EX-99 2 a06302019-8kxex991.htm EXHIBIT 99.1 Exhibit


g598080g41c46a02a01a13.jpg
DEAN FOODS ANNOUNCES SECOND QUARTER 2019 RESULTS

DALLAS, August 6, 2019 - Dean Foods Company (NYSE: DF) today reported second quarter 2019 results.

Highlights
Q2 GAAP net loss per share attributable to Dean Foods was $0.70 and adjusted net loss per share was $0.36; adjusted net loss represents sequential improvement from Q1 2019
Full year 2019 capital expenditures remain on-track in the range of $95 million to $110 million
The Company’s second quarter results primarily reflect volume pressure associated with the overlap of certain customers exiting our system last year and an accelerated decline in the conventional white milk category. Dean Foods also experienced higher dairy commodity inflation, which it expects to significantly increase throughout the remainder of 2019.

The Company reported positive quarterly free cash flow in the second quarter driven by working capital management. However, given the Company's expectations for continued volume pressure and higher input costs, Dean Foods now expects to be a net user of cash for full year 2019.

Newly appointed President and Chief Executive Officer Eric Beringause stated, "Dean Foods is committed to providing consumers with wholesome, nutritious products they need to live healthy and happy lives and I am enthusiastic about joining as CEO. Since stepping into the role last week, I am taking a fresh look at the direction of the business. I am committed to thoroughly and swiftly evaluating every aspect of the Company and its operations. I look forward to working closely with our talented team as we consider new ways to drive Dean Foods forward to profitable growth."

Executive Vice President and Chief Financial Officer Jody Macedonio stated, "Second quarter adjusted results mark the steady progression in our business transformation as we move past the inflection point in the fourth quarter of 2018 and delivered sequential improvement in both the first and second quarters of this year. We are actively implementing our enterprise-wide cost productivity program to address the deleverage from the volume decline and higher dairy commodity inflation. We expect our initiatives to accelerate during the second half of this year as we continue to reset our cost base and drive supply chain productivity to be more agile and cost-efficient. As we implement these initiatives, we will continue to focus on maintaining the highest levels of quality, service and value that we deliver to our customers, which is paramount to our success.”

"As previously announced, we successfully increased our borrowing base availability to $265 million under our senior secured revolving credit facility by completing post-closing appraisal work. This increases our financial flexibility and further enhances our liquidity. We are pleased with this commitment from our lenders which demonstrates their support and confidence in Dean Foods. In addition, our existing $450 million accounts receivable securitization facility provides us with another source of flexible, low-cost access to capital. Together, these facilities provide us with the resources to continue to execute our priorities as we take meaningful actions to drive our plan forward and transform our company to more effectively compete in a challenging market environment,” concluded Macedonio.


          







Second Quarter 2019 Operating Results
Financial Summary *
 
Three Months Ended June 30
 
Six Months Ended June 30
(In millions, except per share amounts)
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
 
Gross Profit
 
 
 
 
 
 
 
 
GAAP
 
$
379

 
$
433

 
$
753

 
$
881

Adjusted
 
$
378

 
$
433

 
$
752

 
$
881

 
 
 
 
 
 
 
 
 
Operating Income (Loss)
 
 
 
 
 
 
 
 
GAAP
 
$
(52
)
 
$
(41
)
 
$
(96
)
 
$
(26
)
Adjusted
 
$
(27
)
 
$
35

 
$
(62
)
 
$
67

 
 
 
 
 
 
 
 
 
Interest Expense
 
 
 
 
 
 
 
 
GAAP
 
$
16

 
$
14

 
$
35

 
$
28

Adjusted
 
$
16

 
$
14

 
$
31

 
$
28

 
 
 
 
 
 
 
 
 
Income (Loss) from Continuing Operations
 
 
 
 
 
 
 
 
GAAP
 
$
(65
)
 
$
(42
)
 
$
(127
)
 
$
(42
)
Adjusted
 
$
(33
)
 
$
15

 
$
(70
)
 
$
28

 
 
 
 
 
 
 
 
 
Earnings (Loss) Per Share (EPS) from continuing operations attributable to Dean Foods Company
 
 
 
 
 
 
 
 
GAAP
 
$
(0.70
)
 
$
(0.46
)
 
$
(1.38
)
 
$
(0.46
)
Adjusted
 
$
(0.36
)
 
$
0.16

 
$
(0.77
)
 
$
0.30

 
 
 
 
 
 
 
 
 
* Adjustments to GAAP due to the exclusion of expenses, gains or losses associated with certain transactions and other non-recurring items are described and reconciled to the comparable GAAP amounts in the attached tables.
(1)    Please refer to “Non-GAAP Financial Measures” for additional information. We provide guidance on a non-GAAP basis and are unable to provide a full reconciliation to GAAP without unreasonable efforts as we cannot predict the amount or timing of certain elements which are included in reported GAAP results, including mark-to-market adjustments of hedging activities, asset impairment charges, and other non-recurring events or transactions that may significantly affect reported GAAP results.
Cash Flow
Net cash used in operating activities for the six months ended June 30, 2019, totaled $29 million. Negative free cash flow used in operations was $74 million for the six months ended June 30, 2019, a $158 million decrease as compared to the prior year period driven by two quarters of operating losses and less favorable working capital changes as a result of inventory builds. Capital expenditures totaled $45 million for the six months ended June 30, 2019.
 
Net Debt
Total net debt at June 30, 2019, net of $21 million cash on hand, was approximately $968 million.
Non-GAAP Financial Measures
In addition to the results prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), we have presented certain non-GAAP financial measures, including adjusted gross profit, adjusted selling and distribution expenses, adjusted general and administrative expenses, adjusted total operating costs and expenses, adjusted operating income (loss), adjusted interest expense, adjusted net income (loss), adjusted earnings (loss) per diluted share, adjusted EBITDA, net debt and free cash flow, each as described below.
This non-GAAP financial information is provided as supplemental information for investors and is not in accordance with, or an alternative to, GAAP. Additionally, these non-GAAP measures may be different than similar measures used by other companies.





We believe that the presentation of these non-GAAP financial measures, when considered together with our GAAP financial measures and the reconciliations to the corresponding GAAP financial measures, provides investors with a more complete understanding of the factors and trends affecting our business than could be obtained absent these disclosures. Our management uses these non-GAAP financial measures when evaluating our performance, when making decisions regarding the allocation of resources, in determining incentive compensation for management, and in determining earnings estimates.
A full reconciliation of these non-GAAP financial measures to the most directly comparable GAAP measures for the three and six months ended June 30, 2019, and 2018, is set forth in the tables herein.
Adjusted Operating Results
We have supplemented the presentation of our reported GAAP gross profit, selling and distribution expenses, general and administrative expenses, total operating costs and expenses, operating income (loss), interest expense, net income (loss) and earnings (loss) per diluted share, with non-GAAP measures that adjust the GAAP measures to exclude the impact of the following (as applicable):
asset impairment charges;
incremental non-cash trademark amortization triggered by the launch of a national fresh white milk brand;
facility closing, reorganization and realignment costs;
debt issuance costs;
gains (losses) on the mark-to-market of our derivative contracts;
costs associated with our enterprise-wide cost productivity plan;
separation costs;
litigation settlements:
operating income (loss) attributable to non-controlling interest;
income tax impacts of the foregoing adjustments; and
adjustments to normalize our income tax expense at a rate of 26.5%.
We believe these non-GAAP measures provide useful information to investors by excluding expenses, gains or losses that are not indicative of the company’s ongoing operating performance. In addition, we cannot predict the timing and amount of gains or losses associated with certain of these items. We believe these non-GAAP measures provide more accurate comparisons of our ongoing business operations and are better indicators of trends in our underlying business. In addition, these adjustments are consistent with how management views our business. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and evaluating the Company’s ongoing performance. Further, adjusted gross profit and adjusted operating income are used by management to evaluate key performance indicators of brand mix and low cost, respectively.
Adjusted EBITDA
Adjusted EBITDA is defined as net income before interest expense, income tax expense, depreciation and amortization, as further adjusted to exclude the impact of the adjustments discussed under “Adjusted Operating Results” above (other than the adjustments for incremental trademark amortization and interest expense and the normalized income tax rate, as Adjusted EBITDA excludes the full amount of these expenses). This information is provided to assist investors in making meaningful comparisons of our operating performance between periods and to view our business from the same perspective as our management. We believe Adjusted EBITDA is a useful measure for analyzing the performance of our business and is a widely accepted indicator of our ability to incur and service indebtedness and generate free cash flow. We also believe that EBITDA measures are commonly reported and widely used by investors and other interested parties as measures of a company’s operating performance and debt servicing ability because such measures assist in comparing performance on a consistent basis without regard to capital structure, depreciation or amortization (which can vary significantly) and non-operating factors (such as historical cost).






Free Cash Flow
We define Free Cash Flow as net cash provided by operating activities less cash payments for capital expenditures. We believe Free Cash Flow is a meaningful non-GAAP measure that offers supplemental information and insight regarding the liquidity of our operations and our ability to generate sufficient cash flow to, among other things, repay debt, invest in our business and repurchase shares of our common stock. A limitation of Free Cash Flow is that it does not represent the total increase or decrease in the cash balance for the period.
Quarterly Free Cash Flow
We define Quarterly Free Cash Flow as net cash provided by operating activities for the three months ending June 30, September 30, and December 31 less cash payments for capital expenditures made within the respective three-month periods. We believe Quarterly Free Cash Flow is a meaningful non-GAAP measure that offers supplemental information and insight regarding the liquidity of our operations within a quarter and our ability to generate sufficient cash flow within a particular period. A limitation of Quarterly Free Cash Flow is that it does not represent the total increase or decrease in the cash balance for the three-month period.

Conference Call/Webcast
A webcast to discuss the Company's financial results and outlook will be held at 9:00 a.m. ET today and may be heard live by clicking the earnings button on the Company's website at http://www.deanfoods.com. A slide presentation will accompany the webcast.
About Dean Foods
Dean Foods is a leading food and beverage company and the largest processor and direct-to-store distributor of fresh fluid milk and other dairy and dairy case products in the United States. Headquartered in Dallas, Texas, the Dean Foods portfolio includes DairyPure®, the country's first and largest fresh, national white milk brand, and TruMoo®, the leading national flavored milk brand, along with well-known regional dairy brands such as Alta Dena®, Berkeley Farms®, Country Fresh®, Dean’s®, Friendly's®, Garelick Farms®, LAND O LAKES®* milk and cultured products, Lehigh Valley Dairy Farms®, Mayfield®, McArthur®, Meadow Gold®, Oak Farms®, PET®**, T.G. Lee®, Tuscan® and more. Dean Foods also has a joint venture with Organic Valley®, distributing fresh organic products to local retailers. In all, Dean Foods has more than 50 national, regional and local dairy brands as well as private labels. Dean Foods also makes and distributes ice cream, cultured products, juices, teas, and bottled water. Approximately 15,000 employees across the country work every day to make Dean Foods the most admired and trusted provider of wholesome, great-tasting dairy products at every occasion. For more information about Dean Foods and its brands, visit www.deanfoods.com.

*The LAND O LAKES brand is owned by Land O’Lakes, Inc. and is used by license.
**PET is a trademark of Eagle Family Foods Group LLC, under license.

Some of the statements made in this press release are “forward-looking” and are made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995, including statements relating to: (1) our financial forecast, including projected sales (including specific product lines and the Company as a whole), total volume, price realization, profit margins, net income, earnings per share and free cash flow, (2) the Company’s regional and national branding and marketing initiatives, (3) the Company’s innovation, research and development plans and its ability to successfully launch new products or brands, (4) commodity prices and other inputs and the Company’s ability to forecast or predict commodity prices, milk production and milk exports, (5) the Company’s enterprise-wide cost productivity plan and other cost-savings initiatives, including plant closures and route reductions, and its ability to achieve expected savings, (6) planned capital expenditures, (7) the status of the Company’s litigation matters, (8) the Company’s plans related to its capital structure, (9) the Company’s dividend policy, (10) possible repurchases of shares of the Company’s common stock, (11) potential acquisitions, and (12) the Company’s exploration of strategic alternatives and any potential results thereof. These statements involve risks and uncertainties that may cause results to differ materially from those set forth in this press release, including the risks disclosed by the Company in its filings with the Securities and Exchange Commission. Financial projections are based on a number of assumptions. Actual results could be materially different than projected if those assumptions are erroneous. The cost and supply of commodities and other raw materials are determined by market forces over which the Company has limited or no control. Sales, operating income, net income, debt covenant compliance, financial performance and earnings per share can vary based on a variety of economic, governmental and competitive factors, which are identified in the Company’s filings with the Securities and Exchange Commission, including the Company's most recent Forms 10-K and 10-Q. The Company’s ability to profit from its branding and marketing initiatives depends





on a number of factors including consumer acceptance of its products. The declaration and payment of cash dividends under the Company’s dividend policy remains at the sole discretion of the Board of Directors and will depend upon its financial results, cash requirements, future prospects, restrictions in its credit agreements and debt covenant compliance, applicable law and other factors that may be deemed relevant by the Board. All forward-looking statements in this press release speak only as of the date of this press release. There are no assurances that the Company's exploration of strategic alternatives will result in a transaction or other strategic change or outcome. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statements to reflect any change in its expectations with regard thereto or any changes in the events, conditions or circumstances on which any such statement is based except as required by law.
CONTACT: Investor Relations/External Communications, Suzanne Rosenberg, +1 214-303-3438. Media please contact +1 214-721-7766 or media@deanfoods.com.






DEAN FOODS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
 
Three Months Ended June 30
 
Six Months Ended June 30
 
2019
 
2018
 
2019
 
2018
Net sales
$
1,843,498

 
$
1,951,230

 
$
3,638,932

 
$
3,931,737

Cost of sales
1,464,018

 
1,518,446

 
2,885,699

 
3,050,450

Gross profit
379,480

 
432,784

 
753,233

 
881,287

Operating costs and expenses:
 
 
 
 
 
 
 
Selling and distribution
335,852

 
336,721

 
673,564

 
682,717

General and administrative
71,546

 
65,972

 
144,631

 
141,494

Amortization of intangibles
5,150

 
5,078

 
10,300

 
10,156

Facility closing and reorganization costs, net
7,400

 
67,661

 
11,732

 
76,123

Impairment of long-lived assets
11,860

 
2,232

 
11,860

 
2,232

Other operating income

 
(2,289
)
 

 
(2,289
)
Equity in earnings of unconsolidated affiliate
(688
)
 
(1,699
)
 
(2,643
)
 
(3,599
)
Total operating costs and expenses
431,120

 
473,676

 
849,444

 
906,834

Operating loss
(51,640
)
 
(40,892
)
 
(96,211
)
 
(25,547
)
Other expense:
 
 
 
 
 
 
 
Interest expense
16,200

 
14,069

 
35,200

 
28,102

Other expense, net
1,500

 
782

 
1,712

 
1,252

Total other expense
17,700

 
14,851

 
36,912

 
29,354

Loss before income taxes
(69,340
)
 
(55,743
)
 
(133,123
)
 
(54,901
)
Income tax benefit
(4,477
)
 
(13,727
)
 
(6,433
)
 
(12,620
)
Loss from continuing operations
(64,863
)
 
(42,016
)
 
(126,690
)
 
(42,281
)
Gain on sale of discontinued operations, net of tax

 
1,922

 

 
1,922

Net loss
(64,863
)
 
(40,094
)
 
(126,690
)
 
(40,359
)
Net loss attributable to non-controlling interest
392

 

 
645

 

Net loss attributable to Dean Foods Company
$
(64,471
)
 
$
(40,094
)
 
$
(126,045
)
 
$
(40,359
)
Average common shares:
 
 
 
 
 
 
 
Basic
91,759

 
91,343

 
91,643

 
91,268

Diluted
91,759

 
91,343

 
91,643

 
91,268

Basic income (loss) per common share:
 
 
 
 
 
 
 
Loss from continuing operations attributable to Dean Foods Company
$
(0.70
)
 
$
(0.46
)
 
$
(1.38
)
 
$
(0.46
)
Income from discontinued operations attributable to Dean Foods Company

 
0.02

 

 
0.02

Net loss attributable to Dean Foods Company
$
(0.70
)
 
$
(0.44
)
 
$
(1.38
)
 
$
(0.44
)
Diluted income (loss) per common share:
 
 
 
 
 
 
 
Loss from continuing operations attributable to Dean Foods Company
$
(0.70
)
 
$
(0.46
)
 
$
(1.38
)
 
$
(0.46
)
Income from discontinued operations attributable to Dean Foods Company

 
0.02

 

 
0.02

Net loss attributable to Dean Foods Company
$
(0.70
)
 
$
(0.44
)
 
$
(1.38
)
 
$
(0.44
)






DEAN FOODS COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
 
 
June 30, 2019
 
December 31, 2018
ASSETS
 
 
 
 
Cash and cash equivalents
 
$
20,947

 
$
24,176

Other current assets
 
840,255

 
888,104

 Total current assets
 
861,202

 
912,280

Property, plant and equipment, net
 
965,334

 
1,006,182

Operating lease right of use asset
 
303,928

 

Intangibles and other assets, net
 
191,833

 
200,030

Total
 
$
2,322,297

 
$
2,118,492

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
Total current liabilities, excluding debt
 
$
654,035

 
$
699,661

Total long-term debt, including current portion
 
984,935

 
906,344

Total operating lease liabilities, including current portion
 
318,697

 

Other long-term liabilities
 
168,871

 
197,755

Total Dean Foods Company stockholders' equity
 
184,660

 
302,960

Non-controlling interest
 
11,099

 
11,772

Total stockholders' equity
 
195,759

 
314,732

Total
 
$
2,322,297

 
$
2,118,492






DEAN FOODS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
 
 
Six Months Ended June 30
 
 
2019
 
2018
Operating activities:
 
 
 
 
Cash provided by (used in) operating activities
 
$
(29,206
)
 
$
120,760

 
 
 
 
 
Investing activities:
 
 
 
 
Capital spending
 
(44,983
)
 
(37,292
)
Payments for acquisitions, net of cash acquired
 

 
(13,324
)
Proceeds from sale of fixed assets
 
4,632

 
12,418

Cash used in investing activities
 
(40,351
)
 
(38,198
)
 
 
 
 
 
Financing activities:
 
 
 
 
Net proceeds from issuance (repayment of) debt
 
76,327

 
(56,789
)
Payments of financing costs
 
(9,561
)
 

Cash dividends paid
 

 
(16,438
)
Issuance of common stock, net of share repurchases for withholding taxes
 
(438
)
 
(413
)
 Cash provided by (used in) financing activities
 
66,328

 
(73,640
)
Change in cash and cash equivalents
 
(3,229
)
 
8,922

Cash and cash equivalents, beginning of period
 
24,176

 
16,512

Cash and cash equivalents, end of period
 
$
20,947

 
$
25,434







DEAN FOODS COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*
(Unaudited)
(In thousands, except per share data)
 
Three Months Ended June 30, 2019
 
 
 
Asset write-downs
and (gain) loss on
sale of assets
 
Facility closing
and reorganization costs, net
 
Mark-to-market
on derivative
contracts
 
Cost productivity plan
 
Non-controlling interest in Good Karma
 
Income
tax
 
 
 
GAAP
 
(a)
 
(b)
 
(c)
 
(e)
 
(f)
 
(h)
 
Adjusted*
Gross profit
$
379,480

 
$

 
$

 
$
(1,125
)
 
$

 
$

 
$

 
$
378,355

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling and distribution
335,852

 

 

 
25

 

 

 

 
335,877

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative
71,546

 

 

 

 
(2,419
)
 

 

 
69,127

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total operating costs and expenses
431,120

 
(15,795
)
 
(7,400
)
 
25

 
(2,419
)
 

 

 
405,531

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating loss
(51,640
)
 
15,795

 
7,400

 
(1,150
)
 
2,419

 
515

 

 
(26,661
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss from continuing operations
(64,863
)
 
15,795

 
7,400

 
(1,150
)
 
2,419

 
515

 
7,278

 
(32,606
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted loss per share from continuing operations attributable to Dean Foods Company
$
(0.70
)
 
$
0.17

 
$
0.08

 
$
(0.01
)
 
$
0.02

 
$

 
$
0.08

 
$
(0.36
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2018
 
 
 
Asset write-downs
and (gain) loss on
sale of assets
 
Facility closing
and reorganization costs, net
 
Mark-to-market
on derivative
contracts
 
Cost productivity plan
 
Other
adjustments
 
Income
tax
 
 
 
GAAP
 
(a)
 
(b)
 
(c)
 
(e)
 
(g)
 
(h)
 
Adjusted*
Gross profit
$
432,784

 
$

 
$

 
$
(157
)
 
$

 
$

 
$

 
$
432,627

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling and distribution
336,721

 

 

 
990

 

 

 

 
337,711

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative
65,972

 

 

 

 
(5,579
)
 

 

 
60,393

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total operating costs and expenses
473,676

 
(6,167
)
 
(67,661
)
 
990

 
(5,579
)
 
2,289

 

 
397,548

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
(40,892
)
 
6,167

 
67,661

 
(1,147
)
 
5,579

 
(2,289
)
 

 
35,079

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations
(42,016
)
 
6,167

 
67,661

 
(1,147
)
 
5,579

 
(2,289
)
 
(19,087
)
 
14,868

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings (loss) per share from continuing operations attributable to Dean Foods Company
$
(0.46
)
 
$
0.07

 
$
0.74

 
$
(0.01
)
 
$
0.06

 
$
(0.03
)
 
$
(0.21
)
 
$
0.16

* See Notes to Reconciliation of Non-GAAP Financial Measures






DEAN FOODS COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*
(Unaudited)
(In thousands, except per share data)
 
Six Months Ended June 30, 2019
 
 
 
Asset write-downs
and loss on
sale of assets
 
Facility closing
and reorganization costs, net
 
Mark-to-market
on derivative
contracts
 
Cost productivity plan
 
Non-controlling interest in Good Karma
 
Other
adjustments
 
Income
tax
 
 
 
GAAP
 
(a)
 
(b)
 
(c)
 
(e)
 
(f)
 
(g)
 
(h)
 
Adjusted*
Gross profit
$
753,233

 
$

 
$

 
$
(1,329
)
 
$

 
$

 
$

 
$

 
$
751,904

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling and distribution
673,564

 

 

 
3,257

 

 

 

 

 
676,821

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative
144,631

 

 

 

 
(6,018
)
 

 

 

 
138,613

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total operating costs and expenses
849,444

 
(19,730
)
 
(11,732
)
 
3,257

 
(6,018
)
 

 

 

 
815,221

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating loss
(96,211
)
 
19,730

 
11,732

 
(4,587
)
 
6,018

 
838

 

 

 
(62,480
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
35,200

 

 

 

 

 
 
 
(3,755
)
 

 
31,445

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss from continuing operations
(126,690
)
 
19,730

 
11,732

 
(4,587
)
 
6,018

 
838

 
3,755

 
18,911

 
(70,293
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted loss per share from continuing operations attributable to Dean Foods Company
$
(1.38
)
 
$
0.22

 
$
0.12

 
$
(0.05
)
 
$
0.06

 
$
0.01

 
$
0.04

 
$
0.21

 
$
(0.77
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2018
 
 
 
 
 
Asset write-downs
and loss on
sale of assets
 
Facility closing
and reorganization costs, net
 
Mark-to-market
on derivative
contracts
 
Cost productivity plan
 
Other
adjustments
 
Income
tax
 
 
 
 
 
GAAP
 
(a)
 
(b)
 
(c)
 
(e)
 
(g)
 
(h)
 
Adjusted*
 
 
Gross profit
$
881,287

 
$

 
$

 
$
(602
)
 
$

 
$

 
$

 
$
880,685

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling and distribution
682,717

 

 

 
588

 

 

 

 
683,305

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative
141,494

 

 

 

 
(9,712
)
 
(188
)
 

 
131,594

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total operating costs and expenses
906,834

 
(10,102
)
 
(76,123
)
 
588

 
(9,712
)
 
2,101

 

 
813,586

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
(25,547
)
 
10,102

 
76,123

 
(1,190
)
 
9,712

 
(2,101
)
 

 
67,099

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations
(42,281
)
 
10,102

 
76,123

 
(1,190
)
 
9,712

 
(2,101
)
 
(22,622
)
 
27,743

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings (loss) per share from continuing operations attributable to Dean Foods Company
$
(0.46
)
 
$
0.11

 
$
0.83

 
$
(0.01
)
 
$
0.11

 
$
(0.03
)
 
$
(0.25
)
 
$
0.30

 
 
* See Notes to Earnings Release Tables





DEAN FOODS COMPANY
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*
(Unaudited)
(In thousands)
 
 
Three Months Ended June 30
 
Six Months Ended June 30
 
Trailing Twelve Months Ended 
 June 30,
 
 
2019
 
2018
 
2019
 
2018
 
2019
Reconciliation of Net Income (Loss) to Adjusted EBITDA
Net loss
 
$
(64,863
)
 
$
(40,094
)
 
$
(126,690
)
 
$
(40,359
)
 
$
(413,689
)
Interest expense
 
16,200

 
14,069

 
35,200

 
28,102

 
63,541

Income tax expense (benefit)
 
(4,477
)
 
(13,727
)
 
(6,433
)
 
(12,620
)
 
(36,096
)
Depreciation and amortization
 
37,466

 
39,391

 
74,540

 
78,832

 
149,159

Asset write-downs and loss on sale of assets (a)
 
11,860

 
2,232

 
11,860

 
2,232

 
214,042

Facility closing and reorganization costs, net (b)
 
7,400

 
67,661

 
11,732

 
76,123

 
10,601

Mark-to-market on derivative contracts (c)
 
(1,150
)
 
(1,147
)
 
(4,587
)
 
(1,190
)
 
508

Discontinued operations (d)
 

 
(1,922
)
 

 
(1,922
)
 
(2,950
)
Cost productivity plan (e)
 
2,419

 
5,579

 
6,018

 
9,712

 
14,935

Non-controlling interest in Good Karma (f)
 
515

 

 
838

 

 
1,464

Other adjustments (g)
 

 
(2,289
)
 

 
(2,101
)
 
17

 Adjusted EBITDA
 
$
5,370

 
$
69,753

 
$
2,478

 
$
136,809

 
1,532

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30, 2019
Reconciliation of net debt
 
 
 
 
 
 
 
 
 
 
Total long-term debt, including current portion
 
 
 
 
 
 
 
 
 
$
984,935

Unamortized debt issuance costs
 
 
 
 
 
 
 
 
 
4,025

Cash and cash equivalents
 
 
 
 
 
 
 
 
 
(20,947
)
Net debt
 
 
 
 
 
 
 
 
 
$
968,013

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30
 
 
 
 
 
 
 
 
2019
 
2018
Reconciliation of Free Cash Flow provided by (used in) operations
Net cash provided by (used in) operating activities
 
 
 
 
 
 
 
$
(29,206
)
 
$
120,760

Capital spending
 
 
 
 
 
 
 
(44,983
)
 
(37,292
)
  Free Cash Flow provided by (used in) operations
 
$
(74,189
)
 
$
83,468

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
March 31, 2019
 
June 30, 2019
Reconciliation of Quarterly Free Cash Flow provided by (used in) operations
Net cash provided by (used in) operating activities
 
 
 
 
 
 
 
(72,046
)
 
42,840

Capital spending
 
 
 
 
 
 
 
(26,518
)
 
(18,465
)
  Quarterly Free Cash Flow provided by (used in) operations
 
(98,564
)
 
24,375

* See Notes to Reconciliation of Non-GAAP Financial Measures






Notes to Reconciliation of Non-GAAP Financial Measures
For the three and six months ended June 30, 2019, and 2018, the adjusted results and certain other non-GAAP financial measures differ from the Company's results under GAAP due to the exclusion of expenses, gains or losses associated with certain transactions and other non-recurring items that we believe are not indicative of our ongoing operating results. For additional information on our non-GAAP financial measures, see the section entitled “Non-GAAP Financial Measures” in this release.
(a)
The adjustment reflects the elimination of the following:
i.
In conjunction with our decision to launch DairyPure® in the first quarter of 2015, we reclassified certain of our indefinite-lived trademarks to finite-lived, resulting in a triggering event for impairment testing purposes. The related adjustment reflects the elimination of amortization expense recorded on these finite-lived trademarks of $3.9 million for each of the three months ended June 30, 2019 and 2018 and $7.9 million for each of the six months ended June 30, 2019 and 2018.
ii.
Asset impairment charges on certain fixed assets of $11.9 million and $2.2 million for the three and six months ended June 30, 2019 and 2018. We evaluate our long-lived assets for impairment when circumstances indicate that the carrying value of an asset group may not be recoverable. Indicators of impairment could include, among other factors, significant changes in the business environment, the planned closure of a facility or a decline in operating cash flows of an asset group; and
iii.
The full goodwill impairment charge of $190.7 million recorded in the three months ended December 31, 2018.

(b)
The adjustment reflects the elimination of severance charges and non-cash asset impairments, net of (gains) losses on related asset sales, for approved facility closings and restructuring plans.

(c)
The adjustment reflects the elimination of the (gain) loss on the mark-to-market of our commodity derivative contracts. All of our commodity derivative contracts are marked to market in our statement of operations during each reporting period with a corresponding derivative asset or liability on our balance sheet.
(d)
The adjustment reflects the elimination of net gains from discontinued operations for the three months ended June 30, 2018 and the three months ended December 31, 2018.
(e)
The adjustment reflects the elimination of certain direct expenses incurred as a result of our enterprise-wide cost productivity plan. The charges were $2.4 million and $6.1 million for the three and six months ended June 30, 2019, respectively, and $5.6 million and $9.7 million for the three and six months ended June 30, 2018, respectively.
(f)
The adjustment reflects the elimination of the operating loss attributable to the non-controlling interest in Good Karma Foods, Inc. ("Good Karma").
(g)
The adjustment reflects the elimination of the following:
i.
The write off of unamortized deferred financing costs of $3.8 million in connection with the new credit agreement and amendment to our receivables securitization facility during the six months ended June 30, 2019.
ii.
Separation charges related to the previously disclosed departures of certain executive officers of $0.2 million in the six months ended June 30, 2018; and
iii.
A charge related to litigation settlements reached in the six months ended June 30, 2018.

(h)
The adjustment reflects the income tax impact of adjustments (a) through (g) as well as an adjustment to our income tax expense, reflective of an income tax rate of 26.5% for the three and six months ended June 30, 2019 and June 30, 2018, respectively. We believe this rate represents our long-term normalized tax rate as a U.S. domiciled business. Our effective tax rate on a GAAP basis was 6.5% and 24.6% for the three months ended June 30, 2019 and June 30, 2018, respectively.