ADM Reports Third Quarter 2024 Results
Files Restated Fiscal Year 2023 Form 10-K and Subsequent Forms 10-Q
As Expected, Restatement Had No Impact on Consolidated Financial Results for 2023 and First and Second Quarters of 2024
Company to Host Conference Call on
Third Quarter 2024 Highlights
-
Net earnings of
$18 million , adjusted net earnings2 of$530 million - See below for impact of non-cash charge against GAAP earnings for the third quarter of
$461 million related to our Wilmar equity investment
- See below for impact of non-cash charge against GAAP earnings for the third quarter of
-
Earnings per share2 of
$0.04 , with adjusted earnings per share1,2 of$1.09 , both down versus the prior year period - Trailing four-quarter average return on invested capital (ROIC) of 6.6%, trailing four-quarter average adjusted return on invested capital (ROIC)1 of 8.8%
Year-to-date cash flows from operating activities were
“Accuracy and transparency are important to the Company and we are pleased to have now completed the restatement and be current with our financial filing. We continue to focus on implementing enhancements to internal controls to ensure integrity and accuracy of reporting,” said Chair of the Board and CEO
“Looking ahead, while we foresee softer market conditions into next year, we are taking actions to improve performance and drive value creation. We are redoubling our focus on productivity and operational excellence, while maintaining our disciplined approach to capital allocation.”
1 Non-GAAP financial measures; see pages 7-9 and 14-16 for explanations and reconciliations. |
2 All references in this document to earnings per share (EPS) and adjusted earnings per share reflect EPS on a diluted basis. |
3 Cash from operations before working capital is cash from operating activities of |
Third Quarter and Year-to-Date 2024 Results
3Q 2024 Results Overview |
|
|
|
($ in millions except per share amounts) |
|
||
|
|
Earnings Before Income Taxes |
EPS1 (as reported) |
GAAP |
|
|
|
vs. 3Q 2023 |
|
(90)% |
(97)% |
|
|
|
|
|
|
Total Segment Operating Profit2 |
Adjusted EPS1,2 |
NON-GAAP |
|
|
|
vs 3Q 2023 |
|
(28)% |
(33)% |
YTD 2024 Results Review |
|||
($ in millions except per share amounts) |
|
||
|
|
Earnings Before Taxes |
EPS1 (as reported) |
GAAP |
|
|
|
vs. YTD 2023 |
|
(55)% |
(54)% |
|
|
|
|
|
|
Total Segment Operating Profit2 |
Adjusted EPS2 |
NON-GAAP |
|
|
|
vs YTD 2023 |
|
(32)% |
(36)% |
1 All references in this document to earnings per share (EPS) and adjusted earnings per share reflect EPS on a diluted basis. |
|||
2 Non-GAAP financial measures; see pages 7-9 and 14-16 for explanations and reconciliations. |
Summary of Third Quarter and Year-to-Date 2024
For the third quarter ended
Earnings before income taxes were
3Q 2024 Segment Overview |
|||
($ in millions, except where noted) |
3Q 2024 |
3Q 20232 |
% Change |
Total Segment Operating Profit1 |
|
|
(28)% |
Segment Operating Profit: |
|
|
|
Ag Services & Oilseeds |
480 |
848 |
(43)% |
Carbohydrate Solutions |
452 |
468 |
(3)% |
Nutrition |
105 |
130 |
(19)% |
|
|
|
|
YTD 2024 Segment Overview |
|||
($ in millions, except where noted) |
YTD 2024 |
YTD 20232 |
% Change |
Total Segment Operating Profit1 |
|
|
(32)% |
Segment Operating Profit: |
|
|
|
Ag Services & Oilseeds |
1,803 |
3,113 |
(42)% |
Carbohydrate Solutions |
1,057 |
1,066 |
(1)% |
Nutrition |
298 |
437 |
(32)% |
|
|
|
|
1 Non-GAAP financial measure; see pages 7-9 and 14-16 for explanation and reconciliation. |
|||
2 2023 Ag Services & Oilseeds, Carbohydrate Solutions, and Nutrition segment operating profits have been restated to reflect corrections with no change to total Segment Operating Profit. See Note 13, Segment Information of the Company’s consolidated financial statements included in the Quarterly Report on Form 10-Q for the quarter ended |
Ag Services and Oilseeds Segment Summary
AS&O segment operating profit was
The Ag Services subsegment operating profit was (53)% lower versus the prior year quarter, primarily due to lower results in South America Origination, as slower farmer selling and higher logistics costs related to industry take-or-pay contracts led to lower margins. The prior year quarter also included
The Crushing subsegment operating profit was (25)% lower versus the prior year quarter. Global soybean crush margins were higher, supported by strong margins in EMEA. However, higher canola seed prices due to less supply in
The Refined Products & Other (RPO) subsegment operating profit was (63)% lower versus the prior year quarter, primarily driven by lower results in
Equity earnings from the Company’s investment in Wilmar were
Year-to-date in 2024, the AS&O segment delivered
3Q 2024 AS&O Overview |
|||
($ in millions, except where noted) |
3Q 2024 |
3Q 2023 |
% Change |
Segment Operating Profit |
|
|
(43)% |
Ag Services |
107 |
226 |
(53)% |
Crushing |
187 |
250 |
(25)% |
Refined Products and Other |
124 |
337 |
(63)% |
Wilmar |
62 |
35 |
77% |
|
|
|
|
YTD 2024 AS&O Overview |
|||
($ in millions, except where noted) |
YTD 2024 |
YTD 2023 |
% Change |
Segment Operating Profit |
|
|
(42)% |
Ag Services |
461 |
954 |
(52)% |
Crushing |
632 |
901 |
(30)% |
Refined Products and Other |
431 |
1,026 |
(58)% |
Wilmar |
279 |
232 |
20% |
|
|
|
|
Carbohydrate Solutions Segment Summary
Carbohydrate Solutions segment operating profit was
The Starches & Sweeteners subsegment increased 13%, versus the prior year period, primarily driven by strong starches and sweeteners volumes and margins, supported by high utilization rates across the network. The current quarter also included
In the Vantage Corn Processing (VCP) subsegment, operating loss of
Year-to-date in 2024, Carbohydrate Solutions segment operating profit of
3Q 2024 Carbohydrate Solutions Overview |
|||
($ in millions, except where noted) |
3Q 2024 |
3Q 2023 |
% Change |
Segment Operating Profit |
|
|
(3)% |
Starches and Sweeteners |
455 |
403 |
13% |
|
(3) |
65 |
(105)% |
|
|
|
|
YTD 2024 Carbohydrate Solutions Overview |
|||
($ in millions, except where noted) |
YTD 2024 |
YTD 2023 |
% Change |
Segment Operating Profit |
|
|
(1)% |
Starches and Sweeteners |
1,039 |
1,017 |
2% |
|
18 |
49 |
(63)% |
|
|
|
|
Nutrition Segment Summary
Nutrition segment operating profit was
Human Nutrition subsegment operating profit was
In the Animal Nutrition subsegment, operating profit of
Year-to-date in 2024, Nutrition segment operating profit of
3Q 2024 Nutrition Overview |
|||
($ in millions, except where noted) |
3Q 2024 |
3Q 2023 |
% Change |
Segment Operating Profit |
|
|
(19)% |
Human Nutrition |
86 |
118 |
(27)% |
Animal Nutrition |
19 |
12 |
58% |
|
|
|
|
YTD 2024 Nutrition Overview |
|||
($ in millions, except where noted) |
YTD 2024 |
YTD 2023 |
% Change |
Segment Operating Profit |
|
|
(32)% |
Human Nutrition |
265 |
441 |
(40)% |
Animal Nutrition |
33 |
(4) |
NM |
|
|
|
|
Other and Corporate Summary
For the third quarter, Other business operating loss was
Year-to-date in 2024, Other business operating gain was
In Corporate for the third quarter, unallocated corporate costs increased versus the prior year on
In Corporate for year-to-date 2024, unallocated corporate costs increased versus the prior year on higher global technology investments to support digital transformation efforts,
Outlook 3
The Company affirmed its previously provided EPS guidance for the full year.
Within the reportable segments, for the fourth quarter compared to the prior year period, the Company anticipates lower year-over-year segment operating profit in AS&O, as an improved environment in Ag Services is expected to be more than offset by lower margins in Crushing and Refined Products & Other. In Carbohydrate Solutions, solid demand and margins in North American Starches & Sweeteners and strong fundamentals in ethanol are expected to be offset by moderating wheat milling margins, leading to fourth quarter segment operating profit that is roughly in-line with the prior year period. In Nutrition, the Company anticipates the fourth quarter operating profit will be higher than the prior year period, but lower than the third quarter of 2024, due to softer consumer demand, lower texturants pricing, and ongoing operational challenges, including prolonged downtime at Decatur East.
Wilmar
GAAP earnings include a reduction in the carrying value of the Wilmar equity investment to reflect the Singapore Exchange trading price as of the balance sheet date. The reduction resulted from a determination that declines in the valuation amount for our investment are impaired on an “other than temporary” basis as of the end of the quarter. This has resulted in a non-cash charge against GAAP earnings for the third quarter of 2024 of
1Non-GAAP financial measures; see pages 7-9 and 14-16 for explanations and reconciliations. |
2 All references in this document to earnings per share (EPS) and adjusted earnings per share reflect EPS on a diluted basis. |
3 Forecasted GAAP Earnings Reconciliation: |
Restated Financial Statements
As previously disclosed, following ongoing dialogue with the staff of the
Conference Call Information
About
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that involve substantial risks and uncertainties. All statements, other than statements of historical fact included in this release, are forward-looking statements. You can identify forward-looking statements by the fact they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “outlook,” “will,” “should,” “can have,” “likely,” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. All forward-looking statements are subject to significant risks, uncertainties and changes in circumstances that could cause actual results and outcomes to differ materially from the forward-looking statements. These forward-looking statements are not guarantees of future performance and involve risks, assumptions and uncertainties, including, without limitation, those described in the Company’s most recent Annual Report on Form 10-K and in other documents that the Company files or furnishes with the
Non-GAAP Financial Measures
The Company uses certain “Non-GAAP” financial measures as defined by the
Adjusted net earnings and Adjusted earnings per share (EPS). Adjusted net earnings reflects ADM’s reported net earnings after removal of the effect on net earnings of specified items as more fully described in the reconciliation tables below. Adjusted EPS reflects ADM’s fully diluted EPS after removal of the effect on EPS as reported of specified items as more fully described in the reconciliation tables below. 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.
Total segment operating profit. Total segment operating profit is ADM’s consolidated earnings before income taxes adjusted for Other business, Corporate, and specified items as more fully described in the reconciliation tables below. Management believes that total segment operating profit is a useful measure of ADM’s performance because it provides investors information about ADM’s reportable segment performance excluding other business, corporate overhead costs as well as specified items. Total segment operating profit is not a measure of consolidated operating results under
Adjusted Return on
Cash flow from operations before working capital is defined as cash flow from operating activities excluding the changes in operating assets and liabilities as presented in the Company’s consolidated statement of cash flows. Management believes that cash flow from operations before working capital is a useful measure of the Company’s cash generation. Cash flow from operations before working capital is a non-GAAP financial measure and is not intended to replace or be an alternative to cash from operating activities, the most directly comparable GAAP financial measure.
EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as earnings before interest on borrowings, taxes, 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 income tax expense, interest expense on borrowings, and depreciation and amortization to net earnings. Management believes that EBITDA and adjusted EBITDA are useful measures of the Company’s performance because they provide investors additional information about the Company’s operations allowing better evaluation of underlying business performance and better period-to-period comparability. EBITDA and adjusted EBITDA are non-GAAP financial measures and are not intended to replace or be an alternative to net earnings, the most directly comparable GAAP financial measure.
Financial Tables Follow
Source: Corporate Release
Source:
Total Segment Operating Profit (a non-GAAP financial measure) and Corporate Results |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Quarter ended |
|
|
Nine months ended |
|
||||||||||||||
|
|
|
|
|
|
||||||||||||||
(In millions) |
2024 |
2023 |
Change |
|
2024 |
2023 |
Change |
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Earnings before income taxes |
$ |
108 |
|
$ |
1,031 |
|
$ |
(923 |
) |
|
$ |
1,588 |
|
$ |
3,560 |
|
$ |
(1,972 |
) |
Other Business (earnings) loss |
|
17 |
|
|
(46 |
) |
|
63 |
|
|
|
(200 |
) |
|
(229 |
) |
|
29 |
|
Corporate |
|
409 |
|
|
390 |
|
|
19 |
|
|
|
1,254 |
|
|
1,105 |
|
|
149 |
|
Specified items: |
|
|
|
|
|
|
|
||||||||||||
(Gain) loss on sales of assets |
|
(1 |
) |
|
2 |
|
|
(3 |
) |
|
|
(1 |
) |
|
(10 |
) |
|
9 |
|
Impairment and restructuring charges |
|
504 |
|
|
69 |
|
|
435 |
|
|
|
517 |
|
|
190 |
|
|
327 |
|
Total Segment Operating Profit |
$ |
1,037 |
|
$ |
1,446 |
|
$ |
(409 |
) |
|
$ |
3,158 |
|
$ |
4,616 |
|
$ |
(1,458 |
) |
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Segment Operating Profit: |
|
|
|
|
|
|
|
||||||||||||
Ag Services and Oilseeds |
$ |
480 |
|
$ |
848 |
|
$ |
(368 |
) |
|
$ |
1,803 |
|
$ |
3,113 |
|
$ |
(1,310 |
) |
Ag Services |
|
107 |
|
|
226 |
|
|
(119 |
) |
|
|
461 |
|
|
954 |
|
|
(493 |
) |
Crushing |
|
187 |
|
|
250 |
|
|
(63 |
) |
|
|
632 |
|
|
901 |
|
|
(269 |
) |
Refined Products and Other |
|
124 |
|
|
337 |
|
|
(213 |
) |
|
|
431 |
|
|
1,026 |
|
|
(595 |
) |
Wilmar |
|
62 |
|
|
35 |
|
|
27 |
|
|
|
279 |
|
|
232 |
|
|
47 |
|
|
|
|
|
|
|
|
|
||||||||||||
Carbohydrate Solutions |
$ |
452 |
|
$ |
468 |
|
$ |
(16 |
) |
|
$ |
1,057 |
|
$ |
1,066 |
|
$ |
(9 |
) |
Starches and Sweeteners |
|
455 |
|
|
403 |
|
|
52 |
|
|
|
1,039 |
|
|
1,017 |
|
|
22 |
|
|
|
(3 |
) |
|
65 |
|
|
(68 |
) |
|
|
18 |
|
|
49 |
|
|
(31 |
) |
|
|
|
|
|
|
|
|
||||||||||||
Nutrition |
$ |
105 |
|
$ |
130 |
|
$ |
(25 |
) |
|
$ |
298 |
|
$ |
437 |
|
$ |
(139 |
) |
Human Nutrition |
|
86 |
|
|
118 |
|
|
(32 |
) |
|
|
265 |
|
|
441 |
|
|
(176 |
) |
Animal Nutrition |
|
19 |
|
|
12 |
|
|
7 |
|
|
|
33 |
|
|
(4 |
) |
|
37 |
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Corporate Results |
$ |
(409 |
) |
$ |
(390 |
) |
$ |
(19 |
) |
|
$ |
(1,254 |
) |
$ |
(1,105 |
) |
$ |
(149 |
) |
|
|
|
|
|
|
|
|
||||||||||||
Interest expense - net |
|
(113 |
) |
|
(98 |
) |
|
(15 |
) |
|
|
(351 |
) |
|
(326 |
) |
|
(25 |
) |
Unallocated corporate costs |
|
(306 |
) |
|
(298 |
) |
|
(8 |
) |
|
|
(903 |
) |
|
(808 |
) |
|
(95 |
) |
Other |
|
10 |
|
|
11 |
|
|
(1 |
) |
|
|
16 |
|
|
34 |
|
|
(18 |
) |
Specified items: |
|
|
|
|
|
|
|
||||||||||||
Gain (loss) on debt conversion option |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
6 |
|
|
(6 |
) |
Expenses related to acquisitions |
|
— |
|
|
(3 |
) |
|
3 |
|
|
|
(4 |
) |
|
(6 |
) |
|
2 |
|
Restructuring and contingency charges |
|
— |
|
|
(2 |
) |
|
2 |
|
|
|
(12 |
) |
|
(5 |
) |
|
(7 |
) |
Total segment operating profit is ADM’s consolidated earnings before income taxes adjusted for Other business, Corporate, and specified items as more fully described in the reconciliation tables below. Management believes that total segment operating profit are useful measures of ADM’s performance because it provides investors information about ADM’s business unit performance excluding other business, corporate overhead costs as well as specified items. Total segment operating profit is not a measure of consolidated operating results under |
Consolidated Statements of Earnings |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Quarter ended |
|
Nine months ended |
||||||||||||
|
|
|
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
(in millions, except per share amounts) |
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
19,937 |
|
|
$ |
21,695 |
|
|
$ |
64,032 |
|
|
$ |
70,957 |
|
Cost of products sold (1) |
|
18,572 |
|
|
|
19,885 |
|
|
|
59,612 |
|
|
|
65,184 |
|
Gross profit |
|
1,365 |
|
|
|
1,810 |
|
|
|
4,420 |
|
|
|
5,773 |
|
Selling, general, and administrative expenses (2) |
|
905 |
|
|
|
815 |
|
|
|
2,763 |
|
|
|
2,537 |
|
Asset impairment, exit, and restructuring costs(3) |
|
507 |
|
|
|
79 |
|
|
|
532 |
|
|
|
146 |
|
Equity in (earnings) losses of unconsolidated affiliates |
|
(134 |
) |
|
|
(83 |
) |
|
|
(498 |
) |
|
|
(408 |
) |
Interest and investment income |
|
(137 |
) |
|
|
(152 |
) |
|
|
(400 |
) |
|
|
(428 |
) |
Interest expense (4) |
|
174 |
|
|
|
155 |
|
|
|
527 |
|
|
|
482 |
|
Other (income) expense - net (5) |
|
(58 |
) |
|
|
(35 |
) |
|
|
(92 |
) |
|
|
(116 |
) |
Earnings before income taxes |
|
108 |
|
|
|
1,031 |
|
|
|
1,588 |
|
|
|
3,560 |
|
Income tax expense (benefit) (6) |
|
90 |
|
|
|
207 |
|
|
|
370 |
|
|
|
636 |
|
Net earnings including noncontrolling interests |
|
18 |
|
|
|
824 |
|
|
|
1,218 |
|
|
|
2,924 |
|
|
|
|
|
|
|
|
|
||||||||
Less: Net earnings (losses) attributable to noncontrolling interests |
|
— |
|
|
|
3 |
|
|
|
(15 |
) |
|
|
6 |
|
Net earnings attributable to |
$ |
18 |
|
|
$ |
821 |
|
|
$ |
1,233 |
|
|
$ |
2,918 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per common share |
$ |
0.04 |
|
|
$ |
1.52 |
|
|
$ |
2.48 |
|
|
$ |
5.35 |
|
|
|
|
|
|
|
|
|
||||||||
Average diluted shares outstanding |
|
483 |
|
|
|
540 |
|
|
|
497 |
|
|
|
546 |
|
|
|
|
|
|
|
|
|
(1) Includes a net reversal of charges related to inventory writedowns of
(2) Includes acquisition-related expenses of
(3) Includes charges related to the impairment of the Company's investment in Wilmar, impairment of discontinued animal nutrition trademarks and restructuring costs
(4) Includes (gains) losses related to the mark-to-market adjustment of the conversion option of the exchangeable bond issued in
(5) Includes net (gains) losses related to the sale of certain assets of
(6) Includes the tax expense (benefit) impact of above specified items and tax discrete items totaling
Summary of Financial Condition |
||||||||
(unaudited) |
||||||||
|
|
|
|
|
||||
|
|
(in millions) |
||||||
Net Investment In |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
784 |
|
$ |
1,498 |
||
Operating working capital |
|
|
9,297 |
|
|
11,036 |
||
Property, plant, and equipment |
|
|
10,828 |
|
|
10,218 |
||
Investments in affiliates |
|
|
5,142 |
|
|
5,469 |
||
|
|
|
6,999 |
|
|
6,392 |
||
Other non-current assets |
|
|
2,604 |
|
|
2,492 |
||
|
|
$ |
35,654 |
|
$ |
37,105 |
||
Financed By |
|
|
|
|
||||
Short-term debt |
|
$ |
1,733 |
|
$ |
116 |
||
Long-term debt, including current maturities |
|
|
8,303 |
|
|
8,225 |
||
Deferred liabilities |
|
|
3,351 |
|
|
3,183 |
||
Temporary equity |
|
|
283 |
|
|
316 |
||
Shareholders’ equity |
|
|
21,984 |
|
|
25,265 |
||
|
|
$ |
35,654 |
|
$ |
37,105 |
Summary of Cash Flows |
||||||||
(unaudited) |
||||||||
|
|
Nine months ended |
||||||
|
|
|
||||||
|
|
2024 |
|
2023 |
||||
|
|
(in millions) |
||||||
Operating Activities |
|
|
|
|
||||
Net earnings |
|
$ |
1,218 |
|
|
$ |
2,924 |
|
Depreciation and amortization |
|
|
854 |
|
|
|
782 |
|
Asset impairment charges |
|
|
517 |
|
|
|
120 |
|
(Gains) losses on sales/revaluation of assets |
|
|
9 |
|
|
|
(33 |
) |
Other - net |
|
|
(257 |
) |
|
|
11 |
|
Other changes in operating assets and liabilities |
|
|
127 |
|
|
|
(1,913 |
) |
Net Cash Provided by Operating Activities |
|
|
2,468 |
|
|
|
1,891 |
|
|
|
|
|
|
||||
Investing Activities |
|
|
|
|
||||
Purchases of property, plant and equipment |
|
|
(1,071 |
) |
|
|
(1,055 |
) |
Net assets of businesses acquired |
|
|
(936 |
) |
|
|
(11 |
) |
Proceeds from sale of business/assets |
|
|
31 |
|
|
|
21 |
|
Investments in affiliates |
|
|
(44 |
) |
|
|
(8 |
) |
Other investing activities |
|
|
18 |
|
|
|
(8 |
) |
|
|
|
(2,002 |
) |
|
|
(1,061 |
) |
|
|
|
|
|
||||
Financing Activities |
|
|
|
|
||||
Long-term debt borrowings |
|
|
— |
|
|
|
500 |
|
Long-term debt payments |
|
|
— |
|
|
|
(963 |
) |
Net borrowings (payments) under lines of credit |
|
|
1,627 |
|
|
|
(379 |
) |
Share repurchases |
|
|
(2,327 |
) |
|
|
(1,118 |
) |
Cash dividends |
|
|
(744 |
) |
|
|
(738 |
) |
Other |
|
|
(21 |
) |
|
|
(102 |
) |
|
|
|
(1,465 |
) |
|
|
(2,800 |
) |
Effect of exchange rate on cash, cash equivalents, restricted cash, and restricted cash equivalents |
|
|
6 |
|
|
|
(22 |
) |
Increase (decrease) in cash, cash equivalents, restricted cash, and restricted cash equivalents |
|
|
(993 |
) |
|
|
(1,992 |
) |
Cash, cash equivalents, restricted cash, and restricted cash equivalents - beginning of period |
|
|
5,390 |
|
|
|
7,033 |
|
Cash, cash equivalents, restricted cash, and restricted cash equivalents - end of period |
|
$ |
4,397 |
|
|
$ |
5,041 |
|
Segment Operating Analysis |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
Quarter ended |
|
Nine months ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
(in ‘000s metric tons) |
|||||||||||||||
Processed volumes (by commodity) |
|
|
|
|
|
|
|
|||||||||
Oilseeds |
|
8,410 |
|
|
8,648 |
|
|
26,669 |
|
|
26,058 |
|||||
Corn |
|
4,943 |
|
|
4,507 |
|
|
13,833 |
|
|
13,349 |
|||||
Total processed volumes |
|
13,353 |
|
|
13,155 |
|
|
40,502 |
|
|
39,407 |
|||||
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Quarter ended |
|
Nine months ended |
|||||||||||||
|
|
|
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
(in millions) |
|||||||||||||||
Revenues |
|
|
|
|
|
|
|
|||||||||
Ag Services and Oilseeds |
$ |
15,089 |
|
$ |
16,479 |
|
$ |
49,642 |
|
$ |
54,902 |
|||||
Carbohydrate Solutions |
|
2,908 |
|
|
3,325 |
|
|
8,484 |
|
|
10,243 |
|||||
Nutrition |
|
1,831 |
|
|
1,784 |
|
|
5,575 |
|
|
5,490 |
|||||
Other Business |
|
109 |
|
|
107 |
|
|
331 |
|
|
322 |
|||||
Total revenues |
$ |
19,937 |
|
$ |
21,695 |
|
$ |
64,032 |
|
$ |
70,957 |
Adjusted Net Earnings and Adjusted EPS |
|||||||||||||||||||||||||
Non-GAAP financial measures |
|||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||
|
Quarter ended |
|
Nine months ended |
||||||||||||||||||||||
|
2024 |
2023 |
|
2024 |
2023 |
||||||||||||||||||||
|
In millions |
Per share |
In millions |
Per share |
|
In millions |
Per share |
In millions |
Per share |
||||||||||||||||
Net earnings and fully diluted EPS |
$ |
18 |
|
$ |
0.04 |
$ |
821 |
$ |
1.52 |
|
$ |
1,233 |
|
$ |
2.48 |
$ |
2,918 |
|
$ |
5.35 |
|
||||
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||
Loss (gain) on sales of assets and businesses (a) |
|
(1 |
) |
|
— |
|
2 |
|
— |
|
|
(1 |
) |
|
— |
|
(7 |
) |
|
(0.02 |
) |
||||
Impairment, restructuring charges and contingency provisions (b) |
|
500 |
|
|
1.03 |
|
54 |
|
0.10 |
|
|
523 |
|
|
1.06 |
|
152 |
|
|
0.28 |
|
||||
Expenses related to acquisitions (c) |
|
— |
|
|
— |
|
3 |
|
0.01 |
|
|
3 |
|
|
0.01 |
|
5 |
|
|
0.01 |
|
||||
Loss (gain) on debt conversion option (d) |
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
|
— |
|
(6 |
) |
|
(0.01 |
) |
||||
Certain discrete tax adjustments (e) |
|
13 |
|
|
0.02 |
|
— |
|
— |
|
|
30 |
|
|
0.06 |
|
3 |
|
|
0.01 |
|
||||
Sub-total adjustments |
|
512 |
|
|
1.05 |
|
59 |
|
0.11 |
|
|
555 |
|
|
1.13 |
|
147 |
|
|
0.27 |
|
||||
Adjusted net earnings and adjusted EPS |
$ |
530 |
|
$ |
1.09 |
$ |
880 |
$ |
1.63 |
|
$ |
1,788 |
|
$ |
3.61 |
$ |
3,065 |
|
$ |
5.62 |
|
Current quarter and YTD gain of
(a) |
Current quarter and YTD gain of |
(b) |
Current quarter and YTD charges of |
(c) |
Current YTD expenses of |
(d) |
Prior YTD gain on debt conversion option of |
(e) |
Tax adjustments due to certain discrete items 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) |
|||||||||||||||||||
ROIC Earnings (in millions) |
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
Four Quarters |
|||||||||||
|
Quarter Ended |
|
Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net earnings attributable to |
$ |
565 |
|
|
$ |
729 |
|
|
$ |
486 |
|
|
$ |
18 |
|
|
$ |
1,798 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
109 |
|
|
|
115 |
|
|
|
135 |
|
|
|
124 |
|
|
|
483 |
|
Tax on interest |
|
(26 |
) |
|
|
(27 |
) |
|
|
(32 |
) |
|
|
(30 |
) |
|
|
(115 |
) |
Total ROIC Earnings |
$ |
648 |
|
|
$ |
817 |
|
|
$ |
589 |
|
|
$ |
112 |
|
|
$ |
2,166 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Total ROIC Earnings |
$ |
648 |
|
|
$ |
817 |
|
|
$ |
589 |
|
|
$ |
112 |
|
|
$ |
2,166 |
|
Other Adjustments |
|
155 |
|
|
|
21 |
|
|
|
22 |
|
|
|
512 |
|
|
|
710 |
|
Total Adjusted ROIC Earnings |
$ |
803 |
|
|
$ |
838 |
|
|
$ |
611 |
|
|
$ |
624 |
|
|
$ |
2,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Quarter Ended |
|
Trailing Four |
||||||||||||||||
|
|
|
|
|
|
|
|
|
Quarter Average |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity (1) |
$ |
24,132 |
|
$ |
23,219 |
|
$ |
22,148 |
|
$ |
21,974 |
|
$ |
22,868 |
|
||||
+ Interest-bearing liabilities (2) |
|
8,370 |
|
|
9,995 |
|
|
10,576 |
|
|
10,051 |
|
|
9,748 |
|
||||
|
$ |
32,502 |
|
$ |
33,214 |
|
$ |
32,724 |
|
$ |
32,025 |
|
$ |
32,616 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
32,502 |
|
$ |
33,214 |
|
$ |
32,724 |
|
$ |
32,025 |
|
$ |
32,616 |
|
||||
Other Adjustments |
|
155 |
|
|
21 |
|
|
22 |
|
|
512 |
|
|
178 |
|
||||
|
$ |
32,657 |
|
$ |
33,235 |
|
$ |
32,746 |
|
$ |
32,537 |
|
$ |
32,794 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on |
|
|
|
|
|
|
|
|
6.6 |
% |
|||||||||
Adjusted Return on |
|
|
|
|
|
|
|
|
8.8 |
% |
|||||||||
(1) Excludes noncontrolling interests |
|||||||||||||||||||
(2) Includes short-term debt, current maturities of long-term debt, finance lease obligations, and long-term debt |
|||||||||||||||||||
ROIC is ROIC earnings divided by invested capital. ROIC earnings is ADM’s net earnings adjusted for the after-tax effects of interest expense on borrowings. Invested capital is the sum of ADM’s equity (excluding noncontrolling interests) and interest-bearing liabilities. |
|||||||||||||||||||
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 on borrowings, 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. Adjusted ROIC on a trailing four quarter average basis is equal to the average trailing four quarters of adjusted ROIC earnings divided by the average trailing four quarters of adjusted invested capital. 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 Interest, Taxes, and Depreciation and Amortization (EBITDA) |
|||||||||||||||||||
A non-GAAP financial measure |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
The tables below provide a reconciliation of net earnings to adjusted EBITDA for the trailing four quarters ended |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Four Quarters |
||||||||||
|
Quarter Ended |
|
Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
(in millions) |
|
|
|
|
||||||||||
Net earnings |
$ |
565 |
|
|
$ |
729 |
|
|
$ |
486 |
|
|
$ |
18 |
|
|
$ |
1,798 |
|
Net earnings (losses) attributable to noncontrolling interests |
|
(23 |
) |
|
|
(10 |
) |
|
|
(5 |
) |
|
|
— |
|
|
|
(38 |
) |
Income tax expense |
|
192 |
|
|
|
166 |
|
|
|
115 |
|
|
|
90 |
|
|
|
563 |
|
Interest expense |
|
109 |
|
|
|
115 |
|
|
|
135 |
|
|
|
124 |
|
|
|
483 |
|
Depreciation and amortization |
|
277 |
|
|
|
280 |
|
|
|
286 |
|
|
|
288 |
|
|
|
1,131 |
|
EBITDA |
|
1,120 |
|
|
|
1,280 |
|
|
|
1,017 |
|
|
|
520 |
|
|
|
3,937 |
|
(Gain) loss on sales of assets and businesses |
|
(7 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
(8 |
) |
Impairment and restructuring charges and contingency provisions |
|
172 |
|
|
|
18 |
|
|
|
7 |
|
|
|
504 |
|
|
|
701 |
|
Railroad maintenance expense |
|
39 |
|
|
|
— |
|
|
|
4 |
|
|
|
28 |
|
|
|
71 |
|
Expenses related to acquisitions |
|
1 |
|
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
5 |
|
Adjusted EBITDA |
$ |
1,325 |
|
|
$ |
1,298 |
|
|
$ |
1,032 |
|
|
$ |
1,051 |
|
|
$ |
4,706 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA is defined as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as earnings before interest on borrowings, taxes, 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 income tax expense, interest expense on borrowings, and depreciation and amortization to net earnings. Management believes that EBITDA and adjusted EBITDA are useful measures of the Company’s performance because they provide investors additional information about the Company’s operations allowing better evaluation of underlying business performance and better period-to-period comparability. EBITDA and adjusted EBITDA are non-GAAP financial measure and are not intended to replace or be an alternative to net earnings, the most directly comparable GAAP financial measure. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241118398169/en/
Media Contact
media@adm.com
312-634-8484
Investor Relations
Megan.Britt@adm.com
872-257-8378
Source: