-
December 2013 quarter Operating EBITDA of$172 million and LTM Adjusted EBITDA of$801 million -
December 2013 quarter net income of$6 million ($0.05 per diluted share) -
LTM Adjusted free cash flow of
$288 million , representing an 11 percent adjusted free cash flow yield -
Adjusted free cash flow of
$94 million for theDecember 2013 quarter compared to$44 million in theDecember 2012 quarter -
Adjusted net income per share of
$0.18 for theDecember 2013 quarter compared to$0.08 in theDecember 2012 quarter -
Net cash flow from operating activities of
$172 million for theDecember 2013 quarter compared to$87 million for theDecember 2012 quarter
“Despite the continued pressure from increasing raw material costs
coupled with subdued consumer and customer demand, we finished the
quarter in line with our expectations and with our previously announced
full fiscal year guidance, while generating solid free cash flow,” said
“The actions we have taken over the past year, and up through the recent
quarter, have been consistent with our strategic goals to increase
shareholder value,” said Rich. “We continued to invest in research and
development, marketing and capital equipment to support our organic
growth strategy. We made a very important step in expanding our
international footprint through our acquisition of a controlling
interest in
For the quarter ended
Quarterly Period Ended (Unaudited) | ||||||||||||||||||
Net sales (in millions) | December 28, 2013 | December 29, 2012 |
$ Change |
% Change | ||||||||||||||
Rigid Open Top | $ | 261 | $ | 259 | $ | 2 | 1 | % | ||||||||||
Rigid Closed Top | 332 | 313 | 19 | 6 | % | |||||||||||||
Rigid Packaging |
593 | 572 | 21 | 4 | % | |||||||||||||
Engineered Materials | 342 | 325 | 17 | 5 | % | |||||||||||||
Flexible Packaging | 205 | 175 | 30 | 17 | % | |||||||||||||
Total net sales | $ | 1,140 | $ | 1,072 | $ | 68 | 6 | % | ||||||||||
Capital Structure and Adjusted Free Cash Flow
The ratio at
the end of the
December 28, |
September 28, |
|||||||||||
(in millions) | (Unaudited) | |||||||||||
Term Loan | $ | 1,122 | $ | 1,125 | ||||||||
Incremental Term Loan | 1,393 | 1,397 | ||||||||||
Revolving line of credit | — | — | ||||||||||
9½% Second Priority Notes |
500 | 500 | ||||||||||
9¾% Second Priority Notes |
800 | 800 | ||||||||||
Senior Unsecured Term Loan | 18 | 18 | ||||||||||
Debt discount, net | (7 | ) | (8 | ) | ||||||||
Capital leases and other | 123 | 114 | ||||||||||
Total debt | $ | 3,949 | $ | 3,946 | ||||||||
Less: Cash and cash equivalents | (162 | ) | (142 | ) | ||||||||
Net debt | $ | 3,787 | $ | 3,804 | ||||||||
Outlook
“With the first quarter under our belt in fiscal
2014 and as we look ahead to the remainder of the year, we remain
committed to our four-point strategy, and we are reconfirming our fiscal
2014 Adjusted free cash flow guidance of
Investor Conference Call
The Company will host a conference
call on
About
Non-GAAP Financial Measures
This press release includes
non-GAAP financial measures such as Operating EBITDA, Adjusted EBITDA,
Adjusted net income per share and Adjusted free cash flow. A
reconciliation of these non-GAAP financial measures to comparable
measures determined in accordance with accounting principles generally
accepted in
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 Private
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,” “anticipates”
“outlook,” or “looking forward,” 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.
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 and subsequent filings 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. Accordingly, readers should not place undue reliance on those statements. All forward-looking statements are based upon information available to us on the date of this release. 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 28, |
December 29, |
|||||||||||
Net sales | $ | 1,140 | $ | 1,072 | ||||||||
Costs and expenses: | ||||||||||||
Cost of goods sold | 964 | 895 | ||||||||||
Selling, general and administrative | 77 | 77 | ||||||||||
Amortization of intangibles | 26 | 27 | ||||||||||
Restructuring and impairment charges | 10 | 5 | ||||||||||
Operating income | 63 | 68 | ||||||||||
Debt extinguishment | — | 16 | ||||||||||
Other income, net | (1 | ) | (3 | ) | ||||||||
Interest expense, net | 55 | 70 | ||||||||||
Income (loss) before income taxes | 9 | (15 | ) | |||||||||
Income tax expense (benefit) | 3 | (5 | ) | |||||||||
Net income (loss) | $ | 6 | $ | (10 | ) | |||||||
Comprehensive income (loss) |
$ | 5 | $ | (7 | ) | |||||||
Net income (loss) per share: | ||||||||||||
Basic | $ | 0.05 | $ | (0.09 | ) | |||||||
Diluted | 0.05 | (0.09 | ) | |||||||||
Weighted-average number of shares outstanding: |
||||||||||||
Basic | 115,933 | 111,352 | ||||||||||
Diluted | 120,479 | 111,352 | ||||||||||
Berry Plastics Group, Inc. Condensed Consolidated Balance Sheets (in millions) |
||||||||||||
December 28, |
September 28, |
|||||||||||
(Unaudited) | ||||||||||||
Assets: | ||||||||||||
Cash and cash equivalents | $ | 162 | $ | 142 | ||||||||
Accounts receivable, net | 405 | 449 | ||||||||||
Inventories | 572 | 575 | ||||||||||
Other current assets | 305 | 171 | ||||||||||
Property, plant and equipment, net | 1,280 | 1,266 | ||||||||||
Goodwill, intangibles assets and other long-term assets | 2,540 | 2,532 | ||||||||||
Total assets | $ | 5,264 | $ | 5,135 | ||||||||
Liabilities and stockholders' deficit | ||||||||||||
Current liabilities, excluding debt | 689 | 613 | ||||||||||
Current and long-term debt | 3,949 | 3,946 | ||||||||||
Other long-term liabilities | 809 | 772 | ||||||||||
Stockholders’ deficit | (183 | ) | (196 | ) | ||||||||
Total liabilities and stockholders' deficit | $ | 5,264 | $ | 5,135 | ||||||||
Berry Plastics Group, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited) (in millions) |
|||||||||||
Quarterly Period Ended | |||||||||||
December 28, |
December 29, |
||||||||||
Net cash from operating activities | $ | 172 | $ | 87 | |||||||
Cash flows from investing activities: | |||||||||||
Additions to property, plant and equipment | (47 | ) | (45 | ) | |||||||
Proceeds from sale of assets | 1 | 2 | |||||||||
Deposit on acquisition of business | (5 | ) | — | ||||||||
Acquisitions of business, net of cash acquired | (62 | ) | (20 | ) | |||||||
Net cash from investing activities |
(113 | ) | (63 | ) | |||||||
Cash flows from financing activities: | |||||||||||
Proceeds from long-term borrowings | 3 | 1 | |||||||||
Repayment of long-term borrowings | (13 | ) | (522 | ) | |||||||
Proceeds from issuance of common stock | 3 | 4 | |||||||||
Payment of tax receivable agreement | (32 | ) | — | ||||||||
Proceeds from initial public offering | — | 438 | |||||||||
Net cash from financing activities |
(39 | ) | (79 | ) | |||||||
Effect of exchange rate changes on cash | — | — | |||||||||
Net change in cash and cash equivalents | 20 | (55 | ) | ||||||||
Cash and cash equivalents at beginning of period | 142 | 87 | |||||||||
Cash and cash equivalents at end of period | $ | 162 | $ | 32 | |||||||
Berry Plastics Group, Inc. Condensed Consolidated Financial Statements Segment Information (Unaudited) (in millions) |
||||||||||||
Quarterly Period Ended | ||||||||||||
December 28, |
December 29, |
|||||||||||
Net sales: | ||||||||||||
Rigid Open Top | $ | 261 | $ | 259 | ||||||||
Rigid Closed Top | 332 | 313 | ||||||||||
Rigid Packaging | $ | 593 | $ | 572 | ||||||||
Engineered Materials | 342 | 325 | ||||||||||
Flexible Packaging | 205 | 175 | ||||||||||
Total | $ | 1,140 | $ | 1,072 | ||||||||
Operating income (loss): | ||||||||||||
Rigid Open Top | $ | 13 | $ | 27 | ||||||||
Rigid Closed Top | 30 | 18 | ||||||||||
Rigid Packaging | $ | 43 | $ | 45 | ||||||||
Engineered Materials | 25 | 24 | ||||||||||
Flexible Packaging | (5 | ) | (1 | ) | ||||||||
Total | $ | 63 | $ | 68 | ||||||||
Depreciation and amortization: | ||||||||||||
Rigid Open Top | $ | 23 | $ | 23 | ||||||||
Rigid Closed Top | 30 | 32 | ||||||||||
Rigid Packaging | $ | 53 | $ | 55 | ||||||||
Engineered Materials | 19 | 18 | ||||||||||
Flexible Packaging | 13 | 14 | ||||||||||
Total | $ | 85 | $ | 87 | ||||||||
Restructuring and impairment charges: | ||||||||||||
Rigid Open Top | $ | 1 | $ | 1 | ||||||||
Rigid Closed Top | — | 2 | ||||||||||
Rigid Packaging | $ | 1 | $ | 3 | ||||||||
Engineered Materials | 3 | 1 | ||||||||||
Flexible Packaging | 6 | 1 | ||||||||||
Total | $ | 10 | $ | 5 | ||||||||
Other operating expenses: | ||||||||||||
Rigid Open Top | $ | 5 | $ | 2 | ||||||||
Rigid Closed Top | 3 | 5 | ||||||||||
Rigid Packaging | $ | 8 | $ | 7 | ||||||||
Engineered Materials | 2 | 3 | ||||||||||
Flexible Packaging | 4 | 3 | ||||||||||
Total | $ | 14 | $ | 13 | ||||||||
Operating EBITDA: | ||||||||||||
Rigid Open Top | $ | 42 | $ | 53 | ||||||||
Rigid Closed Top | 63 | 57 | ||||||||||
Rigid Packaging | $ | 105 | $ | 110 | ||||||||
Engineered Materials | 49 | 46 | ||||||||||
Flexible Packaging | 18 | 17 | ||||||||||
Total | $ | 172 | $ | 173 | ||||||||
Berry Plastics Group, Inc. Reconciliation Schedules (Unaudited) (in millions, except per share data) |
||||||||||||||||||
Four Quarters | ||||||||||||||||||
Quarterly Period Ended | Ended | |||||||||||||||||
December 28, |
December 29, |
December 28, |
||||||||||||||||
Net income (loss) | $ | 6 | $ | (10 | ) | $ | 73 | |||||||||||
Add: interest expense | 55 | 70 | 229 | |||||||||||||||
Add: income tax expense (benefit) | 3 | (5 | ) | 36 | ||||||||||||||
EBIT (1) | $ | 64 | 55 | $ | 338 | |||||||||||||
Add: depreciation and amortization | 85 | 87 | 339 | |||||||||||||||
Add: restructuring and impairment | 10 | 5 | 19 | |||||||||||||||
Add: extinguishment of debt | — | 16 | 48 | |||||||||||||||
Add: other expense | 13 | 10 | 30 | |||||||||||||||
Operating EBITDA (1) |
$ | 172 | $ | 173 | $ | 774 | ||||||||||||
Add: pro forma acquisitions | — | 8 | ||||||||||||||||
Add: unrealized cost savings |
2 | 19 | ||||||||||||||||
Adjusted EBITDA (1) | $ | 174 | $ | 801 | ||||||||||||||
Cash flow from operating activities | $ | 172 | $ | 87 | $ | 549 | ||||||||||||
Additions to property, plant, and equipment, net | (46 | ) | (43 | ) | (224 | ) | ||||||||||||
Tax receivable agreement payment | (32 | ) | — | (37 | ) | |||||||||||||
Adjusted free cash flow (1) | $ | 94 | $ | 44 | $ | 288 | ||||||||||||
Net income (loss) per share-diluted | $ | 0.05 | $ | (0.09 | ) | |||||||||||||
Restructuring and impairment charges (net of tax) | 0.06 | 0.03 | ||||||||||||||||
Loss on extinguishment of debt (net of tax) | — | 0.09 | ||||||||||||||||
Other expense (net of tax) | 0.07 | 0.05 | ||||||||||||||||
Adjusted net income per share (1) |
$ | 0.18 | $ | 0.08 | ||||||||||||||
(1) Supplemental financial measures that are
not required by, or presented in accordance with, accounting principles
generally accepted in
Similar non-GAAP financial measures may be calculated differently by other companies, including other companies in our industry, limiting their usefulness as comparative measures. Because of these limitations, you should consider the non-GAAP financial measures alongside other performance measures and liquidity measures, including operating income, various cash flow metrics, net income and our other GAAP results.
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