The Andersons, Inc. Reports Second Quarter Results and Acquires Full Ownership Interest in The Andersons Marathon Holdings LLC

Cision Canada

2 days ago

MAUMEE, Ohio, Aug. 4, 2025 /CNW/ -- The Andersons, Inc. (Nasdaq: ANDE) announces financial results for the second quarter ended June 30, 2025. Additionally, the Company announces it has acquired the full ownership interest in The Andersons Marathon Holdings LLC (TAMH).
Second Quarter Highlights:
Strategic Acquisition of Full Ownership Interest of TAMH:
Acquired the remaining 49.9% ownership interest in TAMH from a subsidiary of Marathon Petroleum Corp. (Marathon) for $425 million, inclusive of $40 million of working capital (a net purchase price of $385 million)
The transaction closed on July 31, 2025, funded with cash on hand and debt from existing credit facilities
"Over the past couple of years, we have shared our intent to utilize a disciplined capital deployment approach to grow earnings through additional investment in ethanol. After evaluating several opportunities, we have acquired Marathon's ownership in TAMH, in line with our stated strategy. This transaction doubles our financial ownership in the ethanol industry, a key growth pillar within our Renewables strategy. Importantly, we currently operate the four plants with Andersons employees, thus limiting our execution risk. The acquisition is attractive from a financial perspective and we expect immediate accretion in earnings per share. These production facilities are poised to further benefit from increased support for renewable fuels," said President and CEO Bill Krueger.
"Construction continues on our Houston port project, which was initiated to improve the efficiency and capacity of our grain operations and add export capacity for U.S. soybean meal, which should be supported by potential changes from the EPA's proposed renewable volume obligations (RVOs). We expect completion of this project by mid-2026. Finally, we are continuing to optimize our portfolio and improve the efficiency of our operations. Work continues on integrating the former Trade and Nutrient businesses, including the addition of Skyland Grain, LLC assets into our agribusiness portfolio. As we finish a successful wheat harvest, we are preparing our facilities for an anticipated large fall harvest. Near record corn plantings in the U.S. should provide opportunities for both our merchandising and grain asset footprint into 2026," continued Krueger.
Strategic Acquisition of the Full Ownership Interest of TAMH
TAMH operates four ethanol plants with total annual production capacity of 500 million gallons located in Albion, Michigan, Clymers, Indiana, Greenville, Ohio and Denison, Iowa. With this acquisition, The Andersons now owns 100% of TAMH. Upon completion of the transaction, TAMH was renamed The Andersons Renewables, LLC.
"We are proud of what we built at TAMH through our partnership with Marathon and are excited to bring the business fully under The Andersons' leadership given its strong alignment with our long-term strategy. As the sole owner and operator of these assets, we will be able to streamline decision making and unlock greater efficiency," said Krueger. "We deeply appreciate our partnership with Marathon and look forward to continuing our long-standing commercial relationship. As one of the largest consumers of ethanol in the United States, Marathon remains a valued customer."
The Andersons, Inc. was advised on the transaction by Goldman Sachs & Co. LLC.
Cash, Liquidity, and Long-Term Debt Management
"Our businesses continue to generate strong cash flows, allowing us to fund a significant portion of our growth projects internally. As such, our debt remains at a modest level and we funded this purchase with cash on hand and existing credit facilities," said Executive Vice President and CFO Brian Valentine. "As a result of this transaction, we will have unrestricted access to 100% of the cash flows from the TAMH entity, which will give us more flexibility to deploy capital across the entire enterprise. We remain below our long-term debt to EBITDA target of less than 2.5 times and are pleased with the strength of our balance sheet."
Cash provided by operating activities was $299 million and $304 million in the second quarter of 2025 and 2024, respectively. Cash from operations before working capital changes in the same periods was $43 million and $89 million, respectively. Cash spent on capital projects in the quarter totaled $49 million, a $20 million increase from 2024.
Second Quarter Segment Overview
Nutrient Volumes and Margins Increase; Grain Markets Remain Over-Supplied
Agribusiness recorded a pretax income of $19 million and adjusted pretax income attributable to the company of $17 million for the quarter, compared to pretax income of $29 million and adjusted pretax income of $33 million in the second quarter of 2024.
Nutrient results improved year-over-year with increased sales volumes on customer demand for nitrogen due to the increase in planted corn acres. A surplus of grain and weak customer demand continue to exist in western markets. This has resulted in low grain prices and limited forward contracting. Both physical assets and merchandising have been impacted by these stagnant markets.
An anticipated large harvest and on-farm storage limitations are expected to make large quantities of grain available at favorable values in the last half of 2025. This should provide sales and merchandising opportunities in the latter part of 2025 and into 2026. The balanced asset and merchandising portfolio enables opportunities in various market conditions, including this period of higher supply.
Agribusiness's second quarter adjusted EBITDA was $46 million, compared to $56 million in 2024.
Renewables with Solid Quarter on Efficient Operations
The Renewables segment reported pretax income of $17 million and pretax income attributable to the company of $10 million in the second quarter. For the same period in 2024, the segment reported pretax income of $39 million and pretax income attributable to the company of $23 million.
The ethanol plants continue to run efficiently, resulting in higher year-over-year yields and production. Lower board crush, higher eastern corn basis, and increased natural gas costs led to lower overall margins. Plant co-product values also declined, with corn-based feed ingredients continuing to compete against an oversupply of soybean meal.
Although later than expected, an uptick in the ethanol board crush occurred in July and is expected to remain through the summer driving season. This expectation is bolstered by strong demand, including exports, and an expected reduction in corn costs post-harvest.
In future quarters, results will include all the ethanol plants' earnings, including the share previously attributable to the noncontrolling interest. As the company previously consolidated the entity and managed the plants, there should be limited costs to achieve these accretive results. The regulatory environment may support new opportunities, including at our Clymers, Indiana, facility, where a Class VI well permit has been filed on our behalf with the EPA for potential carbon sequestration.
Renewables had second quarter EBITDA of $30 million in 2025, compared to EBITDA of $52 million in 2024.
Income Taxes
The company recorded an income tax provision for the quarter of $8 million, resulting in an effective rate of 32% for the period. With the TAMH transaction and the elimination of a majority of our income attributable to noncontrolling interests, we now anticipate a full-year adjusted effective rate of approximately 22% - 25%.
Conference Call
The company will host a webcast on Tuesday, August 5, 2025, at 8:30 a.m. ET, to discuss its performance and provide its outlook for the remainder of 2025. To access the call, please dial 888-317-6003 or 412-317-6061 (elite entry number is 9563079). It is recommended that you call 10 minutes before the conference call begins.
To access the webcast, click on the link: https://app.webinar.net/k4oVL4Njwl0 and submit the requested information as directed. A replay of the call can also be accessed under the heading "Investors" on the company's website at www.andersonsinc.com.
Forward-Looking Statements
This release contains forward-looking statements. These statements involve risks and uncertainties that could cause actual results to differ materially. Without limitation, these risks include economic, weather and regulatory conditions, competition, geopolitical risk, and the risk factors set forth from time to time in the company's filings with the Securities and Exchange Commission. Although the company believes that the assumptions upon which the financial information and its forward-looking statements are based are reasonable, it can give no assurance that these assumptions will prove to be correct.
Non-GAAP Measures
This release contains non-GAAP financial measures. The company believes that pretax income (loss) attributable to the company; adjusted pretax income (loss) attributable to the company; adjusted pretax income (loss); adjusted net income attributable to the company; adjusted diluted earnings per share; earnings before interest, taxes, depreciation, and amortization (or EBITDA); adjusted EBITDA; and cash from operations before working capital changes provide additional information to investors and others about its operations, allowing an evaluation of underlying operating performance and liquidity and better period-to-period comparability. The above measures are not and should not be considered as alternatives to pretax income (loss) or income (loss) before income taxes, net income (loss), diluted earnings (loss) per share attributable to The Andersons, Inc. common shareholders and cash provided by (used in) operating activities as determined by generally accepted accounting principles. Reconciliations of the GAAP to non-GAAP measures may be found within this press release and the financial tables provided herein.
Company Description
The Andersons, Inc., is a North American agriculture company that conducts business in the agribusiness and renewables sectors. Guided by its Statement of Principles, The Andersons is committed to providing extraordinary service to its customers, helping its employees improve, supporting its communities, and increasing the value of the company. For more information, please visit www.andersonsinc.com.
The Andersons, Inc.
Condensed Consolidated Statements of Operations
(unaudited)
Three months ended June 30,
Six months ended June 30,
(in thousands, except per share data)
2025
2024
2025
2024
Sales and merchandising revenues
$ 3,135,869
$ 2,795,205
$ 5,794,967
$ 5,513,422
Cost of sales and merchandising revenues
2,977,453
2,619,834
5,483,679
5,209,731
Gross profit
158,416
175,371
311,288
303,691
Operating, administrative and general expenses
134,589
116,614
280,343
235,972
Interest expense, net
11,495
6,611
24,591
13,133
Other income, net
12,503
5,200
21,694
16,728
Income before income taxes
24,835
57,346
28,048
71,314
Income tax provision
8,028
4,876
5,910
6,179
Net income
16,807
52,470
22,138
65,135
Net income attributable to noncontrolling interests
8,950
16,494
13,997
23,578
Net income attributable to The Andersons, Inc.
$ 7,857
$ 35,976
$ 8,141
$ 41,557
Earnings per share attributable to The Andersons, Inc. common shareholders:
Basic earnings:
$ 0.23
$ 1.06
$ 0.24
$ 1.22
Diluted earnings:
$ 0.23
$ 1.05
$ 0.24
$ 1.21
The Andersons, Inc.
Condensed Consolidated Balance Sheets
(unaudited)
(in thousands)
June 30, 2025
December 31, 2024
June 30, 2024
Assets
Current assets:
Cash and cash equivalents
$ 350,970
$ 561,771
$ 530,386
Accounts receivable, net
783,892
764,550
743,550
Inventories
771,868
1,286,811
686,540
Commodity derivative assets – current
147,937
148,801
180,189
Other current assets
120,780
88,344
108,634
Total current assets
2,175,447
2,850,277
2,249,299
Property, plant and equipment, net
883,985
868,151
694,136
Other assets, net
387,059
402,886
356,378
Total assets
$ 3,446,491
$ 4,121,314
$ 3,299,813
Liabilities and equity
Current liabilities:
Short-term debt
$ 104,467
$ 166,614
$ 4,021
Trade and other payables
572,232
1,047,436
607,083
Customer prepayments and deferred revenue
73,545
194,025
124,424
Commodity derivative liabilities – current
79,253
59,766
128,847
Current maturities of long-term debt
64,210
36,139
27,671
Accrued expenses and other current liabilities
186,902
227,192
192,683
Total current liabilities
1,080,609
1,731,172
1,084,729
Long-term debt, less current maturities
578,464
608,151
549,378
Other long-term liabilities
176,908
182,155
145,444
Total liabilities
1,835,981
2,521,478
1,779,551
Total equity
1,610,510
1,599,836
1,520,262
Total liabilities and equity
$ 3,446,491
$ 4,121,314
$ 3,299,813
The Andersons, Inc.
Condensed Consolidated Statements of Cash Flows
(unaudited)
Six months ended June 30,
(in thousands)
2025
2024
Operating Activities
Net income
$ 22,138
$ 65,135
Adjustments to reconcile net income to cash (used in) provided by operating activities:
Depreciation and amortization
67,411
61,218
Other
10,311
10,821
Changes in operating assets and liabilities:
Accounts receivable
(23,396)
15,284
Inventories
521,356
477,723
Commodity derivatives
19,857
36,010
Other current and non-current assets
(31,730)
(50,587)
Payables and other current and non-current liabilities
(636,646)
(550,797)
Net cash (used in) provided by operating activities
(50,699)
64,807
Investing Activities
Purchases of property, plant and equipment and capitalized software
(95,376)
(55,389)
Insurance proceeds
13,989
—
Other
5,680
(2,749)
Net cash used in investing activities
(75,707)
(58,138)
Financing Activities
Net payments under short-term lines of credit
(64,875)
(37,705)
Proceeds from issuance of long-term debt
14,700
—
Payments of long-term debt
(16,645)
(13,752)
Dividends paid
(13,367)
(12,993)
Value of shares withheld for taxes
(3,931)
(8,071)
Distributions to noncontrolling interest owner
(1,547)
(47,405)
Other
(1,343)
—
Net cash used in financing activities
(87,008)
(119,926)
Effect of exchange rates on cash and cash equivalents
2,613
(211)
Decrease in cash and cash equivalents
(210,801)
(113,468)
Cash and cash equivalents at beginning of period
561,771
643,854
Cash and cash equivalents at end of period
$ 350,970
$ 530,386
The Andersons, Inc.
Adjusted Net Income Attributable to The Andersons, Inc.
A non-GAAP financial measure
(unaudited)
Three months ended June 30,
Six months ended June 30,
(in thousands, except per share data)
2025
2024
2025
2024
Net income
$ 16,807
$ 52,470
$ 22,138
$ 65,135
Net income attributable to noncontrolling interests
8,950
16,494
13,997
23,578
Net income attributable to The Andersons, Inc.
7,857
35,976
8,141
41,557
Adjustments:
Loss on investments
7,178
—
7,178
—
Transaction related compensation
1,768
4,049
3,871
6,900
Severance expense
1,197
—
1,197
—
Insured inventory and property recoveries, net
(7,845)
—
(4,919)
—
Gain on sale of businesses, net
(3,190)
—
(3,190)
—
Gain on deconsolidation of joint venture
—
—
—
(3,117)
Income tax impact of adjustments 1
1,400
(531)
143
(252)
Total adjusting items, net of tax
508
3,518
4,280
3,531
Adjusted net income attributable to The Andersons, Inc.
$ 8,365
$ 39,494
$ 12,421
$ 45,088
Diluted earnings per share attributable to
The Andersons, Inc. common shareholders
$ 0.23
$ 1.05
$ 0.24
$ 1.21
Impact on diluted earnings per share
$ 0.01
$ 0.10
$ 0.12
$ 0.10
Adjusted diluted earnings per share
$ 0.24
$ 1.15
$ 0.36
$ 1.31
1 The income tax impact of adjustments is taken at the blended federal, state, and local tax rate of 25% with the exception of the impairment of an equity method investment of $4.4 million in 2025 and certain transaction related compensation in 2024.
Adjusted net income (loss) attributable to The Andersons, Inc. reflects reported net income (loss) available to The Andersons, Inc. common shareholders after the removal of specified items described above. Adjusted diluted earnings (loss) per share reflects the fully diluted EPS of The Andersons, Inc. after removal of the effect on EPS as reported of specified items described above. Management believes that Adjusted net income (loss) attributable to The Andersons, Inc. and Adjusted diluted earnings (loss) per share are useful measures of The Andersons, Inc. performance as they provide investors additional information about the operations of the company allowing better evaluation of underlying business performance and better comparability to previous periods. These non-GAAP financial measures are not intended to replace or be alternatives to Net income attributable to The Andersons, Inc. and Diluted earnings per share attributable to The Andersons, Inc. common shareholders as reported, the most directly comparable GAAP financial measures, or any other measures of operating results under GAAP. Earnings amounts described above have been divided by the company's average number of diluted shares outstanding for each respective period in order to arrive at an adjusted diluted earnings (loss) per share amount for each specified item.
The Andersons, Inc.
Segment Data
(unaudited)
(in thousands)
Agribusiness
Renewables
Other
Total
Three months ended June 30, 2025
Sales and merchandising revenues
$ 2,414,827
$ 721,042
$ —
$ 3,135,869
Cost of sales and merchandising revenues
2,282,765
694,688
—
2,977,453
Gross profit
132,062
26,354
—
158,416
Operating, administrative and general expenses
114,012
8,951
11,626
134,589
Interest expense (income), net
11,331
725
(561)
11,495
Other income (loss), net
12,180
746
(423)
12,503
Income (loss) before income taxes
18,899
17,424
(11,488)
24,835
Income attributable to noncontrolling interests
1,171
7,779
—
8,950
Income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 17,728
$ 9,645
$ (11,488)
$ 15,885
Adjustments to income (loss) before income taxes 2
(892)
—
—
(892)
Adjusted income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 16,836
$ 9,645
$ (11,488)
$ 14,993
Three months ended June 30, 2024
Sales and merchandising revenues
$ 2,109,351
$ 685,854
$ —
$ 2,795,205
Cost of sales and merchandising revenues
1,981,308
638,526
—
2,619,834
Gross profit
128,043
47,328
—
175,371
Operating, administrative and general expenses
97,906
8,046
10,662
116,614
Interest expense (income), net
6,098
996
(483)
6,611
Other income (loss), net
4,542
1,176
(518)
5,200
Income (loss) before income taxes
28,581
39,462
(10,697)
57,346
Income attributable to noncontrolling interests
—
16,494
—
16,494
Income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 28,581
$ 22,968
$ (10,697)
$ 40,852
Adjustments to income (loss) before income taxes 2
4,049
—
—
4,049
Adjusted income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 32,630
$ 22,968
$ (10,697)
$ 44,901
1 Income (loss) before income taxes attributable to The Andersons, Inc. for each operating segment is defined as net sales and merchandising revenues plus identifiable other income less all identifiable operating expenses, including interest expense for carrying working capital and long-term assets and is reported net of the noncontrolling interest share of income.
2 Additional information on the individual adjustments that are included in the adjustments to income (loss) before income taxes can be found in the Reconciliation to EBITDA and Adjusted EBITDA table. All adjustments are consistent with the EBITDA reconciliation with the exception of items where a portion of the expense is attributable to the noncontrolling interest and is represented in Income attributable to the noncontrolling interest within the reconciliation above. These adjustments include a $3.3 million difference in insured inventory and property damages in the Agribusiness segment for the three months ended June 30, 2025.
The Andersons, Inc.
Segment Data
(unaudited)
(in thousands)
Agribusiness
Renewables
Other
Total
Six months ended June 30, 2025
Sales and merchandising revenues
$ 4,408,114
$ 1,386,853
$ —
$ 5,794,967
Cost of sales and merchandising revenues
4,157,454
1,326,225
—
5,483,679
Gross profit
250,660
60,628
—
311,288
Operating, administrative and general expenses
238,501
18,734
23,108
280,343
Interest expense (income), net
24,157
1,423
(989)
24,591
Other income (loss), net
21,221
1,834
(1,361)
21,694
Income (loss) before income taxes
9,223
42,305
(23,480)
28,048
Income (loss) attributable to noncontrolling interests
(3,351)
17,348
—
13,997
Income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 12,574
$ 24,957
$ (23,480)
$ 14,051
Adjustments to income (loss) before income taxes 2
4,137
—
—
4,137
Adjusted income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 16,711
$ 24,957
$ (23,480)
$ 18,188
Six months ended June 30, 2024
Sales and merchandising revenues
$ 4,170,790
$ 1,342,632
$ —
$ 5,513,422
Cost of sales and merchandising revenues
3,943,228
1,266,503
—
5,209,731
Gross profit
227,562
76,129
—
303,691
Operating, administrative and general expenses
194,827
16,823
24,322
235,972
Interest expense (income), net
12,729
1,453
(1,049)
13,133
Other income (loss), net
11,113
5,936
(321)
16,728
Income (loss) before income taxes
31,119
63,789
(23,594)
71,314
Income attributable to noncontrolling interests
—
23,578
—
23,578
Income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 31,119
$ 40,211
$ (23,594)
$ 47,736
Adjustments to income (loss) before income taxes 2
6,900
(3,117)
—
3,783
Adjusted income (loss) before income taxes attributable to The Andersons, Inc. 1
$ 38,019
$ 37,094
$ (23,594)
$ 51,519
1 Income (loss) before income taxes attributable to The Andersons, Inc. for each operating segment is defined as net sales and merchandising revenues plus identifiable other income less all identifiable operating expenses, including interest expense for carrying working capital and long-term assets and is reported net of the noncontrolling interest share of income.
2 Additional information on the individual adjustments that are included in the adjustments to income (loss) before income taxes can be found in the Reconciliation to EBITDA and Adjusted EBITDA table. All adjustments are consistent with the EBITDA reconciliation with the exception of items where a portion of the expense is attributable to the noncontrolling interest and is represented in Income attributable to the noncontrolling interest within the reconciliation above. These adjustments include a $1.7 million difference in insured inventory and property damages in the Agribusiness segment for the six months ended June 30, 2025.
The Andersons, Inc.
Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA)
A non-GAAP financial measure
(unaudited)
(in thousands)
Agribusiness
Renewables
Other
Total
Three months ended June 30, 2025
Net income (loss)
$ 18,899
$ 17,424
$ (19,516)
$ 16,807
Interest expense (income)
11,331
725
(561)
11,495
Tax provision
—
—
8,028
8,028
Depreciation and amortization
20,399
12,018
654
33,071
EBITDA
50,629
30,167
(11,395)
69,401
Adjusting items impacting EBITDA:
Transaction related compensation
1,768
—
—
1,768
Loss on investments
7,178
—
—
7,178
Insured inventory and property recoveries, net
(11,162)
—
—
(11,162)
Gain on sale of businesses, net
(3,190)
—
—
(3,190)
Severance expense
1,197
—
—
1,197
Total adjusting items
(4,209)
—
—
(4,209)
Adjusted EBITDA
$ 46,420
$ 30,167
$ (11,395)
$ 65,192
Three months ended June 30, 2024
Net income (loss)
$ 28,581
$ 39,462
$ (15,573)
$ 52,470
Interest expense (income)
6,098
996
(483)
6,611
Tax provision
—
—
4,876
4,876
Depreciation and amortization
17,279
11,719
1,271
30,269
EBITDA
51,958
52,177
(9,909)
94,226
Adjusting items impacting EBITDA:
Transaction related compensation
4,049
—
—
4,049
Total adjusting items
4,049
—
—
4,049
Adjusted EBITDA
$ 56,007
$ 52,177
$ (9,909)
$ 98,275
Adjusted EBITDA is defined as earnings before interest, taxes and depreciation and amortization, adjusted for specified items. The company calculates adjusted EBITDA by removing the impact of specified items and adding back the amounts of interest expense, tax expense and depreciation and amortization to net income (loss). Management believes that adjusted EBITDA is a useful measure of the company's performance as it provides investors additional information about the company's operations allowing better evaluation of underlying business performance and improved comparability to prior periods. Adjusted EBITDA is a non-GAAP financial measure and is not intended to replace or be an alternative to net income (loss), the most directly comparable GAAP financial measure.
The Andersons, Inc.
Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA)
A non-GAAP financial measure
(unaudited)
(in thousands)
Agribusiness
Renewables
Other
Total
Six months ended June 30, 2025
Net income (loss)
$ 9,223
$ 42,305
$ (29,390)
$ 22,138
Interest expense (income)
24,157
1,423
(989)
24,591
Tax provision
—
—
5,910
5,910
Depreciation and amortization
42,084
23,909
1,418
67,411
EBITDA
75,464
67,637
(23,051)
120,050
Adjusting items impacting EBITDA:
Transaction related compensation
3,871
—
—
3,871
Insured inventory and property recoveries, net
(6,661)
—
—
(6,661)
Gain on sale of businesses, net
(3,190)
—
—
(3,190)
Loss on investments
7,178
—
—
7,178
Severance expense
1,197
—
—
1,197
Total adjusting items
2,395
—
—
2,395
Adjusted EBITDA
$ 77,859
$ 67,637
$ (23,051)
$ 122,445
Six months ended June 30, 2024
Net income (loss)
$ 31,119
$ 63,789
$ (29,773)
$ 65,135
Interest expense (income)
12,729
1,453
(1,049)
13,133
Tax provision
—
—
6,179
6,179
Depreciation and amortization
34,327
23,684
3,207
61,218
EBITDA
78,175
88,926
(21,436)
145,665
Adjusting items impacting EBITDA:
Transaction related compensation
6,900
—
—
6,900
Gain on deconsolidation of joint venture
—
(3,117)
—
(3,117)
Total adjusting items
6,900
(3,117)
—
3,783
Adjusted EBITDA
$ 85,075
$ 85,809
$ (21,436)
$ 149,448
The Andersons, Inc.
Trailing Twelve Months of EBITDA and Adjusted EBITDA
A non-GAAP financial measure
(unaudited)
Three Months Ended,
Twelve months
ended June 30,
2025
(in thousands)
September 30,
2024
December 31,
2024
March 31,
2025
June 30,
2025
Net income
$ 51,461
$ 54,104
$ 5,331
$ 16,807
$ 127,703
Interest expense
8,361
10,266
13,096
11,495
43,218
Tax provision (benefit)
10,731
13,146
(2,118)
8,028
29,787
Depreciation and amortization
30,408
36,178
34,340
33,071
133,997
EBITDA
100,961
113,694
50,649
69,401
334,705
Adjusting items impacting EBITDA:
Transaction related compensation
1,668
2,536
2,103
1,768
8,075
Insured inventory and property damage (recoveries), net
(5,204)
(4,446)
4,502
(11,162)
(16,310)
Loss on investments
—
1,535
—
7,178
8,713
Severance expense
—
—
—
1,197
1,197
Gain on sale of businesses, net
—
—
—
(3,190)
(3,190)
Acquisition costs
—
3,193
—
—
3,193
Total adjusting items
(3,536)
2,818
6,605
(4,209)
1,678
Adjusted EBITDA
$ 97,425
$ 116,512
$ 57,254
$ 65,192
$ 336,383
Three Months Ended,
Twelve months
ended June 30,
2024
September 30,
2023
December 31,
2023
March 31,
2024
June 30,
2024
Net income
$ 30,523
$ 78,437
$ 12,665
$ 52,470
$ 174,095
Interest expense
8,188
8,101
6,522
6,611
29,422
Tax provision
7,862
13,324
1,303
4,876
27,365
Depreciation and amortization
31,215
31,306
30,949
30,269
123,739
EBITDA
77,788
131,168
51,439
94,226
354,621
Adjusting items impacting EBITDA:
Transaction related compensation
1,999
3,212
2,852
4,049
12,112
Gain on deconsolidation of joint venture
—
—
(3,117)
—
(3,117)
Goodwill impairment
—
686
—
—
686
Gain on sale of assets
(5,643)
—
—
—
(5,643)
Gain on cost method investment
(4,798)
—
—
—
(4,798)
Impairment on equity method investments
963
—
—
—
963
Total adjusting items
(7,479)
3,898
(265)
4,049
203
Adjusted EBITDA
$ 70,309
$ 135,066
$ 51,174
$ 98,275
$ 354,824
The Andersons, Inc.
Cash from Operations Before Working Capital Changes
A non-GAAP financial measure
(unaudited)
Three months ended
June 30,
Six months ended
June 30,
(in thousands)
2025
2024
2025
2024
Cash provided by (used in) operating activities
$ 299,321
$ 304,434
$ (50,699)
$ 64,807
Changes in operating assets and liabilities
Accounts receivable
29,872
(42,441)
(23,396)
15,284
Inventories
482,825
308,640
521,356
477,723
Commodity derivatives
18,781
64,508
19,857
36,010
Other current and non-current assets
(23,172)
(52,510)
(31,730)
(50,587)
Payables and other current and non-current liabilities
(251,871)
(62,528)
(636,646)
(550,797)
Total changes in operating assets and liabilities
256,435
215,669
(150,559)
(72,367)
Cash from operations before working capital changes
$ 42,886
$ 88,765
$ 99,860
$ 137,174
Cash from operations before working capital changes is defined as cash provided by (used in) operating activities before the impact of changes in working capital within the statement of cash flows. The Company calculates cash from operations by eliminating the effect of changes in accounts receivable, inventories, commodity derivatives, other assets, and payables and accrued expenses from the cash provided by (used in) operating activities. Management believes that cash from operations before working capital changes is a useful measure of the company's performance as it provides investors additional information about the company's operations allowing better evaluation of underlying business performance and improved comparability to prior periods. Cash from operations before working capital changes is a non-GAAP financial measure and is not intended to replace or be an alternative to cash provided by (used in) operating activities, the most directly comparable GAAP financial measure.
SOURCE The Andersons, Inc.