Guarantor And Non-Guarantor Financial Information | 13. 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, "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 December 31, 2016 Non- Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Current assets — 226 879 638 — 1,743 Intercompany receivable 275 2,840 — — (3,115 ) — Property, plant, and equipment, net — 74 1,416 692 — 2,182 Other assets 365 4,142 4,070 533 (5,524 ) 3,586 Total assets $ 640 $ 7,282 $ 6,365 $ 1,863 $ (8,639 ) $ 7,511 Current liabilities 100 226 419 235 — 980 Intercompany payable — 66 2,926 123 (3,115 ) — Other long-term liabilities 294 5,822 104 65 — 6,285 Stockholders' equity (deficit) 246 1,168 2,916 1,440 (5,524 ) 246 Total liabilities and stockholders' equity (deficit) $ 640 $ 7,282 $ 6,365 $ 1,863 $ (8,639 ) $ 7,511 October 1, 2016 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Current assets — 161 945 686 — 1,792 Intercompany receivable 364 2,797 — — (3,161 ) — Property, plant and equipment, net — 76 1,434 714 — 2,224 Other assets 302 4,101 4,094 557 (5,417 ) 3,637 Total assets $ 666 $ 7,135 $ 6,473 $ 1,957 $ (8,578 ) $ 7,653 Current liabilities 60 207 480 284 — 1,031 Intercompany payable — — 2,992 169 (3,161 ) — Other long-term liabilities 385 5,822 126 68 — 6,401 Stockholders' equity (deficit) 221 1,106 2,875 1,436 (5,417 ) 221 Total liabilities and stockholders' equity (deficit) $ 666 $ 7,135 $ 6,473 $ 1,957 $ (8,578 ) $ 7,653 Condensed Supplemental Consolidated Statements of Operations Quarterly Period Ended December 31, 2016 Non - Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 143 $ 979 $ 380 $ — $ 1,502 Cost of goods sold — 116 789 301 — 1,206 Selling, general and administrative — 42 75 (4 ) — 113 Amortization of intangibles — 2 25 6 — 33 Restructuring and impairment charges — — 4 — — 4 Operating income — (17 ) 86 77 — 146 Other expense (income), net — 4 — (5 ) — (1 ) Interest expense, net — 6 45 17 — 68 Equity in net income of subsidiaries (79 ) (92 ) — — 171 — Income (loss) before income taxes 79 65 41 65 (171 ) 79 Income tax expense (benefit) 28 14 — 14 (28 ) 28 Consolidated net income (loss) $ 51 $ 51 $ 41 $ 51 $ (143 ) $ 51 Comprehensive net income (loss) $ 51 $ 62 $ 41 $ 6 $ (143 ) $ 17 Consolidating Statement of Cash Flows Cash Flow from Operating Activities $ — $ (19 ) $ 120 $ 42 $ — $ 143 Cash Flow from Investing Activities Additions to property, plant, and equipment — (2 ) (50 ) (13 ) — (65 ) Proceeds from sale of assets — 1 1 — — 2 (Contributions) distributions to/from subsidiaries (5 ) 5 — — — — Intercompany advances (repayments) — 39 — — (39 ) — Other investing activities, net — (1 ) — — — (1 ) Net cash from investing activities (5 ) 42 (49 ) (13 ) (39 ) (64 ) Cash Flow from Financing Activities Proceeds from long-term debt — — — — — — Repayments on long-term borrowings — (9 ) (1 ) — — (10 ) Proceeds from issuance of common stock 5 — — — — 5 Payment of tax receivable agreement (60 ) — — — — (60 ) Changes in intercompany balances 60 — (67 ) (32 ) 39 — Net cash from financing activities 5 (9 ) (68 ) (32 ) 39 (65 ) Effect of exchange rate changes on cash — — — (6 ) — (6 ) Net change in cash — 14 3 (9 ) — 8 Cash and cash equivalents at beginning of period — 102 5 216 — 323 Cash and cash equivalents at end of period $ — $ 116 $ 8 $ 207 $ — $ 331 Quarterly Period Ended January 2, 2016 Non Guarantor Guarantor Parent Issuer Subsidiaries Subsidiaries Eliminations Total Net sales $ — $ 150 $ 992 $ 470 $ — $ 1,612 Cost of goods sold — 123 815 382 — 1,320 Selling, general and administrative — 56 75 23 — 154 Amortization of intangibles — 2 26 8 — 36 Restructuring and impairment charges — — 15 1 — 16 Operating income (loss) — (31 ) 61 56 — 86 Other income, net — (1 ) (4 ) 9 — 4 Interest expense, net — 9 46 20 — 75 Equity in net income of subsidiaries (7 ) (33 ) — — 40 — Income (loss) before income taxes 7 (6 ) 19 27 (40 ) 7 Income tax expense (benefit) 3 (8 ) — 12 (4 ) 3 Consolidated net income (loss) $ 4 $ 2 $ 19 $ 15 $ (36 ) $ 4 Comprehensive net income (loss) $ 4 $ 5 $ 19 $ (14 ) $ (36 ) $ (22 ) Consolidating Statement of Cash Flows Cash Flow from Operating Activities $ — $ (30 ) $ 153 $ 68 $ — $ 191 Cash Flow from Investing Activities Additions to property, plant, and equipment — (3 ) (80 ) (10 ) — (93 ) Proceeds from sale of assets — — 4 — — 4 (Contributions) distributions to/from subsidiaries (7 ) (2,253 ) — — 2,260 — Intercompany advances (repayments) — (162 ) — — 162 — Acquisition of business, net of cash acquired — — (291 ) (1,995 ) — (2,286 ) Net cash from investing activities (7 ) (2,418 ) (367 ) (2,005 ) 2,422 (2,375 ) Cash Flow from Financing Activities Proceeds from long-term borrowings — 2,489 — 3 — 2,492 Repayments on long-term borrowings — (70 ) — (30 ) — (100 ) Proceeds from issuance of common stock 7 — — — — 7 Payment of tax receivable agreement (57 ) — — — — (57 ) Contributions from parent — — 291 1,969 (2,260 ) — Debt financing costs — (36 ) — — — (36 ) Purchase of non-controlling interest — — (66 ) — — (66 ) Changes in intercompany balances 57 — 7 98 (162 ) — Net cash from financing activities 7 2,383 232 2,040 (2,422 ) 2,240 Effect of exchange rate changes on cash — — — (2 ) — (2 ) Net change in cash — (65 ) 18 101 — 54 Cash and cash equivalents at beginning of period — 163 — 65 — 228 Cash and cash equivalents at end of period $ — $ 98 $ 18 $ 166 $ — $ 282 |