EX-99 2 a17-12086_1ex99.htm EX-99

Exhibit 99

 

 

Ingredion Incorporated

NEWS RELEASE

5 Westbrook Corporate Center

 

Westchester, IL 60154

CONTACT:

 

Investors: Heather Kos, 708-551-2592

 

Media: Claire Regan, 708-551-2602

 

INGREDION INCORPORATED REPORTS SOLID FIRST QUARTER 2017 RESULTS

 

·                  First quarter 2017 reported and adjusted EPS* were $1.68 and $1.88, respectively, compared to first quarter 2016 of reported and adjusted EPS of $1.77 and $1.78, respectively

 

·                  Organic volume growth in all four regions

 

·                  2017 adjusted EPS is expected to be $7.50-$7.80

 

WESTCHESTER, Ill., May 3, 2017 — Ingredion Incorporated (NYSE: INGR), a leading global provider of ingredient solutions to diversified industries, today reported results for the first quarter 2017. The results reported in accordance with U.S. generally accepted accounting principles (“GAAP”) for 2017 and 2016 include items which are excluded from the non-GAAP financial measures which we present*.

 

“Our solid first quarter results reflect the overall positive trajectory of our business,” said Ilene Gordon, chairman, president and chief executive officer. “Higher core and specialty volumes, good operating efficiency, and the impact of acquisitions, more than offset headwinds in South America.  Year-over-year operating income improved in North America, EMEA, and Asia Pacific.

 

“Our growth strategy continues to drive robust results and we remain confident in our 2017 outlook. Volume growth and improved specialty mix are expected to be driven by the startup of our recently completed specialty investments in North America and Asia Pacific.  The integration of the Sun Flour Industry rice business and Shandong Huanong Specialty Corn further broaden our specialty portfolio and capacity while the integration of TIC Gums further expands our texture capabilities and enables us to deliver custom solutions faster.  We have taken additional restructuring actions to right size our South American business and we will continue our disciplined approach to cost management. Our current expectation for adjusted EPS for the year is $7.50-$7.80.” Gordon highlighted.

 


*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 press release for a reconciliation of these non-GAAP financial measures to the most directly comparable U.S. GAAP measures.

 



 

Diluted Earnings Per Share (EPS)

 

 

 

1Q16

 

1Q17

 

Reported EPS

 

$

1.77

 

$

1.68

 

Acquisition/Integration Costs

 

$

0.01

 

$

0.05

 

Impairment/Restructuring Costs

 

 

$

0.15

 

Adjusted EPS**

 

$

1.78

 

$

1.88

 

 


**Totals may not foot due to rounding

 

Estimated factors affecting change in adjusted EPS

 

 

 

1Q17

 

Margin

 

(0.12

)

Volume

 

0.18

 

Foreign exchange

 

0.03

 

Other income/(expense)

 

0.02

 

Total operating items

 

0.11

 

 

 

 

 

Financing costs

 

(0.07

)

Shares outstanding

 

 

Tax rate

 

0.07

 

Non-controlling interest

 

(0.01

)

Total non-operating items

 

(0.01

)

Total items affecting adjusted EPS

 

0.10

 

 

Financial Highlights

 

·                  At March 31, 2017, total debt and cash and short-term investments were $2.01 billion and $448 million, respectively, versus $1.96 billion and $516 million, respectively, at December 31, 2016. Cash and short-term investments were lower primarily driven by stock repurchases.

 

·                  During the first quarter of 2017, net financing costs were $21 million, or approximately $7 million higher than the year-ago period, due to higher interest expense and lower interest income.

 

·                  For the first quarter of 2017, reported and adjusted effective tax rates* were 27.0 percent and 25.7 percent, respectively, compared to reported and adjusted effective tax rates of 28.5 percent and 28.3 percent, respectively, in the year-ago period. The lower rates were largely driven by appreciation of the Mexican peso during the quarter and resultant valuation of U.S. dollar-denominated balances in Mexico.

 

·                  First quarter capital expenditures were $72 million, up $13 million from the year-ago period.

 

·                  During the quarter, the Company repurchased over one million shares of common stock from the open market for an average price of approximately $119 a share.

 

2



 

Business Review

 

Total Ingredion

 

$ in millions

 

2016 Net sales

 

FX Impact

 

Volume

 

Price/mix

 

2017 Net sales

 

% change

 

First quarter

 

1,360

 

29

 

71

 

-7

 

1,453

 

7

%

 

Net Sales

 

·                  First quarter net sales were up as a result of volume growth in all four regions, continued specialty growth, and changes in foreign currency exchange rates. These factors were slightly offset by less favorable price/mix due to the pass through of lower raw material cost.

 

Operating income

 

·                  First quarter reported and adjusted operating income were $195 million and $212 million, respectively.  These were a three percent decrease and a six percent increase, respectively, compared to $200 million of reported operating income and $201 million of adjusted operating income in the first quarter of 2016. The increase in adjusted operating income was primarily due to core-, specialty-, and acquisition-related volume growth. These positives were partially offset by difficult macroeconomic conditions in South America.

 

·                  First quarter reported operating income was lower than adjusted operating income by $17 million. Of this difference, $11 million is related to restructuring actions in Argentina partially offset by a $1 million reduction in expense associated with the execution of a global IT outsourcing project, as well as $7 million related to acquisition and integration costs associated with the TIC Gums, Shandong Huanong Specialty Corn, and Sun Flour acquisitions.

 

North America

 

$ in millions

 

2016 Net sales

 

FX Impact

 

Volume

 

Price/mix

 

2017 Net sales

 

% change

 

First quarter

 

841

 

3

 

44

 

-7

 

881

 

5

%

 

Operating income

 

·                  First quarter operating income increased from $149 million to $160 million. The increase in operating income was primarily due to core-, specialty-, and the TIC Gums acquisition-related volume growth.

 

South America

 

$ in millions

 

2016 Net sales

 

FX Impact

 

Volume

 

Price/mix

 

2017 Net sales

 

% change

 

First quarter

 

215

 

27

 

4

 

9

 

255

 

19

%

 

3



 

Operating income

 

·                  Operating income in the first quarter was $14 million, down $4 million from a year ago. The decrease was largely a result of Argentina’s difficult macroeconomic conditions and higher operating costs.

 

Asia Pacific

 

$ in millions

 

2016 Net sales

 

FX Impact

 

Volume

 

Price/mix

 

2017 Net sales

 

% change

 

First quarter

 

169

 

3

 

19

 

-12

 

179

 

6

%

 

Operating income

 

·                  First quarter operating income was $30 million, up $2 million from a year ago. The increase was largely due to solid volume growth partially offset by less favorable price/mix due to the pass through of lower raw material cost.

 

Europe, Middle East, Africa (EMEA)

 

$ in millions

 

2016 Net sales

 

FX Impact

 

Volume

 

Price/mix

 

2017 Net sales

 

% change

 

First quarter

 

135

 

-4

 

5

 

2

 

138

 

2

%

 

Operating income

 

·                  First quarter operating income was $28 million, up $2 million from a year ago. Volume growth more than offset foreign exchange impacts and higher input costs in Europe.

 

2017 Guidance

 

2017 adjusted EPS, excluding acquisition-related, integration, and restructuring costs, as well as any potential impairment costs, is expected to be in the range of $7.50 to $7.80 compared to adjusted EPS of $7.13 in 2016. The full-year guidance assumes, compared to last year: overall improvement in North America, Asia Pacific, and EMEA; South America flat to down; an adjusted effective tax rate of approximately 29 to 31 percent; and continued trade up in our portfolio, including higher-value specialty ingredients, leading to margin expansion.

 

In 2017, cash generated by operations is expected to be in the range of $800 to $850 million and capital expenditures are anticipated to be between $300 and $325 million.

 

4



 

Conference Call and Webcast

 

Ingredion will conduct a conference call today at 9:00 a.m. Eastern Time (8:00 a.m. Central Time) to be hosted by Ilene Gordon, chairman, president and chief executive officer, and Jim Gray, executive vice president and chief financial officer.

 

The call will be webcast in real time, and will include a visual presentation accessible through the Ingredion website at www.ingredion.com. The presentation will be available to download a few hours prior to the start of the call. A replay of the webcast will be available at www.ingredion.com.

 

ABOUT THE COMPANY

 

Ingredion Incorporated (NYSE: INGR) is a leading global ingredient solutions provider. We turn grains, fruits, vegetables and other plant materials into value-added ingredients and biomaterial solutions for the food, beverage, paper and corrugating, brewing and other industries. Serving customers in over 100 countries, our ingredients make crackers crunchy, yogurts creamy, candy sweet, paper stronger and add fiber to nutrition bars. Visit ingredion.com to learn more.

 

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 other things, any statements regarding the Company’s prospects or future financial condition, earnings, revenues, tax rates, capital expenditures, expenses or other financial items, any statements concerning the Company’s prospects or future operations, including management’s plans or strategies and objectives therefor and any assumptions, expectations or beliefs underlying 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,” “opportunity,” “potential” or other similar expressions or the negative thereof. All statements other than statements of historical facts in this release or referred to in this release 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 are beyond our control. Although we believe our expectations reflected in these forward-looking statements are based on reasonable assumptions, stockholders 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 factors, including the effects of global economic conditions, including, particularly, continuation or worsening of the current economic, currency and political conditions in South America and economic conditions in Europe, and their impact on our sales volumes and pricing of our products, our ability to collect our receivables from customers and our ability to raise funds at reasonable rates; fluctuations in worldwide markets for corn and other commodities, and the associated risks of hedging against such fluctuations; fluctuations in the markets and prices for our co-products, particularly corn oil; fluctuations in aggregate industry supply and market demand; the behavior of financial markets, including foreign currency fluctuations and fluctuations in interest and exchange rates; volatility and turmoil in the capital markets; the commercial and consumer credit environment; general political, economic, business, market and weather conditions in the various geographic regions and countries in which we buy our raw materials or manufacture or sell our products; future financial performance of major industries which we serve, including, without limitation, the food and beverage, paper, corrugated, and brewing industries; energy costs and availability, freight and shipping costs, and changes in regulatory controls regarding quotas; tariffs, duties, taxes and income

 

5



 

tax rates; particularly United States tax reform; operating difficulties; availability of raw materials, including potato starch, tapioca, gum arabic and the specific varieties of corn upon which our products are based; our ability to develop new products and a services at a rate or of a quality sufficient to meet expectations; energy issues in Pakistan; boiler reliability; our ability to effectively integrate and operate acquired businesses; our ability to achieve budgets and to realize expected synergies; our ability to complete planned maintenance and investment projects successfully and on budget; labor disputes; genetic and biotechnology issues; changing consumption preferences including those relating to high fructose corn syrup; increased competitive and/or customer pressure in the corn-refining industry; and the outbreak or continuation of serious communicable disease or hostilities including acts of terrorism.  Factors relating to the acquisition of TIC Gums that could cause actual results and developments to differ from expectations include:  the anticipated benefits of the acquisition, including synergies, may not be realized; and the integration of TIC Gum’s operations with those of Ingredion may be materially delayed or may be more costly or difficult than expected.

 

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” included in our Annual Report on Form 10-K for the year ended December 31, 2016 and subsequent reports on Forms 10-Q and 8-K.

 

6



 

Ingredion Incorporated (“Ingredion”)

Condensed Consolidated Statements of Income

(Unaudited)

 

 

 

Three Months Ended
March 31,

 

Change

 

(in millions, except per share amounts)

 

2017

 

2016

 

%

 

Net sales before shipping and handling costs

 

$

1,537

 

$

1,434

 

7

%

Less: shipping and handling costs

 

84

 

74

 

14

%

Net sales

 

$

1,453

 

$

1,360

 

7

%

Cost of sales

 

1,101

 

1,021

 

8

%

Gross profit

 

$

352

 

$

339

 

4

%

 

 

 

 

 

 

 

 

Operating expenses

 

149

 

138

 

8

%

Other (income) expense, net

 

(2

)

1

 

 

 

Restructuring charge

 

10

 

 

 

 

Operating income

 

$

195

 

$

200

 

(3

)%

Financing costs, net

 

21

 

14

 

50

%

Income before income taxes

 

$

174

 

$

186

 

(6

)%

Provision for income taxes

 

47

 

53

 

 

 

Net income

 

$

127

 

$

133

 

(5

)%

Less: Net income attributable to non-controlling interests

 

3

 

3

 

0

%

Net income attributable to Ingredion

 

$

124

 

$

130

 

(5

)%

 

 

 

 

 

 

 

 

Earnings per common share attributable to Ingredion

 

 

 

 

 

 

 

common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

72.2

 

72.0

 

 

 

Diluted

 

73.7

 

73.6

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share of Ingredion:

 

 

 

 

 

 

 

Basic

 

$

1.72

 

$

1.81

 

(5

)%

Diluted

 

$

1.68

 

$

1.77

 

(5

)%

 



 

Ingredion Incorporated (“Ingredion”)

Condensed Consolidated Balance Sheets

 

(in millions, except share and per share amounts)

 

March 31, 2017

 

December 31, 2016

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

435

 

$

512

 

Short-term investments

 

13

 

4

 

Accounts receivable — net

 

913

 

923

 

Inventories

 

835

 

789

 

Prepaid expenses

 

31

 

24

 

Total current assets

 

2,227

 

2,252

 

 

 

 

 

 

 

Property, plant and equipment — net

 

2,146

 

2,116

 

Goodwill

 

803

 

784

 

Other intangible assets — net

 

496

 

502

 

Deferred income tax assets

 

7

 

7

 

Other assets

 

120

 

121

 

Total assets

 

$

5,799

 

$

5,782

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Short-term borrowings

 

$

118

 

$

106

 

Accounts payable and accrued liabilities

 

815

 

872

 

Total current liabilities

 

933

 

978

 

 

 

 

 

 

 

Non-current liabilities

 

164

 

158

 

Long-term debt

 

1,895

 

1,850

 

Deferred income tax liabilities

 

174

 

171

 

Share-based payments subject to redemption

 

24

 

30

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Ingredion stockholders’ equity:

 

 

 

 

 

Preferred stock — authorized 25,000,000 shares- $0.01 par value, none issued

 

 

 

Common stock — authorized 200,000,000 shares- $0.01 par value — 77,810,875 shares issued at March 31, 2017 and December 31, 2016

 

1

 

1

 

Additional paid-in capital

 

1,139

 

1,149

 

Less: Treasury stock (common stock; 6,202,224 and 5,396,526 shares at March 31, 2017 and December 31, 2016, respectively) at cost

 

(520

)

(413

)

Accumulated other comprehensive loss

 

(1,023

)

(1,071

)

Retained earnings

 

2,987

 

2,899

 

Total Ingredion stockholders’ equity

 

2,584

 

2,565

 

Non-controlling interests

 

25

 

30

 

Total equity

 

2,609

 

2,595

 

 

 

 

 

 

 

Total liabilities and equity

 

$

5,799

 

$

5,782

 

 



 

Ingredion Incorporated (“Ingredion”)

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

For the Three Months
Ended March 31,

 

( in millions )

 

2017

 

2016

 

Cash provided by operating activities:

 

 

 

 

 

Net income

 

$

127

 

$

133

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

51

 

47

 

Charge for fair value mark-up of acquired inventory

 

5

 

 

Decrease in margin accounts

 

6

 

12

 

Increase in other trade working capital

 

(76

)

(108

)

Other

 

18

 

15

 

Cash provided by operating activities

 

131

 

99

 

 

 

 

 

 

 

Cash used for investing activities:

 

 

 

 

 

Capital expenditures, net of proceeds on disposals

 

(72

)

(59

)

Payment for acquisition

 

(13

)

 

Short-term investments

 

(8

)

(13

)

Other

 

 

(1

)

Cash used for investing activities

 

(93

)

(73

)

 

 

 

 

 

 

Cash (used for) provided by financing activities:

 

 

 

 

 

Proceeds from borrowings, net of payments

 

53

 

40

 

Issuance (repurchase) of common stock, net

 

(130

)

1

 

Dividends paid (including to non-controlling interests)

 

(44

)

(35

)

Cash (used for) provided by financing activities

 

(121

)

6

 

 

 

 

 

 

 

Effect of foreign exchange rate changes on cash

 

6

 

11

 

(Decrease) increase in cash and cash equivalents

 

(77

)

43

 

Cash and cash equivalents, beginning of period

 

512

 

434

 

Cash and cash equivalents, end of period

 

$

435

 

$

477

 

 



 

Ingredion Incorporated (“Ingredion”)

Supplemental Financial Information

(Unaudited)

(in millions)

 

I.  Geographic Information of Net Sales and Operating Income

 

 

 

Three Months Ended
March 31,

 

Change

 

 

 

2017

 

2016

 

%

 

Net Sales

 

 

 

 

 

 

 

North America

 

$

881

 

$

841

 

5

%

South America

 

255

 

215

 

19

%

Asia Pacific

 

179

 

169

 

6

%

EMEA

 

138

 

135

 

2

%

Total

 

$

1,453

 

$

1,360

 

7

%

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

 

 

 

North America

 

$

160

 

$

149

 

7

%

South America

 

14

 

18

 

(22

)%

Asia Pacific

 

30

 

28

 

7

%

EMEA

 

28

 

26

 

8

%

Corporate

 

(20

)

(20

)

0

%

Sub-total

 

212

 

201

 

5

%

Acquisition/integration costs

 

(2

)

(1

)

 

 

Restructuring charge

 

(10

)

 

 

 

Charge for fair value mark-up of acquired inventory

 

(5

)

 

 

 

Total

 

$

195

 

$

200

 

(3

)%

 



 

II.  Non-GAAP Information

 

To supplement the consolidated financial results prepared in accordance with Generally Accepted Accounting Principles (“GAAP”), the Company uses non-GAAP historical financial measures, which exclude certain GAAP items such as acquisition and integration costs, impairment and restructuring costs, and certain other unusual items. The Company uses 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 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 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 generally accepted accounting principles.

 

Non-GAAP financial measures are not prepared in accordance with GAAP; therefore, the information is not necessarily comparable to other companies.  A reconciliation of each non-GAAP historical financial measure to the most comparable GAAP measure is provided in the tables below.

 

Ingredion Incorporated (“Ingredion”)

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

(Unaudited)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31, 2017

 

March 31, 2016

 

 

 

(in millions)

 

EPS

 

(in millions)

 

EPS

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ingredion

 

$

124

 

$

1.68

 

$

130

 

$

1.77

 

 

 

 

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition / integration costs, net of income tax benefit of $1 million and $0 million in 2017 and 2016, respectively (i)

 

1

 

0.01

 

1

 

0.01

 

 

 

 

 

 

 

 

 

 

 

Restructuring charge, net of income tax expense of $1 million in 2017 (ii)

 

11

 

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge for fair value mark-up of acquired inventory, net of income tax benefit of $2 million in 2017 (iii)

 

3

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted net income

 

$

139

 

$

1.88

 

$

131

 

$

1.78

 

 


Notes

 

 

(i) The 2017 and 2016 periods include costs related to the acquisition and integration of the businesses acquired from Penford and/or Kerr. Additionally, the 2017 period includes costs related to the acquisitions of TIC Gums Incorporated, Shandong Huanong Specialty Corn Development Co., Ltd, and/or Sun Flour Industry Co, Ltd.

 

 

 

(ii) During the first quarter of 2017, the Company recorded a $11 million pre-tax restructuring charge consisting of employee severance-related costs associated with the Company's restructuring effort in Argentina, which was offset by a $1 million reduction in expected employee severance-related charges associated with the 2016 execution of IT outsourcing contracts.

 

 

 

(iii) The 2017 period includes the flow-through of costs assocated with the sale of TIC Gums Incorporated inventory that was adjusted to fair value at the acquisition date in accordance with business combination accounting rules.

 



 

Ingredion Incorporated (“Ingredion”)

Reconciliation of GAAP Operating Income to Non-GAAP Adjusted Operating Income

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

(in millions)

 

2017

 

2016

 

 

 

 

 

 

 

Operating income

 

$

195

 

$

200

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

Acquisition/integration costs (i)

 

2

 

1

 

 

 

 

 

 

 

Restructuring charge (ii)

 

10

 

 

 

 

 

 

 

 

Charge for fair value mark-up of acquired inventory (iii)

 

5

 

 

 

 

 

 

 

 

Non-GAAP adjusted operating income

 

$

212

 

$

201

 

 


For notes (i) through (iii) see notes (i) through (iii) included in the Reconcilation of GAAP Net Income and Diluted EPS to Non-GAAP Adjusted Net Income and Adjusted Diluted EPS

 



 

Ingredion Incorporated (“Ingredion”)

Reconciliation of GAAP Effective Income Tax Rate to Non-GAAP Adjusted Effective Income Tax Rate

(Unaudited)

 

 

 

Three Months Ended March 31, 2017

 

 

 

Income before

 

Provision for

 

Effective Income

 

(Dollars in millions)

 

Income Taxes (a)

 

Income Taxes (b)

 

Tax Rate (b/a)

 

 

 

 

 

 

 

 

 

As Reported

 

$

174

 

$

47

 

27.0

%

 

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition / integration costs (i)

 

2

 

1

 

 

 

 

 

 

 

 

 

 

 

Restructuring charge (ii)

 

10

 

(1

)

 

 

 

 

 

 

 

 

 

 

Charge for fair value mark-up of acquired inventory (iii)

 

5

 

2

 

 

 

 

 

 

 

 

 

 

 

Adjusted Non-GAAP

 

$

191

 

$

49

 

25.7

%

 

 

 

Three Months Ended March 31, 2016

 

 

 

Income before

 

Provision for

 

Effective Income

 

(Dollars in millions)

 

Income Taxes (a)

 

Income Taxes (b)

 

Tax Rate (b/a)

 

 

 

 

 

 

 

 

 

As Reported

 

$

186

 

$

53

 

28.5

%

 

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition / integration costs (i)

 

1

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Non-GAAP

 

$

187

 

$

53

 

28.3

%

 


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

 



 

Ingredion Incorporated (“Ingredion”)

Reconciliation of 2017 GAAP Diluted Earnings per Share (“EPS”)

to Expected Adjusted Diluted Earnings per Share (“Adjusted EPS”)

(Unaudited)

 

 

 

Expected EPS Range

 

 

 

for Full Year 2017

 

 

 

Low End

 

High End

 

GAAP EPS (a)

 

$

7.25

 

$

7.55

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

Charge for fair value markup of acquired inventory (b)

 

0.08

 

0.08

 

 

 

 

 

 

 

Acquisition / integration costs

 

0.01

 

0.01

 

 

 

 

 

 

 

Restructuring charges

 

0.16

 

0.16

 

 

 

 

 

 

 

Expected Adjusted EPS

 

$

7.50

 

$

7.80

 

 

Above is a reconciliation of our full year 2017 to our expected 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/or significance.  These amounts include, but are not limited to, acquisition and integration costs, impairment and restructuring costs, and certain other special items.  We generally exclude these items from our adjusted EPS guidance.

 


(a) For the reasons stated above, we are more confident in our ability to predict adjusted EPS than we are in our ability to predict EPS.  Therefore, we do not provide guidance concerning GAAP EPS. 

 

(b) Includes the flow-through of costs assocated with inventory that was adjusted to fair value at the acquisition date of our recent acquisitions in accordance with business combination accounting rules.