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 July 2, 2016 Non— Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Current assets — 97 1,055 614 — 1,766 Intercompany receivable 436 2,935 — 46 (3,417 ) — Property, plant, and equipment, net — 78 1,474 724 — 2,276 Other assets 272 4,099 4,102 750 (5,460 ) 3,763 Total assets $ 708 $ 7,209 $ 6,631 $ 2,134 $ (8,877 ) $ 7,805 Current liabilities 76 209 495 306 — 1,086 Intercompany payable — 45 3,372 — (3,417 ) — Other long-term liabilities 465 5,925 102 60 — 6,552 Redeemable non-controlling interest 12 — — 12 (12 ) 12 Stockholders' equity (deficit) 155 1,030 2,662 1,756 (5,448 ) 155 Total liabilities and stockholders' equity (deficit) $ 708 $ 7,209 $ 6,631 $ 2,134 $ (8,877 ) $ 7,805 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 July 2, 2016 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 150 $ 1,081 $ 414 $ — $ 1,645 Cost of goods sold — 140 834 322 — 1,296 Selling, general and administrative — 6 93 30 — 129 Amortization of intangibles — 2 27 6 — 35 Restructuring and impairment charges — — 1 5 — 6 Operating income — 2 126 51 — 179 Debt extinguishment — 4 — — — 4 Other expense (income), net — 4 (4 ) (18 ) — (18 ) Interest expense, net — 9 63 1 — 73 Equity in net income of subsidiaries (120 ) (119 ) — — 239 — Income (loss) before income taxes 120 104 67 68 (239 ) 120 Income tax expense (benefit) 24 4 1 14 (19 ) 24 Consolidated net income (loss) $ 96 $ 100 $ 66 $ 54 $ (220 ) $ 96 Comprehensive net income (loss) $ 96 $ 98 $ 65 $ 38 $ (220 ) $ 77 Quarterly Period Ended June 27, 2015 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 155 $ 961 $ 125 $ — $ 1,241 Cost of goods sold — 121 773 109 — 1,003 Selling, general and administrative — 17 63 12 — 92 Amortization of intangibles — 2 18 2 — 22 Restructuring and impairment charges — — 3 — — 3 Operating income — 15 104 2 — 121 Debt extinguishment — 94 — — — 94 Other expense (income), net — (2 ) 3 1 — 2 Interest expense, net — 6 37 4 — 47 Equity in net income of subsidiaries 22 (60 ) — — 38 — Income (loss) before income taxes (22 ) (23 ) 64 (3 ) (38 ) (22 ) Income tax expense (benefit) (9 ) (10 ) — 1 9 (9 ) Consolidated net income (loss) $ (13 ) $ (13 ) $ 64 $ (4 ) $ (47 ) $ (13 ) Comprehensive net income (loss) $ (13 ) $ (11 ) $ 64 $ (2 ) $ (47 ) $ (9 ) Three Quarterly Periods Ended July 2, 2016 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 442 $ 3,143 $ 1,286 $ — $ 4,871 Cost of goods sold — 373 2,490 1,022 — 3,885 Selling, general and administrative — 89 251 81 — 421 Amortization of intangibles — 6 77 23 — 106 Restructuring and impairment charges — — 23 6 — 29 Operating income — (26 ) 302 154 — 430 Debt extinguishment — 4 — — — 4 Other expense (income), net — 15 (11 ) (25 ) — (21 ) Interest expense, net — 27 158 37 — 222 Equity in net income of subsidiaries (225 ) (258 ) — — 483 — Income (loss) before income taxes 225 186 155 142 (483 ) 225 Income tax expense (benefit) 66 23 2 36 (61 ) 66 Consolidated net income (loss) $ 159 $ 163 $ 153 $ 106 $ (422 ) $ 159 Comprehensive net income (loss) $ 159 $ 152 $ 152 $ 145 $ (422 ) $ 186 Consolidating Statement of Cash Flows Cash Flow from Operating Activities $ — $ 23 $ 382 $ 162 $ — $ 567 Cash Flow from Investing Activities Additions to property, plant, and equipment — (13 ) (181 ) (34 ) — (228 ) Proceeds from sale of assets — — 4 — — 4 (Contributions) distributions to/from subsidiaries (20 ) (2,240 ) — — 2,260 — Intercompany advances (repayments) — 11 — — (11 ) — Acquisition of business, net of cash acquired — — (291 ) (1,992 ) — (2,283 ) Other investing activities, net — (11 ) — — — (11 ) Net cash from investing activities (20 ) (2,253 ) (468 (2,026 ) 2,249 (2,518 ) 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 20 — — — — 20 Payment of tax receivable agreement (57 ) — — — — (57 ) Repayments on long-term borrowings — (356) — (34) — (390 ) Contribution from Parent — — 291 1,969 (2,260 ) — Debt financing costs — (38 ) — — — (38 ) Changes in intercompany balances 57 — (110) 42 11 — Net cash from financing activities 20 2,096 115 1,977 (2,249 ) 1,959 Effect of exchange rate changes on cash — — — — — — Net change in cash — (134 ) 29 113 — 8 Cash and cash equivalents at beginning of period — 163 — 65 — 228 Cash and cash equivalents at end of period $ — $ 29 $ 29 $ 178 $ — $ 236 Three Quarterly Periods Ended June 27, 2015 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 464 $ 2,871 $ 350 $ — $ 3,685 Cost of goods sold — 394 2,366 277 — 3,037 Selling, general and administrative — 50 183 33 — 266 Amortization of intangibles — 6 58 6 — 70 Restructuring and impairment charges — — 11 — — 11 Operating income (loss) — 14 253 34 — 301 Debt extinguishment — 94 — — — 94 Other expense (income), net — (1 ) 2 1 — 2 Interest expense, net — 19 119 14 — 152 Equity in net income of subsidiaries (53 ) (148 ) — — 201 — Income (loss) before income taxes 53 50 132 19 (201 ) 53 Income tax expense (benefit) 15 12 — 3 (15 ) 15 Consolidated net income (loss) $ 38 $ 38 $ 132 $ 16 $ (186 ) $ 38 Comprehensive net income (loss) $ 38 $ 26 $ 132 $ (16 ) $ (186 ) $ (6 ) Consolidating Statement of Cash Flows Cash Flow from Operating Activities $ — $ (35 ) $ 407 $ 20 $ — $ 392 Cash Flow from Investing Activities Additions to property, plant, and equipment — (11 ) (110 ) (3 ) — (124 ) Proceeds from sale of assets — — 13 5 — 18 (Contributions) distributions to/from subsidiaries (16 ) 16 — — — — Intercompany advances (repayments) — 282 — — (282 ) — Acquisition of business, net of cash acquired — — — — — — Net cash from investing activities (16 ) 287 (97 ) 2 (282 ) (106 ) Cash Flow from Financing Activities Proceeds from long-term debt — 702 — — — 702 Proceeds from issuance of common stock 16 — — — — 16 Payment of tax receivable agreement (39 ) — — — — (39 ) Repayments on long-term borrowings — (937 ) — (3 ) — (940 ) Debt financing costs — (87 ) — — — (87 ) Changes in intercompany balances 39 — (321 ) — 282 — Net cash from financing activities 16 (322 ) (321 ) (3 ) 282 (348 ) Effect of exchange rate changes on cash — — — (5 ) — (5 ) Net change in cash — (70 ) (11 ) 14 — (67 ) Cash and cash equivalents at beginning of period — 70 15 44 — 129 Cash and cash equivalents at end of period $ — $ — $ 4 $ 58 $ — $ 62 |