NYSE DF

CURRENT
SHARE PRICE

Open

Low

High

Vol

2017 Annual Report

Upcoming
Events

August 7, 2018 at 8:00 AM CDT

Q2 2018 Dean Foods Earnings Conference Call

playView

Press Release - Details

Dean Foods Announces Fourth Quarter And Full Year 2017 Results

February 26, 2018 at 6:45 AM EST

DALLAS, Feb. 26, 2018 /PRNewswire/ -- Dean Foods Company (NYSE: DF) today reported fourth quarter and full year 2017 results.

Highlights

  • Adjusted earnings in line with guidance; excludes tax reform benefit of $44 million
  • Q4 net income from continuing operations per diluted share was $0.54 and adjusted net income from continuing operations per diluted share was $0.25
  • Full year net income from continuing operations per diluted share was $0.52 and adjusted net income from continuing operations per diluted share was $0.80
  • Executing commercial agenda of strategic plan to Win in Private Label and Build and Buy Strong Brands
  • Aggressive approach to Driving Operational Excellence through an enterprise-wide cost productivity plan targeting an incremental $150 million in annual run-rate savings by 2020; in advanced stages of design and initial execution across all areas of the company
  • Improving capabilities through investments in people, technology and infrastructure
  • Full year 2018 adjusted diluted earnings per share are expected to be $0.55 to $0.80(1)

Chief Executive Officer Ralph Scozzafava said, "In 2017, we navigated a rapidly-changing industry landscape and a dynamic retail environment. As we saw the marketplace challenges on volume and mix building, we directed our focus on improving our execution in securing branded and private label volume and immediately began taking steps to lower our overall cost base. Some of these actions are already gaining momentum and contributed to our fourth quarter 2017 financial results. These actions become a critical path in our go-forward commercial agenda as well as an aggressive enterprise-wide cost productivity program in 2018 and beyond."

Business Updates

The Company announced plans for executing an enterprise-wide cost productivity program to secure incremental savings in 2018 and beyond. The Company completed the assessment phase and is in the advanced stages of designing, and in some cases implementing, the planned savings initiatives. The productivity plan focuses on three key areas:

  • Rescaling the supply chain involves consolidating and right-sizing its manufacturing capacity to better match volume as well as adjust for expected changes in 2018. The Company is taking a holistic approach to its supply chain network, evaluating opportunities across the country in both operations and logistics. The Company plans to consolidate its plant network while maintaining quality, value and service and expects to implement the changes in phases beginning in 2018 and with targeted completion in 2019.
  • Optimizing spend management utilizing coordinated procurement efforts across the entire enterprise in all key categories. The Company plans to better leverage its size and scale for efficiencies across all facets of spend in addition to expanding its cost control efforts across all product and indirect spend categories.
  • The Company is taking further steps to integrate its operating model to drive organizational effectiveness while also reducing its general and administrative costs across the enterprise. The Company plans to implement a flatter, leaner and more agile organizational structure to enhance decision making and help build functional competencies that will increase effectiveness with customers and suppliers. The Company completed the first phase of this general and administrative focused reduction in the fourth quarter of 2017 and first quarter of 2018 with further actions planned over the coming months.

The accumulation of the new efforts, coupled with the ongoing work of the Company's base cost productivity initiatives, will generate savings in 2018 that the Company expects will begin to mitigate some of the anticipated impact from volume deleverage and non-dairy input cost inflation. A portion of these savings are expected to impact 2018 with further and larger savings in 2019 and beyond. The progression of these savings is contemplated in the Company's 2018 full-year guidance.

Fourth Quarter and Full Year 2017 Operating Results


Financial Summary *


Three Months Ended December 31


Twelve Months Ended December 31

(In millions, except per share amounts)


2017


2016


2017


2016










Gross Profit









GAAP


$  446


$  501


$ 1,818


$ 1,988

Adjusted


$  448


$  497


$ 1,821


$ 1,985










Operating Income









GAAP


$    33


$    70


$      83


$    264

Adjusted


$    51


$    70


$    178


$    293










Interest Expense









GAAP


$    15


$    17


$      65


$      67

Adjusted


$    15


$    17


$      64


$      66










Income from Continuing Operations 









GAAP


$    50


$    34


$      47


$    121

Adjusted


$    23


$    34


$      73


$    144










Diluted Earnings Per Share (EPS) from Continuing Operations









GAAP


$ 0.54


$ 0.37


$   0.52


$   1.32

Adjusted


$ 0.25


$ 0.38


$   0.80


$   1.57











* 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.


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.

Total volume across all products for the fourth quarter of 2017 declined 6% compared to the fourth quarter of 2016. When adjusted for two less selling days in the fourth quarter, total volume across all products declined 3.5% versus prior year.

Raw milk costs in the fourth quarter of 2017 decreased roughly 1% from the third quarter of 2017 and increased 3% from the fourth quarter of 2016. On a full year basis, the average Class I Mover was $16.45 per hundred-weight in 2017, an 11% increase over 2016. For 2018, dairy commodity input costs are expected to be deflationary versus 2017.

Cash Flow

Net cash provided by continuing operations for the twelve months ended December 31, 2017, totaled $145 million. Free cash flow provided by continuing operations, which is defined as net cash provided by continuing operations less capital expenditures, was $38 million for the twelve months ended December 31, 2017, a $75 million decrease as compared to the prior year period. Capital expenditures totaled $45 million for the fourth quarter of 2017 and $107 million for the full year 2017.

Debt

Total outstanding debt at December 31, 2017, net of $16.5 million cash on hand, was approximately $902.4 million. The Company's net debt to bank EBITDA total leverage ratio, on an all-cash netted basis, increased modestly on a sequential basis to 2.68 times at the end of the fourth quarter of 2017.

Forward Outlook

"At Dean Foods, executing our strategic initiatives is paramount to our success in this dynamic and competitive environment. We are making important choices in 2018 and taking aggressive but necessary steps to drive our strategic plan, reset our company to make Dean Foods more competitive, and enable us to deliver solid and consistent earnings and cash flow over the long term. We must dramatically reduce our cost structure to match our smart volume today, creating the right network and cost base with an eye toward the future. Our enterprise-wide cost productivity plan will create a runway for increased and ongoing productivity benefits in 2019 and beyond as we target an incremental $150 million in annual run-rate savings by 2020. We have the right strategic plan and a strong team in place to drive our business and company forward.

"Due to the phased implementation and timing of our initiatives balanced against our investments and headwinds, we expect to deliver full year adjusted earnings per share in the range of $0.55 to $0.80. We expect the first quarter earnings to be disproportionately lower than the fourth quarter of 2017, and we expect to see an increase in adjusted earnings per share as we move through the year and into 2019. With the significant one-time investments in our productivity plan, we expect free cash flow performance of $30 million to $50 million as we fund these strategic investments and expect full year capital expenditures in the range of $135 million to $160 million," 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 income (loss) from continuing operations, adjusted net income (loss), adjusted earnings (loss) from continuing operations per diluted share, 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, 2017 and 2016 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), income (loss) from continuing operations, earnings (loss) per diluted share, and earnings (loss) per diluted share from continuing operations, 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;
  • costs associated with our enterprise-wide cost productivity plan;
  • separation costs;
  • gains or losses related to discontinued operations and divestitures;
  • litigation settlements (including any related accretion);
  • income tax impacts of the foregoing adjustments;
  • one-time impacts of U.S. income tax reform; 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 ongoing operating performance. In addition, we cannot predict the timing and amount of gains or losses associated with certain of these 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 adjustments for incremental trademark amortization and interest expense and the normalized income tax rate, as Adjusted EBITDA excludes the full amount of these expenses). 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 16,000 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 enterprise-wide cost productivity plan and other 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, including the Company's most recent Forms 10-K and 10-Q. 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 agreements 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


2017


2016


2017


2016

Net sales

$ 1,934,997


$ 2,018,009


$ 7,795,025


$ 7,710,226

Cost of sales

1,488,565


1,516,589


5,977,348


5,722,710

Gross profit

446,432


501,420


1,817,677


1,987,516

Operating costs and expenses:








Selling and distribution

330,925


342,835


1,346,948


1,348,349

General and administrative

69,744


83,423


311,176


346,028

Amortization of intangibles

5,168


5,156


20,710


20,752

Facility closing and reorganization costs, net

1,966


(344)


24,913


8,719

Impairment of long-lived assets

5,698



30,668


Total operating costs and expenses

413,501


431,070


1,734,415


1,723,848

Operating income

32,931


70,350


83,262


263,668

Other (income) expense:








Interest expense

14,551


16,525


64,961


66,795

Other income, net

(519)


(1,393)


(2,942)


(5,778)

Total other expense

14,032


15,132


62,019


61,017

Income from continuing operations before income taxes

18,899


55,218


21,243


202,651

Income tax expense (benefit)

(30,608)


21,699


(26,179)


82,034

Income from continuing operations

49,507


33,519


47,422


120,617

Income (loss) from discontinued operations, net of tax

(64)


(312)


11,291


(312)

Gain (loss) on sale of discontinued operations, net of tax

2,875


(376)


2,875


(376)

Net income

$      52,318


$      32,831


$      61,588


$    119,929

Average common shares:








Basic

91,062


90,508


90,899


90,934

Diluted

91,151


91,131


91,274


91,510

Basic income (loss) per common share:








Income from continuing operations

$          0.54


$          0.37


$          0.52


$          1.33

Income (loss) from discontinued operations

0.03


(0.01)


0.16


(0.01)

Net income

$          0.57


$          0.36


$          0.68


$          1.32

Diluted income (loss) per common share:








Income from continuing operations

$          0.54


$          0.37


$          0.52


$          1.32

Income (loss) from discontinued operations

0.03


(0.01)


0.15


(0.01)

Net income

$          0.57


$          0.36


$          0.67


$          1.31

 

DEAN FOODS COMPANY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands)




December 31, 2017


December 31, 2016

ASSETS





Cash and cash equivalents


$                  16,512


$                  17,980

Other current assets


1,003,367


1,040,650

Total current assets


1,019,879


1,058,630

Property, plant and equipment, net


1,094,064


1,163,851

Intangibles and other assets, net


389,886


383,746

Total


$             2,503,829


$             2,606,227

LIABILITIES AND STOCKHOLDERS' EQUITY





Total current liabilities, excluding debt


$                671,070


$                706,981

Total long-term debt, including current portion


913,199


886,051

Other long-term liabilities


263,613


402,639

Total stockholders' equity


655,947


610,556

Total


$             2,503,829


$             2,606,227

 

DEAN FOODS COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)




Twelve Months Ended December 31



2017


2016

Operating Activities 





Net cash provided by operating activities


$ 144,799


$ 257,413






Investing Activities 





Payments for property, plant and equipment


(106,726)


(144,642)

Payments for acquisitions, net of cash acquired


(21,596)


(158,203)

Proceeds from sale of fixed assets


4,336


14,705

Other


(11,000)


Net cash used in investing activities


(134,986)


(288,140)






Financing Activities





Net proceeds from debt


23,777


47,868

Payments of financing costs


(1,786)


Repurchase of common stock



(25,000)

Cash dividends paid


(32,737)


(32,828)

Issuance of common stock, net of share repurchases for withholding taxes


(535)


(720)

Other



746

Net cash used in financing activities


(11,281)


(9,934)

Effect of exchange rate changes on cash and cash equivalents



(2,093)

Change in cash and cash equivalents


(1,468)


(42,754)

Cash and cash equivalents, beginning of period


17,980


60,734

Cash and cash equivalents, end of period


$   16,512


$   17,980

 

DEAN FOODS COMPANY

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*

(Unaudited)

(In thousands, except per share data)



Three Months Ended December 31, 2017




Asset write-downs
and (gain) loss on
 sale of assets


Facility closing
and reorganization costs, net 


Mark-to-market
on derivative
contracts


Cost productivity plan


Other
adjustments


Income
 tax


Tax reform




GAAP


(a)


(c)


(d)


(f)


(g)


(h)


(i)


Adjusted*

Gross profit

$  446,432


$                          —


$                                            —


$                                      1,634


$                                —


$                     —


$         —


$                  —


$    448,066



















Selling and distribution  

330,925




622






331,547



















General and administrative

69,744





(2,888)


(2,205)




64,651

Amortization of intangibles

5,168


(3,935)









1,233

General and administrative, including Amortization of intangibles

74,912


(3,935)




(2,888)


(2,205)




65,884



















Total operating costs and expenses 

413,501


(6,783)


(1,966)


622


(5,738)


(2,205)




397,431



















Operating income

32,931


6,783


1,966


1,012


5,738


2,205




50,635



















Income tax expense (benefit)

(30,608)







782


43,735


13,909



















Income from continuing operations

49,507


6,783


1,966


1,012


5,738


2,205


(782)


(43,735)


22,694



















Diluted earnings per share from continuing operations

$          0.54


$                       0.07


$                                         0.02


$                                        0.01


$                             0.06


$                 0.03


$         —


$            (0.48)


$            0.25










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)


(d)


(g)


(h)


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





















Income from continuing operations

33,519


3,935


493


(344)


(5,558)


1,436


731


34,212





















Diluted earnings per share from continuing operations

$          0.37


$                       0.04


$                                         0.01


$                                            —


$                           (0.06)


$                 0.01


$     0.01


$              0.38




* 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, 2017




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


Cost productivity plan


Other 
adjustments


Income
tax


Tax reform




GAAP


(a)


(b)


(c)


(d)


(f)


(g)


(h)


(i)


Adjusted*

Gross profit

$  1,817,677


$                         —


$                             —


$                                                —


$                      3,436


$                               —


$                          —


$                   —


$                  —


$     1,821,113





















Selling and distribution

1,346,948





620






1,347,568





















General and administrative

311,176



(372)




(2,888)


(17,460)




290,456

Amortization of intangibles

20,710


(15,740)









4,970

General and administrative, including Amortization of intangibles

331,886


(15,740)


(372)




(2,888)


(17,460)




295,426





















Total operating costs and expense

1,734,415


(43,558)


(372)


(24,913)


620


(5,738)


(17,460)




1,642,994





















Operating income

83,262


43,558


372


24,913


2,816


5,738


17,460




178,119





















Interest expense

64,961







(1,080)




63,881





















Income tax expense (benefit)

(26,179)








26,972


43,735


44,528





















Income from continuing operations

47,422


43,558


372


24,913


2,816


5,738


18,540


(26,972)


(43,735)


72,652





















Diluted earnings per share from continuing operations

$          0.52


$                      0.48


$                          0.01


$                                            0.27


$                        0.03


$                            0.06


$                      0.21


$             (0.30)


$           (0.48)


$            0.80














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 


Mark-to-market
on derivative
contracts


Other 
adjustments


Income
tax








GAAP


(a)


(b)


(c)


(d)


(g)


(h)


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 expenses 

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

























Diluted earnings per share from continuing operations

$           1.32


$                      0.18


$                          0.05


$                                            0.10


$                       (0.14)


$                           0.13


$                     (0.07)


$                 1.57






* See notes to Earnings Release Tables

 

DEAN FOODS COMPANY

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*

(Unaudited)

(In thousands, except ratio data)




Three Months Ended December 31


Twelve Months Ended December 31



2017


2016


2017


2016

Reconciliation of Net Income to Adjusted EBITDA and Bank EBITDA





Net income


$  52,318


$   32,831


$                  61,588


$ 119,929

Interest expense


14,551


16,525


64,961


66,795

Income tax expense (benefit)


(30,608)


21,699


(26,179)


82,034

Depreciation and amortization


40,091


44,182


165,812


172,617

Asset write-downs and loss on sale of assets (a)


2,848



27,818


Closed deal costs (b)



493


372


4,926

Facility closing and reorganization costs, net (c)


1,966


(344)


24,913


8,719

Mark-to-market on derivative contracts (d)


1,012


(5,558)


2,816


(12,798)

Discontinued operations (e)


(2,811)


688


(14,166)


688

Cost productivity plan (f)


5,738



5,738


Other adjustments (g)


2,205


1,436


17,460


11,561

 Adjusted EBITDA


$ 87,310


$ 111,952


$                331,133


$ 454,471










Non-cash share-based compensation expense






5,416



Bank EBITDA






$                336,549


















December 31, 2017



Reconciliation of net debt and total leverage ratio







Total long-term debt, including current portion




$                913,199



Unamortized debt issuance costs




5,672



Cash and cash equivalents




(16,512)



Net debt




$                902,359



Bank EBITDA




336,549



 Total leverage ratio




2.68


















Twelve Months Ended December 31







2017


2016

Reconciliation of Free Cash Flow provided by continuing operations





Net cash provided by operating activities






$                144,799


$ 257,413

Payments for property, plant and equipment


(106,726)


(144,642)

  Free Cash Flow provided by continuing operations




$                  38,073


$ 112,771


* See Notes to Earnings Release Tables

Notes to Earnings Release Tables

For the three and twelve months ended December 31, 2017 and 2016, 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 ongoing operating results. For additional information on our non-GAAP financial measures, see the section entitled "Non-GAAP Financial Measures" in this release.

    1. The adjustment reflects the elimination of the following:
      1. 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 amortization expense recorded on these finite-lived trademarks of $3.9 million for each of the three months ended December 31, 2017 and 2016, and $15.7 million and $16.8 million for the twelve months ended December 31, 2017 and 2016, respectively; and
      2. Asset impairment charges on certain fixed assets of $2.8 million for the three months ended December 31, 2017 and $27.8 million for the twelve months ended December 31, 2017. We evaluate our long-lived assets for impairment when circumstances indicate that the carrying value of an asset group may not be recoverable. Indicators of impairment could include, among other factors, significant changes in the business environment, the planned closure of a facility or a decline in operating cash flows of an asset group.
    2. The adjustment reflects the elimination of expenses related to completed acquisitions and other transactional activities of $0.5 million for the three months ended December 31, 2016, and $0.4 million and $4.9 million for the twelve months ended December 31, 2017 and 2016, respectively.
    3. 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.
    4. 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.
    5. The adjustment reflects the elimination of the following:
      1. Net income from discontinued operations of $11.3 million recognized in the twelve months ended December 31, 2017 due to the lapse of a statute of limitation related to an unrecognized tax benefit previously established as a direct result of the spin-off of the WhiteWave Foods Company, which was completed on May 23, 2013;
      2. Net gains from discontinued operations of $2.9 million recognized in each of the three and twelve months ended December 31, 2017 due to the lapse of a statute of limitation related to an unrecognized tax benefit previously established as a direct result of the sale of our Morningstar division, which was completed on January 3, 2013; and
      3. A loss of $0.7 million in each of the three and twelve months ended December 31, 2016 associated with prior discontinued operations.
    6. The adjustment reflects the elimination of a non-cash asset write-down and certain other direct expenses incurred as a result of our enterprise-wide cost productivity plan. These charges were $5.7 million for each of the three and twelve months ended December 31, 2017.
    7. The adjustment reflects the elimination of the following:
      1. A charge related to litigation settlements reached in the twelve months ended December 31, 2017;
      2. The write off of unamortized deferred financing costs of $1.1 million in connection with the January 4, 2017 amendments to our senior secured revolving credit facility and receivables securitization facility in the twelve months ended December 31, 2017;
      3. Separation charges related to the previously disclosed departures of certain executive officers of $1.4 million and $11.6 million for the three and twelve months ended December 31, 2016, respectively, and $2.1 million and $3.1 million for the three and twelve months ended December 31, 2017, respectively; and
      4. 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;
    8. The adjustment reflects the income tax impact of adjustments (a) through (g) and an adjustment to our income tax expense to reflect income tax at a tax rate of 38%, which we believe represents our normalized effective tax rate as a U.S. domiciled business for the periods presented.
    9. The adjustment reflects the elimination of one-time effects to income tax expense associated with the December 22, 2017 enactment of the Tax Cuts and Jobs Act (the "Tax Act"). For the Company, significant provisions of the Tax Act include a reduction in the corporate income tax rate from 35% to 21% beginning in 2018 and a mandatory one-time transition tax on unrepatriated foreign earnings.  The reduction in the corporate income tax rate triggered an immediate revaluation of our deferred tax assets and liabilities, which resulted in a $45.8 million one-time income tax benefit. This benefit was partly offset by the recognition of a $2.1 million income tax expense associated with the mandatory transition tax on our accumulated foreign earnings.  The resulting net income tax benefit of $43.7 million was recorded in the three months ended December 31, 2017.

 

Cision View original content:http://www.prnewswire.com/news-releases/dean-foods-announces-fourth-quarter-and-full-year-2017-results-300603651.html

SOURCE Dean Foods Company