Form 8-K
FLOWERS FOODS INC false 0001128928 0001128928 2020-05-13 2020-05-13

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): May 14, 2020 (May 13, 2020)

 

FLOWERS FOODS, INC.

(Exact name of registrant as specified in its charter)

 

Georgia

 

1-16247

 

58-2582379

(State or other jurisdiction
of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

1919 Flowers Circle, Thomasville, GA

 

31757

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (229) 226-9110

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, par value $0.01 per share

 

FLO

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 

 


Item 2.02. Results of Operations and Financial Condition.

On May 13, 2020, Flowers Foods, Inc. issued a press release announcing its financial condition and results of operations as of and for the 16 weeks ended April 18, 2020. A copy of the press release is furnished with this Report as Exhibit 99.1.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

Exhibit
Number

   

Description

         
 

99.1

   

Press Release of Flowers Foods, Inc. dated May 13, 2020.

         
 

104

   

Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

FLOWERS FOODS, INC.

     

By:

 

/s/ R. Steve Kinsey

Name:

 

R. Steve Kinsey

Title:

 

Chief Financial Officer and Chief Administrative Officer

Date: May 14, 2020

EX-99.1

Exhibit 99.1

 

LOGO

Company Press Release

 

May 13, 2020    Flowers Foods (NYSE: FLO)

FLOWERS FOODS, INC. REPORTS FIRST QUARTER 2020 RESULTS

THOMASVILLE, Ga. – 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 16-week first quarter ended April 18, 2020.

First Quarter Summary:

Compared to the prior year first quarter where applicable

 

   

Sales increased 6.8% to $1.349 billion, including an estimated 6.5% to 7.5% increase attributable to the impact of the COVID-19 pandemic.

 

   

Diluted EPS decreased $0.34 to a loss of $0.03, including a non-cash settlement and curtailment charge of $0.41 per share related to the termination of a defined benefit pension plan.

 

   

Adjusted diluted EPS(1) increased $0.09 to $0.41.

 

   

GAAP and adjusted EPS includes an estimated $0.09 to $0.10 increase attributable to the COVID-19 pandemic.

 

  (1)

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

CEO’s Remarks:

“First of all, there are no words to sufficiently describe how incredibly proud I am of our entire team,” said Ryals McMullian, Flowers Foods president and CEO. “Their performance, from plant operations, to sales, to distribution, to head office and support staff, has been nothing short of remarkable. They have demonstrated once again the power of shared purpose and they are the embodiment of our core values. Because of the team’s extraordinary commitment to feed America and serve our customers, consumers, and communities, we were able to deliver a record quarter in terms of both sales and earnings.”

McMullian continued, “Our top priority is ensuring the health and safety of our team members. In keeping with guidance from health authorities, we have taken measures to safeguard their wellness, including enhanced sanitation and cleaning procedures, restricted admittance to company facilities, daily wellness screening, suspension of non-essential business travel,


company-provided masks, and remote work for business office team members. I am especially grateful for the hard work and dedication of our frontline workers. To recognize their extraordinary efforts, we announced $6.2 million in appreciation bonuses in April.”

McMullian added, “During the first quarter, our retail business benefitted from a significant increase in demand, while foodservice was pressured by the slowdown in restaurant sales. Although the unknown duration and severity of the pandemic makes forecasting results difficult for the remainder of 2020, we believe Flowers is uniquely positioned to succeed during this period of great uncertainty. We have weathered many crises during our 100 years in business. However, more important than our ability to manage through this crisis, is our ability to manage out of it. It is critical that we stay focused on the future and on our strategic priorities even as we continue to operate in what still is a fluid environment. As we look ahead to the balance of 2020, we remain committed to our portfolio and supply chain optimization initiatives, which are expected to deliver approximately $10 million to $20 million of savings this year. While there is uncertainty around the pace of recovery in our foodservice business and the duration of elevated in-home eating, we are confident that our increased digital investments and ongoing optimization projects will allow us to exit this crisis in an improved competitive position and with strong business fundamentals.”

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

 

   

Sales in the range of approximately $4.206 billion to $4.289 billion, representing growth of approximately 2.0% to 4.0%.

 

   

Diluted EPS in the range of approximately $0.57 to $0.65, including a $0.41 per share charge related to the termination of a defined benefit pension plan.

 

   

Adjusted diluted EPS in the range of approximately $1.00 to $1.08, adjusted for items affecting comparability, representing growth of approximately 4.2% to 12.5%.

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 $140 million to $145 million

 

   

Other pension expense of approximately $2 million

 

   

Net interest expense in the range of $8 million to $10 million

 

   

An effective tax rate of approximately 24%

 

   

Weighted average diluted share count for the year of approximately 212.5 million shares

 

   

Capital expenditures for the year in the range of $95 million to $105 million


Matters Affecting Comparability:

 

Reconciliation of (Loss) Earnings per Share to Adjusted Earnings per Share

 
     For the 16 Weeks Ended  
     Apr. 18, 2020      Apr. 20, 2019  

Net (loss) income per diluted common share

   $ (0.03    $ 0.31  

Recovery on inferior ingredients

     —          NM  

Restructuring and related impairment charges

     —          NM  

Project Centennial consulting costs

     0.01        —    

Legal settlements

     0.01        NM  

Executive retirement agreement

     —          NM  

Acquisition costs

     —          NM  

Pension plan settlement and curtailment loss

     0.41        —    

Other pension plan termination costs

     NM        —    
  

 

 

    

 

 

 

Adjusted net income per diluted common share

   $ 0.41      $ 0.32  
  

 

 

    

 

 

 
NM - Not Meaningful      
Certain amounts may not compute due to rounding.      

Consolidated First Quarter Operating Highlights

Compared to the prior year first quarter where applicable

 

   

Sales increased 6.8% to $1.349 billion with a 6.5% to 7.5% increase attributable to the COVID-19 pandemic.

 

   

Percentage point change in sales attributed to:

 

   

Pricing/mix: 6.2%, primarily driven by mix

 

   

Volume: 0.6%

 

   

On a consolidated basis, branded retail sales increased $133.8 million or 17.7% to $891.5 million, store branded retail sales decreased $0.9 million or 0.5% to $190.2 million, while non-retail and other sales decreased $47.3 million or 15.0% to $267.8 million.

 

   

A significant increase in branded retail sales due to the COVID-19 pandemic helped drive a positive mix shift from non-retail and other to branded retail products.

 

   

Store branded retail sales decreased modestly due primarily to lost store branded breakfast bread business and volume declines for store branded cake, partially offset by increases in store branded gluten-free products produced by Canyon Bakehouse.

 

   

Foodservice and other non-retail sales declined significantly due to business disruptions for most of our non-retail customers caused by the COVID-19 pandemic.

 

   

Materials, supplies, labor and other production costs (exclusive of depreciation and amortization) were 49.7% of sales, a 190-basis point decrease. These costs were lower as a percentage of sales due to the positive mix shift from non-retail products to branded retail products. Partially offsetting the cost leverage were $4.1 million of appreciation bonuses paid to frontline workers and $1.7 million in start-up costs related to the conversion of our Lynchburg, Virginia plant to an organic bakery.


   

Selling, distribution and administrative (SD&A) expenses were 38.7% of sales, a 100-basis point increase. Higher distributor distribution fees were driven by a shift in product mix, which resulted in a larger portion of our sales being made through independent distributor partners. Workforce-related costs increased primarily due to $2.1 million of appreciation bonuses paid to frontline workers as a result of the COVID-19 pandemic and higher employee incentive costs.

 

   

Depreciation and amortization (D&A) expenses were relatively consistent quarter over quarter.

 

   

Net income declined $71.6 million to a loss of $5.8 million due primarily to the $116.2 million charge related to the termination of the pension plan. Adjusted net income increased $19.2 million to $86.4 million.

 

   

Adjusted EBITDA increased 19.0% to $163.3 million, representing 12.1% of sales, a 120-basis point increase compared to the prior year.

 

   

GAAP EPS decreased $0.34 to a loss of $0.03 due primarily to the $0.41 per share charge related to the termination of the pension plan. Adjusted EPS was $0.41 compared to $0.32 in the prior year quarter, including a $0.09 to $0.10 increase attributable to the COVID-19 pandemic.

Cash Flow, Capital Allocation, and Capital Return

In the first quarter of fiscal 2020, cash flow from operating activities was $106.2 million, capital expenditures were $21.7 million, and dividends paid were $40.3 million. To ensure liquidity, out of an abundance of caution and uncertainty of the impact of the COVID-19 pandemic, the company drew an additional $200 million on our credit facility. Total indebtedness increased by $203.8 million in the quarter. Cash and cash equivalents were $252.7 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.

Conference Call

Flowers Foods will hold a conference call to discuss its first quarter 2020 results at 8:30 a.m. (Eastern) on May 14, 2020. The call can be accessed by following the webcast link at flowersfoods.com/investors. The call also will be archived on the company’s website.

About Flowers Foods

Headquartered in Thomasville, Ga., Flowers Foods, Inc. (NYSE: FLO) is one of the largest producers of 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.

Investor Contact: J.T. Rieck (229) 227-2253

Media Contact: Paul Baltzer (229) 227-2380


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 outbreak and measures taken in response thereto 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 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 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.

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)

 

     April 18, 2020      December 28, 2019  

Assets

     

Cash and Cash Equivalents

   $ 252,683      $ 11,044  

Other Current Assets

     551,119        515,165  

Property, Plant & Equipment, net

     697,067        717,822  

Right-of-Use Leases, net

     385,066        399,302  

Distributor Notes Receivable (1)

     221,144        226,348  

Other Assets

     20,085        12,644  

Cost in Excess of Net Tangible Assets, net

     1,285,909        1,295,451  
  

 

 

    

 

 

 

Total Assets

   $ 3,413,073      $ 3,177,776  
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

     

Current Liabilities

   $ 442,850      $ 463,431  

Long-term Debt (2)

     1,070,597        866,508  

Right-of-Use Lease Liabilities (3)

     395,369        404,503  

Other Liabilities

     183,646        179,904  

Stockholders’ Equity

     1,320,611        1,263,430  
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 3,413,073      $ 3,177,776  
  

 

 

    

 

 

 

 

(1)

Includes current portion of $28,018 and $27,709, respectively.

(2)

Includes current portion of $1,245 and $3,730, respectively.

(3)

Includes current portion of $60,819 and $60,982, respectively.


Flowers Foods, Inc.

Consolidated Statement of Operations

 

(000’s omitted, except per share data)

 

     For the 16 Week
Period Ended
    For the 16 Week Period
Ended
 
     April 18, 2020     April 20, 2019  

Sales

   $ 1,349,444     $ 1,263,895  

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

     670,873       652,141  

Selling, distribution and administrative expenses

     522,035       476,049  

Recovery on inferior ingredients

     —         (413

Restructuring and related impairment charges

     —         718  

Depreciation and amortization expense

     44,663       44,819  
  

 

 

   

 

 

 

Income from operations

     111,873       90,581  

Other pension cost

     143       692  

Pension plan settlement and curtailment loss

     116,207       —    

Interest expense, net

     3,314       3,824  
  

 

 

   

 

 

 

(Loss) income before income taxes

     (7,791     86,065  

Income tax (benefit) expense

     (2,019     20,199  
  

 

 

   

 

 

 

Net (loss) income

   $ (5,772   $ 65,866  
  

 

 

   

 

 

 

Net (loss) income per diluted common share

   $ (0.03   $ 0.31  
  

 

 

   

 

 

 

Diluted weighted average shares outstanding

     211,754       211,884  
  

 

 

   

 

 

 


Flowers Foods, Inc.

Condensed Consolidated Statement of Cash Flows

 

(000’s omitted)

 

     For the 16 Week Period
Ended
    For the 16 Week Period
Ended
 
     April 18, 2020     April 20, 2019  

Cash flows from operating activities:

    

Net (loss) income

   $ (5,772   $ 65,866  

Adjustments to reconcile net (loss) income to net cash from operating activities:

    

Total non-cash adjustments

     143,651       54,777  

Changes in assets and liabilities and pension contributions

     (31,694     (24,465
  

 

 

   

 

 

 

Net cash provided by operating activities

     106,185       96,178  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchase of property, plant and equipment

     (21,700     (20,761

Proceeds from sale of property, plant and equipment

     862       235  

Other

     4,021       136  
  

 

 

   

 

 

 

Net cash disbursed for investing activities

     (16,817     (20,390
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Dividends paid

     (40,286     (39,296

Payment of contingent consideration

     (4,700     —    

Stock repurchases

     (783     (7,054

Net change in debt borrowings

     203,750       (40,500

Payments on financing leases

     (2,180     (1,872

Other

     (3,530     (788
  

 

 

   

 

 

 

Net cash provided by (disbursed for) financing activities

     152,271       (89,510
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     241,639       (13,722

Cash and cash equivalents at beginning of period

     11,044       25,306  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 252,683     $ 11,584  
  

 

 

   

 

 

 


Sales by Sales Class and Sales Bridge

 

(000’s omitted)

 

Sales by Sales Class

  

For the 16 Week
Period Ended

    

For the 16 Week Period
Ended

               
     April 18, 2020      April 20, 2019      $ Change      % Change  

Branded Retail

   $ 891,449      $ 757,685      $ 133,764        17.7

Store Branded Retail

     190,181        191,062        (881      -0.5

Non-Retail and Other

     267,814        315,148        (47,334      -15.0
  

 

 

    

 

 

    

 

 

    

Total Sales

   $ 1,349,444      $ 1,263,895      $ 85,549        6.8
  

 

 

    

 

 

    

 

 

    

 

Sales Bridge

 

For the 16 Week Period Ended April 18, 2020

   Volume     Net
Price/Mix
    Total
Sales Change
 

Flowers Foods

     0.6     6.2     6.8


Flowers Foods, Inc.

Reconciliation of GAAP to Non-GAAP Measures

 

(000’s omitted, except per share data)

 

     Reconciliation of (Loss) Earnings per Share to Adjusted
Earnings per Share
 
     For the 16 Week Period
Ended
    For the 16 Week Period
Ended
 
     April 18, 2020     April 20, 2019  

Net (loss) income per diluted common share

   $ (0.03   $ 0.31  

Recovery on inferior ingredients

     —         NM  

Restructuring and related impairment charges

     —         NM  

Project Centennial consulting costs

     0.01       —    

Legal settlements

     0.01       NM  

Executive retirement agreement

     —         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

   $ 0.41     $ 0.32  
  

 

 

   

 

 

 

NM - not meaningful.

    

Certain amounts may not add due to rounding.

    
     Reconciliation of Gross Margin  
     For the 16 Week Period
Ended
    For the 16 Week Period
Ended
 
     April 18, 2020     April 20, 2019  

Sales

   $ 1,349,444     $ 1,263,895  

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

     670,873       652,141  
  

 

 

   

 

 

 

Gross Margin excluding depreciation and amortization

     678,571       611,754  

Less depreciation and amortization for production activities

     24,258       24,978  
  

 

 

   

 

 

 

Gross Margin

   $ 654,313     $ 586,776  
  

 

 

   

 

 

 

Depreciation and amortization for production activities

   $ 24,258     $ 24,978  

Depreciation and amortization for selling, distribution and administrative activities

     20,405       19,841  
  

 

 

   

 

 

 

Total depreciation and amortization

   $ 44,663     $ 44,819  
  

 

 

   

 

 

 
     Reconciliation of Selling, Distribution and Administrative
Expenses to Adjusted SD&A
 
     For the 16 Week Period
Ended
    For the 16 Week Period
Ended
 
     April 18, 2020     April 20, 2019  

Selling, distribution and administrative expenses (SD&A)

   $ 522,035     $ 476,049  

Project Centennial consulting costs

     (3,392     —    

Legal settlements

     (3,220     (150

Executive retirement agreement

     —         (1,331

Canyon acquisition costs

     —         (22

Other pension plan termination costs

     (133     —    
  

 

 

   

 

 

 

Adjusted SD&A

   $ 515,290     $ 474,546  
  

 

 

   

 

 

 
     Reconciliation of Net (Loss) Income to EBITDA and
Adjusted EBITDA
 
     For the 16 Week Period
Ended
    For the 16 Week Period
Ended
 
     April 18, 2020     April 20, 2019  

Net (loss) income

   $ (5,772   $ 65,866  

Income tax (benefit) expense

     (2,019     20,199  

Interest expense, net

     3,314       3,824  

Depreciation and amortization

     44,663       44,819  
  

 

 

   

 

 

 

EBITDA

     40,186       134,708  

Other pension cost

     143       692  

Pension plan settlement and curtailment loss

     116,207       —    

Other pension plan termination costs

     133       —    

Recovery on inferior ingredients

     —         (413

Restructuring and related impairment charges

     —         718  

Project Centennial consulting costs

     3,392       —    

Legal settlements

     3,220       150  

Executive retirement agreement

     —         1,331  

Canyon acquisition costs

     —         22  
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 163,281     $ 137,208  
  

 

 

   

 

 

 

Sales

   $ 1,349,444     $ 1,263,895  

Adjusted EBITDA margin

     12.1     10.9
  

 

 

   

 

 

 


Flowers Foods, Inc.

Reconciliation of GAAP to Non-GAAP Measures

 

(000’s omitted, except per share data)

 

     Reconciliation of Income Tax (Benefit) Expense to
Adjusted Income Tax Expense
 
     For the 16 Week
Period Ended
         For the 16 Week
Period Ended
 
     April 18, 2020          April 20, 2019  

Income tax (benefit) expense

   $ (2,019      $ 20,199  

Tax impact of:

       

Recovery on inferior ingredients

     —            (104

Restructuring and related impairment charges

     —            181  

Project Centennial consulting costs

     848          —    

Legal settlements

     805          38  

Executive retirement agreement

     —            336  

Canyon acquisition costs

     —            6  

Pension plan settlement and curtailment loss

     29,052          —    

Other pension plan termination costs

     33          —    
  

 

 

      

 

 

 

Adjusted income tax expense

   $ 28,719        $ 20,656  
  

 

 

      

 

 

 
     Reconciliation of Net (Loss) Income to Adjusted Net
Income
 
     For the 16 Week
Period Ended
         For the 16 Week
Period Ended
 
     April 18, 2020          April 20, 2019  

Net (loss) income

   $ (5,772      $ 65,866  

Recovery on inferior ingredients

     —            (309

Restructuring and related impairment charges

     —            537  

Project Centennial consulting costs

     2,544          —    

Legal settlements

     2,415          112  

Executive retirement agreement

     —            995  

Canyon acquisition costs

     —            16  

Pension plan settlement and curtailment loss

     87,155          —    

Other pension plan termination costs

     100          —    
  

 

 

      

 

 

 

Adjusted net income

   $ 86,442        $ 67,217  
  

 

 

      

 

 

 
     Reconciliation of Earnings per Share - Full Year
Fiscal 2020 Guidance
 
     Range Estimate  

Net income per diluted common share

   $ 0.57     to    $ 0.65  

Project Centennial consulting costs

     0.01          0.01  

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

   $ 1.00     to    $ 1.08  
  

 

 

      

 

 

 
Certain amounts may not add due to rounding.        
v3.20.1
Document and Entity Information
May 13, 2020
Cover [Abstract]  
Entity Registrant Name FLOWERS FOODS INC
Amendment Flag false
Entity Central Index Key 0001128928
Document Type 8-K
Document Period End Date May 13, 2020
Entity Incorporation State Country Code GA
Entity File Number 1-16247
Entity Tax Identification Number 58-2582379
Entity Address, Address Line One 1919 Flowers Circle
Entity Address, City or Town Thomasville
Entity Address, State or Province GA
Entity Address, Postal Zip Code 31757
City Area Code (229)
Local Phone Number 226-9110
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common Stock, par value $0.01 per share
Trading Symbol FLO
Security Exchange Name NYSE
Entity Emerging Growth Company false