FLOWERS FOODS, INC. REPORTS SECOND QUARTER 2025 RESULTS
Flowers Foods (NYSE:FLO) reported mixed Q2 2025 results with net sales increasing 1.5% to $1.243 billion, primarily driven by the Simple Mills acquisition. However, net income decreased 12.8% to $58.4 million, with diluted EPS falling to $0.28 from $0.32 year-over-year.
The company revised its FY2025 guidance downward, now expecting net sales of $5.239-$5.308 billion (2.7-4.0% growth) and adjusted diluted EPS of $1.00-$1.10. The Simple Mills acquisition contributed $61.4 million in net sales but recorded a net loss of $2.1 million.
Management cited macroeconomic uncertainty, shifting consumer demand, and intense competition in the bread category as key challenges, while emphasizing their focus on portfolio transformation through innovation and M&A to target better-for-you and value-oriented products.
Flowers Foods (NYSE:FLO) ha comunicato risultati del secondo trimestre 2025 contrastanti: i ricavi netti sono aumentati dell'1,5% a $1.243 miliardi, principalmente grazie all'acquisizione di Simple Mills, mentre l'utile netto è sceso del 12,8% a $58,4 milioni, con l'EPS diluito passato da $0,32 a $0,28 su base annua.
L'azienda ha rivisto al ribasso le previsioni per l'intero esercizio 2025, attendendosi ora ricavi netti per $5,239-$5,308 miliardi (crescita 2,7-4,0%) e un EPS diluito rettificato tra $1,00 e $1,10. L'acquisizione di Simple Mills ha apportato $61,4 milioni di ricavi netti ma ha registrato una perdita netta di $2,1 milioni.
La direzione ha indicato come principali criticità l'incertezza macroeconomica, i cambiamenti nella domanda dei consumatori e la forte concorrenza nel segmento del pane, sottolineando al contempo l'impegno nella trasformazione del portafoglio tramite innovazione e operazioni M&A per puntare su prodotti più salutari e orientati al valore.
Flowers Foods (NYSE:FLO) presentó resultados mixtos en el 2T 2025: las ventas netas subieron 1,5% hasta $1.243 mil millones, impulsadas principalmente por la adquisición de Simple Mills, pero la utilidad neta cayó 12,8% a $58,4 millones, con EPS diluido que bajó a $0,28 desde $0,32 interanual.
La compañÃa recortó su guÃa para 2025, esperando ahora ventas netas de $5.239-$5.308 mil millones (crecimiento de 2,7-4,0%) y un EPS diluido ajustado de $1,00-$1,10. La adquisición de Simple Mills aportó $61,4 millones en ventas netas pero registró una pérdida neta de $2,1 millones.
La dirección señaló la incertidumbre macroeconómica, los cambios en la demanda del consumidor y la intensa competencia en la categorÃa de pan como retos principales, destacando su enfoque en transformar el portafolio mediante innovación y fusiones y adquisiciones para orientarse a productos más saludables y con propuesta de valor.
Flowers Foods (NYSE:FLO)ëŠ� 2025ë…� 2분기 실ì ì—서 혼재ë� ê²°ê³¼ë¥� 발표했습니다. ìˆœë§¤ì¶œì€ Simple Mills ì¸ìˆ˜ì—� 힘입ì–� 1.5% ì¦ê°€í•� $1.243 billionì� 기ë¡í–ˆì§€ë§�, 순ì´ìµì€ 12.8% ê°ì†Œí•� $58.4 million으로 í¬ì„주당순ì´ì�(EPS)ì€ ì „ë…„ 대ë¹� $0.32ì—서 $0.28ë¡� 하ë½í–ˆìŠµë‹ˆë‹¤.
회사ëŠ� 2025 íšŒê³„ì—°ë„ ê°€ì´ë˜ìŠ¤ë¥¼ 하향 ì¡°ì •í•˜ì—¬, 현재 ìˆœë§¤ì¶œì„ $5.239-$5.308 billion(2.7-4.0% 성장)으로, ì¡°ì • í¬ì„ EPSë¥� $1.00-$1.10으로 ì „ë§í•˜ê³ 있습니다. Simple Mills ì¸ìˆ˜ëŠ� ìˆœë§¤ì¶œì— $61.4 millionì� 기여했지ë§� 순ì†ì‹¤ì€ $2.1 millionì� 기ë¡í–ˆìŠµë‹ˆë‹¤.
ê²½ì˜ì§„ì€ ê±°ì‹œê²½ì œ 불확실성, 소비ìž� 수요 ë³€í™�, ë¹� ì¹´í…Œê³ ë¦¬ì� 치열í•� ê²½ìŸì� 주요 ê³¼ì œë¡� 꼽으면서ë�, ë� ê±´ê°•í•˜ê³ ê°€ì„±ë¹„ 있는 ì œí’ˆì� 목표ë¡� í˜ì‹ ê³� ì¸ìˆ˜í•©ë³‘ì� 통한 í¬íЏí´ë¦¬ì˜� ì „í™˜ì—� ì£¼ë ¥í•˜ê³ ìžˆë‹¤ê³� 강조했습니다.
Flowers Foods (NYSE:FLO) a publié des résultats mitigés au T2 2025 : le chiffre d'affaires net a augmenté de 1,5% à 1,243 milliard $, principalement grâce à l'acquisition de Simple Mills, mais le bénéfice net a diminué de 12,8% à 58,4 millions $, l'EPS dilué passant de 0,32 $ à 0,28 $ en glissement annuel.
L'entreprise a abaissé ses prévisions pour l'exercice 2025, anticipant désormais un chiffre d'affaires net de 5,239-5,308 milliards $ (croissance de 2,7-4,0%) et un EPS dilué ajusté de 1,00 $ à 1,10 $. L'acquisition de Simple Mills a contribué 61,4 millions $ au chiffre d'affaires net mais a enregistré une perte nette de 2,1 millions $.
La direction a cité l'incertitude macroéconomique, l'évolution de la demande des consommateurs et la forte concurrence dans la catégorie du pain comme principaux défis, en soulignant toutefois son engagement à transformer le portefeuille via l'innovation et les opérations de M&A pour cibler des produits plus sains et orientés valeur.
Flowers Foods (NYSE:FLO) meldete gemischte Zahlen für das 2. Quartal 2025: Der Nettoumsatz stieg um 1,5% auf $1,243 Milliarden, vor allem durch die Übernahme von Simple Mills, während der Nettogewinn um 12,8% auf $58,4 Millionen sank. Das verwässerte Ergebnis je Aktie fiel von $0,32 auf $0,28 im Jahresvergleich.
Das Unternehmen hat seine Prognose für das Geschäftsjahr 2025 nach unten korrigiert und erwartet nun einen Nettoumsatz von $5,239-$5,308 Milliarden (Wachstum 2,7�4,0%) sowie ein bereinigtes verwässertes EPS von $1,00�$1,10. Die Übernahme von Simple Mills steuerte $61,4 Millionen zum Nettoumsatz bei, verzeichnete jedoch einen Nettogewinnverlust von $2,1 Millionen.
Das Management nannte makroökonomische Unsicherheiten, veränderte Verbrauchernachfrage und den intensiven Wettbewerb im Brotsegment als zentrale Herausforderungen und betonte zugleich die Ausrichtung auf Portfolio-Transformation durch Innovation und M&A, um stärker auf gesundheitsorientierte und preisbewusste Produkte zu setzen.
- Simple Mills acquisition added 5.1% to net sales growth
- Branded Retail sales increased by $39.2 million (5.0%) to $826.7 million
- Operating cash flow increased by $98.0 million to $266.5 million
- SD&A expenses decreased as percentage of net sales by 40 basis points to 38.1%
- Net income declined 12.8% to $58.4 million
- Adjusted EBITDA decreased 4.0% to $137.7 million
- Production costs increased 110 basis points to 51.2% of net sales
- Company lowered FY2025 guidance due to weak traditional loaf sales
- Simple Mills acquisition recorded a net loss of $2.1 million
Insights
FLO faces challenged Q2 with 1.5% sales growth but 12.8% profit decline amid bakery market pressures; lowers 2025 guidance.
Flowers Foods delivered mixed Q2 results with
Net income fell
The company faced multiple headwinds: increased costs from outside product purchases, higher workforce expenses, and elevated interest costs from the Simple Mills acquisition debt. Production efficiencies suffered from lower volumes, further pressuring margins.
Most concerning is management's downward revision of 2025 guidance. FLO now expects:
- Net sales of
$5.239-$5.308 billion (previous:$5.297-$5.395 billion ) - Adjusted EBITDA of
$512-$538 million (previous:$534-$562 million ) - Adjusted EPS of
$1.00-$1.10 (previous:$1.05-$1.15 )
The revised outlook reflects persistent challenges in traditional bread sales and intensifying competition. Organic sales (excluding Simple Mills) are now expected to decline
While management emphasizes their portfolio transformation strategy toward better-for-you and value-oriented products, these efforts aren't yet offsetting declines in their core business. The
Cash flow from operations improved to
Second Quarter Summary:
Compared to the prior year second quarter where applicable
- Net sales(1) increased
1.5% to as the Simple Mills acquisition benefit more than offset pricing/mix and volume declines.$1.24 3 billion - Net income decreased
12.8% to , representing$58.4 million 4.7% of sales, an 80-basis point decrease, primarily due to greater outside purchases, increased workforce-related costs, and higher interest expense. Adjusted net income(2) decreased16.0% to .$63.4 million - Adjusted EBITDA(2) decreased
4.0% to , representing$137.7 million 11.1% of net sales, a 60-basis point decrease. - Diluted EPS decreased
to$0.04 . Adjusted diluted EPS(2) decreased$0.28 to$0.06 .$0.30 - Simple Mills contributed
in net sales, net loss of$61.4 million ,$2.1 million to adjusted EBITDA(2), and ($10.9 million ) diluted EPS(2).$0.01
Chairman and CEO Remarks:
"Macroeconomic uncertainty and shifting consumer demand have continued to pressure the bread category, but our portfolio strategy has shown promise in offsetting those headwinds," said Ryals McMullian, chairman and CEO of Flowers Foods. "We are proactively investing in innovation and M&A to transform our portfolio and align it with consumer demand for better-for-you and value-oriented products. These differentiated products enable us to target attractive opportunities in our existing categories, while expanding into adjacencies and new categories with exciting growth prospects.
"Our revised 2025 guidance reflects lower-than-expected second quarter revenues, largely due to softness in traditional loaf sales and a more-intense competitive environment, which we expect to persist throughout the year. We are proactively working to mitigate this weakness with disciplined cost savings efforts. By continuing to focus on factors within our control, we remain confident that our portfolio strategy will help maximize near-term performance while supporting more-consistent long-term growth."
For the 53-week Fiscal 2025, the Company Expects:
- Net sales of approximately
to$5.23 9 billion , representing$5.30 8 billion2.7% to4.0% growth compared to the prior year. Prior guidance called for net sales of approximately to$5.29 7 billion , representing$5.39 5 billion3.8% to5.7% growth. Excluding the Simple Mills acquisition, we expect net sales of approximately to$5.02 1 billion , representing a change of -$5.08 3 billion1.6% to -0.4% compared to the prior year. Prior guidance, excluding the Simple Mills acquisition, called for net sales of approximately to$5.07 9 billion , representing a change of -$5.17 0 billion0.5% to1.3% compared to the prior year. The partial-year benefit of the Simple Mills acquisition is expected to contribute to$218 million to net sales, consistent with prior guidance. The 53rd week is expected to contribute$225 million to$70 million to net sales.$80 million - Adjusted EBITDA(3) in the range of approximately
to$512 million , compared to prior guidance of$538 million to$534 million . Excluding the Simple Mills acquisition, we expect adjusted EBITDA(3) of approximately$562 million to$482 million , compared to prior guidance of approximately$505 million to$504 million . The partial-year benefit of the Simple Mills acquisition is expected to contribute$529 million to$30 million to adjusted EBITDA(3), consistent with prior guidance. The 53rd week is expected to contribute$33 million to$5 million to adjusted EBITDA(3).$7 million - Adjusted diluted EPS(2) of approximately
to$1.00 , compared to prior guidance of$1.10 to$1.05 . Excluding the Simple Mills acquisition, we expect adjusted diluted EPS(2) of$1.15 to$1.08 , compared to prior guidance of$1.17 to$1.13 . The partial-year contribution of the Simple Mills acquisition to adjusted diluted EPS(2) is expected to be ($1.22 ) to ($0.08 ), consistent with prior guidance. The 53rd week is expected to contribute approximately$0.07 to adjusted diluted EPS(2).$0.02
The company's outlook is based on the following assumptions:
- Depreciation and amortization of approximately
to$168 million , compared to prior guidance of$172 million to$170 million .$175 million - Net interest expense of approximately
to$58 million , compared to prior guidance of$62 million to$63 million .$68 million - An effective tax rate of approximately
25% . - Weighted average diluted share count for the year of approximately 212.3 million shares.
- Capital expenditures of approximately
to$135 million , with$145 million to$4 million related to our enterprise resource planning system upgrade, compared to prior guidance of$6 million to$140 million .$150 million
Matters Affecting Comparability:
Reconciliation of Earnings per Share to Adjusted Earnings per Share | ||||||||||||||||
For the 12-Week | For the 12-Week | |||||||||||||||
July 12, 2025 | July 13, 2024 | |||||||||||||||
Net income per diluted common share | $ | 0.28 | $ | 0.32 | ||||||||||||
Business process improvement costs | NM | 0.01 | ||||||||||||||
Plant closure costs and impairment of assets | � | NM | ||||||||||||||
Restructuring charges | � | 0.02 | ||||||||||||||
Restructuring-related implementation costs | 0.01 | 0.01 | ||||||||||||||
Legal settlements and related costs | NM | � | ||||||||||||||
Acquisition-related costs | 0.01 | (a) | � | |||||||||||||
Adjusted net income per diluted common share | $ | 0.30 | $ | 0.36 | ||||||||||||
(a) Non-deductible tax acquisition-related costs from the prior period that impacted this period by |
NM - not meaningful. Certain amounts may not add due to rounding. |
Consolidated Second Quarter Operating Highlights
Compared to the prior year second quarter where applicable
- Net sales increased
1.5% to . Pricing/mix(4) decreased$1.24 3 billion1.2% , volume(5) declined2.4% , and the Simple Mills acquisition added5.1% .- Branded Retail net sales increased
, or$39.2 million 5.0% , to due to the acquisition contribution, partially offset by volume declines and unfavorable price/mix. Pricing/mix(4) declined$826.7 million 1.5% , volume(5) decreased1.3% , and the Simple Mills acquisition contributed7.8% . - Other net sales decreased
, or$21.4 million 4.9% , to due to softer volumes in store branded retail sales and, to a lesser extent, non-retail sales resulting from execution of our non-retail margin optimization strategies. Pricing/mix(4) declined$416.1 million 1.2% and volume(5) declined3.7% .
- Branded Retail net sales increased
- Materials, supplies, labor, and other production costs (exclusive of depreciation and amortization) were
51.2% of net sales, a 110-basis point increase. These costs increased as a percentage of net sales mostly due to increased outside purchases of product (sales with no associated ingredient costs) and lower production volumes. That increase was partly offset by lower ingredient and workforce-related costs. - Selling, distribution, and administrative (SD&A) expenses were
38.1% of net sales, a 40-basis point decrease. SD&A expenses decreased as a percentage of net sales primarily due to lower distributor distribution fees. That benefit was partly offset by increased workforce-related costs and fleet expense largely related to theCalifornia conversion. Excluding matters affecting comparability, adjusted SD&A(2) was37.7% of net sales, a 50-basis point decrease. - Restructuring charges decreased
, related to a workforce reduction in the prior year period. Plant closure costs and impairment of assets decreased$6.8 million , related to the write off of certain cake distribution territories in the same quarter of the prior year.$1.4 million - Depreciation and amortization (D&A) expenses were
or$39.8 million 3.2% of net sales, a 20-basis point increase. - Net interest expense increased
primarily due to higher interest expense from the issuance of debt to fund the Simple Mills acquisition and related fees and expenses.$10.1 million - Net income decreased
12.8% to , representing$58.4 million 4.7% of sales, an 80-basis point decrease, and diluted EPS decreased to$0.04 . Adjusted net income(2) decreased$0.28 16.0% to and adjusted diluted EPS(2) decreased$63.4 million to$0.06 .$0.30 - Adjusted EBITDA(2) decreased
4.0% to , representing$137.7 million 11.1% of net sales, a 60-basis point decrease. - Simple Mills contributed
in net sales, net loss of$61.4 million ,$2.1 million to adjusted EBITDA(2), and ($10.9 million ) diluted EPS.$0.01
Cash Flow, Capital Allocation, and Capital Return
Year-to-date, cash flow from operating activities increased
(1) | Any reference to sales refers to net sales inclusive of allowances and deductions against gross sales for variable consideration and consideration payable to customers |
(2) | Adjusted for items affecting comparability. See reconciliations of non-GAAP measures in the financial statements following this release. Earnings are net income.ÌýEBITDA and Adjusted EBITDA are reconciled to net income. |
(3) | No reconciliation of the forecasted range for adjusted EBITDA to net income for the 53-week Fiscal 2025 is included in this press release because the company is unable to quantify certain amounts that would be required to be included in the GAAP measure without unreasonable efforts. In addition, the company believes such reconciliation would imply a degree of precision that would be confusing or misleading to investors. For the same reasons, the company is unable to address the probable significance of the unavailable information, which could be material to future results. |
(4) | Calculated as (current year period units X change in price per unit) / prior year period net sales dollars |
(5) | Calculated as (prior year period price per unit X change in units) / prior year period net sales dollars |
Pre-Recorded Management Remarks and Question and Answer Webcast
In conjunction with this release, Flowers Foods will post pre-recorded management remarks and a supporting slide presentation on the investors page of flowersfoods.com. The company will host a live question and answer webcast at 8:30 a.m. Eastern Time on August 15, 2025, which will be archived on the investors page along with the other related materials.
About Flowers Foods
Headquartered in
FLO-CORP FLO-IR
Forward-Looking Statements
Statements contained in this press release and certain other written or oral statements made from time to time by Flowers Foods, Inc. (the "company", "Flowers Foods", "Flowers", "us", "we", or "our") and its representatives that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to current expectations regarding our business and our future financial condition and results of operations and are often identified by the use of words and phrases such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "predict," "project," "should," "will," "would," "is likely to," "is expected to" or "will continue," or the negative of these terms or other comparable terminology. These forward-looking statements are based upon assumptions we believe are reasonable. Forward-looking statements are based on current information and are subject to risks and uncertainties that could cause our actual results to differ materially from those projected. Certain factors that may cause actual results, performance, liquidity, and achievements to differ materially from those projected are discussed in our Annual Report on Form 10-K for the year ended December 28, 2024 (the "Form 10-K") and our Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission ("SEC") and may include, but are not limited to, (a) unexpected changes in any of the following: (1) general economic and business conditions; (2) the competitive setting in which we operate, including advertising or promotional strategies by us or our competitors, as well as changes in consumer demand; (3) interest rates and other terms available to us on our borrowings; (4) supply chain conditions and any related impact on energy and raw materials costs and availability and hedging counter-party risks; (5) relationships with or increased costs related to our employees and third-party service providers; (6) laws and regulations (including environmental and health-related issues and the impacts of tariffs); and (7) accounting standards or tax rates in the markets in which we operate,Ìý (b) the loss or financial instability of any significant customer(s), including as a result of product recalls or safety concerns related to our products, (c) changes in consumer behavior, trends and preferences, including health and whole grain trends, and the movement toward less expensive store branded products, (d) the level of success we achieve in developing and introducing new products and entering new markets, (e) our ability to implement new technology and customer requirements as required, (f) our ability to operate existing, and any new, manufacturing lines according to schedule, (g) our ability to implement and achieve our corporate responsibility goals in accordance with regulatory requirements and the expectations of our stakeholders, suppliers, and customers; (h) our ability to execute our business strategies which may involve, among other things, (1) the ability to realize the intended benefits of completed, planned or contemplated acquisitions, dispositions or joint ventures, such as the acquisition of Simple Mills, (2) the deployment of new systems (e.g., our enterprise resource planning ("ERP") system), distribution channels and technology, and (3) an enhanced organizational structure (e.g., our sales and supply chain reorganization), (i) consolidation within the baking industry and related industries, (j) changes in pricing, customer and consumer reaction to pricing actions (including decreased volumes), and the pricing environment among competitors within the industry, (k) our ability to adjust pricing to offset, or partially offset, inflationary pressure or tariffs on the cost of our products, including ingredient and packaging costs; (l) disruptions in our direct-store-delivery distribution model, including litigation or an adverse ruling by a court or regulatory or governmental body that could affect the independent contractor classifications of the independent distributor partners ("IDPs"), and changes to our direct-store-delivery distribution model in
Information Regarding Non-GAAP Financial Measures
The company prepares its consolidated financial statements in accordance with
The company defines EBITDA as earnings before interest, taxes, depreciation and amortization. Earnings are net income. The company believes that EBITDA is a useful tool for managing the operations of its business and is an indicator of the company's ability to incur and service indebtedness and generate free cash flow. The company also believes that EBITDA measures are commonly reported and widely used by investors and other interested parties as measures of a company's operating performance and debt servicing ability because EBITDA measures assist in comparing performance on a consistent basis without regard to depreciation or amortization, which can vary significantly depending upon accounting methods and non-operating factors (such as historical cost). EBITDA is also a widely-accepted financial indicator of a company's ability to incur and service indebtedness.
EBITDA should not be considered an alternative to (a) income from operations or net income (loss) as a measure of operating performance; (b) cash flows provided by operating, investing and financing activities (as determined in accordance with GAAP) as a measure of the company's ability to meet its cash needs; or (c) any other indicator of performance or liquidity that has been determined in accordance with GAAP.
The company defines adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted diluted EPS, adjusted income tax expense and adjusted SD&A, respectively, to exclude additional costs that the company considers important to present to investors to increase the investors' insights about the company's core operations. These costs include, but are not limited to, the costs of closing a plant or costs associated with acquisition-related activities, restructuring activities, certain impairment charges, legal settlements, costs to implement an enterprise resource planning system and enhance bakery digital capabilities (business process improvement costs) to provide investors direct insight into these costs, and other costs impacting past and future comparability. The company believes that these measures, when considered together with its GAAP financial results, provide management and investors with a more complete understanding of its business operating results, including underlying trends, by excluding the effects of certain charges. Adjusted EBITDA is used as the primary performance measure in the company's 2014 Omnibus Equity and Incentive Compensation Plan (Amended and Restated Effective May 25, 2023).
Presentation of gross margin includes depreciation and amortization in the materials, supplies, labor and other production costs according to GAAP. Our method of presenting gross margin excludes the depreciation and amortization components, as discussed above.
The reconciliations attached provide reconciliations of the non-GAAP measures used in this release to the most comparable GAAP financial measure.
Flowers Foods, Inc. | ||||||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||||||
(000's omitted) | ||||||||||||||||
July 12, 2025 | December 28, 2024 | |||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents | $ | 11,045 | $ | 5,005 | ||||||||||||
Other current assets | 707,005 | 631,242 | ||||||||||||||
Property, plant and equipment, net | 943,784 | 964,320 | ||||||||||||||
Right-of-use leases, net | 321,370 | 318,785 | ||||||||||||||
Distributor notes receivable (1) | 130,202 | 128,199 | ||||||||||||||
Other assets | 44,133 | 46,631 | ||||||||||||||
Cost in excess of net tangible assets, net | 2,187,083 | 1,306,265 | ||||||||||||||
Total assets | $ | 4,344,622 | $ | 3,400,447 | ||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||
Current liabilities | $ | 516,151 | $ | 480,079 | ||||||||||||
Long-term debt | 1,749,154 | 1,021,644 | ||||||||||||||
Right-of-use lease liabilities (2) | 328,339 | 322,989 | ||||||||||||||
Other liabilities | 323,222 | 165,621 | ||||||||||||||
Stockholders' equity | 1,427,756 | 1,410,114 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 4,344,622 | $ | 3,400,447 | ||||||||||||
(1) | Includes current portion of |
(2) | Includes current portion of |
Ìý
Flowers Foods, Inc. | ||||||||||||||||||||||||||||||||
Consolidated Statement of Operations | ||||||||||||||||||||||||||||||||
(000's omitted, except per share data) | ||||||||||||||||||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||||||||||||||||||
Net sales | $ | 1,242,835 | $ | 1,224,983 | $ | 2,797,065 | $ | 2,801,801 | ||||||||||||||||||||||||
Materials, supplies, labor and other production costs (exclusive of | 636,060 | 613,362 | 1,414,406 | 1,410,548 | ||||||||||||||||||||||||||||
Selling, distribution, and administrative expenses | 473,537 | 471,400 | 1,107,050 | 1,096,651 | ||||||||||||||||||||||||||||
Restructuring charges | � | 6,805 | 573 | 7,403 | ||||||||||||||||||||||||||||
Plant closure costs and impairment of assets | � | 1,377 | 7,397 | 5,377 | ||||||||||||||||||||||||||||
Depreciation and amortization expense | 39,826 | 36,827 | 89,094 | 85,062 | ||||||||||||||||||||||||||||
Income from operations | 93,412 | 95,212 | 178,545 | 196,760 | ||||||||||||||||||||||||||||
Other pension benefit | (88) | (118) | (205) | (276) | ||||||||||||||||||||||||||||
Interest expense, net | 15,036 | 4,908 | 29,084 | 10,519 | ||||||||||||||||||||||||||||
Income before income taxes | 78,464 | 90,422 | 149,666 | 186,517 | ||||||||||||||||||||||||||||
Income tax expense | 20,099 | 23,455 | 38,303 | 46,507 | ||||||||||||||||||||||||||||
Net income | $ | 58,365 | $ | 66,967 | $ | 111,363 | $ | 140,010 | ||||||||||||||||||||||||
Net income per diluted common share | $ | 0.28 | $ | 0.32 | $ | 0.53 | $ | 0.66 | ||||||||||||||||||||||||
Diluted weighted average shares outstanding | 211,991 | 212,315 | 212,084 | 212,199 |
Ìý
Flowers Foods, Inc. | ||||||||||||||||||||||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||||||||
(000's omitted) | ||||||||||||||||||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||||||||||
Net income | $ | 58,365 | $ | 66,967 | $ | 111,363 | $ | 140,010 | ||||||||||||||||||||||||
Adjustments to reconcile net income to net cash from operating | ||||||||||||||||||||||||||||||||
ÌýÌý Total non-cash adjustments | 74,705 | 46,349 | 151,840 | 124,570 | ||||||||||||||||||||||||||||
ÌýÌý Changes in assets and liabilities | (2,241) | (50,044) | 3,260 | (96,159) | ||||||||||||||||||||||||||||
Net cash provided by operating activities | 130,829 | 63,272 | 266,463 | 168,421 | ||||||||||||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||||||||
ÌýÌý Purchase of property, plant and equipment | (30,810) | (27,919) | (56,366) | (61,251) | ||||||||||||||||||||||||||||
ÌýÌý Proceeds from sale of property, plant and equipment | 194 | 749 | 208 | 809 | ||||||||||||||||||||||||||||
ÌýÌý Acquisition of business, net of cash acquired | â€� | â€� | (791,880) | â€� | ||||||||||||||||||||||||||||
ÌýÌý Other | (4,757) | (13,408) | (23,349) | (16,063) | ||||||||||||||||||||||||||||
Net cash disbursed for investing activities | (35,373) | (40,578) | (871,387) | (76,505) | ||||||||||||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||||||||
ÌýÌý Dividends paid | (52,449) | (50,840) | (104,772) | (101,946) | ||||||||||||||||||||||||||||
ÌýÌý Stock repurchases | â€� | (13,824) | (5,499) | (22,703) | ||||||||||||||||||||||||||||
ÌýÌý Net change in debt borrowings | (41,700) | 25,000 | 734,880 | 20,000 | ||||||||||||||||||||||||||||
ÌýÌý Payment of financing fees | (64) | (40) | (10,120) | (190) | ||||||||||||||||||||||||||||
ÌýÌý Payments on financing leases | (24) | (74) | (44) | (169) | ||||||||||||||||||||||||||||
ÌýÌý Other | 2,486 | 8,132 | (3,481) | (2,569) | ||||||||||||||||||||||||||||
Net cash (disbursed for) provided by financing activities | (91,751) | (31,646) | 610,964 | (107,577) | ||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 3,705 | (8,952) | 6,040 | (15,661) | ||||||||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 7,340 | 15,818 | 5,005 | 22,527 | ||||||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 11,045 | $ | 6,866 | $ | 11,045 | $ | 6,866 |
Ìý
Flowers Foods, Inc. | ||||||||||||||||||||||||||||||||
Net Sales by Sales Class and Net Sales Bridge | ||||||||||||||||||||||||||||||||
(000's omitted) | ||||||||||||||||||||||||||||||||
Net Sales by Sales Class | ||||||||||||||||||||||||||||||||
Net Sales by Sales Class | For the 12-Week Period | For the 12-Week Period | ||||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | $ Change | % Change | |||||||||||||||||||||||||||||
Branded Retail | $ | 826,730 | $ | 787,506 | $ | 39,224 | 5.0 | % | ||||||||||||||||||||||||
Other | 416,105 | 437,477 | (21,372) | (4.9) | % | |||||||||||||||||||||||||||
Total Net Sales | $ | 1,242,835 | $ | 1,224,983 | $ | 17,852 | 1.5 | % | ||||||||||||||||||||||||
Net Sales by Sales Class | For the 28-Week Period | For the 28-Week Period | ||||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | $ Change | % Change | |||||||||||||||||||||||||||||
Branded Retail | $ | 1,838,592 | $ | 1,802,590 | $ | 36,002 | 2.0 | % | ||||||||||||||||||||||||
Other | 958,473 | 999,211 | (40,738) | (4.1) | % | |||||||||||||||||||||||||||
Total Net Sales | $ | 2,797,065 | $ | 2,801,801 | $ | (4,736) | (0.2) | % |
Ìý
Net Sales Bridge | ||||||||||||||||||||||||
For the 12-week period ended July 12, 2025 | Branded Retail | Other | Total | |||||||||||||||||||||
Pricing/mix^* | (1.5) | % | (1.2) | % | (1.2) | % | ||||||||||||||||||
Volume* | (1.3) | % | (3.7) | % | (2.4) | % | ||||||||||||||||||
Acquisition | 7.8 | % | 0.0 | % | 5.1 | % | ||||||||||||||||||
Total percentage point change in net sales | 5.0 | % | (4.9) | % | 1.5 | % | ||||||||||||||||||
For the 28-week period ended July 12, 2025 | Branded Retail | Other | Total | |||||||||||||||||||||
Pricing/mix^* | (1.2) | % | (0.4) | % | (0.7) | % | ||||||||||||||||||
Volume* | (1.6) | % | (3.7) | % | (2.5) | % | ||||||||||||||||||
Acquisition | 4.8 | % | 0.0 | % | 3.0 | % | ||||||||||||||||||
Total percentage point change in net sales | 2.0 | % | (4.1) | % | (0.2) | % |
The table above presents certain sales by category that have been reclassified from amounts previously reported to conform to the current period presentation. | ||||||||||||
^ Includes sales reductions from variable consideration and payments to customers. | ||||||||||||
* Computations above are calculated as follows (the Total column is consolidated and is not adding the Branded Retail and Other columns): | ||||||||||||
ÌýÌýÌýÌýÌý Price/Mix $ = Current year period units × change in price per unit | ||||||||||||
ÌýÌýÌýÌýÌý Price/Mix % = Price/Mix $ ÷ Prior year period Net Sales $ | ||||||||||||
ÌýÌýÌýÌýÌý Volume $ = Prior year period price per unit × change in units | ||||||||||||
ÌýÌýÌýÌýÌý Volume % = Volume $ ÷ Prior year period Net Sales $ |
Ìý
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 | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||||||||||||||||||
Net income per diluted common share | $ | 0.28 | $ | 0.32 | $ | 0.53 | $ | 0.66 | ||||||||||||||||||||||||
Business process improvement costs | NM | 0.01 | NM | 0.02 | ||||||||||||||||||||||||||||
Plant closure costs and impairment of assets | � | NM | 0.03 | 0.02 | ||||||||||||||||||||||||||||
Restructuring charges | � | 0.02 | NM | 0.03 | ||||||||||||||||||||||||||||
Restructuring-related implementation costs | 0.01 | 0.01 | 0.03 | 0.01 | ||||||||||||||||||||||||||||
Acquisition-related costs | 0.01 | (a) | � | 0.06 | � | |||||||||||||||||||||||||||
Legal settlements and related costs | NM | � | NM | � | ||||||||||||||||||||||||||||
Adjusted net income per diluted common share | $ | 0.30 | $ | 0.36 | $ | 0.65 | $ | 0.73 | ||||||||||||||||||||||||
NM - not meaningful. | ||||||||||||||||||||||||||||||||
Certain amounts may not add due to rounding. | ||||||||||||||||||||||||||||||||
(a) Non-deductible tax acquisition-related costs from the prior period that impacted this period by |
Ìý
Reconciliation of Gross Margin | ||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||
Net sales | $ | 1,242,835 | $ | 1,224,983 | $ | 2,797,065 | $ | 2,801,801 | ||||||||
Materials, supplies, labor and other production costs (exclusive | 636,060 | 613,362 | 1,414,406 | 1,410,548 | ||||||||||||
Gross margin excluding depreciation and amortization | 606,775 | 611,621 | 1,382,659 | 1,391,253 | ||||||||||||
Less depreciation and amortization for production activities | 21,072 | 20,314 | 48,555 | 46,667 | ||||||||||||
Gross margin | $ | 585,703 | $ | 591,307 | $ | 1,334,104 | $ | 1,344,586 | ||||||||
Depreciation and amortization for production activities | $ | 21,072 | $ | 20,314 | $ | 48,555 | $ | 46,667 | ||||||||
Depreciation and amortization for selling, distribution, and | 18,754 | 16,513 | 40,539 | 38,395 | ||||||||||||
Total depreciation and amortization | $ | 39,826 | $ | 36,827 | $ | 89,094 | $ | 85,062 |
Ìý
Reconciliation of Selling, Distribution, and Administrative Expenses to | ||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||
Selling, distribution, and administrative expenses | $ | 473,537 | $ | 471,400 | $ | 1,107,050 | $ | 1,096,651 | ||||||||
Business process improvement costs | (471) | (1,606) | (1,362) | (5,289) | ||||||||||||
Restructuring-related implementation costs | (2,896) | (1,635) | (7,184) | (2,979) | ||||||||||||
Acquisition-related costs | (871) | � | (14,635) | � | ||||||||||||
Legal settlements and related costs | (205) | � | (902) | � | ||||||||||||
Adjusted SD&A | $ | 469,094 | $ | 468,159 | $ | 1,082,967 | $ | 1,088,383 |
Ìý
Flowers Foods, Inc. | ||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||||||||||||||||||||||
(000's omitted, except per share data) | ||||||||||||||||||||||||||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA | ||||||||||||||||||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||||||||||||||||||
Net income | $ | 58,365 | $ | 66,967 | $ | 111,363 | $ | 140,010 | ||||||||||||||||||||||||
Income tax expense | 20,099 | 23,455 | 38,303 | 46,507 | ||||||||||||||||||||||||||||
Interest expense, net | 15,036 | 4,908 | 29,084 | 10,519 | ||||||||||||||||||||||||||||
Depreciation and amortization | 39,826 | 36,827 | 89,094 | 85,062 | ||||||||||||||||||||||||||||
EBITDA | 133,326 | 132,157 | 267,844 | 282,098 | ||||||||||||||||||||||||||||
Other pension benefit | (88) | (118) | (205) | (276) | ||||||||||||||||||||||||||||
Business process improvement costs | 471 | 1,606 | 1,362 | 5,289 | ||||||||||||||||||||||||||||
Plant closure costs and impairment of assets | � | 1,377 | 7,397 | 5,377 | ||||||||||||||||||||||||||||
Restructuring charges | � | 6,805 | 573 | 7,403 | ||||||||||||||||||||||||||||
Restructuring-related implementation costs | 2,896 | 1,635 | 7,184 | 2,979 | ||||||||||||||||||||||||||||
Acquisition-related costs | 871 | � | 14,635 | � | ||||||||||||||||||||||||||||
Legal settlements and related costs | 205 | � | 902 | � | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 137,681 | $ | 143,462 | $ | 299,692 | $ | 302,870 | ||||||||||||||||||||||||
Net sales | $ | 1,242,835 | $ | 1,224,983 | $ | 2,797,065 | $ | 2,801,801 | ||||||||||||||||||||||||
Adjusted EBITDA margin | 11.1 | % | 11.7 | % | 10.7 | % | 10.8 | % |
Ìý
Reconciliation of Income Tax Expense to Adjusted Income Tax Expense | ||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||
Income tax expense | $ | 20,099 | $ | 23,455 | $ | 38,303 | $ | 46,507 | ||||||||
Tax impact of: | ||||||||||||||||
Business process improvement costs | 118 | 401 | 341 | 1,322 | ||||||||||||
Plant closure costs and impairment of assets | � | 344 | 1,850 | 1,344 | ||||||||||||
Restructuring charges | � | 1,701 | 144 | 1,851 | ||||||||||||
Restructuring-related implementation costs | 724 | 409 | 1,796 | 745 | ||||||||||||
Acquisition-related costs | (1,510) | (a) | � | 1,929 | � | |||||||||||
Legal settlements and related costs | 52 | � | 226 | � | ||||||||||||
Adjusted income tax expense | $ | 19,483 | $ | 26,310 | $ | 44,589 | $ | 51,769 | ||||||||
(a) Includes certain non-deductible tax acquisition-related costs from the prior period. |
Ìý
Flowers Foods, Inc. | ||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures | ||||||||||||||||||||||||||||||||
(000's omitted, except per share data) | ||||||||||||||||||||||||||||||||
Reconciliation of Net Income to Adjusted Net Income | ||||||||||||||||||||||||||||||||
For the 12-Week | For the 12-Week | For the 28-Week | For the 28-Week | |||||||||||||||||||||||||||||
July 12, 2025 | July 13, 2024 | July 12, 2025 | July 13, 2024 | |||||||||||||||||||||||||||||
Net income | $ | 58,365 | $ | 66,967 | $ | 111,363 | $ | 140,010 | ||||||||||||||||||||||||
Business process improvement costs | 353 | 1,205 | 1,021 | 3,967 | ||||||||||||||||||||||||||||
Plant closure costs and impairment of assets | � | 1,033 | 5,547 | 4,033 | ||||||||||||||||||||||||||||
Restructuring charges | � | 5,104 | 429 | 5,552 | ||||||||||||||||||||||||||||
Restructuring-related implementation costs | 2,172 | 1,226 | 5,388 | 2,234 | ||||||||||||||||||||||||||||
Acquisition-related costs | 2,381 | Ìý(a) | â€� | 12,706 | â€� | |||||||||||||||||||||||||||
Legal settlements and related costs | 153 | � | 676 | � | ||||||||||||||||||||||||||||
Adjusted net income | $ | 63,424 | $ | 75,535 | $ | 137,130 | $ | 155,796 | ||||||||||||||||||||||||
(a) Includes certain non-deductible tax acquisition-related costs from the prior period. |
Ìý
Reconciliation of Earnings per Share - | ||||||||
Range Estimate | ||||||||
Net income per diluted common share | $ | 0.88 | to | $ | 0.98 | |||
Business process improvement costs | NM | NM | ||||||
Plant closure costs and impairment of assets | 0.03 | 0.03 | ||||||
Restructuring charges | NM | NM | ||||||
Restructuring-related implementation costs | 0.03 | 0.03 | ||||||
Acquisition-related costs | 0.06 | 0.06 | ||||||
Legal settlements and related costs | NM | NM | ||||||
Adjusted net income per diluted common share | $ | 1.00 | to | $ | 1.10 | |||
NM - not meaningful. | ||||||||
Certain amounts may not add due to rounding. |
Ìý
View original content to download multimedia:
SOURCE Flowers Foods, Inc.