Schedule of Financial Data for Operating Segments |
The
following tables set forth certain financial data for the Company’s operating segments (in thousands):
|
|
Years Ended December 31, |
|
Net
Sales: |
|
2023 |
|
|
2022 |
|
|
2021 |
|
Pekin Campus production, recorded as gross: |
|
|
|
|
|
|
|
|
|
Alcohol
sales |
|
$ |
502,217 |
|
|
$ |
521,273 |
|
|
$ |
498,195 |
|
Essential
ingredient sales |
|
|
217,702 |
|
|
|
225,871 |
|
|
|
189,535 |
|
Intersegment
sales |
|
|
1,427 |
|
|
|
1,212 |
|
|
|
1,193 |
|
Total
Pekin Campus sales |
|
|
721,346 |
|
|
|
748,356 |
|
|
|
688,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and distribution: |
|
|
|
|
|
|
|
|
|
|
|
|
Alcohol
sales, gross |
|
$ |
262,587 |
|
|
$ |
227,626 |
|
|
$ |
379,422 |
|
Alcohol
sales, net |
|
|
365 |
|
|
|
1,225 |
|
|
|
1,753 |
|
Intersegment
sales |
|
|
11,654 |
|
|
|
12,459 |
|
|
|
10,061 |
|
Total
marketing and distribution sales |
|
|
274,606 |
|
|
|
241,310 |
|
|
|
391,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Western Production, recorded as gross: |
|
|
|
|
|
|
|
|
|
|
|
|
Alcohol
sales |
|
$ |
166,971 |
|
|
$ |
253,605 |
|
|
$ |
107,931 |
|
Essential
ingredient sales |
|
|
57,264 |
|
|
|
90,209 |
|
|
|
31,056 |
|
Intersegment
sales |
|
|
134 |
|
|
|
22 |
|
|
|
964 |
|
Total
Western production sales |
|
|
224,369 |
|
|
|
343,836 |
|
|
|
139,951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
and other |
|
|
15,834 |
|
|
|
15,812 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment eliminations |
|
|
(13,215 |
) |
|
|
(13,693 |
) |
|
|
(12,218 |
) |
Net
sales as reported |
|
$ |
1,222,940 |
|
|
$ |
1,335,621 |
|
|
$ |
1,207,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of goods sold: |
|
|
|
|
|
|
|
|
|
Pekin Campus production |
|
$ |
710,088 |
|
|
$ |
772,755 |
|
|
$ |
638,371 |
|
Marketing and distribution |
|
|
259,234 |
|
|
|
229,288 |
|
|
|
371,371 |
|
Western production |
|
|
230,445 |
|
|
|
353,775 |
|
|
|
136,401 |
|
Corporate and other |
|
|
12,122 |
|
|
|
12,167 |
|
|
|
— |
|
Intersegment eliminations |
|
|
(4,602 |
) |
|
|
(4,814 |
) |
|
|
(6,035 |
) |
Cost of goods sold as reported |
|
$ |
1,207,287 |
|
|
$ |
1,363,171 |
|
|
$ |
1,140,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) before provision for income taxes: |
|
|
|
|
|
|
|
|
|
Pekin
Campus production |
|
$ |
(1,560 |
) |
|
$ |
(27,376 |
) |
|
$ |
41,622 |
|
Marketing
and distribution |
|
|
7,644 |
|
|
|
3,748 |
|
|
|
11,756 |
|
Western
production |
|
|
(13,506 |
) |
|
|
(7,209 |
) |
|
|
(3,762 |
) |
Corporate
and other |
|
|
(20,486 |
) |
|
|
(8,835 |
) |
|
|
(2,065 |
) |
|
|
$ |
(27,908 |
) |
|
$ |
(39,672 |
) |
|
$ |
47,551 |
|
Depreciation
and amortization expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Pekin
Campus production |
|
$ |
19,789 |
|
|
$ |
19,136 |
|
|
$ |
17,352 |
|
Western
production |
|
|
2,381 |
|
|
|
5,085 |
|
|
|
5,890 |
|
Corporate
and other |
|
|
910 |
|
|
|
874 |
|
|
|
50 |
|
|
|
$ |
23,080 |
|
|
$ |
25,095 |
|
|
$ |
23,292 |
|
|
|
|
|
|
|
|
|
|
|
Interest
expense, net of capitalized interest: |
|
|
|
|
|
|
|
|
|
Pekin
Campus production |
|
$ |
(207 |
) |
|
$ |
(381 |
) |
|
$ |
756 |
|
Marketing
and distribution |
|
|
822 |
|
|
|
1,658 |
|
|
|
963 |
|
Western
production |
|
|
1,164 |
|
|
|
(339 |
) |
|
|
167 |
|
Corporate
and other |
|
|
5,646 |
|
|
|
889 |
|
|
|
1,701 |
|
|
|
$ |
7,425 |
|
|
$ |
1,827 |
|
|
$ |
3,587 |
|
|