11/05/2024 | Press release | Distributed by Public on 11/05/2024 05:14
3Q23 | 3Q24 | |||
Reported Diluted EPS | $ | 2.36 | $ | 2.83 |
Impairment charges | 0.10 | 0.08 | ||
Restructuring and resegmentation costs | - | 0.08 | ||
Net gain on sale of business | - | (0.21) | ||
Tax items and other matters | (0.13) | 0.27 | ||
Adjusted Diluted EPS** | $ | 2.33 | $ | 3.05 |
Third Quarter | |
Total change in adjusted EPS** | 0.72 |
Total operating items | 0.77 |
Margin | 0.93 |
Volume | (0.12) |
Foreign exchange | (0.01) |
Other income | (0.03) |
Total non-operating items | (0.05) |
Other non-operating income | 0.01 |
Financing costs | 0.30 |
Tax rate | (0.37) |
Shares outstanding | 0.02 |
Non-controlling interests | (0.01) |
$ in millions
|
2023 |
FX
Impact
|
Volume
|
S. Korea Volume* |
Price
Mix
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 2,033 | (20) | 86 | (79) | (150) | 1,870 | (8 | %) | (7 | %) |
Year-to-Date
|
6,239 | (19) | 150 | (210) | (530) | 5,630 | (10 | %) | (9 | %) |
$ in millions
|
2023 |
FX Impact
|
Business
Drivers
|
Restructuring
/ Impairment
|
Other
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 213 | (1) | 64 | (4) | (4) | 268 | 26 | % | 26 | % |
Year-to-Date
|
755 | 2 | - | (28) | (8) | 721 | (5 | %) | (5 | %) |
$ in millions
|
2023 |
FX Impact
|
Business
Drivers
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 219 | (1) | 64 | 282 | 29 | % | 29 | % |
Year-to-Date
|
766 | 2 | - | 768 | - | % | - | % |
$ in millions
|
2023 |
FX
Impact
|
Volume
|
Price
Mix
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 599 | 4 | 64 | (67) | 600 | - | % | (1 | %) |
Year-to-Date
|
1,882 | (11) | 114 | (200) | 1,785 | (5 | %) | (5 | %) |
$ in millions
|
2023 | FX Impact |
Business
Drivers
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 86 | - | 10 | 96 | 12 | % | 12 | % |
Year-to-Date
|
318 | (2) | (60) | 256 | (19 | %) | (19 | %) |
$ in millions
|
2023 |
FX
Impact
|
Volume
|
Price
Mix
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 658 | (22) | 6 | (22) | 620 | (6 | %) | (2 | %) |
Year-to-Date
|
1,991 | 6 | 18 | (149) | 1,866 | (6 | %) | (7 | %) |
$ in millions
|
2023 |
FX Impact
|
Business
Drivers
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 104 | (1) | 28 | 131 | 26 | % | 27 | % |
Year-to-Date
|
327 | 5 | 30 | 362 | 11 | % | 9 | % |
$ in millions
|
2023 |
FX Impact
|
Volume
|
Price
Mix
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 599 | (2) | 4 | (53) | 548 | (9 | %) | (8 | %) |
Year-to-Date
|
1,811 | (4) | (9) | (154) | 1,644 | (9 | %) | (9 | %) |
$ in millions
|
2023 |
FX Impact
|
Business
Drivers
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 79 | - | 20 | 99 | 25 | % | 25 | % |
Year-to-Date
|
251 | (1) | 41 | 291 | 16 | % | 16 | % |
$ in millions
|
2023 |
FX Impact
|
Volume
|
S. Korea Volume* |
Price
Mix
|
2024 |
Change
|
Change
excl. FX
|
||
Third Quarter | 177 | - | 12 | (79) | (8) | 102 | (42 | %) | (42 | %) |
Year-to-Date
|
555 | (10) | 27 | (210) | (27) | 335 | (40 | %) | (38 | %) |
$ in millions
|
2023 |
FX Impact
|
Business
Drivers
|
2024 |
Change
|
Change
excl. FX
|
Third Quarter | (1) | - | (3) | (4) | N/M | N/M |
Year-to-Date
|
(6) | - | (12) | (18) | N/M | N/M |
Three Months Ended September 30, |
Change % |
Nine Months Ended September 30, |
Change % |
|||||||
2024 | 2023 | 2024 | 2023 | |||||||
Net sales | $ | 1,870 | $ | 2,033 | (8%) | $ | 5,630 | $ | 6,239 | (10%) |
Cost of sales | 1,391 | 1,612 | 4,288 | 4,890 | ||||||
Gross profit | 479 | 421 | 14% | 1,342 | 1,349 | (1%) | ||||
Operating expenses | 198 | 203 | (2%) | 578 | 578 | -% | ||||
Other operating expense (income), net | 1 | (5) | 5 | 6 | ||||||
Restructuring/impairment charges | 12 | 10 | 38 | 10 | ||||||
Operating income | 268 | 213 | 26% | 721 | 755 | (5%) | ||||
Financing costs | 1 | 26 | 30 | 88 | ||||||
Net gain on sale of business | (8) | - | (90) | - | ||||||
Other non-operating expense | 2 | 2 | 2 | 4 | ||||||
Income before income taxes | 273 | 185 | 48% | 779 | 663 | 17% | ||||
Provision for income taxes | 84 | 25 | 222 | 145 | ||||||
Net income | 189 | 160 | 18% | 557 | 518 | 8% | ||||
Less: Net income attributable to non-controlling interests | 1 | 2 | 5 | 6 | ||||||
Net income attributable to Ingredion | $ | 188 | $ | 158 | 19% | $ | 552 | $ | 512 | 8% |
Earnings per common share attributable to Ingredion common shareholders: | ||||||||||
Weighted average common shares outstanding: | ||||||||||
Basic | 65.3 | 66.0 | 65.6 | 66.1 | ||||||
Diluted | 66.5 | 67.0 | 66.6 | 67.1 | ||||||
Earnings per common share of Ingredion: | ||||||||||
Basic | $ | 2.88 | $ | 2.39 | 21% | $ | 8.41 | $ | 7.75 | 9% |
Diluted | $ | 2.83 | $ | 2.36 | 20% | $ | 8.29 | $ | 7.63 | 9% |
September 30, 2024 | December 31, 2023 | |||
(Unaudited) | ||||
Assets | ||||
Current assets: | ||||
Cash and cash equivalents | $ | 877 | $ | 401 |
Short-term investments | 7 | 8 | ||
Accounts receivable, net | 1,173 | 1,279 | ||
Inventories | 1,234 | 1,450 | ||
Prepaid expenses and assets held for sale | 60 | 261 | ||
Total current assets | 3,351 | 3,399 | ||
Property, plant and equipment, net | 2,332 | 2,370 | ||
Intangible assets, net | 1,295 | 1,303 | ||
Other non-current assets | 547 | 570 | ||
Total assets | $ | 7,525 | $ | 7,642 |
Liabilities and stockholders' equity | ||||
Current liabilities: | ||||
Short-term borrowings | $ | 99 | $ | 448 |
Accounts payable, accrued liabilities and liabilities held for sale | 1,156 | 1,324 | ||
Total current liabilities | 1,255 | 1,772 | ||
Long-term debt | 1,741 | 1,740 | ||
Other non-current liabilities | 499 | 480 | ||
Total liabilities | 3,495 | 3,992 | ||
Share-based payments subject to redemption | 54 | 55 | ||
Redeemable non-controlling interests | 7 | 43 | ||
Ingredion stockholders' equity: | ||||
Preferred stock - authorized 25.0 shares - $0.01 par value, none issued
|
- | - | ||
Common stock - authorized 200.0 shares - $0.01 par value, 77.8 shares issued at September 30, 2024 and December 31, 2023
|
1 | 1 | ||
Additional paid-in capital | 1,145 | 1,146 | ||
Less: Treasury stock (common stock: 12.7 and 12.6 shares at September 30, 2024 and December 31, 2023) at cost
|
(1,245) | (1,207) | ||
Accumulated other comprehensive loss | (1,000) | (1,056) | ||
Retained earnings | 5,049 | 4,654 | ||
Total Ingredion stockholders' equity | 3,950 | 3,538 | ||
Non-redeemable non-controlling interests | 19 | 14 | ||
Total stockholders' equity | 3,969 | 3,552 | ||
Total liabilities and stockholders' equity | $ | 7,525 | $ | 7,642 |
Nine Months Ended September 30, | ||||
2024 | 2023 | |||
Cash from operating activities: | ||||
Net income | $ | 557 | $ | 518 |
Adjustments to reconcile net income to net cash provided by operating
activities:
|
||||
Depreciation and amortization | 160 | 165 | ||
Mechanical stores expense | 45 | 48 | ||
Net gain on sale of business | (90) | - | ||
Deferred income taxes | 19 | (7) | ||
Margin accounts | 7 | 2 | ||
Changes in other trade working capital | 248 | (118) | ||
Impairment charges | 26 | 10 | ||
Other | 28 | 29 | ||
Cash provided by operating activities | 1,000 | 647 | ||
Cash from investing activities: | ||||
Capital expenditures and mechanical stores purchases | (170) | (233) | ||
Proceeds from disposal of manufacturing facilities and properties | - | 2 | ||
Proceeds from sale of business | 255 | - | ||
Other | (6) | (11) | ||
Cash provided by (used for) investing activities | 79 | (242) | ||
Cash from financing activities: | ||||
Proceeds from borrowings, net | (12) | (16) | ||
Commercial paper borrowings, net | (327) | (57) | ||
Repurchases of common stock, net | (87) | (101) | ||
Issuances of common stock for share-based compensation, net | 21 | 18 | ||
Purchases of non-controlling interests | (40) | (2) | ||
Dividends paid, including to non-controlling interests | (156) | (143) | ||
Cash (used for) financing activities
|
(601) | (301) | ||
Effect of foreign exchange rate changes on cash and cash equivalents | (2) | (5) | ||
Increase in cash and cash equivalents | 476 | 99 | ||
Cash and cash equivalents, beginning of period | 401 | 236 | ||
Cash and cash equivalents, end of period | $ | 877 | $ | 335 |
Three Months Ended September 30, |
Change % |
Change Excl. FX % |
Nine Months Ended September 30, |
Change % |
Change Excl. FX % |
|||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Net Sales | ||||||||||||
Texture & Healthful Solutions (a) | $ | 600 | $ | 599 | -% | (1%) | $ | 1,785 | $ | 1,882 | (5%) | (5%) |
Food & Industrial Ingredients - LATAM (b) | 620 | 658 | (6%) | (2%) | 1,866 | 1,991 | (6%) | (7%) | ||||
Food & Industrial Ingredients - U.S./Canada (c) | 548 | 599 | (9%) | (8%) | 1,644 | 1,811 | (9%) | (9%) | ||||
All Other (d) | 102 | 177 | (42%) | (42%) | 335 | 555 | (40%) | (38%) | ||||
Total Net Sales | $ | 1,870 | $ | 2,033 | (8%) | (7%) | $ | 5,630 | $ | 6,239 | (10%) | (9%) |
Operating Income (loss): | ||||||||||||
Texture & Healthful Solutions | $ | 96 | $ | 86 | 12% | 12% | $ | 256 | $ | 318 | (19%) | (19%) |
Food & Industrial Ingredients - LATAM | 131 | 104 | 26% | 27% | 362 | 327 | 11% | 9% | ||||
Food & Industrial Ingredients - U.S./Canada | 99 | 79 | 25% | 25% | 291 | 251 | 16% | 16% | ||||
All Other | (4) | (1) | N/M | N/M | (18) | (6) | N/M | N/M | ||||
Corporate | (40) | (49) | 18% | 18% | (123) | (124) | 1% | 1% | ||||
Sub-total | 282 | 219 | 29% | 29% | 768 | 766 | -% | -% | ||||
Restructuring and resegmentation costs
|
(6) | - | (12) | - | ||||||||
Other matters | - | 4 | (9) | (1) | ||||||||
Impairment charges | (8) | (10) | (26) | (10) | ||||||||
Total Operating Income | $ | 268 | $ | 213 | 26% | 26% | $ | 721 | $ | 755 | (5%) | (5%) |
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
Nine Months Ended September 30, 2024 |
Nine Months Ended September 30, 2023 |
|||||||||||||
(in millions) | Diluted EPS | (in millions) | Diluted EPS | (in millions) | Diluted EPS | (in millions) | Diluted EPS | |||||||||
Net income attributable to Ingredion | $ | 188 | $ | 2.83 | $ | 158 | $ | 2.36 | $ | 552 | $ | 8.29 | $ | 512 | $ | 7.63 |
Adjustments:
|
||||||||||||||||
Restructuring and resegmentation costs (i) | 5 | 0.08 | - | - | 9 | 0.14 | - | - | ||||||||
Net gain on sale of business (ii) | (14) | (0.21) | - | - | (86) | (1.29) | - | - | ||||||||
Other matters (iii) | - | - | (3) | (0.05) | 7 | 0.11 | 1 | 0.01 | ||||||||
Impairment charges (iv) | 6 | 0.08 | 7 | 0.10 | 28 | 0.41 | 7 | 0.10 | ||||||||
Tax item - Mexico (v) | 8 | 0.12 | (1) | (0.01) | 12 | 0.18 | (15) | (0.22) | ||||||||
Other tax matters (vi) | 10 | 0.15 | (5) | (0.07) | 12 | 0.18 | (5) | (0.07) | ||||||||
Non-GAAP adjusted net income attributable to Ingredion
|
$ | 203 | $ | 3.05 | $ | 156 | $ | 2.33 | $ | 534 | $ | 8.02 | $ | 500 | $ | 7.45 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Operating income | $ | 268 | $ | 213 | $ | 721 | $ | 755 |
Adjustments: | ||||||||
Restructuring and resegmentation costs (i) | 6 | - | 12 | - | ||||
Other matters (iii) | - | (4) | 9 | 1 | ||||
Impairment charges (iv) | 8 | 10 | 26 | 10 | ||||
Non-GAAP adjusted operating income | $ | 282 | $ | 219 | $ | 768 | $ | 766 |
Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | |||||||||
Income before
Income Taxes (a)
|
Provision for
Income Taxes (b)
|
Effective Income
Tax Rate (b/a)
|
Income before
Income Taxes (a)
|
Provision for
Income Taxes (b)
|
Effective Income
Tax Rate (b/a)
|
|||||
As Reported | $ | 273 | $ | 84 | 30.8% | $ | 779 | $ | 222 | 28.5% |
Adjustments: | ||||||||||
Restructuring and resegmentation costs (i) | 6 | 1 | 12 | 3 | ||||||
Net gain on sale of business (ii) | (8) | 6 | (90) | (4) | ||||||
Other matters (iii) | - | - | 9 | 2 | ||||||
Impairment charges (iv) | 8 | 2 | 26 | (2) | ||||||
Tax item - Mexico (v) | - | (8) | - | (12) | ||||||
Other tax matters (vi) | - | (10) | - | (12) | ||||||
Adjusted Non-GAAP | $ | 279 | $ | 75 | 26.9% | $ | 736 | $ | 197 | 26.8% |
Three Months Ended September 30, 2023 | Nine Months Ended September 30, 2023 | |||||||||
Income before Income Taxes (a) |
Provision for Income Taxes (b) |
Effective Income Tax Rate (b/a) |
Income before Income Taxes (a) |
Provision for Income Taxes (b) |
Effective Income Tax Rate (b/a) |
|||||
As Reported | $ | 185 | $ | 25 | 13.5% | $ | 663 | $ | 145 | 21.9% |
Adjustments: | ||||||||||
Other matters (iii) | (4) | (1) | 1 | - | ||||||
Impairment charges (iv) | 10 | 3 | 10 | 3 | ||||||
Tax item - Mexico (v) | - | 1 | - | 15 | ||||||
Other tax matters (vi) | - | 5 | - | 5 | ||||||
Adjusted Non-GAAP | $ | 191 | $ | 33 | 17.3% | $ | 674 | $ | 168 | 24.9% |
Expected EPS Range
for Full-Year 2024
|
||||
Low End of
Guidance
|
High End of
Guidance
|
|||
GAAP EPS
|
$ | 10.60 | $ | 10.90 |
Adjustments:
|
||||
Restructuring and resegmentation costs (i) | 0.15 | 0.15 | ||
Net gain on sale of business (ii) | (1.29) | (1.29) | ||
Other matters (iii) | 0.12 | 0.12 | ||
Impairment charges (iv) | 0.41 | 0.41 | ||
Tax item - Mexico (v) | 0.18 | 0.18 | ||
Other tax matters (vi) | 0.18 | 0.18 | ||
Adjusted EPS | $ | 10.35 | $ | 10.65 |
Expected Effective Income Tax Rate Range
for Full-Year 2024
|
||||
Low End of
Guidance
|
High End of
Guidance
|
|||
GAAP ETR | 28.0 | % | 29.0 | % |
Adjustments: | ||||
Restructuring and resegmentation costs (i) | - | % | - | % |
Net gain on sale of business (ii) | 2.2 | % | 2.2 | % |
Other matters (iii) | (0.1 | %) | (0.1 | %) |
Impairment charges (iv) | (1.0 | %) | (1.0 | %) |
Tax item - Mexico (v) | (1.3 | %) | (1.3 | %) |
Other tax matters (vi) | (1.3 | %) | (1.3 | %) |
Adjusted ETR | 26.5 | % | 27.5 | % |