Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

THE DUCKHORN PORTFOLIO, INC.

(NAPA)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector news

The Duckhorn Portfolio Announces Fourth Quarter and Fiscal Year 2022 Financial Results

09/28/2022 | 04:17pm EST

Fourth Quarter Net Sales of $78.0 million

Fourth Quarter Gross Margin Expands 190 Basis Points; Adjusted Gross Margin Expands 280 Basis Points

Fourth Quarter Net Income of $5.4 million; Adjusted Net Income of $9.0 million

Fourth Quarter Adjusted EBITDA of $22.3 million

Introduces Fiscal Year 2023 Guidance

The Duckhorn Portfolio, Inc. (NYSE: NAPA) (the “Company”) today reported its financial results for the three months ended July 31, 2022.

Fourth Quarter 2022 Highlights

  • Net sales were $78.0 million, an increase of $7.1 million, or 10.0%, versus the prior year period.
  • Gross profit was $39.3 million, an increase of $4.9 million, or 14.4%, versus the prior year period. Gross profit margin was 50.4%, up 190 basis points versus the prior year period. Adjusted gross profit was $40.4 million, an increase of $5.7 million, or 16.4%, versus the prior year period. Adjusted gross profit margin was 51.8%, up 280 basis points versus the prior year period.
  • Net income was $5.4 million, or $0.05 per diluted share, versus $7.4 million, or $0.06 per diluted share, in the prior year period. Adjusted net income was $9.0 million, or $0.08 per diluted share, versus $9.2 million, or $0.08 per diluted share, in the prior year period.
  • Adjusted EBITDA was $22.3 million, an increase of $3.9 million, or 21.3%, and margin improved 266 basis points versus the prior year period.
  • Cash was $3.2 million as of July 31, 2022. The Company’s leverage ratio was 1.8x net debt (net of deferred financing costs), to trailing twelve months adjusted EBITDA.

Fiscal Year 2022 Highlights

  • Net sales were $372.5 million, an increase of $35.9 million, or 10.7%, versus the prior year.
  • Gross profit was $185.2 million, an increase of $17.8 million, or 10.5%, versus the prior year. Gross profit margin was 49.7%, the same as the prior year. Adjusted gross profit was $190.9 million, an increase of $21.3 million, or 12.6%, versus the prior year. Adjusted gross profit margin was 51.3%, up 87 basis points versus the prior year.
  • Net income was $60.2 million, or $0.52 per diluted share, versus $56.0 million, or $0.52 per diluted share, in the prior year. Adjusted net income was $71.2 million, or $0.62 per diluted share, versus $62.4 million, or $0.58 per diluted share, in the prior year. Adjusted net income increased $8.8 million, or 14.1%, compared to the prior year. Adjusted earnings per share would have been $0.51 per diluted share for the prior year if similarly burdened by public company costs for the full year and using the Fiscal 2022 diluted share count.
  • Adjusted EBITDA was $127.6 million, an increase of $10.3 million, or 8.8%, versus the prior year. Adjusted EBITDA increased $15.3 million, or 13.6%, and margin expanded approximately 90 basis points versus the prior year if the prior year were similarly burdened by public company costs for the full year.

“I am pleased to report strong fourth quarter and fiscal year results, rounding out another exceptional year for The Duckhorn Portfolio,” commented Alex Ryan, President, Chief Executive Officer and Chairman. “We delivered impressive quarterly performance, both in sales and profitability, despite a dynamic and inflationary environment. I would specifically note the double-digit, volume-driven sales growth and the solid gross margin expansion. Our results reflect sustained, healthy share gains within luxury wine, which benefits from the continued premiumization tailwind.”

Ryan continued, “Looking to fiscal year 2023, we believe we are well-positioned to continue to outpace the growing luxury wine segment. While we are mindful of macro uncertainties, we believe that our core customer will continue to be resilient. Furthermore, we remain optimistic about our long-term prospects and our ability to execute against a considerable distribution whitespace opportunity. Our exemplary product offering, differentiated go-to-market strategy, prudent growth investments and strong relationships within the trade give us confidence that we will deliver sustainable, profitable growth that seeks to maximize stakeholder value over the long-term.”

Fourth Quarter 2022 Results

 

 

Three months ended July 31,

 

Fiscal year ended July 31,

 

2022

 

2021

 

2022

 

2021

Net sales growth

10.0

%

 

35.7

%

 

10.7

%

 

24.4

%

Volume contribution

7.1

%

 

40.4

%

 

9.4

%

 

32.4

%

Price / mix contribution

2.9

%

 

(4.6

)%

 

1.3

%

 

(8.0

)%

 

Three months ended July 31,

 

Fiscal year ended July 31,

 

2022

 

2021

 

2022

 

2021

Wholesale – Distributors

67.2

%

 

68.9

%

 

66.3

%

 

65.3

%

Wholesale – California direct to trade

18.9

 

 

18.5

 

 

17.9

 

 

16.9

 

DTC

13.9

 

 

12.6

 

 

15.8

 

 

17.8

 

Net sales

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

Note: Sum of individual amounts may not recalculate due to rounding.

Net sales were $78.0 million, an increase of $7.1 million, or 10.0%, versus $70.9 million in the prior year period. The increase in net sales was driven by 7.1% volume growth which lapped a robust 40.4% growth rate in the prior year period, supported by positive price/mix contribution of 2.9%. The positive price/mix contribution was primarily attributable to DTC channel sales out-performance relative to wholesale channel growth, augmented by favorable brand mix movements evident in the strong net sales performance for both our wholesale California direct to trade channel and our wholesale to distributor channel versus the prior year period. We now refer to our sales directly to retail accounts in California, a point of distinction among large California wine producers, as the “Direct to Trade Channel”. On a like-for-like basis, pricing changes were immaterial to our sales performance.

Gross profit was $39.3 million, an increase of $4.9 million, or 14.4%, versus the prior year period. Gross profit margin was 50.4%, improving 190 basis points versus the prior year period as a result of favorable brand and channel mix shifts led by higher margin DTC channel growth. Adjusted gross profit was $40.4 million, an increase of $5.7 million, or 16.4%, versus the prior year period, and adjusted gross profit margin was 51.8%, up 280 basis points versus the prior year period after adjusting for inventory reserves and the impact of purchase accounting in connection with prior business acquisitions.

Total selling, general and administrative expenses were $27.7 million, an increase of $3.3 million, or 13.5%, versus $24.4 million in the prior year period. The increase was primarily attributed to investments in our workforce to support our long-term growth strategy, transaction expenses (including an equity follow-on offering and costs incurred in connection with other transactions) and higher professional service fees.

Net income was $5.4 million, or $0.05 per diluted share, versus $7.4 million, or $0.06 per diluted share, in the prior year period. Adjusted net income was $9.0 million, or $0.08 per diluted share, versus $9.2 million, or $0.08 per diluted share, in the prior year period. The decrease in adjusted net income was due to increases in operating expenses, income tax expense (due to greater profitability and year-end tax provision adjustments), and higher interest expense that were nearly offset by higher net sales and profitability compared to the prior year period.

Adjusted EBITDA was $22.3 million, an increase of $3.9 million, or 21%, versus $18.4 million in the prior year period. Adjusted EBITDA margin improved 266 basis points versus the prior year period. The increase was driven by higher net sales, partially offset by the increases in selling, general and administrative expenses noted earlier.

Fiscal Year 2023 Guidance
For Fiscal Year 2023, the Company expects to realize continued top line growth as a result of The Duckhorn Portfolio’s superior brand strength, scaled and highly diversified business model within the luxury wine segment, in addition to ongoing premiumization tailwinds. While we are mindful of macro uncertainties, we believe planned pricing increases will generally offset cost of goods inflation. Profitability growth will be moderately tempered. Greater year-on-year contribution from Kosta Browne will be offset by mix pressures associated with the growth of Duckhorn Vineyards and Decoy, as well as greater net sales dollar contribution from the off-premise channel. Adjusted SG&A, as a percentage of net sales, will increase year-over-year as the Company makes strategic investments intended to execute against its considerable distribution whitespace opportunity, which underpins its long-term growth.

The following table provides the Company's guidance range for fiscal year 2023:

(amounts in millions, except per share data and percentages)

Fiscal year

ended

July 31, 2023

Net sales

$393

-

$401

Adjusted EBITDA

$132

-

$137

Adjusted EPS

$0.62

-

$0.64

Diluted share count

115

-

116

Effective tax rate

25%

-

27%

Conference Call and Webcast
The Company will host a conference call and webcast today with an accompanying presentation to discuss these results at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time). Investors interested in participating in the live call can dial 844-200-6205 from the U.S. and 929-526-1599 internationally, and enter confirmation code 710910. A telephone replay will be available approximately two hours after the call concludes through Wednesday, October 12, 2022 by dialing 866-813-9403 from the U.S., or +44 204-525-0658 from international locations, and entering confirmation code 235105. There will also be a simultaneous, live webcast available on the Company’s investor relations website at https://ir.duckhorn.com. The webcast will be archived for 30 days.

About The Duckhorn Portfolio, Inc.
The Duckhorn Portfolio is North America’s premier luxury wine company, with ten wineries, eight state-of-the-art winemaking facilities, seven tasting rooms and over 1,100 coveted acres of vineyards spanning 33 Estate properties. Established in 1976, when vintners Dan and Margaret Duckhorn founded Napa Valley’s Duckhorn Vineyards, today, our portfolio features some of North America’s most revered wineries, including Decoy, Paraduxx, Goldeneye, Migration, Canvasback, Calera, Kosta Browne, Greenwing and Postmark. Sourcing grapes from our own Estate vineyards and fine growers in Napa Valley, Sonoma County, Anderson Valley, California’s North and Central coasts, and Washington State, we offer a curated and comprehensive portfolio of acclaimed luxury wines with price points ranging from $20 to $200 across more than 15 varietals and 25 appellations. Our wines are available throughout the United States, on five continents, and in more than 50 countries around the world. To learn more, visit us at: https://www.duckhornportfolio.com/. Investors can access information on our investor relations website at: https://ir.duckhorn.com.

Use of Non-GAAP Financial Information
In addition to the Company’s results which are determined in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company believes the following non-GAAP measures presented in this press release and discussed on the related teleconference call are useful in evaluating its operating performance: adjusted gross profit, adjusted EBITDA, adjusted net income and adjusted EPS. Certain of these non-GAAP measures exclude depreciation and amortization, non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses, inventory write-downs, changes in the fair value of derivatives, and certain other items, net of the tax effects of all such adjustments, which are not related to the Company’s core operating performance. The Company believes that these non-GAAP financial measures are provided to enhance the reader’s understanding of our past financial performance and our prospects for the future. The Company’s management team uses these non-GAAP financial measures to evaluate business performance in comparison to budgets, forecasts and prior period financial results. The non-GAAP financial information is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. A reconciliation is provided herein for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Readers are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.

Forward-Looking Statements
This press release includes forward-looking statements. These forward-looking statements generally can be identified by the use of words such as “anticipate,” “expect,” “plan,” “could,” “may,” “will,” “believe,” “estimate,” “forecast,” “goal,” “project,” and other words of similar meaning. These forward-looking statements address various matters including statements regarding the timing or nature of future operating or financial performance or other events. For example, all statements The Duckhorn Portfolio makes relating to its estimated and projected financial results or its plans and objectives for future operations, growth initiatives or strategies are forward-looking statements. Each forward-looking statement contained in this press release is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement. Applicable risks and uncertainties include, among others, the Company’s ability to manage the growth of its business; the Company’s reliance on its brand name, reputation and product quality; the effectiveness of the Company’s marketing and advertising programs; general competitive conditions, including actions the Company’s competitors may take to grow their businesses; overall decline in the health of the economy and the impact of inflation on consumer discretionary spending; the occurrence of severe weather events (including fires, floods and earthquakes), catastrophic health events, natural or man-made disasters, social and political conditions, war or civil unrest; risks associated with disruptions in the Company’s supply chain for grapes and raw and processed materials, including corks, glass bottles, barrels, winemaking additives and agents, water and other supplies; risks associated with the disruption of the delivery of the Company’s wine to customers; the impact of COVID-19 and its variants on the Company’s customers, suppliers, business operations and financial results; disrupted or delayed service by the distributors and government agencies the Company relies on for the distribution of its wines outside of California; the Company’s ability to successfully execute its growth strategy; decreases in the Company’s wine score ratings by wine rating organizations; quarterly and seasonal fluctuations in the Company’s operating results; the Company’s success in retaining or recruiting, or changes required in, its officers, key employees or directors; the Company’s ability to protect its trademarks and other intellectual property rights, including its brand and reputation; the Company’s ability to comply with laws and regulations affecting its business, including those relating to the manufacture, sale and distribution of wine; the risks associated with the legislative, judicial, accounting, regulatory, political and economic risks and conditions specific to both domestic and to international markets; claims, demands and lawsuits to which the Company is, and may in the future, be subject and the risk that its insurance or indemnities coverage may not be sufficient; the Company’s ability to operate, update or implement its IT systems; the Company’s ability to successfully pursue strategic acquisitions and integrate acquired businesses; the Company’s potential ability to obtain additional financing when and if needed; the Company’s substantial indebtedness and its ability to maintain compliance with restrictive covenants in the documents governing such indebtedness; the Company’s sponsor’s significant influence over the Company, and the Company’s status as a “controlled company” under the rules of the New York Stock Exchange; the potential liquidity and trading of the Company’s securities; the future trading prices of the Company’s common stock and the impact of securities analysts’ reports on these prices; and the risks identified in the Company’s other filings with the SEC. The Company cautions investors not to place considerable reliance on the forward-looking statements contained in this press release. You are encouraged to read the Company’s filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The forward-looking statements in this press release speak only as of the date of this document, and the Company undertakes no obligation to update or revise any of these statements. The Company’s business is subject to substantial risks and uncertainties, including those referenced above. Investors, potential investors, and others should give careful consideration to these risks and uncertainties.

THE DUCKHORN PORTFOLIO, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited, amounts in thousands, except shares and per share data)

 

July 31, 2022

 

July 31, 2021

ASSETS

 

 

 

Current assets

 

 

 

Cash

$

3,167

 

$

4,244

Accounts receivable trade, net

 

37,026

 

 

33,253

Inventories

 

285,430

 

 

267,737

Prepaid expenses and other current assets

 

13,898

 

 

9,167

Total current assets

 

339,521

 

 

314,401

Long-term assets

 

 

 

Property and equipment, net

 

269,659

 

 

240,939

Intangible assets, net

 

191,786

 

 

200,547

Operating lease right-of-use assets

 

23,375

 

 

Goodwill

 

425,209

 

 

425,209

Other long-term assets

 

1,963

 

 

2,021

Total long-term assets

 

911,992

 

 

868,716

Total assets

$

1,251,513

 

$

1,183,117

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities

 

 

 

Accounts payable

$

3,382

 

$

3,556

Accrued expenses

 

29,475

 

 

21,557

Accrued compensation

 

12,893

 

 

16,845

Deferred revenue

 

272

 

 

3,102

Current operating lease liabilities

 

3,498

 

 

Current maturities of long-term debt

 

9,810

 

 

11,324

Other current liabilities

 

672

 

 

397

Total current liabilities

 

60,002

 

 

56,781

Long-term liabilities

 

 

 

Revolving line of credit, net

 

108,674

 

 

121,348

Long-term debt, net of current maturities and debt issuance costs

 

105,074

 

 

114,625

Operating lease liabilities

 

19,732

 

 

Deferred income taxes

 

90,483

 

 

86,667

Other long-term liabilities

 

387

 

 

1,458

Total long-term liabilities

 

324,350

 

 

324,098

Total liabilities

 

384,352

 

 

380,879

Equity

 

 

 

Common stock, $0.01 par value; 500,000,000 shares authorized, 115,184,161 and 115,046,793 issued and outstanding at July 31, 2022 and July 31, 2021, respectively

 

1,152

 

 

1,150

Additional paid-in capital

 

731,597

 

 

726,903

Retained earnings

 

133,824

 

 

73,634

Total The Duckhorn Portfolio, Inc. equity

 

866,573

 

 

801,687

Non-controlling interest

 

588

 

 

551

Total equity

 

867,161

 

 

802,238

Total liabilities and equity

$

1,251,513

 

$

1,183,117

THE DUCKHORN PORTFOLIO, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except shares and per share data)

 

 

Three months ended July 31,

 

Fiscal year ended July 31,

 

2022

 

2021

 

2022

 

2021

Net sales (net of excise taxes of $1,059, $1,073, $5,115 and $4,855, respectively)

$

78,009

 

 

$

70,893

 

 

$

372,510

 

 

$

336,613

 

Cost of sales

 

38,678

 

 

 

36,506

 

 

 

187,330

 

 

 

169,265

 

Gross profit

 

39,331

 

 

 

34,387

 

 

 

185,180

 

 

 

167,348

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

27,688

 

 

 

24,398

 

 

 

97,743

 

 

 

89,816

 

Casualty loss (gain), net

 

 

 

 

77

 

 

 

123

 

 

 

(6,559

)

Income from operations

 

11,643

 

 

 

9,912

 

 

 

87,314

 

 

 

84,091

 

 

 

 

 

 

 

 

 

Interest expense

 

1,917

 

 

 

2,671

 

 

 

6,777

 

 

 

13,618

 

Other (income) expense, net

 

263

 

 

 

(1,499

)

 

 

(2,214

)

 

 

(6,505

)

Total other expenses

 

2,180

 

 

 

1,172

 

 

 

4,563

 

 

 

7,113

 

Income before income taxes

 

9,463

 

 

 

8,740

 

 

 

82,751

 

 

 

76,978

 

Income tax expense

 

4,041

 

 

 

1,314

 

 

 

22,524

 

 

 

21,008

 

Net income

 

5,422

 

 

 

7,426

 

 

 

60,227

 

 

 

55,970

 

Less: Net (income) loss attributable to non-controlling interest

 

(2

)

 

 

2

 

 

 

(37

)

 

 

6

 

Net income attributable to The Duckhorn Portfolio, Inc.

$

5,420

 

 

$

7,428

 

 

$

60,190

 

 

$

55,976

 

 

 

 

 

 

 

 

 

Net income per share of common stock:

 

 

 

 

 

 

 

Basic

$

0.05

 

 

$

0.06

 

 

$

0.52

 

 

$

0.52

 

Diluted

$

0.05

 

 

$

0.06

 

 

$

0.52

 

 

$

0.52

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock outstanding:

 

 

 

 

 

 

 

Basic

 

115,173,211

 

 

 

115,046,793

 

 

 

115,096,152

 

 

 

106,681,496

 

Diluted

 

115,376,739

 

 

 

115,294,078

 

 

 

115,363,578

 

 

 

106,934,853

 

THE DUCKHORN PORTFOLIO, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)

 

 

Fiscal year ended July 31,

 

2022

 

2021

Cash flows from operating activities

 

 

 

Net income

$

60,227

 

 

$

55,970

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

Deferred income taxes

 

3,817

 

 

 

2,029

 

Depreciation and amortization

 

23,427

 

 

 

21,343

 

(Gain) loss on disposal of assets

 

(528

)

 

 

7

 

Change in fair value of derivatives

 

(1,695

)

 

 

(5,848

)

Amortization of debt issuance costs

 

1,608

 

 

 

1,623

 

Loss on debt extinguishment

 

 

 

 

272

 

Equity-based compensation

 

5,523

 

 

 

10,822

 

Inventory reserve adjustments

 

4,363

 

 

 

1,054

 

Change in operating assets and liabilities:

 

 

 

Accounts receivable trade, net

 

(3,773

)

 

 

(6,789

)

Inventories

 

(18,818

)

 

 

(23,480

)

Prepaid expenses and other current assets

 

(3,293

)

 

 

(6,593

)

Other long-term assets

 

1,258

 

 

 

(333

)

Accounts payable

 

(262

)

 

 

(45

)

Accrued expenses

 

7,681

 

 

 

7,627

 

Accrued compensation

 

(3,953

)

 

 

8,171

 

Deferred revenue

 

(2,830

)

 

 

(1,045

)

Other current and long-term liabilities

 

(3,920

)

 

 

(513

)

Net cash provided by operating activities

 

68,832

 

 

 

64,272

 

Cash flows from investing activities

 

 

 

Purchases of property and equipment

 

(44,644

)

 

 

(13,689

)

Proceeds from sales of property and equipment

 

910

 

 

 

122

 

Net cash used in investing activities

 

(43,734

)

 

 

(13,567

)

Cash flows from financing activities

 

 

 

Dividend to parent

 

 

 

 

(100,000

)

Proceeds from issuance of common stock pursuant to the initial public offering, net of underwriters' discounts and commissions

 

 

 

 

187,500

 

Payments of deferred offering costs

 

(270

)

 

 

(6,658

)

Payments under revolving line of credit

 

(98,000

)

 

 

(263,000

)

Borrowings under revolving line of credit

 

84,000

 

 

 

143,500

 

Extinguishment of long-term debt

 

 

 

 

(38,131

)

Issuance of long-term debt

 

 

 

 

38,131

 

Payments of long-term debt

 

(11,347

)

 

 

(13,787

)

Repayment of capital leases

 

 

 

 

(8

)

Taxes paid related to net share settlement of equity awards

 

(845

)

 

 

 

Proceeds from employee stock purchase plan

 

287

 

 

 

 

Debt issuance costs

 

 

 

 

(260

)

Net cash used in financing activities

 

(26,175

)

 

 

(52,713

)

Net decrease in cash

 

(1,077

)

 

 

(2,008

)

Cash - Beginning of year

 

4,244

 

 

 

6,252

 

Cash - End of year

$

3,167

 

 

$

4,244

 

Supplemental cash-flow information

 

 

 

Cash paid during the year for:

 

 

 

Interest, net of amount capitalized

$

5,179

 

 

$

12,620

 

Income taxes

$

17,674

 

 

$

22,743

 

Non-cash investing and financing activities

 

 

 

Property and equipment additions in accounts payable and accrued expenses

$

1,694

 

 

$

1,369

 

THE DUCKHORN PORTFOLIO, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted gross profit, adjusted net income, adjusted EBITDA and adjusted EPS, collectively referred to as “Non-GAAP Financial Measures,” are commonly used in the Company’s industry and should not be construed as an alternative to net income or earnings per share as indicators of operating performance (as determined in accordance with GAAP). These Non-GAAP Financial Measures may not be comparable to similarly titled measures reported by other companies. The Company has included these Non-GAAP Financial Measures because it believes the measures provide management and investors with additional information to evaluate business performance in comparison to budgets, forecasts and prior year financial results.

Non-GAAP Financial Measures are adjusted to exclude certain items that affect comparability. The adjustments are itemized in the tables below. You are encouraged to evaluate these adjustments and the reason the Company considers them appropriate for supplemental analysis. In evaluating adjustments, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments set forth below. The presentation of Non-GAAP Financial Measures should not be construed as an inference that future results will be unaffected by unusual or recurring items.

Adjusted EBITDA
Adjusted EBITDA is a non-GAAP financial measure that the Company calculates as net income before interest, taxes, depreciation and amortization, non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses (including certain inventory charges), changes in the fair value of derivatives and certain other items which are not related to our core operating performance. Adjusted EBITDA is a key performance measure the Company uses in evaluating its operational results. The Company believes adjusted EBITDA is a helpful measure to provide investors an understanding of how management regularly monitors the Company’s core operating performance, as well as how management makes operational and strategic decisions in allocating resources. The Company believes adjusted EBITDA also provides management and investors consistency and comparability with the Company’s past financial performance and facilitates period to period comparisons of operations, as it eliminates the effects of certain variations unrelated to its overall performance.

Adjusted EBITDA has certain limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Some of these limitations include:

  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements;
  • adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;
  • adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on the Company’s debt;
  • adjusted EBITDA does not reflect income tax payments that may represent a reduction in cash available to the Company; and
  • other companies, including companies in the Company’s industry, may calculate adjusted EBITDA differently, which reduce their usefulness as comparative measures.

Because of these limitations, you should consider adjusted EBITDA alongside other financial performance measures, including net income and the Company’s other GAAP results. In evaluating adjusted EBITDA, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by the types of items excluded from the calculation of adjusted EBITDA.

Adjusted Gross Profit
Adjusted gross profit is a non-GAAP financial measure that the Company calculates as gross profit excluding the impact of purchase accounting adjustments (including depreciation and amortization related to purchase accounting), bulk wine losses, and certain inventory charges. We believe adjusted gross profit is a useful measure to us and our investors to assist in evaluating our operating performance because it provides consistency and direct comparability with our past financial performance between fiscal periods, as the metric eliminates the effects of non-cash or other expenses unrelated to our core operating performance that would result in fluctuations in a given metric for reasons unrelated to overall continuing operating performance. Adjusted gross profit should not be considered a substitute for gross profit or any other measure of financial performance reported in accordance with GAAP.

Adjusted Net Income
Adjusted net income is a non-GAAP financial measure that the Company calculates as net income excluding the impact of non-cash equity-based compensation expense, purchase accounting adjustments, casualty losses or gains, impairment losses (including certain inventory charges), changes in the fair value of derivatives and certain other items unrelated to core operating performance, as well as the estimated income tax impacts of all such adjustments included in this non-GAAP performance measure. We believe adjusted net income assists us and our investors in evaluating our performance period-over-period. In calculating adjusted net income, we also calculate the following non-GAAP financial measures which adjust each GAAP-based financial measure for the relevant portion of each adjustment to reach adjusted net income:

  • Adjusted net sales – calculated as net sales excluding the impact of purchase accounting and bulk wine losses;
  • Adjusted SG&A – calculated as selling, general, and administrative expenses excluding the impacts of purchase accounting, transaction expenses, equity-based compensation, and COVID-19 costs;
  • Adjusted income tax – calculated as the tax effect of all adjustments to reach adjusted net income based on the applicable blended statutory tax rate for the period.

Adjusted net income should not be considered a substitute for net income or any other measure of financial performance reported in accordance with GAAP.

Adjusted EPS
Adjusted EPS is a non-GAAP financial measure that the Company calculates as adjusted net income divided by diluted share count for the applicable period. We believe adjusted EPS is useful to us and our investors because it improves the comparability of results of operations from period to period. Adjusted EPS should not be considered a substitute for net income per share or any other measure of financial performance reported in accordance with GAAP.

THE DUCKHORN PORTFOLIO, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Three months ended July 31, 2022 and 2021

(Unaudited, amounts in thousands, except shares and per share data)

 

 

 

 

 

 

 

 

Three months ended July 31, 2022

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted

EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$

78,009

 

$

39,331

 

 

$

27,688

 

 

$

5,420

 

 

$

4,041

 

 

$

5,420

 

 

$

0.05

 

Percentage of net sales

 

 

 

50.4

%

 

 

35.5

%

 

 

6.9

%

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

1,917

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

4,041

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

141

 

 

 

(1,812

)

 

 

6,081

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$

17,459

 

 

 

 

 

 

 

Purchase accounting adjustments

 

 

 

121

 

 

 

 

 

121

 

 

 

33

 

 

 

88

 

 

 

 

Transaction expenses

 

 

 

 

 

(2,578

)

 

 

2,578

 

 

 

640

 

 

 

1,938

 

 

 

0.02

 

Inventory write-down

 

 

 

780

 

 

 

 

 

780

 

 

 

212

 

 

 

568

 

 

 

 

Change in fair value of derivatives

 

 

 

 

 

 

 

252

 

 

 

68

 

 

 

184

 

 

 

 

Equity-based compensation

 

 

 

 

 

(1,094

)

 

 

1,094

 

 

 

262

 

 

 

832

 

 

 

0.01

 

Non-GAAP results

$

78,009

 

$

40,373

 

 

$

22,204

 

 

$

22,284

 

 

$

5,256

 

 

$

9,030

 

 

$

0.08

 

Percentage of net sales

 

 

 

51.8

%

 

 

28.5

%

 

 

28.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended July 31, 2021

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted

EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$

70,893

 

$

34,387

 

 

$

24,398

 

 

$

7,428

 

 

$

1,314

 

 

$

7,428

 

 

$

0.06

 

Percentage of net sales

 

 

 

48.5

%

 

 

34.4

%

 

 

10.5

%

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

2,671

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

1,314

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

70

 

 

 

(1,933

)

 

 

4,909

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$

16,322

 

 

 

 

 

 

 

Purchase accounting adjustments

 

 

 

241

 

 

 

 

 

241

 

 

 

66

 

 

 

175

 

 

 

 

Transaction expenses

 

 

 

 

 

(1,680

)

 

 

1,680

 

 

 

459

 

 

 

1,222

 

 

 

0.01

 

Impairment loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of derivatives

 

 

 

 

 

 

 

(1,030

)

 

 

(281

)

 

 

(748

)

 

 

(0.01

)

Equity-based compensation

 

 

 

 

 

(1,064

)

 

 

1,064

 

 

 

32

 

 

 

1,031

 

 

 

0.01

 

Wildfire costs

 

 

 

 

 

 

 

77

 

 

 

21

 

 

 

56

 

 

 

 

Non-GAAP results

$

70,893

 

$

34,698

 

 

$

19,721

 

 

$

18,354

 

 

$

1,611

 

 

$

9,164

 

 

$

0.08

 

Percentage of net sales

 

 

 

48.9

%

 

 

27.8

%

 

 

25.9

%

 

 

 

 

 

 

 

Note: Sum of individual amounts may not recalculate due to rounding.

THE DUCKHORN PORTFOLIO, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Fiscal years ended July 31, 2022 and 2021

(Unaudited, amounts in thousands, except shares and per share data)

 

 

 

 

 

 

 

 

Fiscal year ended July 31, 2022

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted

EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$

372,510

 

$

185,180

 

 

$

97,743

 

 

$

60,190

 

 

$

22,524

 

 

$

60,190

 

 

$

0.52

 

Percentage of net sales

 

 

 

49.7

%

 

 

26.2

%

 

 

16.2

%

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

6,777

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

22,524

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

559

 

 

 

(7,611

)

 

 

23,427

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$

112,918

 

 

 

 

 

 

 

Purchase accounting adjustments

 

 

 

467

 

 

 

 

 

467

 

 

 

127

 

 

 

340

 

 

 

 

Transaction expenses

 

 

 

 

 

(5,694

)

 

 

5,694

 

 

 

1,384

 

 

 

4,310

 

 

 

0.04

 

Inventory write-down

 

 

 

4,715

 

 

 

 

 

4,715

 

 

 

1,282

 

 

 

3,433

 

 

 

0.03

 

Change in fair value of derivatives

 

 

 

 

 

 

 

(1,695

)

 

 

(461

)

 

 

(1,234

)

 

 

(0.01

)

Equity-based compensation

 

 

 

 

 

(4,675

)

 

 

5,334

 

 

 

1,298

 

 

 

4,036

 

 

 

0.03

 

Wildfire costs

 

 

 

 

 

 

 

123

 

 

 

33

 

 

 

90

 

 

 

 

Non-GAAP results

$

372,510

 

$

190,921

 

 

$

79,763

 

 

$

127,556

 

 

$

26,187

 

 

$

71,165

 

 

$

0.62

 

Percentage of net sales

 

 

 

51.3

%

 

 

21.4

%

 

 

34.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year ended July 31, 2021

 

Net

sales

 

Gross

profit

 

SG&A

 

Adjusted

EBITDA

 

Income

tax

 

Net

income

 

Diluted

EPS

GAAP results

$

336,613

 

$

167,348

 

 

$

89,816

 

 

$

55,976

 

 

$

21,008

 

 

$

55,976

 

 

$

0.52

 

Percentage of net sales

 

 

 

49.7

%

 

 

26.7

%

 

 

16.6

%

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

13,618

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

21,008

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

566

 

 

 

(7,717

)

 

 

21,343

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

 

$

111,945

 

 

 

 

 

 

 

Purchase accounting adjustments

 

 

 

1,690

 

 

 

 

 

1,690

 

 

 

461

 

 

 

1,229

 

 

 

0.01

 

Transaction expenses

 

 

 

 

 

(3,984

)

 

 

3,984

 

 

 

1,087

 

 

 

2,897

 

 

 

0.03

 

Change in fair value of derivatives

 

 

 

 

 

 

 

(5,848

)

 

 

(1,596

)

 

 

(4,252

)

 

 

(0.04

)

Equity-based compensation

 

 

 

 

 

(10,602

)

 

 

10,602

 

 

 

321

 

 

 

10,280

 

 

 

0.10

 

Casualty loss (gain), net

 

 

 

 

 

 

 

(7,832

)

 

 

(2,137

)

 

 

(5,695

)

 

 

(0.05

)

Loss on debt extinguishment

 

 

 

 

 

 

 

272

 

 

 

74

 

 

 

198

 

 

 

 

IPO preparation costs

 

 

 

 

 

(405

)

 

 

405

 

 

 

111

 

 

 

295

 

 

 

 

Wildfire costs

 

 

 

 

 

 

 

1,273

 

 

 

347

 

 

 

925

 

 

 

0.01

 

COVID-19 Costs

 

 

 

 

 

(717

)

 

 

717

 

 

 

196

 

 

 

521

 

 

 

 

Non-GAAP results

$

336,613

 

$

169,604

 

 

$

66,391

 

 

$

117,208

 

 

$

19,872

 

 

$

62,374

 

 

$

0.58

 

Percentage of net sales

 

 

 

50.4

%

 

 

19.7

%

 

 

34.8

%

 

 

 

 

 

 

Note: Sum of individual amounts may not recalculate due to rounding.

 


ę Business Wire 2022
All news about THE DUCKHORN PORTFOLIO, INC.
11/16The Duckhorn Portfolio to Report First Quarter 2023 Financial Results on December 7, 20..
BU
11/04Duckhorn Portfolio, Inc. : Entry into a Material Definitive Agreement, Creation of a Direc..
AQ
10/11Wedbush Starts Duckhorn Portfolio at Outperform With $18 Price Target, as Luxury Wine S..
MT
09/30Barclays Adjusts Duckhorn Portfolio's Price Target to $18 from $19, Reiterates Equalwei..
MT
09/29Sector Update: Consumer Stocks Edging Slightly Above Midday Lows
MT
09/29Sector Update: Consumer
MT
09/29The Duckhorn Portfolio Reports Higher Fiscal Q4 Revenue, Flat EPS; Fiscal 2023 Guidance..
MT
09/29Jefferies Adjusts Duckhorn Portfolio's Price Target to $21 From $23, Reiterates Buy Rat..
MT
09/28Transcript : The Duckhorn Portfolio, Inc., Q4 2022 Earnings Call, Sep 28, 202..
CI
09/28The Duckhorn Portfolio Reports Higher Fiscal Q4 Revenue, Flat EPS; Fiscal 2023 Guidance..
MT
More news
Analyst Recommendations on THE DUCKHORN PORTFOLIO, INC.
More recommendations
Financials (USD)
Sales 2023 398 M - -
Net income 2023 69,6 M - -
Net Debt 2023 204 M - -
P/E ratio 2023 26,9x
Yield 2023 -
Capitalization 1 874 M 1 874 M -
EV / Sales 2023 5,23x
EV / Sales 2024 4,73x
Nbr of Employees 446
Free-Float 37,2%
Chart THE DUCKHORN PORTFOLIO, INC.
Duration : Period :
The Duckhorn Portfolio, Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends THE DUCKHORN PORTFOLIO, INC.
Short TermMid-TermLong Term
TrendsBullishBearishBearish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus BUY
Number of Analysts 9
Last Close Price 16,31 $
Average target price 19,22 $
Spread / Average Target 17,9%
EPS Revisions
Managers and Directors
Alex Ryan President & Chief Executive Officer
Lori Beaudoin Chief Financial Officer & Executive Vice President
Zach Rasmuson Chief Operating Officer & Executive Vice President
James Lewis O'Hara Independent Director
Deirdre A. Mahlan Independent Director
Sector and Competitors
1st jan.Capi. (M$)
THE DUCKHORN PORTFOLIO, INC.-30.12%1 874
TREASURY WINE ESTATES LIMITED13.17%6 859
VIÑA CONCHA Y TORO S.A.-19.47%885
C&C GROUP PLC-21.32%876
LAURENT-PERRIER5.80%678
DELEGAT GROUP LIMITED-29.58%645