Guarantor And Non-Guarantor Financial Information | 15. Guarantor and Non-Guarantor Financial Information Berry Plastics Corporation ("Issuer") has notes outstanding which are fully, jointly, severally, and unconditionally guaranteed by its parent, Berry Plastics Group, Inc. (for purposes of this Note 15, "Parent") and substantially all of Issuer's domestic subsidiaries. Separate narrative information or financial statements of the guarantor subsidiaries have not been included because they are 100 Condensed Supplemental Consolidated Balance Sheet April 2, 2016 Non— Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Current assets 1 90 968 653 — 1,712 Intercompany receivable 412 3,023 — — (3,435 ) — Property, plant, and equipment, net — 76 1,498 743 — 2,317 Other assets 195 3,973 4,113 1,240 (5,752 ) 3,769 Total assets $ 608 $ 7,162 $ 6,579 $ 2,636 $ (9,187 ) $ 7,798 Current liabilities 70 212 482 314 — 1,078 Intercompany payable — — 3,390 45 (3,435 ) — Other long-term liabilities 460 6,025 111 46 — 6,642 Redeemable non-controlling interest 12 — — 12 (12 ) 12 Stockholders' equity (deficit) 66 925 2,596 2,219 (5,740 ) 66 Total liabilities and stockholders' equity (deficit) $ 608 $ 7,162 $ 6,579 2,636 $ (9,187 ) $ 7,798 September 26, 2015 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Current assets 162 257 767 197 — 1,383 Intercompany receivable 329 2,963 — 83 (3,375 ) — Property, plant and equipment, net — 79 1,111 104 — 1,294 Other assets 75 1,553 2,152 102 (1,531 ) 2,351 Total assets $ 566 $ 4,852 $ 4,030 $ 486 $ (4,906 ) $ 5,028 Current liabilities 57 205 366 77 — 705 Intercompany payable — — 3,375 — (3,375 ) — Other long-term liabilities 562 3,769 39 6 — 4,376 Redeemable non-controlling interest 12 — — — — 12 Stockholders' equity (deficit) (65 ) 878 250 403 (1,531 ) (65 ) Total liabilities and stockholders' equity (deficit) $ 566 $ 4,852 $ 4,030 $ 486 $ (4,906 ) $ 5,028 Condensed Supplemental Consolidated Statements of Operations Quarterly Period Ended April 2, 2016 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 142 $ 1,070 $ 402 $ — $ 1,614 Cost of goods sold — 110 841 318 — 1,269 Selling, general and administrative — 27 83 28 — 138 Amortization of intangibles — 2 24 9 — 35 Restructuring and impairment charges — — 6 1 — 7 Operating income — 3 116 46 — 165 Other expense (income), net — 12 (3 ) (16 ) — (7 ) Interest expense, net — 9 49 16 — 74 Equity in net income of subsidiaries (98 ) (104 ) — — 202 — Income (loss) before income taxes 98 86 70 46 (202 ) 98 Income tax expense (benefit) 39 27 1 11 (39 ) 39 Consolidated net income (loss) $ 59 $ 59 $ 69 $ 35 $ (163 ) $ 59 Comprehensive net income (loss) $ 59 $ 47 $ 69 $ 119 $ (163 ) $ 131 Quarterly Period Ended March 28, 2015 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 150 $ 962 $ 112 $ — $ 1,224 Cost of goods sold — 126 784 87 — 997 Selling, general and administrative — 17 61 11 — 89 Amortization of intangibles — 2 19 2 — 23 Restructuring and impairment charges — — 3 — — 3 Operating income — 5 95 12 — 112 Other income, net — 2 (1 ) — — 1 Interest expense, net — 6 41 5 — 52 Equity in net income of subsidiaries (59 ) (60 ) — — 119 — Income (loss) before income taxes 59 57 55 7 (119 ) 59 Income tax expense (benefit) 21 20 — 1 (21 ) 21 Consolidated net income (loss) $ 38 $ 37 $ 55 $ 6 $ (98 ) $ 38 Comprehensive net income (loss) $ 38 $ 24 $ 59 $ (14 ) $ (98 ) $ 9 Two Quarterly Periods Ended April 2, 2016 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 292 $ 2,062 $ 872 $ — $ 3,226 Cost of goods sold — 233 1,656 700 — 2,589 Selling, general and administrative — 83 158 51 — 292 Amortization of intangibles — 4 50 17 — 71 Restructuring and impairment charges — — 22 1 — 23 Operating income — (28 ) 176 103 — 251 Other expense (income), net — 11 (7 ) (7 ) — (3 ) Interest expense, net — 18 95 36 — 149 Equity in net income of subsidiaries (105 ) (139 ) — — 244 — Income (loss) before income taxes 105 82 88 74 (244 ) 105 Income tax expense (benefit) 42 19 1 22 (42 ) 42 Consolidated net income (loss) $ 63 $ 63 $ 87 $ 52 $ (202 ) $ 63 Comprehensive net income (loss) $ 63 $ 54 $ 87 $ 107 $ (202 ) $ 109 Consolidating Statement of Cash Flows Cash Flow from Operating Activities $ — $ 15 $ 249 $ 97 $ — $ 361 Cash Flow from Investing Activities Additions to property, plant, and equipment — (5 ) (143 ) (25 ) — (173 ) Proceeds from sale of assets — — 4 — — 4 (Contributions) distributions to/from subsidiaries (11 ) (2,249 ) — — 2,260 — Intercompany advances (repayments) — (110 ) — — 110 — Acquisition of business, net of cash acquired — — (291 ) (1,992 ) — (2,283 ) Net cash from investing activities (11 ) (2,364 ) (430 ) (2,017 ) 2,370 (2,452 ) Cash Flow from Financing Activities Proceeds from long-term debt — 2,490 — — — 2,490 Purchase of non-controlling interest — — (66 ) — — (66 ) Proceeds from issuance of common stock 11 — — — — 11 Payment of tax receivable agreement (57 ) — — — — (57 ) Repayments on long-term borrowings — (243 ) — (24 ) — (267 ) Contribution from Parent — — 291 1,969 (2,260 ) — Debt financing costs — (37 ) — — — (37 ) Changes in intercompany balances 57 — (34 ) 87 (110 ) — Net cash from financing activities 11 2,210 191 2,032 (2,370 ) 2,074 Effect of exchange rate changes on cash — — — 1 — 1 Net change in cash — (139 ) 10 113 — (16 ) Cash and cash equivalents at beginning of period — 163 — 65 — 228 Cash and cash equivalents at end of period $ — $ 24 $ 10 $ 178 $ — $ 212 Two Quarterly Periods Ended March 28, 2015 Non— Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 309 $ 1910 $ 225 $ — $ 2,444 Cost of goods sold — 273 1,593 168 — 2,034 Selling, general and administrative — 33 120 21 — 174 Amortization of intangibles — 4 40 4 — 48 Restructuring and impairment charges — — 8 — — 8 Operating income (loss) — (1 ) 149 32 — 180 Other income, net — 1 (1 ) — — — Interest expense, net — 13 82 10 — 105 Equity in net income of subsidiaries (75 ) (88 ) — — 163 — Income (loss) before income taxes 75 73 68 22 (163 ) 75 Income tax expense (benefit) 24 22 — 2 (24 ) 24 Consolidated net income (loss) $ 51 $ 51 $ 68 $ 20 $ (139 ) $ 51 Comprehensive net income (loss) $ 51 $ 37 $ 68 $ (14 ) $ (139 ) $ 3 Consolidating Statement of Cash Flows Cash Flow from Operating Activities $ — $ (35 ) $ 230 $ 18 $ (1 ) $ 212 Cash Flow from Investing Activities Additions to property, plant, and equipment — (10 ) (66 ) (3 ) — (79 ) Proceeds from sale of assets — — 13 — — 13 (Contributions) distributions to/from subsidiaries (13 ) 13 — — — — Intercompany advances (repayments) — 136 — — (136 ) — Acquisition of business, net of cash acquired — — — — — — Net cash from investing activities (13 ) 139 (53 ) (3 ) (136 ) (66 ) Cash Flow from Financing Activities Proceeds from issuance of common stock 13 — — — — 13 Payment of tax receivable agreement (39 ) — — — — (39 ) Repayments on long-term borrowings — (124 ) — (1 ) — (125 ) Changes in intercompany balances 39 — (179 ) 3 137 — Net cash from financing activities 13 (124 ) (179 ) 2 137 (151 ) Effect of exchange rate changes on cash — — — (5 ) — (5 ) Net change in cash — (20 ) (2 ) 12 — (10 ) Cash and cash equivalents at beginning of period — 70 15 44 — 129 Cash and cash equivalents at end of period $ — $ 50 $ 13 $ 56 $ — $ 119 |