Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / MGPI - MGP Ingredients Reports Strong Second Quarter 2022 Results


MGPI - MGP Ingredients Reports Strong Second Quarter 2022 Results

Consolidated sales increased 11% from prior year period
Operating income increased 28%

ATCHISON, Kan., Aug. 04, 2022 (GLOBE NEWSWIRE) -- MGP Ingredients, Inc. (Nasdaq:MGPI), a leading provider of distilled spirits, branded spirits, and food ingredient solutions, today reported results for the second quarter ended June 30, 2022.

2022 second quarter consolidated results compared to 2021 second quarter
  • Sales increased 11% to $195.0 million, as a result of sales growth in the Distilling Solutions and Ingredient Solutions segments.
  • Gross profit increased 4% to $59.2 million, representing 30.4% of sales. Adjusted gross profit decreased slightly from $59.4 million.
  • Operating income increased 28% to $35.3 million. Adjusted operating income decreased 4% from $36.9 million.
  • Net income increased 26% to $25.4 million. Adjusted net income decreased 10% from $28.1 million.
  • Adjusted EBITDA decreased 5% to $40.1 million.
  • Basic and diluted earnings per common share ("EPS") increased to $1.15 per share from $0.91 per share. Adjusted basic and diluted EPS decreased to $1.15 per share from $1.27 per share.

“We are pleased with our team’s performance during the second quarter as we continue to execute against our long-term strategic plan,” said David Colo, president and CEO of MGP Ingredients. “Continued strength in the demand for new distillate and aged whiskey resulted in brown goods sales growth of 29% versus the prior year period, driving an overall increase in sales of 19% for premium beverage alcohol. As expected, industrial alcohol and white goods gross profits were negatively impacted by increased commodity costs and additional supply that has entered the market. Consumer demand for our Branded Spirits premium plus offerings, which include premium, super premium and ultra premium brands, remains strong. We also increased our advertising and promotion investment in these brands to support anticipated incremental growth. Our enthusiasm for our Ingredient Solutions segment remains strong, which again delivered record results during the second quarter as we made further progress to optimize segment product mix and align with consumer demand trends. We are confident the marketing platform and go-to-market strategy we have in place will drive further growth in the segment.”

Distilling Solutions
In the second quarter 2022, sales for the Distilling Solutions segment increased 19% to $107.1 million, reflecting a 19% increase in sales of premium beverage alcohol. Gross profit decreased to $29.8 million or 27.8% of segment sales, compared to $32.0 million, or 35.4% of segment sales in the second quarter 2021.

Branded Spirits
For the second quarter 2022, sales for the Branded Spirits segment declined 3% to $58.6 million. Gross profit increased to $21.0 million, or 35.8% of segment sales compared to $18.4 million, or 30.5% of segment sales in the second quarter 2021. Excluding the impact of purchase accounting related to the Luxco acquisition, gross margin was 34.7% for the second quarter 2021.

Ingredient Solutions
In the second quarter 2022, sales in the Ingredient Solutions segment increased 21% to a record $29.3 million. Gross profit increased to $8.5 million, or 29.0% of segment sales, compared to $6.4 million, or 26.5% of segment sales in the second quarter 2021.

Other
Advertising and promotion expenses for the second quarter 2022 increased $2.7 million to $6.1 million as compared to the second quarter 2021, primarily driven by incremental investment in the ultra premium, super premium and premium price tier spirit brands.

Corporate selling, general and administrative ("SG&A") expenses for the second quarter 2022 decreased $7.9 million to $17.9 million as compared to the second quarter 2021, primarily due to the one-time acquisition costs in 2021 related to the Luxco acquisition that did not recur in 2022.

The corporate effective tax rate for the second quarter 2022 was 22.4%, compared with 24.2% from the year ago period.

“As we look ahead to the second half of the year, we are confident in our ability to build on the accomplishments we have made towards our long-term strategic objectives,” said Colo. “The expansionary projects we announced earlier this year remain on track and we believe will enable us to meet evolving consumer trends and demand. Our approach to capital allocation remains unchanged, and we will continue to prioritize organic and acquisitive growth. Our excellent performance during the first half of the year has enabled us to revise our full-year guidance upward.”

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

  • Sales are projected to be in the range of $745 million to $765 million.
  • Adjusted EBITDA is expected to be in the range of $156 million to $163 million.
  • Basic adjusted earnings per common share are forecasted to be in the $4.41 to $4.65 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 basic adjusted 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 MGP’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:

Webcast:
ir.mgpingredients.com on the Events & Presentations page
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., MGP’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 U.S. distilleries in Kentucky, Indiana, Kansas, and Washington D.C., and bottling operations in Missouri, Ohio, and Northern Ireland, MGP has the infrastructure and expertise to create on any scale.

MGP’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. Luxco’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 González Lux, producer of 100% agave tequilas, El Mayor, Exotico and Dos Primos; MGP’s historic distillery in Lawrenceburg, Indiana, where the George Remus Straight Bourbon Whiskey and Rossville Union Straight Rye Whiskey are produced; and the Washington, D.C.-based Green Hat Distillery, producer of the Green Hat family of gins. The innovative and high-quality brand portfolio also includes Everclear Grain Alcohol, Pearl Vodka, Saint Brendan’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. We’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 “intend,” “plan,” “believe,” “estimate,” “expect,” “anticipate,” “hopeful,” “should,” “may,” “will,” “could,” “encouraged,” “opportunities,” “potential,” and/or the negatives or variations of these terms or similar terminology.

These forward-looking statements reflect management’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 the COVID-19 pandemic, (viii) the effects of inflation and the 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 taxes, adjusted net income, adjusted MGP earnings, adjusted EBITDA and basic and diluted adjusted 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 Company’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 quarter
Operating Income
Change
Operating income for quarter ended June 30, 2021
$
27,663
Increase in gross profit - Branded Spirits segment
2,526
9
pp (a)
Increase in gross profit - Ingredient Solutions segment
2,076
8
pp
Decrease in gross profit - Distilling Solutions segment
(2,205
)
(8
)
pp
Increase in Advertising and promotion expenses
(2,694
)
(10
)
pp
Decrease in SG&A expenses
7,934
29
pp
Increase in Other operating income (expense), net
6
pp
Operating income for quarter ended June 30, 2022
$
35,306
28
%


Operating income, year to date versus year to date
Operating Income
Change
Operating income for year to date ended June 30, 2021
$
48,163
Increase in gross profit - Branded Spirits segment
27,222
57
pp (a)
Increase in gross profit - Distilling Solutions segment
8,483
17
pp
Increase in gross profit - Ingredient Solutions segment
6,214
13
pp
Increase in Advertising and promotion expenses
(7,345
)
(15
)
pp
Decrease in SG&A expenses
2,614
5
pp
Increase in Other operating income (expense), net
35
pp
Operating income for year to date June 30, 2022
$
85,386
77
%

(a) Percentage points (“pp”).

MGP INGREDIENTS, INC.
EARNINGS PER COMMON SHARE (“EPS”) ROLLFORWARD

Change in basic and diluted EPS, quarter versus quarter
Basic and
Diluted EPS
Change
Basic and diluted EPS for quarter ended June 30, 2021
$
0.91
Increase in Operating income (b)
0.26
28
pp (a)
Increase in other income (expense), net (b)
(0.03
)
(3
)
pp
Tax: Change in effective tax rate
0.04
4
pp
Change in income allocated to participating securities
(0.01
)
(1
)
pp
Change in interest expense, net (b)
(0.02
)
(2
)
pp
Basic and diluted EPS for quarter ended June 30, 2022
$
1.15
26
%


Change in basic and diluted EPS, year to date versus year to date
Basic and
Diluted EPS
Change
Basic and diluted EPS for year to date ended June 30, 2021
$
1.81
Increase in Operating income (b)
1.60
88
pp (a)
Change in interest expense, net (b)
(0.07
)
(4
)
pp
Increase in other income (expense), net (b)
(0.03
)
(1
)
pp
Tax: Change in effective tax rate
0.04
2
pp
Change in weighted average shares outstanding
(0.51
)
(28
)
pp
Basic and diluted EPS for year to date ended June 30, 2022
$
2.84
57
%

(a) Percentage points (“pp”).
(b) 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)

DISTILLING SOLUTIONS SALES
Quarter Ended June 30,
Quarter versus Quarter Sales Change Increase/(Decrease)
2022
2021
$ Change
% Change
Brown goods
$
56,331
$
43,766
$
12,565
29
%
White goods
17,441
18,205
(764
)
(4
)
Premium beverage alcohol
73,772
61,971
11,801
19
Industrial alcohol
12,885
14,770
(1,885
)
(13
)
Food grade alcohol
86,657
76,741
9,916
13
Fuel grade alcohol
3,312
4,753
(1,441
)
(30
)
Distillers feed and related co-products
11,267
4,672
6,595
141
Warehouse services
5,902
4,182
1,720
41
Total Distilling Solutions
$
107,138
$
90,348
$
16,790
19
%


BRANDED SPIRITS SALES
Quarter Ended June 30,
Quarter versus Quarter Sales Change Increase/(Decrease)
2022
2021
$ Change
% Change
Ultra premium
$
9,435
$
8,002
$
1,433
18
%
Super premium
3,226
3,184
42
1
Premium
5,775
5,303
472
9
Mid
23,301
25,407
(2,106
)
(8
)
Value
12,908
13,228
(320
)
(2
)
Other
3,921
5,302
(1,381
)
(26
)
Total Branded Spirits
$
58,566
$
60,426
$
(1,860
)
(3
)%


INGREDIENT SOLUTIONS SALES
Quarter Ended June 30,
Quarter versus Quarter Sales Change
Increase / (Decrease)
2022
2021
$ Change
% Change
Specialty wheat starches
$
16,001
$
12,598
$
3,403
27
%
Specialty wheat proteins
10,109
8,352
1,757
21
Commodity wheat starches
3,130
2,663
467
18
Commodity wheat proteins
38
552
(514
)
(93
)
Total Ingredient Solutions
$
29,278
$
24,165
$
5,113
21
%

MGP INGREDIENTS, INC.
SALES BY OPERATING SEGMENT
(Dollars in thousands)

DISTILLERY PRODUCTS SALES
Year to Date Ended June 30,
Year to Date versus Year to date Sales Change Increase/(Decrease)
2022
2021
$ Change
% Change
Brown goods
$
118,476
$
86,807
$
31,669
36
%
White goods
37,527
34,862
2,665
8
Premium beverage alcohol
156,003
121,669
34,334
28
Industrial alcohol
24,380
32,106
(7,726
)
(24
)
Food grade alcohol
180,383
153,775
26,608
17
Fuel grade alcohol
6,594
7,270
(676
)
(9
)
Distillers feed and related co-products
20,184
9,644
10,540
109
Warehouse services
11,486
8,283
3,203
39
Total Distilling Soutions
$
218,647
$
178,972
$
39,675
22
%


BRANDED SPIRITS SALES
Year to Date Ended June 30,
Year to Date versus Year to date Sales Change Increase/(Decrease)
2022
2021
$ Change
% Change
Ultra premium
$
22,032
$
8,128
$
13,904
171
%
Super premium
6,172
3,595
2,577
72
Premium
11,915
5,329
6,586
124
Mid
42,574
25,407
17,167
68
Value
24,207
13,228
10,979
83
Other
7,417
5,309
2,108
40
Total Branded Spirits
$
114,317
$
60,996
$
53,321
87
%


INGREDIENT SOLUTIONS SALES
Year to Date Ended June 30,
Year to Date versus Year to date Sales Change Increase/(Decrease)
2022
2021
$ Change
% Change
Specialty wheat starches
$
31,204
$
22,820
$
8,384
37
%
Specialty wheat proteins
19,528
14,398
5,130
36
Commodity wheat starches
6,483
4,946
1,537
31
Commodity wheat proteins
38
1,130
(1,092
)
(97
)
Total Ingredient Solutions
$
57,253
$
43,294
$
13,959
32
%

MGP INGREDIENTS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(Dollars in thousands)

Quarter Ended June 30,
Year to Date Ended June 30,
2022
2021
2022
2021
Sales
$
194,982
$
174,939
$
390,217
$
283,262
Cost of sales
135,758
118,112
259,172
194,136
Gross profit
59,224
56,827
131,045
89,126
Advertising and promotion expenses
6,065
3,371
11,569
4,224
Selling, general and administrative expenses
17,859
25,793
34,125
36,739
Other operating (income) expense, net
(6
)
(35
)
Operating income
35,306
27,663
85,386
48,163
Interest expense, net
(1,543
)
(1,104
)
(3,141
)
(1,592
)
Other income (expense), net
(1,062
)
(88
)
(1,008
)
(58
)
Income before income taxes
32,701
26,471
81,237
46,513
Income tax expense
7,339
6,412
18,504
11,027
Net income
25,362
20,059
62,733
35,486
Net (income) loss attributable to noncontrolling interest
198
76
264
76
Net income attributable to MGP Ingredients, Inc.
25,560
20,135
62,997
35,562
Income attributable to participating securities
(217
)
(150
)
(535
)
(299
)
Net income used in earnings per common share calculation
$
25,343
$
19,985
$
62,462
$
35,263
Basic and diluted weighted average common shares
22,002,385
21,916,721
21,995,779
19,436,143
Basic and diluted earnings per common share
$
1.15
$
0.91
$
2.84
$
1.81


MGP INGREDIENTS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in thousands)

June 30, 2022
December 31, 2021
ASSETS
Current Assets:
Cash and cash equivalents
$
37,415
$
21,568
Receivables, net
105,393
92,537
Inventory
272,948
245,944
Prepaid expenses
6,768
1,510
Refundable income taxes
5,539
Total Current Assets
422,524
367,098
Property, plant, and equipment
418,040
404,149
Less accumulated depreciation and amortization
(206,055
)
(196,863
)
Property, Plant, and Equipment, net
211,985
207,286
Operating lease right-of-use assets, net
15,559
9,671
Investment in joint ventures
5,792
4,944
Intangible assets, net
217,803
218,838
Goodwill
226,294
226,294
Other assets
6,663
7,336
TOTAL ASSETS
$
1,106,620
$
1,041,467
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Current maturities of long-term debt
$
4,189
$
3,227
Accounts payable
60,572
53,712
Federal and state excise taxes payable
7,673
6,992
Income taxes payable
141
Accrued expenses and other
20,681
24,869
Total Current Liabilities
93,256
88,800
Long-term debt, less current maturities
32,698
35,266
Convertible senior notes
195,066
194,906
Long-term operating lease liabilities
12,206
6,997
Other noncurrent liabilities
4,095
5,132
Deferred income taxes
66,226
66,101
Total Liabilities
403,547
397,202
Total equity
703,073
644,265
TOTAL LIABILITIES AND TOTAL EQUITY
$
1,106,620
$
1,041,467


MGP INGREDIENTS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in thousands)

Year to Date Ended June 30,
2022
2021
Cash Flows from Operating Activities
Net income
$
62,733
$
35,486
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
10,924
8,425
Share-based compensation
2,131
4,767
Deferred income taxes, including change in valuation allowance
125
(1,568
)
Other, net
82
(69
)
Changes in operating assets and liabilities, net of effects of acquisition:
Receivables, net
(13,142
)
7,531
Inventory
(27,508
)
(408
)
Prepaid expenses
266
(897
)
Income taxes payable
141
1,017
Accounts payable
11,438
(12,996
)
Accrued expenses and other
(4,791
)
7,987
Federal and state liquor excise payable
681
716
Other, net
(61
)
(2,537
)
Net cash provided by operating activities
43,019
47,454
Cash Flows from Investing Activities
Additions to property, plant, and equipment
(18,087
)
(18,336
)
Purchase of business, net of cash acquired
(149,599
)
Contributions to equity method investment
(1,028
)
(988
)
Other, net
(369
)
(1,312
)
Net cash used in investing activities
(19,484
)
(170,235
)
Cash Flows from Financing Activities
Payment of dividends and dividend equivalents
(5,322
)
(4,707
)
Purchase of treasury stock
(713
)
(765
)
Loan fees paid related to borrowings
(666
)
Principal payments on long-term debt
(1,614
)
Proceeds from credit agreement - revolver
242,300
Payments on credit agreement - revolver
(10,306
)
Payment on assumed debt as part of the Merger
(87,497
)
Net cash provided by (used in) financing activities
(7,649
)
138,359
Effect of exchange rate changes on cash
(39
)
3
Increase in cash and cash equivalents
15,847
15,581
Cash and cash equivalents, beginning of period
21,568
21,662
Cash and cash equivalents, end of period
$
37,415
$
37,243


MGP INGREDIENTS, INC.
RECONCILIATION OF SELECTED GAAP MEASURES TO ADJUSTED NON-GAAP MEASURES (UNAUDITED)
(in thousands)

Quarter Ended June 30, 2022
Gross Profit
Operating Income
Income before Income Taxes
Net Income
MGP Earnings (a)
Basic and
Diluted EPS
Reported GAAP Results
$
59,224
$
35,306
$
32,701
$
25,362
$
25,343
$
1.15
No adjustments for the period
Adjusted Non-GAAP results
$
59,224
$
35,306
$
32,701
$
25,362
$
25,343
$
1.15


Quarter Ended June 30, 2021
Gross Profit
Operating Income
Income before Income Taxes
Net Income
MGP Earnings (a)
Basic and
Diluted EPS
Reported GAAP Results
$
56,827
$
27,663
$
26,471
$
20,059
$
19,985
$
0.91
Adjusted to remove:
Inventory step-up - Branded Spirits (b)
2,529
2,529
2,529
2,529
2,510
0.11
Business acquisition costs (c)
6,738
6,738
5,535
5,473
0.25
Adjusted Non-GAAP results
$
59,356
$
36,930
$
35,738
$
28,123
$
27,968
$
1.27


Year to Date Ended June 30, 2022
Gross Profit
Operating Income
Income before Income Taxes
Net Income
MGP Earnings (a)
Basic and
Diluted EPS
Reported GAAP Results
$
131,045
$
85,386
$
81,237
$
62,733
$
62,462
$
2.84
No adjustments for the period
Adjusted Non-GAAP results
$
131,045
$
85,386
$
81,237
$
62,733
$
62,462
$
2.84


Year to Date Ended June 30, 2021
Gross Profit
Operating Income
Income before Income Taxes
Net Income
MGP Earnings (a)
Basic and
Diluted EPS
Reported GAAP Results
$
89,126
$
48,163
$
46,513
$
35,486
$
35,263
$
1.81
Adjusted to remove:
Inventory step-up - Branded Spirits (b)
2,529
2,529
2,529
2,529
2,510
0.13
Business acquisition costs(c)
8,628
8,628
7,303
7,241
0.37
Adjusted Non-GAAP results
$
91,655
$
59,320
$
57,670
$
45,318
$
45,014
$
2.31

(a)   MGP Earnings has been defined as "Net income used in Earnings Per Common Share calculation."

(b)   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.

(c)   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.

MGP INGREDIENTS, INC.
RECONCILIATION OF SELECTED GAAP MEASURES TO ADJUSTED NON-GAAP MEASURES - BRANDED SPIRITS SEGMENT (UNAUDITED)
(in thousands)

Quarter Ended June 30, 2022
Revenue
Gross Profit
Gross Margin
Reported GAAP Results - Branded Spirits segment
$
58,566
$
20,960
35.8
%
No adjustments for the period
Adjusted Non-GAAP results - Branded Spirits segment
$
58,566
$
20,960
35.8
%


Quarter Ended June 30, 2021
Revenue
Gross Profit
Gross Margin
Reported GAAP Results - Branded Spirits segment
$
60,426
$
18,434
30.5
%
Inventory step-up (a)
2,529
4.2
pp(b)
Adjusted Non-GAAP results - Branded Spirits segment
$
60,426
$
20,963
34.7
%

(a)   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.
(b)   Percentage points (“pp”).


MGP INGREDIENTS, INC.
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(UNAUDITED)
(in thousands)

Quarter Ended June 30,
Year to Date Ended June 30,
2022
2021
2022
2021
Net Income
$
25,362
$
20,059
$
62,733
$
35,486
Interest expense
1,543
1,104
3,141
1,592
Income tax expense
7,339
6,412
18,504
11,027
Depreciation and amortization
5,303
5,115
10,924
8,425
Equity method investment
574
334
180
334
Inventory step-up - Branded Spirits
2,529
2,529
Business acquisition costs
6,738
8,628
Adjusted EBITDA
$
40,121
$
42,291
$
95,482
$
68,021

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.


Stock Information

Company Name: MGP Ingredients Inc.
Stock Symbol: MGPI
Market: NASDAQ
Website: mgpingredients.com

Menu

MGPI MGPI Quote MGPI Short MGPI News MGPI Articles MGPI Message Board
Get MGPI Alerts

News, Short Squeeze, Breakout and More Instantly...