WILLAMETTE VALLEY VINEYARDS, INC. The following Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Company's financial statements and related notes. Some statements and information contained in this Management's Discussion and Analysis of Financial Condition and Results of Operations are not historical facts but are forward-looking statements. For a discussion of these forward-looking statements, and of important factors that could cause results to differ materially from the forward-looking statements contained in this report, see Item 1 of Part I, "Business - Forward-Looking Statements." While our significant accounting policies are described in more detail in Note 1 to our financial statements, we believe the following accounting policies are those most critical to the judgements and estimates used in the preparation
of our financial statements.
Critical Accounting Policies and Estimates
Management's Discussion and Analysis of Financial Condition and Results of Operations discussesWillamette Valley Vineyards' financial statements, which have been prepared in accordance with generally accepted accounting principles. As such, management is required to make certain estimates, judgments and assumptions that are believed to be reasonable based upon the information available. On an on-going basis, management evaluates its estimates and judgments, including those related to product returns, bad debts, inventories, leases, investments, income taxes, financing operations, and contingencies and litigation. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Revenue - The Company's principal sources of revenue are derived from direct sales and sales through distributors of wine. Distributor sales are recognized from wine sales at the time of shipment and passage of title. The Company's payment arrangements with wholesalers provide primarily 30-day terms and, to a limited extent, 45-day, 60-day, or longer terms for some international wholesalers. Direct sales through the Company's tasting rooms are recognized at the point of sales. Sales through the internet and wine club sales are recognized when the product has shipped to the customer. The Company pays depletion allowances to the Company's distributors based on their sales to their customers. The Company sets these allowances on a monthly basis and the Company's distributors bill them back on a monthly basis. All depletion expenses associated with a given month are recognized in that month as a reduction of revenues. The Company also reimburses for samples used by distributors up to 1.5% of product sold to the distributors. Sample expenses are recognized at the time the Company is billed by the distributor as a selling, general and administrative expense. 21
Amounts paid by customers to the Company for shipping and handling expenses are included in the net revenue. Expenses incurred for outbound shipping and handling charges are included in selling, general and administrative expense.
Inventory - The Company values inventories at the lower of actual cost to produce the inventory or net realizable value. The Company regularly reviews inventory quantities on hand and adjusts its production requirements for the next twelve months based on estimated forecasts of product demand. A significant decrease in demand could result in an increase in the amount of excess inventory quantities on hand. In the future, if the Company's inventory cost is determined to be greater than the net realizable value of the inventory upon sale, the Company would be required to recognize such excess costs in its cost of goods sold at the time of such determination. Therefore, although the Company makes every effort to ensure the accuracy of its forecasts of future product demand, any significant unanticipated changes in demand could have a significant impact on the ultimate selling price and cases sold and, therefore, the carrying value of the Company's inventory and its reported operating results. Additionally, the Company regularly evaluates inventory for obsolescence and marketability and if it determines that the inventory is obsolete, or no longer suitable for use or marketable, the cost of that inventory is recognized in cost of sales at the time of such determination.Vineyard Development - The Company capitalizes internal vineyard development costs prior to the vineyard land becoming fully productive. These costs consist primarily of the costs of the vines and expenditures related to labor and materials to prepare the land and construct vine trellises. Amortization of such costs as annual crop costs is done on a straight-line basis for the estimated economic useful life of the vineyard, which is estimated to be 30 years. The Company regularly evaluates the recoverability of capitalized costs. Amortization of vineyard development costs are included in capitalized crop costs that in turn are included in inventory costs and ultimately become a component of cost of goods sold. Income Taxes - The Company accounts for income taxes using the asset and liability approach. This requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial statement and the tax basis of assets and liabilities at the applicable tax rates. The Company evaluates deferred tax assets, and records a valuation allowance against those assets, if available evidence suggests that some of those assets will not be realized. The effect of uncertain tax positions would be recorded in the financial statements only after determining a more likely than not probability that the uncertain tax positions would withstand an examination by tax authorities based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. As facts and circumstances change, management reassesses these probabilities and would record any changes in the financial statements as appropriate. Overview The Company generates revenue from the sales of wine to wholesalers and direct to consumers. The Company is experiencing increased levels of competition in traditional wholesale to retail grocery distribution from largeCalifornia based wineries that are acquiring, producing, and marketingOregon branded wines. Direct to consumer sales primarily include sales through the Company's tasting rooms and wine club. Direct to consumer sales provide a higher gross profit to the Company due to prices received being closer to retail than those prices paid by wholesalers. The Company continues to emphasize growth in direct to consumer sales through use of the Hospitality Center, opening new tasting rooms and growth in wine club membership. The Company had 10,001 wine club memberships for the year endedDecember 31, 2022 , a net increase of 1,376 when compared to 2021. Additionally, the Company's preferred stock sales sinceAugust 2015 have resulted in approximately 11,778 preferred stockholders many of which the Company believes are wine enthusiasts. When considering joint ownership, we believe these new shareholders represent approximately 17,667 potential customers of the Company. The Company also has approximately 2,115 common shareholders which we believe represent an estimated 3,171 potential customers when considering joint ownership. Additionally, the Company has made a significant investment in developing alternative wine brands, products, direct sales methods, and venues. 22
Periodically, the Company will sell grapes or bulk wine, which primarily consists of inventory that does not meet Company standards or is in excess to production targets. However, this activity is not a significant part of the Company's activities.
The Company sold approximately 187,371 and 203,817 cases of produced wine during the years endedDecember 31, 2022 and 2021, respectively, a decrease of 16,447 cases, or 8.1% in the current year over the prior year. The decrease in case sales was primarily the result of reduced shipments to distributors in 2022
when compared to 2021.
Cost of Sales includes grape costs, whether purchased or grown at Company vineyards, crush costs, winemaking and processing costs, bottling, packaging, warehousing, and shipping and handling costs associated with purchased production materials. For grapes grown at Company vineyards, costs include farming expenditures and amortization of vineyard development costs.
AtDecember 31, 2022 , wine inventory included 92,779 cases of bottled wine and 688,154 gallons of bulk wine in various stages of the aging process. Case wine is expected to be sold over the next 12 to 24 months and generally before the release date of the next vintage. The Winery bottled 186,792 cases during the year endedDecember 31, 2022 . Results of Operations 2022 compared to 2021 Net income (loss) was$(646,492) and$2,445,463 , for the years endedDecember 31, 2022 and 2021, respectively, a decrease of$3,091,955 , or 126.4%, for the year endedDecember 31, 2022 over the prior year period. The primary reason for this decrease was higher net sales revenues being more than offset by higher cost of sales and operating expenses for the year endedDecember 31, 2022 , compared to the previous year. Net income (loss) applicable to common shareholders was$(2,512,943) and$1,001,180 , for the years endedDecember 31, 2022 and 2021, respectively, a decrease of$3,514,123 , or 351.0%, for the year endedDecember 31, 2022 over the prior year period. This decrease was primarily driven by lower net income and higher preferred stock dividends. The Company had net sales revenues of$33,934,081 and$31,786,864 for the yearsDecember 31, 2022 and 2021, respectively, an increase of$2,147,217 , or 6.8%, for the year endedDecember 31, 2022 over the prior year period primarily as a result of an increase in revenue from direct sales of$2,459,483 , or 18.5% in 2022 compared to 2021, which more than offset a decrease in revenue from sales to distributors of$312,266 or 1.7% in 2022 compared to 2021. The Company has three primary sales channels: direct-to-consumer retail sales, in-state sales to distributors, and out-of-state sales to distributors. During 2022, revenues from retail sales increased 18.6%, revenues from in-state sales increased 2.8%, and revenues from out-of-state sales decreased 4.3%, compared to 2021.
Direct sales included$97,652 and$103,471 of bulk wine and grape sales in the years endedDecember 31, 2022 and 2021, respectively, and represented approximately 46.4% and 41.8% of the Company's total revenue for 2022 and 2021, respectively, while the Company's remaining revenues came from sales through distributors. 23
The following table sets forth certain information regarding the Company's
revenue, excluding excise taxes, from the Winery's operations for the twelve
months ended
Year ended
December 31,
2022 2021
Retail sales $ 15,786,241 $ 13,306,156
In-state sales 5,987,410 5,824,130
Out-of-state sales 12,374,881 12,937,605
Bulk wine/miscellaneous sales 97,652 103,471
Total revenue 34,246,184 32,171,362
Less excise taxes (312,103 ) (384,498 )
Sales, net $ 33,934,081 $ 31,786,864
Retail sales revenues for the years ended December 31, 2022 and 2021 were
$15,786,241 and $13,306,156 respectively, an increase of $2,480,085 , or 18.6%,
for the year ended December 31, 2022 over the prior year period. The increase in
retail sales revenues in 2022 compared to 2021 was mostly a result of increased
revenues from the opening of four new retail locations during 2022.
Bulk Wine/miscellaneous sales revenues for the years ended December 31, 2022 and
2021 were $97,652 and $103,471 , respectively, a decrease of $5,819 , or 5.6%, for
the year ended December 31, 2022 , over the prior year period.
In-state sales revenues for the years ended
Out-of-state sales revenues for the years endedDecember 31, 2022 and 2021 were$12,374,881 and$12,937,605 , respectively, a decrease of$562,724 , or 4.3%. Management believes this decrease is related to reduced availability of product at the beginning of 2022. The Company pays alcohol excise taxes to both the OLCC and to the TTB. These taxes are based on product sales volumes. The Company is liable for the taxes upon the removal of product from the Company's warehouse on a per gallon basis. The Company also pays taxes on the grape harvest on a per ton basis to the OLCC for the Oregon Wine Board. The Company's excise related taxes for the years endedDecember 31, 2022 and 2021 were$312,103 and$384,498 , a decrease of$72,395 , for the year endedDecember 31, 2022 over the prior year period. This decrease was due primarily to the timing of removals in 2022. Cost of Sales was$15,119,985 and$13,121,191 for the years endedDecember 31, 2022 and 2021, respectively, an increase of$1,998,794 , or 15.2%, for the year endedDecember 31, 2022 , over the prior year period. This change was primarily the result of an increase in fruit and packaging costs in 2022 and the mix of vintages sold between the two periods. Gross profit was$18,814,096 and$18,665,673 for the years endedDecember 31, 2022 and 2021, respectively, an increase of$148,423 , or 0.8%, for the year endedDecember 31, 2022 over the prior year period. This increase was generally driven by an increase in sales revenues partially offset by a higher cost of sales. The gross margin percentage was 55.4% and 58.7% for the years endedDecember 31, 2022 and 2021, respectively, a decrease of 3.3 percentage points, for the year endedDecember 31, 2022 over the prior year period. This decrease in the gross profit percentage was primarily the result of an overall decrease in per case margins mostly due to the release of wines in 2022 from vintages produced with higher product costs for item such as packaging and vineyard labor. 24 Selling, general and administrative expenses were$19,360,514 and$14,975,654 for the years endedDecember 31, 2022 and 2021, respectively, an increase of$4,384,860 , or 29.3%, for the year endedDecember 31, 2022 over the prior year period. This increase was primarily as a result of more sales coming from tasting rooms which have higher selling costs and from costs related to the opening and development of four new tasting room and restaurant locations. Income (loss) from operations was$(546,418) and$3,690,019 for the years endedDecember 31, 2022 and 2021, respectively, a decrease of$4,236,437 , or 114.8%, for the year endedDecember 31, 2022 compared to the prior year period. The decrease was primary the result of the$1,821,106 contribution loss related to the opening of four new locations and the higher cost of sales in 2022.
Interest income was
Other income, net, was$142,529 and$155,183 for the years endedDecember 31, 2022 and 2021, respectively, a decrease of$12,654 , or 8.2%, for the year endedDecember 31, 2022 over the prior year period. Provision for income tax expense (benefit) was$(119,646) and$1,020,879 for the years endedDecember 31, 2022 and 2021, respectively, a decrease of$1,140,525 , or 111.7%, for the year endedDecember 31, 2022 over the prior year period. This decrease in income tax expense in 2022 compared to 2021 was primarily the result of lower income from operations in 2022, and higher tax depreciation deductions related to the higher capital spend. Income (loss) per common share after preferred dividends was$(0.51) and$0.20 for the years endedDecember 31, 2022 and 2021, respectively, a decrease of$0.71 , or 351.0%, for the year endedDecember 31, 2022 over the prior year period. The primary reason for this decrease was a decrease in net income in 2022 compared to 2021. The Company had cash balances of$338,676 atDecember 31, 2022 , and$13,747,285 atDecember 31, 2021 . The Company had an outstanding line of credit balance of$166,617 atDecember 31, 2022 , and zero outstanding balance atDecember 31 ,
2021. EBITDA
In 2022, the Company's earnings before interest, taxes, depreciation, and
amortization ("EBITDA") decreased 67.0% to
EBITDA does not reflect the impact of a number of items that affect our net income (loss), including financing costs. EBITDA is not a measure of financial performance under the accounting principles generally accepted inthe United States of America , referred to as "GAAP", and should not be considered as an alternative to net income (loss) or income (loss) from operations as a measure of performance, nor as an alternative to net cash from operating activities as a measure of liquidity. We use EBITDA as a benchmark measurement of our own operating results and as a benchmark relative to our competitors. We consider it to be a meaningful supplement to operating income (loss) as a performance measure primarily because depreciation and amortization expense are not actual cash costs, and depreciation expense varies widely from company to company in a manner that we consider largely independent of the underlying cost efficiency of our operating facilities.
EBITDA has significant limitations as an analytical tool, and should not be
considered in isolation, or as a substitute for analysis of our GAAP results as
reported. Because of these limitations, EBITDA should only be considered as a
supplemental performance measure and should not be considered as a measure of
liquidity or cash available to us to invest in the growth of our business. See
the Statement of Cash Flows set out in our financial statements included herein.
25
The following table provides a reconciliation of net income (loss) (the most comparable GAAP measure) to EBITDA for the periods indicated:
Year Ended December 31,
2022 2021
Net Income (loss) $ (646,492 ) $ 2,445,463 Depreciation and amortization expense 2,315,901 1,952,093 Interest expense
367,745 391,272
Interest income (5,496 ) (12,412 )
Income tax expense (benefit) (119,646 ) 1,020,879
EBITDA $ 1,912,012 $ 5,797,295
Sales
Wine case sales for the years ended December 31, 2022 and 2021 and ending
inventory amounts for the year ended December 31, 2022 , are shown in the
following table:
Cases Sold Cases Sold Cases On-Hand
Varietal/Product 2022 2021 December 31, 2022
Pinot Noir/Estate 16,079 17,414 13,147
Pinot Noir/Barrel Select 19,789 13,928 91
Pinot Noir/Founders Reserve 4,519 3,895 3,686Pinot Noir/Special Designates 14,083 10,384
11,754 Pinot Noir/Whole Cluster 50,674 59,683 17,903 Pinot Gris 33,568 32,991 2,362 Riesling 19,298 22,843 9,833 Chardonnay 5,010 5,831 6,077 Other 24,351 36,848 27,926 Total 187,371 203,817 92,779 Approximately 56% of the Company's case sales during 2022 were of the Company's flagship varietal, Pinot Noir. Case sales of Pinot Gris and Riesling follow with approximately 18% and 10% of case sales each, respectively. The Company sold approximately 187,371 and 203,817 cases of Company-produced wine during the years endedDecember 31, 2022 and 2021, respectively. This represents a decrease of approximately 16,447 cases, or 8.1% in 2022 compared to 2021. The decrease in case sales in 2022 compared to 2021 was primarily the result of a decrease in shipments through distributors, partially offset by an increase in direct to consumer cases. The Company has three primary sales channels: direct-to-consumer sales, in-state sales to distributors, and out-of-state sales to distributors. These three sales channels represent 46.4%, 17.5% and 36.1%, of total revenue for the year endedDecember 31, 2022 , respectively. This compares to 41.7%, 18.1% and 40.2% of total revenue for the year endedDecember 31, 2021 , respectively. Miscellaneous and grape sales are included in direct-to-consumer sales. The Company's direct-to-consumer sales and national sales to distributors offer comparable products to customers and utilize similar processes and share resources for production, selling and distribution. Direct-to-consumer sales generate a higher gross profit margin than national sales to distributors due to differentiated pricing between these segments. 26 Wine Inventory
The Company had 92,779 cases of bottled wine on-hand at the end of 2022. Management believes sufficient bulk wine inventory is on-hand to bottle 289,438 cases of wine in 2022 and that sufficient stock is on hand to meet current demand levels until the 2022 vintage becomes available.
Production Capacity Current production volumes are within the current production capacity constraints of the Winery when including storage capacity at theTualatin Winery and utilization of temporary storage when appropriate. In 2022, 186,792 cases were produced. We have the capacity to store and process about 275,000 cases of wine per year at theEstate Winery but can expand that capacity by utilizing storage at theTualatin Winery , as well as temporary storage. Management continues to invest in new production technologies intended to increase the efficiency and quality of wine production. During 2022, the Company did not choose to utilize the wine production facilities at theTualatin Winery but did utilize it for wine storage.The Tualatin Winery has capacity to produce approximately 28,000 cases of wine. Management intends to fully utilize the production capacity at theEstate Winery before expanding into the Tualatin
Winery. Grape Supply
For the 2022 and 2021 vintages, the Company grew approximately 66% and 50% of all grapes harvested, respectively. The remaining grapes harvested were purchased from other growers. In 2022 and 2021, 8% and 30% of grapes harvested were purchased under short-term contracts, and 26% and 19% of grapes harvested were purchased under long-term contracts, respectively. The Company considers short-term contracts to be for single vintage years and long-term contracts to cover multiple vintage years. Grapes are typically harvested and received in September and October of the vintage year. Upon receipt, the grapes are weighed, and a quality analysis is performed to ensure the grapes meet the standards set forth in the purchase contract. Based on the quantity of qualifying grapes received, the full amount payable to the grower is recorded to the grapes payable liability account. Approximately 50% of the grapes payable amount is due in November of the vintage year. The remaining amount is due in March of the following year. The grapes are processed into wine, which is typically bottled and available for sale between five months and two years from date of harvest. The Company received$1,868,742 and$1,166,116 worth of grapes from long-term contracts during the years endedDecember 31, 2022 and 2021, respectively. The Company received$639,677 and$1,762,282 worth of grapes from short-term contracts during the years endedDecember 31, 2022 and 2021, respectively. Total grapes payable was$1,208,673 and$1,388,601 as ofDecember 31, 2022 and 2021, respectively. Grapes payable includes$934,371 and$538,677 of grapes payable from long-term contracts as ofDecember 31, 2022 and 2021, respectively. The Company plans to address long-term grape supply needs by developing new vineyards on properties currently owned or secured by lease. The Company has approximately 37 acres of vineyards that have been planted but are in the pre-productive stage. We anticipate that these vineyards will begin producing grapes within the next one to three years. The Company has approximately 231 acres of land that is suitable for future vineyard development. The Company intends to seek out opportunities to acquire land for future grape plantings in order to continue to increase available quantities, maintain control over farming practices, more effectively manage grape costs and mitigate uncertainty associated with long-term contracts. Wine Quality Continued awareness of the Willamette Valley Vineyards brand and the quality of its wines was enhanced by national and regional media coverage throughout 2022 including the accolades below. Wine Enthusiast rated the Company's 2019 Tualatin Estate Chardonnay with 91 points, 2019 Tualatin Estate Pinot Noir with 90 points, 2017 Bernau Estate Brut with 92 points & Editors' Choice and 2017 Bernau Estate Blanc de Blancs with 91 points. Vinous rated the Company's 2019 Estate Pinot Noir with 90 points, 2019 Tualatin Estate Pinot Noir with 90 points, 2018 Elton Pinot Noir with 91 points, 2018 Bernau Block Pinot Noir with 93 points, 2018 Tualatin Estate Pinot Noir with 92 points and 2018 Hannah Pinot Noir with 92 points. Vinous also reviewed the Company's Pambrun wines and scored the 2018 Pambrun Cabernet Sauvignon with 92 points, 2018 Pambrun Merlot with 92 points and 2018 Pambrun Chrysologue with 92 points. The Company'sMaison Bleue wines received scores of 92 points for the 2019 Voyageur Syrah, 92 points from the 2019 Graveiere Syrah and 92 points
for
the 2019 Frontiere Syrah.
27
James Suckling rated the Company's 2019 Vintage 46 Chardonnay with 94 points,
2019 Vintage 46 Pinot Noir with 93 points and the 2019 Tualatin Estate
Chardonnay with 91 points. The 2019 Bernau Block Pinot Noir received 90 points
and the 2019 Elton Pinot Noir received 92 points. The inaugural vintage of the
2017 Bernau Estate Méthode Traditionnelle Brut received 91 points and the 2017
Bernau Estate Blanc de Blancs received 90 points.
The Sommeliers Choice Awards rated our 2021 Whole Cluster Rosé of Pinot Noir with Gold and 91 points and our 2021 Pinot Gris with 90 points and Gold.
Wine Enthusiast rated the Company's 2020 Riesling with 90 points & Best Buy, and in the Top 100 Best Buy Wines for 2022.
Global Fine Wine Challenge 2022 rated the company's 2018 Domaine Willamette Méthode Traditionnelle Brut 96 points & Double Gold Medal.
Seasonality The Company has historically experienced and expects to continue to experience seasonal fluctuations in its revenue and net income. Typically, first quarter sales are the lowest of any given year, and sales volumes increase progressively through the fourth quarter mostly because of consumer buying habits.
Liquidity and Capital Resources
AtDecember 31, 2022 , the Company had a working capital balance of$17.9 million and a current ratio of 2.80:1. The Company had cash balances of$338,676 , atDecember 31, 2022 .
Total cash used in operating activities for the year ended
Total cash used in investing activities for the year endedDecember 31, 2022 was$15,479,674 , which primarily consisted of cash used on construction activity and vineyard development costs. Total cash provided from financing activities for the year endedDecember 31, 2022 was$4,737,293 , which primarily consisted of proceeds from the issuance of Preferred Stock and an increase in long term debt with Farm Credit Services, being partially offset by the payment of a preferred stock dividend. In December of 2005, the Company entered into a revolving line of credit agreement withUmpqua Bank that allows borrowing up to$2,000,000 against eligible accounts receivable and inventories, as defined in the agreement. The revolving line bears interest at prime less 0.5%, with a floor of 3.25%, is payable monthly, and is subject to renewal. InJuly 2021 , the Company renewed the credit agreement untilJuly 31, 2023 . InNovember 2022 , the Company increased the borrowing line up to$5,000,000 . The Company had an outstanding line of credit balance of$166,617 atDecember 31, 2022 , at an interest rate of 6.5%, and zero outstanding balance atDecember 31, 2021 . As ofDecember 31, 2022 , the Company was out of compliance with a debt covenant. The Company has received a waiver fromUmqua Bank waiving this violation until the next measurement date ofDecember 31, 2023 . As ofDecember 31, 2022 , the Company had a total long-term debt balance of$7,062,654 , including the portion due in the next year, owed to Farm Credit Services, exclusive of debt issuance costs of$119,237 . As ofDecember 31, 2021 , the Company had a total long-term debt balance of$5,535,096 , exclusive of debt issuance costs of$132,483 . The debt with Farm Credit Services was used to finance the Hospitality Center and subsequent remodels, invest in winery equipment to increase the Company's winemaking capacity, complete the storage facility, acquire new vineyard land for future development and provide operating capital. The debt in 2022 with Farm Credit Services was used to finance completion of new restaurant and tasting room locations and provide operating capital. 28
As of
The Company believes that cash flow from operations and funds available under its existing credit facilities and preferred stock program will be sufficient to meet the Company's foreseeable short and long-term operating needs.
The Company's contractual obligations as of
Payments Due by Period
Less than 1 2 - 3 4 - 5 After 5
Total Year Years Years Years
Long-term debt $ 7,062,654 $ 496,970 $ 3,072,769 $ 1,187,195 $ 2,305,720
Notes payable 1,201,038 1,201,038 - - -
Line of credit 166,617 166,617 - - -
Grape payables 1,208,673 1,208,673 - - -
Operating leases 12,443,191 1,215,935 2,363,881 2,241,958 6,621,417
Total contractual obligations
Inflation
The Company's management does not believe inflation has had a material impact on the Company's revenues or income (loss) during 2022 or 2021.
© Edgar Online, source
