Flowers Foods Inc 8-K, filed Aug 15, 2025
Flowers Foods Inc (FLO)
About this 8-K
Flowers Foods Inc filed this 8-K on August 15, 2025.
Items reported
- Item 2.02: Financial results
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
|
|
|||
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
|
||
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code:
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On August 15, 2025, Flowers Foods, Inc. issued a press release announcing its financial condition and results of operations as of and for the 12 weeks ended July 12, 2025. A copy of the press release is furnished with this Report as Exhibit 99.1.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number |
|
Description |
|
|
|
99.1 |
|
|
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
FLOWERS FOODS, INC. |
||
|
|
|
|
|
By: |
|
/s/ R. Steve Kinsey |
|
|
|
Name: R. Steve Kinsey |
|
|
|
Title: Chief Financial Officer |
Date: August 15, 2025
Exhibit 99.1
FLOWERS FOODS, INC. REPORTS SECOND QUARTER 2025 RESULTS
THOMASVILLE, Ga., August 15, 2025 – Flowers Foods, Inc. (NYSE: FLO) today reported financial results for the company’s 12-week second quarter ended July 12, 2025.
Second Quarter Summary:
Compared to the prior year second quarter where applicable
Chairman and CEO Remarks:
“Macroeconomic uncertainty and shifting consumer demand have continued to pressure the bread category, but our portfolio strategy has shown promise in offsetting those headwinds," said Ryals McMullian, chairman and CEO of Flowers Foods. “We are proactively investing in innovation and M&A to transform our portfolio and align it with consumer demand for better-for-you and value-oriented products. These differentiated products enable us to target attractive opportunities in our existing categories, while expanding into adjacencies and new categories with exciting growth prospects.
“Our revised 2025 guidance reflects lower-than-expected second quarter revenues, largely due to softness in traditional loaf sales and a more-intense competitive environment, which we expect to persist throughout the year. We are proactively working to mitigate this weakness with disciplined cost savings efforts. By continuing to focus on factors within our control, we remain confident that our portfolio strategy will help maximize near-term performance while supporting more-consistent long-term growth.”
For the 53-week Fiscal 2025, the Company Expects:
The company’s outlook is based on the following assumptions:
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 |
|
||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||
Net income per diluted common share |
|
$ |
0.28 |
|
|
$ |
0.32 |
|
Business process improvement costs |
|
NM |
|
|
|
0.01 |
|
|
Plant closure costs and impairment of assets |
|
|
— |
|
|
NM |
|
|
Restructuring charges |
|
|
— |
|
|
|
0.02 |
|
Restructuring-related implementation costs |
|
|
0.01 |
|
|
|
0.01 |
|
Legal settlements and related costs |
|
NM |
|
|
|
— |
|
|
Acquisition-related costs |
|
|
0.01 |
|
(a) |
|
— |
|
Adjusted net income per diluted common share |
|
$ |
0.30 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
||
(a) Non-deductible tax acquisition-related costs from the prior period that impacted this period by $0.01 per share. |
|
|||||||
NM - not meaningful. Certain amounts may not add due to rounding. |
Consolidated Second Quarter Operating Highlights
Compared to the prior year second quarter where applicable
Cash Flow, Capital Allocation, and Capital Return
Year-to-date, cash flow from operating activities increased $98.0 million to $266.5 million, capital expenditures decreased $4.9 million to $56.4 million, and dividends paid to shareholders increased $2.8 million to $104.8 million. Cash and cash equivalents were $11.0 million at quarter end.
Pre-Recorded Management Remarks and Question and Answer Webcast
In conjunction with this release, Flowers Foods will post pre-recorded management remarks and a supporting slide presentation on the investors page of flowersfoods.com. The company will host a live question and answer webcast at 8:30 a.m. Eastern Time on August 15, 2025, which will be archived on the investors page along with the other related materials.
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 2024 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, Canyon Bakehouse, Simple Mills, Wonder, and Tastykake. Learn more at www.flowersfoods.com.
Investor Contact: Eric Jacobson, InvestorRelations@flocorp.com
Media Contact: http://flowersfoods.com/contact/
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 28, 2024 (the “Form 10-K”) and our 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 the impacts of tariffs); 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 the expectations of our 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, such as the acquisition of Simple Mills, (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 or tariffs 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 (“IDPs”), 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 IDPs and customers, which operate in the highly competitive retail food and foodservice industries, (p) any business disruptions due to political instability, pandemics, armed hostilities, 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, our
availability or restriction of resources, higher regulatory and compliance costs, reputational risks, and our 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 our Form 10-K, Part II, Item 1A., Risk Factors, of the Form 10-Q for the quarter ended July 12, 2025 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, provide 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)
|
|
July 12, 2025 |
|
|
December 28, 2024 |
|
||
Assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
11,045 |
|
|
$ |
5,005 |
|
Other current assets |
|
|
707,005 |
|
|
|
631,242 |
|
Property, plant and equipment, net |
|
|
943,784 |
|
|
|
964,320 |
|
Right-of-use leases, net |
|
|
321,370 |
|
|
|
318,785 |
|
Distributor notes receivable (1) |
|
|
130,202 |
|
|
|
128,199 |
|
Other assets |
|
|
44,133 |
|
|
|
46,631 |
|
Cost in excess of net tangible assets, net |
|
|
2,187,083 |
|
|
|
1,306,265 |
|
Total assets |
|
$ |
4,344,622 |
|
|
$ |
3,400,447 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
||
Current liabilities |
|
$ |
516,151 |
|
|
$ |
480,079 |
|
Long-term debt |
|
|
1,749,154 |
|
|
|
1,021,644 |
|
Right-of-use lease liabilities (2) |
|
|
328,339 |
|
|
|
322,989 |
|
Other liabilities |
|
|
323,222 |
|
|
|
165,621 |
|
Stockholders’ equity |
|
|
1,427,756 |
|
|
|
1,410,114 |
|
Total liabilities and stockholders’ equity |
|
$ |
4,344,622 |
|
|
$ |
3,400,447 |
|
|
|
|
|
|
|
|
||
(1) Includes current portion of $22,619 and $20,117, respectively.
(2) Includes current portion of $73,099 and $68,524, 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 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Net sales |
|
$ |
1,242,835 |
|
|
$ |
1,224,983 |
|
|
$ |
2,797,065 |
|
|
$ |
2,801,801 |
|
Materials, supplies, labor and other production costs (exclusive of |
|
|
636,060 |
|
|
|
613,362 |
|
|
|
1,414,406 |
|
|
|
1,410,548 |
|
Selling, distribution, and administrative expenses |
|
|
473,537 |
|
|
|
471,400 |
|
|
|
1,107,050 |
|
|
|
1,096,651 |
|
Restructuring charges |
|
|
— |
|
|
|
6,805 |
|
|
|
573 |
|
|
|
7,403 |
|
Plant closure costs and impairment of assets |
|
|
— |
|
|
|
1,377 |
|
|
|
7,397 |
|
|
|
5,377 |
|
Depreciation and amortization expense |
|
|
39,826 |
|
|
|
36,827 |
|
|
|
89,094 |
|
|
|
85,062 |
|
Income from operations |
|
|
93,412 |
|
|
|
95,212 |
|
|
|
178,545 |
|
|
|
196,760 |
|
Other pension benefit |
|
|
(88 |
) |
|
|
(118 |
) |
|
|
(205 |
) |
|
|
(276 |
) |
Interest expense, net |
|
|
15,036 |
|
|
|
4,908 |
|
|
|
29,084 |
|
|
|
10,519 |
|
Income before income taxes |
|
|
78,464 |
|
|
|
90,422 |
|
|
|
149,666 |
|
|
|
186,517 |
|
Income tax expense |
|
|
20,099 |
|
|
|
23,455 |
|
|
|
38,303 |
|
|
|
46,507 |
|
Net income |
|
$ |
58,365 |
|
|
$ |
66,967 |
|
|
$ |
111,363 |
|
|
$ |
140,010 |
|
Net income per diluted common share |
|
$ |
0.28 |
|
|
$ |
0.32 |
|
|
$ |
0.53 |
|
|
$ |
0.66 |
|
Diluted weighted average shares outstanding |
|
|
211,991 |
|
|
|
212,315 |
|
|
|
212,084 |
|
|
|
212,199 |
|
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 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
58,365 |
|
|
$ |
66,967 |
|
|
$ |
111,363 |
|
|
$ |
140,010 |
|
Adjustments to reconcile net income to net cash from operating |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total non-cash adjustments |
|
|
74,705 |
|
|
|
46,349 |
|
|
|
151,840 |
|
|
|
124,570 |
|
Changes in assets and liabilities |
|
|
(2,241 |
) |
|
|
(50,044 |
) |
|
|
3,260 |
|
|
|
(96,159 |
) |
Net cash provided by operating activities |
|
|
130,829 |
|
|
|
63,272 |
|
|
|
266,463 |
|
|
|
168,421 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Purchase of property, plant and equipment |
|
|
(30,810 |
) |
|
|
(27,919 |
) |
|
|
(56,366 |
) |
|
|
(61,251 |
) |
Proceeds from sale of property, plant and equipment |
|
|
194 |
|
|
|
749 |
|
|
|
208 |
|
|
|
809 |
|
Acquisition of business, net of cash acquired |
|
|
— |
|
|
|
— |
|
|
|
(791,880 |
) |
|
|
— |
|
Other |
|
|
(4,757 |
) |
|
|
(13,408 |
) |
|
|
(23,349 |
) |
|
|
(16,063 |
) |
Net cash disbursed for investing activities |
|
|
(35,373 |
) |
|
|
(40,578 |
) |
|
|
(871,387 |
) |
|
|
(76,505 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dividends paid |
|
|
(52,449 |
) |
|
|
(50,840 |
) |
|
|
(104,772 |
) |
|
|
(101,946 |
) |
Stock repurchases |
|
|
— |
|
|
|
(13,824 |
) |
|
|
(5,499 |
) |
|
|
(22,703 |
) |
Net change in debt borrowings |
|
|
(41,700 |
) |
|
|
25,000 |
|
|
|
734,880 |
|
|
|
20,000 |
|
Payment of financing fees |
|
|
(64 |
) |
|
|
(40 |
) |
|
|
(10,120 |
) |
|
|
(190 |
) |
Payments on financing leases |
|
|
(24 |
) |
|
|
(74 |
) |
|
|
(44 |
) |
|
|
(169 |
) |
Other |
|
|
2,486 |
|
|
|
8,132 |
|
|
|
(3,481 |
) |
|
|
(2,569 |
) |
Net cash (disbursed for) provided by financing activities |
|
|
(91,751 |
) |
|
|
(31,646 |
) |
|
|
610,964 |
|
|
|
(107,577 |
) |
Net increase (decrease) in cash and cash equivalents |
|
|
3,705 |
|
|
|
(8,952 |
) |
|
|
6,040 |
|
|
|
(15,661 |
) |
Cash and cash equivalents at beginning of period |
|
|
7,340 |
|
|
|
15,818 |
|
|
|
5,005 |
|
|
|
22,527 |
|
Cash and cash equivalents at end of period |
|
$ |
11,045 |
|
|
$ |
6,866 |
|
|
$ |
11,045 |
|
|
$ |
6,866 |
|
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 |
|
|
|
|
|
|
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
$ Change |
|
|
% Change |
|
||||
Branded Retail |
|
$ |
826,730 |
|
|
$ |
787,506 |
|
|
$ |
39,224 |
|
|
|
5.0 |
% |
Other |
|
|
416,105 |
|
|
|
437,477 |
|
|
|
(21,372 |
) |
|
|
(4.9 |
)% |
Total Net Sales |
|
$ |
1,242,835 |
|
|
$ |
1,224,983 |
|
|
$ |
17,852 |
|
|
|
1.5 |
% |
Net Sales by Sales Class |
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
|
|
|
|
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
$ Change |
|
|
% Change |
|
||||
Branded Retail |
|
$ |
1,838,592 |
|
|
$ |
1,802,590 |
|
|
$ |
36,002 |
|
|
|
2.0 |
% |
Other |
|
|
958,473 |
|
|
|
999,211 |
|
|
|
(40,738 |
) |
|
|
(4.1 |
)% |
Total Net Sales |
|
$ |
2,797,065 |
|
|
$ |
2,801,801 |
|
|
$ |
(4,736 |
) |
|
|
(0.2 |
)% |
Net Sales Bridge
For the 12-week period ended July 12, 2025 |
|
Branded Retail |
|
|
Other |
|
|
Total |
|
|||
Pricing/mix^* |
|
|
(1.5 |
)% |
|
|
(1.2 |
)% |
|
|
(1.2 |
)% |
Volume* |
|
|
(1.3 |
)% |
|
|
(3.7 |
)% |
|
|
(2.4 |
)% |
Acquisition |
|
|
7.8 |
% |
|
|
0.0 |
% |
|
|
5.1 |
% |
Total percentage point change in net sales |
|
|
5.0 |
% |
|
|
(4.9 |
)% |
|
|
1.5 |
% |
|
|
|
|
|
|
|
|
|
|
|||
For the 28-week period ended July 12, 2025 |
|
Branded Retail |
|
|
Other |
|
|
Total |
|
|||
Pricing/mix^* |
|
|
(1.2 |
)% |
|
|
(0.4 |
)% |
|
|
(0.7 |
)% |
Volume* |
|
|
(1.6 |
)% |
|
|
(3.7 |
)% |
|
|
(2.5 |
)% |
Acquisition |
|
|
4.8 |
% |
|
|
0.0 |
% |
|
|
3.0 |
% |
Total percentage point change in net sales |
|
|
2.0 |
% |
|
|
(4.1 |
)% |
|
|
(0.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|||
The table above presents certain sales by category that have been reclassified from amounts previously reported to conform to the current period presentation. |
|
|||||||||||
^ Includes sales reductions from variable consideration and payments to customers. |
|
|||||||||||
* 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 per Share to Adjusted Earnings per Share |
|
|||||||||||||
|
|
For the 12-Week Period Ended |
|
|
For the 12-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Net income per diluted common share |
|
$ |
0.28 |
|
|
$ |
0.32 |
|
|
$ |
0.53 |
|
|
$ |
0.66 |
|
Business process improvement costs |
|
NM |
|
|
|
0.01 |
|
|
NM |
|
|
|
0.02 |
|
||
Plant closure costs and impairment of assets |
|
|
— |
|
|
NM |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
Restructuring charges |
|
|
— |
|
|
|
0.02 |
|
|
NM |
|
|
|
0.03 |
|
|
Restructuring-related implementation costs |
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.01 |
|
Acquisition-related costs |
|
|
0.01 |
|
(a) |
|
— |
|
|
|
0.06 |
|
|
|
— |
|
Legal settlements and related costs |
|
NM |
|
|
|
— |
|
|
NM |
|
|
|
— |
|
||
Adjusted net income per diluted common share |
|
$ |
0.30 |
|
|
$ |
0.36 |
|
|
$ |
0.65 |
|
|
$ |
0.73 |
|
NM - not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Certain amounts may not add due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
||||
(a) Non-deductible tax acquisition-related costs from the prior period that impacted this period by $0.01 per share. |
|
|||||||||||||||
|
|
Reconciliation of Gross Margin |
|
|||||||||||||
|
|
For the 12-Week Period Ended |
|
|
For the 12-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Net sales |
|
$ |
1,242,835 |
|
|
$ |
1,224,983 |
|
|
$ |
2,797,065 |
|
|
$ |
2,801,801 |
|
Materials, supplies, labor and other production costs (exclusive |
|
|
636,060 |
|
|
|
613,362 |
|
|
|
1,414,406 |
|
|
|
1,410,548 |
|
Gross margin excluding depreciation and amortization |
|
|
606,775 |
|
|
|
611,621 |
|
|
|
1,382,659 |
|
|
|
1,391,253 |
|
Less depreciation and amortization for production activities |
|
|
21,072 |
|
|
|
20,314 |
|
|
|
48,555 |
|
|
|
46,667 |
|
Gross margin |
|
$ |
585,703 |
|
|
$ |
591,307 |
|
|
$ |
1,334,104 |
|
|
$ |
1,344,586 |
|
Depreciation and amortization for production activities |
|
$ |
21,072 |
|
|
$ |
20,314 |
|
|
$ |
48,555 |
|
|
$ |
46,667 |
|
Depreciation and amortization for selling, distribution, and |
|
|
18,754 |
|
|
|
16,513 |
|
|
|
40,539 |
|
|
|
38,395 |
|
Total depreciation and amortization |
|
$ |
39,826 |
|
|
$ |
36,827 |
|
|
$ |
89,094 |
|
|
$ |
85,062 |
|
|
|
Reconciliation of Selling, Distribution, and Administrative Expenses to |
|
|||||||||||||
|
|
For the 12-Week Period Ended |
|
|
For the 12-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Selling, distribution, and administrative expenses |
|
$ |
473,537 |
|
|
$ |
471,400 |
|
|
$ |
1,107,050 |
|
|
$ |
1,096,651 |
|
Business process improvement costs |
|
|
(471 |
) |
|
|
(1,606 |
) |
|
|
(1,362 |
) |
|
|
(5,289 |
) |
Restructuring-related implementation costs |
|
|
(2,896 |
) |
|
|
(1,635 |
) |
|
|
(7,184 |
) |
|
|
(2,979 |
) |
Acquisition-related costs |
|
|
(871 |
) |
|
|
— |
|
|
|
(14,635 |
) |
|
|
— |
|
Legal settlements and related costs |
|
|
(205 |
) |
|
|
— |
|
|
|
(902 |
) |
|
|
— |
|
Adjusted SD&A |
|
$ |
469,094 |
|
|
$ |
468,159 |
|
|
$ |
1,082,967 |
|
|
$ |
1,088,383 |
|
Flowers Foods, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(000’s omitted, except per share data)
|
|
Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
|
|||||||||||||
|
|
For the 12-Week Period Ended |
|
|
For the 12-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Net income |
|
$ |
58,365 |
|
|
$ |
66,967 |
|
|
$ |
111,363 |
|
|
$ |
140,010 |
|
Income tax expense |
|
|
20,099 |
|
|
|
23,455 |
|
|
|
38,303 |
|
|
|
46,507 |
|
Interest expense, net |
|
|
15,036 |
|
|
|
4,908 |
|
|
|
29,084 |
|
|
|
10,519 |
|
Depreciation and amortization |
|
|
39,826 |
|
|
|
36,827 |
|
|
|
89,094 |
|
|
|
85,062 |
|
EBITDA |
|
|
133,326 |
|
|
|
132,157 |
|
|
|
267,844 |
|
|
|
282,098 |
|
Other pension benefit |
|
|
(88 |
) |
|
|
(118 |
) |
|
|
(205 |
) |
|
|
(276 |
) |
Business process improvement costs |
|
|
471 |
|
|
|
1,606 |
|
|
|
1,362 |
|
|
|
5,289 |
|
Plant closure costs and impairment of assets |
|
|
— |
|
|
|
1,377 |
|
|
|
7,397 |
|
|
|
5,377 |
|
Restructuring charges |
|
|
— |
|
|
|
6,805 |
|
|
|
573 |
|
|
|
7,403 |
|
Restructuring-related implementation costs |
|
|
2,896 |
|
|
|
1,635 |
|
|
|
7,184 |
|
|
|
2,979 |
|
Acquisition-related costs |
|
|
871 |
|
|
|
— |
|
|
|
14,635 |
|
|
|
— |
|
Legal settlements and related costs |
|
|
205 |
|
|
|
— |
|
|
|
902 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
137,681 |
|
|
$ |
143,462 |
|
|
$ |
299,692 |
|
|
$ |
302,870 |
|
Net sales |
|
$ |
1,242,835 |
|
|
$ |
1,224,983 |
|
|
$ |
2,797,065 |
|
|
$ |
2,801,801 |
|
Adjusted EBITDA margin |
|
|
11.1 |
% |
|
|
11.7 |
% |
|
|
10.7 |
% |
|
|
10.8 |
% |
|
|
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense |
|
|||||||||||||
|
|
For the 12-Week Period Ended |
|
|
For the 12-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Income tax expense |
|
$ |
20,099 |
|
|
$ |
23,455 |
|
|
$ |
38,303 |
|
|
$ |
46,507 |
|
Tax impact of: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Business process improvement costs |
|
|
118 |
|
|
|
401 |
|
|
|
341 |
|
|
|
1,322 |
|
Plant closure costs and impairment of assets |
|
|
— |
|
|
|
344 |
|
|
|
1,850 |
|
|
|
1,344 |
|
Restructuring charges |
|
|
— |
|
|
|
1,701 |
|
|
|
144 |
|
|
|
1,851 |
|
Restructuring-related implementation costs |
|
|
724 |
|
|
|
409 |
|
|
|
1,796 |
|
|
|
745 |
|
Acquisition-related costs |
|
|
(1,510 |
) |
(a) |
|
— |
|
|
|
1,929 |
|
|
|
— |
|
Legal settlements and related costs |
|
|
52 |
|
|
|
— |
|
|
|
226 |
|
|
|
— |
|
Adjusted income tax expense |
|
$ |
19,483 |
|
|
$ |
26,310 |
|
|
$ |
44,589 |
|
|
$ |
51,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(a) Includes certain non-deductible tax acquisition-related costs from the prior period. |
|
|
|
|
|
|
|
|
|
|
||||||
Flowers Foods, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(000’s omitted, except per share data)
|
|
Reconciliation of Net Income to Adjusted Net Income |
|
|||||||||||||
|
|
For the 12-Week Period Ended |
|
|
For the 12-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
|
For the 28-Week Period Ended |
|
||||
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
|
July 12, 2025 |
|
|
July 13, 2024 |
|
||||
Net income |
|
$ |
58,365 |
|
|
$ |
66,967 |
|
|
$ |
111,363 |
|
|
$ |
140,010 |
|
Business process improvement costs |
|
|
353 |
|
|
|
1,205 |
|
|
|
1,021 |
|
|
|
3,967 |
|
Plant closure costs and impairment of assets |
|
|
— |
|
|
|
1,033 |
|
|
|
5,547 |
|
|
|
4,033 |
|
Restructuring charges |
|
|
— |
|
|
|
5,104 |
|
|
|
429 |
|
|
|
5,552 |
|
Restructuring-related implementation costs |
|
|
2,172 |
|
|
|
1,226 |
|
|
|
5,388 |
|
|
|
2,234 |
|
Acquisition-related costs |
|
|
2,381 |
|
(a) |
|
— |
|
|
|
12,706 |
|
|
|
— |
|
Legal settlements and related costs |
|
|
153 |
|
|
|
— |
|
|
|
676 |
|
|
|
— |
|
Adjusted net income |
|
$ |
63,424 |
|
|
$ |
75,535 |
|
|
$ |
137,130 |
|
|
$ |
155,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(a) Includes certain non-deductible tax acquisition-related costs from the prior period. |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Reconciliation of Earnings per Share - |
|
|||||
|
|
Range Estimate |
|
|||||
Net income per diluted common share |
|
$ |
0.88 |
|
to |
$ |
0.98 |
|
Business process improvement costs |
|
NM |
|
|
NM |
|
||
Plant closure costs and impairment of assets |
|
|
0.03 |
|
|
|
0.03 |
|
Restructuring charges |
|
NM |
|
|
NM |
|
||
Restructuring-related implementation costs |
|
|
0.03 |
|
|
|
0.03 |
|
Acquisition-related costs |
|
|
0.06 |
|
|
|
0.06 |
|
Legal settlements and related costs |
|
NM |
|
|
NM |
|
||
Adjusted net income per diluted common share |
|
$ |
1.00 |
|
to |
$ |
1.10 |
|
NM - not meaningful. |
|
|
|
|
|
|
||
Certain amounts may not add due to rounding. |
|
|
|
|
|
|
||