Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Pinnacle Foods Inc. Reports Q4 and Full Year 2014 Results

      Company Provides EPS Guidance for Fiscal 2015 Representing 7-10% Growth


      News provided by

      Pinnacle Foods Inc.

      Feb 24, 2015, 07:18 ET

      Share this article

      Share this article


      PARSIPPANY, N.J., Feb. 24, 2015 /PRNewswire/ -- Pinnacle Foods Inc. (NYSE: PF) today reported its financial results for the fourth quarter and full year ended December 28, 2014, delivering significant growth in diluted earnings per share for the year.  The Company also provided its outlook for fiscal 2015, including Adjusted diluted earnings per share in the range of $1.86 to $1.91, representing growth of 7-10%.

      Highlights of 2014 include:

      • Grew consolidated net sales 5.2% and North America Retail net sales 6.9%
      • Gained composite market share in 2014, growing or holding share in 9 of 13 categories
      • Expanded Adjusted gross margin by approximately 50 basis points through continued strong productivity and favorable product mix, despite higher-than-anticipated inflation
      • Delivered 13% growth in Adjusted EBIT and grew Adjusted EBITDA by 11% to $504 million
      • Grew Adjusted pro forma diluted EPS by 14.5% to $1.74, representing the top of the Company's guidance range
      • Acquired Garden Protein International Inc., the rapidly-growing manufacturer of the plant-based protein brand gardein, and the Centralia, Illinois manufacturing site of Gilster Mary Lee, the primary manufacturing operation for Duncan Hines
      • Drove net cash provided by operating activities to approximately $400 million, excluding the benefit of the termination fee totaling $153 million, net of expenses, associated with the terminated merger agreement with The Hillshire Brands Company
      • Reduced debt by approximately $200 million and achieved a year-end net leverage ratio of 4.23x
      • Successfully executed two secondary offerings, dramatically increasing public float and liquidity
      • Added two new independent directors to the Company's Board

      Commenting on the results, Pinnacle Foods Chief Executive Officer Bob Gamgort stated, "We are pleased with the strong results we delivered in our second year as a public company – achieving double-digit EPS growth, expanding gross margin and generating exceptional cash flow that enabled us to reduce leverage and return over $100 million in cash to our shareholders through dividends.   We navigated successfully through an eventful year in which we made two modest, but highly strategic, acquisitions and managed through the disruption of a terminated merger agreement, while continuing to build market share in a highly competitive industry.  The 2015 guidance that we are providing today reflects the confidence we have in the ability of our business model and team to continue to create shareholder value."

      Full-Year Fiscal 2014 Results

      Consolidated net sales for the year increased 5.2% to $2.59 billion, compared to $2.46 billion in fiscal 2013, reflecting a 6.2% benefit from acquisitions and a 0.3% increase from higher volume/mix, partially offset by lower net price realization of 1.1% and unfavorable foreign currency translation of 0.2%.

      Net sales for the Company's North America Retail business, which is comprised of the Birds Eye Frozen and Duncan Hines Grocery segments, advanced 6.9%, reflecting a 7.1% benefit from acquisitions and a 1.2% increase from higher volume/mix, partially offset by lower net price realization of 1.1% and unfavorable foreign currency translation of 0.3%.   Strong net sales growth was registered for the Birds Eye frozen vegetable and Voila! skillet meal businesses, Hungry-Man frozen entrees, Vlasic pickles and Armour canned meat, while Aunt Jemima frozen breakfast products and Duncan Hines baking products declined.

      Gross profit for the year increased 4.1% to $681.2 million, or 26.3% of net sales, compared to gross profit of $654.2 million, or 26.6% of net sales, in 2013.  Excluding items affecting comparability, gross profit advanced 7.1% to $711.3 million and, as a percentage of net sales, gross profit expanded by approximately 50 basis points to 27.5%.  This performance largely reflected strong productivity savings and favorable product mix, partially offset by the impacts of inflation and lower net price realization.

      EBIT advanced significantly to $512.3 million for the year, compared to $293.0 million in 2013, significantly driven by the Hillshire merger termination fee.  Excluding this fee and other items affecting comparability, EBIT increased 13% to $423.4 million, compared to $374.2 million in 2013, primarily reflecting the growth in net sales, gross margin expansion and the benefit of a vacation policy change amounting to $6.5 million in the fourth quarter of 2014 to more closely align with market practices.  Partially offsetting these factors was higher consumer marketing investment. 

      Adjusted EBITDA advanced 11.4% to $504.0 million in 2014, compared to $452.4 million in 2013.  Adjusted EBIT and Adjusted EBITDA are Non-GAAP measures defined below under "Non-GAAP Financial Measures" and reconciled to GAAP measures in the tables that accompany this release. 

      GAAP net earnings advanced significantly to $248.4 million in 2014, compared to $89.3 million in 2013, driven by the benefit of the merger termination fee.  On a pro forma basis excluding items affecting comparability, net earnings advanced approximately 15% to $203.4 million, or $1.74 per diluted share, compared to net earnings of $177.4 million, or $1.52 per diluted share, in the year-ago period.  This performance reflected the strong growth in EBIT and a lower effective tax rate, partially offset by higher interest expense associated with the Wish-Bone acquisition. 

      Net cash provided by operating activities increased significantly to $551 million in 2014, or approximately $400 million excluding the benefit of the merger termination fee, compared to $262 million in 2013, driven by the growth in net earnings and improvement in working capital.    

      Fourth Quarter Consolidated Results

      Net sales in the fourth quarter of 2014 decreased 0.6% to $705.3 million, compared to net sales of $709.3 million in the fourth quarter of 2013.  This performance reflected a 1.0% benefit from the Gardein acquisition and a 0.2% increase from higher net price realization, more than offset by lower volume/mix of 1.6%, driven by the expected decline at the Specialty Foods segment, and unfavorable foreign currency translation of 0.2%.

      North America Retail net sales increased 0.9% to $622.7 million in the fourth quarter of 2014, compared to net sales of $617.2 million in the year-ago period.  This performance reflected a 1.1% benefit from the Gardein acquisition and a 0.2% increase from higher net price realization, partially offset by lower volume/mix of 0.2% and unfavorable foreign currency translation of 0.2%. 

      Gross profit decreased 4.6% to $188.4 million, or 26.7% of net sales, in the fourth quarter of 2014, compared to gross profit of $197.6 million, or 27.9% of net sales, in the year-ago period.  Excluding items affecting comparability, gross profit advanced 1.6% to $207.5 million and, as a percentage of net sales, gross profit expanded by approximately 60 basis points to 29.4%.  This performance reflected the benefits of continued strong productivity, slightly higher net price realization and the impact of $2.7 million from the aforementioned vacation policy change, partially offset by higher-than-anticipated inflation associated with trucking and rail capacity constraints.

      EBIT declined to $93.6 million in the fourth quarter of 2014, compared to $116.5 million in the fourth quarter of 2013.  This decline was driven by items affecting comparability, including a fourth quarter non-cash compensation charge of approximately $24 million associated with the accelerated vesting of equity compensation triggered by the decline in Blackstone ownership following the secondary offering in November.  Excluding this charge and other items affecting comparability, EBIT increased 7.5% to $142.5 million in the fourth quarter of 2014, compared to $132.5 million in 2013, driven by the growth in Adjusted gross profit and lower selling, general and administrative expenses, driven by the impact of $3.8 million from the vacation policy change.  Adjusted EBITDA advanced 6.6% to $163.1 million in the fourth quarter of 2014, compared to $153.0 million in the fourth quarter of 2013. 

      Net interest expense for the quarter, excluding items affecting comparability, declined 8.0% to $22.4 million, compared to $24.3 million in the year-ago period, primarily driven by the previously-disclosed $200 million debt reduction in the third quarter and the related 25 basis point term loan interest rate step-down.  On the same basis, the effective tax rate for the quarter declined to 37.4%, compared to 39.0% in the year-ago period, due to changes in federal legislation and a reduction in state taxes.

      Net earnings in the fourth quarter declined to $36.1 million, compared to $55.7 million in the year-ago period.  Excluding items affecting comparability, net earnings for the fourth quarter increased approximately 14% to $75.2 million, or $0.64 per diluted share, compared to net earnings of $66.0 million, or $0.57 per diluted share, in the year-ago period. 

      Net cash provided by operating activities totaled $138 million in the fourth quarter of 2014, compared to net cash provided by operating activities of $121 million in the year-ago quarter.

      Fourth Quarter Segment Results

      Birds Eye Frozen

      Net sales for the Birds Eye Frozen segment increased 4.9% to $317.4 million in the fourth quarter of 2014, compared to $302.4 million in the prior-year period.  This performance reflected a 2.3% benefit from the Gardein acquisition, higher volume/mix of 2.0% and higher net price realization of 0.6%.  Growth in the Birds Eye frozen vegetable and Voila! skillet meal businesses, reflecting continued distribution expansion and strong growth of Voila! Family Size varieties, along with strength of Hungry-Man frozen entrees, driven by success of the new Hungry-Man Selects line, was partially offset by lower sales of Mrs. Paul's and Van de Kamp's frozen prepared seafood.

      EBIT for the Birds Eye Frozen segment declined approximately 20% to $54.3 million in the fourth quarter of 2014, compared to $68.2 million in fourth quarter of 2013.  Excluding items affecting comparability, EBIT increased 2.8% to $71.0 million, driven by the growth in net sales, productivity savings and the vacation policy change, partially offset by higher logistics costs and packaging investments. 

      Duncan Hines Grocery

      Net sales for the Duncan Hines Grocery segment declined 3.0% to $305.4 million in the fourth quarter of 2014, compared to $314.7 million in the year-ago period, due to lower volume/mix of 2.1%, reduced net price realization of 0.4% and unfavorable foreign currency translation of 0.5%.  Strong growth in Vlasic pickles, including the introduction of Vlasic Bold & Spicy, was more than offset by lower sales of Duncan Hines baking products, due to category softness, despite the brand growing market share for the quarter and the year.

      EBIT for the Duncan Hines Grocery segment advanced approximately 9% to $51.5 million in the fourth quarter of 2014, compared to $47.0 million in the year-ago period.  Excluding items affecting comparability, EBIT advanced 10% to $68.4 million, driven by productivity savings, lower marketing spending and the vacation policy change, partially offset by the decline in net sales and higher logistics costs.

      Specialty Foods

      Net sales for the Specialty Foods segment decreased 10.3% to $82.6 million in the fourth quarter of 2014, compared to $92.1 million in the fourth quarter of 2013, due to lower volume/mix of 10.9%, largely reflecting the timing of private label canned meat sales versus the prior year, partially offset by higher net price realization of 0.6%. 

      EBIT for the Specialty Foods segment decreased approximately 15% to $7.5 million in the fourth quarter of 2014, compared to $8.9 million in the fourth quarter of 2013.  Excluding items affecting comparability, EBIT advanced 1.6% to $9.1 million, largely driven by productivity savings and the vacation policy change, partially offset by the decline in net sales and higher logistics costs.

      Outlook for 2015  

      The Company expects Adjusted diluted EPS for 2015 to be in the range of $1.86 to $1.91, excluding items affecting comparability.  This outlook, which represents 7-10% growth, includes the following assumptions: 

      • Input cost inflation for the year is estimated at approximately 3.0% to 3.5%, with first quarter inflation estimated to be the highest of the year.
      • Productivity for the year is estimated in the range of 3.0% to 4.0% of cost of products sold, with savings again expected to be greater in the second half of the year versus the first half.
      • Interest expense for the year is estimated to approximate $90 million, largely reflecting the benefits of debt reduction in 2014 and the related interest rate step-down.
      • The effective tax rate for the year is estimated at 38.0%. 
      • The weighted average diluted share count for the year is estimated at approximately 117 million.

      Conference Call Information

      The Company will host an investor conference call on Tuesday, February 24, 2015 at 8:30AM (ET) to discuss the results of the quarter.  To access the call, investors and analysts can dial (866)-802-4355 in the U.S. and Canada or (703) 639-1323 from outside the U.S. and Canada and reference conference name:  Pinnacle Foods Q4 Earnings Call.  A replay of the call will be available, beginning February 24, 2015 at 1:00 PM (ET) until March 11, 2015, by dialing (888) 266-2081 in the U.S. and Canada or (703) 925-2533 from outside the U.S. and Canada and referencing Access Code 1642543.  Access to a live audio webcast and replay of the event will be available in the Investor Center of the Company's corporate website at www.pinnaclefoods.com.  

      About Pinnacle Foods Inc.

      In more than 85% of American households, consumers reach for Pinnacle Foods brands. Pinnacle Foods is ranked on Fortune Magazine's 2014 Top 1000 companies list. We are a leading producer, marketer and distributor of high-quality branded food products, which have been trusted household names for decades. Headquartered in Parsippany, NJ, our business employs an average of 4,400 employees. We are a leader in the shelf-stable and frozen foods segments and our brands hold the #1 or #2 market position in 10 of the 13 major categories in which they compete. Our Duncan Hines Grocery segment manages brands such as Duncan Hines® baking mixes and frostings, Vlasic® and Vlasic Farmer's Garden® shelf-stable pickles, Wish-Bone® and Western® salad dressings, Mrs. Butterworth's® and Log Cabin® table syrups, Armour® canned meats, Brooks® and Nalley® chili and chili ingredients, Duncan Hines® Comstock® and Wilderness® pie and pastry fruit fillings and Open Pit® barbecue sauces. Our Birds Eye Frozen segment manages brands such as Birds Eye®, gardein™, Birds Eye Steamfresh®, C&W®, McKenzie's®, and Freshlike® frozen vegetables, Birds Eye Voila!® complete bagged frozen meals, Van de Kamp's® and Mrs. Paul's® frozen prepared seafood, Hungry-Man® frozen dinners and entrées, Aunt Jemima® frozen breakfasts, Lender's® frozen and refrigerated bagels, and Celeste® frozen pizza. Our Specialty Foods segment manages Tim's Cascade Snacks®, Hawaiian® kettle style potato chips, Erin's® popcorn, Snyder of Berlin® and Husman's® snacks in addition to our food service and private label businesses. Further information is available at www.pinnaclefoods.com.

      Forward-Looking Statements 

      This release may contain statements that predict or forecast future events or results, depend on future events for their accuracy or otherwise contain "forward-looking information." The words "estimates," "expects," "contemplates," "anticipates," "projects," "plans," "intends," "believes," "forecasts," "may," "should," and variations of such words or similar expressions are intended to identify forward-looking statements. These statements are made based on management's current expectations and beliefs concerning future events and various assumptions and are not guarantees of future performance. Actual results may differ materially as a result of various factors, some of which are beyond our control, including but not limited to: general economic and business conditions, deterioration of the credit and capital markets, industry trends, our substantial leverage and changes in our leverage, interest rate changes, changes in our ownership structure, competition, the loss of any of our major customers or suppliers, changes in demand for our products, changes in distribution channels or competitive conditions in the markets where we operate, costs of integrating acquisitions, loss of our intellectual property rights, fluctuations in price and supply of raw materials, seasonality, our reliance on co-packers to meet our manufacturing needs, availability of qualified personnel, changes in the cost of compliance with laws and regulations, including environmental laws and regulations, and the other risks and uncertainties detailed in our Form 10-K filed with the Securities and Exchange Commission on February 24, 2015 and subsequent reports filed with the Securities and Exchange Commission. There may be other factors that may cause our actual results to differ materially from the forward-looking statements.  We assume no obligation to update the information contained in this announcement, except as required by applicable law.


      PINNACLE FOODS INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF OPERATIONS
      (thousands, except per share data)



      Three Months Ended


      Fiscal Year Ended


      December 28,
       2014


      December 29,
       2013


      December 28,
       2014


      December 29,
       2013

      Net sales

      $

      705,333



      $

      709,322



      $

      2,591,183



      $

      2,463,802


      Cost of products sold

      516,915



      511,745



      1,909,985



      1,809,553


      Gross profit

      188,418



      197,577



      681,198



      654,249














      Marketing and selling expenses

      43,552



      41,700



      177,372



      175,702


      Administrative expenses

      41,701



      26,601



      117,275



      119,790


      Research and development expenses

      2,803



      2,691



      11,281



      10,516


      Termination fee received, net of costs, associated
      with the Hillshire merger agreement

      6



      —



      (152,982)



      —


      Other expense (income), net

      6,716



      10,108



      15,981



      55,204



      94,778



      81,100



      168,927



      361,212


      Earnings before interest and taxes

      93,640



      116,477



      512,271



      293,037


      Interest expense

      22,404



      24,476



      96,174



      132,354


      Interest income

      28



      73



      121



      141


      Earnings before income taxes

      71,264



      92,074



      416,218



      160,824


      Provision for income taxes

      35,135



      36,367



      167,800



      71,475


      Net earnings

      $

      36,129



      $

      55,707



      $

      248,418



      $

      89,349














      Net earnings per share












      Basic

      $

      0.31



      $

      0.48



      $

      2.15



      $

      0.84


      Weighted average shares outstanding- basic

      115,780



      115,601



      115,698



      106,841


      Diluted

      $

      0.31



      $

      0.48



      $

      2.13



      $

      0.82


      Weighted average shares outstanding- diluted

      116,950



      116,540



      116,885



      108,619


      Dividends declared

      $

      0.24



      $

      0.21



      $

      0.89



      $

      0.57


      PINNACLE FOODS INC. AND SUBSIDIARIES
      CONSOLIDATED BALANCE SHEETS
      (thousands, except share and per share amounts)



      December 28,
       2014


      December 29,
       2013

      Current assets:






      Cash and cash equivalents

      $

      38,477



      $

      116,739


      Accounts receivable, net of allowances of $6,801 and $5,849, respectively

      190,754



      164,664


      Inventories

      356,467



      361,872


      Other current assets

      8,223



      7,892


      Deferred tax assets

      121,788



      141,142


      Total current assets

      715,709



      792,309


      Plant assets, net of accumulated depreciation of $349,639 and $297,103, respectively

      605,906



      523,270


      Tradenames

      2,001,874



      1,951,392


      Other assets, net

      157,896



      186,125


      Goodwill

      1,719,560



      1,628,095


      Total assets

      $

      5,200,945



      $

      5,081,191








      Current liabilities:






      Short-term borrowings

      $

      2,396



      $

      2,437


      Current portion of long-term obligations

      11,916



      24,580


      Accounts payable

      198,579



      142,353


      Accrued trade marketing expense

      36,210



      37,060


      Accrued liabilities

      106,488



      99,755


      Dividends payable

      27,847



      25,119


      Total current liabilities

      383,436



      331,304


      Long-term debt (includes $47,315 and $63,976 owed to related parties, respectively)

      2,285,984



      2,476,167


      Pension and other postretirement benefits

      61,830



      49,847


      Other long-term liabilities

      34,305



      24,560


      Deferred tax liabilities

      721,401



      601,272


      Total liabilities

      3,486,956



      3,483,150


      Commitments and contingencies






      Shareholders' equity:






      Pinnacle preferred stock: $.01 per share, 50,000,000 shares authorized, none issued

      —



      —


      Pinnacle common stock: par value $.01 per share, 500,000,000 shares authorized;
      issued 117,293,745 and 117,231,853, respectively

      1,173



      1,172


      Additional paid-in-capital

      1,363,129



      1,328,847


      Retained earnings

      419,531



      275,519


      Accumulated other comprehensive loss

      (37,734)



      (7,497)


      Capital stock in treasury, at cost, 1,000,000 common shares

      (32,110)



      —


      Total shareholders' equity

      1,713,989



      1,598,041


      Total liabilities and shareholders' equity

      $

      5,200,945



      $

      5,081,191



      PINNACLE FOODS INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF CASH FLOWS
      (thousands)



      Fiscal Year Ended


      December 28,
       2014


      December 29,
       2013

      Cash flows from operating activities






      Net earnings

      $

      248,418



      $

      89,349


      Non-cash charges (credits) to net earnings






      Depreciation and amortization

      80,627



      78,225


      Amortization of discount on term loan

      2,461



      1,354


      Amortization of debt acquisition costs

      4,046



      4,395


      Call premium on note redemptions

      —



      34,180


      Refinancing costs and write off of debt issuance costs

      1,879



      19,668


      Change in value of financial instruments

      12,537



      (535)


      Equity-based compensation charge

      35,951



      7,933


      Pension expense, net of contributions

      (9,300)



      (9,131)


      Gain on sale of assets held for sale

      (1,541)



      (3,627)


      Other long-term liabilities

      1,962



      (1,872)


      Unrealized foreign exchange losses

      2,620



      —


      Deferred income taxes

      159,537



      67,852


      Changes in working capital






      Accounts receivable

      (21,630)



      (21,347)


      Inventories

      21,557



      16,129


      Accrued trade marketing expense

      (516)



      (7,290)


      Accounts payable

      24,910



      4,112


      Accrued liabilities

      (11,525)



      (17,052)


      Other current assets

      (1,283)



      (101)


      Net cash provided by operating activities

      550,710



      262,242


      Cash flows from investing activities






      Payments for business acquisitions

      (169,373)



      (575,164)


      Capital expenditures

      (102,967)



      (84,055)


      Proceeds from sale of plant assets

      2,328



      6,853


      Net cash used in investing activities

      (270,012)



      (652,366)


      Cash flows from financing activities






      Net proceeds from issuance of common stock

      489



      624,953


      Repurchases of equity

      —



      (191)


      Dividends paid

      (101,606)



      (41,664)


      Proceeds from bank term loans

      —



      2,142,394


      Proceeds from notes offerings

      —



      350,000


      Repayments of long-term obligations

      (219,967)



      (1,736,146)


      Repurchase of notes

      —



      (899,180)


      Proceeds from short-term borrowings

      4,757



      5,078


      Repayments of short-term borrowings

      (4,799)



      (4,779)


      Borrowings under revolving credit facility

      65,000



      —


      Repayments of revolving credit facility

      (65,000)



      —


      Repayment of capital lease obligations

      (2,373)



      (2,943)


      Purchase of stock for treasury

      (32,110)



      —


      Excess tax benefits on stock-based compensation

      905



      —


      Taxes paid related to net share settlement of equity awards

      (3,061)



      —


      Debt acquisition costs

      (258)



      (23,142)


      Net cash (used in) provided by financing activities

      (358,023)



      414,380


      Effect of exchange rate changes on cash

      (937)



      202


      Net change in cash and cash equivalents

      (78,262)



      24,458


      Cash and cash equivalents - beginning of period

      116,739



      92,281


      Cash and cash equivalents - end of period

      $

      38,477



      $

      116,739








      Supplemental disclosures of cash flow information:






      Interest paid

      $

      88,783



      $

      120,310


      Interest received

      121



      141


      Income taxes paid

      7,802



      3,425


      Non-cash investing and financing activities:






      New capital leases

      1,288



      2,030


      Note payable issued in connection with acquisitions

      14,850



      —


      Dividends payable

      27,847



      25,119


      Accrued additions to Plant assets at December 28, 2014 were $25,763. As of December 29, 2013 they were not significant.

      Non-GAAP Financial Measures

      Pinnacle Foods Inc. uses the following non-GAAP financial measures as defined by the Securities and Exchange Commission in our financial communications. These non-GAAP financial measures should be considered in addition to the GAAP reported measures, should not be considered replacements for the GAAP measures and may not be comparable to similarly named measures used by other companies.

      • North America Retail Net Sales
      • Adjusted Gross Profit
      • Adjusted EBITDA
      • Adjusted Earnings before Interest and Taxes (Adjusted EBIT)
      • Adjusted interest expense, net
      • Adjusted net earnings
      • Adjusted earnings per share

      North America Retail Net Sales

      North America Retail Net Sales is the sum of the net sales of the Birds Eye Frozen segment and the net sales of the Duncan Hines Grocery segment. We refer to this to measure net sales performance of our retail focused branded business in contrast to our Specialty Foods segment where over the last several years we have de-emphasized certain low margin foodservice and private label businesses.

      Items Impacting Gross Profit and Earnings

      Adjusted Gross Profit

      Adjusted gross profit is defined as gross profit before accelerated depreciation related to restructuring activities, certain non-cash items, acquisition, merger and other restructuring charges and other adjustments. We believe that the presentation of Adjusted Gross Profit is useful to investors because it is consistent with our definition of Adjusted EBITDA (defined below), a measure frequently used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies in industries similar to ours. In addition, we also use targets based on Adjusted Gross Profit as one of the components used to evaluate our management's performance.

      Adjusted EBITDA

      The Company's metric of Adjusted EBITDA, which is used in creating targets for the bonus and equity portions of our compensation plans, is substantially equivalent to Covenant Compliance EBITDA under our debt agreements.

      Pinnacle believes that the presentation of Adjusted EBITDA provides investors with useful information, as it is an important component in measuring covenant compliance in accordance with the financial covenants and determining our ability to engage in certain transactions in compliance with our debt facilities and it is a metric used internally by our Board of Directors and senior management.

      You should not consider Adjusted EBITDA as an alternative to operating or net earnings (loss), determined in accordance with GAAP, as an indicator of Pinnacle's operating performance, or as an alternative to cash flows from operating activities, determined in accordance with GAAP, as an indicator of cash flows, or as a measure of liquidity.

      Adjusted EBITDA is defined as earnings before interest expense, taxes, depreciation and amortization ("EBITDA"), further adjusted to exclude certain non-cash items, non-recurring items and certain other adjustment items permitted in calculating Covenant Compliance EBITDA under the Senior Secured Credit Facility and the indentures governing the Senior Notes. Adjusted EBITDA does not include adjustments for equity based compensation and certain other adjustments related to acquisitions, both of which are permitted in calculating Covenant Compliance EBITDA.

      EBITDA and Adjusted EBITDA do not represent net earnings or (loss) or cash flow from operations as those terms are defined by Generally Accepted Accounting Principles ("GAAP") and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. In particular, the definitions of Adjusted EBITDA in the Senior Secured Credit Facility and the indentures allow us to add back certain non-cash, extraordinary, unusual or non-recurring charges that are deducted in calculating net earnings or loss. However, these are expenses that may recur, vary greatly and are difficult to predict. While EBITDA and Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements, they are not necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation.

      Our ability to comply with the financial covenants and engage in certain transactions in compliance with our debt agreements in future periods will depend on events beyond our control, and we cannot assure you that we will meet those ratios. A breach of any of these covenants in the future could result in a default under, or an inability to undertake  certain activities in compliance with, the Senior Secured Credit Facility and the indentures governing the Senior Notes, at which time the lenders could elect to declare all amounts outstanding under the Senior Secured Credit Facility to be immediately due and payable. Any such acceleration would also result in a default under the indentures governing the Senior Notes.

      Adjusted Earnings Before Interest and Taxes (Adjusted EBIT)

      Adjusted Earnings before Interest and Taxes is provided because Pinnacle believes it is useful information in understanding our EBIT results by improving the comparability of year-to-year results.

      Adjusted Interest Expense, Net

      Adjusted interest expense, net is provided to assist the reader by eliminating mark-to-market adjustments and the charges which result from refinancing activities.

      Adjusted Net Earnings

      Adjusted Earnings Per Share

      Adjusted net earnings and the related adjusted earnings per share are provided to present the reader with the after-tax impact of Adjusted EBIT and Adjusted interest expense, net in order to improve the comparability and understanding of the related GAAP measures.

      Pinnacle Foods Inc.

      Reconciliation from Reported to Adjusted (Note 1) Statement of Operations Amounts (unaudited)

      For the three months ended December 28, 2014

      (thousands, except per share amounts)



      Reported


      Acquisition,









      Three Months Ended


      Merger and


      Other


      Adjusted



      December 28,


      Other Restructuring


      Non-Cash


      December 28,



      2014



      Charges (2)


      Items (3)


      2014


      Net sales


      $

      705,333



      $

      —



      $

      —



      $

      705,333


      Gross profit


      $

      188,418



      $

      5,835



      $

      13,260



      $

      207,513


      % of net sales


      26.7

      %








      29.4

      %














      Marketing and selling expenses


      $

      43,552



      $

      (2,324)



      $

      (3,516)



      $

      37,712


      Administrative expenses


      41,701



      (1,785)



      (18,148)



      21,768


      Research and development expenses


      2,803



      14



      (180)



      2,637


      Termination fee received, net of costs, associated
      with the Hillshire merger agreement


      6



      (6)






      —


      Other expense (income), net


      6,716



      (3,122)



      (655)



      2,939




      $

      94,778



      $

      (7,223)



      $

      (22,499)



      $

      65,056















      Earnings before interest and taxes


      $

      93,640



      $

      13,058



      $

      35,759



      $

      142,457















      Interest expense, net


      $

      22,376



      $

      —



      $

      —



      $

      22,376


      Provision for income taxes


      $

      35,135



      $

      4,555



      $

      5,208



      $

      44,898


      % effective tax rate


      49.3

      %








      37.4

      %














      Net earnings


      $

      36,129



      $

      8,503



      $

      30,551



      $

      75,183















      Diluted net earnings per share


      $

      0.31









      $

      0.64


      Diluted weighted average outstanding shares


      116,950









      116,950















      Adjusted EBITDA (Non GAAP - See separate discussion and tables)



      EBIT


      $

      93,640



      $

      13,058



      $

      35,759



      $

      142,457


      Depreciation


      17,282









      17,282


      Amortization


      3,369









      3,369


      EBITDA


      $

      114,291



      $

      13,058



      $

      35,759



      $

      163,108















      (1) Excludes Wish-Bone and Gardein pre-acquisition earnings and anticipated synergies which are included in calculating Covenant compliance.

      (2) Represents plant integration and restructuring charges ($4.9MM), expenses related to the Gardein acquisition ($3.1MM), employee severance expense ($2.5MM), employee retention incentives related to the Hillshire merger agreement termination ($1.9MM) and expenses primarily related to the secondary offering of common stock ($0.6MM).

      (3) Represents employee stock compensation expense related to previous awards that vested as a result of the fourth quarter liquidity event ($23.7MM) and employee equity-based retention incentives related to the termination of the Hillshire merger agreement ($1.8MM), unrealized mark-to-market losses ($9.0MM) resulting from hedging activities, expense related to the write-up to fair market value of inventories acquired in the Gardein acquisition ($0.6MM), and other expenses ($0.7MM).

      Pinnacle Foods Inc.

      Reconciliation from Reported to Adjusted (Note 1) and Proforma Statement of Operations Amounts (unaudited)

      For the three months ended December 29, 2013

      (thousands, except per share amounts)



      Reported


      Acquisition,















      Three Months Ended


      Merger and


      Other


      Adjusted


      Public


      Proforma



      December 29,


      Other Restructuring


      Non-Cash


      December 29,


      Company


      December 29,



      2013



      Charges (2)


      Items (3)


      2013



      Costs


      2013


      Net sales


      $

      709,322



      $

      —



      $

      —



      $

      709,322



      $

      —



      $

      709,322


      Gross profit


      $

      197,577



      $

      751



      $

      5,899



      $

      204,227



      $

      —



      $

      204,227


      % of net sales


      27.9

      %








      28.8

      %





      28.8

      %




















      Marketing and selling expenses


      $

      41,700



      $

      (773)



      $

      —



      $

      40,927



      $

      —



      $

      40,927


      Administrative expenses


      26,601



      (2,330)



      —



      24,271



      (200)



      24,071


      Research and development expenses


      2,691



      —



      —



      2,691



      —



      2,691


      Other expense (income), net


      10,108



      (6,067)



      —



      4,041



      —



      4,041




      $

      81,100



      $

      (9,170)



      $

      —



      $

      71,930



      $

      (200)



      $

      71,730





















      Earnings before interest and taxes


      $

      116,477



      $

      9,921



      $

      5,899



      $

      132,297



      $

      200



      $

      132,497





















      Interest expense, net


      $

      24,403



      $

      —



      $

      (73)



      $

      24,330



      —



      $

      24,330


      Provision for income taxes


      $

      36,367



      $

      3,359



      $

      2,378



      $

      42,104



      $

      78



      42,182


      % effective tax rate


      39.5

      %








      39.0

      %





      39.0

      %




















      Net earnings


      $

      55,707



      $

      6,562



      $

      3,594



      $

      65,863



      $

      122



      $

      65,985





















      Diluted net earnings per share


      $

      0.48









      $

      0.57






      $

      0.57


      Diluted weighted average outstanding
      shares


      116,540









      116,540






      116,540





















      Adjusted EBITDA (Non GAAP - See separate discussion and
      tables)













      EBIT


      $

      116,477



      $

      9,921



      $

      5,899



      $

      132,297



      $

      200



      $

      132,497


      Depreciation


      16,284









      16,284






      16,284


      Amortization


      4,259









      4,259






      4,259


      EBITDA


      $

      137,020



      $

      9,921



      $

      5,899



      $

      152,840



      $

      200



      $

      153,040





















      (1) Excludes Wish-Bone pre-acquisition earnings and anticipated synergies which are included in calculating Covenant compliance.

      (2) Represents Wish-Bone acquisition related charges of ($7.2MM), employee severance ($1.0MM), restructuring charges ($0.7MM) and other expenses ($1.0MM).

      (3) Represents expenses related to the write-up to fair value of inventories acquired in the Wish-Bone acquisition ($6.3MM), along with unrealized mark-to-market gains +$0.4MM resulting from hedging activities.

      Pinnacle Foods Inc.

      Reconciliation from Reported to Adjusted (Note 1) Statement of Operations Amounts (unaudited)

      For the fiscal year ended December 28, 2014

      (thousands, except per share amounts)



      Reported


      Acquisition,












      Fiscal Year Ended


      Merger and


      Other





      Adjusted



      December 28,


      Other Restructuring


      Non-Cash


      Other


      December 28,



      2014



      Charges (2)


      Items (3)


      Adjustments


      2014


      Net sales


      $

      2,591,183



      $

      —



      $

      —



      $

      —



      $

      2,591,183


      Gross profit


      $

      681,198



      $

      12,247



      $

      17,856



      $

      —



      $

      711,301


      % of net sales


      26.3

      %











      27.5

      %

















      Marketing and selling expenses


      $

      177,372



      $

      (3,113)



      $

      (3,703)



      $

      —



      $

      170,556


      Administrative expenses


      117,275



      (4,388)



      (18,540)



      (169)



      94,178


      Research and development expenses


      11,281



      (63)



      (268)



      —



      10,950


      Termination fee received, net of costs, associated
      with the Hillshire merger agreement


      (152,982)



      152,982









      —


      Other expense (income), net


      15,981



      (3,121)



      (655)



      —



      12,205




      $

      168,927



      $

      142,297



      $

      (23,166)



      $

      (169)



      $

      287,889


















      Earnings before interest and taxes


      $

      512,271



      $

      (130,050)



      $

      41,022



      $

      169



      $

      423,412


















      Interest expense, net


      $

      96,053



      $

      —



      $

      18



      $

      —



      $

      96,071


      Provision for income taxes


      $

      167,800



      $

      (51,205)



      $

      7,243



      $

      66



      $

      123,904


      % effective tax rate


      40.3

      %











      37.9

      %

















      Net earnings


      $

      248,418



      $

      (78,845)



      $

      33,761



      $

      103



      $

      203,437


















      Diluted net earnings per share


      $

      2.13












      $

      1.74


      Diluted weighted average outstanding shares

      116,885












      116,885


















      Adjusted EBITDA (Non GAAP - See separate discussion and tables)











      EBIT


      $

      512,271



      $

      (130,050)



      $

      41,022



      $

      169



      $

      423,412


      Depreciation


      66,710












      66,710


      Amortization


      13,917












      13,917


      EBITDA


      $

      592,898



      $

      (130,050)



      $

      41,022



      $

      169



      $

      504,039


















      (1) Excludes Wish-Bone and Gardein pre-acquisition earnings and anticipated synergies which are included in calculating Covenant compliance.

      (2) Represents receipt of Hillshire merger agreement termination fee, net of external advisory expense and employee retention incentives +$149.0MM, plant integration and restructuring charges ($11.0MM), employee severance expense ($3.5MM), expenses related to the Gardein acquisition ($3.1MM), and expenses primarily related to the  secondary offerings of common stock ($1.4MM).

      (3) Represents employee stock compensation expense related to previous awards that vested as a result of the fourth quarter liquidity event ($23.7MM) and employee equity-based retention incentives related to the termination of the Hillshire merger agreement ($3.5MM), unrealized mark-to-market losses ($12.5MM) resulting from hedging activities, expense related to the write-up to fair value of inventories acquired in the Gardein acquisition ($0.6MM), and other expenses ($0.7MM).

      Pinnacle Foods Inc.

      Reconciliation from Reported to Adjusted (Note 1) and Proforma (Note 2) Statement of Operations Amounts (unaudited)

      For the fiscal year ended December 29, 2013

      (thousands, except per share amounts)



      Reported


      Acquisition,











      IPO and






      Fiscal Year Ended


      Merger and


      Other





      Adjusted


      Refinancing


      Proforma



      December 29,


      Other Restructuring


      Non-Cash


      Other


      December 29,


      Interest


      December 29,



      2013



      Charges (3)


      Items (4)


      Adjustments (5)


      2013



      Adjustments (2)


      2013


      Net sales


      $

      2,463,802



      $

      —



      $

      —



      $

      —



      $

      2,463,802



      $

      —



      $

      2,463,802


      Gross profit


      $

      654,249



      $

      4,504



      $

      5,620



      $

      —



      $

      664,373



      $

      —



      $

      664,373


      % of net sales


      26.6

      %











      27.0

      %





      27.0

      %























      Marketing and selling expenses


      $

      175,702



      $

      (6,094)



      $

      —



      $

      —



      $

      169,608



      $

      —



      $

      169,608


      Administrative expenses


      119,790



      (5,343)



      —



      (19,181)



      95,266



      —



      95,266


      Research and development expenses


      10,516



      (129)



      —



      —



      10,387



      —



      10,387


      Other expense (income), net


      55,204



      (6,067)



      —



      (34,180)



      14,957



      —



      14,957




      $

      361,212



      $

      (17,633)



      $

      —



      $

      (53,361)



      $

      290,218



      $

      —



      $

      290,218
























      Earnings before interest and taxes


      $

      293,037



      $

      22,137



      $

      5,620



      $

      53,361



      $

      374,155



      —



      $

      374,155
























      Interest expense, net


      $

      132,213



      $

      —



      $

      (330)



      $

      (22,467)



      $

      109,416



      $

      (25,763)



      $

      83,653


      Provision for income taxes


      $

      71,475



      $

      7,948



      $

      3,132



      $

      20,513



      $

      103,068



      $

      10,048



      113,116


      % effective tax rate


      44.4

      %











      38.9

      %





      38.9

      %























      Net earnings


      $

      89,349



      $

      14,189



      $

      2,818



      $

      55,315



      $

      161,671



      $

      15,715



      $

      177,386
























      Diluted net earnings per share


      $

      0.82












      $

      1.49



      —



      $

      1.52


      Diluted weighted average outstanding
      shares

      108,619












      108,619



      7,940



      116,559
























      Adjusted EBITDA (Non GAAP - See separate discussion and
      tables)
















      EBIT


      $

      293,037



      $

      22,137



      $

      5,620



      $

      53,361



      $

      374,155



      $

      —



      $

      374,155


      Depreciation


      62,350












      62,350






      62,350


      Amortization


      15,875












      15,875






      15,875


      EBITDA


      $

      371,262



      $

      22,137



      $

      5,620



      $

      53,361



      $

      452,380



      —



      $

      452,380
























      (1) Excludes Wish-Bone pre-acquisition earnings and anticipated synergies which are included in calculating Covenant compliance.

      (2) Reflects Adjusted Statement of Operations amounts, assuming IPO and 2013 Refinancing occurred on the first day of Fiscal 2013.

      (3) Represents restructuring charges related to plant closures ($7.3MM), principally our Millsboro, Delaware facility, Wish-Bone acquisition related charges of ($7.2MM) employee severance ($4.7MM), consulting and business optimization expenses related to the expansion of headquarter direct sales coverage for retail ($3.7MM), along with IPO related and other expenses ($2.1MM), partially offset by a +$2.9MM gain on sale of the Tacoma, Washington facility.

      (4) Represents expenses related to the write-up to fair value of inventories acquired in the Wish-Bone acquisition ($6.3MM), along with unrealized mark-to-market gains resulting from hedging activities +$0.7MM.

      (5) Represents premiums paid on the redemption of Senior Notes ($34.2MM) and management/advisory fees and expenses paid to an affiliate of Blackstone ($19.2MM) which includes the termination of the Blackstone management fee agreement as a result of the IPO.

      Pinnacle Foods Inc.

      Reconciliation from Reported to Adjusted Segment Amounts (unaudited)

      For the three months and fiscal years ended December 28, 2014 and December 29, 2013

      (thousands)



      Three Months Ended


      Fiscal Year Ended



      December 28, 2014


      December 29, 2013


      December 28, 2014


      December 29, 2013

      Net sales - Reported













      Birds Eye Frozen


      $

      317,361



      $

      302,433



      $

      1,115,232



      $

      1,096,897


      Duncan Hines Grocery


      305,342



      314,747



      1,131,380



      1,004,990


      North America Retail


      622,703



      617,180



      2,246,612



      2,101,887


      Specialty Foods


      82,630



      92,142



      344,571



      361,915


      Total


      $

      705,333



      $

      709,322



      $

      2,591,183



      $

      2,463,802




























      Earnings before interest & taxes - Reported












      Birds Eye Frozen


      $

      54,268



      $

      68,172



      $

      182,376



      $

      198,634


      Duncan Hines Grocery


      51,450



      47,029



      184,087



      144,428


      Specialty Foods


      7,532



      8,872



      30,890



      29,959


      Unallocated corporate expenses

      (19,610)



      (7,596)



      114,918



      (79,984)


      Total


      $

      93,640



      $

      116,477



      $

      512,271



      $

      293,037




























      Adjustments (Non-GAAP - See separate table)













      Birds Eye Frozen


      $

      16,716



      $

      892



      $

      20,760



      $

      6,058


      Duncan Hines Grocery


      16,966



      15,205



      27,203



      20,476


      Specialty Foods


      1,565



      78



      2,426



      390


      Unallocated corporate expenses

      13,570



      (356)



      (139,248)



      54,194


      Total


      $

      48,817



      $

      15,819



      $

      (88,859)



      $

      81,118




























      Earnings before interest & taxes - Adjusted (Non-GAAP
      - See separate discussion and tables)













      Birds Eye Frozen


      $

      70,984



      $

      69,064



      $

      203,136



      $

      204,692


      Duncan Hines Grocery


      68,416



      62,234



      211,290



      164,904


      Specialty Foods


      9,097



      8,950



      33,316



      30,349


      Unallocated corporate expenses


      (6,040)



      (7,952)



      (24,330)



      (25,790)


      Total


      $

      142,457



      $

      132,296



      $

      423,412



      $

      374,155















      Pinnacle Foods Inc.

      Reconciliation from Reported to Adjusted Segment Amounts

      Supplemental Schedule of Adjustments Detail

      For the three months and fiscal years ended December 28, 2014 and December 29, 2013

      (millions)



      Adjustments to Earnings Before Interest and Taxes



      Three Months Ended


      Fiscal Year Ended



      December 28,
      2014


      December 29,
      2013


      December 28,
      2014



      December 29,
      2013

      Birds Eye Frozen














      Restructuring charges


      $

      —



      $

      0.1



      $

      —




      $

      3.6


      Liquidity event stock compensation expense


      4.9



      —



      4.9




      —


      Gardein acquisition related charges


      4.4



      —



      4.4




      —


      Employee severance


      1.2



      0.5



      1.6




      2.3


      Unrealized mark-to-market (gain)/loss


      4.3



      (0.2)



      5.9




      (0.3)


      Hillshire merger termination-related employee
      compensation expense


      1.8



      —



      3.5




      —


      Other


      0.1



      0.4



      0.4




      0.4


      Total Birds Eye Frozen


      $

      16.7



      $

      0.8



      $

      20.7




      $

      6.0
















      Duncan Hines Grocery














      Wish-Bone acquisition related charges


      $

      —



      $

      13.8



      $

      0.4




      $

      13.8


      Restructuring charges


      5.0



      0.6



      10.7




      4.4


      Liquidity event stock compensation expense


      4.7



      —



      4.7




      —


      Employee severance


      1.2



      0.4



      1.7




      2.0


      Unrealized mark-to-market (gain)/loss


      4.1



      (0.2)



      5.6




      (0.3)


      Hillshire merger termination-related employee
      compensation expense


      1.7



      —



      3.4




      —


      Other


      0.3



      0.6



      0.7




      0.6


      Total Duncan Hines Grocery


      $

      17.0



      $

      15.2



      $

      27.2




      $

      20.5
















      Specialty Foods














      Liquidity event stock compensation expense


      $

      0.6



      $

      —



      $

      0.6




      $

      —


      Employee severance


      0.2



      0.1



      0.2




      0.4


      Unrealized mark-to-market (gain)/loss


      0.5



      —



      0.8




      —


      Hillshire merger termination-related employee
      compensation expense


      0.2



      —



      0.5




      —


      Other


      0.1



      —



      0.4




      —


      Total Specialty Foods


      $

      1.6



      $

      0.1



      $

      2.5


      —


      $

      0.4
















      Unallocated Corporate Expenses














      Hillshire Merger Termination Fee Received, net


      $

      —



      $

      —



      $

      (153.0)




      $

      —


      Liquidity event stock compensation expense


      13.6



      —



      13.6




      —


      Premiums paid on redemption of Senior Notes


      —



      —



      —




      34.2


      Blackstone management/advisory fee


      —



      —



      —




      19.2


      Other


      —



      (0.4)



      0.2




      0.8


      Total Unallocated Corporate Expenses


      $

      13.6



      $

      (0.4)



      $

      (139.2)




      $

      54.2


      SOURCE Pinnacle Foods Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.