Westrock Coffee Co
For the period ended Jun 30, 2024. Filed Aug 8, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2024 · Filed Aug 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
19. Segment Information
Note 19. Segment Information
Ourtwo operating segments, Beverage Solutions and Sustainable Sourcing & Traceability, are evaluated using Adjusted EBITDA, which is a segment performance measure we define as net (loss) income determined in accordance with GAAP, before interest expense, provision for income taxes, depreciation and amortization, equity-based compensation expense and the impact, which may be recurring in nature, transaction, restructuring and integrations costs, including management services and consulting agreements entered into in connection with the acquisition of S&D Coffee, Inc., impairment charges, changes in the fair value of warrant liabilities, non-cash mark-to-market adjustments, certain costs specifically excluded from the calculation of EBITDA under our material debt agreements, such as facility start-up costs, the write off of unamortized deferred financing costs, costs incurred as a result of the early repayment of debt, gains or losses on dispositions, and other similar or infrequent items (although we may not have had such charges in the periods presented).
Selected financial data related to our segments is presented below for the periods indicated:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended June 30, 2024 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $163,253 | | $46,740 | | $(1,604) | | $208,389 | ||||
| | | | | | | | | | | | | |
| Adjusted EBITDA | | | 13,245 | | | 419 | | | n/a | | | 13,664 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 7,453 |
| Income tax expense (benefit) | | | | | | | | | | | | (4,645) |
| Depreciation and amortization | | | | | | | | | | | | 7,968 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 4,399 |
| Change in fair value of warrant liabilities | | | | | | | | | | | | (1,612) |
| Equity-based compensation | | | | | | | | | | | | 3,025 |
| Impairment charges | | | | | | | | | | | | 831 |
| Conway extract and ready-to-drink facility start-up costs | | | | | | | | | | | | 13,612 |
| Mark-to-market adjustments | | | | | | | | | | | | (1,522) |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | 971 |
| Other | | | | | | | | | | | | 943 |
| Net loss | | | | | | | | | | | $(17,759) | |
| | | | | | | | | | | | | |
| Total assets | | | 965,250 | | | 91,123 | | | n/a | | | 1,056,373 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended June 30, 2023 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $189,719 | | $36,048 | | $(1,073) | | $224,694 | ||||
| | | | | | | | | | | | | |
| Adjusted EBITDA | | | 11,660 | | | (350) | | | n/a | | | 11,310 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 7,385 |
| Income tax expense (benefit) | | | | | | | | | | | | 6,240 |
| Depreciation and amortization | | | | | | | | | | | | 6,181 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 2,901 |
| Change in fair value of warrant liabilities | | | | | | | | | | | | 11,800 |
| Equity-based compensation | | | | | | | | | | | | 2,310 |
| Conway extract and ready-to-drink facility start-up costs | | | | | | | | | | | | 1,711 |
| Mark-to-market adjustments | | | | | | | | | | | | (969) |
| Other | | | | | | | | | | | | 562 |
| Net loss | | | | | | | | | | | $(26,811) | |
| | | | | | | | | | | | | |
| Total assets | | | 727,471 | | | 94,837 | | | n/a | | | 822,308 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Six Months Ended June 30, 2024 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $321,312 | | $83,060 | | $(3,483) | | $400,889 | ||||
| | | | | | | | | | | | | |
| Adjusted EBITDA | | | 24,045 | | | 761 | | | n/a | | | 24,806 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 15,032 |
| Income tax expense (benefit) | | | | | | | | | | | | 1,170 |
| Depreciation and amortization | | | | | | | | | | | | 15,516 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 7,363 |
| Change in fair value of warrants | | | | | | | | | | | | (1,653) |
| Equity-based compensation | | | | | | | | | | | | 5,481 |
| Impairment charges | | | | | | | | | | | | 831 |
| Conway extract and ready-to-drink facility start-up costs | | | | | | | | | | | | 23,408 |
| Mark-to-market adjustments | | | | | | | | | | | | (3,162) |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | 973 |
| Other | | | | | | | | | | | | 1,279 |
| Net loss | | | | | | | | | | | $(41,432) | |
| | | | | | | | | | | | | |
| Total assets | | | 965,250 | | | 91,123 | | | n/a | | | 1,056,373 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Six Months Ended June 30, 2023 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $370,928 | | $61,439 | | $(2,231) | | $430,136 | ||||
| | | | | | | | | | | | | |
| Adjusted EBITDA | | | 20,081 | | | (318) | | | n/a | | | 19,763 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 13,414 |
| Income tax expense (benefit) | | | | | | | | | | | | 1,881 |
| Depreciation and amortization | | | | | | | | | | | | 12,055 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 9,545 |
| Change in fair value of warrants | | | | | | | | | | | | 6,272 |
| Management and consulting fees (S&D acquisition) | | | | | | | | | | | | 556 |
| Equity-based compensation | | | | | | | | | | | | 3,857 |
| Conway extract and ready-to-drink facility start-up costs | | | | | | | | | | | | 3,580 |
| Mark-to-market adjustments | | | | | | | | | | | | (2,205) |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | 896 |
| Other | | | | | | | | | | | | 1,049 |
| Net loss | | | | | | | | | | | $(31,137) | |
| | | | | | | | | | | | | |
| Total assets | | | 727,471 | | | 94,837 | | | n/a | | | 822,308 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.