Highlights
-
Reported net sales of
$1,618 million for theSeptember 2016 quarter and record fiscal 2016 net sales of$6,489 million -
Recorded operating income of
$151 million in theSeptember 2016 quarter, an increase of 41 percent compared to the prior year quarter -
Recorded net income of
$77 million or$0.61 per diluted share and increased adjusted net income per diluted share by 46 percent in the quarter to$0.73 -
Posted operating EBITDA of
$301 million (18.6 percent of net sales) in theSeptember 2016 quarter compared to$205 million (17.1 percent of net sales) in the prior year quarter -
Generated
$290 million of cash flow from operations in theSeptember 2016 quarter compared to$245 million in the prior year quarter -
Increased adjusted free cash flow by 22 percent to
$231 million in theSeptember 2016 quarter resulting in a record of$517 million for fiscal year 2016 - Exceeded fiscal year 2016 guidance for both operating EBITDA and adjusted free cash flow
-
Expected fiscal year 2017 cash flow from operations of
$925 million and adjusted free cash flow of$550 million
"Berry had a strong fourth fiscal quarter and full year as we exceeded
our guidance for both free cash flow and operating EBITDA. We generated
solid adjusted free cash flow of
For the
Quarterly Period Ended (Unaudited) | ||||||||||
Net sales (in millions of dollars) | October 1, 2016 | September 26, 2015 |
$ Change |
% Change | ||||||
Consumer Packaging | $ 693 | $ 707 | $ (14 | ) | (2 |
)% |
||||
Health, Hygiene, & Specialties |
560 | 119 | 441 | 371 | % | |||||
Engineered Materials | 365 | 370 | (5 | ) | (1 |
)% |
||||
Total net sales | $1,618 | $1,196 | $422 | 35 |
% |
|||||
For the
Fiscal Year 2016 Results
For fiscal year 2016, the Company recorded net sales of
Three Quarterly Periods Ended (Unaudited) | ||||||||||
Net sales (in millions of dollars) | October 1, 2016 | September 26, 2015 |
$ Change |
% Change | ||||||
Consumer Packaging | $2,768 | $2,870 | $ (102 | ) | (4 | )% | ||||
Health, Hygiene, & Specialties |
2,259 | 502 | 1,757 | 350 | % | |||||
Engineered Materials | 1,462 | 1,509 | (47 | ) | (3 |
)% |
||||
Total net sales | $6,489 | $4,881 | $1,608 | 33 | % | |||||
For fiscal year 2016, the Company had operating income of
Capital Structure and Adjusted Free Cash Flow
The ratio of net debt of
(Unaudited) |
October 1, |
September 26, |
||||||
(in millions of dollars) | ||||||||
Term loans | $ | 4,060 | $ | 2,388 | ||||
Second priority notes | 1,600 | 1,200 | ||||||
Debt discounts and deferred fees | (58 | ) | (29 | ) | ||||
Capital leases and other | 153 | 126 | ||||||
Total debt | $ | 5,755 | $ | 3,685 | ||||
Less: cash and cash equivalents | (323 | ) | (228 | ) | ||||
Net debt (1) | $ | 5,432 | $ | 3,457 | ||||
(1) | Increase primarily related to the purchase of Avintiv on October 1, 2015 for approximately $2.3 billion. Net debt is a supplemental financial measure not required by or presented in accordance with accounting measures generally accepted in the United States. | |
Recent Developments
In
In
Outlook
“Looking forward to next year we will continue our focus on reducing our net debt to adjusted EBITDA ratio by 0.5 or greater to below 4 on or before the end of fiscal 2017. Additionally we are anticipating and excited for the close of our acquisition of AEP and believe together with our Engineered Materials Division, will create an impressive packaging film producer serving the North American market,” stated Salmon.
We anticipate our fiscal year 2017 adjusted free cash flow to be
Investor Conference Call
The Company will host a conference call today,
About
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures such as
operating EBITDA, adjusted EBITDA, adjusted net income per share,
adjusted free cash flow, cash interest expense, and net debt. 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 team, 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
Additional Information and Where to Find It
In connection with the proposed transaction, Berry has filed a
registration statement on Form S-4 with the
Investors may obtain free copies of the registration statement,
including the preliminary proxy statement/prospectus, and other relevant
documents filed by Berry and AEP with the
No Offer or Solicitation
This communication is not intended to and does not constitute an offer to sell or the solicitation of an offer to buy, sell or solicit any securities or any proxy, vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be deemed to be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
Participants in Solicitation Relating to the Merger
Berry, AEP and their respective directors and executive officers may be
deemed to be participants in the solicitation of proxies from AEP’s
shareholders in respect of the proposed transaction. Information
regarding Berry’s directors and executive officers can be found in
Berry’s definitive proxy statement filed with the
Berry Plastics Group, Inc. | |||||||||||
Consolidated Statements of Income | |||||||||||
(Unaudited) |
|||||||||||
(in millions of dollars, except per share data) |
|||||||||||
Quarterly Period Ended | Fiscal Year Ended | ||||||||||
October 1, |
September 26, |
October 1, |
September 26, |
||||||||
Net sales | $1,618 | $1,196 | $6,489 | $4,881 | |||||||
Costs and expenses: | |||||||||||
Cost of goods sold | 1,317 | 975 | 5,202 | 4,012 | |||||||
Selling, general and administrative | 110 | 91 | 531 | 357 | |||||||
Amortization of intangibles | 37 | 21 | 143 | 91 | |||||||
Restructuring and impairment charges | 3 | 2 | 32 | 13 | |||||||
Operating income | 151 | 107 | 581 | 408 | |||||||
Debt extinguishment | — | — | 4 | 94 | |||||||
Other (income) expense, net | (1 | ) | (1 | ) | (22 | ) | 1 | ||||
Interest expense, net | 69 | 39 | 291 | 191 | |||||||
Income before income taxes | 83 | 69 | 308 | 122 | |||||||
Income tax expense | 6 | 21 | 72 | 36 | |||||||
Consolidated net income | $ 77 | $ 48 | $ 236 | $ 86 | |||||||
Net income per share: | |||||||||||
Basic | $ 0.63 | $ 0.40 | $ 1.95 | $ 0.72 | |||||||
Diluted | 0.61 | 0.39 | 1.89 | 0.70 | |||||||
Outstanding weighted-average shares: (in millions) | |||||||||||
Basic | 121.7 | 119.8 | 120.8 | 119.1 | |||||||
Diluted | 127.1 | 124.0 | 125.0 | 123.4 | |||||||
Berry Plastics Group, Inc. | ||||||||||||
Consolidated Statements of Comprehensive Income | ||||||||||||
(Unaudited) |
||||||||||||
(in millions of dollars) |
||||||||||||
Quarterly Period Ended | Fiscal Year Ended | |||||||||||
October 1, |
September 26, |
October 1, |
September 26, |
|||||||||
Consolidated net income | $ 77 | $ 48 | $ 236 | $ 86 | ||||||||
Currency translation | (40 | ) | (13 | ) | (1 | ) | (45 | ) | ||||
Interest rate hedges | 6 | (15 | ) | (14 | ) | (33 | ) | |||||
Defined benefit pension and retiree health benefit plans | (23 | ) | (16 | ) | (23 | ) | (16 | ) | ||||
Provision for income taxes related to other comprehensive income items | 1 | 12 | 9 | 18 | ||||||||
Comprehensive income | $ 21 | $ 16 | $ 207 | $ 10 | ||||||||
Comprehensive income attributable to non-controlling interests | — | — | — | — | ||||||||
Comprehensive income attributable to the Company | $ 21 | $ 16 | $ 207 | $ 10 | ||||||||
Berry Plastics Group, Inc. | |||||
Condensed Consolidated Balance Sheets | |||||
(Unaudited) |
|||||
(in millions of dollars) |
|||||
October 1, |
September 26, |
||||
Assets: | |||||
Cash and cash equivalents | $ 323 | $ 228 | |||
Accounts receivable, net | 704 | 434 | |||
Inventories | 660 | 522 | |||
Other current assets | 105 | 199 | |||
Property, plant, and equipment, net | 2,224 | 1,294 | |||
Goodwill, intangible assets, and other long-term assets | 3,637 | 2,351 | |||
Total assets | $7,653 | $5,028 | |||
Liabilities and stockholders' equity (deficit): | |||||
Current liabilities, excluding debt | $ 988 | $ 668 | |||
Current and long-term debt | 5,755 | 3,685 | |||
Other long-term liabilities | 689 | 728 | |||
Redeemable non-controlling interest | — | 12 | |||
Stockholders’ equity (deficit) |
221 | (65 | ) | ||
Total liabilities and stockholders' equity (deficit) | $7,653 | $5,028 | |||
Berry Plastics Group, Inc. | |||||
Condensed Consolidated Statements of Cash Flows | |||||
(Unaudited) |
|||||
(in millions of dollars) |
|||||
Fiscal Year Ended | |||||
October 1, |
September 26, |
||||
Cash flows from operating activities: | |||||
Consolidated net income | $ 236 | $ 86 | |||
Depreciation | 382 | 259 | |||
Amortization of intangibles | 143 | 91 | |||
Debt extinguishment | 4 | 94 | |||
Other non-cash items | 47 | 55 | |||
Working capital | 45 | 52 | |||
Net cash from operating activities |
857 |
|
637 | ||
Cash flows from investing activities: | |||||
Additions to property, plant, and equipment | (288 | ) | (180 | ) | |
Proceeds from sale of assets | 5 | 18 | |||
Other investing activities, net | (13 | ) | — | ||
Acquisitions of businesses, net of cash acquired | (2,283 | ) | (3 | ) | |
Net cash from investing activities | (2,579 | ) | (165 | ) | |
Cash flows from financing activities: | |||||
Proceeds from long-term borrowings | 2,490 | 693 | |||
Repayment of long-term borrowings | (524 | ) | (951 | ) | |
Proceeds from issuance of common stock | 26 | 18 | |||
Debt financing costs | (40 | ) | (86 | ) | |
Payment of tax receivable agreement | (57 | ) | (39 | ) | |
Purchase of non-controlling interest | (78 | ) | — | ||
Net cash from financing activities | 1,817 | (365 | ) | ||
Effect of exchange rate changes on cash | — | (8 | ) | ||
Net change in cash and cash equivalents | 95 | 99 | |||
Cash and cash equivalents at beginning of period | 228 | 129 | |||
Cash and cash equivalents at end of period | $ 323 | $ 228 | |||
Berry Plastics Group, Inc. | ||||||||||||||
Condensed Consolidated Financial Statements | ||||||||||||||
Segment Information | ||||||||||||||
(Unaudited) |
||||||||||||||
(in millions of dollars) |
||||||||||||||
Quarterly Period Ended | Fiscal Year Ended | |||||||||||||
October 1, |
September 26, |
October 1, |
September 26, |
|||||||||||
Net sales: | ||||||||||||||
Consumer Packaging | $ | 693 | $ | 707 | $ | 2,768 | $ | 2,870 | ||||||
Health, Hygiene, & Specialties | 560 |
119 |
(1) |
2,259 | 502 | |||||||||
Engineered Materials | 365 | 370 | 1,462 | 1,509 | ||||||||||
Total net sales | $ | 1,618 | $ |
1,196 |
(1) |
$ | 6,489 | $ | 4,881 | |||||
Operating income: | ||||||||||||||
Consumer Packaging | $ | 52 | $ | 61 | $ | 225 | $ | 229 | ||||||
Health, Hygiene, & Specialties | 50 | 7 | 169 | 31 | ||||||||||
Engineered Materials | 49 | 39 | 187 | 148 | ||||||||||
Total operating income | $ | 151 | $ | 107 | $ | 581 | $ | 408 | ||||||
Depreciation and amortization: | ||||||||||||||
Consumer Packaging | $ | 65 | $ | 60 | $ | 260 | $ | 237 | ||||||
Health, Hygiene, & Specialties | 52 | 9 | 192 | 35 | ||||||||||
Engineered Materials | 18 | 18 | 73 | 78 | ||||||||||
Total depreciation and amortization | $ | 135 | $ | 87 | $ | 525 | $ | 350 | ||||||
Restructuring and impairment charges: | ||||||||||||||
Consumer Packaging | $ | 2 | $ | 2 | $ | 9 | $ | 11 | ||||||
Health, Hygiene, & Specialties | 1 | — | 20 | — | ||||||||||
Engineered Materials | — | — | 3 | 2 | ||||||||||
Total restructuring and impairment charges(3) | $ | 3 | $ | 2 | $ | 32 | $ | 13 | ||||||
Business optimization costs (2) : | ||||||||||||||
Consumer Packaging | $ | 3 | $ | 5 | $ | 14 | $ | 31 | ||||||
Health, Hygiene, & Specialties | 6 | 2 | 42 | 4 | ||||||||||
Engineered Materials | 3 | 2 | 16 | 9 | ||||||||||
Total business optimization costs (3) | $ | 12 | $ | 9 | $ | 72 | $ | 44 | ||||||
Operating EBITDA: | ||||||||||||||
Consumer Packaging | $ | 122 | $ | 128 | $ | 508 | $ | 508 | ||||||
Health, Hygiene, & Specialties | 109 |
18 |
(4) |
423 | 70 | |||||||||
Engineered Materials | 70 | 59 | 279 | 237 | ||||||||||
Total operating EBITDA | $ | 301 | $ |
205 |
(4) |
$ | 1,210 | $ | 815 | |||||
(1) |
Acquisition sales for the quarter ended September 2015 was $449 million. Combined net sales within the HH&S segment, including acquisition sales for the quarter ended September 26, 2015, would be $568 million and total combined net sales for the quarter ended September 26, 2015 would be $1,645 million. | |
(2) | Includes integration expenses, non-cash charges, and other business optimization costs. | |
(3) | Increase from prior year period is primarily related to the Avintiv acquisition. | |
(4) | Acquisition operating EBITDA for the quarter ended September 2015 was $71 million. Operating EBITDA, including acquisitions for the HH&S segment for the quarter ended September 26, 2015, would be $89 million and total operating EBITDA for the quarter ended September 26, 2015 would be $276 million. Acquisition operating EBITDA of $71 million includes $26 million of operating income, plus $32 million of depreciation and amortization, plus $13 million of other business optimization and restructuring costs. | |
Berry Plastics Group, Inc. | |||||||||||||
Reconciliation Schedules | |||||||||||||
(Unaudited) |
|||||||||||||
(in millions of dollars, except per share data) |
|||||||||||||
Quarterly Period Ended | Fiscal Year Ended | ||||||||||||
October 1, |
September 26, |
October 1, |
September 26, |
||||||||||
Consolidated net income | $ 77 | $ 48 | $236 | $ 86 | |||||||||
Add: debt extinguishment | — | — | 4 | 94 | |||||||||
Add: other expense (income), net | (1 | ) | (1 | ) | (22 | ) | 1 | ||||||
Add: interest expense, net | 69 | 39 | 291 | 191 | |||||||||
Add: income tax expense | 6 | 21 | 72 | 36 | |||||||||
Operating income | $151 | $ 107 | $581 | $408 | |||||||||
Add: non-cash amortization from 2006 private sale | 8 | 8 | 32 | 32 | |||||||||
Add: restructuring and impairment | 3 | 2 | 32 | 13 | |||||||||
Add: other non-cash charges | 2 | 3 | 31 | 21 | |||||||||
Add: business optimization and other expenses (1) | 10 | 6 | 41 | 23 | |||||||||
Adjusted operating income (5) | $174 | $126 | $717 | $497 | |||||||||
Add: depreciation | 98 | 65 | 382 | 259 | |||||||||
Add: amortization of intangibles (2) | 29 | 14 | 111 | 59 | |||||||||
Operating EBITDA (5) | $301 | $205 | $1,210 | $815 | |||||||||
Add: unrealized cost savings (3) | 10 | 5 | |||||||||||
Adjusted EBITDA (5) | $1,220 | $820 | |||||||||||
Cash flow from operating activities | $290 | $245 | $ 857 | $ 637 | |||||||||
Net additions to property, plant, and equipment | (59 | ) | (56 | ) | (283 | ) | (162 | ) | |||||
Payment of tax receivable agreement | — | — | (57 | ) | (39 | ) | |||||||
Adjusted free cash flow (5) | $231 | $189 | $ 517 | $ 436 | |||||||||
Net income per diluted share | $0.61 | $ 0.39 | $1.89 | $ 0.70 | |||||||||
Debt extinguishment | — | — |
0.03 |
0.76 | |||||||||
Other expense (income), net | (0.01 | ) | — | (0.18 | ) | — | |||||||
Non-cash amortization from 2006 private sale | 0.06 | 0.06 | 0.26 | 0.26 | |||||||||
Restructuring and impairment | 0.02 | 0.02 | 0.26 | 0.10 | |||||||||
Business optimization costs (1) | 0.10 | 0.07 | 0.57 | 0.36 | |||||||||
Income tax impact on items above (4) | (0.05 | ) | (0.04 | ) | (0.30 | ) | (0.45 | ) | |||||
Adjusted net income per diluted share (5) | $ 0.73 | $ 0.50 | $ 2.53 | $ 1.73 | |||||||||
Estimated |
|||||||||||||
Cash flow from operating activities | $ 925 | ||||||||||||
Additions to property, plant, and equipment | (315 | ) | |||||||||||
Tax receivable agreement payment | (60 | ) | |||||||||||
Adjusted free cash flow (5) | $ 550 | ||||||||||||
(1) | Includes integration expenses and other business optimization costs. Other non-cash charges included in adjusted net income per diluted share. | |
(2) | Amortization excludes non-cash amortization from the 2006 private sale of $8 million for both the October 1, 2016 and September 26, 2015 quarters and $32 million for both the four quarters ended October 1, 2016 and September 26, 2015. | |
(3) | Unrealized cost savings primarily represents unrealized cost savings related to acquisitions. | |
(4) | Income tax effects on adjusted net income were calculated using 32% and 30% for the September 2016 and 2015 quarters, respectively. The rates used for fiscal years 2016 and 2015 were 32% and 30%, respectively. The rates used for each represents the Company’s expected effective tax rate for each respective period. | |
(5) | Supplemental financial measures that are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”). These non-GAAP financial measures should not be considered as alternatives to operating or net income or cash flows from operating activities, in each case determined in accordance with GAAP. Adjusted EBITDA is used by our lenders for debt covenant compliance purposes. Our projected adjusted free cash flow for fiscal 2017 assumes $925 million of cash flow from operations less $315 million of net additions to property, plant, and equipment and $60 million of payments under our tax receivable agreement. | |
Adjusted EBITDA, adjusted free cash flow, and net debt are used in calculating executive bonus payments and are useful and/or necessary to meet one or more of the principal objectives of the Company’s business and to motivate and reward named executive officers on a day-to-day basis for the time spent and the services they perform. | ||
We also believe these measures are useful to an investor in evaluating our liquidity and performance as these measures are widely used by investors, securities analysts and other interested parties in our industry to measure a company’s liquidity without regard to revenue and expense recognition, which can vary depending upon accounting methods. These non-GAAP financial measures may be calculated differently by other companies, including other companies in our industry, limiting their usefulness as comparative measures. |
||
View source version on businesswire.com: http://www.businesswire.com/news/home/20161129005718/en/
Source:
Berry Plastics Group, Inc.
Investor Contact:
Dustin
Stilwell, 812-306-2964
ir@berryplastics.com
or
Media
Contact:
Eva Schmitz, 812-306-2424
evaschmitz@berryplastics.com