THOMASVILLE, Ga., Nov. 8, 2024
/PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO) today reported
financial results for the company's 12-week third quarter ended
October 5, 2024.
Third Quarter Summary:
Compared to the prior year
third quarter where applicable
- Net sales(1) decreased 0.7% to $1.191 billion as positive pricing/mix was more
than offset by volume declines.
- Net income increased $111.7
million to $65.0 million,
primarily due to growth in operating income from a decrease in
legal settlements and related costs, partially offset by higher net
interest expense. Adjusted net income(2) increased 12.4% to
$69.3 million.
- Adjusted EBITDA(2) increased 10.0% to $133.3 million, representing 11.2% of net sales,
a 110-basis point increase.
- Diluted EPS increased $0.53 to
$0.31. Adjusted diluted EPS(2)
increased $0.04 to $0.33.
Chairman and CEO Remarks:
"Strong performance by our leading brands and successful
execution of our cost initiatives and portfolio strategy drove
better-than-expected earnings in the third quarter," said Ryals
McMullian, chairman and CEO of Flowers Foods. "We handily outpaced
the bread category, growing tracked channel sales in both units and
dollars. Those results were achieved despite headwinds from a
pressured consumer, which also particularly impacted our sweet
baked goods and fast food businesses. Additionally, implementation
of our portfolio strategy enhanced performance in our
away-from-home business, improving profitability of existing
business and adding higher margin new accounts.
"We are narrowing our 2024 financial outlook to reflect greater
certainty as we enter the fourth quarter and strong relative
performance in the branded retail bread category, partially offset
by headwinds from consumer and promotional behavior. We also
expect continued benefits from new business wins and efficiency
initiatives. Beyond 2024, our focus remains on enhancing
shareholder value and delivering results consistent with our
long-term financial targets."
For the 52-week Fiscal 2024, the Company Expects:
- Net sales in the range of approximately $5.116 billion to $5.147
billion, representing 0.5% to 1.1% growth compared to the
prior year. Prior guidance called for net sales in the range of
approximately $5.091 billion to
$5.172 billion, representing 0.0% to
1.6% growth.
- Adjusted EBITDA(3) in the range of approximately
$530 million to $542 million, compared to prior guidance of
approximately $524 million to
$553 million.
- Adjusted diluted EPS(2) in the range of approximately
$1.24 to $1.28, compared to prior guidance of
approximately $1.20 to $1.30.
The company's outlook is based on the following assumptions:
- Depreciation and amortization in the range of $155 million to $160
million.
- Net interest expense of approximately $20 million to $24
million.
- An effective tax rate of approximately 25%.
- Weighted average diluted share count for the year of
approximately 212.5 million shares.
- Capital expenditures in the range of $130 million to $140
million, with $5 million to
$7 million related to the ERP
upgrade, compared to prior guidance in the range of $145 million to $155
million, with $3 million to
$6 million related to the ERP
upgrade.
Matters Affecting Comparability:
Reconciliation of
Earnings per Share to Adjusted Earnings per Share
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Net income (loss) per
diluted common share
|
|
$
|
0.31
|
|
|
$
|
(0.22)
|
|
Business process
improvement costs
|
|
NM
|
|
|
|
0.02
|
|
Plant closure costs and
impairment of assets
|
|
|
0.02
|
|
|
NM
|
|
Restructuring
charges
|
|
|
—
|
|
|
NM
|
|
Legal settlements and
related costs
|
|
NM
|
|
|
|
0.49
|
|
Adjusted net income per
diluted common share
|
|
$
|
0.33
|
|
|
$
|
0.29
|
|
|
NM - not
meaningful.
Certain amounts may
not add due to rounding.
|
Consolidated Third Quarter Operating
Highlights
Compared to the prior year third quarter where
applicable
- Net sales decreased 0.7% to $1.191
billion. Pricing/mix(4) increased 1.7% and
volume(5) declined 2.4%.
- Branded Retail net sales decreased $11.5
million or 1.5% to $760.6
million due to unfavorable price/mix resulting from
increased promotional activity, and volume declines. Branded cake
drove the volume decrease, partially offset by volume growth in
branded bread products. Pricing/mix(4) declined 0.9% and
volume(5) decreased 0.6%.
- Other net sales increased $2.8
million or 0.7% to $430.0
million due to significant favorable price/mix from
optimizing our non-retail business, most notably in foodservice,
partially offset by volume declines concentrated in vending,
foodservice, and institutional sales. Pricing/mix(4) rose 4.9%
and volume(5) declined 4.2%.
- Materials, supplies, labor, and other production costs
(exclusive of depreciation and amortization) were 50.2% of net
sales, a 130-basis point decrease. These costs decreased as a
percentage of net sales due to moderating ingredient and packaging
costs, improved net sales price/mix, and decreased product returns.
Lower production volumes, higher workforce-related costs, and
increased outside purchases of product (sales with no associated
ingredient costs) partially offset the overall improvement.
- Selling, distribution, and administrative (SD&A) expenses
were 38.7% of net sales, a 1,170-basis point decrease. SD&A
decreased as a percentage of net sales due to significantly lower
legal settlements and related costs, as well as lower distributor
distribution fees, marketing expense, logistics and freight costs,
and consulting costs. These items were partially offset by
increased workforce-related costs, higher rent expense, and lower
scrap dough income. Excluding matters affecting comparability,
adjusted SD&A(2) was 38.6% of net sales, a 20 basis point
increase.
- Legal settlements and related costs were $0.8 million, or 0.1% of net sales, compared to
$137.5 million, or 11.5% of net sales
in the prior year quarter.
- The company recognized plant closure costs and asset
impairments of $4.5 million, which
represented 0.4% of net sales, primarily related to the closure of
its Baton Rouge bakery. In the prior year quarter, the company
recorded an impairment charge of $1.0
million, or 0.1% of net sales, related to an agreement to
sell a warehouse classified as held for sale.
- Depreciation and amortization (D&A) expenses were
$37.3 million or 3.1% of net sales, a
10-basis point increase.
- Net interest expense increased $0.8
million primarily due to lower interest income resulting
from decreases in distributor notes receivable outstanding.
- Net income increased $111.7
million to $65.0 million.
Adjusted net income(2) increased 12.4% to $69.3 million.
- Adjusted EBITDA(2) increased 10.0% to $133.3 million, representing 11.2% of net sales,
a 110-basis point increase.
Cash Flow, Capital Allocation, and Capital Return
Year-to-date, through the third quarter of fiscal 2024, cash
flow from operating activities increased $25.1 million to $282.4
million, capital expenditures decreased $10.4 million to $86.6
million, and dividends paid to shareholders increased
$5.8 million to $152.5 million. Cash and cash equivalents were
$15.0 million at quarter end.
(1)
|
Any reference to
sales refers to net sales inclusive of allowances and deductions
against gross sales
|
(2)
|
Adjusted for items
affecting comparability. See reconciliations of non-GAAP measures
in the financial statements following this release. Earnings are
net income (loss). EBITDA and Adjusted EBITDA are reconciled
to net income (loss).
|
(3)
|
No reconciliation of
the forecasted range for adjusted EBITDA to net income for the
52-week Fiscal 2024 is included in this press release because the
company is unable to quantify certain amounts that would be
required to be included in the GAAP measure without unreasonable
efforts. In addition, the company believes such reconciliation
would imply a degree of precision that would be confusing or
misleading to investors.
|
(4)
|
Calculated as
(current year period units X change in price per unit) / prior year
period net sales dollars
|
(5)
|
Calculated as (prior
year period price per unit X change in units) / prior year period
net sales dollars
|
Pre-Recorded Management Remarks and Question and Answer
Webcast
In conjunction with this release, pre-recorded
management remarks and a supporting slide presentation will be
posted to the Flowers Foods website. The company will host a live
question and answer webcast at 8:30
a.m. (Eastern) on November 8,
2024. The pre-recorded remarks and webcast will be archived
on the investors page of flowersfoods.com.
About Flowers Foods
Headquartered in Thomasville, Ga., Flowers Foods, Inc.
(NYSE: FLO) is one of the largest producers of packaged bakery
foods in the United States with
2023 net sales of $5.1 billion.
Flowers operates bakeries across the country that produce a wide
range of bakery products. Among the company's top brands are
Nature's Own, Dave's Killer Bread, Wonder, Canyon
Bakehouse, and Tastykake. Learn more at
www.flowersfoods.com.
FLO-CORP FLO-IR
Forward-Looking Statements
Statements contained in this press release and certain other
written or oral statements made from time to time by Flowers Foods,
Inc. (the "company", "Flowers Foods", "Flowers", "us", "we", or
"our") and its representatives that are not historical facts are
forward-looking statements as defined in the Private Securities
Litigation Reform Act of 1995. Forward-looking statements relate to
current expectations regarding our business and our future
financial condition and results of operations and are often
identified by the use of words and phrases such as "anticipate,"
"believe," "continue," "could," "estimate," "expect," "intend,"
"may," "plan," "predict," "project," "should," "will," "would," "is
likely to," "is expected to" or "will continue," or the negative of
these terms or other comparable terminology. These forward-looking
statements are based upon assumptions we believe are reasonable.
Forward-looking statements are based on current information and are
subject to risks and uncertainties that could cause our actual
results to differ materially from those projected. Certain factors
that may cause actual results, performance, liquidity, and
achievements to differ materially from those projected are
discussed in our Annual Report on Form 10-K for the year ended
December 30, 2023 (the "Form 10-K")
and Quarterly Reports on Form 10-Q filed with the Securities and
Exchange Commission ("SEC") and may include, but are not limited
to, (a) unexpected changes in any of the following: (1) general
economic and business conditions; (2) the competitive setting in
which we operate, including advertising or promotional strategies
by us or our competitors, as well as changes in consumer demand;
(3) interest rates and other terms available to us on our
borrowings; (4) supply chain conditions and any related impact on
energy and raw materials costs and availability and hedging
counter-party risks; (5) relationships with or increased costs
related to our employees and third-party service providers; (6)
laws and regulations (including environmental and health-related
issues); and (7) accounting standards or tax rates in the markets
in which we operate, (b) the loss or financial instability of
any significant customer(s), including as a result of product
recalls or safety concerns related to our products, (c) changes in
consumer behavior, trends and preferences, including health and
whole grain trends, and the movement toward less expensive store
branded products, (d) the level of success we achieve in developing
and introducing new products and entering new markets, (e) our
ability to implement new technology and customer requirements as
required, (f) our ability to operate existing, and any new,
manufacturing lines according to schedule, (g) our ability to
implement and achieve our corporate responsibility goals in
accordance with regulatory requirements and expectations of
stakeholders, suppliers, and customers; (h) our ability to execute
our business strategies which may involve, among other things, (1)
the ability to realize the intended benefits of completed, planned
or contemplated acquisitions, dispositions or joint ventures, (2)
the deployment of new systems (e.g., our enterprise resource
planning ("ERP") system), distribution channels and technology, and
(3) an enhanced organizational structure (e.g., our sales and
supply chain reorganization), (i) consolidation within the baking
industry and related industries, (j) changes in pricing, customer
and consumer reaction to pricing actions (including decreased
volumes), and the pricing environment among competitors within the
industry, (k) our ability to adjust pricing to offset, or partially
offset, inflationary pressure on the cost of our products,
including ingredient and packaging costs; (l) disruptions in our
direct-store-delivery distribution model, including litigation or
an adverse ruling by a court or regulatory or governmental body
that could affect the independent contractor classifications of the
independent distributor partners, and changes to our
direct-store-delivery distribution model in California, (m) increasing legal complexity
and legal proceedings that we are or may become subject to, (n)
labor shortages and turnover or increases in employee and
employee-related costs, (o) the credit, business, and legal risks
associated with independent distributor partners and customers,
which operate in the highly competitive retail food and foodservice
industries, (p) any business disruptions due to political
instability, pandemics, armed hostilities (including the ongoing
conflict between Russia and
Ukraine and the conflict in the
Middle East), incidents of
terrorism, natural disasters, labor strikes or work stoppages,
technological breakdowns, product contamination, product recalls or
safety concerns related to our products, or the responses to or
repercussions from any of these or similar events or conditions and
our ability to insure against such events, (q) the failure of our
information technology systems to perform adequately, including any
interruptions, intrusions, cyber-attacks or security breaches of
such systems or risks associated with the implementation of the
upgrade of our ERP system; and (r) the potential impact of climate
change on the company, including physical and transition risks,
availability or restriction of resources, higher regulatory and
compliance costs, reputational risks, and availability of capital
on attractive terms. The foregoing list of important factors does
not include all such factors, nor does it necessarily present them
in order of importance. In addition, you should consult other
disclosures made by the company (such as in our other filings with
the SEC or in company press releases) for other factors that may
cause actual results to differ materially from those projected by
the company. Refer to Part I, Item 1A., Risk Factors, of the Form
10-K, Part II, Item 1A., Risk Factors, of the
Form 10-Q for the quarter ended October 5, 2024 and subsequent filings with the
SEC for additional information regarding factors that could affect
the company's results of operations, financial condition and
liquidity. We caution you not to place undue reliance on
forward-looking statements, as they speak only as of the date made
and are inherently uncertain. The company undertakes no obligation
to publicly revise or update such statements, except as required by
law. You are advised, however, to consult any further public
disclosures by the company (such as in our filings with the SEC or
in company press releases) on related subjects.
Information Regarding Non-GAAP Financial Measures
The company prepares its consolidated financial statements in
accordance with U.S. Generally Accepted Accounting Principles
(GAAP). However, from time to time, the company may present in its
public statements, press releases and SEC filings, non-GAAP
financial measures such as, EBITDA, adjusted EBITDA, adjusted
EBITDA margin, adjusted net income, adjusted diluted EPS, adjusted
income tax expense, adjusted selling, distribution and
administrative expenses (SD&A), and gross margin excluding
depreciation and amortization. The reconciliations attached provide
reconciliations of the non-GAAP measures used in this presentation
or release to the most comparable GAAP financial measure. The
company's definitions of these non-GAAP measures may differ from
similarly titled measures used by others. These non-GAAP measures
should be considered supplemental to, and not a substitute for,
financial information prepared in accordance with GAAP.
The company defines EBITDA as earnings before interest, taxes,
depreciation and amortization. Earnings are net income. The company
believes that EBITDA is a useful tool for managing the operations
of its business and is an indicator of the company's ability to
incur and service indebtedness and generate free cash flow. The
company also believes that EBITDA measures are commonly reported
and widely used by investors and other interested parties as
measures of a company's operating performance and debt servicing
ability because EBITDA measures assist in comparing performance on
a consistent basis without regard to depreciation or amortization,
which can vary significantly depending upon accounting methods and
non-operating factors (such as historical cost). EBITDA is also a
widely-accepted financial indicator of a company's ability to incur
and service indebtedness.
EBITDA should not be considered an alternative to (a) income
from operations or net income (loss) as a measure of operating
performance; (b) cash flows provided by operating, investing and
financing activities (as determined in accordance with GAAP) as a
measure of the company's ability to meet its cash needs; or (c) any
other indicator of performance or liquidity that has been
determined in accordance with GAAP.
The company defines adjusted EBITDA, adjusted EBITDA margin,
adjusted net income, adjusted diluted EPS, adjusted income tax
expense and adjusted SD&A, respectively, to exclude additional
costs that the company considers important to present to investors
to increase the investors' insights about the company's core
operations. These costs include, but are not limited to, the costs
of closing a plant or costs associated with acquisition-related
activities, restructuring activities, certain impairment charges,
legal settlements, costs to implement an enterprise resource
planning system and enhance bakery digital capabilities (business
process improvement costs) to provide investors direct insight into
these costs, and other costs impacting past and future
comparability. The company believes that these measures, when
considered together with its GAAP financial results, provides
management and investors with a more complete understanding of its
business operating results, including underlying trends, by
excluding the effects of certain charges. Adjusted EBITDA is used
as the primary performance measure in the company's 2014 Omnibus
Equity and Incentive Compensation Plan (Amended and Restated
Effective May 25, 2023).
Presentation of gross margin includes depreciation and
amortization in the materials, supplies, labor and other production
costs according to GAAP. Our method of presenting gross margin
excludes the depreciation and amortization components, as discussed
above.
The reconciliations attached provide reconciliations of the
non-GAAP measures used in this release to the most comparable GAAP
financial measure.
Flowers Foods,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(000's
omitted)
|
|
|
|
October 5,
2024
|
|
|
December 30,
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
14,975
|
|
|
$
|
22,527
|
|
Other current
assets
|
|
|
676,506
|
|
|
|
655,422
|
|
Property, plant and
equipment, net
|
|
|
947,702
|
|
|
|
962,981
|
|
Right-of-use leases,
net
|
|
|
308,995
|
|
|
|
276,864
|
|
Distributor notes
receivable (1)
|
|
|
128,576
|
|
|
|
133,335
|
|
Other
assets
|
|
|
39,765
|
|
|
|
40,286
|
|
Cost in excess of net
tangible assets, net
|
|
|
1,313,440
|
|
|
|
1,335,538
|
|
Total
assets
|
|
$
|
3,429,959
|
|
|
$
|
3,426,953
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities
|
|
$
|
504,388
|
|
|
$
|
611,546
|
|
Long-term
debt
|
|
|
1,054,143
|
|
|
|
1,048,144
|
|
Right-of-use lease
liabilities (2)
|
|
|
315,803
|
|
|
|
284,501
|
|
Other
liabilities
|
|
|
149,099
|
|
|
|
130,980
|
|
Stockholders'
equity
|
|
|
1,406,526
|
|
|
|
1,351,782
|
|
Total liabilities and
stockholders' equity
|
|
$
|
3,429,959
|
|
|
$
|
3,426,953
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes current
portion of $16,243 and $9,764, respectively.
|
(2)
|
Includes current
portion of $64,673 and $47,606, respectively.
|
Flowers Foods,
Inc.
|
Consolidated
Statement of Operations
|
(000's omitted, except
per share data)
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Net sales
|
|
$
|
1,190,561
|
|
|
$
|
1,199,260
|
|
|
$
|
3,992,362
|
|
|
$
|
3,961,803
|
|
Materials, supplies,
labor and other production costs (exclusive of
depreciation and amortization shown separately
below)
|
|
|
598,209
|
|
|
|
617,468
|
|
|
|
2,008,757
|
|
|
|
2,044,417
|
|
Selling, distribution,
and administrative expenses
|
|
|
460,359
|
|
|
|
603,954
|
|
|
|
1,557,010
|
|
|
|
1,671,813
|
|
Restructuring
charges
|
|
|
—
|
|
|
|
179
|
|
|
|
7,403
|
|
|
|
6,873
|
|
Plant closure costs and
impairment of assets
|
|
|
4,483
|
|
|
|
1,034
|
|
|
|
9,860
|
|
|
|
1,034
|
|
Depreciation and
amortization expense
|
|
|
37,331
|
|
|
|
35,974
|
|
|
|
122,393
|
|
|
|
114,693
|
|
Income (loss) from
operations
|
|
|
90,179
|
|
|
|
(59,349)
|
|
|
|
286,939
|
|
|
|
122,973
|
|
Other pension
benefit
|
|
|
(119)
|
|
|
|
(62)
|
|
|
|
(395)
|
|
|
|
(207)
|
|
Interest expense,
net
|
|
|
4,778
|
|
|
|
4,010
|
|
|
|
15,297
|
|
|
|
12,147
|
|
Income (loss) before
income taxes
|
|
|
85,520
|
|
|
|
(63,297)
|
|
|
|
272,037
|
|
|
|
111,033
|
|
Income tax expense
(benefit)
|
|
|
20,536
|
|
|
|
(16,567)
|
|
|
|
67,043
|
|
|
|
23,293
|
|
Net income
(loss)
|
|
$
|
64,984
|
|
|
$
|
(46,730)
|
|
|
$
|
204,994
|
|
|
$
|
87,740
|
|
Net income (loss) per
diluted common share
|
|
$
|
0.31
|
|
|
$
|
(0.22)
|
|
|
$
|
0.97
|
|
|
$
|
0.41
|
|
Diluted weighted
average shares outstanding
|
|
|
211,975
|
|
|
|
211,522
|
|
|
|
212,123
|
|
|
|
213,455
|
|
Flowers Foods,
Inc.
|
Condensed
Consolidated Statement of Cash Flows
|
(000's
omitted)
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
64,984
|
|
|
$
|
(46,730)
|
|
|
$
|
204,994
|
|
|
$
|
87,740
|
|
Adjustments to
reconcile net income (loss) to net cash from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
non-cash adjustments
|
|
|
58,273
|
|
|
|
6,458
|
|
|
|
182,843
|
|
|
|
111,814
|
|
Changes
in assets and liabilities and pension plan contributions
|
|
|
(9,308)
|
|
|
|
168,683
|
|
|
|
(105,467)
|
|
|
|
57,764
|
|
Net cash provided by
operating activities
|
|
|
113,949
|
|
|
|
128,411
|
|
|
|
282,370
|
|
|
|
257,318
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of property, plant and equipment
|
|
|
(25,373)
|
|
|
|
(28,618)
|
|
|
|
(86,624)
|
|
|
|
(97,003)
|
|
Proceeds
from sale of property, plant and equipment
|
|
|
1,231
|
|
|
|
1,503
|
|
|
|
2,040
|
|
|
|
2,278
|
|
Acquisition of business
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(274,755)
|
|
Investment in unconsolidated affiliate
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,981)
|
|
Other
|
|
|
(12,295)
|
|
|
|
(1,051)
|
|
|
|
(28,358)
|
|
|
|
4,926
|
|
Net cash disbursed
for investing activities
|
|
|
(36,437)
|
|
|
|
(28,166)
|
|
|
|
(112,942)
|
|
|
|
(366,535)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
paid
|
|
|
(50,543)
|
|
|
|
(48,603)
|
|
|
|
(152,489)
|
|
|
|
(146,726)
|
|
Stock
repurchases
|
|
|
—
|
|
|
|
(4,647)
|
|
|
|
(22,703)
|
|
|
|
(30,891)
|
|
Net
change in debt borrowings
|
|
|
(15,000)
|
|
|
|
(37,000)
|
|
|
|
5,000
|
|
|
|
145,000
|
|
Payments
on financing leases
|
|
|
(66)
|
|
|
|
(461)
|
|
|
|
(235)
|
|
|
|
(1,513)
|
|
Other
|
|
|
(3,794)
|
|
|
|
(6,684)
|
|
|
|
(6,553)
|
|
|
|
(7,226)
|
|
Net cash disbursed
for financing activities
|
|
|
(69,403)
|
|
|
|
(97,395)
|
|
|
|
(176,980)
|
|
|
|
(41,356)
|
|
Net increase (decrease)
in cash and cash equivalents
|
|
|
8,109
|
|
|
|
2,850
|
|
|
|
(7,552)
|
|
|
|
(150,573)
|
|
Cash and cash
equivalents at beginning of period
|
|
|
6,866
|
|
|
|
11,711
|
|
|
|
22,527
|
|
|
|
165,134
|
|
Cash and cash
equivalents at end of period
|
|
$
|
14,975
|
|
|
$
|
14,561
|
|
|
$
|
14,975
|
|
|
$
|
14,561
|
|
Flowers Foods,
Inc.
|
Net Sales by Sales
Class and Net Sales Bridge
|
(000's
omitted)
|
|
Net Sales by
Sales Class
|
|
Net Sales by
Sales Class
|
|
For the 12-Week
Period
Ended
|
|
|
For the 12-Week
Period
Ended
|
|
|
|
|
|
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
$ Change
|
|
|
% Change
|
|
Branded
Retail
|
|
$
|
760,580
|
|
|
$
|
772,082
|
|
|
$
|
(11,502)
|
|
|
|
(1.5)
|
%
|
Other
|
|
|
429,981
|
|
|
|
427,178
|
|
|
|
2,803
|
|
|
|
0.7
|
%
|
Total Net
Sales
|
|
$
|
1,190,561
|
|
|
$
|
1,199,260
|
|
|
$
|
(8,699)
|
|
|
|
(0.7)
|
%
|
|
Net Sales by
Sales Class
|
|
For the 40-Week
Period
Ended
|
|
|
For the 40-Week
Period
Ended
|
|
|
|
|
|
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
$ Change
|
|
|
% Change
|
|
Branded
Retail
|
|
$
|
2,565,310
|
|
|
$
|
2,539,890
|
|
|
$
|
25,420
|
|
|
|
1.0
|
%
|
Other
|
|
|
1,427,052
|
|
|
|
1,421,913
|
|
|
|
5,139
|
|
|
|
0.4
|
%
|
Total Net
Sales
|
|
$
|
3,992,362
|
|
|
$
|
3,961,803
|
|
|
$
|
30,559
|
|
|
|
0.8
|
%
|
Net Sales
Bridge
|
|
For the 12-week
period ended October 5, 2024
|
|
Branded
Retail
|
|
|
Other
|
|
|
Total
|
|
Pricing/mix*
|
|
|
(0.9)
|
%
|
|
|
4.9
|
%
|
|
|
1.7
|
%
|
Volume*
|
|
|
(0.6)
|
%
|
|
|
(4.2)
|
%
|
|
|
(2.4)
|
%
|
Total percentage
point change in net sales
|
|
|
(1.5)
|
%
|
|
|
0.7
|
%
|
|
|
(0.7)
|
%
|
|
For the 40-week
period ended October 5, 2024
|
|
Branded
Retail
|
|
|
Other
|
|
|
Total
|
|
Pricing/mix*
|
|
|
0.9
|
%
|
|
|
3.2
|
%
|
|
|
2.0
|
%
|
Volume*
|
|
|
(0.1)
|
%
|
|
|
(3.0)
|
%
|
|
|
(1.4)
|
%
|
Acquisition until
cycled on February 17, 2024
|
|
|
0.2
|
%
|
|
|
0.2
|
%
|
|
|
0.2
|
%
|
Total percentage
point change in net sales
|
|
|
1.0
|
%
|
|
|
0.4
|
%
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
* Computations above
are calculated as follows (the Total column is consolidated and is
not adding the Branded Retail and Other columns):
|
|
Price/Mix $ = Current
year period units × change in price per unit
|
|
Price/Mix % =
Price/Mix $ ÷ Prior year period Net Sales $
|
|
|
|
|
|
|
|
|
|
|
|
Volume $ = Prior year
period price per unit × change in units
|
|
Volume % = Volume $ ÷
Prior year period Net Sales $
|
|
Flowers Foods,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Measures
|
(000's omitted, except
per share data)
|
|
|
|
Reconciliation of
Earnings (Loss) per Share to Adjusted Earnings per
Share
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Net income (loss) per
diluted common share
|
|
$
|
0.31
|
|
|
$
|
(0.22)
|
|
|
$
|
0.97
|
|
|
$
|
0.41
|
|
Business process
improvement costs
|
|
NM
|
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
0.07
|
|
Plant closure costs and
impairment of assets
|
|
|
0.02
|
|
|
NM
|
|
|
|
0.03
|
|
|
NM
|
|
Restructuring
charges
|
|
|
—
|
|
|
NM
|
|
|
|
0.03
|
|
|
|
0.02
|
|
Restructuring-related
implementation costs
|
|
|
—
|
|
|
|
—
|
|
|
|
0.01
|
|
|
|
—
|
|
Acquisition-related
costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.01
|
|
Legal settlements and
related costs
|
|
NM
|
|
|
|
0.49
|
|
|
NM
|
|
|
|
0.48
|
|
Adjusted net income per
diluted common share
|
|
$
|
0.33
|
|
|
$
|
0.29
|
|
|
$
|
1.06
|
|
|
$
|
1.00
|
|
NM - not
meaningful.
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain amounts may
not add due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Gross Margin
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Net sales
|
|
$
|
1,190,561
|
|
|
$
|
1,199,260
|
|
|
$
|
3,992,362
|
|
|
$
|
3,961,803
|
|
Materials, supplies,
labor and other production costs (exclusive
of depreciation and amortization)
|
|
|
598,209
|
|
|
|
617,468
|
|
|
|
2,008,757
|
|
|
|
2,044,417
|
|
Gross margin excluding
depreciation and amortization
|
|
|
592,352
|
|
|
|
581,792
|
|
|
|
1,983,605
|
|
|
|
1,917,386
|
|
Less depreciation and
amortization for production activities
|
|
|
20,914
|
|
|
|
19,225
|
|
|
|
67,581
|
|
|
|
62,932
|
|
Gross margin
|
|
$
|
571,438
|
|
|
$
|
562,567
|
|
|
$
|
1,916,024
|
|
|
$
|
1,854,454
|
|
Depreciation and
amortization for production activities
|
|
$
|
20,914
|
|
|
$
|
19,225
|
|
|
$
|
67,581
|
|
|
$
|
62,932
|
|
Depreciation and
amortization for selling, distribution, and
administrative activities
|
|
|
16,417
|
|
|
|
16,749
|
|
|
|
54,812
|
|
|
|
51,761
|
|
Total depreciation and
amortization
|
|
$
|
37,331
|
|
|
$
|
35,974
|
|
|
$
|
122,393
|
|
|
$
|
114,693
|
|
|
|
Reconciliation of
Selling, Distribution, and Administrative Expenses to
Adjusted SD&A
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period
Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period
Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Selling, distribution,
and administrative expenses
(SD&A)
|
|
$
|
460,359
|
|
|
$
|
603,954
|
|
|
$
|
1,557,010
|
|
|
$
|
1,671,813
|
|
Business process
improvement costs
|
|
|
(490)
|
|
|
|
(5,814)
|
|
|
|
(5,779)
|
|
|
|
(18,621)
|
|
Restructuring-related
implementation costs
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,979)
|
|
|
|
—
|
|
Acquisition-related
costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(3,712)
|
|
Legal settlements and
related costs
|
|
|
(827)
|
|
|
|
(137,529)
|
|
|
|
(827)
|
|
|
|
(137,529)
|
|
Adjusted
SD&A
|
|
$
|
459,042
|
|
|
$
|
460,611
|
|
|
$
|
1,547,425
|
|
|
$
|
1,511,951
|
|
Flowers Foods,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Measures
|
(000's omitted, except
per share data)
|
|
|
|
Reconciliation of
Net Income (Loss) to EBITDA and Adjusted EBITDA
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Net income
(loss)
|
|
$
|
64,984
|
|
|
$
|
(46,730)
|
|
|
$
|
204,994
|
|
|
$
|
87,740
|
|
Income tax expense
(benefit)
|
|
|
20,536
|
|
|
|
(16,567)
|
|
|
|
67,043
|
|
|
|
23,293
|
|
Interest expense,
net
|
|
|
4,778
|
|
|
|
4,010
|
|
|
|
15,297
|
|
|
|
12,147
|
|
Depreciation and
amortization
|
|
|
37,331
|
|
|
|
35,974
|
|
|
|
122,393
|
|
|
|
114,693
|
|
EBITDA
|
|
|
127,629
|
|
|
|
(23,313)
|
|
|
|
409,727
|
|
|
|
237,873
|
|
Other pension
benefit
|
|
|
(119)
|
|
|
|
(62)
|
|
|
|
(395)
|
|
|
|
(207)
|
|
Business process
improvement costs
|
|
|
490
|
|
|
|
5,814
|
|
|
|
5,779
|
|
|
|
18,621
|
|
Plant closure costs and
impairment of assets
|
|
|
4,483
|
|
|
|
1,034
|
|
|
|
9,860
|
|
|
|
1,034
|
|
Restructuring
charges
|
|
|
—
|
|
|
|
179
|
|
|
|
7,403
|
|
|
|
6,873
|
|
Restructuring-related
implementation costs
|
|
|
—
|
|
|
|
—
|
|
|
|
2,979
|
|
|
|
—
|
|
Acquisition-related
costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,712
|
|
Legal settlements and
related costs
|
|
|
827
|
|
|
|
137,529
|
|
|
|
827
|
|
|
|
137,529
|
|
Adjusted
EBITDA
|
|
$
|
133,310
|
|
|
$
|
121,181
|
|
|
$
|
436,180
|
|
|
$
|
405,435
|
|
Net sales
|
|
$
|
1,190,561
|
|
|
$
|
1,199,260
|
|
|
$
|
3,992,362
|
|
|
$
|
3,961,803
|
|
Adjusted EBITDA
margin
|
|
|
11.2
|
%
|
|
|
10.1
|
%
|
|
|
10.9
|
%
|
|
|
10.2
|
%
|
|
|
Reconciliation of
Income Tax Expense (Benefit) to Adjusted Income Tax
Expense
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period
Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the
40-Week Period
Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Income tax expense
(benefit)
|
|
$
|
20,536
|
|
|
$
|
(16,567)
|
|
|
$
|
67,043
|
|
|
$
|
23,293
|
|
Tax impact
of:
|
|
|
|
|
|
|
|
|
|
|
|
|
Business process
improvement costs
|
|
|
123
|
|
|
|
1,453
|
|
|
|
1,445
|
|
|
|
4,655
|
|
Plant closure costs
and impairment of assets
|
|
|
1,122
|
|
|
|
259
|
|
|
|
2,466
|
|
|
|
259
|
|
Restructuring
charges
|
|
|
—
|
|
|
|
45
|
|
|
|
1,851
|
|
|
|
1,718
|
|
Restructuring-related
implementation costs
|
|
|
—
|
|
|
|
—
|
|
|
|
745
|
|
|
|
—
|
|
Acquisition-related
costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
928
|
|
Legal settlements and
related costs
|
|
|
207
|
|
|
|
34,382
|
|
|
|
207
|
|
|
|
34,382
|
|
Adjusted income tax
expense
|
|
$
|
21,988
|
|
|
$
|
19,572
|
|
|
$
|
73,757
|
|
|
$
|
65,235
|
|
Flowers Foods,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Measures
|
(000's omitted, except
per share data)
|
|
|
|
Reconciliation of
Net Income (Loss) to Adjusted Net Income
|
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 12-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
For the 40-Week
Period Ended
|
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
|
October 5,
2024
|
|
|
October 7,
2023
|
|
Net income
(loss)
|
|
$
|
64,984
|
|
|
$
|
(46,730)
|
|
|
$
|
204,994
|
|
|
$
|
87,740
|
|
Business process
improvement costs
|
|
|
367
|
|
|
|
4,361
|
|
|
|
4,334
|
|
|
|
13,966
|
|
Plant closure costs and
impairment of assets
|
|
|
3,361
|
|
|
|
775
|
|
|
|
7,394
|
|
|
|
775
|
|
Restructuring
charges
|
|
|
—
|
|
|
|
134
|
|
|
|
5,552
|
|
|
|
5,155
|
|
Restructuring-related
implementation costs
|
|
|
—
|
|
|
|
—
|
|
|
|
2,234
|
|
|
|
—
|
|
Acquisition-related
costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,784
|
|
Legal settlements and
related costs
|
|
|
620
|
|
|
|
103,147
|
|
|
|
620
|
|
|
|
103,147
|
|
Adjusted net
income
|
|
$
|
69,332
|
|
|
$
|
61,687
|
|
|
$
|
225,128
|
|
|
$
|
213,567
|
|
|
|
Reconciliation of
Earnings per Share -
Full Year Fiscal 2024 Guidance
|
|
|
|
Range
Estimate
|
|
Net income per diluted
common share
|
|
$
|
1.15
|
|
to
|
$
|
1.19
|
|
Business process
improvement costs
|
|
|
0.02
|
|
|
|
0.02
|
|
Plant closure costs and
impairment of assets
|
|
|
0.03
|
|
|
|
0.03
|
|
Restructuring
charges
|
|
|
0.03
|
|
|
|
0.03
|
|
Restructuring-related
implementation costs
|
|
|
0.01
|
|
|
|
0.01
|
|
Legal settlements and
related costs
|
|
NM
|
|
|
NM
|
|
Adjusted net income per
diluted common share
|
|
$
|
1.24
|
|
to
|
$
|
1.28
|
|
NM - not
meaningful.
|
|
|
|
|
|
|
Certain amounts may
not add due to rounding.
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/flowers-foods-inc-reports-third-quarter-2024-results-302299345.html
SOURCE Flowers Foods, Inc.