CINCINNATI--(BUSINESS WIRE)--AdvancePierre Foods Holdings, Inc. (NYSE:APFH) (“AdvancePierre” or “the Company”), a leading national producer and distributor of sandwiches, sandwich components and other entrées and snacks, today reported financial results for the second quarter and year-to-date period ended July 2, 2016.
Second Quarter Highlights
- Second quarter GAAP net income of $64.1 million, or $0.96 per diluted share, and adjusted net income1 of $24.7 million, or $0.37 per diluted share
- Second quarter net sales of $370.7 million and volume growth in AdvancePierre’s three core segments of 3.2%
- Second quarter Adjusted EBITDA1 of $71.2 million
- Reduction of net leverage to 4.5 times trailing twelve month Adjusted EBITDA and to 3.7 times pro forma for IPO
Year-to-Date Highlights
- Year-to-date GAAP net income of $80.7 million, or $1.21 per diluted share, and adjusted net income1 of $47.7 million, or $0.71 per diluted share
- Year-to-date net sales of $765.2 million and core volume growth of 2.4%
- Year-to-date Adjusted EBITDA1 of $140.0 million
- Year-to-date cash flow from operating activities of $57.6 million
- Reduction of net leverage to 4.5 times trailing twelve month Adjusted EBITDA and to 3.7 times pro forma for IPO
Full Year 2016 Outlook
- Net sales in the range of $1.54 billion to $1.59 billion, including core segment volume growth of 2.0-2.5%
- Adjusted EBITDA in the range of $285 million to $290 million
- Adjusted diluted net income per share in the range of $1.65 to $1.75
- Expect to pay quarterly dividend of $0.14 per share in the third quarter, subject to declaration by the board of directors
“As expected, we delivered strong financial performance in the second quarter, which reflected solid organic growth in our core business segments, continued realization of cost savings from execution of APF Way productivity initiatives and sequential margin expansion,” said AdvancePierre President and Chief Executive Officer John Simons. “We expect continued solid performance in the second half, and to demonstrate our confidence we are pleased to share an outlook for full year operating results that anticipates significant year-over-year growth. With our strong current margin profile, as well as our balance sheet position and excellent operating cash flow conversion, we are committed to making investments in our core business to continue improving our portfolio mix, and additional accretive acquisitions to accelerate our future growth in the second half of the year and beyond.”
1 See “About Non-GAAP Financial Measures and Items Affecting Comparability” below
Financial Results for the Second Quarter
Net
sales for the second quarter of 2016 were $370.7 million compared to
$391.9 million for the second quarter of 2015. The decline was primarily
attributable to the Company’s elimination of lower margin business in
its Industrial segment, which reduced net sales by $13.2 million, and to
strategic price and trade spending investments to reflect lower raw
material costs, which reduced net sales by $16.3 million. Excluding the
impact of Industrial segment volume, volume and mix in the Company’s
three core segments, including sales volume growth of 3.2%, increased
net sales by $8.3 million.
Gross profit for the second quarter of 2016 increased by $17.1 million to $100.9 million, or 27.2% of net sales compared to $83.8 million, or 21.4% of net sales, for the second quarter of 2015, reflecting an increase of 580 basis points of margin. Gross profit increased primarily due to productivity improvements, positive price realization net of raw material cost movements, and contributions from volume, partially offset by other increases in costs of goods sold.
Selling, general and administrative expenses for the second quarter of 2016 were $55.0 million, or 14.8% of net sales, compared to $50.2 million, or 12.8% of net sales for the second quarter of 2015. The increase was primarily due to increased marketing and R&D investments and employee compensation expenses (including non-cash stock compensation), partially offset by lower sponsor management fees and expenses.
Interest expense for the second quarter of 2016 was $38.0 million, an increase of $11.8 million compared to $26.2 million for the second quarter of 2015. This increase was a result of the $15.3 million of charges related to the refinancing of the Company’s credit facilities in June 2016 including write-off of deferred loan fees and original issue discounts, payments of loan origination fees, and prepayment penalties, partially offset by the benefit of lower rates on the refinanced debt and lower average borrowings.
Income tax benefit was $57.8 million for the second quarter of 2016, as compared to an income tax provision of $0.6 million for the second quarter of 2015. Based on an assessment of the realizability of the Company’s deferred tax assets, management determined that a full valuation allowance should no longer be recorded against the deferred tax assets. As a result, the Company reversed $56.5 million of the existing valuation allowance during the second quarter of 2016 representing a decrease to income tax expense during the period.
AdvancePierre’s reported GAAP net income was $64.1 million, or $0.96 per diluted share, for the second quarter of 2016, as compared to reported net income of $2.3 million, or $0.03 per diluted share, for the second quarter of 2015. Adjusted net income for the second quarter of 2016 was $24.7 million, or $0.37 per diluted share. Adjusted net income for the second quarter of 2015 was $11.5 million, or $0.17 per adjusted diluted share.
For the second quarter of 2016, Adjusted EBITDA increased 16.3% to $71.2 million from $61.2 million for the second quarter of 2015.
Financial Results for the First Half
Net
sales for the first half of 2016 were $765.2 million compared to $818.4
million for the first half of 2015. The decline was primarily
attributable to elimination of lower margin business in the Company’s
Industrial segment, which reduced net sales by $32.5 million, and
strategic price and trade spending investments to reflect lower raw
material costs, which reduced net sales by $25.4 million. Excluding the
impact of Industrial segment volume, volume and mix in the Company’s
three core segments, including sales volume growth of 2.4%, increased
net sales by $4.7 million.
Gross profit for the first half of 2016 increased by $30.1 million to $201.1 million, or 26.3% of net sales compared to $171.0 million, or 20.9% of net sales, for the first half of 2015, reflecting an increase of 540 basis points of margin. Gross profit increased primarily due to productivity improvements, positive price realization net of raw material cost movements, and contributions from volume, partially offset by other increases in costs of goods sold.
Selling, general and administrative expenses for the first half of 2016 were $109.4 million, or 14.3% of net sales, compared to $96.4 million, or 11.8% of net sales for the first half of 2015. The increase was primarily due to increased marketing and R&D investments and employee compensation expenses (including non-cash stock compensation), partially offset by lower sponsor management fees and expenses.
Interest expense for the first half of 2016 was $63.8 million, an increase of $11.1 million compared to $52.7 million for the first half of 2015. This increase was a result of the $15.3 million of charges related to the refinancing of the Company’s credit facilities in June 2016 including write-off of deferred loan fees and original issue discounts, payments of loan origination fees, and prepayment penalties, partially offset by the benefit of lower rates on the refinanced debt and lower average borrowings.
Income tax benefit was $56.3 million for the first half of 2016, as compared to an income tax provision of $3.1 million for the first half of 2015. Based on an assessment of the realizability of the Company’s deferred tax assets, management determined that a full valuation allowance should no longer be recorded against the deferred tax assets. As a result, the Company reversed $56.5 million of the existing valuation allowance during the second quarter of 2016 representing a decrease to income tax expense during the period.
AdvancePierre’s reported net income under GAAP was $80.7 million, or $1.21 per diluted share, for the first half of 2016, as compared to reported net income of $12.8 million, or $0.19 per diluted share, for the first half of 2015. Adjusted net income for the first half of 2016 was $47.7 million, or $0.71 per diluted share. Adjusted net income for the first half of 2015 was $29.4 million, or $0.44 per adjusted diluted share.
For the first half of 2016, Adjusted EBITDA increased 13.9% to $140.0 million from $122.9 million for the first half of 2015.
Outlook
For full year 2016,
AdvancePierre expects net sales in the range of $1.54 billion to $1.59
billion, including volume growth of 2.0-2.5% in AdvancePierre's three
core segments. The Company expects Adjusted EBITDA in the range of $285
million to $290 million and adjusted diluted net income per share in the
range of $1.65 to $1.75.
AdvancePierre provides earnings guidance only on a non-GAAP basis and does not provide a reconciliation of forward-looking Adjusted EBITDA and adjusted diluted net income per share guidance to the most directly comparable GAAP financial measures because of the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for deferred taxes; merger and acquisition-related expenses; non-cash stock based compensation; and other charges reflected in the Company’s reconciliation of historic non-GAAP financial measures, the amounts of which based on past experience could be material. For additional information regarding AdvancePierre’s non-GAAP financial measures, see “About Non-GAAP Financial Measures and Items Affecting Comparability” below.
About Non-GAAP Financial Measures and Items
Affecting Comparability
“Adjusted net income,” (which
excludes income tax credits related to reversal of valuation allowances
on deferred tax assets, charges related to the refinancing of
AdvancePierre’s credit facilities, restructuring expenses, sponsor fees
and expenses, merger and acquisition expenses, and public filing
expenses) “adjusted diluted net income per share,” “EBITDA” (net income
before net interest expense, income taxes, depreciation and
amortization, and loss on modification and extinguishment of term
loans), and “Adjusted EBITDA” (EBITDA as adjusted for restructuring
expenses, non-cash stock-based compensation expense, sponsor fees and
expenses, merger and acquisition expenses and public filing expenses,
and other items) are “non-GAAP financial measures.” A non-GAAP financial
measure is a numerical measure of financial performance that excludes or
includes amounts that are different from the most directly comparable
measure calculated and presented in accordance with GAAP in
AdvancePierre’s consolidated balance sheets and related consolidated
statements of operations, comprehensive income, changes in stockholders’
equity and cash flows.
AdvancePierre presents adjusted net income, adjusted diluted net income per share, EBITDA and Adjusted EBITDA as performance measures because it believes these measures facilitate a comparison of its operating performance on a consistent basis from period-to-period and provide for a more complete understanding of factors and trends affecting its business than measures under GAAP can provide alone. AdvancePierre also believes these non-GAAP financial measures are useful tools because they are frequently used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies in industries similar to AdvancePierre’s. However, AdvancePierre’s definition of these non-GAAP financial measures may not be the same as similarly titled measures used by other companies.
AdvancePierre also believes that Adjusted EBITDA is useful to investors in evaluating its operating performance because it provides a means to evaluate the operating performance of its business on an ongoing basis using criteria that management uses for evaluation and planning purposes. Because Adjusted EBITDA facilitates internal comparisons of AdvancePierre’s historical financial position and operating performance on a more consistent basis, management also uses Adjusted EBITDA in measuring AdvancePierre’s performance relative to that of its competitors, in communications with its board of directors concerning its operating performance and in evaluating acquisition opportunities. In addition, targets for Adjusted EBITDA are among the measures AdvancePierre uses to evaluate management's performance for purposes of determining their compensation.
Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation from, or as an alternative to, or more meaningful than, the most directly comparable measure calculated and presented in accordance with GAAP. Because of these limitations, investors should rely primarily on the most directly comparable measure calculated and presented in accordance with GAAP and use non-GAAP financial measures only as a supplement. In evaluating non-GAAP financial measures, investors should be aware that in the future AdvancePierre may incur expenses similar to those for which adjustments are made in calculating adjusted net income, adjusted diluted net income per share, EBITDA and Adjusted EBITDA. These non-GAAP financial measures should not be considered as a measure of discretionary cash available to AdvancePierre to invest in the growth of its business.
Additional information regarding EBITDA and Adjusted EBITDA, and a reconciliation of EBITDA and Adjusted EBITDA to net income is included in the tables below for the second quarter and first half of 2016 and 2015, along with the components of EBITDA and Adjusted EBITDA. Also included below are reconciliations of adjusted net income and adjusted diluted net income per share to net income and net income per share for the second quarter and first half of 2016 and 2015.
Conference Call
A conference
call will be webcast on Wednesday, August 10, 2016 at 8:30 AM ET. Access
is available on AdvancePierre’s investor relations website at http://investors.advancepierre.com/events-and-presentations.
Alternatively, participants may access the call by dialing
1-844-282-4410 or 1-518-444-5560 (outside the U.S. and Canada) and
referencing the conference call name: AdvancePierre Foods Holdings
Second Quarter Earnings Call or the conference ID: 57976403. An archive
of the webcast and presentation materials will be available on the
Company’s investor relations website approximately two hours after the
call.
About AdvancePierre Foods
AdvancePierre
Foods Holdings, Inc. (NYSE:APFH), headquartered in Cincinnati, Ohio, is
a leading national producer and distributor of value-added, convenient,
ready-to-eat sandwiches, sandwich components and other entrées and
snacks to a wide variety of distribution outlets including foodservice,
retail and convenience store providers. With revenues of $1.6 billion in
2015 and more than 4,000 employees, the Company offers a broad line of
products across all day parts including: ready-to-eat sandwiches, such
as breakfast sandwiches, peanut butter and jelly sandwiches and
hamburgers; sandwich components, such as fully cooked hamburger and
chicken patties, and Philly steaks; and other entrées and snacks, such
as country-fried steak, stuffed entrées, chicken tenders and cinnamon
dough bites. A fund managed by Oaktree Capital Management, L.P., a Los
Angeles-based investment firm, is the majority shareholder of
AdvancePierre Foods.
Forward-Looking Statements
This
release contains "forward-looking statements." The words "estimates,"
"expects," "contemplates," "anticipates," "projects," "plans,"
"intends," "believes," "forecasts," "may," "should" and variations of
such words or similar expressions are intended to identify
forward-looking statements. The forward-looking statements are not
historical facts, and are based upon our current expectations, beliefs
and projections, and various assumptions, many of which, by their
nature, are inherently uncertain and beyond our control. Actual results
may vary materially from what is expressed in or indicated by the
forward-looking statements as a result of various factors, some of which
are beyond our control, including but not limited to: competition,
disruption of our supply chain, the loss of or reduced purchasing by any
of our major customers, increases in the prices of raw materials,
deterioration of general economic conditions, changes in consumer eating
habits, potential product liability claims and inadequacy of insurance
and indemnification agreements in covering any successful claims,
adverse publicity, exposure to legal proceedings or other claims, claims
regarding our intellectual property rights or termination of our
material licenses; failure to comply with government contracts or
applicable laws and regulations, failure to comply with governmental and
environmental regulations, labor disruptions, failure to retain members
of our senior management team, inability to identify, complete and
integrate acquired businesses, inability to realize anticipated cost
savings or incurrence of additional costs in order to realize such cost
savings, breaches of data security, disruptions in our information
technology systems, the impact of our high level of indebtedness; and
Oaktree controlling us, and the other risks and uncertainties detailed
in our Registration Statement on Form S-1 (Reg. No. 333-210674) filed
with the Securities and Exchange Commission on April 11, 2016 and
declared effective on July 14, 2016. There may be other factors that may
cause our actual results to differ materially from the forward-looking
statements. We undertake no obligation to publicly update or revise any
forward-looking statements to reflect subsequent events or circumstances.
| AdvancePierre Foods Holdings, Inc. | |||||||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||||||
|
(In thousands, except share and per share amounts) |
|||||||||||||||||||
| Second Quarter Ended | First Half Ended | ||||||||||||||||||
| July 2, | July 4, | July 2, | July 4, | ||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Net sales | $ | 370,687 | $ | 391,878 | $ | 765,182 | $ | 818,387 | |||||||||||
| Cost of goods sold | 248,562 | 284,363 | 519,048 | 598,421 | |||||||||||||||
| Distribution expenses | 21,190 | 23,137 | 45,008 | 48,140 | |||||||||||||||
| Restructuring expenses | - | 564 | - | 858 | |||||||||||||||
| Gross profit | 100,935 | 83,814 | 201,126 | 170,968 | |||||||||||||||
| Selling, general and administrative expenses | 54,982 | 50,225 | 109,366 | 96,447 | |||||||||||||||
| Restructuring expenses | 108 | 522 | 120 | 1,155 | |||||||||||||||
| Other expense, net | 1,490 | 4,044 | 3,475 | 4,805 | |||||||||||||||
| Operating income | 44,355 | 29,023 | 88,165 | 68,561 | |||||||||||||||
| Interest expense: | |||||||||||||||||||
| Cash interest | 20,685 | 23,686 | 43,905 | 47,693 | |||||||||||||||
| Refinancing charges | 15,274 | - | 15,274 | - | |||||||||||||||
| Amortization and write-off of loan origination fees | |||||||||||||||||||
| and original issue discount | 2,024 | 2,524 | 4,611 | 5,027 | |||||||||||||||
| Income before income tax provision | 6,372 | 2,813 | 24,375 | 15,841 | |||||||||||||||
| Income tax (benefit) provision | (57,762 | ) | 555 | (56,323 | ) | 3,054 | |||||||||||||
| Net income | $ | 64,134 | $ | 2,258 | $ | 80,698 | $ | 12,787 | |||||||||||
| Net income per common share | |||||||||||||||||||
| Weighted average common shares outstanding—basic | 65,836,860 | 65,269,159 | 65,931,070 | 65,207,105 | |||||||||||||||
| Net income per common share—basic | $ | 0.97 | $ | 0.03 | $ | 1.22 | $ | 0.20 | |||||||||||
| Weighted average common shares outstanding—diluted | 66,837,810 | 66,617,909 | 66,920,820 | 66,527,039 | |||||||||||||||
| Net income per common share—diluted | $ | 0.96 | $ | 0.03 | $ | 1.21 | $ | 0.19 | |||||||||||
| AdvancePierre Foods Holdings, Inc. | |||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||
| (In thousands, except share and per share amounts) | |||||||||||
| July 2, | January 2, | ||||||||||
| 2016 | 2016 | ||||||||||
| Assets | |||||||||||
| Current Assets: | |||||||||||
| Cash and cash equivalents | $ | 68,006 | $ | 4,505 | |||||||
| Accounts receivable, net of allowances of $36 and $15 at | |||||||||||
| July 2, 2016 and January 2, 2016, respectively | 82,728 | 82,618 | |||||||||
| Inventories | 178,635 | 183,536 | |||||||||
| Donated food value of USDA commodity inventory | 26,641 | 31,590 | |||||||||
| Prepaid expenses and other current assets | 9,538 | 11,201 | |||||||||
| Total current assets | 365,548 | 313,450 | |||||||||
| Property, plant and equipment, net | 238,173 | 237,922 | |||||||||
| Other Assets: | |||||||||||
| Goodwill | 299,708 | 299,708 | |||||||||
| Other intangibles, net | 226,610 | 242,110 | |||||||||
| Deferred tax asset | 14,260 | - | |||||||||
| Other | 5,060 | 2,969 | |||||||||
| Total other assets | 545,638 | 544,787 | |||||||||
| Total assets | $ | 1,149,359 | $ | 1,096,159 | |||||||
| Liabilities and Shareholders’ Deficit | |||||||||||
| Current Liabilities: | |||||||||||
| Current maturities of long-term debt | $ | 13,482 | $ | 24,721 | |||||||
| Trade accounts payable | 56,373 | 43,896 | |||||||||
| Accrued payroll and payroll taxes | 21,008 | 24,235 | |||||||||
| Accrued interest | 519 | 20,028 | |||||||||
| Accrued advertising and promotion | 31,632 | 25,289 | |||||||||
| Accrued obligations under USDA commodity program | 23,399 | 30,541 | |||||||||
| Other accrued liabilities | 38,642 | 37,548 | |||||||||
| Total current liabilities | 185,055 | 206,258 | |||||||||
| Long-term debt: | |||||||||||
| Long-term debt, net of current maturities | 1,217,099 | 1,202,065 | |||||||||
| Related party debt | 48,673 | 31,772 | |||||||||
| 1,265,772 | 1,233,837 | ||||||||||
| Deferred tax liability | - | 42,750 | |||||||||
| Other long-term liabilities | 34,262 | 40,541 | |||||||||
| Total liabilities | 1,485,089 | 1,523,386 | |||||||||
| Stockholders’ Deficit: | |||||||||||
| Common stock—$0.01 par value, 500,000,000 shares authorized; | |||||||||||
| 65,841,286 and 66,057,768 issued and outstanding at | |||||||||||
| July 2, 2016 and January 2, 2016, respectively | 657 | 651 | |||||||||
| Additional paid-in capital | 11,353 | 3,549 | |||||||||
| Stockholder notes receivable | (895 | ) | (3,884 | ) | |||||||
| Accumulated deficit | (346,845 | ) | (427,543 | ) | |||||||
| Total stockholders’ deficit | (335,730 | ) | (427,227 | ) | |||||||
| Total liabilities and stockholders’ deficit | $ | 1,149,359 | $ | 1,096,159 | |||||||
| AdvancePierre Foods Holdings, Inc. | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| First Half Ended | |||||||||||
| July 2, | July 4, | ||||||||||
| 2016 | 2015 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ | 80,698 | $ | 12,787 | |||||||
| Adjustments to reconcile net income to net cash provided by | |||||||||||
| operating activities: | |||||||||||
| Depreciation and amortization charges | 31,778 | 30,512 | |||||||||
| Amortization of loan origination fees and original issue discount | 6,772 | 5,027 | |||||||||
| Prepayment premium on term loans | (2,518 | ) | - | ||||||||
| Write-off of original issue discount - prior term loans | (14,230 | ) | - | ||||||||
| Deferred income tax (benefit) provision | (57,010 | ) | 2,546 | ||||||||
| Stock-based compensation expense | 11,853 | 7,218 | |||||||||
| Changes in operating assets and liabilities (excluding amounts | |||||||||||
| from acquisitions) | 144 | (14,101 | ) | ||||||||
| Other | 126 | 111 | |||||||||
| Net cash provided by operating activities | 57,613 | 44,100 | |||||||||
| Cash flows used in investing activities | |||||||||||
| Purchases of property, plant and equipment | (17,052 | ) | (17,633 | ) | |||||||
| Net cash used in acquisitions | - | (72,483 | ) | ||||||||
| Proceeds from sale of property, plant and equipment | 2 | 12 | |||||||||
| Net cash used in investing activities | (17,050 | ) | (90,104 | ) | |||||||
| Cash flows used in financing activities | |||||||||||
| Proceeds from issuance of term loans, net of original issue discount | 1,293,500 | - | |||||||||
| Repayments of term loans and capital leases | (1,259,899 | ) | (6,886 | ) | |||||||
| Borrowings on revolving line of credit, net | 183 | 55,051 | |||||||||
| Repayments of other long-term liabilities | (7,222 | ) | - | ||||||||
| Loan origination fees | (3,553 | ) | - | ||||||||
| Other, net | (71 | ) | (140 | ) | |||||||
|
Net cash provided by financing activities |
22,938 | 48,025 | |||||||||
| Net increase in cash and cash equivalents | 63,501 | 2,021 | |||||||||
| Cash and cash equivalents, beginning of period | 4,505 | 97 | |||||||||
| Cash and cash equivalents, end of period | $ | 68,006 | $ | 2,118 | |||||||
| Supplemental Cash Flow Information: | |||||||||||
| Cash paid during the period for: | |||||||||||
| Interest, net | $ | 63,147 | $ | 47,584 | |||||||
| Income taxes paid, net | 1,072 | 1,422 | |||||||||
| Significant non-cash transactions: | |||||||||||
| Accounts payable for construction in progress | 1,467 | 1,001 | |||||||||
| Other | 1,347 | - | |||||||||
| AdvancePierre Foods Holdings, Inc. | |||||||||||||||||||
| Reconciliation of EBITDA and Adjusted EBITDA to Net Income | |||||||||||||||||||
| (In thousands) | |||||||||||||||||||
| Second Quarter Ended | First Half Ended | ||||||||||||||||||
| July 2, | July 4, | July 2, | July 4, | ||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Net income | $ | 64,134 | $ | 2,258 | $ | 80,698 | $ | 12,787 | |||||||||||
| Interest expense | 37,983 | 26,210 | 63,790 | 52,720 | |||||||||||||||
| Income tax (benefit) provision | (57,762 | ) | 555 | (56,323 | ) | 3,054 | |||||||||||||
| Depreciation and amortization expense | 15,970 | 16,259 | 31,778 | 30,512 | |||||||||||||||
| EBITDA | 60,325 | 45,282 | 119,943 | 99,073 | |||||||||||||||
| Restructuring expenses (a) | 108 | 1,086 | 120 | 2,012 | |||||||||||||||
| Non-cash stock based compensation expense (b) | 9,114 | 6,666 | 11,853 | 7,218 | |||||||||||||||
| Sponsor fees and expenses (c) | 840 | 4,221 | 5,042 | 9,435 | |||||||||||||||
| Merger and acquisition expenses and public filing expenses (d) | 1,417 | 3,697 | 3,346 | 4,411 | |||||||||||||||
| Other | (598 | ) | 254 | (272 | ) | 742 | |||||||||||||
| Adjusted EBITDA | $ | 71,206 | $ | 61,206 | $ | 140,032 | $ | 122,891 | |||||||||||
| (a) Represents costs associated with reorganization and restructuring activities, business acquisitions, integration of acquired businesses and the implementation of the APF Way. Restructuring expenses primarily relate to costs associated with the restructure of the management team and consolidation of business unit operations in fiscal 2014. | |
| (b) Represents employee stock grants and other stock-based compensation, which we expense over the vesting period, based on the fair value of the award on the date of the grant or any subsequent modification date. | |
| (c) Represents quarterly management fees and expense reimbursements paid to affiliates of Oaktree and certain of our other existing stockholders. | |
| (d) Merger and acquisition expenses relate to the acquisitions of Landshire and Better Bakery, and costs associated with other unconsummated transactions during fiscal 2015. | |
| AdvancePierre Foods Holdings, Inc. | |||||||||||||||||||
|
Reconciliation of Adjusted Net Income to Net Income |
|||||||||||||||||||
| (In thousands, except share and per share amounts) | |||||||||||||||||||
| Second Quarter Ended | First Half Ended | ||||||||||||||||||
| July 2, | July 4, | July 2, | July 4, | ||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Reported net income | $ | 64,134 | $ | 2,258 | $ | 80,698 | $ | 12,787 | |||||||||||
| Reversal of deferred tax asset valuation allowance (a) | (56,496 | ) | - | (56,496 | ) | - | |||||||||||||
| Charges related to refinancing of credit facilities (b) | 15,274 | - | 15,274 | - | |||||||||||||||
| Restructuring expenses (c) | 108 | 1,086 | 120 | 2,012 | |||||||||||||||
| Sponsor fees and expenses (d) | 840 | 4,221 | 5,042 | 9,435 | |||||||||||||||
| Merger and acquisition expenses and public filing expenses (e) | 1,417 | 3,697 | 3,346 | 4,411 | |||||||||||||||
| Other | (598 | ) | 254 | (272 | ) | 742 | |||||||||||||
| Adjusted net income | $ | 24,679 | $ | 11,516 | $ | 47,712 | $ | 29,387 | |||||||||||
| Adjusted diluted net income per share | $ | 0.37 | $ | 0.17 | $ | 0.71 | $ | 0.44 | |||||||||||
| (a) Reversal of a portion of existing valuation allowances on net operating loss and other deferred tax benefits | |
| (b) Charges related to refinancing of the Company’s credit facilities in June 2016 including write-off of deferred loan fees and original issue discounts, payments of loan origination fees, and prepayment penalties | |
| (c) Represents costs associated with reorganization and restructuring activities, business acquisitions, integration of acquired businesses and the implementation of the APF Way. Restructuring expenses primarily relate to costs associated with the restructure of the management team and consolidation of business unit operations in fiscal 2014. | |
| (d) Represents quarterly management fees and expense reimbursements paid to affiliates of Oaktree and certain of our other existing stockholders. | |
| (e) Merger and acquisition expenses relate to the acquisitions of Landshire and Better Bakery, and costs associated with other unconsummated transactions during fiscal 2015. | |
