-
Achieved a record for any first fiscal quarter with a
December 2012 quarter Adjusted EBITDA of$176 million and LTM Adjusted EBITDA of$812 million with the leverage ratio (net debt/Adjusted EBITDA) at 4.9x, a reduction of 1.1x from theDecember 2011 quarter -
Operating EBITDA increased 5 percent and Operating EBITDA margin
increased to 16.1 percent from 14.4 percent in the
December 2011 quarter -
Announced the intention to obtain commitments for
$1 billion of First Lien Senior Secured Term Loans to redeem the Company’s Second Priority Senior Secured Floating Notes due 2014, First Priority Senior Secured Floating Rate Notes due 2015, and 10¼% Senior Subordinated Notes due 2016 -
Adjusted net income (loss) per share of
$0.08 for the quarter compared to($0.05) in theDecember 2011 quarter -
Adjusted free cash flow of
$44 million for theDecember 2012 quarter
“Berry achieved an Operating EBITDA record for any December quarter,
despite the continuation of challenges related to the overall state of
the economy,” said
For the quarter ended
Quarterly Period Ended (Unaudited) | |||||||||||||||||||
Net sales (in millions) | December 29, 2012 | December 31, 2011 | $Change | % Change | |||||||||||||||
Rigid Open Top | $ | 259 | $ | 287 | $ | (28 | ) | (10 | %) | ||||||||||
Rigid Closed Top | 313 | 347 | (34 | ) | (10 | %) | |||||||||||||
Rigid Packaging | 572 | 634 | (62 | ) | (10 | %) | |||||||||||||
Engineered Materials | 325 | 328 | (3 | ) | (1 | %) | |||||||||||||
Flexible Packaging | 175 | 175 | — | — | |||||||||||||||
Total Net Sales | $ | 1,072 | $ | 1,137 | $ | (65 | ) | (6 | %) | ||||||||||
Capital Structure and Adjusted Free Cash Flow
During the
December 29, |
September 29, |
|||||||||||
(in millions) (Unaudited) | ||||||||||||
Term loan | $ | 1,134 | $ | 1,134 | ||||||||
Revolving line of credit | 44 | 73 | ||||||||||
First Priority Senior Secured Floating Rate Notes | 681 | 681 | ||||||||||
8¼% First Priority Notes | 370 | 370 | ||||||||||
Second Priority Senior Secured Floating Rate Notes | 210 | 210 | ||||||||||
9½% Second Priority Notes |
500 | 500 | ||||||||||
Senior Unsecured Term Loan | 18 | 39 | ||||||||||
9¾% Second Priority Notes |
800 | 800 | ||||||||||
10¼% Senior Subordinated Notes |
127 | 127 | ||||||||||
11% Senior Subordinated Notes | — | 455 | ||||||||||
Debt discount, net | (8 | ) | (9 | ) | ||||||||
Capital leases and other | 99 | 91 | ||||||||||
Cash and cash equivalents | (32 | ) | (87 | ) | ||||||||
Net Debt | $ | 3,943 | $ | 4,384 | ||||||||
Outlook
“For our
Investor Conference Call
The Company will host a conference
call on
About
Forward Looking Statements
Statements in this release
that are not historical, including statements relating to the expected
future performance of the Company, are considered “forward looking” and
are presented pursuant to the safe harbor provisions of the Securities
Litigation Reform Act of 1995. You can identify forward-looking
statements because they contain words such as “believes,” “expects,”
“may,” “will,” “should,” “would,” “could,” “seeks,” “approximately,”
“intends,” “plans,” “estimates,” or “anticipates” or similar expressions
that relate to our strategy, plans or intentions. All statements
we make relating to our estimated and projected earnings, margins,
costs, expenditures, cash flows, growth rates and financial results or
to our expectations regarding future industry trends are forward-looking
statements. In addition, we, through our senior management, from
time to time make forward-looking public statements concerning our
expected future operations and performance and other developments. These
forward-looking statements are subject to risks and uncertainties that
may change at any time, and, therefore, our actual results may differ
materially from those that we expected. We derive many of our
forward-looking statements from our operating budgets and forecasts,
which are based upon many detailed assumptions. While we believe
that our assumptions are reasonable, we caution that it is very
difficult to predict the impact of known factors, and it is impossible
for us to anticipate all factors that could affect our actual results.
All forward-looking statements are based upon information available
to us on the date of this release.
Important factors that could cause actual results to differ
materially from our expectations, which we refer to as cautionary
statements, are disclosed under “Risk Factors” and elsewhere in our
Annual Report on Form 10-K filed with the
We caution you that the foregoing list of important factors may not contain all of the material factors that are important to you. In addition, in light of these risks and uncertainties, the matters referred to in the forward-looking statements contained in this release may not in fact occur. Accordingly, readers should not place undue reliance on those statements. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.
Berry Plastics Group, Inc. Consolidated Statements of Operations (Unaudited) (in millions, except per share data) |
||||||||||||
Quarterly Period Ended | ||||||||||||
December 29, |
December 31, |
|||||||||||
Net sales | $ | 1,072 | $ | 1,137 | ||||||||
Costs and expenses: | ||||||||||||
Cost of goods sold | 895 | 985 | ||||||||||
Selling, general and administrative | 77 | 72 | ||||||||||
Amortization of intangibles | 27 | 28 | ||||||||||
Restructuring and impairment charges | 5 | 23 | ||||||||||
Operating income | 68 | 29 | ||||||||||
Debt extinguishment | 16 | — | ||||||||||
Other income | (3 | ) | (4 | ) | ||||||||
Interest expense | 70 | 83 | ||||||||||
Loss before income taxes | (15 | ) | (50 | ) | ||||||||
Income tax benefit | (5 | ) | (19 | ) | ||||||||
Net loss | $ | (10 | ) | $ | (31 | ) | ||||||
Net loss per share: | ||||||||||||
Basic | $ | (0.09 | ) | $ | (0.37 | ) | ||||||
Diluted | (0.09 | ) | (0.37 | ) | ||||||||
Weighted-average number of shares outstanding: | ||||||||||||
(in thousands) | ||||||||||||
Basic | 111,352 | 83,851 | ||||||||||
Diluted | 111,352 | 83,851 | ||||||||||
Berry Plastics Group, Inc. Condensed Consolidated Balance Sheets (in millions) |
||||||||||||
December 29, |
September 29, |
|||||||||||
(unaudited) | ||||||||||||
Assets: | ||||||||||||
Cash and cash equivalents | $ | 32 | $ | 87 | ||||||||
Accounts receivable, net | 396 | 455 | ||||||||||
Inventories | 551 | 535 | ||||||||||
Other current assets | 216 | 156 | ||||||||||
Property, plant and equipment, net | 1,223 | 1,216 | ||||||||||
Goodwill, intangibles assets and other deferred costs | 2,632 | 2,657 | ||||||||||
Total assets | $ | 5,050 | $ | 5,106 | ||||||||
Liabilities and stockholders' deficit | ||||||||||||
Current liabilities, excluding debt | 670 | 606 | ||||||||||
Current and long-term debt | 3,975 | 4,471 | ||||||||||
Other liabilities | 718 | 481 | ||||||||||
Redeemable shares | — | 23 | ||||||||||
Stockholders’ deficit | (313 | ) | (475 | ) | ||||||||
Total liabilities and stockholders' deficit | $ | 5,050 | $ | 5,106 | ||||||||
Berry Plastics Group, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) (in millions) |
||||||||||||
Quarterly Period Ended | ||||||||||||
December 29, |
December 31, |
|||||||||||
Net cash from operating activities | $ | 87 | $ | 89 | ||||||||
Cash flows from investing activities: | ||||||||||||
Additions to property, plant and equipment | (45 | ) | (45 | ) | ||||||||
Proceeds from sale of assets | 2 | 8 | ||||||||||
Acquisitions of business, net of cash acquired | (20 | ) | — | |||||||||
Net cash from investing activities | (63 | ) | (37 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from long-term borrowings | 1 | — | ||||||||||
Repayment of long-term borrowings | (509 | ) | (65 | ) | ||||||||
Debt repurchase premium | (13 | ) | — | |||||||||
Proceeds from issuance of common stock | 4 | — | ||||||||||
Proceeds from initial public stock offering | 438 | — | ||||||||||
Net cash from financing activities | (79 | ) | (65 | ) | ||||||||
Effect of exchange rate changes on cash | — | — | ||||||||||
Net change in cash and cash equivalents | (55 | ) | (13 | ) | ||||||||
Cash and cash equivalents at beginning of period | 87 | 42 | ||||||||||
Cash and cash equivalents at end of period | $ | 32 | $ | 29 | ||||||||
Berry Plastics Group, Inc. Condensed Consolidated Financial Statements Segment Information (Unaudited) (in millions) |
||||||||||||
Quarterly Period Ended | ||||||||||||
December 29, |
December 31, |
|||||||||||
Net sales: | ||||||||||||
Rigid Open Top | $ | 259 | $ | 287 | ||||||||
Rigid Closed Top | 313 | 347 | ||||||||||
Rigid Packaging | $ | 572 | $ | 634 | ||||||||
Engineered Materials | 325 | 328 | ||||||||||
Flexible Packaging | 175 | 175 | ||||||||||
Total | $ | 1,072 | $ | 1,137 | ||||||||
Operating income (loss): | ||||||||||||
Rigid Open Top | $ | 27 | $ | 31 | ||||||||
Rigid Closed Top | 18 | 3 | ||||||||||
Rigid Packaging | $ | 45 | $ | 34 | ||||||||
Engineered Materials | 24 | 2 | ||||||||||
Flexible Packaging | (1 | ) | (7 | ) | ||||||||
Total | $ | 68 | $ | 29 | ||||||||
Depreciation and amortization: | ||||||||||||
Rigid Open Top | $ | 23 | $ | 22 | ||||||||
Rigid Closed Top | 32 | 35 | ||||||||||
Rigid Packaging | $ | 55 | $ | 57 | ||||||||
Engineered Materials | 18 | 17 | ||||||||||
Flexible Packaging | 14 | 15 | ||||||||||
Total | $ | 87 | $ | 89 | ||||||||
Restructuring and impairment charges: | ||||||||||||
Rigid Open Top | $ | 1 | $ | — | ||||||||
Rigid Closed Top | 2 | 5 | ||||||||||
Rigid Packaging | $ | 3 | $ | 5 | ||||||||
Engineered Materials | 1 | 18 | ||||||||||
Flexible Packaging | 1 | — | ||||||||||
Total | $ | 5 | $ | 23 | ||||||||
Other operating expenses: | ||||||||||||
Rigid Open Top | $ | 2 | $ | 2 | ||||||||
Rigid Closed Top | 5 | 14 | ||||||||||
Rigid Packaging | $ | 7 | $ | 16 | ||||||||
Engineered Materials | 3 | (1 | ) | |||||||||
Flexible Packaging | 3 | 8 | ||||||||||
Total | $ | 13 | $ | 23 | ||||||||
Operating EBITDA: | ||||||||||||
Rigid Open Top | $ | 53 | $ | 55 | ||||||||
Rigid Closed Top | 57 | 57 | ||||||||||
Rigid Packaging | $ | 110 | $ | 112 | ||||||||
Engineered Materials | 46 | 36 | ||||||||||
Flexible Packaging | 17 | 16 | ||||||||||
Total | $ | 173 | $ | 164 | ||||||||
Berry Plastics Group, Inc. Reconciliation Schedules (Unaudited) (in millions, except per share data) |
||||||||||||||||
Quarterly Period Ended |
Four Quarters |
|||||||||||||||
December 29, |
December 31, |
December 29, |
||||||||||||||
Net income (loss) | $ | (10 | ) | $ | (31 | ) | $ | 23 | ||||||||
Add: interest expense | 70 | 83 | 315 | |||||||||||||
Add: income tax expense (benefit) | (5 | ) | (19 | ) | 16 | |||||||||||
EBIT | $ | 55 | 33 | $ | 354 | |||||||||||
Add: depreciation and amortization | 87 | 89 | 353 | |||||||||||||
Add: restructuring and impairment | 5 | 23 | 13 | |||||||||||||
Add: extinguishment of debt | 16 | — | 16 | |||||||||||||
Add: non-cash stock compensation expense | 4 | 1 | 5 | |||||||||||||
Add: other expense | 6 | 18 | 39 | |||||||||||||
Operating EBITDA (1) | $ | 173 | 164 | $ | 780 | |||||||||||
Add: pro forma acquisitions | — | 6 | ||||||||||||||
Add: unrealized cost savings | 3 | 26 | ||||||||||||||
Adjusted EBITDA (1) | $ | 176 | $ | 812 | ||||||||||||
Cash flow from operating activities | $ | 87 | $ | 89 | ||||||||||||
Additions to property, plant, and equipment, net | (43 | ) | (37 | ) | ||||||||||||
Adjusted free cash flow | $ | 44 | $ | 52 | ||||||||||||
Net income (loss) per share-diluted | $ | (0.09 | ) | $ | (0.37 | ) | ||||||||||
Restructuring and impairment charges (net of tax) | 0.03 | 0.17 | ||||||||||||||
Loss on extinguishment of debt (net of tax) | 0.09 | — | ||||||||||||||
Non-cash stock compensation expense (net of tax) | 0.02 | 0.01 | ||||||||||||||
Other expense (net of tax) | 0.03 | 0.14 | ||||||||||||||
Adjusted net income (loss) per share | $ | 0.08 | $ | (0.05 | ) | |||||||||||
(1) Adjusted EBITDA, Adjusted free cash flow, and Adjusted net income should not be considered in isolation or construed as an alternative to our net income (loss) or other measures as determined in accordance with GAAP. In addition, other companies in our industry or across different industries may calculate Adjusted EBITDA, Adjusted free cash flow, and Adjusted net income and the related definitions differently than we do, limiting the usefulness of our calculation of Adjusted EBITDA, Adjusted free cash flow, and Adjusted net income as comparative measures. EBIT, Operating EBITDA, Adjusted EBITDA, Adjusted free cash flow, and Adjusted net income are among the indicators used by the Company’s management to measure the performance of the Company’s operations and thus the Company’s management believes such information may be useful to investors. Such measures are also among the criteria upon which performance-based compensation may be based.
Source:
Berry Plastics Group, Inc.
Investor Contact:
Dustin
Stilwell, 812-306-2964
dustinstilwell@berryplastics.com
or
Media
Contact:
Eva Schmitz, 812-306-2424
evaschmitz@berryplastics.com