XML 126 R44.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
PARENT COMPANY FINANCIALS. (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2019
Dec. 31, 2018
Condensed Financial Information Disclosure [Abstract]    
Schedule of balance sheets - parent company

Parent company financial statements for the periods covered in this report are set forth below (in thousands):

 

    September 30,
2019
    December 31,
2018
 
Current Assets:            
Cash and cash equivalents   $ 5,658     $ 6,759  
Receivables from subsidiaries     12,270       17,156  
Other current assets     1,183       1,659  
Total current assets     19,111       25,574  
                 
Property and equipment, net     308       522  
Other Assets:                
Investments in subsidiaries     249,641       286,666  
Pacific Ethanol West plant receivable     55,750       58,766  
Right of use operating lease assets, net     3,318        
Other assets     1,529       1,437  
Total other assets     310,238       346,869  
Total Assets   $ 329,657     $ 372,965  
Current Liabilities:                
Accounts payable and accrued liabilities   $ 2,437     $ 2,469  
Accrued PE Op Co. purchase     3,829       3,829  
Current portion of long-term debt     62,866       66,255  
Other current liabilities     587       385  
Total current liabilities     69,719       72,938  
                 
Operating leases, net of current portion     3,108        
Deferred tax liabilities     251       251  
Other liabilities           9  
Total Liabilities     73,078       73,198  
Stockholders’ Equity:                
Preferred stock     1       1  
Common and non-voting common stock     50       46  
Additional paid-in capital     937,795       932,179  
Accumulated other comprehensive loss     (2,459 )     (2,459 )
Accumulated deficit     (678,808 )     (630,000 )
Total Pacific Ethanol, Inc. stockholders’ equity     256,579       299,767  
Total Liabilities and Stockholders’ Equity   $ 329,657     $ 372,965  

Parent company financial statements for the periods covered in this report are set forth below.

 

   December 31, 
   2018   2017 
ASSETS        
Current Assets:        
Cash and cash equivalents  $6,759   $5,314 
Receivables from subsidiaries   17,156    3,138 
Other current assets   1,659    1,631 
Total current assets   25,574    10,083 
           
Property and equipment, net   522    1,071 
           
Other Assets:          
Investments in subsidiaries   286,666    359,680 
Pacific Ethanol West plant receivable   58,766    58,766 
Other assets   1,437    1,565 
Total other assets   346,869    420,011 
Total Assets  $372,965   $431,165 
           
Current Liabilities:          
Accounts payable and accrued liabilities  $2,469   $2,218 
Payable to subsidiaries       625 
Accrued PE Op Co. purchase   3,829    3,828 
Current portion of long-term debt   66,255     
Other current liabilities   385    245 
Total current liabilities   72,938    6,916 
           
Long-term debt, net       67,530 
Deferred tax liabilities   251    224 
Other liabilities   9    56 
Total Liabilities   73,198    74,726 
           
Stockholders' Equity:          
Preferred stock   1    1 
Common and non-voting common stock   46    44 
Additional paid-in capital   932,179    927,090 
Accumulated other comprehensive loss   (2,459)   (2,234)
Accumulated deficit   (630,000)   (568,462)
Total Pacific Ethanol, Inc. stockholders' equity   299,767    356,439 
Total Liabilities and Stockholders' Equity  $372,965   $431,165 
Schedule of statements of operations parent company
   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
    2019     2018     2019     2018  
                         
Management fees from subsidiaries   $ 3,330     $ 3,330     $ 9,660     $ 9,738  
Selling, general and administrative expenses     3,827       3,181       11,374       13,069  
Income (loss) from operations     (497 )     149       (1,714 )     (3,331 )
Interest income     1,145       1,185       3,486       3,518  
Interest expense     (2,276 )     (2,171 )     (7,039 )     (6,458 )
Other expense     (4 )     (4 )     (86 )      
Loss before benefit for income taxes     (1,632 )     (841 )     (5,353 )     (6,271 )
Benefit for income taxes                       563  
Loss before benefit for income taxes     (1,632 )     (841 )     (5,353 )     (5,708 )
Equity in losses of subsidiaries     (25,694 )     (6,673 )     (42,509 )     (22,555 )
Consolidated net loss   $ (27,326 )   $ (7,514 )   $ (47,862 )   $ (28,263 )

   Years Ended December 31, 
   2018   2017   2016 
Management fees from subsidiaries  $12,408   $11,904   $12,968 
Selling, general and administrative expenses   16,795    18,185    14,491 
Loss from operations   (4,387)   (6,281)   (1,523)
Fair value adjustments       473    (557)
Interest income   4,703    4,793    5,964 
Interest expense   (8,678)   (5,829)   (240)
Other income (expense), net   (74)   (95)   1,931 
Income (loss) before provision (benefit) for income taxes   (8,436)   (6,939)   5,575 
Provision (benefit) for income taxes   (562)   (321)   (981)
Income (loss) before equity in earnings of subsidiaries   (7,874)   (6,618)   6,556 
Equity in losses of subsidiaries   (52,399)   (28,346)   (5,137)
Consolidated net income (loss)  $(60,273)  $(34,964)  $1,419 
Schedule of statements of cash flows parent company

   

For the

 

Nine Months Ended

 

September 30,

 

 
    2019     2018  
Operating Activities:            
Net loss   $ (47,862 )   $ (28,263 )
Adjustments to reconcile net loss to cash used in operating activities:                
Equity in losses of subsidiaries     42,509       22,555  
Depreciation     227       481  
Deferred income taxes           563  
Amortization of debt discounts     539       357  
Changes in operating assets and liabilities:                
Accounts receivables     (114 )     (5,062 )
Other assets     173       2,489  
Accounts payable and accrued expenses     1,950       5  
Accounts payable with subsidiaries     (502 )     (622 )
Net cash used in operating activities   $ (3,080 )   $ (7,497 )
Investing Activities:                
Dividend from subsidiaries   $     $ 10,000  
Contributions to subsidiaries           (5,000 )
Additions to property and equipment     (13 )     (6 )
Net cash provided by (used in) investing activities   $ (13 )   $ 4,994  
Financing Activities:                
Proceeds from issuances of common stock   $ 3,670     $  
Proceeds from Pacific Ethanol West     3,016        
Payments on senior notes     (3,748 )      
Preferred stock dividend payments     (946 )     (946 )
Net cash provided by (used in) financing activities   $ 1,992     $ (946 )
Net decrease in cash and cash equivalents     (1,101 )     (3,449 )
Cash and cash equivalents at beginning of period     6,759       5,314  
Cash and cash equivalents at end of period   $ 5,658     $ 1,865  

   For the Years Ended December 31, 
   2018   2017   2016 
Operating Activities:            
Net income (loss)  $(60,273)  $(34,964)  $1,419 
Adjustments to reconcile net income (loss) to cash provided by operating activities:               
Equity in losses of subsidiaries   52,399    28,346    5,137 
Dividends from subsidiaries   25,000    3,500     
Depreciation   567    830    727 
Fair value adjustments       (473)   557 
Deferred income taxes   27    169    (1,122)
Amortization of debt discounts   720    636    10 
Changes in operating assets and liabilities:               
Accounts receivables   (9,018)   4,065    7,302 
Other assets   100    4,356    4,647 
Accounts payable and accrued expenses   740    3,859    (3,741)
Accounts payable with subsidiaries   2,409    (943)   (9,385)
Net cash provided by operating activities  $12,671   $9,381   $5,551 
Investing Activities:               
Additions to property and equipment  $(18)  $(468)  $(465)
Investments in subsidiaries   (10,000)   (28,126)   (50,886)
Purchase of PE OP Co. debt           (17,003)
Net cash used in investing activities  $(10,018)  $(28,594)  $(68,354)
Financing Activities:               
Proceeds from issuances of senior notes  $   $13,530   $53,350 
Proceeds from issuance of common stock   2,057         
Proceeds from warrant stock option exercises       1,202    1,164 
Payments on senior notes   (2,000)        
Preferred stock dividend payments   (1,265)   (1,265)   (1,269)
Net cash provided by (used in) financing activities  $(1,208)  $13,467   $53,245 
Net increase (decrease) in cash and cash equivalents   1,445    (5,746)   (9,558)
Cash and cash equivalents at beginning of period   5,314    11,060    20,618 
Cash and cash equivalents at end of period  $6,759   $5,314   $11,060