Exhibit 99.1
GREEN PLAINS INC.
SEGMENT OPERATIONS
(unaudited, in thousands)
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||
2016 | 2015 | % Var. | 2016 | 2015 | % Var. | |||||||||||||||||||
Revenues: | ||||||||||||||||||||||||
Ethanol production | $ | 698,618 | $ | 532,424 | 31.2 | % | $ | 2,409,102 | $ | 2,063,172 | 16.8 | % | ||||||||||||
Agribusiness and energy services | 153,528 | 161,537 | (5.0 | ) | 709,907 | 698,833 | 1.6 | |||||||||||||||||
Food and food ingredients | 87,257 | 50,897 | 71.4 | 318,181 | 219,385 | 45.0 | ||||||||||||||||||
Partnership | 28,285 | 22,686 | 24.7 | 103,772 | 50,937 | 103.7 | ||||||||||||||||||
Intersegment eliminations | (35,590 | ) | (27,630 | ) | 28.8 | (130,081 | ) | (66,738 | ) | 94.9 | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||
932,098 | 739,914 | 26.0 | 3,410,881 | 2,965,589 | 15.0 | |||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||
Gross margin: | ||||||||||||||||||||||||
Ethanol production | 67,353 | 17,392 | 287.3 | 128,196 | 123,348 | 3.9 | ||||||||||||||||||
Agribusiness and energy services | 21,125 | 18,232 | 15.9 | 59,369 | 59,363 | — | ||||||||||||||||||
Food and food ingredients | 11,948 | 653 | * | 23,785 | 2,724 | * | ||||||||||||||||||
Partnership | 28,285 | 22,686 | 24.7 | 103,772 | 50,937 | 103.7 | ||||||||||||||||||
Intersegment eliminations | 402 | (38 | ) | * | (320 | ) | (150 | ) | 113.3 | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||
129,113 | 58,925 | 119.1 | 314,802 | 236,222 | 33.3 | |||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||
Operating income (loss): | ||||||||||||||||||||||||
Ethanol production | 35,798 | (3,398 | ) | * | 28,125 | 43,266 | (35.0 | ) | ||||||||||||||||
Agribusiness and energy services | 13,295 | 12,142 | 9.5 | 34,039 | 37,253 | (8.6 | ) | |||||||||||||||||
Food and food ingredients | 6,842 | (470 | ) | * | 16,436 | (952 | ) | * | ||||||||||||||||
Partnership | 17,945 | 12,185 | 47.3 | 60,903 | 12,990 | 368.8 | ||||||||||||||||||
Intersegment eliminations | 442 | — | * | (170 | ) | — | * | |||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||
Segment operating income | 74,322 | 20,459 | 263.3 | 139,333 | 92,557 | 50.5 | ||||||||||||||||||
Corporate activities | (18,252 | ) | (7,721 | ) | 136.4 | (47,645 | ) | (31,480 | ) | 51.4 | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||
$ | 56,070 | $ | 12,738 | 340.2 | % | $ | 91,688 | $ | 61,077 | 50.1 | % | |||||||||||||
|
|
|
|
|
|
|
|
* | Percentage variance not considered meaningful. |