New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20...
Transcript of New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20...
![Page 1: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/1.jpg)
Finance Report
![Page 2: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/2.jpg)
![Page 3: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/3.jpg)
FY20 Renville
![Page 4: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/4.jpg)
Estimated Gross Beet Payment06.30.20Forecast
02.29.20Forecast
Increase(Decrease)
Per Planted Acre $818.27 $818.18 $0.09
Per Harvested Ton $35.84 $35.84 -
Net Proceeds $100.4M $100.4M -
![Page 5: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/5.jpg)
Estimated Gross Beet Payment06.30.20With DR
06.30.20Forecast
Increase(Decrease)
Per Planted Acre $1,248.89 $818.18 $430.61
Per Harvested Ton $54.70 $35.84 $18.86
Net Proceeds $153.2M $100.4M $52.8M
![Page 6: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/6.jpg)
Description06.30.20
Forecast
02.29.20
ForecastIncrease
(Decrease)
Estimated
$
Amount
Harvested Acres 119,606 119,606 -
-Tons Per Acre 23.42 23.42 -
Harvested Tons 2,800,794 2,800,794 -
Harvested Sugar % 15.63% 15.63% - -
Shrink % 6.65% 7.00% (0.35%) $1.0M
Extraction % (211,263 CWT*) 76.62% 78.70% (2.08%) ($7.5M)
MDS CWT 485,348 491,578 (6,230) ($0.2M)
Basis Sugar Production
Volume6,716,774 6,934,267 (217,493) ($6.7M)
All Other N/A N/A N/A $6.7M
Grand Total N/A N/A N/A -
NOTE: Estimates based on stepping through forecast changes in the order noted at left (Harvested Acres – Tons Per Acre –Harvested Tons – Sugar % - Shrink % - Extraction % - All Other); Given certain items are dependent on other items (i.e. are not linear), a different method of calculating the figures may result in different values
All Other Includes (+ is benefit; - is reduction):
+ $4.7M Sugar NSP ($30.90 to $31.60 per CWT)
+ $1.9M General Reserve
+ $0.9M Outside Services (e.g.
Transystems)
+ $0.8M Revenue – Co-Products
+ $0.5M Depreciation
- $0.2M Various
- $0.3M People – Internal
- $0.8M Processing Materials (e.g.
Chemicals)
- $0.8M Repairs & Maintenance
= $6.7M All Other Income
* 68,950 CWT of refined was produced from raws meaning the net-net reduction in CWT production including raw sugar was 142,213 CWT
![Page 7: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/7.jpg)
Description06.30.20Forecast
Impact PerHarvested Acre
Impact PerHarvested Ton
1.00% Change in Sugar Content 15.63% $108.15 $4.62
$1.00 per CWT Change in NSP $31.60 $58.44 $2.50
1.00 Ton per Acre Change in Yield 23.42 $53.48 $0.72
1.00% Change in Purity 91.01% $29.51 $1.26
1.00% Change in Extraction 76.62% $23.79 $1.02
1.00% Change in Weight Shrink 6.65% $18.28 $0.78
![Page 8: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/8.jpg)
Description06.30.20Forecast
Carry-In Inventory 0.5M
Production 6.8M
Purchases 0.3M
Total Available to
Sell7.6M
Actual Sales 6.3M
Open Contracts 1.0M
Total Sales 7.3M
Carry-Out
Inventory0.3M
![Page 9: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/9.jpg)
FiscalYear
Crop Year2014
Crop Year2015
Crop Year2016
Crop Year2017
Crop Year2018
Total
At 08.31.19 $7.8M $14.0M $7.2M $13.5M $5.9M $48.4M
Payments
FY20 $7.8M - - - - $7.8M
FY21 - $14.0M - - - $14.0M
FY22 - - $7.2M - - $7.2M
FY23 - - - $13.5M - $13.5M
FY24 - - - - $5.9M $5.9M
![Page 10: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/10.jpg)
Brawley-Sheridan
![Page 11: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/11.jpg)
Year-End Cumulative Minimum
08.31.20 $4.0M
08.31.21 $6.0M
08.31.22 $8.0M
08.31.23 $10.0M
![Page 12: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/12.jpg)
Fiscal YearAllocated Earnings
Outstanding Shares
Per Share Payouts Balance
FY10 $7.7M 119,302 $64.43 $7.7M -
FY11 $20.5M 119,302 $171.80 $13.4M $7.1M
FY12 $18.3M 119,302 $153.65 $0.1M $18.2M
FY13 $6.2M 119,302 $51.62 - $6.2M
FY14 $8.5M 119,302 $71.49 - $8.5M
FY15 $2.1M 119,302 $17.99 - $2.1M
FY16-FY19 - 119,302 - - -
Total $63.3M 119,302 $530.98 $21.2M $42.1M
![Page 13: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/13.jpg)
Fiscal Year Brawley Sheridan Total
FY16A $1.7M N/A* $1.7M
FY17A ($4.2M) N/A* ($4.2M)
FY18A $8.0M ($11.6M) ($3.6M)
FY19A $1.2M $1.6M $2.8M
FY16-FY19A $6.7M ($10.0M) ($3.3M)
FY20F $4.0M $1.0M $5.0M
FY16A-FY20F $10.7M ($9.0M) $1.7M
![Page 14: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/14.jpg)
Long-Range Plan
Baseline - Moderate
“Baseline” assumes CAPEX of $15.0M per year, which CAPEX may significantly exceed $15.0M per year moving forward.
![Page 15: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/15.jpg)
![Page 16: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/16.jpg)
![Page 17: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/17.jpg)
![Page 18: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/18.jpg)
• The main driver for exceeding this internal covenant was lower discount/ interest rates affecting pensions and AOC(L) within equity; The net change in AOC(L) was an increase in loss of $10.5M
![Page 19: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/19.jpg)
• The main driver for exceeding this internal covenant was lower discount/ interest rates affecting pensions and AOC(L) within equity; The net change in AOC(L) was an increase in loss of $10.5M
![Page 20: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/20.jpg)
• Working capital projects to be below $10M and has even projected to be negative at times on a financial statement basis but our cashflow basis and ability to borrow against seasonal lines projects to be sufficient through 08.31.20. This is due to extending payment terms with vendors and other cashflow enhancing activities. As such, a significant amount of payables will come due in early FY21 meaning we may need to take on Term Debt to bring Working Capital back in-line with covenants, fund the significant 08.31.20 payables and run the business in general.
![Page 21: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/21.jpg)
Crop Year 2020 (FY21)
![Page 22: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/22.jpg)
![Page 23: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/23.jpg)
![Page 24: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/24.jpg)
https://portal.smbsc.com/Tools/CoopAverageProfitabilityCalculator.aspx
![Page 25: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/25.jpg)
Description Amount
Carry-In Inventory (CWT) 0.1M – 0.3M
Production (CWT) 7.2M – 10.5M
Total Available to Sell (CWT) 7.3M – 10.8M
Contracted Sales 5.9M
% of Production Contracted 81% – 56%
Net Selling Price (CWT) $32.20 – $31.00
![Page 26: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/26.jpg)
PENSIONS
![Page 27: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/27.jpg)
![Page 28: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/28.jpg)
OTHER NOTABLE ITEMS
![Page 29: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/29.jpg)
![Page 30: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/30.jpg)
![Page 31: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/31.jpg)
DISASTER RELIEF
![Page 32: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/32.jpg)
![Page 33: New Finance Report · 2020. 8. 3. · Estimated Gross Beet Payment 06.30.20 With DR 06.30.20 Forecast Increase (Decrease) Per Planted Acre $1,248.89 $818.18 $430.61 Per Harvested](https://reader033.fdocuments.net/reader033/viewer/2022053023/60531cdbd2edd72cf51fd9d2/html5/thumbnails/33.jpg)
Questions?