MGP Ingredients Reports Strong Third Quarter 2022 Results

Consolidated sales increased 14% from prior year period
Continued strength across each business segment

ATCHISON, Kan., Nov. 03, 2022 (GLOBE NEWSWIRE) -- MGPย Ingredients, Inc. (Nasdaq:MGPI), a leading provider of distilled spirits, branded spirits, and food ingredient solutions, today reported results for the third quarter ended September 30, 2022.

2022 third quarter consolidated results compared to 2021 third quarter

  • Sales increased 14% to $201.2 million, as a result of record third quarter sales across all three business segments.
  • Gross profit increased 3% to $59.1 million, representing 29.4% of sales. ย ย ย ย 
  • Operating income increased 3% to $33.9 million. Adjusted operating income increased 2% from $33.2 million.
  • Net income decreased slightly to $23.6 million. Adjusted net income decreased 1% from $23.9 million.
  • Adjusted EBITDA increased 1% to $38.7 million.
  • Basic earnings per common share (โ€œEPSโ€) decreased to $1.07 per share from $1.08 per share. Adjusted basic EPS decreased to $1.07 per share from $1.09 per share.
  • Diluted EPS decreased to $1.06 per share from $1.08 per share. Adjusted diluted EPS decreased to $1.06 per share from $1.09 per share.

โ€œOur strong performance this quarter demonstrates sustained momentum across each of our segments and the value we bring to our global customer base,โ€ said Dave Colo, president and CEO of MGP Ingredients. โ€œDemand for new distillate and aged whiskey remains strong and contributed to brown goods sales growth of 34% versus the prior year period, driving an overall increase of 22% in sales of premium beverage alcohol. Although brown goods gross profit continued to be healthy, industrial alcohol and white goods gross profits continue to be negatively impacted by increased commodity costs and excess supply in the market. Consumer demand for our premium, super premium, and ultra premium spirits brands remains strong and continues to drive gross margin expansion in our Branded Spirits segment. Our Ingredient Solutions segment continues to benefit from the shift in consumer behavior toward plant-based foods in their diets, which contributed to record sales during the third quarter. Our solid performance year-to-date underscores the strength of our business model and, as we look forward, we are committed to executing our strategies to create long-term shareholder value.โ€

Distilling Solutions
In the third quarter 2022, sales for the Distilling Solutions segment increased 19% to a record $108.6 million, reflecting a 22% increase in sales of premium beverage alcohol. Gross profit decreased to $25.9 million or 23.9% of segment sales, compared to $27.0 million, or 29.6% of segment sales in the third quarter 2021.

Branded Spirits
For the third quarter 2022, sales for the Branded Spirits segment increased 2% to a record $62.8 million. Gross profit increased to a record $25.1 million, or 39.9% of segment sales compared to $23.2 million, or 37.7% of segment sales in the third quarter 2021.

Ingredient Solutions
In the third quarter of 2022, sales in the Ingredient Solutions segment increased 24% to a record $29.7 million. Gross profit increased to $8.1 million, or 27.1% of segment sales, compared to $6.9 million, or 28.7% of segment sales in the third quarter 2021.

Other
Advertising and promotion expenses for the third quarter 2022 increased $1.6 million, or 29%, to $7.3 million as compared to the third quarter 2021, primarily driven by further incremental investment to support continued growth in the ultra premium, super premium and premium price tier spirit brands.

Corporate selling, general and administrative ("SG&A") expenses for the third quarter 2022 decreased $0.6 million to $17.9 million as compared to the third quarter 2021.

The corporate effective tax rate for the third quarter 2022 was 24.2%, compared with 24.5% from the year ago period.

2022 Outlook
MGP is revising upward its previous consolidated guidance for fiscal 2022:

  • Sales are projected to be in the range of $765 million to $780 million.
  • Adjusted EBITDA is expected to be in the range of $162 million to $167 million.
  • Adjusted basic earnings per common share are forecasted to be in the $4.62 to $4.80 range, with basic weighted average shares outstanding expected to be approximately 22.0 million at year end.

Full year 2022 guidance measures of adjusted EBITDA and adjusted basic EPS are provided on a non-GAAP basis without a reconciliation to the most directly comparable GAAP measures because MGP is unable to predict with a reasonable degree of certainty certain items contained in the GAAP measures without unreasonable efforts. Such items include, but are not limited to, acquisition related expenses, restructuring and related expenses, and other items not reflective of MGPโ€™s ongoing operations.

Conference Call and Webcast Information
MGP Ingredients will host a conference call for analysts and institutional investors at 10 a.m. ET today to discuss these results and current business trends. The conference call and webcast will be available via:

ย Webcast:ir.mgpingredients.comย on the Events & Presentations page
ย Conference Call:844-308-6398 (domestic) or 412-717-9605 (international)

About MGP Ingredients, Inc.
MGP Ingredients, Inc. (Nasdaq: MGPI) is a leading producer of premium distilled spirits, branded spirits, and food ingredient solutions. Since 1941, we have combined our expertise and energy aimed at formulating excellence, and bringing product ideas to life collaboratively with our customers.

As one of the largest distillers in the U.S., MGPโ€™s offerings include bourbon and rye whiskeys, gins, and vodkas, which are created at the intersection of science and imagination, for customers of all sizes, from crafts to multinational brands. With distilleries in Kentucky, Kansas, Indiana and Mexico, and bottling operations in Missouri, Ohio, and Northern Ireland, MGP has the infrastructure and expertise to create on any scale.

MGPโ€™s branded spirits portfolio covers a wide spectrum of brands in every segment, including iconic brands from Luxco, which was founded in 1958 by the Lux Family. Luxco is a leading producer, supplier, importer and bottler of beverage alcohol products. Our branded spirits mission is to meet the needs and exceed the expectations of consumers, associates and business partners. Luxcoโ€™s award-winning spirits portfolio includes well-known brands from five distilleries: Bardstown, Kentucky-based Lux Row Distillers, home of Ezra Brooks, Rebel, Blood Oath, David Nicholson and Daviess County; Lebanon, Kentucky-based Limestone Branch Distillery, maker of Yellowstone Kentucky Straight Bourbon Whiskey, Minor Case Straight Rye Whiskey and Bowling & Burch Gin; Jalisco, Mexico-based Destiladora Gonzรกlez Lux, producer of 100% agave tequilas, El Mayor, Exotico and Dos Primos; MGPโ€™s historic distillery in Lawrenceburg, Indiana, where the George Remus Straight Bourbon Whiskey and Rossville Union Straight Rye Whiskey are produced. The innovative and high-quality brand portfolio also includes Everclear Grain Alcohol, Pearl Vodka, Saint Brendanโ€™s Irish Cream, The Quiet Man Irish Whiskey and other well-recognized brands.

In addition, our Ingredient Solutions segment offers specialty proteins and starches that help customers harness the power of plants and provide a host of functional, nutritional and sensory benefits for a wide range of food products.

The transformation of American grain into something more is in the soul of our people, products, and history. Weโ€™re devoted to unlocking the creative potential of this extraordinary resource. For more information, visit mgpingredients.com.

Cautionary Note Regarding Forward-Looking Statements
The forward-looking statements contained herein include, but are not limited to, statements about the expected effects on MGP Ingredients, Inc. ("the Company") of continuing consumer trends and our announced expansionary projects. Forward looking statements are usually identified by or are associated with such words as โ€œintend,โ€ โ€œplan,โ€ โ€œbelieve,โ€ โ€œestimate,โ€ โ€œexpect,โ€ โ€œanticipate,โ€ โ€œhopeful,โ€ โ€œshould,โ€ โ€œmay,โ€ โ€œwill,โ€ โ€œcould,โ€ โ€œencouraged,โ€ โ€œopportunities,โ€ โ€œpotential,โ€ and/or the negatives or variations of these terms or similar terminology.

These forward-looking statements reflect managementโ€™s current beliefs and estimates of future economic circumstances, industry conditions, Company performance, and Company financial results and financial condition and are not guarantees of future performance. All such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those contemplated by the relevant forward-looking statements. Important factors that could cause actual results to differ materially from our expectations include, (i) disruptions in the operations at any of our facilities, (ii) the availability and cost of grain, flour, and agave, and fluctuations in energy costs, (iii) the effectiveness of our grain purchasing program to mitigate our exposure to commodity price fluctuations, (iv) the effectiveness or execution of our strategic plan, (v) potential adverse effects to operations and our system of internal controls related to the loss of key management personnel, (vi) the competitive environment and related market conditions, (vii) the impact of COVID-19 and other pandemics, (viii) the effects of inflation and our ability to effectively pass raw material and other price increases on to customers, (ix) our ability to maintain compliance with all applicable loan agreement covenants, (x) increases in interest rates, (xi) our ability to realize operating efficiencies, (xii) actions of governments, and (xiii) consumer tastes and preferences. For further information on these and other risks and uncertainties that may affect our business, including risks specific to our Distilling Solutions, Branded Spirits and Ingredient Solutions segments, see Item 1A. Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2021 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022.

Non-GAAP Financial Measures
In addition to reporting financial information in accordance with U.S. GAAP, the Company provides certain non-GAAP financial measures that are not in accordance with, or alternatives for, GAAP. In addition to the comparable GAAP measures, MGP has disclosed adjusted gross profit, adjusted operating income, adjusted income before income taxes, adjusted net income, adjusted MGP earnings, adjusted EBITDA and adjusted basic and diluted earnings per common share. The presentation of non-GAAP financial measures should be reviewed in conjunction with gross profit, operating income, income before income taxes, net income, net income used in earnings per common share calculation and basic and diluted EPS computed in accordance with U.S. GAAP and should not be considered a substitute for these GAAP measures. The non-GAAP adjustments referenced in the section entitled "Reconciliation of Selected GAAP Measures to Non-GAAP Measures," take into account the impacts of items that are not necessarily ongoing in nature and/or predictive of the Company's operating trends. We believe that these non-GAAP measures provide useful information to investors regarding the Company's performance and overall results of operations. In addition, management uses these non-GAAP measures in conjunction with GAAP measures when evaluating the Companyโ€™s operating results compared to prior periods on a consistent basis, assessing financial trends and for forecasting purposes. Non-GAAP financial measures may not provide information that is directly comparable to other companies, even if similar terms are used to identify such measures. The attached schedules provide a full reconciliation of these non-GAAP financial measures to their most directly comparable U.S. GAAP financial measure.

For More Information
Investors & Analysts:
Mike Houston
646-475-2998 or investor.relations@mgpingredients.com

Media:
Greg Manis
913-360-5440 or greg.manis@mgpingredients.com

MGP INGREDIENTS, INC.
OPERATING INCOME ROLLFORWARD
(Dollars in thousands)

Operating income, quarter versus quarterย Operating
Income
ย Changeย 
Operating income for quarter ended September 30, 2021ย $32,884ย ย ย ย 
Increase in gross profit - Branded Spirits segmentย ย 1,850ย ย 5ย ย pp(a)
Increase in gross profit - Ingredient Solutions segmentย ย 1,176ย ย 4ย ย pp
Decrease in gross profit - Distilling Solutions segmentย ย (1,064)ย (3)ย pp
Increase in Advertising and promotion expensesย ย (1,615)ย (5)ย pp
Decrease in SG&A expensesย ย 623ย ย 2ย ย pp
Change in Other operating income (expense), netย ย 10ย ย โ€”ย ย pp
Operating income for quarter endedSeptember 30, 2022ย $33,864ย ย 3%ย 


Operating income, year to date versus year to dateย Operating
Income
ย Changeย 
Operating income for year to date ended September 30, 2021ย $81,047ย ย ย ย 
Increase in gross profit - Branded Spirits segmentย ย 29,072ย ย 36ย ย pp(a)
Increase in gross profit - Distilling Solutions segmentย ย 7,419ย ย 9ย ย pp
Increase in gross profit - Ingredient Solutions segmentย ย 7,390ย ย 9ย ย pp
Increase in Advertising and promotion expensesย ย (8,960)ย (11)ย pp
Decrease in SG&A expensesย ย 3,237ย ย 4ย ย pp
Change in Other operating income (expense), netย ย 45ย ย โ€”ย ย pp
Operating income for year to date September 30, 2022ย $119,250ย ย 47%ย 

(a)ย Percentage points (โ€œppโ€).


MGP INGREDIENTS, INC.

EARNINGS PER COMMON SHARE (โ€œEPSโ€) ROLLFORWARD

Change in basic and diluted EPS, quarter versus quarterย Basic and
Diluted EPS
ย Changeย 
Basic and diluted EPS for quarter ended September 30, 2021ย $1.08ย ย ย ย 
Increase in Operating income(b)ย ย 0.03ย ย 3ย ย ย pp(a)
Change in other income (expense), net(b)ย ย (0.03)ย (3)ย ย pp
Change in interest expense, net(b)ย ย (0.01)ย (1)ย ย pp
Basic EPS for quarter endedSeptember 30, 2022ย $1.07ย ย (1)%ย 
Impact of dilutive shares outstandingย ย (0.01)ย (1)ย ย pp
Diluted EPS for quarter ended September 30, 2022ย $1.06ย ย (2)%ย 


Change in basic and diluted EPS, year to date versus year to dateย Basic and
Diluted EPS
ย Changeย 
Basic and diluted EPS for year to date ended September 30, 2021ย $2.91ย ย ย ย 
Increase in Operating income(b)ย ย 1.63ย ย 56ย ย pp(a)
Change in interest expense, net(b)ย ย (0.08)ย (3)ย pp
Change in other income (expense), net(b)ย ย (0.06)ย (2)ย pp
Tax: Change in effective tax rateย ย 0.02ย ย 1ย ย pp
Change in weighted average shares outstandingย ย (0.51)ย (18)ย pp
Basic and diluted EPS for year to date endedSeptember 30, 2022ย $3.91ย ย 34%ย 

(a)ย Percentage points (โ€œppโ€).
(b)ย Items are net of tax based on the effective tax rate for the base year (2021).


MGP INGREDIENTS, INC.

SALES BY OPERATING SEGMENT
(Dollars in thousands)

ย DISTILLING SOLUTIONS SALES
ย Quarter Ended September 30,ย Quarter versus Quarter Sales
Change Increase/(Decrease)
ย 2022ย 2021ย $ Changeย % Change
Brown goods$57,423ย ย $42,793ย ย $14,630ย ย 34ย %
White goodsย 20,469ย ย ย 21,187ย ย ย (718)ย (3)ย 
Premium beverage alcoholย 77,892ย ย ย 63,980ย ย ย 13,912ย ย 22ย ย 
Industrial alcoholย 10,761ย ย ย 14,790ย ย ย (4,029)ย (27)ย 
Food grade alcoholย 88,653ย ย ย 78,770ย ย ย 9,883ย ย 13ย ย 
Fuel grade alcoholย 3,713ย ย ย 3,592ย ย ย 121ย ย 3ย ย 
Distillers feed and related co-productsย 9,943ย ย ย 4,016ย ย ย 5,927ย ย 148ย ย 
Warehouse servicesย 6,335ย ย ย 4,666ย ย ย 1,669ย ย 36ย ย 
Total Distilling Solutions$108,644ย ย $91,044ย ย $17,600ย ย 19ย %


ย BRANDED SPIRITS SALES
ย Quarter Ended September 30,ย Quarter versus Quarter Sales
Change Increase/(Decrease)
ย 2022
ย 2021
ย $ Changeย % Change
Ultra premium$13,804ย ย $11,363ย ย $2,441ย ย 21ย %
Super premiumย 3,350ย ย ย 2,798ย ย ย 552ย ย 20ย ย 
Premiumย 6,013ย ย ย 5,683ย ย ย 330ย ย 6ย ย 
Midย 20,834ย ย ย 22,992ย ย ย (2,158)ย (9)ย 
Valueย 12,097ย ย ย 12,756ย ย ย (659)ย (5)ย 
Otherย 6,663ย ย ย 5,969ย ย ย 694ย ย 12ย ย 
Total Branded Spirits$62,761ย ย $61,561ย ย $1,200ย ย 2ย %


ย INGREDIENT SOLUTIONS SALES
ย Quarter Ended September 30,ย Quarter versus Quarter Sales
Change Increase / (Decrease)
ย 2022
ย 2021
ย $ Changeย % Change
Specialty wheat starches$16,241ย ย $12,231ย ย $4,010ย ย 33ย %
Specialty wheat proteinsย 9,697ย ย ย 8,901ย ย ย 796ย ย 9ย ย 
Commodity wheat starchesย 3,803ย ย ย 2,626ย ย ย 1,177ย ย 45ย ย 
Commodity wheat proteinsย โ€”ย ย ย 248ย ย ย (248)ย (100)ย 
Total Ingredient Solutions$29,741ย ย $24,006ย ย $5,735ย ย 24ย %


MGP INGREDIENTS, INC.

SALES BY OPERATING SEGMENT
(Dollars in thousands)

ย DISTILLING SOLUTIONS SALES
ย Year to Date Ended September 30,ย Year to Date versus Year to date Sales
Change Increase/(Decrease)
ย 2022
ย 2021
ย $ Changeย % Change
Brown goods$175,899ย ย $129,600ย ย $46,299ย ย 36ย %
White goodsย 57,996ย ย ย 56,049ย ย ย 1,947ย ย 3ย ย 
Premium beverage alcoholย 233,895ย ย ย 185,649ย ย ย 48,246ย ย 26ย ย 
Industrial alcoholย 35,141ย ย ย 46,896ย ย ย (11,755)ย (25)ย 
Food grade alcoholย 269,036ย ย ย 232,545ย ย ย 36,491ย ย 16ย ย 
Fuel grade alcoholย 10,307ย ย ย 10,862ย ย ย (555)ย (5)ย 
Distillers feed and related co-productsย 30,127ย ย ย 13,660ย ย ย 16,467ย ย 121ย ย 
Warehouse servicesย 17,821ย ย ย 12,949ย ย ย 4,872ย ย 38ย ย 
Total Distilling Soutions$327,291ย ย $270,016ย ย $57,275ย ย 21ย %


ย BRANDED SPIRITS SALES
ย Year to Date Ended September 30,ย Year to Date versus Year to date Sales
Change Increase/(Decrease)
ย 2022
ย 2021
ย $ Changeย % Change
Ultra premium$35,836ย ย $19,491ย ย $16,345ย ย 84ย %
Super premiumย 9,522ย ย ย 6,393ย ย ย 3,129ย ย 49ย ย 
Premiumย 17,928ย ย ย 11,012ย ย ย 6,916ย ย 63ย ย 
Midย 63,408ย ย ย 48,399ย ย ย 15,009ย ย 31ย ย 
Valueย 36,304ย ย ย 25,984ย ย ย 10,320ย ย 40ย ย 
Otherย 14,080ย ย ย 11,278ย ย ย 2,802ย ย 25ย ย 
Total Branded Spirits$177,078ย ย $122,557ย ย $54,521ย ย 44ย %


ย INGREDIENT SOLUTIONS SALES
ย Year to Date Ended September 30,ย Year to Date versus Year to date Sales
Change Increase/(Decrease)
ย 2022
ย 2021
ย $ Changeย % Change
Specialty wheat starches$47,445ย ย $35,051ย ย $12,394ย ย 35ย %
Specialty wheat proteinsย 29,225ย ย ย 23,299ย ย ย 5,926ย ย 25ย ย 
Commodity wheat starchesย 10,286ย ย ย 7,572ย ย ย 2,714ย ย 36ย ย 
Commodity wheat proteinsย 38ย ย ย 1,378ย ย ย (1,340)ย (97)ย 
Total Ingredient Solutions$86,994ย ย $67,300ย ย $19,694ย ย 29ย %


MGP INGREDIENTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands, except share and per share amounts)

ย ย Quarter Ended September 30,ย Year to Date Ended September 30,
ย ย 2022ย 2021ย 2022ย 2021
Salesย $201,146ย ย $176,611ย ย $591,363ย ย $459,873ย 
Cost of salesย ย 142,098ย ย ย 119,525ย ย ย 401,270ย ย ย 313,661ย 
Gross profitย ย 59,048ย ย ย 57,086ย ย ย 190,093ย ย ย 146,212ย 
ย ย ย ย ย ย ย ย ย 
Advertising and promotion expensesย ย 7,279ย ย ย 5,664ย ย ย 18,848ย ย ย 9,888ย 
Selling, general and administrative expensesย ย 17,904ย ย ย 18,527ย ย ย 52,029ย ย ย 55,266ย 
Other operating (income) expense, netย ย 1ย ย ย 11ย ย ย (34)ย ย 11ย 
Operating incomeย ย 33,864ย ย ย 32,884ย ย ย 119,250ย ย ย 81,047ย 
ย ย ย ย ย ย ย ย ย 
Interest expense, netย ย (1,350)ย ย (1,116)ย ย (4,491)ย ย (2,708)
Other income (expense), netย ย (1,353)ย ย (421)ย ย (2,361)ย ย (479)
Income before income taxesย ย 31,161ย ย ย 31,347ย ย ย 112,398ย ย ย 77,860ย 
ย ย ย ย ย ย ย ย ย 
Income tax expenseย ย 7,533ย ย ย 7,674ย ย ย 26,037ย ย ย 18,701ย 
Net incomeย ย 23,628ย ย ย 23,673ย ย ย 86,361ย ย ย 59,159ย 
ย ย ย ย ย ย ย ย ย 
Net (income) loss attributable to noncontrolling interestย ย 180ย ย ย 203ย ย ย 444ย ย ย 279ย 
Net income attributable to MGP Ingredients, Inc.ย ย 23,808ย ย ย 23,876ย ย ย 86,805ย ย ย 59,438ย 
ย ย ย ย ย ย ย ย ย 
Income attributable to participating securitiesย ย (188)ย ย (175)ย ย (688)ย ย (471)
Net income used in Earnings Per Common Share calculationย $23,620ย ย $23,701ย ย $86,117ย ย $58,967ย 
ย ย ย ย ย ย ย ย ย 
Share information:ย ย ย ย ย ย ย ย 
Basic weighted average common sharesย ย 22,008,381ย ย ย 21,981,201ย ย ย 22,000,026ย ย ย 20,293,818ย 
Diluted weighted average common sharesย ย 22,228,814ย ย ย 21,981,201ย ย ย 22,000,026ย ย ย 20,293,818ย 
ย ย ย ย ย ย ย ย ย 
Basic Earnings Per Common Shareย $1.07ย ย $1.08ย ย $3.91ย ย $2.91ย 
Diluted Earnings Per Common Shareย $1.06ย ย $1.08ย ย $3.91ย ย $2.91ย 


MGP INGREDIENTS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)

ย September 30,
2022
ย December 31,
2021
ASSETSย ย ย 
Current Assets:ย ย ย 
Cash and cash equivalents$50,674ย ย $21,568ย 
Receivables, netย 107,653ย ย ย 92,537ย 
Inventoryย 275,478ย ย ย 245,944ย 
Prepaid expensesย 5,833ย ย ย 1,510ย 
Refundable income taxesย 1,006ย ย ย 5,539ย 
Total Current Assetsย 440,644ย ย ย 367,098ย 
ย ย ย ย 
Property, plant, and equipmentย 430,945ย ย ย 404,149ย 
Less accumulated depreciation and amortizationย (210,254)ย ย (196,863)
Property, Plant, and Equipment, netย 220,691ย ย ย 207,286ย 
Operating lease right-of-use assets, netย 14,516ย ย ย 9,671ย 
Investment in joint venturesย 6,140ย ย ย 4,944ย 
Intangible assets, netย 217,285ย ย ย 218,838ย 
Goodwillย 226,294ย ย ย 226,294ย 
Other assetsย 6,505ย ย ย 7,336ย 
TOTAL ASSETS$1,132,075ย ย $1,041,467ย 
ย ย ย ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย ย ย 
Current Liabilities:ย ย ย 
Current maturities of long-term debt$4,800ย ย $3,227ย 
Accounts payableย 64,858ย ย ย 53,712ย 
Federal and state excise taxes payableย 4,713ย ย ย 6,992ย 
Accrued expenses and otherย 26,420ย ย ย 24,869ย 
Total Current Liabilitiesย 100,791ย ย ย 88,800ย 
ย ย ย ย 
Long-term debt, less current maturitiesย 31,105ย ย ย 35,266ย 
Convertible senior notesย 195,146ย ย ย 194,906ย 
Long-term operating lease liabilitiesย 11,327ย ย ย 6,997ย 
Other noncurrent liabilitiesย 4,047ย ย ย 5,132ย 
Deferred income taxesย 65,799ย ย ย 66,101ย 
Total Liabilitiesย 408,215ย ย ย 397,202ย 
Total equityย 723,860ย ย ย 644,265ย 
TOTAL LIABILITIES AND TOTAL EQUITY$1,132,075ย ย $1,041,467ย 


MGP INGREDIENTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in thousands)

ย ย Year to Date Ended September 30,
ย ย 2022ย 2021
Cash Flows from Operating Activitiesย ย ย ย 
Net incomeย $86,361ย ย $59,159ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย 
Depreciation and amortizationย ย 16,257ย ย ย 13,668ย 
Share-based compensationย ย 3,086ย ย ย 5,247ย 
Deferred income taxes, including change in valuation allowanceย ย (302)ย ย 465ย 
Other, netย ย 1,462ย ย ย (231)
Changes in operating assets and liabilities, net of effects of acquisition:ย ย ย ย 
Receivables, netย ย (15,582)ย ย (5,593)
Inventoryย ย (30,599)ย ย (7,588)
Prepaid expensesย ย 1,165ย ย ย 1,206ย 
Refundable income taxesย ย (1,006)ย ย (2,086)
Accounts payableย ย 12,613ย ย ย (6,678)
Accrued expenses and otherย ย 1,220ย ย ย 15,859ย 
Federal and state liquor excise payableย ย (2,279)ย ย (1,961)
Other, netย ย (143)ย ย (682)
Net cash provided by operating activitiesย ย 72,253ย ย ย 70,785ย 
ย ย ย ย ย 
Cash Flows from Investing Activitiesย ย ย ย 
Additions to property, plant, and equipmentย ย (29,217)ย ย (37,257)
Purchase of business, net of cash acquiredย ย โ€”ย ย ย (149,613)
Contributions to equity method investmentย ย (2,232)ย ย (988)
Other, netย ย (315)ย ย (1,308)
Net cash used in investing activitiesย ย (31,764)ย ย (189,166)
ย ย ย ย ย 
Cash Flows from Financing Activitiesย ย ย ย 
Payment of dividends and dividend equivalentsย ย (7,984)ย ย (7,362)
Purchase of treasury stockย ย (714)ย ย (767)
Loan fees paid related to borrowingsย ย โ€”ย ย ย (666)
Principal payments on long-term debtย ย (2,603)ย ย (813)
Proceeds from credit agreement - revolverย ย โ€”ย ย ย 242,300ย 
Payments on credit agreement - revolverย ย โ€”ย ย ย (32,300)
Payment on assumed debt as part of the Mergerย ย โ€”ย ย ย (87,509)
Net cash provided by (used in) financing activitiesย ย (11,301)ย ย 112,883ย 
ย ย ย ย ย 
Effect of exchange rate changes on cashย ย (82)ย ย (2)
Increase (decrease) in cash and cash equivalentsย ย 29,106ย ย ย (5,500)
Cash and cash equivalents, beginning of periodย ย 21,568ย ย ย 21,662ย 
Cash and cash equivalents, end of periodย $50,674ย ย $16,162ย 


MGP INGREDIENTS, INC.

RECONCILIATION OF SELECTED GAAP MEASURES TO ADJUSTED NON-GAAP MEASURES (UNAUDITED)
(in thousands)

ย Quarter Ended September 30, 2022
ย Gross
Profit
ย Operating
Income
ย Income before
Income Taxes
ย Net
Income
ย MGP
Earnings
(a)
ย Basic
EPS
ย Diluted
EPS
Reported GAAP Results$59,048ย ย $33,864ย ย $31,161ย ย $23,628ย ย $23,620ย ย $1.07ย ย $1.06ย 
No adjustments for the periodย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Adjusted Non-GAAP results$59,048ย ย $33,864ย ย $31,161ย ย $23,628ย ย $23,620ย ย $1.07ย ย $1.06ย 


ย Quarter Ended September 30, 2021
ย Gross
Profit
ย Operating
Income
ย Income before
Income Taxes
ย Net
Income
ย MGP
Earnings
(a)
ย Basic and
Diluted EPS
Reported GAAP Results$57,086ย ย $32,884ย ย $31,347ย ย $23,673ย ย $23,701ย ย $1.08ย 
Adjusted to remove:ย ย ย ย ย ย ย ย ย ย ย 
Business acquisition costs (b)ย โ€”ย ย ย 294ย ย ย 294ย ย ย 221ย ย ย 221ย ย ย 0.01ย 
Adjusted Non-GAAP results$57,086ย ย $33,178ย ย $31,641ย ย $23,894ย ย $23,922ย ย $1.09ย 


ย Year to Date Ended September 30, 2022
ย Gross
Profit
ย Operating
Income
ย Income before
Income Taxes
ย Net
Income
ย MGP
Earnings
(a)
ย Basic and
Diluted EPS
Reported GAAP Results$190,093ย ย $119,250ย ย $112,398ย ย $86,361ย ย $86,117ย ย $3.91ย 
No adjustments for the periodย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Adjusted Non-GAAP results$190,093ย ย $119,250ย ย $112,398ย ย $86,361ย ย $86,117ย ย $3.91ย 

ย  ย ย 

ย Year to Date Ended September 30, 2021
ย Gross
Profit
ย Operating
Income
ย Income before
Income Taxes
ย Net
Income
ย MGP
Earnings
(a)
ย Basic and
Diluted EPS
Reported GAAP Results$146,212ย ย $81,047ย ย $77,860ย ย $59,159ย ย $58,967ย ย $2.91ย 
Adjusted to remove:ย ย ย ย ย ย ย ย ย ย ย 
Inventory step-up - Branded Spirits (c)ย 2,529ย ย ย 2,529ย ย ย 2,529ย ย ย 2,529ย ย ย 2,510ย ย ย 0.13ย 
Business acquisition costs (b)ย โ€”ย ย ย 8,922ย ย ย 8,922ย ย ย 7,524ย ย ย 7,462ย ย ย 0.37ย 
Adjusted Non-GAAP results$148,741ย ย $92,498ย ย $89,311ย ย $69,212ย ย $68,939ย ย $3.41ย 


ย (a)MGP Earnings has been defined as "Net income used in Earnings Per Common Share calculation."
ย (b)The Business acquisition costs are included in the Condensed Consolidated Statement of Income within the Selling, general and administrative line item. The adjustment includes transaction and integration costs associated with the merger with Luxco.
ย (c)The finished goods Inventory valuation step-up costs are included in the Condensed Consolidated Statement of Income within Cost of goods by the Branded Spirits segment. The adjustment includes the purchase accounting adjustment to value the finished goods inventory acquired in the Luxco acquisition at its estimated fair value.


MGP INGREDIENTS, INC.

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(UNAUDITED)
(in thousands)

ย Quarter Ended September 30,ย Year to Date Ended September 30,
ย 2022
ย 2021
ย 2022
ย 2021
Net Income$23,628ย ย $23,673ย ย $86,361ย ย $59,159ย 
Interest expenseย 1,350ย ย ย 1,116ย ย ย 4,491ย ย ย 2,708ย 
Income tax expenseย 7,533ย ย ย 7,674ย ย ย 26,037ย ย ย 18,701ย 
Depreciation and amortizationย 5,333ย ย ย 5,243ย ย ย 16,257ย ย ย 13,668ย 
Equity method investmentย 856ย ย ย 405ย ย ย 1,036ย ย ย 739ย 
Inventory step-up - Branded Spiritsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2,529ย 
Business acquisition costsย โ€”ย ย ย 294ย ย ย โ€”ย ย ย 8,922ย 
Adjusted EBITDA$38,700ย ย $38,405ย ย $134,182ย ย $106,426ย 


The non-GAAP adjusted EBITDA measure is defined as earnings before interest, taxes, depreciation and amortization, equity method investment and business acquisition costs. See section "reconciliation of selected GAAP measure to non-GAAP measures" for further details on each of these non-GAAP Items.

MGP INGREDIENTS, INC.
DILUTIVE SHARES OUTSTANDING CALCULATION
(UNAUDITED)

ย Quarter Ended
September 30,
ย Year to Date Ended
September 30,
ย 2022ย 2022
Principle amount of the bonds$201,250,000ย ย $201,250,000ย 
Par value$1,000ย ย $1,000ย 
Number of bonds outstanding (b)ย 201,250ย ย ย 201,250ย 
ย ย ย ย 
Initial conversion rateย 10.3911ย ย ย 10.3911ย 
Conversion price$96.23620ย ย $96.23620ย 
ย ย ย ย 
Average share price (c)$107.44873ย ย $94.08909ย 
Impact of conversion (d)$224,697,738ย ย $โ€”ย 
ย ย ย ย 
Cash paid for principleย (201,250,000)ย ย (201,250,000)
Conversion premium$23,447,738ย ย $โ€”ย 
ย ย ย ย 
Average share price$107.44873ย ย $94.08909ย 
Conversion premium in shares (a) (e)ย 218,223ย ย ย โ€”ย 


ย (a)The impacts of the Convertible Senior Notes were included in the diluted weighted average common shares outstanding if the impact was dilutive. The Convertible Senior Notes would only have a dilutive impact if the average market price per share during the quarter and year to date period exceeds the conversion price of $96.23620 per share. For the quarter ended September 30, 2022, the inclusion of the shares had a dilutive impact and were included in the diluted EPS calculation. For the year to date ended September 30, 2022, the inclusion of the shares would have an anti-dilutive impact and were therefore excluded from the diluted EPS calculation.

ย (b)Number of bonds outstanding is calculated by taking the principle amount of the bonds divided by the par value.

ย (c)Average share price is calculated by taking the average of the daily closing share price for the period. If the average share price is less than the conversion price of $96.23620 per share, the impact to EPS is anti-dilutive and therefore the shares were excluded from the diluted EPS calculation.

ย (d)Impact of conversion is calculated by taking the number of bonds outstanding multiplied by the initial conversion rate multiplied by the average share price. If the average share price is less than the conversion price then the impact of conversion is zero.

ย (e)Conversion premium in shares is calculated by taking the conversion premium divided by the average share price. If the average share price is less than the conversion price then the conversion premium in shares is zero.

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  209.77
-0.80 (-0.38%)
AAPL  255.92
+0.29 (0.11%)
AMD  217.50
+7.29 (3.47%)
BAC  49.38
+0.11 (0.22%)
GOOG  294.46
-0.44 (-0.15%)
META  574.46
-4.77 (-0.82%)
MSFT  373.46
+4.09 (1.11%)
NVDA  177.39
+1.64 (0.93%)
ORCL  146.38
+1.15 (0.79%)
TSLA  360.59
-20.67 (-5.42%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article