AVY Avery Dennison Corp

• 2Q16 Reported EPS of $0.88
  • Adjusted EPS (non-GAAP) of $1.09
• 2Q16 Net sales increased approx. 2 percent to $1.54 billion
  • Organic sales growth (non-GAAP) of approx. 4%
• Repurchased 2.4 million shares (1.2 mil. net of dilution) and paid $70 million in dividends in the first half of 2016
• Raised FY16 guidance midpoint for Reported EPS by $0.10
  • Raised FY16 guidance midpoint for Adjusted EPS (non-GAAP) by $0.05

• Previously announced acquisition of Mactac Europe on track for August close

Avery Dennison Corporation (NYSE:AVY) today announced preliminary, unaudited results for its second quarter ended July 2, 2016. All non-GAAP financial measures referenced in this document are reconciled to GAAP in the attached tables. Unless otherwise indicated, comparisons are to the same period in the prior year.

“We had another solid quarter, with earnings above our expectations,” said Mitch Butier, Avery Dennison president and CEO. “PSM delivered exceptional profitability, reflecting strong organic growth in the emerging markets, and productivity gains globally,” Butier added. “Amidst challenging apparel market conditions, RBIS earnings came in as expected. The team continues to make good progress with the transformation of this business.

“We have raised our outlook for full year earnings per share, reflecting the strong operating performance in the second quarter,” said Butier. “We remain confident that the consistent execution of our strategies will enable us to continue meeting our long-term goals for superior value creation through a balance of profitable growth and capital discipline."

For more details on the company’s results, see the summary table accompanying this news release, as well as the supplemental presentation materials, “Second Quarter 2016 Financial Review and Analysis,” posted on the company’s website at www.investors.averydennison.com, and furnished to the SEC on Form 8-K.

Second Quarter 2016 Results by Segment

Organic sales change refers to the increase or decrease in sales excluding the estimated impact of currency translation, product line exits, and acquisitions and divestitures. Adjusted operating margin refers to income before interest expense and taxes, excluding restructuring charges and other items, as a percentage of sales.

Pressure-sensitive Materials (PSM)

• PSM reported sales increased approximately 3 percent; on an organic basis, sales grew approximately 5 percent. Within the segment, organic sales growth was mid-single digit for Label and Packaging Materials, and low-single digit for combined Graphics and Performance Tapes.
• Operating margin improved 130 basis points to 13 percent as the benefit of productivity initiatives and increased volume more than offset higher employee-related costs and the net impact of price and raw material input costs. Adjusted operating margin improved 120 basis points.

Retail Branding and Information Solutions (RBIS)

• RBIS reported sales decreased 2 percent; on an organic basis, sales grew approximately 2 percent.
• Operating margin increased by nearly five points to 7.5 percent, largely due to the benefit of lower restructuring charges. Adjusted operating margin improved 30 basis points as the net savings associated with the business model transformation and higher volume were partially offset by the impact of strategic pricing actions and higher employee-related costs.

Other

Share Repurchases / Equity Dilution from Long-Term Incentives

The company repurchased 0.9 million shares in the second quarter of 2016 at an aggregate cost of $64 million. Net of dilution, the company reduced its share count by 0.3 million in the second quarter. The cost of repurchases, net of proceeds from stock option exercises, was $39 million.

Income Taxes

The second quarter effective tax rate was approximately 19 percent, compared to approximately 36 percent last year, reflecting the release of a valuation allowance associated with structural simplification efforts, and favorable outcomes for tax filing positions with certain foreign tax jurisdictions. The adjusted tax rate for the second quarter was 34 percent, consistent with the anticipated full year tax rate in the low to mid-thirty percent range.

Cost Reduction Actions

In the second quarter, the company realized approximately $21 million in pre-tax savings from restructuring, net of transition costs, and incurred pre-tax restructuring charges of approximately $6 million, approximately two-thirds of which represented cash charges.

Pension Settlement Charge

As part of a previously announced long-term strategy to reduce financial volatility associated with its frozen defined benefit pension plan for U.S. employees, the company offered eligible former employees the option to receive their benefits immediately as either a lump sum payment or an annuity, rather than waiting until they were retirement eligible under the terms of the plan. This action was completed during the second quarter, with payments made out of existing plan assets.

This action resulted in the settlement of approximately $70 million of the company’s pension liability, and a one-time, non-cash charge of approximately $41 million, or approximately $0.30 per share, in the second quarter. This action is not expected to change required contributions to the pension plan over the next several years. The company does not anticipate making any contributions to the U.S. pension plan in 2016, and the amount of contributions to foreign plans is expected to be similar to recent years.

Outlook

In its supplemental presentation materials, “Second Quarter 2016 Financial Review and Analysis,” the company provides a list of factors that it believes will contribute to its 2016 financial results. Based on the factors listed and other assumptions, the company now expects 2016 earnings per share of $3.35 to $3.50. Excluding an estimated $0.15 per share for restructuring charges and other items, and $0.30 per share for the non-cash charge to settle the U.S. pension obligations, the company now expects adjusted earnings per share (non-GAAP) of $3.80 to $3.95.

Note: Throughout this release and the supplemental presentation materials, amounts on a per share basis reflect fully diluted shares outstanding.

About Avery Dennison

Avery Dennison (NYSE:AVY) is a global leader in labeling and packaging materials and solutions. The company’s applications and technologies are an integral part of products used in every major market and industry. With operations in more than 50 countries and over 25,000 employees worldwide, Avery Dennison serves customers with insights and innovations that help make brands more inspiring and the world more intelligent. Headquartered in Glendale, California, the company reported sales of $6.0 billion in 2015. Learn more at www.averydennison.com.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995

Certain statements contained in this document are "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements, and financial or other business targets, are subject to certain risks and uncertainties. Actual results and trends may differ materially from historical or anticipated results depending on a variety of factors, including but not limited to risks and uncertainties relating to the following: fluctuations in demand affecting sales to customers; worldwide and local economic conditions; fluctuations in currency exchange rates and other risks associated with foreign operations, including in emerging markets; the financial condition and inventory strategies of customers; changes in customer preferences; fluctuations in cost and availability of raw materials; our ability to generate sustained productivity improvement; our ability to achieve and sustain targeted cost reductions; the impact of competitive products and pricing; loss of significant contracts or customers; collection of receivables from customers; selling prices; business mix shift; timely development and market acceptance of new products, including sustainable or sustainably-sourced products; investment in development activities and new production facilities; integration of acquisitions and completion of potential dispositions; amounts of future dividends and share repurchases; customer and supplier concentrations; successful implementation of new manufacturing technologies and installation of manufacturing equipment; disruptions in information technology systems, including cyber-attacks or other intrusions to network security; successful installation of new or upgraded information technology systems; data security breaches; volatility of financial markets; impairment of capitalized assets, including goodwill and other intangibles; credit risks; our ability to obtain adequate financing arrangements and maintain access to capital; fluctuations in interest and tax rates; changes in tax laws and regulations, and uncertainties associated with interpretations of such laws and regulations; outcome of tax audits; fluctuations in pension, insurance, and employee benefit costs; the impact of legal and regulatory proceedings, including with respect to environmental, health and safety; changes in governmental laws and regulations; protection and infringement of intellectual property; changes in political conditions; the impact of epidemiological events on the economy and our customers and suppliers; acts of war, terrorism, and natural disasters; and other factors.

We believe that the most significant risk factors that could affect our financial performance in the near-term include: (1) the impacts of economic conditions on underlying demand for our products and foreign currency fluctuations; (2) competitors' actions, including pricing, expansion in key markets, and product offerings; and (3) the degree to which higher costs can be offset with productivity measures and/or passed on to customers through selling price increases, without a significant loss of volume.

For a more detailed discussion of these and other factors, see “Risk Factors” and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” in our 2015 Form 10-K, filed on February 24, 2016 with the Securities and Exchange Commission, and subsequent quarterly reports on Form 10-Q. The forward-looking statements included in this document are made only as of the date of this document, and we undertake no obligation to update these statements to reflect subsequent events or circumstances, other than as may be required by law.

For more information and to listen to a live broadcast or an audio replay of the quarterly conference call with analysts, visit the Avery Dennison website at www.investors.averydennison.com.

      Second Quarter Financial Summary - Preliminary, unaudited (in millions, except % and per share amounts)                               2Q 2Q % Change vs. P/Y 2016 2015 Reported Organic (a)   Net sales, by segment: Pressure-sensitive Materials $ 1,145.1 $ 1,114.1 3 % 5 % Retail Branding and Information Solutions 378.0 383.8 (2 %) 2 % Vancive Medical Technologies   18.4             18.1 2 % --- Total net sales $ 1,541.5 $ 1,516.0 2 % 4 %             As Reported (GAAP)     Adjusted Non-GAAP (b) 2Q     2Q     %     % of Sales 2Q     2Q     %     % of Sales 2016 2015 (c) Change 2016     2015 (c) 2016 2015 (d) Change 2016     2015 (d)

Operating income (loss) before interest and taxes, by segment:

Pressure-sensitive Materials $ 148.4 $ 129.8 13.0 % 11.7 % $ 154.8 $ 136.9 13.5 % 12.3 % Retail Branding and Information Solutions 28.3 10.0 7.5 % 2.6 % 30.7 30.0 8.1 % 7.8 % Vancive Medical Technologies 1.6 (1.4 ) 8.7 % (7.7 %) 1.6 (0.8 ) 8.7 % (4.4 %) Corporate expense   (63.6 )       (21.8 )   (22.2 )       (22.3 )

Total operating income before interest and taxes / operating margins

$ 114.7 $ 116.6 (2 %) 7.4 % 7.7 % $ 164.9 $ 143.8 15 % 10.7 % 9.5 %   Interest expense $ 15.4 $ 15.3 $ 15.4 $ 15.3   Income from continuing operations before taxes $ 99.3 $ 101.3 (2 %) 6.4 % 6.7 % $ 149.5 $ 128.5 16 % 9.7 % 8.5 %   Provision for income taxes $ 19.3 $ 36.6 $ 50.8 $ 43.7   Income from continuing operations $ 80.0 $ 64.7 24 % 5.2 % 4.3 % $ 98.7 $ 84.8 16 % 6.4 % 5.6 %     Loss from discontinued operations (e) --- ($1.0 ) n/m   Net income $ 80.0 $ 63.7 26 % 5.2 % 4.2 %   Net income (loss) per common share, assuming dilution:   Continuing operations $ 0.88 $ 0.69 28 % $ 1.09 $ 0.91 20 %   Discontinued operations --- (0.01 ) n/m   Total Company $ 0.88 $ 0.68 29 %   2016 2015 2Q Free Cash Flow from Continuing Operations (f) $ 189.0 $ 133.2   YTD Free Cash Flow from Continuing Operations (f) $ 151.8 $ 113.5       See accompanying schedules A-4 to A-8 for reconciliations from GAAP to non-GAAP financial measures.   (a)

Percentage change in sales excluding the estimated impact of currency translation, product line exits, acquisitions and divestitures, and, where applicable, the extra week in our fiscal year.

  (b) Excludes restructuring charges and other items.   (c) Certain prior period amounts have been revised to reflect the impact of adjustments made in the third quarter of 2015 to certain of the Company's benefit plan balances.   (d) Non-GAAP amounts have not been revised for the adjustments referenced in note (c) above since the impact is not material.   (e) "Loss from discontinued operations" relates to the 2013 sale of the Office and Consumer Products and Designed and Engineered Solutions businesses.   (f)

Free cash flow refers to cash flow from operations, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sales of property, plant and equipment, plus (minus) net proceeds from sales (purchases) of investments. Prior year amount has been reduced due to a reclassification of certain liquid short-term bank drafts with maturities greater than 3 months to other current assets.

                   

A-1

AVERY DENNISON CORPORATION PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF INCOME (In millions, except per share amounts)     (UNAUDITED)   ` Three Months Ended Six Months Ended   Jul. 02, 2016

Jul. 04, 2015(1)

 

Jul. 02, 2016

Jul. 04, 2015(1)

                                    Net sales $ 1,541.5 $ 1,516.0 $ 3,027.0 $ 3,044.0   Cost of products sold 1,107.4 1,098.4 2,170.3 2,196.4                                         Gross profit 434.1 417.6 856.7 847.6   Marketing, general & administrative expense 269.2 273.3 547.4 573.7   Interest expense 15.4 15.3 30.7 30.6   Other expense, net(2) 50.2 27.7 55.8 42.0                                         Income from continuing operations before taxes 99.3 101.3 222.8 201.3   Provision for income taxes 19.3 36.6 53.2 64.7                                         Income from continuing operations 80.0 64.7 169.6 136.6   Loss from discontinued operations --- (1.0 ) --- (1.0 )                                         Net income $ 80.0 $ 63.7 $ 169.6 $ 135.6                                         Per share amounts:   Net income (loss) per common share, assuming dilution   Continuing operations $ 0.88 $ 0.69 $ 1.87 $ 1.47   Discontinued operations --- (0.01 ) --- (0.01 )                                         Net income per common share, assuming dilution $ 0.88 $ 0.68 $ 1.87 $ 1.46                                      

 

Weighted average number of common shares outstanding, assuming dilution

      90.7       93.0         90.9       92.8     (1)     Certain prior period amounts have been revised to reflect the impact of adjustments made in the third quarter of 2015 to certain of the Company's benefit plan balances.   (2) "Other expense, net" for the second quarter of 2016 includes severance and related costs of $3.6, asset impairment and lease cancellation charges of $2.8, loss from settlement of pension obligations of $41.4, transaction costs of $2.1, and loss on sale of asset of $.3.   "Other expense, net" for the second quarter of 2015 includes severance and related costs of $16.8, asset impairment and lease cancellation charges of $3.2, and loss on sale of product line and related exit costs of $7.7.   "Other expense, net" 2016 YTD includes severance and related costs of $8.8, asset impairment and lease cancellation charges of $3.2, loss from settlement of pension obligations of $41.4, transaction costs of $2.1, and loss on sale of asset of $.3.   "Other expense, net" 2015 YTD includes severance and related costs of $30.3, asset impairment and lease cancellation charges of $3.6, and loss on sale of product line and related exit costs of $10.3, partially offset by gain on sale of asset of $1.7 and legal settlement of $.5.                    

A-2

AVERY DENNISON CORPORATION     PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS (In millions)     (UNAUDITED)   ASSETS Jul. 02, 2016 Jul. 04, 2015                                     Current assets: Cash and cash equivalents $ 216.1 $ 225.7 Trade accounts receivable, net 1,028.3 1,011.4 Inventories, net 524.1 512.1 Assets held for sale 4.4 2.0 Other current assets 169.6 246.9                                     Total current assets 1,942.5 1,998.1   Property, plant and equipment, net 838.7 851.7 Goodwill 691.0 698.4 Other intangibles resulting from business acquisitions, net 36.4 55.7 Non-current deferred income taxes 390.4 300.9 Other assets 395.8 444.6                                                     $ 4,294.8             $ 4,349.4     LIABILITIES AND SHAREHOLDERS' EQUITY                                     Current liabilities: Short-term borrowings and current portion of long-term debt and capital leases $ 199.0 $ 182.2 Accounts payable 867.9 856.0 Other current liabilities 525.3 507.8                                     Total current liabilities 1,592.2 1,546.0   Long-term debt and capital leases 962.9 964.7 Other long-term liabilities 783.2 761.1 Shareholders' equity: Common stock 124.1 124.1 Capital in excess of par value 834.4 818.0 Retained earnings 2,385.5 2,193.3 Treasury stock at cost (1,698.7 ) (1,455.2 ) Accumulated other comprehensive loss (688.8 ) (602.6 )                                     Total shareholders' equity 956.5 1,077.6                                                     $ 4,294.8             $ 4,349.4    

Certain prior period amounts have been revised to reflect the impact of certain adjustments and to correct the timing of previously recorded out-of-period adjustments.

In the fourth quarter of 2015, we elected to adopt the provisions of Accounting Standards Update (ASU) 2015-03, Simplifying the Presentation of Debt Issuance Costs, earlier than required. This ASU requires that debt issuance costs related to a recognized debt liability be classified as a direct deduction from the carrying amount of that debt liability instead of being recorded separately in other assets. The new guidance was applied on a retrospective basis and prior period amounts have been reclassified to conform to the current year presentation.

In the fourth quarter of 2015, we also elected to adopt the provisions of ASU 2015-17, Balance Sheet Classification of Deferred Taxes, earlier than required. This ASU requires that all deferred tax assets and liabilities for each jurisdiction, along with any related valuation allowances, be classified as noncurrent on the balance sheet. As permitted by this ASU, prior periods have not been retrospectively adjusted.

               

A-3

AVERY DENNISON CORPORATION PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions)   (UNAUDITED)   Six Months Ended  

 

Jul. 02, 2016

 

Jul. 04, 2015

                              Operating Activities:   Net income $ 169.6 $ 135.6   Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 58.6 64.9 Amortization 30.8 31.8 Provision for doubtful accounts and sales returns 21.3 24.9 Net losses from asset impairments and sales/disposals of assets 3.2 11.1 Stock-based compensation 14.1 13.2 Loss from settlement of pension obligations 41.4 --- Other non-cash expense and loss 24.1 26.7 Changes in assets and liabilities and other adjustments (147.1 ) (137.8 )                             Net cash provided by operating activities 216.0 170.4                             Investing Activities: Purchases of property, plant and equipment (61.3 ) (56.4 ) Purchases of software and other deferred charges (6.1 ) (4.0 ) Proceeds from sales of property, plant and equipment 3.2 2.8 Purchases of investments, net --- (0.3 ) Other --- 1.5                             Net cash used in investing activities (64.2 ) (56.4 )                             Financing Activities: Net increase (decrease) in borrowings (maturities of 3 months or less) 104.6 (15.8 ) Payments of debt (maturities longer than 3 months) (1.2 ) (5.5 ) Dividends paid (69.6 ) (65.7 ) Share repurchases (160.1 ) (61.5 ) Proceeds from exercises of stock options, net 41.4 61.3 Other (8.4 ) (4.0 )                             Net cash used in financing activities (93.3 ) (91.2 )                             Effect of foreign currency translation on cash balances (1.2 ) (4.3 )                             Increase in cash and cash equivalents 57.3 18.5 Cash and cash equivalents, beginning of year 158.8 207.2                             Cash and cash equivalents, end of period       $ 216.1             $ 225.7    

Certain prior period amounts have been revised to reflect the impact of certain adjustments and to correct the timing of previously recorded out-of-period adjustments.

A-4

Reconciliation of Non-GAAP Financial Measures in Accordance with SEC Regulations G and S-K

We report financial results in conformity with accounting principles generally accepted in the United States of America, or GAAP, and also communicate with investors using certain non-GAAP financial measures. These non-GAAP financial measures are not in accordance with, nor are they a substitute for or superior to, the comparable GAAP financial measures. These non-GAAP financial measures are intended to supplement presentation of our financial results that are prepared in accordance with GAAP. Based upon feedback from investors and financial analysts, we believe that the supplemental non-GAAP financial measures we provide are useful to their assessment of our performance and operating trends, as well as liquidity.

Our non-GAAP financial measures exclude the impact of certain events, activities, or strategic decisions. The accounting effects of these events, activities or decisions, which are included in the GAAP financial measures, may make it difficult to assess our underlying performance in a single period. By excluding the accounting effects, both positive and negative, of certain items (e.g., restructuring charges, asset impairments, legal settlements, certain effects of strategic transactions and related costs, losses from debt extinguishments, losses from curtailment and settlement of pension obligations, gains or losses on sales of certain assets, and other items), we believe that we are providing meaningful supplemental information to facilitate an understanding of our core operating results and liquidity measures. These non-GAAP financial measures are used internally to evaluate trends in our underlying performance, as well as to facilitate comparison to the results of competitors for a single period. While some of the items we exclude from GAAP financial measures recur, they tend to be disparate in amount, frequency, or timing.

We use the following non-GAAP financial measures in the accompanying news release and presentation:

Organic sales change refers to the increase or decrease in sales excluding the estimated impact of currency translation, product line exits, acquisitions and divestitures, and, where applicable, the extra week in our fiscal year. The estimated impact of currency translation is calculated on a constant currency basis, with prior period results translated at current period average exchange rates to exclude the effect of currency fluctuations. We believe that organic sales change assists investors in evaluating the sales growth from the ongoing activities of our businesses and provides improved comparability of our results from period to period.

Adjusted operating margin refers to income from continuing operations before interest expense and taxes, excluding restructuring charges and other items, as a percentage of sales.

Adjusted tax rate refers to our anticipated full-year GAAP tax rate using the most likely scenario in a range of estimated tax rates for the year. This range includes various items such as the impact of the discrete rates applicable to the adjustments we make in calculating our adjusted non-GAAP earnings, changes in uncertain tax positions and our repatriation assertions on unremitted earnings, and other items that may impact our full-year GAAP tax rate.

Adjusted income from continuing operations refers to reported income from continuing operations tax-effected at the adjusted tax rate, and adjusted for tax-effected restructuring charges and other items.

Adjusted EPS refers to reported income from continuing operations per common share, assuming dilution, tax-effected at the adjusted tax rate, and adjusted for tax-effected restructuring charges and other items.

We believe that adjusted operating margin, adjusted income from continuing operations, and adjusted EPS assist investors in understanding our core operating trends and comparing our results with those of our competitors.

Free cash flow refers to cash flow from operations, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sales of property, plant and equipment, plus (minus) net proceeds from sales (purchases) of investments. We believe that free cash flow assists investors by showing the amount of cash we have available for debt reductions, dividends, share repurchases, and acquisitions.

The following reconciliations are provided in accordance with Regulations G and S-K and reconcile our non-GAAP financial measures with the most directly comparable GAAP financial measures.

               

A-5

AVERY DENNISON CORPORATION PRELIMINARY RECONCILIATION FROM GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, except % and per share amounts)   (UNAUDITED)   Three Months Ended Six Months Ended   Jul. 02, 2016

Jul. 04, 2015(1)

 

Jul. 02, 2016

Jul. 04, 2015(1)

                                      Reconciliation of Operating Margins:   Net sales $ 1,541.5 $ 1,516.0 $ 3,027.0 $ 3,044.0                             Income from continuing operations before taxes $ 99.3 $ 101.3 $ 222.8 $ 201.3                                     Income from continuing operations before taxes as a percentage of sales 6.4 % 6.7 % 7.4 % 6.6 %                                     Adjustment: Interest expense $ 15.4 $ 15.3 $ 30.7 $ 30.6                             Operating income from continuing operations before interest expense and taxes $ 114.7 $ 116.6 $ 253.5 $ 231.9                                     Operating Margins 7.4 % 7.7 % 8.4 % 7.6 %                                       As reported income from continuing operations before taxes $ 99.3 $ 101.3 $ 222.8 $ 201.3 Adjustments(1) N/A         (0.5 )       N/A         (1.0 )   Previously reported income from continuing operations before taxes N/A 100.8 N/A 200.3   Adjustments: Restructuring charges: Severance and related costs 3.6 16.8 8.8 30.3 Asset impairment and lease cancellation charges 2.8 3.2 3.2 3.6 Loss from settlement of pension obligations 41.4 --- 41.4 --- Other items(2) 2.4 7.7 2.4 8.1 Interest expense 15.4 15.3 30.7 30.6                             Adjusted operating income from continuing operations before interest expense and taxes (non-GAAP) $ 164.9 $ 143.8 $ 309.3 $ 272.9                                     Adjusted Operating Margins (non-GAAP) 10.7 % 9.5 % 10.2 % 9.0 %                                     Reconciliation from GAAP to Non-GAAP Income from Continuing Operations:   As reported income from continuing operations $ 80.0 $ 64.7 $ 169.6 $ 136.6 Adjustments(1) N/A         (0.4 )       N/A         (0.7 )   Previously reported income from continuing operations N/A 64.3 N/A 135.9   Adjustments: Restructuring charges 6.4 20.0 12.0 33.9 Loss from settlement of pension obligations 41.4 --- 41.4 --- Other items(2) 2.4 7.7 2.4 8.1 Tax effect of pre-tax adjustments and impact of adjusted tax rate(3) (31.5 ) (7.2 ) (41.5 ) (18.0 )                                     Adjusted Income from Continuing Operations (non-GAAP)     $ 98.7       $ 84.8       $ 183.9       $ 159.9                  

A-5

(continued)

AVERY DENNISON CORPORATION PRELIMINARY RECONCILIATION FROM GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, except % and per share amounts)               (UNAUDITED)   Three Months Ended Six Months Ended   Jul. 02, 2016

Jul. 04, 2015(1)

 

Jul. 02, 2016

Jul. 04, 2015(1)

                                                Reconciliation from GAAP to Non-GAAP Income per Common Share from Continuing Operations:   As reported income per common share from continuing operations, assuming dilution $ 0.88 $ 0.69 $ 1.87 $ 1.47   Adjustments(1) N/A --- N/A (0.01 )                             Previously reported income per common share from continuing operations, assuming dilution N/A 0.69 N/A 1.46   Adjustments per common share, net of tax:   Restructuring charges, loss from settlement of pension obligations, and other items(3) 0.21 0.22 0.15 0.26                                              

Adjusted Income per Common Share from Continuing Operations, assuming dilution (non-GAAP)

$ 1.09 $ 0.91 $ 2.02 $ 1.72                                               Weighted average number of common shares outstanding, assuming dilution       90.7       93.0       90.9       92.8     (1)     Certain prior period amounts have been revised to reflect the impact of adjustments made in the third quarter of 2015 to certain of the Company's benefit plan balances.   (2) Includes loss on sale of product line and related exit costs, transaction costs, gain/loss on sale of assets, and legal settlement.   (3) The adjusted tax rate for 2016 and 2015 was 34%.                 (UNAUDITED)     Three Months Ended Six Months Ended   Jul. 02, 2016

Jul. 04, 2015(1)

 

Jul. 02, 2016

Jul. 04, 2015(1)

                                  Reconciliation of Free Cash Flow:   Net cash provided by operating activities(1) $ 222.3 $ 165.8 $ 216.0 $ 170.4 Purchases of property, plant and equipment (36.1 ) (31.1 ) (61.3 ) (56.4 ) Purchases of software and other deferred charges (4.1 ) (2.6 ) (6.1 ) (4.0 ) Proceeds from sales of property, plant and equipment 3.1 --- 3.2 2.8 Sales (purchases) of investments, net 3.8 0.1 --- (0.3 ) Plus: free cash outflow from discontinued operations --- 1.0 --- 1.0                                     Free Cash Flow - Continuing Operations (non-GAAP)     $ 189.0       $ 133.2       $ 151.8       $ 113.5    

(1)

   

Prior year amounts have been reduced due to a reclassification of certain liquid short-term bank drafts with maturities greater than 3 months to other current assets.

                                       

A-6

AVERY DENNISON CORPORATION PRELIMINARY SUPPLEMENTARY INFORMATION (In millions, except %) (UNAUDITED)   Second Quarter Ended   NET SALES OPERATING INCOME OPERATING MARGINS 2016       2015

2016(1)

     

2015(2)

2016       2015   Pressure-sensitive Materials $ 1,145.1 $ 1,114.1 $ 148.4 $ 129.8 13.0 % 11.7 % Retail Branding and Information Solutions 378.0 383.8 28.3 10.0 7.5 % 2.6 % Vancive Medical Technologies 18.4 18.1 1.6 (1.4 ) 8.7 % (7.7 %) Corporate Expense   N/A         N/A   (63.6 )        

(21.8

)(3)

N/A         N/A     TOTAL FROM CONTINUING OPERATIONS $ 1,541.5       $ 1,516.0 $ 114.7        

$

116.6

(3)

7.4 %      

7.7

%(3)

 

(1)

   

Operating income for the second quarter of 2016 includes severance and related costs of $3.6, asset impairment and lease cancellation charges of $2.8, loss from settlement of pension obligations of $41.4, transaction costs of $2.1, and loss on sale of asset of $.3. Of the total $50.2, the Pressure-sensitive Materials segment recorded $6.4, the Retail Branding and Information Solutions segment recorded $2.4, and Corporate recorded $41.4.

 

(2)

Operating income for the second quarter of 2015 includes severance and related costs of $16.8, asset impairment and lease cancellation charges of $3.2, and loss on sale of product line and related exit costs of $7.7. Of the total $27.7, the Pressure-sensitive Materials segment recorded $7.1, the Retail Branding and Information Solutions segment recorded $20, and the Vancive Medical Technologies segment recorded $.6.

 

(3)

Certain prior period amounts have been revised to reflect the impact of adjustments made in the third quarter of 2015 to certain of the Company's benefit plan balances.

          RECONCILIATION FROM GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION                   Second Quarter Ended OPERATING INCOME   OPERATING MARGINS   2016       2015 2016       2015

Pressure-sensitive Materials

Operating income and margins, as reported $ 148.4 $ 129.8 13.0 % 11.7 % Adjustments: Restructuring charges: Severance and related costs 2.3 4.4 0.2 % 0.4 % Asset impairment charges 2.4 2.7 0.2 % 0.2 % Transaction costs   1.7         ---   0.1 %       ---   Adjusted operating income and margins (non-GAAP) $ 154.8       $ 136.9   13.5 %       12.3 %  

Retail Branding and Information Solutions

Operating income and margins, as reported $ 28.3 $ 10.0 7.5 % 2.6 % Adjustments: Restructuring charges: Severance and related costs 1.3 11.8 0.3 % 3.1 % Asset impairment and lease cancellation charges 0.4 0.5 0.1 % 0.1 % Loss on sale of asset 0.3 --- 0.1 % --- Loss on sale of product line and related transaction and exit costs   0.4         7.7   0.1 %       2.0 % Adjusted operating income and margins (non-GAAP) $ 30.7       $ 30.0   8.1 %       7.8 %  

Vancive Medical Technologies

Operating income (loss) and margins, as reported $ 1.6 $ (1.4 ) 8.7 % (7.7 %) Adjustment: Restructuring charges: Severance and related costs   ---         0.6   ---         3.3 % Adjusted operating income (loss) and margins (non-GAAP) $ 1.6       $ (0.8 ) 8.7 %       (4.4 %)                                        

A-7

AVERY DENNISON CORPORATION PRELIMINARY SUPPLEMENTARY INFORMATION (In millions, except %) (UNAUDITED)   Six Months Year-to-Date   NET SALES OPERATING INCOME OPERATING MARGINS 2016       2015

2016(1)

     

2015(2)

2016       2015   Pressure-sensitive Materials $ 2,237.1 $ 2,234.7 $ 286.9 $ 252.7 12.8 % 11.3 % Retail Branding and Information Solutions 756.1 771.9 54.4 29.2 7.2 % 3.8 % Vancive Medical Technologies 33.8 37.4 0.7 (3.5 ) 2.1 % (9.4 %) Corporate Expense   N/A         N/A   (88.5 )        

(46.5

)(3)

N/A         N/A     TOTAL FROM CONTINUING OPERATIONS $ 3,027.0       $ 3,044.0 $ 253.5        

$

231.9

(3)

8.4 %      

7.6

%(3)

 

(1)

   

Operating income for 2016 includes severance and related costs of $8.8, asset impairment and lease cancellation charges of $3.2, loss from settlement of pension obligations of $41.4, transaction costs of $2.1, and loss on sale of asset of $.3. Of the total $55.8, the Pressure-sensitive Materials segment recorded $8.5, the Retail Branding and Information Solutions segment recorded $5.8, the Vancive Medical Technologies segment recorded $.1, and Corporate recorded $41.4.

 

(2)

Operating income for 2015 includes severance and related costs of $30.3, asset impairment and lease cancellation charges of $3.6, and loss on sale of product line and related exit costs of $10.3, partially offset by gain on sale of asset of $1.7 and legal settlement of $.5. Of the total $42, the Pressure-sensitive Materials segment recorded $12.7, the Retail Branding and Information Solutions segment recorded $25.5, the Vancive Medical Technologies segment recorded $1.7, and Corporate recorded $2.1.

 

(3)

Certain prior period amounts have been revised to reflect the impact of adjustments made in the third quarter of 2015 to certain of the Company's benefit plan balances.

      RECONCILIATION FROM GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION                         Six Months Year-to-Date OPERATING INCOME OPERATING MARGINS   2016       2015 2016       2015

Pressure-sensitive Materials

Operating income and margins, as reported $ 286.9 $ 252.7 12.8 % 11.3 % Adjustments: Restructuring charges: Severance and related costs 4.4 11.3 0.2 % 0.5 % Asset impairment charges 2.4 3.1 0.1 % 0.2 % Transaction costs 1.7 --- 0.1 % --- Gain on sale of asset   ---         (1.7 ) ---         (0.1 %) Adjusted operating income and margins (non-GAAP) $ 295.4       $ 265.4   13.2 %       11.9 %  

Retail Branding and Information Solutions

Operating income and margins, as reported $ 54.4 $ 29.2 7.2 % 3.8 % Adjustments: Restructuring charges: Severance and related costs 4.3 15.2 0.6 % 2.0 % Asset impairment and lease cancellation charges 0.8 0.5 0.1 % 0.1 % Loss on sale of asset 0.3 --- --- --- Loss on sale of product line and related transaction and exit costs 0.4 10.3 0.1 % 1.3 % Legal settlement   ---         (0.5 ) ---         (0.1 %) Adjusted operating income and margins (non-GAAP) $ 60.2       $ 54.7   8.0 %       7.1 %  

Vancive Medical Technologies

Operating income (loss) and margins, as reported $ 0.7 $ (3.5 ) 2.1 % (9.4 %) Adjustment: Restructuring charges: Severance and related costs   0.1         1.7   0.3 %       4.6 % Adjusted operating income (loss) and margins (non-GAAP) $ 0.8       $ (1.8 ) 2.4 %       (4.8 %)                            

A-8

AVERY DENNISON CORPORATION PRELIMINARY SUPPLEMENTARY INFORMATION (UNAUDITED)   Second Quarter 2016        

Total

Company

     

Pressure-

sensitive

Materials

     

Retail Branding

and Information

Solutions

     

Vancive Medical

Technologies

Reconciliation of reported sales change to organic sales change Reported sales change 2 % 3 % (2 %) 2 % Foreign currency translation 2 % 2 % 1 % (1 %) Product line divestiture       1 %       ---         2 %       ---     Organic sales change*       4 %       5 %       2 %       ---    

* Totals may not sum due to rounding.

View source version on businesswire.com: http://www.businesswire.com/news/home/20160726005579/en/

Avery Dennison CorporationMedia Relations:Rob Six, (626) 304-2361rob.six@averydennison.comorInvestor Relations:Cynthia S. Guenther, (626) 304-2204investorcom@averydennison.com