Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Flowers Foods, Inc. Reports Second Quarter 2020 Results


      News provided by

      Flowers Foods, Inc.

      Aug 06, 2020, 16:15 ET

      Share this article

      Share this article


      THOMASVILLE, Ga., Aug. 6, 2020 /PRNewswire/ -- Flowers Foods, Inc. (NYSE: FLO), producer of Nature's Own, Dave's Killer Bread, Wonder, Tastykake, and other bakery foods, today reported financial results for the company's 12-week second quarter ended July 11, 2020.

      Second Quarter Summary:
      Compared to the prior year second quarter where applicable

      • Sales increased 5.1% to $1.026 billion, reflecting the continued impact of the COVID-19 pandemic.
      • Diluted EPS increased by $0.02 to $0.27.
      • Adjusted diluted EPS(1) increased by $0.08 to $0.33.

      (1)  Adjusted for items affecting comparability. See reconciliations of non-GAAP measures in the financial statements following this release.

      CEO's Remarks:
      "I am pleased to report a record quarter in which we executed well and capitalized on the strong demand for our leading brands," said Ryals McMullian, Flowers Foods' president and CEO. "Our team continued to perform admirably in challenging circumstances, and I am grateful for their dedication and commitment. Their hard work combined with the flexibility of our bakery network have enabled us to continue serving our markets uninterrupted throughout the COVID-19 pandemic."

      McMullian added, "A key driver of our strong performance was the mix shift to branded retail products, which allowed us to leverage costs and increase margins. The COVID-19 pandemic was a significant driver of that shift this quarter, and we are actively working to maintain and expand that favorable mix going forward through our portfolio optimization initiatives."

      McMullian continued, "Looking to the second half of 2020, we are balancing the higher demand and positive mix shift with the increased costs and uncertainty caused by this new environment. We remain committed to our portfolio and supply chain optimization initiatives and our expectation to deliver approximately $10 million to $20 million of savings this year. As part of our ongoing efforts to streamline operations, and to ensure we have the right resources in place to sustain long-term growth, we announced an organizational restructuring in July to further reduce the complexity of our business, improve margins, and ultimately unleash the full potential of our brands and innovation efforts. By continuing to strengthen our powerful brands, we expect to expand their market leading share positions and better-utilize our supply chain network with the goal of driving strong shareholder returns over the long-term."

      Revised Guidance:
      For the 53-week fiscal 2020 the company expects:

      • Sales in the range of approximately $4.290 billion to $4.330 billion, representing growth of approximately 4.0% to 5.0%.
      • Diluted EPS in the range of approximately $0.66 to $0.76.
      • Adjusted diluted EPS in the range of approximately $1.15 to $1.25, adjusted for items affecting comparability, representing growth of approximately 19.8% to 30.2%.

      The company's outlook includes the following assumptions:

      • Portfolio and supply chain optimization benefit of $10 million to $20 million
      • Depreciation and amortization in the range of $145 million to $150 million
      • Net interest expense of approximately $11 million
      • An effective tax rate of approximately 24.0% to 24.5%
      • Weighted average diluted share count for the year of approximately 212.5 million shares
      • Capital expenditures for the year in the range of $85 million to $95 million

      Matters Affecting Comparability:

       Reconciliation of Earnings per Share to Adjusted Earnings per Share 






       For the 12 Weeks Ended 


       Jul. 11, 2020 


       Jul. 13, 2019 





      Net income per diluted common share

      $            0.27


      $            0.25

      Restructuring and related impairment charges

      0.04


      0.01

      Project Centennial consulting costs

      0.02


      -

      Legal settlements (recovery)

      -


      (0.01)

      Executive retirement agreement

      -


       NM 

      Adjusted net income per diluted common share

      $            0.33


      $            0.25





      NM - Not Meaningful

      Certain amounts may not compute due to rounding.

      Consolidated Second Quarter 2020 Results
      Compared to the prior year second quarter where applicable

      • Sales increased 5.1% to $1.026 billion.
      • Percentage point change in sales attributed to:
        • Pricing/mix: 8.4%
        • Volume: -3.3%
      • Branded retail sales increased $103.6 million, or 17.7%, to $689.5 million, store branded retail sales decreased $17.7 million, or 10.9%, to $145.2 million, while non-retail and other sales decreased $35.8 million, or 15.8%, to $191.2 million.
      • Branded retail sales increased due to the impact of the COVID-19 pandemic, new product introductions, reduced promotional activity, and a reduction in product returns.
      • Store branded retail sales decreased primarily due to lost breakfast bread business and volume declines for other store branded products as consumer purchasing shifted to more branded retail products.
      • Non-retail and other sales declined primarily due to the impact of the pandemic on foodservice customers.
      • Net income increased 9.1% to $57.9 million. Adjusted net income increased 31.5% to $70.0 million.
      • Adjusted EBITDA increased 21.4% to $128.5 million, representing 12.5% of sales, a 170-basis point increase.
      • Materials, supplies, labor and other production costs (exclusive of depreciation and amortization) were 49.3% of sales, a 280-basis point decrease. These costs were lower as a percentage of sales due to positive shifts in mix from non-retail and store branded retail products to branded retail products. Ingredient and packaging costs declined due to the mix shift and lower product returns. Partially offsetting the lower costs were $1.5 million of start-up costs incurred with the ongoing conversion of our Lynchburg, Virginia facility to an organic bakery, which were largely workforce related.
      • Selling, distribution and administrative (SD&A) expenses were 38.7% of sales, a 190-basis point increase. Excluding matters affecting comparability, adjusted SD&A expenses were 38.1% of sales, a 110-basis point increase. Higher employee incentive costs, an increase in distributor distribution fees due to a shift in product mix, and consulting costs related to Project Centennial were the primary drivers of the increased costs. Partially offsetting the higher costs were lower logistics expenses related to the product mix shift.
      • Depreciation and amortization (D&A) expenses were $33.2 million, 3.2% of sales, a 20-basis point decrease.

      Cash Flow, Capital Allocation, and Capital Return
      Year-to-date through the second quarter of fiscal 2020, cash flow from operating activities increased by $67.7 million to $275.8 million, capital expenditures decreased by $0.8 million to $46.6 million, and dividends paid increased by $3.0 million to $82.6 million. To ensure liquidity, out of an abundance of caution, total indebtedness increased by $142.5 million year-to-date through the second quarter.

      There remain 6.2 million shares authorized for repurchase under the company's current share repurchase plan. The company expects to continue to make opportunistic share repurchases from time to time under this plan.

      Investor Webcast
      Flowers Foods will hold an investor update webcast to discuss its second quarter results, strategic priorities, and long-term targets at 8:00 a.m. (ET) on August 7, 2020. The call can be accessed by following the webcast link on flowersfoods.com. 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 packaged bakery foods in the United States with 2019 sales of $4.1 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, and Tastykake. Learn more at www.flowersfoods.com.

      FLO-IR FLO-CORP

      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 and the ultimate impact of the novel strain of coronavirus (COVID-19) pandemic on our business, results of operations and financial condition, 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) the ultimate impact of the COVID-19 pandemic and measures taken in response thereto, including, among other things, temporary or ongoing bakery closures, on our business, results of operations and financial condition, which are highly uncertain and are difficult to predict, (b) general economic and business conditions and the competitive conditions in the baked foods industry, including promotional and price competition, (c) 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, (d) the success of productivity improvements and new product introductions, (e) a significant reduction in business with any of our major customers including a reduction from adverse developments in any of our customer's business, (f) fluctuations in commodity pricing, (g) energy and raw material costs and availability and hedging and counterparty risk, (h) our ability to fully integrate recent acquisitions into our business, (i) our ability to achieve cash flow from capital expenditures and acquisitions and the availability of new acquisitions that build shareholder value, (j) 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, (k) consolidation within the baking industry and related industries, (l) 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, (m) increasing legal complexity and legal proceedings that we are or may become subject to, (n) product recalls or safety concerns related to our products, and (o) 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 EPS, adjusted income tax expense, adjusted selling, distribution and administrative expenses (SD&A), gross margin excluding depreciation and amortization, free cash flow, 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 earnings before interest, taxes, depreciation and amortization. The company defines free cash flow as operating cash flow minus capital expenditures. The company believes that free cash flow provides investors a better understanding of the company's liquidity position. 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 EPS, adjusted income tax expense, adjusted 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.

      The company defines net debt as total debt less cash and cash equivalents. 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.

      Condensed Consolidated Balance Sheets

      (000's omitted)





















      July 11, 2020



      December 28, 2019

      Assets






           Cash and Cash Equivalents

      $

      299,562


      $

      11,044







           Other Current Assets


      521,699



      515,165







           Property, Plant & Equipment, net


      697,127



      717,822







           Right-of-Use Leases, net


      374,723



      399,302







           Distributor Notes Receivable (1) 


      215,751



      226,348







           Other Assets


      14,565



      12,644







           Cost in Excess of Net Tangible Assets, net


      1,275,367



      1,295,451







           Total Assets

      $

      3,398,794


      $

      3,177,776







      Liabilities and Stockholders' Equity






           Current Liabilities

      $

      478,375


      $

      463,431







           Long-term Debt (2)


      1,009,596



      866,508







           Right-of-Use Lease Liabilities (3)


      384,226



      404,503







           Other Liabilities


      190,109



      179,904







           Stockholders' Equity


      1,336,488



      1,263,430







           Total Liabilities and Stockholders' Equity

      $

      3,398,794


      $

      3,177,776


      (1) Includes current portion of $28,211 and $27,709, respectively.

      (2) Includes current portion of $0 and $3,730, respectively.

      (3) Includes current portion of $59,701 and $60,982, 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 11, 2020


      July 13, 2019



      July 11, 2020


      July 13, 2019

      Sales

      $

      1,025,861

      $

      975,759


      $

      2,375,305

      $

      2,239,654

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


      506,033


      508,552



      1,176,906


      1,160,693

      Selling, distribution and administrative expenses


      396,904


      359,497



      918,939


      835,546

      Recovery on inferior ingredients


      -


      -



      -


      (413)

      Restructuring and related impairment charges


      10,535


      2,047



      10,535


      2,765

      Depreciation and amortization expense


      33,180


      33,329



      77,843


      78,148

      Income from operations 


      79,209


      72,334



      191,082


      162,915

      Other pension (benefit) cost 


      (72)


      519



      71


      1,211

      Pension plan settlement and curtailment loss


      -


      -



      116,207


      -

      Interest expense, net


      2,869


      2,769



      6,183


      6,593

      Income before income taxes 


      76,412


      69,046



      68,621


      155,111

      Income tax expense 


      18,493


      15,951



      16,474


      36,150

      Net income 

      $

      57,919

      $

      53,095


      $

      52,147

      $

      118,961











      Net income per diluted common share

      $

      0.27

      $

      0.25


      $

      0.25

      $

      0.56











      Diluted weighted average shares outstanding


      212,284


      211,957



      212,192


      211,924

      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 11, 2020


      July 13, 2019



      July 11, 2020


      July 13, 2019

      Cash flows from operating activities:










      Net income 

      $

      57,919

      $

      53,095


      $

      52,147

      $

      118,961

      Adjustments to reconcile net income to net cash from operating activities:











      Total non-cash adjustments


      49,862


      42,792



      193,513


      97,569


      Changes in assets and liabilities and pension contributions


      61,828


      15,992



      30,134


      (8,473)

      Net cash provided by operating activities


      169,609


      111,879



      275,794


      208,057

      Cash flows from investing activities:











      Purchase of property, plant and equipment 


      (24,894)


      (26,651)



      (46,594)


      (47,412)


      Proceeds from sale of property, plant and equipment 


      590


      308



      1,452


      543


      Other


      5,342


      989



      9,363


      1,125

      Net cash disbursed for investing activities


      (18,962)


      (25,354)



      (35,779)


      (45,744)

      Cash flows from financing activities:











      Dividends paid


      (42,342)


      (40,314)



      (82,628)


      (79,610)


      Payment of contingent consideration


      -


      -



      (4,700)


      -


      Stock repurchases


      -


      -



      (783)


      (7,054)


      Net change in debt borrowings


      (61,250)


      (46,250)



      142,500


      (86,750)


      Payments on financing leases


      (1,720)


      (1,431)



      (3,900)


      (3,303)


      Other


      1,544


      (345)



      (1,986)


      (1,133)

      Net cash provided by (disbursed for) financing activities


      (103,768)


      (88,340)



      48,503


      (177,850)

      Net increase (decrease) in cash and cash equivalents


      46,879


      (1,815)



      288,518


      (15,537)

      Cash and cash equivalents at beginning of period


      252,683


      11,584



      11,044


      25,306

      Cash and cash equivalents at end of period

      $

      299,562

      $

      9,769


      $

      299,562

      $

      9,769

      Flowers Foods, Inc.

      Sales by Sales Class and Sales Bridge

      (000's omitted)






      Sales by Sales Class

      For the 12 Week
      Period Ended

      For the 12 Week Period
      Ended




      July 11, 2020

      July 13, 2019

      $ Change

      % Change






      Branded Retail

      $               689,481

      $                            585,886

      $        103,595

      17.7%

      Store Branded Retail

      145,160

      162,843

      (17,683)

      -10.9%

      Non-Retail and Other

      191,220

      227,030

      (35,810)

      -15.8%

      Total Sales

      $            1,025,861

      $                            975,759

      $          50,102

      5.1%











      Sales by Sales Class

      For the 28 Week
      Period Ended

      For the 28 Week Period
      Ended




      July 11, 2020

      July 13, 2019

      $ Change

      % Change






      Branded Retail

      $            1,579,811

      $                         1,343,338

      $        236,473

      17.6%

      Store Branded Retail

      335,352

      353,896

      (18,544)

      -5.2%

      Non-Retail and Other

      460,142

      542,420

      (82,278)

      -15.2%

      Total Sales

      $            2,375,305

      $                         2,239,654

      $        135,651

      6.1%











      Sales Bridge







      Net

      Total


      For the 12 Week Period Ended July 11, 2020

      Volume

      Price/Mix

      Sales Change







      Flowers Foods

      -3.3%

      8.4%

      5.1%












      Sales Bridge







      Net

      Total


      For the 28 Week Period Ended July 11, 2020

      Volume

      Price/Mix

      Sales Change







      Flowers Foods

      -1.1%

      7.2%

      6.1%







      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 11, 2020


      July 13, 2019


      July 11, 2020


      July 13, 2019









      Net income per diluted common share

      $                      0.27


      $                    0.25


      $                     0.25


      $                      0.56

      Recovery on inferior ingredients

      -


      -


      -


       NM 

      Restructuring and related impairment charges

      0.04


      0.01


      0.04


      0.01

      Project Centennial consulting costs

      0.02


      -


      0.03


      -

      Legal settlements 

      -


      (0.01)


      0.01


       NM 

      Executive retirement agreement

      -


       NM 


      -


       NM 

      Canyon acquisition costs

      -


      -


      -


       NM 

      Pension plan settlement and curtailment loss

      -


      -


      0.41


      -

      Other pension plan termination costs

      -


      -


       NM 


      -

      Adjusted net income per diluted common share

      $                      0.33


      $                    0.25


      $                     0.74


      $                      0.57

      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 28 Week
      Period Ended


      For the 28 Week
      Period Ended


      July 11, 2020


      July 13, 2019


      July 11, 2020


      July 13, 2019

      Sales

      $           1,025,861


      $             975,759


      $          2,375,305


      $           2,239,654

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

      506,033


      508,552


      1,176,906


      1,160,693

      Gross Margin excluding depreciation and amortization

      519,828


      467,207


      1,198,399


      1,078,961

      Less depreciation and amortization for production activities

      18,113


      18,590


      42,371


      43,568

      Gross Margin

      $               501,715


      $             448,617


      $          1,156,028


      $           1,035,393









      Depreciation and amortization for production activities

      $                 18,113


      $                18,590


      $                42,371


      $                 43,568

      Depreciation and amortization for selling, distribution and administrative activities

      15,067


      14,739


      35,472


      34,580

      Total depreciation and amortization

      $                 33,180


      $                33,329


      $                77,843


      $                 78,148










      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 28 Week
      Period Ended


      For the 28 Week
      Period Ended


      July 11, 2020


      July 13, 2019


      July 11, 2020


      July 13, 2019

      Selling, distribution and administrative expenses (SD&A)

      $               396,904


      $             359,497


      $              918,939


      $               835,546

      Project Centennial consulting costs

      (5,584)


      -


      (8,976)


      -

      Legal (settlements) recovery

      -


      1,286


      (3,220)


      1,136

      Executive retirement agreement

      -


      568


      -


      (763)

      Canyon acquisition costs

      -


      -


      -


      (22)

      Other pension plan termination costs

      -


      -


      (133)


      -

      Adjusted SD&A

      $               391,320


      $             361,351


      $              906,610


      $               835,897










      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 11, 2020


      July 13, 2019


      July 11, 2020


      July 13, 2019









      Net income 

      $                 57,919


      $                53,095


      $                52,147


      $               118,961

      Income tax expense 

      18,493


      15,951


      16,474


      36,150

      Interest expense, net

      2,869


      2,769


      6,183


      6,593

      Depreciation and amortization

      33,180


      33,329


      77,843


      78,148

      EBITDA

      112,461


      105,144


      152,647


      239,852

      Other pension cost 

      (72)


      519


      71


      1,211

      Pension plan settlement and curtailment loss

      -


      -


      116,207


      -

      Other pension plan termination costs

      -


      -


      133


      -

      Recovery on inferior ingredients

      -


      -


      -


      (413)

      Restructuring and related impairment charges

      10,535


      2,047


      10,535


      2,765

      Project Centennial consulting costs

      5,584


      -


      8,976


      -

      Legal settlements (recovery) 

      -


      (1,286)


      3,220


      (1,136)

      Executive retirement agreement

      -


      (568)


      -


      763

      Canyon acquisition costs

      -


      -


      -


      22

      Adjusted EBITDA

      $               128,508


      $             105,856


      $              291,789


      $               243,064









      Sales

      $           1,025,861


      $             975,759


      $          2,375,305


      $           2,239,654

      Adjusted EBITDA margin

      12.5%


      10.8%


      12.3%


      10.9%

      Flowers Foods, Inc.

      Reconciliation of GAAP to Non-GAAP Measures

      (000's omitted, except per share data)





















      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 11, 2020


      July 13, 2019


      July 11, 2020


      July 13, 2019










      Income tax expense

      $                    18,493


      $                    15,951


      $                    16,474


      $                       36,150

      Tax impact of:









      Recovery on inferior ingredients

      -


      -


      -


      (104)


      Restructuring and related impairment charges

      2,634


      517


      2,634


      698


      Project Centennial consulting costs

      1,396


      -


      2,244


      -


      Legal (recovery) settlements 

      -


      (325)


      805


      (287)


      Executive retirement agreement

      -


      (143)


      -


      193


      Canyon acquisition costs

      -


      -


      -


      6


      Pension plan settlement and curtailment loss

      -


      -


      29,052


      -


      Other pension plan termination costs

      -


      -


      33


      -

      Adjusted income tax expense

      $                    22,523


      $                    16,000


      $                    51,242


      $                       36,656












      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 11, 2020


      July 13, 2019


      July 11, 2020


      July 13, 2019










      Net income 

      $                    57,919


      $                    53,095


      $                    52,147


      $                     118,961

      Recovery on inferior ingredients

      -


      -


      -


      (309)

      Restructuring and related impairment charges

      7,901


      1,530


      7,901


      2,067

      Project Centennial consulting costs

      4,188


      -


      6,732


      -

      Legal (recovery) settlements 

      -


      (961)


      2,415


      (849)

      Executive retirement agreement

      -


      (425)


      -


      570

      Canyon acquisition costs

      -


      -


      -


      16

      Pension plan settlement and curtailment loss

      -


      -


      87,155


      -

      Other pension plan termination costs

      -


      -


      100


      -

      Adjusted net income

      $                    70,008


      $                    53,239


      $                  156,450


      $                     120,456












      Reconciliation of Earnings per Share - Full Year
      Fiscal 2020 Guidance





      Range Estimate










      Net income per diluted common share

      $                         0.66

      to

      $                        0.76



      Restructuring and related impairment charges

      0.04


      0.04





      Project Centennial consulting costs

      0.03


      0.03



      Legal settlements 

      0.01


      0.01



      Pension plan settlement and curtailment loss

      0.41


      0.41



      Other pension plan termination costs

       NM 


       NM 



      Adjusted net income per diluted common share

      $                         1.15

      to

      $                        1.25



      Certain amounts may not add due to rounding.

      SOURCE Flowers Foods, Inc.

      Modal title

      Also from this source

      FLOWERS FOODS ELECTS TWO NEW MEMBERS TO BOARD OF DIRECTORS

      FLOWERS FOODS ELECTS TWO NEW MEMBERS TO BOARD OF DIRECTORS

      Flowers Foods, Inc. (NYSE: FLO) today announced that its board of directors has elected Shaun P. Mara and Ken Plunk as independent directors,...

      Flowers Foods to Report Third Quarter 2026 Results

      Flowers Foods to Report Third Quarter 2026 Results

      Flowers Foods, Inc. (NYSE: FLO) will report its third quarter 2026 financial results on Thursday, November 12, 2026, after the market close. The...

      More Releases From This Source

      Explore

      Retail

      Retail

      Food & Beverages

      Food & Beverages

      Conference Call Announcements

      Conference Call Announcements

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.