Attached files

file filename
8-K - FORM 8-K - MICHAEL FOODS GROUP, INC.d8k.htm

Exhibit 99.1

MICHAEL FOODS REPORTS SECOND QUARTER RESULTS

MINNETONKA, MN, August 16 — Michael Foods Group, Inc. today reported financial results for the second quarter of 2011.

(On June 29, 2010, M-Foods Holdings, Inc. together with its subsidiaries, merged with and into MFI Acquisition Corporation, and the surviving entity was renamed Michael Foods Group, Inc. (“Company”). The merger was accounted for as a business combination and a new accounting basis was established. The accounting policies followed by us in the preparation of the Company’s consolidated financial statements are consistent with those used prior to the merger transaction.)

Net loss for the quarter ended July 2, 2011 was $5.2 million, compared to a net loss of $49.3 million in 2010. Net sales for the quarter ended July 2, 2011 were $420 million, compared to $348.7 million in 2010, an increase of 20%. Net loss for the six months ended July 2, 2011 was $5.6 million, compared to a net loss of $34.3 million in 2010. Net sales for the six months ended July 2, 2011 were $837.1 million, compared to $744 million in 2010, an increase of 12.5%. The quarter and six-month periods ended July 2, 2011 were 13 and 26-week periods, while the quarter and six-month periods ended June 26, 2010 were 12 and 25-week periods due to the June 2010 merger transaction. The additional week represented an estimated $29 million or approximately 7% of the net sales for the quarter ended July 2, 2011 and approximately 3% of the net sales for the six months ended July 2, 2011. The merger transaction had a significant impact on earnings in both periods, with transaction-related costs impacting the 2010 period and higher depreciation, amortization of intangibles, and interest expense impacting the 2011 period.

Earnings before interest, taxes, depreciation, amortization and other adjustments (Adjusted EBITDA, as defined in Michael Foods’ credit facility) for the quarter ended July 2, 2011 (13-week period) were $47.4 million, compared to $45.4 million in 2010 (12-week period), an increase of 4%. Adjusted EBITDA for the six months ended July 2, 2011 (26-week period) was $103.8 million, compared to $102 million in 2010 (25-week period), an increase of 2%.

Michael Foods Group, Inc. uses Adjusted EBITDA as a measurement of financial results, as an indication of the relative strength of its operating performance, and to determine incentive compensation levels. Management believes that EBITDA and Adjusted EBITDA provide potential investors with useful information with which to analyze and compare our operating performance and our ability to service debt with other companies in our industry.

Certain items contained in this release may be “forward-looking statements.” Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future sales or performance, capital expenditures, financing needs, ability to fund operations, intentions relating to acquisitions, our competitive strengths and weaknesses, our business strategy and the trends we anticipate in the industries and economies in which we operate and other information that is not historical information. When used herein, the words “estimates,” “expects,” “anticipates,” “projects,” “plans,” “intends,” “believes” and variations of such words or similar expressions are intended to identify forward-looking statements. These forward looking statements are not guarantees of future performance. All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith, and we believe there is a reasonable basis for them, but there can be no assurance that our expectations, beliefs and projections will be realized. There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in this release including the factors described under “Risk Factors” in our Registration Statement on Form S-4 (File No. 333-173400) which was declared effective by the SEC on July 7, 2011. Important factors that could cause our actual results to differ materially from the forward-looking statements we make in this financial document include changes in domestic and international economic conditions.


Unaudited segment data follows (in thousands):

 

      Egg
Products
     Potato
Products
    Crystal
Farms
     Corporate     Total  

Company

            

For the quarter ended July 2, 2011

            

External net sales

   $ 285,765       $ 29,664      $ 104,590       $ —        $ 420,019   

Net earnings (loss)

     9,944         677        3,145         (18,932     (5,166

Adjusted EBITDA

     37,960         3,975        6,946         (1,498     47,383   

For the six months ended July 2, 2011

            

External net sales

   $ 573,018       $ 60,013      $ 204,089       $ —        $ 837,120   

Net earnings (loss)

     27,052         2,218        6,523         (41,394     (5,601

Adjusted EBITDA

     84,166         9,447        14,249         (4,074     103,788   

Predecessor

            

For the quarter ended June 26, 2010

            

External net sales

   $ 242,399       $ 27,299      $ 78,995       $ —        $ 348,693   

Net earnings (loss)

     17,115         (3,711     3,045         (65,755     (49,306

Adjusted EBITDA

     38,984         1,439        5,980         (960     45,443   

For the six months ended June 26, 2010

            

External net sales

   $ 508,085       $ 57,661      $ 178,249       $ —        $ 743,995   

Net earnings (loss)

     39,743         (5,122     7,800         (76,704     (34,283

Adjusted EBITDA

     87,458         3,558        14,564         (3,624     101,956   

Adjusted EBITDA is a financial indicator used to analyze and compare companies on the basis of operating performance. It should not be considered in isolation or as a substitute for measures of performance prepared in accordance with generally accepted accounting principles and is not indicative of operating profit or cash flow from operations as determined under generally accepted accounting principles.


The following table reconciles net earnings (loss) to Adjusted EBITDA for the quarter ended July 2, 2011 (unaudited, in thousands):

 

      Egg
Products
    Potato
Products
    Crystal
Farms
     Corporate     Total  

Net earnings (loss)

   $ 9,944      $ 677      $ 3,145       $ (18,932   $ (5,166

Unrealized gain on currency translation (a)

     (98     —          —           —          (98
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Consolidated net earnings (loss)

     9,846        677        3,145         (18,932     (5,264

Interest expense

     237        166        —           25,160        25,563   

Income tax expense (benefit)

     5,252        350        1,620         (10,005     (2,783

Depreciation and amortization

     19,783        2,851        1,981         2        24,617   

Non-cash and stock option compensation

     —          —          —           364        364   

Cash expenses incurred in connection with the refinancing

     —          —          —           264        264   

Business optimization project expense

     —          —          —           2,830        2,830   

Realized gain upon the disposition of property not in the ordinary course of business

     —          (266     —           —          (266

Equity sponsor management fee

     —          —          —           569        569   

Fees and expenses in connection with the exchange of the 9.75% senior notes

     —          —          —           197        197   

Expenses related to industrial revenue bonds guaranteed by certain of our subsidiaries

     236        —          —           —          236   

Unrealized loss on swap contracts

     1,056        —          —           —          1,056   

Other charges

     1,550        197        200         (1,947     —     
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA, as defined in the credit agreement

   $ 37,960      $ 3,975      $ 6,946       $ (1,498   $ 47,383   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(a) The unrealized gain on currency translation relates to an intercompany note receivable denominated in Canadian currency due from our foreign subsidiary, MFI Food Canada Ltd.


The following table reconciles net earnings (loss) to Adjusted EBITDA for the quarter ended June 26, 2010 (unaudited, in thousands):

 

      Egg
Products
    Potato
Products
    Crystal
Farms
     Corporate     Total  

Net earnings (loss)

   $ 17,115      $ (3,711   $ 3,045       $ (65,755   $ (49,306

Interest expense

     243        193        12         15,149        15,597   

Income tax expense (benefit)

     8,912        (1,911     1,570         (30,365     (21,794

Depreciation and amortization

     11,073        6,661        1,145         1        18,880   

Non-cash and stock option compensation

     —          —          —           35,672        35,672   

Cash expenses incurred in connection with the transaction

     —          —          —           14,730        14,730   

Equity sponsor management fee

     —          —          —           507        507   

Expenses related to industrial revenue bonds guaranteed by certain of our subsidiaries

     146        —          —           —          146   

Unrealized gain on swap contracts

     (227     —          —           —          (227

Loss attributable to the early extinguishment of indebtedness

     —          —          —           31,238        31,238   

Other charges

     1,722        207        208         (2,137     —     
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA, as defined in the credit agreement

   $ 38,984      $ 1,439      $ 5,980       $ (960   $ 45,443   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 


The following table reconciles net earnings (loss) to Adjusted EBITDA for the six months ended July 2, 2011 (unaudited, in thousands):

 

      Egg
Products
    Potato
Products
    Crystal
Farms
     Corporate     Total  

Net earnings (loss)

   $ 27,052      $ 2,218      $ 6,523       $ (41,394   $ (5,601

Unrealized gain on currency translation (a)

     (677     —          —           —          (677
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Consolidated net earnings (loss)

     26,375        2,218        6,523         (41,394     (6,278

Interest expense

     484        344        —           49,947        50,775   

Income tax expense (benefit)

     14,266        1,145        3,370         (21,809     (3,028

Depreciation and amortization

     39,424        5,702        3,963         4        49,093   

Non-cash and stock option compensation

     —          —          —           889        889   

Cash expenses incurred in connection with the refinancing

     —          —          —           4,760        4,760   

Business optimization project expense

     —          —          —           2,830        2,830   

Realized gain upon the disposition of property not in the ordinary course of business

     —          (354     —           —          (354

Equity sponsor management fee

     —          —          —           1,169        1,169   

Fees and expenses in connection with the exchange of the 9.75% senior notes

     —          —          —           247        247   

Expenses related to industrial revenue bonds guaranteed by certain of our subsidiaries

     393        —          —           —          393   

Unrealized gain on swap contracts

     (235     —          —           —          (235

Loss attributable to the early extinguishment of indebtedness

     —          —          —           3,527        3,527   

Other charges

     3,459        392        393         (4,244     —     
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA, as defined in the credit agreement

   $ 84,166      $ 9,447      $ 14,249       $ (4,074   $ 103,788   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(a) The unrealized gain on currency translation relates to an intercompany note receivable denominated in Canadian currency due from our foreign subsidiary, MFI Food Canada Ltd.


The following table reconciles net earnings (loss) to Adjusted EBITDA for the six months ended June 26, 2010 (unaudited, in thousands):

 

      Egg
Products
    Potato
Products
    Crystal
Farms
     Corporate     Total  

Net earnings (loss)

   $ 39,743      $ (5,122   $ 7,800       $ (76,704   $ (34,283

Interest expense

     522        253        12         30,275        31,062   

Income tax expense (benefit)

     20,404        (2,638     4,030         (35,561     (13,765

Depreciation and amortization

     23,082        10,633        2,292         2        36,009   

Non-cash and stock option compensation

     —          —          —           35,762        35,762   

Cash expenses incurred in connection with the transaction

     —          —          —           14,730        14,730   

Equity sponsor management fee

     —          —          —           1,072        1,072   

Expenses related to industrial revenue bonds guaranteed by certain of our subsidiaries

     303        —          —           —          303   

Unrealized gain on swap contracts

     (172     —          —           —          (172

Loss attributable to the early extinguishment of indebtedness

     —          —          —           31,238        31,238   

Other charges

     3,576        432        430         (4,438     —     
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA, as defined in the credit agreement

   $ 87,458      $ 3,558      $ 14,564       $ (3,624   $ 101,956   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Michael Foods Group, Inc., based in Minnetonka, MN, is a producer and distributor of food products to the foodservice, retail and food-ingredient markets. Its principal products are egg products, refrigerated potato products, cheese and other dairy-case products.


Consolidated statements of operations are as follows:

Michael Foods Group, Inc.

Consolidated Statements of Operations

For the periods ended July 2, 2011 and June 26, 2010

(In thousands)

 

     Company              Predecessor  
   Quarter
Ended
July 2,
2011
    Six Months
Ended

July 2,
2011
             Quarter
Ended
June 26,
2010
    Six Months
Ended
June 26,
2010
 

Net sales

   $ 420,019      $ 837,120           $ 348,693      $ 743,995   

Cost of sales

     361,937        706,425             290,687        612,748   
  

 

 

   

 

 

        

 

 

   

 

 

 

Gross profit

     58,082        130,695             58,006        131,247   

Selling, general and administrative expenses

     40,504        85,525             67,523        102,283   

Transaction costs

     —          —               14,730        14,730   
  

 

 

   

 

 

        

 

 

   

 

 

 

Operating profit (loss)

     17,578        45,170             (24,247     14,234   

Interest expense, net

     25,551        50,756             15,556        30,985   

Loss on early extinguishment of debt

     —          3,527             31,238        31,238   

Unrealized gain on currency translation

     (98     (677          —          —     
  

 

 

   

 

 

        

 

 

   

 

 

 

Loss before income taxes and equity in losses of unconsolidated subsidiary

     (7,875     (8,436          (71,041     (47,989

Income tax benefit

     (2,783     (3,028          (21,794     (13,765

Equity in losses of unconsolidated subsidiary

     74        193             59        59   
  

 

 

   

 

 

        

 

 

   

 

 

 

Net loss

   $ (5,166   $ (5,601        $ (49,306   $ (34,283
  

 

 

   

 

 

        

 

 

   

 

 

 
 
           July 2,
2011
                   June 26,
2010
 

Selected Balance Sheet Information:

             

Cash and equivalents

     $ 17,616             $ 65,184   
    

 

 

          

 

 

 

Accrued interest

     $ 20,554             $ 8,793   
    

 

 

          

 

 

 

Long-term debt, including current maturities

     $ 1,285,095             $ 722,416   
    

 

 

          

 

 

 

#    #    #

8-16-11