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 Third Quarter 2020 Results


      News provided by

      Flowers Foods, Inc.

      Nov 05, 2020, 16:15 ET

      Share this article

      Share this article


      THOMASVILLE, Ga., Nov. 5, 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 third quarter ended October 3, 2020.

      Third Quarter Summary:

      Compared to the prior year third quarter where applicable

      • Sales increased 2.4% to $989.7 million.
      • Net income increased 2.3% to $44.3 million. Adjusted net income increased 36.3% to $62.4 million.
      • Adjusted EBITDA(1) increased 22.4% to $116.4 million, representing 11.8% of sales, a 200-basis point increase.
      • Diluted EPS increased $0.01 to $0.21. Adjusted diluted EPS(1) increased $0.07 to $0.29.

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

      CEO's Remarks:

      "Our record third quarter reflects a favorable operating environment for our branded retail business and our continued focus on achieving our strategic priorities," said Ryals McMullian, Flowers Foods' president and CEO. "The impact of the COVID-19 pandemic persisted in the third quarter, though at more moderate levels than in the second quarter. Our team continues to perform exceptionally well in this unprecedented environment and I am proud of their resiliency as they continue to serve our markets."

      "We are capitalizing on the increased frequency of in-home eating, which has driven elevated trial of our market-leading products, by executing on our portfolio strategy and supply chain optimization initiatives," he continued. "We expect the demand environment to continue to moderate, but we believe our focus on product quality, innovation, and marketing will allow us to retain many of these new consumers and drive improved sales growth and margin expansion in support of our long-term growth targets."

      McMullian added, "We remain confident in our ability to deliver at least $20 million of cost savings this year and are working tirelessly to drive even more efficiencies. With our organizational restructuring and portfolio and supply chain optimization initiatives, we are becoming a more branded-focused company, which will ultimately boost our ability to drive shareholder value."

      For the 53-week Fiscal 2020, the Company Expects:

      • Sales in the range of approximately $4.350 billion to $4.370 billion, representing growth of approximately 5.5% to 6.0%.
      • Diluted EPS in the range of approximately $0.65 to $0.70.
      • Adjusted diluted EPS in the range of approximately $1.23 to $1.28, adjusted for items affecting comparability, representing annual growth of approximately 28.1% to 33.3%.

      The company's outlook includes the following assumptions:

      • Portfolio and supply chain optimization benefit in excess of $20 million
      • Depreciation and amortization in the range of $140 million to $145 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 


       Oct. 3, 2020 


       Oct. 5, 2019 





      Net income per diluted common share

      $            0.21


      $            0.20

      Restructuring and related impairment charges

      0.07


      0.01

      Project Centennial consulting costs

      0.02


      -

      ERP road mapping consulting costs

      0.01


      -

      Legal settlements 

      0.01


      -

      Pension plan settlement gain

      (0.03)


      -

      Adjusted net income per diluted common share

      $            0.29


      $            0.22





      Certain amounts may not compute due to rounding.

      Consolidated Third Quarter Operating Highlights
      Compared to the prior year third quarter where applicable

      • Sales increased 2.4% to $989.7 million.
      • Percentage point change in sales attributed to:
        • Pricing/mix: 8.1%, primarily driven by mix
        • Volume: -5.7%
      • Branded retail sales increased $71.2 million or 12.2% to $657.1 million, store branded retail sales decreased $14.4 million or 9.5% to $136.6 million, while non-retail and other sales decreased $33.7 million or 14.7% to $196.0 million.
        • Branded retail sales increased due to the impact of the COVID-19 pandemic, new product introductions, lower promotional activity, and a reduction in product returns.
        • Store branded retail sales decreased primarily due to volume declines as consumer purchasing shifted to branded retail products, partly offset by improved price/mix.
        • Non-retail and other sales declined primarily due to the impact of the pandemic on foodservice customers.
      • Net income increased 2.3% to $44.3 million. Adjusted net income increased 36.3% to $62.4 million.
      • Adjusted EBITDA increased 22.4% to $116.4 million, representing 11.8% of sales, a 200-basis point increase.
      • Materials, supplies, labor and other production costs (exclusive of depreciation and amortization) were 50.3% of sales, a 240-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.
      • Selling, distribution and administrative (SD&A) expenses were 39.1% of sales, a 160-basis point increase. Excluding matters affecting comparability, adjusted SD&A expenses were 38.0% of sales, a 50-basis point increase. Higher employee incentive costs and an increase in distributor distribution fees due to a shift in product mix were the primary drivers of the increased costs. Partially offsetting the higher costs were lower logistics expenses related to the product mix shift, lower fuel costs, and the benefit of supply chain optimization projects.
      • Depreciation and amortization (D&A) expenses were $32.2 million, or 3.2% of sales, a 20-basis point decrease.

      Cash Flow, Capital Allocation, and Capital Return
      Year-to-date, through the third quarter of fiscal 2020, cash flow from operating activities increased by $86.3 million to $364.4 million, capital expenditures decreased $2.3 million to $68.3 million, and dividends paid increased $5.1 million to $124.9 million. There were no debt borrowings or repayments in the quarter. Cash and cash equivalents were $325.8 million at quarter-end.

      There are 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.

      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 to its website. The company will host a live question and answer webcast at 8:30 a.m. (Eastern) on November 6, 2020. The pre-recorded remarks and the webcast can be accessed at flowersfoods.com/investors and 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-CORP 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 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 deployment of new systems and technology and an enhanced organizational structure; (k) our ability to integrate recent acquisitions or the acquisition or disposition of assets at presently targeted values, (l) consolidation within the baking industry and related industries, (m) 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, (n) increasing legal complexity and legal proceedings that we are or may become subject to, (o) product recalls or safety concerns related to our products, and (p) the failure of our information technology systems to perform adequately, including any interruptions, intrusions or security breaches of such systems or risks associated with the planned implementation of a new enterprise resource planning system. 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)

























      October 3, 2020



      December 28, 2019

      Assets







           Cash and Cash Equivalents


      $

      325,831


      $

      11,044








           Other Current Assets



      512,521



      515,165








           Property, Plant & Equipment, net



      694,450



      717,822








           Right-of-Use Leases, net



      353,400



      399,302








           Distributor Notes Receivable (1) 



      210,352



      226,348








           Other Assets



      20,676



      12,644








           Cost in Excess of Net Tangible Assets, net



      1,268,238



      1,295,451








           Total Assets


      $

      3,385,468


      $

      3,177,776








      Liabilities and Stockholders' Equity







           Current Liabilities


      $

      459,107


      $

      463,431








           Long-term Debt (2)



      1,009,839



      866,508








           Right-of-Use Lease Liabilities (3)



      372,364



      404,503








           Other Liabilities



      192,672



      179,904








           Stockholders' Equity



      1,351,486



      1,263,430








           Total Liabilities and Stockholders' Equity


      $

      3,385,468


      $

      3,177,776















      (1) Includes current portion of $28,291 and $27,709, respectively.

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

      (3) Includes current portion of $57,176 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 40 Week
      Period Ended


      For the 40 Week
      Period Ended





      October 3, 2020


      October 5, 2019



      October 3, 2020


      October 5, 2019

      Sales

      $

      989,650

      $

      966,561


      $

      3,364,955

      $

      3,206,215

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


      497,659


      509,056



      1,674,565


      1,669,749

      Selling, distribution and administrative expenses


      386,739


      362,380



      1,305,678


      1,197,926

      Recovery on inferior ingredients


      -


      -



      -


      (413)

      Restructuring and related impairment charges


      20,100


      3,277



      30,635


      6,042

      Depreciation and amortization expense


      32,162


      33,196



      110,005


      111,344

      Income from operations 


      52,990


      58,652



      244,072


      221,567

      Other pension (benefit) cost 


      (72)


      518



      (1)


      1,729

      Pension plan settlement and curtailment (gain) loss


      (7,153)


      -



      109,054


      -

      Interest expense, net


      2,755


      2,334



      8,938


      8,927

      Income before income taxes 


      57,460


      55,800



      126,081


      210,911

      Income tax expense 


      13,113


      12,442



      29,587


      48,592

      Net income 

      $

      44,347

      $

      43,358


      $

      96,494

      $

      162,319













      Net income per diluted common share

      $

      0.21

      $

      0.20


      $

      0.45

      $

      0.77













      Diluted weighted average shares outstanding


      212,458


      212,014



      212,270


      211,956

      Flowers Foods, Inc.

      Condensed Consolidated Statement of Cash Flows

      (000's omitted)


























      For the 12 Week
      Period Ended


      For the 12 Week
      Period Ended



      For the 40 Week
      Period Ended


      For the 40 Week
      Period Ended




      October 3, 2020


      October 5, 2019



      October 3, 2020


      October 5, 2019

      Cash flows from operating activities:










      Net income 

      $

      44,347

      $

      43,358


      $

      96,494

      $

      162,319

      Adjustments to reconcile net income to net cash










        from operating activities:











      Total non-cash adjustments


      40,622


      42,449



      234,135


      140,018


      Changes in assets and liabilities and pension contributions

      3,673


      (15,764)



      33,807


      (24,237)

      Net cash provided by operating activities


      88,642


      70,043



      364,436


      278,100

      Cash flows from investing activities:











      Purchase of property, plant and equipment 


      (21,676)


      (23,198)



      (68,270)


      (70,610)


      Proceeds from sale of property, plant and equipment 


      248


      2,005



      1,700


      2,548


      Other


      4,620


      1,831



      13,983


      2,956

      Net cash disbursed for investing activities


      (16,808)


      (19,362)



      (52,587)


      (65,106)

      Cash flows from financing activities:











      Dividends paid


      (42,320)


      (40,189)



      (124,948)


      (119,799)


      Payment of contingent consideration


      -


      -



      (4,700)


      -


      Stock repurchases


      -


      -



      (783)


      (7,054)


      Net change in debt borrowings


      -


      (15,750)



      142,500


      (102,500)


      Payments on financing leases


      (2,593)


      (1,682)



      (6,493)


      (4,985)


      Other


      (652)


      4,139



      (2,638)


      3,006

      Net cash (disbursed for) provided by financing activities


      (45,565)


      (53,482)



      2,938


      (231,332)

      Net increase (decrease) in cash and cash equivalents


      26,269


      (2,801)



      314,787


      (18,338)

      Cash and cash equivalents at beginning of period


      299,562


      9,769



      11,044


      25,306

      Cash and cash equivalents at end of period

      $

      325,831

      $

      6,968


      $

      325,831

      $

      6,968

      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





      October 3, 2020

      October 5, 2019

      $ Change

      % Change








      Branded Retail

      $                    657,050

      $                   585,844

      $              71,206

      12.2%


      Store Branded Retail

      136,639

      151,057

      (14,418)

      -9.5%


      Non-Retail and Other

      195,961

      229,660

      (33,699)

      -14.7%


      Total Sales

      $                    989,650

      $                   966,561

      $              23,089

      2.4%














      Sales by Sales Class

      For the 40 Week
      Period Ended

      For the 40 Week
      Period Ended





      October 3, 2020

      October 5, 2019

      $ Change

      % Change








      Branded Retail

      $                2,236,301

      $                1,928,500

      $            307,801

      16.0%


      Store Branded Retail

      472,238

      505,388

      (33,150)

      -6.6%


      Non-Retail and Other

      656,416

      772,327

      (115,911)

      -15.0%


      Total Sales

      $                3,364,955

      $                3,206,215

      $            158,740

      5.0%














      Sales Bridge








      Net

      Total



      For the 12 Week Period Ended October 3, 2020

      Volume

      Price/Mix

      Sales Change









      Flowers Foods

      -5.7%

      8.1%

      2.4%















      Sales Bridge








      Net

      Total



      For the 40 Week Period Ended October 3, 2020

      Volume

      Price/Mix

      Sales Change









      Flowers Foods

      -2.5%

      7.5%

      5.0%









      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 40 Week Period Ended


      For the 40 Week Period Ended




      October 3, 2020


      October 5, 2019


      October 3, 2020


      October 5, 2019











      Net income per diluted common share


      $                    0.21


      $                    0.20


      $                    0.45


      $                   0.77

      Recovery on inferior ingredients


      -


      -


      -


       NM 

      Restructuring and related impairment charges


      0.07


      0.01


      0.11


      0.02

      Project Centennial consulting costs


      0.02


      -


      0.05


      -

      ERP road mapping consulting costs


      0.01


      -


      0.01


      -

      Legal settlements (recovery)


      0.01


      -


      0.02


       NM 

      Executive retirement agreement


      -


      -


      -


       NM 

      Canyon acquisition costs


      -


      -


      -


       NM 

      Pension plan settlement and curtailment (gain) loss


      (0.03)


      -


      0.39


      -

      Other pension plan termination costs


      -


      -


       NM 


      -

      Adjusted net income per diluted common share


      $                    0.29


      $                    0.22


      $                    1.03


      $                   0.78

      NM - not meaningful.









      Certain amounts may not add due to rounding.






















      Reconciliation of Gross Margin




      For the 12 Week Period Ended


      For the 12 Week Period Ended


      For the 40 Week Period Ended


      For the 40 Week Period Ended




      October 3, 2020


      October 5, 2019


      October 3, 2020


      October 5, 2019

      Sales


      $             989,650


      $             966,561


      $         3,364,955


      $        3,206,215

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


      497,659


      509,056


      1,674,565


      1,669,749

      Gross Margin excluding depreciation and amortization


      491,991


      457,505


      1,690,390


      1,536,466

      Less depreciation and amortization for production activities


      17,443


      18,454


      59,814


      62,022

      Gross Margin


      $             474,548


      $             439,051


      $         1,630,576


      $        1,474,444











      Depreciation and amortization for production activities


      $               17,443


      $               18,454


      $               59,814


      $              62,022

      Depreciation and amortization for selling, distribution and administrative activities


      14,719


      14,742


      50,191


      49,322

      Total depreciation and amortization


      $               32,162


      $               33,196


      $             110,005


      $            111,344














      Reconciliation of Selling, Distribution and Administrative Expenses to Adjusted SD&A




      For the 12 Week Period Ended


      For the 12 Week Period Ended


      For the 40 Week Period Ended


      For the 40 Week Period Ended




      October 3, 2020


      October 5, 2019


      October 3, 2020


      October 5, 2019

      Selling, distribution and administrative expenses (SD&A)


      $             386,739


      $             362,380


      $         1,305,678


      $        1,197,926

      Project Centennial consulting costs


      (5,068)


      -


      (14,044)


      -

      ERP road mapping consulting costs


      (3,079)


      -


      (3,079)


      -

      Legal (settlements) recovery


      (3,011)


      -


      (6,231)


      1,136

      Executive retirement agreement


      -


      -


      -


      (763)

      Canyon acquisition costs


      -


      -


      -


      (22)

      Other pension plan termination costs


      -


      -


      (133)


      -

      Adjusted SD&A


      $             375,581


      $             362,380


      $         1,282,191


      $        1,198,277














      Reconciliation of Net Income to EBITDA and Adjusted EBITDA




      For the 12 Week Period Ended


      For the 12 Week Period Ended


      For the 40 Week Period Ended


      For the 40 Week Period Ended




      October 3, 2020


      October 5, 2019


      October 3, 2020


      October 5, 2019











      Net income 


      $               44,347


      $               43,358


      $               96,494


      $            162,319

      Income tax expense 


      13,113


      12,442


      29,587


      48,592

      Interest expense, net


      2,755


      2,334


      8,938


      8,927

      Depreciation and amortization


      32,162


      33,196


      110,005


      111,344

      EBITDA


      92,377


      91,330


      245,024


      331,182

      Other pension (benefit) cost 


      (72)


      518


      (1)


      1,729

      Pension plan settlement and curtailment (gain) loss


      (7,153)


      -


      109,054


      -

      Other pension plan termination costs


      -


      -


      133


      -

      Recovery on inferior ingredients


      -


      -


      -


      (413)

      Restructuring and related impairment charges


      20,100


      3,277


      30,635


      6,042

      Project Centennial consulting costs


      5,068


      -


      14,044


      -

      ERP road mapping consulting costs


      3,079


      -


      3,079


      -

      Legal settlements (recovery) 


      3,011


      -


      6,231


      (1,136)

      Executive retirement agreement


      -


      -


      -


      763

      Canyon acquisition costs


      -


      -


      -


      22

      Adjusted EBITDA


      $             116,410


      $               95,125


      $             408,199


      $            338,189











      Sales


      $             989,650


      $             966,561


      $         3,364,955


      $        3,206,215

      Adjusted EBITDA margin


      11.8%


      9.8%


      12.1%


      10.5%

      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 40 Week
      Period Ended


      For the 40 Week
      Period Ended




      October 3, 2020


      October 5, 2019


      October 3, 2020


      October 5, 2019











      Income tax expense


      $                    13,113


      $                  12,442


      $                    29,587


      $                  48,592

      Tax impact of:










      Recovery on inferior ingredients


      -


      -


      -


      (104)


      Restructuring and related impairment charges


      5,025


      828


      7,659


      1,526


      Project Centennial consulting costs


      1,267


      -


      3,511


      -


      ERP road mapping consulting costs


      770


      -


      770


      -


      Legal settlements (recovery)


      753


      -


      1,558


      (287)


      Executive retirement agreement


      -


      -


      -


      193


      Canyon acquisition costs


      -


      -


      -


      6


      Pension plan settlement and curtailment (gain) loss


      (1,788)


      -


      27,264


      -


      Other pension plan termination costs


      -


      -


      33


      -

      Adjusted income tax expense


      $                    19,140


      $                  13,270


      $                    70,382


      $                  49,926














      Reconciliation of Net Income to Adjusted Net Income




      For the 12 Week
      Period Ended


      For the 12 Week
      Period Ended


      For the 40 Week
      Period Ended


      For the 40 Week
      Period Ended




      October 3, 2020


      October 5, 2019


      October 3, 2020


      October 5, 2019











      Net income 


      $                    44,347


      $                  43,358


      $                    96,494


      $                162,319

      Recovery on inferior ingredients


      -


      -


      -


      (309)

      Restructuring and related impairment charges


      15,075


      2,449


      22,976


      4,516

      Project Centennial consulting costs


      3,801


      -


      10,533


      -

      ERP road mapping consulting costs


      2,309


      -


      2,309


      -

      Legal settlements (recovery) 


      2,258


      -


      4,673


      (849)

      Executive retirement agreement


      -


      -


      -


      570

      Canyon acquisition costs


      -


      -


      -


      16

      Pension plan settlement and curtailment (gain) loss


      (5,365)


      -


      81,790


      -

      Other pension plan termination costs


      -


      -


      100


      -

      Adjusted net income


      $                    62,425


      $                  45,807


      $                  218,875


      $                166,263














      Reconciliation of Earnings per Share - Full Year
      Fiscal 2020 Guidance






      Range Estimate











      Net income per diluted common share


      $                        0.65

      to

      $                      0.70



      Restructuring and related impairment charges


      0.11


      0.11





      Project Centennial consulting costs


      0.05


      0.05



      ERP road mapping consulting costs


      0.01


      0.01





      Legal settlements 


      0.02


      0.02



      Pension plan settlement and curtailment loss


      0.39


      0.39



      Other pension plan termination costs


       NM 


       NM 



      Adjusted net income per diluted common share


      $                        1.23

      to

      $                      1.28



      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

      Supermarkets

      Supermarkets

      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.