bpg8k11212014.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): November 21, 2014
BERRY PLASTICS GROUP, INC.
(Exact name of registrant as specified in charter)
Delaware
|
1-35672
|
20-5234618
|
(State of incorporation)
|
(Commission File Number)
|
(IRS Employer
Identification No.)
|
101 Oakley Street
Evansville, Indiana 47710
(Address of principal executive offices / Zip Code)
(812) 424-2904
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o |
Written communications pursuant to Rule 425 under the Securities Act. |
o |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act. |
o |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
|
o |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
|
Item 2.02 Results of Operations and Financial Condition.
On November 21, 2014, Berry Plastics Group, Inc. (“Berry”) issued a press release regarding its financial results for the quarter ended September 27, 2014. Berry’s press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by reference herein.
The information in this Item 2.02 of this Current Report on Form 8-K and the Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
Exhibit
Number
|
Description |
99.1
|
|
Press Release dated November 21, 2014
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
BERRY PLASTICS GROUP, INC.
(Registrant)
|
|
|
|
|
|
|
By:
|
/s/Jason K. Greene |
|
Dated: November 21, 2014 |
|
Jason K. Greene |
|
|
|
Executive Vice President and General Counsel |
|
|
|
|
|
exh991.htm
|
|
NEWS RELEASE
|
|
|
Investor Contact:
Dustin Stilwell
812.306.2964
dustinstilwell@berryplastics.com
|
|
Media Contact:
Eva Schmitz
812.306.2424
evaschmitz@berryplastics.com
|
|
FOR IMMEDIATE RELEASE
Berry Plastics Group, Inc. Reports Fourth Quarter and Fiscal Year 2014 Results
EVANSVILLE, Ind. – November 21, 2014 – Berry Plastics Group, Inc. (NYSE:BERY) today reported results for its fourth quarter fiscal 2014, referred to in the following as the September 2014 quarter, and fiscal year 2014:
-
Increased net sales to $1,310 million for the September 2014 quarter, a 9 percent increase compared to the same prior year quarter and to $4,958 million for fiscal year 2014, a 7 percent increase compared to fiscal year 2013
-
Recorded net income per diluted share of $0.24 and adjusted net income per diluted share of $0.35 for the September 2014 quarter
-
Increased Operating EBITDA to $210 million for the September 2014 quarter, an 8 percent increase compared to the same prior year quarter and increased fiscal year 2014 Adjusted EBITDA to $830 million or by 5% as compared to fiscal year 2013
-
Increased cash from operating activities in fiscal year 2014 to $530 million from $464 million in fiscal year 2013
-
Fiscal year 2014 Adjusted free cash flow of $302 million, representing an adjusted free cash flow yield of over 10 percent
"In the September 2014 quarter we reported record sales for any quarterly period in the Company’s history. We generated Operating EBITDA of $210 million, which was an 8 percent increase versus the same prior year period, in the face of continued weak packaged food demand and higher raw material costs," said Jon Rich, Chairman and CEO of Berry Plastics. “Our adjusted free cash flow for fiscal year 2014 totaled $302 million, an increase of 27 percent versus the fiscal year 2013 total of $238 million.”
September 2014 Quarter Results
For the September 2014 quarter, the Company’s net sales increased by 9 percent to $1,310 million from $1,204 million in the September 2013 quarter. The year-over-year increase was primarily attributed to increased selling prices due to higher material costs along with sales from businesses we acquired in the last 12 months partially offset by weak packaged food demand.
|
|
Quarterly Period Ended (Unaudited)
|
|
Net sales (in millions)
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
$ Change
|
|
|
% Change
|
|
Rigid Open Top
|
|
$ |
290 |
|
|
$ |
299 |
|
|
$ |
(9 |
) |
|
|
(3 |
)% |
Rigid Closed Top
|
|
|
396 |
|
|
|
351 |
|
|
|
45 |
|
|
|
13 |
% |
Rigid Packaging
|
|
|
686 |
|
|
|
650 |
|
|
|
36 |
|
|
|
6 |
% |
Engineered Materials
|
|
|
374 |
|
|
|
367 |
|
|
|
7 |
|
|
|
2 |
% |
Flexible Packaging
|
|
|
250 |
|
|
|
187 |
|
|
|
63 |
|
|
|
34 |
% |
Total net sales
|
|
$ |
1,310 |
|
|
$ |
1,204 |
|
|
$ |
106 |
|
|
|
9 |
% |
Fiscal Year 2014 Results
For fiscal year 2014, the Company’s net sales increased by 7 percent to $4,958 million as compared to $4,647 million in fiscal year 2013. The increase was primarily attributed to revenues from acquired businesses along with increases in net selling prices due to the pass through of higher raw material costs partially offset by weak packaged food demand.
|
|
Fiscal Year Ended (Unaudited)
|
|
Net sales (in millions)
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
$ Change
|
|
|
% Change
|
|
Rigid Open Top
|
|
$ |
1,110 |
|
|
$ |
1,127 |
|
|
$ |
(17 |
) |
|
|
(2 |
)% |
Rigid Closed Top
|
|
|
1,469 |
|
|
|
1,387 |
|
|
|
82 |
|
|
|
6 |
% |
Rigid Packaging
|
|
|
2,579 |
|
|
|
2,514 |
|
|
|
65 |
|
|
|
3 |
% |
Engineered Materials
|
|
|
1,455 |
|
|
|
1,397 |
|
|
|
58 |
|
|
|
4 |
% |
Flexible Packaging
|
|
|
924 |
|
|
|
736 |
|
|
|
188 |
|
|
|
26 |
% |
Total net sales
|
|
$ |
4,958 |
|
|
$ |
4,647 |
|
|
$ |
311 |
|
|
|
7 |
% |
Capital Structure and Adjusted Free Cash Flow
The ratio of net debt of $3,789 million to Adjusted EBITDA of $830 million for the fiscal year ended September 27, 2014 was 4.6x. The Company’s adjusted free cash flow for fiscal year 2014 was $302 million and $131 million for the September 2014 quarter. Reflecting the Company’s commitment to reduce debt and our strong free cash flow in fiscal 2014 we made a voluntary $100 million principal payment on our term loan in November 2014.
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
(in millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Term Loans
|
|
$ |
2,505 |
|
|
$ |
2,522 |
|
Revolving line of credit
|
|
|
— |
|
|
|
— |
|
5½% Second Priority Notes
|
|
|
500 |
|
|
|
— |
|
9¾% Second Priority Notes
|
|
|
800 |
|
|
|
800 |
|
Retired debt
|
|
|
— |
|
|
|
518 |
|
Capital leases and other
|
|
|
113 |
|
|
|
106 |
|
Total debt
|
|
$ |
3,918 |
|
|
$ |
3,946 |
|
Less: Cash and cash equivalents
|
|
|
(129 |
) |
|
|
(142 |
) |
Net debt
|
|
$ |
3,789 |
|
|
$ |
3,804 |
|
Outlook
“Our continued focus on driving organic and international growth coupled with cost reduction actions taken, pave the way for success for Berry in the future. As we move forward, Berry will remain focused on our key strategic initiatives to continue to drive shareholder value,” said Rich.
Looking forward, we anticipate our fiscal year 2015 adjusted free cash flow to be $320 million, after deducting the $39 million payment paid in October 2014 under the Company’s tax receivable agreement. This estimate assumes no change in plastic resin costs and $50 million of other cash costs relating to items such as; remaining costs from our fiscal 2014 cost reduction initiatives and acquisition integration costs from businesses acquired in fiscal 2014. Our investments in property, plant, and equipment are forecasted to be $230 million for fiscal year 2015. Assuming no change in short-term interest rates or refinancing activity, we estimate fiscal year 2015 cash interest will be $205 million.
Investor Conference Call
The Company will host a conference call today, November 21, 2014, at 10 a.m. Eastern Time to discuss its fourth quarter and fiscal 2014 results. The telephone number to access the conference call is (866) 244-4530 (domestic), or (703) 639-1173 (international), conference ID 1646350. The call will last approximately one hour. Interested parties are invited to listen to a live webcast by visiting the Company’s Investor Relations page at www.berryplastics.com. A replay of the conference call can also be accessed on the Investor Relations page of the website beginning November 21, 2014, at 2 p.m. Eastern Time, to November 29, 2014, by calling (888) 266-2081 (domestic), or (703) 925-2533 (international), access code 1646350.
About Berry Plastics
Berry Plastics Group, Inc. is a leading provider of value-added plastic consumer packaging and engineered materials delivering high-quality customized solutions to our customers with annual net sales of $5 billion in fiscal 2014. With world headquarters in Evansville, Indiana, the Company’s common stock is listed on the New York Stock Exchange under the ticker symbol BERY. For additional information, visit the Company’s website at www.berryplastics.com.
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 the United States of America (GAAP) is set forth at the end of this press release.
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 Securities and Exchange Commission, including, without limitation, in conjunction with the forward-looking statements included in this release. All forward-looking information and subsequent written and oral forward-looking statements attributable to us, or to persons acting on our behalf, are expressly qualified in their entirety by the cautionary statements. Some of the factors that we believe could affect our results include: (1) risks associated with our substantial indebtedness and debt service; (2) changes in prices and availability of resin and other raw materials and our ability to pass on changes in raw material prices on a timely basis; (3) the impact of potential changes in interest rates: (4) performance of our business and future operating results; (5) risks related to our acquisition strategy and integration of acquired businesses; (6) reliance on unpatented know-how and trade secrets; (7) increases in the cost of compliance with laws and regulations, including environmental, safety, and production and product laws and regulations; (8) risks related to disruptions in the overall economy and the financial markets may adversely impact our business; (9) catastrophic loss of one of our key manufacturing facilities, natural disasters, and other unplanned business interruptions; (10) risks of competition, including foreign competition, in our existing and future markets;(11) general business and economic conditions, particularly an economic downturn; (12) the ability of our insurance to cover fully our potential exposures; (13) risks that our restructuring programs may entail greater implementation costs or result in lower costs savings than anticipated, and (14) the other factors discussed in the under the heading “Risk Factors” in our Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission.
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
|
|
|
Fiscal Year Ended
|
|
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
1,310 |
|
|
$ |
1,204 |
|
|
$ |
4,958 |
|
|
$ |
4,647 |
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
1,114 |
|
|
|
1,006 |
|
|
|
4,190 |
|
|
|
3,835 |
|
Selling, general and administrative
|
|
|
76 |
|
|
|
77 |
|
|
|
320 |
|
|
|
307 |
|
Amortization of intangibles
|
|
|
25 |
|
|
|
24 |
|
|
|
102 |
|
|
|
105 |
|
Restructuring and impairment charges
|
|
|
2 |
|
|
|
7 |
|
|
|
30 |
|
|
|
14 |
|
Operating income
|
|
|
93 |
|
|
|
90 |
|
|
|
316 |
|
|
|
386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt extinguishment
|
|
|
— |
|
|
|
— |
|
|
|
35 |
|
|
|
64 |
|
Other income, net
|
|
|
(4 |
) |
|
|
(1 |
) |
|
|
(7 |
) |
|
|
(7 |
) |
Interest expense, net
|
|
|
53 |
|
|
|
56 |
|
|
|
221 |
|
|
|
244 |
|
Income before income taxes
|
|
|
44 |
|
|
|
35 |
|
|
|
67 |
|
|
|
85 |
|
Income tax expense
|
|
|
14 |
|
|
|
9 |
|
|
|
4 |
|
|
|
28 |
|
Consolidated net income
|
|
|
30 |
|
|
|
26 |
|
|
|
63 |
|
|
|
57 |
|
Net income attributable to non-controlling interests
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
Net income attributable to the Company
|
|
$ |
29 |
|
|
$ |
26 |
|
|
$ |
62 |
|
|
$ |
57 |
|
Comprehensive income
|
|
$ |
9 |
|
|
$ |
52 |
|
|
$ |
37 |
|
|
$ |
86 |
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.25 |
|
|
$ |
0.23 |
|
|
$ |
0.53 |
|
|
$ |
0.50 |
|
Diluted
|
|
|
0.24 |
|
|
|
0.22 |
|
|
|
0.51 |
|
|
|
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares outstanding: (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
117,674 |
|
|
|
115,427 |
|
|
|
116,875 |
|
|
|
113,486 |
|
Diluted
|
|
|
122,014 |
|
|
|
120,747 |
|
|
|
121,521 |
|
|
|
119,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Berry Plastics Group, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(in millions)
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
129 |
|
|
$ |
142 |
|
Accounts receivable, net
|
|
|
491 |
|
|
|
449 |
|
Inventories
|
|
|
604 |
|
|
|
575 |
|
Other current assets
|
|
|
208 |
|
|
|
171 |
|
Property, plant and equipment, net
|
|
|
1,364 |
|
|
|
1,266 |
|
Goodwill, intangibles assets and other long-term assets
|
|
|
2,472 |
|
|
|
2,532 |
|
Total assets
|
|
$ |
5,268 |
|
|
$ |
5,135 |
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' deficit
|
|
|
|
|
|
|
|
|
Current liabilities, excluding debt
|
|
|
709 |
|
|
|
613 |
|
Current and long-term debt
|
|
|
3,918 |
|
|
|
3,946 |
|
Other long-term liabilities
|
|
|
742 |
|
|
|
772 |
|
Non-controlling interest
|
|
|
13 |
|
|
|
— |
|
Stockholders’ deficit
|
|
|
(114 |
) |
|
|
(196 |
) |
Total liabilities and stockholders' deficit
|
|
$ |
5,268 |
|
|
$ |
5,135 |
|
Berry Plastics Group, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(in millions)
|
|
Fiscal Year Ended
|
|
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
|
|
|
|
|
|
Net cash from operating activities
|
|
$ |
530 |
|
|
$ |
464 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Additions to property, plant, and equipment
|
|
|
(215 |
) |
|
|
(239 |
) |
Proceeds from sale of assets
|
|
|
19 |
|
|
|
18 |
|
Acquisitions of businesses, net of cash acquired
|
|
|
(226 |
) |
|
|
(24 |
) |
Net cash from investing activities
|
|
|
(422 |
) |
|
|
(245 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from long-term borrowings
|
|
|
1,627 |
|
|
|
1,391 |
|
Repayment of long-term borrowings
|
|
|
(1,687 |
) |
|
|
(1,978 |
) |
Repayment of notes receivable
|
|
|
— |
|
|
|
2 |
|
Proceeds from issuance of common stock
|
|
|
17 |
|
|
|
27 |
|
Debt financing costs
|
|
|
(44 |
) |
|
|
(39 |
) |
Payment of tax receivable agreement
|
|
|
(32 |
) |
|
|
(5 |
) |
Proceeds from initial public offering
|
|
|
— |
|
|
|
438 |
|
Net cash from financing activities
|
|
|
(119 |
) |
|
|
(164 |
) |
Effect of currency translation on cash
|
|
|
(2 |
) |
|
|
— |
|
Net change in cash and cash equivalents
|
|
|
(13 |
) |
|
|
55 |
|
Cash and cash equivalents at beginning of period
|
|
|
142 |
|
|
|
87 |
|
Cash and cash equivalents at end of period
|
|
$ |
129 |
|
|
$ |
142 |
|
Berry Plastics Group, Inc.
Condensed Consolidated Financial Statements
Segment Information
(Unaudited)
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
Rigid Open Top
|
|
$ |
290 |
|
|
$ |
299 |
|
|
$ |
1,110 |
|
|
$ |
1,127 |
|
Rigid Closed Top
|
|
|
396 |
|
|
|
351 |
|
|
|
1,469 |
|
|
|
1,387 |
|
Rigid Packaging
|
|
$ |
686 |
|
|
$ |
650 |
|
|
$ |
2,579 |
|
|
$ |
2,514 |
|
Engineered Materials
|
|
|
374 |
|
|
|
367 |
|
|
|
1,455 |
|
|
|
1,397 |
|
Flexible Packaging
|
|
|
250 |
|
|
|
187 |
|
|
|
924 |
|
|
|
736 |
|
Total
|
|
$ |
1,310 |
|
|
$ |
1,204 |
|
|
$ |
4,958 |
|
|
$ |
4,647 |
|
Operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rigid Open Top
|
|
$ |
14 |
|
|
$ |
28 |
|
|
$ |
34 |
|
|
$ |
123 |
|
Rigid Closed Top
|
|
|
31 |
|
|
|
33 |
|
|
|
132 |
|
|
|
130 |
|
Rigid Packaging
|
|
$ |
45 |
|
|
$ |
61 |
|
|
$ |
166 |
|
|
$ |
253 |
|
Engineered Materials
|
|
|
35 |
|
|
|
28 |
|
|
|
125 |
|
|
|
116 |
|
Flexible Packaging
|
|
|
13 |
|
|
|
1 |
|
|
|
25 |
|
|
|
17 |
|
Total
|
|
$ |
93 |
|
|
$ |
90 |
|
|
$ |
316 |
|
|
$ |
386 |
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rigid Open Top
|
|
$ |
22 |
|
|
$ |
22 |
|
|
$ |
92 |
|
|
$ |
90 |
|
Rigid Closed Top
|
|
|
40 |
|
|
|
31 |
|
|
|
133 |
|
|
|
129 |
|
Rigid Packaging
|
|
$ |
62 |
|
|
$ |
53 |
|
|
$ |
225 |
|
|
$ |
219 |
|
Engineered Materials
|
|
|
19 |
|
|
|
18 |
|
|
|
75 |
|
|
|
71 |
|
Flexible Packaging
|
|
|
16 |
|
|
|
12 |
|
|
|
58 |
|
|
|
51 |
|
Total
|
|
$ |
97 |
|
|
$ |
83 |
|
|
$ |
358 |
|
|
$ |
341 |
|
Restructuring and impairment charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rigid Open Top
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
13 |
|
|
$ |
1 |
|
Rigid Closed Top
|
|
|
1 |
|
|
|
— |
|
|
|
2 |
|
|
|
3 |
|
Rigid Packaging
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
15 |
|
|
$ |
4 |
|
Engineered Materials
|
|
|
1 |
|
|
|
7 |
|
|
|
7 |
|
|
|
9 |
|
Flexible Packaging
|
|
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
1 |
|
Total
|
|
$ |
2 |
|
|
$ |
7 |
|
|
$ |
30 |
|
|
$ |
14 |
|
Other operating expenses: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rigid Open Top
|
|
$ |
12 |
|
|
$ |
4 |
|
|
$ |
45 |
|
|
$ |
9 |
|
Rigid Closed Top
|
|
|
2 |
|
|
|
4 |
|
|
|
15 |
|
|
|
11 |
|
Rigid Packaging
|
|
$ |
14 |
|
|
$ |
8 |
|
|
$ |
60 |
|
|
$ |
20 |
|
Engineered Materials
|
|
|
1 |
|
|
|
2 |
|
|
|
5 |
|
|
|
7 |
|
Flexible Packaging
|
|
|
3 |
|
|
|
4 |
|
|
|
16 |
|
|
|
7 |
|
Total
|
|
$ |
18 |
|
|
$ |
14 |
|
|
$ |
81 |
|
|
$ |
34 |
|
Operating EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rigid Open Top
|
|
$ |
48 |
|
|
$ |
54 |
|
|
$ |
184 |
|
|
$ |
223 |
|
Rigid Closed Top
|
|
|
74 |
|
|
|
68 |
|
|
|
282 |
|
|
|
273 |
|
Rigid Packaging
|
|
$ |
122 |
|
|
$ |
122 |
|
|
$ |
466 |
|
|
$ |
496 |
|
Engineered Materials
|
|
|
56 |
|
|
|
55 |
|
|
|
212 |
|
|
|
203 |
|
Flexible Packaging
|
|
|
32 |
|
|
|
17 |
|
|
|
107 |
|
|
|
76 |
|
Total
|
|
$ |
210 |
|
|
$ |
194 |
|
|
$ |
785 |
|
|
$ |
775 |
|
(1) Includes business optimization and integration expenses and non-cash charges.
Berry Plastics Group, Inc.
Reconciliation Schedules
(Unaudited)
(in millions, except per share data)
|
|
Quarterly Period Ended
|
|
|
Fiscal Year Ended
|
|
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
September 27, 2014
|
|
|
September 28, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$ |
93 |
|
|
$ |
90 |
|
|
$ |
316 |
|
|
$ |
386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: depreciation and amortization
|
|
|
97 |
|
|
|
83 |
|
|
|
358 |
|
|
|
341 |
|
Add: restructuring and impairment
|
|
|
2 |
|
|
|
7 |
|
|
|
30 |
|
|
|
14 |
|
Add: other operating expenses
|
|
|
18 |
|
|
|
14 |
|
|
|
81 |
|
|
|
34 |
|
Operating EBITDA (1)
|
|
$ |
210 |
|
|
$ |
194 |
|
|
$ |
785 |
|
|
$ |
775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: pro forma acquisitions
|
|
|
— |
|
|
|
|
|
|
|
18 |
|
|
|
|
|
Add: unrealized cost savings
|
|
|
3 |
|
|
|
|
|
|
|
27 |
|
|
|
|
|
Adjusted EBITDA (1)
|
|
$ |
213 |
|
|
|
|
|
|
$ |
830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities
|
|
$ |
160 |
|
|
$ |
167 |
|
|
$ |
530 |
|
|
$ |
464 |
|
Additions to property, plant, and equipment, net
|
|
|
(29 |
) |
|
|
(47 |
) |
|
|
(196 |
) |
|
|
(221 |
) |
Tax receivable agreement payment
|
|
|
— |
|
|
|
— |
|
|
|
(32 |
) |
|
|
(5 |
) |
Adjusted free cash flow (1)
|
|
$ |
131 |
|
|
$ |
120 |
|
|
$ |
302 |
|
|
$ |
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share
|
|
$ |
0.24 |
|
|
$ |
0.22 |
|
Restructuring and impairment charges (net of tax)
|
|
|
0.01 |
|
|
|
0.04 |
|
Other operating expense (net of tax)
|
|
|
0.10 |
|
|
|
0.07 |
|
Adjusted net income per diluted share (1)
|
|
$ |
0.35 |
|
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Fiscal 2015
|
|
|
|
|
|
Cash flow from operating activities
|
|
$ |
589 |
|
|
|
|
|
Additions to property, plant, and equipment, net
|
|
|
(230 |
) |
|
|
|
|
Tax receivable agreement payment
|
|
|
(39 |
) |
|
|
|
|
Adjusted free cash flow (1)
|
|
$ |
320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 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. These non-GAAP financial measures are among the indicators used by management to measure the performance of the Company’s operations, and also among the criteria upon which performance-based compensation may be based. Adjusted EBITDA also is used by our lenders for debt covenant compliance purposes. We use Adjusted Free Cash Flow as a measure of liquidity because it assists us in assessing our company’s ability to fund its growth through its generation of cash. Our projected Adjusted Free Cash flow for fiscal 2015 assumes $589 million of cash flow from operations less $230 million of net additions to property, plant, and equipment and $39 million of payment under our tax receivable agreement.
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.