The Andersons, Inc. Reports Third Quarter Results

MAUMEE, Ohio, Nov. 3, 2020 /PRNewswire/ -- The Andersons, Inc. (Nasdaq: ANDE) announces financial results for the third quarter ended September 30, 2020.

Third Quarter Highlights:

    --  Company reported a net loss attributable to The Andersons of $1.1
        million, or $0.03 per diluted share, and adjusted net loss of $2.4
        million, or $0.07 per diluted share.
    --  Adjusted EBITDA attributable to the company was $46.2 million for the
        quarter, up 21 percent year over year.
    --  Trade reported pretax income of $5.9 million and adjusted pretax income
        of $6.9 million on improved merchandising results.
    --  Ethanol reported pretax income attributable to the company of $1.1
        million as margins improved

"We continued to make good progress during the quarter toward reaching our vision to be the most nimble and innovative ag supply chain company in North America," said President and CEO Pat Bowe. "The integration of Trade and Ethanol is going well and is being modeled after the successful integration of Lansing Trade Group last year. While we will always be vigilant about costs, we are looking forward to placing more emphasis on profitable growth and extraordinary customer service in 2021 and beyond."

"Our results for the third quarter were solid in light of the current economic environment," continued Bowe. "Trade, Ethanol and Plant Nutrient all recorded improved results year over year. Trade led the way with better merchandising income as the fall harvest got off to a good start. Ethanol's results were much improved, notwithstanding large non-cash mark-to-market charges. Plant Nutrient's results improved substantially year over year in a quarter in which that business is usually seasonally weak. Finally, Rail continued to feel the negative impacts of weak railcar demand."


                                                                                        
      
              $ in millions, except per share amounts

    ---

                            Q3 2020           Q3 2019 Variance       YTD 2020  YTD 2019   Variance



        Pretax Income
         (Loss)
         Attributable to
         the Company(1)             $
      (5.8)                  $
         (11.4)                        $
            5.6                           $
        (26.7)     $
       10.0    $
        (36.7)

    ---

        Adjusted Pretax
         Income (Loss)
         Attributable to
         the Company(1)       (1.6)            (8.9)                     7.3                (17.8)                      27.3                       (45.1)

    ---

             Trade              6.9               0.4                      6.5                 (0.4)                      20.0                       (20.4)

    ---

             Ethanol(1)         1.1               1.1                                        (22.0)                       7.8                       (29.8)

    ---

             Plant Nutrient   (5.4)            (7.4)                     2.0                  12.8                        4.5                          8.3

    ---

             Rail             (0.1)              3.1                    (3.2)                  3.5                       10.6                        (7.1)

    ---

             Other            (4.1)            (6.1)                     2.0                (11.8)                    (15.6)                         3.8

    ---

        Net Income (Loss)
         Attributable to
         the Company(1)       (1.1)            (4.2)                     3.1                 (8.3)                      11.7                       (20.0)

    ---

        Adjusted Net
         Income (Loss)
         Attributable to
         the Company(1)       (2.4)            (2.3)                   (0.1)               (16.4)                      24.7                       (41.1)

    ---

        Diluted EPS          (0.03)           (0.13)                    0.10                (0.25)                      0.35                       (0.60)

    ---

        Adjusted Diluted
         EPS                 (0.07)           (0.07)                                       (0.50)                      0.74                       (1.24)

    ---

        EBITDA                 55.3              35.1                     20.2                 131.9                      151.7                       (19.8)

    ---

        Adjusted EBITDA
         Attributable to
         the Company                 $
      46.2                     $
         38.2                         $
            8.0                            $
        131.6     $
       170.2    $
        (38.6)

    ---



                            (1) Reflects amounts attributable to
                             the company and excludes income
                             attributable to the noncontrolling
                             interests of $3.3 in Q3 2020 and
                             losses attributable to the
                             noncontrolling interests of $1.6 in
                             Q3 2019, $20.6 for year-to-date
                             2020 and $2.3 for year-to-date
                             2019. See non-GAAP reconciliations
                             in the accompanying tables.

Liquidity and Cash Management

"We continued to generate strong operating cash flows and manage capital expenditures during the third quarter," said Executive Vice President and CFO Brian Valentine. "We were able to reduce total long-term debt by more than $60 million. We remain very focused on overall liquidity, including expense and cash management."

In addition to the $30 million in 2020 expense reductions announced in May, about half of which it expects to be permanent, the company also anticipates that the business restructuring announced in August will result in further annual general and administrative cost reductions of approximately $10 million beginning in early 2021.

The company has spent $69 million net of proceeds from asset sales on capital projects through September and still expects to spend approximately $100 million in 2020 after averaging more than $200 million over the last three years. This reduction prudently preserves working capital and supports the company's continued strong financial position.

Third Quarter Segment Overview

Trade Records Higher Results Driven by Improved Merchandising Income

The Trade segment recorded improved pretax income of $5.9 million and adjusted pretax income of $6.9 million for the quarter compared to a pretax loss of $2.1 million and adjusted pretax income of $0.4 million in the third quarter of 2019. The difference in reported and adjusted income in both periods was attributable to stock compensation expense associated with the 2019 acquisition of Lansing Trade Group.

A large majority of the year-over-year improvement came from commodity merchandising, which earned pretax income that was more than 80 percent higher year over year. The performance of the segment's assets improved due to strong corn and soybean sales despite earning less income from wheat. The business also continued to benefit from the successful integration of Lansing and Thompsons Limited, portfolio optimization and other cost-cutting efforts.

Trade's third quarter adjusted EBITDA was $22.3 million, up approximately 8 percent over third quarter 2019 adjusted EBITDA of $20.7 million.

While merchandising opportunities continue to be good, the resulting income will not likely fully offset the lack of carry in the corn and soybean markets into 2021 due to the significant increase in futures prices and narrowing spreads since early August.

Ethanol Remains Profitable on Improved Margins Despite Mark-to-Market Charge

The Ethanol segment reported pretax income attributable to the company of $1.1 million in the third quarter compared to the similar amount it earned in the same period in 2019.

Improved crush margins were the primary driver of significantly improved performance by the group's five plants. However, the segment recorded a non-cash mark-to-market charge of $6.2 million due to increases in corn and DDG prices late in the quarter.

Production volumes in the quarter were higher year over year due to higher yields at The Andersons Marathon Holdings (TAMH) plants and ELEMENT(TM) operating for the entire quarter. Board crush margins were roughly 12 cents higher than in the third quarter of 2019. The third-party ethanol trading business also posted comparatively better results due to improved margins and higher volumes.

Ethanol recorded EBITDA attributable to the company of $11.1 million in the third quarter of 2020, up from 2019 third quarter EBITDA attributable to the company of $3.9 million. The results of three of the five ethanol plants were not consolidated in 2019.

Plant Nutrient Results Improve; Rail Breaks Even

The Plant Nutrient segment improved its results year over year, recording a pretax loss of $5.4 million in the third quarter compared to a pretax loss of $7.4 million in the same period of the prior year. This was the sixth consecutive quarter that the segment posted improved year-over-year results. Plant Nutrient's current quarter EBITDA was $2.2 million compared to 2019 third quarter EBITDA of $0.9 million. While tons sold were unchanged, the improvement was driven by slightly better margin per ton and continued disciplined working capital and expense management.

Rail recorded a third quarter pretax loss of $0.1 million compared to $3.1 million of pretax income in the same period of the prior year. Its third quarter 2020 EBITDA was $12.5 million compared to its third quarter 2019 EBITDA of $16.1 million. The leasing business accounted for the majority of the shortfall due to lower lease rates and fleet utilization year over year; repair revenues and margins also fell.

Provision for Income Taxes Includes CARES Act Benefits

The company's income tax provision included additional CARES Act tax benefits of approximately $4.5 million, or $0.14 per diluted share in the current quarter and now totals benefits of approximately $14.8 million, or $0.45 per diluted share, year to date. As with the impacts of the Tax Cuts and Jobs Act of 2017 and CARES Act benefits recognized in the first half of 2020, the company has excluded the current quarter benefits from its adjusted net income. This quarter's additional benefits are expected to result in cash refunds of nearly $8 million, bringing the total expected CARES Act refunds to approximately $39 million. In addition, the company's reported effective income tax rate is substantially impacted by the income or loss earned by the noncontrolling interests and may result in highly variable effective tax rates in future periods.

Conference Call

The company will host a webcast on Wednesday, November 4, 2020, at 11 a.m. Eastern Standard Time, to discuss its performance and provide its updated outlook for 2020 and its preliminary views for 2021. To access the call, please dial 866-439-8514 or 678-509-7568 (participant passcode is 6386433). It is recommended that you call 10 minutes before the conference call begins.

To access the webcast, click on the link: https://edge.media-server.com/mmc/p/yn8hngoo. Complete the four fields as directed and click Submit. A replay of the call can also be accessed under the heading "Investors" on the company's website at www.andersonsinc.com.

Investor Day

The company will hold its investor day on the morning of Tuesday, December 8, 2020 and present it in a virtual format.

Sustainability Review

The company has recently published a 2020 sustainability review. It 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, the COVID-19 pandemic 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 attributable to The Andersons, adjusted pretax income attributable to the company, net income attributable to the company, adjusted net income attributable to the company, adjusted diluted earnings per share, EBITDA and adjusted EBITDA attributable to the company provide additional information to investors and others about its operations, allowing an evaluation of underlying operating performance and better period-to-period comparability. The above measures are not and should not be considered as alternatives to pretax income, net income or net income per share 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

Founded in 1947 in Maumee, Ohio, The Andersons, Inc. (Nasdaq: ANDE) is a diversified company rooted in agriculture that conducts business in the commodity trading, ethanol, plant nutrient and rail sectors. Guided by its Statement of Principles, The Andersons strives to provide extraordinary service to its customers, help its employees improve, support its communities and increase 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                          Nine months ended
                                                                                                      September 30,                              September 30,

                                                                                                                                                      ---


     (in thousands, except per share data)                                                2020                                      2019            2020                      2019

                                                                                                                                                                             ---


     Sales and merchandising revenues                                                          $
        
                1,922,233                $
       1,982,755                          $
      
      5,665,519  $
       6,284,588



     Cost of sales and merchandising revenues                                        1,820,398                                   1,873,614                   5,394,288                     5,905,055




     Gross profit                                                                      101,835                                     109,141                     271,231                       379,533



     Operating, administrative and general expenses                                     98,219                                     107,118                     293,415                       327,385



     Asset impairment                                                                        -                                                                                              3,081



     Interest expense, net                                                              10,569                                      13,975                      37,983                        45,613



     Other income, net:



     Equity in earnings (loss) of affiliates, net                                           20                                     (3,728)                        228                       (2,367)



     Other income, net                                                                   4,434                                       2,598                      12,697                         6,649




     Income (loss) before income taxes                                                 (2,499)                                   (13,082)                   (47,242)                        7,736



     Income tax benefit                                                                (4,714)                                    (7,212)                   (18,378)                      (1,657)




     Net income (loss)                                                                   2,215                                     (5,870)                   (28,864)                        9,393



     Net income (loss) attributable to the noncontrolling interests                      3,273                                     (1,633)                   (20,583)                      (2,265)




     Net income (loss) attributable to The Andersons, Inc.                                       $
        
                (1,058)                 $
       (4,237)                           $
      
      (8,281)    $
       11,658






     
                Per common share:



     Basic earnings (loss) attributable to The Andersons, Inc. common shareholders                $
        
                (0.03)                  $
       (0.13)                            $
      
      (0.25)      $
       0.36




     Diluted earnings (loss) attributable to The Andersons, Inc. common shareholders              $
        
                (0.03)                  $
       (0.13)                            $
      
      (0.25)      $
       0.35



     
                The Andersons, Inc.



     
                Reconciliation to Adjusted Net Income (unaudited)




                                                                                                           Three months ended                       Nine months ended
                                                                                                  September 30,                            September 30,

                                                                                                                                                ---


     (in thousands, except per share data)                                              2020                                 2019                     2020               2019

                                                                                                                                                                      ---


     Net income (loss) attributable to The Andersons, Inc.                                   $
       
                (1,058)              $
        (4,237)                              $
        
        (8,281)    $
        11,658



     Items impacting other income, net of tax:



     One time acquisition costs                                                            -                                  (23)                                                          5,849



     Transaction related stock compensation                                              912                                  2,577                      3,260                                 7,339



     Asset impairment                                                                      -                                                                                                3,081



     Loss from remeasurement of equity method investments                                  -                                                                                                1,073



     Severance costs                                                                   3,222                                                            5,563



     Income tax impact of adjustments (a)                                            (5,511)                                 (638)                  (16,962)                               (4,335)




     Total adjusting items, net of tax                                               (1,377)                                 1,916                    (8,139)                               13,007




     Adjusted net income (loss) attributable to The Andersons, Inc.                          $
       
                (2,435)              $
        (2,321)                             $
        
        (16,420)    $
        24,665






     Diluted earnings (loss) attributable to The Andersons, Inc. common shareholders          $
       
                (0.03)               $
        (0.13)                               $
        
        (0.25)      $
        0.35






     Impact on diluted earnings (loss) per share                                              $
       
                (0.04)                 $
        0.06                                $
        
        (0.25)      $
        0.39




     Adjusted diluted earnings (loss) per share                                               $
       
                (0.07)               $
        (0.07)                               $
        
        (0.50)      $
        0.74



               (a) Income tax adjustments
                include $(4.5) million and
                $(14.8) million due to CARES
                Act benefits and certain
                discrete items in the current
                quarter and year to date.



     
                The Andersons, Inc.



     
                Condensed Consolidated Balance Sheets (unaudited)





     (in thousands)                                                 September 30,                               December 31,                 September 30,
                                                                              2020                        2019                          2019

                                                                                                                                       ---


     
                Assets



     Current assets:



       Cash, cash equivalents and restricted cash                                    $
       
        13,693                           $
        54,895                  $
        21,299



       Accounts receivable, net                                           529,584                       536,367                                    523,110



       Inventories                                                        754,604                     1,170,536                                    741,086



       Commodity derivative assets - current                              140,066                       107,863                                    120,510



       Other current assets                                               102,302                        75,681                                     82,770




     Total current assets                                               1,540,249                     1,945,342                                  1,488,775



     Other assets:



     Goodwill                                                             135,709                       135,360                                    135,872



     Other intangible assets, net                                         152,214                       175,312                                    181,100



     Right of use assets, net                                              58,108                        76,401                                     70,773



     Equity method investments                                             25,368                        23,857                                    117,348



     Other assets, net                                                     23,601                        21,753                                     21,442




     Total other assets                                                   395,000                       432,683                                    526,535



     Rail Group assets leased to others, net                              587,851                       584,298                                    565,746



     Property, plant and equipment, net                                   888,511                       938,418                                    703,396




     Total assets                                                                 $
        
       3,411,611                        $
        3,900,741               $
        3,284,452






     
                Liabilities and equity



     Current liabilities:



       Short-term debt                                                    100,405                       147,031                                    138,249



       Trade and other payables                                           641,812                       873,081                                    594,708



       Customer prepayments and deferred revenue                           49,573                       133,585                                     35,274



       Commodity derivative liabilities - current                          79,159                        46,942                                     67,606



       Current maturities of long-term debt                                67,786                        62,899                                     66,899



       Accrued expenses and other current liabilities                     157,801                       176,381                                    162,749




     Total current liabilities                                          1,096,536                     1,439,919                                  1,065,485



     Long-term lease liabilities                                           38,232                        51,091                                     47,299



     Long-term debt, less current maturities                              916,087                     1,016,248                                    968,117



     Deferred income taxes                                                163,454                       146,155                                    128,003



     Other long-term liabilities                                           60,075                        51,673                                     64,198




     Total liabilities                                                  2,274,384                     2,705,086                                  2,273,102




     Total equity                                                       1,137,227                     1,195,655                                  1,011,350




     Total liabilities and equity                                                 $
        
       3,411,611                        $
        3,900,741               $
        3,284,452



              
                The Andersons, Inc.



              
                Segment Data (unaudited)





              (in thousands)                                          Trade                                   Ethanol                            Plant Rail                  Other                Total
                                                                                                                            Nutrient

                                                                                                                                                                                    ---


              
                Three months ended September 30, 2020



              Sales and merchandising revenues                              $
        
            1,432,922                  $
         
          349,957                 $
     
        102,707                    $
     
          36,647            
     
       $                  $
     
         1,922,233



              Gross profit                                           65,572                            11,169                                  16,496                  8,598                                       101,835



              Equity in earnings (losses) of affiliates, net             20                                                                                                                                          20



              Other income (loss), net                                3,114                               553                                     579                    588             (400)                       4,434



              Income (loss) before income taxes                       5,941                             4,421                                 (5,387)                  (139)          (7,335)                     (2,499)



              Income attributable to the noncontrolling interests         -                            3,273                                                                                                      3,273



              Income (loss) before income taxes attributable to The            $
         
            5,941                    $
         
          1,148                 $
     
        (5,387)                    $
     
          (139)                     $
     
        (7,335)  $
     
         (5,772)
    Andersons, Inc. (a)



              Adjustments to income (loss) before income taxes (b)      912                                                                                                           3,222                        4,134



              Adjusted income (loss) before income taxes                       $
         
            6,853                    $
         
          1,148                 $
     
        (5,387)                    $
     
          (139)                     $
     
        (4,113)  $
     
         (1,638)
    attributable to The Andersons, Inc. (a)





              
                Three months ended September 30, 2019



              Sales and merchandising revenues                                     $
          1,515,107                          $
        319,105                     $
      109,446                        $
        39,097                
     $                      $
       1,982,755



              Gross profit                                           73,379                             8,083                                  15,851                 11,828                                       109,141



              Equity in earnings (losses) of affiliates, net           (98)                          (3,630)                                                                                                    (3,728)



              Other income (loss), net                                  876                               417                                     510                    854              (59)                       2,598



              Income (loss) before income taxes                     (2,122)                            (563)                                (7,440)                  3,137           (6,094)                    (13,082)



              Loss attributable to the noncontrolling interests           -                          (1,633)                                                                                                    (1,633)



              Income (loss) before income taxes attributable to The                  $
          (2,122)                           $
        1,070                     $
      (7,440)                        $
        3,137                          $
      (6,094)     $
       (11,449)
    Andersons, Inc. (a)



              Adjustments to income (loss) before income taxes (b)    2,554                                                                                                                                       2,554



              Adjusted income (loss) before income taxes                                $
           432                            $
        1,070                     $
      (7,440)                        $
        3,137                          $
      (6,094)      $
       (8,895)
    attributable to The Andersons, Inc. (a)



               (a) 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.


               (b) 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.







              (in thousands)                                          Trade                                    Ethanol                           Plant  Rail                      Other              Total
                                                                                                                             Nutrient

                                                                                                                                                                                            ---


              
                Nine months ended September 30, 2020



              Sales and merchandising revenues                              $
         
           4,162,130                     $
         
           886,742               $
      
          507,445                  $
      
        109,202              
     
       $                     $
      
           5,665,519



              Gross profit                                          187,420                           (20,829)                                   75,625                    29,015                                      271,231



              Equity in earnings (losses) of affiliates, net            228                                                                                                                                             228



              Other income (loss), net                                6,865                              1,465                                      935                     2,543             889                        12,697



              Income (loss) before income taxes                     (3,650)                          (42,543)                                   12,828                     3,474        (17,351)                     (47,242)



              Loss attributable to the noncontrolling interests           -                          (20,583)                                                                                                      (20,583)



              Income (loss) before income taxes attributable to The           $
         
           (3,650)                   $
         
           (21,960)               $
      
          12,828                    $
      
        3,474                        $
     
        (17,351)   $
      
           (26,659)
    Andersons, Inc. (a)



              Adjustments to income (loss) before income taxes (b)    3,260                                                                                                              5,563                         8,823



              Adjusted income (loss) before income taxes                        $
         
           (390)                   $
         
           (21,960)               $
      
          12,828                    $
      
        3,474                        $
     
        (11,788)   $
      
           (17,836)
    attributable to The Andersons, Inc. (a)





              
                Nine months ended September 30, 2019



              Sales and merchandising revenues                                      $
         4,753,375                             $
         899,137                    $
        508,548                       $
      123,528                  
     $                          $
         6,284,588



              Gross profit                                          241,444                             19,973                                   75,583                    42,533                                      379,533



              Equity in earnings (losses) of affiliates, net        (1,843)                             (524)                                                                                                      (2,367)



              Other income (loss), net                                1,705                                696                                    1,647                     1,392           1,209                         6,649



              Income (loss) before income taxes                       2,610                              5,562                                    4,534                    10,629        (15,599)                        7,736



              Loss attributable to the noncontrolling interests           -                           (2,265)                                                                                                      (2,265)



              Income (loss) before income taxes attributable to The                     $
         2,610                               $
         7,827                      $
        4,534                        $
      10,629                           $
       (15,599)          $
         10,001
    Andersons, Inc. (a)



              Adjustments to income (loss) before income taxes (b)   17,342                                                                                                                                          17,342



              Adjusted income (loss) before income taxes                               $
         19,952                               $
         7,827                      $
        4,534                        $
      10,629                           $
       (15,599)          $
         27,343
    attributable to The Andersons, Inc. (a)

               (a) 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.

               (b) 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.



            
                The Andersons, Inc.



            
                Reconciliation to EBITDA and Adjusted EBITDA



            
                (unaudited)





            (in thousands)                                                  Trade                         Ethanol                        Plant Rail                         Other         Total
                                                                                                                       Nutrient

                                                                                                                                                                                   ---


            
                Three months ended September 30, 2020



            Net income (loss)                                                      $
      
        5,941                  $
           
        4,421              $
        
            (5,387)                        $
      
         (139)               $
       
         (2,621)   $
       
          2,215



            Interest expense (income)                                       4,380                   1,651                              1,287                          3,716                 (465)                       10,569



            Tax provision (benefit)                                             -                                                                                                     (4,714)                      (4,714)



            Depreciation and amortization                                  11,079                  18,282                              6,316                          8,882                 2,710                        47,269




            Earnings before interest, taxes, depreciation and amortization 21,400                  24,354                              2,216                         12,459               (5,090)                       55,339
    (EBITDA)



            EBITDA attributable to non-controlling interests                    -                 13,250                                                                                                             13,250




            EBITDA attributable to The Andersons, Inc.                     21,400                  11,104                              2,216                         12,459               (5,090)                       42,089




            Adjusting items impacting EBITDA:



            Transaction related stock compensation                            912                                                                                                                                       912



            Severance Costs                                                     -                                                                                                       3,222                         3,222




            Total adjusting items                                             912                                                                                                        3,222                         4,134




            Adjusted EBITDA attributable to The Andersons, Inc.                   $
      
        22,312                 $
           
        11,104                $
        
            2,216                        $
      
         12,459                $
       
         (1,868)  $
       
          46,223






            
                Three months ended September 30, 2019



            Net income (loss)                                                         $
      (2,122)                           $
      (563)                    $
          (7,440)                             $
       3,137                        $
       1,118        $
        (5,870)



            Interest expense (income)                                       7,788                     291                              1,831                          4,211                 (146)                       13,975



            Tax provision (benefit)                                             -                                                                                                     (7,212)                      (7,212)



            Depreciation and amortization                                  12,487                   3,716                              6,485                          8,713                 2,849                        34,250




            Earnings before interest, taxes, depreciation and amortization 18,153                   3,444                                876                         16,061               (3,391)                       35,143
    (EBITDA)



            EBITDA attributable to non-controlling interests                    -                  (483)                                                                                                             (483)




            EBITDA attributable to The Andersons, Inc.                     18,153                   3,927                                876                         16,061               (3,391)                       35,626




            Adjusting items impacting EBITDA:



            Acquisition costs                                                (23)                                                                                                                                     (23)



            Transaction related stock compensation                          2,577                                                                                                                                     2,577



            Total adjusting items                                           2,554                                                                                                                                     2,554




            Adjusted EBITDA attributable to The Andersons, Inc.                        $
      20,707                            $
      3,927                        $
           876                             $
       16,061                      $
       (3,391)        $
        38,180







            (in thousands)                                                  Trade                            Ethanol                              Plant Rail                       Other                 Total
                                                                                                                             Nutrient




            
                Nine months ended September 30, 2020



            Net income (loss)                                                     $
      
         (3,650)                  $
        
             (42,543)                $
       
          12,828                       $
           
        3,474                 $
     
        1,027   $
       
           (28,864)



            Interest expense (income)                                      16,624                      5,908                                    4,535                       12,032            (1,116)                             37,983



            Tax provision (benefit)                                                                                                                                                      (18,378)                           (18,378)



            Depreciation and amortization                                  33,478                     53,786                                   19,021                       26,670              8,212                             141,167




            Earnings before interest, taxes, depreciation and amortization 46,452                     17,151                                   36,384                       42,176           (10,255)                            131,908
    (EBITDA)



            EBITDA attributable to non-controlling interests                                          9,130                                                                                                                     9,130




            EBITDA attributable to The Andersons, Inc.                     46,452                      8,021                                   36,384                       42,176           (10,255)                            122,778




            Adjusting items impacting EBITDA:



            Transaction related stock compensation                          3,260                                                                                                                                               3,260



            Severance Costs                                                                                                                                                                 5,563                               5,563




            Total adjusting items                                           3,260                                                                                                            5,563                               8,823




            Adjusted EBITDA attributable to The Andersons, Inc.                    $
      
         49,712                     $
         
             8,021                 $
       
          36,384                      $
           
        42,176               $
     
        (4,692)   $
       
           131,601






            
                Nine months ended September 30, 2019



            Net income (loss)                                                            $
       2,610                             $
           5,562                        $
        4,534                                $
      10,629                  $
      (13,942)           $
         9,393



            Interest expense (income)                                      28,740                    (1,232)                                    6,478                       12,071              (444)                             45,613



            Tax provision (benefit)                                                                                                                                                       (1,657)                            (1,657)



            Depreciation and amortization                                  37,523                      7,094                                   19,778                       25,377              8,624                              98,396




            Earnings before interest, taxes, depreciation and amortization 68,873                     11,424                                   30,790                       48,077            (7,419)                            151,745
    (EBITDA)



            EBITDA attributable to non-controlling interests                                        (1,073)                                                                                                                   (1,073)




            EBITDA attributable to The Andersons, Inc.                     68,873                     12,497                                   30,790                       48,077            (7,419)                            152,818




            Adjusting items impacting EBITDA:



            Acquisition costs                                               5,849                                                                                                                                               5,849



            Transaction related stock compensation                          7,339                                                                                                                                               7,339



            Asset impairment                                                3,081                                                                                                                                               3,081



            Loss from remeasurement of equity method investment             1,073                                                                                                                                               1,073



            Total adjusting items                                          17,342                                                                                                                                              17,342




            Adjusted EBITDA attributable to The Andersons, Inc.                         $
       86,215                            $
           12,497                       $
        30,790                                $
      48,077                   $
      (7,419)         $
         170,160

View original content to download multimedia:http://www.prnewswire.com/news-releases/the-andersons-inc-reports-third-quarter-results-301165962.html

SOURCE The Andersons, Inc.