Dole plc Reports First Quarter 2025 Financial Results
Highlights for the three months ended
- Good first quarter performance, positioning the Company to deliver a strong full year result for 2025
-
Revenue of
$2.1 billion , a decrease of 1.0% (an increase of 4.2% on a like-for-like basis1) -
Net Income decreased to
$44.2 million , primarily due to the benefit of an exceptional net gain on the disposal ofProgressive Produce recorded in the prior period -
Adjusted EBITDA2 of
$104.8 million , a decrease of 4.8% (a decrease of 2.0% on a like-for-like basis) -
Adjusted Net Income2 of
$33.1 million and Adjusted Diluted EPS of$0.35 -
Quarterly dividend increased by 6.25% to
8.5 cent per share -
Post quarter end, successfully completed
$1.2 billion refinance of credit facilities
Financial Highlights - Unaudited |
||
Three Months Ended |
||
|
|
|
( |
||
Revenue |
2,099 |
2,121 |
Income from Continuing Operations3 |
44.1 |
71.5 |
Net Income |
44.2 |
65.4 |
Net Income attributable to |
38.9 |
70.1 |
Diluted EPS from Continuing Operations |
0.41 |
0.80 |
Diluted EPS |
0.41 |
0.74 |
Adjusted EBITDA2 |
104.8 |
110.1 |
Adjusted Net Income2 |
33.1 |
40.6 |
Adjusted Diluted EPS2 |
0.35 |
0.43 |
Commenting on the results,
“We are pleased to report another good performance for the first quarter of the 2025 financial year. Group revenue increased 4.2% on a like for like basis and we delivered
Post quarter end, we successfully completed the refinance of our credit facilities. This refinancing provides enhanced financial flexibility to support our growth initiatives.
Today, we have declared an
____________________________________________ |
1 Like-for-like basis refers to the measure excluding the impact of foreign currency translation movements and acquisitions and divestitures. Refer to the Appendix and "Supplemental Reconciliation of Prior Year Segment Results to Current Year Segment Results" for further detail on these impacts and the calculation of like-for-like basis variances. |
2
|
3 Fresh Vegetables results are reported separately as discontinued operations, net of income taxes, in our condensed consolidated statements of operations, its assets and liabilities are separately presented in our condensed consolidated balance sheets, and its cash flows are presented separately in our condensed consolidated statements of cash flows for all periods presented. Unless otherwise noted, our discussion of our results included herein, outlook and all supplementary tables, including non-GAAP financial measures, are presented on a continuing operations basis. |
Group Results - First Quarter
Revenue decreased 1.0%, or
Net Income decreased 32.5%, or
Adjusted EBITDA decreased 4.8%, or
Adjusted Net Income decreased 18.4%, or
Selected Segmental Financial Information (Unaudited) |
|||||||||||
Three Months Ended |
|||||||||||
|
|
||||||||||
( |
|||||||||||
|
Revenue |
Adjusted EBITDA |
|
Revenue |
Adjusted EBITDA |
||||||
Fresh Fruit |
$ |
878,145 |
|
$ |
63,331 |
$ |
824,229 |
|
$ |
69,435 |
|
|
|
892,087 |
|
|
27,660 |
|
853,598 |
|
|
25,959 |
|
|
|
363,413 |
|
|
13,831 |
|
476,882 |
|
|
14,705 |
|
Intersegment |
|
(34,241 |
) |
|
— |
|
(33,335 |
) |
|
— |
|
Total |
$ |
2,099,404 |
|
$ |
104,822 |
$ |
2,121,374 |
|
$ |
110,099 |
Fresh Fruit
Revenue increased 6.5%, or
Adjusted EBITDA decreased 8.8%, or
Revenue increased 4.5%, or
Adjusted EBITDA increased 6.6%, or
Revenue decreased 23.8%, or
Adjusted EBITDA decreased 5.9%, or
Capital Expenditures
Cash capital expenditures from continuing operations for the three months ended
Free Cash Flow from Continuing Operations and Net Debt
Free cash flow from continuing operations was an outflow of
Debt Refinancing
On
Outlook for Fiscal Year 2025 (forward-looking statement)
The Group's performance in the first quarter of 2025 was ahead of our own expectations. This result provides a strong foundation for the rest of the year, in a very dynamic macro-economic environment.
Like most multinational businesses, we continue to monitor the evolving macro-economic scenario. We believe our industry is a good example of the benefits of international trade, providing year-round healthy products to our consumers and are confident the existing trade flows will continue on acceptable terms. Short term disruptions may arise across a range of areas such as foreign exchange rates, labor markets and supply chains.
Our good start to the year, along with our resilient and diverse business model, gives us confidence in our ability to navigate the challenges of the current volatile economic environment. Consequently, we are pleased to revise our guidance upward and are now targeting full year Adjusted EBITDA of at least
For fiscal year 2025, we are maintaining our guidance for maintenance capital expenditure of approximately
We remain focused on exploring a range of development opportunities through both internal and external investment, which we believe can further strengthen our business and drive growth for the years ahead.
Our full-year interest expense guidance remains at approximately
Dividend
On
About
A global leader in fresh produce,
Webcast and Conference Call Information
Forward-looking information
Certain statements made in this press release that are not historical are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on management’s beliefs, assumptions, and expectations of our future economic performance, considering the information currently available to management. These statements are not statements of historical fact. The words “believe,” “may,” “could,” “will,” “should,” “would,” “anticipate,” “estimate,” “expect,” “intend,” “objective,” “seek,” “strive,” “target” or similar words, or the negative of these words, identify forward-looking statements. The inclusion of this forward-looking information should not be regarded as a representation by us or any other person that the future plans, estimates, or expectations contemplated by us will be achieved. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity. Accordingly, there are, or will be, important factors that could cause our actual results to differ materially from those indicated in these statements. If one or more of these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, our actual results may vary materially from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made, and we do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made except as required by the federal securities laws.
Category: Financial
Appendix
Condensed Consolidated Statements of Operations - Unaudited |
|||||||
Three Months Ended |
|||||||
|
|
||||||
( |
|||||||
Revenues, net |
$ |
2,099,404 |
|
$ |
2,121,374 |
|
|
Cost of sales |
|
(1,917,211 |
) |
|
(1,926,697 |
) |
|
Gross profit |
|
182,193 |
|
|
194,677 |
|
|
Selling, marketing, general and administrative expenses |
|
(118,412 |
) |
|
(118,950 |
) |
|
Gain on disposal of businesses |
|
361 |
|
|
73,950 |
|
|
Gain on asset sales |
|
3,801 |
|
|
417 |
|
|
Impairment of goodwill |
|
— |
|
|
(36,684 |
) |
|
Impairment and asset write-downs of property, plant and equipment |
|
(38 |
) |
|
(1,277 |
) |
|
Operating income |
|
67,905 |
|
|
112,133 |
|
|
Other (expense) income, net |
|
(348 |
) |
|
7,622 |
|
|
Interest income |
|
3,040 |
|
|
3,079 |
|
|
Interest expense |
|
(17,182 |
) |
|
(17,948 |
) |
|
Income from continuing operations before income taxes and equity earnings |
|
53,415 |
|
|
104,886 |
|
|
Income tax expense |
|
(17,578 |
) |
|
(34,401 |
) |
|
Equity method earnings |
|
8,292 |
|
|
1,002 |
|
|
Income from continuing operations |
|
44,129 |
|
|
71,487 |
|
|
Income (loss) from discontinued operations, net of income taxes |
|
30 |
|
|
(6,051 |
) |
|
Net income |
|
44,159 |
|
|
65,436 |
|
|
Net (income) loss attributable to noncontrolling interests |
|
(5,247 |
) |
|
4,707 |
|
|
Net income attributable to |
$ |
38,912 |
|
$ |
70,143 |
|
|
|
|
|
|||||
Income (loss) per share - basic: |
|
|
|||||
Continuing operations |
$ |
0.41 |
|
$ |
0.80 |
|
|
Discontinued operations |
|
— |
|
|
(0.06 |
) |
|
Net income per share attributable to |
$ |
0.41 |
|
$ |
0.74 |
|
|
Income (loss) per share - diluted: |
|||||||
Continuing operations |
$ |
0.41 |
$ |
0.80 |
|||
Discontinued operations |
— |
(0.06 |
) | ||||
Net income per share attributable to |
$ |
0.41 |
$ |
0.74 |
|||
Weighted-average shares: |
|||||||
Basic |
95,109 |
94,929 |
|||||
Diluted |
95,677 |
95,229 |
Condensed Consolidated Statements of Cash Flows - Unaudited |
|||||||
Three Months Ended |
|||||||
|
|
||||||
Operating Activities |
( |
||||||
Net income |
$ |
44,159 |
|
$ |
65,436 |
|
|
(Income) loss from discontinued operations, net of taxes |
|
(30 |
) |
|
6,051 |
|
|
Income from continuing operations |
|
44,129 |
|
|
71,487 |
|
|
Adjustments to reconcile income from continuing operations to net cash provided by (used in) operating activities - continuing operations: |
|
|
|||||
Depreciation and amortization |
|
26,544 |
|
|
24,121 |
|
|
Impairment of goodwill |
|
— |
|
|
36,684 |
|
|
Impairment and asset write-downs of property, plant and equipment |
|
38 |
|
|
1,277 |
|
|
Net gain on sale of assets |
|
(3,801 |
) |
|
(417 |
) |
|
Net gain on sale of businesses |
|
(361 |
) |
|
(73,950 |
) |
|
Net loss (gain) on financial instruments |
|
4,822 |
|
|
(4,498 |
) |
|
Stock-based compensation expense |
|
1,447 |
|
|
1,832 |
|
|
Equity method earnings |
|
(8,292 |
) |
|
(1,002 |
) |
|
Amortization of debt discounts and debt issuance costs |
|
1,290 |
|
|
1,591 |
|
|
Deferred tax benefit |
|
(516 |
) |
|
(11,062 |
) |
|
Pension and other postretirement benefit plan expense |
|
1,364 |
|
|
992 |
|
|
Dividends received from equity method investments |
|
197 |
|
|
— |
|
|
Gain on insurance proceeds |
|
(1,407 |
) |
|
(527 |
) |
|
Other |
|
(1,365 |
) |
|
367 |
|
|
Changes in operating assets and liabilities: |
|
|
|||||
Receivables, net of allowances |
|
(144,356 |
) |
|
(123,162 |
) |
|
Inventories |
|
1,420 |
|
|
(43,605 |
) |
|
Prepaids, other current assets and other assets |
|
(1,745 |
) |
|
(1,443 |
) |
|
Accounts payable, accrued liabilities and other liabilities |
|
1,803 |
|
|
86,359 |
|
|
Net cash (used in) operating activities - continuing operations |
|
(78,789 |
) |
|
(34,956 |
) |
|
Investing activities |
|
|
|||||
Sales of assets |
|
4,824 |
|
|
1,023 |
|
|
Capital expenditures |
|
(52,836 |
) |
|
(18,238 |
) |
|
Proceeds from sale of businesses, net of transaction costs |
|
361 |
|
|
115,845 |
|
|
Insurance proceeds |
|
15,826 |
|
|
527 |
|
|
Purchases of investments |
|
(1 |
) |
|
(187 |
) |
|
Purchases of unconsolidated affiliates |
|
— |
|
|
(374 |
) |
|
Acquisitions, net of cash acquired |
|
— |
|
|
(57 |
) |
|
Other |
|
(12 |
) |
|
(2,040 |
) |
|
Net cash (used in) provided by investing activities - continuing operations |
|
(31,838 |
) |
|
96,499 |
|
|
Financing activities |
|
|
|||||
Proceeds from borrowings and overdrafts |
|
312,077 |
|
|
490,871 |
|
|
Repayments on borrowings and overdrafts |
|
(248,815 |
) |
|
(573,994 |
) |
|
Dividends paid to shareholders |
|
(7,765 |
) |
|
(7,594 |
) |
|
Dividends paid to noncontrolling interests |
|
(2,192 |
) |
|
(7,173 |
) |
|
Payment of contingent consideration |
|
(38 |
) |
|
(796 |
) |
|
Net cash provided by (used in) financing activities - continuing operations |
|
53,267 |
|
|
(98,686 |
) |
|
Effect of foreign exchange rate changes on cash |
|
5,954 |
|
|
(5,630 |
) |
|
Net cash (used in) provided by operating activities - discontinued operations |
|
(22,054 |
) |
|
5,753 |
|
|
Net cash used in investing activities - discontinued operations |
|
(1,737 |
) |
|
(382 |
) |
|
Cash (used in) provided by discontinued operations, net |
|
(23,791 |
) |
|
5,371 |
|
|
Decrease in cash and cash equivalents |
|
(75,197 |
) |
|
(37,402 |
) |
|
Cash and cash equivalents at beginning of period, including discontinued operations |
|
331,719 |
|
|
277,005 |
|
|
Cash and cash equivalents at end of period, including discontinued operations |
$ |
256,522 |
|
$ |
239,603 |
|
|
Supplemental cash flow information: |
|
|
|||||
Income tax payments, net of refunds |
$ |
(9,465 |
) |
$ |
(10,498 |
) |
|
Interest payments on borrowings |
$ |
(16,657 |
) |
$ |
(17,394 |
) |
Condensed Consolidated Balance Sheets - Unaudited |
|||||||
|
|
||||||
ASSETS |
( |
||||||
Cash and cash equivalents |
$ |
254,878 |
|
$ |
330,017 |
|
|
Short-term investments |
|
6,132 |
|
|
6,019 |
|
|
Trade receivables, net of allowances for credit losses of |
|
619,534 |
|
|
473,511 |
|
|
Grower advance receivables, net of allowances for credit losses of |
|
109,786 |
|
|
104,956 |
|
|
Other receivables, net of allowances for credit losses of |
|
128,107 |
|
|
125,412 |
|
|
Inventories, net of allowances of |
|
432,993 |
|
|
430,090 |
|
|
Prepaid expenses |
|
72,320 |
|
|
66,136 |
|
|
Other current assets |
|
19,295 |
|
|
15,111 |
|
|
Fresh Vegetables current assets held for sale |
|
318,837 |
|
|
332,042 |
|
|
Other assets held for sale |
|
851 |
|
|
1,419 |
|
|
Total current assets |
|
1,962,733 |
|
|
1,884,713 |
|
|
Long-term investments |
|
14,403 |
|
|
14,630 |
|
|
Investments in unconsolidated affiliates |
|
128,714 |
|
|
129,322 |
|
|
Actively marketed property |
|
45,391 |
|
|
45,778 |
|
|
Property, plant and equipment, net of accumulated depreciation of |
|
1,079,824 |
|
|
1,082,056 |
|
|
Operating lease right-of-use assets |
|
337,351 |
|
|
337,468 |
|
|
|
|
438,334 |
|
|
429,590 |
|
|
DOLE brand |
|
306,280 |
|
|
306,280 |
|
|
Other intangible assets, net of accumulated amortization of |
|
23,690 |
|
|
25,238 |
|
|
Other assets |
|
98,336 |
|
|
108,804 |
|
|
Deferred tax assets, net |
|
81,880 |
|
|
82,484 |
|
|
Total assets |
$ |
4,516,936 |
|
$ |
4,446,363 |
|
|
LIABILITIES AND EQUITY |
|
|
|||||
Accounts payable |
$ |
670,897 |
|
$ |
648,586 |
|
|
Income taxes payable |
|
54,140 |
|
|
42,753 |
|
|
Accrued liabilities |
|
430,386 |
|
|
437,017 |
|
|
Bank overdrafts |
|
9,433 |
|
|
11,443 |
|
|
Current portion of long-term debt, net |
|
44,744 |
|
|
80,097 |
|
|
Current maturities of operating leases |
|
64,342 |
|
|
62,896 |
|
|
Payroll and other tax |
|
35,247 |
|
|
28,056 |
|
|
Contingent consideration |
|
3,280 |
|
|
3,399 |
|
|
Pension and other postretirement benefits |
|
18,309 |
|
|
18,491 |
|
|
Fresh Vegetables current liabilities held for sale |
|
206,407 |
|
|
244,669 |
|
|
Dividends payable and other current liabilities |
|
21,903 |
|
|
14,696 |
|
|
Total current liabilities |
|
1,559,088 |
|
|
1,592,103 |
|
|
Long-term debt, net |
|
933,983 |
|
|
866,075 |
|
|
Operating leases, less current maturities |
|
278,654 |
|
|
280,836 |
|
|
Deferred tax liabilities, net |
|
74,469 |
|
|
79,598 |
|
|
Income taxes payable, less current portion |
|
6,210 |
|
|
6,210 |
|
|
Contingent consideration, less current portion |
|
3,064 |
|
|
4,007 |
|
|
Pension and other postretirement benefits, less current portion |
|
130,678 |
|
|
129,870 |
|
|
Other long-term liabilities |
|
52,538 |
|
|
52,746 |
|
|
Total liabilities |
|
3,038,684 |
|
|
3,011,445 |
|
|
|
|
|
|||||
Redeemable noncontrolling interests |
|
33,114 |
|
|
35,554 |
|
|
Stockholders’ equity: |
|
|
|||||
Common stock — |
|
951 |
|
|
950 |
|
|
Additional paid-in capital |
|
796,920 |
|
|
801,099 |
|
|
Retained earnings |
|
688,607 |
|
|
657,430 |
|
|
Accumulated other comprehensive loss |
|
(148,664 |
) |
|
(166,180 |
) |
|
Total equity attributable to |
|
1,337,814 |
|
|
1,293,299 |
|
|
Equity attributable to noncontrolling interests |
|
107,324 |
|
|
106,065 |
|
|
Total equity |
|
1,445,138 |
|
|
1,399,364 |
|
|
Total liabilities, redeemable noncontrolling interests and equity |
$ |
4,516,936 |
|
$ |
4,446,363 |
Reconciliation from Net Income to Adjusted EBITDA - Unaudited
The following information is provided to give quantitative information related to items impacting comparability. Refer to the 'Non-GAAP Financial Measures' section of this document for additional detail on each item.
Three Months Ended |
|||||||
|
|
||||||
|
|
|
|
|
|
||
( |
|||||||
Net income (Reported GAAP) |
$ |
44,159 |
|
$ |
65,436 |
|
|
(Income) loss from discontinued operations, net of income taxes |
|
(30 |
) |
|
6,051 |
|
|
Income from continuing operations (Reported GAAP) |
|
44,129 |
|
|
71,487 |
|
|
Income tax expense |
|
17,578 |
|
|
34,401 |
|
|
Interest expense |
|
17,182 |
|
|
17,948 |
|
|
Mark to market losses (gains) |
|
5,916 |
|
|
(2,870 |
) |
|
(Gain) loss on asset sales |
|
(2,441 |
) |
|
31 |
|
|
Gain on disposal of businesses |
|
(361 |
) |
|
(73,950 |
) |
|
Impairment of goodwill |
|
— |
|
|
36,684 |
|
|
Other items4 |
|
94 |
|
|
(1,800 |
) |
|
Adjustments from equity method investments |
|
(5,712 |
) |
|
1,514 |
|
|
Adjusted EBIT (Non-GAAP) |
|
76,385 |
|
|
83,445 |
|
|
Depreciation |
|
24,813 |
|
|
21,848 |
|
|
Amortization of intangible assets |
|
1,731 |
|
|
2,273 |
|
|
Depreciation and amortization adjustments from equity method investments |
1,893 |
2,533 |
|||||
Adjusted EBITDA (Non-GAAP) |
$ |
104,822 |
|
$ |
110,099 |
|
____________________________________________ |
4 For the three months ended |
Reconciliation from Net Income attributable to
The following information is provided to give quantitative information related to items impacting comparability. Refer to the 'Non-GAAP Financial Measures' section of this document for additional detail on each item. Refer to the Appendix for supplementary detail.
Three Months Ended |
|||||||
|
|
||||||
( |
|||||||
Net income attributable to |
$ |
38,912 |
|
$ |
70,143 |
|
|
(Income) loss from discontinued operations, net of income taxes |
|
(30 |
) |
|
6,051 |
|
|
Income from continuing operations attributable to |
|
38,882 |
|
|
76,194 |
|
|
Adjustments: |
|
|
|||||
Amortization of intangible assets |
|
1,731 |
|
|
2,273 |
|
|
Mark to market losses (gains) |
|
5,916 |
|
|
(2,870 |
) |
|
(Gain) loss on asset sales |
|
(2,441 |
) |
|
31 |
|
|
Gain on disposal of businesses |
|
(361 |
) |
|
(73,950 |
) |
|
Impairment of goodwill |
|
— |
|
|
36,684 |
|
|
Other items5 |
|
94 |
|
|
(1,800 |
) |
|
Adjustments from equity method investments |
|
(7,444 |
) |
|
531 |
|
|
Income tax on items above and discrete tax items |
|
(1,941 |
) |
|
14,319 |
|
|
NCI impact of items above |
|
(1,360 |
) |
|
(10,861 |
) |
|
Adjusted Net Income for Adjusted EPS calculation (Non-GAAP) |
$ |
33,076 |
|
$ |
40,551 |
|
|
|
|
|
|||||
Adjusted earnings per share – basic (Non-GAAP) |
$ |
0.35 |
|
$ |
0.43 |
|
|
Adjusted earnings per share – diluted (Non-GAAP) |
$ |
0.35 |
|
$ |
0.43 |
|
|
Weighted average shares outstanding – basic |
|
95,109 |
|
|
94,929 |
|
|
Weighted average shares outstanding – diluted |
|
95,677 |
|
|
95,229 |
|
____________________________________________ |
5 For the three months ended |
Supplemental Reconciliation from Net Income attributable to
The following information is provided to give quantitative information related to items impacting comparability. Refer to the 'Non-GAAP Financial Measures' section of this document for additional detail on each item.
Three Months Ended |
|||||||||
( |
|||||||||
Revenues, net |
Cost of sales |
Gross profit |
Gross
|
Selling,
|
Other
|
Operating
|
|||
Reported (GAAP) |
$ |
2,099,404 |
(1,917,211) |
182,193 |
8.7% |
(118,412) |
4,124 |
$ |
67,905 |
(Income) loss from discontinued operations, net of income taxes |
|
— |
— |
— |
|
— |
— |
— |
|
Amortization of intangible assets |
|
— |
— |
— |
|
1,731 |
— |
1,731 |
|
Mark to market losses (gains) |
|
— |
200 |
200 |
|
— |
— |
200 |
|
(Gain) loss on asset sales |
|
— |
— |
— |
|
— |
(2,441) |
(2,441) |
|
Gain on disposal of businesses |
|
— |
— |
— |
|
— |
(361) |
(361) |
|
Other items |
|
— |
— |
— |
|
94 |
— |
94 |
|
Adjustments from equity method investments |
|
— |
— |
— |
|
— |
— |
— |
|
Income tax on items above and discrete tax items |
|
— |
— |
— |
|
— |
— |
— |
|
NCI impact of items above |
|
— |
— |
— |
|
— |
— |
— |
|
Adjusted (Non-GAAP) |
$ |
2,099,404 |
(1,917,011) |
182,393 |
8.7% |
(116,587) |
1,322 |
$ |
67,128 |
Three Months Ended |
|||||||||
( |
|||||||||
Revenues, net |
Cost of sales |
Gross profit |
Gross
|
Selling,
|
Other
|
Operating
|
|||
Reported (GAAP) |
$ |
2,121,374 |
(1,926,697) |
182,193 |
9.2% |
(118,950) |
36,406 |
$ |
112,133 |
(Income) loss from discontinued operations, net of income taxes |
|
— |
— |
— |
|
— |
— |
|
— |
Amortization of intangible assets |
|
— |
— |
— |
|
2,273 |
— |
|
2,273 |
Mark to market losses (gains) |
|
— |
(120) |
(120) |
|
— |
— |
|
(120) |
(Gain) loss on asset sales |
|
— |
— |
— |
|
— |
31 |
|
31 |
Gain on disposal of businesses |
|
— |
— |
— |
|
— |
(73,950) |
|
(73,950) |
Impairment of goodwill |
— |
— |
— |
— |
36,684 |
36,684 |
|||
Other items |
|
— |
(1,800) |
(1,800) |
|
— |
— |
|
(1,800) |
Adjustments from equity method investments |
|
— |
— |
— |
|
— |
— |
|
— |
Income tax on items above and discrete tax items |
|
— |
— |
— |
|
— |
— |
|
— |
NCI impact of items above |
|
— |
— |
— |
|
— |
— |
|
— |
Adjusted (Non-GAAP) |
$ |
2,121,374 |
(1,917,011) |
182,393 |
9.1% |
(116,677) |
(829) |
$ |
75,251 |
____________________________________________ |
6 Other operating items for the three months ended |
7 Other operating items for the three months ended |
Three Months Ended |
|||||||||
( |
|||||||||
Other
|
Interest
|
Interest
|
Income tax
|
Equity
|
Income from
|
Income (loss)
|
|||
Reported (GAAP) |
$ |
(348) |
3,040 |
(17,182) |
(17,578) |
8,292 |
44,129 |
$ |
30 |
(Income) loss from discontinued operations, net of income taxes |
|
— |
— |
— |
— |
— |
— |
(30) | |
Amortization of intangible assets |
|
— |
— |
— |
— |
— |
1,731 |
— |
|
Mark to market losses (gains) |
|
5,716 |
— |
— |
— |
— |
5,916 |
— |
|
(Gain) loss on asset sales |
|
— |
— |
— |
— |
— |
(2,441) |
— |
|
Gain on disposal of businesses |
|
— |
— |
— |
— |
— |
(361) |
— |
|
Other items |
|
— |
— |
— |
— |
— |
94 |
— |
|
Adjustments from equity method investments |
|
— |
— |
— |
— |
(7,444) |
(7,444) |
— |
|
Income tax on items above and discrete tax items |
|
— |
— |
— |
(1,869) |
(72) |
(1,941) |
— |
|
NCI impact of items above |
|
— |
— |
— |
— |
— |
— |
— |
|
Adjusted (Non-GAAP) |
$ |
5,368 |
3,040 |
(17,182) |
(19,447) |
776 |
39,683 |
$ |
— |
Three Months Ended |
|||||||||
( |
|||||||||
Other
|
Interest
|
Interest
|
Income tax
|
Equity
|
Income from
|
Income (loss)
|
|||
Reported (GAAP) |
$ |
7,622 |
3,079 |
(17,948) |
(34,401) |
1,002 |
71,487 |
$ |
(6,051) |
(Income) loss from discontinued operations, net of income taxes |
|
— |
— |
— |
— |
— |
— |
6,051 |
|
Amortization of intangible assets |
|
— |
— |
— |
— |
— |
2,273 |
— |
|
Mark to market losses (gains) |
|
(2,750) |
— |
— |
— |
— |
(2,870) |
— |
|
(Gain) loss on asset sales |
|
— |
— |
— |
— |
— |
31 |
— |
|
Gain on disposal of businesses |
|
— |
— |
— |
— |
— |
(73,950) |
— |
|
Impairment of goodwill |
— |
— |
— |
— |
— |
36,684 |
— |
||
Other items |
|
— |
— |
— |
— |
— |
(1,800) |
— |
|
Adjustments from equity method investments |
|
— |
— |
— |
— |
531 |
531 |
— |
|
Income tax on items above and discrete tax items |
|
— |
— |
— |
14,419 |
(100) |
14,319 |
— |
|
NCI impact of items above |
|
— |
— |
— |
— |
— |
— |
— |
|
Adjusted (Non-GAAP) |
$ |
4,872 |
3,079 |
(17,948) |
(19,982) |
1,433 |
46,705 |
$ |
— |
Three Months Ended |
|||||||||||
|
|||||||||||
Net income |
Net income
attributable to
|
Net income
|
Diluted net
|
||||||||
Reported (GAAP) |
$ |
44,159 |
|
$ |
(5,247 |
) |
$ |
38,912 |
|
$ |
0.41 |
(Income) loss from discontinued operations, net of income taxes |
|
(30 |
) |
|
— |
|
|
(30 |
) |
||
Amortization of intangible assets |
|
1,731 |
|
|
— |
|
|
1,731 |
|
||
Mark to market losses (gains) |
|
5,916 |
|
|
— |
|
|
5,916 |
|
||
(Gain) loss on asset sales |
|
(2,441 |
) |
|
— |
|
|
(2,441 |
) |
||
Gain on disposal of businesses |
|
(361 |
) |
|
— |
|
|
(361 |
) |
||
Other items |
|
94 |
|
|
— |
|
|
94 |
|
||
Adjustments from equity method investments |
|
(7,444 |
) |
|
— |
|
|
(7.444 |
) |
||
Income tax on items above and discrete tax items |
|
(1,941 |
) |
|
— |
|
|
(1,941 |
) |
||
NCI impact of items above |
|
— |
|
|
(1,360 |
) |
|
(1,360 |
) |
||
Adjusted (Non-GAAP) |
$ |
39,683 |
|
$ |
(6,607 |
) |
$ |
33,076 |
|
$ |
0.35 |
Weighted average shares outstanding – diluted |
|
95,677 |
|
Three Months Ended |
|||||||||||
|
|||||||||||
Net income |
Net income
attributable to
|
Net income
|
Diluted net
|
||||||||
Reported (GAAP) |
$ |
65,436 |
|
$ |
4,707 |
$ |
70,130 |
|
$ |
0.74 |
|
(Income) loss from discontinued operations, net of income taxes |
|
6,051 |
|
— |
|
|
6,051 |
||||
Amortization of intangible assets |
|
2,273 |
|
|
— |
|
|
2,273 |
|
||
Mark to market losses (gains) |
|
(2.870 |
) |
|
— |
|
|
(2,870 |
) |
||
(Gain) loss on asset sales |
|
31 |
|
— |
|
|
31 | ||||
Gain on disposal of businesses |
|
(73,950 |
) |
|
— |
|
|
(73,950 |
) |
||
Impairment of goodwill |
36,684 |
36,684 |
|||||||||
Other items |
|
(1,800 |
) |
|
— |
|
|
(1,800 |
) |
||
Adjustments from equity method investments |
|
531 |
|
— |
|
|
531 | ||||
Income tax on items above and discrete tax items |
|
14,319 |
|
— |
|
|
14,319 |
||||
NCI impact of items above |
|
— |
|
|
(10,861 |
) |
|
(10,861 |
) |
||
Adjusted (Non-GAAP) |
$ |
46,705 |
|
$ |
(6,154 |
) |
$ |
40,551 |
|
$ |
0.43 |
Weighted average shares outstanding – diluted |
|
95,229 |
|
Supplemental Reconciliation of Prior Year Segment Results to Current Year Segment Results – Unaudited |
|||||||||||||||||||
Revenue for the Three Months Ended |
|||||||||||||||||||
|
Impact of
|
Impact of
|
Like-for-like
|
|
|||||||||||||||
( |
|||||||||||||||||||
Fresh Fruit |
$ |
824,229 |
|
$ |
(37 |
) |
$ |
— |
|
$ |
53,953 |
|
$ |
878,145 |
|
||||
|
|
853,598 |
|
|
(19,446 |
) |
|
(10,488 |
) |
|
68,423 |
|
|
892,087 |
|
||||
|
|
476,882 |
|
|
(1,531 |
) |
|
(79,307 |
) |
|
(32,631 |
) |
|
363,413 |
|
||||
Intersegment |
|
(33,335 |
) |
|
— |
|
|
— |
|
|
(906 |
) |
|
(34,241 |
) |
||||
Total |
$ |
2,121,374 |
$ |
(21,014 |
) |
$ |
(89,795 |
) |
$ |
88,839 |
|
$ |
2,099,404 |
|
|
Adjusted EBITDA for the Three Months Ended |
||||||||||||||||
|
Impact of
|
Impact of
|
Like-for-like
|
|
|||||||||||||
( |
|||||||||||||||||
Fresh Fruit |
$ |
69,435 |
$ |
115 |
|
|
(52 |
) |
$ |
(6,167 |
) |
$ |
63,331 |
||||
|
|
25,959 |
|
(745 |
) |
|
(5 |
) |
|
2,451 |
|
|
27,660 |
||||
|
|
14,705 |
|
(108 |
) |
|
(2,298 |
) |
|
1,532 |
|
|
13,831 |
||||
Total |
$ |
110,099 |
$ |
(738 |
) |
$ |
(2,355 |
) |
$ |
(2,184 |
) |
$ |
104,822 |
Net Debt and Net Leverage Reconciliation – Unaudited
Net Debt is the primary measure used by management to analyze the Company’s capital structure. Net Debt is a non- GAAP financial measure, calculated as cash and cash equivalents, less current and long-term debt. It also excludes debt discounts and debt issuance costs. Net Leverage is calculated as total Net Debt divided by Last Twelve Months ("LTM") Adjusted EBITDA as of the period end. The calculation of Net Debt and Net Leverage as of
|
|
|
|||||
( |
|||||||
Cash and cash equivalents (Reported GAAP) |
$ |
254,878 |
|
$ |
330,017 |
|
|
Debt (Reported GAAP): |
|
|
|||||
Long-term debt, net |
(933,983 |
) |
|
(866,075 |
) |
||
Current maturities |
(44,744 |
) |
|
(80,097 |
) |
||
Bank overdrafts |
(9,433 |
) |
|
(11,443 |
) |
||
Total debt, net |
(988,160 |
) |
|
(957,615 |
) |
||
Add: Debt discounts and debt issuance costs (Reported GAAP) |
(8,770 |
) |
|
(9,531 |
) |
||
Total gross debt |
(996,930 |
) |
|
(967,146 |
) |
||
Net Debt (Non-GAAP) |
$ |
(742,052 |
) |
$ |
(637,129 |
) |
|
LTM Adjusted EBITDA (Non-GAAP) |
386,926 |
|
|
392,203 |
|
||
Net Leverage (Non-GAAP) |
|
1.9x |
|
1.6x |
|||
|
|
|
|||||
Last Twelve Months ("LTM") Adjusted EBITDA |
|
|
|||||
FY'24 Adjusted EBITDA |
392,203 |
|
|
392,203 |
|
||
Less: Q1'24 Adjusted EBITDA |
(110,099 |
) |
|
|
|||
Plus: Q1'25 Adjusted EBITDA |
104,822 |
|
|
||||
LTM Adjusted EBITDA |
$ |
386,926 |
|
|
$ |
392,203 |
|
Free Cash Flow from Continuing Operations Reconciliation – Unaudited |
|||||||
Three Months Ended |
|||||||
|
|
||||||
( |
|||||||
Net cash provided by operating activities - continuing operations (Reported GAAP) |
$ |
(78,789 |
) |
$ |
(34,956 |
) |
|
Less: Capital expenditures (Reported GAAP)8 |
|
(52,836 |
) |
|
(18,238 |
) |
|
Free cash flow from continuing operations (Non-GAAP) |
$ |
(131,625 |
) |
$ |
(53,194 |
) |
____________________________________________ |
8 Capital expenditures do not include amounts attributable to discontinued operations. |
Non-GAAP Financial Measures
Dole plc’s results are determined in accordance with
In addition to its results under
Adjusted EBIT is calculated from GAAP net income by: (1) subtracting the income or adding the loss from discontinued operations, net of income taxes; (2) adding the income tax expense or subtracting the income tax benefit; (3) adding interest expense; (4) adding mark to market losses or subtracting mark to market gains related to unrealized impacts from certain derivative instruments and foreign currency denominated borrowings, realized impacts on noncash settled foreign currency denominated borrowings, net foreign currency impacts on liquidated entities and fair value movements on contingent consideration; (5) other items which are separately stated based on materiality, which during the three months ended
Adjusted EBITDA is calculated from GAAP net income by: (1) subtracting the income or adding the loss from discontinued operations, net of income taxes; (2) adding the income tax expense or subtracting the income tax benefit; (3) adding interest expense; (4) adding depreciation charges; (5) adding amortization charges on intangible assets; (6) adding mark to market losses or subtracting mark to market gains related to unrealized impacts from certain derivative instruments and foreign currency denominated borrowings, realized impacts on noncash settled foreign currency denominated borrowings, net foreign currency impacts on liquidated entities and fair value movements on contingent consideration; (7) other items which are separately stated based on materiality, which during the three months ended
Last Twelve Months ("LTM") Adjusted EBITDA is calculated as Adjusted EBITDA, as defined above, for the last twelve months as of the period end, which for the three months ended
Adjusted Net Income is calculated from GAAP net income attributable to
Adjusted Earnings per Share is calculated from Adjusted Net Income divided by diluted weighted average number of shares in the applicable period.
Net Debt is a non-GAAP financial measure, calculated as GAAP cash and cash equivalents, less GAAP current and long-term debt. It also excludes GAAP unamortized debt discounts and debt issuance costs.
Net Leverage is a non-GAAP financial measure, calculated as Net Debt divided by LTM Adjusted EBITDA, both of which are defined above.
Free cash flow from continuing operations is calculated from GAAP net cash used in or provided by operating activities for continuing operations less GAAP capital expenditures.
Like-for-like basis refers to the
Dole is not able to provide a reconciliation for projected FY'25 results without taking unreasonable efforts.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250512191820/en/
Investor Contact:
james.oregan@doleplc.com
+353 1 887 2794
Media Contact:
brian.bell@ogilvy.com
+353 87 2436 130
Source: