UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
April 25, 2012
Date of Report
AVERY DENNISON CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 1 -7685 | 95-1492269 | ||
|
| ||||
| (State or other jurisdiction | (Commission | (IRS Employer | ||
| of incorporation) | File Number) | Identification No.) | ||
| 150 North Orange Grove Boulevard Pasadena, California |
91103 | |||
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code (626) 304-2000
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 2 — Financial Information
Item 2.02 Results of Operations and Financial Condition.
Avery Dennison Corporation’s (the “Company”) press release, dated April 25, 2012, announcing its preliminary, unaudited financial results for first quarter 2012, and maintaining its previous guidance for the 2012 fiscal year, is attached hereto as Exhibit 99.1 and is being furnished (not filed) with this Form 8-K.
The Company’s supplemental presentation materials, dated April 25, 2012, regarding its preliminary, unaudited financial review and analysis for first quarter 2012, and maintaining its previous guidance for the 2012 fiscal year, is attached hereto as Exhibit 99.2 and is being furnished (not filed) with this Form 8-K. The press release and presentation materials are also available on the Company’s website at www.investors.averydennison.com.
The Company will discuss its preliminary, unaudited financial results during a webcast and teleconference today, April 25, 2012, at 1:00 p.m. ET. To access the webcast and teleconference, please go to the Company’s website at www.investors.averydennison.com.
Section 9 — Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| 99.1 | Press release, dated April 25, 2012, announcing preliminary, unaudited first quarter 2012 results. | |
| 99.2 | Supplemental presentation materials, dated April 25, 2012, regarding the Company’s preliminary, unaudited financial review and analysis for first quarter 2012. | |
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995
Certain statements contained in this report on Form 8-K and in Exhibits 99.1 and 99.2 are “forward-looking statements” intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements and financial or other business targets are subject to certain risks and uncertainties. Actual results and trends may differ materially from historical or anticipated results depending on a variety of factors, including but not limited to risks and uncertainties relating to the following: fluctuations in demand affecting sales to customers; the financial condition and inventory strategies of customers; changes in customer order patterns; worldwide and local economic conditions; fluctuations in cost and availability of raw materials; ability of the company to generate sustained productivity improvement; ability of the company to achieve and sustain targeted cost reductions; impact of competitive products and pricing; loss of significant contract(s) or customer(s); collection of receivables from customers; selling prices; business mix shift; changes in tax laws and regulations, and uncertainties associated with interpretations of such laws and regulations; outcome of tax audits; timely development and market acceptance of new products, including sustainable or sustainably-sourced products; investment in development activities and new production facilities; fluctuations in foreign currency exchange rates and other risks associated with foreign operations; integration of acquisitions and completion of pending dispositions; amounts of future dividends and share repurchases; customer and supplier concentrations; successful implementation of new manufacturing technologies and installation of manufacturing equipment; disruptions in information technology systems; successful installation of new or upgraded information technology systems; volatility of financial markets; impairment of capitalized assets, including goodwill and other intangibles; credit risks; ability of the company to obtain adequate financing arrangements and maintain access to capital; fluctuations in interest and tax rates; fluctuations in pension, insurance and employee benefit costs; impact of legal and regulatory proceedings, including with respect to environmental, health and safety; changes in governmental laws and regulations; changes in political conditions; impact of epidemiological events on the economy and the company’s customers and suppliers; acts of war, terrorism, and natural disasters; and other factors.
The Company believes that the most significant risk factors that could affect its financial performance in the near-term include (1) the impact of economic conditions on underlying demand for the Company’s products; (2) the degree to which higher costs can be offset with productivity measures and/or passed on to customers through selling price increases, without a significant loss of volume; and (3) competitors’ actions, including pricing, expansion in key markets, and product offerings.
For a more detailed discussion of these and other factors, see Part I, Item 1A. “Risk Factors” and Part II, Item 7. “Management’s Discussion and Analysis of Results of Operations and Financial Condition” in the Company’s 2011 Form 10-K, filed on February 27, 2012 with the Securities and Exchange Commission (“SEC”). The forward-looking statements included in this Form 8-K are made only as of the date of this Form 8-K, and the Company undertakes no obligation to update these statements to reflect subsequent events or circumstances.
The financial information presented in the press release and supplemental presentation materials attached as exhibits to this Form 8-K is preliminary and unaudited.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| AVERY DENNISON CORPORATION | ||||||
| Date: April 25, 2012 | By: | /s/ Mitchell R. Butier |
||||
| Name: Mitchell R. Butier | ||||||
| Title: Senior Vice President and Chief Financial Officer |
||||||
EXHIBIT LIST
| Exhibit No. |
Description | |
| 99.1 |
Press release, dated April 25, 2012, announcing preliminary, unaudited first quarter 2012 results. | |
| 99.2 |
Supplemental presentation materials, dated April 25, 2012, regarding the Company’s preliminary, unaudited financial review and analysis for first quarter 2012. | |
Exhibit 99.1
|
|
Miller Corporate Center
For Immediate Release
AVERY DENNISON ANNOUNCES
FIRST QUARTER 2012 RESULTS
|
• Reported EPS (including discontinued operations) of $0.41
• Reported EPS from continuing operations of $0.44
Ø Excluding impact of restructuring costs and other items, EPS from continuing operations of $0.45 (non-GAAP)
• Net sales declined approximately 3 percent to $1.48 billion
Ø Sales declined approximately 1 percent on organic basis
• Repurchased 2.4 million shares
• Maintaining 2012 EPS and free cash flow guidance |
PASADENA, Calif., April 25, 2012 — Avery Dennison Corporation (NYSE:AVY) today announced preliminary, unaudited first quarter 2012 results. All non-GAAP financial measures referenced in this document are reconciled to GAAP in the attached tables. Unless otherwise indicated, the discussion of the company’s results is focused on its continuing operations.
“As expected, first-quarter sales declined modestly on an organic basis, reflecting the slowdown in volume we began to experience in the second quarter of last year,” said Dean Scarborough, Avery Dennison chairman, president and CEO.
“Despite the lower sales and impact of raw material inflation, we increased operating profit through productivity initiatives and pricing. We are delivering on our commitment to return more cash to our shareholders, through share repurchases and the increased dividend.
“For the full year, we expect to increase earnings per share and free cash flow in line with our previous guidance, and to continue returning more cash to shareholders while maintaining our strong balance sheet,” Scarborough said.
For more details on the company’s results, see the summary table accompanying this news release, as well as the company’s supplemental presentation materials, “First Quarter 2012 Financial Review and Analysis,” posted on the company’s website at www.investors.averydennison.com, and furnished on Form 8-K with the SEC.
First Quarter 2012 Results by Segment
All references to sales reflect comparisons on an organic basis, which exclude the estimated impact of currency translation, acquisitions and divestitures.
Pressure-sensitive Materials (PSM)
| ¡ | Label and Packaging Materials sales were comparable to prior year as volume declines were offset by higher prices. Sales in Graphics and Reflective Solutions grew compared to prior year due to higher volume and pricing. |
| ¡ | Operating margin improved 50 basis points to 8.8 percent due to productivity initiatives and pricing actions taken last year to offset higher raw material costs. Excluding costs associated with restructuring, operating margin improved by 40 basis points. |
Retail Branding and Information Solutions (RBIS)
| ¡ | Consistent with recent trends, sales declined approximately 4 percent, reflecting lower unit demand from retailers and brands in the U.S. and Europe. |
| ¡ | Operating margin declined 130 basis points to 2.0 percent as the impact of lower volume, as well as the effects of a prior year legal settlement and higher restructuring costs, were partially offset by the net benefit of productivity initiatives. Excluding costs associated with restructuring and other items, operating margin declined by 60 basis points. |
Other specialty converting businesses
| ¡ | Sales increased modestly due to pricing, partially offset by lower volume. |
| ¡ | Despite lower volume and higher costs associated with restructuring actions, operating margin improved 130 basis points to approximately break-even due to the benefit of pricing and productivity actions. Excluding costs associated with restructuring, operating margin improved by 280 basis points. |
Other
The company repurchased 2.4 million shares during the first quarter at an aggregate cost of $72 million.
Results of Discontinued Operations
Due to the company’s pending divestiture of its Office and Consumer Products business (“OCP”), earnings from OCP and certain costs associated with the transaction are reported as income or loss from discontinued operations (net of tax) in the consolidated income statement.
Earnings per share from discontinued operations declined from $0.07 to a loss of ($0.03). Excluding restructuring and transaction costs and other items, adjusted earnings per share from discontinued operations was unchanged.
The company continues to expect the sale of OCP to be completed in the second half of 2012.
Taxes
The first quarter effective tax rate was 29 percent. The adjusted tax rate for the first quarter increased from 24 to 34 percent, in line with expectations.
Cost Reduction Actions
In the first quarter, the company continued to reduce fixed costs through restructuring actions. The company estimates approximately $6 million in annualized savings from actions taken during the quarter, with approximately three-quarters of the benefit expected to be realized in 2012. The company incurred approximately $7 million in charges associated with these actions during the first quarter. The company continues to identify and assess further opportunities to increase productivity through restructuring.
Outlook
In the company’s supplemental presentation materials, “First Quarter 2012 Financial Review and Analysis,” the company provides a list of factors that it believes will contribute to its 2012 financial results. Based on the factors listed and other assumptions, the company is maintaining its previous guidance of 2012 earnings per share from continuing operations of $1.65 to $2.00 and free cash flow from continuing operations of $275 million to $325 million. Excluding an estimated $0.15 per share for restructuring costs and other items, the company expects adjusted (non-GAAP) earnings per share from continuing operations of $1.80 to $2.15.
Note: Throughout this release and the supplemental presentation materials, amounts on a per share basis reflect fully diluted shares outstanding.
About Avery Dennison
Avery Dennison (NYSE:AVY) helps make brands more inspiring and the world more intelligent. The company is a global leader in pressure-sensitive labeling technology and materials and retail branding and information solutions. A FORTUNE 500 company with sales of $6 billion from continuing operations in 2011, Avery Dennison is based in Pasadena, California and has employees in over 60 countries. For more information, visit www.averydennison.com.
# # #
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995
Certain statements contained in this document are “forward-looking statements” intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements and financial or other business targets are subject to certain risks and uncertainties. Actual results and trends may differ materially from historical or anticipated results depending on a variety of factors, including but not limited to risks and uncertainties relating to the following: fluctuations in demand affecting sales to customers; the financial condition and inventory strategies of customers; changes in customer order patterns; worldwide and local economic conditions; fluctuations in cost and availability of raw materials; ability of the company to generate sustained productivity improvement; ability of the company to achieve and sustain targeted cost reductions; impact of competitive products and pricing; loss of significant contract(s) or customer(s); collection of receivables from customers; selling prices; business mix shift; changes in tax laws and regulations, and uncertainties associated with interpretations of such laws and regulations; outcome of tax audits; timely development and market acceptance of new products, including sustainable or sustainably-sourced products; investment in development activities and new production facilities; fluctuations in foreign currency exchange rates and other risks associated with foreign operations; integration of acquisitions and completion of pending dispositions; amounts of future dividends and share repurchases; customer and supplier concentrations; successful implementation of new manufacturing technologies and installation of manufacturing equipment; disruptions in information technology systems; successful installation of new or upgraded information technology systems; volatility of financial markets; impairment of capitalized assets, including goodwill and other intangibles; credit risks; ability of the company to obtain adequate financing arrangements and maintain access to capital; fluctuations in interest and tax rates; fluctuations in pension, insurance and employee benefit costs; impact of legal and regulatory proceedings, including with respect to environmental, health and safety; changes in governmental laws and regulations; changes in political conditions; impact of epidemiological events on the economy and the company’s customers and suppliers; acts of war, terrorism, and natural disasters; and other factors.
The company believes that the most significant risk factors that could affect its financial performance in the near-term include (1) the impact of economic conditions on underlying demand for the company’s products; (2) the degree to which higher costs can be offset with productivity measures and/or passed on to customers through selling price increases, without a significant loss of volume; and (3) competitors’ actions, including pricing, expansion in key markets, and product offerings.
For a more detailed discussion of these and other factors, see “Risk Factors” and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” in the company’s 2011 Form 10-K, filed on February 27, 2012 with the Securities and Exchange Commission. The forward-looking statements included in this document are made only as of the date of this document, and the company undertakes no obligation to update these statements to reflect subsequent events or circumstances.
For more information and to listen to a live broadcast or an audio replay of the quarterly conference call with analysts, visit the Avery Dennison website at www.investors.averydennison.com
Contacts:
Media Relations:
David Frail (626) 304-2014
David.Frail@averydennison.com
Investor Relations:
Eric M. Leeds (626) 304-2029
investorcom@averydennison.com
First Quarter Financial Summary — Preliminary
(in millions, except per share amounts)
| 1Q | 1Q | % Change vs. P/Y | ||||||||||||||
| 2012 | 2011 | Reported | Organic (a) | |||||||||||||
| Net sales, by segment: |
||||||||||||||||
| Pressure-sensitive Materials |
$ | 990.2 | $ | 1,009.4 | -2% | 0% | ||||||||||
| Retail Branding and Information Solutions |
357.3 | 375.2 | -5% | -4% | ||||||||||||
| Other specialty converting businesses |
135.8 | 141.9 | -4% | 1% | ||||||||||||
|
|
|
|||||||||||||||
| Total net sales |
$ | 1,483.3 | $ | 1,526.5 | -3% | -1% | ||||||||||
| As Reported (GAAP) | Adjusted Non-GAAP (b) | |||||||||||||||||||||||||||||||||||||||
| 1Q 2012 |
1Q 2011 |
%
Change Fav(Unf) |
% of Sales | 1Q 2012 |
1Q 2011 |
%
Change Fav(Unf) |
% of Sales | |||||||||||||||||||||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||||||||||
| Operating income (loss) before interest and taxes, by segment: |
||||||||||||||||||||||||||||||||||||||||
| Pressure-sensitive Materials |
$ | 87.4 | $ | 83.5 | 8.8 | % | 8.3 | % | $ | 89.6 | $ | 86.9 | 9.0 | % | 8.6 | % | ||||||||||||||||||||||||
| Retail Branding and Information Solutions |
7.2 | 12.2 | 2.0 | % | 3.3 | % | 9.7 | 12.5 | 2.7 | % | 3.3 | % | ||||||||||||||||||||||||||||
| Other specialty converting businesses |
(0.1) | (2.0) | -0.1 | % | -1.4 | % | 2.5 | (1.4) | 1.8 | % | -1.0 | % | ||||||||||||||||||||||||||||
| Corporate expense |
(11.1) | (13.4) | (10.7) | (13.4) | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
| Total operating income before interest and taxes / operating margin |
$ | 83.4 | $ | 80.3 | 4 | % | 5.6 | % | 5.3 | % | $ | 91.1 | $ | 84.6 | 8 | % | 6.1 | % | 5.5 | % | ||||||||||||||||||||
| Interest expense |
18.3 | 17.7 | 18.3 | 17.7 | ||||||||||||||||||||||||||||||||||||
| Income from operations before taxes |
$ | 65.1 | $ | 62.6 | 4 | % | 4.4 | % | 4.1 | % | $ | 72.8 | $ | 66.9 | 9 | % | 4.9 | % | 4.4 | % | ||||||||||||||||||||
| Provision for income taxes |
$ | 18.8 | $ | 25.7 | $ | 24.7 | $ | 16.3 | ||||||||||||||||||||||||||||||||
| Net income from continuing operations |
$ | 46.3 | $ | 36.9 | 25 | % | 3.1 | % | 2.4 | % | $ | 48.1 | $ | 50.6 | -5 | % | 3.2 | % | 3.3 | % | ||||||||||||||||||||
| (Loss) income from discontinued operations, net of tax |
($ | 2.4) | $ | 7.9 | -130 | % | -0.2 | % | 0.5 | % | $ | 3.5 | $ | 3.6 | -3 | % | 0.2 | % | 0.2 | % | ||||||||||||||||||||
| Net income |
$ | 43.9 | $ | 44.8 | -2 | % | 3.0 | % | 2.9 | % | $ | 51.6 | $ | 54.2 | -5 | % | 3.5 | % | 3.6 | % | ||||||||||||||||||||
| Net income (loss) per common share, assuming dilution: |
||||||||||||||||||||||||||||||||||||||||
| Continuing operations |
$ | 0.44 | $ | 0.35 | 26 | % | $ | 0.45 | $ | 0.47 | -4 | % | ||||||||||||||||||||||||||||
| Discontinued operations |
($ | 0.03) | $ | 0.07 | -143 | % | $ | 0.03 | $ | 0.03 | 0 | % | ||||||||||||||||||||||||||||
| Total Company(c) |
$ | 0.41 | $ | 0.42 | -2 | % | $ | 0.49 | $ | 0.51 | -4 | % | ||||||||||||||||||||||||||||
| 2012 | 2011 | |||||||||||||||||||||||||||||||||||||||
| Estimated Free Cash Flow from Continuing Operations(d) |
|
($ | 30.2) | n/a | ||||||||||||||||||||||||||||||||||||
| Reported Free Cash Flow (includes discontinued operations)(d) |
|
($ | 21.4) | ($ | 150.0) | |||||||||||||||||||||||||||||||||||
| (a) | Percentage change in sales excluding the estimated impact of foreign currency translation, acquisitions and divestitures. |
| (b) | Excludes restructuring costs and other items (see accompanying schedules A-3 and A-4 for reconciliation to GAAP financial measures). |
| (c) | Totals may not sum due to rounding. |
| (d) | Free cash flow refers to cash flow from operations, less net payments for property, plant, and equipment, software and other deferred charges, plus (minus) net proceeds from sale (purchase) of investments. Free cash flow excludes mandatory debt service requirements and other uses of cash that do not directly or immediately support the underlying business (such as discretionary debt reductions, dividends, share repurchases, and certain effects of acquisitions and divestitures). |
A-1
AVERY DENNISON
PRELIMINARY CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts)
| (UNAUDITED) | ||||||||||
| Three Months Ended | ||||||||||
| Mar. 31, 2012 |
Apr. 2, 2011 |
|||||||||
|
|
||||||||||
| Net sales |
$ | 1,483.3 | $ | 1,526.5 | ||||||
| Cost of products sold |
1,095.7 | 1,127.0 | ||||||||
|
|
|
|
||||||||
| Gross profit |
387.6 | 399.5 | ||||||||
| Marketing, general & administrative expense |
296.5 | 314.9 | ||||||||
| Interest expense |
18.3 | 17.7 | ||||||||
| Other expense, net (1) |
7.7 | 4.3 | ||||||||
|
|
|
|
||||||||
| Income from continuing operations before taxes |
65.1 | 62.6 | ||||||||
| Provision for income taxes |
18.8 | 25.7 | ||||||||
|
|
|
|
||||||||
| Income from continuing operations |
46.3 | 36.9 | ||||||||
| (Loss) income from discontinued operations, net of tax |
(2.4) | 7.9 | ||||||||
|
|
|
|
||||||||
| Net income |
$ | 43.9 | $ | 44.8 | ||||||
|
|
|
|
||||||||
| Per share amounts: |
||||||||||
| Net income (loss) per common share, assuming dilution |
||||||||||
| Continuing operations |
$ | 0.44 | $ | 0.35 | ||||||
| Discontinued operations |
(0.03) | 0.07 | ||||||||
|
|
|
|
||||||||
| Net income per common share, assuming dilution |
$ | 0.41 | $ | 0.42 | ||||||
|
|
|
|
||||||||
| Average common shares outstanding, assuming dilution |
106.2 | 107.0 | ||||||||
|
|
|
|
||||||||
| (1) | “Other expense, net” for the first quarter of 2012 includes severance and related costs of $5.8, asset impairment charges, net of lease cancellation reversals of $1.5, and certain transaction costs of $.4. |
“Other expense, net” for the first quarter of 2011 includes severance and related costs of $2.8, asset impairment and lease cancellation charges of $3.1, partially offset by legal settlement of $(1.6).
-more-
A-2
Reconciliation of Non-GAAP Financial Measures in Accordance with SEC Regulations G and S-K
Avery Dennison reports financial results in conformity with accounting principles generally accepted in the United States of America, or GAAP, and herein provides some non-GAAP financial measures. These non-GAAP financial measures are not in accordance with, nor are they a substitute for, the comparable GAAP financial measures. These non-GAAP financial measures are intended to supplement the Company’s presentation of its financial results that are prepared in accordance with GAAP. Based upon feedback from investors and financial analysts, the Company believes that supplemental non-GAAP financial measures provide information that is useful to the assessment of the Company’s performance and operating trends, as well as liquidity.
The Company’s non-GAAP financial measures exclude the impact of certain events, activities or strategic decisions. The accounting effects of these events, activities or decisions, which are included in the GAAP financial measures, may make it difficult to assess the underlying performance of the Company in a single period. By excluding certain accounting effects, both positive and negative, of certain items (e.g., restructuring costs, asset impairments, legal settlements, certain effects of strategic transactions and related costs, loss from debt extinguishments, loss from curtailment and settlement of pension obligations, gains or losses on sale of certain assets and other items), the Company believes that it is providing meaningful supplemental information to facilitate an understanding of the Company’s core operating results and liquidity measures. These non-GAAP financial measures are used internally to evaluate trends in the Company’s underlying business, as well as to facilitate comparison to the results of competitors for a single period. While some of the items excluded from GAAP financial measures may recur, they tend to be disparate in amount, frequency, and timing.
The Company uses the following non-GAAP financial measures in the accompanying news release and presentation:
Organic sales change refers to the increase or decrease in sales excluding the estimated impact of currency translation, acquisitions and divestitures;
Adjusted operating margin refers to earnings before interest expense and taxes, excluding restructuring costs and other items, as a percentage of sales;
Adjusted tax rate refers to the anticipated full year GAAP tax rate adjusted for certain discrete events;
Adjusted EPS refers to as reported net income per common share, assuming dilution, adjusted for the tax-effected restructuring costs and other items; and
Free cash flow refers to cash flow from operations, less net payments for property, plant, and equipment, software and other deferred charges, plus (minus) net proceeds from sale (purchase) of investments. Free cash flow excludes mandatory debt service requirements and other uses of cash that do not directly or immediately support the underlying business (such as discretionary debt reductions, dividends, share repurchases, and certain effects of acquisitions and divestitures).
The reconciliation set forth below and in the accompanying presentation is provided in accordance with Regulations G and S-K and reconciles the non-GAAP financial measures with the most directly comparable GAAP financial measures.
-more-
A-3
AVERY DENNISON
PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, except per share amounts)
| (UNAUDITED) | ||||||||
| Three Months Ended | ||||||||
| Mar. 31, 2012 | Apr. 2, 2011 | |||||||
|
|
||||||||
| Reconciliation of Operating Margins: |
|
|||||||
| Net sales |
$ | 1,483.3 | $ | 1,526.5 | ||||
|
|
|
|||||||
| Income from continuing operations before taxes |
$ | 65.1 | $ | 62.6 | ||||
|
|
|
|
||||||
| Income from continuing operations before taxes as a percentage of sales |
4.4% | 4.1% | ||||||
|
|
||||||||
| Adjustment: |
||||||||
| Interest expense |
$ | 18.3 | $ | 17.7 | ||||
|
|
|
|||||||
| Operating income from continuing operations before interest expense and taxes |
$ | 83.4 | $ | 80.3 | ||||
|
|
|
|
||||||
| Operating Margins |
5.6% | 5.3% | ||||||
|
|
||||||||
| Income from continuing operations before taxes |
$ | 65.1 | $ | 62.6 | ||||
| Adjustments: |
||||||||
| Restructuring costs: |
||||||||
| Severance and related costs |
5.8 | 2.8 | ||||||
| Asset impairment and lease cancellation charges (reversals) |
1.5 | 3.1 | ||||||
| Other items (1) |
0.4 | (1.6) | ||||||
| Interest expense |
18.3 | 17.7 | ||||||
|
|
|
|||||||
| Adjusted operating income from continuing operations before interest expense and taxes (non-GAAP) |
$ | 91.1 | $ | 84.6 | ||||
|
|
|
|
||||||
| Adjusted Operating Margins (non-GAAP) |
6.1% | 5.5% | ||||||
|
|
||||||||
| Reconciliation of GAAP to Non-GAAP Net Income from Continuing Operations: |
||||||||
| As reported net income from continuing operations |
$ | 46.3 | $ | 36.9 | ||||
| Non-GAAP adjustments, net of tax: |
||||||||
| Restructuring costs and other items (2) |
1.8 | 13.7 | ||||||
|
|
|
|
||||||
| Adjusted Non-GAAP Net Income from Continuing Operations |
$ | 48.1 | $ | 50.6 | ||||
|
|
||||||||
| Reconciliation of GAAP to Non-GAAP Net Income from Discontinued Operations: |
||||||||
| As reported net (loss) income from discontinued operations |
$ | (2.4) | $ | 7.9 | ||||
| Non-GAAP adjustments, net of tax: |
||||||||
| Restructuring costs and other items (2) |
5.9 | (4.3) | ||||||
|
|
|
|
||||||
| Adjusted Non-GAAP Net Income from Discontinued Operations |
$ | 3.5 | $ | 3.6 | ||||
|
|
||||||||
| Reconciliation of GAAP to Non-GAAP Net Income: |
||||||||
| As reported net income |
$ | 43.9 | $ | 44.8 | ||||
| Non-GAAP adjustments, net of tax: |
||||||||
| Restructuring costs and other items (2) |
7.7 | 9.4 | ||||||
|
|
|
|
||||||
| Adjusted Non-GAAP Net Income |
$ | 51.6 | $ | 54.2 | ||||
|
|
||||||||
A-3
(continued)
AVERY DENNISON
PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, except per share amounts)
| (UNAUDITED) | ||||||||||
| Three Months Ended | ||||||||||
| Mar. 31, 2012 | Apr. 2, 2011 | |||||||||
|
|
||||||||||
| Reconciliation of GAAP to Non-GAAP Net Income per Common Share from Continuing Operations: |
||||||||||
| As reported net income per common share from continuing operations, assuming dilution |
$ | 0.44 | $ | 0.35 | ||||||
| Non-GAAP adjustments per common share, net of tax: |
||||||||||
| Restructuring costs and other items (2) |
0.01 | 0.12 | ||||||||
|
|
|
|
||||||||
| Adjusted Non-GAAP Net Income per Common Share from Continuing Operations, assuming dilution |
$ | 0.45 | $ | 0.47 | ||||||
|
|
||||||||||
| Reconciliation of GAAP to Non-GAAP Net Income per Common Share from Discontinued Operations: |
||||||||||
| As reported net (loss) income per common share from discontinued operations, assuming dilution |
$ | (0.03 | ) | $ | 0.07 | |||||
| Non-GAAP adjustments per common share, net of tax: |
||||||||||
| Restructuring costs and other items (2) |
0.06 | (0.04 | ) | |||||||
|
|
|
|
||||||||
| Adjusted Non-GAAP Net Income per Common Share from Discontinued Operations, assuming dilution |
$ | 0.03 | $ | 0.03 | ||||||
|
|
||||||||||
| Reconciliation of GAAP to Non-GAAP Net Income per Common Share: |
| |||||||||
| As reported net income per common share, assuming dilution |
$ | 0.41 | $ | 0.42 | ||||||
| Non-GAAP adjustments per common share, net of tax: |
||||||||||
| Restructuring costs and other items (2) |
0.08 | 0.09 | ||||||||
|
|
|
|
||||||||
| Adjusted Non-GAAP Net Income per Common Share, assuming dilution (3) |
$ | 0.49 | $ | 0.51 | ||||||
|
|
||||||||||
| Average common shares outstanding, assuming dilution |
106.2 | 107.0 | ||||||||
|
|
||||||||||
| (1) | Includes certain transaction costs, and legal settlement. |
| (2) | Reflects tax-effected restructuring costs and other items. The negative tax rate for discontinued operations in the first quarter of 2011 reflects required intra-period allocations that offset in the full year 2011. |
| (3) | Totals may not sum due to rounding. |
| (UNAUDITED) | ||||||||
| Three Months Ended | ||||||||
| Mar. 31, 2012 | Apr. 2, 2011 | |||||||
|
|
||||||||
| Reconciliation of GAAP to Non-GAAP Free Cash Flow: |
| |||||||
| Net cash provided by (used in) operating activities |
$ | 11.9 | $ | (117.5 | ) | |||
| Purchase of property, plant and equipment, net |
(24.0 | ) | (28.0 | ) | ||||
| Purchase of software and other deferred charges |
(12.0 | ) | (3.7 | ) | ||||
| Proceeds from sale (purchase) of investments, net |
2.7 | (0.8 | ) | |||||
|
|
||||||||
| Free Cash Flow |
$ | (21.4 | ) | $ | (150.0 | ) | ||
|
|
||||||||
-more-
A-4
AVERY DENNISON
PRELIMINARY SUPPLEMENTARY INFORMATION
(In millions)
(UNAUDITED)
| First Quarter Ended | ||||||||||||||||||||||||
| NET SALES | OPERATING INCOME (LOSS) | OPERATING MARGINS | ||||||||||||||||||||||
| 2012 | 2011 | 2012 (1) | 2011 (2) | 2012 | 2011 | |||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| Pressure-sensitive Materials |
$ | 990.2 | $ | 1,009.4 | $ | 87.4 | $ | 83.5 | 8.8% | 8.3% | ||||||||||||||
| Retail Branding and Information Solutions |
357.3 | 375.2 | 7.2 | 12.2 | 2.0% | 3.3% | ||||||||||||||||||
| Other specialty converting businesses |
135.8 | 141.9 | (0.1) | (2.0) | (0.1% | ) | (1.4% | ) | ||||||||||||||||
| Corporate Expense |
N/A | N/A | (11.1) | (13.4) | N/A | N/A | ||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| TOTAL FROM CONTINUING OPERATIONS |
$ | 1,483.3 | $ | 1,526.5 | $ | 83.4 | $ | 80.3 | 5.6% | 5.3% | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| (1) | Operating income for the first quarter of 2012 includes severance and related costs of $5.8, asset impairment charges, net of lease cancellation reversals of $1.5, and certain transaction costs of $.4. Of the total $7.7, the Pressure-sensitive Materials segment recorded $2.2, the Retail Branding and Information Solutions segment recorded $2.5, the other specialty converting businesses recorded $2.6, and Corporate recorded $.4. |
| (2) | Operating income for the first quarter of 2011 includes severance and related costs of $2.8, asset impairment and lease cancellation charges of $3.1, partially offset by legal settlement of $(1.6). Of the total $4.3, the Pressure-sensitive Materials segment recorded $3.4, the Retail Branding and Information Solutions segment recorded $.3, and the other specialty converting businesses recorded $.6. |
RECONCILIATION OF GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION
| First Quarter Ended | ||||||||||||||||
| OPERATING INCOME (LOSS) | OPERATING MARGINS | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
|
|
|
|
|
|||||||||||||
| Pressure-sensitive Materials |
||||||||||||||||
| Operating income and margins, as reported |
$ | 87.4 | $ | 83.5 | 8.8% | 8.3% | ||||||||||
| Adjustments: |
||||||||||||||||
| Restructuring costs: |
||||||||||||||||
| Severance and related costs |
1.2 | 1.9 | 0.1% | 0.2% | ||||||||||||
| Asset impairment charges, net of lease cancellation reversals |
1.0 | 1.5 | 0.1% | 0.1% | ||||||||||||
|
|
|
|
|
|||||||||||||
| Adjusted operating income and margins (non-GAAP) |
$ | 89.6 | $ | 86.9 | 9.0% | 8.6% | ||||||||||
|
|
|
|
|
|||||||||||||
| Retail Branding and Information Solutions |
||||||||||||||||
| Operating income and margins, as reported |
$ | 7.2 | $ | 12.2 | 2.0% | 3.3% | ||||||||||
| Adjustments: |
||||||||||||||||
| Restructuring costs: |
||||||||||||||||
| Severance and related costs |
2.4 | 0.6 | 0.7% | 0.1% | ||||||||||||
| Asset impairment and lease cancellation charges |
0.1 | 1.3 | — | 0.3% | ||||||||||||
| Legal settlement |
— | (1.6) | — | (0.4%) | ||||||||||||
|
|
|
|
|
|||||||||||||
| Adjusted operating income and margins (non-GAAP) |
$ | 9.7 | $ | 12.5 | 2.7% | 3.3% | ||||||||||
|
|
|
|
|
|||||||||||||
| Other specialty converting businesses |
||||||||||||||||
| Operating loss and margins, as reported |
$ | (0.1) | $ | (2.0) | (0.1%) | (1.4%) | ||||||||||
| Adjustments: |
||||||||||||||||
| Restructuring costs: |
||||||||||||||||
| Severance and related costs |
2.2 | 0.3 | 1.6% | 0.2% | ||||||||||||
| Asset impairment charges |
0.4 | 0.3 | 0.3% | 0.2% | ||||||||||||
|
|
|
|
|
|||||||||||||
| Adjusted operating income (loss) and margins (non-GAAP) |
$ | 2.5 | $ | (1.4) | 1.8% | (1.0%) | ||||||||||
|
|
|
|
|
|||||||||||||
-more-
A-5
AVERY DENNISON
PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
| (UNAUDITED) | ||||||||
| ASSETS | Mar. 31, 2012 | Apr. 2, 2011 | ||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 190.7 | $ | 120.4 | ||||
| Trade accounts receivable, net |
961.9 | 1,072.3 | ||||||
| Inventories, net |
518.8 | 630.6 | ||||||
| Assets held for sale |
443.6 | — | ||||||
| Other current assets |
220.7 | 336.9 | ||||||
| Total current assets |
2,335.7 | 2,160.2 | ||||||
| Property, plant and equipment, net |
1,059.6 | 1,254.6 | ||||||
| Goodwill |
768.5 | 957.5 | ||||||
| Other intangibles resulting from business acquisitions, net |
154.4 | 223.3 | ||||||
| Non-current deferred income taxes |
317.7 | 266.1 | ||||||
| Other assets |
435.0 | 453.0 | ||||||
| $ | 5,070.9 | $ | 5,314.7 | |||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities: |
||||||||
| Short-term and current portion of long-term debt |
$ | 613.2 | $ | 567.6 | ||||
| Accounts payable |
764.5 | 816.6 | ||||||
| Liabilities held for sale |
141.6 | — | ||||||
| Other current liabilities |
503.1 | 563.4 | ||||||
| Total current liabilities |
2,022.4 | 1,947.6 | ||||||
| Long-term debt |
703.7 | 955.4 | ||||||
| Other long-term liabilities |
680.6 | 674.5 | ||||||
| Shareholders’ equity: |
||||||||
| Common stock |
124.1 | 124.1 | ||||||
| Capital in excess of par value |
777.7 | 760.9 | ||||||
| Retained earnings |
1,823.8 | 1,746.0 | ||||||
| Accumulated other comprehensive loss |
(217.9 | ) | (73.3 | ) | ||||
| Employee stock benefit trust |
— | (48.8 | ) | |||||
| Treasury stock at cost |
(843.5 | ) | (771.7 | ) | ||||
| Total shareholders’ equity |
1,664.2 | 1,737.2 | ||||||
| $ | 5,070.9 | $ | 5,314.7 | |||||
-more-
A-6
AVERY DENNISON
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
| (UNAUDITED) | ||||||||
| Three Months Ended | ||||||||
| Mar. 31, 2012 | Apr. 2, 2011 | |||||||
| Operating Activities: |
||||||||
| Net income |
$ | 43.9 | $ | 44.8 | ||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||
| Depreciation |
40.5 | 42.4 | ||||||
| Amortization |
18.9 | 17.9 | ||||||
| Provision for doubtful accounts |
6.1 | 4.8 | ||||||
| Asset impairment and net loss on sale and disposal of assets |
5.1 | 7.9 | ||||||
| Stock-based compensation |
11.8 | 11.7 | ||||||
| Other non-cash expense and loss |
11.0 | 13.9 | ||||||
| Other non-cash income and gain |
— | (1.9 | ) | |||||
| Changes in assets and liabilities and other adjustments |
(125.4 | ) | (259.0 | ) | ||||
| Net cash provided by (used in) operating activities |
11.9 | (117.5 | ) | |||||
| Investing Activities: |
||||||||
| Purchase of property, plant and equipment, net |
(24.0 | ) | (28.0 | ) | ||||
| Purchase of software and other deferred charges |
(12.0 | ) | (3.7 | ) | ||||
| Proceeds from sale (purchase) of investments, net |
2.7 | (0.8 | ) | |||||
| Net cash used in investing activities |
(33.3 | ) | (32.5 | ) | ||||
| Financing Activities: |
||||||||
| Net increase in borrowings (maturities of 90 days or less) |
134.1 | 185.9 | ||||||
| Payments of debt (maturities longer than 90 days) |
(0.6 | ) | (0.7 | ) | ||||
| Dividends paid |
(28.4 | ) | (26.7 | ) | ||||
| Purchase of treasury stock |
(72.2 | ) | (13.5 | ) | ||||
| Proceeds from exercise of stock options, net |
3.9 | 1.9 | ||||||
| Other |
(3.4 | ) | (5.4 | ) | ||||
| Net cash provided by financing activities |
33.4 | 141.5 | ||||||
| Effect of foreign currency translation on cash balances |
0.7 | 1.4 | ||||||
| Increase (decrease) in cash and cash equivalents |
12.7 | (7.1 | ) | |||||
| Cash and cash equivalents, beginning of year |
178.0 | 127.5 | ||||||
| Cash and cash equivalents, end of period |
$ | 190.7 | $ | 120.4 | ||||
####
Exhibit 99.2
AVERY DENNISON
First Quarter 2012 Financial Review and Analysis
(preliminary, unaudited)
Supplemental Presentation Materials April 25, 2012
Unless otherwise indicated, the discussion of the company’s results is focused on its continuing operations
Certain statements contained in this document are “forward-looking statements” intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements and financial or other business targets are subject to certain risks and uncertainties. Actual results and trends may differ materially from historical or anticipated results depending on a variety of factors, including but not limited to risks and uncertainties relating to the following: fluctuations in demand affecting sales to customers; the financial condition and inventory strategies of customers; changes in customer order patterns; worldwide and local economic conditions; fluctuations in cost and availability of raw materials; ability of the company to generate sustained productivity improvement; ability of the company to achieve and sustain targeted cost reductions; impact of competitive products and pricing; loss of significant contract(s) or customer(s); collection of receivables from customers; selling prices; business mix shift; changes in tax laws and regulations, and uncertainties associated with interpretations of such laws and regulations; outcome of tax audits; timely development and market acceptance of new products, including sustainable or sustainably-sourced products; investment in development activities and new production facilities; fluctuations in foreign currency exchange rates and other risks associated with foreign operations; integration of acquisitions and completion of pending dispositions; amounts of future dividends and share repurchases; customer and supplier concentrations; successful implementation of new manufacturing technologies and installation of manufacturing equipment; disruptions in information technology systems; successful installation of new or upgraded information technology systems; volatility of financial markets; impairment of capitalized assets, including goodwill and other intangibles; credit risks; ability of the company to obtain adequate financing arrangements and maintain access to capital; fluctuations in interest and tax rates; fluctuations in pension, insurance and employee benefit costs; impact of legal and regulatory proceedings, including with respect to environmental, health and safety; changes in governmental laws and regulations; changes in political conditions; impact of epidemiological events on the economy and the company’s customers and suppliers; acts of war, terrorism, and natural disasters; and other factors.
The company believes that the most significant risk factors that could affect its financial performance in the near-term include (1) the impact of economic conditions on underlying demand for the company’s products; (2) the degree to which higher costs can be offset with productivity measures and/or passed on to customers through selling price increases, without a significant loss of volume; and (3) competitors’ actions, including pricing, expansion in key markets, and product offerings.
For a more detailed discussion of these and other factors, see “Risk Factors” and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” in the company’s 2011 Form 10-K, filed on February 27, 2012 with the Securities and Exchange Commission. The forward-looking statements included in this document are made only as of the date of this document, and the company undertakes no obligation to update these statements to reflect subsequent events or circumstances.
Use of Non-GAAP Financial Measures
This presentation contains certain non-GAAP financial measures as defined by SEC rules. Reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures, including limitations associated with these non-GAAP financial measures, are provided in the financial schedules accompanying the earnings news release for the quarter, along with certain supplemental analysis provided in this document. (See Attachments A-2 through A-4 to news release dated April 25, 2012.)
The company’s non-GAAP financial measures exclude the impact of certain events, activities or strategic decisions. The accounting effects of these events, activities or decisions, which are included in the GAAP financial measures, may make it difficult to assess the underlying performance of the company in a single period. By excluding certain accounting effects, both positive and negative, of certain items (e.g., restructuring costs, asset impairments, legal settlements, certain effects of strategic transactions and related costs, loss from debt extinguishments, loss from curtailment and settlement of pension obligations, gains or losses on sale of certain assets and other items), the company believes that it is providing meaningful supplemental information to facilitate an understanding of the company’s core operating results and liquidity measures. These non-GAAP financial measures are used internally to evaluate trends in the company’s underlying businesses, as well as to facilitate comparison to the results of competitors for a single period. While some of the items excluded from GAAP financial measures may recur, they tend to be disparate in amount, frequency, and timing.
The company uses the following non-GAAP financial measures in this presentation:
• Organic sales change refers to the increase or decrease in sales excluding the estimated impact of currency translation, acquisitions and divestitures;
• Adjusted operating margin refers to earnings before interest expense and taxes, excluding restructuring costs and
other items, as a percentage of sales;
• Adjusted tax rate refers to the anticipated full year GAAP tax rate adjusted for certain discrete events;
• Adjusted EPS refers to as reported net income per common share, assuming dilution, adjusted for the tax-effected restructuring costs and
other items; and
• Free cash flow refers to cash flow from operations, less net payments for property, plant, and equipment, software and other
deferred charges, plus (minus) net proceeds from sale (purchase) of investments. Free cash flow excludes mandatory debt service
requirements and other uses of cash that do not directly or immediately support the underlying business (such as discretionary
debt reductions, dividends, share repurchases, and certain effects of acquisitions and divestitures).
This document has been furnished (not filed) on Form 8-K with the SEC and may be found on the company’s website at www.investors.averydennison.com.
First Quarter Overview
First quarter results in line with expectations
• Sales levels consistent with recent trends; down approx. 1% on organic basis as volumes declined modestly, partially offset by pricing
• Operating margin improved 30 basis points due to productivity initiatives and higher prices, which more than offset the impact of lower volume
» Excluding costs associated with restructuring, operating margin improved 60 basis points
• Free cash flow, including discontinued operations, improved to negative $21 mil. (estimated negative $30 mil. from continuing operations), reflecting lower bonus payments for 2011 and improvements in working capital
Increasing return of cash to shareholders
• Repurchased 2.4 mil. shares in 1Q12
• Maintaining strong balance sheet
No change to guidance for 2012 EPS and free cash flow
| 4 |
|
First Quarter 2012 Financial Review and Analysis | April 25, 2012 |
AVERY DENNISON
First Quarter P&L Summary
Reported net sales declined 2.8%
Sales declined 0.9% on organic basis
Operating margin improved 30 basis points to 5.6%
Excluding costs associated with restructuring and other items, operating margin improved 60 basis points
Interest expense up slightly
Effective tax rate of 29%
Adjusted tax rate increased from 24% to 34%, in line with expectations
Reported EPS (consolidated) of $0.41
Reported EPS (continuing operations) of $0.44
Adjusted EPS (non-GAAP, continuing operations) of $0.45
| 5 |
|
First Quarter 2012 Financial Review and Analysis | April 25, 2012 |
AVERY DENNISON
Sales Trend Analysis
1Q11 2Q11 3Q11 4Q11 1Q12
Organic Sales Change 8.9% (1.5%) (0.8%) 0.7% (0.9%)
Product Line Divestiture —— (0.2%) (0.4%) Currency 0.4% 5.0% 5.8% (1.0%) (1.6%)
Reported Sales Change* 9.3% 3.5% 5.0% (0.5%) (2.8%)
*Totals may not sum due to rounding.
| 6 |
|
First Quarter 2012 Financial Review and Analysis | April 25, 2012 |
AVERY DENNISON
Margin Analysis
1Q12 1Q11 1Q12 1Q11
Adjusted
As Reported (Non-GAAP)
Gross Profit Margin (total Company) 26.1% 26.2%
Operating Margin:
Pressure-sensitive Materials 8.8% 8.3% 9.0% 8.6% Retail Branding and Information Solutions 2.0% 3.3% 2.7% 3.3% Other specialty converting businesses (0.1)% (1.4%) 1.8% (1.0%) Total Company 5.6% 5.3% 6.1% 5.5%
| 7 |
|
First Quarter 2012 Financial Review and Analysis | April 25, 2012 |
AVERY DENNISON
First Quarter Segment Overview
PRESSURE-SENSITIVE MATERIALS
Reported sales of $990 mil., down approx. 2% compared to prior year
Sales flat on organic basis
Label and Packaging Materials sales flat to prior year on organic basis as volume declines were offset by higher prices
Graphics and Reflective Solutions sales up low single digits compared to prior year on organic basis due to higher volume and pricing
Operating margin improved 50 basis points to 8.8% due to productivity initiatives and pricing actions taken last year to offset higher raw material costs. Excluding costs associated with restructuring, operating margin improved 40 basis points.
| 8 |
|
First Quarter 2012 Financial Review and Analysis | April 25, 2012 |
AVERY DENNISON
First Quarter Segment Overview (continued)
RETAIL BRANDING AND INFORMATION SOLUTIONS
Reported sales of $357 mil., down approx. 5% compared to prior year
Sales down approx. 4% on organic basis
Operating margin declined 130 basis points to 2.0% as impact of lower volume, as well as effects of prior year legal settlement and higher restructuring costs, were partially offset by net benefit of productivity initiatives. Excluding costs associated with restructuring and other items, operating margin declined 60 basis points.
OTHER SPECIALTY CONVERTING BUSINESSES
Reported sales of $136 mil., down approx. 4% compared to prior year
Sales up 1% excluding currency and divestiture of product line
Despite lower volume and higher costs associated with restructuring actions, operating margin improved 130 basis points to approximately break-even due to benefit of pricing and productivity actions. Excluding costs associated with restructuring, operating margin improved 280 basis points.
AVERY DENNISON
9 First Quarter 2012 Financial Review and Analysis | April 25, 2012
Contributing Factors to 2012 Results
Factors as of January 31, 2012 Changes to Contributing Factors
Organic sales growth of 1% to 4%
Currency translation (assuming continuation of • At current rates, currency translation January rates), represents approx. 3% headwind has approx. $15 mil. negative impact to reported sales growth; approx. $18 mil. to EBIT vs. 2011 negative impact to EBIT vs. 2011
Tax rate in low to mid-thirty percent range; cash tax rate in upper-twenty percent range
Restructuring costs and other items of ~$25 mil.
Capital expenditures (including IT) of ~$150 mil.
Pension contributions of at least $75 mil.
Estimated net proceeds and free cash flow from OCP of approx. $400 mil.
Average shares outstanding (assuming dilution) of 103 mil.
10 First Quarter 2012 Financial Review and Analysis | April 25, 2012
AVERY DENNISON
2012 EPS and Free Cash Flow Guidance (Continuing Operations)
Reported EPS $1.65—$2.00
Add Back:
Estimated Restructuring Costs and Other Items ~ $0.15
Adjusted EPS (non-GAAP) $1.80—$2.15
Free Cash Flow $275—$325 mil.
2Q12 EPS expected to be 25% to 30% of full year earnings
11 First Quarter 2012 Financial Review and Analysis | April 25, 2012
AVERY DENNISON