The following discussion of the financial condition and results of operations of
the company as of and for the twelve and forty weeks ended October 8, 2022
should be read in conjunction with the Form 10-K and Part II., Item 1A., Risk
Factors, of this Form 10-Q.

Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is segregated into four sections, including:

Executive overview - provides a summary of our business, operating performance and cash flows, and strategic initiatives.

Critical accounting estimates - describes the accounting areas where management makes critical estimates to report our financial condition and results of operations. There have been no changes to this section from the Form 10-K.

Results of operations - an analysis of the company's consolidated results of operations for the two comparative periods presented in our Condensed Consolidated Financial Statements.

Liquidity and capital resources - an analysis of cash flow, contractual obligations, and certain other matters affecting the company's financial position.

Matters Affecting Comparability



Comparative results from quarter to quarter are impacted by the company's fiscal
reporting calendar. Internal financial results and key performance indicators
are reported on a weekly basis to ensure the same number of Saturdays and
Sundays in comparable months to allow for consistent four-week progression
analysis. This results in our first quarter consisting of sixteen weeks while
the remaining three quarters have twelve weeks (except in cases where there is
an extra week every five or six years). Accordingly, interim results may not be
indicative of subsequent interim period results, or comparable to prior or
subsequent interim period results, due to differences in the lengths of the
interim periods.

Additionally, detailed below are expense items affecting comparability that will provide greater context while reading this discussion:



                                 For the Twelve Weeks Ended                     For the Forty Weeks Ended              Footnote
                           October 8, 2022         October 9, 2021       

October 8, 2022 October 9, 2021 Disclosure


                                   (Amounts in thousands)                        (Amounts in thousands)
Business process
improvement consulting
  costs                   $           8,144       $           9,233     $          28,866       $          27,396       Note 1
Plant closure costs and
impairment of
  assets                              6,835                       -                 7,825                       -       Note 1
Severance and lease
termination costs                         -                       -                 1,717                       -
Legal settlements and
related costs                         5,500                  23,089                 7,500                  23,089      Note 13
Recovery on inferior
ingredients                               -                    (950 )                   -                    (828 )     Note 1
Acquisition-related costs            11,582                       -                11,582                       -       Note 1
Acquisition consideration
adjustment                                -                       -                     -                   3,400       Note 9
Multi-employer pension
plan withdrawal
  costs                                   -                   3,300                     -                   3,300      Note 16
Loss on extinguishment of
debt                                      -                       -                     -                  16,149      Note 11
                          $          32,061       $          34,672     $          57,490       $          72,506


•
Business process improvement consulting costs related to the transformation
strategy initiatives In the second half of Fiscal 2020, we launched initiatives
to transform our business operations, which include upgrading our information
system, as well as investments in e-commerce, autonomous planning, and our
"bakery of the future" initiative. In the first quarter of Fiscal 2022, we
launched the digital logistics and digital sales initiatives. These initiatives
are further discussed in the "Transformation Strategy Initiatives" section
below. The expensed portion of costs incurred related to these initiatives was
$8.1 million and $28.9 million during the twelve and forty weeks ended October
8, 2022, respectively. We recognized $9.2 million and $27.4 million during the
prior year third quarter and year to date periods, respectively. These costs are
reflected in the selling, distribution, and administrative expenses line item of
the Condensed Consolidated Statements of Income. We currently expect consulting
costs (a portion of which may be expensed as incurred, capitalized, recognized
as a cloud computing arrangement, or recognized as a prepaid service contract)
related to the upgrade of our ERP system to be approximately $70.0 million to
$80.0 million for Fiscal 2022.

                                       34
--------------------------------------------------------------------------------


Plant closure costs and impairment of assets On July 19, 2022, the company
announced the closure of the Holsum Bakery in Phoenix, Arizona. The bakery
produced bread and bun products and ceased production on October 31, 2022. This
closure is part of our strategy to optimize our sales portfolio and improve
supply chain and manufacturing efficiency. The company recognized severance
costs of $1.7 million, multi-employer pension plan withdrawal costs of $1.3
million, and asset impairment and equipment relocation charges for bakery
equipment of $3.8 million in the third quarter of Fiscal 2022. As a result of
the manufacturing line closures, the union participants of the IAM National
Pension Fund (the "IAM Fund") at the Phoenix, Arizona bakery will withdraw from
the IAM Fund. While this is our best estimate of the ultimate cost of the
withdrawal from this plan, additional withdrawal liability may be incurred based
on the final IAM Fund assessment or in the event of a mass withdrawal, as
defined by statute, occurring anytime within the next three years. During the
first quarter of Fiscal 2022, the company decided to sell two warehouses
acquired at the end of Fiscal 2021 and recorded an impairment charge of $1.0
million. The company completed the sale of the impaired warehouse at the end of
the first quarter of Fiscal 2022.


Severance and lease termination costs In the second quarter of Fiscal 2022, the
company committed to a plan to outsource its aviation services and recorded
severance and lease termination charges totaling $1.7 million which are
reflected in the selling, distribution, and administrative expenses line item of
the Condensed Consolidated Statements of Income. The lease termination costs
were paid in the second quarter of Fiscal 2022 and the severance payments are
anticipated to be paid by the end of Fiscal 2022.


Legal settlements and related costs During the second and third quarters of
Fiscal 2022, we reached agreements to settle certain distributor-related
litigation in the aggregate amount of $7.5 million, inclusive of attorney fees.
We paid the settlement accrued for in the second quarter of Fiscal 2022 in the
third quarter of Fiscal 2022. In the third quarter of Fiscal 2021, we reached an
agreement to settle certain distributor-related litigation for a settlement
payment, inclusive of plaintiffs' attorney fees, of $16.5 million. The payment
was made in the second quarter of Fiscal 2022. The settlement also required a
phased repurchase of approximately 75 distribution rights and the company
estimated this cost to be approximately $6.6 million. The company commenced
repurchasing the distribution rights during the second quarter of Fiscal 2022
and these repurchases are ongoing. All of these amounts are reflected in the
selling, distribution, and administrative expenses line item of the Condensed
Consolidated Statements of Income.


Recovery on inferior ingredients In the first quarter of Fiscal 2021, we
incurred additional costs of $0.1 million related to receiving inferior
ingredients used in the production of certain of our gluten-free products. In
the third quarter of Fiscal 2021, we received reimbursements of approximately
$1.0 million for these previously incurred costs.


Acquisition-related costs In the third quarter of Fiscal 2022, we incurred $11.6
million in costs from the pursuit of an acquisition that failed to materialize.
Of this amount, $8.4 million related to realized foreign currency exchange
losses. Although the majority of the target company's sales were made in the
U.S., the target company's foreign domicile required us to convert funds from
U.S. dollars to complete the transaction. Following that conversion, a
significant strengthening of the U.S. dollar relative to the target company's
currency resulted in the foreign currency exchange loss upon conversion back
into U.S. dollars following the failure of the deal.


Acquisition consideration adjustment In connection with an acquisition completed
in Fiscal 2012, the company agreed to make the sellers whole for certain taxes
incurred by the sellers on the sale. In the second quarter of Fiscal 2021, there
was a tax determination that the sellers owed additional taxes, which we have
appealed. If the appeal is unsuccessful, the company estimates that it will owe
the sellers approximately $3.4 million, and the company recorded this cost in
the selling, distribution, and administrative expenses line item of the
Condensed Consolidated Statements of Income in the second quarter of Fiscal
2021.


Multi-employer pension plan withdrawal costs On September 22, 2021, the union
participants of the Retail, Wholesale and Department Store Union Fund (the
"RWDSU Fund") at our Birmingham, Alabama plant voted to withdraw from the RWDSU
Fund in the most recent collective bargaining agreement. The union participants
became eligible to participate in the Flowers Foods, Inc. 401(k) Retirement
Savings Plan, beginning on December 1, 2021. This resulted in the recognition of
a pension plan withdrawal liability of $3.3 million (including transition
payments) in our Condensed Consolidated Statements of Income. We made the
transition payments in December of Fiscal 2021 and the withdrawal liability
payment in the first quarter of Fiscal 2022.


Loss on extinguishment of debt On April 8, 2021, we completed the early
redemption of the company's $400.0 million of 4.375% senior notes due 2022 (the
"2022 notes") with proceeds received from the issuance of the company's $500.0
million of 2.400% senior notes due 2031 (the "2031 notes") on March 9, 2021. We
recognized a loss on extinguishment of debt of $16.1 million comprised of a
make-whole cash payment of $15.4 million and the write-off of unamortized debt
discount and debt issuance costs totaling $0.7 million.

                                       35
--------------------------------------------------------------------------------



Executive Overview

Business

Flowers is the second-largest producer and marketer of packaged bakery foods in
the United States ("U.S."). Our principal products include breads, buns, rolls,
snack cakes, and tortillas and are sold under a variety of brand names,
including Nature's Own, Dave's Killer Bread ("DKB"), Wonder, Canyon Bakehouse,
Tastykake, and Mrs. Freshley's. Our brands are among the best known in the U.S.
baking industry. Many of our brands have a major presence in the product
categories in which they compete. We manage our business as one operating
segment.

Flowers' strategic priorities include developing our team, focusing on our
brands, prioritizing our margins, and proactively seeking smart, disciplined
acquisitions in the grain-based foods category. We believe executing on our
strategic priorities will drive future growth and margin expansion and deliver
meaningful shareholder value over time allowing us to achieve our long-term
financial targets of 1% to 2% sales growth, 4% to 6% EBITDA growth, and 7% to 9%
EPS growth.

Highlights

•
Nature's Own is the best-selling loaf bread in the U.S., DKB is the #1 selling
organic brand in the U.S., and Canyon Bakehouse is the #1 selling gluten-free
bread brand in the U.S. (Source: IRI Total US MultiOutlet+C-Store 12 Weeks
Ending 10/9/22)

Our retail sales comprised 78.8% of total sales for the forty weeks ended October 8, 2022 as compared to 79.0% for the forty weeks ended October 9, 2021.

As of November 10, 2022, we operate 45 bakeries, which produce fresh and frozen breads and rolls, as well as snack cakes and tortillas.


We utilize a direct-store-delivery distribution model for fresh bakery foods,
whereby product is sold primarily by a network of independent distributor
partners to retail and foodservice customers with access to more than 85% of the
U.S. population.

We offer nationwide distribution of certain fresh snack cakes and frozen breads and rolls via contract carriers.

We are continuing to focus on optimization initiatives in our procurement, distribution, operations, and administrative functions and the company is projecting savings in the range of $20 million to $30 million from these activities in Fiscal 2022. Additionally, we transitioned into the build phase of our multi-year ERP upgrade project and we continue to implement our digital strategy initiatives as discussed further in the "Transformation Strategy Initiatives" section below.

Impact of the Inflationary Economic Environment, Other Macroeconomic Factors, and COVID-19 on Our Business



We continue to monitor the impact of the inflationary economic environment,
supply chain disruptions, labor shortages, the conflict between Russia and
Ukraine, and the COVID-19 pandemic on our business. Our results through the
third quarter of Fiscal 2022 have continued to benefit from a more optimized
sales mix of branded retail products as compared to pre-pandemic periods. Remote
and hybrid-work arrangements spurred by the pandemic have endured in Fiscal 2022
resulting in greater at-home food consumption than in pre-pandemic periods. We
have experienced significant input cost inflation for commodities and
transportation, and, to a lesser extent, for labor in the current year period
which has partially offset the more optimized sales mix. We expect these
inflationary pressures to continue throughout the remainder of Fiscal 2022. To
mitigate the ongoing cost pressures, we have implemented multiple price
increases in Fiscal 2022.

Additionally, in the latter half of the first quarter and into the second
quarter of Fiscal 2022, we experienced heightened supply chain disruptions which
impacted our ability to procure adequate quantities of certain raw materials and
particularly packaging items, resulting in lower production volumes. Although we
were able to mitigate these packaging shortages earlier than originally
anticipated, our operating results were negatively impacted. These and other
supply chain disruptions could continue to negatively impact production volumes
due to uncertainty in the global and U.S. supply chain. Although the conflict
between Russia and Ukraine has not impacted us directly, we are closely
monitoring its effects on the broader economy, including on the availability and
price of commodities used in or for the production of our products. Disruptions
in our operations, related to factors including, but not limited to, the
procurement of raw materials and packaging items, transport of our products, and
available workforce, have negatively impacted, and could continue to negatively
impact, our operations, results of operations, cash flows, and liquidity.

                                       36
--------------------------------------------------------------------------------


Labor shortages and turnover at some of our bakeries in Fiscal 2021 and during
the forty weeks ended October 8, 2022 hampered production levels. These and
other factors, including, but not limited to, high employment rates and
additional government regulations, may continue to adversely affect labor
availability and labor costs. These challenges may negatively affect our ability
to operate our production lines efficiently or run at full capacity which could
lead to increased labor costs, including additional overtime to meet demand and
higher wage rates to attract and retain workers. An overall labor shortage, lack
of skilled labor, or increased turnover could have a material adverse impact on
the company's operations, results of operations, liquidity, or cash flows.

Our operations may continue to experience disruption due to the continued
uncertainty caused by the pandemic, including but not limited to additional
variants of the COVID-19 virus, new geographic hotspots, changes in the number
of COVID-19 cases, the rate of vaccination within the U.S. population, the
efficacy, or lack thereof, of the vaccines, changes in the global and U.S.
economic environment, supply chain disruptions and labor shortages, and changes
in pandemic safety policies. Our main focus throughout the pandemic has been and
continues to be the health and safety of our team members and independent
distributor partners. We continue to follow the pandemic guidance of the U.S.
Centers for Disease Control and Prevention (CDC).

We believe we have sufficient liquidity to satisfy our cash needs and we continue to execute on our strategic priorities, including our transformation strategy initiatives, as further discussed in the "Liquidity and Capital Resources" sections below.

Summary of Operating Results, Cash Flows and Financial Condition



Sales increased 12.7% for the twelve weeks ended October 8, 2022 compared to the
same quarter in the prior year due to price/mix contributing 17.8%, partially
offset by volume declines of 5.1%. Inflation-driven pricing actions were
partially offset by net volume losses. Targeted sales rationalization
contributed to the softer volumes.

Sales increased 11.2% for the forty weeks ended October 8, 2022 compared to the
same period in the prior year primarily due to inflation-driven pricing actions.
This increase was partially offset by volume declines of 3.8%. Targeted sales
rationalization and production constraints from supply chain disruptions
contributed to the lower volumes. For the forty weeks ended October 8, 2022, our
leading brands, Nature's Own, DKB, and Canyon Bakehouse, continued to perform
well as these brands all experienced double-digit sales growth from positive
price/mix.

Income from operations for the twelve weeks ended October 8, 2022 was $55.5
million compared to $52.1 million in the prior year quarter. Price increases and
decreases in legal settlement and consulting costs drove the increase. These
items were partially offset by significantly higher input and transportation
costs, higher distributor distribution fees, lower production volumes, and the
current year acquisition-related costs and plant closure costs.

Income from operations for the forty weeks ended October 8, 2022 was $239.1
million compared to $241.1 million in the prior year period. Sales increases
from positive pricing actions and decreases in legal settlement costs were more
than offset by considerable input and transportation cost increases, increased
distributor distribution fees, and lower production volumes year over year.

Net income for the twelve weeks ended October 8, 2022 was $40.5 million compared
to $38.9 million in the prior year period. The increase resulted primarily from
greater income from operations, as described above, partially offset by a higher
effective tax rate in the current year quarter.

Net income for the forty weeks ended October 8, 2022 was $179.8 million compared
to $166.9 million in the prior year period. The increase resulted primarily from
the loss on extinguishment of debt in the prior year period.

During the forty weeks ended October 8, 2022, we generated net cash flows from
operations of $291.5 million and invested $128.4 million in capital expenditures
and made a $9.0 million cost-method investment in Base Culture, as further
discussed below. Additionally, we made stock repurchases of $34.6 million and
paid $140.1 million in dividends to our shareholders. During the forty weeks
ended October 9, 2021, we generated net cash flows from operations of $315.2
million, invested $86.7 million in capital expenditures, paid $131.5 million in
dividends to our shareholders and decreased our total indebtedness by $81.9
million. On March 9, 2021, we issued the 2031 notes and used the net proceeds
from the offering to complete the early redemption of our outstanding 2022 notes
and for other debt repayments. At October 8, 2022, all of our outstanding debt
obligations had fixed interest rates.

Late in the first quarter of Fiscal 2022, we increased production capacity for
our organic products by adding a production line at our Henderson, Nevada
bakery. We anticipate this added capacity will allow us to better serve the West
Coast market. In the third quarter of Fiscal 2022, we announced the closure of
the Holsum Bakery in Phoenix, Arizona, as discussed above.

                                       37
--------------------------------------------------------------------------------

During the second quarter of Fiscal 2022, we invested $9.0 million in Base Culture, a Clearwater, Florida-based company with one manufacturing facility. Base Culture's product offerings include better-for-you, gluten-free, and grain-free sliced breads and baked goods and are all-natural, 100% Paleo-certified, kosher-certified, dairy-free, soy-free, and non-GMO verified.

Transformation Strategy Initiatives



In the second half of Fiscal 2020, we launched initiatives to transform our
business operations. The primary goals of these initiatives are: (1) enable a
more agile business model, empowering the organization by fundamentally
redesigning core business processes; (2) embed digital capabilities and
transform the way we engage with our consumers, customers and employees; and (3)
modernize and simplify our application and technology infrastructure landscape,
inclusive of the upgrade of our ERP system. We completed the initial planning
and road mapping phase of the ERP upgrade at the end of Fiscal 2020 and
transitioned into the design phase in early Fiscal 2021 and the build phase at
the beginning of Fiscal 2022.

Digital Strategy Initiatives

Our digital strategy initiatives include investments in digital domains of
e-commerce, autonomous planning, bakery of the future, digital logistics, and
digital sales. In e-commerce, we strive to become a category and market share
leader, engage with the consumer through digital platforms and marketplaces, and
support our retail partners' omnichannel strategies. The autonomous planning
domain encompasses predictive ordering, cost-to-serve modeling, integrated
business planning, and supply and demand forecasting, among other areas. Bakery
of the future involves transforming our current manufacturing processes and
operational visibility to apply industry-leading digital manufacturing tools,
such as real-time performance management and visibility, automation of
repetitive processes, standardization of processes and procedures, and
sensor-based quality monitoring tools to improve consistency and quality.
Digital logistics includes real-time operational visibility, improving our
routing efficiency, and automating the freight bill pay audit process. Finally,
digital sales will focus on improving our sales execution through improved
visibility to in-store activities, streamlined reporting, and improved
collaboration tools across our sales ecosystem.

These digital domains are expected to improve data visibility and efficiencies
while automating many of our processes. When fully implemented, we expect this
work will further our brand efforts, bring us ever closer to the consumer,
increase operational efficiencies, and deliver higher-quality, real-time
insights, which will in turn enable more predictive business decision-making. We
transitioned into the implementation phase for the e-commerce, autonomous
planning, and bakery of the future domains and selected two bakeries for the
pilot program for bakery of the future and autonomous planning in Fiscal 2021.
To date, we have rolled out these programs to more than twelve bakeries and will
continue to invest in these new ways of working.

ERP Upgrade



This initiative includes upgrading our information system platform and is
expected to improve data management and efficiencies while automating many of
our processes. During the first quarter of Fiscal 2021, we engaged a leading,
global consulting firm to assist us in planning and implementing the upgrade of
our ERP platform and serve as the system integrator for the project. We
transitioned into the build phase of the project in the beginning of Fiscal
2022.

We expect the transformation strategy initiatives to require significant capital
investment and expense over the next several years. We currently anticipate the
upgrade of our ERP system will cost approximately $275 million (of which
approximately 40% is anticipated to be capitalized) and anticipate the upgrade
to be completed in 2026. As of October 8, 2022, we have incurred costs related
to the project of approximately $125 million. Costs related to the digital
initiatives are more fluid and cannot be estimated.

CRITICAL ACCOUNTING POLICIES:



Our financial statements are prepared in accordance with GAAP. These principles
are numerous and complex. Our significant accounting policies are summarized in
the Form 10-K. In many instances, the application of GAAP requires management to
make estimates or to apply subjective principles to particular facts and
circumstances. A variance in the estimates used or a variance in the application
or interpretation of GAAP could yield a materially different accounting result.
Refer to the Form 10-K for a discussion of the areas where we believe that the
estimates, judgments or interpretations that we have made, if different, could
yield the most significant differences in our financial statements. There have
been no significant changes to our critical accounting policies from those
disclosed in the Form 10-K.

                                       38
--------------------------------------------------------------------------------

RESULTS OF OPERATIONS:



Results of operations, expressed as a percentage of sales and the dollar and
percentage change from period to period, for the twelve and forty weeks ended
October 8, 2022 and October 9, 2021, respectively, are set forth in the tables
below (dollars in thousands):

                                                                      For the Twelve Weeks Ended
                                                                                 Percentage of Sales               Increase (Decrease)
                                                                                                 October 9,
                              October 8, 2022       October 9, 2021       October 8, 2022           2021           Dollars           %
Sales                        $       1,158,169     $       1,027,800                 100.0             100.0     $    130,369        12.7

Materials, supplies, labor
and other production costs
(exclusive of depreciation
and
 amortization shown
separately below)                      615,621               515,078                  53.2              50.1          100,543        19.5
Selling, distribution and
administrative expenses                447,363               426,575                  38.6              41.5           20,788         4.9
Plant closure costs and
impairment of assets                     6,835                     -                   0.6                 -            6,835          NM
Recovery on inferior
ingredients                                  -                  (950 )                   -              (0.1 )            950          NM
Multi-employer pension
plan withdrawal costs                        -                 3,300                     -               0.3           (3,300 )        NM
Depreciation and
amortization                            32,899                31,680                   2.8               3.1            1,219         3.8
Income from operations                  55,451                52,117                   4.8               5.1            3,334         6.4
Other components of net
periodic pension and
  postretirement benefit
plans credit                              (178 )                 (94 )                (0.0 )            (0.0 )            (84 )        NM
Interest expense, net                    1,342                 1,311                   0.1               0.1               31         2.4
Income before income taxes              54,287                50,900                   4.7               5.0            3,387         6.7
Income tax expense                      13,759                12,048                   1.2               1.2             1711        14.2
Net income                   $          40,528     $          38,852                   3.5               3.8     $      1,676         4.3
Comprehensive income         $          46,489     $          34,909                   4.0               3.4     $     11,580        33.2



                                                                      For the Forty Weeks Ended
                                                                                 Percentage of Sales               Increase (Decrease)
                                                                                                 October 9,
                              October 8, 2022       October 9, 2021       October 8, 2022           2021           Dollars           %
Sales                        $       3,723,152     $       3,347,277                 100.0             100.0     $    375,875        11.2
Materials, supplies, labor
and other production costs
  (exclusive of
depreciation and
amortization shown
  separately below)                  1,926,297             1,662,716                  51.7              49.7          263,581        15.9
Selling, distribution and
administrative expenses              1,440,665             1,336,255                  38.7              39.9          104,410         7.8
Plant closure costs and
impairment of assets                     7,825                     -                   0.2                 -            7,825          NM
Recovery on inferior
ingredients                                  -                  (828 )                   -              (0.0 )            828          NM
Multi-employer pension
plan withdrawal costs                        -                 3,300                     -               0.1           (3,300 )        NM
Depreciation and
amortization                           109,244               104,685                   2.9               3.1            4,559         4.4
Income from operations                 239,121               241,149                   6.4               7.2           (2,028 )      (0.8 )
Other components of net
periodic pension and
  postretirement benefit
plans credit                              (594 )                (312 )                (0.0 )            (0.0 )           (282 )        NM
Interest expense, net                    4,947                 6,582                   0.1               0.2           (1,635 )     (24.8 )
Loss on extinguishment of
debt                                         -                16,149                     -               0.5          (16,149 )        NM
Income before income taxes             234,768               218,730                   6.3               6.5           16,038         7.3
Income tax expense                      54,971                51,865                   1.5               1.5            3,106         6.0
Net income                   $         179,797     $         166,865                   4.8               5.0     $     12,932         7.7
Comprehensive income         $         178,005     $         163,188                   4.8               4.9     $     14,817         9.1

NM - the computation is not meaningful.

Percentages may not add due to rounding.


                                       39
--------------------------------------------------------------------------------

TWELVE WEEKS ENDED OCTOBER 8, 2022 COMPARED TO TWELVE WEEKS ENDED OCTOBER 9, 2021

Sales (dollars in thousands)



                                                                   For the Twelve Weeks Ended
                                                                              Percentage of Sales                  Increase (Decrease)
                        October 8, 2022       October 9, 2021       October 8, 2022         October 9, 2021        Dollars           %
Branded retail         $         748,401     $         688,995                  64.6                    67.0     $     59,406         8.6
Store branded retail             163,937               124,639                  14.2                    12.1           39,298        31.5
Non-retail and other             245,831               214,166                  21.2                    20.9           31,665        14.8
Total                  $       1,158,169     $       1,027,800                 100.0                   100.0     $    130,369        12.7

(The table above presents certain sales by category that have been reclassified from amounts previously reported to conform to the current period presentation.)

The change in sales was generally attributable to the following:



Percentage Point Change in Sales Attributed to:
Pricing/mix                                         17.8
Volume                                              (5.1 )
Total percentage change in sales                    12.7



Sales increased significantly quarter over quarter due to positive pricing
actions implemented in the latter half of Fiscal 2021 and during the first three
quarters of Fiscal 2022 to mitigate considerable cost inflation, partially
offset by volume losses. Year over year sales comparisons for store branded and
non-retail and other sales benefitted from price increases that took place
primarily in the current year, whereas branded retail sales were lapping prior
year price increases. Volume decreases in branded retail and non-retail and
other sales were partially offset by volume growth in store branded retail
products. We continued to execute on our portfolio strategy of shifting more of
our sales to higher margin, value-added branded retail products. This shift,
combined with supply chain disruptions and labor shortages, contributed to the
volume decreases. The promotional environment has remained relatively stable in
the third quarter of Fiscal 2022 as compared to the same quarter in the prior
year, however, this trend may not continue in future periods.

Branded retail sales increased 8.6% quarter over quarter due to favorable
price/mix resulting from inflation-driven pricing actions and improved
promotional efficiency, partially offset by volume declines. The largest volume
declines occurred in branded cake, branded traditional loaf breads, and branded
buns and rolls. Branded cake volumes declined due to targeted sales
rationalization and the impact of supply chain disruptions and labor shortages
during the current year quarter. Sales of our leading brands, Nature's Own, DKB,
and Canyon Bakehouse, continued to perform well benefiting from inflation-driven
price increases, however, inflationary impacts on consumer spending and, to a
lesser extent, supply chain constraints, pressured volumes.

Store branded retail sales were significantly higher quarter over quarter due to
price increases implemented to mitigate inflationary pressures and volume growth
resulting from trade down from branded retail to store branded retail products,
net of targeted sales rationalization. Sales of our store branded retail
products had been declining prior to the pandemic and we experienced an
acceleration of this trend during the last two fiscal years. This trend started
to reverse in the second quarter of Fiscal 2022 and continued to expand in the
third quarter of Fiscal 2022 partly due to the inflation-driven price increases
and, to a much lesser extent, consumers shifting from branded retail to store
branded retail products. However, store branded retail sales continue to
comprise a smaller portion of our total sales mix as compared to pre-pandemic
levels.

Non-retail sales increased quarter over quarter from positive price/mix due to
inflation-driven pricing actions, partially offset by volume declines.
Foodservice drove most of the volume decrease. Targeted sales rationalization,
including exiting certain low margin business, and production constraints from
supply chain disruptions contributed to the lower volumes.

                                       40
--------------------------------------------------------------------------------

Materials, Supplies, Labor and Other Production Costs (exclusive of depreciation and amortization shown separately; as a percent of sales)



                                                      For the Twelve Weeks Ended                  Increase
                                               October 8, 2022           October 9, 2021       (Decrease) as a
Line Item Component                              % of Sales                % of Sales            % of Sales

Ingredients and packaging                                  32.9                      28.1                   4.8
Workforce-related costs                                    13.5                      14.9                  (1.4 )
Other                                                       6.8                       7.1                  (0.3 )
Total                                                      53.2                      50.1                   3.1



Materials, supplies, labor and other production costs as a percent of sales rose
sharply quarter over quarter due to considerable input cost inflation, partially
mitigated by inflation-driven pricing actions. In the current year quarter,
ingredient and packaging costs continued to be impacted by the decades-high
inflationary environment and these cost increases outpaced the sales price
increases. Additionally, reduced outside purchases of product (sales with no
associated ingredient costs) and sharp increases in egg prices as a result of
the avian influenza outbreak earlier this year contributed to the higher
ingredient and packaging costs. We anticipate ingredient and packaging costs to
remain volatile and egg prices to remain a headwind for the remainder of Fiscal
2022. Although workforce-related costs did not increase at the same rate as the
sales price increases, the competitive labor market combined with lower
production volumes continued to impact our operations and we expect this trend
to continue. Lower employee fringe costs also contributed to the decrease in
workforce-related costs as a percent of sales. The decrease in the Other line
item mostly reflects lower outside purchases of product, partially offset by
reduced manufacturing efficiencies. We expect similar challenges could occur as
a result of uncertainty in the global and U.S. supply chain.

Prices of ingredients and packaging materials fluctuate and we continually
monitor these markets. Ingredient and packaging costs are currently experiencing
significant volatility and are expected to remain volatile for the remainder of
Fiscal 2022. The cost of these inputs has fluctuated widely, and may continue to
so, due to government policy and regulation, weather conditions, domestic and
international demand, or other unforeseen circumstances. We enter into forward
purchase agreements and other financial instruments to manage the impact of
volatility in certain raw material prices. Any decrease in the availability of
these agreements and instruments could increase the price of these raw materials
and significantly affect our earnings.

Selling, Distribution and Administrative Expenses (as a percent of sales)



                                                      For the Twelve Weeks Ended                  Increase
                                               October 8, 2022           October 9, 2021       (Decrease) as a
Line Item Component                              % of Sales                % of Sales            % of Sales

Workforce-related costs                                    10.3                      11.1                  (0.8 )
Distributor distribution fees                              14.5                      14.9                  (0.4 )
Other                                                      13.8                      15.5                  (1.7 )
Total                                                      38.6                      41.5                  (2.9 )



Price increases in excess of wage inflation and lower employee fringe benefit
costs in the current year quarter resulted in lower workforce-related costs as a
percent of sales. Distributor distribution fees decreased as a percent of sales
primarily due to a smaller portion of our sales being made through IDPs. The
decrease in the Other line item reflects the $17.6 million reduction in legal
settlement and related costs and reduced consulting costs, net of the $11.6
million acquisition-related costs in the current year period. Transportation
cost increases were mostly offset by sales price increases. See the "Matters
Affecting Comparability" section above for a discussion of the project-related
consulting costs, legal settlements and related costs, and the current year
acquisition-related costs.

Plant Closure Costs and Impairment of Assets, Recovery on Inferior Ingredients, and Multi-Employer Pension Plan Withdrawal Costs

Refer to the discussion in the "Matters Affecting Comparability" section above regarding these items.

Depreciation and Amortization Expense



Depreciation and amortization expense decreased as a percent of sales due to
price increases implemented during Fiscal 2022, but increased in dollars mainly
due to assets we have placed in service and increased depreciation related to
twenty-seven leased warehouses purchased at the end of Fiscal 2021, two of which
were moved to held for sale in the first quarter of Fiscal 2022.

                                       41
--------------------------------------------------------------------------------

Income from Operations



Income from operations decreased as a percent of sales for the twelve weeks
ended October 8, 2022 compared to the twelve weeks ended October 9, 2021 mostly
due to substantial input cost inflation, partially offset by inflation-driven
sales price increases and lower selling, distribution, and administrative
expenses as a percent of sales.

Net Interest Expense

Net interest expense was relatively consistent with the prior year quarter as a percent of sales and in dollars.

Income Tax Expense



The effective tax rate for the twelve weeks ended October 8, 2022 was 25.3%
compared to 23.7% in the prior year quarter. The increase in the rate quarter
over quarter was primarily due to larger net favorable discrete items related to
tax credits in the prior year quarter. For both periods presented, the primary
differences in the effective rate and the statutory rate were state income taxes
which includes the recognition of a discrete benefit related to state tax
credits.

Comprehensive Income



The increase in comprehensive income quarter over quarter resulted primarily
from changes in the fair value of derivatives and higher net income period over
period.


FORTY WEEKS ENDED OCTOBER 8, 2022 COMPARED TO FORTY WEEKS ENDED OCTOBER 9, 2021

Sales (dollars in thousands)


                                                                       Forty Weeks Ended
                                                                              Percentage of Sales                  Increase (Decrease)
                        October 8, 2022       October 9, 2021       October 8, 2022         October 9, 2021        Dollars           %
Branded retail         $       2,440,500     $       2,225,224                  65.5                    66.5     $    215,276         9.7
Store branded retail             494,749               418,161                  13.3                    12.5           76,588        18.3
Non-retail and other             787,903               703,892                  21.2                    21.0           84,011        11.9
Total                  $       3,723,152     $       3,347,277                 100.0                   100.0     $    375,875        11.2

(The table above presents certain sales by category that have been reclassified from amounts previously reported to conform to the current period presentation.)

The change in sales was generally attributable to the following:



Percentage Point Change in Sales Attributed to:
Pricing/mix                                         15.0
Volume                                              (3.8 )
Total percentage change in sales                    11.2



Sales increased significantly year over year mainly due to inflation-driven
pricing actions implemented to mitigate rising operating costs, partially offset
by volume declines across all three sales categories. We continue to execute on
our portfolio strategy to shift more of our sales to higher margin, value-added
branded retail products and this shift, combined with supply chain disruptions
and labor shortages, contributed to the lower volumes. The promotional
environment has remained relatively stable in the first three quarters of Fiscal
2022 as compared to the same period in the prior year, however, this trend may
not continue in future periods.

Branded retail sales increased year over year due to favorable price/mix
resulting from price increases and improved promotional efficiency, partially
offset by volume declines, most notably in branded cake items and branded
traditional loaf bread products. Branded cake volumes were negatively impacted
by targeted sales rationalization, supply chain disruptions, and labor shortages
during the current year period. Sales of our leading brands, Nature's Own, DKB,
and Canyon Bakehouse, all experienced double-digit sales growth driven by
inflation-driven price increases and, to a much lesser extent, volume growth,
although volumes were pressured by the impact of supply chain disruptions.

                                       42
--------------------------------------------------------------------------------


Store branded retail sales increased considerably year over year due to price
increases implemented to mitigate inflationary pressures. Volumes declined
slightly due to targeted sales rationalization and supply chain disruptions,
partially offset by the impact of consumers shifting more of their purchases
from branded retail products to store branded products, particularly in white
loaf breads.

Non-retail sales increased year over year from positive price/mix due to
inflation-driven pricing actions, partially offset by volume declines. Volume
declines in foodservice, fast food, and co-manufactured items drove the decrease
and were partially offset by volume increases in vending products. Targeted
sales rationalization as well as production constraints from supply chain
disruptions contributed to the lower volumes.

We anticipate our Fiscal 2022 sales will be higher than Fiscal 2021 sales due to
pricing actions taken at the beginning of the first quarter of Fiscal 2022 and
additional price increases implemented through the second and third quarters of
Fiscal 2022.

Materials, Supplies, Labor and Other Production Costs (exclusive of depreciation and amortization shown separately; as a percent of sales)



                                                   For the Forty Weeks Ended                   Increase
                                           October 8, 2022           October 9, 2021        (Decrease) as a
Line item component                          % of sales                 % of sales            % of sales
Ingredients and packaging                              31.6                       27.7                   3.9
Workforce-related costs                                13.7                       14.8                  (1.1 )
Other                                                   6.4                        7.2                  (0.8 )
Total                                                  51.7                       49.7                   2.0



Materials, supplies, labor and other production costs as a percent of sales
increased significantly year over year due to considerable input cost inflation.
In Fiscal 2022, inflation impacted all ingredient and packaging items, and most
significantly for flour costs, which outpaced the sales price increases.
Additionally, increases in finished goods inventory period over period resulted
in higher ingredient and packaging costs. We anticipate input costs to remain
volatile for the remainder of Fiscal 2022. Although workforce-related costs did
not increase at the same rate as the sales price increases, the competitive
labor market continues to impact our operations and we expect this trend to
continue. The Other line item reflects the impact of timing differences of the
sell-through of product inventories and reduced outside purchases of product,
net of reduced manufacturing efficiencies and lower production volumes. Similar
to workforce-related costs, other costs did not increase at the same rate as the
sales price increases. In the latter half of the first quarter of Fiscal 2022,
we experienced heightened supply chain disruptions which impacted our ability to
procure adequate quantities of certain raw materials and packaging items
contributing to lower production volumes. We effectively navigated these
challenges faster than originally anticipated, although with more costly inputs,
partially mitigating the negative impact to our operating results. We expect
these challenges to continue as a result of uncertainty in the global and U.S.
supply chain.

Prices of ingredients and packaging materials fluctuate and we continually
monitor these markets. Ingredient and packaging costs are currently experiencing
significant volatility and are expected to remain volatile for the remainder of
Fiscal 2022. The cost of these inputs has fluctuated widely during the current
year, and may continue to so, due to government policy and regulation, weather
conditions, domestic and international demand, or other unforeseen
circumstances. We enter into forward purchase agreements and other financial
instruments to manage the impact of volatility in certain raw material prices.
Any decrease in the availability of these agreements and instruments could
increase the price of these raw materials and significantly affect our earnings.

Selling, Distribution and Administrative Expenses (as a percent of sales)



                                                   For the Forty Weeks Ended                   Increase
                                           October 8, 2022           October 9, 2021        (Decrease) as a
Line item component                          % of sales                 % of sales            % of sales
Workforce-related costs                                10.8                       11.3                  (0.5 )
Distributor distribution fees                          14.7                       15.0                  (0.3 )
Other                                                  13.2                       13.6                  (0.4 )
Total                                                  38.7                       39.9                  (1.2 )



Price increases we have implemented and lower employee fringe benefit costs in
the current year period more than offset wage inflation rates resulting in lower
workforce-related costs as a percent of sales. Distributor distribution fees
decreased as a percent of sales primarily due to a smaller portion of our sales
being made through IDPs. However, this decrease was more than offset by the rise
in transportation costs which is reflected in the Other line item. The decrease
in the Other line item reflects the $15.6 million decrease in legal settlements
and related costs, the $3.4 million prior year acquisition consideration
adjustment, and reduced marketing

                                       43
--------------------------------------------------------------------------------

investments period over period. Partially offsetting these items were $11.6
million of acquisition-related costs incurred in the current year period and
higher transportation costs. See the "Matters Affecting Comparability" section
above for a discussion of legal settlements and related costs, the prior year
acquisition consideration adjustment, and acquisition-related costs.

Plant Closure Costs and Impairment of Assets, Recovery on Inferior Ingredients, and Multi-Employer Pension Plan Withdrawal Costs

Refer to the discussion in the "Matters Affecting Comparability" section above regarding these items.

Depreciation and Amortization Expense



Depreciation and amortization expense decreased as a percent of sales due to
price increases implemented during the forty weeks ended October 8, 2022, but
increased in dollars mainly due to assets placed in service and increased
depreciation related to twenty-seven leased warehouses purchased at the end of
Fiscal 2021, two of which were moved to held for sale in the first quarter of
Fiscal 2022.

Income from Operations

Income from operations decreased as a percent of sales for the forty weeks ended
October 8, 2022 compared to the forty weeks ended October 9, 2021 mostly due to
substantial input cost inflation, partially offset by sales increases and lower
selling, distribution, and administrative expenses as a percent of sales, as
discussed above.

Net Interest Expense

Net interest expense (exclusive of the portion related to the loss on
extinguishment of debt in the prior year period discussed below) decreased in
dollars and as a percent of sales year over year due to lower average amounts
outstanding under our borrowing arrangements and the lower interest rate on the
2031 notes as compared to the 2022 notes which were redeemed in the first
quarter of Fiscal 2021. Lower interest income year over year partially offset
the decrease in net interest expense.

Loss on Extinguishment of Debt

In the first quarter of Fiscal 2021, we completed the redemption of the outstanding 2022 notes and incurred a loss of $16.1 million due to the make-whole provision of $15.4 million and the write-off of unamortized debt discount and debt issuance costs totaling $0.7 million as further discussed in the "Matters Affecting Comparability" section above.

Income Tax Expense



The effective tax rate for the forty weeks ended October 8, 2022 was 23.4%
compared to 23.7% in the prior year period. The decrease in the rate was
primarily due to favorable windfalls on stock-based compensation recorded
discretely in the current year period. For the current year period, the primary
differences in the effective rate and the statutory rate were state income taxes
including the recognition of discrete tax credits and windfalls on stock-based
compensation. The primary differences in the effective rate and statutory rate
for the prior year period were state income taxes including the recognition of
discrete tax credits.

Comprehensive Income

The increase in comprehensive income year over year resulted primarily from increased net income and changes in the fair value of derivatives.

LIQUIDITY AND CAPITAL RESOURCES:

Strategy and Update on Impact of the Inflationary Economic Environment, Other Macroeconomic Factors, and COVID-19 on Our Business



We believe our ability to consistently generate cash flows from operating
activities to meet our liquidity needs is one of our key financial strengths.
Furthermore, we strive to maintain a conservative financial position as we
believe it allows us flexibility to make investments and acquisitions and is a
strategic competitive advantage. Currently, our liquidity needs arise primarily
from working capital requirements, capital expenditures, and obligated debt
repayments. We believe we currently have access to available funds and financing
sources to meet our short and long-term capital requirements. The company's
strategy for use of its excess cash flows includes:

implementing our strategic priorities, including our transformation strategy initiatives;

paying dividends to our shareholders;


                                       44
--------------------------------------------------------------------------------

maintaining a conservative financial position;

making strategic acquisitions; and

repurchasing shares of our common stock.



Although there has been no material adverse impact on the company's results of
operations, liquidity or cash flows for the forty weeks ended October 8, 2022,
volatility in global and U.S. economic environments, including as a result of,
among other things, the inflationary economic environment, supply chain
disruptions, labor shortages, the conflict between Russia and Ukraine, and the
COVID-19 pandemic on our business, could significantly impact our ability to
generate future cash flows and we continue to evaluate these various potential
business risks. Those potential risks include the possibility of future economic
downturns that could result in a significant shift away from our branded retail
products to store branded products, supply chain disruptions that have impacted,
and could continue to impact, the procurement of raw materials and packaging
items, the workforce available to us, and our ability to implement additional
pricing actions to offset rising inflation.

In light of the potential risks detailed above, the company has taken actions to
safeguard its capital position. We continue to maintain higher levels of cash on
hand compared to pre-pandemic levels and in the first quarter of Fiscal 2021
issued the 2031 notes and used the net proceeds from the offering to redeem in
full the outstanding 2022 notes, extending the earliest maturity date of our
non-revolving debt to 2026. Additionally, we repaid the outstanding balances on
both the accounts receivable securitization facility (the "facility") and the
credit facility (the "credit facility") with proceeds from the issuance of the
2031 notes and from cash flows from operations. The macroeconomic-related
factors discussed above remain fluid and the future impact on the company's
business, results of operations, liquidity or capital resources cannot be
reasonably estimated with any degree of certainty. If the company experienced a
significant reduction in revenues, the company would have additional
alternatives to maintain liquidity, including amounts available on our debt
facilities, capital expenditure reductions, adjustments to its capital
allocation policy, and cost reductions. Although we do not currently anticipate
a need, we also believe that we could access the capital markets to raise
additional funds. We believe that we have sufficient liquidity on hand to
continue business operations during the pandemic and the volatile global and
U.S. economic environments. The company had total available liquidity of $864.3
million as of October 8, 2022, consisting of cash on hand and the available
balances under the credit facility and the facility.

Liquidity Discussion for the Forty Weeks Ended October 8, 2022 and October 9, 2021



Cash and cash equivalents were $172.7 million at October 8, 2022 and $185.9
million at January 1, 2022, significantly higher than historical pre-pandemic
levels. The cash and cash equivalents were derived from the activities presented
in the tables below (amounts in thousands):

© Edgar Online, source Glimpses