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

 

 

January 31, 2014

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.)

 

 

207 Goode Avenue

Glendale, California

 

91203

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code (626) 304-2000

 

150 North Orange Grove Boulevard, Pasadena, California 91103

(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’s”) press release, dated January 31, 2014, regarding the Company’s preliminary, unaudited financial results for fourth quarter and full-year 2013, and guidance for the 2014 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 January 31, 2014, regarding the Company’s preliminary, unaudited financial review and analysis for fourth quarter and full-year 2014, and guidance for the 2014 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, January 31, 2014, 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 January 31, 2014, announcing the Company’s preliminary, unaudited fourth quarter and full-year 2013 financial results.

 

 

99.2

Supplemental presentation materials, dated January 31, 2014, regarding the Company’s preliminary, unaudited financial review and analysis for fourth quarter and full-year 2013.

 

“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 contracts or customers; 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 currency exchange rates and other risks associated with foreign operations; integration of acquisitions and completion of potential 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; data security breaches; 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) competitors’ actions, including pricing, expansion in key markets, and product offerings; and (3) 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.

 

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 2012 Form 10-K, filed on February 27, 2013 with the Securities and Exchange Commission (“SEC”) and subsequent quarterly reports on Form 10-Q. 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, other than as may be required by law.

 



 

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: January 31, 2014

 

 

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 January 31, 2014, regarding the Company’s preliminary, unaudited fourth quarter and full-year 2013 financial results.

99.2

Supplemental presentation materials, dated January 31, 2014, regarding the Company’s preliminary, unaudited financial review and analysis for fourth quarter and full-year 2013.

 


Exhibit 99.1

 

 

For Immediate Release

 

AVERY DENNISON ANNOUNCES

FOURTH QUARTER AND FULL-YEAR 2013 RESULTS

 

 

 

 

 

 

 

Ø

4Q13 Reported EPS (including discontinued operations) of $0.43

 

 

 

 

 

 

 

 

 

Ø           Adjusted EPS (non-GAAP, continuing operations) of $0.69

 

 

 

 

 

 

 

 

Ø

4Q13 Net sales grew approximately 7 percent on reported and organic basis to $1.58 billion

 

 

 

 

 

 

 

 

Ø

FY13 Reported EPS (including discontinued operations) of $2.16

 

 

 

 

 

 

 

 

 

Ø           Adjusted EPS (non-GAAP, continuing operations) of $2.68

 

 

 

 

 

 

 

 

Ø

FY13 Net sales grew approximately 5 percent on reported and organic basis to $6.14 billion

 

 

 

 

 

 

 

 

Ø

Expect 2014 growth in adjusted EPS (non-GAAP, continuing operations) of 8 to 19 percent

 

 

 

 

 

 

 

GLENDALE, Calif., January 31, 2014 – Avery Dennison Corporation (NYSE:AVY) today announced preliminary, unaudited results for its fourth quarter and full year ended December 28, 2013.  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, and comparisons are to the same period in the prior year.  Results reflect classification of Office and Consumer Products (OCP) and Designed and Engineered Solutions (DES) businesses as discontinued operations.

 

“I’m happy to report another year of excellent progress toward our long-term goals,” said Dean Scarborough, Avery Dennison chairman, president and CEO.  “We delivered a solid finish to a strong year, with higher-than-expected top-line growth, a significant increase in earnings, and solid free cash flow.

 

“Both of our core businesses beat their sales targets through innovation and share gain,” Scarborough added.  “At the same time, they delivered outstanding margin expansion, further strengthening their competitive positions. I thank all the members of our global team for their contributions to these results.

 

Page 1 of 7



 

“We will continue to deliver on our long-term financial commitments through top-line growth, margin expansion, and disciplined capital management, while returning significant cash to shareholders through dividends and share repurchase,” Scarborough said.

 

For more details on the company’s results, see the summary table accompanying this news release, as well as the supplemental presentation materials, “Fourth Quarter and Full Year 2013 Financial Review and Analysis,” posted on the company’s website at www.investors.averydennison.com, and furnished to the SEC on Form 8-K.

 

Fourth Quarter 2013 Results by Segment

 

All references to sales reflect comparisons on an organic basis, which exclude the estimated impact of currency translation, product line exits, 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.

 

Pressure-sensitive Materials (PSM)

 

·

PSM segment sales increased approximately 8 percent.  Within the segment, Label and Packaging Materials sales increased mid-single digits.  Combined sales for Graphics, Reflective, and Performance Tapes increased low double digits.

 

 

·

Operating margin improved 180 basis points to 9.5 percent as the benefit of higher volume, lower restructuring costs, and productivity initiatives more than offset the impact of changes in product mix.  Adjusted operating margin improved 100 basis points.

 

Page 2 of 7



 

Retail Branding and Information Solutions (RBIS)

 

·

RBIS segment sales increased approximately 3 percent driven by increased demand from European retailers and brands.

 

 

·

Operating margin increased 460 basis points to 7.4 percent as the benefit of productivity initiatives and higher volume, as well as the impact of a prior year impairment and a gain on sale of assets, more than offset higher employee-related expenses.  Adjusted operating margin improved 140 basis points.

 

Other

 

Share Repurchases

 

The company repurchased 6.6 million shares in 2013 at an aggregate cost of $283 million.

 

Discontinued Operations

 

On July 1, 2013, the company completed the sale of its OCP and DES businesses.  Net loss per share from discontinued operations was $(0.02) in the quarter.

 

Income Taxes

 

The full-year tax rate was 33 percent, in line with expectations.

 

Cost Reduction Actions

 

In 2013, the company realized approximately $75 million in savings from the program initiated in the first half of 2012.  The company incurred restructuring costs, net of gain on sale of assets, of approximately $23 million in 2013.

 

Page 3 of 7



 

Outlook

 

In its supplemental presentation materials, “Fourth Quarter and Full Year 2013 Financial Review and Analysis,” the company provides a list of factors that it believes will contribute to its 2014 financial results.  Based on the factors listed and other assumptions, the company expects 2014 earnings per share from continuing operations of $2.60 to $2.90.  Excluding an estimated $0.30 per share for restructuring costs and other items, the company expects adjusted (non-GAAP) earnings per share from continuing operations of $2.90 to $3.20.

 

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) is a global leader in labeling and packaging materials and solutions. The company’s applications and technologies are an integral part of products used in every major market and industry. With operations in more than 50 countries and 26,000 employees worldwide, Avery Dennison serves customers with insights and innovations that help make brands more inspiring and the world more intelligent. Headquartered in Glendale, California, the company reported sales from continuing operations of $6.1 billion in 2013.  Learn more at www.averydennison.com.

 

#   #   #

 

Page 4 of 7



 

“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; our ability to generate sustained productivity improvement; our ability to achieve and sustain targeted cost reductions; impact of competitive products and pricing; loss of significant contracts or customers; 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 currency exchange rates and other risks associated with foreign operations; integration of acquisitions and completion of potential 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; data security breaches; volatility of financial markets; impairment of capitalized assets, including goodwill and other intangibles; credit risks; our ability 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 our customers and suppliers; acts of war, terrorism, and natural disasters; and other factors.

 

We believe that the most significant risk factors that could affect our financial performance in the near-term include: (1) the impact of economic conditions on underlying demand for our products; (2) competitors’ actions, including pricing, expansion in key markets, and product offerings; and (3) 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.

 

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 2012 Form 10-K, filed on February 27, 2013 with the Securities and Exchange Commission, and subsequent quarterly reports on Form 10-Q. 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, other than as may be required by law.

 

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

 

Page 5 of 7



 

 

Fourth Quarter Financial Summary - Preliminary

 

 

 

 

 

 

 

 

 

 

 

(in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q

 

4Q

 

% Change vs. P/Y

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2012

 

Reported

 

Organic (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales, by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure-sensitive Materials

 

$1,149.1

 

$1,060.5

 

8%

 

8%

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail Branding and Information Solutions

 

417.4

 

407.5

 

2%

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other specialty converting businesses

 

17.4

 

15.1

 

15%

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$1,583.9

 

$1,483.1

 

7%

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported (GAAP)

 

Adjusted Non-GAAP (b)

 

 

 

4Q

 

4Q

 

 

 

% of Sales

 

4Q

 

4Q

 

 

 

% of Sales

 

 

 

2013

 

2012

 

% Change

 

2013

 

2012

 

2013

 

2012

 

% Change

 

2013

 

2012

 

Operating income (loss) before interest and taxes, by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure-sensitive Materials

 

$108.7

 

$81.2

 

 

 

9.5%

 

7.7%

 

$110.8

 

$91.0

 

 

 

9.6%

 

8.6%

 

Retail Branding and Information Solutions

 

31.0

 

11.6

 

 

 

7.4%

 

2.8%

 

31.5

 

25.0

 

 

 

7.5%

 

6.1%

 

Other specialty converting businesses

 

(2.1)

 

(4.5)

 

 

 

-12.1%

 

-29.8%

 

(2.1)

 

(2.5)

 

 

 

-12.1%

 

-16.6%

 

Corporate expense

 

(23.9)

 

(23.1)

 

 

 

 

 

 

 

(22.8)

 

(20.2)

 

 

 

 

 

 

 

Total operating income before interest and taxes / operating margin

 

$113.7

 

$65.2

 

74%

 

7.2%

 

4.4%

 

$117.4

 

$93.3

 

26%

 

7.4%

 

6.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$16.0

 

$18.0

 

 

 

 

 

 

 

$16.0

 

$18.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before taxes

 

$97.7

 

$47.2

 

107%

 

6.2%

 

3.2%

 

$101.4

 

$75.3

 

35%

 

6.4%

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

$53.0

 

$19.2

 

 

 

 

 

 

 

$33.3

 

$26.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$44.7

 

$28.0

 

60%

 

2.8%

 

1.9%

 

$68.1

 

$49.0

 

39%

 

4.3%

 

3.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations, net of tax

 

($2.0)

 

$21.0

 

n/m

 

-0.1%

 

1.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$42.7

 

$49.0

 

-13%

 

2.7%

 

3.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share, assuming dilution:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$0.45

 

$0.28

 

61%

 

 

 

 

 

$0.69

 

$0.48

 

44%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

($0.02)

 

$0.20

 

n/m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

$0.43

 

$0.48

 

-10%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Percentage change in sales excluding the estimated impact of currency translation, product line exits, acquisitions and divestitures.

(b)

Excludes restructuring costs and other items (see accompanying schedules A-2 to A-4 for reconciliation to GAAP financial measures).

 

Page 6 of 7



 

 

Full Year Financial Summary - Preliminary

 

 

 

 

 

 

 

 

 

 

 

(in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY

 

FY

 

% Change vs. P/Y

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2012

 

Reported

 

Organic (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales, by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure-sensitive Materials

 

$4,455.0

 

$4,257.6

 

5%

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail Branding and Information Solutions

 

1,611.1

 

1,535.0

 

5%

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other specialty converting businesses

 

73.9

 

70.9

 

4%

 

8%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net sales

 

$6,140.0

 

$5,863.5

 

5%

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported (GAAP)

 

Adjusted Non-GAAP (b)

 

 

 

FY

 

FY

 

 

 

% of Sales

 

FY

 

FY

 

 

 

% of Sales

 

 

 

2013

 

2012

 

% Change

 

2013

 

2012

 

2013

 

2012

 

% Change

 

2013

 

2012

 

Operating income (loss) before interest and taxes, by segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure-sensitive Materials

 

$442.8

 

$359.7

 

 

 

9.9%

 

8.4%

 

$453.6

 

$393.2

 

 

 

10.2%

 

9.2%

 

Retail Branding and Information Solutions

 

81.7

 

53.3

 

 

 

5.1%

 

3.5%

 

101.7

 

78.1

 

 

 

6.3%

 

5.1%

 

Other specialty converting businesses

 

(8.3)

 

(16.2)

 

 

 

-11.2%

 

-22.8%

 

(8.2)

 

(11.4)

 

 

 

-11.1%

 

-16.1%

 

Corporate expense

 

(94.1)

 

(86.3)

 

 

 

 

 

 

 

(88.4)

 

(80.6)

 

 

 

 

 

 

 

Total operating income before  interest and taxes / operating margin

 

$422.1

 

$310.5

 

36%

 

6.9%

 

5.3%

 

$458.7

 

$379.3

 

21%

 

7.5%

 

6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$59.0

 

$72.9

 

 

 

 

 

 

 

$59.0

 

$72.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before taxes

 

$363.1

 

$237.6

 

53%

 

5.9%

 

4.1%

 

$399.7

 

$306.4

 

30%

 

6.5%

 

5.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

$118.8

 

$80.0

 

 

 

 

 

 

 

$131.1

 

$103.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$244.3

 

$157.6

 

55%

 

4.0%

 

2.7%

 

$268.6

 

$202.6

 

33%

 

4.4%

 

3.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from discontinued operations, net of tax

 

($28.5)

 

$57.8

 

n/m

 

-0.5%

 

1.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$215.8

 

$215.4

 

0%

 

3.5%

 

3.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share, assuming dilution:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$2.44

 

$1.52

 

61%

 

 

 

 

 

$2.68

 

$1.96

 

37%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

($0.28)

 

$0.56

 

n/m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

$2.16

 

$2.08

 

4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Estimated Free Cash Flow from Continuing Operations (c)

 

 

 

 

 

 

 

330.3

 

302.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Percentage change in sales excluding the estimated impact of currency translation, product line exits, acquisitions and divestitures.

(b)

Excludes restructuring costs and other items (see accompanying schedules A-2 to A-5 for reconciliation to GAAP financial measures).

(c)

Free cash flow refers to cash flow from operations, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sale of property,  plant and equipment, plus (minus) net proceeds from sales (purchases) of investments, plus discretionary contributions to pension plans and charitable contribution to Avery Dennison Foundation utilizing proceeds from divestitures. Free cash flow excludes 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 (e.g., cash flow from discontinued operations, taxes, transaction costs).

 

Page 7 of 7



 

A-1

 

AVERY DENNISON

PRELIMINARY CONSOLIDATED STATEMENTS OF INCOME

(In millions, except per share amounts)

 

 

 

(UNAUDITED)

 

 

Three Months Ended

 

Twelve Months Ended

 

 

Dec. 28, 2013

 

Dec. 29, 2012

 

Dec. 28, 2013

 

Dec. 29, 2012

Net sales

$

1,583.9

$

1,483.1

$

6,140.0

$

5,863.5

Cost of products sold

 

1,167.6

 

1,101.1

 

4,502.3

 

4,335.3

Gross profit

 

416.3

 

382.0

 

1,637.7

 

1,528.2

Marketing, general & administrative expense

 

298.9

 

288.7

 

1,179.0

 

1,148.9

Interest expense

 

16.0

 

18.0

 

59.0

 

72.9

Other expense, net (1)

 

3.7

 

28.1

 

36.6

 

68.8

Income from continuing operations before taxes

 

97.7

 

47.2

 

363.1

 

237.6

Provision for income taxes

 

53.0

 

19.2

 

118.8

 

80.0

Income from continuing operations

 

44.7

 

28.0

 

244.3

 

157.6

(Loss) income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

(including gain before taxes on disposal of $49.4 and provision for taxes of $65.4)

 

(2.0)

 

21.0

 

(28.5)

 

57.8

Net income

$

42.7

$

49.0

$

215.8

$

215.4

Per share amounts:

 

 

 

 

 

 

 

 

Net income (loss) per common share, assuming dilution

 

 

 

 

 

 

 

 

Continuing operations

$

0.45

$

0.28

$

2.44

$

1.52

Discontinued operations

 

(0.02)

 

0.20

 

(0.28)

 

0.56

Net income per common share, assuming dilution

$

0.43

$

0.48

$

2.16

$

2.08

Average common shares outstanding, assuming dilution

 

98.5

 

101.2

 

100.1

 

103.5

 

(1)

“Other expense, net” for the fourth quarter of 2013 includes severance and related costs of $6.3, asset impairment, lease and other contract cancellation charges of $1.4, and certain transaction costs of $1.1, partially offset by gain on sale of assets of $5.1.

 

 

 

“Other expense, net” for the fourth quarter of 2012 includes severance and related costs of $16.2, asset impairment and lease cancellation charges of $3.1, indefinite-lived intangible asset impairment charges of $7, and costs associated with exiting product lines of $1.8.

 

 

 

“Other expense, net” for fiscal year 2013 includes severance and related costs of $27.2, asset impairment, lease and other contract cancellation charges of $13.1, charitable contribution to Avery Dennison Foundation of $10, certain transaction costs of $3.2, and legal settlement of $2.5, partially offset by gain on sale of assets of $17.8, and gain from curtailment of pension obligation of $1.6.

 

 

 

“Other expense, net” for fiscal year 2012 includes severance and related costs of $49.3, asset impairment and lease cancellation charges of $6.5, indefinite-lived intangible asset impairment charges of $7, costs associated with exiting product lines of $3.9, and certain transaction costs of $2.7, partially offset by gain on sale of product line of $.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 or superior to, 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, product line exits, 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 EBITDA refers to earnings before interest expense, taxes, depreciation, and amortization, excluding restructuring costs and other items.

 

Adjusted tax rate refers to the anticipated full year GAAP tax rate adjusted for certain events.

 

Adjusted net income refers to reported net income adjusted for the tax-effected restructuring costs and other items.

 

Adjusted EPS refers to as reported net income per common share, assuming dilution, adjusted for the tax-effected restructuring costs and other items.

 

Free cash flow refers to cash flow from operations, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sale of property, plant and equipment, plus (minus) net proceeds from sales (purchases) of investments, plus discretionary contributions to pension plans and charitable contribution to Avery Dennison Foundation utilizing proceeds from divestitures. Free cash flow excludes 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 (e.g., cash flow from discontinued operations, taxes, transaction costs).

 

Net debt to adjusted EBITDA ratio refers to total debt less cash and cash equivalents, divided by adjusted EBITDA.

 

The reconciliations 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 % and per share amounts)

 

 

 

(UNAUDITED)

 

 

Three Months Ended

 

Twelve Months Ended

 

 

Dec. 28, 2013

 

Dec. 29, 2012

 

Dec. 28, 2013

 

Dec. 29, 2012

Reconciliation of Operating Margins:

 

 

 

 

 

 

 

 

Net sales

$

1,583.9

$

1,483.1

$

6,140.0

$

5,863.5

Income from continuing operations before taxes

$

97.7

$

47.2

$

363.1

$

237.6

Income from continuing operations before taxes as a percentage of sales

 

6.2%

 

3.2%

 

5.9%

 

4.1%

Adjustment:

 

Interest expense

$

16.0

$

18.0

$

59.0

$

72.9

Operating income from continuing operations before interest expense and taxes

$

113.7

$

65.2

$

422.1

$

310.5

Operating Margins

 

7.2%

 

4.4%

 

6.9%

 

5.3%

 

 

 

 

 

 

 

 

 

Income from continuing operations before taxes

$

97.7

$

47.2

$

363.1

$

237.6

Adjustments:

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

Severance and related costs

 

6.3

 

16.2

 

27.2

 

49.3

Asset impairment, lease and other contract cancellation charges

 

1.4

 

3.1

 

13.1

 

6.5

Other items (1)

 

(4.0)

 

8.8

 

(3.7)

 

13.0

Interest expense

 

16.0

 

18.0

 

59.0

 

72.9

Adjusted operating income from continuing operations before interest expense and taxes (non-GAAP)

$

117.4

$

93.3

$

458.7

$

379.3

Adjusted Operating Margins (non-GAAP)

 

7.4%

 

6.3%

 

7.5%

 

6.5%

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP to Non-GAAP Net Income from Continuing Operations:

 

 

 

 

 

 

 

 

As reported net income from continuing operations

$

44.7

$

28.0

$

244.3

$

157.6

Non-GAAP adjustments, net of tax:

 

 

 

 

 

 

 

 

Restructuring costs and other items (2)

 

23.4

 

21.0

 

24.3

 

45.0

Adjusted Non-GAAP Net Income from Continuing Operations

$

68.1

$

49.0

$

268.6

$

202.6

 

-more-

 



 

A-3

(continued)

 

AVERY DENNISON

PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In millions, except % and per share amounts)

 

 

 

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec. 28, 2013

 

Dec. 29, 2012

 

Dec. 28, 2013

 

Dec. 29, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

0.45

$

0.28

$

2.44

$

1.52

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP adjustments per common share, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs and other items (2)

 

0.24

 

0.20

 

0.24

 

0.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Non-GAAP Net Income per Common Share from Continuing Operations, assuming dilution

$

0.69

$

0.48

$

2.68

$

1.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding, assuming dilution

 

98.5

 

101.2

 

100.1

 

103.5

 

 

(1)                Includes charitable contribution to Avery Dennison Foundation, indefinite-lived intangible asset impairment charges, certain transaction costs, legal settlement, costs associated with exiting product lines, gain on sale of assets and product line, and gain from curtailment of pension obligation.

(2)                Reflects the full year estimated tax effect of restructuring costs and other items.

 

 

 

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec. 28, 2013

 

 

Dec. 29, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP to Non-GAAP Free Cash Flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

320.1

 

$

513.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(129.2

)

 

(99.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of software and other deferred charges

 

(52.2

)

 

(59.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of property, plant and equipment

 

38.7

 

 

4.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sale (purchases) of investments, net

 

0.1

 

 

(6.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: charitable contribution to Avery Dennison Foundation utilizing proceeds from divestitures

 

10.0

 

 

--- 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discretionary pension contributions utilizing proceeds from divestitures

 

50.1

 

 

--- 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus (minus): estimated net divestiture-related payments and free cash outflow (inflow) from discontinued operations

 

92.7

 

 

(49.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Free Cash Flow - Continuing Operations

$

330.3

 

$

302.9

 

 

 

 

 

 

 

 

 

(UNAUDITED)

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

Dec. 28, 2013

 

 

 

 

 

 

 

Proceeds from Sale of Businesses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of businesses, net of cash provided

$

481.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated net divestiture-related payments and free cash outflow from discontinued operations

 

(92.7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from sale of businesses

 

388.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charitable contribution to Avery Dennison Foundation utilizing proceeds from divestitures

 

(10.0

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discretionary pension contributions utilizing proceeds from divestitures

 

(50.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from sale of businesses less discretionary contributions

$

328.4

 

 

 

 

 

 

 

 

 

 

-more-

 



 

A-4

 

AVERY DENNISON

PRELIMINARY SUPPLEMENTARY INFORMATION

(In millions)

(UNAUDITED)

 

 

 

Fourth Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

 

OPERATING INCOME

 

OPERATING MARGINS

 

 

 

2013

 

2012

 

 

2013 (1)

 

2012 (2)

 

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure-sensitive Materials

 

 

$

1,149.1

 

$

1,060.5

 

 

$

108.7 

 

$

81.2 

 

 

9.5%

 

7.7%

 

Retail Branding and Information Solutions

 

 

417.4

 

407.5

 

 

31.0 

 

11.6 

 

 

7.4%

 

2.8%

 

Other specialty converting businesses

 

 

17.4

 

15.1

 

 

(2.1)

 

(4.5)

 

 

(12.1%)

 

(29.8%)

 

Corporate Expense

 

 

N/A

 

N/A

 

 

(23.9)

 

(23.1)

 

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FROM CONTINUING OPERATIONS

 

 

$

1,583.9

 

$

1,483.1

 

 

$

113.7 

 

$

65.2 

 

 

7.2%

 

4.4%

 

 

(1) Operating income for the fourth quarter of 2013 includes severance and related costs of $6.3, asset impairment, lease and other contract cancellation charges of $1.4, and certain transaction costs of $1.1, partially offset by gain on sale of assets of $5.1. Of the total $3.7, the Pressure-sensitive Materials segment recorded $2.1, the Retail Branding and Information Solutions segment recorded $.5, and Corporate recorded $1.1.

 

(2) Operating income for the fourth quarter of 2012 includes severance and related costs of $16.2, asset impairment and lease cancellation charges of $3.1, indefinite-lived intangible asset impairment charges of $7, and costs associated with exiting product lines of $1.8. Of the total $28.1, the Pressure-sensitive Materials segment recorded $9.8, the Retail Branding and Information Solutions segment recorded $13.4, the other specialty converting businesses recorded $2, and Corporate recorded $2.9.

 

RECONCILIATION OF GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION

 

 

 

 

Fourth Quarter Ended

 

 

 

 

OPERATING INCOME

 

 

OPERATING MARGINS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2012

 

 

2013

 

2012

 

Pressure-sensitive Materials

 

 

 

 

 

 

 

 

 

 

 

Operating income and margins, as reported

 

 

$

108.7

 

$

81.2

 

 

9.5%

 

7.7%

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

 

 

 

Severance and related costs

 

 

1.6

 

8.9

 

 

0.1%

 

0.8%

 

Asset impairment and lease cancellation charges

 

 

0.5

 

0.9

 

 

---

 

0.1%

 

Adjusted operating income and margins (non-GAAP)

 

 

$

110.8

 

$

91.0

 

 

9.6%

 

8.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail Branding and Information Solutions

 

 

 

 

 

 

 

 

 

 

 

Operating income and margins, as reported

 

 

$

31.0

 

$

11.6

 

 

7.4%

 

2.8%

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

 

 

 

Severance and related costs

 

 

4.7

 

4.5

 

 

1.1%

 

1.1%

 

Asset impairment, lease and other contract cancellation charges

 

 

0.9

 

1.9

 

 

0.2%

 

0.5%

 

Indefinite-lived intangible asset impairment charges

 

 

--- 

 

7.0

 

 

--- 

 

1.7%

 

Gain from sale of assets

 

 

(5.1

)

--- 

 

 

(1.2%

)

--- 

 

Adjusted operating income and margins (non-GAAP)

 

 

$

31.5

 

$

25.0

 

 

7.5%

 

6.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other specialty converting businesses

 

 

 

 

 

 

 

 

 

 

 

Operating loss and margins, as reported

 

 

$

(2.1

)

$

(4.5

)

 

(12.1%

)

(29.8%

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

 

 

 

Severance and related costs

 

 

--- 

 

0.2

 

 

--- 

 

1.3%

 

Product line exits

 

 

--- 

 

1.8

 

 

--- 

 

11.9%

 

Adjusted operating loss and margins (non-GAAP)

 

 

$

(2.1

)

$

(2.5

)

 

(12.1%

)

(16.6%

)

 

-more-

 



 

A-5

 

AVERY DENNISON

PRELIMINARY SUPPLEMENTARY INFORMATION

(In millions)

(UNAUDITED)

 

 

 

Twelve Months Year-to-Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

 

OPERATING INCOME

 

OPERATING MARGINS

 

 

 

2013

 

2012

 

 

2013 (1)

 

2012 (2)

 

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure-sensitive Materials

 

 

$

4,455.0

 

$

4,257.6

 

 

$

442.8 

 

$

359.7 

 

 

9.9%

 

8.4%

 

Retail Branding and Information Solutions

 

 

1,611.1

 

1,535.0

 

 

81.7 

 

53.3 

 

 

5.1%

 

3.5%

 

Other specialty converting businesses

 

 

73.9

 

70.9

 

 

(8.3)

 

(16.2)

 

 

(11.2%)

 

(22.8%)

 

Corporate Expense

 

 

N/A

 

N/A

 

 

(94.1)

 

(86.3)

 

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FROM CONTINUING OPERATIONS

 

 

$

6,140.0

 

$

5,863.5

 

 

$

422.1 

 

$

310.5 

 

 

6.9%

 

5.3%

 

 

(1) Operating income for fiscal year 2013 includes severance and related costs of $27.2, asset impairment, lease and other contract cancellation charges of $13.1, charitable contribution to Avery Dennison Foundation of $10, certain transaction costs of $3.2, and legal settlement of $2.5, partially offset by gain on sale of assets of $17.8, and gain from curtailment of pension obligation of $1.6. Of the total $36.6, the Pressure-sensitive Materials segment recorded $10.8, the Retail Branding and Information Solutions segment recorded $20, the other specialty converting businesses recorded $.1, and Corporate recorded $5.7.

 

(2) Operating income for fiscal year 2012 includes severance and related costs of $49.3, asset impairment and lease cancellation charges of $6.5, indefinite-lived intangible asset impairment charges of $7, costs associated with exiting product lines of $3.9, and certain transaction costs of $2.7, partially offset by gain on sale of product line of $.6. Of the total $68.8, the Pressure-sensitive Materials segment recorded $33.5, the Retail Branding and Information Solutions segment recorded $24.8, the other specialty converting businesses recorded $4.8, and Corporate recorded $5.7.

 

RECONCILIATION OF GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION

 

 

 

 

Twelve Months Year-to-Date

 

 

 

 

OPERATING INCOME

 

 

OPERATING MARGINS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2012

 

 

2013

 

2012

 

Pressure-sensitive Materials

 

 

 

 

 

 

 

 

 

 

 

Operating income and margins, as reported

 

 

$

442.8

 

$

359.7

 

 

9.9%

 

8.4%

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

 

 

 

Severance and related costs

 

 

7.0

 

31.5

 

 

0.2%

 

0.7%

 

Asset impairment, lease and other contract cancellation charges

 

 

3.8

 

2.6

 

 

0.1%

 

0.1%

 

Gain on sale of product line

 

 

--- 

 

(0.6

)

 

--- 

 

--- 

 

Adjusted operating income and margins (non-GAAP)

 

 

$

453.6

 

$

393.2

 

 

10.2%

 

9.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail Branding and Information Solutions

 

 

 

 

 

 

 

 

 

 

 

Operating income and margins, as reported

 

 

$

81.7

 

$

53.3

 

 

5.1%

 

3.5%

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

 

 

 

Severance and related costs

 

 

19.9

 

14.4

 

 

1.2%

 

0.9%

 

Asset impairment, lease and other contract cancellation charges

 

 

8.6

 

3.4

 

 

0.5%

 

0.2%

 

Indefinite-lived intangible asset impairment charges

 

 

--- 

 

7.0

 

 

--- 

 

0.5%

 

Gain from curtailment of pension obligation

 

 

(1.6

)

--- 

 

 

(0.1%

)

--- 

 

Gain on sale of assets

 

 

(6.9

)

--- 

 

 

(0.4%

)

--- 

 

Adjusted operating income and margins (non-GAAP)

 

 

$

101.7

 

$

78.1

 

 

6.3%

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other specialty converting businesses

 

 

 

 

 

 

 

 

 

 

 

Operating loss and margins, as reported

 

 

$

(8.3

)

$

(16.2

)

 

(11.2%

)

(22.8%

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs:

 

 

 

 

 

 

 

 

 

 

 

Severance and related costs

 

 

--- 

 

0.7

 

 

--- 

 

1.0%

 

Asset impairment charges

 

 

0.1

 

0.2

 

 

0.1%

 

0.2%

 

Product line exits

 

 

--- 

 

3.9

 

 

--- 

 

5.5%

 

Adjusted operating loss and margins (non-GAAP)

 

 

$

(8.2

)

$

(11.4

)

 

(11.1%

)

(16.1%

)

 

-more-



 

A-6

 

AVERY DENNISON

PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

 

 

 

(UNAUDITED)

 

ASSETS

 

Dec. 28, 2013

 

Dec. 29, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

      $

351.6

 

      $

235.4

 

Trade accounts receivable, net

 

1,016.5

 

972.8

 

Inventories, net

 

494.1

 

473.3

 

Assets held for sale

 

1.3

 

472.2

 

Other current assets

 

228.3

 

258.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

2,091.8

 

2,411.7

 

 

 

 

 

 

 

Property, plant and equipment, net

 

922.5

 

1,015.5

 

Goodwill

 

751.1

 

764.4

 

Other intangibles resulting from business acquisitions, net

 

96.0

 

125.0

 

Non-current deferred income taxes

 

263.4

 

331.6

 

Other assets

 

485.8

 

457.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      $

4,610.6

 

      $

5,105.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term borrowings and current portion of long-term debt and capital leases

 

      $

76.9

 

      $

520.2

 

Accounts payable

 

889.5

 

804.3

 

Liabilities held for sale

 

---  

 

160.5

 

Other current liabilities

 

587.7

 

589.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

1,554.1

 

2,074.5

 

 

 

 

 

 

 

Long-term debt and capital leases

 

950.6

 

702.2

 

Other long-term liabilities

 

613.7

 

747.7

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

124.1

 

124.1

 

Capital in excess of par value

 

812.3

 

801.8

 

Retained earnings

 

2,009.1

 

1,910.8

 

Accumulated other comprehensive loss

 

(281.1

)

(278.0

)

Treasury stock at cost

 

(1,172.2

)

(977.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

1,492.2

 

1,580.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      $

4,610.6

 

      $

5,105.3

 

 

 

 

 

 

 

 

-more-

 



 

A-7

 

AVERY DENNISON

PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

 

 

 

(UNAUDITED)

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

Dec. 28, 2013

 

Dec. 29, 2012

 

 

 

 

 

 

 

Operating Activities:

 

 

 

 

 

Net income

 

     $

215.8

 

     $

215.4

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

135.6

 

150.1

 

Amortization

 

69.0

 

70.5

 

Provision for doubtful accounts and sales returns

 

16.3

 

19.5

 

Gain on sale of businesses

 

(49.3

)

---  

 

Indefinite-lived intangible asset impairment charge

 

---  

 

7.0

 

Asset impairment and net (gain) loss on sale/disposal of assets

 

(5.8

)

11.7

 

Stock-based compensation

 

34.0

 

38.9

 

Other non-cash expense and loss

 

49.3

 

41.8

 

Other non-cash income and gain

 

(11.8

)

---  

 

Changes in assets and liabilities and other adjustments

 

(133.0

)

(41.5

)

Net cash provided by operating activities

 

320.1

 

513.4

 

Investing Activities:

 

 

 

 

 

Purchases of property, plant and equipment

 

(129.2

)

(99.2

)

Purchases of software and other deferred charges

 

(52.2

)

(59.1

)

Proceeds from sale of product line

 

---  

 

0.8

 

Proceeds from sale of property, plant and equipment

 

38.7

 

4.2

 

Sale (purchases) of investments, net

 

0.1

 

(6.7

)

Proceeds from sale of businesses, net of cash provided

 

481.2

 

---  

 

Other

 

0.8

 

---  

 

Net cash provided by (used in) investing activities

 

339.4

 

(160.0

)

Financing Activities:

 

 

 

 

 

Net (decrease) increase in borrowings (maturities of 90 days or less)

 

(435.3

)

42.3

 

Additional borrowings (maturities longer than 90 days)

 

250.0

 

---  

 

Payments of debt (maturities longer than 90 days)

 

(1.9

)

(1.8

)

Dividends paid

 

(112.0

)

(110.4

)

Share repurchases

 

(283.5

)

(235.2

)

Proceeds from exercise of stock options, net

 

44.8

 

10.2

 

Other

 

(8.3

)

(2.7

)

Net cash used in financing activities

 

(546.2

)

(297.6

)

Effect of foreign currency translation on cash balances

 

2.9

 

1.6

 

Increase in cash and cash equivalents

 

116.2

 

57.4

 

Cash and cash equivalents, beginning of year

 

235.4

 

178.0

 

Cash and cash equivalents, end of year

 

     $

351.6

 

     $

235.4

 

 

####

 


Exhibit 99.2

 

GRAPHIC

Fourth Quarter and Full-Year 2013 Financial Review and Analysis (preliminary, unaudited) Supplemental Presentation Materials Unless otherwise indicated, the discussion of the company’s results is focused on its continuing operations, and comparisons are to the same period in the prior year. Results reflect classification of Office and Consumer Products (OCP) and Designed and Engineered Solutions (DES) as discontinued operations. The company completed the sale of these businesses on July 1, 2013. January 31, 2014

 


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; our ability to generate sustained productivity improvement; our ability to achieve and sustain targeted cost reductions; impact of competitive products and pricing; loss of significant contracts or customers; 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 currency exchange rates and other risks associated with foreign operations; integration of acquisitions and completion of potential 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; data security breaches; volatility of financial markets; impairment of capitalized assets, including goodwill and other intangibles; credit risks; our ability 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 our customers and suppliers; acts of war, terrorism, and natural disasters; and other factors. We believe that the most significant risk factors that could affect our financial performance in the near-term include: (1) the impact of economic conditions on underlying demand for our products; (2) competitors' actions, including pricing, expansion in key markets, and product offerings; and (3) 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. 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 2012 Form 10-K, filed on February 27, 2013 with the Securities and Exchange Commission, and subsequent quarterly reports on Form 10-Q. 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, other than as may be required by law.

 


Use of Non-GAAP Financial Measures This presentation contains certain non-GAAP financial measures as defined by SEC rules. These non-GAAP financial measures are not in accordance with, nor are they a substitute for or superior to, the comparable GAAP financial measures. 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. (See Attachments A-2 through A-5 to news release dated January 31, 2014.) 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, product line exits, 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 EBITDA refers to earnings before interest expense, taxes, depreciation, and amortization, excluding restructuring costs and other items. Adjusted tax rate refers to the anticipated full year GAAP tax rate adjusted for certain events. Adjusted net income refers to reported net income adjusted for the tax-effected restructuring costs and other items. Adjusted EPS refers to as reported net income per common share, assuming dilution, adjusted for the tax-effected restructuring costs and other items. Free cash flow refers to cash flow from operations, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sale of property, plant and equipment, plus (minus) net proceeds from sales (purchases) of investments, plus discretionary contributions to pension plans and charitable contribution to Avery Dennison Foundation utilizing proceeds from divestitures. Free cash flow excludes 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 (e.g., cash flow from discontinued operations, taxes, transaction costs). Net debt to adjusted EBITDA ratio refers to total debt less cash and cash equivalents, divided by adjusted EBITDA. 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.

 


Full Year Overview Achieved significant progress against long-term earnings and sales growth targets Sales up approx. 5% on organic basis, above high end of expectations, driven by higher volume Operating margin, as reported, improved 160 basis points Adjusted operating margin improved 100 basis points Reported EPS (including discontinued operations) of $2.16 Adjusted EPS (non-GAAP, continuing operations) of $2.68, up 37% Solid free cash flow from continuing operations of $330 mil. Continued to deliver on promise of sustained cost and capital discipline Focused portfolio with sale of OCP and DES (effective July 1, 2013) Drove step-function improvement in operating margin Achieved approx. $75 million of restructuring savings Returned $396 million of cash to shareholders, including the repurchase of 6.6 million shares for $283 million

 


Fourth Quarter Overview and 2014 Outlook Adjusted EPS near high end of company’s expectations Sales up approx. 7% on organic basis, above high end of expectations, driven by higher PSM volume Operating margin, as reported, improved 280 basis points due to lower restructuring charges and other items, as well as the benefit of productivity initiatives and higher volume, partially offset by the continued impact of changes in product mix and higher employee-related expenses Adjusted operating margin improved 110 basis points Restructuring savings of approx. $15 million in the quarter Reported EPS (including discontinued operations) of $0.43 Adjusted EPS (non-GAAP, continuing operations) of $0.69, up 44% Free cash flow from continuing operations above high end of expectations due to timing 2014 Outlook Adjusted EPS growth of 8% to 19% on 3% to 5% organic sales growth Solid free cash flow and strong balance sheet Continued intent to return majority of cash to shareholders, while investing for future productivity and growth

 


GRAPHIC

4Q12 1Q13 2Q13 3Q13 4Q13 Organic Sales Change 6.7% 3.7% 5.0% 3.6% 6.6% Currency Translation (1.5%) 0.3% (0.6%) 0.7% 0.2% Reported Sales Change* 5.0% 3.9% 4.2% 4.0% 6.8% Sales Trend Analysis *Totals may not sum due to rounding and other factors.

 


GRAPHIC

Segment Sales and Margin Analysis 4Q13 Reported Organic Sales Growth: Pressure-sensitive Materials 8% 8% Retail Branding and Information Solutions 2% 3% Other specialty converting businesses 15% 7% Continuing Operations 7% 7% Adjusted As Reported (Non-GAAP) 4Q13 4Q12 4Q13 4Q12 Operating Margin: Pressure-sensitive Materials 9.5% 7.7% 9.6% 8.6% Retail Branding and Information Solutions 7.4% 2.8% 7.5% 6.1% Other specialty converting businesses (12.1%) (29.8%) (12.1%) (16.6%) Continuing Operations 7.2% 4.4% 7.4% 6.3%

 


GRAPHIC

Fourth Quarter Segment Overview PRESSURE-SENSITIVE MATERIALS (PSM) Reported sales of $1.15 bil., up approx. 8% compared to prior year Sales up approx. 8% on organic basis Label and Packaging Materials sales up mid-single digits on organic basis Combined sales for Graphics, Reflective, and Performance Tapes up low double digits on organic basis Operating margin improved 180 basis points to 9.5% as the benefit of higher volume, lower restructuring costs, and productivity initiatives more than offset the impact of changes in product mix. Adjusted operating margin improved 100 basis points. RETAIL BRANDING AND INFORMATION SOLUTIONS (RBIS) Reported sales of $417 mil., up approx. 2% compared to prior year Sales up approx. 3% on organic basis Operating margin increased 460 basis points to 7.4% as the benefit of productivity initiatives and higher volume, as well as the impact of a prior year impairment and a gain on sale of assets, more than offset higher employee-related expenses. Adjusted operating margin improved 140 basis points.

 


GRAPHIC

Segment Results vs Long-Term Targets (2012 –2015) (1) Excluding restructuring charges and other items (see Appendix for reconciliation to GAAP measures). (2) Adjusted to reflect new segment reporting and classification of DES as discontinued operations. Prior to the realignment and reclassification of DES, adjusted operating margin targets were 8.5 - 9.5% for PSM, 8 - 9% for RBIS, and > 5% for other specialty converting; adjusted EBITDA margin targets were 11.5 - 12.5% for PSM, 13 - 14% for RBIS, and > 10% for other specialty converting. 2012 - 2015 Target (4-Yr CAGR) 2012 / 2013 Results (2-Yr CAGR) 2015 Target (2) 2013 Results PSM 3 - 5% 4.4% 9 - 10% 12 - 13% 10.2% 12.7% RBIS 3 - 5% 4.0% 8.5 - 9.5% 13.5 - 14.5% 6.3% 11.7% Other specialty converting 5 - 8% 5.2% > 5% > 10% (11.1%) (5.6%) ORGANIC SALES GROWTH ADJ. OPERATING MARGIN (1) ADJ. EBITDA MARGIN (1)

 


GRAPHIC

Company Results vs Long-Term Targets (2012 –2015) All percentages reflect four-year compound annual growth rates, with 2011 as the base period. All percentages reflect two-year compound annual growth rates, with 2011 as the base period (see Appendix, as well as attachments A-2 through A-5 to news release dated January 31, 2014, for reconciliations to GAAP Measures). 3% – 5% Organic Sales Growth 10% – 15% Adjusted Net Income Growth $300 mil.+ Annual Free Cash Flow 15% – 20%+ Adjusted EPS Growth 1.7x to 2.0x Net Debt to Adjusted EBITDA 2012 – 2015 TARGETS(1) 4.3% 25.5% $317 mil. (2-yr avg.) 29.4% 1.5x (2013 avg.) 2012 / 2013(2) FROM CONTINUING OPERATIONS 3% – 5% 4% – 16% $300 mil.+ 8% – 19% < 2x 2014 OUTLOOK 3-YR CAGR ~4% 3-YR CAGR = 18% – 22% 3-YR CAGR = 22% – 26%

 


GRAPHIC

Contributing Factors to 2014 EPS Guidance Organic sales growth of 3% to 5% (excludes benefit of extra week of sales) 53 weeks in 2014 fiscal year; 14 weeks in fourth quarter (adding ~1% to reported sales growth, slight impact to earnings, modest headwind to free cash flow) At recent rates, currency translation has modest negative impact to reported sales growth and EBIT Tax rate comparable to 2013 Capital expenditures (including IT) of ~$185 mil. and cash restructuring costs of ~$45 mil. Average shares outstanding (assuming dilution) of ~97 mil. Free cash flow in excess of $300 mil. Add Back: Estimated restructuring costs and other items ~ $0.30 Adjusted EPS (non-GAAP) Reported EPS $2.60 - $2.90 2014 EPS Guidance $2.90 - $3.20

 


GRAPHIC

Appendix: Reconciliation of Non-GAAP Financial Measures (Organic Sales Growth) 2-Yr Avery Dennison 2011 2012 2013 CAGR Net sales $5,844.9 $5,863.5 $6,140.0 Organic sales change 3.8% 4.8% 4.3% Foreign currency translation -3.4% 0.1% Reported sales change* 0.3% 4.7% Pressure-Sensitive Materials 2011 2012 2013 Net sales $4,261.0 $4,257.6 $4,455.0 Organic sales change 4.1% 4.7% 4.4% Foreign currency translation -4.2% 0.1% Reported sales change* -0.1% 4.6% Retail Branding & Information Solutions 2011 2012 2013 Net sales $1,510.1 $1,535.0 $1,611.1 Organic sales change 3.1% 4.9% 4.0% Foreign currency translation -1.5% 0.0% Reported sales change* 1.6% 5.0% Other Specialty Converting 2011 2012 2013 Net sales $73.8 $70.9 $73.9 Organic sales change 2.9% 7.6% 5.2% Foreign currency translation -3.9% 1.4% Product Line Exit -2.9% -4.8% Reported sales change* -3.9% 4.2% *Totals may not sum due to rounding and other factors. ($ in millions)

 


GRAPHIC

Appendix: Reconciliation of Non-GAAP Financial Measures (EBIT/EBITDA Margins by Segment: Full-Year 2013) Retail Pressure- Branding & Other Sensitive Information Specialty ($ in millions) Materials Solutions Converting Net sales $4,455.0 $1,611.1 $73.9 Earnings before interest and taxes ("EBIT"), as reported $442.8 $81.7 ($8.3) EBIT margin, as reported 9.9% 5.1% -11.2% Non-GAAP Adjustments: Restructuring costs: Severance and related costs $7.0 $19.9 --- Asset impairment, lease and other contract cancellation charges $3.8 $8.6 $0.1 Other items --- ($8.5) --- Adjusted EBIT (non-GAAP) $453.6 $101.7 ($8.2) Adjusted EBIT margin (non-GAAP) 10.2% 6.3% -11.1% Depreciation and amortization* $113.4 $86.7 $4.1 Adjusted earnings before interest, taxes, depreciation & amortization ("EBITDA") $567.0 $188.4 ($4.1) Adjusted EBITDA margin 12.7% 11.7% -5.6% * Reflects total company depreciation and amortization expense, including indirect depreciation and amortization (primarily software) allocated to the segments and other specialty converting on a percentage of sales basis

 


GRAPHIC

Appendix: Reconciliation of Non-GAAP Financial Measures (Net Income and EPS) 2-Yr ($ in millions) 2011 2012 2013 CAGR As reported net income from continuing operations $141.7 $157.6 $244.3 Non-GAAP adjustments, net of tax: Restructuring costs and other items $28.9 $45.0 $24.3 Adjusted non-GAAP net income from continuing operations $170.6 $202.6 $268.6 25.5% 2-Yr 2011 2012 2013 CAGR As reported net income per common share from continuing operations, assuming dilution $1.33 $1.52 $2.44 Non-GAAP adjustments per common share, net of tax: Restructuring costs and other items $0.27 $0.44 $0.24 Adjusted non-GAAP net income per common share from continuing operations, assuming dilution $1.60 $1.96 $2.68 29.4% EPS Net Income

 


GRAPHIC

Appendix: Reconciliation of Non-GAAP Financial Measures (Net Debt to Adjusted EBITDA) 4-pt ($ in millions) 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 Avg. Net sales $1,443.0 $1,490.4 $1,447.0 $1,483.1 $1,498.9 $1,552.3 $1,504.9 $1,583.9 Earnings before interest and taxes ("EBIT"), as reported $80.6 $92.2 $72.5 $65.2 $93.3 $124.3 $90.8 $113.7 Non-GAAP Adjustments: Restructuring costs: Severance and related costs $5.7 $9.8 $17.6 $16.2 $6.8 $5.4 $8.7 $6.3 Asset impairment, lease and other contract cancellation charges $1.5 $0.4 $1.5 $3.1 $1.3 $2.4 $8.0 $1.4 Other items $0.4 $1.0 $2.8 $8.8 ($0.6) ($8.1) $9.0 ($4.0) Adjusted EBIT (non-GAAP) $88.2 $103.4 $94.4 $93.3 $100.8 $124.0 $116.5 $117.4 Depreciation $40.5 $34.7 $36.0 $38.9 $35.0 $34.5 $35.4 $30.7 Amortization $18.9 $16.5 $17.5 $17.6 $16.5 $17.3 $17.0 $18.2 Adjusted earnings before interest, taxes, depreciation & amortization ("EBITDA") $147.6 $154.6 $147.9 $149.8 $152.3 $175.8 $168.9 $166.3 Total Debt as of Dec. 28, 2013 $1,316.9 $1,374.7 $1,377.1 $1,222.4 $1,357.4 $1,389.6 $1,065.7 $1,027.5 Less: Cash and cash equivalents as of Dec. 28, 2013 $190.7 $161.4 $190.7 $235.4 $207.7 $211.6 $309.6 $351.6 Net Debt $1,126.2 $1,213.3 $1,186.4 $987.0 $1,149.7 $1,178.0 $756.1 $675.9 Net Debt to Adjusted LTM* EBITDA ( Non-GAAP) 1.9 1.9 1.2 1.0 1.5 *LTM = Last twelve months

 


[LOGO] © 2011 Avery Dennison Corporation. All rights reserved. Avery Dennison and all other Avery brands, product names and codes are trade marks of Avery Dennison Corporation. All other brands and product names are trademarks of their respective owners. Fortune 500 is a trademark of Time, Inc. Personal and company names and other information on samples depicted are fictitious. Any resemblance to actual names and addresses is purely coincidential.