Lamb Weston Reports Fiscal Third Quarter 2023 Results; Updates Fiscal Year 2023 Outlook
Lamb Weston Holdings reported robust fiscal Q3 2023 results, with net sales reaching $1,254 million, a 31% increase year-over-year. Net income surged 64% to $175 million, driving diluted EPS up 66% to $1.21. Adjusted metrics also showed significant growth, with adjusted net income up 125% to $207 million and adjusted diluted EPS increasing 127% to $1.43. The company anticipates net sales for fiscal 2023 to fall between $5.25 billion and $5.35 billion, up from prior estimates. However, challenges such as rising costs for raw materials and consumer demand fluctuations due to inflation remain concerns. Despite this, the leadership expresses confidence in the company’s long-term growth prospects.
- Net sales increased by 31% year-over-year to $1,254 million.
- Net income rose 64% to $175 million.
- Diluted EPS increased 66% to $1.21.
- Adjusted net income grew 125% to $207 million.
- Adjusted diluted EPS rose 127% to $1.43.
- Fiscal 2023 outlook raised for net sales to $5.25-$5.35 billion.
- Rising costs for raw potatoes and other key inputs due to inflation.
- Consumer demand and restaurant traffic remain affected by inflationary pressures.
Third Quarter Fiscal 2023 Highlights
-
GAAP Results as Compared to Third Quarter Fiscal 2022:
-
Net sales increased
31% to$1,254 million -
Income from operations increased
99% to$266 million -
Net income increased
64% to$175 million -
Diluted EPS increased
66% to$1.21
-
Net sales increased
-
Non-GAAP Results as Compared to Third Quarter Fiscal 2022:
-
Adjusted Income from Operations(1) increased
96% to$262 million -
Adjusted Net Income(1) increased
125% to$207 million -
Adjusted Diluted EPS(1) increased
127% to$1.43 -
Adjusted EBITDA including unconsolidated joint ventures(1) increased
72% to$346 million
-
Adjusted Income from Operations(1) increased
-
Paid
in cash dividends and repurchased$35 million of common stock$12 million
Updated Fiscal 2023 Outlook
- Updated financial targets include the consolidation of the European joint venture in the fiscal fourth quarter
-
Net sales of
to$5.25 billion $5.35 billion -
Net income of
to$639 million , and Diluted EPS of$664 million to$4.42 $4.57 -
Adjusted Net Income(1) of
to$630 million , and Adjusted Diluted EPS(1) of$655 million to$4.35 $4.50 -
Adjusted EBITDA including unconsolidated joint ventures(1) of
to$1,180 million $1,210 million
“We delivered another quarter of strong operating results and have raised our fiscal 2023 financial targets accordingly,” said
|
|
|
|
|
|
|
|
|
|
|
Summary of Third Quarter FY 2023 Results |
||||||||||
($ in millions, except per share) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-Over-Year |
|
YTD |
|
Year-Over-Year |
||
|
|
Q3 2023 |
|
Growth Rates |
|
FY 2023 |
|
Growth Rates |
||
Net sales |
|
$ |
1,253.6 |
|
|
|
$ |
3,655.7 |
|
|
Income from operations |
|
$ |
266.3 |
|
|
|
$ |
695.1 |
|
|
Net income |
|
$ |
175.1 |
|
|
|
$ |
510.1 |
|
|
Diluted EPS |
|
$ |
1.21 |
|
|
|
$ |
3.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Income from Operations (1) |
|
$ |
262.0 |
|
|
|
$ |
664.3 |
|
|
Adjusted Net Income (1) |
|
$ |
207.4 |
|
|
|
$ |
501.1 |
|
|
Adjusted Diluted EPS(1) |
|
$ |
1.43 |
|
|
|
$ |
3.46 |
|
|
Adjusted EBITDA including unconsolidated joint ventures(1) |
|
$ |
345.5 |
|
|
|
$ |
907.9 |
|
|
Q3 2023 Commentary
Net sales increased
Income from operations increased
Gross profit increased
SG&A increased
Net income was
Adjusted Net Income(1) was
The Company’s effective tax rate(2) in the third fiscal quarter was 19.4 percent, versus 22.6 percent in the prior year quarter. Excluding items impacting comparability, the Company’s effective tax rate was 20.3 percent for the fiscal third quarter, and 22.0 percent in the prior year quarter. The Company’s effective tax rate varies from the
Q3 2023 Segment Highlights
Global Segment Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-Over-Year |
|
|
|
|
|
|
|
Q3 2023 |
|
Growth Rates |
|
Price/Mix |
|
Volume |
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Net sales |
|
$ |
648.5 |
|
|
|
|
|
|
Segment product contribution margin(3) |
|
$ |
167.5 |
|
|
|
|
|
|
Net sales for the Global segment, which is generally comprised of the top 100 North American-based quick-service and full-service restaurant chain customers, as well as all of the Company’s international sales, increased
Global segment product contribution margin increased
Foodservice Segment Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-Over-Year |
|
|
|
|
|
|
|
Q3 2023 |
|
Growth Rates |
|
Price/Mix |
|
Volume |
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Net sales |
|
$ |
360.0 |
|
|
|
|
|
( |
Segment product contribution margin(3) |
|
$ |
142.9 |
|
|
|
|
|
|
Net sales for the Foodservice segment, which services North American foodservice distributors and restaurant chains generally outside the top 100 North American based restaurant chain customers, increased
Foodservice segment product contribution margin increased
Retail Segment Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-Over-Year |
|
|
|
|
|
|
|
Q3 2023 |
|
Growth Rates |
|
Price/Mix |
|
Volume |
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Net sales |
|
$ |
216.0 |
|
|
|
|
|
|
Segment product contribution margin(3) |
|
$ |
82.6 |
|
|
|
|
|
|
Net sales for the Retail segment, which includes sales of branded and private label products to grocery, mass merchant, and club customers in
Retail segment product contribution margin increased
Equity Method Investment Earnings (Loss)
Equity method investment earnings (loss) from unconsolidated joint ventures in
Excluding the items impacting comparability noted above (mark-to-market adjustments related to natural gas and electricity derivatives) and the other mark-to-market adjustments, earnings from equity method investments increased
Liquidity and Cash Flows
At the end of the fiscal third quarter, the Company had
Through the first three quarters of fiscal 2023, net cash provided by operating activities was
In its fiscal fourth quarter on
Capital Returned to Shareholders
In the fiscal third quarter, the Company returned
Through the first three quarters of fiscal 2023, the Company paid
Fiscal 2023 Outlook
The Company is updating its financial targets for fiscal 2023 as follows, which now include the consolidation of LW EMEA:
-
Net sales of
to$5.25 billion , including$5.35 billion to$300 million of sales attributable to the consolidation of LW EMEA’s results in the fiscal fourth quarter. The Company previously expected to deliver net sales of$325 million to$4.8 billion , which did not include the expected contribution from LW EMEA.$4.9 billion
-
Net income of
to$639 million and Diluted EPS of$664 million to$4.42 , including a net benefit from items impacting comparability of$4.57 ($8.1 million after-tax, or$9.0 million per share) during the first three quarters of fiscal 2023. The Company previously expected to deliver net income of$0.07 to$580 million and Diluted EPS range of$620 million to$4.03 , including a net benefit from items impacting comparability of$4.28 (approximately$51.1 million after-tax, or$41.3 million per share) recorded during the first half of fiscal 2023.$0.28 -
Excluding items impacting comparability, Adjusted Net Income(1) of
to$630 million , Adjusted Diluted EPS(1) of$655 million to$4.35 , and Adjusted EBITDA including unconsolidated joint ventures(1) of$4.50 to$1,180 million . The Company estimates the consolidation of LW EMEA will contribute an incremental$1,210 million to$10 million of Adjusted EBITDA including unconsolidated joint ventures(1). The Company previously expected to deliver Adjusted Net Income(1) of$15 million to$540 million , Adjusted Diluted EPS(1) range of$580 million to$3.75 , and Adjusted EBITDA including unconsolidated joint ventures(1) range of$4.00 to$1,050 million .$1,100 million - Gross margins including the consolidation of LW EMEA of 27 percent to 27.5 percent. Excluding the consolidation of LW EMEA, the Company raised its gross margin estimate to 28 percent to 28.5 percent, which is above the Company’s previous target of 27 percent to 28 percent.
-
SG&A, excluding items impacting comparability, of
to$550 million , up from the Company’s previous estimate of$570 million to$525 million , largely reflecting the consolidation of LW EMEA.$550 million
In addition, the Company has updated other financial targets, including:
-
Depreciation and amortization expense of approximately
, up from the Company’s previous estimate of approximately$220 million , reflecting the additional depreciation and amortization expense associated with the consolidation of LW EMEA.$210 million -
Cash used for capital expenditures of
to$700 million , up from the Company’s previous estimated range of$725 million to$475 million , reflecting accelerated spending behind capital expansion investments and additional capital expenditures associated with the consolidation of LW EMEA.$525 million - An effective tax rate(2) (full year), excluding items impacting comparability, of 23 percent to 24 percent. The Company’s previous estimate was 24 percent.
The Company’s target for interest expense, net, of approximately
End Notes
(1) |
Adjusted Income from Operations, Adjusted Net Income, Adjusted Diluted EPS, and Adjusted EBITDA including unconsolidated joint ventures are non-GAAP financial measures. Please see the discussion of non-GAAP financial measures, including a discussion of guidance provided on a non-GAAP basis, and the associated reconciliations at the end of this press release for more information. |
|
(2) |
The effective tax rate is calculated as the ratio of income tax expense to pre-tax income, inclusive of equity method investment earnings. |
|
(3) |
For more information about product contribution margin, please see “Non-GAAP Financial Measures” and the table titled “Segment Information” included in this press release. |
Webcast and Conference Call Information
https://event.webcasts.com/starthere.jsp?ei=1600440&tp_key=122567668f
A rebroadcast of the conference call will be available beginning on
About
Non-GAAP Financial Measures
To supplement the financial information included in this press release, the Company has presented product contribution margin on a consolidated basis, Adjusted EBITDA, Adjusted EBITDA including unconsolidated joint ventures, Adjusted Income from Operations, Adjusted Net Income, Adjusted Diluted EPS, and adjusted interest expense, income tax expense, and equity method investment earnings, each of which is considered a non-GAAP financial measure. The non-GAAP financial measures provided should be viewed in addition to, and not as an alternative for, financial measures prepared in accordance with accounting principles generally accepted in
Management uses these non-GAAP financial measures to assist in analyzing what management views as the Company's core operating performance for purposes of business decision making. Management believes that presenting these non-GAAP financial measures provides investors with useful supplemental information because they (i) provide meaningful supplemental information regarding financial performance by excluding certain items affecting comparability between periods, (ii) permit investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate historical performance, and (iii) otherwise provide supplemental information that may be useful to investors in evaluating the Company's results. In addition, the Company believes that the presentation of these non-GAAP financial measures, when considered together with the most directly comparable GAAP financial measures and the reconciliations to those GAAP financial measures, provides investors with additional tools to understand the factors and trends affecting the Company's underlying business than could be obtained absent these disclosures.
The Company has also provided guidance in this press release with respect to certain non-GAAP financial measures, including non-GAAP Adjusted Income from Operations, Adjusted Net Income, Adjusted EBITDA including unconsolidated joint ventures and Adjusted Diluted EPS. The Company cannot predict certain items that are included in reported GAAP results, including items such as strategic developments, acquisition and integration costs and related fair value adjustments, impacts of currency and commodity hedging activities, and other items impacting comparability. This list is not inclusive of all potential items, and the Company intends to update the list as appropriate as these items are evaluated on an ongoing basis, can be highly variable and could potentially have significant impacts on the Company’s GAAP measures. As such, prospective quantification of these items is not feasible without unreasonable efforts, and a reconciliation of forward-looking non-GAAP Adjusted Income from Operations, Adjusted Net Income, Adjusted EBITDA including unconsolidated joint ventures or Adjusted Diluted EPS to GAAP income from operations, net income or diluted earnings per share, as applicable, has not been provided.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws. Words such as “expect,” “believe,” “will,” “continue,” “deliver,” “drive,” “provide,” “face,” “leverage,” “estimate,” “outlook,” “target,” and variations of such words and similar expressions are intended to identify forward-looking statements. Examples of forward-looking statements include, but are not limited to, statements regarding the Company’s plans, execution, capital expenditures and investments, operational costs, pricing actions, gross margins, productivity, acquisition of the remaining equity interest in LW EMEA, including the anticipated benefits of the transaction, and business and financial outlook and prospects, as well as supply chain constraints, inflation, the Company’s industry, and global economic conditions. These forward-looking statements are based on management’s current expectations and are subject to uncertainties and changes in circumstances. Readers of this press release should understand that these statements are not guarantees of performance or results. Many factors could affect these forward-looking statements and the Company’s actual financial results and cause them to vary materially from the expectations contained in the forward-looking statements, including those set forth in this press release. These risks and uncertainties include, among other things: the availability and prices of raw materials and other commodities; labor shortages and other operational challenges; an uncertain general economic environment, including inflationary pressures and recessionary concerns, any of which could adversely impact the Company’s business, financial condition or results of operations, including the demand and prices for the Company’s products; risks related to disruption of management time from ongoing business operations due to integration efforts related to the LW EMEA acquisition; failure to realize the benefits expected from the LW EMEA acquisition; the effect of the LW EMEA acquisition on the Company’s ability to retain customers and retain and hire key personnel, maintain relationships with suppliers and on its operating results and businesses generally; risks associated with integrating acquired businesses, including LW EMEA; levels of pension, labor and people-related expenses; the Company’s ability to successfully execute its long-term value creation strategies; the Company’s ability to execute on large capital projects, including construction of new production lines or facilities; the competitive environment and related conditions in the markets in which the Company and its joint ventures operate; political and economic conditions of the countries in which the Company and its joint ventures conduct business and other factors related to its international operations; disruptions in the global economy caused by the war in
|
|||||||||||||
Consolidated Statements of Earnings |
|||||||||||||
(unaudited, in millions, except per share amounts) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
Thirty-Nine Weeks Ended |
|||||||||
|
|
|
|
|
|
|
|
|
|||||
|
|
2023 |
|
|
2022 |
|
2023 |
|
2022 |
||||
Net sales |
|
$ |
1,253.6 |
|
|
$ |
955.0 |
|
$ |
3,655.7 |
|
$ |
2,945.8 |
Cost of sales |
|
|
855.8 |
|
|
|
734.0 |
|
|
2,603.0 |
|
|
2,368.0 |
Gross profit |
|
|
397.8 |
|
|
|
221.0 |
|
|
1,052.7 |
|
|
577.8 |
Selling, general and administrative expenses |
|
|
131.5 |
|
|
|
87.2 |
|
|
357.6 |
|
|
269.4 |
Income from operations (1) |
|
|
266.3 |
|
|
|
133.8 |
|
|
695.1 |
|
|
308.4 |
Interest expense, net (2) |
|
|
25.8 |
|
|
|
25.8 |
|
|
76.4 |
|
|
136.1 |
Income before income taxes and equity method earnings |
|
|
240.5 |
|
|
|
108.0 |
|
|
618.7 |
|
|
172.3 |
Income tax expense |
|
|
42.1 |
|
|
|
31.1 |
|
|
152.6 |
|
|
49.4 |
Equity method investment earnings (loss) (3) |
|
|
(23.3 |
) |
|
|
29.7 |
|
|
44.0 |
|
|
46.0 |
Net income |
|
$ |
175.1 |
|
|
$ |
106.6 |
|
$ |
510.1 |
|
$ |
168.9 |
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.22 |
|
|
$ |
0.73 |
|
$ |
3.54 |
|
$ |
1.16 |
Diluted |
|
$ |
1.21 |
|
|
$ |
0.73 |
|
$ |
3.53 |
|
$ |
1.16 |
Dividends declared per common share |
|
$ |
0.280 |
|
|
$ |
0.245 |
|
$ |
0.770 |
|
$ |
0.715 |
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
144.0 |
|
|
|
145.1 |
|
|
144.0 |
|
|
145.8 |
Diluted |
|
|
144.8 |
|
|
|
145.5 |
|
|
144.7 |
|
|
146.2 |
|
|
|
|
(1) |
Income from operations for the thirteen and thirty-nine weeks ended |
|
|
|
|
(2) |
Interest expense, net, for the thirty-nine weeks ended |
|
|
|
|
(3) |
Equity method investment earnings (loss) included a |
|
|
|
|
|
|
Equity method investment earnings for the thirty-nine weeks ended |
|
||||||||
Consolidated Balance Sheets |
||||||||
(unaudited, in millions, except share data) |
||||||||
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
|
2023 |
|
|
2022 |
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
675.0 |
|
|
$ |
525.0 |
|
Receivables, less allowance for doubtful accounts of |
|
|
500.5 |
|
|
|
447.3 |
|
Inventories |
|
|
837.4 |
|
|
|
574.4 |
|
Prepaid expenses and other current assets |
|
|
105.0 |
|
|
|
112.9 |
|
Total current assets |
|
|
2,117.9 |
|
|
|
1,659.6 |
|
Property, plant and equipment, net |
|
|
1,867.3 |
|
|
|
1,579.2 |
|
Operating lease assets |
|
|
150.5 |
|
|
|
119.0 |
|
Equity method investments |
|
|
243.6 |
|
|
|
257.4 |
|
|
|
|
347.7 |
|
|
|
318.0 |
|
Intangible assets, net |
|
|
31.4 |
|
|
|
33.7 |
|
Other assets |
|
|
328.9 |
|
|
|
172.9 |
|
Total assets |
|
$ |
5,087.3 |
|
|
$ |
4,139.8 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Short-term borrowings |
|
$ |
6.2 |
|
|
$ |
— |
|
Current portion of long-term debt and financing obligations |
|
|
49.1 |
|
|
|
32.2 |
|
Accounts payable |
|
|
453.1 |
|
|
|
402.6 |
|
Accrued liabilities |
|
|
308.9 |
|
|
|
264.3 |
|
Total current liabilities |
|
|
817.3 |
|
|
|
699.1 |
|
Long-term liabilities: |
|
|
|
|
|
|
||
Long-term debt and financing obligations, excluding current portion |
|
|
3,163.9 |
|
|
|
2,695.8 |
|
Deferred income taxes |
|
|
160.8 |
|
|
|
172.5 |
|
Other noncurrent liabilities |
|
|
230.5 |
|
|
|
211.9 |
|
Total long-term liabilities |
|
|
3,555.2 |
|
|
|
3,080.2 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
||
Common stock of |
|
|
148.3 |
|
|
|
148.0 |
|
Additional distributed capital |
|
|
(774.0 |
) |
|
|
(813.3 |
) |
Retained earnings |
|
|
1,703.3 |
|
|
|
1,305.5 |
|
Accumulated other comprehensive loss |
|
|
(52.9 |
) |
|
|
(15.6 |
) |
|
|
|
(309.9 |
) |
|
|
(264.1 |
) |
Total stockholders’ equity |
|
|
714.8 |
|
|
|
360.5 |
|
Total liabilities and stockholders’ equity |
|
$ |
5,087.3 |
|
|
$ |
4,139.8 |
|
|
||||||||
Consolidated Statements of Cash Flows |
||||||||
(unaudited, in millions) |
||||||||
|
|
|
|
|
|
|
||
|
|
Thirty-Nine Weeks Ended |
||||||
|
|
|
|
|
||||
|
|
2023 |
|
2022 |
||||
Cash flows from operating activities |
|
|
|
|
|
|
||
Net income |
|
$ |
510.1 |
|
|
$ |
168.9 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization of intangibles and debt issuance costs |
|
|
153.3 |
|
|
|
142.4 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
53.3 |
|
Stock-settled, stock-based compensation expense |
|
|
28.0 |
|
|
|
15.5 |
|
Equity method investment earnings in excess of distributions |
|
|
(44.3 |
) |
|
|
(26.8 |
) |
Deferred income taxes |
|
|
(25.5 |
) |
|
|
14.2 |
|
Foreign currency remeasurement gain |
|
|
(21.2 |
) |
|
|
— |
|
Other |
|
|
(22.3 |
) |
|
|
(3.3 |
) |
Changes in operating assets and liabilities, net of acquisition: |
|
|
|
|
|
|
||
Receivables |
|
|
(47.2 |
) |
|
|
(64.1 |
) |
Inventories |
|
|
(254.3 |
) |
|
|
(121.2 |
) |
Income taxes payable/receivable, net |
|
|
13.1 |
|
|
|
16.4 |
|
Prepaid expenses and other current assets |
|
|
5.9 |
|
|
|
(15.6 |
) |
Accounts payable |
|
|
16.7 |
|
|
|
(3.8 |
) |
Accrued liabilities |
|
|
22.8 |
|
|
|
(1.9 |
) |
Net cash provided by operating activities |
|
$ |
335.1 |
|
|
$ |
174.0 |
|
Cash flows from investing activities |
|
|
|
|
|
|
||
Additions to property, plant and equipment |
|
|
(429.4 |
) |
|
|
(217.8 |
) |
Additions to other long-term assets |
|
|
(67.6 |
) |
|
|
(9.2 |
) |
Acquisition of interest in joint venture, net |
|
|
(42.3 |
) |
|
|
— |
|
Other |
|
|
3.6 |
|
|
|
0.8 |
|
Net cash used for investing activities |
|
$ |
(535.7 |
) |
|
$ |
(226.2 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
||
Proceeds from issuance of debt |
|
|
510.8 |
|
|
|
1,669.2 |
|
Repayments of debt and financing obligations |
|
|
(24.6 |
) |
|
|
(1,690.1 |
) |
Dividends paid |
|
|
(105.8 |
) |
|
|
(103.0 |
) |
Repurchase of common stock and common stock withheld to cover taxes |
|
|
(47.2 |
) |
|
|
(133.7 |
) |
Payments of senior notes call premium |
|
|
— |
|
|
|
(39.6 |
) |
Other |
|
|
(1.9 |
) |
|
|
(5.0 |
) |
Net cash provided by (used for) financing activities |
|
$ |
331.3 |
|
|
$ |
(302.2 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
19.3 |
|
|
|
(0.5 |
) |
Net increase (decrease) in cash and cash equivalents |
|
|
150.0 |
|
|
|
(354.9 |
) |
Cash and cash equivalents, beginning of period |
|
|
525.0 |
|
|
|
783.5 |
|
Cash and cash equivalents, end of period |
$ |
675.0 |
$ |
428.6 |
|
|||||||||||||||||
Segment Information |
|||||||||||||||||
(unaudited, in millions, except percentages) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Thirteen Weeks Ended |
|||||||||||||||
|
|
|
|
|
|
Year-Over- |
|
|
|
|
|||||||
|
|
|
|
|
|
Year Growth |
|
|
|
|
|||||||
|
|
2023 |
|
2022 |
|
Rates |
|
Price/Mix |
|
Volume |
|||||||
Segment net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Global |
|
$ |
648.5 |
|
|
$ |
487.9 |
|
33 |
% |
|
33 |
% |
|
0 |
% |
|
Foodservice |
|
|
360.0 |
|
|
|
294.5 |
|
22 |
% |
|
25 |
% |
|
(3 |
%) |
|
Retail |
|
|
216.0 |
|
|
|
143.6 |
|
50 |
% |
|
44 |
% |
|
6 |
% |
|
Other |
|
|
29.1 |
|
|
|
29.0 |
|
0 |
% |
|
0 |
% |
|
0 |
% |
|
|
|
$ |
1,253.6 |
|
|
$ |
955.0 |
|
31 |
% |
|
31 |
% |
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Segment product contribution margin (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Global |
|
$ |
167.5 |
|
|
$ |
73.0 |
|
129 |
% |
|
|
|
|
|||
Foodservice |
|
|
142.9 |
|
|
|
106.7 |
|
34 |
% |
|
|
|
|
|||
Retail |
|
|
82.6 |
|
|
|
31.6 |
|
161 |
% |
|
|
|
|
|||
Other (2) |
|
|
(4.2 |
) |
|
|
6.2 |
|
(168 |
%) |
|
|
|
|
|||
|
|
|
388.8 |
|
|
|
217.5 |
|
79 |
% |
|
|
|
|
|||
Add: Advertising and promotion expenses |
|
|
9.0 |
|
|
|
3.5 |
|
157 |
% |
|
|
|
|
|||
Gross profit |
|
$ |
397.8 |
|
|
$ |
221.0 |
|
80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Thirty-Nine Weeks Ended |
|||||||||||||||
|
|
|
|
|
|
|
|
Year-Over- |
|
|
|
|
|||||
|
|
|
|
|
|
Year Growth |
|
|
|
|
|||||||
|
|
2023 |
|
2022 |
|
|
Rates |
|
Price/Mix |
|
Volume |
||||||
Segment net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Global |
|
$ |
1,901.0 |
|
$ |
1,505.8 |
|
|
26 |
% |
|
26 |
% |
|
0 |
% |
|
Foodservice |
|
|
1,084.2 |
|
|
929.8 |
|
|
17 |
% |
|
26 |
% |
|
(9 |
%) |
|
Retail |
|
|
577.0 |
|
|
418.7 |
|
|
38 |
% |
|
41 |
% |
|
(3 |
%) |
|
Other |
|
|
93.5 |
|
|
91.5 |
|
|
2 |
% |
|
4 |
% |
|
(2 |
%) |
|
|
|
$ |
3,655.7 |
|
$ |
2,945.8 |
|
|
24 |
% |
|
27 |
% |
|
(3 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Segment product contribution margin (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Global |
|
$ |
422.2 |
|
$ |
196.5 |
|
|
115 |
% |
|
|
|
|
|||
Foodservice |
|
|
411.9 |
|
|
307.5 |
|
|
34 |
% |
|
|
|
|
|||
Retail |
|
|
197.0 |
|
|
67.8 |
|
|
191 |
% |
|
|
|
|
|||
Other (2) |
|
|
1.5 |
|
|
(6.6 |
) |
|
123 |
% |
|
|
|
|
|||
|
|
|
1,032.6 |
|
|
565.2 |
|
|
83 |
% |
|
|
|
|
|||
Add: Advertising and promotion expenses |
|
|
20.1 |
|
|
12.6 |
|
|
60 |
% |
|
|
|
|
|||
Gross profit |
|
$ |
1,052.7 |
|
$ |
577.8 |
|
|
82 |
% |
|
|
|
|
|
|
|
(1) |
Product contribution margin is one of the primary measures reported to the Company’s chief operating decision maker for purposes of allocating resources to the Company’s segments and assessing their performance. Product contribution margin represents net sales less cost of sales and advertising and promotion expenses. Product contribution margin includes advertising and promotion expenses because those expenses are directly associated with the performance of the Company’s segments. Product contribution margin, when presented on a consolidated basis, is a non-GAAP financial measure. See “Non-GAAP Financial Measures” in this press release for a description of non-GAAP financial measures and the table above for a reconciliation of product contribution margin on a consolidated basis to gross profit. |
|
|
|
|
(2) |
The Other segment primarily includes the Company’s vegetable and dairy businesses and unrealized mark-to-market adjustments and realized settlements associated with commodity hedging contracts. Unrealized mark-to-market adjustments and realized settlements associated with commodity hedging contracts reported in the Other segment included a loss of
|
|
|||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||||||||||||
(unaudited, in millions, except per share amounts) |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
||||||||||||
|
|
Income |
|
|
|
Income |
|
Method |
|
|
|
|
|
||||||||||||
|
|
From |
|
Interest |
|
Tax |
|
Investment |
|
|
|
|
Diluted |
||||||||||||
Thirteen Weeks Ended |
|
Operations |
|
Expense |
|
Expense (1) |
|
Earnings (Loss) |
|
Net Income |
|
|
EPS |
||||||||||||
As reported |
|
$ |
266.3 |
|
|
$ |
25.8 |
|
|
$ |
42.1 |
|
|
$ |
(23.3 |
) |
|
$ |
175.1 |
|
|
|
$ |
1.21 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Impact of LW EMEA natural gas and electricity derivative losses (2) |
|
|
— |
|
|
|
— |
|
|
|
12.2 |
|
|
|
47.3 |
|
|
|
35.1 |
|
|
|
|
0.24 |
|
Acquisition-related items, net (2) |
|
|
(4.3 |
) |
|
|
— |
|
|
|
(1.5 |
) |
|
|
— |
|
|
|
(2.8 |
) |
|
|
|
(0.02 |
) |
Total items impacting comparability |
|
|
(4.3 |
) |
|
|
— |
|
|
|
10.7 |
|
|
|
47.3 |
|
|
|
32.3 |
|
|
|
|
0.22 |
|
Adjusted (3) |
|
$ |
262.0 |
|
|
$ |
25.8 |
|
|
$ |
52.8 |
|
|
$ |
24.0 |
|
|
$ |
207.4 |
|
|
|
$ |
1.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Thirteen Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As reported |
|
$ |
133.8 |
|
|
$ |
25.8 |
|
|
$ |
31.1 |
|
|
$ |
29.7 |
|
|
$ |
106.6 |
|
|
|
$ |
0.73 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Impact of LW EMEA natural gas and electricity derivative gains (2) |
|
|
— |
|
|
|
— |
|
|
|
(5.0 |
) |
|
|
(19.3 |
) |
|
|
(14.3 |
) |
|
|
|
(0.10 |
) |
Total items impacting comparability |
|
|
— |
|
|
|
— |
|
|
|
(5.0 |
) |
|
|
(19.3 |
) |
|
|
(14.3 |
) |
|
|
|
(0.10 |
) |
Adjusted (3) |
|
$ |
133.8 |
|
|
$ |
25.8 |
|
|
$ |
26.1 |
|
|
$ |
10.4 |
|
|
$ |
92.3 |
|
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Thirty-Nine Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As reported |
|
$ |
695.1 |
|
|
$ |
76.4 |
|
|
$ |
152.6 |
|
|
$ |
44.0 |
|
|
$ |
510.1 |
|
|
|
$ |
3.53 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Impact of LW EMEA natural gas and electricity derivative losses (2) |
|
|
— |
|
|
|
— |
|
|
|
9.7 |
|
|
|
37.8 |
|
|
|
28.1 |
|
|
|
|
0.18 |
|
Acquisition-related items, net (2) |
|
|
(30.8 |
) |
|
|
— |
|
|
|
(8.8 |
) |
|
|
— |
|
|
|
(22.0 |
) |
|
|
|
(0.15 |
) |
Gain on acquisition of interest in joint venture (2) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(15.1 |
) |
|
|
(15.1 |
) |
|
|
|
(0.10 |
) |
Total items impacting comparability |
|
|
(30.8 |
) |
|
|
— |
|
|
|
0.9 |
|
|
|
22.7 |
|
|
|
(9.0 |
) |
|
|
|
(0.07 |
) |
Adjusted (3) |
|
$ |
664.3 |
|
|
$ |
76.4 |
|
|
$ |
153.5 |
|
|
$ |
66.7 |
|
|
$ |
501.1 |
|
|
|
$ |
3.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Thirty-Nine Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As reported |
|
$ |
308.4 |
|
|
$ |
136.1 |
|
|
$ |
49.4 |
|
|
$ |
46.0 |
|
|
$ |
168.9 |
|
|
|
$ |
1.16 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Impact of LW EMEA natural gas and electricity derivative gains (2) |
|
|
— |
|
|
|
— |
|
|
|
(7.9 |
) |
|
|
(30.6 |
) |
|
|
(22.7 |
) |
|
|
|
(0.16 |
) |
Loss on extinguishment of debt (2) |
|
|
— |
|
|
|
(53.3 |
) |
|
|
12.8 |
|
|
|
— |
|
|
|
40.5 |
|
|
|
|
0.28 |
|
Total items impacting comparability |
|
|
— |
|
|
|
(53.3 |
) |
|
|
4.9 |
|
|
|
(30.6 |
) |
|
|
17.8 |
|
|
|
|
0.12 |
|
Adjusted (3) |
|
$ |
308.4 |
|
|
$ |
82.8 |
|
|
$ |
54.3 |
|
|
$ |
15.4 |
|
|
$ |
186.7 |
|
|
|
$ |
1.28 |
|
|
|
|
(1) |
Items impacting comparability are tax effected at the marginal rate based on the applicable tax jurisdiction. For the thirty-nine weeks ended |
|
|
|
|
(2) |
See footnotes (1), (2), and (3) to the Consolidated Statements of Earnings above for a discussion of the items impacting comparability. |
|
|
|
|
(3) |
Adjusted income from operations, interest expense, income tax expense, equity method investment earnings (loss), net income, and diluted earnings per share are non-GAAP financial measures. These non-GAAP financial measures reflect management’s exclusion of items impacting comparability between periods as management believes these items are not necessarily reflective of the underlying operating trends of the
|
Reconciliation of Non-GAAP Financial Measures
(unaudited, in millions)
To supplement the financial information included in this press release, the Company has presented Adjusted EBITDA and Adjusted EBITDA including unconsolidated joint ventures, which are non-GAAP financial measures. The following table reconciles net income to Adjusted EBITDA and Adjusted EBITDA including unconsolidated joint ventures.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Thirteen Weeks Ended |
|
Thirty-Nine Weeks Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net income |
|
$ |
175.1 |
|
|
$ |
106.6 |
|
|
$ |
510.1 |
|
|
$ |
168.9 |
|
Equity method investment loss (earnings) (1) |
|
|
23.3 |
|
|
|
(29.7 |
) |
|
|
(44.0 |
) |
|
|
(46.0 |
) |
Interest expense, net |
|
|
25.8 |
|
|
|
25.8 |
|
|
|
76.4 |
|
|
|
136.1 |
|
Income tax expense |
|
|
42.1 |
|
|
|
31.1 |
|
|
|
152.6 |
|
|
|
49.4 |
|
Income from operations |
|
|
266.3 |
|
|
|
133.8 |
|
|
|
695.1 |
|
|
|
308.4 |
|
Depreciation and amortization |
|
|
50.2 |
|
|
|
46.6 |
|
|
|
150.0 |
|
|
|
138.8 |
|
Items impacting comparability |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Acquisition-related items, net (1) |
|
|
(4.3 |
) |
|
|
— |
|
|
|
(30.8 |
) |
|
|
— |
|
Adjusted EBITDA (2) |
|
|
312.2 |
|
|
|
180.4 |
|
|
|
814.3 |
|
|
|
447.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity method investment earnings (loss) |
|
|
(23.3 |
) |
|
|
29.7 |
|
|
|
44.0 |
|
|
|
46.0 |
|
Interest expense, income tax expense, and depreciation and amortization included in equity method investment earnings |
|
|
9.3 |
|
|
|
9.5 |
|
|
|
26.9 |
|
|
|
30.7 |
|
Items impacting comparability |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Impact of LW EMEA natural gas and electricity derivatives (1) |
|
|
47.3 |
|
|
|
(19.3 |
) |
|
|
37.8 |
|
|
|
(30.6 |
) |
Gain on acquisition of interest in joint venture (1) |
|
|
— |
|
|
|
— |
|
|
|
(15.1 |
) |
|
|
— |
|
Add: Adjusted EBITDA from unconsolidated joint ventures |
|
|
33.3 |
|
|
|
19.9 |
|
|
|
93.6 |
|
|
|
46.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA including unconsolidated joint ventures (2) |
|
$ |
345.5 |
|
|
$ |
200.3 |
|
|
$ |
907.9 |
|
|
$ |
493.3 |
|
|
|
|
|
(1) |
See footnotes (1) and (3) to the Consolidated Statements of Earnings for a discussion of the items impacting comparability. |
|
|
|
|
(2) |
Adjusted EBITDA and Adjusted EBITDA including unconsolidated joint ventures are non-GAAP financial measures. These non-GAAP financial measures reflect management’s exclusion of items impacting comparability between periods as management believes these items are not necessarily reflective of the underlying operating trends of the |
|
|
|
|
(3) |
As of the end of the fiscal third quarter 2023, |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230406005110/en/
For more information, please contact:
Investors:
224-306-1535
dexter.congbalay@lambweston.com
Media:
208-424-5461
shelby.stoolman@lambweston.com
Source:
FAQ
What were Lamb Weston Holdings' Q3 2023 net sales results?
What is the updated outlook for Lamb Weston Holdings in fiscal 2023?
How much did Lamb Weston Holdings' diluted EPS increase in Q3 2023?
What are the key challenges facing Lamb Weston Holdings?