0001104659-13-010835.txt : 20130214 0001104659-13-010835.hdr.sgml : 20130214 20130214160153 ACCESSION NUMBER: 0001104659-13-010835 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20130214 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130214 DATE AS OF CHANGE: 20130214 FILER: COMPANY DATA: COMPANY CONFORMED NAME: B&G Foods, Inc. CENTRAL INDEX KEY: 0001278027 STANDARD INDUSTRIAL CLASSIFICATION: FOOD & KINDRED PRODUCTS [2000] IRS NUMBER: 133918742 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32316 FILM NUMBER: 13613458 BUSINESS ADDRESS: STREET 1: FOUR GATEHALL DRIVE STREET 2: SUITE 110 CITY: PARSIPPANY STATE: NJ ZIP: 07054 BUSINESS PHONE: 9734016500 MAIL ADDRESS: STREET 1: FOUR GATEHALL DRIVE STREET 2: SUITE 110 CITY: PARSIPPANY STATE: NJ ZIP: 07054 FORMER COMPANY: FORMER CONFORMED NAME: B&G FOODS HOLDINGS CORP DATE OF NAME CHANGE: 20040129 8-K 1 a13-5160_18k.htm 8-K

 

As filed with the Securities and Exchange Commission on February 14, 2013

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported):  February 14, 2013

 

B&G Foods, Inc.

(Exact name of Registrant as specified in its charter)

 

Delaware

 

001-32316

 

13-3918742

(State or Other Jurisdiction

 

(Commission

 

(IRS Employer

of Incorporation)

 

File Number)

 

Identification No.)

 

Four Gatehall Drive, Parsippany, New Jersey

 

07054

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (973) 401-6500

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.  Results of Operations and Financial Condition.

Item 7.01.  Regulation FD Disclosure.

 

On February 14, 2013, B&G Foods, Inc. issued a press release announcing its financial results for the fourth quarter and fiscal year ended December 29, 2012.  The information contained in the press release, which is attached to this report as Exhibit 99.1, is incorporated by reference herein and is furnished pursuant to Item 2.02, “Results of Operations and Financial Condition” and Item 7.01, “Regulation FD Disclosure.”

 

Item 9.01.  Financial Statements and Exhibits.

 

(d)           Exhibits.

 

99.1

 

Press Release dated February 14, 2013, furnished pursuant to Item 2.02 and Item 7.01

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

B&G FOODS, INC.

 

 

 

 

 

 

Dated: February 14, 2013

By:

/s/ Robert C. Cantwell

 

 

Robert C. Cantwell

 

 

Executive Vice President of Finance and Chief Financial Officer

 

3


EX-99.1 2 a13-5160_1ex99d1.htm PRESS RELEASE DATED FEBRUARY 14, 2013

Exhibit 99.1

 

 

B&G Foods Reports Strong Net Sales and Earnings Growth for Fourth Quarter and Full-Year 2012

 

Parsippany, N.J., February 14, 2013—B&G Foods, Inc. (NYSE: BGS) today announced financial results for the fourth quarter and full-year 2012.

 

Highlights:

 

·                  Net sales increased 15.8% to $173.7 million for the quarter and 16.5% to $633.8 million for the year

 

·                  Net income increased 17.9% to $59.3 million for the year

 

·                  Adjusted net income* increased 25.6% to $66.7 million for the year

 

·                  Diluted earnings per share increased 15.4% to $1.20 for the year

 

·                  Adjusted diluted earnings per share* increased 23.9% to $1.35 for the year.

 

·                  Adjusted EBITDA* increased 20.0% to $44.0 million for the quarter and 28.9% to $169.0 million for the year

 

·                  The Company expects to deliver 2013 adjusted EBITDA of $178.0 million to $182.0 million

 

David L. Wenner, President and Chief Executive Officer of B&G Foods, stated, “Our business set company records in net sales, adjusted net income, adjusted diluted earnings per share and adjusted EBITDA for the fourth quarter and for the full year 2012 as we executed very well on the Culver Specialty Brands acquisition.  Pricing gains continued to be strong and offset much of the volume weakness caused by industry trends and the effects of Hurricane Sandy.  The New York Style and Old London acquisition completed in the quarter adds an exciting new element to our portfolio.”

 

Financial Results for the Fourth Quarter of 2012

Net sales for the fourth quarter of 2012 increased 15.8% to $173.7 million from $150.0 million for the fourth quarter of 2011.  Net sales of the Culver Specialty Brands, which B&G Foods acquired at the end of November 2011, contributed $15.7 million and net sales of the New York Style and Old London brands, which B&G Foods acquired at the end of October 2012, contributed $8.4 million to the Company’s overall increase during the fourth quarter.  For B&G Foods’ base business, a sales price increase of $2.8 million offset by a $3.2 million unit volume decrease resulted in a net sales decrease of $0.4 million.

 

Gross profit for the fourth quarter of 2012 increased 20.7% to $59.5 million from $49.3 million in the fourth quarter of 2011.  Gross profit expressed as a percentage of net sales increased 1.3 percentage points to 34.2% in the fourth quarter of 2012 from 32.9% in the fourth quarter of 2011, attributable to a sales

 


*      Please see “About Non-GAAP Financial Measures and Items Affecting Comparability” below for the definition of the terms adjusted net income, adjusted diluted earnings per share, EBITDA and adjusted EBITDA, as well as information concerning certain items affecting comparability and reconciliations of the non-GAAP terms adjusted net income, adjusted diluted earnings per share, EBITDA and adjusted EBITDA to the most comparable GAAP financial measures.

 



 

mix shift to higher margin products (primarily due to the Culver Specialty Brands acquisition) and pricing gains of $2.8 million, partially offset by commodity and packaging cost increases.  Operating income increased 20.8% to $37.4 million in the fourth quarter of 2012 from $31.0 million in the fourth quarter of 2011.

 

Net interest expense for the fourth quarter of 2012 and the fourth quarter of 2011 remained consistent at $11.8 million.

 

The Company’s reported net income under U.S. generally accepted accounting principles (GAAP) was $9.6 million, or $0.18 per diluted share, for the fourth quarter of 2012, as compared to reported net income of $12.3 million, or $0.25 per diluted share, for the fourth quarter of 2011.  The Company’s adjusted net income for the fourth quarter of 2012 was $17.0 million, or $0.32 per adjusted diluted share, for the fourth quarter of 2012, as compared to adjusted net income of $14.7 million, or $0.30 per adjusted diluted share, for the fourth quarter of 2011.

 

Adjusted EBITDA, which for the fourth quarter of 2012 excludes the impact of transaction costs related to the New York Style and Old London acquisition and for the fourth quarter of 2011 excludes the impact of transaction costs related to the Culver Specialty Brands acquisition, increased 20.0% to $44.0 million from $36.7 million.

 

Financial Results for Full-Year 2012

Net sales for fiscal 2012 increased 16.5% to $633.8 million from $543.9 million for fiscal 2011.  Net sales of the Culver Specialty Brands contributed $81.0 million and net sales of New York Style and Old London contributed $8.4 million to the Company’s overall increase.  Net sales for the base business increased $0.5 million, with a sales price increase of $13.1 million offset by a $12.6 million unit volume decline.

 

Gross profit for fiscal 2012 increased 25.6% to $223.3 million from $177.8 million in fiscal 2011.  Gross profit expressed as a percentage of net sales increased 2.5 percentage points to 35.2% in fiscal 2012 from 32.7% in fiscal 2011, attributable to a sales mix shift to higher margin products (primarily due to the Culver Specialty Brands acquisition) and pricing gains of $13.1 million, partially offset by commodity and packaging cost increases.  Operating income increased 31.3% to $149.0 million in fiscal 2012 from $113.5 million in fiscal 2011.

 

Net interest expense for fiscal 2012 increased $11.0 million or 30.0% to $47.7 million from $36.7 million in fiscal 2011 attributable to an increase in indebtedness to finance the Culver Specialty Brands acquisition, and an additional $2.8 million of amortization of deferred debt financing costs and bond discount relating to the acquisition financing.

 

The Company’s reported net income under U.S. GAAP was $59.3 million, or $1.20 per diluted share, for fiscal 2012, as compared to reported net income of $50.2 million, or $1.04 per diluted share, for fiscal 2011.  The Company’s adjusted net income for fiscal 2012 was $66.7 million, and adjusted diluted earnings per share was $1.35, as compared to adjusted net income of $53.1 million and adjusted diluted earnings per share of $1.09 for fiscal 2011.

 

Adjusted EBITDA, which for fiscal 2012 excludes the impact of transaction costs related to the New York Style and Old London acquisition and for fiscal 2011 excludes the impact of transaction costs related to the Culver Specialty Brands acquisition, increased 28.9% to $169.0 million from $131.1 million.

 

2



 

Guidance

Adjusted EBITDA for fiscal 2013 is expected to be approximately $178.0 million to $182.0 million.  Capital expenditures for fiscal 2013 are expected to be approximately $13.0 million.  Cash interest expense for fiscal 2013 is expected to be approximately $35.0 million.

 

Conference Call

B&G Foods will hold a conference call at 4:30 p.m. ET today, February 14, 2013.  The call will be webcast live from B&G Foods’ website at www.bgfoods.com under “Investor Relations—Company Overview.”  The call can also be accessed live over the phone by dialing (888) 455-2263 for U.S. callers or (719) 325-2448 for international callers.

 

A replay of the call will be available one hour after the call and can be accessed by dialing (877) 870-5176 or (858) 384-5517 for international callers; the password is 3747979. The replay will be available from February 14, 2013 through February 28, 2013.  Investors may also access a web-based replay of the call at the Investor Relations section of B&G Foods’ website, www.bgfoods.com.

 

About Non-GAAP Financial Measures and Items Affecting Comparability

“Adjusted net income,” “adjusted diluted earnings per share,” “EBITDA” (net income before net interest expense, income taxes, depreciation and amortization and loss on extinguishment of debt) and “adjusted EBITDA” (EBITDA as adjusted for acquisition-related transaction costs, which include outside fees and expenses and restructuring and consolidation costs of acquisitions incurred in fiscal 2012 and 2011) are “non-GAAP financial measures.”  A non-GAAP financial measure is a numerical measure of financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in B&G Foods’ consolidated balance sheets and related consolidated statements of operations, comprehensive income, changes in stockholders’ equity and cash flows.  Non-GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable GAAP measures.  The Company’s non-GAAP financial measures may be different from non-GAAP financial measures used by other companies.

 

The Company uses “adjusted net income” and “adjusted diluted earnings per share,” which are calculated as reported net income and reported diluted earnings per share adjusted for certain items that affect comparability.  These non-GAAP financial measures reflect adjustments to reported net income and diluted earnings per share to eliminate the items identified below.  This information is provided in order to allow investors to make meaningful comparisons of the Company’s operating performance between periods and to view the Company’s business from the same perspective as the Company’s management.  Because the Company cannot predict the timing and amount of charges associated with unrealized gains or losses on the Company’s interest rate swap, gains or losses on extinguishment of debt and acquisition-related transaction costs, management does not consider these costs when evaluating the Company’s performance or when making decisions regarding allocation of resources.

 

Additional information regarding EBITDA and adjusted EBITDA, and a reconciliation of EBITDA and adjusted EBITDA to net income and to net cash provided by operating activities is included below for the fiscal 2012 and 2011, along with the components of EBITDA and adjusted EBITDA.  Also included below are reconciliations of the non-GAAP terms adjusted net income and adjusted diluted earnings per share to reported net income and reported diluted earnings per share.

 

About B&G Foods, Inc.

B&G Foods and its subsidiaries manufacture, sell and distribute a diversified portfolio of high-quality, shelf-stable foods across the United States, Canada and Puerto Rico.  Based in Parsippany, New Jersey, B&G Foods’ products are marketed under many recognized brands, including Ac’cent, B&G, B&M, Baker’s Joy, Brer Rabbit, Cream of Rice, Cream of Wheat, Devonsheer, Don Pepino, Emeril’s, Grandma’s Molasses, JJ Flats, Joan of Arc, Las Palmas, Maple Grove Farms of Vermont, Molly McButter, Mrs. Dash, New York Style, Old London, Ortega, Polaner, Red Devil, Regina, Sa-són,

 

3



 

Sclafani, Sugar Twin, Trappey’s, Underwood, Vermont Maid and Wright’s.  B&G Foods also sells and distributes two branded household products, Static Guard and Kleen Guard.

 

Forward-Looking Statements

Statements in this press release that are not statements of historical or current fact constitute “forward-looking statements.”  The forward-looking statements contained in this press release include, without limitation, statements related to B&G Foods’ expectations regarding adjusted EBITDA, capital expenditures and cash interest expense for 2013.  Such forward-looking statements involve known and unknown risks, uncertainties and other unknown factors that could cause the actual results of B&G Foods to be materially different from the historical results or from any future results expressed or implied by such forward-looking statements. In addition to statements that explicitly describe such risks and uncertainties readers are urged to consider statements labeled with the terms “believes,” “belief,” “expects,” “projects,” “intends,” “anticipates” or “plans” to be uncertain and forward-looking. The forward-looking statements contained herein are also subject generally to other risks and uncertainties that are described from time to time in B&G Foods’ filings with the Securities and Exchange Commission, including under Item 1A, “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and in its subsequent reports on Forms 10-Q and 8-K.  Investors are cautioned not to place undue reliance on any such forward looking statements, which speak only as of the date they are made.  B&G Foods undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

 

Contacts:

 

Investor Relations:
ICR, Inc.
Don Duffy
866-211-8151

Media Relations:
ICR, Inc.
Matt Lindberg
203-682-8214

 

4



 

B&G Foods, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share and per share data)

(Unaudited)

 

 

 

December 29, 2012

 

December 31, 2011

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

19,219

 

$

16,738

 

Trade accounts receivable, less allowance for doubtful accounts and discounts of $831 and $723 in 2012 and 2011

 

43,357

 

39,476

 

Inventories

 

89,757

 

82,666

 

Prepaid expenses and other current assets

 

5,326

 

7,119

 

Income tax receivable

 

4,262

 

2,529

 

Deferred income taxes

 

2,175

 

1,696

 

Total current assets

 

164,096

 

150,224

 

 

 

 

 

 

 

Property, plant and equipment, net

 

104,746

 

61,930

 

Goodwill

 

267,940

 

262,827

 

Other intangibles, net

 

637,196

 

634,522

 

Other assets

 

17,990

 

23,420

 

Total assets

 

$

1,191,968

 

$

1,132,923

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Trade accounts payable

 

$

25,050

 

$

24,427

 

Accrued expenses

 

23,610

 

26,719

 

Current portion of long-term debt

 

40,375

 

9,750

 

Dividends payable

 

15,243

 

10,971

 

Total current liabilities

 

104,278

 

71,867

 

 

 

 

 

 

 

Long-term debt

 

597,314

 

710,357

 

Other liabilities

 

8,038

 

9,409

 

Deferred income taxes

 

121,163

 

105,743

 

Total liabilities

 

830,793

 

897,376

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value per share. Authorized 1,000,000 shares; no shares issued or outstanding

 

 

 

Common stock, $0.01 par value per share. Authorized 125,000,000 shares; 52,560,765 and 47,700,132 issued and outstanding as of December 29, 2012 and December 31, 2011, respectively

 

526

 

477

 

Additional paid-in capital

 

226,900

 

159,916

 

Accumulated other comprehensive loss

 

(11,095

)

(10,430

)

Retained earnings

 

144,844

 

85,584

 

Total stockholders’ equity

 

361,175

 

235,547

 

Total liabilities and stockholders’ equity

 

$

1,191,968

 

$

1,132,923

 

 

5



 

B&G Foods, Inc. and Subsidiaries

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

 

 

Fourth Quarter Ended

 

Year Ended

 

 

 

December 29, 
2012

 

December 31, 
2011

 

December 29, 
2012

 

December 31, 
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

173,706

 

$

149,998

 

$

633,812

 

$

543,866

 

Cost of goods sold

 

114,223

 

100,708

 

410,469

 

366,090

 

Gross profit

 

59,483

 

49,290

 

223,343

 

177,776

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

20,006

 

16,549

 

66,212

 

57,618

 

Amortization expense

 

2,059

 

1,766

 

8,126

 

6,679

 

Operating income

 

37,418

 

30,975

 

149,005

 

113,479

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

11,815

 

11,821

 

47,660

 

36,675

 

Loss on extinguishment of debt

 

10,431

 

 

10,431

 

 

Income before income tax expense

 

15,172

 

19,154

 

90,914

 

76,804

 

Income tax expense

 

5,613

 

6,899

 

31,654

 

26,561

 

Net income

 

$

9,559

 

$

12,255

 

59,260

 

50,243

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

52,154

 

47,712

 

49,239

 

47,856

 

Diluted

 

52,602

 

48,665

 

49,557

 

48,541

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.18

 

$

0.26

 

$

1.20

 

$

1.05

 

Diluted

 

$

0.18

 

$

0.25

 

$

1.20

 

$

1.04

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per share

 

$

0.29

 

$

0.23

 

$

1.10

 

$

0.86

 

 

6



 

B&G Foods, Inc. and Subsidiaries

Reconciliation of EBITDA to Net Income and to Net Cash Provided by Operating Activities

(In thousands)

(Unaudited)

 

 

 

Fourth Quarter Ended

 

Year Ended

 

 

 

December 29, 
2012

 

December 31, 
2011

 

December 29, 
2012

 

December 31, 
2011

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,559

 

$

12,255

 

$

59,260

 

$

50,243

 

Income tax expense

 

5,613

 

6,899

 

31,654

 

26,561

 

Interest expense, net(1) 

 

11,815

 

11,821

 

47,660

 

36,675

 

Depreciation and amortization

 

5,410

 

4,265

 

18,853

 

16,229

 

Loss on extinguishment of debt(2) 

 

10,431

 

 

10,431

 

 

EBITDA(3) 

 

42,828

 

35,240

 

167,858

 

129,708

 

Acquisition-related transaction costs

 

1,159

 

1,418

 

1,159

 

1,418

 

Adjusted EBITDA(3) 

 

43,987

 

36,658

 

169,017

 

131,126

 

Income tax expense

 

(5,613

)

(6,899

)

(31,654

)

(26,561

)

Interest expense, net(1) 

 

(11,815

)

(11,821

)

(47,660

)

(36,675

)

Acquisition-related transaction costs

 

(1,159

)

(1,418

)

(1,159

)

(1,418

)

Deferred income taxes

 

4,328

 

882

 

15,295

 

13,529

 

Amortization of deferred financing costs and bond discount

 

1,257

 

751

 

5,028

 

2,251

 

Realized gain on interest rate swap(1) 

 

 

 

 

(612

)

Reclassification to net interest expense for interest rate swap(1) 

 

 

2,399

 

 

3,669

 

Share-based compensation expense

 

877

 

1,401

 

3,777

 

4,098

 

Excess tax benefits from share-based compensation

 

 

70

 

(8,031

)

(1,047

)

Changes in assets and liabilities, net of effects of business combinations

 

15,170

 

10,717

 

(4,085

)

(16,327

)

Net cash provided by operating activities

 

$

47,032

 

$

32,740

 

$

100,528

 

$

72,033

 

 


(1)                 Net interest expense for the fourth quarter of 2011 includes a charge of $0.3 million for the reclassification of the amount recorded in accumulated other comprehensive loss related to an interest rate swap and a $2.1 million charge relating to the write-off of the remaining amount recorded in accumulated other comprehensive loss related to the swap due to our prepayment and termination of $130.0 million of term loan borrowings. Net interest expense for fiscal 2011 includes a benefit of $0.6 million related to the realized gain on the interest rate swap, a charge of $1.6 million for the reclassification of the amount recorded in accumulated other comprehensive loss related to the swap and a $2.1 million charge relating to the write-off of the remaining amount recorded in accumulated other comprehensive loss related to the swap due to our prepayment and termination of $130.0 million of term loan borrowings.

 

(2)                 Loss on extinguishment of debt for the fourth quarter and full-year fiscal 2012 includes costs relating to our partial redemption of $101.5 million aggregate principal amount of our 7.625% senior notes, including the repurchase premium and other expenses of $7.7 million, the write-off of deferred debt financing costs of $1.5 million and the write-off of unamortized discount of $0.5 million.  Loss on extinguishment during fiscal 2012 also includes costs related to the amendment and restatement of our credit agreement, including the write-off of deferred debt financing costs of $0.4 million, unamortized discount of $0.1 million and other expenses of $0.2 million.  During fiscal 2011 B&G Foods did not have any loss on extinguishment of debt.

 

(3)                 EBITDA is a non-GAAP financial measure used by management to measure operating performance.  A non-GAAP financial measure is defined as a numerical measure of our financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in our consolidated balance sheets and related consolidated statements of operations, comprehensive income, changes in stockholders’ equity and cash flows.  We define EBITDA as net income before net interest expense, income taxes, depreciation and amortization and loss on extinguishment of debt.  We

 

7



 

 define adjusted EBITDA as EBITDA adjusted for acquisition-related transaction costs, which include outside fees and expenses and restructuring and consolidation costs of acquisitions incurred in fiscal 2012 and 2011.  Management believes that it is useful to eliminate net interest expense, income taxes, depreciation and amortization, loss on extinguishment of debt and acquisition-related transaction costs because it allows management to focus on what it deems to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations.  We use EBITDA and adjusted EBITDA in our business operations, among other things, to evaluate our operating performance, develop budgets and measure our performance against those budgets, determine employee bonuses and evaluate our cash flows in terms of cash needs. We also present EBITDA and adjusted EBITDA because we believe they are useful indicators of our historical debt capacity and ability to service debt and because covenants in our credit agreement and our senior notes indenture contain ratios based on these measures.  As a result, internal management reports used during monthly operating reviews feature the EBITDA and adjusted EBITDA metrics. However, management uses these metrics in conjunction with traditional GAAP operating performance and liquidity measures as part of its overall assessment of company performance and liquidity and therefore does not place undue reliance on these measures as its only measures of operating performance and liquidity.

 

EBITDA and adjusted EBITDA are not recognized terms under GAAP and do not purport to be an alternative to operating income or net income as an indicator of operating performance or any other GAAP measure. EBITDA and adjusted EBITDA are not complete net cash flow measures because EBITDA and adjusted EBITDA are measures of liquidity that do not include reductions for cash payments for an entity’s obligation to service its debt, fund its working capital, capital expenditures and acquisitions and pay its income taxes and dividends.  Rather, EBITDA and adjusted EBITDA are two potential indicators of an entity’s ability to fund these cash requirements.  EBITDA and adjusted EBITDA are not complete measures of an entity’s profitability because they do not include costs and expenses for depreciation and amortization, interest and related expenses, loss on extinguishment of debt, acquisition-related transaction costs and income taxes.  Because not all companies use identical calculations, this presentation of EBITDA and adjusted EBITDA may not be comparable to other similarly titled measures of other companies.  However, EBITDA and adjusted EBITDA can still be useful in evaluating our performance against our peer companies because management believes these measures provide users with valuable insight into key components of GAAP amounts.

 

8



 

B&G Foods, Inc. and Subsidiaries

Items Affecting Comparability — Reconciliation of Adjusted Information to GAAP Information

(In thousands, except per share data)

(Unaudited)

 

 

 

Fourth Quarter Ended

 

Year Ended

 

 

 

December 29, 
2012

 

December 31, 
2011

 

December 29, 
2012

 

December 31, 
2011

 

Reported net income

 

$

9,559

 

$

12,255

 

$

59,260

 

$

50,243

 

Loss on extinguishment of debt, net of tax(1) 

 

6,707

 

 

6,707

 

 

Acquisition-related transaction costs, net of tax

 

745

 

906

 

745

 

906

 

Non-cash adjustments on interest rate swap, net of tax(2) 

 

 

1,533

 

 

1,953

 

Adjusted net income

 

$

17,011

 

$

14,694

 

$

66,712

 

$

53,102

 

Adjusted diluted earnings per share

 

$

0.32

 

$

0.30

 

$

1.35

 

$

1.09

 

 


(1)         Loss on extinguishment of debt for the fourth quarter and full-year fiscal 2012 includes costs relating to our partial redemption of $101.5 million aggregate principal amount of our 7.625% senior notes, including the repurchase premium and other expenses of $7.7 million, the write-off of deferred debt financing costs of $1.5 million and the write-off of unamortized discount of $0.5 million.  Loss on extinguishment during fiscal 2012 also includes costs related to the amendment and restatement of our credit agreement, including the write-off of deferred debt financing costs of $0.4 million, unamortized discount of $0.1 million and other expenses of $0.2 million.  During fiscal 2011 B&G Foods did not have any loss on extinguishment of debt.

 

(2)         Net interest expense for the fourth quarter of fiscal 2011 includes a charge of $0.3 million for the reclassification of the amount recorded in accumulated other comprehensive loss related to an interest rate swap and a $2.1 million charge relating to the write-off of the remaining amount recorded in accumulated other comprehensive loss related to the swap due to our prepayment and termination of $130.0 million of term loan borrowings. Net interest expense for fiscal 2011 includes a benefit of $0.6 million related to the realized gain on the interest rate swap, a charge of $1.6 million for the reclassification of the amount recorded in accumulated other comprehensive loss related to the swap and a $2.1 million charge relating to the write-off of the remaining amount recorded in accumulated other comprehensive loss related to the swap due to our prepayment and termination of $130.0 million of term loan borrowings.

 

9


GRAPHIC 3 g51601mm01i001.jpg GRAPHIC begin 644 g51601mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`**9--%;PO-/(L448+.[G`4>I-UGQ5(8?"Z"TT\':^KW,> M0_\`UQC/WO\`>/'UH`Z'5=;TO1+;[1JE]!:1]C*^"WL!U)^E8(\8:CJG_(O> M&;V[C/W;J\(M83[C=\Q'T6N:U+7?`_@2Z:6:237]?Z-+(XFE#>['Y8Q[#\JA M'BCQ+XE&Z7Q+H?A>T;^!+A)KC'OS@?I0!U;VOCBZ&^[UO2=(CQRMM;&9A_P* M0@?I69/;VD((U/XHW*L/O".YMX?T"YK+C\*^`[AO-USQD^LRDY)N=3`7\@?Z MUJP:/\*;=0J)H3`?\])U<_\`CQ-`%-7\,,V%^*6H[O?58\?JM:%M9R3,/[)^ M)LLK=EE-O<`_@`#4AM?A>R[3'X/WANQ&1_P!\L*`- M@+X]L%W+-H^LQCL5>VD(^HW+0/'<5BXC\1Z1?Z(2<>=*GFP?]_$R!^.*Y5O# MWAO3R9/#?Q%ETIP.(S?)+%_WR337^(6M^&UVZQ<:-XCL.C3V%RBS`>\??\!^ M-`'J-K>6U];K<6=Q%<0N,K)$X93^(J:O.=&3PQXF=M1\$ZNVB:H?FD@B`57/ M_32`_*P]U_.MVQ\5W-C?1Z5XJM4T^[D.V"[C.;6Z/HK'[K?[+?K0!U-%%%`! M117-:]X^T'PWJ/V#499UGV!\)"6&#G'(^E`'2T5Q'_"W?"7_`#\77_@,U:NB M>//#GB"X%M8WX^T-]V*5"C-],]:`.BHHHH`**H:OK6FZ%9F[U.[CMHN@+'EC MZ`=2?I7'M\9/#(FV"&_9/^>@A&/RSF@#OZ*S-#\1:5XBM3<:7=I.J\.O1D/H M0>16G0`45S_B+QKHOA>YAM]4DF1YD+IY<1?@'':LC_A;OA+_`)^+K_P&:@#M MZ*Y/2OB5X;UC4X-.LYKAKBX;:@:!E&<9Z_A764`%%%%`!1110`445S.N_$#0 M/#NI-I^HRSK.J!R$A+#!Z1W.`H'4FI:X_50?%WB?^P0*=8=M2M-3FT*U?]Q:6UN66Z8?QRG(X]$_ M.JGBSXD:GK4\>F:78:GIFC`!9I(+?%Q(N.B]E';K_A4OA+7-1\->-FT33KH: MAH$VH_9Y)3"$59W!)V$<\;?IQ]*]KH`\9T'QOX6\.6?V;3_!&JC/WY985>20 M^K,?_P!57I?C'X>AYF\*7L8]7AC%7_B=\0-7\%ZSID=A'!+;SQL\T6NO:+:WRQK);WD*RA)%!X89P:`.7TGQ1%KMH+O2O"BW-O")\.0R^+O!_\`Q+KVS'F7-O$, M17$8.6RO3CK_`/7J?P?XXU[QEITEU9?V+#)`<302F76;./+2X+M*FM?#]K_9K:KJ@V0_9/,+Q`G&[YN!WY[8)[4`2ZS\2M(T&_6PO_``P_ MVL_\L86AE9?8A2<'VI8O'-[,GG1?#/4C#U#>4`H7/0?J>].V2?<4` M8GB#Q-X7\0W;O_8M[H.M6J[X[KS([:12.F02-WTZ^E:GA7X@1:W:P^&O'MF@ M^W1*;>YG3:EPI^Z6]">S#]*J^"O&-IXYN8M$\;:9;7DLI/V.\>$+O8:Z\,ZI*9;W3,&*9NMS;G[C_`%&-I]Q[T`=/7A7Q@_Y'?_MTC_FU>ZUX M5\8/^1W_`.W2/^;4`-\->#_#.KZ!'?:EXE6PN6+AH3)&-H!(!P>>G-2,$%L-PWL.]=EX1^&-GXF\/0ZK-JDMN\C.I18U(&"1U/T MKE+EKOPCXFN$TS40VL><;Y7"@G MT'K2Z=JNGZO;_:-.O(;J('!:)PV#Z'TKQKXA^(;+5;S0+TM':[>U^"T,FBJ]QJ["J/+1L?=(ZGTSFO,[ MV&33-;GAF4^9;7+!E/[>)S<>+/`C/X>G#R7'ENC+-Y>`""P+=L#.:`.` M\(>$O&GAOQ+:WRZ6ZP[Q'<`3)AHR>>,\XZCZ5[77S$E]J<.HI`^I7+%)@C%; MEF4X;'!SR*^G*`/'/C9_R&],_P"O9O\`T*N;\->&M#UC3WN-3\3P:5,LA00R M*I+#`^;DCU_2ND^-G_(;TS_KV;_T*L'PK\/+_P`6Z;)?6M[;0)'*8BLJL3D` M'/'UH&=;X/\``VAV_B*WO]-\60ZC)9$RM#&B],$1(Y!E688QD=^I/X4".VT/XRZ??726^JV#6(D.!.LGF(/ MKP"![\UUGB?Q?I?A6P2YO7,CS?ZF&+!:3Z>WO7D7Q6TVPTWQ<$L88X5FMUDD MCC7"ALD=.V0!6#K]]=WHTS[4S-Y.GQI'N_N\\_Y]*`.^_P"%X-]H_P"0"/*S MT^T_-C_OG%=YX=\9:3XDTR6^MI3$+<9N(Y>&BXSD^W!YKDF\.:)_PIT7'V.# MS?L(N/M&T;_,QG.[KUXQ7E^C7EU:P:HEL6VSV3)-C^[N7G_/K0!Z3J/QLMXK MQDT_2&N+96QYLLVPN/4#!Q^-<)XWU^U\3>(/[4M$>-)($5D?JK#.1[_6M7X3 MZ98:GXLD6_ACG$-LTD<<@!4MD#.#UP":@^*&FV.F>,I(K")(4DA21XXQA58Y MS@=LX!_&@9W5KX[TWPAX'T.*>.2YNY;162",@';TR2>@K,7XUSJRR3^'&6!C MPPG//T)7!K+U;P-JNN>&]#U?2D6Y9=/CBEM]P#\9(*YZ]>E9$NO>*-%TV'2= M9TM)K"$@1V^H6>5&.F&X/ZT"/;/#7B73_%.F"^L&8`-LDC<8:-O0UKUP'P[\ M3>'KC2;N6*QM=$DB=!<@,%CM?%&'PQ>II M3Z1+]4]1^-=M$T:Z=I+7&44R-)+L`8CE1P.+' MQ=:3/'$UK<6V#-#(P.`?X@>XXKG-=^,NG6-T]OI5BU^$.#.TGEQGZ<$GZUYW MX9N9[72/$*Y1?6\ MN`:`.S\.?%[3M6O8[/4;-M/DE8*DOF;XR3T!.`17H=>;>(/!7@`ZS.][JRZ; M\U*;[EK"\I'K@9Q7!ZE>7/@WX4-/DG6= M6.YF'WFN)N2?^`C@?[HKH/B)ND\+BS!P+Z\MK9OHTJY_2N=^)@M[_P`7^$M& MNY!':/.\TV7V`!#;5K^24-J\;RPF-`JRLA+'\+/I=ZUQ*=7C#*;YY\#:W."QQ]:],H`\-_:`_Y#&C_`/7O M)_Z$*].^'D4D/P_T1)`0WV13SZ'D?H15/Q?:>![K7-.7Q2\/VLJ5M4G=E1AD M9SCCKZUUJ(L<2QQ*JHJ@*H&`!V%`&'XZU&WTOP3JUQ<,`IM7C4$_>9AM4?F: M\'^%GAI?%'B2:RN+F:*R2W+W*0R%#,NX`(<=LD'\*Z3XQ:5XS<"^U&XAN='B M?Y%M056$G@%U/.>VGI7$V*>)/AMJ6DZ7%KMG)!JEU'*]O;KO9D8@;B67@$#'7M0![[7SE\:_P#D MHS:D\_A_PMKMM9 ML-QANK8DQGN`1G(^M`&9X5@OHI;K7=.T?Q+O"L/I@\^V:]XUZ^BV M^'?&UF?W:ND4Y'\5O/@'/^ZQ4_G7D?PLTW3=4OM7MM4G$,;6+!6LIRUO!<1J1ZH2R_TH`]2KRCXC^"?$&O^*?MNF62S0?9T M3<957D$YX)]ZZ#3_`(J>%6TVU:XU(K,84,B^0YPV!D=/6K'_``M/P?\`]!1O M^_$G^%`'EX^&?C11A;`J/072@?SK1T3X0:Y=W:?VL8K&U!R^V0.[#T&.!]37 M?_\`"T_!_P#T%&_[\2?X4?\`"T_!_P#T%&_[\2?X4`'] M-M]1M+E&18Y`K>6K#!4@D=,=?2JGAGP+XI\.>(K'59=&M[M$.YXQ.N8\\<9/ MW@.1VKN?^%I^#_\`H*-_WXD_PH_X6GX/_P"@HW_?B3_"@#(\?_#637[IM7T= MD2\91YT$AVK+CH0>S?H:\]C\`^,Q(;9-)ND#'!_>A4/U.<5ZS_PM/P?_`-!1 MO^_$G^%'_"T_!_\`T%&_[\2?X4`>6LMK.@>*9"CJ>X(P:\4U3 MX9^*/#^J?:M`+W,:-F":"0)*@]"#_3K7H/\`PM/P?_T%&_[\2?X4?\+3\'_] M!1O^_$G^%`'GMA\-O%GB/5/M.NL]LCL/.GN)`\C#T`'_`-85V/C?X:IK-A9M MHQ2"ZL81`D;G"RQCH">Q'//O6C_PM/P?_P!!1O\`OQ)_A1_PM/P?_P!!1O\` MOQ)_A0!YE_PB/Q"-G_8OV6\^Q;L^3YZ^5G.?7IGFN[\&_#./2=*O1K+)-=:A M`8'6/E8D/4`]SG!S["M+_A:?@_\`Z"C?]^)/\*/^%I^#_P#H*-_WXD_PH`\V MN/A[XR\/ZP)-)BEE*,?)N[60*2/<$\>XZ4NH_#3QK61KA25 M;^Z23SQCIQ7I'_"T_!__`$%&_P"_$G^%'_"T_!__`$%&_P"_$G^%`'):W\,M M:O-$TRYL7"7T%HD-S:M+@$KT*L.,UE7&B_$K4]*BT&ZLYGLXB`HD,8Z=,OG) M`KT+_A:?@_\`Z"C?]^)/\*/^%I^#_P#H*-_WXD_PH`Y,_#'5;#P+=VL8CN=3 MO)XG>-7`2-$SQN/4\G-5_@M"T?B#500/DMPK%>1G?Z_@:W?%'C?PMXAT2338 M/$DM@9&4M*EM(25'5>`.M0^$_$G@#PCI[VUGJLLLDK!IIY+=]SD=.B\`>E`' MIE>$ZO\`#;Q9=:S?7$.FJTO1_^%I^#_P#H*-_WXD_PH_X6 MGX/_`.@HW_?B3_"@#BO&G@'Q+J_B-[NQL%DA,$*!C,HY5`#P3ZBNOUCP]J=W M\+(=$AMPU^MM"ABW@#*E<\].QJ;_`(6GX/\`^@HW_?B3_"C_`(6GX/\`^@HW M_?B3_"@#F?A_X"U73[S4HM>L%CL[RS,!Q*K9R1Z'BL2_^&_BWPWJGVK07DN$ M4GRI[>0)(`>S`_\`UQ7H/_"T_!__`$%&_P"_$G^%'_"T_!__`$%&_P"_$G^% M`'!Z)\,/$.N:L+WQ(6@A9]\S2R!YI?;C./J:M^//`&OZOXKGO-,TZ.2T,4:1 MGS57[J@8P3[5V/\`PM/P?_T%&_[\2?X4?\+3\'_]!1O^_$G^%`&QX3L;C3/" MNFV-W&(YX(%21`0<$>XHJWI6J6>M:=%J%A+YMO-G8^TKG!(/!]Q10!A?$(^5 MH%M='.VUU*UE?V`E7/\`.N<^(XM;3Q]X2U#4(EEL]\L,JO'Y@.0,?+@YZ^E= MQXETK^V_#>H::#AKB!E0^CXRI_,"N(\4F?Q3\+;'7[0$:CI;)=%?XEDC.V1? MP()_"@!FOW7AV?7_``LNC6<<$HU9"Y2Q:#*[3W*C/..*].KR>+QE_P`+%UWP M[#I>DWJ"POENKJ:11Y:!5((R#ZFO6*`/#OV@/^0QH_\`U[R?^A"O4_`U[)J/ M@?1[J9B\CVB!F/4D#&?TKSGXW:+JNL:WI"Z;IUS=D0.#Y,18`[AU(Z5Z9X2T MR71O"6EZ=.`)K>V19`.S8R1^>:`+.NV,6I:#?V4ZAHY[=T(/NIYK@Q9-XO\` M@;!8:&5:=;:./RPP&7C(W*?0G!_,5T7Q#\46WACPI=RR2J+JXC:*VCS\S.1C M./09R:^=?#.HZ[;:I#9Z'?W=O-=R+'LMY,;R3CIG!/UH`]U^&UAJ_P#PAKZ' MXML%2,%H8(K@@M+%CE2OH.WM]*YSQWH^OZ-J^I>+QJ,-AY4<5II<=MAF<%@- MI##CC<>*?!X(OY)_MVK0>*;[4E_U5VMW!&8#ZJ/,/^%5-3L-7T+6=,\1ZY;Z MSJFG6$W^D#46B<0@\*ZJC'D$YY'I0![%9"86-N+AMTPB7S">[8Y_6O"?BAK& MH:'\5S>:;=R6TP@A!9&QN'H?4>U>[VMU!>VL5U:S)-!,H>.1#D,#W%?/GQD4 MGXED`$DPPX&.M`'T-&Q>)&/5E!KB_BYJMYI'@.>:QN'MY99DB\R,X8*3S@]N MF*[.(A8(]QQ\H'-<#\;O^2?-_P!?<7]:`/G[3K^;3+^*]@6-I(FR%E0.K>H( M/!%>X>"6-C\#M0O)5""6*ZE48XYRH_45X7:03W5W%;6R%YIG$<:@9))X`_6O MHO6]-73_``IH/@FV.9+Z2*WDQ_SR3#S-]./_`!Z@"UH_PY\+?V)8_:=$@:?[ M-'YK$MDMM&3U]:N?\*Y\'_\`0"M_S;_&NE````&`.E-FE2"%YI#A(U+,?0`9 MH`Y>X\!>"+2/S;G2;.&,?Q22%1^9-+!X`\$W,0EM]'M)8ST>-RP/X@TGA[2H M->MD\1:S`EW<7H,D$4PWI;1'[JJIXSC!)ZDFDO;2U\.>*=,N=.C2UAU`R0W< M,8VQN%0NK[1P"-IY]#0!-_PKGP?_`-`*W_-O\:/^%<^#_P#H!6_YM_C6C8:U M]J\,IK4\'D*UN9S&6SA<$CGZ53CUW5KY+..PTE1-/:I&=4TZ M:W6WO?M*:>TBB?Y)=ZL'!Z$@="N*FT?53JXN9XX-EK',8H)=V?."\,P'8;L@>N*` M,>7P#X)@($VD6<>>F^0C/ZTD?@3P-,^R+2K)V]%D)/\`.J&HWGA^;QY??VZU ML\=G:10Q1SQ;QN8EV(&#SC;5Y+_PW8I#=>'],M;F]N)#;VZ6T*QLS8RV6QPH M')-`$W_"N?!__0"M_P`V_P`:/^%<^#_^@%;_`)M_C4\>M:E9:I:V>LV5O%'> MEEAGMIBZAP"VU@0,<`X/3BHXM=UG5(7O=&TNWDL@3Y3W-P8WN0.Z@*<`]B>O M6@!G_"N?!_\`T`K?\V_QI&^'?@U!EM$ME&<9+,/ZU*OBQ;VSL#I=FUQ>WZ,Z M6[ML$*J<.TCE9NK7^HW.L:3HNJ6441:Y%V9+>0O')'$I8CD`@AMO' MO0!>_P"%<^#_`/H!6_YM_C1_PKGP?_T`K?\`-O\`&F0^)M7GTR'6X])AETV4 MJ0D4Y:X"$XW;0N">Y7.:Z@YVG;UQQF@#DI_!/@*UD6.YTZPA=ONK),5)^@+5 M,?AYX-5-YT2U"GN6;'\ZR=!?P[:PM9^);6&'69)6^TR:C#GSV+'!61A@KC&` M#Q6@-/MM&CL]$E7[=:7VH&2UB+D"VC4>9U[A2O`]Q0!8_P"%<^#_`/H!6_YM M_C1_PKGP?_T`K?\`-O\`&HK7Q1K&J:,^KZ?H\(M8P[?Z1<%&F52>4PI[#J?_ M`*]6O^$FFOC:0:-9"XN;FV2Y?SI-B6\;#Y=Y`)R><`#L30!%_P`*Y\'_`/0" MM_S;_&C_`(5SX/\`^@%;_FW^-//B>XL4NX=5TYDNX#&L*6S%UNC(2%"$@E.;6]7T^XM#J^FV\5K=RK#OM[@NT+M]T."HR">,CN:`(O\`A7/@_P#Z M`5O^;?XT?\*Y\'_]`*W_`#;_`!KI6!*D*<''!QG%1D:%;_`)M_C6?K M=QHR^,94\2R)+:+:H;6-\O'&V3O+*,X8_+@D=.E5AYT/A+7+G297M=,FD5K` M-)L(BPOF&/)^7=\VT?XT`:X^'G@UB0NB6Q*]0&;C]:&^'G@U,;M$MER<#+,, M_K6/&/#UU>Z9'X2B$>H)/')(\:,A6#/S^9NQNR.,')R16AH>DZ?XCM[S5-:@ M2\N)+J:(I-R+9$>_'&?:NBH`JZ=IUGI-C'8V$"P M6\6=D:YPN3D]?-D6:248L[T MC:MXHZ,#_#*.X[]1G->;:G\/],\&:A,/%%MJ-WI,A_T;4+!@-O\`LR*1P??/ M_P!8`R_^%O\`CC_H+K_X#1__`!--D^+GC>1"G]L[<]UMXP?_`$&NPM_AQX4O M+>.XM=&\3S0R+N22.2!E8>H.ZID^&7AI3EO#GBE_8O"/Y-0!Y#J>K:CK-T;K M4KR:[F/&^5RQ`]!Z"O0_A?X'N9IH_$5SJD6E^7S9[@CLY((+;6Z#'2NVTOPO MX8TE@\/P_P!3F8__ M``%@J.?3[ZZMY+>X\:PRQ2J5=&M("&!Z@U7\G1O^B=S_`/@#;_\`Q5'DZ-_T M3N?_`,`;?_XJ@#A;YO$?PF?S=$U*'5]"` M.[O?!UK/?0?ZF9Y0VP^Q*Y%>@>3HW_1.Y_\`P!M__BJYC6_`'AW6)6FA\*:] MILK`E4C/8^Y]S6GXC^) M.O>,?#C:7=6%N8H2DDL\*MN^7N><#-;TW@?PAX8B_M#7[/Q"UNI`"S"&-6/I MA7W'\*W=+\'P^,KB"]GT2#0O#-K\T%L(@D]WC^*1NH7\?\:`/+/`4B1>.]&D MD941+M&9F.``.I->_P#A@/XAUNY\6SH5MF0VVEHPP?)!^:3'^V1Q[`5Q=C\. MO#7B;Q-]IT:SEBT2VE8SW)D.RZ?/^KB']P=V_`>M=]96^O0>)"K$+I:95$7: M$"8PH`Z@_=_(^U`'1U%=0+=6DUNY(66-D)'H1BI:*`./TO7)=!T5-'U.UN8+ MVRB\F*46LDL,X481@4!ZC&1P>M9,ESJWBH7\\]BUG?:?ISI;6#9#N\BX:49[ M$?*HZ]=Z+:3JFGQ'3+BV6 M/4KJ]NHC&V(R@(C7)^]U7![XJQ;PSV.F^&'OK6XV?:9+RZV0L[)*P8J&`&1R M_P"E=W0>E`'(>(8KW_A++>#3\I)JUBUO)*O6%4<$O]=KL![D5U5I:PV5I%:V M\8CAA0(BCL`,"J>FZ,MCW4RA#-.1E4!)"J```,G\:TJ`,#PG!.(- M1OKF%XI;Z_EE"N,,$!V)^BY_&H]=,FG^)-,UF2WFFLXH98)6A0NT)1BSAFALK..5UN)HS'YLS(44*#S@;B2<>E+IOB(V7A M^VT^+2[TZK;P+`+/[.P&]5QG?C;LR,[L]*ZVB@#B-+M&\':I"^H)--!-8)$; MF&)I%28.SN"%!(#%\@X[5(]YJNHZ_=:M9:3,4L-/*V27*F,W#NV6Z\CA,`'^ MM=G10!PT;6K:I9S^&;:_L[J6X5KVW,+QP",GYS(K#:&]"O.:ZG75U)M%N?[( M<+?*H:'(&&(()7GCD9'XUH44`XTC4)YW7:U@]BY8GT)(V_CG M%8*:;JNG:?#%);3/-IFBS"(("X$TS85%/%]>U!;RWN%M;F.#[-/%"TBX2,(4.T'!R,CUS76T M4`<5K8OM;L;34;O2KA;&UO\`S!;QEEN&AV%?,(!R""<[1SBBTL-(U'5[1--T MR\GMX7\Z:YNY;A4C*\J%5S\S;L=L`5VM%`!6%H4,SZSKE_/$\?G7*PQ;QC,< M:``CV)+5NT4`-_;:I:W2WDMU+*9DMGD%TK,2A#*#T7"X/3%9Z:== MV8LM4N]-F.GC4I[IK%$WM;JZXC8H/0Y8@9QN]J[ZB@#E+RY;Q!K6F3:1;2D6 M$CRR74T+1+@H0(QN`)R2,XX&*S9GTV^C:>3P_>?V_,NV:R194B>4#&7(PC)_ MM'/%=[10!F>'=(&AZ%;:>65WC4F5E&`SDY8CVR36G110`4444`%%%%`%'5]' ML-=T]['4;<30MR.S(W9E/4$>HKF)9M9\+V[VFM6\GB'0B-OVI8P]Q"OI+'_R MT'^T.?45VM%`'G-GX80(VK_#;Q'';1R$E[)V\VV8^FT\H?\`/%46\6>,]'D, M?BD3Z>@/%U::I^"M*O[LW]MYVEZB?^7RP?RG;_>`X;\0:J%/ M'.D#"/I_B"`=I/\`19R/J,H?R%`%'3/$`U@#[#\0=.D8_P`#62(W_?+.#6TF MG>(I%W)XI@8>JZ>I_P#9ZYO49_#UZ2?$OP^O;>3HTRV(F'_?R(DUD#3_`(4! MB8M1NM+8]4\^>#]&%`'>_P!E^)?^AFB_\%R__%U'-9Z_;KNF\66T0]7L$'\W MKBC8?#3'/C*\8>G]J.:8EA\)UDW`76KR=L"YN"?R&*`-?4_%\.EDI-X_LYI> M@BMM.$SD^F%8U3L]9^(^NW*C1XA!9'K=ZI9K`2/54!)-:FG7\5GA/"WP\N8R M>DL\,=FOU);YC^57_P"R_&.LC_B9ZS;Z/`>L&EH6E(]Y7Z?@*`,631?#_AF\ MCU7Q=JLNO:X_^ICD7>V?2*`?S_E6K_9>M>,6#ZZC:5HW4:9&_P"^N!_TV8=! M_L#\36SHOA71]`+265KFYD_UEU,QDFD^KMS_`$K8H`C@MX;6".WMXDBBC4*B M(N%4#L!4E%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% M->-)!AT5A[C-%%`$8L[4'(MHL_[@J5551A0`/0"BB@!:***`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH 9HH`****`"BBB@`HHHH`****`"BBB@#__V3\_ ` end