ADM Reports Outstanding Results: Fourth Quarter Earnings per Share of $1.38, $1.50 on an Adjusted Basis; Full Year 2021 EPS of $4.79, $5.19 on an Adjusted Basis
ADM reported record full-year net earnings of $2.7 billion for 2021, with adjusted net earnings reaching $2.9 billion. The company experienced a 34% increase in segment operating profit. Fourth quarter EPS was $1.38, up from $1.22 in 2020, with adjusted EPS at $1.50. The board announced an 8% increase in quarterly dividends, reflecting strong performance and strategic alignment with growth in food security and sustainability. ADM expects to continue this momentum into 2022, aiming for an EPS target of $6.00-$7.00.
- Record full-year net earnings of $2.7 billion.
- 34% increase in segment operating profit for 2021.
- 8% increase in quarterly dividend.
- Fourth quarter adjusted EPS of $1.50, up from $1.21 the previous year.
- Strong performance in Nutrition, with 19% revenue growth.
- Fourth quarter results included a $0.12 per share charge related to impairment and restructuring.
- Lower results in Ag Services and Oilseeds compared to an exceptionally strong prior year.
- Higher input costs impacting Carbohydrate Solutions results.
-
Full-year 2021 net earnings of
; adjusted net earnings of$2.7 billion $2.9 billion -
Full-year 2021 segment operating profit up
34% ,38% on an adjusted basis -
2021 ROIC meets
10% objective -
Announcing
8% increase in quarterly dividend - Great momentum driving optimism for strong 2022
“Our record results reflect the continued success of our growth strategy and our culture of innovation and execution, which enabled our global team to successfully navigate through supply chain challenges while capitalizing on favorable demand dynamics to deliver an outstanding year,” said Chairman and CEO
“Just as importantly, we’re advancing our productivity and innovation actions to accelerate earnings growth,” Luciano continued. “We’ve positioned our portfolio to align with the enduring trends of food security, health and well-being, and sustainability. As we enter 2022, we’re well situated to capitalize on strong crush margins, driven by good demand for meal and for vegetable oil as a feedstock for renewable green diesel; a continuing healthy ethanol market, supported by increased domestic and export demand and better clarity of the regulatory landscape; and our robust Nutrition sales pipeline, as well as the accretion of our recent acquisitions in that business.
“Our excellent performance in the fourth quarter and throughout 2021 gives us great momentum going into the new year. We’re confident in our strategic plan continuing to deliver, which is why we’re pleased to announce an
Fourth Quarter 2021 Highlights
(Amounts in millions except per share amounts) |
2021 |
2020 |
||||
Earnings per share (as reported) |
$ |
1.38 |
|
$ |
1.22 |
|
Adjusted earnings per share1 |
$ |
1.50 |
|
$ |
1.21 |
|
|
|
|
|
|||
Segment operating profit |
$ |
1,388 |
|
$ |
1,139 |
|
Adjusted segment operating profit (loss)1 |
$ |
1,413 |
|
$ |
1,152 |
|
Ag Services and Oilseeds |
|
810 |
|
|
834 |
|
Carbohydrate Solutions |
|
428 |
|
|
208 |
|
Nutrition |
|
160 |
|
|
127 |
|
Other Business |
|
15 |
|
|
(17 |
) |
-
Q4 2021 EPS as reported of
includes a$1.38 per share charge related to impairment and restructuring, a$0.12 per share gain related to the sale of certain ethanol and other assets, a$0.07 per share charge related to acquisition expenses, and a$0.01 per share tax expense related to certain discrete items. Adjusted EPS, which excludes these items, was$0.06 .1$1.50
1 Non-GAAP financial measures; see pages 5, 10, 11 and 12 for explanations and reconciliations, including after-tax amounts.
Quarterly Results of Operations
Ag Services & Oilseeds results were largely in line with the prior year’s extremely strong quarter.
-
Ag Services executed well to deliver strong results, just slightly off the outstanding fourth quarter of 2020, when the
U.S. experienced exceptionally high export margins. Global Trade was substantially higher year over year, driven by solid risk management and improved results in global ocean freight.
-
Crushing executed well in a continued solid demand environment for both soybean meal and vegetable oil. Results were lower year over year, driven by approximately
of net negative timing impacts, versus negative$250 million in the prior-year quarter, as well as lower results in EMEAI versus a very strong Q4 2020. The majority of the negative timing effects are expected to reverse in the first half of 2022.$125 million
-
Refined Products and Other results were substantially higher than the prior-year period, driven by strong volumes and margins in
North America for refined oils, and improved margins inNorth America and EMEAI for biodiesel, more than offsetting weaker South American results due to the reduced biodiesel mandate.
- Equity earnings from Wilmar were higher versus the fourth quarter of 2020.
Carbohydrate Solutions results more than doubled year over year.
- Starches and Sweeteners, including ethanol production from our wet mills, was lower versus the fourth quarter of 2020, driven by higher input costs, including energy costs in EMEAI, as well as lower wheat milling volumes, partially offset by continued strong ethanol margins.
-
Vantage Corn Processors results were substantially higher year over year, driven by historically strong industry ethanol margins as a result of strong demand relative to supply, as well as increased sales volumes due to production at the two dry mills that were idle in the previous-year period.
Nutrition had another extremely strong quarter, with revenue growth of
-
Human Nutrition results were substantially higher year over year, with strength across the business. Flavors continued its growth trajectory, driven primarily by improved product mix in EMEAI and continued strong performance from
North America , partially offset by weaker APAC results. In Specialty Ingredients, overall profits were in line with the year-ago period as strong demand for plant-based proteins offset the impact of one-time insurance proceeds in the fourth quarter of 2020. Health & Wellness was higher versus the prior-year quarter, as the business continued to deliver growing profits in bioactives and fermentation.
- Animal Nutrition profits were much higher than the fourth quarter of 2020, driven primarily by continued strength in amino acids.
Other Business results were substantially higher, driven primarily by higher
Other Items of Note
As additional information to help clarify underlying business performance, the table on page 10 includes reported earnings and EPS as well as adjusted earnings and EPS.
Segment operating profit of
In Corporate results, interest expense increased year over year on higher short-term borrowings. Unallocated corporate costs were lower year over year due primarily to increased variable performance-related compensation expense accruals in the prior year, partially offset by higher IT operating and project-related costs and transfers of costs from business segments into the centralized centers of excellence in supply chain and operations. Corporate results also included
The effective tax rate for the quarter was approximately
Dividend
ADM’s Board of Directors has declared a cash dividend of
Note: Additional Facts and Explanations
Additional facts and explanations about results and industry environment can be found at the end of the
Conference Call Information
Forward-Looking Statements
Some of our comments and materials in this presentation constitute forward-looking statements that reflect management’s current views and estimates of future economic circumstances, industry conditions, Company performance and financial results. These statements and materials are based on many assumptions and factors that are subject to risk and uncertainties.
About
At
Financial Tables Follow
Source: Corporate Release
Segment Operating Profit, Adjusted Segment Operating Profit (a non-GAAP financial measure) and Corporate Results (unaudited) |
|||||||||||||||||||
|
Quarter ended |
|
|
Year ended |
|
||||||||||||||
|
|
|
|
|
|
||||||||||||||
(In millions) |
2021 |
2020 |
Change |
|
2021 |
2020 |
Change |
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Segment Operating Profit |
$ |
1,388 |
|
$ |
1,139 |
|
$ |
249 |
|
|
$ |
4,638 |
|
$ |
3,455 |
|
$ |
1,183 |
|
Specified items: |
|
|
|
|
|
|
|
||||||||||||
(Gains) losses on sales of assets and businesses |
|
(55 |
) |
|
(3 |
) |
|
(52 |
) |
|
|
(77 |
) |
|
(83 |
) |
|
6 |
|
Impairment, restructuring, and settlement charges |
|
80 |
|
|
16 |
|
|
64 |
|
|
|
213 |
|
|
76 |
|
|
137 |
|
Adjusted Segment Operating Profit |
$ |
1,413 |
|
$ |
1,152 |
|
$ |
261 |
|
|
$ |
4,774 |
|
$ |
3,448 |
|
$ |
1,326 |
|
|
|
|
|
|
|
|
|
||||||||||||
Ag Services and Oilseeds |
$ |
810 |
|
$ |
834 |
|
$ |
(24 |
) |
|
$ |
2,775 |
|
$ |
2,105 |
|
$ |
670 |
|
Ag Services |
|
335 |
|
|
346 |
|
|
(11 |
) |
|
|
770 |
|
|
828 |
|
|
(58 |
) |
Crushing |
|
163 |
|
|
217 |
|
|
(54 |
) |
|
|
975 |
|
|
466 |
|
|
509 |
|
Refined Products and Other |
|
185 |
|
|
153 |
|
|
32 |
|
|
|
652 |
|
|
439 |
|
|
213 |
|
Wilmar |
|
127 |
|
|
118 |
|
|
9 |
|
|
|
378 |
|
|
372 |
|
|
6 |
|
|
|
|
|
|
|
|
|
||||||||||||
Carbohydrate Solutions |
$ |
428 |
|
$ |
208 |
|
$ |
220 |
|
|
$ |
1,283 |
|
$ |
717 |
|
$ |
566 |
|
Starches and Sweeteners |
|
207 |
|
|
229 |
|
|
(22 |
) |
|
|
913 |
|
|
762 |
|
|
151 |
|
|
|
221 |
|
|
(21 |
) |
|
242 |
|
|
|
370 |
|
|
(45 |
) |
|
415 |
|
|
|
|
|
|
|
|
|
||||||||||||
Nutrition |
$ |
160 |
|
$ |
127 |
|
$ |
33 |
|
|
$ |
691 |
|
$ |
574 |
|
$ |
117 |
|
Human Nutrition |
|
108 |
|
|
90 |
|
|
18 |
|
|
|
537 |
|
|
462 |
|
|
75 |
|
Animal Nutrition |
|
52 |
|
|
37 |
|
|
15 |
|
|
|
154 |
|
|
112 |
|
|
42 |
|
|
|
|
|
|
|
|
|
||||||||||||
Other Business |
$ |
15 |
|
$ |
(17 |
) |
$ |
32 |
|
|
$ |
25 |
|
$ |
52 |
|
$ |
(27 |
) |
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Segment Operating Profit |
$ |
1,388 |
|
$ |
1,139 |
|
$ |
249 |
|
|
$ |
4,638 |
|
$ |
3,455 |
|
$ |
1,183 |
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate Results |
$ |
(377 |
) |
$ |
(383 |
) |
$ |
6 |
|
|
$ |
(1,325 |
) |
$ |
(1,572 |
) |
$ |
247 |
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense - net |
|
(77 |
) |
|
(67 |
) |
|
(10 |
) |
|
|
(277 |
) |
|
(313 |
) |
|
36 |
|
Unallocated corporate costs |
|
(276 |
) |
|
(278 |
) |
|
2 |
|
|
|
(957 |
) |
|
(857 |
) |
|
(100 |
) |
Other |
|
(22 |
) |
|
(29 |
) |
|
7 |
|
|
|
20 |
|
|
(54 |
) |
|
74 |
|
Specified items: |
|
|
|
|
|
|
|
||||||||||||
LIFO credit (charge) |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
91 |
|
|
(91 |
) |
Debt extinguishment charges |
|
— |
|
|
1 |
|
|
(1 |
) |
|
|
(36 |
) |
|
(409 |
) |
|
373 |
|
Expenses related to acquisitions |
|
(4 |
) |
|
(4 |
) |
|
— |
|
|
|
(7 |
) |
|
(4 |
) |
|
(3 |
) |
Gain (loss) on debt conversion option |
|
2 |
|
|
(2 |
) |
|
4 |
|
|
|
19 |
|
|
(17 |
) |
|
36 |
|
Gains (losses) on sales of assets |
|
— |
|
|
7 |
|
|
(7 |
) |
|
|
— |
|
|
7 |
|
|
(7 |
) |
Impairment, restructuring, and settlement charges |
|
— |
|
|
(11 |
) |
|
11 |
|
|
|
(87 |
) |
|
(16 |
) |
|
(71 |
) |
Earnings Before Income Taxes |
$ |
1,011 |
|
$ |
756 |
|
$ |
255 |
|
|
$ |
3,313 |
|
$ |
1,883 |
|
$ |
1,430 |
|
Segment operating profit is ADM’s consolidated income from operations before income tax excluding corporate items. Adjusted segment operating profit, a non-GAAP financial measure, is segment operating profit excluding specified items. Management believes that segment operating profit and adjusted segment operating profit are useful measures of ADM’s performance because they provide investors information about ADM’s business unit performance excluding corporate overhead costs as well as specified items. Segment operating profit and adjusted segment operating profit are not measures of consolidated operating results under
Consolidated Statements of Earnings (unaudited) |
|||||||||||||||
|
Quarter ended |
|
Year ended |
||||||||||||
|
|
|
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
(in millions, except per share amounts) |
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
23,090 |
|
|
$ |
17,978 |
|
|
$ |
85,249 |
|
|
$ |
64,355 |
|
Cost of products sold (1) |
|
21,440 |
|
|
|
16,626 |
|
|
|
79,262 |
|
|
|
59,902 |
|
Gross profit |
|
1,650 |
|
|
|
1,352 |
|
|
|
5,987 |
|
|
|
4,453 |
|
Selling, general, and administrative expenses (2) |
|
786 |
|
|
|
749 |
|
|
|
2,994 |
|
|
|
2,687 |
|
Asset impairment, exit, and restructuring costs (3) |
|
80 |
|
|
|
19 |
|
|
|
164 |
|
|
|
80 |
|
Equity in (earnings) losses of unconsolidated affiliates |
|
(197 |
) |
|
|
(176 |
) |
|
|
(595 |
) |
|
|
(579 |
) |
(Gain) loss on debt extinguishment (4) |
|
— |
|
|
|
(1 |
) |
|
|
36 |
|
|
|
409 |
|
Investment income |
|
(13 |
) |
|
|
(17 |
) |
|
|
(96 |
) |
|
|
(111 |
) |
Interest expense (5) |
|
77 |
|
|
|
69 |
|
|
|
265 |
|
|
|
339 |
|
Other (income) expense - net (6,7,8) |
|
(94 |
) |
|
|
(47 |
) |
|
|
(94 |
) |
|
|
(255 |
) |
Earnings before income taxes |
|
1,011 |
|
|
|
756 |
|
|
|
3,313 |
|
|
|
1,883 |
|
Income tax expense (benefit) (9) |
|
214 |
|
|
|
63 |
|
|
|
578 |
|
|
|
101 |
|
Net earnings including noncontrolling interests |
|
797 |
|
|
|
693 |
|
|
|
2,735 |
|
|
|
1,782 |
|
|
|
|
|
|
|
|
|
||||||||
Less: Net earnings (losses) attributable to noncontrolling interests |
|
15 |
|
|
|
6 |
|
|
|
26 |
|
|
|
10 |
|
Net earnings attributable to |
$ |
782 |
|
|
$ |
687 |
|
|
$ |
2,709 |
|
|
$ |
1,772 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per common share |
$ |
1.38 |
|
|
$ |
1.22 |
|
|
$ |
4.79 |
|
|
$ |
3.15 |
|
|
|
|
|
|
|
|
|
||||||||
Average diluted shares outstanding |
|
566 |
|
|
|
563 |
|
|
|
566 |
|
|
|
563 |
|
|
|
|
|
|
|
|
|
(1) Includes a charge related to an inventory writedown of
(2) Includes a charge related to a legal settlement of
(3) Includes impairment and restructuring charges of
(4) Loss in the current YTD related to the early redemption of
(5) Includes (gains) losses related to the mark-to-market adjustment of the conversion option of the exchangeable bond issued in
(6) Includes current quarter and YTD gains related to the sale of certain ethanol and other assets of
(7) Includes exit costs of
(8) Includes a settlement charge related to pension liabilities of
(9) Includes the tax expense (benefit) impact of the above specified items and tax discrete items totaling
Summary of Financial Condition (unaudited) |
||||||
|
|
|
|
|
||
|
|
(in millions) |
||||
Net Investment In |
|
|
|
|
||
Cash and cash equivalents (a) |
|
$ |
943 |
|
$ |
666 |
Short-term marketable securities (a) |
|
|
— |
|
|
1 |
Operating working capital (b) |
|
|
10,546 |
|
|
10,481 |
Property, plant, and equipment |
|
|
9,890 |
|
|
9,951 |
Investments in and advances to affiliates |
|
|
5,285 |
|
|
4,913 |
|
|
|
6,660 |
|
|
5,413 |
Other non-current assets |
|
|
2,392 |
|
|
2,156 |
|
|
$ |
35,716 |
|
$ |
33,581 |
Financed By |
|
|
|
|
||
Short-term debt (a) |
|
$ |
958 |
|
$ |
2,042 |
Long-term debt, including current maturities (a) |
|
|
8,581 |
|
|
7,887 |
Deferred liabilities |
|
|
3,410 |
|
|
3,556 |
Temporary equity |
|
|
239 |
|
|
74 |
Shareholders’ equity |
|
|
22,528 |
|
|
20,022 |
|
|
$ |
35,716 |
|
$ |
33,581 |
(a) |
Net debt is calculated as short-term debt plus long-term debt (including current maturities) less cash and cash equivalents. |
(b) |
Current assets (excluding cash and cash equivalents and short-term marketable securities) less current liabilities (excluding short-term debt and current maturities of long-term debt). |
Summary of Cash Flows (unaudited) |
||||||||
|
|
Year ended |
||||||
|
|
|
||||||
|
|
2021 |
|
2020 |
||||
|
|
(in millions) |
||||||
Operating Activities |
|
|
|
|
||||
Net earnings |
|
$ |
2,735 |
|
|
$ |
1,782 |
|
Depreciation and amortization |
|
|
996 |
|
|
|
976 |
|
Asset impairment charges |
|
|
125 |
|
|
|
54 |
|
(Gains) losses on sales/revaluation of assets |
|
|
(149 |
) |
|
|
(161 |
) |
Loss on debt extinguishment |
|
|
36 |
|
|
|
409 |
|
Other - net |
|
|
198 |
|
|
|
69 |
|
Change in deferred consideration in securitized receivables(a) |
|
|
— |
|
|
|
(4,603 |
) |
Other changes in operating assets and liabilities |
|
|
2,654 |
|
|
|
(912 |
) |
Total Operating Activities |
|
|
6,595 |
|
|
|
(2,386 |
) |
|
|
|
|
|
||||
Investing Activities |
|
|
|
|
||||
Purchases of property, plant and equipment |
|
|
(1,169 |
) |
|
|
(823 |
) |
Net assets of businesses acquired |
|
|
(1,564 |
) |
|
|
(15 |
) |
Proceeds from sale of business/assets |
|
|
245 |
|
|
|
728 |
|
Investments in retained interest in securitized receivables(a) |
|
|
— |
|
|
|
(2,121 |
) |
Proceeds from retained interest in securitized receivables(a) |
|
|
— |
|
|
|
6,724 |
|
Marketable securities - net |
|
|
1 |
|
|
|
4 |
|
Investments in and advances to affiliates |
|
|
(34 |
) |
|
|
(5 |
) |
Other investing activities |
|
|
(148 |
) |
|
|
(27 |
) |
Total Investing Activities |
|
|
(2,669 |
) |
|
|
4,465 |
|
|
|
|
|
|
||||
Financing Activities |
|
|
|
|
||||
Long-term debt borrowings |
|
|
1,329 |
|
|
|
1,791 |
|
Long-term debt payments |
|
|
(534 |
) |
|
|
(2,136 |
) |
Net borrowings (payments) under lines of credit |
|
|
(1,085 |
) |
|
|
837 |
|
Share repurchases |
|
|
— |
|
|
|
(133 |
) |
Cash dividends |
|
|
(834 |
) |
|
|
(809 |
) |
Other |
|
|
6 |
|
|
|
27 |
|
Total Financing Activities |
|
|
(1,118 |
) |
|
|
(423 |
) |
|
|
|
|
|
||||
Increase (decrease) in cash, cash equivalents, restricted cash, and restricted cash equivalents |
|
|
2,808 |
|
|
|
1,656 |
|
Cash, cash equivalents, restricted cash, and restricted cash equivalents - beginning of period |
|
|
4,646 |
|
|
|
2,990 |
|
Cash, cash equivalents, restricted cash, and restricted cash equivalents - end of period |
|
$ |
7,454 |
|
|
$ |
4,646 |
|
(a) Cash flows related to the Company’s retained interest in securitized receivables as required by ASU 2016-15 which took effect
Segment Operating Analysis (unaudited) |
|||||||||||
|
Quarter ended |
|
Year ended |
||||||||
|
|
|
|
||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
|
(in ‘000s metric tons) |
||||||||||
Processed volumes (by commodity) |
|
|
|
|
|
|
|
||||
Oilseeds |
|
8,878 |
|
|
9,329 |
|
|
35,125 |
|
|
36,565 |
Corn |
|
5,383 |
|
|
4,168 |
|
|
19,126 |
|
|
17,885 |
Total processed volumes |
|
14,261 |
|
|
13,497 |
|
|
54,251 |
|
|
54,450 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
Quarter ended |
|
Year ended |
||||||||
|
|
|
|
||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
|
(in millions) |
||||||||||
Revenues |
|
|
|
|
|
|
|
||||
Ag Services and Oilseeds |
$ |
18,080 |
|
$ |
14,369 |
|
$ |
67,047 |
|
$ |
49,716 |
Carbohydrate Solutions |
|
3,201 |
|
|
2,078 |
|
|
11,110 |
|
|
8,472 |
Nutrition |
|
1,719 |
|
|
1,441 |
|
|
6,712 |
|
|
5,800 |
Other Business |
|
90 |
|
|
90 |
|
|
380 |
|
|
367 |
Total revenues |
$ |
23,090 |
|
$ |
17,978 |
|
$ |
85,249 |
|
$ |
64,355 |
Adjusted Earnings Per Share A non-GAAP financial measure (unaudited) |
|||||||||||||||||||||||||
|
Quarter ended |
|
Year ended |
||||||||||||||||||||||
|
2021 |
2020 |
|
2021 |
2020 |
||||||||||||||||||||
|
In millions |
Per share |
In millions |
Per share |
|
In millions |
Per share |
In millions |
Per share |
||||||||||||||||
Net earnings and fully diluted EPS |
$ |
782 |
|
$ |
1.38 |
|
$ |
687 |
|
$ |
1.22 |
|
|
$ |
2,709 |
|
$ |
4.79 |
|
$ |
1,772 |
|
$ |
3.15 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||
LIFO charge (credit) (a) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(69 |
) |
|
(0.12 |
) |
Losses (gains) on sales of assets and businesses (b) |
|
(40 |
) |
|
(0.07 |
) |
|
(8 |
) |
|
(0.01 |
) |
|
|
(57 |
) |
|
(0.10 |
) |
|
(80 |
) |
|
(0.14 |
) |
Impairment, restructuring, and settlement charges (c) |
|
70 |
|
|
0.12 |
|
|
20 |
|
|
0.03 |
|
|
|
237 |
|
|
0.42 |
|
|
69 |
|
|
0.12 |
|
Expenses related to acquisitions (d) |
|
3 |
|
|
0.01 |
|
|
3 |
|
|
0.01 |
|
|
|
5 |
|
|
0.01 |
|
|
3 |
|
|
0.01 |
|
(Gain) loss on debt extinguishment (e) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
|
27 |
|
|
0.05 |
|
|
310 |
|
|
0.55 |
|
Loss (gain) on debt conversion option (f) |
|
(2 |
) |
|
— |
|
|
2 |
|
|
— |
|
|
|
(19 |
) |
|
(0.03 |
) |
|
17 |
|
|
0.03 |
|
Tax adjustment (g) |
|
37 |
|
|
0.06 |
|
|
(19 |
) |
|
(0.04 |
) |
|
|
33 |
|
|
0.05 |
|
|
(3 |
) |
|
(0.01 |
) |
Sub-total adjustments |
|
68 |
|
|
0.12 |
|
|
(3 |
) |
|
(0.01 |
) |
|
|
226 |
|
|
0.40 |
|
|
247 |
|
|
0.44 |
|
Adjusted net earnings and adjusted EPS |
$ |
850 |
|
$ |
1.50 |
|
$ |
684 |
|
$ |
1.21 |
|
|
$ |
2,935 |
|
$ |
5.19 |
|
$ |
2,019 |
|
$ |
3.59 |
|
(a) |
Prior YTD changes in the Company’s LIFO reserves of |
(b) |
Current quarter and YTD gains of |
(c) |
Current quarter charges of |
(d) |
Current quarter expenses of |
(e) |
Current YTD loss on debt extinguishment of |
(f) |
Loss (gain) on debt conversion option of |
(g) |
Tax adjustment totaling |
Adjusted net earnings reflects ADM’s reported net earnings after removal of the effect on net earnings of specified items as more fully described above. Adjusted EPS reflects ADM’s fully diluted EPS after removal of the effect on EPS as reported of specified items as more fully described above. Management believes that Adjusted net earnings and Adjusted EPS are useful measures of ADM’s performance because they provide investors additional information about ADM’s operations allowing better evaluation of underlying business performance and better period-to-period comparability. These non-GAAP financial measures are not intended to replace or be alternatives to net earnings and EPS as reported, the most directly comparable GAAP financial measures, or any other measures of operating results under GAAP. Earnings amounts described above have been divided by the company’s diluted shares outstanding for each respective period in order to arrive at an adjusted EPS amount for each specified item.
Adjusted Return on A non-GAAP financial measure (unaudited) |
|||||||||||||||||||
Adjusted ROIC Earnings (in millions) |
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
Four Quarters |
|||||||||||
|
Quarter Ended |
|
Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net earnings attributable to |
$ |
689 |
|
|
$ |
712 |
|
|
$ |
526 |
|
|
$ |
782 |
|
|
$ |
2,709 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
87 |
|
|
|
40 |
|
|
|
61 |
|
|
|
77 |
|
|
|
265 |
|
Other adjustments |
|
99 |
|
|
|
95 |
|
|
|
39 |
|
|
|
66 |
|
|
|
299 |
|
Total adjustments |
|
186 |
|
|
|
135 |
|
|
|
100 |
|
|
|
143 |
|
|
|
564 |
|
Tax on adjustments |
|
(45 |
) |
|
|
(32 |
) |
|
|
(24 |
) |
|
|
(14 |
) |
|
|
(115 |
) |
Net adjustments |
|
141 |
|
|
|
103 |
|
|
|
76 |
|
|
|
129 |
|
|
|
449 |
|
Total Adjusted ROIC Earnings |
$ |
830 |
|
|
$ |
815 |
|
|
$ |
602 |
|
|
$ |
911 |
|
|
$ |
3,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Quarter Ended |
|
Trailing Four |
||||||||||||
|
|
|
|
|
|
|
|
|
Quarter Average |
||||||
|
|
|
|
|
|
|
|
|
|
||||||
Equity (1) |
$ |
20,841 |
|
$ |
21,582 |
|
$ |
21,969 |
|
$ |
22,477 |
|
$ |
21,717 |
|
+ Interest-bearing liabilities (2) |
|
11,208 |
|
|
9,729 |
|
|
8,941 |
|
|
9,546 |
|
|
9,856 |
|
Other adjustments |
|
74 |
|
|
72 |
|
|
29 |
|
|
70 |
|
|
61 |
|
|
$ |
32,123 |
|
$ |
31,383 |
|
$ |
30,939 |
|
$ |
32,093 |
|
$ |
31,634 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted Return on |
|
|
|
|
|
|
|
|
10.0 |
% |
(1) Excludes noncontrolling interests
(2) Includes short-term debt, current maturities of long-term debt, finance lease obligations, and long-term debt
Adjusted ROIC is Adjusted ROIC earnings divided by adjusted invested capital. Adjusted ROIC earnings is ADM’s net earnings adjusted for the after-tax effects of interest expense and specified items. Adjusted invested capital is the sum of ADM’s equity (excluding noncontrolling interests) and interest-bearing liabilities adjusted for the after-tax effect of specified items. Management believes Adjusted ROIC is a useful financial measure because it provides investors information about ADM’s returns excluding the impacts of specified items and increases period-to-period comparability of underlying business performance. Management uses Adjusted ROIC to measure ADM’s performance by comparing Adjusted ROIC to its weighted average cost of capital (WACC). Adjusted ROIC, Adjusted ROIC earnings and Adjusted invested capital are non-GAAP financial measures and are not intended to replace or be alternatives to GAAP financial measures.
Adjusted Earnings Before Taxes, Interest, and Depreciation and Amortization (EBITDA) A non-GAAP financial measure (unaudited) |
|||||||||||||||||||
The tables below provide a reconciliation of earnings before income taxes to adjusted EBITDA and adjusted EBITDA by segment for the trailing four quarters ended |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Four Quarters |
||||||||||
|
Quarter Ended |
|
Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
(in millions) |
|
|
|
|
||||||||||
Earnings before income taxes |
$ |
824 |
|
|
$ |
825 |
|
|
$ |
653 |
|
|
$ |
1,011 |
|
|
$ |
3,313 |
|
Interest expense |
|
87 |
|
|
|
40 |
|
|
|
61 |
|
|
|
77 |
|
|
|
265 |
|
Depreciation and amortization |
|
249 |
|
|
|
243 |
|
|
|
247 |
|
|
|
257 |
|
|
|
996 |
|
Losses (gains) on sales of assets and businesses |
|
— |
|
|
|
(22 |
) |
|
|
— |
|
|
|
(55 |
) |
|
|
(77 |
) |
Asset impairment, exit, restructuring, and settlement charges |
|
99 |
|
|
|
118 |
|
|
|
3 |
|
|
|
80 |
|
|
|
300 |
|
Railroad maintenance expense |
|
— |
|
|
|
3 |
|
|
|
31 |
|
|
|
33 |
|
|
|
67 |
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
36 |
|
|
|
— |
|
|
|
36 |
|
Expenses related to acquisitions |
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
4 |
|
|
|
7 |
|
Adjusted EBITDA |
$ |
1,259 |
|
|
$ |
1,207 |
|
|
$ |
1,034 |
|
|
$ |
1,407 |
|
|
$ |
4,907 |
|
|
|
|
|
|
|
|
|
|
Four Quarters |
||||||||||
|
Quarter Ended |
|
Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
(in millions) |
|
|
|
|
||||||||||
Ag Services and Oilseeds |
$ |
871 |
|
|
$ |
661 |
|
|
$ |
711 |
|
|
$ |
902 |
|
|
$ |
3,145 |
|
Carbohydrate Solutions |
|
342 |
|
|
|
467 |
|
|
|
297 |
|
|
|
510 |
|
|
|
1,616 |
|
Nutrition |
|
209 |
|
|
|
253 |
|
|
|
230 |
|
|
|
220 |
|
|
|
912 |
|
Other Business |
|
11 |
|
|
|
7 |
|
|
|
(3 |
) |
|
|
17 |
|
|
|
32 |
|
Corporate |
|
(174 |
) |
|
|
(181 |
) |
|
|
(201 |
) |
|
|
(242 |
) |
|
|
(798 |
) |
Adjusted EBITDA |
$ |
1,259 |
|
|
$ |
1,207 |
|
|
$ |
1,034 |
|
|
$ |
1,407 |
|
|
$ |
4,907 |
|
Adjusted EBITDA is defined as earnings before taxes, interest, and depreciation and amortization, adjusted for specified items. The Company calculates adjusted EBITDA by removing the impact of specified items and adding back the amounts of interest expense and depreciation and amortization to earnings before income taxes. Management believes that adjusted EBITDA is a useful measure of the Company’s performance because it provides investors additional information about the Company’s operations allowing better evaluation of underlying business performance and better period-to-period comparability. Adjusted EBITDA is a non-GAAP financial measure and is not intended to replace or be an alternative to earnings before income taxes, the most directly comparable GAAP financial measure.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220124005795/en/
Media Relations
312-634-8484
Investor Relations
312-634-8119
Source:
FAQ
What were ADM's net earnings for 2021?
What is ADM's adjusted EPS for Q4 2021?
What is the increase in ADM's quarterly dividend?
What is ADM's target EPS range for 2022?