Westrock Coffee Co
For the period ended Sep 30, 2024. Filed Nov 7, 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.
Sep 30, 2024 · Filed Nov 7, 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 Segment Adjusted EBITDA, which is a segment performance measure. We define Segment Adjusted EBITDA 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, of 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 fair value of warrant liabilities, non-cash mark-to-market adjustments, certain non-capitalizable costs necessary to place the Conway extract and ready-to-drink facility into commercial production, certain recurring operating costs related to the scale-up of operations of the Conway extract and ready-to-drink facility, 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 September 30, 2024 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $164,010 | | $60,144 | | $(3,294) | | $220,860 | ||||
| | | | | | | | | | | | | |
| Segment Adjusted EBITDA | | | 11,752 | | | 2,475 | | | n/a | | | 14,227 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 6,889 |
| Income tax expense (benefit) | | | | | | | | | | | | 84 |
| Depreciation and amortization | | | | | | | | | | | | 7,680 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 2,538 |
| Change in fair value of warrant liabilities | | | | | | | | | | | | (5,481) |
| Equity-based compensation | | | | | | | | | | | | 3,028 |
| Impairment charges | | | | | | | | | | | | 1,165 |
| Conway extract and ready-to-drink facility pre-production costs | | | | | | | | | | | | 7,937 |
| Conway extract and ready-to-drink facility scale up operating costs | | | | | | | | | | | | 3,958 |
| Mark-to-market adjustments | | | | | | | | | | | | 470 |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | (8) |
| Other | | | | | | | | | | | | 226 |
| Net loss | | | | | | | | | | | $(14,259) | |
| | | | | | | | | | | | | |
| Total assets | | | 973,085 | | | 104,029 | | | n/a | | | 1,077,114 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, 2023 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $176,818 | | $44,098 | | $(1,304) | | $219,612 | ||||
| | | | | | | | | | | | | |
| Segment Adjusted EBITDA | | | 9,884 | | | 1,711 | | | n/a | | | 11,595 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 7,803 |
| Income tax expense (benefit) | | | | | | | | | | | | (5,212) |
| Depreciation and amortization | | | | | | | | | | | | 6,364 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 3,137 |
| Change in fair value of warrant liabilities | | | | | | | | | | | | (25,105) |
| Equity-based compensation | | | | | | | | | | | | 2,439 |
| Conway extract and ready-to-drink facility pre-production costs | | | | | | | | | | | | 3,035 |
| Mark-to-market adjustments | | | | | | | | | | | | 1,160 |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | 248 |
| Other | | | | | | | | | | | | 1,105 |
| Net income | | | | | | | | | | | $16,621 | |
| | | | | | | | | | | | | |
| Total assets | | | 801,466 | | | 89,605 | | | n/a | | | 891,071 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Nine Months Ended September 30, 2024 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $485,322 | | $143,204 | | $(6,777) | | $621,749 | ||||
| | | | | | | | | | | | | |
| Segment Adjusted EBITDA | | | 35,797 | | | 3,236 | | | n/a | | | 39,033 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 21,921 |
| Income tax expense (benefit) | | | | | | | | | | | | 1,254 |
| Depreciation and amortization | | | | | | | | | | | | 23,196 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 9,901 |
| Change in fair value of warrant liabilities | | | | | | | | | | | | (7,134) |
| Equity-based compensation | | | | | | | | | | | | 8,508 |
| Impairment charges | | | | | | | | | | | | 1,996 |
| Conway extract and ready-to-drink facility pre-production costs | | | | | | | | | | | | 30,115 |
| Conway extract and ready-to-drink facility scale up operating costs | | | | | | | | | | | | 5,188 |
| Mark-to-market adjustments | | | | | | | | | | | | (2,692) |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | 965 |
| Other | | | | | | | | | | | | 1,506 |
| Net loss | | | | | | | | | | | $(55,691) | |
| | | | | | | | | | | | | |
| Total assets | | | 973,085 | | | 104,029 | | | n/a | | | 1,077,114 |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Nine Months Ended September 30, 2023 | ||||||||||||
| · · · Sustainable · · · Total of | ||||||||||||
| · · Beverage · · Sourcing & · · Intersegment · · Reportable | ||||||||||||
| (Thousands) · · Solutions · · Traceability · · Revenues · · Segments | ||||||||||||
| Net sales | | $547,746 | | $105,537 | | $(3,535) | | $649,748 | ||||
| | | | | | | | | | | | | |
| Segment Adjusted EBITDA | | | 29,965 | | | 1,393 | | | n/a | | | 31,358 |
| Less: | | | | | | | | | | | | |
| Interest expense | | | | | | | | | | | | 21,216 |
| Income tax expense (benefit) | | | | | | | | | | | | (3,331) |
| Depreciation and amortization | | | | | | | | | | | | 18,419 |
| Transaction, restructuring and integration expense | | | | | | | | | | | | 12,682 |
| Change in fair value of warrant liabilities | | | | | | | | | | | | (18,833) |
| Management and consulting fees (S&D acquisition) | | | | | | | | | | | | 556 |
| Equity-based compensation | | | | | | | | | | | | 6,297 |
| Conway extract and ready-to-drink facility pre-production costs | | | | | | | | | | | | 6,615 |
| Mark-to-market adjustments | | | | | | | | | | | | (1,045) |
| Loss (gain) on disposal of property, plant and equipment | | | | | | | | | | | | 1,145 |
| Other | | | | | | | | | | | | 2,153 |
| Net loss | | | | | | | | | | | $(14,516) | |
| | | | | | | | | | | | | |
| Total assets | | | 801,466 | | | 89,605 | | | n/a | | | 891,071 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.