||||
Deferred federal income tax | 810 | (10,893) | (20,009) | (104,618) | |||||||||||||||||||
Gain on sale of business from continuing operations | — | — | — | (14,619) | |||||||||||||||||||
(Gain) loss on sale of business from discontinued operations | — | — | (27,091) | 1,491 | |||||||||||||||||||
Asset impairment | 11,818 | 8,947 | 11,818 | 8,947 | |||||||||||||||||||
Damaged inventory | 17,328 | — | 17,328 | — | |||||||||||||||||||
Other | 5,495 | 141 | 15,550 | 10,545 | |||||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||
Accounts and notes receivable | (250,537) | (94,100) | (391,403) | (184,002) | |||||||||||||||||||
Inventories | (179,995) | (794,938) | 56,859 | (528,073) | |||||||||||||||||||
Commodity derivatives | 170,300 | 51,553 | 65,399 | (107,188) | |||||||||||||||||||
Other current and non-current assets | 8,936 | (113,046) | 10,936 | (116,403) | |||||||||||||||||||
Payables and other current and non-current liabilities | 601,512 | 678,480 | 230,293 | 667,821 | |||||||||||||||||||
Net cash provided by (used in) operating activities | 440,487 | (170,117) | 287,117 | (51,050) | |||||||||||||||||||
Investing Activities | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | (20,245) | (11,425) | (20,245) | (11,425) | |||||||||||||||||||
Purchases of property, plant and equipment and capitalized software | (36,037) | (23,036) | (108,284) | (75,766) | |||||||||||||||||||
Proceeds from sale of assets | 497 | 509 | 5,307 | 4,508 | |||||||||||||||||||
Purchase of investments | — | (250) | (2,105) | (6,243) | |||||||||||||||||||
Proceeds from sale of business from continuing operations | — | — | 5,171 | 18,130 | |||||||||||||||||||
Proceeds from sale of business from discontinued operations | — | — | 56,302 | 543,102 | |||||||||||||||||||
Purchases of Rail assets | (3,994) | — | (31,458) | (6,039) | |||||||||||||||||||
Proceeds from sale of Rail assets | — | 445 | 36,706 | 19,150 | |||||||||||||||||||
Other | 3,958 | 1,482 | 5,704 | 1,831 | |||||||||||||||||||
Net cash (used in) provided by investing activities | (55,821) | (32,275) | (52,902) | 487,248 | |||||||||||||||||||
Financing Activities | |||||||||||||||||||||||
Net receipts (payments) under short-term lines of credit | (382,591) | 218,384 | (21,273) | (105,895) | |||||||||||||||||||
Proceeds from issuance of short-term debt | — | — | 350,000 | 608,250 | |||||||||||||||||||
Payments of short-term debt | — | — | (550,000) | (408,250) | |||||||||||||||||||
Proceeds from issuance of long-term debt | — | 16,200 | — | 203,000 | |||||||||||||||||||
Payments of long-term debt | (7,460) | (45,206) | (30,045) | (530,733) | |||||||||||||||||||
Contributions from noncontrolling interest owner | 2,450 | — | 4,900 | 4,655 | |||||||||||||||||||
Distributions to noncontrolling interest owner | (9,980) | — | (44,910) | (25) | |||||||||||||||||||
Payments of debt issuance costs | (306) | (633) | (8,108) | (2,692) | |||||||||||||||||||
Dividends paid | (6,347) | (6,243) | (24,609) | (23,746) | |||||||||||||||||||
Proceeds from exercises of stock options | — | 6,667 | 5,024 | 6,667 | |||||||||||||||||||
Common stock repurchased | (5,952) | — | (12,721) | — | |||||||||||||||||||
Other | (33) | 12,709 | (2,988) | — | |||||||||||||||||||
Net cash (used in) provided by financing activities | (410,219) | 201,878 | (334,730) | (248,769) | |||||||||||||||||||
Effect of exchange rates on cash and cash equivalents | 51 | 84 | (660) | (108) | |||||||||||||||||||
(Decrease) increase in cash and cash equivalents | (25,502) | (430) | (101,175) | 187,321 | |||||||||||||||||||
Cash and cash equivalents at beginning of year | 140,771 | 216,874 | 216,444 | 29,123 | |||||||||||||||||||
Cash and cash equivalents at end of year | $ | 115,269 | $ | 216,444 | $ | 115,269 | $ | 216,444 |
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||||||||
(in thousands, except per share data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net income from continuing operations | $ | 21,170 | $ | 65,473 | $ | 154,954 | $ | 131,542 | |||||||||||||||
Net income attributable to noncontrolling interests | 6,072 | 32,702 | 35,899 | 31,880 | |||||||||||||||||||
Net income from continuing operations attributable to The Andersons, Inc. | 15,098 | 32,771 | 119,055 | 99,662 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Inventory damage | 15,993 | — | 15,993 | — | |||||||||||||||||||
Asset impairment | 9,000 | 8,321 | 9,000 | 8,321 | |||||||||||||||||||
Impairment on equity method and cost method investments | — | — | 4,455 | 2,784 | |||||||||||||||||||
Gain on sale of frac sand assets | — | — | (3,762) | — | |||||||||||||||||||
Transaction related stock compensation | — | 274 | — | 1,274 | |||||||||||||||||||
Gain on sale of a business | — | — | — | (14,619) | |||||||||||||||||||
Income tax impact of adjustments1 |
(6,248) | (2,148) | (5,308) | 561 | |||||||||||||||||||
Total adjusting items, net of tax | 18,745 | 6,447 | 20,378 | (1,679) | |||||||||||||||||||
Adjusted net income from continuing operations attributable to The Andersons, Inc. |
$ | 33,843 | $ | 39,218 | $ | 139,433 | $ | 97,983 | |||||||||||||||
Diluted earnings per share attributable to The Andersons, Inc. common shareholders from continuing operations | $ | 0.44 | $ | 0.95 | $ | 3.46 | $ | 2.94 | |||||||||||||||
Impact on diluted earnings (loss) per share from continuing operations |
$ | 0.54 | $ | 0.19 | $ | 0.59 | $ | (0.05) | |||||||||||||||
Adjusted diluted earnings per share attributable to The Andersons, Inc. common shareholders from continuing operations | $ | 0.98 | $ | 1.14 | $ | 4.05 | $ | 2.89 |
(in thousands) | Trade | Renewables | Plant Nutrient | Other | Total | ||||||||||||||||||||||||
Three months ended December 31, 2022 |
|||||||||||||||||||||||||||||
Sales and merchandising revenues | $ | 3,624,563 | $ | 797,818 | $ | 255,107 | $ | — | $ | 4,677,488 | |||||||||||||||||||
Gross profit | 113,726 | 27,239 | 29,058 | — | 170,023 | ||||||||||||||||||||||||
Operating, administrative and general expenses | 86,725 | 7,197 | 25,660 | 16,889 | 136,471 | ||||||||||||||||||||||||
Other income (loss), net | 10,513 | 981 | 313 | (169) | 11,638 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations | 27,232 | 18,582 | 1,717 | (16,428) | 31,103 | ||||||||||||||||||||||||
Income attributable to the noncontrolling interests | — | 6,072 | — | — | 6,072 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 27,232 | $ | 12,510 | $ | 1,717 | $ | (16,428) | $ | 25,031 | |||||||||||||||||||
Adjustments to income (loss) before income taxes from continuing operations2 |
24,993 | — | — | — | 24,993 | ||||||||||||||||||||||||
Adjusted income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 52,225 | $ | 12,510 | $ | 1,717 | $ | (16,428) | $ | 50,024 | |||||||||||||||||||
Three months ended December 31, 2021 |
|||||||||||||||||||||||||||||
Sales and merchandising revenues | $ | 2,781,849 | $ | 766,675 | $ | 234,178 | $ | — | $ | 3,782,702 | |||||||||||||||||||
Gross profit | 87,098 | 67,676 | 39,240 | — | 194,014 | ||||||||||||||||||||||||
Operating, administrative and general expenses | 73,891 | 7,772 | 22,697 | 14,880 | 119,240 | ||||||||||||||||||||||||
Other income (loss), net | 9,050 | 1,152 | 383 | (279) | 10,306 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations | 18,315 | 59,206 | 15,929 | (16,814) | 76,636 | ||||||||||||||||||||||||
Income attributable to the noncontrolling interests | — | 32,702 | — | — | 32,702 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 18,315 | $ | 26,504 | $ | 15,929 | $ | (16,814) | $ | 43,934 | |||||||||||||||||||
Adjustments to income (loss) before income taxes from continuing operations2 |
8,595 | — | — | — | 8,595 | ||||||||||||||||||||||||
Adjusted income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 26,910 | $ | 26,504 | $ | 15,929 | $ | (16,814) | $ | 52,529 |
(in thousands) | Trade | Renewables | Plant Nutrient | Other | Total | ||||||||||||||||||||||||
Twelve months ended December 31, 2022 |
|||||||||||||||||||||||||||||
Sales and merchandising revenues | $ | 13,047,537 | $ | 3,178,539 | $ | 1,099,308 | $ | — | $ | 17,325,384 | |||||||||||||||||||
Gross profit | 407,707 | 126,995 | 149,462 | — | 684,164 | ||||||||||||||||||||||||
Operating, administrative and general expenses | 282,592 | 30,730 | 106,003 | 47,231 | 466,556 | ||||||||||||||||||||||||
Other income (loss), net | 12,661 | 20,731 | 3,001 | (2,570) | 33,823 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations | 95,225 | 108,221 | 39,162 | (48,026) | 194,582 | ||||||||||||||||||||||||
Income attributable to the noncontrolling interests | — | 35,899 | — | — | 35,899 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 95,225 | $ | 72,322 | $ | 39,162 | $ | (48,026) | $ | 158,683 | |||||||||||||||||||
Adjustments to income (loss) before income taxes from continuing operations2 |
25,686 | — | — | — | 25,686 | ||||||||||||||||||||||||
Adjusted income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 120,911 | $ | 72,322 | $ | 39,162 | $ | (48,026) | $ | 184,369 | |||||||||||||||||||
Twelve months ended December 31, 2021 |
|||||||||||||||||||||||||||||
Sales and merchandising revenues | $ | 9,304,357 | $ | 2,440,798 | $ | 866,895 | $ | — | $ | 12,612,050 | |||||||||||||||||||
Gross profit | 335,682 | 116,626 | 140,389 | — | 592,697 | ||||||||||||||||||||||||
Operating, administrative and general expenses | 259,926 | 31,019 | 95,547 | 45,581 | 432,073 | ||||||||||||||||||||||||
Other income (loss), net | 35,878 | 3,200 | 2,128 | (3,768) | 37,438 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations | 87,946 | 81,205 | 42,615 | (50,996) | 160,770 | ||||||||||||||||||||||||
Income attributable to the noncontrolling interests | — | 31,880 | — | — | 31,880 | ||||||||||||||||||||||||
Income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 87,946 | $ | 49,325 | $ | 42,615 | $ | (50,996) | $ | 128,890 | |||||||||||||||||||
Adjustments to income (loss) before income taxes from continuing operations2 |
(5,024) | — | — | 2,784 | (2,240) | ||||||||||||||||||||||||
Adjusted income (loss) before income taxes from continuing operations attributable to The Andersons, Inc.1 |
$ | 82,922 | $ | 49,325 | $ | 42,615 | $ | (48,212) | $ | 126,650 |
Continuing Operations | Discontinued Operations | Total Company | |||||||||||||||||||||||||||||||||||||||
(in thousands) | Trade | Renewables | Plant Nutrient | Other | Total | Rail | |||||||||||||||||||||||||||||||||||
Three months ended December 31, 2022 |
|||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 27,232 | $ | 18,582 | $ | 1,717 | $ | (26,361) | $ | 21,170 | $ | (6,074) | $ | 15,096 | |||||||||||||||||||||||||||
Interest expense (income) | 10,282 | 2,441 | 1,994 | (630) | 14,087 | — | 14,087 | ||||||||||||||||||||||||||||||||||
Tax provision | — | — | — | 9,933 | 9,933 | 3,943 | 13,876 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 9,054 | 15,443 | 6,834 | 2,145 | 33,476 | — | 33,476 | ||||||||||||||||||||||||||||||||||
EBITDA | 46,568 | 36,466 | 10,545 | (14,913) | 78,666 | (2,131) | 76,535 | ||||||||||||||||||||||||||||||||||
Adjusting items impacting EBITDA: | |||||||||||||||||||||||||||||||||||||||||
Asset impairment | 9,000 | — | — | — | 9,000 | — | 9,000 | ||||||||||||||||||||||||||||||||||
Inventory damage | 15,993 | — | — | — | 15,993 | — | 15,993 | ||||||||||||||||||||||||||||||||||
Total adjusting items | 24,993 | — | — | — | 24,993 | — | 24,993 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 71,561 | $ | 36,466 | $ | 10,545 | $ | (14,913) | $ | 103,659 | $ | (2,131) | $ | 101,528 | |||||||||||||||||||||||||||
Three months ended December 31, 2021 |
|||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 18,315 | $ | 59,206 | $ | 15,929 | $ | (27,977) | $ | 65,473 | $ | (3,129) | $ | 62,344 | |||||||||||||||||||||||||||
Interest expense | 3,942 | 1,850 | 997 | 1,655 | 8,444 | 69 | 8,513 | ||||||||||||||||||||||||||||||||||
Tax provision | — | — | — | 11,163 | 11,163 | 3,759 | 14,922 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 11,018 | 16,934 | 6,612 | 2,233 | 36,797 | — | 36,797 | ||||||||||||||||||||||||||||||||||
EBITDA | 33,275 | 77,990 | 23,538 | (12,926) | 121,877 | 699 | 122,576 | ||||||||||||||||||||||||||||||||||
Adjusting items impacting EBITDA: | |||||||||||||||||||||||||||||||||||||||||
Transaction related stock compensation | 274 | — | — | — | 274 | — | 274 | ||||||||||||||||||||||||||||||||||
Asset impairment | 8,321 | — | — | — | 8,321 | — | 8,321 | ||||||||||||||||||||||||||||||||||
Total adjusting items | 8,595 | — | — | — | 8,595 | — | 8,595 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 41,870 | $ | 77,990 | $ | 23,538 | $ | (12,926) | $ | 130,472 | $ | 699 | $ | 131,171 |
Continuing Operations | Discontinued Operations | Total Company | |||||||||||||||||||||||||||||||||||||||
(in thousands) | Trade | Renewables | Plant Nutrient | Other | Total | Rail | |||||||||||||||||||||||||||||||||||
Twelve months ended December 31, 2022 |
|||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 95,225 | $ | 108,221 | $ | 39,162 | $ | (87,654) | $ | 154,954 | $ | 12,025 | $ | 166,979 | |||||||||||||||||||||||||||
Interest expense (income) | 42,551 | 8,775 | 7,298 | (1,775) | 56,849 | — | 56,849 | ||||||||||||||||||||||||||||||||||
Tax provision | — | — | — | 39,628 | 39,628 | 13,112 | 52,740 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 35,953 | 63,458 | 26,634 | 8,697 | 134,742 | — | 134,742 | ||||||||||||||||||||||||||||||||||
EBITDA | 173,729 | 180,454 | 73,094 | (41,104) | 386,173 | 25,137 | 411,310 | ||||||||||||||||||||||||||||||||||
Adjusting items impacting EBITDA: | |||||||||||||||||||||||||||||||||||||||||
Gain on sale of frac sand assets | (3,762) | — | — | — | (3,762) | — | (3,762) | ||||||||||||||||||||||||||||||||||
Asset impairment | 9,000 | — | — | — | 9,000 | — | 9,000 | ||||||||||||||||||||||||||||||||||
Impairment on equity method and cost method investments | 4,455 | — | — | — | 4,455 | — | 4,455 | ||||||||||||||||||||||||||||||||||
Inventory damage | 15,993 | — | — | — | 15,993 | — | 15,993 | ||||||||||||||||||||||||||||||||||
Total adjusting items | 25,686 | — | — | — | 25,686 | — | 25,686 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 199,415 | $ | 180,454 | $ | 73,094 | $ | (41,104) | $ | 411,859 | $ | 25,137 | $ | 436,996 | |||||||||||||||||||||||||||
Twelve months ended December 31, 2021 |
|||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 87,946 | $ | 81,205 | $ | 42,615 | $ | (80,224) | $ | 131,542 | $ | 4,324 | $ | 135,866 | |||||||||||||||||||||||||||
Interest expense | 23,688 | 7,602 | 4,355 | 1,647 | 37,292 | 8,783 | 46,075 | ||||||||||||||||||||||||||||||||||
Tax provision | — | — | — | 29,228 | 29,228 | 3,331 | 32,559 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 44,335 | 77,542 | 25,957 | 9,340 | 157,174 | 21,760 | 178,934 | ||||||||||||||||||||||||||||||||||
EBITDA | 155,969 | 166,349 | 72,927 | (40,009) | 355,236 | 38,198 | 393,434 | ||||||||||||||||||||||||||||||||||
Adjusting items impacting EBITDA: | |||||||||||||||||||||||||||||||||||||||||
Transaction related stock compensation | 1,274 | — | — | — | 1,274 | — | 1,274 | ||||||||||||||||||||||||||||||||||
Asset impairment | 8,321 | — | — | — | 8,321 | — | 8,321 | ||||||||||||||||||||||||||||||||||
Impairment on equity method and cost method investments | — | — | — | 2,784 | 2,784 | — | 2,784 | ||||||||||||||||||||||||||||||||||
Gain on sale of a business | (14,619) | — | — | — | (14,619) | — | (14,619) | ||||||||||||||||||||||||||||||||||
Total adjusting items | (5,024) | — | — | 2,784 | (2,240) | — | (2,240) | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 150,945 | $ | 166,349 | $ | 72,927 | $ | (37,225) | $ | 352,996 | $ | 38,198 | $ | 391,194 |
Three months ended December 31, | Twelve months ended December 31, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Cash provided by (used in) operating activities | $ | 440,487 | $ | (170,117) | $ | 287,117 | $ | (51,050) | |||||||||||||||
Changes in operating assets and liabilities | |||||||||||||||||||||||
Accounts receivable | (250,537) | (94,100) | (391,403) | (184,002) | |||||||||||||||||||
Inventories | (179,995) | (794,938) | 56,859 | (528,073) | |||||||||||||||||||
Commodity derivatives | 170,300 | 51,553 | 65,399 | (107,188) | |||||||||||||||||||
Other current and non-current assets | 8,936 | (113,046) | 10,936 | (116,403) | |||||||||||||||||||
Payables and other current and non-current liabilities | 601,512 | 678,480 | 230,293 | 667,821 | |||||||||||||||||||
Total changes in operating assets and liabilities | 350,216 | (272,051) | (27,916) | (267,845) | |||||||||||||||||||
Adjusting items impacting cash from operations before working capital changes: |
|||||||||||||||||||||||
Changes in CARES Act tax refund receivable | — | — | — | 27,697 | |||||||||||||||||||
Changes in deferred income taxes as a result of the Rail leasing sale |
— | (95,097) | — | — | |||||||||||||||||||
Taxes paid as a result of the Rail leasing sale | — | 77,537 | — | 77,537 | |||||||||||||||||||
Cash from operations before working capital changes | $ | 90,271 | $ | 84,374 | $ | 315,033 | $ | 322,029 |