Attached files

file filename
8-K - 8-K - CHIQUITA BRANDS INTERNATIONAL INCa8-k9x30x2013.htm


Exhibit 99.1

News Release    
   
CHIQUITA REPORTS THIRD QUARTER 2013 RESULTS

GAAP net loss of $18 million compared to GAAP net loss of $67 million for the third quarter of 2012
Adjusted EBITDA[1] of $18 million compared to an adjusted EBITDA loss of $1 million for the third quarter of 2012

CHARLOTTE - November 7, 2013 - Chiquita Brands International, Inc. (NYSE: CQB) today released financial and operating results for the third quarter of 2013. The company reported GAAP net loss of $18 million for the period compared to GAAP net loss of $67 million for the third quarter of 2012. GAAP operating income for the third quarter of 2013 was $1 million compared to a loss of $66 million in the third quarter of 2012. The company also reported comparable operating income[1] of $2 million for the third quarter of 2013 compared to a loss of $17 million for the same period of 2012.

“We remain confident in our ‘return to the core’ strategy, and our third quarter results reflect continued progress toward our long-term goals,” said Ed Lonergan, Chiquita’s president and chief executive officer. “We experienced volume and share growth in our North American banana business as our commitment to quality, service and innovation has been rewarded. Our European banana business maintained higher seasonal prices while optimizing a balanced supply situation that extended well into the third quarter. In our salad business, we grew volume and market share for the second consecutive quarter. However, we continued to face certain headwinds with raw product costs and our Midwest plant consolidation.”

Lonergan continued, “The strategic changes Chiquita has made over the past year will enable the company to better withstand the market conditions that we will face for the balance of the year. We currently see an excess banana supply situation that has already impacted weekly market pricing in Europe. In addition, the salad industry is facing unfavorable growing conditions, which will impact costs and yields in our agricultural operations. We remain focused on execution and while these headwinds are expected to negatively impact our fourth quarter and full year results, we believe we remain on target to achieve our long-term operating margin objectives within our planned timeframe.”





[1]Amounts exclude certain items described below under “Non-GAAP Measurements and Items Affecting Comparability.”

1




2013 THIRD QUARTER SUMMARY

The following table shows adjustments and reconciling items made to “Operating income (loss),” a GAAP measure, to calculate “Comparable operating income” and “Adjusted EBITDA.” See “Non-GAAP Measurements and Items Affecting Comparability” below for descriptions of items excluded on a comparable basis, including descriptions of how these items affect the results of reportable segments.

 
Quarter Ended September 30,
 
Nine Months Ended September 30,
(in millions)
2013
 
2012
 
2013
 
2012
Operating income (loss) (U.S. GAAP)
$
1

 
$
(66
)
 
$
67

 
$
(49
)
Unrealized foreign currency hedging (gain) loss 1
2

 

 

 

Headquarters relocation

 
6

 

 
17

Restructuring

 
14

 

 
14

Exit activities

 

 
1

 
4

Shipping reconfiguration

 

 

 
6

Danone JV investment impairment

 
28

 

 
28

European Healthy Snacking goodwill impairment

 
2

 

 
2

Recovery of grower receivables
(1
)
 
(1
)
 
(1
)
 
(1
)
Comparable operating income (Non-GAAP)
2

 
(17
)
 
67

 
20

Depreciation and amortization
16

 
16

 
48

 
46

Adjusted EBITDA (Non-GAAP)
$
18

 
$
(1
)
 
$
115

 
$
67

Columns may not total due to rounding.
1 Unrealized foreign currency hedging gain is included in “Net sales” under U.S. GAAP

Bananas: Comparable net sales increased 3 percent to $458 million primarily due to higher local pricing in Europe and higher banana sales volumes in North America, partially offset by lower volumes in Europe, resulting from the strategic decision to prioritize price over volume. Operating income on a GAAP basis was $18 million for the quarter compared to a loss of $2 million for the third quarter of 2012 as a result of increased sales and lower logistics costs. Comparable operating income increased to $20 million in the third quarter of 2013 from a loss of $2 million in the same period of 2012.

Salads and Healthy Snacks: Net sales remained consistent year-on-year at $239 million due to higher volume sales of retail value-added salads offset by lower processed fruit ingredient sales and the exit of a European healthy snacking business at the end of the second quarter 2013. Operating loss on a GAAP basis was $5 million for the quarter compared to a loss of $27 million for the third quarter of 2012. Comparable operating loss was $5 million for the third quarter of 2013 compared to $1 million income in the same period of 2012. Higher net sales of retail value-added salads were offset by transition and start-up costs related to the Midwest plant consolidation and increased raw product costs caused by adverse growing conditions.

Selling, general and administrative (SG&A): SG&A decreased 13 percent to $61 million in the third quarter of 2013 as a result of the restructuring initiatives announced in August 2012 and the timing of marketing expenditures, despite increases in performance-based incentive compensation accruals due to progress towards achieving certain financial objectives.

2




Cash, debt and liquidity: Cash flow from operations was $29 million for the third quarter of 2013 compared to $0 million for the third quarter of 2012. At September 30, 2013, cash and equivalents were $72 million, and the company had $88 million of availability under its ABL facility.

OUTLOOK
The company remains focused on its "return to the core" strategy and on the fundamentals of operating a branded commodity produce business with excellence. The recent restructuring and efficiency initiatives have improved results and should continue to do so in the fourth quarter, although there remain significant risks, including:
The excess supply of bananas in core markets is expected to remain through the end of the year before returning to balance in the first quarter of 2014
The company continues to implement a substantial change process with the consolidation of its Midwest salad plants
Raw salad product costs are expected to remain unfavorable as weather continues to impact harvest yield, quality, and availability
Key elements of the company’s plans should position it to remain on track to achieve its long term target operating margins. These elements include:
Disciplined contract renewals and customer acquisitions, with continued benefits from customer acquisition and retention in North America and focus on prioritizing price over volume in Europe
An accelerated pace of core innovation in the salads business in 2014
Elimination of the transition costs related to the 2013 consolidation of the company’s Midwest salad plants
Ongoing focus on owned farm and manufacturing plant productivity enhancements
Continued discipline in SG&A expenditures
These expectations do not include any unforeseen weather, other event risks or major currency fluctuations.
Management's estimates of certain financial items are as follows:
 
 
FY 2013
 
Q3 2013
 
Q2 2013
 
Q1 2013
(in millions)
 
Estimated
 
Actual
 
Actual
 
Actual
Capital expenditures
 
$50-55
 
$15
 
$11
 
$10
Depreciation & amortization
 
60-65
 
16
 
16
 
16
Gross interest expense 1
 
55-60
 
15
 
15
 
15
 
[1] Interest expense includes the impact of accounting standards that added non-cash interest expense of $3 million for each of the first three quarters of 2013 and $2 million for each of the first three quarters of 2012.

CONFERENCE CALL
Chiquita will hold a conference call for investors to discuss its results at 9:00 a.m. EST today. Access to a live audio webcast is available at http://investors.chiquita.com. Toll-free telephone access will be available by dialing 1-877-857-6176 in the United States and +1-719-325-4779 from international locations and providing the conference

3



code 1863878. To access the telephone replay, dial 1-888-203-1112 from the United States and +1-719-457-0820 from international locations and enter the confirmation code 1863878.

CONTACTS      Steve Himes, 980-636-5636, shimes@chiquita.com, (Investors and Analysts)
Ed Loyd, 980-636-5145, eloyd@chiquita.com, (Media)

NON-GAAP MEASUREMENTS AND ITEMS AFFECTING COMPARABILITY
The company reports its financial results in accordance with generally accepted accounting principles in the United States of America (U.S. GAAP). To provide investors with additional information regarding the company's results, more meaningful year-on-year comparisons of the company's core financial performance, and measures that management uses to evaluate the company's performance against internal budgets and targets, the company reports certain non-GAAP measures as defined by the Securities and Exchange Commission. This press release uses non-GAAP measures of comparable operating income, comparable operating margin, comparable net sales and Adjusted EBITDA. Non-GAAP financial measures should be considered in addition to, and not instead of, U.S. GAAP financial measures, and may differ from non-GAAP measures that other companies use. The adjustments between the U.S. GAAP and non-GAAP financial measures listed below are excluded from comparable operating income because they are unusual and/or infrequent in nature and are consistent with the company's internal reporting and measurement of financial performance.

Unrealized foreign currency hedging (gain) loss: On February 5, 2013, in conjunction with a debt refinancing, the company transferred certain currency option contracts to counterparties within its current bank group. The transfer resulted in the termination of hedge accounting for these currency option contracts that all settled by the end of the third quarter of 2013. Changes in the fair value of these contracts until February 5, 2013 were deferred in Accumulated other comprehensive income, and the changes in the fair value subsequent to that date until the date of settlement were recognized currently in Net sales. Termination of hedge accounting did not change the economic intention or cash flow of the option contracts. In the third quarter of 2013, the company recognized $2 million of losses, in Net sales associated with previously recognized unrealized changes in the fair value of these option contracts, which were excluded from the comparable net sales and results of the Bananas segment. These unrealized changes net to zero in the first nine months of 2013 because all of the affected option contracts had settled by September 30, 2013.

Headquarters relocation: In November 2011, the company announced its plan to relocate its corporate headquarters to Charlotte, North Carolina. The relocation was completed in 2012. $6 million and $17 million were incurred in the third quarter of 2012 and in the first nine months of 2012, respectively. The company expects only minor remaining costs (less than $1 million) and capital expenditures to be recognized throughout 2013. Relocation costs are excluded from comparable reporting of Corporate costs.


4



Restructuring: In August 2012, Chiquita announced a company restructuring supporting the goal of increasing profitability in its core businesses, resulting in at least $60 million of annual savings. In the third quarter of 2012 the company recognized $14 million of restructuring costs, including $9 million of severance expenses. Cash payments related to the restructuring plan are expected to continue through 2014, primarily related to severance payments to the former Chief Executive Officer. Restructuring costs are excluded from comparable reporting of Corporate costs.

Exit activities: In the first quarter of 2013, comparable operating income of the Salads and Healthy Snacks segment excludes $1 million of severance expenses related to discontinued products. Also in the first nine months of 2012, the company excluded from comparable operating income $4 million for asset write-offs and severance for discontinued products and other restructuring-related severance; GAAP reporting included $2.8 million of these activities in the Salads and Healthy Snacks segment and $1.6 million in the Other Produce segment.

Shipping reconfiguration: During the third quarter of 2011, the company initiated a reconfiguration of its European shipping system which provided more than $12 million of annualized cost savings, net of transition costs that included expected losses on subleased vessels removed from service in 2011 and 2012. Comparable operating income of the Banana segment excludes a charge of $6 million in the first quarter of 2012 for net losses on certain ship sublease contracts. These sublease losses will not recur in 2013 since primary leases for vessels expiring at the end of 2012 were not renewed.

Danone JV investment impairment: In the third quarter of 2012, the company recognized $28 million to fully impair its 49% equity-method investment and to record probable funding obligations to the Danone JV, which are excluded from comparable results of the Salads and Healthy Snacks segment.

European Healthy Snacking goodwill impairment: During the third quarter of 2012, the company also recorded a $2 million non-cash impairment charge to goodwill related to a non-core business as a result of the change in strategic focus announced with the restructuring plan, which is excluded from comparable reporting of Corporate costs.

Recovery of grower receivables: In the second quarter of 2011, $32 million was reserved for the remaining carrying value of advances made to a Chilean grower. The company recovered $1 million in the third quarter of 2013, and $1 million during the third quarter and nine months ended September 30, 2012, respectively, of these advances through the bankruptcy process and continues to seek additional recoveries. These recoveries are excluded from comparable income of the Other Produce segment.

ABOUT CHIQUITA BRANDS INTERNATIONAL, INC.
Chiquita Brands International, Inc. (NYSE: CQB) is a leading international marketer and distributor of nutritious,

5



high-quality fresh and value-added food products - from energy-rich bananas, blends of convenient green salads and other fruits to healthy snacking products. The company markets its healthy, fresh products under the Chiquita® and Fresh Express® premium brands and other related trademarks. With annual revenues of more than $3 billion, Chiquita employs approximately 20,000 people and has operations in nearly 70 countries worldwide. For more information, please visit the corporate web site at www.chiquita.com.

FORWARD-LOOKING STATEMENTS
This press release contains certain statements, including in the “Outlook” section, that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of Chiquita, including: the customary risks experienced by global food companies, such as prices for commodity and other inputs, currency exchange rate fluctuations, industry and competitive conditions (all of which may be more unpredictable in light of continuing uncertainty in the global economic environment), government regulations, food safety issues and product recalls affecting the company or the industry, labor relations, taxes, political instability and terrorism; challenges in implementing the relocation of its corporate headquarters and other North American corporate functions to Charlotte, North Carolina; challenges in implementing restructuring and leadership changes announced in August and October 2012 including its ability to achieve the cost savings and other benefits anticipated from the restructuring; unusual weather events, conditions or crop risks; continued ability to access the capital and credit markets on commercially reasonable terms and comply with the terms of its debt instruments; access to and cost of financing; and the outcome of pending litigation and governmental investigations involving the company, as well as the legal fees and other costs incurred in connection with such items.

Any forward-looking statements made in this press release speak as of the date made and are not guarantees of future performance. Actual results or developments may differ materially from the expectations expressed or implied in the forward-looking statements, and the company undertakes no obligation to update any such statements. Additional information on factors that could influence Chiquita's financial results is included in its SEC filings, including its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
# # #

6



Exhibit A:
CHIQUITA BRANDS INTERNATIONAL, INC.
CONSOLIDATED INCOME STATEMENT
(Unaudited in millions, except per share amounts)
 
 
Quarter Ended September 30,
 
Nine Months Ended September 30,
 
2013
 
2012
 
2013
 
2012
Net sales
$
723

 
$
714

 
$
2,309

 
$
2,341

Operating expenses:
 
 
 
 
    
 
    
Cost of sales
645

 
644

 
2,018

 
2,076

Selling, general and administrative
61

 
70

 
177

 
203

Depreciation
13

 
13

 
41

 
39

Amortization
2

 
2

 
7

 
7

Equity in (earnings) losses of investees

 
29

 

 
32

Goodwill impairment

 
2

 

 
2

Restructuring and relocation costs

 
20

 

 
31

Operating income (loss)
1

 
(66
)
 
67

 
(49
)
Interest income
1

 
1

 
2

 
2

Interest expense
(15
)
 
(12
)
 
(45
)
 
(33
)
Loss on debt extinguishment

 

 
(6
)
 

Other income (expense), net
(1
)
 

 
2

 

Income (loss) before taxes
(14
)
 
(78
)
 
20

 
(80
)
Income tax (expense) benefit
(4
)
 
11

 
(4
)
 
7

Net income (loss)
$
(18
)
 
$
(67
)
 
$
16

 
$
(72
)
 
 
 
 
 
 
 
 
Diluted earnings per share:
 
 
 
 
 
 
 
   Basic earnings per share
$
(0.38
)
 
$
(1.45
)
 
$
0.34

 
$
(1.57
)
   Diluted earnings per share
$
(0.38
)
 
$
(1.45
)
 
$
0.33

 
$
(1.57
)
 
 
 
 
 
 
 
 
Shares used to calculate basic
earnings per share
46.6

 
46.1

 
46.5

 
46.0

Shares used to calculate diluted
earnings per share
46.6

 
46.1

 
47.4

 
46.0


Columns may not total due to rounding.

7



Exhibit B:
CHIQUITA BRANDS INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited in millions, except share amounts)
 
September 30, 2013
 
December 31, 2012
 
September 30, 2012
ASSETS
 
 
 
 
 
Current assets:
 
 
 
 
 
Cash and equivalents
$
72

 
$
51

 
$
37

Trade receivables, less allowances of $20, $19 and $15, respectively
270

 
285

 
305

Other receivables, net
67

 
65

 
67

Inventories
235

 
220

 
226

Prepaid expenses
47

 
41

 
46

Other current assets
17

 
18

 
33

Total current assets
708

 
680

 
714

Property, plant and equipment, net
393

 
395

 
386

Investments and other assets, net
89

 
82

 
104

Trademarks
426

 
426

 
449

Goodwill
18

 
18

 
175

Other intangible assets, net
89

 
96

 
99

Total assets
$
1,723

 
$
1,698

 
$
1,927

LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Current portion of long-term debt and capital lease obligations
$
2

 
$
65

 
$
41

Accounts payable
284

 
275

 
288

Accrued liabilities
148

 
141

 
124

Total current liabilities
434

 
480

 
453

  Long-term debt and capital lease obligations, net of current portion
620

 
541

 
546

Accrued pension and other employee benefits
82

 
75

 
74

Deferred gain – sale of shipping fleet
10

 
20

 
23

Deferred tax liabilities
112

 
112

 
32

Other liabilities
70

 
100

 
83

Total liabilities
1,329

 
1,327

 
1,212

Commitments and contingencies

 

 

Shareholders' equity:
 
 
 
 
 
Common stock, $.01 par value (46,759,590, 46,317,433 and 46,303,732 shares outstanding, respectively)

 

 

Capital surplus
838

 
835

 
833

Accumulated deficit
(408
)
 
(424
)
 
(91
)
Accumulated other comprehensive (loss)
(36
)
 
(41
)
 
(27
)
Total shareholders' equity
394

 
370

 
715

Total liabilities and shareholders' equity
$
1,723

 
$
1,698

 
$
1,927


Columns may not total due to rounding.

8



Exhibit C:
CHIQUITA BRANDS INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited in millions)
 
Quarter Ended September 30,
 
Nine Months Ended September 30,
 
2013
 
2012
 
2013
 
2012
Cash provided (used) by:
 
 
 
 
 
 
 
OPERATIONS
 
 
 
 
 
 
 
Net income (loss)
$
(18
)
 
$
(67
)
 
$
16

 
$
(72
)
Depreciation and amortization
16

 
16

 
48

 
46

Goodwill impairment

 
2

 

 
2

Loss on debt extinguishment

 

 
6

 

Deferred income taxes

 
(10
)
 

 
(9
)
Amortization of discount on Convertible Notes
3

 
2

 
8

 
7

Equity in (earnings) losses of investees

 
29

 

 
32

Amortization of gain on sale of the shipping fleet
(4
)
 
(3
)
 
(10
)
 
(11
)
Stock-based compensation
1

 
1

 
5

 
6

Restructuring related asset impairments

 
5

 

 
5

Changes in current assets and liabilities and other
31

 
25

 
20

 
16

Operating cash flow
29

 

 
92

 
21

INVESTING
 
 
 
 
 
 
 
Capital expenditures
(15
)
 
(13
)
 
(36
)
 
(36
)
Contribution to equity-method investment
(13
)
 

 
(13
)
 

Net proceeds from sale of long-term assets
4

 
2

 
12

 
4

Other, net

 
(1
)
 
4

 
(3
)
Investing cash flow
(23
)
 
(12
)
 
(34
)
 
(35
)
FINANCING
 
 
 
 
 
 
 
Issuance of long-term debt

 

 
429

 

Repayments of long-term debt and capital lease obligations
(1
)
 
(4
)
 
(413
)
 
(13
)
Borrowings under the ABL Revolver

 

 
37

 

Repayments of ABL Revolver

 

 
(37
)
 

Borrowings under the Credit Facility Revolver

 

 

 
50

Repayments of the Credit Facility Revolver

 

 
(40
)
 
(30
)
Payments for debt modification and issuance costs

 

 
(14
)
 
(2
)
Financing cash flow
(1
)
 
(4
)
 
(37
)
 
5

Increase in cash and equivalents
5

 
(16
)
 
21

 
(8
)
Balance at beginning of period
67

 
53

 
51

 
45

Balance at end of period
$
72

 
$
37

 
$
72

 
$
37


Columns may not total due to rounding.


9



Exhibit D:
CHIQUITA BRANDS INTERNATIONAL, INC.
OPERATING STATISTICS - THIRD QUARTER
(Unaudited—in millions, except for percentages and exchange rates)
 
Quarter Ended September 30,
 
Better (Worse)
 
Nine Months Ended September 30,
 
Better (Worse)
 
2013
 
2012
 
vs. 2012
 
2013
 
2012
 
vs. 2012
Comparable net sales by segment [1]
 
 
 
 
 
 
 
 
 
 
 
Bananas
$
458

 
$
446

 
2.6
 %
 
$
1,482

 
$
1,499

 
(1.2
)%
Salads and Healthy Snacks
239

 
240

 
(0.4
)%
 
739

 
729

 
1.4
 %
Other Produce
28

 
28

 
(0.6
)%
 
88

 
112

 
(21.2
)%
 
$
725

 
$
714

 
1.5
 %
 
$
2,309

 
$
2,341

 
(1.3
)%
Comparable operating income (loss) [1]
 
 
 
 
 
 
 
 
 
 
 
Bananas
$
20

 
$
(2
)
 
1,205.2
 %
 
$
101

 
$
52

 
94.5
 %
Salads and Healthy Snacks
(5
)
 
1

 
(814.0
)%
 
6

 
14

 
(60.4
)%
Other Produce
1

 
(4
)
 
133.0
 %
 
1

 
(13
)
 
107.4
 %
Corporate
(14
)
 
(12
)
 
(17.8
)%
 
(41
)
 
(33
)
 
(22.6
)%
 
$
2

 
$
(17
)
 
110.8
 %
 
$
67

 
$
20

 
230.9
 %
Comparable operating margin by segment [1]
 
 
 
 
 
 
 
 
 
 
 
Bananas
4.3
 %
 
(0.4
)%
 
4.7 pts

 
6.8
%
 
3.5
 %
 
3.4 pts

Salads and Healthy Snacks
(2.2
)%
 
0.3
 %
 
(2.5) pts

 
0.7
%
 
1.9
 %
 
(1.2) pts

Other Produce
4.8
 %
 
(14.5
)%
 
19.3 pts

 
1.0
%
 
(11.2
)%
 
12.2 pts

 
 
 
 
 
 
 
 
 
 
 
 
SG&A as a percent of sales
8.4
 %
 
9.8
 %
 
1.3 pts

 
7.7
%
 
8.7
 %
 
1.0 pts

 
 
 
 
 
 
 
 
 
 
 
 
Company banana sales volume (40 lb. boxes)
 
 
 
 
 
 
 
 
 
 
 
North America
18.1

 
16.3

 
11.1
 %
 
54.1

 
48.8

 
11.0
 %
Core Europe:[3]
7.3

 
8.6

 
(15.3
)%
 
25.6

 
29.2

 
(12.3
)%
Mediterranean
2.6

 
2.7

 
(3.9
)%
 
8.7

 
8.2

 
5.6
 %
Middle East
1.1

 
1.8

 
(35.1
)%
 
3.2

 
5.1

 
(37.8
)%
Europe and the Middle East
11.0

 
13.1

 
(15.6
)%
 
37.4

 
42.5

 
(11.9
)%
Total banana sales volume
29.2

 
29.4

 
(0.8
)%
 
91.6

 
91.3

 
0.3
 %
Banana Pricing
 
 
 
 
 
 
 
 
 
 
 
North America[2]
 
 
 
 
(1.0
)%
 
 
 
 
 
(2.4
)%
Core Europe:[3]
 
 
 
 
 
 
 
 
 
 
 
Local currency
 
 
 
 
13.1
 %
 
 
 
 
 
5.9
 %
Currency exchange impact
 
 
 
 
6.3
 %
 
 
 
 
 
2.4
 %
Core Europe U.S. Dollar Basis
 
 
 
 
19.4
 %
 
 
 
 
 
8.3
 %
Mediterranean
 
 
 
 
13.3
 %
 
 
 
 
 
2.1
 %
Middle East
 
 
 
 
2.2
 %
 
 
 
 
 
(2.9
)%
Europe and the Middle East
 
 
 
 
16.9
 %
 
 
 
 
 
6.4
 %
Retail value-added salads
 
 
 
 
 
 
 
 
 
 
 
Volume (12-count cases)
12.2

 
11.3

 
7.5
 %
 
36.9

 
35.8

 
3.1
 %
Pricing, including mix
 
 
 
 
(0.3
)%
 
     

 
     

 
(0.3
)%
Euro average exchange rate, spot 
(dollars per euro)
$
1.32

 
$
1.25

 
5.8
 %
 
$
1.32

 
$
1.28

 
3.3
 %
Euro average exchange rate, hedged
(dollars per euro)
$
1.28

 
$
1.24

 
3.0
 %
 
$
1.27

 
$
1.29

 
(1.7
)%
Columns may not total due to rounding.
[1] See description of reconciling items between GAAP and comparable basis figures in this press release under “Non-GAAP Measurements and Items Affecting Comparability.”
[2] North America pricing includes fuel-related and other surcharges.
[3] The company's core Europe includes the 27 member states of the European Union, Switzerland, Norway and Iceland.

10



Exhibit E:
EUROPEAN CURRENCY
YEAR-ON-YEAR CHANGE—FAVORABLE (UNFAVORABLE)
2013 vs. 2012
(Unaudited—in millions)
 
 
 
Q3
 
YTD
Net sales:
 
 
 
 
Change in euro exchange rate
 
$
10

 
$
15

Change in realized hedging loss[1]
 
(4
)
 
(20
)
Unrealized hedging gain (loss)[2]
 
(2
)
 

Effect on net sales
 
4

 
(5
)
Local costs increase
 
(2
)
 
(3
)
Change in balance sheet translation gain[3]
 

 
2

Net effect on operating income (loss)
 
$
2

 
$
(7
)

Columns may not total due to rounding.
1 
Third quarter hedging loss was $5 million in 2013 versus $1 million loss in the same period of 2012. In the first nine months of 2013, hedging loss was $16 million in 2013 versus $3 million gain in the same period of 2012.
2 
Hedge accounting was terminated in the first quarter of 2013 for certain currency hedges that were transferred to banks participating in the company's ABL Credit Facility. These unrealized gains and losses were recognized in "Net sales" for positions originally intended to hedge sales in future quarters of 2013. Termination of hedge accounting did not change the economic purpose or effect to reduce uncertainty in the U.S. dollar realization of euro-denominated sales, but did result in unrealized changes in fair value of these hedge positions to be recognized currently in "Net sales" until the hedge positions settled. These unrealized changes net to zero in the first nine months of 2013 because all of the affected hedge positions had settled by September 30, 2013.
3 
Third quarter balance sheet translation was a net gain of $2 million in both 2013 and 2012. Balance sheet translation in the first nine months was a net loss of $3 million in 2013 and a net loss of $4 million in 2012.








11