• Ingredion Incorporated Reports Strong 2023 Fourth Quarter and Full-Year Results

    ソース: Nasdaq GlobeNewswire / 06 2 2024 05:05:01   America/Chicago

    • Fourth quarter 2023 reported and adjusted operating income* grew 29% and 21%, respectively
    • Full-year 2023 reported and adjusted EPS* were $9.60 and $9.42, an increase of 31% and 26%, respectively, which includes S. Korea business results that contributed $0.47 and $0.45, respectively
    • Full-year 2023 cash from operations was $1,057 million, up from $152 million in 2022
    • The Company expects its full-year 2024 outlook for reported EPS to be in the range of $10.20 to $11.15 and adjusted EPS to be in the range of $9.15 to $9.85, reflecting the impact of the S. Korea business divestiture

    WESTCHESTER, Ill., Feb. 06, 2024 (GLOBE NEWSWIRE) -- Ingredion Incorporated (NYSE: INGR), a leading global provider of ingredient solutions to the food and beverage manufacturing industry, today reported results for the fourth quarter of 2023 and full-year 2023. The results, reported in accordance with U.S. generally accepted accounting principles (“GAAP”) for the fourth quarter of 2023 and 2022 and full-year 2023 and 2022, include items that are excluded from the non-GAAP financial measures that the Company presents.

    “Our business performed exceptionally well and remained resilient throughout 2023, delivering more than 20% operating income growth for both the fourth quarter and full year. Our targeted pricing actions and proactive cost savings initiatives helped overcome inflation and raw material volatility, leading to a sixth consecutive, quarter-over-quarter expansion of gross margin. Additionally, cash from operations exceeded $1 billion dollars, and we returned $295 million dollars to shareholders in the year,” said Jim Zallie, Ingredion’s president and CEO.

    “We continue to make significant progress strengthening our diversified and balanced portfolio of ingredients and solutions. Specialty ingredients grew mid-single digits, despite volume headwinds as customers destocked and managed inventories lower. In the second half of 2023, we saw a steady recovery of volumes as customer demand strengthened. Throughout the year, our teams demonstrated agility and operational excellence as they continued to balance production schedules and optimize inventory levels at year end.

    “As we look ahead to 2024, we are confident that the reorganization of our business operations will better align our resources and capabilities with customers’ needs to better target growth opportunities. We are well positioned to deliver profitable growth and margin expansion, as well as generate strong cash flow. We believe our Driving Growth Roadmap continues to guide long-term value creation for our shareholders as we deepen our customer relationships, and drive innovation and operational excellence to win in the marketplace,” Zallie concluded.

    *Adjusted diluted earnings per share (“adjusted EPS”), adjusted operating income and adjusted effective income tax rate are non-GAAP financial measures. See section II of the Supplemental Financial Information entitled “Non-GAAP Information” following the Condensed Consolidated Financial Statements included in this news release for a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP measures.
     

    Diluted Earnings Per Share (EPS)

     4Q224Q23FY22FY23
    Reported EPS$1.71$1.97$7.34$9.60
    Restructuring/Impairment costs-0.020.050.12
    Acquisition/Integration costs0.06-0.08-
    Tax items and other matters(0.12)(0.02)(0.02)(0.30)
    Adjusted EPS**$1.65$1.97$7.45$9.42


    Estimated factors affecting changes in Reported and Adjusted EPS

     4Q23FY23
    Total items affecting EPS**0.321.97
    Total operating items0.411.99
    Margin0.943.78
    Volume(0.76)(1.65)
    Foreign exchange0.03(0.16)
    Other income0.200.02
    Total non-operating items(0.09)(0.02)
    Other non-operating income(0.03)(0.10)
    Financing costs0.05(0.21)
    Tax rate(0.10)0.28
    Shares outstanding0.01-
    Non-controlling interests(0.02)0.01

    **Totals may not foot due to rounding;

    Financial Highlights

    • At December 31, 2023, total debt and cash, including short-term investments, were $2.2 billion and $409 million, respectively, versus $2.5 billion and $239 million, respectively, at December 31, 2022.
    • Cash from operations was $1,057 million, up from $152 million in 2022, reflecting changes in working capital and current period net income.
    • Reported net financing costs for the fourth quarter were $26 million versus $34 million for the year-ago period.
    • Reported and adjusted effective tax rates for the fourth quarter were 24.4% and 24.9%, respectively, compared to 7.3% and 20.1%, respectively, for the year-ago period. The increase in the reported tax rate resulted primarily from non-taxable incentives related to our South America operations recorded in the fourth quarter of 2022.
    • Capital expenditures were $314 million, net of disposals, up $21 million from the year-ago period.

    Business Review

    Total Ingredion
    Net Sales

    $ in millions2022FX ImpactVolumePrice/Mix2023ChangeChange
    excl. FX
    Fourth Quarter1,98719 (148) 631,921-3% -4% 
    Full Year7,946(81) (648) 9438,1603% 4% 


    Reported Operating Income

    $ in millions2022FX
    Impact    		Business
    Drivers    		Acquisition /
    Integration    		Restructuring
    / Impairment    		Other2023ChangeChange
    excl. FX
    Fourth Quarter1573 32-(1) 1120229% 27% 
    Full Year762(15) 1971(7) 1995726% 28% 


    Adjusted Operating Income

    $ in millions2022FX ImpactBusiness
    Drivers    		2023ChangeChange
    excl. FX
    Fourth Quarter1683 3220321% 19% 
    Full Year787(15) 19796923% 25% 


    Net Sales

    • Fourth quarter and full-year net sales were down -3% and up 3% from the 2022 fourth quarter and prior year, respectively. The decrease in the quarter was led by volume declines, partially offset by price mix and foreign exchange impacts. For the full year, the increase was driven by price mix, partially offset by volume declines and foreign exchange impacts. Excluding foreign exchange impacts, fourth quarter and full-year net sales were down -4% and up 4%, respectively, from the 2022 fourth quarter and prior year, respectively.

    Operating Income

    • Fourth quarter reported and adjusted operating income were $202 million and $203 million, respectively, an increase of 29% and 21%, respectively, versus the 2022 fourth quarter. The increases were driven by lower raw material and input costs and favorable price mix, partially offset by lower volumes. Excluding foreign exchange impacts, reported and adjusted operating income were up 27% and 19%, respectively, from the same period last year.
    • Full-year reported and adjusted operating income were $957 million and $969 million, respectively, an increase of 26% and 23%, respectively, versus the prior year. The increases in reported and adjusted operating income were attributable to favorable price mix, partially offset by higher raw material and input costs and lower volumes. Excluding foreign exchange impacts, full-year reported and adjusted operating income were up 28% and 25%, respectively, from the prior year.

    North America
    Net Sales

    $ in millions2022FX ImpactVolumePrice/Mix2023ChangeChange
    excl. FX
    Fourth Quarter1,2140 (116) 921,190-2% -2% 
    Full Year4,934(18) (432) 7045,1885% 6% 


    Segment Operating Income

    $ in millions2022FX ImpactBusiness
    Drivers    		2023ChangeChange
    excl. FX
    Fourth Quarter122(1) 2214317% 18% 
    Full Year565(4) 15771827% 28% 


    • Fourth quarter operating income for North America was $143 million, an increase of $21 million from the year-ago period, and full-year operating income was $718 million, an increase of $153 million from the prior year. The increases for both periods were driven by favorable price mix, partially offset by lower volumes and higher fixed costs.)

    South America
    Net Sales

    $ in millions2022FX ImpactVolumePrice/Mix2023ChangeChange
    excl. FX
    Fourth Quarter289272 (51) 267-8% -17% 
    Full Year1,12425(61) (26) 1,062-6% -8% 


    Segment Operating Income

    $ in millions2022FX ImpactBusiness
    Drivers    		2023ChangeChange
    excl. FX
    Fourth Quarter445(3) 465% -7% 
    Full Year1693(30) 142-16% -18% 


    • Fourth quarter operating income for South America was $46 million, an increase of $2 million from the year-ago period, and full-year operating income was $142 million, a decrease of $27 million from the prior year. The increase in fourth quarter operating income was driven by favorable foreign exchange impacts and strong performance by our Argentina joint venture, largely offset by lower price mix in Brazil and Andean markets. The effects of the devaluation of the Argentina peso in December 2023 are not reflected in our joint venture results, which are reported on a one-month lag. For the full year, the decrease in operating income was driven by lower volumes and higher energy costs, primarily from our transition to biomass boilers in Brazil. Excluding foreign exchange impacts, segment operating income was down -7% and -18%, for the fourth quarter and full year, respectively.

    Asia-Pacific
    Net Sales

    $ in millions2022FX ImpactVolumePrice/Mix2023ChangeChange
    excl. FX
    Fourth Quarter2822 (10) (1) 273-3% -4% 
    Full Year1,107(19) (75) 76 1,089-2% 0% 


    Segment Operating Income

    $ in millions2022FX ImpactBusiness
    Drivers    		2023ChangeChange
    excl. FX
    Fourth Quarter230 153865% 65% 
    Full Year93(2) 3512635% 38% 


    • Fourth quarter operating income for Asia-Pacific was $38 million, up $15 million from the year-ago period, and full-year operating income was $126 million, an increase of $33 million from the prior year. The increases in both periods were driven by lower input costs and a $7 million customer benefit in the quarter, partially offset by lower volumes. Excluding foreign exchange impacts, segment operating income was up 65% and 38% for the fourth quarter and full year, respectively.

    Europe, Middle East, and Africa (EMEA)
    Net Sales

    $ in millions2022FX ImpactVolumePrice/Mix2023ChangeChange
    excl. FX
    Fourth Quarter202(10) (24) 23191-5% 0% 
    Full Year781(69) (80) 1898215% 14% 


    Segment Operating Income

    $ in millions2022FX ImpactBusiness
    Drivers    		2023ChangeChange
    excl. FX
    Fourth Quarter20(1) 62525% 30% 
    Full Year110(12) 5815642% 53% 


    • Fourth quarter operating income for EMEA was $25 million, up $5 million from the year-ago period, and full-year operating income was $156 million, an increase of $46 million from the prior year. The increases were driven by favorable price mix, partially offset by lower volumes and foreign exchange impacts. Excluding foreign exchange impacts, segment operating income was up 30% and 53%, for the fourth quarter and full year, respectively.

    Dividends and Share Repurchases
    For full-year 2023, the Company paid $194 million in dividends to shareholders, and in the fourth quarter declared a quarterly dividend of $0.78 per share that was paid in the first quarter of 2024. During 2023, the Company repurchased 1.0 million outstanding shares of common stock at a net cost of $101 million. To support total shareholder return, the Company is dedicated to returning value to shareholders through cash dividends and share repurchases.

    2024 Full-Year Outlook
    The Company expects its full-year 2024 outlook for reported EPS to be in the range of $10.20 to $11.15, which includes the impact of the expected gain on the divestiture of its S. Korea business completed on February 1, 2024, and adjusted EPS to be in the range of $9.15 to $9.85, reflecting the impact of the S. Korea business divestiture.

    Excluding the effects of the divestiture of its S. Korea business, the Company expects full-year 2024 net sales to be flat to up low single-digits reflecting greater volume demand partially offset by price mix. Reported operating income is expected to be up low to mid-double-digits including the expected gain on the divestiture. Adjusted operating income is expected to be up mid-single-digits.

    Corporate costs are expected to be up low single-digits.

    For full-year 2024, the Company expects a reported and adjusted effective tax rate of 24.0% to 26.0%, and 25.5% to 26.5%, respectively.

    Cash from operations for full-year 2024 is expected to be in the range of $750 million to $900 million, which reflects an anticipated increase in our working capital balances. Capital expenditures for the full year are expected to be approximately $340 million.

    For the first quarter of 2024, the Company expects net sales to be down mid-single-digits and reported and adjusted operating income to be down 25-35%, which includes the impact of the Argentina peso devaluation.

    Conference Call and Webcast Details
    Ingredion will host a conference call on Tuesday, February 6, 2024, at 8 a.m. CT/9 a.m. ET, hosted by Jim Zallie, president and chief executive officer, and Jim Gray, executive vice president and chief financial officer. The call will be webcast in real-time and can be accessed at https://ir.ingredionincorporated.com/events-and-presentations. A presentation containing additional financial and operating information will be accessible through the Company’s website and available to download a few hours prior to the start of the call. A replay will be available for a limited time at https://ir.ingredionincorporated.com/financial-information/quarterly-results.

    About the Company

    Ingredion Incorporated (NYSE: INGR) headquartered in the suburbs of Chicago, is a leading global ingredient solutions provider serving customers in nearly 120 countries. With 2023 annual net sales of approximately $8 billion, the Company turns grains, fruits, vegetables, and other plant-based materials into value-added ingredient solutions for the food, beverage, animal nutrition, brewing and industrial markets. With Ingredion’s Idea Labs® innovation centers around the world and approximately 12,000 employees, the Company co-creates with customers and fulfills its purpose of bringing the potential of people, nature and technology together to make life better. Visit ingredion.com for more information and the latest Company news.

    Forward-Looking Statements

    This news release contains or may contain 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. The Company intends these forward-looking statements to be covered by the safe harbor provisions for such statements.

    Forward-looking statements include, among others, any statements regarding the Company’s expectations for full-year 2024 reported and adjusted EPS, net sales, reported and adjusted operating income, corporate costs, reported and adjusted effective tax rate, cash from operations, working capital, capital expenditures, the Company’s expectations for 2024 first quarter net sales and reported and adjusted operating income, and any other statements regarding the Company’s prospects and its future operations, financial condition, volumes, cash flows, expenses or other financial items, including management’s plans or strategies and objectives for any of the foregoing and any assumptions, expectations or beliefs underlying any of the foregoing.

    These statements can sometimes be identified by the use of forward-looking words such as “may,” “will,” “should,” “anticipate,” “assume,” “believe,” “plan,” “project,” “estimate,” “expect,” “intend,” “continue,” “pro forma,” “forecast,” “outlook,” “propels,” “opportunities,” “potential,” “provisional,” or other similar expressions or the negative thereof. All statements other than statements of historical facts therein are “forward-looking statements.”

    These statements are based on current circumstances or expectations, but are subject to certain inherent risks and uncertainties, many of which are difficult to predict and beyond our control. Although we believe our expectations reflected in these forward-looking statements are based on reasonable assumptions, investors are cautioned that no assurance can be given that our expectations will prove correct.

    Actual results and developments may differ materially from the expectations expressed in or implied by these statements, based on various risks and uncertainties, including effects of the conflict between Russia and Ukraine, including the impacts on the availability and prices of raw materials and energy supplies and volatility in foreign exchange and interest rates; changing consumption preferences relating to high fructose corn syrup and other products we make; the effects of global economic conditions and the general political, economic, business, and market conditions that affect customers and consumers in the various geographic regions and countries in which we buy our raw materials or manufacture or sell our products, and the impact these factors may have on our sales volumes, the pricing of our products and our ability to collect our receivables from customers; future purchases of our products by major industries which we serve and from which we derive a significant portion of our sales, including, without limitation, the food, beverage, animal nutrition, and brewing industries; the uncertainty of acceptance of products developed through genetic modification and biotechnology; our ability to develop or acquire new products and services at rates or of qualities sufficient to gain market acceptance; increased competitive and/or customer pressure in the corn-refining industry and related industries, including with respect to the markets and prices for our primary products and our co-products, particularly corn oil; price fluctuations, supply chain disruptions, and shortages affecting inputs to our production processes and delivery channels, including raw materials, energy costs and availability and freight and logistics; our ability to contain costs, achieve budgets and realize expected synergies, including with respect to our ability to complete planned maintenance and investment projects on time and on budget as well as with respect to freight and shipping costs; operating difficulties at our manufacturing facilities and liabilities relating to product safety and quality; the effects of climate change and legal, regulatory, and market measures to address climate change; our ability to successfully identify and complete acquisitions or strategic alliances on favorable terms as well as our ability to successfully integrate acquired businesses or implement and maintain strategic alliances and achieve anticipated synergies with respect to all of the foregoing; economic, political and other risks inherent in conducting operations in foreign countries and in foreign currencies; the behavior of financial and capital markets, including with respect to foreign currency fluctuations, fluctuations in interest and exchange rates and market volatility and the associated risks of hedging against such fluctuations; the failure to maintain satisfactory labor relations; our ability to attract, develop, motivate, and maintain good relationships with our workforce; the impact on our business of natural disasters, war, threats or acts of terrorism, the outbreak or continuation of pandemics, or the occurrence of other significant events beyond our control; the impact of impairment charges on our goodwill or long-lived assets; changes in government policy, law, or regulation and costs of legal compliance, including compliance with environmental regulation; changes in our tax rates or exposure to additional income tax liability; increases in our borrowing costs that could result from increased interest rates; our ability to raise funds at reasonable rates and other factors affecting our access to sufficient funds for future growth and expansion; security breaches with respect to information technology systems, processes, and sites; volatility in the stock market and other factors that could adversely affect our stock price; risks affecting the continuation of our dividend policy; and our ability to maintain effective internal control over financial reporting.

    Our forward-looking statements speak only as of the date on which they are made, and we do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of the statement as a result of new information or future events or developments. If we do update or correct one or more of these statements, investors and others should not conclude that we will make additional updates or corrections. For a further description of these and other risks, see “Risk Factors” and other information included in our Annual Report on Form 10-K for the year ended December 31, 2022, and our subsequent reports on Form 10-Q and Form 8-K filed with the Securities and Exchange Commission.

    CONTACT:
    Investors:      Noah Weiss, 773-896-5242
    Media:  Becca Hary, 708-551-2602


    Ingredion Incorporated
    Condensed Consolidated Statements of Income
    (in millions, except per share amounts)

      Three Months Ended December 31, Change
    %
    		 Twelve Months Ended December 31, Change
    %
      2023   2022    2023   2022  
      (unaudited) (unaudited)   (unaudited)    
    Net sales $1,921  $1,987  (3%) $8,160  $7,946  3%
    Cost of sales  1,521   1,636     6,411   6,452   
    Gross profit  400   351  14%  1,749   1,494  17%
                 
    Operating expenses  211   187  13%  789   715  10%
    Other operating (income) expense  (14)  9     (8)  13   
    Restructuring/impairment charges  1   (2)    11   4   
    Operating income  202   157  29%  957   762  26%
    Financing costs  26   34     114   99   
    Other non-operating (income) expense  —   (1)    4   (5)  
    Income before income taxes  176   124  42%  839   668  26%
    Provision for income taxes  43   9     188   166   
    Net income  133   115  16%  651   502  30%
    Less: Net income attributable to non-controlling interests  2   1     8   10   
    Net income attributable to Ingredion $131  $114  15% $643  $492  31%
                 
    Earnings per common share attributable to Ingredion common shareholders:            
                 
    Weighted average common shares outstanding:            
    Basic  65.4   65.8     66.0   66.2   
    Diluted  66.4   66.7     67.0   67.0   
                 
    Earnings per common share of Ingredion:            
    Basic $2.00  $1.73  16% $9.74  $7.43  31%
    Diluted $1.97  $1.71  15% $9.60  $7.34  31%


    Ingredion Incorporated
    Condensed Consolidated Balance Sheets
    (dollars and shares in millions, except per share amounts)

      December 31,
    2023
    		 December 31,
    2022
      
    Assets (unaudited)  
    Current assets    
    Cash and cash equivalents $401  $236 
    Short-term investments  8   3 
    Accounts receivable, net  1,279   1,411 
    Inventories  1,450   1,597 
    Prepaid expenses and assets held for sale  261   62 
    Total current assets  3,399   3,309 
    Property, plant and equipment, net  2,370   2,407 
    Intangible assets, net  1,303   1,301 
    Other assets  570   544 
    Total assets $7,642  $7,561 
         
    Liabilities and stockholders’ equity    
    Current liabilities    
    Short-term borrowings $448  $543 
    Accounts payable  778   873 
    Accrued liabilities and liabilities held for sale  546   466 
    Total current liabilities  1,772   1,882 
    Long-term debt  1,740   1,940 
    Other non-current liabilities  480   477 
    Total liabilities  3,992   4,299 
         
    Share-based payments subject to redemption  55   48 
    Redeemable non-controlling interests  43   51 
         
    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 issued at December 31, 2023 and 2022  1   1 
    Additional paid-in capital  1,146   1,132 
    Less: Treasury stock (common stock: 12.6 and 12.1 shares at December 31, 2023 and 2022, respectively) at cost  (1,207)  (1,148)
    Accumulated other comprehensive loss  (1,056)  (1,048)
    Retained earnings  4,654   4,210 
    Total Ingredion stockholders’ equity  3,538   3,147 
    Non-redeemable non-controlling interests  14   16 
    Total stockholders’ equity  3,552   3,163 
    Total liabilities and stockholders’ equity $7,642  $7,561 


    Ingredion Incorporated
    Condensed Consolidated Statements of Cash Flows
    (in millions)

      Twelve Months Ended December 31,
      2023   2022 
    Cash from operating activities: (unaudited)  
    Net income $651  $502 
    Adjustments to reconcile net income to net cash provided by operating activities:    
    Depreciation and amortization  219   215 
    Mechanical stores expense  62   55 
    Deferred income taxes  (6)  (3)
    Margin accounts  10   (44)
    Changes in other trade working capital  67   (620)
    Other  54   47 
    Cash provided by operating activities  1,057   152 
         
    Cash from investing activities:    
    Capital expenditures and mechanical stores purchases  (316)  (300)
    Proceeds from disposal of manufacturing facilities and properties  2   7 
    Payments for acquisitions, net of cash acquired  —   (29)
    Other  (15)  2 
    Cash used for investing activities  (329)  (320)
         
    Cash from financing activities:    
    Payments on (proceeds from) borrowings, net  (229)  293 
    Commercial paper (repayments) borrowings, net  (63)  140 
    Repurchases of common stock, net  (101)  (112)
    Issuances of common stock for share-based compensation, net  20   9 
    Purchases of non-controlling interests  (2)  (46)
    Dividends paid, including to non-controlling interests  (194)  (181)
    Cash (used for) provided by financing activities  (569)  103 
         
    Effect of foreign exchange rate changes on cash  6   (27)
    Increase (decrease) in cash and cash equivalents  165   (92)
    Cash and cash equivalents, beginning of period  236   328 
    Cash and cash equivalents, end of period $401  $236 


    Ingredion Incorporated
    Supplemental Financial Information
    (unaudited)
    (in millions, except for percentages)

    I. Geographic Information of Net Sales and Operating Income

     Three Months Ended
    December 31,    		 Change
    		 Change
    Excl. FX
    		 Twelve Months Ended
    December 31,    		 Change
    		 Change
    Excl. FX
     2023   2022     2023   2022   
    Net Sales               
    North America$1,190  $1,214  (2%) (2%) $5,188  $4,934  5% 6%
    South America 267   289  (8%) (17%)  1,062   1,124  (6%) (8%)
    Asia-Pacific 273   282  (3%) (4%)  1,089   1,107  (2%) —%
    EMEA 191   202  (5%) —%  821   781  5% 14%
    Total Net Sales$1,921  $1,987  (3%) (4%) $8,160  $7,946  3% 4%
                    
    Operating Income               
    North America$143  $122  17% 18% $718  $565  27% 28%
    South America 46   44  5% (7%)  142   169  (16%) (18%)
    Asia-Pacific 38   23  65% 65%  126   93  35% 38%
    EMEA 25   20  25% 30%  156   110  42% 53%
    Corporate (49)  (41) (20%) (20%)  (173)  (150) (15%) (15%)
    Sub-total 203   168  21% 19%  969   787  23% 25%
    Acquisition/integration costs —   —       —   (1)    
    Restructuring/impairment costs (1)  —       (11)  (4)    
    Other matters —   (11)      (1)  (20)    
    Total Operating Income$202  $157  29% 27% $957  $762  26% 28%


    II. Non-GAAP Information

    To supplement the consolidated financial results prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), we use non-GAAP historical financial measures, which exclude certain GAAP items such as acquisition and integration costs, restructuring and impairment costs, Mexico tax items, and other specified items. We generally use the term “adjusted” when referring to these non-GAAP amounts.

    Management uses non-GAAP financial measures internally for strategic decision making, forecasting future results and evaluating current performance. By disclosing non-GAAP financial measures, management intends to provide investors with a more meaningful, consistent comparison of our operating results and trends for the periods presented. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. These non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP.

    Non-GAAP financial measures are not prepared in accordance with GAAP; so our non-GAAP information is not necessarily comparable to similarly titled measures presented by other companies. A reconciliation of each non-GAAP financial measure to the most comparable GAAP measure is provided in the tables below.

    Ingredion Incorporated
    Reconciliation of GAAP Net Income attributable to Ingredion and Diluted Earnings Per Share (“EPS”) to
    Non-GAAP Adjusted Net Income attributable to Ingredion and Adjusted Diluted EPS
    (unaudited)

     Three Months Ended
    December 31, 2023    		 Three Months Ended
    December 31, 2022    		 Twelve Months Ended
    December 31, 2023    		 Twelve Months Ended
    December 31, 2022
     (in millions) Diluted EPS (in millions) Diluted EPS (in millions) Diluted EPS (in millions) Diluted EPS
    Net income attributable to Ingredion$131  $1.97  $114  $1.71  $643  $9.60  $492  $7.34 
                    
    Add back:               
                    
    Acquisition/integration costs (i) —   —   4   0.06   —   —   5   0.08 
                    
    Restructuring/impairment costs (ii) 1   0.02   —   —   8   0.12   3   0.05 
                    
    Other matters (iii) —   —   8   0.12   1   0.01   15   0.22 
                    
    Tax item - Mexico (iv) —   —   (2)  (0.03)  (15)  (0.22)  (4)  (0.06)
                    
    Other tax matters (v) (1)  (0.02)  (14)  (0.21)  (6)  (0.09)  (12)  (0.18)
                    
    Non-GAAP adjusted net income attributable to Ingredion$131  $1.97  $110  $1.65  $631  $9.42  $499  $7.45 


    Net income, EPS and tax rates may not foot or recalculate due to rounding.

    Notes

    (i) During the three and twelve months ended December 31, 2022, we recorded $4 million and $5 million, respectively, of pre-tax acquisition and integration charges primarily related to our investment in the Argentina joint venture.

    (ii) During the three and twelve months ended December 31, 2023, we recorded $1 million and $10 million, respectively, of pre-tax charges primarily related to an other-than-temporary impairment on our equity method investments. During the twelve months ended December 31, 2022, we recorded $4 million of remaining pre-tax restructuring-related charges for our Cost Smart programs.

    (iii) During the twelve months ended December 31, 2023, we recorded pre-tax charges of $5 million primarily related to the impacts of a U.S.-based work stoppage. This was partially offset by $4 million of insurance recoveries. During the three and twelve months ended December 31, 2022, we recorded pre-tax charges of $11 million and $20 million, respectively, primarily related to the impacts of a U.S.-based work stoppage.

    (iv) During the twelve months ended December 31, 2023, we recorded a tax benefit of $15 million. We also recorded tax benefits of $2 million and $4 million for the three and twelve months ended December 31, 2022, respectively. These benefits were a result of the movement of the Mexican peso against the U.S. dollar and its impact on the remeasurement of our Mexico financial statements during the periods.

    (v) This item relates to net prior year tax liabilities and contingencies, impacts from the Pakistan Super Tax, IRS Notice 2023-55, and tax results of the above non-GAAP addbacks. These were offset by interest on previously recognized tax benefits for certain Brazilian local incentives which were previously taxable.

    Ingredion Incorporated
    Reconciliation of GAAP Operating Income to Non-GAAP Adjusted Operating Income
    (unaudited)
    (in millions)

    (pre-tax)

    		Three Months Ended December 31, Twelve Months Ended December 31,
     2023  2022  2023  2022
    Operating income$202 $157 $957 $762
            
    Add back:       
            
    Acquisition/integration costs (i) —  —  —  1
            
    Restructuring/impairment costs (ii) 1  —  11  4
            
    Other matters (iii) —  11  1  20
            
    Non-GAAP adjusted operating income$203 $168 $969 $787


    For notes (i) through (iii), see notes (i) through (iii) included in the Reconciliation of GAAP Net Income attributable to Ingredion and Diluted EPS to Non-GAAP Adjusted Net Income attributable to Ingredion and Adjusted Diluted EPS.

    Ingredion Incorporated
    Reconciliation of GAAP Effective Income Tax Rate to Non-GAAP Adjusted Effective Income Tax Rate
    (unaudited)
    (in millions, except for percentages)

      Three Months Ended December 31, 2023 Twelve Months Ended December 31, 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 $176 $43 24.4% $839 $188 22.4%
                 
    Add back:            
                 
    Acquisition/integration costs (i)  —  —    —  —  
                 
    Restructuring/impairment costs (ii)  1  —    11  3  
                 
    Other matters (iii)  —  —    1  —  
                 
    Tax item - Mexico (iv)  —  —    —  15  
                 
    Other tax matters (v)  —  1    —  6  
                 
    Adjusted Non-GAAP $177 $44 24.9% $851 $212 24.9%



      Three Months Ended December 31, 2022 Twelve months ended December 31, 2022
     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 $124 $9 7.3% $668 $166 24.9%
                 
    Add back:            
                 
    Acquisition/integration costs (i)  4  —    5  —  
                 
    Restructuring/impairment costs (ii)  —  —    4  1  
                 
    Other matters (iii)  11  3    20  5  
                 
    Tax item - Mexico (iv)  —  2    —  4  
                 
    Other tax matters (v)  —  14    —  12  
                 
    Adjusted Non-GAAP $139 $28 20.1% $697 $188 27.0%


    For notes (i) through (v), see notes (i) through (v) included in the Reconciliation of GAAP Net Income attributable to Ingredion and Diluted EPS to Non-GAAP Adjusted Net Income attributable to Ingredion and Adjusted Diluted EPS.

    Ingredion Incorporated
    Reconciliation of Expected GAAP Diluted Earnings per Share (“GAAP EPS”)
    to Expected Adjusted Diluted Earnings per Share (“Adjusted EPS”)
    (unaudited)

     Expected EPS Range
    for Full-Year 2024
    Low End of
    Guidance    		 High End of
    Guidance
    GAAP EPS$10.20  $11.15 
        
    Add:   
        
    Gain on divestiture, net of tax (1.05)  (1.30)
        
    Adjusted EPS$9.15  $9.85 


    Above is a reconciliation of our expected full-year 2024 diluted EPS to our expected full-year 2024 adjusted diluted EPS. The amounts above may not reflect certain future charges, costs and/or gains that are inherently difficult to predict and estimate due to their unknown timing, effect and significance, such as acquisition and integration costs, impairment and restructuring costs, and certain other items that we generally exclude from our adjusted EPS guidance. For these reasons, we are more confident in our ability to forecast adjusted EPS than we are in our ability to forecast GAAP EPS.

    The adjustment to GAAP EPS for 2024 includes the after tax net (gain) on the sale of our S. Korea business.

    Ingredion Incorporated
    Reconciliation of Expected U.S. GAAP Effective Tax Rate (“GAAP ETR”)
    to Expected Adjusted Effective Tax Rate (“Adjusted ETR”)
    (unaudited)

     Expected Effective Tax Rate Range
    for Full-Year 2024
    Low End of
    Guidance    		 High End of
    Guidance
    GAAP ETR24.0% 26.0%
        
    Add:   
        
    Gain on divestiture1.5% 0.5%
        
    Adjusted ETR25.5% 26.5%


    Above is a reconciliation of our expected full-year 2024 GAAP ETR to our expected full-year 2024 adjusted ETR. The amounts above may not reflect certain future charges, costs and/or gains that are inherently difficult to predict and estimate due to their unknown timing, effect and/or significance. These amounts may include, but are not limited to, adjustments to GAAP ETR for acquisition and integration costs, impairment and restructuring costs, and certain other items. We generally exclude these adjustments from our adjusted ETR guidance. For these reasons, we are more confident in our ability to forecast adjusted ETR than we are in our ability to forecast GAAP ETR.

    The adjustment to GAAP ETR for 2024 includes the impact of the sale of our S. Korea business.


    Primary Logo

シェアする