Third Quarter 2020 Highlights
- Net sales increased 1% to
$937 million - Income from operations declined 16% to
$163 million - Net income declined 21% to
$111 million - Adjusted EBITDA including unconsolidated joint ventures(1) declined 10% to
$228 million - Diluted EPS declined 20% to
$0.76 from$0.95 - Adjusted Diluted EPS(1) declined 19% to
$0.77 from$0.95
“Our results in the third quarter were mixed,” said Tom Werner, President and CEO. “We drove solid growth in our Foodservice and Retail segments, but our Global segment’s sales declined due to the timing of sales of customized products and higher-margin limited time offering products, as well as the initial effects of the COVID-19 pandemic on restaurant traffic in
“While the operating environment in most of our markets during the fiscal third quarter was favorable, estimates on the COVID-19 pandemic’s effect on the global economy are uncertain,” Werner continued. “At this time, despite only two months remaining in our fiscal fourth quarter, we are unable to reasonably forecast frozen potato product demand because of the pandemic’s unpredictable near-term effect on restaurant traffic in
“During these uncertain times, our top priorities are to ensure the health and welfare of our employees, maintain product safety, and continue to support our customers as they work to manage their supply chains and inventories. While the near-term impact of the COVID-19 pandemic on consumer demand and sales volume is likely to be material, we believe we have sufficient liquidity to manage through the uncertainty, and we remain confident in the long-term outlook for our customers and the continued growth of the global category.”
|
|
|
|
|
|
|
|
|
|
|
Summary of Third Quarter FY 2020 Results | ||||||||||
($ in millions, except per share) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year-Over-Year |
|
|
| Year-Over-Year | ||
|
| Q3 2020 |
| Growth Rates |
| YTD 2020 |
| Growth Rates | ||
Net sales |
| $ | 937.3 |
| 1% |
| $ | 2,945.5 |
| 7% |
Income from operations |
| $ | 162.5 |
| (16%) |
| $ | 526.0 |
| 1% |
Net income attributable to Lamb Weston |
| $ | 111.4 |
| (21%) |
| $ | 367.5 |
| 0% |
Adjusted EBITDA including unconsolidated joint ventures(1) |
| $ | 227.7 |
| (10%) |
| $ | 721.5 |
| 5% |
Diluted EPS |
| $ | 0.76 |
| (20%) |
| $ | 2.50 |
| 3% |
Adjusted Diluted EPS(1) |
| $ | 0.77 |
| (19%) |
| $ | 2.51 |
| 1% |
Q3 2020 Commentary
Net sales increased
Income from operations declined
SG&A increased
Net income attributable to Lamb Weston decreased
Adjusted EBITDA including unconsolidated joint ventures(1) decreased
Diluted EPS decreased
Adjusted Diluted EPS(1), which excludes the loss related to the withdrawal from a multiemployer pension plan by Lamb Weston RDO, decreased
The Company’s effective tax rate(2) in the third quarter of fiscal 2020 was 24.3 percent, versus 21.9 percent in the prior year period. The effective tax rate varies from the
Cash Flow
Through the third quarter of fiscal 2020, net cash from operating activities declined
Capital Returned to Shareholders
In the first three quarters of fiscal 2020, the Company returned a total of
Q3 2020 Segment Highlights
Global
|
|
|
|
|
|
|
|
|
|
Global Segment Summary | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year-Over-Year |
|
|
|
|
|
|
| Q3 2020 |
| Growth Rates |
| Price/Mix |
| Volume |
|
|
| (dollars in millions) |
|
|
|
|
|
|
Net sales |
| $ | 487.1 |
| (2%) |
| (1%) |
| (1%) |
Segment product contribution margin(3) |
| $ | 109.3 |
| (15%) |
|
|
|
|
Net sales for the Global segment, which is comprised of the top 100 North American based restaurant chain customers as well as the Company’s international business, decreased
Global segment product contribution margin decreased
Foodservice
|
|
|
|
|
|
|
|
|
|
Foodservice Segment Summary | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year-Over-Year |
|
|
|
|
|
|
| Q3 2020 |
| Growth Rates |
| Price/Mix |
| Volume |
|
|
| (dollars in millions) |
|
|
|
|
|
|
Net sales |
| $ | 283.0 |
| 7% |
| 4% |
| 3% |
Segment product contribution margin(3) |
| $ | 99.8 |
| 5% |
|
|
|
|
Net sales for the Foodservice segment, which services North American foodservice distributors and restaurant chains outside the top 100 North American based restaurant chain customers, increased
Foodservice segment product contribution margin increased
Retail
|
|
|
|
|
|
|
|
|
|
Retail Segment Summary | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year-Over-Year |
|
|
|
|
|
|
| Q3 2020 |
| Growth Rates |
| Price/Mix |
| Volume |
|
|
| (dollars in millions) |
|
|
|
|
|
|
Net sales |
| $ | 132.2 |
| 2% |
| 2% |
| 0% |
Segment product contribution margin(3) |
| $ | 28.8 |
| (1%) |
|
|
|
|
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 decreased
Equity Method Investment Earnings
Equity method investment earnings from unconsolidated joint ventures in
Outlook
The Company has withdrawn its financial outlook for fiscal year 2020 for net sales growth and for Adjusted EBITDA including unconsolidated joint ventures(1). At this time, the Company does not believe it can reasonably forecast frozen potato product demand in the near term due to the unpredictable near-term effect of the COVID-19 pandemic on the global economy, and more specifically, on restaurant traffic in
The Company’s previous outlook included the contribution of a 53rd week in the fiscal 2020 period, with the additional week falling in the fourth quarter.
The Company continues to expect for fiscal 2020:
- Interest expense of approximately
$110 million ; - An effective tax rate(2) excluding comparability items of approximately 24 percent; and
- Depreciation and amortization of approximately
$175 million .
In addition, the Company reduced its target for capital expenditures to approximately
End Notes
| (1) | Adjusted EBITDA including unconsolidated joint ventures and Adjusted Diluted EPS are non-GAAP financial measures. Please see the discussion of non-GAAP financial measures and the 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 the table titled “Segment Information” in this press release. |
Webcast and Conference Call Information
Lamb Weston will host a conference call to review its third quarter 2020 results at 10:00 a.m. ET today. Investors and analysts may access the call toll-free by dialing (800) 353-6461, and using the event confirmation code of 3971329. A listen-only webcast will be provided at www.lambweston.com.
About Lamb Weston
Lamb Weston, along with its joint venture partners, is a leading supplier of frozen potato, sweet potato, appetizer and vegetable products to restaurants and retailers around the world. For more than 60 years, Lamb Weston has led the industry in innovation, introducing inventive products that simplify back-of-house management for its customers and make things more delicious for their customers. From the fields where Lamb Weston potatoes are grown to proactive customer partnerships, Lamb Weston always strives for more and never settles. Because, when we look at a potato, we see possibilities. Learn more about us at lambweston.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws. Words such as “continue,” “ensure,” “maintain,” “support,” “reduce,” “estimate,” “believe,” “expects,” “may,” “manage,” “forecast,” “remain,” 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, business outlook and prospects. 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 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 Company’s ability to successfully execute its long-term value creation strategies; its ability to execute on large capital projects, including construction of new production lines; the competitive environment and related conditions in the markets in which it and its joint ventures operate; political and economic conditions of the countries in which it and its joint ventures conduct business and other factors related to its international operations; disruption of its access to export mechanisms; impacts on the Company’s business due to health pandemics or other contagious outbreaks, such as the current COVID-19 pandemic, including impacts on demand for the Company’s products, increased costs, disruption of supply or other constraints in the availability of key commodities and other necessary services; risks associated with possible acquisitions, including its ability to complete acquisitions or integrate acquired businesses; its debt levels; the availability and prices of raw materials; changes in its relationships with its growers or significant customers; the success of its joint ventures; actions of governments and regulatory factors affecting its businesses or joint ventures; the ultimate outcome of litigation or any product recalls; levels of pension, labor and people-related expenses; its ability to pay regular quarterly cash dividends and the amounts and timing of any future dividends; the Company’s ability to remediate the material weakness in internal control described in the Company’s Form 10-K; and other risks described in the Company’s reports filed from time to time with the Securities and Exchange Commission. The Company cautions readers not to place undue reliance on any forward-looking statements included in this press release, which speak only as of the date of this press release. The Company undertakes no responsibility for updating these statements, except as required by law.
Non-GAAP Financial Measures
To supplement the financial information included in this press release, the Company has presented Adjusted EBITDA including unconsolidated joint ventures, Adjusted Diluted EPS, and adjusted income tax expense, equity method investment earnings, net income, net income attributable to Lamb Weston, and net income available to Lamb Weston stockholders, 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 comparing the Company's performance on a consistent basis for purposes of business decision making. Management believes that presenting these non-GAAP financial measures provides investors with useful information because they (i) provide meaningful supplemental information regarding financial performance by excluding certain items, (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. The Company believes that the presentation of these non-GAAP financial measures, when considered together with the corresponding GAAP financial measures and the reconciliations to those measures, provides investors with additional understanding of the factors and trends affecting the Company's business than could be obtained absent these disclosures.
Lamb Weston Holdings, Inc. | ||||||||||||
Consolidated Statements of Earnings | ||||||||||||
(unaudited, dollars in millions, except per share amounts) | ||||||||||||
|
| Thirteen Weeks Ended |
| Thirty-Nine Weeks Ended | ||||||||
|
| February 23, |
| February 24, |
| February 23, |
| February 24, | ||||
|
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||
Net sales |
| $ | 937.3 |
| $ | 926.8 |
| $ | 2,945.5 |
| $ | 2,753.1 |
Cost of sales |
|
| 686.9 |
|
| 653.4 |
|
| 2,161.4 |
|
| 2,000.1 |
Gross profit |
|
| 250.4 |
|
| 273.4 |
|
| 784.1 |
|
| 753.0 |
Selling, general and administrative expenses |
|
| 87.9 |
|
| 79.6 |
|
| 258.1 |
|
| 232.6 |
Income from operations |
|
| 162.5 |
|
| 193.8 |
|
| 526.0 |
|
| 520.4 |
Interest expense, net |
|
| 25.2 |
|
| 27.0 |
|
| 78.8 |
|
| 80.0 |
Income before income taxes and equity method earnings |
|
| 137.3 |
|
| 166.8 |
|
| 447.2 |
|
| 440.4 |
Income tax expense |
|
| 35.7 |
|
| 39.6 |
|
| 115.1 |
|
| 107.9 |
Equity method investment earnings (1) |
|
| 9.8 |
|
| 14.2 |
|
| 35.4 |
|
| 44.3 |
Net income |
|
| 111.4 |
|
| 141.4 |
|
| 367.5 |
|
| 376.8 |
Less: Income attributable to noncontrolling interests (2) |
|
| — |
|
| — |
|
| — |
|
| 8.6 |
Net income attributable to Lamb Weston Holdings, Inc. |
| $ | 111.4 |
| $ | 141.4 |
| $ | 367.5 |
| $ | 368.2 |
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.76 |
| $ | 0.96 |
| $ | 2.51 |
| $ | 2.44 |
Diluted |
| $ | 0.76 |
| $ | 0.95 |
| $ | 2.50 |
| $ | 2.42 |
Dividends declared per common share |
| $ | 0.2300 |
| $ | 0.2000 |
| $ | 0.6300 |
| $ | 0.5825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computation of diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Lamb Weston Holdings, Inc. |
| $ | 111.4 |
| $ | 141.4 |
| $ | 367.5 |
| $ | 368.2 |
Less: Increase in redemption value of noncontrolling interests in excess of earnings allocated, net of tax benefits (2) |
|
| — |
|
| 0.5 |
|
| — |
|
| 11.4 |
Net income available to Lamb Weston common stockholders |
| $ | 111.4 |
| $ | 140.9 |
| $ | 367.5 |
| $ | 356.8 |
Diluted weighted average common shares outstanding |
|
| 147.2 |
|
| 147.4 |
|
| 147.1 |
|
| 147.3 |
Diluted earnings per share (2) |
| $ | 0.76 |
| $ | 0.95 |
| $ | 2.50 |
| $ | 2.42 |
| (1) | The thirteen and thirty-nine weeks ended February 23, 2020, both include a | |
| ||
| (2) | In November 2018, we entered into an agreement to acquire the remaining 50.01% interest in Lamb Weston BSW, LLC (“Lamb Weston BSW”). The Company’s Consolidated Statements of Earnings includes 100% of Lamb Weston BSW’s earnings beginning November 2, 2018. See Note 7, Investments in Joint Ventures, of the Notes to Combined and Consolidated Financial Statements in "Part II, Item 8. Financial Statements and Supplementary Data" of the Company’s fiscal 2019 Form 10-K, for more information. | |
| ||
During the thirteen and thirty-nine weeks ended February 24, 2019, net income available to common stockholders and earnings per share included accretion expense, net of estimated tax benefits, of | ||
| ||
The thirteen weeks ended February 24, 2019, included a |
Lamb Weston Holdings, Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
(unaudited, dollars in millions, except share data) | ||||||||
|
| |||||||
|
|
|
|
|
|
| ||
|
| February 23, |
| May 26, | ||||
|
| 2020 |
| 2019 | ||||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 30.1 |
|
| $ | 12.2 |
|
Receivables, less allowance for doubtful accounts of |
|
| 368.8 |
|
|
| 340.1 |
|
Inventories |
|
| 597.3 |
|
|
| 498.3 |
|
Prepaid expenses and other current assets |
|
| 101.3 |
|
|
| 110.9 |
|
Total current assets |
|
| 1,097.5 |
|
|
| 961.5 |
|
Property, plant and equipment, net (1) |
|
| 1,554.0 |
|
|
| 1,597.8 |
|
Operating lease assets (1) |
|
| 172.4 |
|
|
| — | |
Equity method investments |
|
| 253.4 |
|
|
| 224.6 |
|
Goodwill |
|
| 303.0 |
|
|
| 205.9 |
|
Intangible assets, net |
|
| 39.0 |
|
|
| 37.6 |
|
Other assets |
|
| 46.9 |
|
|
| 20.7 |
|
Total assets |
| $ | 3,466.2 |
|
| $ | 3,048.1 |
|
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
|
| ||
Short-term borrowings |
| $ | 21.0 |
|
| $ | 8.4 |
|
Current portion of long-term debt and financing obligations |
|
| 36.6 |
|
|
| 38.0 |
|
Accounts payable |
|
| 291.9 |
|
|
| 289.2 |
|
Accrued liabilities (1) |
|
| 244.2 |
|
|
| 217.2 |
|
Total current liabilities |
|
| 593.7 |
|
|
| 552.8 |
|
Long-term liabilities: |
|
|
|
|
|
| ||
Long-term debt and financing obligations, excluding current portion (1) |
|
| 2,195.3 |
|
|
| 2,280.2 |
|
Deferred income taxes |
|
| 156.9 |
|
|
| 125.7 |
|
Other noncurrent liabilities (1) |
|
| 249.9 |
|
|
| 94.0 |
|
Total long-term liabilities |
|
| 2,602.1 |
|
|
| 2,499.9 |
|
Commitments and contingencies |
|
|
|
|
|
| ||
Stockholders' equity: |
|
|
|
|
|
| ||
Common stock of |
|
| 147.0 |
|
|
| 146.7 |
|
Additional distributed capital |
|
| (867.0 | ) |
|
| (890.3 | ) |
Retained earnings (1) |
|
| 1,099.2 |
|
|
| 803.6 |
|
Accumulated other comprehensive loss |
|
| (40.6 | ) |
|
| (25.3 | ) |
Treasury stock, at cost, 954,680 and 585,794 common shares |
|
| (68.2 | ) |
|
| (39.3 | ) |
Total stockholders' equity (deficit) |
|
| 270.4 |
|
|
| (4.6 | ) |
Total liabilities and stockholders’ equity |
| $ | 3,466.2 |
|
| $ | 3,048.1 |
|
| (1) | Effective May 27, 2019, the Company adopted Accounting Standards Update 2016-02, Leases, and its related amendments, using the modified retrospective transition method. The Company adopted the guidance by recording the cumulative-effect of initially applying the guidance at the date of initial application and the Company did not recast prior periods presented in the Consolidated Financial Statements. The adoption resulted in the recognition of approximately |
Lamb Weston Holdings, Inc. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
(unaudited, dollars in millions) | ||||||||
|
| |||||||
|
|
|
|
|
|
| ||
|
| Thirty-Nine Weeks Ended | ||||||
|
| February 23, |
| February 24, | ||||
|
| 2020 |
| 2019 | ||||
Cash flows from operating activities |
|
|
|
|
|
| ||
Net income |
| $ | 367.5 |
|
| $ | 376.8 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
| ||
Depreciation and amortization of intangibles and debt issuance costs |
|
| 137.5 |
|
|
| 117.5 |
|
Stock-settled, stock-based compensation expense |
|
| 18.2 |
|
|
| 13.7 |
|
Earnings of joint ventures in excess of distributions |
|
| (6.5 | ) |
|
| (9.0 | ) |
Deferred income taxes |
|
| 25.3 |
|
|
| 38.5 |
|
Other |
|
| 1.2 |
|
|
| 4.1 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
| ||
Receivables |
|
| (24.3 | ) |
|
| (43.3 | ) |
Inventories |
|
| (94.6 | ) |
|
| (104.7 | ) |
Income taxes payable/receivable, net |
|
| 8.1 |
|
|
| 14.1 |
|
Prepaid expenses and other current assets |
|
| 1.8 |
|
|
| (7.0 | ) |
Accounts payable |
|
| 2.1 |
|
|
| 51.6 |
|
Accrued liabilities |
|
| (0.6 | ) |
|
| (7.9 | ) |
Net cash provided by operating activities |
| $ | 435.7 |
|
| $ | 444.4 |
|
Cash flows from investing activities |
|
|
|
|
|
| ||
Acquisition of business, net of cash acquired |
|
| (116.7 | ) |
|
| (88.6 | ) |
Additions to property, plant and equipment |
|
| (127.8 | ) |
|
| (244.2 | ) |
Additions to other long-term assets |
|
| (24.2 | ) |
|
| (3.1 | ) |
Investment in equity method joint venture |
|
| (22.6 | ) |
|
| — | |
Other |
|
| 1.5 |
|
|
| 2.0 |
|
Net cash used for investing activities |
| $ | (289.8 | ) |
| $ | (333.9 | ) |
Cash flows from financing activities |
|
|
|
|
|
| ||
Proceeds from issuance of debt |
|
| 299.3 |
|
|
| — | |
Repayments of debt and financing obligations |
|
| (327.1 | ) |
|
| (57.1 | ) |
Dividends paid |
|
| (87.7 | ) |
|
| (84.0 | ) |
Repurchase of common stock and common stock withheld to cover taxes |
|
| (28.9 | ) |
|
| (12.3 | ) |
Proceeds (payments) of short-term borrowings, net |
|
| 12.7 |
|
|
| 89.3 |
|
Acquisition of noncontrolling interest |
|
| — |
|
| (78.2 | ) | |
Cash distributions paid to noncontrolling interest |
|
| — |
|
| (6.1 | ) | |
Other |
|
| 4.0 |
|
|
| 1.1 |
|
Net cash used for financing activities |
| $ | (127.7 | ) |
| $ | (147.3 | ) |
Effect of exchange rate changes on cash and cash equivalents |
|
| (0.3 | ) |
|
| (1.6 | ) |
Net increase (decrease) in cash and cash equivalents |
|
| 17.9 |
|
|
| (38.4 | ) |
Cash and cash equivalents, beginning of the period |
|
| 12.2 |
|
|
| 55.6 |
|
Cash and cash equivalents, end of period |
| $ | 30.1 |
|
| $ | 17.2 | |
Lamb Weston Holdings, Inc. | ||||||||||||
Segment Information | ||||||||||||
(unaudited, dollars in millions) | ||||||||||||
|
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Thirteen Weeks Ended | ||||||||||
|
|
|
|
|
|
|
| Year-Over- |
|
|
|
|
|
| February 23, |
| February 24, |
| Year Growth |
|
|
|
| ||
|
| 2020 |
| 2019 |
| Rates |
| Price/Mix |
| Volume | ||
Segment sales |
|
|
|
|
|
|
|
|
|
|
|
|
Global |
| $ | 487.1 |
| $ | 498.2 |
| (2%) |
| (1%) |
| (1%) |
Foodservice |
|
| 283.0 |
|
| 265.5 |
| 7% |
| 4% |
| 3% |
Retail |
|
| 132.2 |
|
| 129.0 |
| 2% |
| 2% |
| 0% |
Other |
|
| 35.0 |
|
| 34.1 |
| 3% |
| (5%) |
| 8% |
|
| $ | 937.3 |
| $ | 926.8 |
| 1% |
| 1% |
| 0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment product contribution margin (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Global |
| $ | 109.3 |
| $ | 128.8 |
| (15%) |
|
|
|
|
Foodservice |
|
| 99.8 |
|
| 94.8 |
| 5% |
|
|
|
|
Retail |
|
| 28.8 |
|
| 29.1 |
| (1%) |
|
|
|
|
Other |
|
| 5.9 |
|
| 11.8 |
| (50%) |
|
|
|
|
|
|
| 243.8 |
|
| 264.5 |
| (8%) |
|
|
|
|
Advertising and promotion expenses |
|
| 6.6 |
|
| 8.9 |
| (26%) |
|
|
|
|
Gross profit |
| $ | 250.4 |
| $ | 273.4 |
| (8%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Thirty-Nine Weeks Ended | ||||||||||
|
|
|
|
|
|
|
| Year-Over- |
|
|
|
|
|
| February 23, |
| February 24, |
| Year Growth |
|
|
|
| ||
|
| 2020 |
| 2019 |
| Rates |
| Price/Mix |
| Volume | ||
Segment sales |
|
|
|
|
|
|
|
|
|
|
|
|
Global |
| $ | 1,544.3 |
| $ | 1,434.9 |
| 8% |
| 1% |
| 7% |
Foodservice |
|
| 893.3 |
|
| 843.0 |
| 6% |
| 3% |
| 3% |
Retail |
|
| 393.6 |
|
| 369.1 |
| 7% |
| 3% |
| 4% |
Other |
|
| 114.3 |
|
| 106.1 |
| 8% |
| (8%) |
| 16% |
|
| $ | 2,945.5 |
| $ | 2,753.1 |
| 7% |
| 1% |
| 6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment product contribution margin (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Global |
| $ | 341.0 |
| $ | 335.6 |
| 2% |
|
|
|
|
Foodservice |
|
| 313.5 |
|
| 294.2 |
| 7% |
|
|
|
|
Retail |
|
| 86.2 |
|
| 77.8 |
| 11% |
|
|
|
|
Other |
|
| 26.0 |
|
| 24.0 |
| 8% |
|
|
|
|
|
|
| 766.7 |
|
| 731.6 |
| 5% |
|
|
|
|
Advertising and promotion expenses |
|
| 17.4 |
|
| 21.4 |
| (19%) |
|
|
|
|
Gross profit |
| $ | 784.1 |
| $ | 753.0 |
| 4% |
|
|
|
|
| (1) | Product contribution margin represents net sales less cost of sales and advertising and promotion expenses. Product contribution margin includes advertising and promotion expenses because the amounts are directly associated with segment performance; it excludes general corporate expenses and interest expense because management believes these amounts are not directly associated with segment performance. |
Lamb Weston Holdings, Inc. | ||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||||||||||
(unaudited, dollars in millions, except per share amounts) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Thirteen Weeks Ended February 23, 2020 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
| Equity |
|
|
| Net Income |
| Net Income |
|
| ||||||||||||
|
| Income |
|
|
| Income |
| Method |
|
|
| Attributable |
| Available to |
|
| ||||||||||||
|
| From |
| Interest |
| Tax |
| Investment |
|
|
| to Lamb |
| Lamb Weston |
| Diluted | ||||||||||||
|
| Operations |
| Expense |
| Expense (1) |
| Earnings |
| Net Income |
| Weston |
| Stockholders |
| EPS | ||||||||||||
As reported |
| $ | 162.5 |
| $ | 25.2 |
| $ | 35.7 |
| $ | 9.8 |
| $ | 111.4 |
|
| $ | 111.4 |
|
| $ | 111.4 |
|
| $ | 0.76 |
|
Items impacting comparability (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loss on withdrawal from multiemployer pension plan |
|
| — |
|
| — |
|
| 0.6 |
|
| 2.6 |
|
| 2.0 |
|
|
| 2.0 |
|
|
| 2.0 |
|
|
| 0.01 |
|
Total items impacting comparability |
|
| — |
|
| — |
|
| 0.6 |
|
| 2.6 |
|
| 2.0 |
|
|
| 2.0 |
|
|
| 2.0 |
|
|
| 0.01 |
|
Adjusted (4) |
| $ | 162.5 |
| $ | 25.2 |
| $ | 36.3 |
| $ | 12.4 |
| $ | 113.4 |
|
| $ | 113.4 |
|
| $ | 113.4 |
|
| $ | 0.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Thirteen Weeks Ended February 24, 2019 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
| Equity |
|
|
| Net Income |
| Net Income |
|
| ||||||||||||
|
| Income |
|
|
| Income |
| Method |
|
|
| Attributable |
| Available to |
|
| ||||||||||||
|
| From |
| Interest |
| Tax |
| Investment |
|
|
| to Lamb |
| Lamb Weston |
| Diluted | ||||||||||||
|
| Operations |
| Expense |
| Expense (1) |
| Earnings |
| Net Income |
| Weston |
| Stockholders |
| EPS | ||||||||||||
As reported |
| $ | 193.8 |
| $ | 27.0 |
| $ | 39.6 |
| $ | 14.2 |
| $ | 141.4 |
|
| $ | 141.4 |
|
| $ | 140.9 |
|
| $ | 0.95 |
|
Items impacting comparability (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Increase in redemption value of noncontrolling interests, net of tax benefits |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 0.5 |
|
|
| 0.01 |
| ||
Tax reform (3) |
|
| — |
|
| — |
|
| 1.0 |
|
| — |
|
| (1.0 | ) |
|
| (1.0 | ) |
|
| (1.0 | ) |
|
| (0.01 | ) |
Total items impacting comparability |
|
| — |
|
| — |
|
| 1.0 |
|
| — |
|
| (1.0 | ) |
|
| (1.0 | ) |
|
| (0.5 | ) |
|
| — | |
Adjusted (4) |
| $ | 193.8 |
| $ | 27.0 |
| $ | 40.6 |
| $ | 14.2 |
| $ | 140.4 |
|
| $ | 140.4 |
|
| $ | 140.4 |
|
| $ | 0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Thirty-Nine Weeks Ended February 23, 2020 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
| Equity |
|
|
| Net Income |
| Net Income |
|
| ||||||||||||
|
| Income |
|
|
| Income |
| Method |
|
|
| Attributable |
| Available to |
|
| ||||||||||||
|
| From |
| Interest |
| Tax |
| Investment |
|
|
| to Lamb |
| Lamb Weston |
| Diluted | ||||||||||||
|
| Operations |
| Expense |
| Expense (1) |
| Earnings |
| Net Income |
| Weston |
| Stockholders |
| EPS | ||||||||||||
As reported |
| $ | 526.0 |
| $ | 78.8 |
| $ | 115.1 |
| $ | 35.4 |
| $ | 367.5 |
|
| $ | 367.5 |
|
| $ | 367.5 |
|
| $ | 2.50 |
|
Items impacting comparability (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loss on withdrawal from multiemployer pension plan |
|
| — |
|
| — |
|
| 0.6 |
|
| 2.6 |
|
| 2.0 |
|
|
| 2.0 |
|
|
| 2.0 |
|
|
| 0.01 |
|
Total items impacting comparability |
|
| — |
|
| — |
|
| 0.6 |
|
| 2.6 |
|
| 2.0 |
|
|
| 2.0 |
|
|
| 2.0 |
|
|
| 0.01 |
|
Adjusted (4) |
| $ | 526.0 |
| $ | 78.8 |
| $ | 115.7 |
| $ | 38.0 |
| $ | 369.5 |
|
| $ | 369.5 |
|
| $ | 369.5 |
|
| $ | 2.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Thirty-Nine Weeks Ended February 24, 2019 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
| Equity |
|
|
| Net Income |
| Net Income |
|
| ||||||||||||
|
| Income |
|
|
| Income |
| Method |
|
|
| Attributable |
| Available to |
|
| ||||||||||||
|
| From |
| Interest |
| Tax |
| Investment |
|
|
| to Lamb |
| Lamb Weston |
| Diluted | ||||||||||||
|
| Operations |
| Expense |
| Expense (1) |
| Earnings |
| Net Income |
| Weston |
| Stockholders |
| EPS | ||||||||||||
As reported |
| $ | 520.4 |
| $ | 80.0 |
| $ | 107.9 |
| $ | 44.3 |
| $ | 376.8 |
|
| $ | 368.2 |
|
| $ | 356.8 |
|
| $ | 2.42 |
|
Items impacting comparability (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Tax reform (3) |
|
| — |
|
| — |
|
| 1.0 |
|
| — |
|
| (1.0 | ) |
|
| (1.0 | ) |
|
| (1.0 | ) |
|
| (0.01 | ) |
Increase in redemption value of noncontrolling interests, net of tax benefits |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 10.0 |
|
|
| 0.07 |
| ||
Total items impacting comparability |
|
| — |
|
| — |
|
| 1.0 |
|
| — |
|
| (1.0 | ) |
|
| (1.0 | ) |
|
| 9.0 |
|
|
| 0.06 |
|
Adjusted (4) |
| $ | 520.4 |
| $ | 80.0 |
| $ | 108.9 |
| $ | 44.3 |
| $ | 375.8 |
|
| $ | 367.2 |
|
| $ | 365.8 |
|
| $ | 2.48 |
|
| (1) | The income tax expense is calculated as the ratio of income tax expense to pre-tax income, inclusive of equity method investment earnings. Items impacting comparability are tax effected at the marginal rate based on the applicable tax jurisdiction. | |
| ||
| (2) | See footnotes (1) and (2) to the Consolidated Statements of Earnings above for a discussion of the items impacting comparability. | |
| ||
| (3) | The thirteen and thirty-nine weeks ended February 24, 2019, included a | |
| (4) | Adjusted income tax expense, equity method investment earnings, net income, net income attributable to Lamb Weston, net income available to Lamb Weston stockholders and diluted earnings per share are non-GAAP financial measures. Management excludes items impacting comparability between periods as it believes these items are not necessarily reflective of the ongoing operations of Lamb Weston. These non-GAAP measures provide a means to evaluate the performance of Lamb Weston on an ongoing basis using the same measures that are frequently used by the Company’s management and assist in providing a meaningful comparison between periods. See also “Non-GAAP Financial Measures” in this press release. |
Lamb Weston Holdings, Inc.
Reconciliation of Non-GAAP Financial Measures
(unaudited, dollars in millions)
To supplement the financial information included in this press release, the Company has presented Adjusted EBITDA including unconsolidated joint ventures, which is considered a non-GAAP financial measure. The following table reconciles net income attributable to Lamb Weston to Adjusted EBITDA including unconsolidated joint ventures.
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Thirteen Weeks Ended |
| Thirty-Nine Weeks Ended | ||||||||||||
|
| February 23, |
| February 24, |
| February 23, |
| February 24, | ||||||||
|
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
Net income attributable to Lamb Weston Holdings, Inc. |
| $ | 111.4 |
|
| $ | 141.4 |
|
| $ | 367.5 |
|
| $ | 368.2 |
|
Income attributable to noncontrolling interests |
|
| — |
|
| — |
|
| — |
|
| 8.6 |
| |||
Equity method investment earnings |
|
| (9.8 | ) |
|
| (14.2 | ) |
|
| (35.4 | ) |
|
| (44.3 | ) |
Interest expense, net |
|
| 25.2 |
|
|
| 27.0 |
|
|
| 78.8 |
|
|
| 80.0 |
|
Income tax expense |
|
| 35.7 |
|
|
| 39.6 |
|
|
| 115.1 |
|
|
| 107.9 |
|
Income from operations |
|
| 162.5 |
|
|
| 193.8 |
|
|
| 526.0 |
|
|
| 520.4 |
|
Depreciation and amortization |
|
| 44.8 |
|
|
| 39.2 |
|
|
| 132.6 |
|
|
| 114.0 |
|
EBITDA (1) (2) |
|
| 207.3 |
|
|
| 233.0 |
|
|
| 658.6 |
|
|
| 634.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Unconsolidated Joint Ventures (3) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Equity method investment earnings |
|
| 9.8 |
|
|
| 14.2 |
|
|
| 35.4 |
|
|
| 44.3 |
|
Interest expense, income tax expense, and depreciation and |
|
|
|
|
|
|
|
|
|
|
|
| ||||
amortization included in equity method investment earnings |
|
| 8.0 |
|
|
| 6.0 |
|
|
| 24.9 |
|
|
| 20.5 |
|
Items impacting comparability (4) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loss on withdrawal from multiemployer pension plan |
|
| 2.6 |
|
|
| — |
|
| 2.6 |
|
|
| — | ||
Add: Adjusted EBITDA from unconsolidated joint ventures |
|
| 20.4 |
|
|
| 20.2 |
|
|
| 62.9 |
|
|
| 64.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Consolidated Joint Ventures (3) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income attributable to noncontrolling interests |
|
| — |
|
| — |
|
| — |
|
| (8.6 | ) | |||
Interest expense, income tax expense, and depreciation and |
|
|
|
|
|
|
|
|
|
|
|
| ||||
amortization included in income attributable to noncontrolling interests |
|
| — |
|
| — |
|
| — |
|
| (1.7 | ) | |||
Subtract: EBITDA from consolidated joint ventures |
|
| — |
|
| — |
|
| — |
|
| (10.3 | ) | |||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA including unconsolidated joint ventures (1) |
| $ | 227.7 |
|
| $ | 253.2 |
|
| $ | 721.5 |
|
| $ | 688.9 |
|
| (1) | Adjusted EBITDA including unconsolidated joint ventures is a non-GAAP financial measure. Management excludes items impacting comparability between periods as it believes these items are not necessarily reflective of the ongoing operations of the Company. Lamb Weston presents this measure because the Company believes it provides a means to evaluate the performance of the Company on an ongoing basis using the same measure frequently used by the Company’s management and assists in providing a meaningful comparison between periods. Any analysis of non-GAAP financial measures should be done only in conjunction with results presented in accordance with GAAP. This non-GAAP measure is not intended to be a substitute for GAAP financial measures and should not be used as such. See also “Non-GAAP Financial Measures” in this press release. | |
| ||
| (2) | EBITDA includes EBITDA from consolidated joint ventures for the thirty-nine weeks ended February 24, 2019. | |
| ||
| (3) | Lamb Weston holds equity interests in three potato processing joint ventures, including 50% of Lamb-Weston/Meijer v.o.f., Lamb-Weston/RDO Frozen, and Lamb Weston Alimentos Modernos S.A., which it accounts for its ownership under the equity method of accounting. Prior to purchasing the remaining 50.01% interest in its Lamb Weston BSW joint venture, Lamb Weston consolidated the financial statements of Lamb Weston BSW. In connection with the purchase, Lamb Weston began recognizing 100% of Lamb Weston BSW’s earnings in its Consolidated Statements of Earnings on November 2, 2018. See Note 7, Investments in Joint Ventures, of the Notes to Combined and Consolidated Financial Statements in “Part II, Item 8. Financial Statements and Supplementary Data” in the Company’s fiscal 2019 Form 10-K, for more information. | |
| ||
| (4) | See footnotes (1) and (2) to the Consolidated Statements of Earnings above for a discussion of the items impacting comparability. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200401005157/en/
Investors:
Dexter Congbalay
224-306-1535
dexter.congbalay@lambweston.com
Media:
Shelby Stoolman
208-424-5461
shelby.stoolman@lambweston.com
Source: Lamb Weston Holdings, Inc.