Ingredion Incorporated (NYSE: INGR), a leading global provider of
ingredient solutions to the food and beverage manufacturing
industry, today reported its 2025 first quarter results.
“Our strong results demonstrate the company's continued ability
to deliver sales volume and operating income growth,” said Jim
Zallie, president and CEO of Ingredion. “While tariff changes are
creating uncertainty, we are reassured by the fact that the vast
majority of our products are made locally and sold locally.”
“The Texture & Healthful Solutions segment delivered a
robust 34% increase in operating income, driven by strong sales
volume across all geographies, and especially from our clean label
solutions.”
"In the Food and Industrial Ingredient businesses, both the
LATAM and U.S./Canada segments also delivered strong results.
Double digit operating income growth in F&II—LATAM was driven
by the unexpected stability of the Argentine peso, favorable market
mix and lower costs, with Mexico achieving another record quarter.
The F&II—U.S./Canada segment exceeded expectations due to
favorable product mix, efficient cost management, and excellent
market execution. Additionally, while winter disruptions are common
in our industry, winterization upgrades implemented last year
provided operational benefits.”
“Based upon our successful first-quarter performance, we are
improving our full-year earnings forecast. We remain guided by our
commitment to be preferred by our customers as we leverage the
experience of our team to navigate this complex business
environment with agility. Our focus on sustainable growth,
disciplined cost management, and a strong balance sheet provides
opportunities and optionality to create future value for
shareholders."
* Reported results are in accordance with U.S. generally
accepted accounting principles “GAAP.” Adjusted financial measures
are non-GAAP financial measures. See “II. Non-GAAP Information” in
the Supplemental Financial Information that follows the Condensed
Consolidated Financial Statements for a reconciliation of non-GAAP
financial measures to the most directly comparable GAAP
measures.
Diluted Earnings Per Share (EPS)
|
1Q24 |
|
|
1Q25 |
|
Reported Diluted EPS |
$ |
3.23 |
|
$ |
3.00 |
|
Impairment charges |
|
— |
|
|
0.08 |
|
Restructuring and resegmentation costs |
|
0.03 |
|
|
0.02 |
|
Net gain on sale of business |
|
(1.09 |
) |
|
— |
|
Tax items and other matters |
|
(0.09 |
) |
|
(0.13 |
) |
Adjusted Diluted EPS** |
$ |
2.08 |
|
$ |
2.97 |
|
|
|
|
|
|
|
|
Estimated factors affecting changes in Reported and
Adjusted EPS
|
1Q25 |
|
Total items affecting EPS** |
0.89 |
|
Total operating items |
0.61 |
|
Margin |
0.60 |
|
Volume |
(0.11 |
) |
Foreign exchange |
(0.05 |
) |
Other income |
0.17 |
|
Total non-operating items |
0.28 |
|
Financing costs |
0.10 |
|
Tax rate |
0.13 |
|
Shares outstanding |
0.05 |
|
|
** Totals may not sum due to rounding |
|
Other Financial Items
- At March 31, 2025, total debt was $1,784 million, and cash,
including short-term investments, was $846 million, versus $1,831
million and $1.0 billion at Dec. 31, 2024.
- In the first quarter, net financing costs were $9 million,
compared to $19 million for the year-ago first quarter, driven by
lower net interest expense and benefitting from favorable foreign
exchange impacts.
- Reported and adjusted effective tax rates for the quarter were
25.5% and 25.4%, respectively, compared to 21.0% and 28.4% for the
year-ago period. The increase in the reported effective tax rate
was primarily driven by favorable tax treatment on the sale of our
South Korea business during the first quarter of 2024.
- Net capital expenditures in 2025 were $92 million through March
31, 2025.
Business Review
Total Ingredion
Net Sales
$ in millions |
2024 |
FX Impact |
Volume |
S. Korea Volume* |
Price Mix |
2025 |
Change |
Change excl. FX |
First Quarter |
1,882 |
(40) |
43 |
(24) |
(48) |
1,813 |
(4%) |
(2%) |
* Represents loss of volume due to the sale of our South Korea
business |
|
Reported Operating Income
$ in millions |
2024 |
FX Impact |
Business Drivers |
Restructuring/Impairment |
Other |
2025 |
Change |
Change excl. FX |
First Quarter |
213 |
(5) |
62 |
(4) |
10 |
276 |
30% |
32% |
|
|
|
|
|
|
|
|
|
Adjusted Operating Income
$ in millions |
2024 |
FX Impact |
Business Drivers |
2025 |
Change |
Change excl. FX |
First Quarter |
216 |
(5) |
62 |
273 |
26% |
29% |
|
Net Sales
- First quarter net sales decreased 4%. The decrease was driven
by price mix primarily from lower raw material costs, foreign
exchange impacts and the impact of the sale of our South Korea
business in the first quarter of 2024, partially offset by T&HS
volume increases.
Operating Income
- First quarter reported and adjusted operating income were $276
million and $273 million respectively. The difference in reported
versus adjusted operating income was primarily attributable to
insurance recoveries and a favorable judgment related to certain
indirect taxes in Brazil, partially offset by impairment charges
related to certain equity investments. Excluding foreign exchange
impacts, reported operating income was up 32% and adjusted
operating income was up 29% from a year ago.
Texture & Healthful Solutions
Net Sales
$ in millions |
2024 |
FX Impact |
Volume |
Price Mix |
2025 |
Change |
Change excl. FX |
First Quarter |
597 |
(3) |
40 |
(32) |
602 |
1% |
1% |
|
|
|
|
|
|
|
|
Segment Operating Income
$ in millions |
2024 |
FX Impact |
Business Drivers |
2025 |
Change |
Change excl. FX |
First Quarter |
74 |
— |
25 |
99 |
34% |
34% |
|
- First quarter operating income for Texture & Healthful
Solutions was $99 million, an increase of $25 million from a year
ago, driven by lower raw material and input costs and increased
volumes, partially offset by unfavorable price mix.
Food & Industrial Ingredients—LATAM
Net Sales
$ in millions |
2024 |
FX Impact |
Volume |
Price Mix |
2025 |
Change |
Change excl. FX |
First Quarter |
616 |
(28) |
(10) |
(5) |
573 |
(7%) |
(2%) |
|
|
|
|
|
|
|
|
Segment Operating Income
$ in millions |
2024 |
FX Impact |
Business Drivers |
Argentina JV |
2025 |
Change |
Change excl. FX |
First Quarter |
101 |
(3) |
10 |
19 |
127 |
26% |
29% |
|
|
|
|
|
|
|
|
- First quarter operating income for Food & Industrial
Ingredients—LATAM was $127 million, an increase of $26 million. The
quarter’s results benefited from the lapping of the devaluation of
the Argentine peso on prior year results of our Argentina joint
venture. Excluding the joint venture’s results, segment operating
income increased due to lower raw material costs that were
partially offset by lower volumes. Excluding foreign exchange
impacts, segment operating income was up 29%.
Food & Industrial
Ingredients—U.S./Canada
Net Sales
$ in millions |
2024 |
FX Impact |
Volume |
Price Mix |
2025 |
Change |
Change excl. FX |
First Quarter |
541 |
(6) |
— |
(15) |
520 |
(4%) |
(3%) |
|
Segment Operating Income
$ in millions |
2024 |
FX Impact |
Business Drivers |
2025 |
Change |
Change excl. FX |
First Quarter |
87 |
(2) |
7 |
92 |
6% |
8% |
|
|
|
|
|
|
|
- First quarter operating income for Food & Industrial
Ingredients—U.S./Canada was $92 million, an increase of $5 million
from a year ago. The increase was driven by lower raw material
costs and improved product mix. Excluding foreign exchange impacts,
segment operating income was up 8%.
All Other**
Net Sales
$ in millions |
2024 |
FX Impact |
Volume |
S. Korea Volume* |
Price Mix |
2025 |
Change |
Change excl. FX |
First Quarter |
128 |
(3) |
13 |
(24) |
4 |
118 |
(8%) |
(5%) |
* Represents loss of volume due to the sale of
our South Korea business |
Segment Operating Income (loss)
$ in millions |
2024 |
FX Impact |
Business Drivers |
2025 |
Change |
Change excl. FX |
First Quarter |
(4) |
— |
4 |
0 |
nm |
nm |
|
|
|
|
|
|
|
- First quarter operating income (loss) for All Other improved $4
million from the prior year, primarily driven by improvements in
our plant-based protein business.
** All Other consists of the businesses of multiple operating
segments that are not individually or collectively classified as
reportable segments. Net sales from All Other are generated
primarily by sweetener and starch sales by our Pakistan business,
sales of stevia and other ingredients from our PureCircle and Sugar
Reduction businesses, and pea protein ingredients from our Protein
Fortification business.
Dividends and Share Repurchases
In the first quarter, the Company paid $52 million in dividends
to shareholders. On March 12, 2025, the Company declared a
quarterly dividend of $0.80 per share that was paid on April 22,
2025. During the quarter, the Company repurchased $55 million
shares of common stock.
Updated Full-Year 2025 Outlook
The Company expects its full-year 2025 reported EPS to be in the
range of $10.93 to $11.63 and adjusted EPS to be in the range of
$10.90 to $11.60.
This guidance reflects tariff levels in effect as of the end of
April 2025 and does not consider future changes in tariffs or trade
restrictions. In addition, this guidance excludes any
acquisition-related integration and restructuring costs, as well as
any potential impairment costs.
The Company expects full-year 2025 net sales to be up low
single-digits, reflecting greater volume demand, partially offset
by price mix and foreign exchange impacts. Reported operating
income is expected to be up high teens as we lap prior-year
impairment charges, and adjusted operating income is expected to be
up mid-single-digits for full-year 2025.
The 2025 full-year outlook further assumes the following:
Texture and Healthful Solutions operating income is expected to be
up mid-single-digits to high single-digits, driven by sales volume
growth; Food & Industrial Ingredients—LATAM operating income is
expected to be up mid-single-digits; Food & Industrial
Ingredients—US/CAN operating income is expected to be flat to down
low single-digits; and All Other operating income is anticipated to
approach breakeven profitability.
Corporate costs for full-year 2025 are expected to be up
mid-single-digits to high single-digits.
For full-year 2025, the Company expects both a reported and
adjusted effective tax rate of 26.0% to 27.5%.
Cash from operations for full-year 2025 is expected to be in the
range of $825 million to $950 million, which reflects a return to
investing in working capital balances based upon expected growth in
net sales. Capital expenditures for the full year are expected to
be approximately $400 to $450 million.
For the second quarter of 2025, the Company expects net sales to
be flat to up low single-digits compared to the same quarter last
year, with operating income expected to be flat to down low
single-digits.
Conference Call and Webcast Details
Ingredion will host a conference call on Tuesday, May 6, 2025,
at 8 a.m. CT/ 9 a.m. ET, hosted by Jim Zallie, president and chief
executive officer, and James 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 before 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 2024
annual net sales of approximately $7.4 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 Idea
Labs® innovation centers located around the world and more than
11,000 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. Ingredion 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 our expectations for second quarter 2025 net sales and
operating income, full-year 2025 reported and adjusted earnings per
share, net sales, reported and adjusted operating income, segment
operating income, corporate costs, reported and adjusted effective
tax rate, cash from operations, and capital expenditures, and any
other statements regarding our prospects and our 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,”
“opportunities,” “potential,” 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 changes in consumer
practices, preferences, demand and perceptions that may lessen
demand for the products we make; geopolitical conflicts and actions
arising from them, including the impacts on the availability and
prices of raw materials and energy supplies, supply chain
interruptions, and volatility in foreign exchange and interest
rates; 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; our reliance on 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 risks associated with pandemics; 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, and the ability to pass through price increases in our
key inputs; price fluctuations, supply chain disruptions, tariffs,
duties and shortages affecting inputs to our procurement,
production processes and delivery channels, including raw
materials, energy costs and availability and cost of freight and
logistics; our ability to contain costs, achieve budgets and
realize expected synergies, including our ability to complete
planned maintenance and investment projects on time and on budget
as well as to effectively manage freight and shipping costs and
hedging activities; 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, divestitures, or strategic
alliances on favorable terms, as well as to successfully conduct
due diligence, integrate acquired businesses or implement and
maintain strategic alliances and achieve anticipated synergies with
respect to such transactions; economic, political and other risks
inherent in conducting operations in foreign countries and in
foreign currencies; the failure to maintain satisfactory labor
relations; our ability to attract, develop, motivate, and maintain
good relationships with our workforce; the impact of legal and
regulatory proceedings, lawsuits, claims and investigations; the
impact of any impairment charges on our goodwill or long-lived
assets; the impact on our business of political events, trade and
international disputes, war, threats or acts of terrorism, and
natural disasters; changes in government policy, law, or regulation
and costs of legal compliance, including compliance with
environmental regulation or the occurrence of other significant
events beyond our control; changes in our tax rates or exposure to
additional income tax liability; risks affecting our ability to
raise funds at reasonable rates and other factors affecting our
access to sufficient funds for future growth and expansion;
increases in interest rates that could increase our borrowing
costs; interruptions, security incidents, or failures with respect
to information technology systems, processes, and sites; 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 or otherwise. 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, 2024, and our
subsequent reports on Form 10-Q and Form 8-K filed with the
Securities and Exchange Commission.
CONTACTS:
Investors: Noah Weiss, 773-896-5242
Media: Rick Wion, 708-209-6323
Ingredion IncorporatedCondensed
Consolidated Statements of
Income(Unaudited)(dollars and shares in
millions, except per share data) |
|
|
Three Months Ended March 31, |
|
Change % |
|
2025 |
|
|
|
2024 |
|
|
Net sales |
$ |
1,813 |
|
|
$ |
1,882 |
|
|
(4%) |
Cost of sales |
|
1,347 |
|
|
|
1,465 |
|
|
|
Gross profit |
|
466 |
|
|
|
417 |
|
|
12% |
Operating expenses |
|
193 |
|
|
|
189 |
|
|
2% |
Other operating (income) expense, net |
|
(10 |
) |
|
|
12 |
|
|
|
Restructuring/impairment charges |
|
7 |
|
|
|
3 |
|
|
|
Operating income |
|
276 |
|
|
|
213 |
|
|
30% |
Financing costs |
|
9 |
|
|
|
19 |
|
|
|
Net gain on sale of business |
|
— |
|
|
|
(82 |
) |
|
|
Income before income taxes |
|
267 |
|
|
|
276 |
|
|
(3%) |
Provision for income taxes |
|
68 |
|
|
|
58 |
|
|
|
Net income |
|
199 |
|
|
|
218 |
|
|
(9%) |
Less: Net income attributable to non-controlling interests |
|
2 |
|
|
|
2 |
|
|
|
Net income attributable to Ingredion |
$ |
197 |
|
|
$ |
216 |
|
|
(9%) |
Earnings per common share attributable to Ingredion common
shareholders: |
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
Basic |
|
64.5 |
|
|
|
65.7 |
|
|
|
Diluted |
|
65.6 |
|
|
|
66.8 |
|
|
|
|
|
|
|
|
|
Earnings per common share of Ingredion: |
|
|
|
|
|
Basic |
$ |
3.05 |
|
|
$ |
3.29 |
|
|
(7%) |
Diluted |
|
3.00 |
|
|
|
3.23 |
|
|
(7%) |
|
|
|
|
|
|
|
|
|
|
Ingredion IncorporatedCondensed
Consolidated Balance Sheets(dollars and shares in
millions, except per share amounts) |
|
|
|
March 31, 2025 |
|
December 31, 2024 |
|
|
(Unaudited) |
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
837 |
|
|
$ |
997 |
|
Short-term investments |
|
|
9 |
|
|
|
11 |
|
Accounts receivable, net |
|
|
1,284 |
|
|
|
1,093 |
|
Inventories |
|
|
1,172 |
|
|
|
1,187 |
|
Prepaid expenses and assets held for sale |
|
|
63 |
|
|
|
67 |
|
Total current assets |
|
|
3,365 |
|
|
|
3,355 |
|
Property, plant and equipment, net |
|
|
2,289 |
|
|
|
2,264 |
|
Intangible assets, net |
|
|
1,264 |
|
|
|
1,264 |
|
Other non-current assets |
|
|
550 |
|
|
|
561 |
|
Total assets |
|
$ |
7,468 |
|
|
$ |
7,444 |
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Short-term borrowings |
|
$ |
42 |
|
|
$ |
44 |
|
Accounts payable, accrued liabilities and liabilities held for
sale |
|
|
1,140 |
|
|
|
1,237 |
|
Total current liabilities |
|
|
1,182 |
|
|
|
1,281 |
|
Long-term debt |
|
|
1,742 |
|
|
|
1,787 |
|
Other non-current liabilities |
|
|
496 |
|
|
|
486 |
|
Total liabilities |
|
|
3,420 |
|
|
|
3,554 |
|
|
|
|
|
|
Share-based payments subject to redemption |
|
|
42 |
|
|
|
60 |
|
Redeemable non-controlling interests |
|
|
8 |
|
|
|
7 |
|
|
|
|
|
|
Ingredion stockholders’ equity: |
|
|
|
|
Preferred stock — authorized 25.0 shares — $0.01 par value, none
issued |
|
|
— |
|
|
|
— |
|
Common stock — authorized 200.0 shares — $0.01 par value, 77.8
shares issued at March 31, 2025 and December 31,
2024 |
|
|
1 |
|
|
|
1 |
|
Additional paid-in capital |
|
|
1,158 |
|
|
|
1,152 |
|
Less: Treasury stock (common stock: 13.5 and 13.3 shares at
March 31, 2025 and December 31, 2024) at cost |
|
|
(1,393 |
) |
|
|
(1,355 |
) |
Accumulated other comprehensive loss |
|
|
(1,025 |
) |
|
|
(1,086 |
) |
Retained earnings |
|
|
5,236 |
|
|
|
5,092 |
|
Total Ingredion stockholders’ equity |
|
|
3,977 |
|
|
|
3,804 |
|
Non-redeemable non-controlling interests |
|
|
21 |
|
|
|
19 |
|
Total stockholders’ equity |
|
|
3,998 |
|
|
|
3,823 |
|
Total liabilities and stockholders’ equity |
|
$ |
7,468 |
|
|
$ |
7,444 |
|
|
Ingredion IncorporatedCondensed
Consolidated Statements of Cash
Flows(Unaudited)(dollars in
millions) |
|
|
Three Months Ended March 31, |
|
2025 |
|
|
|
2024 |
|
Cash from operating activities |
|
|
|
Net income |
$ |
199 |
|
|
$ |
218 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
Depreciation and amortization |
|
55 |
|
|
|
53 |
|
Mechanical stores expense |
|
16 |
|
|
|
14 |
|
Net gain on sale of business |
|
— |
|
|
|
(82 |
) |
Impairment charges |
|
6 |
|
|
|
— |
|
Margin accounts |
|
(3 |
) |
|
|
(11 |
) |
Changes in other trade working capital |
|
(220 |
) |
|
|
(25 |
) |
Other |
|
24 |
|
|
|
42 |
|
Cash provided by operating activities |
|
77 |
|
|
|
209 |
|
Cash from investing activities |
|
|
|
Capital expenditures and mechanical stores purchases, net |
|
(92 |
) |
|
|
(65 |
) |
Proceeds from sale of business |
|
— |
|
|
|
247 |
|
Other |
|
2 |
|
|
|
(1 |
) |
Cash (used for) provided by investing activities |
|
(90 |
) |
|
|
181 |
|
Cash from financing activities |
|
|
|
(Payments) proceeds from borrowings, net |
|
(48 |
) |
|
|
15 |
|
Commercial paper borrowings, net |
|
— |
|
|
|
(312 |
) |
Consideration received from sale of business |
|
12 |
|
|
|
— |
|
Repurchases of common stock, net |
|
(55 |
) |
|
|
(1 |
) |
Common stock activity for share-based compensation, net |
|
(11 |
) |
|
|
2 |
|
Dividends paid, including to non-controlling interests |
|
(52 |
) |
|
|
(51 |
) |
Cash used for financing activities |
|
(154 |
) |
|
|
(347 |
) |
Effects of foreign exchange rate changes on cash and cash
equivalents |
|
7 |
|
|
|
(6 |
) |
(Decrease) increase in cash and cash equivalents |
|
(160 |
) |
|
|
37 |
|
Cash and cash equivalents, beginning of period |
|
997 |
|
|
|
401 |
|
Cash and cash equivalents, end of period |
$ |
837 |
|
|
$ |
438 |
|
|
Ingredion IncorporatedSupplemental
Financial Information(Unaudited)(dollars
in millions, except for percentages) |
|
I.
Segment Information of Net Sales and Operating Income |
|
|
Three Months EndedMarch 31, |
|
Change |
|
ChangeExcl. FX |
|
2025 |
|
|
|
2024 |
|
|
% |
|
% |
Net Sales: |
|
|
|
|
|
|
|
Texture & Healthful Solutions (i) |
$ |
602 |
|
|
$ |
597 |
|
|
1% |
|
1% |
Food & Industrial Ingredients - LATAM (ii) |
|
573 |
|
|
|
616 |
|
|
(7%) |
|
(2%) |
Food & Industrial Ingredients - U.S./Canada (iii) |
|
520 |
|
|
|
541 |
|
|
(4%) |
|
(3%) |
All Other (iv) |
|
118 |
|
|
|
128 |
|
|
(8%) |
|
(5%) |
Total Net Sales |
$ |
1,813 |
|
|
$ |
1,882 |
|
|
(4%) |
|
(2%) |
|
|
|
|
|
|
|
|
Operating Income (Loss): |
|
|
|
|
|
|
|
Texture & Healthful Solutions |
$ |
99 |
|
|
$ |
74 |
|
|
34% |
|
34% |
Food & Industrial Ingredients - LATAM |
|
127 |
|
|
|
101 |
|
|
26% |
|
29% |
Food & Industrial Ingredients - U.S./Canada |
|
92 |
|
|
|
87 |
|
|
6% |
|
8% |
All Other |
|
0 |
|
|
|
(4 |
) |
|
nm |
|
nm |
Corporate |
|
(45 |
) |
|
|
(42 |
) |
|
(7%) |
|
(7%) |
Sub-total |
|
273 |
|
|
|
216 |
|
|
26% |
|
29% |
Restructuring and resegmentation costs |
|
(1 |
) |
|
|
(3 |
) |
|
|
|
|
Impairment charges |
|
(6 |
) |
|
|
— |
|
|
|
|
|
Other matters |
|
10 |
|
|
|
— |
|
|
|
|
|
Total Operating Income |
$ |
276 |
|
|
$ |
213 |
|
|
30% |
|
32% |
|
Notes |
|
(i) Net of intersegment sales of $9 million and $15 million for the
first quarter of 2025 and 2024. |
(ii) Net of intersegment sales of $13 million and $10 million for
the first quarter of 2025 and 2024. |
(iii) Net of intersegment sales of $33 million and $26 million for
the first quarter of 2025 and 2024. |
(iv) Net of intersegment sales of $3 million for both the first
quarter of 2025 and 2024. |
|
II. Non-GAAP Information
To supplement the consolidated financial results
prepared in accordance with U.S. generally accepted accounting
principles (“GAAP”), non-GAAP historical financial measures are
used, which exclude certain GAAP items such as restructuring and
resegmentation costs, net gain on sale of business, impairment
charges, Mexico tax item, and other specified items. The term
“adjusted” is generally used when referring to these non-GAAP
financial measures.
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 the Company’s 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 the Company’s operations that, when
viewed with its GAAP results, provide a more complete understanding
of factors and trends affecting its business. Expected financial
measures 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. Non-GAAP adjustments
are generally made to adjusted financial measures, which increases
management’s confidence in its ability to forecast adjusted
financial measures than in its ability to forecast GAAP financial
measures. These non-GAAP measures, including non-GAAP expected
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; therefore, the Company’s 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 IncorporatedReconciliation 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 EndedMarch 31,
2025 |
|
Three Months EndedMarch 31,
2024 |
|
(in millions) |
|
Diluted EPS |
|
(in millions) |
|
Diluted EPS |
Net income attributable to Ingredion |
$ |
197 |
|
|
$ |
3.00 |
|
|
$ |
216 |
|
|
$ |
3.23 |
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and resegmentation costs (i) |
|
1 |
|
|
|
0.02 |
|
|
|
2 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
|
Net gain on sale of business (ii) |
|
— |
|
|
|
— |
|
|
|
(73 |
) |
|
|
(1.09 |
) |
|
|
|
|
|
|
|
|
Other matters (iii) |
|
(7 |
) |
|
|
(0.11 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
Impairment charges (iv) |
|
5 |
|
|
|
0.08 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
Tax item - Mexico (v) |
|
(1 |
) |
|
|
(0.02 |
) |
|
|
(6 |
) |
|
|
(0.09 |
) |
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income attributable to Ingredion |
$ |
195 |
|
|
$ |
2.97 |
|
|
$ |
139 |
|
|
$ |
2.08 |
|
|
Net income and EPS may not sum or recalculate due to rounding. |
|
Notes |
|
(i) During the three months ended March 31, 2025 and 2024,
there were pre-tax restructuring charges of $1 million and $3
million primarily related to the resegmentation of the business
effective January 1, 2024. |
(ii) During the three months ended March 31, 2024, there were
pre-tax gains of $82 million on the sale of the business in South
Korea. |
(iii) During the three months ended March 31, 2025, there was
a pre-tax benefit of $10 million primarily related to insurance
recoveries and a favorable judgement related to certain indirect
taxes in Brazil. |
(iv) During the three months ended March 31, 2025, we
recorded $6 million of pre-tax impairment charges, which primarily
relate to other-than-temporary impairment charges related to
certain equity investments. |
(v) During the three months ended March 31, 2025 and 2024,
tax benefits of $1 million and $6 million were recorded as a result
of the movement of the Mexican peso against the U.S. dollar and its
impact on the remeasurement of the Mexico financial statements
during the periods. |
|
Ingredion IncorporatedReconciliation of
GAAP Operating Income to Non-GAAP Adjusted Operating
Income(Unaudited)(dollars in millions,
pre-tax) |
|
|
Three Months EndedMarch 31, |
|
2025 |
|
|
|
2024 |
|
Operating income |
$ |
276 |
|
|
$ |
213 |
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
Restructuring and resegmentation costs (i) |
|
1 |
|
|
|
3 |
|
|
|
|
|
Other matters (iii) |
|
(10 |
) |
|
|
— |
|
|
|
|
|
Impairment charges (iv) |
|
6 |
|
|
|
— |
|
|
|
|
|
Non-GAAP adjusted operating income |
$ |
273 |
|
|
$ |
216 |
|
|
For notes (i) through (iv), see notes (i) through (iv) included in
the 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. |
|
Ingredion IncorporatedReconciliation of
GAAP Effective Income Tax Rate to Non-GAAP Adjusted Effective
Income Tax Rate(Unaudited)(dollars in
millions, except for percentages) |
|
|
|
Three Months Ended March 31,
2025 |
|
Income before Income Taxes
(a) |
|
Provision for Income Taxes
(b) |
|
Effective Income Tax Rate
(b/a) |
As Reported |
|
$ |
267 |
|
|
$ |
68 |
|
|
25.5% |
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and resegmentation costs (i) |
|
|
1 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Other matters (iii) |
|
|
(10 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
Impairment charges (iv) |
|
|
6 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
Tax item - Mexico (v) |
|
|
— |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP |
|
$ |
264 |
|
|
$ |
67 |
|
|
25.4% |
|
|
|
Three Months Ended March 31,
2024 |
|
Income before Income Taxes
(a) |
|
Provision for Income Taxes
(b) |
|
Effective Income Tax Rate
(b/a) |
As Reported |
|
$ |
276 |
|
|
$ |
58 |
|
|
21.0% |
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and resegmentation costs (i) |
|
|
3 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
Net gain on sale of business (ii) |
|
|
(82 |
) |
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
Tax item - Mexico (v) |
|
|
— |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP |
|
$ |
197 |
|
|
$ |
56 |
|
|
28.4% |
|
For notes (i) through (v), see notes (i) through (v) included in
the 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. |
|
Ingredion IncorporatedReconciliation 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
2025 |
Low End ofGuidance |
|
High End ofGuidance |
GAAP EPS |
$ |
10.93 |
|
|
$ |
11.63 |
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
Restructuring and resegmentation costs (i) |
|
0.02 |
|
|
|
0.02 |
|
|
|
|
|
Other matters (iii) |
|
(0.11 |
) |
|
|
(0.11 |
) |
|
|
|
|
Impairment charges (iv) |
|
0.08 |
|
|
|
0.08 |
|
|
|
|
|
Tax item - Mexico (v) |
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
|
|
Adjusted EPS |
$ |
10.90 |
|
|
$ |
11.60 |
|
|
For notes (i) through (v), see notes (i) through (v) included in
the 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. |
|
Ingredion IncorporatedReconciliation of
Expected GAAP Effective Income Tax Rate (“GAAP
ETR”)to Expected Adjusted
Effective Income Tax Rate (“Adjusted
ETR”)(Unaudited) |
|
|
Expected Effective Income Tax Rate Range
for Full-Year 2025 |
Low End of Guidance |
|
High End of Guidance |
GAAP ETR |
26.0 |
% |
|
27.5 |
% |
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
Restructuring and resegmentation costs (i) |
— |
% |
|
— |
% |
|
|
|
|
Other matters (iii) |
— |
% |
|
— |
% |
|
|
|
|
Impairment charges (iv) |
(0.1 |
%) |
|
(0.1 |
%) |
|
|
|
|
Tax item - Mexico (v) |
0.1 |
% |
|
0.1 |
% |
|
|
|
|
Adjusted ETR |
26.0 |
% |
|
27.5 |
% |
|
For notes (i) through (v), see notes (i) through (v) included in
the 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. |
|
Ingredion (NYSE:INGR)
Historical Stock Chart
From May 2025 to Jun 2025
Ingredion (NYSE:INGR)
Historical Stock Chart
From Jun 2024 to Jun 2025