EX-99.5 8 d780017dex995.htm EX-99.5 EX-99.5

Exhibit 99.5

Renewable Energy Group, Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the Six Months Ended June 30, 2014

(In thousands, except share and per share amounts)

 

     Renewable
Energy
Group, Inc.
    Syntroleum
Corporation
    Dynamic
Fuels,
LLC
    Adjustments/
Eliminations
          Total  
     (a)             

Revenues

            

Biodiesel

   $ 551,871      $ —        $ 154      $ —          $ 552,025   

Services

     87        365        3        —            455   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total revenues

     551,958        365        157        —            552,480   

Cost of goods sold

            

Biodiesel

     525,196        —          10,368        (66     (b)        535,498   

Services

     47        732        —          —            779   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total cost of goods sold

     525,243        732        10,368        (66       536,277   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit (loss)

     26,715        (367     (10,211     66          16,203   

Selling, general and administrative

     29,154        3,426        410        427        (c)        33,417   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) from operations

     (2,439     (3,793     (10,621     (361       (17,214

Other income (expense), net:

            

Other income

     816        (6,189     79        5,539        (d)        245   

Interest expense

     (1,755     —          (427     —            (2,182
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 
     (939     (6,189     (348     5,539          (1,937
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) before taxes

     (3,378     (9,982     (10,969     5,178          (19,151

Income tax benefit

     12,026        —          —          —            12,026   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

     8,648        (9,982     (10,969     5,178          (7,125
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Less - Gain on redemption of preferred stock

     378        —          —          —            378   

Less - Effect of participating preferred stockholders

     (40     —          —          —            (40

Less - Effect of participating share based awards

     (128     —          —          128        (e     —     
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) attributable to the company’s common stockholders

   $ 8,858      $ (9,982   $ (10,969   $ 5,306        $ (6,787
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) per share attributable to common stockholders

            

Basic

   $ 0.23              $ (0.16
  

 

 

           

 

 

 

Diluted

   $ 0.22              $ (0.17
  

 

 

           

 

 

 

Weighted average shares used to compute net income (loss) per share attributable to common stockholders:

            

Basic

     39,119,430                42,072,595   
  

 

 

           

 

 

 

Diluted

     39,129,136                42,494,587   
  

 

 

           

 

 

 

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


Renewable Energy Group, Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2013

(In thousands, except share and per share amounts)

 

     Renewable
Energy
Group, Inc.
    Syntroleum
Corporation
    Dynamic
Fuels,
LLC
    Adjustments/
Eliminations
        Total  
     (a)             

Revenues

            

Biodiesel

   $ 1,498,011      $ —        $ 46,340      $ —          $ 1,544,351   

Services

     127        1,957        —          (469   (f)     1,615   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total revenues

     1,498,138        1,957        46,340        (469       1,545,966   

Cost of goods sold

            

Biodiesel

     1,258,549        —          47,454        (1,139   (g)(b)     1,304,864   

Services

     156        2,460        —          —            2,616   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total cost of goods sold

     1,258,705        2,460        47,454        (1,139       1,307,480   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit (loss)

     239,433        (503     (1,114     670          238,486   

Selling, general and administrative

     46,123        8,835        956        853      (c)     56,767   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) from operations

     193,310        (9,338     (2,070     (183       181,719   

Other income (expense), net:

            

Other income

     388        7,085        280        (4,822   (d)(h)     2,931   

Interest expense

     (2,397     —          (1,450     —            (3,847
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 
     (2,009     7,085        (1,170     (4,822       (916
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Income (loss) before taxes

     191,301        (2,253     (3,240     (5,005       180,803   

Income tax expense

     (4,935     —          —          —            (4,935
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

     186,366        (2,253     (3,240     (5,005       175,868   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Less - Distributed dividends to preferred stockholders

     (2,055     —          —          —            (2,055

Less - Effect of participating preferred stock

     (16,272     —          —          1,981      (i)     (14,291

Less - Effect of participating share- share based awards

     (2,785     —          —          301      (i)     (2,484
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) attributable to the company’s common stockholders

   $ 165,254      $ (2,253   $ (3,240   $ (2,723     $ 157,038   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net income per share attributable to common stockholders

            

Basic

   $ 5.00              $ 4.46   
  

 

 

           

 

 

 

Diluted

   $ 5.00              $ 4.46   
  

 

 

           

 

 

 

Weighted average shares used to compute net income per share attributable to common stockholders:

            

Basic

     33,045,164                35,208,541   
  

 

 

           

 

 

 

Diluted

     33,052,879                35,216,256   
  

 

 

           

 

 

 

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


NOTES TO THE PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)

(Unaudited)

The unaudited pro forma condensed consolidated statements of operations include the six months ended June 30, 2014 and year ended December 31, 2013 financial information for Renewable Energy Group, Inc. (the “Company”), Syntroleum Corporation (“Syntroleum”) and Dynamic Fuels, LLC (“Dynamic Fuels”). As Dynamic Fuels’ fiscal year end is September 30, the Company included financial information for the periods from October 1, 2012 through September 30, 2013 for the year ended December 31, 2013 pro forma condensed consolidated statement of operations and from January 1, 2014 through June 30, 2014 for the six months ended June 30, 2014 pro forma condensed consolidated statement of operations. The Dynamic Fuels financial information for the three month period October 1, 2013 through December 31, 2013 was excluded from the statement. The revenues, gross margin loss, general and administrative expenses and net loss for that period were $150, $6,105, $221 and $6,567, respectively. An unaudited pro forma condensed consolidated balance sheet as of June 30, 2014 has not been presented given Renewable Energy Group, Inc.’s reported balance sheet as of June 30, 2014 includes the balance sheet results of the transaction. For information regarding the consideration transferred and purchase price allocation related to this transaction, see Note 3 of the Renewable Energy Group, Inc. Form 10Q as of June 30, 2014.

The following adjustments are included in the Company’s unaudited pro forma condensed consolidated statements of operations:

(a) The unaudited pro forma condensed consolidated statements of operations were prepared with the Company treated as the acquiring corporation for purposes of applying the acquisition method of accounting.

(b) Adjusted to reflect the change in carrying value of the fixed assets based upon the acquisition of Syntroleum and Dynamic Fuels. The carrying value of the depreciable fixed assets decreased $2,620 with an estimated weighted average useful life of 20 years. The amount of depreciation expense decreased $66 and $131 for the pro forma for the six months ended June 30, 2014 and the year ended December 31, 2013, respectively.

(c) The Company acquired $8,300 in renewable diesel technology with an estimated useful life of 20 years. The Company also acquired $600 in trademarks with an estimated useful life of two years. The total amount of amortization for these intangibles taken for the pro forma for the six months ended June 30, 2014 and the year ended December 31, 2013 was $427 and $853, respectively.

(d) Adjusted to reflect the elimination of the equity earnings (loss) allocated from Dynamic Fuels to Syntroleum as amounts represent intercompany transactions as follows:

For the six months ended June 30, 2014

 

Syntroleum

 

Dynamic Fuels

 

Total

$  5,539   $  —     $  5,539

For the year ended December 31, 2013

Syntroleum

 

Dynamic Fuels

 

Total

$  1,569   $  —     $  5,539

(e) Adjusted to eliminate the effect of participating share based awards as the Company’s net income was adjusted to a pro forma net loss.

(f) Adjusted to eliminate the technical services revenues between the acquired companies as amounts represent intercompany transactions as follows:

For the year ended December 31, 2013

 

Syntroleum

 

Dynamic Fuels

 

Total

$  (469)   $  —     $  (469)


(g) Adjusted to eliminate the engineering services and production royalties between the acquired companies as amounts represent intercompany transactions as follows:

For the year ended December 31, 2013

 

Syntroleum

 

Dynamic Fuels

 

Total

$  —     $  (1,008)   $  (1,008)

(h) Adjusted to eliminate the income from discontinued operations recognized by Syntroleum for a disposition occurring prior to this transaction:

For the year ended December 31, 2013

 

Syntroleum

 

Dynamic Fuels

 

Total

$  (6,391)   $  —     $  (6,391)

(i) Adjust the amount attributable to the effect of participating preferred stock and shared-based awards based upon the change in pro forma net income.