Attached files

file filename
8-K - 8-K - MICHAEL FOODS GROUP, INC.micf-8k_20140508.htm

 

logo

Exhibit 99.1

Contact:

Mark Westphal

Senior Vice President and

Chief Financial Officer

(952) 258-4000

MICHAEL FOODS REPORTS FIRST QUARTER RESULTS

MINNETONKA, MN, May 8--Michael Foods Group, Inc. today reported financial results for the first quarter of 2014.

Net sales for the quarter ended March 29, 2014 were $474 million, compared to $484.3 million in 2013, a decrease of 2.1%.  Net earnings for the quarter ended March 29, 2014 were $1.7 million, compared to $14.2 million in 2013.

Earnings before interest, taxes, depreciation, amortization (“EBITDA”) and other adjustments (“adjusted EBITDA,” as defined in the Company’s credit facility) for the quarter ended March 29, 2014 were $48.2 million, compared to $67.2 million in 2013.

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 with other companies in our industry our operating performance and our ability to service debt.

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.

logo

 

 

 

 


 

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 2013 Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 21, 2014. Important factors that could cause our actual results to differ materially from the forward-looking statements we make in this release include changes in domestic and international economic conditions.

Unaudited segment data follows (in thousands):

 

 

 

 

 

 

 

 

 

Cheese &

 

 

 

 

 

 

 

 

 

 

 

 

Refrigerated

 

 

Other

 

 

 

 

 

 

 

 

 

Egg

 

 

Potato

 

 

Dairy-Case

 

 

 

 

 

 

 

 

 

Products

 

 

Products

 

 

Products

 

 

Corporate

 

 

Total

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 29, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External net sales

 

$

349,104

 

 

$

42,409

 

 

$

82,526

 

 

$

-

 

 

$

474,039

 

Net earnings (loss)

 

 

8,891

 

 

 

1,509

 

 

 

(233

)

 

 

(8,473

)

 

 

1,694

 

Adjusted EBITDA

 

 

41,728

 

 

 

5,875

 

 

 

2,916

 

 

 

(2,344

)

 

 

48,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External net sales

 

$

345,321

 

 

$

41,846

 

 

$

97,104

 

 

$

-

 

 

$

484,271

 

Net earnings (loss)

 

 

16,225

 

 

 

2,848

 

 

 

3,560

 

 

 

(8,390

)

 

 

14,243

 

Adjusted EBITDA

 

 

52,262

 

 

 

8,144

 

 

 

8,957

 

 

 

(2,122

)

 

 

67,241

 

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 three-month period ended March 29, 2014 (unaudited, in thousands):

 

 

 

 

 

 

 

 

 

Cheese &

 

 

 

 

 

 

 

 

 

 

 

 

Refrigerated

 

 

Other

 

 

 

 

 

 

 

 

 

Egg

 

 

Potato

 

 

Dairy-Case

 

 

 

 

 

 

 

 

 

Products

 

 

Products

 

 

Products

 

 

Corporate

 

 

Total

  

Net earnings (loss)

 

$

8,891

 

 

$

1,509

 

 

$

(233

)

 

$

(8,473

)

 

$

1,694

 

Unrealized loss on currency transactions (a)

 

 

541

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

541

 

Consolidated net earnings (loss)

 

 

9,432

 

 

 

1,509

 

 

 

(233

)

 

 

(8,473

)

 

 

2,235

 

Interest expense

 

 

51

 

 

 

15

 

 

 

-

 

 

 

21,129

 

 

 

21,195

 

Intercompany interest expense (income)

 

 

6,458

 

 

 

451

 

 

 

984

 

 

 

(7,893

)

 

 

-

 

Income tax expense (benefit)

 

 

4,948

 

 

 

518

 

 

 

50

 

 

 

(4,476

)

 

 

1,040

 

Depreciation and amortization

 

 

18,042

 

 

 

2,859

 

 

 

1,742

 

 

 

-

 

 

 

22,643

 

Non-cash and stock option compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

533

 

 

 

533

 

Costs associated with permitted acquisition

 

 

179

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

179

 

Equity sponsor management fee

 

 

-

 

 

 

-

 

 

 

-

 

 

 

693

 

 

 

693

 

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

 

 

106

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

106

 

Unrealized gain on swap contracts

 

 

(449

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(449

)

Intercompany allocation of corporate admin costs

 

 

2,961

 

 

 

523

 

 

 

373

 

 

 

(3,857

)

 

 

-

 

Adjusted EBITDA, as defined in the credit agreement

 

$

41,728

 

 

$

5,875

 

 

$

2,916

 

 

$

(2,344

)

 

$

48,175

 

(a)

The unrealized loss on currency transactions relates to an intercompany note receivable denominated in Canadian currency due from our Canadian subsidiary, MFI Food Canada Ltd.

 


 

The following table reconciles net earnings (loss) to adjusted EBITDA for the three-month period ended March 30, 2013 (unaudited, in thousands):

 

 

 

 

 

 

 

 

 

Cheese &

 

 

 

 

 

 

 

 

 

 

 

 

Refrigerated

 

 

Other

 

 

 

 

 

 

 

 

 

Egg

 

 

Potato

 

 

Dairy-Case

 

 

 

 

 

 

 

 

 

Products

 

 

Products

 

 

Products

 

 

Corporate

 

 

Total

  

Net earnings (loss)

 

$

16,225

 

 

$

2,848

 

 

$

3,560

 

 

$

(8,390

)

 

$

14,243

 

Unrealized loss on currency transactions (a)

 

 

377

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

377

 

Consolidated net earnings (loss)

 

 

16,602

 

 

 

2,848

 

 

 

3,560

 

 

 

(8,390

)

 

 

14,620

 

Interest expense

 

 

101

 

 

 

77

 

 

 

-

 

 

 

21,656

 

 

 

21,834

 

Intercompany interest expense (income)

 

 

6,697

 

 

 

467

 

 

 

1,021

 

 

 

(8,185

)

 

 

-

 

Income tax expense (benefit)

 

 

8,601

 

 

 

1,326

 

 

 

2,130

 

 

 

(5,070

)

 

 

6,987

 

Depreciation and amortization

 

 

18,090

 

 

 

2,885

 

 

 

1,764

 

 

 

1

 

 

 

22,740

 

Non-cash and stock option compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

535

 

 

 

535

 

Unusual charges

 

 

-

 

 

 

-

 

 

 

-

 

 

 

157

 

 

 

157

 

Equity sponsor management fee

 

 

-

 

 

 

-

 

 

 

-

 

 

 

646

 

 

 

646

 

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

 

 

115

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

115

 

Unrealized gain on swap contracts

 

 

(393

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(393

)

Intercompany allocation of corporate admin costs

 

 

2,449

 

 

 

541

 

 

 

482

 

 

 

(3,472

)

 

 

-

 

Adjusted EBITDA, as defined in the credit agreement

 

$

52,262

 

 

$

8,144

 

 

$

8,957

 

 

$

(2,122

)

 

$

67,241

 

(a)

The unrealized loss on currency transactions relates to an intercompany note receivable denominated in Canadian currency due from our Canadian subsidiary, MFI Food Canada Ltd.

Michael Foods Group, Inc., based in Minnetonka, Minnesota, 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 earnings are as follows:

 

 

 

 


 

Michael Foods Group, Inc.

Consolidated Statements of Earnings

For the three-month periods ended March 29, 2014 and March 30, 2013

(In thousands)

 

 

 

2014

 

 

2013

 

Net sales

 

$

474,039

 

 

$

484,271

  

Cost of sales

 

 

407,113

 

 

 

397,803

 

Gross profit

 

 

66,926

 

 

 

86,468

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

42,451

 

 

 

42,528

 

Operating profit

 

 

24,475

 

 

 

43,940

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

21,193

 

 

 

21,823

 

Unrealized loss on currency transactions

 

 

541

 

 

 

377

 

Earnings before income taxes and equity in losses of unconsolidated subsidiary

 

 

2,741

 

 

 

21,740

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,040

 

 

 

6,987

 

Equity in losses of unconsolidated subsidiary

 

 

7

 

 

 

510

 

Net earnings

 

$

1,694

 

 

$

14,243

 

 

 

 

March 29,
2014

 

 

December 28,
2013

 

Selected Balance Sheet Information:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

$

42,289

 

 

$

60,677

 

Accrued interest

 

$

12,007

 

 

$

22,534

 

Long-term debt, including current maturities

 

$

1,170,049

 

 

$

1,171,062

 

 

#     #     #

05-08-14