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 Companys 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