EX-99.A 9 c76991_ex99a.htm

Exhibit 99(a)

 

BIG RIVER RESOURCES, LLC

 

CONSOLIDATED FINANCIAL STATEMENTS

 

Years Ended December 31, 2013 and 2012

 

 

 CHRISTIANSON & ASSOCIATES, PLLP

Certified Public Accountants and Consultants

Willmar, Minnesota

 

TABLE OF CONTENTS

 

    PAGE NO
INDEPENDENT AUDITOR’S REPORT   1  
       
FINANCIAL STATEMENTS      
       
Consolidated Balance Sheets   3  
       
Consolidated Statements of Operations   5  
       
Consolidated Statements of Members’ Equity   6  
       
Consolidated Statements of Cash Flows   7  
       
Notes to Consolidated Financial Statements   8  
       
SUPPLEMENTARY INFORMATION      
       
INDEPENDENT AUDITOR’S REPORT ON SUPPLEMENTARY INFORMATION   28  
       
Consolidating Balance Sheet   29  
       
Consolidating Statement of Operations and EBITDA   31  
       
Consolidated Schedules of Sales and Cost of Sales   32  
       
Consolidated Schedules of Operating Expenses and Other Income   33  
 

INDEPENDENT AUDITOR’S REPORT

 

To the Board of Directors

Big River Resources, LLC

West Burlington, Iowa

 

We have audited the accompanying consolidated financial statements of Big River Resources, LLC (an Iowa limited liability company), which comprise the consolidated balance sheets as of December 31, 2013 and 2012 and the related consolidated statements of operations, members’ equity, and cash flows for the years then ended, and the related notes to the financial statements.

 

Management’s Responsibility for the Financial Statements

 

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America and for designing, implementing, and maintaining internal control relevant to the preparation and fair presentation of the financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Big River Resources, LLC as of December 31, 2013 and 2012 and the results of its operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

 

CHRISTIANSON & ASSOCIATES, PLLP

Certified Public Accountants and Consultants

 

February 14, 2014

 

BIG RIVER RESOURCES, LLC

CONSOLIDATED BALANCE SHEETS

December 31, 2013 and 2012

 

  2013   2012 
ASSETS        
         
CURRENT ASSETS          
Cash and cash equivalents  $66,126,647   $22,127,817 
Receivables   35,721,528    30,084,594 
Inventories   52,274,728    78,864,432 
Prepaid expenses   1,636,184    1,578,818 
Purchase advance on contracts   883,548     
Derivative instruments   7,635,696    7,223,158 
           
TOTAL CURRENT ASSETS   164,278,331    139,878,819 
           
PROPERTY AND EQUIPMENT          
Land and land improvements   41,458,998    41,458,998 
Building structure   78,457,946    78,457,946 
Grain equipment   43,559,089    43,420,966 
Process equipment   322,734,855    322,265,389 
Other equipment   9,659,421    9,438,351 
Construction in progress   5,409,868    216,697 
    501,280,177    495,258,347 
Accumulated depreciation   (166,320,254)   (131,153,588)
    334,959,923    364,104,759 
           
OTHER ASSETS          
Investments   12,651,081    9,843,490 
Deposits   200,000    200,000 
Notes receivable   117,846    292,351 
Financing costs, net of amortization   955,242    1,362,365 
    13,924,169    11,698,206 
           
TOTAL ASSETS  $513,162,423   $515,681,784 

 

See notes to consolidated financial statements.

- 3 -

BIG RIVER RESOURCES, LLC

CONSOLIDATED BALANCE SHEETS

December 31, 2013 and 2012

 

   2013   2012 
LIABILITIES AND MEMBERS’ EQUITY          
           
CURRENT LIABILITIES          
Checks written in excess of funds on deposit  $2,070,436   $2,588,966 
Payables          
Trade   34,327,008    42,446,419 
General   10,418,220    8,086,876 
Construction   1,426,354     
Accrued expenses   6,987,480     3,895,236 
Deferred sales       6,849,007 
Current maturities of long-term debt   13,539,227     26,998,477  
           
TOTAL CURRENT LIABILITIES   68,768,725    90,864,981 
           
LONG-TERM DEBT, less current maturities   12,503,364    87,301,070 
           
MEMBERS’ EQUITY          
Members’ capital   386,845,155     308,508,860 
Noncontrolling interests   45,045,179     29,006,873  
    431,890,334    337,515,733 
           
TOTAL LIABILITIES AND MEMBERS’ EQUITY  $513,162,423   $ 515,681,784  

 

See notes to consolidated financial statements.

- 4 -

BIG RIVER RESOURCES, LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

Years Ended December 31, 2013 and 2012

 

   2013   2012 
         
SALES  $1,292,119,994   $1,135,955,535 
           
COST OF SALES   1,167,793,125    1,115,304,657 
           
GROSS PROFIT   124,326,869    20,650,878 
           
OPERATING EXPENSES   17,239,159    14,128,944 
           
INCOME FROM OPERATIONS   107,087,710    6,521,934 
           
OTHER INCOME (EXPENSES)          
Interest expense   (3,704,145)   (6,264,357)
Investment income   4,459,766    4,900,699 
Other income (expense)   29,164    (103,683)
    784,785    (1,467,341)
           
NET INCOME   107,872,495    5,054,593 
           
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS   (17,143,578)   (2,255,381)
           
NET INCOME ATTRIBUTABLE TO BIG RIVER RESOURCES, LLC MEMBERS  $90,728,917   $2,799,212  

 

See notes to consolidated financial statements.

- 5 -

BIG RIVER RESOURCES, LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

Years Ended December 31, 2013 and 2012

 

   Members’
Equity
   Noncontrolling Interests 
         
Balance - December 31, 2011  $328,429,511   $33,223,954 
           
Distributions to members   (22,719,863)   (6,472,462)
           
Net income   2,799,212    2,255,381 
           
Balance - December 31, 2012   308,508,860    29,006,873 
           
Capital contributions       250,000 
           
Distributions to members   (12,392,622)   (1,355,272)
           
Net income   90,728,917    17,143,578 
           
Balance - December 31, 2013  $386,845,155   $45,045,179 

 

See notes to consolidated financial statements.

- 6 -

BIG RIVER RESOURCES, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31, 2013 and 2012

 

   2013   2012 
OPERATING ACTIVITIES          
Net income  $90,728,917   $2,799,212  
Charges to net income not affecting cash and cash equivalents          
Depreciation and amortization   35,594,561    35,096,289 
Loss (gain) on derivative instruments   (16,223)   14,563,092 
Investment earnings   (2,807,591)   (2,508,338)
Noncontrolling interest in subsidiaries’ gain   17,143,578    2,255,381 
Decrease (increase) in current assets         
Receivables   (5,636,934)   (16,804,761 )
Inventories   26,589,704    4,450,933 
Net cash paid on derivative instruments   (396,315)   (7,829,703)
Prepaid expenses   (57,366)   241,624 
Purchase advance on contracts   (883,548)    
Increase (decrease) in current liabilities          
Payables   (5,788,067)   15,336,962 
Accrued expenses   3,092,244    (2,238,816)
Deferred sales   (6,849,007)   4,100,884 
           
NET CASH PROVIDED BY OPERATING ACTIVITIES   150,713,953    49,462,759 
           
INVESTING ACTIVITIES          
Purchase of property and equipment   (4,616,248)   (1,697,219)
Net payments received on notes receivable   174,505     
           
NET CASH USED IN INVESTING ACTIVITIES   (4,441,743)   (1,697,219)
           
FINANCING ACTIVITIES          
Payments for financing costs       (170,100)
Principal payments on Iong-term debt   (20,827,773)   (20,956,684)
Net payments on long-term revolving loan   (67,429,183)   (4,129,991)
Checks written in excess of funds on deposit   (518,530)   1,326,900 
Capital contributions   250,000     
Distributions to noncontrolling interests   (1,355,272)   (6,472,462)
Distributions to members   (12,392,622)   (22,719,863)
           
NET CASH USED IN FINANCING ACTIVITIES   (102,273,380)   (53,122,200)
           
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   43,998,830    (5,356,660)
           
CASH AND CASH EQUIVALENTS - beginning of year   22,127,817    27,484,477 
           
CASH AND CASH EQUIVALENTS - end of year  $66,126,647    $22,127,817 

 

See notes to consolidated financial statements.

- 7 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

NATURE OF BUSINESS - Big River Resources, LLC, its wholly-owned subsidiaries, Big River Resources West Burlington, LLC (West Burlington), Big River Resources Galva, LLC (Galva), Big River Resources Boyceville, LLC (Boyceville), its 50% joint venture Big River Resources Grinnell, LLC (Grinnell), its 50.5% ownership in Big River United Energy, LLC, and its 51% joint venture in Big River Prairie Gold, LLC (collectively, the company) are limited liability companies.

 

West Burlington owns and operates an ethanol plant located in West Burlington, Iowa with an annual production nameplate capacity of 92 million gallons of denatured ethanol. The company produces ethanol, non-food oil and distillers grains for commercial sales throughout the United States. The company operates grain elevators near Monmouth and Edgington, Illinois which buy corn and soybeans from farmers as a reserve corn supply to the ethanol operations in West Burlington, Iowa and Galva, Illinois and for soybean sales throughout the United States.

 

Galva owns and operates a 100 million gallon annual production nameplate capacity ethanol plant near Galva, Illinois. The company produces ethanol, distillers grains and non-food oil for commercial sales throughout the United States and exports.

 

Boyceville owns and operates an ethanol plant located in Boyceville, Wisconsin with an annual production nameplate capacity of 55 million gallons of denatured ethanol. The company produces ethanol, distillers grains, and non-food oil for commercial sales throughout the United States.

 

Grinnell is a development stage company that was organized to construct an ethanol plant near Grinnell, Iowa with a planned annual nameplate capacity of 100 million gallons. As of December 31, 2013, the company has no formal plans to develop the plant.

 

Big River United Energy, LLC owns and operates an ethanol plant located in Dyersville, Iowa with an annual production nameplate capacity of 100 million gallons of denatured ethanol. The company produces ethanol, distillers grains and non-food oil for commercial sales throughout the United States.

 

Big River Prairie Gold, LLC is a development stage company that was organized with the intention of developing and operating a zein manufacturing facility with an estimated production capacity of 600,000 pounds of zein protein near Galva, Illinois. The company is in the development stage with its efforts being principally devoted to organizational activities and construction of the facility.

- 8 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

PRINCIPLES OF CONSOLIDATION - The accompanying consolidated financial statements include the accounts of Big River Resources, LLC, and its subsidiaries. All significant intercompany account balances and transactions have been eliminated. The company accounts for its investment in Grinnell on a consolidated basis because it is a variable interest entity and the company is its primary beneficiary.

 

FISCAL REPORTING PERIOD - The company has adopted a fiscal year ending December 31 for reporting financial operations.

 

USE OF ESTIMATES - The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

REVENUE RECOGNITION - Revenues from the production of ethanol, distillers grains, and non-food oil are recorded at the time title to the goods and all risks of ownership transfer to customers and the settlement price is realizable. Denatured ethanol, distillers grains and non-food oil are generally shipped FOB shipping point. Undenatured ethanol is generally shipped FOB destination.

 

CASH AND CASH EQUIVALENTS - The company considers all highly liquid investments with a maturity of three months or less to be cash equivalents.

 

CONCENTRATIONS OF CREDIT RISK - The company extends credit to its customers in the ordinary course of business. The company performs periodic credit evaluations of its customers and generally does not require collateral. The company’s operations may vary with the volatility of the commodity markets. The company’s cash balances are maintained in bank depositories and periodically exceed federally insured limits.

 

RECEIVABLES - The company has engaged the services of national marketers to sell substantially all of its ethanol and a portion of its distillers production. The marketers handle nearly all sales functions including billing, logistics, and sales pricing. Once product is shipped, the marketers assume the risk of payment from the consumer and handle all delinquent payment issues. The company markets its own grain, local distillers grains and non-food oil. The company generally bills weekly with payments due within 10 days of the invoice date, and considers accounts older than 30 days from the stated due date to be delinquent and would generally initiate collection procedures. If the collection procedures have not provided collection within one year of the invoice date, management generally will write off the account as a bad debt. Trade receivables are recorded net of anticipated uncollectible amounts. As of December 31, 2013 and 2012, there was no allowance for uncollectible amounts.

- 9 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

INVENTORIES - The company’s method of accounting for ethanol, ethanol production in process, co-products, corn inventories, and soybeans and corn held at the elevators is valued at net realizable value (NRV). The parts, chemicals and ingredients inventories are recorded at the lower of cost (average cost method) or market method (LCM).

 

PROPERTY AND EQUIPMENT - Property and equipment are stated at the lower of cost or fair value. Significant additions and betterments are capitalized with expenditures for maintenance, repairs and minor renewals being charged to operations as incurred.

 

Depreciation is computed using the straight-line method over the following estimated useful lives:

 

Land improvements 15-20 years
Building structure 5-20 years
Grain equipment 5-20 years
Process equipment 5-20 years
Other equipment 3-15 years

 

Construction in progress includes the following projects, and will be depreciated using the straight-line method over various estimated useful lives once the assets are placed into service:

 

Grain drying and handling facility at Big River Resources West Burlington, LLC. The estimated cost of the project is approximately $9,498,000 which is expected to be completed June 2014.

 

Grain drying and handling facility at Big River United Energy, LLC. The estimated cost of the project is approximately $7,145,000 which is expected to be completed September 2014.

 

Development of the zein manufacturing facility for Big River Prairie Gold, LLC. The estimated cost of the project is approximately $12,050,000 which is expected to be completed November 2014.

 

The company reviews its property and equipment for impairment whenever events indicate that the carrying amount of the asset may not be recoverable. An impairment loss is recorded when the sum of the future cash flows is less than the carrying amount of the asset. The company did not recognize any long-lived asset impairment loss for the years ended December 31, 2013 and 2012.

- 10 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

DERIVATIVE INSTRUMENTS - The company recognizes its derivatives in the balance sheet and measures these instruments at fair value. In order for a derivative to qualify as a hedge, specific criteria must be met and appropriate documentation maintained. Gains and losses from derivatives that do not qualify as hedges, or are undesignated, must be recognized immediately in earnings. If the derivative does qualify as a hedge, depending on the nature of the hedge, changes in the fair value of the derivative will be either offset against the change in fair value of the hedged assets, liabilities or firm commitments through earnings or recognized in other comprehensive income until the hedged item is recognized in earnings. Derivatives qualify for treatment as hedges when there is a high correlation between the change in fair value of the derivative instrument and the related change in value of the underlying hedged item.

 

Furthermore, the company must designate the hedging instruments based upon the exposure being hedged as a fair value hedge or a cash flow hedge. The company’s derivatives are not designated as hedges for accounting purposes. For derivative instruments that are not accounted for as hedges, the change in fair value is recorded through earnings in the period of change.

 

The company records its forward purchase and sales commitments at fair value as derivative instruments which the company believes to represent more accurate financial reporting. These contracts are marked to market as an asset or liability and a corresponding gain or loss is recognized for the change in market value.

 

INVESTMENTS - Investments include stock in a lending cooperative bank and in the company’s cooperative ethanol marketer and membership units in an ethanol plant located in Mitchell County, Iowa. The company records the investments in the cooperative bank and ethanol marketer at cost which includes its share of the allocated patronage equities. The membership units in the ethanol plant are recorded at cost.

 

DEPOSITS - Deposits include monies deposited for a distilled spirits bond and is recorded at the scheduled recoverable value.

 

NOTES RECEIVABLE - The company has sold real estate properties and provided long term financing to the purchasers in the form of notes which are carried as other non-current assets. The notes are on a 30 year amortization schedule and bear interest at 5.5%. The current portion of these notes as of December 31, 2013 and 2012 is approximately $3,800 and $7,600, respectively, which is included in receivables. In 2013, one of the notes receivable was paid off.

 

FINANCING COSTS - Financing costs are recorded at cost and include expenditures directly related to securing debt financing. Amortization is computed using the straight-line method over the loans’ terms.

- 11 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

DEFERRED SALES - The company receives advances for ethanol shipments based on provisional pricing prior to the recognition of the sale. These advances are carried as current liabilities on the balance sheet until the criteria to recognize the revenue is met and the sale is recognized. As of December 31, 2013 and 2012, the company has received $0 and $6,849,007 respectively in advances for shipments which have not met the revenue recognition criteria.

 

NONCONTROLLING INTERESTS - Noncontrolling interests represents the noncontrolling partners’ share of the equity and income of Big River Resources Grinnell, LLC, Big River United Energy, LLC, and Big River Prairie Gold, LLC. Noncontrolling interests are classified in the consolidated statements of operations as a part of net income and the accumulated amount of noncontrolling interests are classified in the consolidated balance sheets as a part of members’ equity.

 

FAIR VALUE OF FINANCIAL INSTRUMENTS - Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market. The fair value of an asset or liability is determined based on a hierarchy. The fair value hierarchy has three levels of inputs, both observable and unobservable.

 

Fair value is determined using the lowest possible level of input. Level 1 inputs include quoted market prices in an active market for identical assets or liabilities. Level 2 inputs are market data, other than Level 1, that are observable either directly or indirectly. Level 2 inputs include quoted market prices for similar assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by market data. Level 3 inputs are unobservable and corroborated by little or no market data.

 

Except for those assets and liabilities which are required by authoritative accounting guidance to be recorded at fair value in its balance sheets, the company has elected not to record any other assets or liabilities at fair value. No events occurred during the years ended December 31, 2013 and 2012 that would require adjustment to the recognized balances of assets or liabilities which are recorded at fair value on a nonrecurring basis.

 

The carrying value of cash, accounts receivable, accounts payable and accrued expenses approximates fair value. It is not currently practicable to estimate the fair value of the debt financing. Because these agreements contain certain unique terms, covenants, and restrictions, as discussed in Note F, there are no readily determinable similar instruments on which to base an estimate of fair value.

- 12 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

INCOME TAXES - The company is organized as a limited liability company under state law and is treated as a partnership for income tax purposes. Under this type of organization, the company’s earnings pass through to the members and are taxed at the member level. The company files income tax returns in the U.S. federal jurisdiction and in the states of Iowa, Illinois and Wisconsin. As of December 31, 2013, the company is no longer subject to U.S. federal and state income tax examinations by tax authorities for tax years before 2010.

 

NOTE B: INVENTORIES

  

   2013   2012 
         
Ethanol  $17,109,470   $23,820,559 
Production in process   7,983,352    8,900,880 
Distiller grains   1,915,102    2,357,447 
Corn   11,253,281    18,407,059 
Non-food oil   138,427    184,801 
Spare parts   5,123,759    4,566,848 
Chemicals and ingredients   1,694,139    1,602,529 
Corn and soybeans held at elevators   7,057,198    19,024,309 
   $52,274,728   $78,864,432 

 

NOTE C: DERIVATIVE INSTRUMENTS

 

The company enters into derivative transactions to hedge its exposure to commodity price fluctuations. The company does not enter into derivative transactions for trading or speculative purposes.

 

The company hedges substantially all of its corn, soybeans, ethanol, and co-product inventories as well as its future purchase and sales contracts to the extent considered necessary for minimizing risk from market price fluctuations. In connection with the execution of forward contracts, the company normally elects to create a hedging relationship by executing an exchange traded futures contract as an offsetting position. In this situation, the forward contract is valued at market price until delivery is made against the contract.

 

The amounts recorded on the balance sheet represent the current fair market value of the instruments as determined by the broker with adjustments made by management for local basis and cash margin deposits. The company has categorized the cash flows related to the derivative activities in the same category as the item being hedged. Management expects all open positions outstanding as of December 31, 2013 to be realized within the next fiscal year.

- 13 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE C: DERIVATIVE INSTRUMENTS (continued)

 

The open derivative instruments as of December 31, 2013 are as follows:

 

Ethanol Plants      
       
Forward purchase contracts      
Corn  9,883,000  Bu
       
Forward sales contracts      
Ethanol  1,795,000  Gal
Distillers grains  170,000  Ton
Non-food oil  5,611,000  Pounds
       
Positions on the Chicago Board of Trade      
Corn (short)  7,345,000  Bu
Corn (long)  390,000  Bu
Ethanol (short)  18,900,000  Gal
       
Grain Elevators      
       
Forward purchase contracts      
Corn  336,000  Bu
Soybeans  52,000  Bu
       
Forward sales contracts      
Corn  296,000  Bu
Soybeans  50,000  Bu
       
Positions on the Chicago Board of Trade      
Corn (short)  845,000  Bu
Corn (long)  80,000  Bu
Soybeans (short)  275,000  Bu
Soybeans (long)  190,000  Bu
- 14 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE C: DERIVATIVE INSTRUMENTS (continued)

 

The following tables provide details regarding the company’s derivative financial instruments at December 31, 2013 and 2012, none of which are designated as hedging instruments:

 

   2013 
     
   Balance Sheet location  Assets   Liabilities 
Commodity contracts  Derivative instruments  $7,635,696   $ 

 

   Statement of
Operations location
  Gain recognized for the year
ended December 31, 2013
 
Commodity contracts  Cost of sales  $ 16,223 

 

   2012 
     
   Balance Sheet location  Assets   Liabilities 
Commodity contracts  Derivative instruments  $7,223,158   $ 

 

   Statement of
Operations location
  Loss recognized for the year
ended December 31, 2012
 
Commodity contracts  Cost of sales  $(14,563,092)

 

NOTE D: FAIR VALUE MEASUREMENTS

 

The following tables provide information on those assets measured at fair value on a recurring basis as of December 31, 2013 and 2012:

 

   2013 
     
   Carrying Value
in Balance
Sheet at
December 31,
2013
   Quoted
prices in
active
markets
(Level 1)
   Significant
other
observable
inputs
(Level 2)
   Significant
unobservable
inputs
(Level 3)
 
Financial Assets                
Derivative instruments  $7,635,696   $3,987,988   $3,647,708   $ 
- 15 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE D: FAIR VALUE MEASUREMENTS (continued)

 

   2012 
     
   Carrying Value
in Balance
Sheet at
December 31,
2012
   Quoted
prices in
active
markets
(Level 1)
   Significant
other
observable
inputs
(Level 2)
   Significant
unobservable
inputs
(Level 3)
 
Financial Assets                
Derivative instruments  $7,223,158   $5,824,832   $1,398,326   $ 

 

The company determines the fair value of the derivative instruments shown in the tables above by obtaining fair value measurements from an independent pricing service. The fair value measurements for Level 1 inputs consider observable data that may include dealer quotes and live exchange trading levels. The fair value measurements for Level 2 inputs consider observable data that may include dealer quotes and live exchange trading levels adjusted for local basis. 

 

NOTE E: SHORT-TERM DEBT

 

West Burlington

The company has a revolving line of credit with CoBank. The company may advance up to a maximum of $25 million until expiration on August 1, 2014. Interest is paid in accordance with one or more of the following interest rate options: a rate equal to 2.95% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 2.95% (3.12% at December 31, 2013). The company shall select the applicable rate option at the time of each loan request. Advances under the agreement are limited based on the borrowing base report. The loan is secured by substantially all assets and a mortgage on real estate.

 

In addition, the company agrees to pay a monthly commitment fee at a rate of 0.30% of the average daily unused portion of the commitment. As of December 31, 2013 and 2012, the company has no amounts drawn under this line of credit.

 

Galva

The company has a revolving line of credit with CoBank. The company can advance up to a maximum of $7,500,000 until expiration on October 1, 2014. Interest is paid in accordance with one or more of the following interest rate options: a rate equal to 2.95% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 2.95% (3.12% as of December 31, 2013). The company shall select the applicable rate option at the time of each loan request. Advances under the agreement are limited based on the borrowing base report. The loan is secured by substantially all assets and a mortgage on real estate.

- 16 -

BIG RIVER RESOURCES, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2013 and 2012

 

NOTE E: SHORT-TERM DEBT (continued)

 

Galva (continued)

In addition, the company agrees to pay a monthly commitment fee at a rate of 0.30% of the average daily unused portion of the commitment. As of December 31, 2013 and 2012, the company has no amounts drawn under this line of credit.

 

Boyceville

The company has a revolving line of credit with Agstar Financial Services. The company can advance up to a maximum of $10,000,000 until expiration on August 1, 2014. Interest is paid in accordance with one or more of the following interest rate options: a rate equal to 3.25% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 3.25% (3.42% at December 31, 2013). The company shall select the applicable rate option at the time of each loan request. Advances under the agreement are limited based on the borrowing base report. The loan is secured by substantially all assets and a mortgage on real estate.

 

In addition, the company agrees to pay a monthly commitment fee at a rate of 0.40% of the average daily unused portion of the commitment. As of December 31, 2013 and 2012, the company has no amounts drawn under this line of credit.

 

Big River United Energy, LLC

The company has a revolving line of credit with CoBank. The company may advance up to a maximum of $25 million until expiration on October 1, 2014. Interest is paid in accordance with one or more of the following interest rate options: a rate equal to 2.90% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 2.90% (3.07% at December 31, 2013). The company shall select the applicable rate option at the time of each loan request. Advances under the agreement are limited based on the borrowing base report. The loan is secured by substantially all assets and a mortgage on real estate.

 

In addition, the company agrees to pay a monthly commitment fee at a rate of 0.30% of the average daily unused portion of the commitment. As of December 31, 2013 and 2012, the company has no amounts drawn under this line of credit.

- 17 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE F: LONG-TERM DEBT

 

   2013   2012 
Promissory note payable to CHS Capital LLC due in monthly installments of $83,333 plus interest at a variable rate of 5% plus the one-month LIBOR (currently 5.169%), maturing December 2016, secured by personal property including investments.  $8,000,008   $9,000,004 
           
West Burlington          
Term loan, further terms detailed below.   14,250,000    23,250,000 
           
Non-interest bearing note payable to Eastern Iowa Light and Power payable at $4,167 per month beginning in January 2010 until January 2018 secured by letter of credit, paid off during 2013.       250,000 
           
Non-interest bearing note payable to Eastern Iowa Light and Power payable at $3,704 per month until October 2014, secured by letter of credit, paid off during 2013.       77,777 
           
Galva          
Term loan, further terms detailed below.   3,539,227    14,039,227 
           
Revolving term loan, further terms detailed below.       7,582,068 
           
Boyce ville          
Revolving term loan, further terms detailed below.       10,977,408 
           
Revolving term loan 2, further terms detailed below.       4,000,000 
           
Big River United Energy, LLC          
Revolving term loan, further terms detailed below.   253,356    42,404,032 
           
Revolving term loan, further terms detailed below.       2,719,031 
    26,042,591    114,299,547 
Current maturities   (13,539,227)   (26,998,477)
   $12,503,364   $ 87,301,070 
- 18 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE F: LONG-TERM DEBT (continued)

 

Long-term debt maturities are as follows:

 

Years Ending December 31,     
2014  $13,539,227 
2015   6,249,992 
2016   6,000,016 
2017    
2018   253,356 
   $26,042,591 

 

West Burlington

The company entered into a credit agreement with CoBank which includes a term loan for $18,750,000 and revolving term loans of $16,000,000 and $4,000,000. The loans are secured by substantially all assets and a mortgage on real estate.

 

For each of the loans, the company is required to pay interest monthly on the unpaid balance in accordance with one or more of the following interest rate options: a rate equal to 2.95% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 2.95% (3.12% at December 31, 2013). The company shall select the applicable rate option at the time of each loan request.

 

The loans described above are subject to a common credit agreement with various financial and non-financial covenants that limit distributions, and include net worth and working capital requirements. As of December 31, 2013 and 2012, the company was in compliance with all financial and non-financial covenants.

 

Specific terms for each loan are as follows:

 

Term loan

The company is required to make 12 quarterly principal installments of $2,250,000 beginning in May 2012 until February 2015 with a final installment in an amount equal to the remaining unpaid balance in May 2015.

 

Revolving term loans

For the $16,000,000 revolving term loan, the company is required to make semi-annual principal payments beginning on November 2015 until May 2017 of a reducing commitment amount as follows:

 

Payment Date  Commitment
Amount
 
November 1, 2015  $12,000,000 
May 1, 2016   8,000,000 
November 1, 2016   4,000,000 
May 1, 2017    
- 19 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE F: LONG-TERM DEBT (continued)

 

West Burlington (continued)

For the $4,000,000 revolving term loan, the company is required to repay the outstanding loan balance at the time the commitment expires on November 1, 2017.

 

In addition, on each of the revolving term loans, the company agrees to pay a monthly commitment fee at a rate of 0.50% of the average daily unused portion of the commitment. As of December 31, 2013 and 2012, the company has no amounts outstanding on the revolving term loans.

 

Galva

The company entered into a credit agreement with CoBank to partially finance the construction of the plant. Under the credit agreement, the lender has provided a term loan for $70,000,000 and a revolving term loan of $20,000,000. The loans are secured by substantially all assets and mortgage on real estate.

 

For each of the loans, the company is required to pay interest monthly on the unpaid balance in accordance with one or more of the following interest rate options: a rate equal to 2.95% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 2.95% (3.12% as of December 31, 2013). The company shall select the applicable rate option at the time of each loan request.

 

The loans described above are subject to a common credit agreement with various financial and non-financial covenants that limit distributions, and include net worth and working capital requirements. As of December 31, 2013 and 2012, the company was in compliance with all financial and non-financial covenants.

 

Specific terms for each loan are as follows:

 

Term loan

The company is required to make quarterly principal installments of $2,625,000 which began in December 2009 until March 2014 with a final installment in an amount equal to the remaining unpaid balance in June 2014

 

Revolving term loan

The company is required to repay the outstanding loan balance at the time the commitment expires on June 1, 2016. In addition, the company agrees to pay a monthly commitment fee at a rate of 0.50% of the average daily unused portion of the commitment.

- 20 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE F: LONG-TERM DEBT (continued)

 

Boyceville

The company entered into a credit agreement with AgStar Financial Services which includes revolving term loans of $25,500,000 and $4,000,000. The loans are secured by substantially all assets and a mortgage on real estate.

 

The loans described above are subject to a common credit agreement with various financial and non-financial covenants that limit distributions, require minimum debt service coverage, net worth and working capital requirements. As of December 31, 2013 and 2012, the company was in compliance with all financial and non-financial covenants.

 

Specific terms for each loan are as follows:

 

The $25,500,000 revolving term loan requires the company to pay interest monthly on the unpaid balance in accordance with one or more of the following interest rate options: a rate equal to 3.5% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 3.5% (3.67% at December 31, 2013). The company shall select the applicable rate option at the time of each loan request. The company is required to make quarterly principal payments beginning on October 20, 2012 until July 20, 2017 reducing the commitment available under the agreement by $1,500,000 each quarter. In December 2013, the company made a prepayment on this revolving term loan which can be drawn against for future working capital in an amount not to exceed $21,000,000 less the required quarterly principal payments. In December 2012, the company made a $13,522,592 prepayment which was drawn on for future working capital.

 

The $4,000,000 revolving term loan 2 requires the company to pay interest monthly on the unpaid balance based on a rate equal to 3.5% above the rate quoted by the British Bankers Association on the one-month LIBOR index. This note was paid in full and cancelled in July 2013.

 

In addition, on each of the revolving term loans, the company agrees to pay monthly commitment fee at a rate of 0.65% of the average daily unused portion of the commitment.

 

Big River United Energy, LLC

The company has a credit agreement with CoBank which includes revolving term loans of $44,000,000 and $6,000,000. The loans are secured by substantially all assets and a mortgage on real estate.

- 21 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE F: LONG-TERM DEBT (continued)

 

Big River United Energy, LLC (continued)

For each of the revolving term loans, the company is required to pay interest monthly on the unpaid balance in accordance with one or more of the following interest rate options: a rate equal to 3.15% above the rate quoted by the British Bankers Association on the one-month LIBOR index, an agent quoted fixed per annum rate or a fixed rate of LIBOR plus 3.15% (3.32% at December 31, 2013). The company shall select the applicable rate option at the time of each loan request.

 

The loans described above are subject to a common credit agreement with various financial and non-financial covenants that limit distributions, and include net worth and working capital requirements. As of December 31, 2013 and 2012, the company was in compliance with all financial and non-financial covenants.

 

Specific terms for each loan are as follows:

 

For the $44,000,000 revolving term loan, the company is required to repay the outstanding loan balance as of the maturity date of June 1, 2018. The available balance has a reducing commitment amount of $4,000,000 every six months beginning June 2013 until the maturity date. In 2013, the company made a prepayment on this revolving term loan which can be drawn against for future working capital in an amount not to exceed $36,000,000 less the required principal payments.

 

For the $6,000,000 revolving term loan, the company is required to repay the outstanding loan balance at the time the commitment expires on December 1, 2018.

 

In addition, the company agrees to pay a monthly commitment fee at a rate of 0.60% of the average daily unused portion of the commitment on each of the revolving term loans.

 

NOTE G: MEMBERS’ EQUITY

 

The company was formed on March 6, 2006 as an Iowa Limited Liability Company and has a perpetual life. The company’s ownership is divided into four classes of units: Class A, B, C and D membership units. The profits and losses of the company will be allocated among the unit holders in proportion to the total units held. Distributions will be made to unit holders in proportion to the total units held. Each member is entitled to one vote for each unit held as to matters submitted to the membership.

 

The Class A member appoints eleven directors, Class B members appoint eight directors and Class C members appoint two directors to the board of directors. The total number of directors appointed by the Class A members shall increase by one director for each additional Class B, Class C or Class D director appointed under the terms of the operating agreement.

- 22 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE G: MEMBERS’ EQUITY (continued)

 

As of December 31, 2013, there are eleven Class A, eight Class B and two Class C directors. Transfer of the units is restricted pursuant to the operating agreement and to the applicable tax and securities laws and requires approval of the board of directors.

 

As of December 31, 2013 and 2012, the company had 378 and 367 members and the following membership units issued, respectively:

 

   2013   2012 
Class A   5,033.40    5,033.40 
Class B   3,666.00    3,666.00 
Class C   3,500.00    3,500.00 
Class D   8,455.00    8,455.00 
    20,654.40    20,654.40 

 

NOTE H: SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

The following is a schedule of supplemental disclosure of cash flow information for the years ended December 31, 2013 and 2012:

 

   2013   2012 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION        
Cash paid for interest  $3,866,244   $6,541,537 
           
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES          
Refinance of long-term debt borrowings  $   $45,838,942 
Accounts payable incurred for construction in progress  $1,426,354   $ 

 

NOTE I: CONCENTRATIONS

 

The company has ethanol marketing agreements with an unrelated party which cover the entire ethanol marketing for the company. The initial term of the agreement ended in August 2012 for Big River United Energy, LLC and will expire in January 2016 for all other facilities. The agreements automatically renew for one year terms thereafter, unless either party provides notice of non-renewal ninety days prior to the end of the term. The agreement requires payment of an agreed upon percentage of the net sales price as defined in the agreement.

- 23 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE I: CONCENTRATIONS (continued)

 

The company has a co-products marketing agreement with an unrelated party which covers the entire distillers grain marketing for Big River United Energy, LLC. The initial term of the agreement ended August 2013 and will automatically renew for one year terms thereafter, unless either party provides a 90 day written notice of termination. The agreement requires payment of an agreed upon percentage of the net sales price as defined in the agreement.

 

The company has a distiller grains marketing agreement with an unrelated party which covers the entire non truck grains marketing for Big River Resources Galva, LLC. The agreement automatically renews for one year terms, unless either party provides notice of non-renewal ninety days prior to the end of the then-current term. The agreement requires payment of an agreed upon percentage of the net sales price as defined in the agreement.

 

The ethanol and co-products could be marketed by other marketers without any significant effect on operations. Receivables relating to sales under these agreements totaled $30,009,653 and $25,250,592 as of December 31, 2013 and 2012, respectively.

 

NOTE J: EMPLOYEE BENEFIT PLAN

 

The company has a defined contribution plan which covers full-time employees who meet age and length of service eligibility requirements. The company matches the participants’ contribution up to a maximum of 4% of wages. For the years ended December 31, 2013 and 2012, company matching contributions to the plan were $436,352 and $431,081, respectively.

 

NOTE K: LEASES

 

The company leases rail cars under long-term operating lease agreements expiring at various times through October 2019. The company is required to pay executory costs such as maintenance and insurance.

 

Minimum fixed future lease payments consist of:

 

Years Ending December 31,    
2014  $5,080,055 
2015   4,592,760 
2016   4,577,410 
2017   4,163,460 
2018   3,917,285 
Thereafter   3,819,135 
Total minimum future lease payments $26,150,105 
- 24 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE K: LEASES (continued)

 

Total rent expense of $6,181,768 and $5,272,922 was incurred in 2013 and 2012, respectively.

 

NOTE L: RELATED PARTY TRANSACTIONS

 

The company purchases corn from the patrons of one of the members and the noncontrolling members of the company. The corn supply could be purchased from other suppliers without any significant effect on operations.

 

NOTE M: COMMITMENTS AND CONTINGENCIES

 

Substantially all of the companies’ facilities are subject to federal, state, and local regulations relating to the discharge of materials into the environment. Compliance with these provisions has not had, nor does management expect to have, any material effect upon operations. Management believes that the current practices and procedures for the control and disposition of such wastes will comply with the applicable federal and state requirements.

 

In addition to the forward contracts marked to market and identified as derivative instruments, the company had entered into unpriced forward ethanol sales contracts for delivery in 2014 of approximately 114,700,000 gallons.

 

Big River Resources United Energy, LLC has issued letters of credit totaling $1,716,426 through February 2014 as security to certain vendors and lenders. There are no amounts drawn against these letters of credit as of December 31, 2013.

 

In January 2010, GS Clean Tech Corp. filed a lawsuit against Big River Resources West Burlington, LLC in the U.S. District Court for infringement rights on its patent covering corn oil extraction technology. On July 1, 2009, Big River Resources Galva, LLC entered into a Corn Oil Tricanter Purchase and Installation Agreement with ICM, Inc. This agreement includes an indemnification clause that holds Big River Resources West Burlington, LLC and Big River Resources Galva, LLC harmless from all claims, liabilities, and costs including attorney fees arising out of the infringement of adversely owned patents. However, if GS Clean Tech Corp. were to prevail in this lawsuit and ICM, Inc. was not able to pay the claims, the company would be liable for any amounts not paid by ICM, Inc. under the indemnification clause. Due to this indemnification clause, the company does not expect to incur any costs related to the litigation and no liability has been recorded as of December 31, 2013.

- 25 -

BIG RIVER RESOURCES, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2013 and 2012

 

NOTE M: COMMITMENTS AND CONTINGENCIES (continued)

 

In October 2006, Big River Resources Galva, LLC entered into a development agreement with the City of Kewanee for the extension of the Enterprise Zone, to include land east of Galva upon which the company constructed the ethanol facility. The company is obligated to pay an amount equal to 20% of the gross value of the state use tax exemption that results from the purchase of any utility product, commodity or resource that such tax may be exempted from under the regulations of the enterprise zone before an extension and as it may be amended. Based on the estimated usage of natural gas at the time of the execution of the agreement, an amount of $160,000 per year is estimated to be payable in quarterly installments. The term of the agreement expires on December 31, 2017. For the years ended December 31, 2013 and 2012, the company made payments of $160,000 under this agreement.

 

The company has a sponsorship agreement which requires annual sponsorship payments totaling $375,000. The initial term of the agreement expires September 2015 and shall automatically renew for a single three year renewal term unless terminated by either party with a written notice of termination at least one hundred-eighty days before the end of the then-current term. The annual fee shall increase by $17,500 each subsequent year during the term of this agreement. For the years ended December 31, 2013 and 2012, the company incurred $427,500 and $410,000, respectively, under the sponsorship agreement.

 

NOTE N: SUBSEQUENT EVENTS

 

In preparing these financial statements, the company has evaluated events and transactions for potential recognition or disclosure through February 14, 2014, the date the financial statements were available to be issued.

- 26 -

SUPPLEMENTARY INFORMATION

 

INDEPENDENT AUDITOR’S REPORT ON SUPPLEMENTARY INFORMATION

 

To the Board of Directors
Big River Resources, LLC
West Burlington, Iowa

 

We have audited the financial statements of Big River Resources, LLC as of and for the years ended December 31, 2013 and 2012, and our report thereon dated February 14, 2014, which expressed an unqualified opinion on those financial statements, appears on pages one and two. Our audits were conducted for the purpose of forming an opinion on the financial statements as a whole. The supplementary information shown on pages 29 - 33 is presented for purposes of additional analysis. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the financial statements. The information has been subjected to the auditing procedures applied in the audits of the financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the financial statements or to the financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated in all material respects in relation to the financial statements as a whole.

 

CHRISTIANSON & ASSOCIATES, PLLP
Certified Public Accountants and Consultants

 

February 14, 2014

 

BIG RIVER RESOURCES, LLC

CONSOLIDATING BALANCE SHEET
December 31, 2013

 

  Big River
Resources, LLC
   Big River
Resources West
Burlington, LLC
   Big River
Resources
Galva, LLC
   Big River
Resources
Boyceville, LLC
   Big River
United
Energy, LLC
   Big River
Resources
Grinnell, LLC
  Big River
Prairie Gold, LLC
  ELIMINATION
ENTRIES
   CONSOLIDATED 
ASSETS                                  
                                   
CURRENT ASSETS                                           
Cash and cash equivalents  $7,652,127   $34,748,148   $20,090,064   $2,982,871   $391,083   $169,213  $93,141  $   $66,126,647 
Receivables                                           
Trade   40    9,908,614    5,395,642    6,494,688    13,920,359    2,185          35,721,528 
Related party   2,186,747    137,113                      (2,323,860)    
Inventories       16,425,748    18,285,284    6,754,752    10,809,944              52,274,728 
Prepaid expenses   60,464    445,947    463,254    285,440    368,552    3,342   9,185       1,636,184 
Purchase advance on contract               421,713    4,618,35              883,548 
Derivative instruments       1,163,569    3,185,401    947,530    2,339,196              7,635,696 
                                            
TOTAL CURRENT ASSETS   9,899,378    62,829,139    47,419,645    17,886,994    28,289,969    174,740   102,326   (2,323,860)   164,278,331 
                                            
PROPERTY AND EQUIPMENT                                           
Land and land improvements       7,242,974    12,294,993    9,099,390    11,481,641    1,340,000          41,458,998 
Building structure       13,045,669    31,597,310    13,966,577    19,848,390              78,457,946 
Grain equipment       21,990,075    7,647,145    6,059,575    7,862,294              43,559,089 
Process equipment       100,493,241    122,277,772    43,077,497    56,886,345              322,734,855 
Other equipment   310,032    2,977,936    2,608,832    960,222    2,802,399              9,659,421 
Construction in progress       3,436,300    140,164        1,123,122       710,282       5,409,868 
    310,032    149,186,195    176,566,216    73,163,261    100,004,191    1,340,000   710,282       501,280,177 
Accumulated depreciation   (157,651)   (67,767,435)   (53,992,392)   (14,554,794)   (29,874,982)             (166,320,254)
    152,381    81,418,760    122,573,824    58,608,467    70,156,209    1,340,000   710,282       334,959,923 
                                            
OTHER ASSETS                                           
                                            
Investments in subsidiaries   387,025,234                          (387,025,234)    
Investments   32,775    6,319,563    2,438,122    577,839    3,282,728              12,651,081 
Deposits                   200,000              200,000 
Notes receivable                   177,864              117,846 
Financing costs, net of amortization   7,387    288,331    414,942    103,916    140,666              955,242 
                                            
TOTAL OTHER ASSETS   387,065,396    6,607,894    2,853,064    681,755    3,741,294          (387,025,234)   13,924,169 
                                            
TOTAL ASSETS  $397,117,155   $150,855,793   $172,846,533   $77,177,216   $102,187,472   $1,514,740  $812,608  $(389,349,094)  $513,162,423 

 

See independent auditor’s report on supplementary information.

- 29 -

BIG RIVER RESOURCES, LLC

CONSOLIDATING BALANCE SHEET
December 31, 2013

 

   Big River
Resources, LLC
  Big River
Resources West
Burlington, LLC
  Big River
Resources
Galva, LLC
  Big River
Resources
Boyceville, LLC
  Big River
United
Energy, LLC
  Big River
Resources
Grinnell, LLC
   Big River
Prairie Gold, LLC
   ELIMINATION
ENTRIES
   CONSOLIDATED  
LIABILITIES AND MEMBERS’ EQUITY                                         
                                          
CURRENT LIABILITIES                                         
Checks written in excess of funds on deposit  $  $  $  $  $2,070,436  $   $   $   $2,070,436  
Payables                                         
Trade      25,518,332   1,836,924   3,850,766   3,120,986               34,327,008  
General   175,290   3,010,418   2,795,888   1,624,997   2,794,759   4,850    12,018        10,418,220  
Related party      243,800   267,206   172,896   1,639,958           (2,323,860)     
Construction      716,072                710,282        1,426,354  
Accrued expenses   2,096,702   1,399,220   802,173   516,775   2,130,298   23,882    18,430        6,987,480  
Current maturities of long-term debt   1,000,000   9,000,000   3,539,227                     13,539,227  
                                          
TOTAL CURRENT LIABILITIES   3,271,992   39,887,842   9,241,418   6,165,434   11,756,437   28,732    740,730    (2,323,860)   68,768,725  
                                          
LONG-TERM DEBT, less current maturities   7,000,008   5,250,000         253,356               12,503,364  
                                          
MEMBERS’ EQUITY   296,116,238   79,033,568   131,916,608   56,142,447   55,210,006   1,495,289    400,000    (324,197,918)   296,116,238  
Net income (loss)   90,728,917   26,684,383   31,688,507   14,869,335   34,967,673   (9,281)   (328,122)   (107,872,495)   90,728,917  
Noncontrolling interest - Grinnell                          743,004    743,004  
Noncontrolling interest - United Energy                          44,212,955    44,212,955  
Noncontrolling interest - Prairie Gold                          89,220    89,220  
    386,845,155   105,717,951   163,605,115   71,011,782   90,177,679   1,486,008    71,878    (387,025,234)   431,890,334  
                                          
TOTAL LIABILITIES AND MEMBERS’ EQUITY  $397,117,155  $150,855,793  $172,846,533  $77,177,216  $102,187,472  $1,514,740   $812,608   $(389,349,094)  $513,162,423  

 

See independent auditor’s report on supplementary information.

- 30 -

BIG RIVER RESOURCES, LLC

CONSOLIDATING STATEMENT OF OPERATIONS AND EBITDA
Year Ended December 31, 2013

 

   Big River
Resources, LLC
   Big River
Resources West
Burlington, LLC
   Big River
Resources
Galva, LLC
   Big River
Resources
Boyceville, LLC
   Big River
United
Energy, LLC
   Big River
Resources

Grinnell, LLC
   Big River
Praire Gold, LLC
   ELIMINATION
ENTRIES
   CONSOLIDATED 
SALES  $   $395,810,193   $361,942,149   $177,437,603   $378,787,725   $   $   $(21,857,676)  $1,292,119,994 
                                              
COST OF SALES   7,441    363,912,884    326,797,097    160,145,606    338,787,773            (21,857,676)   1,167,793,125 
                                              
GROSS PROFIT (LOSS)   (7,441)   31,897,309    35,145,052    17,291,997    39,999,952                124,326,869 
                                              
OPERATING EXPENSES   1,828,227    5,456,190    3,936,935    2,700,362    5,259,851    29,082    328,122    (2,299,610)   17,239,159 
                                              
INCOME (LOSS) FROM OPERATIONS   (1,835,668)   26,441,119    31,208,117    14,591,635    34,740,101    (29,082)   (328,122)   2,299,610    107,087,710 
                                              
OTHER INCOME (EXPENSES)                                             
Equity in earnings of subsidiaries   90,728,917                            (90,728,917)    
Management fee income   2,283,610                            (2,283,610)    
Interest expense   (447,026)   (993,328)   (529,998)   (526,443)   (1,207,350)               (3,704,145)
Investment income       1,181,597    1,110,839    813,863    1,353,467                4,459,766 
Other income (expense)   (916)   54,995    (100,451)   (9,720)   81,455    19,801        (16,000)   29,164 
    92,564,585    243,264    480,390    277,700    227,572    19,801        (93,028,527)   784,785 
                                              
NET INCOME (LOSS)  $90,728,917   $26,684,383   $31,688,507   $14,869,335   $34,967,673   $(9,281)  $(328,122)  $(90,728,917)  $107,872,495 
                                              
EBITDA                                             
Net income (loss)  $90,728,917   $26,684,383   $31,688,507   $14,869,335   $34,967,673   $(9,281)  $(328,122)  $(93,728,917)  $107,872,495 
Interest   447,026    993,328    529,998    526,443    1,207,350                3,704,145 
Income taxes                                    
Depreciation   51,347    9,538,986    11,667,574    6,994,046    6,935,485                35,187,438 
Amortization   1,250    96,435    169,892    8,067    131,479                407,123 
                                              
Total EBITDA  $91,228,540   $37,313,132   $44,055,971   $22,397,891   $43,241,987   $(9,281)  $(328,122)  $(90,728,917)  $147,171,201 

 

See independent auditor’s report on supplementary information.

- 31 -

BIG RIVER RESOURCES, LLC

CONSOLIDATED SCHEDULES OF SALES AND COST OF SALES
Years Ended December 31, 2013 and 2012

 

SALES  2013   %   AVG
PRICE
   2012   %   AVG
 PRICE
 
Ethanol  $950,320,101    73.55   $2.50   $837,750,584    73.75   $2.31 
Dried distillers grains   239,977,285    18.57    237.41    198,527,478    17.48    223.36 
Modified distillers grains   22,804,493    1.76    100.55    26,856,947    2.36    104.27 
Non-food oil   29,477,887    2.28    0.38    28,076,653    2.47    0.38 
Elevator corn sales   71,299,108    1.14    2.91    85,309,010    0.84    6.81 
Less: intercompany corn sales   (58,567,712)             (75,712,147)          
Elevator soybean sales   30,201,297    2.34    14.30    31,257,316    2.75    14.80 
Elevator drying, storage & handling   4,607,535    0.37        3,889,694    0.35     
                               
   $ 1,292,119,994    100.00        $ 1,135,955,535    100.00      
                               
COST OF SALES                              
Corn purchases  $836,867,641    64.92   $6.53   $792,297,856    69.75   $6.81 
Derivative instruments   (16,223)   (0.00)        14,563,092    1.28      
Change in inventory   8,110,795    0.63         2,324,687    0.20      
Chemical ingredients   38,461,012    2.98         36,143,206    3.18      
Natural gas   45,669,915    3.53         33,638,361    2.96      
Utilities   14,264,493    1.10         13,326,003    1.17      
Wages   11,565,599    0.90         11,356,975    1.00      
Maintenance   10,054,905    0.78         9,155,087    0.81      
Supplies   3,233,446    0.25         2,073,336    0.18      
Insurance   619,145    0.05         658,834    0.06      
Freight   44,573,950    3.45         38,451,828    3.38      
Equipment leases   6,181,768    0.48         5,272,922    0.46      
Depreciation   35,136,091    2.72         34,710,248    3.06      
Marketing   7,696,185    0.60         7,042,512    0.62      
Elevator corn and soybean purchases   101,886,132    7.89         112,384,671    9.89      
Miscellaneous   1,488,271    0.12         1,905,038    0.17      
                               
   $1,167,793,125    90.37        $1,115,304,657    98.17      

 

See independent auditor’s report on supplementary information.

- 32 -

BIG RIVER RESOURCES, LLC

CONSOLIDATED SCHEDULES OF OPERATING EXPENSES AND OTHER INCOME
Years Ended December 31, 2013 and 2012

 

   2013   2012 
OPERATING EXPENSES          
Wages  $13,289,991    $ 10,365,496 
Payroll taxes   293,706    268,536 
Employee benefits   1,102,118    1,224,932 
Insurance   795,079    800,711 
Materials and supplies   475,258    339,003 
Professional fees   636,401    611,150 
Holding company allocations   (5,143,654)   (5,496,101)
Travel, meals and entertainment   183,107    190,725 
Training   46,128    70,756 
Repairs and maintenance   75,433    122,629 
Office   667,360    677,479 
Property taxes   1,455,677    1,416,747 
Advertising   1,672,119    1,592,532 
Amortization   458,470    386,041 
Contributions   34,864    38,953 
Utilities and telephone   547,009    657,002 
Memberships, dues, licenses and permits   176,312    198,101 
Miscellaneous   473,781    664,252 
           
   $17,239,159   $14,128,944 
           
OTHER INCOME (EXPENSE)          
Interest income  $14,371   $18,840 
Interest expense   (3,704,145)   (6,264,357)
Investment income   4,459,766    4,900,699 
Other income (expense)   14,793    (122,523)
           
   $784,785   $(1,467,341)

 

See independent auditor’s report on supplementary information.

- 33 -