SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Performance Food Group Co – ‘8-K’ for 11/18/19 – ‘EX-99.1’

On:  Monday, 11/18/19, at 4:09pm ET   ·   For:  11/18/19   ·   Accession #:  1140361-19-20800   ·   File #:  1-37578

Previous ‘8-K’:  ‘8-K’ on / for 11/13/19   ·   Next:  ‘8-K/A’ on 11/19/19 for 11/13/19   ·   Latest:  ‘8-K’ on / for 5/8/24   ·   4 References:   

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

11/18/19  Performance Food Group Co         8-K:8,9    11/18/19   12:684K                                   Broadridge Fin’l So… Inc

Current Report   —   Form 8-K   —   Sect. 13 / 15(d) – SEA’34
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     28K 
 2: EX-99.1     Miscellaneous Exhibit                               HTML    116K 
 3: EX-99.2     Miscellaneous Exhibit                               HTML    102K 
11: R1          Document and Entity Information                     HTML     47K 
 7: XML         IDEA XML File -- Filing Summary                      XML     12K 
10: XML         XBRL Instance -- nc10006109x1_8k_htm                 XML     15K 
12: EXCEL       IDEA Workbook of Financial Reports                  XLSX      6K 
 5: EX-101.LAB  XBRL Labels -- pfgc-20191118_lab                     XML     66K 
 6: EX-101.PRE  XBRL Presentations -- pfgc-20191118_pre              XML     47K 
 4: EX-101.SCH  XBRL Schema -- pfgc-20191118                         XSD     15K 
 9: JSON        XBRL Instance as JSON Data -- MetaLinks               14±    21K 
 8: ZIP         XBRL Zipped Folder -- 0001140361-19-020800-xbrl      Zip     41K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 C: 

Exhibit 99.1
      
 
Reinhart Foodservice
Business (Carve-Out of
Certain Operations of Reyes
Holdings, L.L.C. and Lone
Oak Realty LLC)
 
 
 
Condensed Combined Financial Statements as of and for
the Nine Months Ended September 30, 2019 and 2018
 

 C: 
REINHART FOODSERVICE BUSINESS
(CARVE-OUT OF CERTAIN OPERATIONS OF REYES
HOLDINGS, L.L.C. AND LONE OAK REALTY LLC)
 
CONDENSED COMBINED BALANCE SHEETS
AS OF SEPTEMBER 30, 2019 AND 2018
(Dollars in thousands)
 
   
2019
   
2018
 
             
ASSETS
           
             
CURRENT ASSETS:
           
Cash
 
$
18,067
   
$
18,096
 
Accounts receivable:
               
Trade—net
   
316,546
     
295,851
 
Other
   
6,633
     
5,415
 
Inventories—net
   
252,032
     
236,941
 
Prepaid expenses and other current assets
   
13,644
     
21,020
 
                 
Total current assets
   
606,922
     
577,323
 
                 
PROPERTY, PLANT AND EQUIPMENT—Net
   
411,827
     
392,934
 
                 
INTANGIBLE ASSETS—Net
   
137,782
     
142,780
 
                 
GOODWILL
   
576,456
     
576,456
 
                 
OTHER ASSETS
   
9,962
     
12,751
 
                 
TOTAL
 
$
1,742,949
   
$
1,702,244
 
                 
LIABILITIES AND MEMBERS’ CAPITAL
               
                 
CURRENT LIABILITIES:
               
Book overdrafts
 
$
119,676
   
$
146,028
 
Accounts payable
   
329,091
     
259,246
 
Accrued expenses
   
86,657
     
73,363
 
Current installments of long-term debt
   
4,225
     
4,054
 
                 
Total current liabilities
   
539,649
     
482,691
 
                 
LONG-TERM DEBT—Net of current installments
   
306,545
     
310,770
 
                 
OTHER LONG-TERM LIABILITIES
   
36,255
     
34,430
 
                 
DUE TO MEMBERS
   
285,095
     
327,295
 
                 
MEMBERS’ CAPITAL
   
575,405
     
547,058
 
                 
TOTAL
 
$
1,742,949
   
$
1,702,244
 
     
See notes to condensed combined financial statements.
- 2 -

REINHART FOODSERVICE BUSINESS
(CARVE-OUT OF CERTAIN OPERATIONS OF REYES
HOLDINGS, L.L.C. AND LONE OAK REALTY LLC)
 
CONDENSED COMBINED STATEMENTS OF EARNINGS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Dollars in thousands)
 
   
2019
   
2018
 
                 
NET SALES
 
$
4,699,688
   
$
4,610,461
 
                 
COST OF SALES
   
4,053,435
     
3,981,485
 
                 
GROSS PROFIT
   
646,253
     
628,976
 
                 
OPERATING EXPENSES:
               
Warehouse
   
125,356
     
121,944
 
Sales and marketing
   
95,001
     
96,022
 
Delivery
   
234,315
     
224,658
 
General and administrative
   
107,664
     
99,633
 
                 
Total operating expenses
   
562,336
     
542,257
 
                 
OPERATING INCOME
   
83,917
     
86,719
 
                 
OTHER INCOME (EXPENSE):
               
Interest expense
   
(25,663
)
   
(24,970
)
Other income
   
18
     
119
 
                 
EARNINGS BEFORE INCOME TAX EXPENSE
   
58,272
     
61,868
 
                 
INCOME TAX EXPENSE
   
5
     
-
 
                 
NET EARNINGS
 
$
58,267
   
$
61,868
 
    
See notes to condensed combined financial statements.
- 3 -

REINHART FOODSERVICE BUSINESS
(CARVE-OUT OF CERTAIN OPERATIONS OF REYES
HOLDINGS, L.L.C. AND LONE OAK REALTY LLC)
 
CONDENSED COMBINED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Dollars in thousands)
 
   
2019
   
2018
 
             
NET EARNINGS
 
$
58,267
   
$
61,868
 
                 
OTHER COMPREHENSIVE INCOME—Derivative instruments adjustment
   
2,124
     
2,736
 
                 
COMPREHENSIVE INCOME
 
$
60,391
   
$
64,604
 

 
See notes to condensed combined financial statements.
- 4 -

REINHART FOODSERVICE BUSINESS
(CARVE-OUT OF CERTAIN OPERATIONS OF REYES
HOLDINGS, L.L.C. AND LONE OAK REALTY LLC)
 
CONDENSED COMBINED STATEMENTS OF MEMBERS’ CAPITAL
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Dollars in thousands)
 
   
Members’
Capital
   
Accumulated
Other
Comprehensive
Income
(Loss)
   
Total
 
                   
 
$
508,181
   
$
4,766
   
$
512,947
 
                         
Net earnings
   
61,868
     
-
     
61,868
 
                         
Distributions to Members
   
(30,493
)
   
-
     
(30,493
)
                         
Other comprehensive income
   
-
     
2,736
     
2,736
 
                         
 
$
539,556
   
$
7,502
   
$
547,058
 
                         
 
$
546,871
   
$
(4,668
)
 
$
542,203
 
                         
Net earnings
   
58,267
     
-
     
58,267
 
                         
Distributions to Members
   
(27,189
)
   
-
     
(27,189
)
                         
Other comprehensive income
   
-
     
2,124
     
2,124
 
                         
 
$
577,949
   
$
(2,544
)
 
$
575,405
 
 
See notes to condensed combined financial statements.
- 5 -

REINHART FOODSERVICE BUSINESS
(CARVE-OUT OF CERTAIN OPERATIONS OF REYES
HOLDINGS, L.L.C. AND LONE OAK REALTY LLC)
 
CONDENSED COMBINED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Dollars in thousands)
 
   
2019
   
2018
 
             
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net earnings
 
$
58,267
   
$
61,868
 
Adjustments to reconcile net earnings to net cash flows from operating activities:
               
Depreciation and amortization
   
39,904
     
37,776
 
Loss (gain) on disposal of long-lived assets
   
188
     
(302
)
Changes in assets and liabilities:
               
Trade and other receivables
   
(23,330
)
   
(19,902
)
Inventories
   
(46,447
)
   
(31,263
)
Prepaid expenses and other assets
   
2,502
     
(2,642
)
Book overdrafts
   
(16,395
)
   
7,301
 
Accounts payable
   
94,431
     
27,126
 
Accrued expenses and other liabilities
   
(5,886
)
   
(13,739
)
                 
Net cash flows from operating activities
   
103,234
     
66,223
 
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchases of property, plant and equipment
   
(53,362
)
   
(45,926
)
Proceeds from sale of long-lived assets
   
319
     
559
 
                 
Net cash flows from investing activities
   
(53,043
)
   
(45,367
)
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Payments of long-term debt
   
(3,055
)
   
(2,922
)
Changes in Due to Members
   
(19,822
)
   
13,494
 
Distributions to Members
   
(27,189
)
   
(30,493
)
                 
Net cash flows from financing activities
   
(50,066
)
   
(19,921
)
                 
NET INCREASE IN CASH
   
125
     
935
 
                 
CASH—Beginning of period
   
17,942
     
17,161
 
                 
CASH—End of period
 
$
18,067
   
$
18,096
 
                 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                  
Interest paid
 
$
25,692
   
$
25,026
 
                 
Taxes paid
 
$
5
   
$
-
 
  
See notes to condensed combined financial statements.
- 6 -

REINHART FOODSERVICE BUSINESS
(CARVE-OUT OF CERTAIN OPERATIONS OF REYES
HOLDINGS, L.L.C. AND LONE OAK REALTY LLC)
 
NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS
AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Dollars in thousands, unless otherwise noted)
 
1.
BUSINESS
 
Reinhart Foodservice, L.L.C. (Reinhart), a Delaware limited liability company, is a broadline distributor of items consisting primarily of food, paper and related products to restaurants, schools, healthcare, government and other institutions in the mid-western, mid-eastern and eastern sections of the United States (U.S.). Reinhart is a wholly owned subsidiary of Reyes Holdings, L.L.C. (Reyes). Reinhart owns the following limited liabilities companies: Mississippi Valley Freight, LLC, Reinhart Louisiana Holdings, L.L.C., Reinhart Foodservice Louisiana, L.L.C. and Reinhart Transportation, LLC.
 
Lone Oak Realty LLC (Lone Oak, and collectively with Reyes, “Members”) owns commercial real estate in the continental U.S. through a series of wholly owned subsidiaries and leases those properties to subsidiaries of Reyes.
 
Reinhart leases certain of its facilities from subsidiaries of Lone Oak, including Lone Oak- Bowling Green, L.L.C., Lone Oak—Cincinnati, L.L.C., Lone Oak—Coal Township, L.L.C., Lone Oak—Detroit, L.L.C., Lone Oak—Essex, L.L.C., Lone Oak—Harahan, L.L.C., Lone Oak—Kansas City, L.L.C., Lone Oak—Mt. Pleasant, L.L.C., Lone Oak—Oak Creek, L.L.C., Lone Elm—Omaha, L.L.C., Lone Oak—Rogers, L.L.C., Lone Oak—Shreveport, L.L.C., Lone Oak—Shawano, L.L.C., Lone Oak—Springfield, L.L.C., Lone Oak—Suffolk, L.L.C., and Lone Oak—Taunton, L.L.C. and Lone Oak—Vermont, L.L.C., collectively the “Lone Oak Reinhart Subsidiaries.”
 
The accompanying carve-out condensed combined financial statements include the historical accounts of the Reinhart foodservice business of Reyes and the historical accounts of the Lone Oak Reinhart Subsidiaries within Lone Oak related to the Reinhart foodservice business, collectively referred to as the “Reinhart Foodservice Business or the Business.”
 
In July 2019, Performance Food Group Company entered into an agreement with Reyes and Lone Oak to acquire the membership interests of Reinhart and the Lone Oak Reinhart Subsidiaries.
 
Fiscal Year—Reyes’ fiscal year consists of twelve months ending on December 31, but certain of its businesses, including Reinhart, use fiscal years consisting of 52 or 53 weeks ending on the Saturday in December closest to December 31. The Reinhart interim periods reported consist of 39 weeks ended September 28, 2019 and 39 weeks ended September 29, 2018.
 
Basis of Presentation—Stand-alone financial statements have not been historically prepared for the Business. The carve-out condensed combined financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) and are presented on a stand-alone basis.
- 7 -

The Business is comprised of certain Reyes and Lone Oak wholly-owned legal entities and certain components of other legal entities in which the Reinhart Foodservice Business operates in conjunction with other Reyes and Lone Oak businesses. For the shared entities in which discrete financial information was not available, allocation methodologies were applied to certain accounts to attribute and allocate amounts to the Business as discussed further in Note 5—Relationship with Members and Related Entities.
 
For the purposes of the accompanying stand-alone carve-out condensed combined financial statements, the Business has (seen defined as the assets, liabilities, revenue, and expenses that are attributable to the Business’ operations including: distinct distribution facilities and the associated costs of those facilities, transportation vehicles and their costs which are dedicated to the aforementioned facilities, inventories, the dedicated workforce (e.g., facilities employees, sales force, product category management and back office), customer relationships specific to the Business and the receivables and revenues associated with those sales, direct vendor relationships and the payables and costs associated with those costs, and intellectual property specific to the Business (e.g., brands and trademarks) and the cost to maintain that intellectual property.
 
The results of operations also include allocations of (i) costs for administrative functions and services performed on behalf of the Business by centralized corporate functions within Reyes; and (ii) Reyes’ general corporate expenses. See Note 5—Relationship with Members and Related Entities for a description of the allocation methodologies employed.
 
All charges and allocations of costs for facilities, functions, and services performed by Reyes have been deemed paid by the Business to Reyes in the period in which the cost was recorded in the condensed combined statements of earnings. All of the allocations and estimates in the condensed combined financial statements are based on assumptions that management of Reyes and the Business believe are reasonable. However, the condensed combined financial statements included herein may not be indicative of the financial position, results of operations, and cash flows of the Business in the future or if the Business had been a separate, stand-alone entity during the periods presented. Actual costs that would have been incurred if the Business had been a stand-alone company would depend on multiple factors, including organizational structure and strategic decisions made in various areas, such as the division of shared services in legal, finance, human resources, information systems, supply chain, tax, treasury, capital deployment, and marketing, among others. The Business believes that the condensed combined financial statements include all adjustments necessary for a fair presentation of the Business.
 
The condensed combined financial statements have been prepared by the Business without audit. The financial statements include condensed combined balance sheets, condensed combined statements of earnings, condensed combined statements of comprehensive income, condensed combined statements of members’ capital and condensed combined statements of cash flows. In the opinion of management, all adjustments, which consist of normal recurring adjustments, except as otherwise disclosed, necessary to present fairly the financial position, results of operations, comprehensive income, members’ equity and cash flows for all periods presented have been made.
 
The results of the operations are not necessarily indicative of the results to be expected for the full calendar year. Therefore, these financial statements should be read in conjunction with the audited combined financial statements and notes thereto. Certain footnote disclosures included in the annual combined financial statements prepared in accordance with GAAP have been condensed or omitted.
- 8 -

2.
CHANGES IN ACCOUNTING—REVENUE FROM CONTRACTS WITH CUSTOMER
 
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606) and has issued subsequent amendments to this guidance. This new standard superseded existing revenue recognition standards and eliminated all industry-specific guidance. The new revenue recognition standard provides a unified model to determine when and how revenue is recognized. The revenue recognition principle in ASU 2014-09 is that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Business adopted the new standard effective January 1, 2019 using the modified retrospective approach. The adoption of ASU 2014-09 did not have a material impact on the Business’ condensed combined balance sheet or condensed combined results of operations as of the adoption date or for the nine months ended September 30, 2019.
 
3.
DEBT OBLIGATIONS
 
Reyes has an agreement to sell selected Reinhart trade receivables to third-party financial institutions on an ongoing basis and with limited recourse, subject to borrowing base availability and other terms and conditions. The aggregate maximum amount of borrowings under this agreement was $225,000 at September 30, 2019. Borrowings bear interest at LIBOR based rates plus applicable margins (2.84% to 2.99% as of September 30, 2019). This agreement expires in December 2020. At both September 30, 2019 and 2018, $225,000 was outstanding under this program and is included in long- term debt in the condensed combined balance sheets.
 
A summary of long-term debt as of September 30, 2019 and 2018, is as follows:
 
   
2019
   
2018
 
Mortgage notes payable, with varying interest at LIBOR plus 2.05% to 2.50%, due in varying monthly installments through May 2025
 
$
76,135
   
$
79,794
 
Mortgage notes payable, with interest at 4.15%, due in monthly principal and interest installments of $67 through September 2021 and a balloon principal payment of $8,755 due October 2021
   
9,635
     
10,030
 
Trade receivables-backed facilities
   
225,000
     
225,000
 
     
310,770
     
314,824
 
                 
Less current installments
   
4,225
     
4,054
 
                 
Total long-term debt
 
$
306,545
   
$
310,770
 
 
4.
DERIVATIVES AND HEDGING ACTIVITIES
 
The Business uses diesel fuel swap agreements to manage its exposure to changes in diesel fuel costs. Proceeds or payments on these agreements are recorded as adjustments to fuel cost in delivery expenses in the accompanying condensed combined statements of earnings. The Business elected to use hedge accounting for certain of these swap agreements. As of September 30, 2019 and 2018, the notional amount outstanding on the fuel swap agreements accounted for as cash flow hedges was 9,003,000 and 11,724,000 gallons, respectively.
- 9 -

The Business uses interest rate swaps to manage its exposure to changes in interest rates for its floating rate debt. These interest rate swaps qualify as cash flow hedges. The interest rate differential received on the swaps was $373 and $63 for the nine months ended September 30, 2019 and 2018, respectively, and was recognized in the condensed combined statements of earnings as a decrease in interest expense. As of September 30, 2019, and 2018, the notional principal amount outstanding on the interest rate swaps was $76,135 and $79,793, respectively.
 
5.
RELATIONSHIP WITH MEMBERS AND RELATED ENTITIES
 
Historically, the Business has been managed and operated by Reyes. Accordingly, certain shared costs have been allocated to the Business and reflected as expenses in these condensed combined financial statements. Management believes the allocation methodologies are a reasonable reflection of the utilization of services provided to or the benefits received by the Business during the periods presented. The expenses reflected in the accompanying condensed combined statements of earnings may not be indicative of expenses that will be incurred by the Business in the future.
 
These condensed combined financial statements include direct and indirect expense allocations of costs associated with corporate finance, information services, human resources, corporate office and other services. These costs are allocated to the Business based on direct usage/benefit where identifiable or other measures as determined appropriate by management. The allocated functional service expenses and general corporate expenses included in the condensed combined statements of earnings were $4,949 and $4,374 for the nine months ended September 30, 2019 and 2018, respectively.
 
The Business participates in the Reyes’ centralized cash management and financing programs. Certain short and long-term debt needs for the Business are financed by Reyes and financing decisions for Reyes and Lone Oak wholly owned subsidiaries are determined by the Reyes’ central treasury operations.
 
At September 30, 2019, Reinhart provided guarantees of term notes and a revolving line of credit of Reyes, which expire through December 2030. The guarantees relate to borrowings made by Reyes principally for acquisitions, capital projects and to fund net working capital. Under the terms of the guarantees, Reinhart would be required to fulfill the guarantees should Reyes be in default of its terms. Several other companies owned by Reyes also guarantee this debt. No liability has been recorded in connection with this guarantee. Reyes has also pledged its ownership interest in Reinhart as security for its debt.
 
The Reyes’ debt facilities contain certain financial covenants which require that Reyes not exceed certain levels of leverage and minimum fixed charge coverage ratio. Reyes was in compliance with all covenants as of September 30, 2019 and 2018.
 
At September 30, 2019, certain of the Lone Oak Reinhart Subsidiaries provided guarantees of a term facility and a revolving line of credit of Lone Oak, which expire through November 2025. The guarantees relate to borrowings made by Lone Oak principally for purchases of or construction projects relating to commercial real estate properties. Under the terms of the guarantees, the Lone Oak Reinhart Subsidiaries would be required to fulfill the guarantees should Lone Oak be in default of its terms. Several other companies owned by Lone Oak also guarantee these debt instruments. No liability has been recorded in connection with these guarantees.
- 10 -

 C: 
The Lone Oak term facility contains certain financial covenants which require Lone Oak to maintain a required level of tangible net worth and the related guaranteeing Lone Oak Reinhart Subsidiary to maintain required levels of fixed charge coverage. Lone Oak and each of the guaranteeing Lone Oak Reinhart Subsidiaries were in compliance with all covenants as of September 30, 2019 and 2018.
 
The amount Due to Members bears interest at rates that adjust periodically. At September 30, 2019, the interest rate ranged from 2.35% to 5.98%.
 
The Business paid fees to a related party of $14,730 and $10,299 for the nine months ended September 30, 2019 and 2018, respectively, in exchange for services provided related to maintaining certain of our transportation equipment.
 
6.
CONTINGENCIES
 
The Business is a party to various litigation, which arises in the ordinary course of business. Management makes provision for a liability when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. Management believes the provisions are adequate to address potential liability in litigation matters. Management is of the opinion that the outcome of such litigation will not have material adverse effect on the Business’ financial position, results of operations or cash flows.
 
7.
SUBSEQUENT EVENTS
 
The Business has evaluated subsequent events through November 4, 2019. There were no other subsequent events that require recognition of disclosure.
     
* * * * * *

- 11-


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
Filed on / For Period end:11/18/19424B5,  S-3ASR
11/4/19
9/30/194,  4/A
9/28/1910-Q
1/1/19
12/31/18
9/30/184
9/29/1810-Q
12/31/17
 List all Filings 


4 Subsequent Filings that Reference this Filing

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 7/14/21  Core-Mark Holding Co., LLC        DEFM14A                1:2.1M                                   Donnelley … Solutions/FA
 7/14/21  Performance Food Group Co.        424B3                  1:2.1M                                   Donnelley … Solutions/FA
 7/12/21  Performance Food Group Co.        S-4/A                  6:2.2M                                   Donnelley … Solutions/FA
 6/28/21  Performance Food Group Co.        S-4         6/25/21    6:2.1M                                   Donnelley … Solutions/FA
Top
Filing Submission 0001140361-19-020800   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Tue., May 14, 9:38:07.1pm ET