01/23/2025 | Press release | Distributed by Public on 01/23/2025 06:06
Fourth Quarter 2024 | ||||||
As Reported |
Organic1
|
Acquisition/Divestiture | Constant Currency | |||
% Change | Volume/ Mix | Price | % Change | % Change | % Change | |
Total Net Sales |
2.6 %
|
2.2 %
|
(0.4) %
|
1.8 %
|
- %
|
1.8 %
|
Total Consumer |
3.5 %
|
3.7 %
|
(1.3) %
|
2.4 %
|
- %
|
2.4 %
|
Americas |
3.7 %
|
5.1 %
|
(1.4) %
|
3.7 %
|
- %
|
3.7 %
|
EMEA |
7.8 %
|
4.9 %
|
(2.0) %
|
2.9 %
|
- %
|
2.9 %
|
APAC |
(6.9) %
|
(11.2) %
|
0.9 %
|
(10.3) %
|
- %
|
(10.3) %
|
Total Flavor Solutions |
1.2 %
|
(0.2) %
|
1.0 %
|
0.8 %
|
- %
|
0.8 %
|
Americas |
(0.2) %
|
(0.8) %
|
2.2 %
|
1.4 %
|
- %
|
1.4 %
|
EMEA |
1.6 %
|
(1.6) %
|
(2.4) %
|
(4.0) %
|
- %
|
(4.0) %
|
APAC |
11.1 %
|
7.4 %
|
(0.9) %
|
6.5 %
|
- %
|
6.5 %
|
Fiscal Year 2024 | ||||||
As Reported | Organic | Acquisition/Divestiture | Constant Currency | |||
% Change | Volume/ Mix | Price | % Change | % Change | % Change | |
Total Net Sales |
0.9 %
|
0.3 %
|
0.5 %
|
0.8 %
|
(0.2) %
|
0.6 %
|
Total Consumer |
1.1 %
|
0.8 %
|
- %
|
0.8 %
|
- %
|
0.8 %
|
Americas |
0.6 %
|
1.0 %
|
(0.3) %
|
0.7 %
|
- %
|
0.7 %
|
EMEA |
7.3 %
|
3.7 %
|
0.6 %
|
4.3 %
|
- %
|
4.3 %
|
APAC |
(5.1) %
|
(4.9) %
|
0.8 %
|
(4.1) %
|
- %
|
(4.1) %
|
Total Flavor Solutions |
0.7 %
|
(0.3) %
|
1.2 %
|
0.9 %
|
(0.5) %
|
0.4 %
|
Americas |
1.4 %
|
(0.1) %
|
1.6 %
|
1.5 %
|
- %
|
1.5 %
|
EMEA |
(3.5) %
|
(3.3) %
|
(0.3) %
|
(3.6) %
|
(2.3) %
|
(5.9) %
|
APAC |
4.1 %
|
4.2 %
|
0.9 %
|
5.1 %
|
- %
|
5.1 %
|
Fourth Quarter 2024 | ||||
As Reported | Adjusted | |||
Q4 2024 | vs. 2023 | Q4 2024 | vs. 2023 | |
Gross profit |
$ 722.2
|
3.0 %
|
$ 722.2
|
3.0 %
|
Gross profit margin |
40.2 %
|
20 bps |
40.2 %
|
20 bps |
Operating income |
$ 306.2
|
3.0 %
|
$ 307.8
|
(1.1) %
|
Operating income margin |
17.0 %
|
0 bps |
17.1 %
|
(60) bps |
Net income |
$ 215.2
|
(1.9) %
|
$ 216.5
|
(5.8) %
|
Earnings per share - diluted |
$ 0.80
|
(1.2) %
|
$ 0.80
|
(5.9) %
|
Fiscal Year 2024 | ||||
As Reported | Adjusted | |||
FY 2024 | vs. 2023 | FY 2024 | vs. 2023 | |
Gross profit |
$ 2,591.0
|
3.5 %
|
$ 2,591.0
|
3.5 %
|
Gross profit margin |
38.5 %
|
90 bps |
38.5 %
|
90 bps |
Operating income |
$ 1,060.3
|
10.1 %
|
$ 1,069.8
|
4.5 %
|
Operating income margin |
15.8 %
|
130 bps |
15.9 %
|
50 bps |
Net income |
$ 788.5
|
15.9 %
|
$ 795.6
|
9.4 %
|
Earnings per share - diluted |
$ 2.92
|
15.9 %
|
$ 2.95
|
9.3 %
|
As Reported | Constant Currency | Expectations: | |
Net sales growth | 0% to 2% |
1% to 3%(1)
|
Drivers:
•Volume-led growth across both segments
•Gradual improvement in China Consumer
|
Operating income | 3% to 5% |
Gross margin expansion partially offset by growth investments, including brand marketing.
Anticipate $15 million in special charges related to organizational and streamlining actions.
|
|
Adjusted operating income | 3% to 5% | 4% to 6% | |
Earnings per share (EPS) |
$2.99 to $3.04
2% to 4%
|
Operating income growth, partially offset by:
•Tax rate of 22% vs. 20.5% in 2024
•Mid-teens year-over-year decline in income from unconsolidated operations due to U.S. dollar strengthening vs. Mexican peso.
Special charges expected to impact EPS by $0.04.
|
|
Adjusted EPS |
$3.03 to $3.08
3% to 5%
|
5% to 7% |
(in millions except per share data) | Three Months Ended | Year Ended | ||
11/30/2024 | 11/30/2023 | 11/30/2024 | 11/30/2023 | |
Operating income |
$ 306.2
|
$ 297.2
|
$ 1,060.3
|
$ 963.0
|
Impact of special charges
|
1.6
|
14.1
|
9.5
|
61.2
|
Adjusted operating income |
$ 307.8
|
$ 311.3
|
$ 1,069.8
|
$ 1,024.2
|
% (decrease) increase versus year-ago period |
(1.1) %
|
4.5 %
|
||
Operating income margin(1)
|
17.0 %
|
17.0 %
|
15.8 %
|
14.5 %
|
Impact of special charges |
0.1 %
|
0.7 %
|
0.1 %
|
0.9 %
|
Adjusted operating income margin(1)
|
17.1 %
|
17.7 %
|
15.9 %
|
15.4 %
|
Income tax expense |
$ 67.2
|
$ 57.1
|
$ 184.0
|
$ 174.5
|
Impact of special charges
|
0.3
|
3.5
|
2.4
|
14.5
|
Adjusted income tax expense |
$ 67.5
|
$ 60.6
|
$ 186.4
|
$ 189.0
|
Income tax rate(2)
|
25.4 %
|
22.2 %
|
20.5 %
|
21.8 %
|
Impact of special charges(2)
|
- %
|
0.1 %
|
- %
|
0.2 %
|
Adjusted income tax rate(2)
|
25.4 %
|
22.3 %
|
20.5 %
|
22.0 %
|
Net income |
$ 215.2
|
$ 219.3
|
$ 788.5
|
$ 680.6
|
Impact of special charges |
1.3
|
10.6
|
7.1
|
46.7
|
Adjusted net income |
$ 216.5
|
$ 229.9
|
$ 795.6
|
$ 727.3
|
% (decrease) increase versus year-ago period |
(5.8) %
|
9.4 %
|
||
Earnings per share - diluted |
$ 0.80
|
$ 0.81
|
$ 2.92
|
$ 2.52
|
Impact of special charges |
-
|
0.04
|
0.03
|
0.18
|
Adjusted earnings per share - diluted |
$ 0.80
|
$ 0.85
|
$ 2.95
|
$ 2.70
|
% (decrease) increase versus year-ago period |
(5.9) %
|
9.3 %
|
(1) | Operating income margin, impact of special charges, and adjusted operating income margin is calculated as operating income, impact of special charges, and adjusted operating income as a percentage of net sales for each period presented. |
(2) | Income tax rate is calculated as income tax expense as a percentage of income from consolidated operations before income taxes. Adjusted income tax rate is calculated as adjusted income tax expense as a percentage of income from consolidated operations before income taxes excluding special charges of $265.8 million and $907.8 million for the three months and year ended November 30, 2024, respectively, $271.8 million and $859.9 million for the three months and year ended November 30, 2023, respectively. |
For the three months ended November 30, 2024 | |||||
Percentage Change
as Reported
|
Impact of Foreign Currency Exchange | Percentage Change on Constant Currency Basis | Impact of Acquisitions & Divestitures | Percentage Change on Organic Basis | |
Total Net Sales |
2.6 %
|
0.8 %
|
1.8 %
|
- %
|
1.8 %
|
Total Consumer |
3.5 %
|
1.1 %
|
2.4 %
|
- %
|
2.4 %
|
Americas |
3.7 %
|
- %
|
3.7 %
|
- %
|
3.7 %
|
EMEA |
7.8 %
|
4.9 %
|
2.9 %
|
- %
|
2.9 %
|
APAC |
(6.9) %
|
3.4 %
|
(10.3) %
|
- %
|
(10.3) %
|
Total Flavor Solutions |
1.2 %
|
0.4 %
|
0.8 %
|
- %
|
0.8 %
|
Americas |
(0.2) %
|
(1.6) %
|
1.4 %
|
- %
|
1.4 %
|
EMEA |
1.6 %
|
5.6 %
|
(4.0) %
|
- %
|
(4.0) %
|
APAC |
11.1 %
|
4.6 %
|
6.5 %
|
- %
|
6.5 %
|
Three Months Ended November 30, 2024 | |||
Percentage Change as Reported | Impact of Foreign Currency Exchange | Percentage Change on Constant Currency Basis | |
Adjusted operating income | |||
Consumer segment | (3.1)% | 0.4% | (3.5)% |
Flavor Solutions segment | 5.0% | (1.5)% | 6.5% |
Total adjusted operating income | (1.1)% | -% | (1.1)% |
For the year ended November 30, 2024 | |||||
Percentage Change
as Reported
|
Impact of Foreign Currency Exchange | Percentage Change on Constant Currency Basis | Impact of Acquisitions & Divestitures | Percentage Change on Organic Basis | |
Total Net Sales |
0.9 %
|
0.3 %
|
0.6 %
|
(0.2) %
|
0.8 %
|
Total Consumer |
1.1 %
|
0.3 %
|
0.8 %
|
- %
|
0.8 %
|
Americas |
0.6 %
|
(0.1) %
|
0.7 %
|
- %
|
0.7 %
|
EMEA |
7.3 %
|
3.0 %
|
4.3 %
|
- %
|
4.3 %
|
APAC |
(5.1) %
|
(1.0) %
|
(4.1) %
|
- %
|
(4.1) %
|
Total Flavor Solutions |
0.7 %
|
0.3 %
|
0.4 %
|
(0.5) %
|
0.9 %
|
Americas |
1.4 %
|
(0.1) %
|
1.5 %
|
- %
|
1.5 %
|
EMEA |
(3.5) %
|
2.4 %
|
(5.9) %
|
(2.3) %
|
(3.6) %
|
APAC |
4.1 %
|
(1.0) %
|
5.1 %
|
- %
|
5.1 %
|
Year Ended November 30, 2024 | |||
Percentage Change as Reported | Impact of Foreign Currency Exchange | Percentage Change on Constant Currency Basis | |
Adjusted operating income | |||
Consumer segment | 0.7% | -% | 0.7% |
Flavor Solutions segment | 14.1% | (0.4)% | 14.5% |
Total adjusted operating income | 4.5% | (0.1)% | 4.6% |
Projection for the Year Ending November 30, 2025 | |
Percentage change in net sales | 0% to 2% |
Impact of unfavorable foreign currency exchange |
1 %
|
Percentage change in net sales in constant currency | 1% to 3% |
Percentage change in adjusted operating income | 3% to 5% |
Impact of unfavorable foreign currency exchange |
1 %
|
Percentage change in adjusted operating income in constant currency | 4% to 6% |
Percentage change in adjusted earnings per share - diluted | 3% to 5% |
Impact of unfavorable foreign currency exchange |
2 %
|
Percentage change in adjusted earnings per share in constant currency - diluted | 5% to 7% |
Year Ended | ||
2025 Projection | 11/30/24 | |
Earnings per share - diluted | $2.99 to $3.04 |
$ 2.92
|
Impact of special charges | 0.04 |
0.03
|
Adjusted earnings per share - diluted | $3.03 to $3.08 |
$ 2.95
|
Fourth Quarter Report | McCormick & Company, Incorporated | |||
Consolidated Income Statement (Unaudited) | ||||
(In millions except per-share data) | ||||
Three months ended | Year ended | |||
November 30, 2024 | November 30, 2023 | November 30, 2024 | November 30, 2023 | |
Net sales |
$ 1,798.0
|
$ 1,752.8
|
$ 6,723.7
|
$ 6,662.2
|
Cost of goods sold |
1,075.8
|
1,051.5
|
4,132.7
|
4,159.7
|
Gross profit |
722.2
|
701.3
|
2,591.0
|
2,502.5
|
Selling, general and administrative expense |
414.4
|
390.0
|
1,521.2
|
1,478.3
|
Special charges |
1.6
|
14.1
|
9.5
|
61.2
|
Operating income |
306.2
|
297.2
|
1,060.3
|
963.0
|
Interest expense |
52.7
|
52.7
|
209.4
|
208.2
|
Other income, net |
10.7
|
13.2
|
47.4
|
43.9
|
Income from consolidated operations before income taxes |
264.2
|
257.7
|
898.3
|
798.7
|
Income tax expense |
67.2
|
57.1
|
184.0
|
174.5
|
Net income from consolidated operations |
197.0
|
200.6
|
714.3
|
624.2
|
Income from unconsolidated operations |
18.2
|
18.7
|
74.2
|
56.4
|
Net income |
$ 215.2
|
$ 219.3
|
$ 788.5
|
$ 680.6
|
Earnings per share - basic |
$ 0.80
|
$ 0.82
|
$ 2.94
|
$ 2.54
|
Earnings per share - diluted |
$ 0.80
|
$ 0.81
|
$ 2.92
|
$ 2.52
|
Average shares outstanding - basic |
268.4
|
268.4
|
268.5
|
$ 268.4
|
Average shares outstanding - diluted |
269.7
|
269.6
|
269.6
|
269.8
|
Fourth Quarter Report | McCormick & Company, Incorporated | |
Consolidated Balance Sheet (Unaudited) | ||
(In millions) | ||
November 30, 2024 | November 30, 2023 | |
Assets | ||
Cash and cash equivalents |
$ 186.1
|
$ 166.6
|
Trade accounts receivable, net of allowances |
587.4
|
587.5
|
Inventories |
1,239.9
|
1,126.5
|
Prepaid expenses and other current assets |
125.6
|
121.0
|
Total current assets |
2,139.0
|
2,001.6
|
Property, plant and equipment, net |
1,413.0
|
1,324.7
|
Goodwill |
5,227.5
|
5,260.1
|
Intangible assets, net |
3,318.9
|
3,356.7
|
Other long-term assets |
971.9
|
919.2
|
Total assets |
$ 13,070.3
|
$ 12,862.3
|
Liabilities | ||
Short-term borrowings and current portion of long-term debt |
$ 748.3
|
$ 1,071.5
|
Trade accounts payable |
1,238.1
|
1,119.3
|
Other accrued liabilities |
896.4
|
908.1
|
Total current liabilities |
2,882.8
|
3,098.9
|
Long-term debt |
3,593.6
|
3,339.9
|
Deferred taxes |
840.5
|
861.2
|
Other long-term liabilities |
436.6
|
478.8
|
Total liabilities |
7,753.5
|
7,778.8
|
Shareholders' equity | ||
Common stock |
2,237.2
|
2,199.6
|
Retained earnings |
3,545.0
|
3,249.7
|
Accumulated other comprehensive loss |
(491.2)
|
(388.6)
|
Total McCormick shareholders' equity |
5,291.0
|
5,060.7
|
Non-controlling interests |
25.8
|
22.8
|
Total shareholders' equity |
5,316.8
|
5,083.5
|
Total liabilities and shareholders' equity |
$ 13,070.3
|
$ 12,862.3
|
Fourth Quarter Report | McCormick & Company, Incorporated | |
Consolidated Cash Flow Statement (Unaudited) | ||
(In millions) | ||
Year Ended | ||
November 30, 2024 | November 30, 2023 | |
Operating activities | ||
Net income |
$ 788.5
|
$ 680.6
|
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization |
208.8
|
199.3
|
Stock-based compensation |
47.4
|
63.4
|
Loss (gain) on sale of businesses |
-
|
1.2
|
(Gain) loss on sale of assets |
(2.1)
|
0.2
|
Deferred income tax expense (benefit) |
(30.3)
|
(5.4)
|
Income from unconsolidated operations |
(74.2)
|
(56.4)
|
Changes in operating assets and liabilities (net of businesses disposed) | ||
Trade accounts receivable |
(20.5)
|
3.4
|
Inventories |
(125.0)
|
225.0
|
Trade accounts payable |
135.1
|
(68.1)
|
Other assets and liabilities |
(72.6)
|
109.0
|
Dividends from unconsolidated affiliates |
66.8
|
85.1
|
Net cash flow provided by operating activities |
921.9
|
1,237.3
|
Investing activities | ||
Proceeds from sale of a business |
-
|
1.0
|
Capital expenditures (including software) |
(274.9)
|
(263.9)
|
Other investing activities |
5.9
|
2.4
|
Net cash flow used in investing activities |
(269.0)
|
(260.5)
|
Financing activities | ||
Short-term borrowings (repayments), net |
211.1
|
(964.6)
|
Proceeds from issuances of long-term debt |
495.5
|
496.4
|
Payment of debt issuance costs |
(1.0)
|
(1.1)
|
Long-term debt repayments |
(801.1)
|
(268.1)
|
Proceeds from exercised stock options |
17.5
|
16.6
|
Taxes withheld and paid on employee stock awards |
(9.0)
|
(10.8)
|
Common stock acquired by purchase |
(53.1)
|
(35.7)
|
Dividends paid |
(451.0)
|
(418.5)
|
Other financing activities |
8.0
|
1.6
|
Net cash flow used in financing activities |
(583.1)
|
(1,184.2)
|
Effect of exchange rate changes on cash and cash equivalents |
(50.3)
|
40.0
|
Decrease in cash and cash equivalents |
19.5
|
(167.4)
|
Cash and cash equivalents at beginning of period |
166.6
|
334.0
|
Cash and cash equivalents at end of period |
$ 186.1
|
$ 166.6
|