Professional Documents
Culture Documents
Global Consumer
Conference
June 14, 2016
Presenters
Gregg Engles
Chairman & Chief Executive Officer
Blaine McPeak
Chief Operating Officer
Bernard Deryckere
President, Europe Foods & Beverages
Greg Christenson
Executive Vice President & Chief Financial Officer
3
Forward-looking statements
This presentation contains forward-looking statements that are made in reliance on the safe harbor provision of the Private
Securities Litigation Reform Act of 1995, including statements relating to (1) our financial forecasts for the second quarter and full
year 2016, including projected net sales, operating income, and earnings per share, and other financial assumptions on the
Reaffirming guidance slide, (2) our branding and marketing initiatives, (3) our innovation and research and development plans, (4)
our growth plans and anticipated capital expenditures, (5) the financial impact of currency exchange rates, (6) the expected success
of our product and geographic expansion plans and expected ability to capitalize on consumer trends, and other statements that
begin with words such as believe, expect, forecast or anticipate. These statements involve risks and uncertainties that may
cause results to differ materially from those set forth in this presentation. Financial projections are based on a number of
assumptions, and actual results could be materially different than projected if those assumptions are erroneous. Sales, operating
income, net income, financial performance and earnings per share can vary based on a variety of economic, governmental and
competitive factors, including those more fully described in our 2015 Form 10-K filed with the SEC on February 29, 2016 and in our
quarterly reports on Form 10-Q. Our ability to profit from our branding initiatives depends on a number of factors including consumer
acceptance of our products. Our growth plans depend, in part, on our ability to innovate successfully and on a cost-effective basis,
and expand into new geographies. Our financial outlook for 2016 may be impacted by our ability to expand internal production and
warehousing capacity, our ability to benefit from our SAP implementation in our Fresh Foods business and the amount of additional
investments and profit/loss in our China joint venture. All forward-looking statements in this presentation speak only as of the date
of this presentation. We expressly disclaim any obligation or undertaking to publicly update or revise any such statement to reflect
any change in our expectations or the events, conditions or circumstances on which any such statement is based.
Certain non-GAAP historical and pro forma financial measures contained in this presentation, including net sales, diluted earnings
per share and operating income are from continuing operations and have been adjusted to eliminate the net expense or net gain
related to certain items identified in our earnings press releases. A full reconciliation of these measures calculated according to
GAAP and on an adjusted basis is contained within the enclosed appendix.
4
Changing
the way the
world eats
for the better
Better food
Better insights
Better innovation
Better brands
Better results
Better world
Operating income*
($MM)
($MM / % Margin)
+29%
+19%
GROWTH
$375
GROWTH
$3,867
$304
$3,437
9.7%
8.8%
$2,306
$2,542
$209
$173
8.2%
7.5%
2012
2013
2014
2015
2012
2013
2014
2015
*Net sales is presented on a pro forma adjusted basis for 2012 and on an adjusted basis for 2015; Operating income is presented on a pro forma adjusted basis for 2012 and on an adjusted basis for 2013, 2014 and
2015. See appendix for reconciliations of non-GAAP financial measures to GAAP financial measures
EUROPE PLANT-BASED
FOODS AND BEVERAGES
PREMIUM DAIRY
$920MM
$533MM
$758MM
#1POSITION
BRAND
#1POSITION
BRAND
#1POSITION
BRAND
#1POSITION
BRAND
#1
BRAND
POSITION
FRESH FOODS
COFFEE CREAMERS
AND BEVERAGES
$566MM $1,090MM*
2015 net sales
#1POSITION
BRAND
#2 POSITION
BRAND
#1
BRAND
POSITION
#1 POSITION
BRAND
Source: Brand positions for Silk, So Delicious, Horizon Organic, Earthbound Farm and International Delight are as of xAOC L52 weeks 4.30.2016; Brand position for Land OLakes is for branded half and half creamers
as of xAOC L52 weeks 4.30.2016; Brand position for Wallaby is SPINS L52 weeks ended 4.30.2016 & Vega is xAOC L4 weeks as of 4.30.2016; Brand position for Alpro is Nielsen MAT P12 2015
*Sales represents all coffee creamers and beverages including Land O Lakes, So Delicious and Silk creamers
US COFFEE &
COFFEE CREAMERS
US NUTRITIONALS
$39BN
$14BN
$91BN
$9BN
$2.4BN $1.2BN
$4.8BN
US
organic
dairy
US organic
package
salad
+8% +15%
CAGR
CAGR
US coffee
creamers &
beverages
+6%
CAGR
CAGR
CAGR
US
protein
powders
CAGR
US
protein
bars
CAGR
Note: CAGRs from 2012-2015 except for US nutritional CAGRs are 2009-2014; Category size for US organic, US & EU dairy & dairy alternatives, US coffee & coffee creamers are calendar year ended 2015, US
nutritionals are calendar year ended 2014. Source: Category size for US organic from Organic Trade Association 2015, US Coffee & Coffee Creamers from Nielsen xAOC; US & EU Dairy & Dairy Alternatives from xAOC;
US nutritionals from Euromonitor; Narrow category definitions and CAGRs from Nielsen xAOC and Euromonitor
15%
US ORGANIC
PACKAGED SALAD
US PLANT-BASED
BEVERAGES
29%
32%
US REFRIGERATED
FLAVORED COFFEE
CREAMERS
36%
13%
Source: Household penetration IRI and Nielsen Panel Data for the last 52 weeks ended 12.26.2015; Europe penetration based on Companys estimates utilizing Alpro EU4 brand share
Nearly 70% of
population prefers
minimally processed
foods
10
10
Convenience
population want
healthy foods &
beverages on-the-go
Permissible indulgence
& personalization
Environmental
& social
72% of consumers
Source: Minimally processed food claims & healthy convenient foods claims from NMI 2014 State of Health & Wellness; Beverages as treats data from Kantar World Panel custom study, May 2015;
Customizable products data from Technomic, 2012; Environmental purchasing decisions from NMI 2013 Healthy Aging Database
Sales by channel
Sales by channel
(% of $ sales FY 2015)
(% of $ sales FY 2015)
1%
Other
10%
Natural/Organic
15%
Other
channels
11
11
9%
Natural/Organic
channels
75%
90%
Conventional
Conventional
channels
channels
Source: Americas Foods & Beverages Segment sales pro forma for full year of Vega and Wallaby based on company estimates. Based on estimates of third party distributor sales
Conventional channels includes food, mass, club and drug stores; Other includes away-from-home channels such as food service locations and convenience stores, and other channels
12
12
BULK
FROZEN
DELI
PRODUCE
CENTER STORE
BAKERY
The WhiteWave
average basket is
worth 82% more
than the average
store basket
NUTRITIONALS
SEAFOOD
13
13
14
14
Bulk iced
coffee
Bulk
creamers
PC
creamers
Flavor
shots
15
15
Toppings
Mexico
Plant-based
household
penetration
China
Market share
35%
50%
42%
24%
26%
0%
2010
16
16
2015
2010
2015
2011
2015
Canada source: Nielsen MarketTrack National Ref. PBB G+M+D $ Dollar Sales period ending in December; Nielsen Homescan Panel National Plant Based Beverages
Mexico source: Compass 2015 all channel volume
Production locations
Americas
Europe
Eugene, OR
Kettering, UK
DuBois, PA
Wevelgem, BE
Bridgeton, NJ
Issenheim, FR
American Canyon, CA
Mt. Crawford, VA
City of Industry, CA
Scottsdale, AZ
Dallas, TX
Jacksonville, FL
17
17
Extensive commercial
capabilities
Austin, TX
Better world
Reducing our environmental footprint
GHG EMISSIONS
-41%
RESPONSIBLY SOURCED PALM OIL
WASTE TO LANDFILL
-19%**
INCREASED RECYCLING
-36%
ENERGY USE
100%
+52%
-49%
18
18
19
19
WhiteWave overview
Europe
$547
(14%)
Ghent, Belgium Europe Foods
& Beverages HQ
Americas
$3,449
(86%)
$3,996
5,300
14
Total WhiteWave
LTM Q1 2016 Net Sales
Employees
Worldwide
Manufacturing
Facilities
($MM)
20
20
Note: Employee & manufacturing facilities data per 2015 Form 10-K, excludes China Joint Venture manufacturing facility
Coffee Creamers
& Beverages
We exist to ignite delight
in everyone
21
21
Simpy Pure
+9%
Plant-based
creamers
Organic
Half & Half
CAGR
+10%
$1,090
GROWTH
$991
$914
$285
$258
2013
2014
2015
Q1 2015
Q1 2016
22
22
Over 60%
OF COFFEE
CONSUMED IS
NOW CREAMED
Source: Creaming coffee data from Kantar Worldpanel ending June 2015; Most popular beverage data from NPD Group, National Eating Trends, May 2014 & Excludes water; Category growth rate per Nielsen XAOC
L52W as of 5.23.2015; YTD as of 5.23.2015
23
23
Organic dairy
Simply Pure
#1 POSITION
#1 POSITION
BRAND
BRAND
($ growth)
($ growth)
#2
BRAND
POSITION
49%
21%
4%
Total
refrigerated
Plant-based
+56%
4%
Simple ingredients
Conventional
creamer
category growth
Organic
24
24
Premium Dairy
We exist to bring nutritious solutions
to mom, so she can provide a healthy
foundation for her family
25
25
Premium Dairy
Milks
+14%
+16%
CAGR
Other dairy
GROWTH
Yogurts
$758
$204
$644
$583
$177
2013
2014
2015
Q1 2015
Q1 2016
Source: Horizon brand position is Nielsen xAOC L52 weeks ended 4.30.2016; Wallaby is SPINS L52 weeks ended 4.30.2016
26
26
New aseptic
New single-serve
6%
Conventional
Organic
-13%
12%
Opportunity
5%
Total milk
Lactose-free
+18% growth
27
27
Yogurts
3%
Conventional
Sour cream
Butter
Organic
12%
Opportunity
3%
Total milk
Other dairy
28
28
Wallaby
Existing product lines
New innovation
Wallaby
channel distribution
5%
All other
channels
54%
10%
12%
12%
1%
95%
Category Drinkable Organic
Greek
Australian
Natural
channels
Source: Nielsen xAOC retail sales and growth rates for the L13 week period ended 4.30.2016
29
29
Fresh Foods
Making healthy, fresh foods
simple and accessible
30
30
Fresh Foods
Organic packaged salads
Organic frozen
-2%
$567
$140
-13%
Fruits &
Vegetables
0%
$140
+3%
Salads &
Frozen Foods
2014
Source: Nielsen xAOC L52 weeks ended 4.30.2016
31
31
2015
Q1 2015
Q1 2016
58%
58%
Less Processed
61%
Natural
Real
Fresh
65%
Pure
81%
32
32
$5.0B
23%
$3.8B
Organic
17%
77%
Conventional
83%
2011
2012
2013
2014
2015
33
33
Organic frozen
39%
1%
Conventional
34
34
Organic
Plant-Based
Foods &
Beverages
Our purpose is to create a better
future by fueling a passion for
plant-based foods
35
35
Yogurts
Nutritionals
+21%
+29%
CAGR
GROWTH
$920
$628
$716
$266
$206
2013
36
36
2014
2015
Q1 2015
Q1 2016
Source: Silk & So Delicious brand positions as of Nielsen xAOC L52 weeks ended 4.30.2016; Vega is xAOC L4 weeks as of 4.30.2016
37
37
Plant-based is better
Better for people
Nutrition Comparison
LAND
Silk is Non-GMO & gluten free
Fewer calories
Less total fat
Few to no saturated fats
No cholesterol
WATER USE
Producing Plant-Based Beverages
uses 80% less water per half-gallon than dairy
Fewer carbohydrates
Less sugar
GREENHOUSE GAS
Producing Plant-Based Beverages
emits 60% less CO2 per half-gallon than dairy
Source: Water statistic is based on a 2013 Water footprint assessment conducted by Silk using the Water Footprint Network methodology, ISO 14046 framework, and the average annual consumption of Silk by U.S.
households; Greenhouse gas statistic is based on a Life Cycle Assessment conducted in 2013 by WhiteWave Foods Company and certified using the ISO 14040/44 framework for comparative declarations by an
independent panel of LCA experts.
38
38
Yogurts
47%
55%
4%
Dairy
1%
Plant-based
Dairy
Plant-based
39
39
8.8%
2.3%
Milk
Creamer
1.2%
0.6%
0.6%
Ice cream
Yogurt
Other
40
40
Vega
Product lines
Plant-based
channel penetration
Conventional channel
growth rates
(% share)
($ growth)
All Other
39%
Plant-based
61%
Natural
+51%
95%
Plant-based
opportunity
5%
+5%
Conventional
Animal-based
protein
Plant-based
protein
Broadening distribution
Further innovating
Source: Nielsen xAOC protein share percentage split for 52 weeks ended 12.27.2015; plant-based channel penetration for natural & xAOC channels per SPINS & Nielsen L52W ended 3.22.2015
41
41
42
42
Plant-Based
Foods &
Beverages
We have a vision for a world where
more of what we eat comes directly
from plants planet friendly,
Yogurts
+23%
CAGR
Desserts
Culinary
+13%
480
GROWTH
131
385
315
2013
116
2014
2015
Q1 2015
Q1 2016
44
44
+15%
1,348
CAGR
1,124
906
765
2012
817
2013
2014
2015
2016
45
45
Category growth
Plant-based as % of dairy
( growth)
( % share)
20%
U.S.
plant-based
share of
dairy
8.8%
Plant-based
opportunity
4%
3%
-1%
Dairy
Plant-based
2012
2015
46
46
Broad-based growth
Alpros plant-based category growth
(% growth)
(% growth)
>100%
30%
+31%
+24%
+23%
+20%
+18%
+18%
+12%
+6%
+20%
+10%
+6%
+5%
+0%
Beverages
Yogurts
Culinary
Desserts
Total
7
New
market
9
EU9
47
47
Multi-ingredient
Drinks
Plant-based yogurts
Plant-based culinary
creams
Desserts
Margarines
Soy
Almond
Coconut
Cashew
Oat
Rice
Hazelnut
Macadamia
Quinoa
Amaranth
Net sales
Multi-country
EU4
Nordics
South
CEE
Middle East
Multi-channel
2012
2013
2014
2015
Retail
Health food
Out Of Home
E-retail
Multi-brand
48
48
Beverages
Cashew
Culinary
49
49
Amaranth:
quinoa rice
Desserts
Plant-based yogurts
Unsweetened
Quark
Greek-style
AMERICAS PLANT-BASED
NUTRITIONALS2 CATEGORY
+15% CAGR
$1.6BN
Category
Retail Sales
AMERICAS RFG.
PLANT-BASED FOODS &
BEVERAGES1 CATEGORY
+11% CAGR
$1.8BN
Category
Retail Sales
+17% CAGR
$1.4BN
Category
Retail Sales
+15%
20% CAGR
$2.0BN
Category
Retail Sales
50
50
51
51
+13%
GROWTH
+14%
$3,867
GROWTH
$3,437
$1,040
$911
FY 2014
FY 2015*
Q1 2015
Q1 2016
*Net sales is presented on an adjusted basis for FY 2015; See appendix for reconciliations of non-GAAP financial measures to GAAP financial measures
52
52
Operating income
($MM / % Margin)
+24%
GROWTH
+21%
$375
GROWTH
$304
$90
$75
FY 2014
FY 2015
Q1 2015
Q1 2016
*See appendix for reconciliations of non-GAAP financial measures to GAAP financial measures
53
53
+19%
GROWTH
+17%
GROWTH
$1.19
$1.00
$0.28
$0.24
FY 2014
FY 2015
Q1 2015
Q1 2016
*EPS excludes China J.V. investments; See appendix for reconciliations of non-GAAP financial measures to GAAP financial measures
54
54
Reaffirming guidance
Continue forecasting high single-digit organic
constant currency topline growth for full year 2016
Q2 2016 Guidance
Reported
Currency
Constant
Currency
Reported
Currency
Constant
Currency
+ 11.5% - 12.5%
+ 12.0% - 13.0%
+ 10.5% - 11.5%
+ 11.0% - 12.0%
+ High Teens %
+ Low Twenties %
+ High Teens to
Twenty %
+ Low Twenties %
Adjusted EPS
$0.27 - $0.29
$0.28 - $0.30
$1.32 - $1.35
$1.36 - $1.39
$0.29 - $0.31
$0.30 - $0.32
$1.38 - $1.41
$1.42 - $1.45
Financial focus
Deliver strong top & bottom-line growth
57
57
WhiteWave strategy
Grow our topline
Pursue selective strategic investments
Lead innovation
Expand distribution
Leverage invested capital
Reduce environmental footprint
Deliver shareholder value
58
58
Appendix
59
59
Pro forma
adjustments
Pro Forma
Adjusted
FY 2012
Additional
adjustments
Pro forma
GAAP
FY 2013
2,289,438
1,485,494
Gross profit
803,944
19,738 (a)
$ 2,309,176
8,917 (a)
1,494,411
10,821
36,034
814,765
(36,034) (b)
Adjusted FY
2013
(3,643) (f)
$ 2,305,533
$ 2,542,063
(16,545) (f)
1,477,866
1,634,646
1,634,646
827,667
907,417
907,417
12,902
Adjustments
2,542,063
Operating expenses:
Selling, distribution, and marketing
492,130
167,595
(9,313) (c)
492,130
(1,646) (f)
490,484
528,233
158,282
5,837 (g)
164,119
197,526
(27,402) (g)
24,226
(24,226) (i)
528,233
170,124
-
659,725
(9,313)
650,412
4,191
654,603
749,985
(51,628)
698,357
180,253
(15,900)
164,353
8,711
173,064
157,432
51,628
209,060
23,587
18,027
18,027
9,924
23,587
(3,829)
3,410 (h)
10,881
13,663
24,544
(1,151)
23,393
14,198
3,410
17,608
169,372
(29,563)
139,809
9,862
149,671
143,234
48,218
191,452
45,793
44,193
56,858
13,663 (d)
957
957
(10,347) (e)
46,511
112,514
(19,216)
Basic
0.73
(0.19)
Diluted
0.73
(0.19)
(1,151) (h)
(718) (e)
(194)
93,298
10,580
0.54
0.06
0.54
0.06
103,878
99,041
0.60 (j)
0.60 (j)
(419)
18,694 (e)
62,887
29,524
128,565
0.57
0.17
0.74
0.57
0.17
0.74
153,770,492
173,000,000
173,120,689
173,120,689
Diluted
153,770,497
173,000,109
174,581,468
174,581,468
1,921,444
19,738 (a)
$ 1,941,182
367,994
(3,643) (f)
$ 1,937,539
367,994
2,123,997
367,994
$ 2,123,997
418,066
2,289,438
19,738
$ 2,309,176
(3,643)
$ 2,305,533
2,542,063
178,960
10,821 (a)
14,548 (f)
215,155
418,066
$ 2,542,063
Operating income
Americas Foods & Beverages
Americas Fresh Foods
Europe Foods & Beverages
Total consolidated segment operating income
Corporate and other
Total operating income
60
60
23,735
23,735
20,879
10,821
213,516
14,548
228,064
236,034
36,034
(36,034) (b)
(58,476)
$
180,253
9,313 (c)
$
(15,900)
204,329
202,695
189,781
23,735
(49,163)
$
164,353
(5,837) (g)
$
8,711
173,064
157,432
260,260
27,402 (g)
$
51,628
229,581
30,679
24,226
(78,602)
$
9,800 (i)
(55,000)
14,426 (g)(i)
(51,200)
$
209,060
Adjustments
Adjusted FY 2014
GAAP FY 2015
3,436,605
2,283,441
Gross profit
1,153,164
(2,821) (f)
2,821
Adjustments
Adjusted FY 2015
3,866,295
2,280,620
2,543,030
1,155,985
1,323,265
750 (g)
(15,038) (g)(f)
3,867,045
2,527,992
15,788
1,339,053
Operating expenses:
Selling, distribution, and marketing
621,866
(7,065) (f)
614,801
705,924
(2,005) (f)
703,919
265,678
(28,107) (g)
237,571
285,135
(25,482) (g)
259,653
(1,066)
1,066 (i)
886,478
(34,106)
852,372
991,059
(27,487)
963,572
266,686
36,927
303,613
332,206
43,275
375,481
36,141
58,127
(1,521) (d)
6,343
(6,348) (h)
(831) (d)
5,266
(5,273) (h)
(7)
56,606
(5)
42,238
(6,104)
36,134
64,470
(7,869)
56,601
224,448
43,031
267,479
267,736
51,144
318,880
78,279
36,972
14,406 (e)
5,984
$
140,185
Basic
Diluted
92,685
87,908
5,984
28,625
0.81
0.16
0.79
0.16
168,810
18,439 (e)
11,435
$
168,393
0.97 (j)
0.95 (j)
106,347
11,435
32,705
201,098
0.96
0.19
1.15
0.94
0.18
1.12
168,810
201,098
3,716 (k)
2,450 (k)
5,984 (l)
10,717 (l)
178,510
214,265
Basic
1.03
1.22
Diluted
1.00
1.19
2,350,825
2,767,857
3,867,045
2,350,825
2,767,857
575,283
575,283
565,875
750
510,497
510,497
532,563
Total
3,436,605
264,197
3,436,605
3,866,295
273,813
333,957
47,723
25,354
(g)
750
566,625
532,563
Operating income
Americas Foods & Beverages
Americas Fresh Foods
47,723
61
61
52,673
52,673
67,506
364,593
9,616
374,209
426,817
(97,907)
$
9,616 (f)(g)(i)
266,686
27,311 (g)
$
36,927
303,613
332,206
42,601
274 (g)
67,780
28,090
454,907
(94,611)
$
344,526
17,247 (g)
(70,596)
$
10,569 (g)(f)
15,185 (g)
$
43,275
(79,426)
$
375,481
Adjustments
Adjusted Q1 2015
GAAP Q1 2016
911,142
602,567
Gross profit
308,575
233 (f)
(233)
Adjustments
Adjusted Q1 2016
1,039,695
602,800
685,928
308,342
353,767
(4,067) (g)(f)
1,039,695
681,861
4,067
357,834
167,761
590 (f)
168,351
185,844
223 (f)
186,067
70,744
(5,503) (g)
65,241
84,086
(2,617) (g)
81,469
238,505
(4,913)
233,592
269,930
(2,394)
267,536
70,070
4,680
74,750
83,837
6,461
90,298
8,667
13,680
13,680
8,667
2,439
12,468
3,801
(3,801)
8,667
16,119
(2,438)
13,681
57,602
8,481
66,083
67,718
8,899
76,617
20,182
2,881 (e)
23,063
22,908
3,065 (e)
25,973
4,073
2,210
(3,801) (h)
4,073
$
33,347
Basic
Diluted
5,600
38,947
42,600
0.19
0.03
0.22
0.19
0.03
0.22
(2,438) (h)
2,210
5,834
48,434
0.24
0.03
0.27
0.24
0.03
0.27
38,947
48,434
279 (k)
537 (k)
3,939 (l)
1,994 (l)
43,165
50,965
Basic
0.25
0.29
Diluted
0.24
0.28
640,726
894,762
1,039,695
640,726
139,648
139,648
130,768
130,768
Total
911,142
911,142
73,942
842 (g)(f)
74,784
894,762
144,933
$
1,039,695
144,933
Operating income
Americas Foods & Beverages
Americas Fresh Foods
7,763
62
62
5,987 (g)(f)
101,702
14,364
15,204
15,204
96,069
1,568
97,637
110,919
5,987
116,906
(25,999)
$
95,715
8,489
726 (g)
14,364
70,070
3,112 (g)
$
4,680
(22,887)
$
74,750
(27,082)
$
83,837
474 (g)
$
6,461
(26,608)
$
90,298
iv. Elimination of expense related to debt issuance costs written off as a result of a
modification:.
$0.8 million for the year ended December 31, 2014
$1.5 million for the year ended December 31, 2015
b) The adjustment reflects the elimination of related party license income associated with
an intellectual property license agreement with Morningstar that was terminated and
f)
the intellectual property subject to this license agreement was transferred to
Morningstar.
c) The adjustment reflects the inclusion of estimated stand-alone public company costs
$8.2 million and the elimination of non-recurring transaction costs we incurred in
connection with our initial public offering of $17.5 million for the year ended December
31, 2012.
d) The adjustment reflects:
i. Elimination of the interest expense related to our historical indebtedness of $10.5
million for the year ended December 31, 2012.
ii. Pro forma interest expense and the amortization of deferred financing costs on our
borrowings under newly established credit facilities of $17.8 million for the year
ended December 31, 2012
iii. Elimination of interest income associated with our loan agreement with Morningstar
related to the license income under the intellectual property license agreement of
$6.4 million for the year ended December 31, 2012.
63
63
ii. The elimination of the tax effect of uncertain tax positions related to non-recurring
transaction costs and assets held for sale.
iii. The income tax expense required to adjust the U.S. GAAP effective rate to the
estimated effective rate on all adjustments in the pro forma adjustments, the
additional adjustments, and the adjustments columns for all periods.
The adjustment reflects:
i. A transitional sales agreement with Morningstar pursuant to which Morningstar
transferred back to us responsibility for sales and associated costs of certain
WhiteWave products. The net effect of the agreement was an estimated increase
in total net sales of $21.6 million for the year ended December 31, 2012.
ii. A transitional sales agreement with Morningstar pursuant to which we transferred
to Morningstar responsibility for the sales and associated costs of certain
products. The net effect of the agreement was a decrease in total net sales, a
decrease in cost of sales, and a decrease in selling and distribution expense of
$25.2 million, $16.5 million, and $1.6 million, respectively, for the year ended
December 31, 2012.
iii. The expense related to the mark-to-market adjustment on commodity hedges:
$9.9 million for the year ended December 31, 2014
$2.8 million for the year ended December 31, 2015
$0.8 million for the quarter ended March 31, 2015
$1.5 million for the quarter ended March 31, 2016
h) The adjustment reflects elimination of the (income) expense related to the mark-tomarket adjustment on our interest rate swaps.
$1.2 million for the year ended December 31, 2012
$(3.4) million for the year ended December 31, 2013
$5.3 million for the year ended December 31, 2014
$6.3 million for the year ended December 31, 2015
$3.8 million for the quarter ended March 31, 2015
$2.4 million for the quarter ended March 31, 2016
iii. The inclusion of estimated stand-alone public company costs, including the costs
of corporate services historically provided by Dean Foods of $50.4 million for the
year ended December 31, 2012.
i)
64
64
The adjustment reflects elimination of asset disposal and exit costs and subsequent
adjustments:
i. Elimination of the loss on assets held for sale related to the sale of its soy-based
meat alternative business of $9.8 million for the year ended December 31, 2013
ii. Elimination of the non-cash asset write-down and restructuring costs in
connection with the sale of the dairy farm located in Idaho:
$14.4 million for the year ended December 31, 2013
$(1.1) million for the year ended December 31, 2014
j)
For 2012, the number of shares used to compute basic earnings per share is
173,000,000, which is comprised of 23,000,000 shares of Class A common stock
(the number of shares outstanding upon completion of our initial public offering) and
150,000,000 shares of Class B common stock.
On May 23, 2013, Dean Foods distributed to its stockholders an aggregate of
47,686,000 shares of our Class A common stock and 67,914,000 shares of our
Class B common stock as a pro rata dividend on shares of Dean Foods common
stock outstanding. For the year ended December 31, 2013, the number of shares
used to compute basic earnings per share is 173,120,689, which is comprised of
91,506,411 shares of Class A common stock and 81,614,278 shares of Class B
common stock on a weighted average basis.
In May 2014, the companys sole outstanding class of capital stock was reclassified
as common stock. For the year ended December 31, 2014, the number of shares
used to compute basic earnings per share is 174,013,700 which is comprised
entirely of common stock on a weighted average basis.
The number of shares used to compute diluted earnings per share includes the
dilutive impact of stock options and RSUs.
k) The adjustment reflects the elimination of costs incurred to manage our China Joint
Venture investment:
$5.7 million ($3.7 million, net of tax) for the year ended December 31, 2014
$4.1 million ($2.5 million, net of tax) for the year ended December 31, 2015
$0.4 million ($0.3 million, net of tax) for the quarter ended March 31, 2015
$0.8 million ($0.5 million, net of tax) for the quarter ended March 31, 2016
l)
65
65
The adjustment reflects the elimination of loss incurred on the investment in the
China Joint Venture:
$6.0 million for the year ended December 31, 2014
$10.7 million for the year ended December 31, 2015
$3.9 million for the quarter ended March 31, 2015
$2.0 million for the quarter ended March 31, 2016
dbAccess
Global Consumer
Conference
June 14, 2016