16.02.2017 14:00:00

Dean Foods Announces Strong Fourth Quarter And Full Year 2016 Results

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."

  • 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
     December 31


    Twelve Months Ended
     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-
    downs
    and (gain) loss on
     sale of assets


    Closed deal
    costs


    Facility closing
    and
    reorganization
    costs, net 


    Mark-to-market
    on derivative
    contracts


    Other
    adjustments


    Income
     tax




    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-
    downs
    and (gain) loss on
     sale of assets


    Closed deal
    costs


    Facility closing
    and
    reorganization
    costs, net 


    Mark-to-market
    on derivative
    contracts


    Other
    adjustments


    Income
     tax




    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
    and (gain) loss on
     sale of assets


    Closed deal
    costs


    Facility closing
    and
    reorganization costs, net


    Loss on early
     retirement of
    debt


    Mark-to-
    market
    on derivative
    contracts


    Other
    adjustments


    Income
     tax




    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-
    downs
    and (gain) loss
    on
     sale of assets


    Closed deal
    costs


    Facility closing
    and reorganization
    costs, net


    Loss on early
     retirement of
    debt


    Mark-to-
    market
    on derivative
    contracts


    Other
    adjustments


    Income
     tax




    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

    Nachrichten zu Dean Foods Comehr Nachrichten

    Keine Nachrichten verfügbar.

    Analysen zu Dean Foods Comehr Analysen

    Eintrag hinzufügen
    Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
    Es ist ein Fehler aufgetreten!