Suzanne DuLong, 802-488-2600
This email address is being protected from spambots. You need JavaScript enabled to view it.
or
Katie Gilroy, 781-205-7345
This email address is being protected from spambots. You need JavaScript enabled to view it.
Green Mountain Coffee Roasters, Inc., (GMCR) (NASDAQ:GMCR - News), a leader in specialty coffee and coffee makers with its innovative Keurig® brewing technology, today announced its results for the 13 weeks and 52 weeks ended September 28, 2013.
Performance Highlights
“We had a strong end to an excellent year, driven by continued consumer passion for the Keurig brewing system,” said Brian P. Kelley, GMCR’s President and CEO. “Our 16% annual revenue growth and 22% revenue growth for the fourth quarter were driven by robust brewer sales and continued portion pack sales momentum.
We also continued to deliver solid operating results, growing non-GAAP earnings per share by 56% in the fourth quarter and 45% for the fiscal year. Importantly, for the year, free cash flow generation of $603 million was nearly eight times last year’s $77 million.”*
*Please note that the Company's fourth quarter and fiscal year 2012 included an additional week (53rd week) which added approximately $90.0 million in net sales; approximately $11.0 million (net of income taxes of $5.8 million) in net income; and, approximately $0.07 in diluted earnings per share in the fourth quarter and fiscal year 2012. The Company has provided both 52 and 53 week comparisons for its fiscal fourth quarter and fiscal year 2013 results but believes the 52-week data reflects a more meaningful comparison for the periods. Comparisons other than free cash flow exclude management’s estimates of the impact of the extra week of fiscal year 2012.
Fiscal Year 2013 |
||||||||||||||||||||
($ in millions except earnings per share) |
Fifty-two weeks Ended |
Fifty-three weeks Ended |
|
Fiscal 2012 |
||||||||||||||||
Sept 28, 2013 | Sept 29, 2012 | % Increase | Fifty-two weeks | % Increase | ||||||||||||||||
Net sales | $ | 4,358.1 | $ | 3,859.2 | 13 | % | $ | 3,769.2 | 16 | % | ||||||||||
Operating income: | ||||||||||||||||||||
GAAP | $ | 765.2 | $ | 568.9 | 35 | % | N/A | N/A | ||||||||||||
Non-GAAP | $ | 815.5 | $ | 621.6 | 31 | % | $ | 604.8 | 35 | % | ||||||||||
Net income: | ||||||||||||||||||||
GAAP | $ | 483.2 | $ | 362.6 | 33 | % | N/A | N/A | ||||||||||||
Non-GAAP | $ | 517.6 | $ | 381.6 | 36 | % | $ | 370.6 | 40 | % | ||||||||||
Diluted income per share: | ||||||||||||||||||||
GAAP | $ | 3.16 | $ | 2.28 | 39 | % | N/A | N/A | ||||||||||||
Non-GAAP | $ | 3.39 | $ | 2.40 | 41 | % | $ | 2.33 | 45 | % |
(1)Management’s estimates of fiscal year 2012’s 53rd week's financial results are not included in the calculation of the 52-week period, as adjusted.
Note: Complete GAAP to Non-GAAP reconciliation tables provided with this release.
Fourth Quarter 2013 |
||||||||||||||||||||
|
Thirteen weeks Ended | Fourteen weeks Ended | Q4 2012 | |||||||||||||||||
($ in millions except earnings per share) |
as adjusted(1) | |||||||||||||||||||
Sept 28, 2013 | Sept 29, 2012 | % Increase | Thirteen weeks | % Increase | ||||||||||||||||
Net sales | $ | 1,047.2 | $ | 946.7 | 11 | % | $ | 856.7 | 22 | % | ||||||||||
Operating income: | ||||||||||||||||||||
GAAP | $ | 177.3 | $ | 143.7 | 23 | % | N/A | N/A | ||||||||||||
Non-GAAP | $ | 190.6 | $ | 157.1 | 21 | % | $ | 140.3 | 36 | % | ||||||||||
Net income: | ||||||||||||||||||||
GAAP | $ | 127.0 | $ | 91.9 | 38 | % | N/A | N/A | ||||||||||||
Non-GAAP | $ | 136.0 | $ | 101.0 | 35 | % | $ | 90.0 | 51 | % | ||||||||||
Diluted income per share: | ||||||||||||||||||||
GAAP | $ | 0.83 | $ | 0.58 | 43 | % | N/A | N/A | ||||||||||||
Non-GAAP | $ | 0.89 | $ | 0.64 | 39 | % | $ | 0.57 | 56 | % |
(1)Management’s estimates of fiscal year 2012’s 53rd week's financial results are not included in the calculation of the 13-week period, as adjusted.
Note: Complete GAAP to Non-GAAP reconciliation tables provided with this release.
Fiscal Year 2013 Financial Review
Net Revenue by Product
|
||||||||||||||||||||||||||||||
Fifty-two weeks ended | Fifty-three weeks ended |
Fifty-two weeks, as |
||||||||||||||||||||||||||||
($ in millions) | Sept 28, 2013 | Sept 29, 2012 |
$ Increase |
% Increase |
Sept 29, 2012 |
$ Increase |
% Increase |
|||||||||||||||||||||||
Portion packs | $ | 3,187.3 | $ | 2,708.9 | $ | 478.4 | 18 | % | $ | 2,639.7 | $ | 547.6 | 21 | % | ||||||||||||||||
Brewers and accessories | 827.6 | 759.8 | 67.8 | 9 | % | 748.2 | 79.4 | 11 | % | |||||||||||||||||||||
Subtotal | 4,014.9 | 3,468.7 | 546.2 | 16 | % | 3,387.9 | 627.0 | 19 | % | |||||||||||||||||||||
Other products and royalties | 343.2 | 390.5 | (47.3 | ) | (12 | )% | 381.3 | (38.1 | ) | (10 | )% | |||||||||||||||||||
Total net sales | $ | 4,358.1 | $ | 3,859.2 | $ | 498.9 | 13 | % | $ | 3,769.2 | $ | 588.9 | 16 | % |
(1)Management's estimates of fiscal year 2012’s 53rd week's financial results are not included in the calculation of the 52-week period, as adjusted.
Portion Packs
Brewers and Accessories
Fifty-two wks | Fifty-three wks | FY 2012 | |||||||
Ended | Ended | as adjusted (1) to | |||||||
Sept 28, 2013 | Sept 29, 2012 | Fifty-two wks | |||||||
GMCR-sold Keurig® Brewers | 9.8 | 8.6 | 8.5 | ||||||
Licensed partner-sold Keurig® Brewers | 0.8 | 0.6 | 0.6 | ||||||
Total | 10.6 | 9.2 | 9.1 |
(1)Management’s estimates of fiscal year 2012’s 53rd week's financial results are not included in the calculation of the 52-week period, as adjusted.
Other Products and Royalties
Change from |
|||
Favorable green coffee costs | +290 bps | ||
Lower labor and overhead manufacturing costs | +100 bps | ||
Net price realization | -100 bps | ||
Lower warranty expense | +80 bps | ||
Lower sales returns primarily related to Keurig® Single Cup brewers | +60 bps |
Balance Sheet & Cash Flow Highlights
“Our strong fiscal year 2013 free cash flow of $603 million, which was 125% of GAAP net income, resulted from a healthy balance of net profit growth, lower inventory levels on the working capital side and lower capital investment,” said Frances G. Rathke, GMCR’s Chief Financial Officer.
($ in millions) | Sept 28, 2013 | Sept 29, 2012 | % Change | |||||||||
Cash and cash equivalents, including restricted cash | $ | 260.7 | $ | 71.2 | 266 | % | ||||||
Accounts receivables, net | $ | 468.0 | $ | 363.8 | 29 | % | ||||||
Inventories | $ | 676.1 | $ | 768.4 | (12 | )% | ||||||
Raw materials & supplies | $ | 182.9 | $ | 229.9 | (20 | )% | ||||||
Coffee | $ | 100.2 | $ | 148.9 | (33 | )% | ||||||
Packaging & other raw materials | $ | 82.7 | $ | 81.0 | 2 | % | ||||||
Finished goods | $ | 493.2 | $ | 538.5 | (8 | )% | ||||||
Brewers & accessories | $ | 323.2 | $ | 384.3 | (16 | )% | ||||||
Portion packs | $ | 149.3 | $ | 120.9 | 23 | % | ||||||
Other | $ | 20.7 | $ | 33.3 | (38 | )% | ||||||
Debt outstanding and capital lease and financing obligations | $ | 251.0 | $ | 531.5 | (53 | )% | ||||||
Cash provided by operating activities (1) | $ | 836.0 | $ | 477.8 | 75 | % | ||||||
Free cash flow (1)(2) | $ | 603.2 | $ | 76.7 | 686 | % |
(1) Represents 52 weeks for fiscal 2013 and 53 weeks for fiscal 2012.
(2) Free cash flow is calculated by subtracting capital expenditures for fixed assets from net cash provided by operating activities as reported in the unaudited statement of cash flows.
Share Repurchase and Dividend Declaration Summary
From the inception of its Board authorized share repurchase program in August of 2012 through today the Company has repurchased a total of 10.1 million shares at a total cost of $362 million and an average price of $35.82.
Separately today, the Company announced its Board of Directors has approved a new share repurchase authorization of up to $1 billion. The new share repurchase program will take effect upon completion of the Company’s current program, which has $138 million remaining of its previously authorized $500 million. The Company also announced the Board approved an indicated annual dividend of $1.00 per share, payable $0.25 per quarter and declared a quarterly cash dividend of $0.25 per share.
Fourth Quarter Fiscal Year 2013 Financial Review
Net Revenue By Product
|
||||||||||||||||||||||||||||||
Thirteen weeks ended | Fourteen weeks ended |
Thirteen weeks, as |
||||||||||||||||||||||||||||
($ in millions) | Sept 28, 2013 |
Sept 29, 2012 |
$ Increase |
% Increase |
Sept 29, 2012 |
$ Increase |
% Increase |
|||||||||||||||||||||||
Portion packs | $ | 777.9 | $ | 700.2 | $ | 77.7 | 11 | % | $ | 631.0 | $ | 146.9 | 23 | % | ||||||||||||||||
Brewers and accessories | 190.4 | 150.1 | 40.3 | 27 | % | 138.5 | 51.9 | 37 | % | |||||||||||||||||||||
Subtotal | 968.3 | 850.3 | 118.0 | 14 | % | 769.5 | 198.8 | 26 | % | |||||||||||||||||||||
Other products and royalties | 78.9 | 96.4 | (17.5 | ) | (18 | )% | 87.2 | (8.3 | ) | (10 | )% | |||||||||||||||||||
Total net sales | $ | 1,047.2 | $ | 946.7 | $ | 100.5 | 11 | % | $ | 856.7 | $ | 190.5 | 22 | % |
(1)Management's estimates of fiscal year 2012’s 53rd week's financial results are not included in the calculation of the 13-week period, as adjusted.
Portion Packs
Brewers and Accessories
Thirteen wks | Fourteen wks | Q4 2012 | ||||||||
Ended | Ended | as adjusted (1) to | ||||||||
Sept 28, 2013 | Sept 29, 2012 | Thirteen wks | ||||||||
GMCR-sold Keurig® Brewers | 2.5 | 1.8 | 1.7 | |||||||
Licensed partner-sold Keurig® Brewers | 0.2 | 0.2 | 0.2 | |||||||
Total | 2.6 | (2) | 2.0 | 1.8 | (2) |
(1)Management’s estimates of the fiscal year 2012’s 53rd week's financial results are not included in the calculation of the 13-week period, as adjusted.
(2) Does not sum due to rounding
Other Products and Royalties
Change from |
|||
Favorable green coffee costs | +380 bps | ||
Lower labor and overhead manufacturing costs | +210 bps | ||
Higher write-downs due to obsolescence expense of brewer inventories as part of product transition plans | -210 bps | ||
Net price realization | -140 bps | ||
Shift in sales mix between Keurig® Single Cup brewers and portion packs | -120 bps | ||
Lower warranty expense | +70 bps | ||
Lower sales returns primarily related to Keurig® Single Cup brewers | +40 bps | ||
Other Items | +10 bps |
Business Outlook and Other Forward-Looking Information
“Over the long term, the Company continues to expect double digit annual revenue growth and annual earnings growth in the mid-teens as we launch a new Keurig hot single-serve system and other anticipated disruptive product innovations,” said Kelley. “For fiscal year 2014, we expect net sales growth in the high single digits with some variability quarter-to-quarter as we anticipate rolling out new products to customers and managing the transition from prior generations of products.”
The Company updated its outlook for its fiscal year 2014 and expects:
The Company also provided its outlook for its first quarter of fiscal year 2014:
Use of Non-GAAP Financial Measures
In addition to reporting financial results in accordance with generally accepted accounting principles (GAAP), the Company provides non-GAAP operating results that exclude any gain from sale of the Filterfresh U.S.-based coffee services business; legal and accounting expenses related to the SEC inquiry and pending securities and stockholder derivative class action litigation; and non-cash acquisition-related items such as amortization of identifiable intangibles, each of which include adjustments to show the tax impact of excluding these items. These amounts are not in accordance with, or an alternative to, GAAP. The Company’s management believes that these measures provide investors with transparency by helping illustrate the underlying financial and business trends relating to the Company’s results of operations and financial condition and comparability between current and prior periods. Management uses the measures to establish and monitor budgets and operational goals and to evaluate the performance of the Company. Please see the “GAAP to Non-GAAP Reconciliation” table that accompanies this document for a full reconciliation the Company’s GAAP to non-GAAP results.
Conference Call and Webcast
Green Mountain Coffee Roasters, Inc. will be discussing these financial results with analysts and investors in a conference call and live webcast available via the Internet at 5:00 p.m. ET today, November 20, 2013. The call is accessible via live webcast from the events section of the Investor Relations portion of the Company’s website at http://investor.gmcr.com/events.cfm. The Company archives the latest conference call for a period of time. A replay of the conference call also will be available by telephone at (719) 457-0820, passcode 5918330 from 9:00 p.m. ET on November 20, 2013 through 9:00 p.m. ET on Monday, November 25, 2013.
About Green Mountain Coffee Roasters, Inc.
As a leader in specialty coffee and coffee makers, Green Mountain Coffee Roasters, Inc. (GMCR) (NASDAQ:GMCR - News), is recognized for its award-winning coffees, innovative Keurig® Single Cup brewing technology, and socially responsible business practices. GMCR supports local and global communities by investing in sustainably-grown coffee, and donating a portion of its pre-tax profits to social and environmental projects. For more information visit: www.gmcr.com. To purchase Keurig® and Green Mountain Coffee® products visit: www.Keurig.com or www.greenmountaincoffee.com.
GMCR routinely posts information that may be of importance to investors in the Investor Relations section of its website, www.GMCR.com, including news releases and its complete financial statements, as filed with the SEC. The Company encourages investors to consult this section of its website regularly for important information and news. Additionally, by subscribing to the Company’s automatic email news release delivery, individuals can receive news directly from GMCR as it is released.
Forward-Looking Statements
Certain information contained in this filing constitutes "forward-looking statements." Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “seeks” or words of similar meaning, or future or conditional verbs, such as “will,” “should,” “could,” “may,” “aims,” “intends,” or “projects.” However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. These statements may relate to: the expected impact of raw material costs and our pricing actions on our results of operations and gross margins, expected trends in net sales and earnings performance and other financial measures, the expected productivity and working capital improvements, the success of introducing and producing new product offerings, the impact of foreign exchange fluctuations, the adequacy of internally generated funds and existing sources of liquidity, such as the availability of bank financing, the expected results of operations of businesses acquired by us, our ability to issue debt or additional equity securities, our expectations regarding purchasing shares of our common stock under the existing authorizations, and projection of payment of dividends. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from our historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to, those risks and uncertainties described in our filings with the SEC.
Actual results could differ materially from those projected in the forward-looking statements. We expressly disclaim any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
GMCR-C
GREEN MOUNTAIN COFFEE ROASTERS, INC. | |||||||||
Unaudited Consolidated Balance Sheets | |||||||||
(Dollars in thousands, except per share data) | |||||||||
September 28,
2013 |
September 29,
2012 |
||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 260,092 | $ | 58,289 | |||||
Restricted cash and cash equivalents | 560 | 12,884 | |||||||
Receivables, less uncollectible accounts and return allowances of $33,640 and $34,517 at September 28, 2013 and September 29, 2012, respectively | 467,976 | 363,771 | |||||||
Inventories | 676,089 | 768,437 | |||||||
Income taxes receivable | 11,747 | 32,943 | |||||||
Other current assets | 46,891 | 35,019 | |||||||
Deferred income taxes, net | 58,137 | 51,613 | |||||||
Total current assets | 1,521,492 | 1,322,956 | |||||||
Fixed assets, net | 985,563 | 944,296 | |||||||
Intangibles, net | 435,216 | 498,352 | |||||||
Goodwill | 788,184 | 808,076 | |||||||
Deferred income taxes, net | 149 | — | |||||||
Other long-term assets | 30,944 | 42,109 | |||||||
Total assets | $ | 3,761,548 | $ | 3,615,789 | |||||
Liabilities and Stockholders' Equity | |||||||||
Current liabilities: | |||||||||
Current portion of long-term debt | 12,929 | 6,691 | |||||||
Current portion of capital lease and financing obligations | 1,760 | 3,057 | |||||||
Accounts payable | 312,170 | 279,577 | |||||||
Accrued expenses | 242,427 | 171,450 | |||||||
Income tax payable | — | 29,322 | |||||||
Deferred income taxes, net | 233 | 245 | |||||||
Other current liabilities | 27,544 | 29,645 | |||||||
Total current liabilities | 597,063 | 519,987 | |||||||
Long-term debt, less current portion | 160,221 | 466,984 | |||||||
Capital lease and financing obligations, less current portion | 76,061 | 54,794 | |||||||
Deferred income taxes, net | 252,867 | 270,348 | |||||||
Other long-term liabilities | 28,721 | 32,544 | |||||||
Commitments and contingencies | |||||||||
Redeemable noncontrolling interests | 11,045 | 9,904 | |||||||
Stockholders' equity: | |||||||||
Preferred stock, $0.10 par value: Authorized - 1,000,000 shares; No shares issued or outstanding | — | — | |||||||
Common stock, $0.10 par value: Authorized - 500,000,000 shares; Issued and outstanding - 150,265,809 and 152,680,855 shares at September 28, 2013 and September 29, 2012, respectively | 15,026 | 15,268 | |||||||
Additional paid-in capital | 1,387,322 | 1,464,560 | |||||||
Retained earnings | 1,252,407 | 771,200 | |||||||
Accumulated other comprehensive (loss) income | (19,185 | ) | 10,200 | ||||||
Total stockholders' equity | 2,635,570 | 2,261,228 | |||||||
Total liabilities and stockholders’ equity | $ | 3,761,548 | $ | 3,615,789 | |||||
GREEN MOUNTAIN COFFEE ROASTERS, INC. | ||||||||||||||||||||
Unaudited Consolidated Statements of Operations | ||||||||||||||||||||
(Dollars in thousands except per share data) | ||||||||||||||||||||
Thirteen |
Fourteen |
Fifty-two |
Fifty-three |
|||||||||||||||||
Sept 28, 2013 | Sept 29, 2012 | Sept 28, 2013 | Sept 29, 2012 | |||||||||||||||||
Net sales | $ | 1,047,177 | $ | 946,736 | $ | 4,358,100 | $ | 3,859,198 | ||||||||||||
Cost of sales | 669,718 | 630,290 | 2,738,714 | 2,589,799 | ||||||||||||||||
Gross profit | 377,459 | 316,446 | 1,619,386 | 1,269,399 | ||||||||||||||||
Selling and operating expenses | 127,062 | 111,048 | 560,430 | 481,493 | ||||||||||||||||
General and administrative expenses | 73,059 | 61,661 | 293,729 | 219,010 | ||||||||||||||||
Operating income | 177,338 | 143,737 | 765,227 | 568,896 | ||||||||||||||||
Other income, net | 308 | 230 | 960 | 1,819 | ||||||||||||||||
(Loss) gain on financial instruments, net | (3,481 | ) | (4,731 | ) | 5,513 | (4,945 | ) | |||||||||||||
Gain (loss) on foreign currency, net | 6,536 | 5,812 | (12,649 | ) | 7,043 | |||||||||||||||
Gain on sale of subsidiary | — | — | — | 26,311 | ||||||||||||||||
Interest expense | (4,696 | ) | (4,321 | ) | (18,177 | ) | (22,983 | ) | ||||||||||||
Income before income taxes | 176,005 | 140,727 | 740,874 | 576,141 | ||||||||||||||||
Income tax expense | (48,864 | ) | (48,692 | ) | (256,771 | ) | (212,641 | ) | ||||||||||||
Net income | $ | 127,141 | $ | 92,035 | $ | 484,103 | $ | 363,500 | ||||||||||||
Net income attributable to noncontrolling interests | 185 | 148 | 871 | 872 | ||||||||||||||||
Net income attributable to GMCR | $ | 126,956 | $ | 91,887 | $ | 483,232 | $ | 362,628 | ||||||||||||
Basic income per share: | ||||||||||||||||||||
Basic weighted average shares outstanding | 150,633,106 | 154,557,765 | 149,638,636 | 154,933,948 | ||||||||||||||||
Net income per common share - basic | $ | 0.84 | $ | 0.59 | $ | 3.23 | $ | 2.34 | ||||||||||||
Diluted income per share: | ||||||||||||||||||||
Diluted weighted average shares outstanding | 153,280,550 | 158,094,806 | 152,801,493 | 159,075,646 | ||||||||||||||||
Net income per common share - diluted | $ | 0.83 | $ | 0.58 | $ | 3.16 | $ | 2.28 | ||||||||||||
GREEN MOUNTAIN COFFEE ROASTERS, INC. | ||||||||||
Unaudited Consolidated Statements of Cash Flows | ||||||||||
(Dollars in thousands) | ||||||||||
Fifty-two | Fifty-three | |||||||||
weeks ended | weeks ended | |||||||||
September 28, 2013 | September 29, 2012 | |||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 484,103 | $ | 363,500 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization of fixed assets | 183,814 | 135,656 | ||||||||
Amortization of intangibles | 45,379 | 45,991 | ||||||||
Amortization deferred financing fees | 7,125 | 6,050 | ||||||||
Unrealized loss (gain) on foreign currency, net | 9,159 | (6,557 | ) | |||||||
(Gain) loss on disposal of fixed assets | (85 | ) | 2,517 | |||||||
Gain on sale of subsidiary, excluding transaction costs | — | (28,914 | ) | |||||||
Provision for doubtful accounts | 689 | 3,197 | ||||||||
Provision for sales returns | 79,747 | 107,436 | ||||||||
(Gain) loss on derivatives, net | (4,507 | ) | 6,310 | |||||||
Excess tax benefits from equity-based compensation plans | (54,699 | ) | (12,070 | ) | ||||||
Deferred income taxes | (17,701 | ) | 60,856 | |||||||
Deferred compensation and stock compensation | 26,315 | 18,079 | ||||||||
Other | 844 | (672 | ) | |||||||
Changes in assets and liabilities: | ||||||||||
Receivables | (187,221 | ) | (159,317 | ) | ||||||
Inventories | 87,677 | (92,862 | ) | |||||||
Income tax payable/receivable, net | 46,290 | 16,457 | ||||||||
Other current assets | (12,668 | ) | (6,900 | ) | ||||||
Other long-term assets, net | 3,915 | (469 | ) | |||||||
Accounts payable and accrued expenses | 133,532 | 17,125 | ||||||||
Other current liabilities | 3,100 | (2,718 | ) | |||||||
Other long-term liabilities | 1,161 | 5,090 | ||||||||
Net cash provided by operating activities | 835,969 | 477,785 | ||||||||
Cash flows from investing activities: | ||||||||||
Change in restricted cash | 3,005 | (2,875 | ) | |||||||
Proceeds from the sale of subsidiary, net of cash acquired | — | 137,733 | ||||||||
Capital expenditures for fixed assets | (232,780 | ) | (401,121 | ) | ||||||
Other investing activities | 4,208 | 618 | ||||||||
Net cash used in investing activities | (225,567 | ) | (265,645 | ) | ||||||
Cash flows from financing activities: | ||||||||||
Net change in revolving line of credit | (226,210 | ) | (108,727 | ) | ||||||
Proceeds from issuance of common stock under compensation plans | 29,777 | 12,092 | ||||||||
Repurchase of common stock | (188,278 | ) | (76,470 | ) | ||||||
Excess tax benefits from equity-based compensation plans | 54,699 | 12,070 | ||||||||
Payments on capital lease and financing obligations | (8,288 | ) | (7,558 | ) | ||||||
Repayment of long-term debt | (71,620 | ) | (7,814 | ) | ||||||
Other financing activities | (1,406 | ) | 3,283 | |||||||
Net cash used in financing activities | (411,326 | ) | (173,124 | ) | ||||||
Change in cash balances included in current assets held for sale | — | 5,160 | ||||||||
Effect of exchange rate changes on cash and cash equivalents | 2,727 | 1,124 | ||||||||
Net increase in cash and cash equivalents | 201,803 | 45,300 | ||||||||
Cash and cash equivalents at beginning of period | 58,289 | 12,989 | ||||||||
Cash and cash equivalents at end of period | $ | 260,092 | $ | 58,289 | ||||||
Supplemental disclosures of cash flow information: | ||||||||||
Cash paid for interest | $ | 9,129 | $ | 20,783 | ||||||
Cash paid for income taxes | $ | 223,580 | $ | 136,407 | ||||||
Fixed asset purchases included in accounts payable and not disbursed at the end of each year | $ | 30,451 | $ | 56,127 | ||||||
Noncash investing and financing activities: | ||||||||||
Fixed assets acquired under capital lease and financing obligations | $ | 27,791 | $ | 66,531 | ||||||
Settlement of acquisition-related liabilities through release of restricted cash | $ | 9,227 | $ | 18,788 | ||||||
GREEN MOUNTAIN COFFEE ROASTERS, INC. | ||||||||
GAAP to Non-GAAP Reconciliation | ||||||||
(Dollars in thousands, except per share data) | ||||||||
Thirteen weeks |
Fourteen weeks |
|||||||
September 28, 2013 | September 29, 2012 | |||||||
Operating income | $ | 177,338 | $ | 143,737 | ||||
Expenses related to SEC inquiry (1) | 2,111 | 1,858 | ||||||
Amortization of identifiable intangibles (2) | 11,145 | 11,495 | ||||||
Non-GAAP operating income | $ | 190,594 | $ | 157,090 | ||||
Thirteen weeks |
Fourteen weeks |
|||||||
September 28, 2013 | September 29, 2012 | |||||||
Net income attributable to GMCR | $ | 126,956 | $ | 91,887 | ||||
After tax: | ||||||||
Expenses related to SEC inquiry (1) | 1,435 | 1,184 | ||||||
Amortization of identifiable intangibles (2) | 7,605 | 7,897 | ||||||
Non-GAAP net income attributable to GMCR | $ | 135,996 | $ | 100,968 | ||||
Thirteen weeks |
Fourteen weeks |
|||||||
September 28, 2013 | September 29, 2012 | |||||||
Diluted income per share | $ | 0.83 | $ | 0.58 | ||||
After tax: | ||||||||
Expenses related to SEC inquiry (1) | 0.01 | 0.01 | ||||||
Amortization of identifiable intangibles (2) | 0.05 | 0.05 | ||||||
Non-GAAP net income per share | $ | 0.89 | $ | 0.64 |
(1) Represents legal and accounting expenses related to the SEC inquiry and pending securities and stockholder derivative class action litigation classified as general and administrative expense.
(2) Represents the amortization of intangibles related to the Company’s acquisitions classified as general and administrative expense.
GREEN MOUNTAIN COFFEE ROASTERS, INC. |
||||||||||
GAAP to Non-GAAP Reconciliation |
||||||||||
(Dollars in thousands, except per share data) |
||||||||||
Fifty-two weeks |
Fifty-three weeks |
|||||||||
September 28, 2013 | September 29, 2012 | |||||||||
Operating income | $ | 765,227 | $ | 568,896 | ||||||
Expenses related to SEC inquiry (1) | 4,910 | 6,669 | ||||||||
Amortization of identifiable intangibles (2) | 45,379 | 45,991 | ||||||||
Non-GAAP operating income | $ | 815,516 | $ | 621,556 | ||||||
Fifty-two weeks |
Fifty-three weeks |
|||||||||
September 28, 2013 | September 29, 2012 | |||||||||
Net income attributable to GMCR | $ | 483,232 | $ | 362,628 | ||||||
After tax: | ||||||||||
Expenses related to SEC inquiry (1) | 3,208 | 4,073 | ||||||||
Amortization of identifiable intangibles (2) | 31,128 | 31,555 | ||||||||
Gain on sale of subsidiary (3) | — | (16,685 | ) | |||||||
Non-GAAP net income attributable to GMCR | $ | 517,568 | $ | 381,571 | ||||||
Fifty-two weeks |
Fifty-three weeks |
|||||||||
September 28, 2013 | September 29, 2012 | |||||||||
Diluted income per share | $ | 3.16 | $ | 2.28 | ||||||
After tax: | ||||||||||
Expenses related to SEC inquiry (1) | 0.02 | 0.03 | ||||||||
Amortization of identifiable intangibles (2) | 0.20 | 0.20 | ||||||||
Gain on sale of subsidiary (3) | — | (0.10 | ) | |||||||
Non-GAAP net income per share | $ | 3.39 |
* |
|
$ | 2.40 | * |
* Does not sum due to rounding.
(1) Represents legal and accounting expenses related to the SEC inquiry and pending securities and stockholder derivative class action litigation classified as general and administrative expense.
(2) Represents the amortization of intangibles related to the Company’s acquisitions classified as general and administrative expense.
(3) Represents the gain on the sale of Filterfresh, net of income taxes of $9.6 million.