Blue Dolphin Reports Second Quarter 2015 Results

HOUSTON, TX--(Marketwired - Aug 18, 2015) - Blue Dolphin Energy Company ("Blue Dolphin") ( OTCQX : BDCO ), an independent refiner and marketer of refined petroleum products in the Eagle Ford Shale, reported second quarter 2015 results.

Results of Operations

Three Month Comparative Periods

  • Refinery operations Adjusted EBITDA for the quarter ended June 30, 2015 totaled $2.6 million compared to $3.7 million for the quarter ended June 30, 2014.

  • Total Adjusted EBITDA for the quarter ended June 30, 2015 was $2.3 million compared to $3.3 million for the prior year comparative period.

  • Refinery operating income before the Joint Marketing Agreement Profit Share (the "JMA Profit Share") for the quarter ended June 30, 2015 was $2.5 million compared to $3.5 million for the quarter ended June 30, 2014. JMA Profit Share for the quarter ended June 30, 2015 totaled $0.9 million compared to $1.2 million for the same period a year earlier. Refinery operating income for the quarter ended June 30, 2015 totaled $1.5 million compared to $2.2 million for the quarter ended June 30, 2014.

  • Net income for the quarter ended June 30, 2015 was $0.1 million, or income of $0.01 per share, compared to $1.4 million, or income of $0.14 per share, for the same quarterly period in 2014.

Six Month Comparative Periods

  • Refinery operations Adjusted EBITDA for the six months ended June 30, 2015 totaled $11.7 million compared to $11.0 million for the six months ended June 30, 2014.

  • Total Adjusted EBITDA for the six months ended June 30, 2015 was $11.0 million compared to $10.3 million for the prior year comparative period.

  • Refinery operating income before the JMA Profit Share for the six months ended June 30, 2015 was $11.2 million compared to $10.5 million for the six months ended June 30 2014. JMA Profit Share for the six months ended June 30, 2015 totaled $3.4 million compared to $1.2 million for the six months ended June 30, 2014. Refinery operating income for the six months ended June 30, 2015 totaled $7.9 million compared to $9.2 million for the six months ended June 30, 2014.

  • Net income for the six months ended June 30, 2015 was $3.8 million, or income of $0.37 per share, compared to net income of $7.6 million, or income of $0.73 per share, for the same six month period in 2014.

The JMA Profit Share represents a payment to GEL TEX Marketing, LLC ("GEL") pursuant to the Joint Marketing Agreement. GEL is entitled to receive the JMA profit Share as a result of the May 2014 repayment of the outstanding balance due on the Construction and Funding Agreement with Milam Services, Inc. The JMA Profit Share represents an increase in expenses and a reduction in cash flow from operations.

See "Non-GAAP Performance Measures" in this press release for the definition of earnings before interest, income taxes and depreciation ("EBITDA"), Adjusted EBITDA, and refinery operating income. A reconciliation of EBITDA and Adjusted EBITDA to net income is provided herein. A reconciliation of refinery operating income to refined petroleum product sales, cost of refined products sold, refinery operating expenses and JMA Profit Share is also provided herein.

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue from operations

$

59.2

 

 

$

103.0

 

 

$

120.5

 

 

$

223.8

 

Total cost of operations

 

(58.3

)

 

 

(101.4

)

 

 

(113.8

)

 

 

(215.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

0.9

 

 

 

1.6

 

 

 

6.7

 

 

 

8.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expense

 

(0.7

)

 

 

(0.1

)

 

 

(0.8

)

 

 

(0.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

0.2

 

 

 

1.5

 

 

 

5.9

 

 

 

7.9

 

Income tax expense

 

(0.1

)

 

 

(0.1

)

 

 

(2.1

)

 

 

(0.3

)

Net income

$

0.1

 

 

$

1.4

 

 

$

3.8

 

 

$

7.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.01

 

 

$

0.14

 

 

$

0.37

 

 

$

0.73

 

 

Diluted

$

0.01

 

 

$

0.14

 

 

$

0.37

 

 

$

0.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the second quarter of 2015, we entered into loan agreements totaling $28.0 million as part of a plan to refinance approximately $8.5 million of debt owed to American First National Bank, purchase idle refinery equipment, and expand the Nixon Facility. As announced in June 2015, the Nixon Facility expansion project will encompass three phases that include: (i) constructing more than 500,000 bbls of petroleum storage tanks, (ii) redeploying idle refinery equipment, and (iii) obtaining an additional long-term loan that would be used to refinance a $3.0 million short-term note and construct an additional 300,000 bbls of petroleum storage tanks. Potential benefits of the Nixon Facility expansion plan include:

  • generation of additional revenue from leasing product and crude storage to third parties;

  • crude and product storage capable of supporting refinery throughput of up to 30,000 bbls per day;

  • production of a higher octane gasoline blendstock (reformate) by refurbishing the naphtha reformer;

  • production of ultra low sulfur diesel by refurbishing a light duty hydrotreater; and

  • an increase in the processing capacity and complexity of the Nixon Facility by deploying refurbished refinery equipment to the Nixon Facility, including, among others, a Merox unit, vacuum tower, prefrac tower unit, and LPG fractionator.

Refinery Throughput and Production Data

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Days

80

 

 

84

 

 

170

 

 

174

 

Downtime

11

 

 

7

 

 

11

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

Total refinery throughput

 

 

 

 

 

 

 

 

 

 

 

 

bbls

914,950

 

 

968,259

 

 

1,977,338

 

 

2,060,267

 

 

bpd

11,437

 

 

11,527

 

 

11,631

 

 

11,841

 

 

 

 

 

 

 

 

 

 

 

 

 

Total refinery production

 

 

 

 

 

 

 

 

 

 

 

 

bbls

896,123

 

 

949,645

 

 

1,940,333

 

 

2,023,283

 

 

bpd

11,202

 

 

11,305

 

 

11,414

 

 

11,628

 

 

 

 

 

 

 

 

 

 

 

 

 

Capacity utilization rate

 

 

 

 

 

 

 

 

 

 

 

 

refinery throughput

76.2

%

 

76.8

%

 

77.5

%

 

78.9

%

 

refinery production

74.7

%

 

75.4

%

 

76.1

%

 

77.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Note:

The difference between total refinery throughput (volume processed as input) and total refinery production (volume processed as output) represents refinery fuel and energy use.

 

 

Three Months Ended June 30, 2015 Compared to Three Months Ended June 30, 2014

  • Downtime at the Nixon Facility for the three months ended June 30, 2015 totaled 11 days compared to 7 days for the three months ended June 30, 2014.

  • Total refinery throughput for the quarter ended June 30, 2015 totaled 914,950 bbls, or 11,437 bpd, compared to 968,259 bbls, or 11,527 bpd, for the same period a year earlier. The 6% decrease between the periods primarily related to downtime.

  • Total refinery production for the quarter ended June 30, 2015 totaled 896,123 bbls, or 11,202 bpd, compared to 949,645 bbls, or 11,305 bpd, for the same period a year earlier. The 6% decrease primarily related to downtime.

  • Capacity utilization rate for refinery throughput for the three months ended June 30, 2015 was 76.2% compared to 76.8% for same period a year earlier, reflecting a nominal decrease of less than 1%. Capacity utilization rate for refinery production for the three months ended June 30, 2015 was 74.7% compared to 75.4% for the same comparative period, reflecting a nominal decrease of less than 1%.

Six Months Ended June 30, 2015 Compared to Six Months Ended June 30, 2014

  • Downtime at the Nixon Facility for the six months ended June 30, 2015 totaled 11 days compared to 7 days for the six months ended June 30, 2014.

  • Total refinery throughput for the six months ended June 30, 2015 totaled 1,977,338 bbls, or 11,631 bpd, compared to 2,060,267 bbls, or 11,841 bpd, for the same period a year earlier. The 4% decrease primarily related to downtime.

  • Total refinery production for the six months ended June 30, 2015 totaled 1,940,333 bbls, or 11,414 bpd, compared to 2,023,283 bbls, or 11,628 bpd for the same period a year earlier. The 4% decrease primarily related to downtime.

  • Capacity utilization rate for refinery throughput for the six months ended June 30, 2014 was 77.5% compared to 78.9% for the same period a year earlier, reflecting a nominal decrease of 1.4%. Capacity utilization rate for refinery production for the three months ended June 30, 2015 was 76.1% compared to 77.5% for the same comparative period, reflecting a nominal decrease of 1.4%. 

Non-GAAP Performance Measures

This press release and its accompanying financial schedules report EBITDA, Adjusted EBITDA, and refinery operating income, which are financial performance measures defined as non-GAAP by the Securities and Exchange Commission (the "SEC"). These non-GAAP financial performance measures are used by management to assess Blue Dolphin's operating results and the effectiveness of its business segments. Blue Dolphin's financial performance measures may be different than non-GAAP financial performance measures used by other companies. The presentation of this financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with generally accepted accounting principles ("GAAP").

Below are the definitions of non-GAAP performance measures used by management in this press release:

  • EBITDA reflects earnings adjusted to eliminate: (i) interest income (expense), (ii) income taxes, and (iii) depreciation and amortization. Refinery operations EBITDA reflects EBITDA for our refinery operations business segment. Total EBITDA reflects EBITDA for our refinery operations and pipeline transportation business segments, as well as corporate and other;

  • Adjusted EBITDA reflects EBITDA prior to the JMA Profit Share. The JMA Profit Share represents the GEL Profit Share plus the GEL Performance Fee for the period pursuant to the Joint Marketing Agreement. Refinery operations adjusted EBITDA reflects adjusted EBITDA for our refinery operations business segment. Total adjusted EBITDA reflects adjusted EBITDA for our refinery operations and pipeline transportation business segments, as well as corporate and other; and

  • Refinery operating income reflects refined petroleum product sales less direct operating costs (including cost of refined products sold and refinery operating expenses) and the JMA Profit Share, which is an indirect operating expense.

About Blue Dolphin
Blue Dolphin Energy Company ( OTCQX : BDCO ) is an independent refiner and marketer of refined petroleum products in the Eagle Ford Shale. Blue Dolphin's primary business is refinery operations at the 15,000 bpd Nixon Facility, which includes the refining of crude oil and condensate into marketable finished and intermediate products, as well as petroleum storage and terminaling. Blue Dolphin also owns and operates pipeline assets and has leasehold interests in oil and gas properties. For additional information, visit Blue Dolphin's corporate website at http://www.blue-dolphin-energy.com .

Cautionary Statement Regarding Forward-Looking Statements

Certain of the statements included in this press release, which express a belief, expectation or intention, as well as those regarding future financial performance or results, or which are not historical facts, are "forward-looking" statements as that term is defined in the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. These forward-looking statements are not guarantees of future performance or events and such statements involve a number of risks, uncertainties and assumptions, including but not limited to: dangers inherent in oil and gas operations that could cause disruptions and expose us to potentially significant losses, costs or liabilities and reduce our liquidity; geographic concentration of our assets, which creates a significant exposure to the risks of the regional economy; competition from companies having greater financial and other resources; laws and regulations regarding personnel and process safety, as well as environmental, health and safety, for which failure to comply may result in substantial fines, criminal sanctions, permit revocations, injunctions, facility shutdowns and/or significant capital expenditures; insurance coverage that may be inadequate or expensive; related party transactions with LEH and its affiliates, which may cause conflicts of interest; loss of executive officers or key employees, as well as a shortage of skilled labor or disruptions in our labor force, which may make it difficult to maintain productivity; our dependence on Lazarus Energy Holdings, LLC ("LEH") for financing and management of our property and the property of our subsidiaries; capital needs for which our internally generated cash flows and other sources of liquidity may not be adequate; our ability to use net operating loss carryforwards, which are subject to limitation, to offset future taxable income for U.S. federal income tax purposes, and other factors set forth under the heading "Risk Factors" in Part I, Item 1A of Blue Dolphin's previously filed Annual Report on Form 10-K for the fiscal year ended December 31, 2014. Should one or more of these risks or uncertainties materialize or should the underlying assumptions prove incorrect, actual results and outcomes may differ materially from those indicated in the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. Blue Dolphin undertakes no obligation to republish revised forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

 

 

 

 

 

 

 

 

 

Blue Dolphin Energy Company & Subsidiaries

 

 

 

Consolidated Balance Sheet

 

 

 

 

June 30,

 

 

December 31,

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and cash equivalents

$

2,508,514

 

 

$

1,293,233

 

Restricted cash

 

4,296,327

 

 

 

1,008,514

 

Accounts receivable

 

7,145,207

 

 

 

8,340,303

 

Prepaid expenses and other current assets

 

422,443

 

 

 

771,458

 

Deposits

 

120,176

 

 

 

68,498

 

Inventory

 

3,844,533

 

 

 

3,200,651

 

Deferred tax assets, current portion, net

 

2,962,488

 

 

 

-

 

 

Total current assets

 

21,299,688

 

 

 

14,682,657

 

 

 

 

 

 

 

 

 

Total property and equipment, net

 

42,828,401

 

 

 

37,371,075

 

Restricted cash, noncurrent

 

13,500,000

 

 

 

-

 

Surety bonds

 

1,642,000

 

 

 

1,642,000

 

Debt issue costs, net

 

1,313,244

 

 

 

479,737

 

Trade name

 

303,346

 

 

 

303,346

 

Deferred tax assets, net

 

905,067

 

 

 

5,928,342

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

81,791,746

 

 

$

60,407,157

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Accounts payable

$

13,325,103

 

 

$

12,370,179

 

Accounts payable, related party

 

-

 

 

 

1,174,168

 

Notes payable

 

3,000,000

 

 

 

-

 

Asset retirement obligations, current portion

 

86,341

 

 

 

85,846

 

Accrued expenses and other current liabilities

 

1,638,730

 

 

 

2,783,704

 

Interest payable, current portion

 

62,303

 

 

 

56,039

 

Long-term debt, current portion

 

1,618,828

 

 

 

1,245,476

 

Deferred tax liabilities, net

 

-

 

 

 

168,236

 

 

Total current liabilities

 

19,731,305

 

 

 

17,883,648

 

 

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

 

 

Asset retirement obligations, net of current portion

 

1,886,413

 

 

 

1,780,924

 

Deferred revenues and expenses

 

605,085

 

 

 

691,525

 

Long-term debt, net of current portion

 

26,364,293

 

 

 

10,808,803

 

Long-term interest payable, net of current portion

 

1,377,940

 

 

 

1,274,789

 

 

Total long-term liabilities

 

30,233,731

 

 

 

14,556,041

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

49,965,036

 

 

 

32,439,689

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 22)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Common stock ($0.01 par value, 20,000,000 shares authorized; 10,603,802 and 10,599,444 shares issued at June 30, 2015 and December 31, 2014, respectively)

 

106,038

 

 

 

105,995

 

Additional paid-in capital

 

36,738,737

 

 

 

36,718,781

 

Accumulated deficit

 

(4,218,065

)

 

 

(8,057,308

)

Treasury stock, 150,000 shares at cost

 

(800,000

)

 

 

(800,000

)

 

Total stockholders' equity

 

31,826,710

 

 

 

27,967,468

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

81,791,746

 

 

$

60,407,157

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements in Blue Dolphin's
quarterly report on Form 10-Q for the quarter ended June 30, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blue Dolphin Energy Company & Subsidiaries

 

 

 

Consolidated Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE FROM OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Refined petroleum product sales

$

58,839,160

 

 

$

102,716,073

 

 

$

119,906,222

 

 

$

223,092,224

 

 

Tank rental revenue

 

286,892

 

 

 

282,516

 

 

 

573,784

 

 

 

565,032

 

 

Pipeline operations

 

35,562

 

 

 

67,862

 

 

 

73,957

 

 

 

121,893

 

 

 

Total revenue from operations

 

59,161,614

 

 

 

103,066,451

 

 

 

120,553,963

 

 

 

223,779,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of refined products sold

 

53,801,698

 

 

 

96,622,257

 

 

 

103,189,147

 

 

 

207,037,864

 

 

Refinery operating expenses

 

2,586,151

 

 

 

2,641,205

 

 

 

5,467,122

 

 

 

5,596,224

 

 

Joint Marketing Agreement profit share

 

938,661

 

 

 

1,240,104

 

 

 

3,377,298

 

 

 

1,240,104

 

 

Pipeline operating expenses

 

60,887

 

 

 

61,713

 

 

 

107,483

 

 

 

89,442

 

 

Lease operating expenses

 

14,098

 

 

 

6,820

 

 

 

21,414

 

 

 

13,996

 

 

General and administrative expenses

 

400,018

 

 

 

427,060

 

 

 

745,902

 

 

 

796,544

 

 

Depletion, depreciation and amortization

 

402,937

 

 

 

391,167

 

 

 

802,168

 

 

 

781,772

 

 

Accretion expense

 

52,720

 

 

 

53,731

 

 

 

105,935

 

 

 

104,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of operations

 

58,257,170

 

 

 

101,444,057

 

 

 

113,816,469

 

 

 

215,660,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

904,444

 

 

 

1,622,394

 

 

 

6,737,494

 

 

 

8,118,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Easement, interest and other income

 

66,460

 

 

 

97,712

 

 

 

132,467

 

 

 

251,932

 

 

Interest expense

 

(732,296

)

 

 

(207,379

)

 

 

(940,371

)

 

 

(461,179

)

 

 

Total other expense

 

(665,836

)

 

 

(109,667

)

 

 

(807,904

)

 

 

(209,247

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

238,608

 

 

 

1,512,727

 

 

 

5,929,590

 

 

 

7,909,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(100,729

)

 

 

(74,170

)

 

 

(2,090,347

)

 

 

(276,593

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

137,879

 

 

$

1,438,557

 

 

$

3,839,243

 

 

$

7,632,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.01

 

 

$

0.14

 

 

$

0.37

 

 

$

0.73

 

Diluted

$

0.01

 

 

$

0.14

 

 

$

0.37

 

 

$

0.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

10,450,210

 

 

 

10,441,695

 

 

 

10,449,829

 

 

 

10,436,363

 

Diluted

 

10,450,210

 

 

 

10,441,695

 

 

 

10,449,829 10,436,363

See notes to consolidated financial statements in Blue Dolphin's
quarterly report on Form 10-Q for the quarter ended June 30, 2015.

Blue Dolphin Energy Company & Subsidiaries

Consolidated Cash Flow Statement

Six Months Ended June 30,

2015

2014

OPERATING ACTIVITIES

Net income

$

3,839,243

$

7,632,830

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Depletion, depreciation and amortization

802,168

781,772

Unrealized gain (loss) on derivatives

467,000

(44,400

)

Deferred taxes

1,892,551

-

Amortization of debt issue costs

500,566

16,900

Accretion expense

105,935

104,533

Common stock issued for services

19,999

75,001

Changes in operating assets and liabilities

Restricted cash

(3,287,813

)

(677,109

)

Accounts receivable

1,195,096

5,350,253

Prepaid expenses and other current assets

349,015

33,704

Deposits and other assets

(1,385,751

)

(492,053

)

Inventory

(643,882

)

(2,815,138

)

Accounts payable, accrued expenses and other liabilities

(634,025

)

(3,224,935

)

Accounts payable, related party

(1,174,168

)

(1,395,621

)

Net cash provided by operating activities

2,045,934

5,345,737

INVESTING ACTIVITIES

Capital expenditures

(6,259,494

)

(329,871

)

Change in restricted cash, noncurrent

(13,500,000

)

-

Net cash used in investing activities

(19,759,494

)

(329,871

)

FINANCING ACTIVITIES

Proceeds from issuance of debt

25,000,000

-

Payments on long-term debt

(9,071,159

)

(5,946,901

)

Proceeds from notes payable

3,000,000

2,000,000

Payments on notes payable

-

(62,483

)

Net cash provided by (used in) financing activities

18,928,841

(4,009,384

)

Net increase in cash and cash equivalents

1,215,281

1,006,482

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

1,293,233

434,717

CASH AND CASH EQUIVALENTS AT END OF PERIOD

$

2,508,514

$

1,441,199

Supplemental Information:

Non-cash operating activities

Surety bond funded by seller of pipeline interest

$

-

$

850,000

Non-cash investing and financing activities:

New asset retirement obligations

$

-

$

300,980

Interest paid

$

353,833

$

1,048,553

Income taxes paid

$

95,000

$

-

See notes to consolidated financial statements in Blue Dolphin's
quarterly report on Form 10-Q for the quarter ended June 30, 2015.

Blue Dolphin Energy Company & Subsidiaries

Reconciliation of Adjusted EBITDA and EBITDA to Net Income

Three Months Ended June 30, 2015

Three Months Ended June 30, 2014

Segment

Segment

Refinery

Pipeline

Corporate &

Refinery

Pipeline

Corporate &

Operations

Transportation

Other

Total

Operations

Transportation

Other

Total

Revenue from operations

$

59,126,052

$

35,562

$

-

$

59,161,614

$

102,998,589

$

67,862

$

-

$

103,066,451

Less: cost of operations(1)

(56,504,401

)

(127,704

)

(283,467

)

(56,915,572

)

(99,326,771

)

(122,263

)

(363,751

)

(99,812,785

)

Other non-interest income(2)

-

62,500

-

62,500

-

83,333

-

83,333

Adjusted EBITDA

2,621,651

(29,642

)

(283,467

)

2,308,542

3,671,818

28,932

(363,751

)

3,336,999

Less: JMA Profit Share(3)

(938,661

)

-

-

(938,661

)

(1,240,104

)

-

-

(1,240,104

)

EBITDA

$

1,682,990

$

(29,642

)

$

(283,467

)

$

1,369,881

$

2,431,714

$

28,932

$

(363,751

)

$

2,096,895

Depletion, depreciation and amortization

(402,937

)

(391,167

)

Interest expense, net

(728,336

)

(193,001

)

Income before income taxes

238,608

1,512,727

Income tax expense

(100,729

)

(74,170

)

Net income

$

137,879

$

1,438,557

Six Months Ended June 30, 2015

Six Months Ended June 30, 2014

Segment

Segment

Refinery

Pipeline

Corporate &

Refinery

Pipeline

Corporate &

Operations

Transportation

Other

Total

Operations

Transportation

Other

Total

Revenue from operations

$

120,480,006

$

73,957

$

-

$

120,553,963

$

223,657,256

$

121,893

$

-

$

223,779,149

Less: cost of operations(1)

(108,763,871

)

(181,616

)

(691,515

)

(109,637,002

)

(212,695,349

)

(244,773

)

(698,480

)

(213,638,602

)

Other non-interest income(2)

-

125,000

-

125,000

-

208,333

-

208,333

Adjusted EBITDA

11,716,135

17,341

(691,515

)

11,041,961

10,961,907

85,453

(698,480

)

10,348,880

Less: JMA Profit Share(3)

(3,377,298

)

-

-

(3,377,298

)

(1,240,104

)

-

-

(1,240,104

)

EBITDA

$

8,338,837

$

17,341

$

(691,515

)

$

7,664,663

$

9,721,803

$

85,453

$

(698,480

)

$

9,108,776

Depletion, depreciation and amortization

(802,168

)

(781,772

)

Interest expense, net

(932,905

)

(417,581

)

Income before income taxes

5,929,590

7,909,423

Income tax expense

(2,090,347

)

(276,593

)

Net income

$

3,839,243

$

7,632,830

(1)

Operation cost within the "Refinery Operations" and "Pipeline Transportation" segments includes related general, administrative, and accretion expenses. Operation cost within "Corporate and Other" includes general and administrative expenses associated with corporate maintenance costs, such as accounting fees, director fees, and legal expense.

(2)

Other non-interest income primarily represents easement income from FLNG Land II, Inc. See "Part 1, Item 1. Financial Statements - Note (22) Commitments and Contingencies - FLNG Master Easement Agreement" of our quarterly report on Form 10-Q for the period ended June 30, 2015 for further discussion related to easement income.

(3)

The JMA Profit Share represents the GEL Profit Share plus the Performance Fee for the period pursuant to the Joint Marketing Agreement. See "Part 1, Item 1. Financial Statements - Note (22) Commitments and Contingencies" and "Part 1, Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations - Relationship with Genesis" of our quarterly report on Form 10-Q for the period ended June 30, 2015 for further discussion of the Joint Marketing Agreement.

Blue Dolphin Energy Company & Subsidiaries

Reconciliation of Refinery Operating Income to Refined Petroleum Product
Sales, Cost of Refined Petroleum Products Sold, Refinery Operating Expenses and JMA Profit Share

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Total refined petroleum product sales

$

58,839,160

$

102,716,073

$

119,906,222

$

223,092,224

Less: Cost of refined petroleum products sold

(53,801,698

)

(96,622,257

)

(103,189,147

)

(207,037,864

)

Less: Refinery operating expenses

(2,586,151

)

(2,641,205

)

(5,467,122

)

(5,596,224

)

Refinery operating income before JMA Profit Share

2,451,311

3,452,611

11,249,953

10,458,136

Less: JMA Profit Share

(938,661

)

(1,240,104

)

(3,377,298

)

(1,240,104

)

Refinery operating income

$

1,512,650

$

2,212,507

$

7,872,655

$

9,218,032

Total refined petroleum product sales (bbls)

896,706

918,108

1,923,590

1,994,872

For a reconciliation of refined petroleum product sales to total revenue from operations for our consolidated operations, refer to the Consolidated Statements of Income" contained within this press release.

Advertisement