DEAN FOODS COMPANY DALLAS, Feb. 16, 2017 /PRNewswire/ -- Dean Foods Company (NYSE: DF) today reported fourth quarter and full year 2016 results.
Highlights
-- Q4 net income per diluted share was $0.36 and adjusted net income per
diluted share was $0.38
-- Full year net income per diluted share was $1.31 and adjusted net income
per diluted share was $1.57
-- Continued year-over-year improvement in total volume performance,
operating income, and earnings per share
-- Significant cost productivity throughout the entire supply chain,
delivering over $80 million of gross savings
-- Growing strong brands through line extensions in DairyPure, Friendly's
acquisition, and Organic Valley partnership
-- Full year 2017 adjusted diluted earnings are expected to be $1.35 to
$1.55 per diluted share; Q1 2017 adjusted diluted earnings are expected
to be $0.12 to $0.20 per diluted share ((1))
Chief Executive Officer Ralph Scozzafava said, "2016 was a strong year for Dean Foods. In the fourth quarter, we delivered 6% growth in both adjusted operating income per gallon and adjusted earnings per share. For the full year, our operating income per gallon grew nearly 21% versus prior year. Our adjusted earnings per share of $1.57 represents a nearly 28% increase over 2015. I am very pleased with the hard work this organization has dedicated to driving improved results in support of our long-term strategic agenda."
Business Updates
In November 2016, the company announced a strategic joint venture with CROPP, the largest independent organic farmer cooperative in the U.S., to bring the Organic Valley brand and its organic milk to retailers and consumers by leveraging Dean Foods' selling organization, processing plants and refrigerated direct-to-store delivery ("DSD") distribution system. The joint venture, called Organic Valley Fresh, will operate on a 50/50 basis of ownership, governance and profit, with a dedicated management team working in the interest of the joint venture and its objectives. For Dean Foods, this brings a strong organic brand to our existing portfolio of category-leading brands, a reliable supply of organic milk, and a new channel for profitable growth. Adding the Organic Valley® brand to the current portfolio of Dean Foods' branded dairy products such as DairyPure® and TruMoo® enables Dean Foods to offer retail customers the largest and most comprehensive lineup of dairy offerings across multiple segments with national brands that consumers know and trust. The joint venture, which we expect to begin shipping product in mid-to-late 2017, brings the best capabilities of both organizations together for a common goal of profitable brand growth, driving awareness through increased reach and availability of great tasting organic products. Due to ramp-up, earnings accretion in 2017 is expected to be minimal, but the company is excited about the potential for growth starting in 2018.
Fourth Quarter and Full Year 2016 Operating Results
Chief Financial Officer Chris Bellairs said, "We delivered a fourth quarter and full year of exceptional financial performance. For the full year 2016, we delivered $257 million of net cash from operating activities and $113 million of free cash flow. On an all-cash netted basis, our total leverage improved to 1.89 times net debt to bank EBITDA. Importantly, we returned nearly half of our 2016 free cash flow to shareholders through dividends and opportunistic share repurchases."
1. Please refer to "Forward Outlook" and "Non-GAAP Financial Measures" for
additional information. We provide guidance on a non-GAAP basis and are
unable to provide a full reconciliation to GAAP without unreasonable
efforts as we cannot predict the amount or timing of certain elements
which are included in reported GAAP results, including mark-to-market
adjustments of hedging activities, asset impairment charges, and other
non-recurring events or transactions that may have a significant impact
to reported GAAP results.
Financial
Summary * Three Months Ended December 31 Twelve Months Ended December 31
------------------------------ -------------------------------
(In millions,
except per
share
amounts) 2016 2015 2016 2015
------------- ---- ---- ---- ----
Gross Profit
GAAP $501 $508 $1,988 $1,974
Adjusted $497 $509 $1,985 $1,973
Operating
Income
GAAP $70 $45 $264 $93
Adjusted $70 $67 $293 $248
Interest
Expense
GAAP $17 $16 $67 $67
Adjusted $17 $16 $66 $66
Net Income
(Loss)
GAAP $33 $18 $120 $(9)
Adjusted $34 $33 $144 $115
Diluted
Earnings
(Loss) Per
Share (EPS)
GAAP $0.36 $0.20 $1.31 $(0.09)
Adjusted $0.38 $0.36 $1.57 $1.23
Adjustments to GAAP due to the
exclusion of expenses, gains
or losses associated with
certain transactions and other
non-recurring items are
described and reconciled to
the comparable GAAP amounts in
* the attached tables.
Total volume across all products was 653 million gallons for the fourth quarter of 2016, a 0.8% decline compared to total volume of 658 million gallons in the fourth quarter of 2015. Full year 2016 volumes totaled 2.6 billion gallons, a 2.1% decline versus full year 2015.
Based on fluid milk sales data published by the USDA through December, fluid milk volume decreased 1.2% year-over-year in the fourth quarter of 2016 on an unadjusted basis. On this same basis, Dean Foods' share of U.S. fluid milk volumes increased by 10 basis points year-over-year.
Raw milk costs in the fourth quarter of 2016 increased roughly 6% from the third quarter of 2016 and decreased 2% from the fourth quarter of 2015. On a full year basis, the average Class I Mover was $14.80 per hundred-weight, a 9% decrease over full year 2015. For 2017, dairy commodity inflation is expected to be in the range of 15-20%, with the highest inflationary levels expected in the first half of 2017.
Cash Flow
Net cash provided by continuing operations for the twelve months ended December 31, 2016, totaled $257 million. Free cash flow provided by continuing operations, which is defined as net cash provided by continuing operations less capital expenditures, was $113 million for the twelve months ended December 31, 2016, a $133 million decrease as compared to the prior year period. Year-to-date free cash flow is comparable to the prior year period after reconciling for higher incentive compensation payouts in the first quarter of 2016 and the $56 million associated with the Company's 2014 federal tax refund received in the first quarter of 2015. Capital expenditures totaled $63 million for the quarter and $145 million for the full year 2016. For the full year 2017, we expect capital expenditures of $120 million to $130 million, and free cash flow of $125 million to $150 million.
Debt
Total outstanding debt at December 31, 2016, net of $18.0 million cash on hand, was approximately $877.1 million. The Company's net debt to bank EBITDA total leverage ratio, on an all-cash netted basis, decreased sequentially to 1.89 times at the end of the fourth quarter of 2016 due to strong free cash flow and increased bank EBITDA.
Forward Outlook
Going forward, we will transition to providing guidance on an annual basis only. We are driving our strategy with a long-term perspective and feel it's appropriate to give a better view that emphasizes sustainable value creation for our shareholders.
"Our 2017 growth and productivity agendas are robust and will ramp up through the year, driving a larger portion of our earnings into the back half. We expect to deliver full-year adjusted earnings per share of $1.35 to $1.55. In the first quarter, we expect dairy commodity inflation of nearly 20% and a roughly 1% decline in total volume performance versus prior year. As we continue to invest in our strategic initiatives and brand building for future growth, we expect first quarter adjusted earnings per share in the range of $0.12 to $0.20," concluded Scozzafava.
We provide guidance on a non-GAAP basis and are unable to provide a full reconciliation to GAAP without unreasonable efforts as we cannot predict the amount or timing of certain elements which are included in reported GAAP results, including mark-to-market adjustments of hedging activities, asset impairment charges, and other non-recurring events or transactions that may have a significant impact to reported GAAP results.
Non-GAAP Financial Measures
In addition to the results prepared in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"), we have presented certain non-GAAP financial measures, including Adjusted gross profit, Adjusted selling and distribution expenses, Adjusted general and administrative expenses, Adjusted total operating costs and expenses, Adjusted operating income, Adjusted interest expense, Adjusted net income (loss), Adjusted earnings (loss) per diluted share, Adjusted EBITDA, Free Cash Flow and total leverage ratio, each as described below.
This non-GAAP financial information is provided as supplemental information for investors and is not in accordance with, or an alternative to, GAAP. Additionally, these non-GAAP measures may be different than similar measures used by other companies.
We believe that the presentation of these non-GAAP financial measures, when considered together with our GAAP financial measures and the reconciliations to the corresponding GAAP financial measures, provides investors with a more complete understanding of the factors and trends affecting our business than could be obtained absent these disclosures. Our management uses these non-GAAP financial measures when evaluating our performance, when making decisions regarding the allocation of resources, in determining incentive compensation for management, and in determining earnings estimates.
A full reconciliation of these non-GAAP financial measures to the most directly comparable GAAP measures for the three and twelve months ended December 31, 2016 and 2015 is set forth in the tables herein.
Adjusted Operating Results
We have supplemented the presentation of our reported GAAP gross profit, selling and distribution expenses, general and administrative expenses, total operating costs and expenses, operating income, interest expense, net income (loss) and earnings (loss) per diluted share, with non-GAAP measures that adjust the GAAP measures to exclude the impact of the following (as applicable):
-- asset impairment charges;
-- incremental non-cash trademark amortization triggered by the launch of a
national fresh white milk brand;
-- closed deal costs;
-- facility closing, reorganization and realignment costs;
-- debt issuance costs;
-- costs associated with the early retirement of long-term debt;
-- gains (losses) on the mark-to-market of our derivative contracts;
-- separation costs;
-- gains or losses related to discontinued operations and divestitures;
-- income tax impacts of the foregoing adjustments; and
-- adjustments to normalize our income tax expense at a rate of 38%.
We believe these non-GAAP measures provide useful information to investors by excluding expenses, gains or losses that are not indicative of the company's core operating performance. In addition, we cannot predict the timing and amount of gains or losses associated with such items. We believe these non-GAAP measures provide more accurate comparisons of our ongoing business operations and are better indicators of trends in our underlying business. In addition, these adjustments are consistent with how management views our business. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and evaluating the Company's ongoing performance. Further, adjusted gross profit and adjusted operating income are used by management to evaluate key performance indicators of brand mix and low cost, respectively.
Adjusted EBITDA
Adjusted EBITDA is defined as net income before interest expense, income tax expense, depreciation and amortization, as further adjusted to exclude the impact of the adjustments discussed under "Adjusted Operating Results" above (other than the normalized income tax rate, as Adjusted EBITDA excludes the full amount of income tax expense). This information is provided to assist investors in making meaningful comparisons of our operating performance between periods and to view our business from the same perspective as our management. We believe Adjusted EBITDA is a useful measure for analyzing the performance of our business and is a widely-accepted indicator of our ability to incur and service indebtedness and generate free cash flow. We also believe that EBITDA measures are commonly reported and widely used by investors and other interested parties as measures of a company's operating performance and debt servicing ability because such measures assist in comparing performance on a consistent basis without regard to capital structure, depreciation or amortization (which can vary significantly) and non-operating factors (such as historical cost).
Total Leverage Ratio
Our total leverage ratio is calculated as net debt divided by Bank EBITDA for the trailing four quarters. Net debt is calculated as consolidated funded indebtedness in accordance with our credit agreement, except on an all cash netted basis. Bank EBITDA is calculated as Adjusted EBITDA, as further adjusted to exclude certain non-cash and non-recurring or extraordinary expenses as permitted in calculating covenant compliance under our credit agreement. Management believes analysts and investors commonly use our total leverage ratio as an indicator of our ability to service existing debt and our liquidity.
Free Cash Flow
We define Free Cash Flow as net cash provided by operating activities from continuing operations less cash payments for capital expenditures. We believe Free Cash Flow is a meaningful non-GAAP measure that offers supplemental information and insight regarding the liquidity of our operations and our ability to generate sufficient cash flow to, among other things, repay debt, invest in our business and repurchase shares of our common stock. A limitation of Free Cash Flow is that it does not represent the total increase or decrease in the cash balance for the period.
Conference Call/Webcast
A webcast to discuss the Company's financial results and outlook will be held at 9:00 a.m. ET today and may be heard live by clicking the earnings button on the Company's website at http://www.deanfoods.com. A slide presentation will accompany the webcast.
About Dean Foods
Dean Foods is a leading food and beverage company and the largest processor and direct-to-store distributor of fresh fluid milk and other dairy and dairy case products in the United States. Headquartered in Dallas, Texas, the Dean Foods portfolio includes DairyPure(®), the country's first and largest fresh, white milk national brand, and TruMoo®, the leading national flavored milk brand, along with well-known regional dairy brands such as Alta Dena(®), Berkeley Farms(®), Country Fresh(®), Dean's(®), Friendly's(®), Garelick Farms(®), LAND O LAKES(®*) milk and cultured products*, Lehigh Valley Dairy Farms(®), Mayfield(®), McArthur(®), Meadow Gold(®), Oak Farms(®), PET(®)**, T.G. Lee(®), Tuscan(®) and more. In all, Dean Foods has more than 50 national, regional and local dairy brands as well as private labels. Dean Foods also makes and distributes ice cream, cultured products, juices, teas, and bottled water. Almost 17,000 employees across the country work every day to make Dean Foods the most admired and trusted provider of wholesome, great-tasting dairy products at every occasion. For more information about Dean Foods and its brands, visit www.deanfoods.com.
*The LAND O LAKES brand is owned by Land O'Lakes, Inc. and is used by license.
**PET is a trademark of Eagle Family Foods Group LLC, under license.
Some of the statements made in this press release are "forward-looking" and are made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995, including statements relating to: (1) our financial forecast, including projected sales (including specific product lines and the Company as a whole), total volume, price realization, profit margins, net income, earnings per share, free cash flow, our leverage ratio, and debt covenant compliance, (2) the Company's regional and national branding and marketing initiatives, (3) the Company's innovation, research and development plans and its ability to successfully launch new products or brands, (4) commodity prices and other inputs and the Company's ability to forecast or predict commodity prices, milk production and milk exports, (5) the Company's cost-savings initiatives, including plant closures and route reductions, and its ability to achieve expected savings, (6) planned capital expenditures, (7) the status of the Company's litigation matters, (8) the Company's plans related to its capital structure, (9) the Company's dividend policy, (10) possible repurchases of shares of the Company's common stock, and (11) potential acquisitions. These statements involve risks and uncertainties that may cause results to differ materially from those set forth in this press release, including the risks disclosed by the Company in its filings with the Securities and Exchange Commission. Financial projections are based on a number of assumptions. Actual results could be materially different than projected if those assumptions are erroneous. The cost and supply of commodities and other raw materials are determined by market forces over which the Company has limited or no control. Sales, operating income, net income, debt covenant compliance, financial performance and earnings per share can vary based on a variety of economic, governmental and competitive factors, which are identified in the Company's filings with the Securities and Exchange Commission. The Company's ability to profit from its branding and marketing initiatives depends on a number of factors including consumer acceptance of its products. The declaration and payment of cash dividends under the Company's dividend policy remains at the sole discretion of the Board of Directors and will depend upon its financial results, cash requirements, future prospects, restrictions in its credit agreement and debt covenant compliance, applicable law and other factors that may be deemed relevant by the Board. All forward-looking statements in this press release speak only as of the date of this press release. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statements to reflect any change in its expectations with regard thereto or any changes in the events, conditions or circumstances on which any such statement is based except as required by law.
CONTACT: Corporate Communications, Jamaison Schuler, +1-214-721-7766; or Investor Relations, Sherri Baker, +1-214-303-3438
DEAN FOODS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
Three Months Ended Twelve Months Ended
December 31 December 31
2016 2015 2016 2015
---- ---- ---- ----
Net sales $2,018,009 $2,022,500 $7,710,226 $8,121,661
Cost of sales 1,516,589 1,514,029 5,722,710 6,147,252
--------- --------- --------- ---------
Gross profit 501,420 508,471 1,987,516 1,974,409
Operating costs and expenses:
Selling and distribution 342,835 355,548 1,348,349 1,379,317
General and administrative 83,423 90,689 346,028 350,324
Amortization of intangibles 5,156 6,340 20,752 21,653
Facility closing and reorganization
costs, net (344) 10,482 8,719 19,844
Impairment of intangible assets - - - 109,910
--- --- --- -------
Total operating costs and expenses 431,070 463,059 1,723,848 1,881,048
------- ------- --------- ---------
Operating income 70,350 45,412 263,668 93,361
Other (income) expense:
Interest expense 16,525 16,308 66,795 66,813
Loss on early retirement of long-
term debt - - - 43,609
Other income, net (1,393) (2,047) (5,778) (3,751)
------ ------
Total other expense 15,132 14,261 61,017 106,671
------ ------ ------ -------
Income (loss) from continuing
operations before income taxes 55,218 31,151 202,651 (13,310)
Income tax expense (benefit) 21,699 12,333 82,034 (5,229)
Income (loss) from continuing
operations 33,519 18,818 120,617 (8,081)
Loss from discontinued operations,
net of tax (312) (1,095) (312) (1,095)
Gain (loss) on sale of discontinued
operations, net of tax (376) 757 (376) 668
---- --- ---- ---
Net income (loss) $32,831 $18,480 $119,929 $(8,508)
======= ======= ======== =======
Average common shares:
Basic 90,508 91,363 90,934 93,298
Diluted 91,131 92,028 91,510 93,298
Basic income (loss) per common share:
Income (loss) from continuing
operations $0.37 $0.20 $1.33 $(0.09)
Loss from discontinued operations (0.01) - (0.01) -
Net income (loss) $0.36 $0.20 $1.32 $(0.09)
===== ===== ===== ======
Diluted income (loss) per common share:
Income (loss) from continuing
operations $0.37 $0.20 $1.32 $(0.09)
Loss from discontinued operations (0.01) - (0.01) -
Net income (loss) $0.36 $0.20 $1.31 $(0.09)
===== ===== ===== ======
DEAN FOODS COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
December 31, 2016 December 31, 2015
----------------- -----------------
ASSETS
Cash and cash equivalents $17,980 $60,734
Other current assets 1,040,650 1,016,829
--------- ---------
Total current assets 1,058,630 1,077,563
Property, plant and equipment, net 1,163,851 1,174,137
Intangibles and other assets, net 383,746 268,463
------- -------
Total $2,606,227 $2,520,163
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Total current liabilities, excluding
debt $706,981 $760,402
Total long-term debt, including
current portion 886,051 834,573
Other long-term liabilities 402,639 379,684
Total stockholders' equity 610,556 545,504
------- -------
Total $2,606,227 $2,520,163
========== ==========
DEAN FOODS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
Twelve Months Ended December 31
-------------------------------
2016 2015
---- ----
Operating Activities
--------------------
Net cash provided by operating activities $257,413 $408,153
Investing Activities
--------------------
Payments for property, plant and equipment (144,642) (162,542)
Payments for acquisitions, net of cash acquired (158,203) -
Proceeds from sale of fixed assets 14,705 18,495
Other - (2,200)
--- ------
Net cash used in investing activities (288,140) (146,247)
Financing Activities
--------------------
Net proceeds from debt 47,868 393,283
Early retirement of long-term debt - (476,188)
Premiums paid on early retirement of long-term debt - (37,309)
Payments of financing costs - (16,816)
Repurchase of common stock (25,000) (53,010)
Cash dividends paid (32,828) (26,182)
Issuance of common stock, net of share repurchases for
withholding taxes (720) (16)
Other 746 342
--- ---
Net cash used in financing activities (9,934) (215,896)
Effect of exchange rate changes on cash and cash
equivalents (2,093) (1,638)
------ ------
Change in cash and cash equivalents (42,754) 44,372
Cash and cash equivalents, beginning of period 60,734 16,362
------ ------
Cash and cash equivalents, end of period $17,980 $60,734
======= =======
DEAN FOODS COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In thousands, except per share data)
Three Months Ended December 31, 2016
------------------------------------
Asset write- Closed deal Facility closing Mark-to-market Other Income
downs costs and on derivative adjustments tax
and (gain) loss on reorganization contracts
sale of assets costs, net
GAAP (a) (b) (c) (e) (f) (g) Adjusted*
---- --- --- --- --- --- --- --------
Gross profit $501,420 $ - $ - $ - $(3,938) $ - $ - $497,482
Selling and
distribution 342,835 - - - 1,620 - - 344,455
General and
administrative 83,423 - (493) - - (1,436) - 81,494
Amortization of
intangibles 5,156 (3,935) - - - - - 1,221
General and
administrative,
including
Amortization of
intangibles 88,579 (3,935) (493) - - (1,436) - 82,715
Total operating
costs and expenses 431,070 (3,935) (493) 344 1,620 (1,436) - 427,170
Operating income 70,350 3,935 493 (344) (5,558) 1,436 - 70,312
Interest expense 16,525 - - - - - - 16,525
Income from
continuing
operations 33,519 3,935 493 (344) (5,558) 1,436 731 34,212
Loss from
discontinued
operations, net of
tax (688) - - - - 688 - -
Net income 32,831 3,935 493 (344) (5,558) 2,124 731 34,212
Diluted earnings per
share $0.36 $0.04 $0.01 $ - $(0.06) $0.02 $0.01 $0.38
Three Months Ended December 31, 2015
------------------------------------
Asset write- Closed deal Facility closing Mark-to-market Other Income
downs costs and on derivative adjustments tax
and (gain) loss on reorganization contracts
sale of assets costs, net
GAAP (a) (b) (c) (e) (f) (g) Adjusted*
---- --- --- --- --- --- --- --------
Gross profit $508,471 $ - $ - $ - $217 $ - $ - $508,688
Selling and
distribution 355,548 - - - (5,236) - - 350,312
General and
administrative 90,689 - - - - (12) - 90,677
Amortization of
intangibles 6,340 (5,589) - - - - - 751
General and
administrative,
including
Amortization of
intangibles 97,029 (5,589) - - - (12) - 91,428
Total operating
costs and expenses 463,059 (5,589) - (10,482) (5,236) (12) - 441,740
Operating income 45,412 5,589 - 10,482 5,453 12 - 66,948
Interest expense 16,308 - - - - (218) - 16,090
Income from
continuing
operations 18,818 5,589 - 10,482 5,453 230 (7,772) 32,800
Loss from
discontinued
operations, net of
tax (338) - - - - 338 - -
Net income 18,480 5,589 - 10,482 5,453 568 (7,772) 32,800
Diluted earnings per
share $0.20 $0.06 $ - $0.11 $0.06 $0.01 $(0.08) $0.36
* See notes to Earnings
Release Tables
DEAN FOODS COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In thousands, except per share data)
Twelve Months Ended December 31, 2016
Asset write-downs Closed deal Facility closing Loss on early Mark-to- Other Income
and (gain) loss on costs and retirement of market adjustments tax
sale of assets reorganization costs, net debt on derivative
contracts
GAAP (a) (b) (c) (d) (e) (f) (g) Adjusted*
---- --- --- --- --- --- --- --- --------
Gross profit $1,987,516 $ - $ - $ - $ - $(2,143) $ - $ - $1,985,373
Selling and distribution 1,348,349 - - - - 10,655 - - 1,359,004
General and
administrative 346,028 - (4,926) - - - (11,561) - 329,541
Amortization of
intangibles 20,752 (16,843) - - - - - - 3,909
General and
administrative,
including Amortization
of intangibles 366,780 (16,843) (4,926) - - - (11,561) - 333,450
Total operating costs and
expense 1,723,848 (16,843) (4,926) (8,719) - 10,655 (11,561) - 1,692,454
Operating income 263,668 16,843 4,926 8,719 - (12,798) 11,561 - 292,919
Interest expense 66,795 - - - - - (436) - 66,359
Income from continuing
operations 120,617 16,843 4,926 8,719 - (12,798) 11,997 (6,256) 144,048
Loss from discontinued
operations, net of tax (688) - - - - - 688 - -
Net income 119,929 16,843 4,926 8,719 - (12,798) 12,685 (6,256) 144,048
Diluted earnings per
share $1.31 $0.18 $0.05 $0.10 $ - $(0.14) $0.14 $(0.07) $1.57
Twelve Months Ended December 31, 2015
Asset write- Closed deal Facility closing Loss on early Mark-to- Other Income
downs costs and reorganization retirement of market adjustments tax
and (gain) loss costs, net debt on derivative
on contracts
sale of assets
GAAP (a) (b) (c) (d) (e) (f) (g) Adjusted*
---- --- --- --- --- --- --- --- --------
Gross profit $1,974,409 $ - $ - $ - $ - $(970) $ - $ - $1,973,439
Selling and distribution 1,379,317 - - - - (6,939) - - 1,372,378
General and
administrative 350,324 - - - - - 6 - 350,330
Amortization of
intangibles 21,653 (18,629) - - - - - - 3,024
General and
administrative,
including Amortization
of intangibles 371,977 (18,629) - - - - 6 - 353,354
Total operating costs and
expenses 1,881,048 (128,539) - (19,844) - (6,939) 6 - 1,725,732
Operating income 93,361 128,539 - 19,844 - 5,969 (6) - 247,707
Interest expense 66,813 - - - - - (1,288) - 65,525
Income (loss) from
continuing operations (8,081) 128,539 - 19,844 43,609 5,969 1,282 (75,885) 115,277
Loss from discontinued
operations, net of tax (427) - - - - - 427 - -
Net income (loss) (8,508) 128,539 - 19,844 43,609 5,969 1,709 (75,885) 115,277
Diluted earnings (loss)
per share (h) $(0.09) $1.38 $ - $0.21 $0.46 $0.06 $0.02 $(0.81) $1.23
* See notes to Earnings
Release Tables
DEAN FOODS COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*
(Unaudited)
(In thousands, except per ratio data)
Three Months Ended December 31 Twelve Months Ended December 31 Trailing Twelve
Months
Ended
December 31,
------------
2016 2015 2016 2015 2016
---- ---- ---- ---- ----
Reconciliation of Net Income to Adjusted EBITDA and Bank EBITDA
Net income (loss) $32,831 $18,480 $119,929 $(8,508) $119,929
Interest expense 16,525 16,308 66,795 66,813 66,795
Income tax expense (benefit) 21,699 12,333 82,034 (5,229) 82,034
Depreciation and amortization 44,182 43,506 172,617 171,328 172,617
Asset write-downs and (gain) loss
on sale of assets (a) - - - 109,910 -
Closed deal costs (b) 493 - 4,926 - 4,926
Facility closing and
reorganization costs, net (c) (344) 10,482 8,719 19,844 8,719
Loss on early retirement of debt
(d) - - - 43,609 -
Mark-to-market on derivative
contracts (e) (5,558) 5,453 (12,798) 5,969 (12,798)
Other adjustments (f) 2,124 350 12,249 421 12,249
----- --- ------ --- ------
Adjusted EBITDA $111,952 $106,912 $454,471 $404,157 454,471
======== ======== ======== ======== -------
Non-cash share-based
compensation expense 9,116
Bank EBITDA $463,587
========
Reconciliation of net debt and total leverage ratio December 31,
2016
----
Total long-term debt, including current portion $886,051
Unamortized discounts and debt issuance costs 9,029
Cash and cash equivalents (17,980)
Net debt $877,100
========
Bank EBITDA 463,587
Total leverage ratio 1.89
Twelve Months Ended December 31
-------------------------------
2016 2015
---- ----
Reconciliation of
Free Cash Flow
provided by
continuing
operations
Net cash provided
by operating
activities $257,413 $408,153
Payments for
property, plant
and equipment (144,642) (162,542)
--------
Free Cash Flow
provided by
continuing
operations $112,771 $245,611
======== ========
* See Notes to Earnings
Release Tables
Notes to Earnings Release Tables
For the three and twelve months ended December 31, 2016 and 2015, the adjusted results and certain other non-GAAP
financial measures differ from the Company's results under GAAP due to the exclusion of expenses, gains or
losses associated with certain transactions and other non-recurring items that we believe are not indicative of our
core operating results. For additional information on our non-GAAP financial measures, see the section entitled "Non-GAAP
Financial Measures" in this release.
(a) In conjunction with our decision to launch DairyPure in the first quarter of 2015, we
reclassified certain of
our indefinite-lived trademarks to finite-lived, resulting in a triggering event for
impairment testing purposes.
The related adjustment reflects the elimination of the following:
i. A non-cash charge of $109.9 million ($68.7 million net of tax) in the first quarter of 2015 related to the
impairment of certain intangible assets, and related amortization expense of $5.6 million and $18.6
million for the three and twelve months ended December 31, 2015, respectively; and
ii. Amortization expense recorded on these finite-lived trademarks of $3.9 million and $16.8 million for
the three and twelve months ended December 31, 2016, respectively.
(b) The adjustment reflects the elimination of expenses related to the acquisition of Friendly's
Ice Cream
Holdings Corp. completed on June 20, 2016, and an immaterial amount of expenses related to
other
transactional activities, of $0.5 million and $4.9 million for the three and twelve months
ended December 31,
2016, respectively.
(c) The adjustment reflects the elimination of severance charges and non-cash asset impairments,
net of
(gains) losses on related asset sales, for approved facility closings and restructuring plans.
(d) During the first quarter of 2015, we redeemed the remaining outstanding principal amount of
$476.2 million of
our 2016 senior notes. The adjustment reflects the related elimination of the following:
i. A $38.3 million pre-tax loss on the early extinguishment of debt in the first quarter of 2015, which
consisted of debt redemption premiums of $37.3 million, a write-off of unamortized debt issue costs
of $0.8 million, and a write-off of the remaining bond discount and interest rate swaps of $0.2 million; and
ii. In conjunction with the execution of our current credit agreement and the amendment of our
receivables-backed facility in the first quarter of 2015, the write-off of unamortized debt issue costs
related to our previous credit facility of $5.3 million.
(e) The adjustment reflects the elimination of the (gain) loss on the mark-to-market of our
commodity derivative
contracts. All of our commodity derivative contracts are marked to market in our statement of
operations
during each reporting period with a corresponding derivative asset or liability on our balance
sheet.
(f) The adjustment reflects the elimination of the following:
i. Interest accretion in connection with the settlement of a previously disclosed dairy farmer class
action lawsuit filed in the United States District Court for the Eastern District of Tennessee.
The Court granted final approval of the settlement agreement on June 15, 2012 and the final
installment payment was made in June of 2016;
ii. Interest expense on uncertain tax positions that we retained in connection with prior
discontinued operations;
iii. Separation charge of $1.4 million and $11.6 million for the three and twelve months ended
December 31, 2016, respectively, in connection with the Company's CEO succession plan; and
iv. Loss on sale of discontinued operations, net of tax.
(g) The adjustment reflects the income tax impact of adjustments (a) through (f) and an adjustment
to our
income tax expense (benefit) to reflect income tax at a tax rate of 38%, which we believe
represents
our normalized long-term effective tax rate as a U.S. domiciled business.
(h) Includes an adjustment to diluted shares outstanding to reflect an add-back of approximately
540
thousand dilutive shares, which were anti-dilutive for GAAP purposes.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/dean-foods-announces-strong-fourth-quarter-and-full-year-2016-results-300408470.html
SOURCE Dean Foods Company
