The Globe and Mail

Go to the Globe and Mail homepage

Jump to main navigationJump to main content

Globe Investor

News Sources

Take control of your investments with the latest investing news and analysis

Press release from Business Wire

Green Mountain Coffee Roasters, Inc. Reports Third Quarter Fiscal Year 2012 Results

<p class='bwalignc'> <i><b>Reports Q3 In-Line with Guidance; Refines 2012 Outlook; Announces Board Authorization of $500 Million Share Repurchase; Provides Outlook Including Expectation of Positive Free Cash Flow</b></i> </p>

Wednesday, August 01, 2012

Green Mountain Coffee Roasters, Inc. Reports Third Quarter Fiscal Year 2012 Results16:00 EDT Wednesday, August 01, 2012 WATERBURY, Vt. (Business Wire) -- Green Mountain Coffee Roasters, Inc., (GMCR) (NASDAQ: GMCR), a leader in specialty coffee and coffee makers, today announced its third quarter fiscal year 2012 results for the thirteen and thirty-nine weeks ended June 23, 2012.   Third Quarter Fiscal Year 2012 Performance Highlights       ($ in millions except earnings per share) June 23, 2012   June 25, 2011% Increase(Decrease) Net Sales $ 869.2 $ 717.2 21% Operating Income: GAAP $ 129.7 $ 119.3 9% Non-GAAP $ 144.2 $ 131.9 9% Net Income: GAAP $ 73.3 $ 56.3 30% Non-GAAP $ 82.9 $ 75.7 9% Diluted Income Per Share: GAAP $ 0.46 $ 0.37 25% Non-GAAP $ 0.52 $ 0.49 6% EBITDA - LTM(*) $ 714.9 $ 390.8 83% Note: Complete GAAP to Non-GAAP reconciliation tables provided with this release. (*) EBITDA is earnings before interest, taxes, depreciation, and amortization. LTM is last twelve months.   “Our third quarter results demonstrate continued business strength and solid fundamentals, particularly in light of the robust comparable quarter we reported in the year ago period,” said Lawrence J. Blanford, GMCR's President and CEO. “Our Keurig® Single Cup Brewing system continues to revolutionize the way North Americans prepare and consume their single-serve beverages and our proven ability to grow consumer awareness and demand for the system has enabled us to deliver extraordinary results over the past five years.” “As we become larger, however, our sales growth trajectory will understandably moderate from hyper-growth to a level more in-line with other successful growth businesses,” continued Blanford. “Based upon our current analysis of business fundamentals and the single-serve opportunity, we believe we will deliver annual sales growth in the range of 15% to 20% with annual earnings growth in the mid-teens over the longer term.” Board Authorized Share Repurchase GMCR's Board of Directors has authorized the Company to repurchase up to $500.0 million of its common shares over the next two years, at such times and prices as determined appropriate by the Company's management in collaboration with the Board of Directors. The shares will be purchased with cash on hand, cash from operations, and funds available through our existing credit facility. “Based on expectations for future growth and the Company's ability to generate meaningful free cash flow in 2013 and 2014, the Board of Directors has decided to strategically deploy its capital by authorizing the repurchase of common shares from time to time depending on market conditions,” said Michael J. Mardy, Interim Chairman of GMCR's Board of Directors.   Third Quarter Fiscal Year 2012 Financial ReviewNet Sales         Net Sales by ProductThirteen weeks ended ($ in millions) June 23,June 25,$ Increase% Increase2012   2011(Decrease)   (Decrease) Single-Serve Packs $ 638.0 $ 485.4 $ 152.6 31% Brewers and Accessories 139.1 105.4 33.7 32% Other Products and Royalties   92.1   126.4   (34.3) (27)% Total Net Sales $869.2$717.2$152.0   21%   Approximately 89% of consolidated third quarter fiscal year 2012 net sales were from sales of Keurig® Single Cup Brewers, single-serve packs, and Keurig®-related accessories, with the remainder of net sales consisting primarily of sales of bagged coffee and sales from the office coffee services business. The increase in single-serve pack sales was driven by a 28 percentage point increase in sales volume and a 3 percentage point increase in K-Cup® pack net price realization due primarily to price increases implemented during fiscal 2011 to offset higher green coffee and other input costs. GMCR sold 1.4 million Keurig® Single Cup Brewers during the third quarter of fiscal year 2012. This brewer shipment number does not account for consumer returns. The Company estimates that the combination of brewer shipments from GMCR and its licensed partners resulted in shipments of 1.5 million Keurig® Single Cup Brewers in the third quarter of fiscal year 2012. The third fiscal quarter's net sales included $20.0 million of sales of new Vue® brewers and Vue® packs. According to data from The NPD Group, Vue® brewer sales were more than two times that of other coffee and espresso makers in its price category in the quarter ending June 2012. Other products and royalties declined year-over-year primarily as a result of the sale of the Filterfresh on October 3, 2011. Operating Metrics In the third quarter of fiscal 2012, gross margin declined to 34.9% from 36.8% in the prior year period. The decline compared to the prior year period was due in part to under-utilization of the Company's manufacturing base as a result of lower than expected manufacturing through-put primarily due to lower K-Cup® pack demand and lower-than-planned production levels. An increase in single-serve pack obsolescence also adversely impacted gross margin in the quarter. These adverse impacts were partially offset by the single-serve pack net price realization from price increases taken in fiscal 2011 to offset higher green coffee and other input costs experienced in fiscal 2011 and the first half of fiscal 2012, as well as by a decrease in green coffee costs in the third quarter of fiscal 2012 compared to the prior year period. The following table quantifies the changes in gross margin period to period:     Change Q32011 to Q32012 Manufacturing base under-utilization -320 bps Net price realization +250 bps Increase in obsolescence -120 bps Favorable green coffee costs +110 bps Vue®-related impact -110 bps Lower warranty expense +60 bps Other - 60 bps GAAP operating margin of 14.9% of net sales in the third quarter of fiscal year 2012 decreased from 16.6% in the prior year period as a result of the lower gross margin. Non-GAAP operating margin, which excludes $3.0 million in expenses associated with the SEC inquiry and pending litigation in the quarter, as well as $11.5 million in amortization of identifiable intangibles related to the Company's acquisitions, was 16.6% of net sales in the third quarter of fiscal year 2012 compared to 18.4% in the prior year period. The Company's effective income tax rate was 39.6% for the third quarter of fiscal year 2012 as compared to a 35.8% effective tax rate for the prior year period. The increase is attributable to the extension of the 2011 Federal R&D credit in the third quarter of the prior year and lower stock option activity in the current quarter. Diluted weighted average shares outstanding as of the end of the third quarter of fiscal year 2012 increased to 159.3 million from 153.3 million from the prior year period. Balance Sheet & Cash Flow Highlights “We are pleased with the strength of our balance sheet including our low debt ratio,” said Frances G. Rathke, GMCR's Chief Financial Officer. “As part of our ongoing efforts to drive efficiencies in our single-serve pack inventory management and distribution, we have reduced our forward-weeks coverage on hand from our fiscal second quarter.” “Our higher overall inventory dollar balance in the third quarter of fiscal 2012 compared to the same period in fiscal 2011 is largely driven by increases in Keurig® brewer finished goods resulting from expected first quarter fiscal 2013 holiday demand,” continued Rathke. “In order to ensure brewer availability on retail shelves for the holiday season, all of our anticipated holiday brewer units must be on hand in North America by early October, leading to brewer and accessories inventory build beginning in our fiscal third quarter and continuing into our fiscal fourth quarter.”         Balance Sheet & Cash Flow Highlights ($ in millions) June 23,June 25,$ Increase% Increase2012   2011   (Decrease)   (Decrease) Cash and cash equivalents $ 149.1 $ 106.8 $ 42.3 40% Accounts receivable, net $ 265.9 $ 229.4 $ 36.5 16% Inventories $ 667.0 $ 417.5 $ 249.5 60% Raw materials & supplies $ 243.0 $ 116.9 $ 126.1 108% Coffee $ 153.0 $ 70.8 $ 82.2 116% Packaging & other raw materials $ 90.0 $ 46.1 $ 43.9 95% Finished goods $ 424.0 $ 300.6 $ 123.4 41% Brewers & accessories $ 301.5 $ 174.2 $ 127.3 73% Single-serve packs $ 95.6 $ 103.0 $ (7.4 ) (7)% Other $ 26.9 $ 23.4 $ 3.5 15% Debt outstanding and capital lease obligations $ 409.1 $ 421.9 $ (12.8 ) (3)% Thirty-nine weeks cash provided by operating activities $ 488.2 $ 174.7 $ 313.5 179% Thirty-nine weeks free cash flow (*) $ 182.7 $ (0.8 ) $ 183.5 N/A (*)Free cash flow is calculated by subtracting capital expenditures for fixed assets from net cash provided by operating activities as reported in the unaudited statement of cash flows.   Business Outlook and Other Forward-Looking InformationCompany Estimates for Fourth Quarter and Fiscal Year 2012 In its guidance for its fourth quarter (which contains 14 weeks), the Company refined estimates for its fiscal year 2012. For the fourth quarter of fiscal year 2012, the Company anticipates: Total net sales in the range of $889.9 million to $925.5 million, or net growth of 25% to 30%, from $711.9 million in the fourth quarter of fiscal year 2011. Fourth quarter 2012 non-GAAP earnings per diluted share in a range of $0.45 to $0.50 per diluted share, excluding any acquisition-related transaction expenses; legal and accounting expenses related to the SEC inquiry and the Company's pending litigation; amortization of identifiable intangibles related to the Company's acquisitions; and any impact from anticipated Company share repurchases. We anticipate the fiscal 2012 fourth quarter tax rate to be similar to the 37.7% year to date tax rate. Last year's fourth quarter tax rate was 23.7% primarily attributable to the release of valuation allowances related to a $17.7 million capital loss carryforward and a $5.4 million net operating loss carryforward in the fourth quarter of fiscal 2011. For its fiscal year 2012, the Company anticipates: Total net sales in the range of $3.79 billion to $3.84 billion, or net growth of 43% to 45%, from $2.65 billion in fiscal year 2011. Fiscal year 2012 non-GAAP earnings per diluted share in a range of $2.21 to $2.26 per diluted share, excluding approximately $0.20 per share due to the amortization of identifiable intangibles related to the Company's acquisitions; any acquisition-related transaction expenses; legal and accounting expenses related to the SEC inquiry and the Company's pending litigation; any gain from the sale of the Filterfresh business; and any impact from anticipated Company share repurchases. Capital expenditures in the range of $475 to $525 million, down from prior estimates of $525 to $575 million. Slightly negative free cash flow for fiscal 2012. Company Outlook for Fiscal Year 2013 The Company provided its outlook for its fiscal year 2013: Total net sales growth in the range of 15% to 20% over fiscal 2012. Fiscal year 2013 non-GAAP earnings per diluted share in a range of $2.55 to $2.65 per diluted share, excluding approximately $0.18 per share due to the amortization of identifiable intangibles related to the Company's acquisitions; any acquisition-related transaction expenses; legal and accounting expenses related to the SEC inquiry and the Company's pending litigation; and, any impact from anticipated Company share repurchases. Capital expenditures in the range of $380 million to $430 million. Free cash flow in the range of $100 million to $150 million. Use of Non-GAAP Financial Measures In addition to reporting financial results in accordance with generally accepted accounting principles (GAAP), the Company provides non-GAAP operating results that exclude certain charges or credits such as transaction expenses related to the Company's acquisitions including the foreign exchange impact of hedging the risk associated with the Canadian dollar purchase price of the Van Houtte acquisition; any gain from sale of the Filterfresh U.S.-based coffee services business; legal and accounting expenses related to the SEC inquiry and pending litigation; and non-cash related items such as amortization of identifiable intangibles and losses incurred on the extinguishment of debt, each of which include adjustments to show the tax impact of excluding these items. These amounts are not in accordance with, or an alternative to, GAAP. The Company's management believes that these measures provide investors with transparency by helping illustrate the underlying financial and business trends relating to the Company's results of operations and financial condition and comparability between current and prior periods. Management uses the measures to establish and monitor budgets and operational goals and to evaluate the performance of the Company. Please see the “GAAP to Non-GAAP Reconciliation of Unaudited Consolidated Statements of Operations” tables that accompany this document for a full reconciliation the Company's GAAP to non-GAAP results. Conference Call and Webcast Green Mountain Coffee Roasters, Inc. will be discussing these financial results with analysts and investors in a conference call and live webcast available via the Internet at 5:00 p.m. ET today, August 1, 2012. Management's prepared remarks on its quarterly results will be provided via a Current Report on Form 8-K and also posted under the events link in the Investor Relations section of the Company's website at www.GMCR.com. As a result, the conference call will include only brief remarks by management followed by a question and answer session. The call along with accompanying slides is accessible via live webcast from the events link in the Investor Relations portion of the Company's website at http://investor.gmcr.com/events.cfm. The Company archives the latest conference call for a period of time. A replay of the conference call also will be available by telephone at (719) 457-0820, Passcode 5540931 from 9:00 p.m. ET on August 1, 2012 through 9:00 p.m. ET on Sunday, August 5, 2012. About Green Mountain Coffee Roasters, Inc. As a leader in specialty coffee and coffee makers, Green Mountain Coffee Roasters, Inc. (GMCR) (NASDAQ: GMCR), is recognized for its award-winning coffees, innovative Keurig® Single Cup brewing technology, and socially responsible business practices. GMCR supports local and global communities by offsetting 100% of its direct greenhouse gas emissions, investing in sustainably-grown coffee, and donating a portion of its pre-tax profits to social and environmental projects. GMCR routinely posts information that may be of importance to investors in the Investor Relations section of its website, including news releases and its complete financial statements, as filed with the SEC. The Company encourages investors to consult this section of its website regularly for important information and news. Additionally, by subscribing to the Company's automatic email news release delivery, individuals can receive news directly from GMCR as it is released. Forward-Looking Statements Certain information contained in this release, including statements concerning expected performance such as those relating to net sales, earnings, cost savings, acquisitions and brand marketing support, are “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934. Generally, these statements may be identified by the use of words such as “may,” “will,” “would,” “expect,” “should,” “anticipate,” “estimate,” “believe,” “forecast,” “intend,” “plan” and similar expressions intended to identify forward-looking statements. These statements may relate to: the expected impact of raw material costs and our pricing actions on our results of operations and gross margins, expected trends in net sales and earnings performance and other financial measures, the expected productivity and working capital improvements, the ability to maximize or successfully assert our intellectual property rights, the success of introducing and producing new product offerings, ability to attract and retain senior management, the impact of foreign exchange fluctuations, the adequacy of internally generated funds and existing sources of liquidity, such as the availability of bank financing, the expected results of operations of businesses acquired by us, our ability to issue debt or additional equity securities, our expectations regarding purchasing shares of our common stock under the existing authorizations, and the impact of the inquiry initiated by the SEC and any related litigation or additional governmental inquiry or enforcement proceedings. These and other forward-looking statements are based on management's current views and assumptions and involve risks and uncertainties that could significantly affect expected results. Results may be materially affected by external factors such as damage to our reputation or brand name, business interruptions due to natural disasters or similar unexpected events, actions of competitors, customer relationships and financial condition, the ability to achieve expected cost savings and margin improvements, the successful acquisition and integration of new businesses, fluctuations in the cost and availability of raw and packaging materials, changes in regulatory requirements, and global economic conditions generally which would include the availability of financing, interest, inflation rates and investment return on retirement plan assets, as well as foreign currency fluctuations, risks associated with our information technology systems, the threat of data breaches or cyber-attacks, and other risks described in the Company's filings with the Securities and Exchange Commission. Actual results could differ materially from those projected in the forward-looking statements. The Company undertakes no obligation to update or revise publicly, any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by law. GMCR-C   GREEN MOUNTAIN COFFEE ROASTERS, INC.Unaudited Consolidated Statements of Operations(Dollars in thousands except per share data)     ThirteenThirteenweeks endedweeks endedJune 23,June 25,   2012     2011   Net sales $ 869,194 $ 717,210 Cost of sales   565,883     453,130   Gross profit 303,311 264,080   Selling and operating expenses 117,982 95,512 General and administrative expenses   55,601     49,258   Operating income 129,728 119,310   Other income (expense), net 229 (233 ) Loss on financial instruments, net 3,032 482 Gain on foreign currency, net (5,068 ) (981 ) Interest expense   (6,157)   (29,830) Income before income taxes 121,764 88,748   Income tax expense   (48,244)   (31,778) Net Income $ 73,520 $ 56,970   Net income attributable to noncontrolling interests   224     622     Net income attributable to GMCR $73,296   $56,348       Basic income per share: Basic weighted average shares outstanding 155,459,690 147,663,350 Net income per common share - basic $ 0.47 $ 0.38   Diluted income per share: Diluted weighted average shares outstanding 159,299,578 153,344,389 Net income per common share - diluted $ 0.46 $ 0.37     GREEN MOUNTAIN COFFEE ROASTERS, INC.Unaudited Consolidated Statements of Operations(Dollars in thousands except per share data)     Thirty-nineThirty-nineweeks endedweeks endedJune 23,June 25,   2012     2011   Net sales $ 2,912,462 $ 1,939,016 Cost of sales   1,959,509     1,288,481   Gross profit 952,953 650,535   Selling and operating expenses 370,445 253,546 General and administrative expenses   157,349     134,788   Operating income 425,159 262,201   Other income (expense), net 1,589 933 Loss on financial instruments, net (214 ) (11,819 ) Gain on foreign currency, net 1,231 4,643 Gain on sale of subsidiary 26,311 - Interest expense   (18,662)   (52,560) Income before income taxes 435,414 203,398   Income tax expense   (163,949)   (78,171) Net Income $ 271,465 $ 125,227   Net income attributable to noncontrolling interests   724     1,095     Net income attributable to GMCR $270,741   $124,132       Basic income per share: Basic weighted average shares outstanding 155,071,117 143,606,691 Net income per common share - basic $ 1.75 $ 0.86   Diluted income per share: Diluted weighted average shares outstanding 159,364,440 149,357,480 Net income per common share - diluted $ 1.70 $ 0.83     GREEN MOUNTAIN COFFEE ROASTERS, INC.Unaudited Consolidated Balance Sheets(Dollars in thousands)     June 23,September 24,   2012     2011   Assets Current assets: Cash and cash equivalents $ 138,988 $ 12,989 Restricted cash and cash equivalents 10,096 27,523 Receivables, less uncollectible accounts and return allowances of $39,389 and $21,407 at June 23, 2012 and September 24, 2011, respectively 265,862 310,321 Inventories 667,005 672,248 Income taxes receivable 7,810 18,258 Other current assets 23,812 28,072 Deferred income taxes, net 45,598 36,231 Current assets held for sale   -     25,885   Total current assets 1,159,171 1,131,527   Fixed assets, net 846,323 579,219 Intangibles, net 496,793 529,494 Goodwill 791,197 789,305 Other long-term assets 43,646 47,759 Long-term assets held for sale   -     120,583     Total assets $3,337,130   $3,197,887     Liabilities and Stockholders' Equity Current liabilities: Current portion of long-term debt and capital lease obligations $ 9,271 $ 6,669 Accounts payable 215,153 265,511 Accrued compensation costs 37,913 43,260 Accrued expenses 108,085 92,120 Income tax payable 77,626 9,617 Deferred income taxes, net - 243 Other current liabilities 23,827 34,613 Current liabilities related to assets held for sale   -     19,341   Total current liabilities 471,875 471,374   Long-term debt and capital lease obligations 399,841 575,969 Deferred income taxes, net 212,101 189,637 Other long-term liabilities 28,603 27,184 Long-term liabilities related to assets held for sale - 474   Commitments and contingencies   Redeemable noncontrolling interests 9,828 21,034   Stockholders' equity: Preferred stock, $0.10 par value: Authorized - 1,000,000 shares; No shares issued or outstanding - - Common stock, $0.10 par value: Authorized - 500,000,000 shares; Issued and outstanding - 155,526,602 and 154,466,463 shares at June 23, 2012 and September 24, 2011, respectively 15,553 15,447 Additional paid-in capital 1,534,166 1,499,616 Retained earnings 678,891 411,727 Accumulated other comprehensive income (loss)   (13,728)   (14,575) Total stockholders' equity   2,214,882     1,912,215     Total liabilities and stockholders' equity $3,337,130   $3,197,887       GREEN MOUNTAIN COFFEE ROASTERS, INC.Unaudited Consolidated Statements of Cash Flows(Dollars in thousands)     Thirty-nineThirty-nineweeks endedweeks endedJune 23,June 25,   2012     2011   Cash flows from operating activities: Net income $ 271,465 $ 125,227 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 89,221 50,176 Amortization of intangibles 34,496 29,587 Amortization deferred financing fees 4,538 4,643 Loss on extinguishment of debt - 19,732 Unrealized gain of foreign currency (535 ) (4,956 ) Loss on disposal of fixed assets 2,103 421 Gain on sale of subsidiary, excluding transaction costs (28,914 ) - Provision for doubtful accounts 2,084 2,315 Provision for sales returns 83,170 48,755 Unrealized loss on financial instruments, net 112 7,671 Tax benefit from exercise of non-qualified options and disqualified dispositions of incentive stock options 4 38 Excess tax benefits from equity-based compensation plans (12,449 ) (29,175 ) Deferred income taxes 13,198 3,343 Deferred compensation and stock compensation 13,811 7,686 Changes in assets and liabilities, net of effects of acquisition: Receivables (37,895 ) (58,229 ) Inventories 6,464 (118,113 ) Income tax receivable/payable, net 91,032 25,533 Other current assets 4,014 2,371 Other long-term assets, net (608 ) (11,552 ) Accounts payable (59,130 ) 49,134 Accrued compensation costs (5,024 ) (1,106 ) Accrued expenses 15,341 12,054 Other current liabilities (3,909 ) (2,388 ) Other long-term liabilities   5,593     11,541   Net cash provided by operating activities 488,182 174,708   Cash flows from investing activities: Change in restricted cash (461 ) 98 Proceeds from notes receivable 240 449 Acquisition of LJVH Holdings, Inc. (Van Houtte), net of cash acquired - (907,835 ) Proceeds from sale of subsidiary, net of cash transferred 137,733 - Capital expenditures for fixed assets (305,532 ) (175,474 ) Proceeds from disposal of fixed assets 340 850 Other investing activities   -     (158) Net cash used in investing activities (167,680 ) (1,082,070 )   Cash flows from financing activities: Net change in revolving line of credit (208,678 ) 165,835 Proceeds from issuance of common stock under compensation plans 8,392 9,577 Proceeds from issuance of common stock for private placement - 291,096 Cash distributions to redeemable noncontrolling interests shareholders (513 ) (702 ) Proceeds from issuance of common stock in public equity offering - 673,048 Financing costs in connection with public equity offering - (25,685 ) Excess tax benefits from equity-based compensation plans 12,449 29,175 Principal payments under capital lease obligations (4,255 ) (7 ) Proceeds from borrowings of long-term debt - 796,375 Deferred financing fees - (45,821 ) Repayment of long-term debt   (6,231)   (906,708) Net cash (used in) provided by financing activities (198,836 ) 986,183   Change in cash balances included in current assets held for sale 5,160 (8,248 )   Effect of exchange rate changes on cash and cash equivalents (827 ) 1,164   Net increase in cash and cash equivalents 125,999 71,737 Cash and cash equivalents at beginning of period   12,989     4,401   Cash and cash equivalents at end of period $138,988   $76,138     Supplemental disclosures of cash flow information: Fixed asset purchases included in accounts payable and not disbursed at the end of each period $ 34,293 $ 26,970   Non cash financing and investing activities: Fixed Assets acquired under capital lease obligations/vendor notes $ 44,174 $ -     GREEN MOUNTAIN COFFEE ROASTERS, INC.GAAP to Non-GAAP Reconciliation(Dollars in thousands, except per share data)       Thirteenweeks endedJune 23, 2012   Thirteenweeks ended June 25, 2011 Operating income $ 129,728 $ 119,310 Expenses related to SEC inquiry (1) 2,996 799 Amortization of identifiable intangibles (2)   11,475   11,794 Non-GAAP operating income $144,199$131,903     Thirteenweeks endedJune 23, 2012Thirteenweeks endedJune 25, 2011 Net income attributable to GMCR $ 73,296 $ 56,348 After tax: Expenses related to SEC inquiry (1) 1,759 513 Amortization of identifiable intangibles (2) 7,876 7,859 Loss on extinguishment of debt (3)   -   11,027 Non-GAAP net income $82,931$75,747     Thirteenweeks endedJune 23, 2012Thirteenweeks endedJune 25, 2011 Diluted income per share $ 0.46 $ 0.37 After tax: Expenses related to SEC inquiry (1) 0.01 0.00 Amortization of identifiable intangibles (2) 0.05 0.05 Loss on extinguishment of debt (3)   -   0.07 Non-GAAP net income per share $0.52$0.49     (1) Represents legal and accounting expenses related to the SEC inquiry and pending litigation classified as general and administrative expense. (2) Represents the amortization of intangibles related to the Company's acquisitions classified as general and administrative expense. (3) Represents the write-off of debt issuance costs and original issue discount, net of tax, primarily associated with the extinguishment of the Term B loan under the Credit Agreement.     GREEN MOUNTAIN COFFEE ROASTERS, INC.GAAP to Non-GAAP Reconciliation(Dollars in thousands, except per share data)     Thirty-nineweeks endedJune 23, 2012Thirty-nineweeks endedJune 25, 2011 Operating income $ 425,159 $ 262,201 Acquisition-related expenses (1) - 10,573 Expenses related to SEC inquiry (2) 4,811 7,193 Amortization of identifiable intangibles (3)   34,496     29,587 Non-GAAP operating income $464,466   $309,554     Thirty-nineweeks endedJune 23, 2012Thirty-nineweeks endedJune 25, 2011 Net income attributable to GMCR $ 270,741 $ 124,132 After tax: Acquisition-related expenses (1) - 14,524 Expenses related to SEC inquiry (2) 2,889 4,442 Amortization of identifiable intangibles (3) 23,658 19,514 Loss on extinguishment of debt (4) - 11,027 Gain on sale of subsidiary (5)   (16,685)   - Non-GAAP net income $280,603   $173,639     Thirty-nineweeks endedJune 23, 2012Thirty-nineweeks endedJune 25, 2011 Diluted income per share $ 1.70 $ 0.83 After tax: Acquisition-related expenses (1) - 0.10 Expenses related to SEC inquiry (2) 0.02 0.03 Amortization of identifiable intangibles (3) 0.15 0.13 Loss on extinguishment of debt (4) - 0.07 Gain on sale of subsidiary (5)   (0.10)   - Non-GAAP net income per share $1.76   * $1.16   * Does not sum due to rounding.     (1) Represents direct acquisition-related expenses of $10.6 million ($9.8 million after-tax); the write-off of deferred financing expenses as part of new debt financing of $2.6 million ($1.6 million after-tax); and the foreign exchange impact of hedging the risk associated with the Canadian dollar purchase price of the Van Houtte acquisition of $5.3 million ($4.0 million after-tax). In addition, the Company recognized a $2.1 million tax expense related to the reversal of nondeductible acquisition-related expenses incurred during the Company's fourth quarter of fiscal 2010 and a $3.0 million tax benefit related to the reversal of certain nondeductible acquisition-related expenses incurred during the Company's fourth quarter of fiscal 2010 and the first quarter of fiscal 2011 that were deemed deductible in accordance with tax regulations enacted in the second quarter of fiscal 2011. This combined tax affect was reversed for purposes of this non-GAAP table. (2) Represents legal and accounting expenses related to the SEC inquiry and pending litigation classified as general and administrative expense. (3) Represents the amortization of intangibles related to the Company's acquisitions classified as general and administrative expense. (4) Represents the write-off of debt issuance costs and original issue discount, net of tax, primarily associated with the extinguishment of the Term B loan under the Credit Agreement. (5) Represents the gain recognized on the sale of Filterfresh, net of income taxes of $9.6 million. Green Mountain Coffee Roasters, Inc.Suzanne DuLong, 802-488-2600VP IR & Corporate CommInvestor.Services@GMCR.com