| |
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2080
(Primary Standard Industrial
Classification Code Number) |
| |
80-0977200
(I.R.S. Employer
Identification Number) |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 53 | | | |
| | | | | 83 | | | |
| | | | | 96 | | | |
| | | | | 103 | | | |
| | | | | 115 | | | |
| | | | | 120 | | | |
| | | | | 123 | | | |
| | | | | 130 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 147 | | | |
| | | | | 150 | | | |
| | | | | 152 | | | |
| | | | | 155 | | | |
| | | | | 156 | | | |
| | | | | 157 | | | |
| | | | | F-1 | | | |
|
Name of Holders(1)
|
| |
Number of
Common Shares Offered |
| |
Effective Average
Purchase Price Per Share |
| |
Gross Profit
Per Share |
| |
Aggregate
Gross Profit |
| ||||||||||||
|
Westrock Group, LLC
|
| | | | 23,163,104 | | | | | $ | 1.94 | | | | | $ | 12.18 | | | | | $ | 282,126,607 | | |
|
The Stephens Group, LLC
|
| | | | 5,860,670 | | | | | $ | 1.71 | | | | | $ | 12.41 | | | | | $ | 72,730,915 | | |
|
Sowell Westrock, L.P.
|
| | | | 6,038,505 | | | | | $ | 1.94 | | | | | $ | 12.18 | | | | | $ | 73,548,991 | | |
|
Elizabeth McLaughlin
|
| | | | 585,846 | | | | | $ | 0.32** | | | | | $ | 4.59 | | | | | $ | 2,689,033 | | |
|
T. Christopher Pledger
|
| | | | 215,493 | | | | | $ | 0.69** | | | | | $ | 13.43 | | | | | $ | 2,894,071 | | |
|
Jennifer E. Pledger
|
| | | | 80,904 | | | | | $ | 0.00* | | | | | $ | 14.12 | | | | | $ | 1,142,364 | | |
|
Matthew C. Smith
|
| | | | 290,834 | | | | | $ | 0.31** | | | | | $ | 13.81 | | | | | $ | 4,016,418 | | |
|
Wooster Capital LLC
|
| | | | 3,267,976 | | | | | $ | 9.73 | | | | | $ | 4.39 | | | | | $ | 14,346,415 | | |
|
F&F Group Invest 2020-01 LLC
|
| | | | 6,368 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 29,229 | | |
|
Sheldon M. Fox
|
| | | | 319 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 1,464 | | |
|
Wallace Scott Davis Revocable Trust
|
| | | | 637 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 2,924 | | |
|
Holly L. Larkin
|
| | | | 318 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 1,460 | | |
|
John J. Lammers
|
| | | | 159 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 730 | | |
|
Haley Revocable Trust
|
| | | | 319 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 1,464 | | |
|
Demesne Capital, LLC
|
| | | | 55,899 | | | | | $ | 9.22 | | | | | $ | 4.90 | | | | | $ | 273,905 | | |
|
William A. Ford
|
| | | | 55,899 | | | | | $ | 9.22 | | | | | $ | 4.90 | | | | | $ | 273,905 | | |
|
Clarence J. Duvall, Jr.
|
| | | | 54,307 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 266,647 | | |
|
John Augustine Ebner, Trustee, John
Augustine Ebner Revocable Trust dated the 18th day of July, 2017 |
| | | | 1,592 | | | | | $ | 9.53 | | | | | $ | 4.59 | | | | | $ | 7,307 | | |
|
Eddie Everett
|
| | | | 21,723 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 106,660 | | |
|
Emon A. Mahony Jr. Revocable Trust
|
| | | | 100,000 | | | | | $ | 10.00 | | | | | $ | 4.12 | | | | | $ | 412,000 | | |
|
Matthew K. Rose
|
| | | | 250,000 | | | | | $ | 10.00 | | | | | $ | 4.12 | | | | | $ | 1,030,000 | | |
|
Jo Ellen Ford
|
| | | | 350,000 | | | | | $ | 10.00 | | | | | $ | 4.12 | | | | | $ | 1,442,000 | | |
|
Name of Holders
|
| |
Number of
Series A Preferred Shares |
| |
Effective Average
Purchase Price Per Share |
| |
Gross Profit
Per Share |
| |
Aggregate
Gross Profit |
| ||||||||||||
|
The Stephens Group, LLC
|
| | | | 155,814 | | | | | $ | 10.88 | | | | | $ | 3.24 | | | | | $ | 504,837 | | |
|
S-G Coffee, LLC
|
| | | | 2,785,082 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 11,363,135 | | |
|
Meaningful Partners Dedicated Capital Vehicle I LP
|
| | | | 504,883 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 2,059,923 | | |
|
Meaningful Partners Dedicated Capital Vehicle I-QPLP
|
| | | | 386,344 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 1,576,284 | | |
|
F&F Group Invest 2020-01 LLC
|
| | | | 217,228 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 1,066,589 | | |
|
Columbia WCH, LLC
|
| | | | 111,404 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 454,528 | | |
|
Sheldon M. Fox
|
| | | | 10,862 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 53,332 | | |
|
Wallace Scott Davis Revocable Trust
|
| | | | 21,723 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 106,660 | | |
|
Holly L. Larkin
|
| | | | 10,860 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 53,323 | | |
|
John J. Lammers
|
| | | | 5,431 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 26,666 | | |
|
Haley Revocable Trust
|
| | | | 10,862 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 53,332 | | |
|
Clarence J. Duvall, Jr.
|
| | | | 1,395 | | | | | $ | 10.88 | | | | | $ | 3.24 | | | | | $ | 4,520 | | |
|
John Augustine Ebner, Trustee, John Augustine Ebner Revocable Trust dated the 18th day of July, 2017
|
| | | | 54,307 | | | | | $ | 9.21 | | | | | $ | 4.91 | | | | | $ | 266,647 | | |
|
BBH Capital Partners V, L.P.
|
| | | | 10,919,673 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 44,552,266 | | |
|
BBH Capital Partners V-A, L.P.
|
| | | | 220,654 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 900,268 | | |
|
BBH CPV WCC Co-Investment LLC
|
| | | | 8,171,430 | | | | | $ | 10.04 | | | | | $ | 4.08 | | | | | $ | 33,339,434 | | |
|
(in thousands)
|
| | | | | | |
|
Equityholders of Westrock prior to the Business Combination
|
| | | | 37,076 | | |
|
PIPE investors
|
| | | | 23,090 | | |
|
Riverview public stockholders
|
| | | | 6,618 | | |
|
Riverview Sponsor and holders of other Riverview Class B Shares
|
| | | | 6,250 | | |
|
Total
|
| | | | 73,034 | | |
| | | |
Westrock
(Historical) |
| |
Riverview
(Historical – Six Months Ended Jun 30, 2022) |
| |
Riverview
(Historical – July 1, 2022 to August 26, 2022) Transaction Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| | | | ||||||||||||||||||
|
Net sales
|
| | | $ | 640,149 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 640,149 | | | | | |
|
Costs of sales
|
| | | | 521,681 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 521,681 | | | | | |
|
Gross profit
|
| | | | 118,468 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 118,468 | | | | | |
|
Selling, general and administrative expense
|
| | | | 101,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 101,332 | | | | | |
|
Acquisition, restructuring and integration expense
|
| | | | 8,746 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 8,746 | | | | | |
|
Operating and formation costs
|
| | | | — | | | | | | 1,984 | | | | | | 6,887 | | | | | | — | | | | | | | | | | | | 8,871 | | | | | |
|
Loss on disposal of property, plant and equipment
|
| | | | 748 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 748 | | | | | |
|
Total operating expenses
|
| | | | 110,826 | | | | | | 1,984 | | | | | | 6,887 | | | | | | — | | | | | | | | | | | | 119,697 | | | | | |
|
Income (loss) from operations
|
| | | | 7,642 | | | | | | (1,984) | | | | | | (6,887) | | | | | | — | | | | | | | | | | | | (1,229) | | | | | |
|
Other (income) expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Interest expense
|
| | | | 30,265 | | | | | | — | | | | | | — | | | | | | (17,559) | | | | |
|
(AA)
|
| | | | | 12,706 | | | | | |
|
Interest earned on
marketable securities held in Trust Account |
| | | | — | | | | | | (404) | | | | | | (493) | | | | | | 897 | | | | |
|
(BB)
|
| | | | | — | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 5,215 | | | | | | 8,771 | | | | | | 7,784 | | | | | | — | | | | | | | | | | | | 21,770 | | | | | |
|
Other, net
|
| | | | (785) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (785) | | | | | |
|
(Loss) income before income
taxes |
| | | | (27,053) | | | | | | (10,351) | | | | | $ | (14,178) | | | | | | 16,662 | | | | | | | | | | | | (34,920) | | | | | |
|
Income tax (benefit) expense
|
| | | | (3,511) | | | | | | 35 | | | | | | — | | | | | | 4,166 | | | | |
|
(CC)
|
| | | | | 690 | | | | | |
|
Net (loss) income
|
| | | $ | (23,542) | | | | | $ | (10,386) | | | | | $ | (14,178) | | | | | $ | 12,496 | | | | | | | | | | | $ | (35,610) | | | | | |
|
Net income attributable to noncontrolling interest
|
| | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 43 | | | | | |
|
Net (loss) income attributable to shareholders
|
| | | | (23,585) | | | | | | (10,386) | | | | | | (14,178) | | | | | | 12,496 | | | | | | | | | | | | (35,653) | | | | | |
|
Loss on extinguishment of redeemable common equivalent preferred units, net
|
| | | | (2,870) | | | | | | — | | | | | | — | | | | | | 2,870 | | | | |
|
(DD)
|
| | | | | — | | | | | |
|
Common equivalent preferred
dividends |
| | | | (4,380) | | | | | | — | | | | | | — | | | | | | 4,380 | | | | |
|
(DD)
|
| | | | | — | | | | | |
|
Accumulating preferred dividends
|
| | | | (13,882) | | | | | | — | | | | | | — | | | | | | 13,882 | | | | |
|
(DD)
|
| | | | | — | | | | | |
|
Net (loss) income attributable to common shareholders
|
| | | $ | (44,717) | | | | | $ | (10,386) | | | | | $ | (14,178) | | | | | $ | 33,628 | | | | | | | | | | | $ | (35,653) | | | | | |
| | | |
Westrock
(Historical) |
| |
Riverview
(Historical – Six Months Ended Jun 30, 2022) |
| |
Riverview
(Historical – July 1, 2022 to August 26, 2022) Transaction Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| | | | | | | ||||||||||||
|
Loss per Westrock Common Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic and diluted
|
| | | $ | (1.12) | | | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average number of Westrock shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic and diluted
|
| | | | 39,819 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | |
|
Earnings per Riverview Class A Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic and diluted
|
| | | $ | — | | | | | $ | (0.33) | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average number of Riverview Class A Shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic and diluted
|
| | | | — | | | | | | 25,000 | | | | | | | | | | | | | | | | | | | | | | | |
|
Earnings per Riverview Class B Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic and diluted
|
| | | $ | — | | | | | $ | (0.33) | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average number of Riverview Class B Shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic and diluted
|
| | | | — | | | | | | 6,250 | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss per Westrock Common Share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | $ | (0.49) | | | | |
|
(EE)
|
| |
|
Diluted
|
| |
|
| |
|
| | | | | | | | | | | | $ | (0.49) | | | | |
|
(EE)
|
| | ||||||
|
Weighted-average number of Westrock shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | 73,034 | | | | |
|
(EE)
|
| |
|
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | 73,034 | | | | |
|
(EE)
|
| |
| | ||||||||||||||||||||||||||||||||||
| | | |
Westrock
(Historical) |
| |
Riverview
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| | | | ||||||||||||
| Revenues, net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Product revenues
|
| | | $ | 551,013 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 551,013 | | | | | |
|
Forward contract and other revenues
|
| | | | 147,131 | | | | | | — | | | | | | — | | | | | | | | | | | | 147,131 | | | | | |
|
Total revenues, net
|
| | | | 698,144 | | | | | | — | | | | | | — | | | | | | | | | | | | 698,144 | | | | | |
| Costs of sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Product costs of sales
|
| | | | 423,314 | | | | | | — | | | | | | — | | | | | | | | | | | | 423,314 | | | | | |
|
Forward contract and other costs of sales
|
| | | | 129,407 | | | | | | — | | | | | | — | | | | | | | | | | | | 129,407 | | | | | |
|
Total costs of sales
|
| | | | 552,721 | | | | | | — | | | | | | — | | | | | | | | | | | | 552,721 | | | | | |
|
Gross profit
|
| | | | 145,423 | | | | | | — | | | | | | — | | | | | | | | | | | | 145,423 | | | | | |
|
Selling, general and administrative expense
|
| | | | 128,506 | | | | | | — | | | | | | — | | | | | | | | | | | | 128,506 | | | | | |
|
Acquisition, restructuring and integration
expense |
| | | | 8,835 | | | | | | — | | | | | | 8,615 | | | | |
|
(KK)
|
| | | | | 17,450 | | | | | |
|
Operating and formation costs
|
| | | | — | | | | | | 885 | | | | | | — | | | | | | | | | | | | 885 | | | | | |
|
Loss on disposal of property, plant and equipment
|
| | | | 243 | | | | | | — | | | | | | — | | | | | | | | | | | | 243 | | | | | |
|
Total operating expenses
|
| | | | 137,584 | | | | | | 885 | | | | | | 8,615 | | | | | | | | | | | | 147,084 | | | | | |
|
Income (loss) from operations
|
| | | | 7,839 | | | | | | (885) | | | | | | (8,615) | | | | | | | | | | | | (1,661) | | | | | |
|
Other (income) expense, net
|
| | | | (34) | | | | | | — | | | | | | — | | | | | | | | | | | | (34) | | | | | |
|
Interest expense
|
| | | | 32,549 | | | | | | — | | | | | | (17,533) | | | | |
|
(FF)
|
| | | | | 15,016 | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | — | | | | | | (36) | | | | | | 36 | | | | |
|
(GG)
|
| | | | | — | | | | | |
|
Unrealized loss on marketable securities held in Trust Account
|
| | | | — | | | | | | 0 | | | | | | (0) | | | | |
|
(GG)
|
| | | | | — | | | | | |
|
Change in fair value of warrant
liabilities |
| | | | — | | | | | | (7,694) | | | | | | — | | | | | | | | | | | | (7,694) | | | | | |
|
Change in fair value of over-allotment liability
|
| | | | — | | | | | | (106) | | | | | | — | | | | | | | | | | | | (106) | | | | | |
|
Transaction costs
|
| | | | — | | | | | | 1,284 | | | | | | — | | | | | | | | | | | | 1,284 | | | | | |
|
(Loss) income before income taxes
|
| | | | (24,676) | | | | | | 5,667 | | | | | | 8,882 | | | | | | | | | | | | (10,127) | | | | | |
|
Income tax (benefit) expense
|
| | | | (3,368) | | | | | | — | | | | | | 2,220 | | | | |
|
(HH)
|
| | | | | (1,148) | | | | | |
|
Net (loss) income
|
| | | $ | (21,308) | | | | | $ | 5,667 | | | | | $ | 6,662 | | | | | | | | | | | $ | (8,979) | | | | | |
|
Net income attributable to noncontrolling
interest |
| | | | 639 | | | | | | — | | | | | | — | | | | | | | | | | | | 639 | | | | | |
|
Net (loss) income attributable to shareholders
|
| | | | (21,947) | | | | | | 5,667 | | | | | | 6,662 | | | | | | | | | | | | (9,618) | | | | | |
|
Accumulating preferred dividends
|
| | | | (24,208) | | | | | | — | | | | | | 24,208 | | | | |
|
(II)
|
| | | | | — | | | | | |
|
Net (loss) income attributable to common shareholders
|
| | | $ | (46,155) | | | | | $ | 5,667 | | | | | $ | 30,870 | | | | | | | | | | | $ | (9,618) | | | | | |
| | | |
Westrock
(Historical) |
| |
Riverview
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| | | | | | | |||||||||
| Net Loss per Westrock Common Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (1.34) | | | | | $ | — | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average number of Westrock shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 34,472 | | | | | | — | | | | | | | | | | | | | | | | | | | | |
| Earnings per Riverview Class A Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | — | | | | | $ | 0.32 | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average number of Riverview Class A
Shares outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | — | | | | | | 11,392 | | | | | | | | | | | | | | | | | | | | |
| Earnings per Riverview Class B Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | — | | | | | $ | 0.32 | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average number of Riverview Class B
Shares outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | — | | | | | | 6,250 | | | | | | | | | | | | | | | | | | | | |
| Net Loss per Westrock Common Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | $ | (0.13) | | | | |
|
(JJ)
|
| |
|
Diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | (0.13) | | | | |
|
(JJ)
|
| |
|
Weighted-average number of Westrock shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | | 73,034 | | | | |
|
(JJ)
|
| |
|
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | 73,034 | | | | |
|
(JJ)
|
| |
| | |||||||||||||||||||||||||||||||
|
(in thousands)
|
| | | | | | |
| Numerator | | | | | | | |
|
Net loss attributable to holders of Common Shares
|
| | | $ | (35,653) | | |
| Denominator | | | | | | | |
|
Number of Common Shares held by holders who were equityholders of Westrock prior to the Business Combination
|
| | | | 37,076 | | |
|
Number of Common Shares held by PIPE Investors
|
| | | | 23,090 | | |
|
Number of Common Shares held by Riverview public stockholders
|
| | | | 6,618 | | |
|
Number of Common Shares held by Riverview Sponsor and holders of other
Riverview Class B Shares |
| | | | 6,250 | | |
|
Total Common Shares – Basic
|
| | | | 73,034 | | |
|
Number of Series A Preferred Shares, on an as-converted basis to Common Shares
|
| | | | — | | |
|
Total Common Shares – Diluted
|
| | | | 73,034 | | |
| Loss per Common Share | | | | | | | |
|
Basic
|
| | | $ | (0.49) | | |
|
Diluted
|
| | | $ | (0.49) | | |
|
(in thousands)
|
| | | | | | |
| Numerator | | | | | | | |
|
Net loss attributable to holders of Common Shares
|
| | | $ | (9,618) | | |
| Denominator | | | | | | | |
|
Number of Common Shares held by holders who were equityholders of Westrock prior to the Business Combination
|
| | | | 37,076 | | |
|
Number of Common Shares held by PIPE Investors
|
| | | | 23,090 | | |
|
Number of Common Shares held by Riverview public stockholders
|
| | | | 6,618 | | |
|
Number of Common Shares held by Riverview Sponsor and holders of other
Riverview Class B Shares |
| | | | 6,250 | | |
|
Total Common Shares – Basic
|
| | | | 73,034 | | |
|
Number of Series A Preferred Shares, on an as-converted basis to Common Shares
|
| | | | — | | |
|
Total Common Shares – Diluted
|
| | | | 73,034 | | |
| Loss per Common Share | | | | | | | |
|
Basic
|
| | | $ | (0.13) | | |
|
Diluted
|
| | | $ | (0.13) | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
|
Net loss
|
| | | $ | (13,018) | | | | | $ | (3,890) | | | | | $ | (23,542) | | | | | $ | (16,082) | | | | | $ | (21,308) | | | | | $ | (128,865) | | |
|
Interest expense
|
| | | | 13,404 | | | | | | 8,614 | | | | | | 30,265 | | | | | | 24,283 | | | | | | 32,549 | | | | | | 25,229 | | |
|
Income tax benefit
|
| | | | (428) | | | | | | (796) | | | | | | (3,511) | | | | | | (2,239) | | | | | | (3,368) | | | | | | (17,545) | | |
|
Depreciation and amortization
|
| | | | 5,816 | | | | | | 6,072 | | | | | | 17,782 | | | | | | 18,386 | | | | | | 25,501 | | | | | | 23,838 | | |
|
EBITDA
|
| | | | 5,774 | | | | | | 10,000 | | | | | | 20,994 | | | | | | 24,348 | | | | | | 33,374 | | | | | | (97,343) | | |
|
Acquisition, restructuring and integration expense
|
| | | | 3,959 | | | | | | 1,829 | | | | | | 8,746 | | | | | | 3,772 | | | | | | 8,835 | | | | | | 22,355 | | |
|
Change in fair value of warrant liabilities
|
| | | | 5,215 | | | | | | — | | | | | | 5,215 | | | | | | — | | | | | | — | | | | | | — | | |
|
Management and consulting fees (S&D acquisition)
|
| | | | 834 | | | | | | 1,591 | | | | | | 3,035 | | | | | | 4,791 | | | | | | 6,382 | | | | | | 5,317 | | |
|
Equity-based compensation
|
| | | | 705 | | | | | | 306 | | | | | | 1,184 | | | | | | 918 | | | | | | 1,223 | | | | | | 1,553 | | |
|
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 82,083 | | |
|
Inventory write-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,432 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
|
Loss (gain) on disposal of property,
plant and equipment |
| | | | 459 | | | | | | (390) | | | | | | 748 | | | | | | (147) | | | | | | 243 | | | | | | 7,750 | | |
|
Mark-to-market adjustments
|
| | | | 543 | | | | | | (4) | | | | | | 793 | | | | | | (1,979) | | | | | | (3,585) | | | | | | (217) | | |
|
Other
|
| | | | 424 | | | | | | 147 | | | | | | 1,885 | | | | | | 1,268 | | | | | | 702 | | | | | | 6,665(1) | | |
|
Adjusted EBITDA
|
| | | $ | 17,913 | | | | | $ | 13,479 | | | | | $ | 42,600 | | | | | $ | 32,971 | | | | | $ | 47,174 | | | | | $ | 33,595 | | |
|
Beverage Solutions
|
| | | | 15,885 | | | | | | 11,462 | | | | | | 38,776 | | | | | | 29,924 | | | | | | 41,468 | | | | | | 28,802 | | |
|
Sustainable Sourcing & Traceability
|
| | | | 2,028 | | | | | | 2,017 | | | | | | 3,824 | | | | | | 3,047 | | | | | | 5,706 | | | | | | 4,793 | | |
|
Total of Reportable Segments
|
| | | $ | 17,913 | | | | | $ | 13,479 | | | | | $ | 42,600 | | | | | $ | 32,971 | | | | | $ | 47,174 | | | | | $ | 33,595 | | |
|
(Thousands, except per share data)
|
| |
Three Months
Ended September 30, 2022 |
| |
% of
Revenues |
| |
Three Months
Ended September 30, 2021 |
| |
% of
Revenues |
| ||||||||||||
|
Net sales
|
| | | $ | 230,308 | | | | | | 100.0% | | | | | $ | 181,277 | | | | | | 100.0% | | |
|
Costs of sales
|
| | | | 189,169 | | | | | | 82.1% | | | | | | 142,993 | | | | | | 78.9% | | |
|
Gross profit
|
| | | | 41,139 | | | | | | 17.9% | | | | | | 38,284 | | | | | | 21.1% | | |
|
Selling, general and administrative expense
|
| | | | 31,223 | | | | | | 13.6% | | | | | | 32,803 | | | | | | 18.1% | | |
|
Acquisition, restructuring and integration expense
|
| | | | 3,959 | | | | | | 1.7% | | | | | | 1,829 | | | | | | 1.0% | | |
|
(Thousands, except per share data)
|
| |
Three Months
Ended September 30, 2022 |
| |
% of
Revenues |
| |
Three Months
Ended September 30, 2021 |
| |
% of
Revenues |
| ||||||||||||
|
Loss (gain) on disposal of property, plant and
equipment |
| | | | 459 | | | | | | 0.2% | | | | | | (390) | | | | | | (0.2)% | | |
|
Total operating expenses
|
| | | | 35,641 | | | | | | 15.5% | | | | | | 34,242 | | | | | | 18.9% | | |
|
Income from operations
|
| | | | 5,498 | | | | | | 2.4% | | | | | | 4,042 | | | | | | 2.2% | | |
|
Other (income) expense
|
| | | | | ||||||||||||||||||||
|
Interest expense
|
| | | | 13,404 | | | | | | 5.8% | | | | | | 8,614 | | | | | | 4.8% | | |
|
Change in fair value of warrant liabilities
|
| | | | 5,215 | | | | | | 2.3% | | | | | | — | | | | | | 0.0% | | |
|
Other, net
|
| | | | 325 | | | | | | 0.1% | | | | | | 114 | | | | | | 0.1% | | |
|
Loss before income taxes
|
| | | | (13,446) | | | | | | (5.8)% | | | | | | (4,686) | | | | | | (2.6)% | | |
|
Income tax benefit
|
| | | | (428) | | | | | | (0.2)% | | | | | | (796) | | | | | | (0.4)% | | |
|
Net loss
|
| | | $ | (13,018) | | | | | | (5.7)% | | | | | $ | (3,890) | | | | | | (2.1)% | | |
|
Net (loss) income attributable to non-controlling
interest |
| | | | (22) | | | | | | (0.0)% | | | | | | 97 | | | | | | 0.1% | | |
|
Net loss attributable to shareholders
|
| | | | (12,996) | | | | | | (5.6)% | | | | | | (3,987) | | | | | | (2.2)% | | |
|
Loss on extinguishment of redeemable common
equivalent preferred units, net |
| | | | (2,870) | | | | | | (1.2)% | | | | | | — | | | | | | 0.0% | | |
|
Common equivalent preferred dividends
|
| | | | (4,380) | | | | | | (1.9)% | | | | | | — | | | | | | 0.0% | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | 0.0% | | | | | | (6,109) | | | | | | (3.4)% | | |
|
Net loss attributable to common shareholders
|
| | | $ | (20,246) | | | | | | (8.8)% | | | | | $ | (10,096) | | | | | | (5.6)% | | |
| | |||||||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues(1) |
| |
Total of
Reportable Segments |
| ||||||||||||
| Segment Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | $ | 173,486 | | | | | $ | 62,809 | | | | | $ | (5,987) | | | | | $ | 230,308 | | |
|
2021
|
| | | | 138,838 | | | | | | 47,529 | | | | | | (5,090) | | | | | | 181,277 | | |
| Segment Costs of Sales: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 136,366 | | | | | | 52,803 | | | | | | n/a | | | | | | 189,169 | | |
|
2021
|
| | | | 104,835 | | | | | | 38,158 | | | | | | n/a | | | | | | 142,993 | | |
| Segment Gross Profit: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 37,120 | | | | | | 4,019 | | | | | | n/a | | | | | | 41,139 | | |
|
2021
|
| | | | 34,003 | | | | | | 4,281 | | | | | | n/a | | | | | | 38,284 | | |
| Segment Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 15,885 | | | | | | 2,028 | | | | | | n/a | | | | | | 17,913 | | |
|
2021
|
| | | | 11,462 | | | | | | 2,017 | | | | | | n/a | | | | | | 13,479 | | |
| Segment Adjusted EBITDA Margin: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 9.2% | | | | | | 3.6% | | | | | | n/a | | | | | | 7.8% | | |
|
2021
|
| | | | 8.3% | | | | | | 4.8% | | | | | | n/a | | | | | | 7.4% | | |
| | | |
Three Months Ended September 30,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
|
(Thousands)
|
| |
Amount
|
| |
% of Segment
Revenues |
| |
Amount
|
| |
% of Segment
Revenues |
| ||||||||||||
|
Beverage Solutions
|
| | | $ | 28,823 | | | | | | 16.6% | | | | | $ | 30,559 | | | | | | 22.0% | | |
|
Sustainable Sourcing & Traceability
|
| | | | 2,400 | | | | | | 4.2% | | | | | | 2,244 | | | | | | 5.3% | | |
|
Total selling, general and administrative expense
|
| | | $ | 31,223 | | | | | | 13.6% | | | | | $ | 32,803 | | | | | | 18.1% | | |
| | | |
Three Months Ended September 30,
|
| |||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| ||||||
|
Interest expense, net
|
| | | | | | | | | | | | |
|
Cash:
|
| | | | | | | | | | | | |
|
Term loan facility
|
| | | $ | 1,020 | | | | | $ | — | | |
|
Prior term loan facility
|
| | | | 3,215 | | | | | | 6,057 | | |
|
Prior term loan facility early termination fee
|
| | | | 1,580 | | | | | | — | | |
|
Prior ABL facility
|
| | | | 966 | | | | | | 533 | | |
|
Short-term related party debt
|
| | | | — | | | | | | 358 | | |
|
Subordinated related party debt
|
| | | | 241 | | | | | | 304 | | |
|
International trade finance lines
|
| | | | 1,065 | | | | | | 230 | | |
|
International notes payable
|
| | | | 260 | | | | | | 146 | | |
|
Other
|
| | | | 455 | | | | | | 67 | | |
|
Total cash interest
|
| | | | 8,802 | | | | | | 7,695 | | |
| Non-cash: | | | | | | | | | | | | | |
|
Amortization of deferred financing costs
|
| | | | 304 | | | | | | 458 | | |
|
Write-off of deferred financing costs
|
| | | | 4,296 | | | | | | — | | |
|
Payments-in-kind interest
|
| | | | 2 | | | | | | 461 | | |
|
Total non-cash interest
|
| | | | 4,602 | | | | | | 919 | | |
|
Total interest expense, net
|
| | | $ | 13,404 | | | | | $ | 8,614 | | |
|
(Thousands, except per share data)
|
| |
Nine Months
Ended September 30, 2022 |
| |
% of
Revenues |
| |
Nine Months
Ended September 30, 2021 |
| |
% of
Revenues |
| ||||||
|
Net sales
|
| | | $ | 640,149 | | | |
100.0%
|
| | | $ | 507,752 | | | |
100.0%
|
|
|
Costs of sales
|
| | | | 521,681 | | | |
81.5%
|
| | | | 401,980 | | | |
79.2%
|
|
|
Gross profit
|
| | | | 118,468 | | | |
18.5%
|
| | | | 105,772 | | | |
20.8%
|
|
|
Selling, general and administrative expense
|
| | | | 101,332 | | | |
15.8%
|
| | | | 96,309 | | | |
19.0%
|
|
|
Acquisition, restructuring and integration expense
|
| | | | 8,746 | | | |
1.4%
|
| | | | 3,772 | | | |
0.7%
|
|
|
Loss (gain) on disposal of property, plant and equipment
|
| | | | 748 | | | |
0.1%
|
| | | | (147) | | | |
(0.0)%
|
|
|
Total operating expenses
|
| | | | 110,826 | | | |
17.3%
|
| | | | 99,934 | | | |
19.7%
|
|
|
Income from operations
|
| | | | 7,642 | | | |
1.2%
|
| | | | 5,838 | | | |
1.1%
|
|
|
Other (income) expense
|
| | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 30,265 | | | |
4.7%
|
| | | | 24,283 | | | |
4.8%
|
|
|
Change in fair value of warrant liabilities
|
| | | | 5,215 | | | |
0.8%
|
| | | | — | | | |
0.0%
|
|
|
Other, net
|
| | | | (785) | | | |
(0.1)%
|
| | | | (124) | | | |
(0.0)%
|
|
|
Loss before income taxes
|
| | | | (27,053) | | | |
(4.2)%
|
| | | | (18,321) | | | |
(3.6)%
|
|
|
Income tax (benefit)
|
| | | | (3,511) | | | |
(0.5)%
|
| | | | (2,239) | | | |
(0.4)%
|
|
|
Net loss
|
| | | $ | (23,542) | | | |
(3.7)%
|
| | | $ | (16,082) | | | |
(3.2)%
|
|
|
Net income attributable to noncontrolling interest
|
| | | | 43 | | | |
0.0%
|
| | | | 433 | | | |
0.1%
|
|
|
Net loss attributable to shareholders
|
| | | | (23,585) | | | |
(3.7)%
|
| | | | (16,515) | | | |
(3.3)%
|
|
|
Loss on extinguishment of redeemable common
equivalent preferred units, net |
| | | | (2,870) | | | |
(0.4)%
|
| | | | — | | | |
0.0%
|
|
|
Common equivalent preferred dividends
|
| | | | (4,380) | | | |
(0.7)%
|
| | | | — | | | |
0.0%
|
|
|
Accumulating preferred dividends
|
| | | | (13,882) | | | |
(2.2)%
|
| | | | (17,957) | | | |
(3.5)%
|
|
|
Net loss attributable to common shareholders
|
| | | $ | (44,717) | | | |
(7.0)%
|
| | | $ | (34,472) | | | |
(6.8)%
|
|
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues(1) |
| |
Total of
Reportable Segments |
| ||||||||||||
| Segment Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | $ | 492,712 | | | | | | 169,041 | | | | | | (21,604) | | | | | $ | 640,149 | | |
|
2021
|
| | | | 400,506 | | | | | | 121,550 | | | | | | (14,304) | | | | | | 507,752 | | |
| Segment Costs of Sales: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 384,317 | | | | | | 137,364 | | | | | | n/a | | | | | | 521,681 | | |
|
2021
|
| | | | 305,978 | | | | | | 96,002 | | | | | | n/a | | | | | | 401,980 | | |
| Segment Gross Profit: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 108,395 | | | | | | 10,073 | | | | | | n/a | | | | | | 118,468 | | |
|
2021
|
| | | | 94,528 | | | | | | 11,244 | | | | | | n/a | | | | | | 105,772 | | |
| Segment Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 38,776 | | | | | | 3,824 | | | | | | n/a | | | | | | 42,600 | | |
|
2021
|
| | | | 29,924 | | | | | | 3,047 | | | | | | n/a | | | | | | 32,971 | | |
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues(1) |
| |
Total of
Reportable Segments |
| ||||||||||||
| Segment Adjusted EBITDA Margin: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022
|
| | | | 7.9% | | | | | | 2.6% | | | | | | n/a | | | | | | 6.7% | | |
|
2021
|
| | | | 7.5% | | | | | | 2.8% | | | | | | n/a | | | | | | 6.5% | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| ||||||||||||||||||
|
(Thousands)
|
| |
Amount
|
| |
% of Segment
Revenues |
| |
Amount
|
| |
% of Segment
Revenues |
| ||||||||||||
|
Beverage Solutions
|
| | | $ | 93,754 | | | | | | 19.0% | | | | | $ | 89,928 | | | | | | 22.5% | | |
|
Sustainable Sourcing & Traceability
|
| | | | 7,578 | | | | | | 5.1% | | | | | | 6,381 | | | | | | 5.9% | | |
|
Total selling, general and administrative expense
|
| | | $ | 101,332 | | | | | | 15.8% | | | | | $ | 96,309 | | | | | | 19.0% | | |
| | | |
Nine Months Ended September 30,
|
| |||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| ||||||
|
Interest expense, net
|
| | | | | | | | | | | | |
|
Cash:
|
| | | | | | | | | | | | |
|
Term loan facility
|
| | | $ | 1,020 | | | | | $ | — | | |
|
Prior term loan facility
|
| | | | 14,735 | | | | | | 17,057 | | |
|
Prior term loan facility early termination fee
|
| | | | 1,580 | | | | | | — | | |
|
Prior ABL facility
|
| | | | 2,414 | | | | | | 1,429 | | |
|
Short-term related party debt
|
| | | | 428 | | | | | | 936 | | |
|
Subordinated related party debt
|
| | | | 642 | | | | | | 899 | | |
|
International trade finance lines
|
| | | | 2,253 | | | | | | 480 | | |
|
International notes payable
|
| | | | 468 | | | | | | 398 | | |
|
Other
|
| | | | 784 | | | | | | 271 | | |
|
Total cash interest
|
| | | | 24,324 | | | | | | 21,470 | | |
| Non-cash: | | | | | | | | | | | | | |
|
Amortization of deferred financing costs
|
| | | | 1,350 | | | | | | 1,361 | | |
|
Write-off of deferred financing costs
|
| | | | 4,296 | | | | | | — | | |
|
Payments-in-kind interest
|
| | | | 295 | | | | | | 1,452 | | |
|
Total non-cash interest
|
| | | | 5,941 | | | | | | 2,813 | | |
|
Total interest expense, net
|
| | | $ | 30,265 | | | | | $ | 24,283 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
% of
Revenues |
| |
Year Ended
December 31, 2020 |
| |
% of
Revenues |
| ||||||
|
Net Sales
|
| | | $ | 698,144 | | | |
100.0%
|
| | | $ | 550,846 | | | |
100.0%
|
|
|
Costs of sales
|
| | | | 552,721 | | | |
79.2%
|
| | | | 443,644 | | | |
80.5%
|
|
|
Gross profit
|
| | | | 145,423 | | | |
20.8%
|
| | | | 107,202 | | | |
19.5%
|
|
|
Selling, general and administrative expense
|
| | | | 128,506 | | | |
18.4%
|
| | | | 115,648 | | | |
21.0%
|
|
|
Acquisition, restructuring and integration expense
|
| | | | 8,835 | | | |
1.3%
|
| | | | 22,355 | | | |
4.1%
|
|
|
Impairment charges
|
| | | | — | | | |
0.0%
|
| | | | 82,083 | | | |
14.9%
|
|
|
Loss on disposal of property, plant and equipment
|
| | | | 243 | | | |
0.0%
|
| | | | 7,750 | | | |
1.4%
|
|
|
Total operating expenses
|
| | | | 137,584 | | | |
19.7%
|
| | | | 227,836 | | | |
41.4%
|
|
|
Income (loss) from operations
|
| | | | 7,839 | | | |
1.1%
|
| | | | (120,634) | | | |
(21.9)%
|
|
|
Other (income) expense, net
|
| | | | (34) | | | |
(0.0)%
|
| | | | 547 | | | |
0.1%
|
|
|
Interest expense
|
| | | | 32,549 | | | |
4.7%
|
| | | | 25,229 | | | |
4.6%
|
|
|
Loss before income taxes
|
| | | | (24,676) | | | |
(3.5)%
|
| | | | (146,410) | | | |
(26.6)%
|
|
|
Income tax benefit
|
| | | | (3,368) | | | |
(0.5)%
|
| | | | (17,545) | | | |
(3.2)%
|
|
|
Net loss
|
| | | $ | (21,308) | | | |
(3.1)%
|
| | | $ | (128,865) | | | |
(23.4)%
|
|
|
Net income attributable to noncontrolling interest
|
| | | | 639 | | | |
0.1%
|
| | | | 306 | | | |
0.1%
|
|
|
Net loss attributable to shareholders
|
| | | | (21,947) | | | |
(3.1)%
|
| | | | (129,171) | | | |
(23.4)%
|
|
|
Accumulating preferred dividends
|
| | | | (24,208) | | | |
(3.5)%
|
| | | | (18,513) | | | |
(3.4)%
|
|
|
Net loss attributable to common shareholders
|
| | | $ | (46,155) | | | |
(6.6)%
|
| | | $ | (147,684) | | | |
(26.8)%
|
|
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues(1) |
| |
Total of
Reportable Segments |
| ||||||||||||
| Segment Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | $ | 551,013 | | | | | $ | 170,035 | | | | | $ | (22,904) | | | | | $ | 698,144 | | |
|
2020
|
| | | $ | 424,906 | | | | | $ | 150,577 | | | | | $ | (24,637) | | | | | $ | 550,846 | | |
| Segment Costs of Sales: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | $ | 423,314 | | | | | $ | 129,407 | | | | | | n/a | | | | | $ | 552,721 | | |
|
2020
|
| | | $ | 330,310 | | | | | $ | 113,334 | | | | | | n/a | | | | | $ | 443,644 | | |
| Segment Gross Profit: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | $ | 127,699 | | | | | $ | 17,724 | | | | | | n/a | | | | | $ | 145,423 | | |
|
2020
|
| | | $ | 94,596 | | | | | $ | 12,606 | | | | | | n/a | | | | | $ | 107,202 | | |
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues(1) |
| |
Total of
Reportable Segments |
| ||||||||||||
| Segment Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | $ | 41,468 | | | | | $ | 5,706 | | | | | | n/a | | | | | $ | 47,174 | | |
|
2020
|
| | | $ | 28,802 | | | | | $ | 4,793 | | | | | | n/a | | | | | $ | 33,595 | | |
| Segment Adjusted EBITDA Margin: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | | 7.5% | | | | | | 3.9% | | | | | | n/a | | | | | | 6.8% | | |
|
2020
|
| | | | 6.8% | | | | | | 3.8% | | | | | | n/a | | | | | | 6.1% | | |
| Segment Capital Expenditures: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | $ | 22,665 | | | | | $ | 614 | | | | | | n/a | | | | | $ | 23,279 | | |
|
2020
|
| | | $ | 19,019 | | | | | $ | 528 | | | | | | n/a | | | | | $ | 19,547 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||
|
(Thousands)
|
| |
Amount
|
| |
% of
Segment Revenues |
| |
Amount
|
| |
% of
Segment Revenues |
| ||||||
|
Beverage Solutions
|
| | | $ | 119,787 | | | |
21.7%
|
| | | $ | 107,720 | | | |
25.4%
|
|
|
Sustainable Sourcing & Traceability
|
| | | | 8,719 | | | |
5.9%
|
| | | | 7,928 | | | |
6.3%
|
|
|
Total selling, general and administrative expense
|
| | | $ | 128,506 | | | |
18.4%
|
| | | $ | 115,648 | | | |
21.0%
|
|
| | | |
Year Ended December 31,
|
| |||||||||
|
(Thousands)
|
| |
2021
|
| |
2020
|
| ||||||
| Interest expense | | | | | | | | | | | | | |
| Cash: | | | | | | | | | | | | | |
|
Prior term loan facility
|
| | | $ | 22,959 | | | | | $ | 16,823 | | |
|
Prior ABL facility
|
| | | | 1,980 | | | | | | 1,708 | | |
|
Short-term related party debt
|
| | | | 1,393 | | | | | | 1,509 | | |
|
Subordinated related party debt
|
| | | | 1,237 | | | | | | 1,136 | | |
|
International trade finance lines
|
| | | | 568 | | | | | | 958 | | |
|
International notes payable
|
| | | | 316 | | | | | | 279 | | |
|
Other
|
| | | | 479 | | | | | | 760 | | |
|
Total cash interest
|
| | | | 28,932 | | | | | | 23,173 | | |
| | | |
Year Ended December 31,
|
| |||||||||
|
(Thousands)
|
| |
2021
|
| |
2020
|
| ||||||
| Non-cash: | | | | | | | | | | | | | |
|
Amortization of deferred financing costs
|
| | | | 1,840 | | | | | | 1,266 | | |
|
Paid-in-kind interest
|
| | | | 1,777 | | | | | | 790 | | |
|
Total non-cash interest
|
| | | | 3,617 | | | | | | 2,056 | | |
|
Total interest expense
|
| | | $ | 32,549 | | | | | $ | 25,229 | | |
| | |||||||||||||
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | (59,534) | | | | | $ | (8,182) | | | | | $ | 2,877 | | | | | $ | (13,450) | | |
|
Net cash used in investing activities
|
| | | | (19,801) | | | | | | (11,729) | | | | | | (22,647) | | | | | | (411,822) | | |
|
Net cash provided by financing activities
|
| | | | 152,190 | | | | | | 15,340 | | | | | | 23,839 | | | | | | 442,579 | | |
|
(Thousands)
|
| |
Growth
|
| |
Maintenance
|
| |
Customer
Beverage Equipment |
| |
Other
|
| |
Total
|
| |||||||||||||||
|
Nine months ended September 30, 2022
|
| | | $ | 15,779 | | | | | $ | 2,099 | | | | | $ | 3,544 | | | | | $ | 1,544 | | | | | $ | 22,966 | | |
|
Nine months ended September 30, 2021
|
| | | $ | 6,870 | | | | | $ | 833 | | | | | $ | 1,704 | | | | | $ | 3,138 | | | | | $ | 12,545 | | |
|
Year ended December 31, 2021
|
| | | $ | 19,784 | | | | | $ | 1,682 | | | | | $ | 1,577 | | | | | $ | 2,072 | | | | | $ | 25,115 | | |
|
Year ended December 31, 2020
|
| | | $ | 14,949 | | | | | $ | 1,718 | | | | | $ | 2,342 | | | | | $ | 463 | | | | | $ | 19,472 | | |
|
•
2010 → |
Westrock Coffee Roasting opened in Little Rock, Arkansas, where we roast, package and deliver our coffee beans to our customers. |
|
•
2014 → |
We acquired Falcon Coffees which expanded sustainable sourcing into more than 20 distinct countries of origin and enabled us to gain new customers. |
|
•
2016 → |
We established transformative, transparent supply chains from Latin America. |
|
•
2018 → |
We shipped our first digitally traceable coffee container. |
|
•
2020 → |
We publicly launched our traceability program, Farmer Direct Verified, and acquired S&D, which significantly expanded our blue-chip customer base and product capabilities. |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
|
Scott T. Ford
|
| |
60
|
| | Chief Executive Officer | |
|
T. Christopher Pledger
|
| |
49
|
| | Chief Financial Officer | |
|
William A. Ford
|
| |
28
|
| | Group President, Operations | |
|
Robert P. McKinney
|
| |
59
|
| | Chief Legal Officer | |
|
Blake Schuhmacher
|
| |
44
|
| | Chief Accounting Officer | |
| Directors | | | | | | | |
|
Joe T. Ford
|
| |
85
|
| | Chairman of the Board, Director | |
|
Scott T. Ford
|
| |
60
|
| | Director | |
|
R. Patrick Kruczek
|
| |
58
|
| | Director | |
|
Hugh McColl, III
|
| |
62
|
| | Director | |
|
R. Brad Martin
|
| |
71
|
| | Director | |
|
Mark Edmunds
|
| |
65
|
| | Director | |
|
Josie C. Natori
|
| |
75
|
| | Director | |
|
Leslie Starr Keating
|
| |
62
|
| | Director | |
|
Oluwatoyin Umesiri
|
| |
40
|
| | Director | |
|
Jeffrey H. Fox
|
| |
60
|
| | Director | |
|
Name And Principal Position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| |||||||||||||||||||||||||||
|
Scott T. Ford
CEO and Co-Founder |
| | | | 2021 | | | | | | 1,000,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 423,000 | | | | | | — | | | | | | 2,308 | | | | | | 1,925,308 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
T. Christopher Pledger
CFO |
| | | | 2021 | | | | | | 437,077 | | | | | | 178,925 | | | | | | — | | | | | | 63,875 | | | | | | 158,202 | | | | | | — | | | | | | 3,820 | | | | | | 841,899 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
William A. Ford
Group President, Operations |
| | | | 2021 | | | | | | 284,615 | | | | | | 85,000 | | | | | | — | | | | | | 25,550 | | | | | | 107,865 | | | | | | — | | | | | | 5,587 | | | | | | 508,617 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | | | |
Option Awards
|
| |
Stock Awards
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#)(1) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#)(2) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number
of Shares or Units of Stock That Have Not Vested (#)(3) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($ )(4) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) |
| ||||||||||||||||||||||||
|
Scott T. Ford
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
T. Christopher Pledger
|
| |
2/28/20
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | 237,516 | | | | | | 792,321 | | | | | | — | | | | | | — | | |
| |
4/28/20
|
| | | | 22,951 | | | | | | 68,854 | | | | | | 91,805 | | | | | $ | 9.54 | | | |
4/28/2030
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| |
4/30/21
|
| | | | — | | | | | | 39,345 | | | | | | 39,345 | | | | | $ | 9.54 | | | |
4/30/2031
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| |
7/30/21
|
| | | | — | | | | | | 26,230 | | | | | | 26,230 | | | | | $ | 9.54 | | | |
7/30/2031
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
William A. Ford
|
| |
4/28/20
|
| | | | 32,788 | | | | | | 98,363 | | | | | | 131,150 | | | | | $ | 9.54 | | | |
4/28/2030
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
7/30/21
|
| | | | — | | | | | | 26,230 | | | | | | 26,230 | | | | | $ | 9.54 | | | |
7/30/2031
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
Name of Beneficial Owner
|
| |
Number of
Common Shares Beneficially Owned(1) |
| |
Percentage of
Total Voting Power(1) |
| ||||||
| Officers and Directors | | | | | | | | | | | | | |
|
Scott T. Ford(2)
|
| | | | 23,163,104 | | | | | | 23.4% | | |
|
T. Christopher Pledger
|
| | | | 261,658 | | | | | | 0.3% | | |
|
William A. Ford
|
| | | | 128,032 | | | | | | 0.1% | | |
|
Robert P. McKinney
|
| | | | 19,673 | | | | | | 0.0% | | |
|
Blake Schuhmacher
|
| | | | 11,558 | | | | | | 0.0% | | |
|
Joe T. Ford(3)
|
| | | | 3,796,676 | | | | | | 3.8% | | |
|
R. Patrick Kruczek
|
| | | | — | | | | | | — | | |
|
Hugh McColl, III
|
| | | | — | | | | | | — | | |
|
R. Brad Martin(4)
|
| | | | 13,909,000 | | | | | | 14.1% | | |
|
Mark Edmunds
|
| | | | 25,000 | | | | | | 0.0% | | |
|
Josie C. Natori
|
| | | | 2,623 | | | | | | 0.0% | | |
|
Leslie Starr Keating
|
| | | | 30,000 | | | | | | 0.0% | | |
|
Oluwatoyin Umesiri
|
| | | | — | | | | | | — | | |
|
Jeffrey H. Fox(5)
|
| | | | 226,219 | | | | | | 0.2% | | |
|
All directors and executive officers of Westrock as a group
(14 individuals) |
| | | | 41,573,543 | | | | | | 42.0% | | |
|
Name of Beneficial Owner
|
| |
Number of
Common Shares Beneficially Owned(1) |
| |
Percentage of
Total Voting Power(1) |
| ||||||
| 5% Holders | | | | | | | | | | | | | |
|
Westrock Group, LLC.(6)
|
| | | | 23,163,104 | | | | | | 23.4% | | |
|
Entities associated with BBH(7)
|
| | | | 19,311,757 | | | | | | 19.5% | | |
|
The Stephens Group, LLC(8)
|
| | | | 8,801,566 | | | | | | 8.9% | | |
|
Sowell Westrock, L.P.(9)
|
| | | | 6,038,505 | | | | | | 6.1% | | |
|
HF Direct Investments Pool, LLC(10)
|
| | | | 8,008,000 | | | | | | 8.1% | | |
|
Southeastern Group(11)
|
| | | | 8,008,000 | | | | | | 8.1% | | |
|
R. Brad Martin and entities affiliated with R. Brad Martin(4)
|
| | | | 13,909,000 | | | | | | 14.1% | | |
|
Holder
|
| |
Lock-Up Terms
|
|
| All pre-Business Combination equityholders of Westrock | | | 100% of holdings are subject to a lock-up until the earliest of (i) February 22, 2023 (i.e. 180 days after the Closing), (ii) the date on which the last sale price of Common Shares equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any twenty trading days within any thirty-trading day period commencing January 23, 2023 (i.e. 150 days after the Closing) and (iii) the date on which Westrock completes a subsequent transaction involving a consolidation, merger or similar transaction that results in (a) a change in the majority of the Westrock board of directors or (b) holders of voting securities of Westrock immediately prior to the consummation of such transaction retaining less than 50% of the voting securities of the entity resulting from such transaction. | |
| Riverview Sponsor | | | 100% of holdings are subject to a lock-up until the earliest of (i) August 26, 2023 (i.e. 365 days after the Closing), (ii) the date on which the last sale price of Common Shares equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any twenty trading days within any thirty-trading day period commencing January 23, 2023 (i.e. 150 days after the Closing) and (iii) the date on which Westrock completes a subsequent transaction involving a consolidation, merger or similar transaction that results in (a) a change in the majority of the Westrock board of directors or (b) holders of voting securities of Westrock immediately prior to the consummation of such transaction retaining less than 50% of the voting securities of the entity resulting from such transaction. | |
| | | |
Beneficial Ownership
Before the Offering |
| |
Common
Shares to be Registered Hereby |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||||||||||||||
|
Name of Holders(1)
|
| |
Number of
Common Shares |
| |
%
|
| |
Number of
Common Shares |
| |
%
|
| |
Number of
Common Shares |
| |
%
|
| ||||||||||||||||||
| PIPE Investors – Not Subject to Lock-Up | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HF Direct Investments Pool, LLC(2)
|
| | | | 7,800,000 | | | | | | 7.9% | | | | | | 7,800,000 | | | | | | 7.9% | | | | | | — | | | | | | 0.0% | | |
|
Longleaf Partners Small-Cap Fund(3)
|
| | | | 6,796,159 | | | | | | 6.9% | | | | | | 6,796,159 | | | | | | 6.9% | | | | | | — | | | | | | 0.0% | | |
|
Pyramid Peak Foundation(4)
|
| | | | 3,841 | | | | | | 0.0% | | | | | | 3,841 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
C2W Partners Fund LP(5)
|
| | | | 1,000,000 | | | | | | 1.0% | | | | | | 1,000,000 | | | | | | 1.0% | | | | | | — | | | | | | 0.0% | | |
|
R. Brad Martin
|
| | | | 1,700,000 | | | | | | 1.7% | | | | | | 1,700,000 | | | | | | 1.7% | | | | | | — | | | | | | 0.0% | | |
|
RBM Investments, LLC(6)
|
| | | | 500,000 | | | | | | 0.5% | | | | | | 500,000 | | | | | | 0.5% | | | | | | — | | | | | | 0.0% | | |
|
Andrew F. Cates
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Brian Wesley Martin Trust(7)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Jack Bradley Martin Trust(8)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Myles Jeffrey Martin Trust(9)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Stillwater Insurance Company(10)
|
| | | | 700,000 | | | | | | 0.7% | | | | | | 700,000 | | | | | | 0.7% | | | | | | — | | | | | | 0.0% | | |
|
NFC Partners, LLC(11)
|
| | | | 395,000 | | | | | | 0.4% | | | | | | 395,000 | | | | | | 0.4% | | | | | | — | | | | | | 0.0% | | |
| | | |
Beneficial Ownership
Before the Offering |
| |
Common
Shares to be Registered Hereby |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||||||||||||||
|
Name of Holders(1)
|
| |
Number of
Common Shares |
| |
%
|
| |
Number of
Common Shares |
| |
%
|
| |
Number of
Common Shares |
| |
%
|
| ||||||||||||||||||
|
WT Holdings, Inc(12)
|
| | | | 200,000 | | | | | | 0.2% | | | | | | 200,000 | | | | | | 0.2% | | | | | | — | | | | | | 0.0% | | |
|
Stillwater Property and Casualty Co.(13)
|
| | | | 200,000 | | | | | | 0.2% | | | | | | 200,000 | | | | | | 0.2% | | | | | | — | | | | | | 0.0% | | |
|
Sorores Partnership(14)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Peyton W Manning Revocable Trust(15)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
NFC Wyoming, LLC(16)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Concert Insurance Company(17)
|
| | | | 35,000 | | | | | | 0.0% | | | | | | 35,000 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
Concert Specialty Insurance Company(18)
|
| | | | 35,000 | | | | | | 0.0% | | | | | | 35,000 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
Evergreen National Indemnity Company(19)
|
| | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
James H. Barton Jr.
|
| | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Gramercy Indemnity Company(20)
|
| | | | 25,000 | | | | | | 0.0% | | | | | | 25,000 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
3M35 Inc(21)
|
| | | | 50,000 | | | | | | 0.1% | | | | | | 50,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Pre-Business Combination equityholders of Westrock – Subject to Lock-Up
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Westrock Group, LLC(22)
|
| | | | 23,163,104 | | | | | | 23.4% | | | | | | 23,163,104 | | | | | | 23.4% | | | | | | — | | | | | | 0.0% | | |
|
The Stephens Group, LLC(23)
|
| | | | 8,801,566 | | | | | | 8.9% | | | | | | 6,016,484 | | | | | | 8.9% | | | | | | — | | | | | | 0.0% | | |
|
Sowell Westrock, L.P.(24)
|
| | | | 6,038,505 | | | | | | 6.1% | | | | | | 6,038,505 | | | | | | 6.1% | | | | | | — | | | | | | 0.0% | | |
|
Elizabeth McLaughlin(25)
|
| | | | 651,421 | | | | | | 0.7% | | | | | | 585,846 | | | | | | 0.7% | | | | | | 65,575 | | | | | | 0.1% | | |
|
T. Christopher Pledger(26)
|
| | | | 261,658 | | | | | | 0.3% | | | | | | 215,493 | | | | | | 0.3% | | | | | | 46,165 | | | | | | 0.0% | | |
|
Jennifer E. Pledger
|
| | | | 80,904 | | | | | | 0.1% | | | | | | 80,904 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Matthew C. Smith(27)
|
| | | | 323,621 | | | | | | 0.3% | | | | | | 290,834 | | | | | | 0.3% | | | | | | 32,787 | | | | | | 0.0% | | |
|
SG-Coffee, LLC(28)
|
| | | | 2,785,082 | | | | | | 2.8% | | | | | | 2,785,082 | | | | | | 2.8% | | | | | | — | | | | | | 0.0% | | |
|
Wooster Capital LLC(29)
|
| | | | 3,267,976 | | | | | | 3.3% | | | | | | 3,267,976 | | | | | | 3.3% | | | | | | — | | | | | | 0.0% | | |
|
Meaningful Partners Dedicated Capital Vehicle I LP(30)
|
| | | | 504,883 | | | | | | 0.5% | | | | | | 504,883 | | | | | | 0.5% | | | | | | — | | | | | | 0.0% | | |
|
Meaningful Partners Dedicated Capital Vehicle I-QP LP(31)
|
| | | | 386,344 | | | | | | 0.4% | | | | | | 386,344 | | | | | | 0.4% | | | | | | — | | | | | | 0.0% | | |
|
F&F Group Invest 2020-01 LLC(32)
|
| | | | 223,596 | | | | | | 0.2% | | | | | | 223,596 | | | | | | 0.2% | | | | | | — | | | | | | 0.0% | | |
|
Columbia WCH, LLC(33)
|
| | | | 111,404 | | | | | | 0.1% | | | | | | 111,404 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Demesne Capital, LLC(34)
|
| | | | 55,899 | | | | | | 0.1% | | | | | | 55,899 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
William A. Ford
|
| | | | 128,032 | | | | | | 0.1% | | | | | | 55,899 | | | | | | 0.1% | | | | | | 72,133 | | | | | | 0.1% | | |
|
Clarence J. Duvall, Jr.
|
| | | | 88,489 | | | | | | 0.1% | | | | | | 55,702 | | | | | | 0.1% | | | | | | 32,787 | | | | | | 0.0% | | |
|
John Augustine Ebner, Trustee, John
Augustine Ebner Revocable Trust dated the 18th day of July, 2017(35) |
| | | | 55,899 | | | | | | 0.1% | | | | | | 55,899 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Eddie Everett
|
| | | | 21,723 | | | | | | 0.0% | | | | | | 21,723 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
Emon A. Mahony Jr. Revocable Trust(36)
|
| | | | 100,000 | | | | | | 0.1% | | | | | | 100,000 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | |
|
Matthew K. Rose
|
| | | | 250,000 | | | | | | 0.3% | | | | | | 250,000 | | | | | | 0.3% | | | | | | — | | | | | | 0.0% | | |
|
Jo Ellen Ford
|
| | | | 350,000 | | | | | | 0.4% | | | | | | 350,000 | | | | | | 0.4% | | | | | | — | | | | | | 0.0% | | |
|
BBH Capital Partners V, L.P(37)
|
| | | | 10,919,673 | | | | | | 11.0% | | | | | | 10,919,673 | | | | | | 11.0% | | | | | | — | | | | | | 0.0% | | |
|
BBH Capital Partners V-A, L.P.(38)
|
| | | | 220,654 | | | | | | 0.2% | | | | | | 220,654 | | | | | | 0.2% | | | | | | — | | | | | | 0.0% | | |
| | | |
Beneficial Ownership
Before the Offering |
| |
Common
Shares to be Registered Hereby |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||||||||||||||
|
Name of Holders(1)
|
| |
Number of
Common Shares |
| |
%
|
| |
Number of
Common Shares |
| |
%
|
| |
Number of
Common Shares |
| |
%
|
| ||||||||||||||||||
|
BBH CPV WCC Co-Investment LLC(39)
|
| | | | 8,171,430 | | | | | | 8.3% | | | | | | 8,171,430 | | | | | | 8.3% | | | | | | — | | | | | | 0.0% | | |
|
Sheldon M. Fox(40)
|
| | | | 11,181 | | | | | | 0.0% | | | | | | 11,181 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
Wallace Scott Davis Revocable Trust(41)
|
| | | | 22,360 | | | | | | 0.0% | | | | | | 22,360 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
Holly L. Larkin(42)
|
| | | | 11,178 | | | | | | 0.0% | | | | | | 11,178 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
John J. Lammers(43)
|
| | | | 5,590 | | | | | | 0.0% | | | | | | 5,590 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
|
Haley Revocable Trust(44)
|
| | | | 11,181 | | | | | | 0.0% | | | | | | 11,181 | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
| Entities affiliated with R. Brad Martin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Riverview Sponsor Partners, LLC – Subject
to Lock-Up(45) |
| | | | 11,509,000 | | | | | | 11.6% | | | | | | 11,509,000 | | | | | | 11.6% | | | | | | — | | | | | | 0.0% | | |
|
RBM Acquisition, LLC(46)
|
| | | | 200,000 | | | | | | 0.2% | | | | | | 200,000 | | | | | | 0.2% | | | | | | — | | | | | | 0.0% | | |
| | | |
Page No.
|
| |||
|
Westrock Coffee Company Unaudited Condensed Consolidated Financial Statements, for the Three- and Nine-Month Period Ended September 30, 2022
|
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-7 | | | |
| | | | | F-9 | | | |
|
Westrock Coffee Holdings, LLC Audited Consolidated Financial Statements, Years Ended December 31, 2021 and 2020
|
| | | | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
|
Riverview Acquisition Corp. Unaudited Financial Statements, for the Three- and Six-Month Period
Ended June 30, 2022 |
| | | | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | | |
| | | | | F-75 | | | |
| | | | | F-76 | | | |
| | | | | F-77 | | | |
|
Riverview Acquisition Corp. Audited Financial Statements, for the Period Ended December 31, 2021
|
| | | | | | |
| | | | | F-94 | | | |
| | | | | F-95 | | | |
| | | | | F-96 | | | |
| | | | | F-97 | | | |
| | | | | F-98 | | | |
| | | | | F-99 | | | |
|
(Thousands, except par value)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 90,984 | | | | | $ | 19,344 | | |
|
Restricted cash
|
| | | | 4,562 | | | | | | 3,526 | | |
|
Accounts receivable, net of allowance for credit losses of $2,747 and $3,749, respectively
|
| | | | 98,380 | | | | | | 85,795 | | |
|
Inventories
|
| | | | 162,245 | | | | | | 109,166 | | |
|
Derivative assets
|
| | | | 13,696 | | | | | | 13,765 | | |
|
Prepaid expenses and other current assets
|
| | | | 10,238 | | | | | | 6,410 | | |
|
Total current assets
|
| | | | 380,105 | | | | | | 238,006 | | |
|
Property, plant and equipment, net
|
| | | | 134,131 | | | | | | 127,613 | | |
|
Goodwill
|
| | | | 97,053 | | | | | | 97,053 | | |
|
Intangible assets, net
|
| | | | 120,949 | | | | | | 125,914 | | |
|
Other long-term assets
|
| | | | 17,850 | | | | | | 4,434 | | |
|
Total Assets
|
| | | $ | 750,088 | | | | | $ | 593,020 | | |
|
LIABILITIES, CONVERTIBLE PREFERRED SHARES, REDEEMABLE UNITS, AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
|
Current maturities of long-term debt
|
| | | $ | 12,011 | | | | | $ | 8,735 | | |
|
Short-term debt
|
| | | | 61,806 | | | | | | 4,510 | | |
|
Short-term related party debt
|
| | | | — | | | | | | 34,199 | | |
|
Accounts payable
|
| | | | 110,651 | | | | | | 80,405 | | |
|
Derivative liabilities
|
| | | | 5,357 | | | | | | 14,021 | | |
|
Accrued expenses and other current liabilities
|
| | | | 36,569 | | | | | | 26,370 | | |
|
Total current liabilities
|
| | | | 226,394 | | | | | | 168,240 | | |
|
Long-term debt, net
|
| | | | 164,671 | | | | | | 277,064 | | |
|
Subordinated related party debt
|
| | | | — | | | | | | 13,300 | | |
|
Deferred income taxes
|
| | | | 16,326 | | | | | | 25,515 | | |
|
Warrant liabilities
|
| | | | 32,333 | | | | | | — | | |
|
Other long-term liabilities
|
| | | | 11,217 | | | | | | 3,028 | | |
|
Total liabilities
|
| | | | 450,941 | | | | | | 487,147 | | |
| Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
|
Series A Convertible Preferred Shares, $0.01 par value, 24,000 shares authorized,
23,588 shares issued and outstanding, $11.50 liquidation value |
| | | | 273,620 | | | | | | — | | |
|
Series A Redeemable Common Equivalent Preferred Units: $0.00 par value,
222,150 units authorized, no units and 222,150 units issued and outstanding at September 30, 2022 and December 31, 2021, respectively |
| | | | — | | | | | | 264,729 | | |
|
Series B Redeemable Common Equivalent Preferred Units: $0.00 par value, 17,000 units authorized, no units and 17,000 units issued and outstanding at September 30, 2022 and December 31, 2021, respectively
|
| | | | — | | | | | | 17,142 | | |
| Shareholders’ Equity (Deficit)(1) | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 26,000 shares authorized, no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 300,000 shares authorized, 73,034 shares issued
and outstanding at September 30, 2022; $0.00 par value, 39,389 shares authorized, 34,523 shares issued and outstanding at December 31, 2021 |
| | | | 730 | | | | | | 345 | | |
|
Additional paid-in-capital
|
| | | | 316,537 | | | | | | 60,628 | | |
|
Accumulated deficit
|
| | | | (296,442) | | | | | | (251,725) | | |
|
Accumulated other comprehensive income
|
| | | | 1,923 | | | | | | 12,018 | | |
|
Total shareholders’ equity (deficit) attributable to Westrock Coffee Company
|
| | | | 22,748 | | | | | | (178,734) | | |
|
Noncontrolling interest
|
| | | | 2,779 | | | | | | 2,736 | | |
|
Total shareholders’ equity (deficit)
|
| | | | 25,527 | | | | | | (175,998) | | |
|
Total Liabilities, Convertible Preferred Shares, Redeemable Units and Shareholders’
Equity (Deficit) |
| | | $ | 750,088 | | | | | $ | 593,020 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands, except per share data)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Net sales
|
| | | $ | 230,308 | | | | | $ | 181,277 | | | | | $ | 640,149 | | | | | $ | 507,752 | | |
|
Costs of sales
|
| | | | 189,169 | | | | | | 142,993 | | | | | | 521,681 | | | | | | 401,980 | | |
|
Gross profit
|
| | | | 41,139 | | | | | | 38,284 | | | | | | 118,468 | | | | | | 105,772 | | |
|
Selling, general and administrative expense
|
| | | | 31,223 | | | | | | 32,803 | | | | | | 101,332 | | | | | | 96,309 | | |
|
Acquisition, restructuring and integration expense
|
| | | | 3,959 | | | | | | 1,829 | | | | | | 8,746 | | | | | | 3,772 | | |
|
Loss (gain) on disposal of property, plant and equipment
|
| | | | 459 | | | | | | (390) | | | | | | 748 | | | | | | (147) | | |
|
Total operating expenses
|
| | | | 35,641 | | | | | | 34,242 | | | | | | 110,826 | | | | | | 99,934 | | |
|
Income from operations
|
| | | | 5,498 | | | | | | 4,042 | | | | | | 7,642 | | | | | | 5,838 | | |
| Other (income) expense | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 13,404 | | | | | | 8,614 | | | | | | 30,265 | | | | | | 24,283 | | |
|
Change in fair value of warrant liabilities
|
| | | | 5,215 | | | | | | — | | | | | | 5,215 | | | | | | — | | |
|
Other, net
|
| | | | 325 | | | | | | 114 | | | | | | (785) | | | | | | (124) | | |
|
Loss before income taxes
|
| | | | (13,446) | | | | | | (4,686) | | | | | | (27,053) | | | | | | (18,321) | | |
|
Income tax benefit
|
| | | | (428) | | | | | | (796) | | | | | | (3,511) | | | | | | (2,239) | | |
|
Net loss
|
| | | $ | (13,018) | | | | | $ | (3,890) | | | | | $ | (23,542) | | | | | $ | (16,082) | | |
|
Net (loss) income attributable to non-controlling interest
|
| | | | (22) | | | | | | 97 | | | | | | 43 | | | | | | 433 | | |
|
Net loss attributable to shareholders
|
| | | | (12,996) | | | | | | (3,987) | | | | | | (23,585) | | | | | | (16,515) | | |
|
Loss on extinguishment of Redeemable Common Equivalent Preferred Units, net
|
| | | | (2,870) | | | | | | — | | | | | | (2,870) | | | | | | — | | |
|
Common equivalent preferred dividends
|
| | | | (4,380) | | | | | | — | | | | | | (4,380) | | | | | | — | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | (6,109) | | | | | | (13,882) | | | | | | (17,957) | | |
|
Net loss attributable to common shareholders
|
| | | $ | (20,246) | | | | | $ | (10,096) | | | | | $ | (44,717) | | | | | $ | (34,472) | | |
| Loss per common share(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.41) | | | | | $ | (0.29) | | | | | $ | (1.12) | | | | | $ | (1.00) | | |
|
Diluted
|
| | | $ | (0.41) | | | | | $ | (0.29) | | | | | $ | (1.12) | | | | | $ | (1.00) | | |
| Weighted-average number of shares outstanding(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 49,795 | | | | | | 34,523 | | | | | | 39,819 | | | | | | 34,455 | | |
|
Diluted
|
| | | | 49,795 | | | | | | 34,523 | | | | | | 39,819 | | | | | | 34,455 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Net loss
|
| | | $ | (13,018) | | | | | $ | (3,890) | | | | | $ | (23,542) | | | | | $ | (16,082) | | |
| Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized (loss) gain on derivative instruments
|
| | | | (2,802) | | | | | | 2,372 | | | | | | (10,087) | | | | | | 5,882 | | |
|
Foreign currency translation adjustment
|
| | | | 1 | | | | | | 67 | | | | | | (8) | | | | | | 2 | | |
|
Total other comprehensive (loss) income
|
| | | | (2,801) | | | | | | 2,439 | | | | | | (10,095) | | | | | | 5,884 | | |
|
Comprehensive loss
|
| | | | (15,819) | | | | | | (1,451) | | | | | | (33,637) | | | | | | (10,198) | | |
|
Comprehensive (loss) income attributable to non-controlling
interests |
| | | | (22) | | | | | | 97 | | | | | | 43 | | | | | | 433 | | |
|
Comprehensive loss attributable to shareholders
|
| | | | (15,797) | | | | | | (1,548) | | | | | | (33,680) | | | | | | (10,631) | | |
|
Loss on extinguishment of Redeemable Common Equivalent
Preferred Units, net |
| | | | (2,870) | | | | | | — | | | | | | (2,870) | | | | | | — | | |
|
Common equivalent preferred dividends
|
| | | | (4,380) | | | | | | — | | | | | | (4,380) | | | | | | — | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | (6,109) | | | | | | (13,882) | | | | | | (17,957) | | |
|
Comprehensive loss attributable to common shareholders
|
| | | $ | (23,047) | | | | | $ | (7,657) | | | | | $ | (54,812) | | | | | $ | (28,588) | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Non-Controlling
Interest |
| |
Total Equity
(Deficit) |
| ||||||||||||||||||||||||
|
(Thousands)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance at June 30, 2021
|
| | | | 34,523 | | | | | $ | 345 | | | | | $ | 60,017 | | | | | $ | (229,946) | | | | | $ | 7,265 | | | | | $ | 2,433 | | | | | $ | (159,886) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,987) | | | | | | — | | | | | | 97 | | | | | | (3,890) | | |
|
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,439 | | | | | | — | | | | | | 2,439 | | |
|
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | 306 | | | | | | — | | | | | | — | | | | | | — | | | | | | 306 | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,109) | | | | | | — | | | | | | — | | | | | | (6,109) | | |
|
Balance at September 30, 2021
|
| | | | 34,523 | | | | | $ | 345 | | | | | $ | 60,323 | | | | | $ | (240,042) | | | | | $ | 9,704 | | | | | $ | 2,530 | | | | | $ | (167,140) | | |
|
Balance at June 30, 2022
|
| | | | 34,856 | | | | | $ | 348 | | | | | $ | 60,627 | | | | | $ | (276,196) | | | | | $ | 4,724 | | | | | $ | 2,801 | | | | | $ | (207,696) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,996) | | | | | | — | | | | | | (22) | | | | | | (13,018) | | |
|
Issuance of common shares upon closing of
de-SPAC merger transaction, net of issuance costs, net of $2,469 of taxes (see Note 4) |
| | | | 12,868 | | | | | | 129 | | | | | | 805 | | | | | | — | | | | | | — | | | | | | — | | | | | | 934 | | |
|
Issuance of common shares related to PIPE financing
|
| | | | 20,590 | | | | | | 206 | | | | | | 205,694 | | | | | | — | | | | | | — | | | | | | — | | | | | | 205,900 | | |
|
Issuance of common shares related to conversion of debt to equity (see Note 11)
|
| | | | 2,500 | | | | | | 25 | | | | | | 24,975 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | |
|
Issuance of common shares related to
conversion of Common Equivalent Preferred Units (see Note 4) |
| | | | 2,220 | | | | | | 22 | | | | | | 23,731 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,753 | | |
|
Common Equivalent Preferred Unit dividends ($0.02 per unit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,380) | | | | | | — | | | | | | — | | | | | | (4,380) | | |
|
Loss on extinguishment of Common Equivalent Preferred Units
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,870) | | | | | | — | | | | | | — | | | | | | (2,870) | | |
|
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,801) | | | | | | — | | | | | | (2,801) | | |
|
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | 705 | | | | | | — | | | | | | — | | | | | | — | | | | | | 705 | | |
|
Balance at September 30, 2022
|
| | | | 73,034 | | | | | $ | 730 | | | | | $ | 316,537 | | | | | $ | (296,442) | | | | | $ | 1,923 | | | | | $ | 2,779 | | | | | $ | 25,527 | | |
|
Balance at December 31, 2020
|
| | | | 34,202 | | | | | $ | 342 | | | | | $ | 59,570 | | | | | $ | (205,570) | | | | | $ | 3,820 | | | | | $ | 2,097 | | | | | $ | (139,741) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,515) | | | | | | — | | | | | | 433 | | | | | | (16,082) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,884 | | | | | | — | | | | | | 5,884 | | |
|
Equity-based compensation
|
| | | | 321 | | | | | | 3 | | | | | | 915 | | | | | | — | | | | | | — | | | | | | — | | | | | | 918 | | |
|
Net unit settlement
|
| | | | — | | | | | | — | | | | | | (162) | | | | | | — | | | | | | — | | | | | | — | | | | | | (162) | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17,957) | | | | | | — | | | | | | — | | | | | | (17,957) | | |
|
Balance at September 30, 2021
|
| | | | 34,523 | | | | | $ | 345 | | | | | $ | 60,323 | | | | | $ | (240,042) | | | | | $ | 9,704 | | | | | $ | 2,530 | | | | | $ | (167,140) | | |
|
Balance at December 31, 2021
|
| | | | 34,523 | | | | | $ | 345 | | | | | $ | 60,628 | | | | | $ | (251,725) | | | | | $ | 12,018 | | | | | $ | 2,736 | | | | | $ | (175,998) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (23,585) | | | | | | — | | | | | | 43 | | | | | | (23,542) | | |
|
Issuance of common shares upon closing of
de-SPAC merger transaction, net of issuance costs, net of $2,469 of taxes (see Note 4) |
| | | | 12,868 | | | | | | 129 | | | | | | 805 | | | | | | — | | | | | | — | | | | | | — | | | | | | 934 | | |
|
Issuance of common shares related to PIPE financing
|
| | | | 20,590 | | | | | | 206 | | | | | | 205,694 | | | | | | — | | | | | | — | | | | | | — | | | | | | 205,900 | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Non-Controlling
Interest |
| |
Total Equity
(Deficit) |
| ||||||||||||||||||||||||
|
(Thousands)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Issuance of common shares related to conversion of debt to equity (see Note 11)
|
| | | | 2,500 | | | | | | 25 | | | | | | 24,975 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | |
|
Issuance of common shares related to
conversion of Common Equivalent Preferred Units (see Note 4) |
| | | | 2,220 | | | | | | 22 | | | | | | 23,731 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,753 | | |
|
Common Equivalent Preferred Unit dividends ($0.02 per unit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,380) | | | | | | — | | | | | | — | | | | | | (4,380) | | |
|
Loss on extinguishment of Common Equivalent Preferred units
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,870) | | | | | | — | | | | | | — | | | | | | (2,870) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,095) | | | | | | — | | | | | | (10,095) | | |
|
Equity-based compensation
|
| | | | 333 | | | | | | 3 | | | | | | 1,181 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,184 | | |
|
Net unit settlement
|
| | | | — | | | | | | — | | | | | | (477) | | | | | | — | | | | | | — | | | | | | — | | | | | | (477) | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,882) | | | | | | — | | | | | | — | | | | | | (13,882) | | |
|
Balance at September 30, 2022
|
| | | | 73,034 | | | | | $ | 730 | | | | | $ | 316,537 | | | | | $ | (296,442) | | | | | $ | 1,923 | | | | | $ | 2,779 | | | | | $ | 25,527 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Nine Months Ended
September 30, |
| |||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (23,542) | | | | | $ | (16,082) | | |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 17,782 | | | | | | 18,386 | | |
|
Equity-based compensation
|
| | | | 1,184 | | | | | | 918 | | |
|
Paid-in-kind interest added to debt principal
|
| | | | 295 | | | | | | 1,452 | | |
|
Provision for credit losses
|
| | | | 1,286 | | | | | | 119 | | |
|
Amortization of deferred financing fees included in interest expense
|
| | | | 1,350 | | | | | | 1,361 | | |
|
Write-off of unamortized deferred financing fees
|
| | | | 4,296 | | | | | | — | | |
|
Loss on debt extinguishment
|
| | | | 1,580 | | | | | | — | | |
|
Loss (gain) on disposal of property, plant and equipment
|
| | | | 748 | | | | | | (147) | | |
|
Mark-to-market adjustments
|
| | | | 793 | | | | | | (1,979) | | |
|
Change in fair value of warrant liabilities
|
| | | | 5,215 | | | | | | — | | |
|
Foreign currency transactions
|
| | | | 355 | | | | | | 190 | | |
|
Deferred income tax (benefit) expense
|
| | | | (3,511) | | | | | | (2,239) | | |
|
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (13,891) | | | | | | (16,622) | | |
|
Inventories
|
| | | | (61,180) | | | | | | (20,548) | | |
|
Derivative assets and liabilities
|
| | | | (14,661) | | | | | | 8,512 | | |
|
Prepaid expense and other assets
|
| | | | (14,944) | | | | | | (1,301) | | |
|
Accounts payable
|
| | | | 29,834 | | | | | | 16,931 | | |
|
Accrued liabilities and other
|
| | | | 7,477 | | | | | | 2,867 | | |
|
Net cash used in operating activities
|
| | | | (59,534) | | | | | | (8,182) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Additions to property, plant and equipment
|
| | | | (22,966) | | | | | | (12,545) | | |
|
Additions to intangible assets
|
| | | | (135) | | | | | | (244) | | |
|
Proceeds from sale of property, plant and equipment
|
| | | | 3,300 | | | | | | 1,060 | | |
|
Net cash used in investing activities
|
| | | | (19,801) | | | | | | (11,729) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Payments on debt
|
| | | | (407,384) | | | | | | (74,881) | | |
|
Proceeds from debt
|
| | | | 319,100 | | | | | | 90,980 | | |
|
Proceeds from related party debt
|
| | | | 11,700 | | | | | | — | | |
|
Debt extinguishment costs
|
| | | | (1,580) | | | | | | — | | |
|
Payment of debt issuance costs
|
| | | | (6,007) | | | | | | (597) | | |
|
Proceeds from de-SPAC merger and PIPE financing
|
| | | | 255,737 | | | | | | — | | |
|
Payment of common equity issuance costs
|
| | | | (24,220) | | | | | | — | | |
|
Payment of preferred equity issuance costs
|
| | | | (1,250) | | | | | | — | | |
|
Net proceeds from repurchase agreements
|
| | | | 10,951 | | | | | | — | | |
|
Common equivalent preferred dividends
|
| | | | (4,380) | | | | | | — | | |
|
Net unit settlement
|
| | | | (477) | | | | | | (162) | | |
|
Net cash provided by financing activities
|
| | | | 152,190 | | | | | | 15,340 | | |
|
Effect of exchange rate changes on cash
|
| | | | (179) | | | | | | 113 | | |
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
| | | | 72,676 | | | | | | (4,458) | | |
|
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 22,870 | | | | | | 18,652 | | |
|
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 95,546 | | | | | $ | 14,194 | | |
| | | |
Nine Months Ended
September 30, |
| |||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| ||||||
| Supplemental non-cash investing and financing activities: | | | | | | | | | | | | | |
|
Property, plant and equipment acquired but not yet paid
|
| | | $ | 596 | | | | | $ | — | | |
|
Accumulating preferred dividends
|
| | | $ | 13,882 | | | | | $ | 17,957 | | |
|
Exchange of Redeemable Common Equivalent Preferred Units for Series A Convertible Preferred Shares
|
| | | $ | 271,539 | | | | | $ | — | | |
|
Exchange of Redeemable Common Equivalent Preferred Units for common shares
|
| | | $ | 24,214 | | | | | $ | — | | |
|
Related party debt exchanged for common shares
|
| | | $ | 25,000 | | | | | $ | — | | |
|
Loss on extinguishment of Common Equivalent Preferred Units
|
| | | $ | 2,870 | | | | | $ | — | | |
|
(Thousands)
|
| |
September 30, 2022
|
| |
September 30, 2021
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 90,984 | | | | | $ | 12,596 | | |
|
Restricted cash
|
| | | | 4,562 | | | | | | 1,598 | | |
|
Total
|
| | | $ | 95,546 | | | | | $ | 14,194 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Balance at beginning of period
|
| | | $ | 2,392 | | | | | $ | 3,666 | | | | | $ | 3,749 | | | | | $ | 3,977 | | |
|
Charged to selling, general and administrative expense
|
| | | | 364 | | | | | | 19 | | | | | | 1,286 | | | | | | 119 | | |
|
Write-offs
|
| | | | (9) | | | | | | (119) | | | | | | (2,288) | | | | | | (530) | | |
|
Total
|
| | | $ | 2,747 | | | | | $ | 3,566 | | | | | $ | 2,747 | | | | | $ | 3,566 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Coffee & tea
|
| | | $ | 146,618 | | | | | $ | 111,900 | | | | | $ | 408,914 | | | | | $ | 323,509 | | |
|
Flavors, extracts & ingredients
|
| | | | 26,385 | | | | | | 25,077 | | | | | | 81,448 | | | | | | 72,412 | | |
|
Other
|
| | | | 483 | | | | | | 1,861 | | | | | | 2,350 | | | | | | 4,585 | | |
|
Green coffee
|
| | | | 56,822 | | | | | | 42,439 | | | | | | 147,437 | | | | | | 107,246 | | |
|
Net sales
|
| | | $ | 230,308 | | | | | $ | 181,277 | | | | | $ | 640,149 | | | | | $ | 507,752 | | |
|
(Thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
|
Raw materials
|
| | | $ | 68,959 | | | | | $ | 45,079 | | |
|
Finished goods
|
| | | | 21,854 | | | | | | 14,895 | | |
|
Green coffee
|
| | | | 71,432 | | | | | | 49,192 | | |
|
Total inventories
|
| | | $ | 162,245 | | | | | $ | 109,166 | | |
|
(Thousands)
|
| |
Depreciable Lives
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
|
Land
|
| | | | | | $ | 9,092 | | | | | $ | 9,150 | | |
|
Buildings
|
| |
10 – 40 years
|
| | | | 44,274 | | | | | | 43,895 | | |
|
Leasehold improvements(1)
|
| | | | | | | 923 | | | | | | 613 | | |
|
Plant equipment
|
| |
3 – 15 years
|
| | | | 90,912 | | | | | | 88,155 | | |
|
Vehicles and transportation equipment
|
| |
3 – 5 years
|
| | | | 753 | | | | | | 876 | | |
|
IT systems
|
| |
3 – 7 years
|
| | | | 2,475 | | | | | | 2,453 | | |
|
Furniture and fixtures
|
| |
3 – 10 years
|
| | | | 2,890 | | | | | | 2,746 | | |
|
Customer beverage equipment(2)
|
| |
3 – 5 years
|
| | | | 21,879 | | | | | | 24,341 | | |
|
Lease right-of-use assets(3)
|
| | | | | | | 10 | | | | | | — | | |
|
Construction in progress and equipment deposits
|
| | | | | | | 23,775 | | | | | | 8,025 | | |
| | | | | | | | | 196,983 | | | | | | 180,254 | | |
|
Less: accumulated depreciation
|
| | | | | | | (62,852) | | | | | | (52,641) | | |
|
Property, plant and equipment, net
|
| | | | | | $ | 134,131 | | | | | $ | 127,613 | | |
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Total
|
| ||||||
|
Goodwill
|
| | | $ | 173,936 | | | | | $ | 173,936 | | |
|
Accumulated impairment loss
|
| | | | (76,883) | | | | | | (76,883) | | |
|
Balance at September 30, 2022, net
|
| | | $ | 97,053 | | | | | $ | 97,053 | | |
| | | |
September 30, 2022
|
| |||||||||||||||
|
(Thousands)
|
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net
|
| |||||||||
|
Customer relationships
|
| | | $ | 137,500 | | | | | $ | (17,036) | | | | | $ | 120,464 | | |
|
Favorable lease asset
|
| | | | 220 | | | | | | (112) | | | | | | 108 | | |
|
Software
|
| | | | 890 | | | | | | (513) | | | | | | 377 | | |
|
Intangible assets, net
|
| | | $ | 138,610 | | | | | $ | (17,661) | | | | | $ | 120,949 | | |
| | | |
December 31, 2021
|
| |||||||||||||||
|
(Thousands)
|
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net
|
| |||||||||
|
Customer relationships
|
| | | $ | 137,500 | | | | | $ | (12,091) | | | | | $ | 125,409 | | |
|
Favorable lease asset
|
| | | | 220 | | | | | | (79) | | | | | | 141 | | |
|
Software
|
| | | | 758 | | | | | | (394) | | | | | | 364 | | |
|
Intangible assets, net
|
| | | $ | 138,478 | | | | | $ | (12,564) | | | | | $ | 125,914 | | |
|
(Thousands)
|
| |
Balance Sheet Location
|
| |
September 30, 2022
|
| |||
|
Right-of-use operating lease assets
|
| |
Other long-term assets
|
| | | $ | 10,886 | | |
|
Operating lease liabilities – current
|
| |
Accrued expenses and other current liabilities
|
| | | | 2,488 | | |
|
Operating lease liabilities – noncurrent
|
| |
Other long-term liabilities
|
| | | | 8,515 | | |
|
(Thousands)
|
| |
Three Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2022 |
| ||||||
|
Operating lease cost
|
| | | $ | 878 | | | | | $ | 1,720 | | |
|
Short-term lease cost
|
| | | | 219 | | | | | | 443 | | |
|
Total
|
| | | $ | 1,097 | | | | | $ | 2,163 | | |
| | | |
September 30, 2022
|
|
|
Weighted-average discount rate
|
| |
8.5%
|
|
|
Weighted-average remaining lease term
|
| |
5.0 years
|
|
|
(Thousands)
|
| |
Nine Months Ended
September 30, 2022 |
| |||
|
Operating cash flows from operating leases
|
| | | $ | 844 | | |
|
(Thousands)
|
| | | | | | |
|
Remainder of 2022
|
| | | $ | 842 | | |
|
2023
|
| | | | 3,283 | | |
|
2024
|
| | | | 2,828 | | |
|
2025
|
| | | | 2,048 | | |
|
2026
|
| | | | 1,435 | | |
|
Thereafter
|
| | | | 3,125 | | |
|
Total future minimum lease payments
|
| | | | 13,561 | | |
|
Less: imputed interest
|
| | | | (2,558) | | |
|
Present value of minimum lease payments
|
| | | $ | 11,003 | | |
|
(Thousands)
|
| | | | | | |
|
2022
|
| | | $ | 4,334 | | |
|
2023
|
| | | | 4,332 | | |
|
2024
|
| | | | 4,174 | | |
|
2025
|
| | | | 3,286 | | |
|
2026
|
| | | | 2,377 | | |
|
Thereafter
|
| | | | 4,373 | | |
|
Total
|
| | | $ | 22,876 | | |
|
(Thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
|
Term loan facility
|
| | | $ | 175,000 | | | | | $ | — | | |
|
Prior term loan facility
|
| | | | — | | | | | | 235,668 | | |
|
Prior ABL facility
|
| | | | — | | | | | | 51,890 | | |
|
International trade finance lines
|
| | | | 61,806 | | | | | | 4,510 | | |
|
International notes payable
|
| | | | 4,617 | | | | | | 3,126 | | |
|
Other loans
|
| | | | 7 | | | | | | 25 | | |
|
Total debt
|
| | | | 241,430 | | | | | | 295,219 | | |
|
Unamortized debt costs
|
| | | | (2,942) | | | | | | (4,910) | | |
|
Current maturities of long-term debt
|
| | | | (12,011) | | | | | | (8,735) | | |
|
Short-term debt
|
| | | | (61,806) | | | | | | (4,510) | | |
|
Long-term debt, net
|
| | | $ | 164,671 | | | | | $ | 277,064 | | |
|
(Thousands)
|
| |
Balance Sheet Location
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
|
Derivative assets designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Coffee futures contracts(1)
|
| |
Derivative assets
|
| | | $ | — | | | | | $ | 172 | | |
|
Coffee options
|
| |
Derivative assets
|
| | | | 303 | | | | | | — | | |
|
Total
|
| | | | | | $ | 303 | | | | | $ | 172 | | |
|
Derivative assets not designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Forward purchase and sales contracts
|
| |
Derivative assets
|
| | | $ | 13,393 | | | | | $ | 13,593 | | |
|
Total
|
| | | | | | | 13,393 | | | | | | 13,593 | | |
|
Total derivative assets
|
| | | | | | $ | 13,696 | | | | | $ | 13,765 | | |
|
Derivative liabilities designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Coffee futures contracts(1)
|
| |
Derivative liabilities
|
| | | $ | 703 | | | | | $ | — | | |
|
Coffee options
|
| |
Derivative liabilities
|
| | | | — | | | | | | — | | |
|
Total
|
| | | | | | $ | 703 | | | | | $ | — | | |
|
Derivative liabilities not designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Forward purchase and sales contracts
|
| |
Derivative liabilities
|
| | | $ | 4,654 | | | | | $ | 14,021 | | |
|
Total
|
| | | | | | | 4,654 | | | | | | 14,021 | | |
|
Total derivative liabilities
|
| | | | | | $ | 5,357 | | | | | $ | 14,021 | | |
| | | |
Statement of
Operations Location |
| |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |||||||||||||||
|
Derivative assets designated as cash flow hedging
instruments: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net realized gains (losses) on coffee derivatives
|
| |
Costs of sales
|
| | | $ | 4,267 | | | | | $ | 1,680 | | | | | $ | 11,098 | | | | | $ | 3,580 | | |
|
Derivative assets and liabilities not designated as
cash flow hedging instruments: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net unrealized gains (losses) on forward sales
and purchase contracts |
| |
Costs of sales
|
| | | $ | 29 | | | | | $ | (3,329) | | | | | $ | 7,266 | | | | | $ | (3,910) | | |
| | | |
September 30, 2022
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Green coffee associated with forward contracts
|
| | | $ | — | | | | | $ | 51,323 | | | | | $ | — | | | | | $ | 51,323 | | |
|
Coffee futures contracts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Forward purchase and sales contracts
|
| | | | — | | | | | | 13,393 | | | | | | — | | | | | | 13,393 | | |
|
Coffee options
|
| | | | 303 | | | | | | — | | | | | | — | | | | | | 303 | | |
|
Total
|
| | | $ | 303 | | | | | $ | 64,716 | | | | | $ | — | | | | | $ | 65,019 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Coffee futures contracts
|
| | | $ | 703 | | | | | $ | — | | | | | $ | — | | | | | $ | 703 | | |
|
Forward purchase and sales contracts
|
| | | | — | | | | | | 4,654 | | | | | | — | | | | | | 4,654 | | |
|
Coffee options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Westrock Public Warrants
|
| | | | 18,125 | | | | | | — | | | | | | — | | | | | | 18,125 | | |
|
Westrock Private Warrants
|
| | | | — | | | | | | — | | | | | | 14,208 | | | | | | 14,208 | | |
|
Total
|
| | | $ | 18,828 | | | | | $ | 4,654 | | | | | $ | 14,208 | | | | | $ | 37,690 | | |
|
(Thousands)
|
| |
Westrock Private
Warrants |
| |||
|
Fair value as of January 1, 2022
|
| | | $ | — | | |
|
Assumption of warrants
|
| | | | 11,618 | | |
|
Change in fair value
|
| | | | 2,590 | | |
|
Fair value as of September 30, 2022
|
| | | $ | 14,208 | | |
| | | |
December 31, 2021
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Green coffee associated with forward contracts
|
| | | $ | — | | | | | $ | 47,845 | | | | | $ | — | | | | | $ | 47,845 | | |
|
Coffee futures contracts
|
| | | | 172 | | | | | | — | | | | | | — | | | | | | 172 | | |
|
Forward purchase and sales contracts
|
| | | | — | | | | | | 13,593 | | | | | | — | | | | | | 13,593 | | |
|
Coffee options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 172 | | | | | $ | 61,438 | | | | | $ | — | | | | | $ | 61,610 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Forward purchase and sales contracts
|
| | | $ | — | | | | | $ | 14,021 | | | | | $ | — | | | | | $ | 14,021 | | |
|
Total
|
| | | $ | — | | | | | $ | 14,021 | | | | | $ | — | | | | | $ | 14,021 | | |
| | | |
September 30, 2022
|
| |||
|
Stock price
|
| | | $ | 10.33 | | |
|
Exercise price
|
| | | | 11.50 | | |
|
Expected term (years)
|
| | | | 5.00 | | |
|
Expected volatility
|
| | | | 16.50% | | |
|
Risk-free rate of return
|
| | | | 4.03% | | |
|
Dividend yield
|
| | | | 0.00% | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Cash flow hedge changes in fair value gain (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at beginning of period
|
| | | $ | 4,474 | | | | | $ | 7,091 | | | | | $ | 11,759 | | | | | $ | 3,581 | | |
|
Other comprehensive income (loss) before reclassifications
|
| | | | 555 | | | | | | 4,824 | | | | | | (2,245) | | | | | | 11,369 | | |
|
Amounts reclassified from accumulated comprehensive income
|
| | | | (4,267) | | | | | | (1,680) | | | | | | (11,098) | | | | | | (3,580) | | |
|
Tax effect
|
| | | | 910 | | | | | | (772) | | | | | | 3,256 | | | | | | (1,907) | | |
|
Net other comprehensive income
|
| | | | 1,672 | | | | | | 9,463 | | | | | | 1,672 | | | | | | 9,463 | | |
|
Less: Other comprehensive income attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at end of period
|
| | | | 1,672 | | | | | | 9,463 | | | | | | 1,672 | | | | | | 9,463 | | |
| Foreign currency translation gain | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at beginning of period
|
| | | | 250 | | | | | | 174 | | | | | | 259 | | | | | | 239 | | |
|
Other comprehensive income (loss) before reclassifications
|
| | | | 1 | | | | | | 67 | | | | | | (8) | | | | | | 2 | | |
|
Amounts reclassified from accumulated comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net other comprehensive income
|
| | | | 251 | | | | | | 241 | | | | | | 251 | | | | | | 241 | | |
|
Less: Other comprehensive income attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at end of period
|
| | | | 251 | | | | | | 241 | | | | | | 251 | | | | | | 241 | | |
|
Accumulated other comprehensive income at end of period
|
| | | $ | 1,923 | | | | | $ | 9,704 | | | | | $ | 1,923 | | | | | $ | 9,704 | | |
| | | |
Units
|
| |
Average Fair
Market Value |
| ||||||
|
Outstanding at December 31, 2021
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 1,109,000 | | | | | $ | 11.51 | | |
|
Forfeited
|
| | | | (4,000) | | | | | $ | 11.51 | | |
|
Vested
|
| | | | — | | | | | $ | — | | |
|
Outstanding at September 30, 2022
|
| | | | 1,105,000 | | | | | $ | 11.51 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands, except per unit data)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Basic Earnings per Common Share | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common shareholders
|
| | | $ | (20,246) | | | | | $ | (10,096) | | | | | $ | (44,717) | | | | | $ | (34,472) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic weighted-average common shares outstanding
|
| | | | 49,795 | | | | | | 34,523 | | | | | | 39,819 | | | | | | 34,455 | | |
|
Basic Loss per common share
|
| | | $ | (0.41) | | | | | $ | (0.29) | | | | | $ | (1.12) | | | | | $ | (1.00) | | |
| Diluted Earnings per Common Share | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common shareholders
|
| | | $ | (20,246) | | | | | $ | (10,096) | | | | | $ | (44,717) | | | | | $ | (34,472) | | |
|
Impact of non-participating securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss attributable to common shareholders – diluted
|
| | | $ | (20,246) | | | | | $ | (10,096) | | | | | $ | (44,717) | | | | | $ | (34,472) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic weighted-average common shares outstanding
|
| | | | 49,795 | | | | | | 34,523 | | | | | | 39,819 | | | | | | 34,455 | | |
|
Impact of dilutive non-participating securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Impact of if-converted securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weighted-average shares for dilutive earnings per common share
|
| | | | 49,795 | | | | | | 34,523 | | | | | | 39,819 | | | | | | 34,455 | | |
|
Dilutive loss per common share
|
| | | $ | (0.41) | | | | | $ | (0.29) | | | | | $ | (1.12) | | | | | $ | (1.00) | | |
| | | |
Three Months Ended September 30, 2022
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues |
| |
Total of
Reportable Segments |
| ||||||||||||
|
Net sales
|
| | | $ | 173,486 | | | | | $ | 62,809 | | | | | $ | (5,987) | | | | | $ | 230,308 | | |
|
Adjusted EBITDA
|
| | | | 15,885 | | | | | | 2,028 | | | | | | n/a | | | | | | 17,913 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | 13,404 | | |
|
Income tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | (428) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | 5,816 | | |
|
Acquisition, restructuring and integration expense
|
| | | | | | | | | | | | | | | | | | | | | | 3,959 | | |
|
Change in fair value of warrants
|
| | | | | | | | | | | | | | | | | | | | | | 5,215 | | |
|
Management and consulting fees (S&D Coffee, Inc. acquisition)
|
| | | | | | | | | | | | | | | | | | | | | | 834 | | |
|
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | 705 | | |
|
Mark-to-market adjustments
|
| | | | | | | | | | | | | | | | | | | | | | 543 | | |
|
Loss on disposal of property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | 459 | | |
|
Other
|
| | | | | | | | | | | | | | | | | | | | | | 424 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | $ | (13,018) | | |
|
Total assets
|
| | | | 638,160 | | | | | | 111,928 | | | | | | n/a | | | | | | 750,088 | | |
| | | |
Three Months Ended September 30, 2021
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues |
| |
Total of
Reportable Segments |
| ||||||||||||
|
Net sales
|
| | | $ | 138,838 | | | | | $ | 47,529 | | | | | $ | (5,090) | | | | | $ | 181,277 | | |
|
Adjusted EBITDA
|
| | | | 11,462 | | | | | | 2,017 | | | | | | n/a | | | | | | 13,479 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | 8,614 | | |
|
Income tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | (796) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | 6,072 | | |
|
Acquisition, restructuring and integration expense
|
| | | | | | | | | | | | | | | | | | | | | | 1,829 | | |
|
Management and consulting fees (S&D Coffee, Inc. acquisition)
|
| | | | | | | | | | | | | | | | | | | | | | 1,591 | | |
|
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | 306 | | |
|
Mark-to-market adjustments
|
| | | | | | | | | | | | | | | | | | | | | | (4) | | |
|
Gain on disposal of property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | (390) | | |
|
Other
|
| | | | | | | | | | | | | | | | | | | | | | 147 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | $ | (3,890) | | |
|
Total assets
|
| | | | 497,219 | | | | | | 85,275 | | | | | | n/a | | | | | | 582,494 | | |
| | | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues |
| |
Total of
Reportable Segments |
| ||||||||||||
|
Net sales
|
| | | $ | 492,712 | | | | | $ | 169,041 | | | | | $ | (21,604) | | | | | $ | 640,149 | | |
|
Adjusted EBITDA
|
| | | | 38,776 | | | | | | 3,824 | | | | | | n/a | | | | | | 42,600 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | 30,265 | | |
|
Income tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | (3,511) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | 17,782 | | |
|
Acquisition, restructuring and integration expense
|
| | | | | | | | | | | | | | | | | | | | | | 8,746 | | |
|
Change in fair value of warrants
|
| | | | | | | | | | | | | | | | | | | | | | 5,215 | | |
|
Management and consulting fees (S&D Coffee, Inc. acquisition)
|
| | | | | | | | | | | | | | | | | | | | | | 3,035 | | |
|
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | 1,184 | | |
|
Mark-to-market adjustments
|
| | | | | | | | | | | | | | | | | | | | | | 793 | | |
|
Loss on disposal of property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | 748 | | |
|
Other
|
| | | | | | | | | | | | | | | | | | | | | | 1,885 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | $ | (23,542) | | |
|
Total assets
|
| | | | 638,160 | | | | | | 111,928 | | | | | | n/a | | | | | | 750,088 | | |
| | | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues |
| |
Total of
Reportable Segments |
| ||||||||||||
|
Net sales
|
| | | $ | 400,506 | | | | | $ | 121,550 | | | | | $ | (14,304) | | | | | $ | 507,752 | | |
|
Adjusted EBITDA
|
| | | | 29,924 | | | | | | 3,047 | | | | | | n/a | | | | | | 32,971 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | 24,283 | | |
|
Income tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | (2,239) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | 18,386 | | |
|
Acquisition, restructuring and integration expense
|
| | | | | | | | | | | | | | | | | | | | | | 3,772 | | |
|
Management and consulting fees (S&D Coffee, Inc. acquisition)
|
| | | | | | | | | | | | | | | | | | | | | | 4,791 | | |
|
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | 918 | | |
|
Mark-to-market adjustments
|
| | | | | | | | | | | | | | | | | | | | | | (1,979) | | |
|
Gain on disposal of property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | (147) | | |
|
Other
|
| | | | | | | | | | | | | | | | | | | | | | 1,268 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | $ | (16,082) | | |
|
Total assets
|
| | | | 497,219 | | | | | | 85,275 | | | | | | n/a | | | | | | 582,494 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
United States
|
| | | $ | 181,789 | | | | | $ | 146,642 | | | | | $ | 515,742 | | | | | $ | 423,524 | | |
|
All other countries
|
| | | | 48,519 | | | | | | 34,635 | | | | | | 124,407 | | | | | | 84,228 | | |
|
Net sales
|
| | | $ | 230,308 | | | | | $ | 181,277 | | | | | $ | 640,149 | | | | | $ | 507,752 | | |
|
(Thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
| Short-term related party debt: | | | | | | | | | | | | | |
|
Brown Brothers Harriman(1)
|
| | | $ | — | | | | | $ | 34,199 | | |
| Subordinated related party debt: | | | | | | | | | | | | | |
|
Wooster Capital(2)
|
| | | | — | | | | | | 9,800 | | |
|
Jo Ellen Ford(1)
|
| | | | — | | | | | | 3,500 | | |
|
Total
|
| | | $ | — | | | | | $ | 13,300 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
(Thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Interest expense, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Brown Brothers Harriman(1)
|
| | | | — | | | | | | 358 | | | | | | 541 | | | | | | 936 | | |
|
Wooster Capital(2)
|
| | | | 207 | | | | | | 152 | | | | | | 503 | | | | | | 449 | | |
|
Jo Ellen Ford(1)
|
| | | | 33 | | | | | | 54 | | | | | | 139 | | | | | | 160 | | |
|
Westrock Finance, LLC(2)
|
| | | | — | | | | | | 98 | | | | | | — | | | | | | 290 | | |
|
Total
|
| | | $ | 240 | | | | | $ | 662 | | | | | $ | 1,183 | | | | | $ | 1,835 | | |
|
(Thousands, except unit values)
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 19,344 | | | | | $ | 16,890 | | |
|
Restricted cash
|
| | | | 3,526 | | | | | | 1,762 | | |
|
Accounts receivable, net of allowance for credit losses of $3,749 at December 31, 2021 and $3,977 at December 31, 2020
|
| | | | 85,795 | | | | | | 66,154 | | |
|
Inventories
|
| | | | 109,166 | | | | | | 84,377 | | |
|
Derivative assets, net
|
| | | | 13,765 | | | | | | 12,263 | | |
|
Prepaid expenses and other current assets
|
| | | | 6,410 | | | | | | 5,760 | | |
|
Total current assets
|
| | | | 238,006 | | | | | | 187,206 | | |
|
Property, plant and equipment, net
|
| | | | 127,613 | | | | | | 126,274 | | |
|
Goodwill
|
| | | | 97,053 | | | | | | 97,053 | | |
|
Intangible assets, net
|
| | | | 125,914 | | | | | | 132,339 | | |
|
Other long-term assets
|
| | | | 4,434 | | | | | | 5,268 | | |
|
Total Assets
|
| | | $ | 593,020 | | | | | $ | 548,140 | | |
|
LIABILITIES, REDEEMABLE UNITS, AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
|
Current maturities of long-term debt
|
| | | $ | 8,735 | | | | | $ | 6,108 | | |
|
Short-term debt
|
| | | | 4,510 | | | | | | 6,447 | | |
|
Short-term related party debt
|
| | | | 34,199 | | | | | | 26,316 | | |
|
Accounts payable
|
| | | | 80,405 | | | | | | 63,517 | | |
|
Derivative liabilities, net
|
| | | | 14,021 | | | | | | 3,397 | | |
|
Accrued expenses and other current liabilities
|
| | | | 26,370 | | | | | | 23,509 | | |
|
Total current liabilities
|
| | | | 168,240 | | | | | | 129,294 | | |
|
Long-term debt, net
|
| | | | 277,064 | | | | | | 271,263 | | |
|
Subordinated related party debt
|
| | | | 13,300 | | | | | | 17,580 | | |
|
Deferred income taxes
|
| | | | 25,515 | | | | | | 26,312 | | |
|
Other long-term liabilities
|
| | | | 3,028 | | | | | | 2,769 | | |
|
Total liabilities
|
| | | | 487,147 | | | | | | 447,218 | | |
| Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
|
Series A Redeemable Common Equivalent Preferred Units: $0 par value, 222,150,000 units authorized, issued and outstanding
|
| | | | 264,729 | | | | | | 240,663 | | |
|
Series B Redeemable Common Equivalent Preferred Units: $0 par value, 17,000,000 units authorized, issued and outstanding
|
| | | | 17,142 | | | | | | — | | |
| Shareholders’ Deficit(1) | | | | | | | | | | | | | |
|
Common shares: $0.01 par value 39,389,219 units authorized; 34,523,284 shares and 34,202,287 shares issued and outstanding at December 31, 2021 and December 31, 2020, respectively
|
| | | | 345 | | | | | | 342 | | |
|
Additional paid-in capital
|
| | | | 60,628 | | | | | | 59,570 | | |
|
Accumulated deficit
|
| | | | (251,725) | | | | | | (205,570) | | |
|
Accumulated other comprehensive income
|
| | | | 12,018 | | | | | | 3,820 | | |
|
Total shareholders’ deficit attributable to Westrock Coffee Holdings, LLC
|
| | | | (178,734) | | | | | | (141,838) | | |
|
Noncontrolling interest
|
| | | | 2,736 | | | | | | 2,097 | | |
|
Total shareholders’ deficit
|
| | | | (175,998) | | | | | | (139,741) | | |
|
Total Liabilities, Redeemable Units and Shareholders’ Deficit
|
| | | $ | 593,020 | | | | | $ | 548,140 | | |
|
(Thousands, except per unit data)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
| Revenues, net: | | | | | | | | | | | | | |
|
Product revenues
|
| | | $ | 551,013 | | | | | $ | 424,906 | | |
|
Forward contract and other revenues
|
| | | | 147,131 | | | | | | 125,940 | | |
|
Total revenues, net
|
| | | | 698,144 | | | | | | 550,846 | | |
| Costs of sales: | | | | | | | | | | | | | |
|
Product costs of sales
|
| | | | 423,314 | | | | | | 330,310 | | |
|
Forward contract and other costs of sales
|
| | | | 129,407 | | | | | | 113,334 | | |
|
Total costs of sales
|
| | | | 552,721 | | | | | | 443,644 | | |
|
Gross profit
|
| | | | 145,423 | | | | | | 107,202 | | |
|
Selling, general and administrative expense
|
| | | | 128,506 | | | | | | 115,648 | | |
|
Acquisition, restructuring and integration expense
|
| | | | 8,835 | | | | | | 22,355 | | |
|
Impairment charges
|
| | | | — | | | | | | 82,083 | | |
|
Loss on disposal of property, plant and equipment
|
| | | | 243 | | | | | | 7,750 | | |
|
Total operating expenses
|
| | | | 137,584 | | | | | | 227,836 | | |
|
Income (loss) from operations
|
| | | | 7,839 | | | | | | (120,634) | | |
|
Other (income) expense, net
|
| | | | (34) | | | | | | 547 | | |
|
Interest expense
|
| | | | 32,549 | | | | | | 25,229 | | |
|
Loss before income taxes
|
| | | | (24,676) | | | | | | (146,410) | | |
|
Income tax benefit
|
| | | | (3,368) | | | | | | (17,545) | | |
|
Net loss
|
| | | $ | (21,308) | | | | | $ | (128,865) | | |
|
Net income attributable to noncontrolling interest
|
| | | | 639 | | | | | | 306 | | |
|
Net loss attributable to shareholders
|
| | | | (21,947) | | | | | | (129,171) | | |
|
Accumulating preferred dividends
|
| | | | (24,208) | | | | | | (18,513) | | |
|
Net loss attributable to common shareholders
|
| | | $ | (46,155) | | | | | $ | (147,684) | | |
| (Loss) earnings per common share(1): | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (1.34) | | | | | $ | (4.32) | | |
|
Diluted
|
| | | $ | (1.34) | | | | | $ | (4.32) | | |
| Weighted-average number of shares outstanding(1) | | | | | | | | | | | | | |
|
Basic
|
| | | | 34,472 | | | | | | 34,202 | | |
|
Diluted
|
| | | | 34,472 | | | | | | 34,202 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Net loss
|
| | | $ | (21,308) | | | | | $ | (128,865) | | |
| Other comprehensive income, net of tax: | | | | | | | | | | | | | |
|
Unrealized gain on derivative instruments
|
| | | | 8,178 | | | | | | 3,581 | | |
|
Foreign currency translation adjustment
|
| | | | 20 | | | | | | 239 | | |
|
Total other comprehensive income
|
| | | | 8,198 | | | | | | 3,820 | | |
|
Comprehensive loss
|
| | | | (13,110) | | | | | | (125,045) | | |
|
Comprehensive income attributable to noncontrolling interests
|
| | | | 639 | | | | | | 306 | | |
|
Comprehensive loss attributable to shareholders
|
| | | | (13,749) | | | | | | (125,351) | | |
|
Accumulating preferred dividends
|
| | | | (24,208) | | | | | | (18,513) | | |
|
Comprehensive loss attributable to common shareholders
|
| | | $ | (37,957) | | | | | $ | (143,864) | | |
| | | |
Common Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Non-
Controlling Interest |
| |
Total Deficit
|
| ||||||||||||||||||||||||
|
(Thousands)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2019
|
| | | | 34,202 | | | | | $ | 342 | | | | | $ | 58,017 | | | | | $ | (64,512) | | | | | $ | — | | | | | $ | 1,791 | | | | | $ | (4,362) | | |
|
Change in accounting principle (Note 3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,626 | | | | | | — | | | | | | — | | | | | | 6,626 | | |
| 2020 Activity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (129,171) | | | | | | — | | | | | | 306 | | | | | | (128,865) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,820 | | | | | | — | | | | | | 3,820 | | |
|
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | 1,553 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,553 | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18,513) | | | | | | — | | | | | | — | | | | | | (18,513) | | |
|
Balance at December 31, 2020
|
| | | | 34,202 | | | | | $ | 342 | | | | | $ | 59,570 | | | | | $ | (205,570) | | | | | $ | 3,820 | | | | | $ | 2,097 | | | | | $ | (139,741) | | |
| 2021 Activity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21,947) | | | | | | — | | | | | | 639 | | | | | | (21,308) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,198 | | | | | | — | | | | | | 8,198 | | |
|
Equity-based compensation
|
| | | | 321 | | | | | | 3 | | | | | | 1,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,223 | | |
|
Net unit settlement
|
| | | | — | | | | | | — | | | | | | (162) | | | | | | — | | | | | | — | | | | | | — | | | | | | (162) | | |
|
Accumulating preferred dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (24,208) | | | | | | — | | | | | | — | | | | | | (24,208) | | |
|
Balance at December 31, 2021
|
| | | | 34,523 | | | | | $ | 345 | | | | | $ | 60,628 | | | | | $ | (251,725) | | | | | $ | 12,018 | | | | | $ | 2,736 | | | | | $ | (175,998) | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (21,308) | | | | | $ | (128,865) | | |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 25,501 | | | | | | 23,838 | | |
|
Impairment charges
|
| | | | — | | | | | | 82,083 | | |
|
Equity-based compensation
|
| | | | 1,223 | | | | | | 1,553 | | |
|
Paid-in-Kind interest added to debt principal
|
| | | | 1,777 | | | | | | 790 | | |
|
Allowance for credit losses
|
| | | | 439 | | | | | | 4,452 | | |
|
Amortization of deferred financing fees included in interest
expense |
| | | | 1,840 | | | | | | 1,266 | | |
|
Inventory write-offs
|
| | | | — | | | | | | 5,432 | | |
|
Loss on disposal of property, plant and equipment
|
| | | | 243 | | | | | | 7,750 | | |
|
Mark-to-market adjustments
|
| | | | (3,585) | | | | | | (217) | | |
|
Foreign currency transactions
|
| | | | 492 | | | | | | 498 | | |
|
Change in deferred income taxes
|
| | | | (3,433) | | | | | | (18,256) | | |
|
Change in operating assets and liabilities, net of acquisitions:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (20,102) | | | | | | 965 | | |
|
Inventories
|
| | | | (16,543) | | | | | | 16,869 | | |
|
Derivative assets and liabilities
|
| | | | 14,860 | | | | | | 1,463 | | |
|
Prepaid expense and other assets
|
| | | | (401) | | | | | | (351) | | |
|
Accounts payable
|
| | | | 18,724 | | | | | | (32,146) | | |
|
Accrued liabilities and other
|
| | | | 3,150 | | | | | | 19,426 | | |
|
Net cash provided by (used in) operating activities
|
| | | | 2,877 | | | | | | (13,450) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Additions to property and equipment
|
| | | | (25,115) | | | | | | (19,472) | | |
|
Additions to intangible assets
|
| | | | (321) | | | | | | — | | |
|
Proceeds from sale of property and equipment
|
| | | | 2,789 | | | | | | 987 | | |
|
Acquisition of S&D Coffee Inc., net of cash acquired
|
| | | | — | | | | | | (393,337) | | |
|
Net cash used in investing activities
|
| | | | (22,647) | | | | | | (411,822) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Payments on debt
|
| | | | (111,313) | | | | | | (122,018) | | |
|
Proceeds from debt
|
| | | | 119,740 | | | | | | 352,968 | | |
|
Payment of debt issuance costs
|
| | | | (1,426) | | | | | | (8,229) | | |
|
Principal payments on capital leases
|
| | | | — | | | | | | (2,292) | | |
|
Net unit settlement
|
| | | | (162) | | | | | | — | | |
|
Proceeds from the issuance of common equivalent preferred units
|
| | | | 17,000 | | | | | | 222,150 | | |
|
Net cash provided by financing activities
|
| | | | 23,839 | | | | | | 442,579 | | |
|
Effect of exchange rate changes on cash
|
| | | | 149 | | | | | | (38) | | |
|
Net increase in cash and cash equivalents and restricted cash
|
| | | | 4,218 | | | | | | 17,269 | | |
|
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 18,652 | | | | | | 1,383 | | |
|
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 22,870 | | | | | $ | 18,652 | | |
| Supplemental non-cash investing and financing activities: | | | | | | | | | | | | | |
|
Property, plant and equipment acquired but not yet paid
|
| | | $ | 184 | | | | | $ | 2,020 | | |
|
Accumulating preferred dividends
|
| | | $ | 24,208 | | | | | $ | 18,513 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 28,496 | | | | | $ | 20,789 | | |
|
Cash paid for income taxes, net
|
| | | $ | 1,409 | | | | | $ | 98 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 19,344 | | | | | $ | 16,890 | | |
|
Restricted cash
|
| | | | 3,526 | | | | | | 1,762 | | |
|
Total
|
| | | $ | 22,870 | | | | | $ | 18,652 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Balance at beginning of period
|
| | | $ | 3,977 | | | | | $ | 606 | | |
|
Charged to selling, general and administrative expense
|
| | | | 439 | | | | | | 4,452 | | |
|
Write-offs and adjustments
|
| | | | (667) | | | | | | (1,081) | | |
|
Total
|
| | | $ | 3,749 | | | | | $ | 3,977 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Coffee & tea
|
| | | $ | 445,466 | | | | | $ | 344,919 | | |
|
Flavors, extracts & ingredients
|
| | | | 98,850 | | | | | | 72,460 | | |
|
Other
|
| | | | 6,697 | | | | | | 7,527 | | |
|
Total product revenues
|
| | | $ | 551,013 | | | | | $ | 424,906 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
United States
|
| | | $ | 547,201 | | | | | $ | 421,670 | | |
|
All other countries
|
| | | | 3,812 | | | | | | 3,236 | | |
|
Total product revenues
|
| | | $ | 551,013 | | | | | $ | 424,906 | | |
|
(Thousands)
|
| | | | | | |
|
Cash paid to Cott Corporation
|
| | | $ | 397,878 | | |
|
Cash paid on behalf of sellers for sellers’ transaction expenses
|
| | | | 5,241 | | |
|
Post-close working capital adjustments
|
| | | | (1,500) | | |
|
Total Consideration
|
| | | $ | 401,619 | | |
|
(Thousands)
|
| |
Acquired
Value |
| |||
|
Cash and cash equivalents
|
| | | $ | 8,282 | | |
|
Accounts receivable
|
| | | | 57,818 | | |
|
Inventory
|
| | | | 67,297 | | |
|
Prepaid expenses and other current assets
|
| | | | 1,810 | | |
|
Property, plant and equipment
|
| | | | 92,369 | | |
|
Goodwill
|
| | | | 159,320 | | |
|
Intangible assets
|
| | | | 142,920 | | |
|
Other assets
|
| | | | 3,319 | | |
|
Accounts payable and accrued liabilities
|
| | | | (87,216) | | |
|
Long-term debt
|
| | | | (147) | | |
|
Deferred tax liabilities
|
| | | | (42,168) | | |
|
Other long-term liabilities
|
| | | | (1,985) | | |
|
Total
|
| | | $ | 401,619 | | |
|
(Thousands)
|
| |
Estimated Fair
Market Value |
| |
Estimated
Useful Life |
| |||
|
Customer relationships
|
| | | $ | 137,500 | | | |
20 years
|
|
|
Trademark (Note 3)
|
| | | | 5,200 | | | |
Indefinite
|
|
|
Favorable lease asset
|
| | | | 220 | | | |
5 years
|
|
|
Total
|
| | | $ | 142,920 | | | | | |
|
(Thousands, except per unit amounts)
|
| |
Year Ended
December 31, 2020 |
| |||
|
Revenue
|
| | | $ | 647,935 | | |
|
Net loss attributable to common shareholders
|
| | | | (138,896) | | |
|
Net loss per common shareholder
|
| | | | (4.06) | | |
| | | |
Options
|
| |
Average
Price |
| |
Average Life
|
| ||||||
| Options | | | | | | | | | | | | | | | | |
|
Options outstanding at December 31, 2020
|
| | | | 2,531,203 | | | | | $ | 0.48 | | | | | |
|
Options granted
|
| | | | 970,513 | | | | | $ | 0.48 | | | |
10 years
|
|
|
Options forfeited
|
| | | | (301,645) | | | | | $ | 0.48 | | | |
10 years
|
|
|
Options exercised
|
| | | | — | | | | | | | | | | | |
|
Outstanding at December 31, 2021
|
| | | | 3,200,071 | | | | | $ | 0.48 | | | | | |
|
Exercisable at December 31, 2021
|
| | | | 288,531 | | | | | | | | | | | |
| | | |
Common
Shares |
| |
Average Fair
Market Value |
| ||||||
| Restricted Common Shares | | | | | | | | | | | | | |
|
Shares outstanding at December 31, 2020
|
| | | | 1,425,095 | | | | | $ | 1.62 | | |
|
Shares granted
|
| | | | — | | | | | $ | — | | |
|
Shares forfeited
|
| | | | — | | | | | $ | — | | |
|
Shares vested
|
| | | | (475,032) | | | | | $ | 1.05 | | |
|
Shares outstanding at December 31, 2021
|
| | | | 950,063 | | | | | $ | 1.62 | | |
|
(Thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Raw materials
|
| | | $ | 45,079 | | | | | $ | 39,838 | | |
|
Finished goods
|
| | | | 14,895 | | | | | | 14,577 | | |
|
Green coffee
|
| | | | 49,192 | | | | | | 29,962 | | |
|
Total inventories
|
| | | $ | 109,166 | | | | | $ | 84,377 | | |
|
(Thousands)
|
| |
Depreciable
Lives |
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Land
|
| | | | | | $ | 9,150 | | | | | $ | 8,010 | | |
|
Buildings
|
| |
10 – 40 years
|
| | | | 43,895 | | | | | | 35,028 | | |
|
Leasehold improvements(1)
|
| | | | | | | 613 | | | | | | 399 | | |
|
Plant equipment
|
| |
3 – 15 years
|
| | | | 88,155 | | | | | | 74,363 | | |
|
Vehicles and transportation equipment
|
| |
3 – 5 years
|
| | | | 876 | | | | | | 910 | | |
|
IT systems
|
| |
3 – 7 years
|
| | | | 2,453 | | | | | | 2,195 | | |
|
Furniture and fixtures
|
| |
3 – 10 years
|
| | | | 2,746 | | | | | | 2,318 | | |
|
Customer beverage equipment(2)
|
| |
3 – 5 years
|
| | | | 24,341 | | | | | | 26,507 | | |
|
Construction in progress and equipment deposits
|
| | | | | | | 8,025 | | | | | | 13,372 | | |
| | | | | | | | | 180,254 | | | | | | 163,102 | | |
|
Less: accumulated depreciation
|
| | | | | | | (52,641) | | | | | | (36,828) | | |
|
Property, plant and equipment, net
|
| | | | | | $ | 127,613 | | | | | $ | 126,274 | | |
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Total
|
| ||||||
| Balance at December 31, 2019 | | | | | | | | | | | | | |
|
Goodwill
|
| | | $ | 14,616 | | | | | $ | 14,616 | | |
| Changes during the period: | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 159,320 | | | | | | 159,320 | | |
|
Impairments (Note 3)
|
| | | | (76,883) | | | | | | (76,883) | | |
|
Balance at December 31, 2020, net
|
| | | | 97,053 | | | | | | 97,053 | | |
|
Goodwill
|
| | | | 173,936 | | | | | | 173,936 | | |
|
Accumulated impairment loss
|
| | | | (76,883) | | | | | | (76,883) | | |
|
Balance at December 31, 2021, net
|
| | | $ | 97,053 | | | | | $ | 97,053 | | |
| | | |
December 31, 2021
|
| |||||||||||||||
|
(Thousands)
|
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net
|
| |||||||||
|
Customer relationships
|
| | | $ | 137,500 | | | | | $ | (12,091) | | | | | $ | 125,409 | | |
|
Favorable lease asset
|
| | | | 220 | | | | | | (79) | | | | | | 141 | | |
|
Software
|
| | | | 758 | | | | | | (394) | | | | | | 364 | | |
|
Intangible assets, net
|
| | | $ | 138,478 | | | | | $ | (12,564) | | | | | $ | 125,914 | | |
| | | |
December 31, 2020
|
| |||||||||||||||
|
(Thousands)
|
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net
|
| |||||||||
|
Customer relationships
|
| | | $ | 137,500 | | | | | $ | (5,496) | | | | | $ | 132,004 | | |
|
Favorable lease asset
|
| | | | 220 | | | | | | (36) | | | | | | 184 | | |
|
Software
|
| | | | 436 | | | | | | (285) | | | | | | 151 | | |
|
Intangible assets, net
|
| | | $ | 138,156 | | | | | $ | (5,817) | | | | | $ | 132,339 | | |
|
(Thousands)
|
| | | | | | |
|
2022
|
| | | $ | 6,808 | | |
|
2023
|
| | | | 6,712 | | |
|
2024
|
| | | | 6,681 | | |
|
2025
|
| | | | 6,616 | | |
|
2026
|
| | | | 6,606 | | |
|
Thereafter
|
| | | | 92,491 | | |
|
Total
|
| | | $ | 125,914 | | |
|
(Thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Accrued compensation and sales commissions
|
| | | $ | 8,731 | | | | | $ | 6,678 | | |
|
Accrued interest
|
| | | | 2,905 | | | | | | 2,382 | | |
|
Payroll, sales, and other taxes
|
| | | | 1,666 | | | | | | 4,088 | | |
|
Accrued sales incentives
|
| | | | 1,921 | | | | | | 3,111 | | |
|
Self-insurance liabilities
|
| | | | 710 | | | | | | 1,461 | | |
|
Accrued management fees
|
| | | | 1,111 | | | | | | 278 | | |
|
Other accrued liabilities
|
| | | | 9,326 | | | | | | 5,511 | | |
|
Total accrued liabilities
|
| | | $ | 26,370 | | | | | $ | 23,509 | | |
|
(Thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Term loan
|
| | | $ | 235,668 | | | | | $ | 238,990 | | |
|
ABL facility
|
| | | | 51,890 | | | | | | 39,757 | | |
|
International trade finance lines
|
| | | | 4,510 | | | | | | 6,447 | | |
|
International notes payable
|
| | | | 3,126 | | | | | | 3,321 | | |
|
Other loans
|
| | | | 25 | | | | | | 103 | | |
|
Total debt
|
| | | | 295,219 | | | | | | 288,618 | | |
|
Unamortized debt costs
|
| | | | (4,910) | | | | | | (4,800) | | |
|
Current maturities of long-term debt
|
| | | | (8,735) | | | | | | (6,108) | | |
|
Short-term debt
|
| | | | (4,510) | | | | | | (6,447) | | |
|
Long-term debt, net
|
| | | $ | 277,064 | | | | | $ | 271,263 | | |
|
(Thousands)
|
| | | | | | |
|
2022
|
| | | $ | 13,245 | | |
|
2023
|
| | | | 8,473 | | |
|
2024
|
| | | | 11,444 | | |
|
2025
|
| | | | 262,057 | | |
|
2026
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
|
Total
|
| | | $ | 295,219 | | |
|
(Thousands)
|
| | | | | | |
|
2022
|
| | | $ | 4,334 | | |
|
2023
|
| | | | 4,332 | | |
|
2024
|
| | | | 4,174 | | |
|
2025
|
| | | | 3,286 | | |
|
2026
|
| | | | 2,377 | | |
|
Thereafter
|
| | | | 4,373 | | |
|
Total
|
| | | $ | 22,876 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
| Cash flow hedge changes in fair value gain (loss): | | | | | | | | | | | | | |
|
Balance at beginning of period
|
| | | $ | 3,581 | | | | | $ | — | | |
|
Other comprehensive income (loss) before reclassifications
|
| | | | 18,010 | | | | | | 6,490 | | |
|
Amounts reclassified from accumulated comprehensive income
|
| | | | (7,197) | | | | | | (1,746) | | |
|
Tax effect
|
| | | | (2,635) | | | | | | (1,163) | | |
|
Net other comprehensive income (loss)
|
| | | | 11,759 | | | | | | 3,581 | | |
|
Less: Other comprehensive income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | |
|
Balance at end of period
|
| | | | 11,759 | | | | | | 3,581 | | |
| Foreign currency translation gain (loss) | | | | | | | | | | | | | |
|
Balance at beginning of period
|
| | | | 239 | | | | | | — | | |
|
Other comprehensive income (loss) before reclassifications
|
| | | | 20 | | | | | | 239 | | |
|
Amounts reclassified from accumulated comprehensive income
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Net other comprehensive income (loss)
|
| | | | 259 | | | | | | 239 | | |
|
Less: Other comprehensive income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | |
|
Balance at end of period
|
| | | | 259 | | | | | | 239 | | |
|
Accumulated other comprehensive income (loss) at end of period
|
| | | $ | 12,018 | | | | | $ | 3,820 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
U.S.
|
| | | | (28,573) | | | | | | (147,196) | | |
|
International
|
| | | | 3,897 | | | | | | 786 | | |
|
Loss before income taxes
|
| | | $ | (24,676) | | | | | $ | (146,410) | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
| Current expense (benefit) | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | |
|
State
|
| | | | 179 | | | | | | 201 | | |
|
Foreign
|
| | | | (99) | | | | | | 510 | | |
|
Total current
|
| | | | 80 | | | | | | 711 | | |
| Deferred expense (benefit) | | | | | | | | | | | | | |
|
Federal
|
| | | | (4,617) | | | | | | (15,230) | | |
|
State
|
| | | | (901) | | | | | | (3,003) | | |
|
Foreign
|
| | | | 2,070 | | | | | | (23) | | |
|
Total deferred
|
| | | | (3,448) | | | | | | (18,256) | | |
|
Income tax expense (benefit)
|
| | | $ | (3,368) | | | | | $ | (17,545) | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Income tax expense (benefit) at US statutory income tax rate
|
| | | $ | (5,182) | | | | | $ | (30,746) | | |
|
State income tax expense (benefit), net of federal benefit
|
| | | | (773) | | | | | | (2,844) | | |
|
Foreign rate differential
|
| | | | (304) | | | | | | (179) | | |
|
Goodwill impairment
|
| | | | — | | | | | | 16,624 | | |
|
Global intangible low-taxed income (“GILTI”) inclusion
|
| | | | 1,095 | | | | | | 22 | | |
|
Transaction costs
|
| | | | 260 | | | | | | 507 | | |
|
Other permanent differences
|
| | | | 78 | | | | | | 136 | | |
|
Step-up on C Corp conversion
|
| | | | — | | | | | | (1,578) | | |
|
Change in valuation allowance
|
| | | | 632 | | | | | | 513 | | |
|
Provision to return adjustments
|
| | | | (166) | | | | | | — | | |
|
Effect of change in foreign tax rates
|
| | | | 1,181 | | | | | | — | | |
|
Other
|
| | | | (189) | | | | | | — | | |
|
Income tax benefit
|
| | | $ | (3,368) | | | | | $ | (17,545) | | |
|
Effective tax rate
|
| | | | 13.6% | | | | | | 12.0% | | |
|
(Thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Liabilities and reserves
|
| | | $ | 3,501 | | | | | $ | 3,471 | | |
|
Interest limitation
|
| | | | 8,884 | | | | | | 4,906 | | |
|
Net operating losses
|
| | | | 8,850 | | | | | | 8,049 | | |
|
Transaction expenses
|
| | | | 79 | | | | | | 187 | | |
|
Inventories
|
| | | | — | | | | | | 630 | | |
|
Other
|
| | | | 711 | | | | | | 789 | | |
|
Total
|
| | | | 22,025 | | | | | | 18,032 | | |
|
Valuation allowance
|
| | | | (1,145) | | | | | | (513) | | |
|
Total deferred tax assets, net
|
| | | $ | 20,880 | | | | | $ | 17,519 | | |
| Deferred tax liabilities | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | $ | (10,581) | | | | | $ | (10,501) | | |
|
Intangible assets
|
| | | | (29,221) | | | | | | (30,699) | | |
|
Derivatives
|
| | | | (4,451) | | | | | | (2,426) | | |
|
Inventories
|
| | | | (2,035) | | | | | | — | | |
|
Other
|
| | | | (107) | | | | | | (205) | | |
|
Total
|
| | | | (46,395) | | | | | | (43,831) | | |
|
Net deferred tax liability
|
| | | $ | (25,515) | | | | | $ | (26,312) | | |
|
(Thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Beginning balance
|
| | | $ | 513 | | | | | $ | — | | |
|
Additions
|
| | | | 632 | | | | | | 513 | | |
|
Reductions
|
| | | | — | | | | | | — | | |
|
Ending Balance
|
| | | $ | 1,145 | | | | | $ | 513 | | |
|
(Thousands, except per share data)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
| Diluted Earnings per Common Shares | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | |
|
Net loss attributable to common shareholders – basic
|
| | | $ | (46,155) | | | | | $ | (147,684) | | |
|
PIK dividends on preferred units
|
| | | | — | | | | | | — | | |
|
Impact of if-converted securities
|
| | | | — | | | | | | — | | |
|
Net loss attributable to common shareholders – dilutive
|
| | | $ | (46,155) | | | | | $ | (147,684) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding – basic
|
| | | | 34,472 | | | | | | 34,202 | | |
|
Impact of if-converted securities
|
| | | | — | | | | | | — | | |
|
Effect of other dilutive securities
|
| | | | — | | | | | | — | | |
|
Weighted-average common shares outstanding – dilutive
|
| | | | 34,472 | | | | | | 34,202 | | |
|
Dilutive loss per common share
|
| | | $ | (1.34) | | | | | $ | (4.32) | | |
| | | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues |
| |
Total of
Reportable Segments |
| ||||||||||||
|
Revenues
|
| | | $ | 551,013 | | | | | $ | 170,035 | | | | | $ | (22,904) | | | | | $ | 698,144 | | |
|
Adjusted EBITDA
|
| | | | 41,468 | | | | | | 5,706 | | | | | | n/a | | | | | | 47,174 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net
|
| | | | | | | | | | | | | | | | | | | | | | 32,549 | | |
|
Income tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | (3,368) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | 25,501 | | |
|
Acquisition, restructuring and integration expense
|
| | | | | | | | | | | | | | | | | | | | | | 8,835 | | |
|
Management and consulting fees
|
| | | | | | | | | | | | | | | | | | | | | | 6,382 | | |
|
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | 1,223 | | |
|
Mark-to-market adjustments
|
| | | | | | | | | | | | | | | | | | | | | | (3,585) | | |
|
Loss on disposal of property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | 243 | | |
|
Other
|
| | | | | | | | | | | | | | | | | | | | | | 702 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | $ | (21,308) | | |
|
Capital expenditures
|
| | | $ | 22,665 | | | | | $ | 614 | | | | | | n/a | | | | | $ | 23,279 | | |
|
Total assets
|
| | | | 510,751 | | | | | | 82,269 | | | | | | n/a | | | | | | 593,020 | | |
| | | |
Year Ended December 31, 2020
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Beverage
Solutions |
| |
Sustainable
Sourcing & Traceability |
| |
Intersegment
Revenues |
| |
Total of
Reportable Segments |
| ||||||||||||
|
Revenues
|
| | | $ | 424,906 | | | | | $ | 150,577 | | | | | $ | (24,637) | | | | | $ | 550,846 | | |
|
Adjusted EBITDA
|
| | | | 28,802 | | | | | | 4,793 | | | | | | n/a | | | | | | 33,595 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net
|
| | | | | | | | | | | | | | | | | | | | | | 25,229 | | |
|
Income tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | (17,545) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | 23,838 | | |
|
Acquisition, restructuring and integration expense
|
| | | | | | | | | | | | | | | | | | | | | | 22,355 | | |
|
Management and consulting fees
|
| | | | | | | | | | | | | | | | | | | | | | 5,317 | | |
|
Equity-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | 1,553 | | |
|
Impairment charges
|
| | | | | | | | | | | | | | | | | | | | | | 82,083 | | |
|
Inventory write-offs
|
| | | | | | | | | | | | | | | | | | | | | | 5,432 | | |
|
Mark-to-market adjustments
|
| | | | | | | | | | | | | | | | | | | | | | (217) | | |
|
Loss on disposal of property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | 7,750 | | |
|
Other
|
| | | | | | | | | | | | | | | | | | | | | | 6,665 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | $ | (128,865) | | |
|
Capital expenditures
|
| | | $ | 19,019 | | | | | $ | 528 | | | | | | n/a | | | | | $ | 19,547 | | |
|
Total assets
|
| | | | 488,577 | | | | | | 59,563 | | | | | | n/a | | | | | | 548,140 | | |
| | | |
Year Ended December 31,
|
| |||||||||
|
(Thousands)
|
| |
2021
|
| |
2020
|
| ||||||
| Revenues:(1) | | | | | | | | | | | | | |
|
United States
|
| | | $ | 583,011 | | | | | $ | 445,210 | | |
|
All other countries
|
| | | | 115,133 | | | | | | 105,636 | | |
|
Total
|
| | | $ | 698,144 | | | | | $ | 550,846 | | |
|
(Thousands)
|
| |
Balance Sheet Location
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Derivative assets designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Coffee futures contracts(1)
|
| |
Derivative assets
|
| | | $ | 172 | | | | | $ | 2,091 | | |
|
Coffee options
|
| |
Derivative assets
|
| | | | — | | | | | | 646 | | |
|
Total
|
| | | | | | $ | 172 | | | | | $ | 2,737 | | |
|
Derivative assets not designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Forward sales contracts
|
| |
Derivative assets
|
| | | $ | 13,593 | | | | | $ | 9,526 | | |
|
Total
|
| | | | | | | 13,593 | | | | | | 9,526 | | |
|
Total derivative assets
|
| | | | | | $ | 13,765 | | | | | $ | 12,263 | | |
|
Derivative liabilities not designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Forward purchase contracts
|
| |
Derivative liabilities
|
| | | $ | 14,021 | | | | | $ | 3,397 | | |
|
Total derivative liabilities
|
| | | | | | $ | 14,021 | | | | | $ | 3,397 | | |
|
(Thousands)
|
| |
Statement of Operations Location
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
|
Derivative assets designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Net unrealized gains on coffee derivatives
|
| |
Product costs of sales
|
| | | $ | 7,197 | | | | | $ | 1,746 | | |
|
Derivative assets and liabilities not designated as cash flow hedging instruments:
|
| | | | | | | | | | | | | | | |
|
Net unrealized gains (losses) on forward sales and purchase contracts
|
| |
Forward contract and
other costs of sales |
| | | $ | (4,799) | | | | | $ | 2,176 | | |
| | | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Green coffee associated with forward contracts
|
| | | $ | — | | | | | $ | 47,845 | | | | | $ | — | | | | | $ | 47,845 | | |
|
Coffee futures contracts
|
| | | | 172 | | | | | | — | | | | | | — | | | | | | 172 | | |
|
Forward sales contracts
|
| | | | — | | | | | | 13,593 | | | | | | — | | | | | | 13,593 | | |
|
Coffee options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 172 | | | | | $ | 61,438 | | | | | $ | — | | | | | $ | 61,610 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Forward purchase contracts
|
| | | $ | — | | | | | $ | 14,021 | | | | | $ | — | | | | | $ | 14,021 | | |
|
Total
|
| | | $ | — | | | | | $ | 14,021 | | | | | $ | — | | | | | $ | 14,021 | | |
| | | |
Year Ended December 31, 2020
|
| |||||||||||||||||||||
|
(Thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Green coffee associated with forward contracts
|
| | | $ | — | | | | | $ | 26,212 | | | | | $ | — | | | | | $ | 26,212 | | |
|
Coffee futures contracts
|
| | | | 2,091 | | | | | | — | | | | | | — | | | | | | 2,091 | | |
|
Forward sales contracts
|
| | | | — | | | | | | 9,526 | | | | | | — | | | | | | 9,526 | | |
|
Coffee options
|
| | | | 646 | | | | | | — | | | | | | — | | | | | | 646 | | |
|
Total
|
| | | $ | 2,737 | | | | | $ | 35,738 | | | | | $ | — | | | | | $ | 38,475 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Forward purchase contracts
|
| | | $ | — | | | | | $ | 3,397 | | | | | $ | — | | | | | $ | 3,397 | | |
|
Total
|
| | | $ | — | | | | | $ | 3,397 | | | | | $ | — | | | | | $ | 3,397 | | |
|
(Thousands)
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
| Short-term related party debt: | | | | | | | | | | | | | |
|
Brown Brothers Harriman(1)
|
| | | $ | 34,199 | | | | | $ | 26,316 | | |
| Subordinated related party debt: | | | | | | | | | | | | | |
|
Wooster Capital(2)
|
| | | | 9,800 | | | | | | 9,800 | | |
|
Jo Ellen Ford(2)
|
| | | | 3,500 | | | | | | 3,500 | | |
|
Westrock Finance, LLC(2)
|
| | | | — | | | | | | 4,280 | | |
|
Total
|
| | | $ | 13,300 | | | | | $ | 17,580 | | |
|
(Thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
| Selling, general and administrative expense | | | | | | | | | | | | | |
|
Westrock Group, LLC(1)
|
| | | $ | 3,333 | | | | | $ | 2,778 | | |
| Interest expense, net: | | | | | | | | | | | | | |
|
Brown Brothers Harriman(1)
|
| | | | 1,393 | | | | | | 1,509 | | |
|
Wooster Capital(2)
|
| | | | 599 | | | | | | 498 | | |
|
Jo Ellen Ford(2)
|
| | | | 214 | | | | | | 178 | | |
|
Westrock Finance, LLC(2)
|
| | | | 423 | | | | | | 460 | | |
|
Total
|
| | | $ | 2,629 | | | | | $ | 2,645 | | |
| | | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 796,388 | | | | | $ | 1,121,737 | | |
|
Prepaid expenses
|
| | | | 371,272 | | | | | | 352,171 | | |
|
Total Current Assets
|
| | | | 1,167,660 | | | | | | 1,473,908 | | |
|
Other long-term assets
|
| | | | 28,267 | | | | | | 197,861 | | |
|
Marketable securities held in Trust Account
|
| | | | 250,257,574 | | | | | | 250,035,732 | | |
|
TOTAL ASSETS
|
| | | $ | 251,453,501 | | | | | $ | 251,707,501 | | |
| LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 189,859 | | | | | $ | 307,505 | | |
|
Income tax payable
|
| | | | 34,787 | | | | | | — | | |
|
Total Current Liabilities
|
| | | | 224,646 | | | | | | 307,505 | | |
|
Deferred legal fee
|
| | | | 1,781,233 | | | | | | 337,023 | | |
|
Warrant liabilities
|
| | | | 19,334,140 | | | | | | 10,562,976 | | |
|
Deferred underwriting fee payable
|
| | | | 8,750,000 | | | | | | 8,750,000 | | |
|
Total Liabilities
|
| | | | 30,090,019 | | | | | | 19,957,504 | | |
| Commitments | | | | | | | | | | | | | |
|
Class A common stock, $0.001 par value; 85,000,000 shares authorized; 25,000,000 shares subject to possible redemption at redemption value
|
| | | | 250,122,787 | | | | | | 250,000,000 | | |
| Stockholders’ Deficit | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value; 1,000,000 shares authorized, none issued
and outstanding |
| | | | — | | | | | | — | | |
|
Class A common stock, $0.001 par value; 85,000,000 shares authorized; 0 issued and outstanding (excluding 25,000,000 shares subject to possible redemption)
|
| | | | — | | | | | | — | | |
|
Class B common stock, $0.001 par value; 15,000,000 shares authorized; 6,250,000 shares issued and outstanding(1)
|
| | | | 6,250 | | | | | | 6,250 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (28,765,555) | | | | | | (18,256,253) | | |
|
Total Stockholders’ Deficit
|
| | | | (28,759,305) | | | | | | (18,250,003) | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 251,453,501 | | | | | $ | 251,707,501 | | |
| | | |
Three Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| |
For the
Period from February 4, 2021 (Inception) through June 30, |
| |||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Operating and formation costs
|
| | | $ | 1,051,247 | | | | | $ | (63) | | | | | $ | 1,984,187 | | | | | $ | 8,413 | | |
|
Income (Loss) from operations
|
| | | | (1,051,247) | | | | | | 63 | | | | | | (1,984,187) | | | | | | (8,413) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest earned on marketable securities held in
Trust Account |
| | | | 316,380 | | | | | | — | | | | | | 403,623 | | | | | | — | | |
|
Unrealized loss on marketable securities held in Trust Account
|
| | | | (12,860) | | | | | | — | | | | | | — | | | | | | — | | |
|
Change in fair value of warrant liabilities
|
| | | | (9,776,426) | | | | | | — | | | | | | (8,771,164) | | | | | | — | | |
|
Total other loss
|
| | | | (9,472,906) | | | | | | — | | | | | | (8,367,541) | | | | | | — | | |
|
Income (Loss) before provision for income
taxes |
| | | | (10,524,153) | | | | | | 63 | | | | | | (10,351,728) | | | | | | (8,413) | | |
|
Provision for income taxes
|
| | | | (34,787) | | | | | | — | | | | | | (34,787) | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (10,558,940) | | | | | $ | 63 | | | | | $ | (10,386,515) | | | | | $ | (8,413) | | |
|
Basic and diluted weighted average shares outstanding, Class A common stock
|
| | | | 25,000,000 | | | | | | — | | | | | | 25,000,000 | | | | | | — | | |
|
Basic and diluted net loss per share, Class A common stock
|
| | | $ | (0.34) | | | | | $ | — | | | | | $ | (0.33) | | | | |
$
|
—
|
| |
|
Basic and diluted weighted average shares outstanding, Class B common stock(1)
|
| | | | 6,250,000 | | | | | | 6,250,000 | | | | | | 6,250,000 | | | | | | 6,250,000 | | |
|
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.34) | | | | | $ | — | | | | | $ | (0.33) | | | | |
$
|
—
|
| |
| | | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 6,250,000 | | | | | $ | 6,250 | | | | | $ | — | | | | | $ | (18,256,253) | | | | | $ | (18,250,003) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,425 | | | | | | 172,425 | | |
|
Balance – March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 6,250,000 | | | | | $ | 6,250 | | | | | $ | — | | | | | $ | (18,083,828) | | | | | $ | (18,077,578) | | |
|
Accretion of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (122,787) | | | | | | (122,787) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,558,940) | | | | | | (10,558,940) | | |
|
Balance – June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 6,250,000 | | | | | $ | 6,250 | | | | | $ | — | | | | | $ | (28,765,555) | | | | | $ | (28,759,305) | | |
| | | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – February 4, 2021
(Inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | — | | | | | | 7,187,500 | | | | | | 7,188 | | | | | | 17,812 | | | | | | — | | | | | | 25,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,476) | | | | | | (8,476) | | |
|
Balance – March 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,187,500 | | | | | $ | 7,188 | | | | | $ | 17,812 | | | | | $ | (8,476) | | | | | $ | 16,524 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63 | | | | | | 63 | | |
|
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,187,500 | | | | | $ | 7,188 | | | | | $ | 17,812 | | | | | $ | (8,413) | | | | | $ | 16,587 | | |
| | | |
Six Months
Ended June 30, 2022 |
| |
For the Period
from February 4, 2021 (Inception) through June 30, 2021 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (10,386,515) | | | | | $ | (8,413) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Change in fair value of warrants liabilities
|
| | | | 8,771,164 | | | | | | — | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (403,623) | | | | | | — | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (19,101) | | | | | | — | | |
|
Accrued expenses
|
| | | | (117,646) | | | | | | — | | |
|
Deferred legal fees
|
| | | | 1,444,210 | | | | | | — | | |
|
Income tax payable
|
| | | | 34,787 | | | | | | — | | |
|
Other long-term assets
|
| | | | 169,594 | | | | | | — | | |
|
Net cash used in operating activities
|
| | | | (507,130) | | | | | | (8,413) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Cash withdrawn from Trust Account to pay franchise and income taxes
|
| | | | 181,781 | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | 181,781 | | | | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
|
Proceeds from promissory note – related party
|
| | | | — | | | | | | 117,491 | | |
|
Payment of offering costs
|
| | | | — | | | | | | (122,491) | | |
|
Net cash provided by financing activities
|
| | | | — | | | | |
|
20,000
|
| |
|
Net Change in Cash
|
| | | | (325,349) | | | | | | 11,587 | | |
|
Cash – Beginning of period
|
| | | | 1,121,737 | | | | | | — | | |
|
Cash – End of period
|
| | | $ | 796,388 | | | | | $ | 11,587 | | |
| Non-Cash investing and financing activities: | | | | | | | | | | | | | |
|
Offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 72,500 | | |
| |
Gross proceeds
|
| | | $ | 250,000,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (11,375,000) | | |
| |
Class A common stock issuance costs
|
| | | | (13,084,631) | | |
| | Plus: | | | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 24,459,631 | | |
| |
Class A common stock subject to possible redemption, December 31, 2021
|
| | | $ | 250,000,000 | | |
| | Plus: | | | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 122,787 | | |
| |
Class A common stock subject to possible redemption, June 30, 2022
|
| | | $ | 250,122,787 | | |
| | | |
Three Months Ended
June 30, 2022 |
| |
Three Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2022 |
| |
For the Period from February 4, 2021
(Inception) through June 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||
|
Basic and diluted net loss per common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net loss, as adjusted
|
| | | $ | (8,447,152) | | | | | $ | (2,111,788) | | | | | $ | — | | | | | | 63 | | | | | $ | (8,309,212) | | | | | $ | (2,077,303) | | | | | $ | — | | | | | $ | (8,413) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted
average shares outstanding |
| | | | 25,000,000 | | | | | | 6,250,000 | | | | | | — | | | | | | 6,250,000 | | | | | | 25,000,000 | | | | | | 6,250,000 | | | | | | — | | | | | | 6,250,000 | | |
|
Basic and diluted net loss per common stock
|
| | | $ | (0.34) | | | | | $ | (0.34) | | | | | $ | — | | | | | | — | | | | | $ | (0.33) | | | | | $ | (0.33) | | | | | $ | — | | | | | $ | — | | |
|
Description
|
| |
Level
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 250,257,574 | | | | | $ | 250,035,732 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Warrant liability – Public Warrants
|
| | | | 1 | | | | | $ | 12,092,500 | | | | | $ | 6,629,871 | | |
|
Warrant liability – Private Placement Warrants
|
| | | | 3 | | | | | $ | 7,241,640 | | | | | $ | 3,933,105 | | |
| | | |
June 30, 2022
Private Warrants |
| |
December 31,
2021 Private Warrants |
| ||||||
|
Stock price
|
| | | $ | 9.93 | | | | | $ | 9.74 | | |
|
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
|
Expected term (in years)
|
| | | | 5.0 | | | | | | 5.0 | | |
|
Volatility
|
| | | | 13.6% | | | | | | 10.7% | | |
|
Risk-free rate
|
| | | | 2.98% | | | | | | 1.25% | | |
|
Dividend yield
|
| | | | 0.0% | | | | | | 0.00% | | |
| | | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
|
Fair value as of January 1, 2022
|
| | | $ | 3,933,105 | | | | | $ | — | | | | | $ | 3,933,105 | | |
|
Change in valuation inputs or other assumptions
|
| | | | 3,308,535 | | | | | | — | | | | | | 3,308,535 | | |
|
Fair value as of June 30, 2022
|
| | | $ | 7,241,640 | | | | | $ | — | | | | | $ | 7,241,640 | | |
| | ASSETS | | | | | | | |
| | Current Assets: | | | | | | | |
| |
Cash
|
| | | $ | 1,121,737 | | |
| |
Prepaid expenses
|
| | | | 352,171 | | |
| |
Total current assets
|
| | | | 1,473,908 | | |
| |
Other Long-Term Assets
|
| | | | 197,861 | | |
| |
Marketable securities held in Trust Account
|
| | | | 250,035,732 | | |
| |
Total Assets
|
| | | $ | 251,707,501 | | |
| | LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | |
| | Current Liabilities: | | | | | | | |
| |
Accrued expenses
|
| | | $ | 644,528 | | |
| |
Total current liabilities
|
| | | | 644,528 | | |
| |
Warrant liabilities
|
| | | | 10,562,976 | | |
| |
Deferred underwriting fee payable
|
| | | | 8,750,000 | | |
| |
Total Liabilities
|
| | | $ | 19,957,504 | | |
| | Commitments | | | | | | | |
| |
Class A common stock, $0.001 par value; 85,000,000 shares authorized; 25,000,000 shares subject to possible redemption at redemption value
|
| | | $ | 250,000,000 | | |
| | Stockholders’ Deficit | | | | | | | |
| |
Preferred stock, $0.001 par value; 1,000,000 shares authorized, none issued and outstanding
|
| | | | — | | |
| |
Class A common stock, $0.001 par value; 85,000,000 shares authorized; 0 issued and outstanding (excluding 25,000,000 shares subject to possible redemption)
|
| | | | — | | |
| |
Class B common stock, $0.001 par value; 15,000,000 shares authorized; 6,250,000 shares issued and outstanding(1)
|
| | | | 6,250 | | |
| |
Additional paid-in capital
|
| | | | — | | |
| |
Accumulated deficit
|
| | | | (18,256,253) | | |
| |
Total Stockholders’ Deficit
|
| | | | (18,250,003) | | |
| |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 251,707,501 | | |
| |
Operating and formation costs
|
| | | $ | 885,394 | | |
| |
Loss from operations
|
| | | | (885,394) | | |
| | Other income (expense): | | | | | | | |
| |
Interest earned on marketable securities held in Trust Account
|
| | | | 35,768 | | |
| |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (36) | | |
| |
Change in fair value of warrant liabilities
|
| | | | 7,694,024 | | |
| |
Change in fair value of over-allotment liability
|
| | | | 105,743 | | |
| |
Transaction costs
|
| | | | (1,283,477) | | |
| |
Other income, net
|
| | | | 6,552,022 | | |
| |
Net income
|
| | | $ | 5,666,628 | | |
| |
Basic and diluted weighted average shares outstanding, Class A common stock
|
| | | | 11,392,405 | | |
| |
Basic and diluted net income per share, Class A common stock
|
| | | $ | 0.32 | | |
| |
Basic and diluted weighted average shares outstanding, Class B common stock(1)
|
| | | | 6,250,000 | | |
| |
Basic and diluted net income per share, Class B common stock
|
| | | $ | 0.32 | | |
| | | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – February 4, 2021 (Inception)
|
| | |
|
—
|
| | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Class B common stock to Sponsor
|
| | |
|
—
|
| | | | | — | | | | | | 7,187,500 | | | | | | 7,188 | | | | | | 17,812 | | | | | | — | | | | | | 25,000 | | |
|
Cash paid in excess of fair value of private placement warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 518,000 | | | | | | — | | | | | | 518,000 | | |
|
Accretion of Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (536,750) | | | | | | (23,922,881) | | | | | | (24,459,631) | | |
|
Forfeiture of Founder Shares
|
| | | | — | | | | | | — | | | | | | (937,500) | | | | | | (938) | | | | | | 938 | | | | | | — | | | | | | — | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,666,628 | | | | | | 5,666,628 | | |
|
Balance – December 31, 2021
|
| | |
|
—
|
| | | | $ | — | | | | |
|
6,250,000
|
| | | |
$
|
6,250
|
| | | | $ | — | | | | |
$
|
(18,256,253)
|
| | | |
$
|
(18,250,003)
|
| |
| | Cash Flows from Operating Activities: | | | | | | | |
| |
Net income
|
| | | $ | 5,666,628 | | |
| | Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | |
| |
Change in fair value of warrants liabilities
|
| | | | (7,694,024) | | |
| |
Change in fair value of over-allotment liability
|
| | | | (105,743) | | |
| |
Unrealized loss on marketable securities held in Trust Account
|
| | | | 36 | | |
| |
Interest earned on marketable securities held in Trust Account
|
| | | | (35,768) | | |
| |
Transaction costs
|
| | | | 1,283,477 | | |
| | Changes in operating assets and liabilities: | | | | | | | |
| |
Prepaid expenses and other current assets
|
| | | | | | |
| |
Accrued expenses
|
| | | | 644,528 | | |
| |
Prepaid expenses
|
| | | | (352,171) | | |
| |
Other Long-Term Assets
|
| | | | (197,861) | | |
| |
Net cash used in operating activities
|
| | | | (790,898) | | |
| | Cash Flows from Investing Activities: | | | | | | | |
| |
Investment of cash in Trust Account
|
| | | | (250,000,000) | | |
| |
Net cash used in investing activities
|
| | | | (250,000,000) | | |
| | Cash Flows from Financing Activities: | | | | | | | |
| |
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | 25,000 | | |
| |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 245,000,000 | | |
| |
Proceeds from sale of Private Placements Warrants
|
| | | | 7,400,000 | | |
| |
Proceeds from promissory note – related party
|
| | | | 181,341 | | |
| |
Repayment of promissory note – related party
|
| | | | (181,341) | | |
| |
Payment of offering costs
|
| | | | (512,365) | | |
| |
Net cash provided by financing activities
|
| | | | 251,912,635 | | |
| |
Net Change in Cash
|
| | | | 1,121,737 | | |
| |
Cash – Beginning of period
|
| | | | — | | |
| |
Cash – End of period
|
| | | $ | 1,121,737 | | |
| | Non-Cash investing and financing activities: | | | | | | | |
| |
Initial value of warrant Liabilities
|
| | | $ | 18,257,000 | | |
| |
Deferred underwriting fee payable
|
| | | $ | 8,750,000 | | |
| |
Forfeiture of Founders Shares
|
| | | $ | (938) | | |
| |
Gross proceeds
|
| | | $ | 250,000,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (11,375,000) | | |
| |
Class A common stock issuance costs
|
| | | | 13,084,631 | | |
| | Plus: | | | | | | | |
| |
Accretion of carrying value to redemption value
|
| | | | 24,459,631 | | |
| |
Class A common stock subject to possible redemption
|
| | | $ | 250,000,000 | | |
| | | |
For the Period from February 4,
2021 (Inception) through December 31, 2021 |
| |||||||||
| | | |
Class A
|
| |
Class B
|
| ||||||
| Basic and diluted net income per common stock | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | |
|
Allocation of net income, as adjusted
|
| | | $ | 3,659,168 | | | | | $ | 2,007,460 | | |
| Denominator: | | | | | | | | | | | | | |
|
Basic and diluted weighted average shares outstanding
|
| | | | 11,392,405 | | | | | | 6,250,000 | | |
|
Basic and diluted net income per common stock
|
| | | $ | 0.32 | | | | | $ | 0.32 | | |
| | | |
December 31,
2021 |
| |||
| Deferred tax assets | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | 31,111 | | |
|
Startup/Organization Expenses
|
| | | | 149,455 | | |
|
Unrealized gain/loss – Trust
|
| | | | (2,137) | | |
|
Total deferred tax assets
|
| | | | 178,429 | | |
|
Valuation Allowance
|
| | | | (178,429) | | |
|
Deferred tax assets, net
|
| | | $ | — | | |
| | | |
December 31,
2021 |
| |||
| Federal | | | | | | | |
|
Current
|
| | | $ | — | | |
|
Deferred
|
| | | | (178,429) | | |
| State and Local | | | | | | | |
|
Current
|
| | | | — | | |
|
Deferred
|
| | | | — | | |
|
Change in valuation allowance
|
| | | | 178,429 | | |
|
Income tax provision
|
| | | $ | — | | |
| | | |
December 31,
2021 |
| |||
|
Statutory federal income tax rate
|
| | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
|
Change in fair value of warrants
|
| | | | (28.5)% | | |
|
Change in fair value of over-allotment liability
|
| | | | (0.4)% | | |
|
Transaction costs
|
| | | | 4.8% | | |
|
Meals and entertainment
|
| | | | 0.0% | | |
|
Valuation allowance
|
| | | | 3.1% | | |
|
Income tax provision
|
| | | | 0.0% | | |
|
Description
|
| |
Level
|
| |
December 31,
2021 |
| ||||||
| Assets: | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 250,035,732 | | |
| Liabilities: | | | | | | | | | | | | | |
|
Warrant liability – Public Warrants
|
| | | | 1 | | | | | $ | 6,629,871 | | |
|
Warrant liability – Private Placement Warrants
|
| | | | 3 | | | | | $ | 3,933,105 | | |
| | | |
August 10,
2021 (Initial Measurement) Public and Private Warrants |
| |||
|
Stock price
|
| | | $ | 9.44 | | |
|
Exercise price
|
| | | $ | 11.50 | | |
|
Expected term (in years)
|
| | | | 5.0 | | |
|
Volatility
|
| | | | 16.9% | | |
|
Risk-free rate
|
| | | | 0.87% | | |
|
Dividend yield
|
| | | | 0.0% | | |
| | | |
December 31,
2021 Private Warrants |
| |||
|
Stock price
|
| | | $ | 9.74 | | |
|
Exercise price
|
| | | $ | 11.50 | | |
|
Expected term (in years)
|
| | | | 5.0 | | |
|
Volatility
|
| | | | 10.7% | | |
|
Risk-free rate
|
| | | | 1.25% | | |
|
Dividend yield
|
| | | | 0.00% | | |
| | | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
|
Fair value as of February 4, 2021 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Initial measurement on August 10, 2021
|
| | | | 6,882,000 | | | | | | 11,375,000 | | | | | | 18,257,000 | | |
|
Change in valuation inputs or other assumptions
|
| | | | (2,948,895) | | | | | | (3,000,000) | | | | | | (5,948,895) | | |
|
Transfer to level 1
|
| | | | — | | | | | | (8,375,000) | | | | | | (8,375,000) | | |
|
Fair value as of December 31, 2021
|
| | | $ | 3,933,105 | | | | | $ | — | | | | | $ | 3,933,105 | | |
| | | |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 172,492.09 | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | | * | | |
| |
Exhibit No.
|
| |
Description of Exhibit
|
|
| | 10.13** | | | | |
| | 21.1*** | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1*** | | | | |
| | 104 | | | Cover Page Interactive Data File (formatted as Inline XBRL document) | |
| | 107 | | | |
| | | | | WESTROCK COFFEE COMPANY | | |||
| | | | | By: | | | /s/ Robert P. McKinney | |
| | | | | | | |
Name:
Robert P. McKinney
|
|
| | | | | | | |
Title:
Chief Legal Officer
|
|
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
/s/ Scott T. Ford
Scott T. Ford
|
| |
Chief Executive Officer and Director
(principal executive officer) |
| |
December 16, 2022
|
|
| |
/s/ T. Christopher Pledger
T. Christopher Pledger
|
| |
Chief Financial Officer
(principal financial officer) |
| |
December 16, 2022
|
|
| |
/s/ Blake Schuhmacher
Blake Schuhmacher
|
| |
Chief Accounting Officer
(principal accounting officer) |
| |
December 16, 2022
|
|
| |
*
Joe T. Ford
|
| |
Chairman of the Board, Director
|
| |
December 16, 2022
|
|
| |
*
R. Patrick Kruczek
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
Hugh McColl, III
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
R. Brad Martin
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
Mark Edmunds
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
Josie C. Natori
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
Leslie Starr Keating
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
Oluwatoyin Umesiri
|
| |
Director
|
| |
December 16, 2022
|
|
| |
*
Jeffrey H. Fox
|
| |
Director
|
| |
December 16, 2022
|
|
| |
By:
/s/ Robert P. McKinney
Robert P. McKinney
Attorney-in-fact |
| | | | |
December 16, 2022
|
|
Exhibit 5.1
[Letterhead of Wachtell, Lipton, Rosen & Katz]
December 16, 2022
Westrock Coffee Company
100 River Bluff Drive, Suite 210
Little Rock, Arkansas 72202
Re: Amendment No. 2 to Registration Statement on Form S-1
Ladies and Gentlemen:
We have acted as special counsel to Westrock Coffee Company, a Delaware corporation (the “Company”), in connection with the Registration Statement (as defined below). This opinion is provided pursuant to the requirements of Item 601(b)(5) of Regulation S-K.
In rendering the opinions stated herein, we have examined and relied upon the following:
| (a) | the Registration Statement on Form S-1 of the Company relating to the registration of (i) the issuance by the Company of up to 19,900,000 shares of common stock, par value $0.01 per share (the “Common Shares”), of the Company that are issuable upon the exercise of the outstanding warrants (the “Warrants”), pursuant to and in accordance with the terms of the Warrant Agreement (as defined below), including Warrants that are listed on the Nasdaq Stock Market (such Common Shares, the “Warrant Common Shares”); and (ii) the potential offer and sale from time to time by the Holders (as defined in the Registration Statement) of up to 95,937,824 Common Shares, consisting of (a) 20,240,000 Common Shares issued in the PIPE Financing (as defined in the Registration Statement) (the “PIPE Common Shares”), (b) up to 7,400,000 Common Shares issuable upon exercise of the Warrants held by Riverview Sponsor Partners, LLC pursuant to the Warrant Agreement (the “Warrant Resale Common Shares”), (c) 40,400,872 Common Shares held by the Company’s pre-Business Combination (as defined in the Registration Statement) equityholders (the “Westrock Legacy Equityholder Common Shares”), (d) 4,309,000 Common Shares held by entities affiliated with R. Brad Martin (excluding Common Shares issued in the PIPE Financing) (the “RBM Common Shares”) and (e) up to 23,587,952 Common Shares issuable upon the conversion of the outstanding shares of Series A convertible preferred stock, par value $0.01 per share, of the Company (the “Series A Preferred Shares” and such Common Shares, the “Converted Resale Common Shares”) pursuant to and in accordance with the terms set forth in Exhibit A to the Certificate of Incorporation of the Company (the “Certificate of Incorporation”), initially filed on September 19, 2022 with the U.S. Securities and Exchange Commission (the “SEC”) under the Securities Act of 1933, as amended (the “Securities Act”) (the “Initial Registration Statement”), as amended by Amendment No. 1 thereto, filed on November 18, 2022 with the SEC (“Amendment No. 1”) and Amendment No. 2 thereto, filed on December 16, 2022 with the SEC (“Amendment No. 2”, and the Initial Registration Statement, as amended by Amendment No. 1 and Amendment No. 2 and as it may be subsequently amended, being hereinafter referred to as the “Registration Statement”); |
| (b) | the Certificate of Incorporation, filed as Exhibit 3.1 to the Registration Statement; |
| (c) | the Bylaws of the Company, filed as Exhibit 3.2 to the Registration Statement; and |
| (d) | the Amended and Restated Warrant Agreement by and among the Company, Computershare Inc. and Computershare Trust Company, N.A., filed as Exhibit 4.1 to the Registration Statement (the “Warrant Agreement”). |

December 16, 2022
Page 2
We have also examined originals or copies, certified or otherwise identified to our satisfaction, of such records of the Company and such agreements, certificates and receipts of public officials, certificates of officers or other representatives of the Company and others and such other documents as we have deemed necessary or appropriate as a basis for the opinions stated below.
In this opinion, we have relied, with your consent, upon oral and written representations of officers of the Company and certificates of officers of the Company and public officials with respect to the accuracy of the factual matters addressed in such representations and certificates. In addition, in rendering this opinion, we have assumed without verification the genuineness of all signatures, the authenticity of all documents submitted to us as originals, the conformity of certified copies submitted to us with the original documents to which such certified copies relate and the legal capacity of all individuals executing any of the foregoing documents.
The opinions stated herein presume that (a) at or prior to the delivery of any Common Shares being registered under the Registration Statement, the Registration Statement, as finally amended (including all necessary post-effective amendments), will have become effective under the Securities Act and (b) the Company will comply with all applicable notice requirements regarding uncertificated shares provided in the General Corporation Law of the State of Delaware (the “DGCL”).
Based upon the foregoing and subject to the qualifications and assumptions stated herein, we are of the opinion that:
| 1. | The PIPE Common Shares, Westrock Legacy Equityholder Common Shares and the RBM Common Shares are validly issued, fully paid and nonassessable. |
| 2. | Upon the exercise by the holders of the Warrants and the payment of the exercise price for the Warrants pursuant to and in accordance with the terms of the Warrant Agreement, the Warrant Common Shares, including the Warrant Resale Common Shares, will be validly issued, fully paid and nonassessable. |
| 3. | Upon conversion of the applicable Series A Preferred Shares pursuant to and in accordance with the terms set forth in Exhibit A to the Certificate of Incorporation and the issuance and delivery of the resulting Converted Resale Common Shares, the resulting Converted Resale Common Shares will be validly issued, fully paid and nonassessable. |
The opinions stated herein are subject to the effects of (a) bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium and other similar laws affecting creditors’ rights generally, (b) general equitable principles (whether considered in a proceeding in equity or at law), and (c) an implied covenant of good faith and fair dealing. We express no opinion as to whether, or the extent to which, the laws of any particular jurisdiction apply to the subject matter hereof.
We have not considered, and we express no opinion as to any law other than the laws of the State of the New York and the DGCL (including the statutory provisions and reported judicial decisions interpreting the foregoing).
We hereby consent to be named in the Registration Statement and in the related prospectus contained therein as the attorneys who passed upon the legality of the Common Shares being registered pursuant to the Registration Statement and to the filing of a copy of this opinion as Exhibit 5.1 to the Registration Statement. In giving such consent, we do not thereby admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act. This opinion speaks as of its date and supercedes and replaces the opinions filed as Exhibit 5.1 to the Initial Registration Statement and Amendment No. 1 in their entirety. We undertake no (and hereby disclaim any) obligation to update this opinion.
| Very truly yours, | |
| /s/ Wachtell, Lipton, Rosen & Katz |
-2 -
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Westrock Coffee Company on Amendment No. 2 to Form S-1 (File No. 333-267509) of our report dated March 29, 2022 which includes an explanatory paragraph as to Riverview Acquisition Corp’s ability to continue as a going concern with respect to our audit of the financial statements of Riverview Acquisition Corp. as of December 31, 2021 and for the period from February 4, 2021 (inception) through December 31, 2021, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus. We are no longer the auditors of Riverview Acquisition Corp. after August 15, 2022 and, accordingly, we have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after August 15, 2022.
/s/ Marcum LLP
Marcum LLP
New York, NY
December 16, 2022
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-1 of Westrock Coffee Company of our report dated March 11, 2022, except for the revenue by geographic location in Note 18, as to which the date is July 15, 2022, and except for the effects of the common unit conversion discussed in Note 2, as to which the date is November 18, 2022, relating to the financial statements of Westrock Coffee Holdings, LLC, which appears in this Registration Statement. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
Little Rock, Arkansas
December 16, 2022