Attached files

file filename
8-K - 8-K - FLOWERS FOODS INCd297394d8k.htm

Exhibit 99.1

 

February 9, 2012    Company Press Release    Flowers Foods (NYSE: FLO)

FLOWERS FOODS REPORTS FOURTH QUARTER AND FISCAL 2011 RESULTS;

PROVIDES GUIDANCE FOR 2012

THOMASVILLE, GA—Flowers Foods, Inc. (NYSE: FLO), today reported results for its fourth quarter and fiscal year ended December 31, 2011 and provided guidance for 2012. Highlights for the quarter and full year (vs. year-ago amounts):

 

   

Sales for the quarter grew 14.0% to $653.6 million, reflecting favorable net price/mix of 3.8%, contributions from the Tasty acquisition of 9.6%, and volume increases of 0.6%.; sales for the year increased 7.8% to $2.77 billion, with favorable net price/mix of 3.7% and a 5.0% contribution from the Tasty acquisition, partially offset by volume declines of 0.9%;

 

   

Diluted EPS was $0.17 for the quarter, down 26.1% due primarily to 14% higher input costs; diluted EPS for the year was $.90, down 9.1%; adjusted for one-time charges related to the Tasty Baking acquisition and a facility closure, diluted EPS for the year was $.96, down 3.0%;

 

   

Margins for the quarter and year were pressured by higher input costs;

 

   

Tasty Baking (acquired May 2011) exceeded revenue expectations and was slightly accretive to earnings, excluding one-time acquisition costs; expansion of the Tastykake brand in Flowers’ core markets continues;

 

   

Nature’s Own brand reached approximately $935 million in annual retail sales, driven by growth in core and expansion markets; and,

 

   

The company provided 2012 guidance for sales growth of 7.0% to 9.0% and EPS growth of 7.0% to 12.0%, from adjusted 2011 EPS of $.96.

George E. Deese, Flowers Foods’ chairman and chief executive officer, said, “Given ongoing challenges in the marketplace, we are pleased to report strong sales growth driven by the Tasty acquisition and our direct-store-delivery (DSD) segment. For the fourth consecutive quarter, the DSD segment achieved improved volume trends, reflecting the strength of the Nature’s Own brand and continued growth in new markets, which offset lower sales of regional white breads. Tasty exceeded our sales and earnings expectations. In the warehouse segment, higher input costs that were not offset by pricing, lighter-than-expected volumes, and sales mix significantly impacted results. For the quarter and year, higher input costs and sales mix changes in both the DSD and warehouse segments put pressure on earnings and gross margin.

 

1


“We remain cautious about the near-term given the input cost pressures we face in the first half of 2012, the ongoing marketplace competitiveness, and relatively weak consumer demand. However, the confidence we have in our core business is reflected in our 2012 guidance and we expect further opportunities as the industry continues to consolidate.”

Fourth Quarter 2011 Results

Fourth quarter sales increased 14.0% to $653.6 million from $573.1 million in last year’s fourth quarter. This increase was attributable to favorable net price/mix of 3.8%, contributions from the Tasty acquisition of 9.6% and volume increases of 0.6%. Net price/mix and dollar sales increased across all major channels. The volume increases were primarily related to increases in the store brand and foodservice channels, partially offset by decreases in the branded retail channel, mainly in the white bread category.

Net income for the quarter was $23.0 million compared to $31.4 million in the fourth quarter of fiscal 2010. For the quarter, diluted earnings per share were $.17, compared to $.23 in last year’s fourth quarter.

Gross margin as a percentage of sales for the quarter was 45.9%, down 220 basis points as compared to 48.1% in the fourth quarter of 2010. This decrease was due primarily to increased ingredient and packaging costs as a percent of sales. The increase in ingredient costs was attributable to double-digit increases in flour, sugar, shortening/oil, and cocoa. The increase in ingredients and packaging costs were partially offset by price increases and lower workforce-related costs as a percent of sales. Improved manufacturing efficiencies also had a positive effect on gross margin.

Selling, distribution, and administrative costs as a percent of sales for the quarter were 36.8%, relatively flat as compared to 36.7% of sales in the fourth quarter of fiscal 2010. Higher sales prices and lower workforce-related costs as a percent of sales were mostly offset by higher distribution and advertising costs as a percent of sales.

Depreciation and amortization expenses for the quarter remained relatively stable as a percent of sales compared to last year’s fourth quarter. Net interest income for the quarter was $1.0 million lower than last year’s fourth quarter due to increased borrowings related to the Tasty acquisition. The effective tax rate for the quarter was 37.7% as compared to 33.3% in last year’s fourth quarter. This increase was primarily due to a lower benefit from discrete items in this year’s fourth quarter as compared to last year’s fourth quarter.

 

2


Operating margin as a percent of sales for the quarter was 5.6% compared to 8.0% in last year’s fourth quarter. Earnings before interest, taxes, depreciation, and amortization (EBITDA) as a percent of sales for the fourth quarter was 9.1%, compared to 11.4% for the fourth quarter of 2010.

Segment Results

DSD (82% of Sales): During the quarter, the company’s direct store delivery (DSD) sales increased 17.7%, reflecting positive net price/mix of 3.0%, contribution from the Tasty acquisition of 11.9% and volume increases of 2.8%. Net price/mix and dollar sales increased across all major channels. The volume increases were primarily due to increases in the store brand and foodservice channels, partially offset by decreased volume in the branded retail channel, particularly in the white bread category.

Operating income, defined as earnings before interest and taxes (EBIT), for the DSD segment was $40.7 million, or 7.5% of sales for the fourth quarter compared to $44.3 million, or 9.6% of sales in last year’s fourth quarter. This decrease was due to higher ingredient costs, mainly flour, and packaging costs, partially offset by higher sales. During the quarter, Tasty had a slightly positive effect on operating income.

Warehouse (18% of Sales): Sales through warehouse delivery decreased 0.5%, reflecting positive net pricing and mix of 4.3%, and decreased volume of 4.8%. The decreased volume was primarily the result of decreases in store brand cake and contract manufacturing.

Operating income for the warehouse segment was $3.6 million, or 3.2% of sales for the fourth quarter compared to $10.3 million, or 9.1% of sales in last year’s fourth quarter. This decrease was due to higher ingredient costs, mainly flour, sugar, shortening/oil, and cocoa, which were not fully offset by pricing.

Cash Flow

During the fourth quarter, cash flow from operating activities was $39.5 million. The company invested $13.8 million in capital improvements and paid dividends of $20.3 million to shareholders during the quarter. The company did not acquire any of its common stock under its share repurchase plan during the quarter. Since the inception of the plan, the company has acquired 37.8 million shares for $430.8 million, an average of $11.40 per share.

Fiscal 2011 Results

Sales for fiscal 2011 increased 7.8% to $2.77 billion from the $2.57 billion reported for fiscal 2010. This increase consisted of positive net price/mix of 3.7%, contributions from the Tasty acquisition of 5.0%,

 

3


partially offset by decreased volume of 0.9%. Price/mix and sales dollars increased across all major channels. The volume decline was driven by decreases in the branded retail channel, partially offset by volume increases in the store brand, foodservice, and contract manufacturing channels.

Net income for the year was $123.4 million as compared to $137.0 million for fiscal 2010. Diluted earnings per share were $.90 for fiscal 2011, compared to $.99 reported for fiscal 2010. Excluding one-time costs of $7.5 million, net of tax, relating to the acquisition of Tasty and the closure of a manufacturing facility in the first quarter, diluted earnings per share were $.96.

Gross margin as a percentage of sales for the full year was 46.9%, down 80 basis points as compared to 47.7% in the prior year. The decrease in margin was the result of increased ingredient and packaging costs as a percent of sales, partially offset by price increases and lower workforce-related costs as a percent of sales. Higher prices for flour, sugar, shortening/oil, and cocoa drove the increase in ingredient costs. Costs of $2.4 million associated with the manufacturing facility closure negatively impacted gross margin.

For the year, selling, distribution, and administrative costs as a percent of sales were 36.7%, up 30 basis points as compared to 36.4% in the prior year. One-time costs of $6.2 million associated with the Tasty acquisition negatively impacted selling, distribution and administrative costs 20 basis points as a percent of sales. Costs of $2.0 million associated with the manufacturing facility closure negatively impacted selling, distribution, and administrative costs 10 basis points as a percent of sales.

Depreciation and amortization expenses for fiscal 2011 remained relatively stable as a percent of sales compared to the prior year. Net interest income for the year was $1.6 million lower than the prior year. The effective tax rate for the year was 35.7%, compared to 34.9% last year. This increase was primarily the result of certain non-deductible transaction costs associated with the Tasty acquisition.

Operating margin as a percent of sales for the year was 6.8% compared to 8.0% of sales last year. Excluding the one-time acquisition related costs of $6.2 million and one-time manufacturing facility closure costs of $5.0 million, operating margin as a percent of sales was 7.2%. EBITDA for the year as a percent of sales was 10.2% compared to 11.3% for fiscal 2010. Excluding the one-time acquisition related costs and the manufacturing facility closure costs, EBITDA as a percent of sales was 10.6%.

 

4


2012 Guidance

Steve Kinsey, executive vice president and chief financial officer said, “For 2012, we expect sales growth of 7.0% to 9.0% and earnings per share growth of 7.0% to 12.0% from adjusted 2011 EPS of $.96. The earnings per share guidance takes into consideration higher input costs, with the greatest impact projected for the first half of 2012.” Kinsey updated the input costs, expecting a 6.0% to 9.0% increase over year-ago costs. Capital expenditures for fiscal 2012 are expected to be $65 million to $75 million.

Dividend

The board of directors will consider the dividend at its regularly scheduled meeting. Any action taken will be announced following that meeting.

Conference Call

Flowers Foods will broadcast its fourth quarter and full year 2011 conference call over the Internet at 8:00 a.m. (Eastern) on February 10, 2012. The call will be broadcast live on Flowers’ Web site, www.flowersfoods.com, and can be accessed by clicking on the webcast link on the home page. The call also will be archived on the company’s Web site.

Company Information

Headquartered in Thomasville, Ga., Flowers Foods is one of the nation’s leading producers and marketers of packaged bakery foods for retail and foodservice customers. Among the company’s top brands are Nature’s Own, Whitewheat, Cobblestone Mill, Tastykake, Blue Bird, and Mrs. Freshley’s. Flowers operates 41 bakeries that are among the most efficient in the baking industry. Flowers Foods produces, markets, and distributes fresh bakery products that are delivered to customers daily through a direct-store-delivery system serving the Southeast, Mid-Atlantic, and Southwest as well as select markets in the Northeast, California and Nevada. The company also produces and distributes fresh snack cakes and frozen breads and rolls nationally through warehouse distribution. For more information, visit www.flowersfoods.com.

Statements contained in this press release that are not historical facts are forward-looking statements. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ from those projected. Other factors that may cause actual results to differ from the forward-looking statements contained in this release and that may affect the company’s prospects in general include, but are not limited to, (a) competitive conditions in the baked foods industry, including promotional and price competition, (b) changes in consumer demand for our products, (c) the success of productivity improvements and new product introductions, (d) a significant reduction in business with any of our major customers including a reduction from adverse developments in any of our customer’s business, (e) fluctuations in commodity pricing, (f) our ability to fully integrate recent acquisitions into our business, and (g) our ability to achieve cash flow from capital expenditures and acquisitions and the availability of new acquisitions that build shareholder value. In addition, our results may also be affected by general factors such as economic and business conditions (including the baked foods markets), interest and inflation rates and such other factors as are described in the company’s filings with the Securities and Exchange Commission.

 

5


Information Regarding Non-GAAP Financial Measures

The company prepares its consolidated financial statements in accordance with GAAP. However, from time to time, the company may present in its public statements, press releases and SEC filings, non-gaap financial measures such as, EBITDA and gross margin excluding depreciation and amortization to measure the performance of the company and its operating divisions. EBITDA is used as the primary performance measure in the company’s Annual Executive Bonus Plan. The company defines EBITDA as earnings from continuing operations before interest, income taxes, depreciation, amortization and income attributable to non-controlling interest. The company believes that EBITDA is a useful tool for managing the operations of its business and is an indicator of the company’s ability to incur and service indebtedness and generate free cash flow. Furthermore, pursuant to the terms of our credit facility, EBITDA is used to determine the company’s compliance with certain financial covenants. The company also believes 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 EBITDA measures assist in comparing performance on a consistent basis without regard to depreciation or amortization, which can vary significantly depending upon accounting methods and non-operating factors (such as historical cost). EBITDA is also a widely-accepted financial indicator of a company’s ability to incur and service indebtedness. Adjusted EBITDA includes additional costs that we consider important to present to investors. These include, but are not limited to, the costs of closing a plant or costs associated with merger-related activities. We believe that financial information excluding certain transactions not considered to be part of the ongoing business improves the comparability of earnings results. We believe investors will be able to better understand our earnings results if these transactions are excluded from the results. These non-gaap financial measures are measures of performance not defined by accounting principles generally accepted in the Unites States and should be considered in addition to, not in lieu of, GAAP reported measures. EBITDA should not be considered an alternative to (a) income from operations or net income (loss) as a measure of operating performance; (b) cash flows provided by operating, investing and financing activities (as determined in accordance with GAAP) as a measure of the company’s ability to meet its cash needs; or (c) any other indicator of performance or liquidity that has been determined in accordance with GAAP. Our method of calculating EBITDA and adjusted EBITDA may differ from the methods used by other companies, and, accordingly, our measure of EBITDA and adjusted EBITDA may not be comparable to similarly titled measures used by other companies. Gross margin excluding depreciation and amortization is used as a performance measure to provide additional transparent information regarding our results of operations on a consolidated and segment basis. Changes in depreciation and amortization are separately discussed and include depreciation and amortization for materials, supplies, labor and other production costs and operating activities. Presentation of gross margin includes depreciation and amortization in the materials, supplies, labor and other production costs according to GAAP. Our method of presenting gross margin excludes the depreciation and amortization components, as discussed above. This presentation may differ from the methods used by other companies and may not be comparable to similarly titled measures used by other companies. The reconciliations attached provide a reconciliation of our net income, the most comparable GAAP financial measure to adjusted EBITDA from continuing operations, a reconciliation of our gross margin excluding depreciation and amortization to GAAP gross margin and a reconciliation of adjusted earnings per share.

Investor Contact: Marta J. Turner (229) 227-2348

Media Contact: Keith Hancock (229) 227-2380

 

6


Flowers Foods

Sales Bridge

 

 

           Net           Total Sales  

For the 12 Week Period Ended 12/31/11

   Volume     Price/Mix     Acquisition     Change  

Direct-Store-Delivery

     2.8     3.0     11.9     17.7

Warehouse Delivery

     -4.8     4.3     0.0     -0.5

Total Flowers Foods

     0.6     3.8     9.6     14.0

For the 52 Week Period Ended 12/31/11

   Volume     Net
Price/Mix
    Acquisition     Total Sales
Change
 

Direct-Store-Delivery

     -0.1     3.3     6.2     9.4

Warehouse Delivery

     -2.9     4.0     0.0     1.1

Total Flowers Foods

     -0.9     3.7     5.0     7.8


Flowers Foods

Consolidated Statement of Income

 

(000’s omitted, except per share data)

 

     For the 12 Week
Period Ended
     For the 12 Week
Period Ended
     For the 52 Week
Period Ended
     For the 52 Week
Period Ended
 
     12/31/11      01/01/11      12/31/11      01/01/11  

Sales

   $ 653,566       $ 573,133       $ 2,773,356       $ 2,573,769   

Materials, supplies, labor and other production costs (exclusive of depreciation and amortization shown separately below)

     353,350         297,298         1,473,201         1,346,790   

Selling, distribution and administrative expenses

     240,650         210,320         1,016,491         935,999   

Depreciation and amortization

     22,932         19,682         94,638         85,118   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before interest and income taxes (EBIT)

     36,634         45,833         189,026         205,862   

Interest income, net

     317         1,304         2,940         4,518   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes (EBT)

     36,951         47,137         191,966         210,380   

Income tax expense

     13,913         15,699         68,538         73,333   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 23,038       $
$
31,438
 
  
  
     123,428       $ 137,047   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per share amounts:

           

Net income

   $ 0.17       $ 0.23 $         0.90       $ 0.99   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted weighted average shares outstanding

     137,056         137,505         136,881         138,162   
  

 

 

    

 

 

    

 

 

    

 

 

 


Flowers Foods

Segment Reporting

 

(000’s omitted)

 

     For the 12 Week
Period Ended
    For the 12 Week
Period Ended
    For the 52 Week
Period Ended
    For the 52 Week
Period Ended
 
     12/31/11     01/01/11     12/31/11     01/01/11  

Sales:

        

Direct-Store-Delivery

   $ 540,046      $ 458,986      $ 2,265,244      $ 2,071,356   

Warehouse Delivery

     113,520        114,147        508,112        502,413   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 653,566      $ 573,133      $ 2,773,356      $ 2,573,769   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA:

        

Direct-Store-Delivery

   $ 59,010      $ 59,355      $ 277,626      $ 260,949   

Warehouse Delivery

     8,117        14,830        47,119        66,910   

Flowers Foods

     (7,561     (8,670     (41,081     (36,879
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 59,566      $ 65,515      $ 283,664      $ 290,980   
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and Amortization:

        

Direct-Store-Delivery

   $ 18,275      $ 15,098      $ 74,378      $ 65,977   

Warehouse Delivery

     4,519        4,495        19,768        18,985   

Flowers Foods

     138        89        492        156   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 22,932      $ 19,682      $ 94,638      $ 85,118   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBIT:

        

Direct-Store-Delivery

   $ 40,735      $ 44,257      $ 203,248      $ 194,972   

Warehouse Delivery

     3,598        10,335        27,351        47,925   

Flowers Foods

     (7,699     (8,759     (41,573     (37,035
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 36,634      $ 45,833      $ 189,026      $ 205,862   
  

 

 

   

 

 

   

 

 

   

 

 

 


Flowers Foods

Condensed Consolidated Balance Sheet

 

(000’s omitted)

 

     12/31/11  

Assets

  

Cash and Cash Equivalents

   $ 7,783   

Other Current Assets

     356,051   

Property, Plant & Equipment, net

     685,487   

Distributor Notes Receivable (includes $14,736 current portion)

     117,058   

Other Assets

     26,658   

Cost in Excess of Net Tangible Assets, net

     360,961   
  

 

 

 

Total Assets

   $ 1,553,998   
  

 

 

 

Liabilities and Stockholders’ Equity

  

Current Liabilities

   $ 225,651   

Bank Debt (includes $39,375 current portion)

     315,000   

Other Debt and Capital Leases (includes $3,393 current portion)

     11,174   

Other Liabilities

     243,205   

Stockholders’ Equity

     758,968   
  

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,553,998   
  

 

 

 


Flowers Foods

Condensed Consolidated Statement of Cash Flows

 

(000’s omitted)

 

     For the 12 Week
Period Ended
    For the 52 Week
Period Ended
 
     12/31/11     12/31/11  

Cash flows from operating activities:

    

Net income

   $ 23,038      $ 123,428   

Adjustments to reconcile net income to net cash from operating activities:

    

Total non-cash adjustments

     36,186        69,777   

Changes in assets and liabilities

     (19,719     (58,915
  

 

 

   

 

 

 

Net cash provided by operating activities

     39,505        134,290   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchase of property, plant and equipment

     (13,848     (79,162

Acquisitions net of cash acquired

     0        (164,485

Other

     8,863        5,708   
  

 

 

   

 

 

 

Net cash disbursed for investing activities

     (4,985     (237,939
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Dividends paid

     (20,311     (79,081

Stock options exercised

     212        12,933   

Income tax benefit related to stock awards

     12        3,073   

Payment of financing fees

     0        (2,108

Stock repurchases

     0        (26,598

Change in book overdraft

     (2,441     521   

Proceeds from debt borrowings

     280,700        1,071,100   

Debt and capital lease obligation payments

     (293,105     (875,083

Other

     0        (80
  

 

 

   

 

 

 

Net cash (disbursed for)/provided by financing activities

     (34,933     104,677   
  

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

     (413     1,028   

Cash and cash equivalents at beginning of period

     8,196        6,755   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 7,783      $ 7,783   
  

 

 

   

 

 

 


Flowers Foods

Reconciliation of GAAP to Non-GAAP Measures

 

(000’s omitted)

 

     Reconciliation of Earnings per Share     Reconciliation of Earnings per Share  
     For the 12 Week Period
Ended
    For the 12 Week Period
Ended
    For the 52 Week Period
Ended
    For the 52 Week Period
Ended
 
     December 31, 2011     January 1, 2011     December 31, 2011     January 1, 2011  

Earnings per diluted share

   $ 0.17      $ 0.23      $ 0.90      $ 0.99   

Manufacturing facility closure costs and costs of Tasty acquisition

     —          —          0.06        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings per diluted share

   $ 0.17      $ 0.23      $ 0.96      $ 0.99   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Reconciliation of Gross Margin     Reconciliation of Gross Margin  
     For the 12 Week Period
Ended
    For the 12 Week Period
Ended
    For the 52 Week Period
Ended
    For the 52 Week Period
Ended
 
     December 31, 2011     January 1, 2011     December 31, 2011     January 1, 2011  

Sales

   $ 653,566      $ 573,133      $ 2,773,356      $ 2,573,769   

Materials, supplies, labor and other production costs (exclusive of depreciation and amortization)

     353,350        297,298        1,473,201        1,346,790   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Margin excluding depreciation and amortization

     300,216        275,835        1,300,155        1,226,979   

Less depreciation and amortization for production activities

     15,781        13,966        65,271        59,125   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Margin

   $ 284,435      $ 261,869      $ 1,234,884      $ 1,167,854   
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization for production activities

   $ 15,781      $ 13,966      $ 65,271      $ 59,125   

Depreciation and amortization for selling, distribution and administrative activities

     7,151        5,716        29,367        25,993   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

   $ 22,932      $ 19,682      $ 94,638      $ 85,118   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Reconciliation of Net Income to Adjusted EBITDA     Reconciliation of Net Income to Adjusted EBITDA  
     For the 12 Week Period
Ended
    For the 12 Week Period
Ended
    For the 52 Week Period
Ended
    For the 52 Week Period
Ended
 
     December 31, 2011     January 1, 2011     December 31, 2011     January 1, 2011  

Net income

   $ 23,038      $ 31,438      $ 123,428      $ 137,047   

Income tax expense

     13,913        15,699        68,538        73,333   

Interest income, net

     (317     (1,304     (2,940     (4,518

Depreciation and amortization

     22,932        19,682        94,638        85,118   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     59,566        65,515        283,664        290,980   

Manufacturing facility closure costs and costs of Tasty acquisition including severance costs

     (541     —          10,654        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 59,025      $ 65,515      $ 294,318      $ 290,980   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Reconciliation of Operating Income to Adjusted
Operating Income
    Reconciliation of Operating Income to Adjusted
Operating Income
 
     For the 12 Week Period
Ended
    For the 12 Week Period
Ended
    For the 52 Week Period
Ended
    For the 52 Week Period
Ended
 
     December 31, 2011     January 1, 2011     December 31, 2011     January 1, 2011  

Operating Income

   $ 36,634      $ 45,833      $ 189,026      $ 205,862   

Manufacturing facility closure costs and costs of Tasty acquisition including severance costs

     (541     —          11,220        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

   $ 36,093      $ 45,833      $ 200,246      $ 205,862