Attached files
file | filename |
---|---|
8-K/A - FORM 8-K/A - Chefs' Warehouse, Inc. | d430036d8ka.htm |
EX-99.4 - THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION - Chefs' Warehouse, Inc. | d430036dex994.htm |
EX-23.1 - CONSENT OF GBQ PARTNERS, LLC - Chefs' Warehouse, Inc. | d430036dex231.htm |
EX-99.2 - AUDITED FINANCIAL STATEMENTS OF MICHAEL'S FINER MEATS, LLC - Chefs' Warehouse, Inc. | d430036dex992.htm |
Exhibit 99.3
Michaels Finer Meats, LLC
Unaudited Financial Statements
C O N T E N T S
Page | ||||
Financial Statements: |
||||
Balance Sheets |
3 | |||
Statements of Income and Members Equity |
4 | |||
Statements of Cash Flows |
5 | |||
Notes to Financial Statements |
6 |
MICHAELS FINER MEATS, LLC
Balance Sheets (unaudited)
June 24, 2012 and June 26, 2011
ASSETS | 2012 | 2011 | ||||||
Current Assets |
||||||||
Cash |
$ | 2,562,170 | $ | 2,424,824 | ||||
Accounts receivable trade |
7,208,775 | 6,270,926 | ||||||
Inventory |
8,852,279 | 9,453,205 | ||||||
|
|
|
|
|||||
Total current assets |
18,623,224 | 18,148,955 | ||||||
|
|
|
|
|||||
Property and Equipment |
2,881,590 | 2,210,500 | ||||||
Less: accumulated depreciation and amortization |
(606,643 | ) | (415,051 | ) | ||||
|
|
|
|
|||||
Net property and equipment |
2,274,947 | 1,795,449 | ||||||
|
|
|
|
|||||
Other Assets |
||||||||
Goodwill |
30,484,918 | 30,484,918 | ||||||
Deferred loan costs, net |
834,944 | 1,334,939 | ||||||
Deposits and other |
130,063 | 319,853 | ||||||
|
|
|
|
|||||
Total other assets |
31,449,925 | 32,139,710 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 52,348,096 | $ | 52,084,114 | ||||
|
|
|
|
|||||
LIABILITIES AND MEMBERS EQUITY | ||||||||
Current Liabilities |
||||||||
Current portion of notes payable |
$ | 5,621,507 | $ | 2,468,750 | ||||
Accounts payable trade |
2,300,963 | 2,066,386 | ||||||
Accrued expenses |
748,059 | 1,206,604 | ||||||
|
|
|
|
|||||
Total current liabilities |
8,670,529 | 5,741,740 | ||||||
|
|
|
|
|||||
Other Liabilities |
||||||||
Note payable line of credit |
4,250,000 | 5,000,000 | ||||||
Notes payable, net of current portion |
7,612,537 | 13,680,359 | ||||||
Interest rate hedging liability |
| 437,349 | ||||||
|
|
|
|
|||||
Total other liabilities |
11,862,537 | 19,117,708 | ||||||
|
|
|
|
|||||
Total liabilities |
20,533,066 | 24,859,448 | ||||||
Members Equity |
31,815,030 | 27,224,666 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND MEMBERS EQUITY |
$ | 52,348,096 | $ | 52,084,114 | ||||
|
|
|
|
The accompanying notes are an integral part of the financial statements.
MICHAELS FINER MEATS, LLC
Statements of Income and Members Equity (unaudited)
For the Periods Ended June 24, 2012 and June 26, 2011
2012 | 2011 | |||||||
Net Sales |
$ | 42,582,550 | $ | 40,211,814 | ||||
Cost of Goods Sold |
32,352,615 | 31,225,467 | ||||||
|
|
|
|
|||||
Gross profit |
10,229,935 | 8,986,347 | ||||||
Operating Expenses |
7,310,311 | 6,631,209 | ||||||
|
|
|
|
|||||
Operating Income |
2,919,624 | 2,355,138 | ||||||
|
|
|
|
|||||
Other (Expense) Income |
||||||||
Interest expense |
(807,189 | ) | (1,135,909 | ) | ||||
Adjustment to interest rate hedging liability |
159,070 | 309,617 | ||||||
|
|
|
|
|||||
Net other expense |
(648,119 | ) | (826,292 | ) | ||||
|
|
|
|
|||||
Net Income |
2,271,505 | 1,528,846 | ||||||
Members Equity Beginning of Period |
29,543,525 | 25,695,820 | ||||||
|
|
|
|
|||||
Members Equity End of Period |
$ | 31,815,030 | $ | 27,224,666 | ||||
|
|
|
|
The accompanying notes are an integral part of the financial statements.
4
MICHAELS FINER MEATS, LLC
Statements of Cash Flows (unaudited)
For the Periods Ended June 24, 2012 and June 26, 2011
2012 | 2011 | |||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | 2,271,505 | $ | 1,528,846 | ||||
|
|
|
|
|||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
365,984 | 324,576 | ||||||
Gain on interest rate hedging liability |
(159,070 | ) | (309,617 | ) | ||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable trade |
304,751 | 1,414,600 | ||||||
Inventory |
(1,144,596 | ) | (1,198,835 | ) | ||||
Deposits and other |
(29,853 | ) | (197,775 | ) | ||||
Accounts payable trade |
541,770 | (361,147 | ) | |||||
Accrued expenses |
(468,091 | ) | 861,345 | |||||
|
|
|
|
|||||
Total adjustments |
(589,105 | ) | 533,147 | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
1,682,400 | 2,061,993 | ||||||
|
|
|
|
|||||
Cash Flows from Investing Activities: |
||||||||
Acquisition of property and equipment |
(155,680 | ) | (11,073 | ) | ||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Net increase in note payable line of credit |
| 750,000 | ||||||
Payments on notes payable |
(2,518,508 | ) | (3,007,814 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
(2,518,508 | ) | (2,257,814 | ) | ||||
|
|
|
|
|||||
Net decrease in cash |
(991,788 | ) | (206,894 | ) | ||||
Cash Beginning of Period |
3,553,958 | 2,631,718 | ||||||
|
|
|
|
|||||
Cash End of Period |
$ | 2,562,170 | $ | 2,424,824 | ||||
|
|
|
|
|||||
Supplemental Disclosure of Cash Flow Information: |
||||||||
Cash paid during the year for: |
||||||||
Interest |
$ | 938,361 | $ | 1,060,364 | ||||
Non-Cash Investing and Financing Activities: |
||||||||
Vehicles acquired through capital leases |
$ | 376,911 | $ | |
The accompanying notes are an integral part of the financial statements.
5
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Nature and Scope of Business
Michaels Finer Meats, LLC (the Company) is engaged in wholesale and retail sales of meat and seafood products. Its market includes fine restaurants, institutions and individuals throughout Ohio and various other states. The Company was formed and began doing business on February 25, 2008, in conjunction with the acquisition of substantially all assets, liabilities, contracts and leases of Michaels Finer Meats, Inc. (MFM, Inc.). The Company is a 100% owned subsidiary of Michaels Finer Meats Holdings, LLC (MFM Holdings). Its operating facilities are located in Columbus, Ohio.
Summary of Significant Accounting Policies
Basis of Presentation
The information presented as of June 24, 2012, and June 26, 2011, and for the six month periods then ended, is unaudited, but includes all adjustments (which consist only of normal recurring adjustments) that the management of Michaels Finer Meats, LLC believes to be necessary for the fair presentation of results for the periods presented. The balances as of June 24, 2012 and June 26, 2011, and the results for the interim periods, are not necessarily indicative of results to be expected for the year.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Period End
Management has elected to maintain a 52/53 week period with each month ending on the Sunday on or prior to the last day of the month. There were 26 weeks in each of the periods ended June 24, 2012 and June 26, 2011.
Accounts Receivable Trade
The Company grants credit to fine restaurants, private clubs and other eating establishments.
Accounts receivable are uncollateralized customer obligations due under normal trade terms requiring payment within 30 days from the invoice date. Payments of accounts receivable are allocated to the specific invoices identified on the customers remittance advice or, if unspecified, are applied to the earliest unpaid invoices. The Company reserves the right in its customer contracts to charge interest for late payments on invoices, but does not generally exercise this right.
6
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Summary of Significant Accounting Policies (continued)
Accounts Receivable Trade (continued)
The Company utilizes the allowance method to provide for the possibility of uncollectible accounts. The allowance is provided based on managements estimate of the collectibility of the accounts receivable. This estimate takes into consideration an individual analysis of all outstanding account balances based on payment history with specific customers and current economic conditions. No allowance for potential uncollectible accounts has been recorded due to managements belief that all accounts are collectible as of June 24, 2012 and June 26, 2011.
Inventory
Inventory, consisting of perishable meats and seafood, is carried at the lower of cost (utilizing the first-in, first out (FIFO) method and specific identification method) or market.
Property and Equipment
Property and equipment are carried at cost, less accumulated depreciation and amortization, computed on the straight-line method. Leasehold improvements are depreciated over lives ranging from 7 to 39 years. Other property and equipment are depreciated over lives ranging from 3 to 10 years. Major renewals and betterments are capitalized and depreciated or amortized; maintenance and repairs that do not improve or extend the life of the respective assets are charged to expense as incurred. Assets purchased, but not placed in service, are capitalized and depreciation or amortization is not computed until the asset is placed in service. Upon disposal of assets, the cost and related accumulated depreciation or amortization is removed from the accounts and any gain or loss is included in income.
Long-Lived Assets Impairment Policy
The carrying values of long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate the amount of the asset may not be recoverable. When an indication of impairment is present and the undiscounted cash flows estimated to be generated by the related assets are less than the assets carrying amount, an impairment loss will be recorded based on the difference between the carrying amount of the assets and their estimated fair value. There were no such impairment adjustments for the periods ended June 24, 2012 and June 26, 2011.
Goodwill
Under GAAP, goodwill and other intangible assets deemed to have indefinite lives are no longer amortized but are subject to impairment tests on an annual basis, at a minimum, or whenever events or circumstances occur indicating goodwill or indefinite-lived intangibles might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the assets fair value. Management determined that there was no impairment of goodwill for the periods ended June 24, 2012 and June 26, 2011.
7
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Summary of Significant Accounting Policies (continued)
Deferred Loan Fees
The Company has incurred certain fees relating to loan agreements. These fees are being amortized on a straight-line basis over the term of the loans. Loan fee amortization expense charged to operating expenses was $249,998 for the periods ended June 24, 2012 and June 26, 2011.
Derivatives and Hedging Activities
The Company generally maintains an overall interest rate risk-management strategy that incorporates the use of a derivative instrument to minimize significant unplanned volatility in earnings that are caused by changes in interest rates. The derivative instrument used by the Company as part of their risk-management strategy is an interest rate swap used to convert a variable-rate debt to a fixed rate (cash flow hedge). The Company does not enter into derivative instrument agreements for trading or speculative purposes. The interest rate swap agreement expired during the period ended June 24, 2012.
As required by GAAP, all derivatives are recognized on the balance sheets at their fair value. The Company measures effectiveness by the ability of the interest rate swap to off-set cash flows associated with changes in the London Interbank Offered Rate (LIBOR). To the extent that any of these contracts are not considered effective, any changes in fair value relating to the ineffective portion of this contract are immediately recognized in income. As this contract was ineffective during the period, any change in its fair value is reported in earnings.
Fair Value of Financial Instruments
GAAP establishes a framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
Inputs to the valuation methodology for Level 2 measurements include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
The asset or liabilitys fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
Derivative financial instruments are valued by management based on valuations reported by the bank equal to what the bank would receive or pay to terminate the swap agreement at the reporting date, taking into account current interest rates and current creditworthiness of the swap counterparties.
8
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Summary of Significant Accounting Policies (continued)
Fair Value of Financial Instruments (continued)
The preceding method described may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, the Company believes its valuation methods are appropriate and consistent with other market participants. The use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date. Management believes that the derivative financial instrument meets the criteria of a Level 2 input.
The carrying amounts of current assets and liabilities approximate their fair market value because of the immediate or short-term maturity of these financial instruments. Management believes the carrying amount on the long-term debt approximates its fair value as the interest rates and terms of the borrowings are similar to currently available borrowings.
Revenue Recognition
The Company recognizes revenue when goods are shipped.
Advertising
The Company expenses advertising costs as incurred. Advertising expenses were $44,579 and $37,863 for the periods ended June 24, 2012 and June 26, 2011, respectively.
Delivery Expenses
Delivery expenses are included in operating expenses in the accompanying statements of income and members equity and amounted to $1,349,451 and $1,155,905 for the periods ended June 24, 2012 and June 26, 2011, respectively.
Income Taxes
As a limited liability company, the Company is treated in a manner similar to a partnership for income tax purposes under the Internal Revenue Code. Accordingly, they do not pay federal or state corporate income taxes on its taxable income. Instead, the member is liable for individual income taxes on the Companys taxable income.
9
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Summary of Significant Accounting Policies (continued)
Income Taxes (continued)
The Company accounts for uncertainty in income taxes in its financial statements as required by GAAP, which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition accounting is also provided. As the Company was formed in 2008, all of the Companys tax returns are open for audit.
During 2011, the Internal Revenue Service began an examination of the Companys federal income tax return for 2009. The examination has been completed and did not result in any changes to the Companys federal income tax return. Management determined there were no material uncertain positions taken by the Company in its tax returns.
Statements of Cash Flows
For purposes of reporting cash flows, cash includes cash on hand and demand deposits held by banks.
Cash
Cash is maintained at financial institutions and, at times, balances may exceed federally insured limits. The Companys non-interest bearing cash balances were fully insured at June 24, 2012, due to a temporary federal program in effect through December 31, 2012. Under the program, there is no limit to the amount of insurance for eligible accounts.
Property and Equipment
Property and equipment consisted of the following at June 24, 2012 and June 26, 2011:
|
|
|
|
|||||
2012 | 2011 | |||||||
Machinery and equipment |
$ | 538,790 | $ | 329,091 | ||||
Leasehold improvements |
1,682,414 | 1,677,314 | ||||||
Vehicles |
377,551 | 640 | ||||||
Furniture and fixtures |
203,455 | 203,455 | ||||||
Construction in progress |
79,380 | | ||||||
|
|
|
|
|||||
$ | 2,881,590 | $ | 2,210,500 | |||||
|
|
|
|
Depreciation and amortization expense amounted to $115,986 and $74,578 for the periods ended June 24, 2012 and June 26, 2011, respectively.
10
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Note Payable Line of Credit
The Company has a revolving line of credit agreement with a financing institution on which it may borrow up to $10,000,000. The agreement requires monthly payments of interest at prime or LIBOR plus an applicable margin based on the leverage ratio (4.99% at June 24, 2012 and 4.94% at June 26, 2011) and expires on February 25, 2014. The outstanding balance was $4,250,000 and $5,000,000 as of June 24, 2012 and June 26, 2011, respectively. The line is secured by substantially all assets of the Company and is guaranteed by MFM Holdings. The line of credit is subject to loan covenants related to EBITDA, cash flow and capital expenditures. In August 2012, the Company was sold and the note payable line of credit was repaid in full.
Notes Payable
The Company has a term note payable agreement in the amount of $25,000,000 with a financing institution. Quarterly principal payments ranging from $187,500 to $2,750,000 are due through December 31, 2013. The Company is also required to make additional principal reduction payments of excess cash flow on an annual basis. The amount of excess cash flow required to be paid, if any, is based on the Companys leverage ratio at the end of each year. The Company made additional principal payments of $226,394 during the period ended June 26, 2011, as a result of excessive cash flow during 2010. No additional principal reduction payments were made during the period ended June 24, 2012. The note matures on February 25, 2014, at which time the remaining principal balance is due. Interest payments are due quarterly at the prime rate or LIBOR plus an applicable margin based on the Companys leverage ratio (4.99% at June 24, 2012 and 4.94% at June 26, 2011). The outstanding balance of the note was $9,249,966 at June 24, 2012. The outstanding balance of the note was $12,914,060 as of June 26, 2011, of which $398,438 was included in accrued expenses in the accompanying balance sheets. The note is secured by substantially all assets of the Company and is guaranteed by MFM Holdings. The note is subject to loan covenants related to EBITDA, cash flow and capital expenditures.
On February 25, 2008, the Company entered into an unsecured senior subordinated note agreement with a financing institution for $13,775,510 that matures on February 25, 2015. In September 2009, the note was restructured through a conversion of $12,556,575 in debt to 245 units of Common Class B units. This reduced the principal balance of the note to $3,500,000. The new agreement requires interest payments of 13% that can be deferred until maturity and the entire principal balance is due at maturity. The agreement is subject to loan covenants related to EBITDA, cash flow and capital expenditures. The outstanding balance of the note and accrued interest was $3,633,487 as of June 24, 2012 and June 26, 2011.
Long-term debt at June 24, 2012 matures as follows:
2013 |
$ | 5,562,500 | ||
2014 |
3,687,466 | |||
2015 |
3,633,487 | |||
|
|
|||
$ | 12,883,453 | |||
|
|
11
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Notes Payable (continued)
In August 2012, the Company was sold and the notes payable were repaid in full.
Capital Lease Obligations
The Company entered into four capital leases for delivery trucks in January 2012. These capital leases have monthly payments ranging from $1,359 to $1,637, with interest rates ranging from 1.85% to 3.54%. The leases mature at dates ranging from December 31, 2017 through January 31, 2018 and are included with notes payable in the accompanying balance sheets.
The capitalized cost of the trucks was $376,911 as of June 24, 2012. Accumulated amortization was $28,625 at June 24, 2012. Amortization expense for the leased trucks is included in depreciation and amortization and amounted to $28,625 for the period ended June 24, 2012.
Future minimum lease payments as of June 24, 2012, are as follows:
2013 |
$ | 68,736 | ||
2014 |
68,736 | |||
2015 |
68,736 | |||
2016 |
68,736 | |||
2017 |
68,736 | |||
Thereafter |
37,378 | |||
|
|
|||
Total minimum lease payments |
381,058 | |||
Less: amount representing interest |
(30,467 | ) | ||
|
|
|||
Present value of future minimum lease payments |
350,591 | |||
Less: current portion |
59,007 | |||
|
|
|||
Long-term portion |
$ | 291,584 | ||
|
|
Derivative Financial Instrument Interest Rate Swap
The Company had an interest rate swap agreement to hedge the interest rate risk associated with variable rate debt held with a financing institution that matured April 25, 2012. As of June 26, 2011, the interest rate swap had a total notional amount of $15,750,720.
The interest rate swap matured in April 2012. As of June 26, 2011, the interest rate swap had a fixed interest rate of 4.00%. The Company paid the counterparty interest at the fixed rate as noted and the counterparty paid the Company interest at a variable rate equal to the one month LIBOR (0.19% as of June 26, 2011).
As of June 26, 2011, the fair value of the interest rate swap represented a liability of $437,349.
12
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Lease Commitments
The Company leases its main operating facility. This lease is accounted for as an operating lease. Lease expense is approximately $229,000 per annum through August 2016.
Additionally, the Company leases delivery vehicles and refrigeration units that are accounted for as operating leases. The delivery vehicles were being leased on a month-to-month basis and require monthly payments ranging from approximately $7,600 to $10,600. Certain of these vehicle leases expired in January 2012 and the leases were terminated. Certain other leases were continued on a month-to-month basis. The refrigeration units annual lease commitments are approximately $32,400 as of June 24, 2012, which is payable in monthly installments. The refrigeration unit leases expire in February 2016. The Company is also charged for mileage and is responsible for all operating expenses of the vehicles.
Future annual minimum lease commitments as of June 24, 2012, are as follows:
2013 |
$ | 272,000 | ||
2014 |
272,000 | |||
2015 |
272,000 | |||
2016 |
250,500 | |||
2017 |
39,900 | |||
|
|
|||
$ | 1,106,400 | |||
|
|
The Companys lease expense, including mileage charges on the delivery vehicles, for the periods ended June 24, 2012 and June 26, 2011, was approximately $157,000 and $205,000, respectively.
Retirement Plan
The Company maintains a qualified profit sharing retirement plan with deferred compensation 401(k) provisions. All full-time employees with one year of continuous service with the Company are eligible to participate in the plan. The Companys contributions, as determined by the Board of Directors, are discretionary and are limited to 25% of an eligible employees annual salary. Retirement plan expenses were approximately $329,000 and $260,000 for the periods ended June 24, 2012 and June 26, 2011, respectively.
Related Party Transactions
The Company has entered into a management agreement with a related entity in which the Company will pay an annual fee in exchange for financial and management consulting services. Management fees for the periods ended June 24, 2012 and June 26, 2011, were approximately $356,000 and $264,000, respectively.
13
MICHAELS FINER MEATS, LLC
Notes to Financial Statements (unaudited)
June 24, 2012 and June 26, 2011
Concentration of Risk
The Companys largest customer, a restaurant group, accounted for 13% net sales for the periods ended June 24, 2012 and June 26, 2011.
Subsequent Events
The Company evaluated subsequent events through October 11, 2012, the date the financial statements were available to be issued.
In August 2012, the Company sold 100% of the members units to two wholly owned subsidiaries of The Chefs Warehouse, Inc.