Top Banner
1 1 PINNACLE FOODS INC. Presentation to CAGNY March 11, 2015
53
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Pinnacle Foods Inc. Presentation to CAGNY

1 1

PINNACLE FOODS INC.

Presentation to CAGNY March 11, 2015

Page 2: Pinnacle Foods Inc. Presentation to CAGNY

2 2

Bob Gamgort Chief Executive Officer

Craig Steeneck EVP & CFO

Maria Sceppaguercio SVP IR & Communications

Pinnacle Management

Mark Schiller EVP & President North America Retail

Page 3: Pinnacle Foods Inc. Presentation to CAGNY

3 3

Forward-Looking Statements & Non-GAAP Financial Measures

This presentation contains “forward-looking statements” within the meaning of U.S. federal securities laws. Forward-looking statements are not historical facts, and are based upon management’s current expectations, beliefs, projections and targets, many of which, by their nature, are inherently uncertain. Such expectations, beliefs, projections and targets are expressed in good faith. However, there can be no assurance that management’s expectations, beliefs, projections and targets will be achieved and actual results may differ materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to significant business, economic, regulatory and competitive risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements, including risks detailed in Pinnacle Foods Inc.’s (“Pinnacle Foods,” “Pinnacle” or the “Company”) filings with the U.S. Securities and Exchange Commission (the “SEC”). Nothing in this presentation should be regarded as a representation by any person that these forward-looking statements will be achieved.

Forward-looking statements speak only as of the date the statements are made. The Company assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws.

This presentation includes certain financial measures, including Adjusted EBITDA, Adjusted Gross Profit and Unleveraged Free Cash Flow, which differ from results using U.S. Generally Accepted Accounting Principles (GAAP). Non-GAAP financial measures typically exclude certain charges, which are not expected to occur routinely in future periods. The Company uses non-GAAP financial measures internally to focus management on performance excluding these special charges to gauge our business operating performance. Management believes this information is helpful to investors in understanding trends in the business. The most directly comparable GAAP financial measures and reconciliations to non-GAAP financial measures are set forth in the slides in this presentation and included in the Company’s filings with the SEC.

Page 4: Pinnacle Foods Inc. Presentation to CAGNY

4 4

Agenda Overview

Creating Value in a Challenging Environment

Driving Margin Expansion and Cash Flow

Outlook

Page 5: Pinnacle Foods Inc. Presentation to CAGNY

5 5

Other Private Label Food Service

Snacks

Canada Other

Diversified Portfolio with Critical Scale in Frozen

2014 Net Sales: $2.6 billion*

Birds Eye Frozen

Specialty

Duncan Hines Grocery

* Includes Gardein 2014 run-rate sales of $57 million. Birds Eye Frozen and Duncan Hines Grocery combined represent NA Retail.

Page 6: Pinnacle Foods Inc. Presentation to CAGNY

6 6

Business Model to Drive Value Creation

Net Sales

Operating Income

EPS

Dividend Yield

In Line with Categories

10 – 12%

4 – 5%

7 – 8%

3 – 4%

LT Organic Growth Algorithm

Future Accretive Acquisitions Would Accelerate Growth

Note: Excludes items affecting comparability. See reconciliation to GAAP financial measures in Appendix.

Page 7: Pinnacle Foods Inc. Presentation to CAGNY

7 7

Portfolio Management Strategy

66% 72% 69% 76%

Net Sales

2013 2014 2013 2014

34% 28% 31%

24%

2013 2014 2013 2014

Invest in marketing to drive growth and share expansion

Focus on breakthrough innovation

Gross Profit Net Sales Gross Profit

Maintain stable sales/market position and cash flow

Focus on brand renovation

Leadership Brands Foundation Brands

(% of NA Retail) (% of NA Retail)

Page 8: Pinnacle Foods Inc. Presentation to CAGNY

8 8

Creating Value in a Challenging Environment

Industry Topline

Input Costs Pricing Power/

Promotion Efficiency

Page 9: Pinnacle Foods Inc. Presentation to CAGNY

9 9

Value Creation Through 2014

Net Sales

Operating Income

EPS

Dividend Yield

In Line with Categories

10 – 12%

4 – 5%

7 – 8%

3 – 4%

LT Organic Growth Algorithm

10%

39%

3%

Outpaced Categories

42%

2013 Actual

17%

14%

2014 Actual

Outpaced Categories

3%

Future Accretive Acquisitions Would Accelerate Growth

Note: Excludes items affecting comparability. See reconciliation to GAAP financial measures in Appendix.

13%

Page 10: Pinnacle Foods Inc. Presentation to CAGNY

10 10

Agenda Overview

Creating Value in a Challenging Environment

Driving Margin Expansion and Cash Flow

Outlook

Page 11: Pinnacle Foods Inc. Presentation to CAGNY

11 11

Creating Value in a Challenging Environment

Industry Topline

Input Costs Pricing Power/

Promotion Efficiency

Market Share Growth

Industry- Leading

Productivity

Innovation & Mix

Page 12: Pinnacle Foods Inc. Presentation to CAGNY

12 12

2014 Market Share Performance

Source: IRI US Multi-Outlet data, 52 wks ending 12/28/14; based on IRI’s Pinnacle custom definitions; market position ranks are among branded players.

Frozen Segment Grocery Segment

Major Brands Market Position $ Share %

Growing/ Holding Share

Frozen Vegetables #1 26.2 √

Frozen Complete Bagged Meals #2 33.9 √

Frozen Prepared Seafood #2 26.5 √

Frozen/Refrigerated Meat Substitutes #4 6.3 √

Shelf-Stable Pickles #1 35.0 √

Table Syrups #1 21.1 √

Cake/Brownie Mixes and Frostings #2 25.3 √

Shelf-Stable Salad Dressing #3 11.9

Frozen and Refrigerated Bagels #1 62.3 √

Frozen Pancakes/Waffles/French Toast #2 5.1

Full-Calorie Single Serve Frozen Dinners #3 8.0 √

Frozen Pizza-for-One (ex. French Bread) #4 6.5

Pie/Pastry Fruit Filling #1 37.4

Canned Meat #2 21.5 √ Fou

nd

atio

n B

ran

ds

Lead

ers

hip

Bra

nd

s Grew or held share in 10 of 14 categories

Page 13: Pinnacle Foods Inc. Presentation to CAGNY

13 13

Birds Eye is a $1 Billion Health & Wellness Brand Poised to Capitalize on America’s Need to Eat More Vegetables

Page 14: Pinnacle Foods Inc. Presentation to CAGNY

14 14

“A diet higher in plant-based foods…is more health promoting and is associated with less environmental impact than is the current U.S. diet.”

Advisory Committee Report on Dietary Guidelines

Vegetables and fruit are consistently identified across all healthy diets

U.S. population has a shortfall of nutrients, driven by low intake of vegetables, fruit, whole grains and dairy

Source: Scientific Report of the 2015 Dietary Guidelines Advisory Committee, First Print February 2015.

Scientific Report of the

2015 Dietary Guidelines Advisory Committee

Page 15: Pinnacle Foods Inc. Presentation to CAGNY

15 15

Driving Birds Eye Growth in 2015

Innovation

Consumer Marketing

Page 16: Pinnacle Foods Inc. Presentation to CAGNY

16 16

New Birds Eye Platform: Flavor Full Pairing of popular vegetables with on-trend flavors creates a perfect combination of taste and nutrition

Page 17: Pinnacle Foods Inc. Presentation to CAGNY

17 17

New Birds Eye Platform: Protein Blends Delivering plant-based protein benefit through the power of nutrient-rich vegetables, beans and whole grains…

…with additional platforms planned for the 2nd half.

Page 18: Pinnacle Foods Inc. Presentation to CAGNY

18 18

Birds Eye Voila! A winning combination of vegetable-rich complete meals at a great value

Family Size Expansion

Page 19: Pinnacle Foods Inc. Presentation to CAGNY

19 19

Birds Eye Voila!

15.7% 17.2%

21.1% 23.7%

28.0%

33.9%

2009 2010 2011 2012 2013 2014

Doubled market share and drove consumption growth of 71% since Birds Eye acquisition…with significant growth potential ahead

$ Market Share

Source: IRI US Multi-Outlet data; based on IRI’s Pinnacle custom definitions.

Consumption

$149m

$255m

12%

27%

48%

Voila! Complete BaggedMeals Cat'y

BE

Household Penetration

Vegetables

Page 20: Pinnacle Foods Inc. Presentation to CAGNY

20 20

Birds Eye Advertising New campaign with dedicated advertising for Voila! for the first time

Page 21: Pinnacle Foods Inc. Presentation to CAGNY

21 21

New Health & Wellness Platform

Rapidly-growing innovator in the plant-based protein segment

“The art and science of transforming plants into meat wasn't there 30 years ago. Potvin's efforts at Gardein, however, are nothing short of a miracle.” LA Magazine, Mar 2015

Page 22: Pinnacle Foods Inc. Presentation to CAGNY

22 22

Gardein Opportunity to leverage complementary capabilities with Birds Eye to accelerate growth through expanded distribution, marketing and innovation

25-item portfolio of award-winning plant-based alternatives to animal-based protein formats

Exceptional velocity trends across both traditional and non-traditional channels

Opportunity to increase number of items per store from approximately six currently

#1 Frozen Meat Alternative in Jan ‘15 #2 Frozen Meat Alternative in Jan ‘15

Natural Channel Traditional Channels

Source: IRI US Multi-Outlet data, period ending 1/25/2015; SPINS data, period ending 1/25/2015.

Page 23: Pinnacle Foods Inc. Presentation to CAGNY

23 23

Gardein New Products

Page 24: Pinnacle Foods Inc. Presentation to CAGNY

24 24

2014 Market Share Performance

Source: IRI US Multi-Outlet data, 52 wks ending 12/28/14; based on IRI’s Pinnacle custom definitions; market position ranks are among branded players.

Frozen Segment Grocery Segment

Major Brands Market Position $ Share %

Growing/ Holding Share

Frozen Vegetables #1 26.2 √

Frozen Complete Bagged Meals #2 33.9 √

Frozen Prepared Seafood #2 26.5 √

Frozen/Refrigerated Meat Substitutes #4 6.3 √

Shelf-Stable Pickles #1 35.0 √

Table Syrups #1 21.1 √

Cake/Brownie Mixes and Frostings #2 25.3 √

Shelf-Stable Salad Dressing #3 11.9

Frozen and Refrigerated Bagels #1 62.3 √

Frozen Pancakes/Waffles/French Toast #2 5.1

Full-Calorie Single Serve Frozen Dinners #3 8.0 √

Frozen Pizza-for-One (ex. French Bread) #4 6.5

Pie/Pastry Fruit Filling #1 37.4

Canned Meat #2 21.5 √ Fou

nd

atio

n B

ran

ds

Lead

ers

hip

Bra

nd

s Grew or held share in 10 of 14 categories

Page 25: Pinnacle Foods Inc. Presentation to CAGNY

25 25

Hungry-Man Satisfying, protein-packed comfort food

Selects Premium Price Tier Regular On-trend Flavors

2014 consumption +2.4% driven by innovation and Selects expansion

41g

PROTEIN

Page 26: Pinnacle Foods Inc. Presentation to CAGNY

26 26

Duncan Hines Tiered pricing and benefits structure drives growth and mix

Signature Classic Decadent

+3.5%

2014 $ Consumption Growth vs. YAG

Grew market share 1.5 points in 2014

Pricing exceeded category by 70 basis points

+3.8% +5.9%

Source: IRI US Multi-Outlet data; 52 wks ending 12/28/14; based on IRI’s Pinnacle custom definitions.

Page 27: Pinnacle Foods Inc. Presentation to CAGNY

27 27

Vlasic Leveraging innovation to drive consumption growth in an expanding category

Premium offering incremental to the category and Pinnacle

Bold & Spicy Farmer’s Garden

Three new varieties tap into Intense Flavor trend

Page 28: Pinnacle Foods Inc. Presentation to CAGNY

28 28

Agenda Overview

Creating Value in a Challenging Environment

Driving Margin Expansion and Cash Flow

Outlook

Page 29: Pinnacle Foods Inc. Presentation to CAGNY

29 29

Gross Margin Improvement Translates to Operating Margin Expansion

25.1% 27.0% 27.5%

2012 2013 2014

Gross Profit % Net Sales

14.0% 15.2% 16.3%

2012 2013 2014

Operating Income % Net Sales

Note: Gross Profit and Operating Income are on an adjusted basis. See reconciliation to GAAP financial measures in Appendix.

Key Drivers: Portfolio Management Strategy

Margin Accretive Innovation

Sustainable Productivity Program

Lean Overhead Structure

Page 30: Pinnacle Foods Inc. Presentation to CAGNY

30 30

Margin-Enhancing Innovation All innovation is targeted to be margin accretive to the portfolio

Page 31: Pinnacle Foods Inc. Presentation to CAGNY

31 31

4.0% 4.1%

3.7% 3%-4%

Productivity

Maximizing Value through Productivity

2012 2013 2014 2015E

Sustainable ongoing program targets 3-4% annual savings in COGS

Page 32: Pinnacle Foods Inc. Presentation to CAGNY

32 32

Productivity and Inflation

4.0% 4.1% 3.7% 3-4%

7.4%

2.3% 2.7% 3-3.5%

2012 2013 2014 2015E

Productivity Inflation

% of COGS

Productivity exceeded inflation in the past two years, enabling offset to weak industry growth

In 2015, productivity is skewed to the 2nd half, consistent with prior years, while inflation is expected to be higher in the 1st half

Business model calls for productivity to offset inflation over time

Page 33: Pinnacle Foods Inc. Presentation to CAGNY

33 33

Input Cost Breakdown

Conversion

Logistics

Proteins

Grains & Oils

Packaging Vegetables

& Fruit

All Other

Note: Excludes Gardein and co-packer costs

…with Logistics, Conversion, some Vegetables and Proteins above the average inflation in 2015.

Diversity of $1.8 billion Cost of Goods Sold portfolio serves as a natural hedge…

Page 34: Pinnacle Foods Inc. Presentation to CAGNY

34 34

Source: Pinnacle analysis. Defined as selling, general and administrative expenses excluding marketing investment, intangible amortization and one-time items. (1) Peers: BGS, CAG, CPB, GIS, KRFT, MKC, SJM.

Lean Overhead Industry-leading efficient organization structure with SG&A overhead consistently below 9% of net sales

(2014 Fiscal Year)

SG&A % of Net Sales

~12%

8.4%

Peer Average(1) Pinnacle

Page 35: Pinnacle Foods Inc. Presentation to CAGNY

35 35

$345 $325

$452

81%

72%

90%

0%

25%

50%

75%

100%

$0

$100

$200

$300

$400

$500

$600

$700

2012 2013 2014

(1) See reconciliation to GAAP financial measures in Appendix. (2) Based on industry analysts’ valuation analysis using prices as of 2/27/2015; peers include CAG, CPB, GIS, MKC, KRFT and SJM.

Unleveraged Free Cash Flow (1)

Superior Free Cash Flow Generation

Adjusted EBITDA

Conversion(1)

Free Cash Flow Yield (2)

~5%

~8%

Peer Average

Pinnacle Estimate

(in millions)

Page 36: Pinnacle Foods Inc. Presentation to CAGNY

36 36

Capital Allocation Strategy

Acquisition CAPEX

Significant cash of $628 million deployed to drive shareholder value through multiple actions

Debt Reduction

Share Repurchase

Strategic Acquisitions

Dividends Base

CAPEX

Note: $628m of cash deployed represents Net Cash Used in Investing Activities ($270m) plus Net Cash Used in Financing Activities ($358m)

Page 37: Pinnacle Foods Inc. Presentation to CAGNY

37 37

A Disciplined Approach to M&A

North America focus

Existing or adjacent categories

Market leadership or line of sight to leadership

Synergy-rich transaction

Speed of integration

Page 38: Pinnacle Foods Inc. Presentation to CAGNY

38 38

Acquisition Integration

State-of-the-art internal capacity on track for Q2 2015 start-up

Full synergy run-rate beginning in H2

Enabler to innovation

2014-2015 Acquisition CAPEX: ~$50 million

Wish-Bone Manufacturing

Page 39: Pinnacle Foods Inc. Presentation to CAGNY

39 39

Acquisition Integration

Duncan Hines Manufacturing

Largest Duncan Hines co-manufacturing operation acquired in 2014

Internal capability expected to enhance innovation and enable productivity

2014-2015 Acquisition CAPEX: ~$5 million

Page 40: Pinnacle Foods Inc. Presentation to CAGNY

40 40

Cash Flow Enabled by NOLs NOLs expected to significantly reduce cash taxes in 2015, with more modest benefit expected over the 2016-2027 period

Net Operating Losses (NOLs)

2015 Gross NOL Value: ~$675m

Expected Usage: ~$435m

2015 Expected Usage: ~50%

2016-2027 Expected Usage: ~$17m annually

Page 41: Pinnacle Foods Inc. Presentation to CAGNY

41 41

Tax-Related Cash Benefits Beyond 2015

Tax Shield

Cash Benefit

NOL tax benefit $17 $6

Wish-Bone & Gardein amortization 45 17

Effective Tax Rate Reduction* 4

Total Cash Tax Benefit $27

Future Cash Tax Benefits $m

Tax benefits continue beyond 2015 driven by residual NOLs, acquisition-related tax amortization and a lower effective tax rate

Duration of Benefit

12 years

13-14 years

Indefinite

*Reflects benefit of Domestic Manufacturing Deduction that is available upon becoming a full cash taxpayer, which Pinnacle will migrate to during 2015.

Page 42: Pinnacle Foods Inc. Presentation to CAGNY

42 42

Capital Structure Leverage ratio improvement and ownership change drive rating upgrades

Note: Total leverage ratio defined as net debt (total debt less cash) divided by Adjusted EBITDA. See reconciliation to GAAP financial measures in Appendix.

Recent upgrades from S&P (BB-) and Moody’s (Ba3)

Both agencies allow for leverage to 5.5X for strategic acquisitions

Pinnacle ratings currently three steps from investment grade

67.9%

51.2%

36.6%

16.5%

4.3%

Mar '13IPO

Dec '13 Sep '14 Nov '14 Mar '15

Blackstone Ownership

7.3X

5.9X

4.7X 4.2X

YE '09 YE '12 YE '13 YE '14

Total Leverage Ratio

Page 43: Pinnacle Foods Inc. Presentation to CAGNY

43 43

Dividends

$0.72 $0.72

$0.84 $0.84 $0.84 $0.94 $0.94

Jul-13 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 Jan-15

Annualized Dividend Per Share

Dividends payout ratio targeted at 50% of net earnings

Page 44: Pinnacle Foods Inc. Presentation to CAGNY

44 44

2014 Financial Results

($m, except EPS) 2014 Vs. PY

Net Sales – Consolidated Net Sales – NA Retail

$2,591 $2,247

+5.2% +6.9%

Gross Margin 27.5% +50

Operating Income (EBIT) $423 +13%

Diluted EPS $1.74 +14%

Net Cash Provided by Op. Activities - Excluding Termination Fee

$551 $402

+110% +53%

bps

Note: Gross Margin, Operating Income (EBIT) and Diluted EPS are on an adjusted, pro forma basis, assuming the IPO and the 2013 refinancing occurred on the first day of Fiscal 2013. See reconciliation to GAAP financial measures in Appendix.

Page 45: Pinnacle Foods Inc. Presentation to CAGNY

45 45

Agenda Overview

Creating Value in a Challenging Environment

Driving Margin Expansion and Cash Flow

Outlook

Page 46: Pinnacle Foods Inc. Presentation to CAGNY

46 46

2015 Full Year Outlook

Net Sales Growth in line with categories

Inflation 3 - 3.5% of COGS Nm

Productivity 3 - 4% of COGS nm

Diluted EPS +7% - +10% $1.86 - $1.91

CAPEX $100m - $110m

Note: Diluted EPS adjusted for items affecting comparability.

Outlook Cadence

H1 weighted

H2 weighted

H2 weighted

Page 47: Pinnacle Foods Inc. Presentation to CAGNY

47 47

Attractive Value Creation Potential

Long-Term Organic Growth Algorithm

Net Sales

Operating Income

EPS

Dividend Yield

Note: Excludes items affecting comparability.

In Line with Categories

10 – 12%

4 – 5%

7 – 8%

3 – 4%

Accretive acquisitions would accelerate growth further

Realistic organic growth targets

Sustainable productivity program

Strong FCF providing optionality

Disciplined M&A approach with demonstrated value creation

Page 48: Pinnacle Foods Inc. Presentation to CAGNY

48 48

PINNACLE FOODS INC.

Appendix

Page 49: Pinnacle Foods Inc. Presentation to CAGNY

49 49

Reconciliation to GAAP Financial Measures

(1) Primarily includes: Hillshire agreement termination fee (net of costs), restructuring charges including integration costs, employee severance and non-recurring merger costs. (2) Primarily includes: Equity-based compensation expense resulting from liquidity event, mark-to-market losses and incentive/retention charges related to Hillshire agreement termination. (3) Primarily includes: Restructuring charges including integration costs, non-recurring merger costs and employee severance. (4) Primarily includes: Fair value write-up of acquired inventories. (5) Primarily includes: Bond redemption costs and management fee paid to sponsor. (6) Pro forma data reflects Adjusted Statement of Operations amounts assuming IPO and 2013 Refinancing occurred on the first day of Fiscal 2013.

Year (52 Weeks) Ended December 29, 2013

Diluted

In millions, except per share Diluted Earnings

Net Sales EBIT Net Earnings Shares Per Share

Reported $2,591 $512 $248 116.9 $2.13

Acquisition, merger and other restructuring charges (1) (130) (79)

Other non-cash items (2) 41 34

Adjusted 2,591 423 203 116.9 $1.74

Diluted

In millions, except per share Diluted Earnings

Net Sales EBIT Net Earnings Shares Per Share

Reported $2,464 $293 $89 108.6 $0.82

Acquisition, merger and other restructuring charges (3) 22 14

Other non-cash items (4) 6 3

Other adjustments (5) 53 55

Adjusted 2,464 374 161 108.6 $1.49

IPO and Refinancing (6) 16 8.0

Pro Forma $2,464 $374 $177 116.6 $1.52

Stock-based Compensation 8 6 0.05

Pro Forma Excluding Stock-based Compensation $382 $183 116.6 $1.57

Year (52 Weeks) Ended December 28, 2014

Page 50: Pinnacle Foods Inc. Presentation to CAGNY

50 50

Reconciliation to GAAP Financial Measures

(1) Primarily includes: Accelerated depreciation from plant consolidations, restructuring charges including integration costs and employee severance. (2) Primarily includes: Mark-to-market gains / losses. (3) Primarily includes: Bond redemption costs. (4) Pro forma data reflects Adjusted Statement of Operations amounts assuming IPO occurred on the first day of Fiscal 2012.

Diluted

In millions, except per share Diluted Earnings

Net Sales EBIT Net Earnings Shares Per Share

Reported $2,479 $284 $53 86.5 $0.61

Acquisition, merger and other restructuring charges (1) 45 28

Other non-cash items (2) 0 0

Other adjustments (3) 21 23

Adjusted 2,479 350 104 86.5 $1.20

IPO (4) 30 30.9

Public company costs (4) (3) (2)

Pro Forma $2,479 $347 $132 117.4 $1.13

Year (53 Weeks) Ended December 30, 2012

Page 51: Pinnacle Foods Inc. Presentation to CAGNY

51 51

Reconciliation to GAAP Financial Measures

(1) Primarily includes: Accelerated depreciation from plant consolidations, restructuring charges including integration costs and employee severance. (2) Primarily includes: Mark-to-market gains / losses, fair value write up of acquired inventories, equity-based compensation resulting from liquidity

event and incentive/retention charges related to Hillshire agreement termination. (3) Represents miscellaneous other expenses.

Reconciliation of Adjusted Gross Profit to Reported Gross Profit- $m

2012 2013 2014

Reported Gross Profit $584 $654 $681

Acquisition, merger and

other restructuring charges 38 4 12

Other non-cash items (1) 6 18

Other adjustments 2

Adjusted Gross Profit $623 $664 $711

(1)

(2)

(3)

Page 52: Pinnacle Foods Inc. Presentation to CAGNY

52 52

Reconciliation to GAAP Financial Measures

(1) Primarily includes: Restructuring charges from plant consolidations, integration costs, other non-recurring merger costs and employee severance.

2012 2013 2014

Reported Cash Flows from Operating Activities $203 $262 $551

Capital expenditures (78) (84) (103)

Hillshire termination fee (net of costs and cash taxes) (150)

Acquisition, merger and other restructuring charges 48 39 64

Free Cash Flow $173 $217 $362

Cash interest expense 172 108 90

Unleveraged Free Cash Flow $345 $325 $452

(1)

Reconciliation of Unleveraged Free Cash Flow to Reported Cash Flows from Operating Activities - $m

Page 53: Pinnacle Foods Inc. Presentation to CAGNY

53 53

Reconciliation to GAAP Financial Measures

(1) Primarily includes: Restructuring charges including integration costs, non-recurring merger costs and employee severance. (2) Primarily includes: Equity-based compensation resulting from liquidity event, mark-to-market gains / losses and fair value write-up of acquired inventories. (3) Primarily includes: Bond redemption costs and management fee paid to sponsor.

2012 2013 2014

Net earnings (loss) $53 $89 $248

Interest expense, net 198 132 96

Provision for income taxes 33 72 168

Depreciation and amortization 98 78 81

EBITDA 382 371 593

Acquisition, merger and

other restructuring charges 23 22 23

Hillshire termination fee (net of costs) (153)

Other non-cash items 0 6 41

Other adjustments 21 53 0

Adjusted EBITDA $426 $452 $504

Reconciliation of Adjusted EBITDA to Net Earnings - $m

(3)

(1)

(2)