Flowers Foods, Inc. Reports First Quarter 2018 Results

From www.prnewswire.com by Flowers Foods, Inc.
Flowers Foods, Inc. Reports First Quarter 2018 Results

THOMASVILLE, Ga., May 16, 2018 /PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO), producer of Nature's Own, Wonder, Tastykake, Dave's Killer Bread, and other bakery foods, today reported financial results for the company's 16-week first quarter ended April 21, 2018.

First Quarter Summary:
Compared to the prior year first quarter where applicable

  • Sales increased 1.6% to $1.206 billion. Excluding a 2017 divestiture of a mix manufacturing business, sales increased 1.7%.
  • Diluted EPS decreased $0.05 to $0.24.
  • Adjusted diluted EPS(1) increased $0.05 to $0.30.
  • Net income decreased 15.2% to $51.2 million.
  • Adjusted net income increased 20.1% to $63.2 million
  • Adjusted EBITDA(2) increased 0.1% to $132.9 million.

(1)   See reconciliations of non-GAAP measures in the financial statements following this release.
(2)   Earnings before Interest, Taxes, Depreciation and Amortization, adjusted for certain items affecting comparability. See reconciliations of non-GAAP measures in the financial statements following this release.

CEO's Remarks
"We are pleased with the solid start to the year. We achieved record sales in the first quarter, and made important progress on our strategic priorities, giving us confidence in our ability to meet the objectives we've set for the year," said Allen Shiver, Flowers Foods president and CEO. "Sales growth for the quarter was ahead of expectations, driven by the continued strength of Dave's Killer Bread and the solid performance of our Nature's Own and Wonder brands. In April, we introduced new, artisan-style products under Nature's Own, and initial consumer response has been encouraging."

Mr. Shiver continued, "The restructuring actions we began last year under Project Centennial have empowered our new teams to grow our core brands, improve productivity, and capitalize on opportunities. As we transition to our new organizational model, we are now better able to drive brand growth through new products and innovation, enhance execution in the marketplace, and streamline our supply chain. We remain intensely focused on delivering profitable growth and higher returns on invested capital, and we are moving forward with urgency to optimize our manufacturing network to drive efficiencies and lower manufacturing costs. Through these actions we intend to drive cash flows and shareholder returns."

Reaffirmed Outlook for Fiscal 2018:

  • Expected sales in the range of approximately $3.921 billion to $3.982 billion, representing growth of approximately 0.0% to 1.6%.
  • Expected adjusted diluted EPS in the range of approximately $1.04 to $1.16, representing growth of approximately 16.9% to 30.3%.
    • Adjusted EPS guidance includes approximately $0.14 to $0.16 related to the impact of the lower effective tax rate, and excludes consulting and restructuring costs associated with Project Centennial expected to be in the range of $13 million to $16 million. Previously, the company estimated the effect of the lower tax rate to be approximately $0.15 to $0.17 and costs associated with Project Centennial to be $12 to $15 million.
    • This quarter included an additional $2.3 million revision to the multi-employer pension plan (MEPP) withdrawal liability, a pension settlement loss of $4.7 million, and a legal settlement of $1.4 million. These items are also excluded from adjusted EPS guidance for fiscal 2018.

Update on Project Centennial & Strategic Priorities
The company continues to execute on its strategic priorities under Project Centennial to reinvigorate the core business, capitalize on product adjacencies, reduce costs to fuel growth, and develop leading capabilities. Project Centennial is an enterprise-wide effort to streamline operations, drive efficiencies, and invest in strategic capabilities to strengthen the company's competitive position, drive profitable revenue growth, and create shareholder value. Highlights of the company's progress in 2018 to date include:

To reinvigorate the core business and capitalize on product adjacencies, the company:

  • Introduced Nature's Own Perfectly Crafted, a line of artisan-inspired, thick-sliced bakery-style breads that are Non-GMO Project Verified and have no artificial preservatives, colors or flavors or high fructose corn syrup;
  • Introduced Non-GMO Project Verified Nature's Own varieties in select markets;
  • Strengthened the consistency, quality, and store presence of Wonder breads and buns by standardizing sizes and formulas and updating packaging; and
  • Launched Camo for the Cause promotion to support the USO.

To reduce costs to fuel growth and develop leading capabilities, the company:

  • Continued its organizational restructuring by building teams with new capabilities, including business unit field marketing teams dedicated to capturing consumer insights in markets nationwide and sharing feedback on brand performance and campaigns;
  • Improved order quality and reduced stale product returns through closer partnership with independent distributors (IDP);
  • Achieved a significant decrease in adjusted Selling, Distribution, and Administrative (SD&A) expenses as a percentage of sales during the quarter, due to its organizational restructuring; and
  • Initiated supply chain optimization initiatives to improve efficiencies, lower costs, and drive enhanced gross margins.

As a result of its more efficient and productive organizational structure, reduced spending on purchased goods and services, continuous improvement, supply chain optimization, and improved ordering and stale reduction initiatives, the company is targeting total gross savings in fiscal 2018 of $38 million to $48 million.

Matters Affecting Comparability:

Reconciliation of Earnings per Share to Adjusted Earnings per Share

For the 16 Weeks Ended

Apr. 21, 2018

Apr. 22, 2017

Net income per diluted common share

$           0.24

$           0.29

Project Centennial consulting costs

0.02

0.05

Pension plan settlement loss

0.02

-

Legal settlement

0.01

 NM

Multi-employer pension plan withdrawal costs

0.01

-

Gain on divestiture

-

(0.09)

Lease terminations

-

 NM

Restructuring charges

 NM

-

Adjusted net income per diluted common share

$           0.30

$           0.25

NM - Not Meaningful

Consolidated First Quarter 2018 Summary
Compared to the prior year first quarter where applicable

  • Sales increased 1.6% to $1.206 billion.
  • Percentage point change in sales attributed to:
    • Pricing/mix: +1.5%
    • Volume: +0.2%
    • Divestiture: -0.1%
  • Net income decreased 15.2% to $51.2 million. Excluding matters affecting comparability, net income increased 20.1% to $63.2 million.
  • Operating income decreased 22.0% to $76.6 million. Excluding matters affecting comparability, operating income increased 2.8% to $88.0 million.
  • Adjusted EBITDA increased 0.1% to $132.9 million, or 11.0% of sales, a 20 basis point decline. Adjusted EBITDA in the first quarter of fiscal 2018 includes a $2.5 million asset impairment charge related to a non-IDP customer.
  • Materials, supplies, labor and other production costs (exclusive of depreciation and amortization) were 51.8% of sales, a 60 basis point increase. This increase was primarily driven by increases in outside purchases of product due to strong demand for DKB breakfast items, higher ingredient costs and decreases in manufacturing efficiencies, partially offset by more favorable price/mix.
  • SD&A expenses were 37.7% of sales, a 130 basis point decrease. Of this decrease, 50 basis points can be attributed to the net effect of the following matters affecting comparability: lower Project Centennial consulting costs, a higher legal settlement in the current year quarter, and a lease termination gain in the prior year. The balance of the decrease in SD&A expenses as a percentage of sales was primarily driven by decreased workforce-related costs, partially offset by higher distributor distribution fees due to a larger portion of sales being sold via independent distributors.
  • Depreciation and Amortization (D&A) expenses were $44.2 million, 3.7% of sales, a 30-basis point decrease. This decrease was driven primarily by accelerated depreciation of approximately $1.8 million relating to prior year lease terminations noted above, as well as reduced amortization expense as a result of impairing certain trademarks in the second half of fiscal 2017.

On a consolidated basis, branded retail sales increased 2.4% to $711.2 million, store branded retail sales increased 0.2% to $172.6 million, while non-retail and other sales increased 0.6% to $322.7 million. Branded retail sales increased due to continued sales growth from branded organic products and in our expansion markets, as well as from a more favorable price/mix, partially offset by declines in branded buns and rolls and branded cake. Sales of DKB products continued to increase, driven by continued volume gains and the introduction of breakfast items during the second quarter of fiscal 2017. Store branded retail sales were relatively unchanged quarter over quarter. Volume growth in foodservice and vending drove the increase in non-retail and other sales, partially offset by softer bakery outlet store sales.

DSD Segment Summary
Compared to the prior year first quarter where applicable

  • Sales increased 1.6% to $1.015 billion.
  • Percentage point change in sales attributed to:
    • Pricing/mix: 3.4%
    • Volume: -1.8%
  • Operating income decreased 3.3% to $84.4 million.
  • Adjusted EBITDA decreased 0.4% to $126.9 million.

DSD segment branded retail sales increased 2.8% to $664.1 million, store branded retail sales decreased 0.6% to $136.7 million, while non-retail and other sales decreased 0.8% to $214.7 million. Branded retail sales increased due to significant sales growth for DKB organic products, growth in our expansion markets, and improved price/mix. This was somewhat offset by declines in other branded items, with the largest decrease in branded buns and rolls and branded cake. Store branded retail sales declined quarter over quarter due to volume declines, with the largest decrease in store branded white bread. Decreased sales of products in our bakery outlet stores and, less significantly, the shift of certain foodservice business from the DSD Segment to the Warehouse Segment resulted in decreased non-retail and other sales.

The change in the DSD Segment operating income as a percent of sales was driven by $2.3 million of MEPP withdrawal costs, a $2.5 million asset impairment charge related to a non-IDP note receivable and $1.2 million of restructuring charges incurred during the first quarter of fiscal 2018, as well as increased outside purchases and higher ingredient and workforce-related costs as a percentage of sales, declines in manufacturing efficiency and a higher legal settlement in the current year quarter. Partially offsetting these items were higher sales on improved pricing and reduced stales, the benefit of the voluntary separation incentive plan (VSIP) and other restructuring initiatives, and decreased depreciation and amortization expense.

Warehouse Segment Summary
Compared to the prior year first quarter where applicable

  • Sales increased 1.7% to $191.0 million.
  • Percentage point change in sales attributed to:
    • Pricing/mix: -3.6%
    • Volume: 5.8%
    • Divestiture: -0.5%
  • Operating income decreased 67.4% to $14.6 million. In the prior year, the company recognized a gain on the divestiture of its mix business of $28.9 million.
  • Adjusted EBITDA decreased 4.1% to $21.2 million.

Warehouse segment branded retail sales decreased 3.6% to $47.0 million, store branded retail sales increased 3.5% to $35.9 million, while non-retail and other sales increased 3.6% to $108.0 million. Branded retail sales decreased mostly due to volume declines in warehouse-delivered branded organic bread. Volume increases in store branded items due to a new customer in the second half of fiscal 2017 resulted in the increase in store branded retail sales. Non-retail and other sales, which include contract manufacturing, vending and foodservice, increased primarily from volume growth in foodservice and vending sales, and to a lesser extent, the shift of certain foodservice business from the DSD Segment to the Warehouse Segment in the current year. This was partially offset by the impact of the mix manufacturing business divestiture in January of fiscal 2017 and a reduction in contract manufacturing.

The change in the Warehouse Segment operating income as a percent of sales was primarily due to the $28.9 million gain on divestiture in the prior year quarter, and a shift in mix from higher margin branded bread items to lower margin cake and foodservice items, partially offset by lower workforce-related costs.

Unallocated Corporate Expense Summary
Note: Comparisons are to consolidated sales

  • SD&A expenses decreased 110 basis points to 1.8% of consolidated sales, primarily due to the $9.0 million decrease in Project Centennial consulting costs, and to a lesser extent, stock-based compensation expense.

Cash Flow, Dividends, Share Repurchases, and Capital Allocation
In the first quarter of fiscal 2018, cash flow from operating activities was $97.1 million, capital expenditures were $26.6 million, and dividends paid were $36.2 million. During the quarter, the company had a net decrease in debt and capital lease obligations of $1.3 million.

There are 6.5 million shares remaining on the company's current share repurchase authorization. As in the past, the company expects to continue to make opportunistic share repurchases under this authorization.

Conference Call
Flowers Foods will hold a conference call to discuss its first quarter 2018 earnings at 8:30 a.m. (Eastern) on May 17, 2018. The call can be accessed by clicking on the webcast link on flowersfoods.com/investors. The call also will be archived on the company's website.

About Flowers Foods
Headquartered in Thomasville, Ga., Flowers Foods, Inc. (NYSE: FLO) is one of the largest producers of fresh packaged bakery foods in the United States with 2017 sales of $3.9 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, Wonder, Dave's Killer Bread, and Tastykake. Learn more at www.flowersfoods.com.

FLO-IR

Forward-Looking Statements
Statements contained in this press release that are not historical facts are forward-looking statements. Forward-looking statements relate to current expectations regarding our future financial condition, performance and results of operations, planned capital expenditures, long-term objectives of management, supply and demand, pricing trends and market forces, and integration plans and expected benefits of transactions 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. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ from those projected. Other factors that may cause actual results to differ from the forward-looking statements contained in this release and that may affect the company's prospects in general include, but are not limited to, (a) general economic and business conditions and the competitive conditions in the baked foods industry, including promotional and price competition, (b) changes in consumer demand for our products, including changes in consumer behavior, trends and preferences, including health and whole grain trends, and the movement toward more inexpensive store-branded products, (c) the success of productivity improvements and new product introductions, (d) a significant reduction in business with any of our major customers including a reduction from adverse developments in any of our customer's business, (e) fluctuations in commodity pricing, (f) energy and raw material costs and availability and hedging and counterparty risk, (g) our ability to fully integrate recent acquisitions into our business, (h) our ability to achieve cash flow from capital expenditures and acquisitions and the availability of new acquisitions that build shareholder value, (i) our ability to successfully implement our business strategies, including those strategies the company has initiated under Project Centennial, which may involve, among other things, the integration of recent acquisitions or the acquisition or disposition of assets at presently targeted values, the deployment of new systems and technology and an enhanced organizational structure, (j) consolidation within the baking industry and related industries, (k) disruptions in our direct-store delivery system, including litigation or an adverse ruling from a court or regulatory or government body that could affect the independent contractor classification of our independent distributors, (l) increasing legal complexity and legal proceedings that we are or may become subject to, (m) product recalls or safety concerns related to our products, and (n) the failure of our information technology systems to perform adequately, including any interruptions, intrusions or security breaches of such systems. The foregoing list of important factors does not include all such factors, nor necessarily present them in order of importance. In addition, you should consult other public disclosures made by the company, including the risk factors included in our most recently filed Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission ("SEC") and disclosures made in other filings with the SEC and company press releases, for other factors that may cause actual results to differ materially from those projected by the company. 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.

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 EBIT, EBITDA margin, adjusted EBITDA margin, adjusted net income, adjusted operating income, adjusted operating income by segment, adjusted EBIT by segment, adjusted EPS, adjusted income tax expense, adjusted selling, distribution and administrative expenses (SD&A), gross margin excluding depreciation and amortization and the ratio of net debt to adjusted EBITDA. 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 from continuing operations before interest, income taxes, depreciation, amortization and income attributable to non-controlling interest. 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. EBITDA is used as the primary performance measure in the company's 2014 Omnibus Equity and Incentive Compensation Plan. Furthermore, pursuant to the terms of our credit facility, EBITDA is used to determine the company's compliance with certain financial covenants. 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 EBIT, EBITDA margin, adjusted EBITDA margin, adjusted net income, adjusted operating income, adjusted operating income by segment, adjusted EBIT by segment, adjusted EPS, adjusted income tax expense, adjusted selling, distribution and administrative expenses (SD&A), respectively, excluding the impact of asset impairment charges, Project Centennial consulting costs, lease terminations and legal settlements, acquisition-related costs, and pension plan settlements. Adjusted income tax expense also excludes the impact of tax reform. 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.

Net debt to EBITDA is used as a measure of financial leverage employed by the company. Gross margin excluding depreciation and amortization is used as a performance measure to provide additional transparent information regarding our results of operations on a consolidated and segment basis. Changes in depreciation and amortization are separately discussed and include depreciation and amortization for materials, supplies, labor and other production costs and operating activities.

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 presentation or release to the most comparable GAAP financial measure.

Flowers Foods, Inc.

Consolidated Statement of Operations

(000's omitted, except per share data)

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Sales

$

1,206,453

$

1,187,649

Materials, supplies, labor and other production costs (exclusive
of depreciation and amortization shown separately below)

625,122

608,068

Selling, distribution and administrative expenses

454,463

463,066

Gain on divestiture

-

(28,875)

Restructuring charges

1,259

-

Impairment of assets

2,483

-

Multi-employer pension plan withdrawal costs

2,322

-

Depreciation and amortization expense

44,189

47,188

Income from operations

76,615

98,202

Other pension cost (benefit)

(735)

(1,923)

Pension plan settlement loss

4,668

-

Interest expense, net

2,901

5,048

Income before income taxes

69,781

95,077

Income tax expense

18,534

34,659

Net income

$

51,247

$

60,418

Net income per diluted common share

$

0.24

$

0.29

Diluted weighted average shares outstanding

211,311

210,275

 

 

Flowers Foods, Inc.

Segment Reporting

(000's omitted)

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Sales:

   Direct-Store-Delivery

$

1,015,484

$

999,860

   Warehouse Delivery

190,969

187,789

$

1,206,453

$

1,187,649

Gain on divestiture:

   Warehouse Delivery

$

-

$

(28,875)

$

-

$

(28,875)

Restructuring charges:

   Direct-Store-Delivery

$

1,204

$

-

   Warehouse Delivery

27

-

   Unallocated Corporate

28

-

$

1,259

$

-

Impairment of assets:

   Direct-Store-Delivery

$

2,483

$

-

$

2,483

$

-

Multi-employer pension plan withdrawal costs:

   Direct-Store-Delivery

$

2,322

$

-

$

2,322

$

-

Depreciation and amortization expense:

   Direct-Store-Delivery

$

37,470

$

41,062

   Warehouse Delivery

6,625

6,311

   Unallocated Corporate

94

(185)

$

44,189

$

47,188

EBIT:

   Direct-Store-Delivery

$

84,425

$

87,261

   Warehouse Delivery

14,562

44,695

   Unallocated Corporate

(22,372)

(33,754)

$

76,615

$

98,202

Pension plan settlement loss:

   Unallocated Corporate

$

4,668

$

-

$

4,668

$

-

EBITDA:

   Direct-Store-Delivery

$

122,024

$

128,456

   Warehouse Delivery

21,187

51,006

   Unallocated Corporate

(26,340)

(32,149)

$

116,871

$

147,313

 

 

Flowers Foods, Inc.

Condensed Consolidated Balance Sheet

(000's omitted)

April 21, 2018

Assets

     Cash and Cash Equivalents

$

34,216

     Other Current Assets

473,345

     Property, Plant & Equipment, net

721,643

     Distributor Notes Receivable (includes $25,659 current portion)

225,535

     Other Assets

16,266

     Cost in Excess of Net Tangible Assets, net

1,199,252

     Total Assets

$

2,670,257

Liabilities and Stockholders' Equity

     Current Liabilities

$

361,998

     Long-term Debt and Capital Leases (includes $11,806 current portion)

829,947

     Other Liabilities

186,781

     Stockholders' Equity

1,291,531

     Total Liabilities and Stockholders' Equity

$

2,670,257

 

 

Flowers Foods, Inc.

Condensed Consolidated Statement of Cash Flows

(000's omitted)

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Cash flows from operating activities:

Net income

$

51,247

$

60,418

Adjustments to reconcile net income to net cash

  from operating activities:

Total non-cash adjustments

62,184

26,220

Changes in assets and liabilities and pension contributions

(16,319)

(4,717)

Net cash provided by operating activities

97,112

81,921

Cash flows from investing activities:

Purchase of property, plant and equipment

(26,550)

(17,465)

Divestiture of assets

-

41,230

Proceeds from sale of property, plant and equipment

499

329

Other

(1,378)

(1,662)

Net cash disbursed for (provided by) investing activities

(27,429)

22,432

Cash flows from financing activities:

Dividends paid

(36,243)

(33,885)

Exercise of stock options

791

6,249

Stock repurchases

(2,489)

(2,151)

Net change in debt borrowings

(1,250)

(63,950)

Other

(1,405)

(10,513)

Net cash disbursed for financing activities

(40,596)

(104,250)

Net increase in cash and cash equivalents

29,087

103

Cash and cash equivalents at beginning of period

5,129

6,410

Cash and cash equivalents at end of period

$

34,216

$

6,513

 

 

Flowers Foods, Inc.

Reconciliation of GAAP to Non-GAAP Measures

(000's omitted, except per share data)

Reconciliation of Earnings per Share to Adjusted
Earnings per Share

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Net income per diluted common share

$                           0.24

$                           0.29

Gain on divestiture

-

(0.09)

Restructuring charges

 NM

-

Project Centennial consulting costs

0.02

0.05

Lease terminations and legal settlement

0.01

 NM

Pension plan settlement loss

0.02

-

Multi-employer pension plan withdrawal costs

0.01

-

Adjusted net income per diluted common share

$                           0.30

$                           0.25

NM - not meaningful.

Reconciliation of Gross Margin

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Sales

$                1,206,453

$                1,187,649

Materials, supplies, labor and other production costs (exclusive
of depreciation and amortization)

625,122

608,068

Gross Margin excluding depreciation and amortization

581,331

579,581

Less depreciation and amortization for production activities

25,285

26,031

Gross Margin

$                    556,046

$                    553,550

Depreciation and amortization for production activities

$                      25,285

$                      26,031

Depreciation and amortization for selling, distribution and
administrative activities

18,904

21,157

Total depreciation and amortization

$                      44,189

$                      47,188

Reconciliation of Net Income to Adjusted EBIT
and Adjusted EBITDA

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Net income

$                      51,247

$                      60,418

Income tax expense

18,534

34,659

Interest expense, net

2,901

5,048

Other pension cost (benefit)

(735)

(1,923)

Pension plan settlement loss

4,668

-

Earnings before interest and income taxes

76,615

98,202

Gain on divestiture

-

(28,875)

Restructuring charges

1,259

-

Project Centennial consulting costs

6,432

15,406

Lease terminations and legal settlement

1,350

815

Multi-employer pension plan withdrawal costs

2,322

-

Adjusted EBIT

87,978

85,548

Other pension cost (benefit)

735

1,923

Depreciation and amortization

44,189

47,188

Lease termination depreciation impact

-

(1,844)

Adjusted EBITDA

$                    132,902

$                    132,815

Sales

$                1,206,453

$                1,187,649

Adjusted EBITDA margin

11.0%

11.2%

Reconciliation of Income Tax Expense to
Adjusted Income Tax Expense

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Income tax expense

$                      18,534

$                      34,659

Tax impact of:

Gain on divestiture

-

(11,117)

Restructuring charges

318

-

Project Centennial consulting costs

1,624

5,931

Lease terminations and legal settlement

341

314

Pension plan settlement loss

1,179

-

Multi-employer pension plan withdrawal costs

586

-

Adjusted income tax expense

$                      22,582

$                      29,787

Reconciliation of Net Income to
Adjusted Net Income

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Net income

$                      51,247

$                      60,418

Gain on divestiture

-

(17,758)

Restructuring charges

941

-

Project Centennial consulting costs

4,808

9,475

Lease terminations and legal settlement

1,009

501

Pension plan settlement loss

3,489

-

Multi-employer pension plan withdrawal costs

1,736

-

Adjusted net income

$                      63,230

$                      52,636

Reconciliation of EBIT to Adjusted EBIT and
Adjusted EBITDA - DSD

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Earnings before interest and income taxes

$                      84,425

$                      87,261

Restructuring charges

1,204

-

Lease terminations and legal settlement

1,350

815

Multi-employer pension plan withdrawal costs

2,322

-

Adjusted EBIT

89,301

88,076

Depreciation and amortization

37,470

41,062

Depreciation on lease terminations

-

(1,844)

Other pension cost (benefit)

129

133

Adjusted EBITDA

$                    126,900

$                    127,427

Sales

$                1,015,484

$                    999,860

Adjusted EBITDA margin

12.5%

12.7%

Reconciliation of EBIT to Adjusted EBIT and
Adjusted EBITDA - Warehouse Delivery

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Earnings before interest and income taxes

$                      14,562

$                      44,695

Gain on divestiture

-

(28,875)

Restructuring charges

27

-

Adjusted EBIT

14,589

15,820

Depreciation and amortization

6,625

6,311

Adjusted EBITDA

$                      21,214

$                      22,131

Sales

$                    190,969

$                    187,789

Adjusted EBITDA margin

11.1%

11.8%

Reconciliation of EBIT to Adjusted EBIT and
Adjusted EBITDA - Corporate

For the 16 Week
Period Ended

For the 16 Week
Period Ended

April 21, 2018

April 22, 2017

Earnings before interest and income taxes

$                    (22,372)

$                    (33,754)

Restructuring charges

28

-

Project Centennial consulting costs

6,432

15,406

Adjusted EBIT

$                    (15,912)

$                    (18,348)

Depreciation and amortization

94

(185)

Other pension cost (benefit)

606

1,790

Adjusted EBITDA

$                    (15,212)

$                    (16,743)

Reconciliation of Earnings per Share - Full Year
Fiscal 2018 Guidance

Range Estimate

Net income per diluted common share

$                           0.95

to

$                           1.06

Project Centennial reorganization and consulting costs

0.05

0.06

Legal settlement

0.01

0.01

Pension plan settlement loss

0.02

0.02

Multi-employer pension plan withdrawal costs

0.01

0.01

Adjusted net income per diluted common share

$                           1.04

to

$                           1.16

 

Flowers Foods, Inc.

Sales Bridge

Net

Total Sales

For the 16 Week Period Ended April 21, 2018

Volume

Price/Mix

Divestiture

Change

Direct-Store-Delivery

-1.8%

3.4%

0.0%

1.6%

Warehouse Delivery

5.8%

-3.6%

-0.5%

1.7%

Total Flowers Foods

0.2%

1.5%

-0.1%

1.6%

 

Cision View original content:http://www.prnewswire.com/news-releases/flowers-foods-inc-reports-first-quarter-2018-results-300649812.html

SOURCE Flowers Foods, Inc.

Around the Web