-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Kiqv5+Di7uMURF4gl+743+LGrzn555T8SYeg0y2B1pqHjgubEmAK+NV60/pcf1RT H219J20MUF2WclA6g2k1cA== 0000950144-08-006466.txt : 20080814 0000950144-08-006466.hdr.sgml : 20080814 20080814084122 ACCESSION NUMBER: 0000950144-08-006466 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080811 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Unregistered Sales of Equity Securities ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080814 DATE AS OF CHANGE: 20080814 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FLOWERS FOODS INC CENTRAL INDEX KEY: 0001128928 STANDARD INDUSTRIAL CLASSIFICATION: FOOD & KINDRED PRODUCTS [2000] IRS NUMBER: 582582379 STATE OF INCORPORATION: GA FISCAL YEAR END: 1229 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-16247 FILM NUMBER: 081015463 BUSINESS ADDRESS: STREET 1: 1919 FLOWERS CIRCLE CITY: THOMASVILLE STATE: GA ZIP: 31757 BUSINESS PHONE: 9122269110 MAIL ADDRESS: STREET 1: 1919 FLOWERS CIRCLE CITY: THOMASVILLE STATE: GA ZIP: 31757 8-K 1 g14753e8vk.htm FLOWERS FOODS, INC. FLOWERS FOODS, INC.
 
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): August 14, 2008 (August 11, 2008)
FLOWERS FOODS, INC.
(Exact name of registrant as specified in its charter)
         
Georgia   1-16247   58-2582379
         
(State or other
jurisdiction
of incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)
         
1919 Flowers Circle, Thomasville, GA       31757
         
(Address of principal executive offices)       (Zip Code)
Registrant’s telephone number, including area code: (229) 226-9110
     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
     o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 

Item 2.01. Completion of Acquisition or Disposition of Assets.
     On August 11, 2008, Flowers Foods, Inc. issued a press release announcing that it had completed its merger with the holding company of Holsum Bakery, Inc. (“Holsum”). Established in 1881, Holsum operates two bakeries in the Phoenix area. The aggregate merger consideration was $150,000,000, less adjustments for certain obligations of Holsum. Fifty percent (50%) of the merger consideration was paid in cash, and Flowers issued shares of Flowers common stock, par value $.01 per share (the “Flowers Stock”), to the Holsum shareholders as payment of the other fifty percent (50%) of the merger consideration in connection with the transaction. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
Item 2.02. Results of Operations and Financial Condition.
     On August 14, 2008, Flowers Foods, Inc. issued a press release (i) announcing its financial condition and results of operations as of and for the second quarter of fiscal 2008 and (ii) updating its guidance for fiscal 2008. A copy of the press release is furnished with this Report as Exhibit 99.2.
Item 3.02 Unregistered Sales of Equity Securities.
     The information set forth in Item 2.01 of this Report is incorporated into this Item 3.02 by this reference.
     In connection with the acquisition of Holsum, a total of 1,998,656 shares of Flowers Stock were issued to the shareholders of Holsum in reliance upon the exemption from the registration requirements under the Securities Act of 1933, as amended (the “Securities Act”) pursuant to Section 4(2) thereof and Regulation D thereunder. Flowers relied on the representations, warranties, certifications and agreements of the Holsum shareholders, including their agreement with respect to restrictions on resale, in support of their satisfaction of the conditions contained in Section 4(2) and Regulation D under the Securities Act.
Item 9.01 Financial Statements and Exhibits.
(c)   Exhibits.
     
Exhibit Number   Description
 
 
   
99.1
  Press Release of Flowers Foods, Inc. dated August 11, 2008
 
   
99.2
  Press Release of Flowers Foods, Inc. dated August 14, 2008

 


 

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
   
FLOWERS FOODS, INC.
 
 
  By:   /s/ R. Steve Kinsey    
    Name:   R. Steve Kinsey   
    Title:   Executive Vice President and Chief
 
    Financial Officer   
 
Date: August 14, 2008

3


 

EXHIBIT INDEX
     
Exhibit Number   Description
 
 
   
99.1
  Press Release of Flowers Foods, Inc. dated August 11, 2008
 
   
99.2
  Press Release of Flowers Foods, Inc. dated August 14, 2008

4

EX-99.1 2 g14753exv99w1.htm EX-99.1 PRESS RELEASE DATED AUGUST 11, 2008 EX-99.1 PRESS RELEASE DATED AUGUST 11, 2008
EXHIBIT 99.1
         
August 11, 2008   Company Press Release   Flowers Foods (NYSE: FLO)
FLOWERS FOODS COMPLETES MERGER WITH HOLSUM BAKERY OF PHOENIX
THOMASVILLE, GA—Flowers Foods, Inc. (NYSE: FLO) today announced the completion of its merger with Holsum Bakery, Inc. Holsum will operate as a subsidiary of Flowers under its current name and with its existing management team.
Established in 1881, Holsum Bakery operates profitably on annualized sales of approximately $146 million from its two bakeries in the Phoenix area. The company sells its Holsum, Aunt Hattie’s, and Roman Meal fresh breads and rolls through independent distributors that serve retail and foodservice customers in Arizona, New Mexico, southern Nevada and Southern California.
Headquartered in Thomasville, Ga., Flowers Foods, with annual sales of over $2.02 billion, is one of the nation’s leading producers and marketers of packaged bakery foods for retail and foodservice customers. With the Holsum acquisition completed, Flowers now operates 39 bakeries that produce a wide range of bakery products marketed throughout the Southeastern, Southwestern, and mid-Atlantic states via an extensive direct-store-delivery network and nationwide through other delivery systems. Among the company’s top brands are Nature’s Own, Whitewheat, Cobblestone Mill, Sunbeam, Holsum, Aunt Hattie’s, Blue Bird, and Mrs. Freshley’s. For more information, visit www.flowersfoods.com.
Statements contained in this press release that are not historical facts are forward-looking statements. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ from those projected. Other factors that may cause actual results to differ from the forward-looking statements contained in this release and that may affect the company’s prospects in general include, but are not limited to, (a) competitive conditions in the baked foods industry, including promotional and price competition, (b) changes in consumer demand for our products, (c) the success of productivity improvements and new product introductions, (d) a significant reduction in business with any of our major customers including a reduction from adverse developments in any of our customer’s business, (e) fluctuations in commodity pricing and (f) our ability to achieve cash flow from capital expenditures and acquisitions and the availability of new acquisitions that build shareholder value. In addition, our results may also be affected by general factors such as economic and business conditions (including the baked foods markets), interest and inflation rates and such other factors as are described in the company’s filings with the Securities and Exchange Commission.
Analyst Contact:
Marta J. Turner, Executive VP/Corporate Relations, Flowers Foods (229) 227-2348
Media Contacts:
Mary A. Krier, VP/Communications, Flowers Foods (229) 227-2333
Donna Klein, Executive Assistant, Holsum Bakeries (602) 229-8108
###

 

EX-99.2 3 g14753exv99w2.htm EX-99.2 PRESS RELEASE DATED AUGUST 14, 2008 EX-99.2 PRESS RELEASE DATED AUGUST 14, 2008
EXHIBIT 99.2
         
August 14, 2008   Company Press Release   Flowers Foods (NYSE: FLO)
FLOWERS FOODS REPORTS RESULTS FOR THE SECOND QUARTER AND FIRST HALF; UPDATES 2008 GUIDANCE
THOMASVILLE, GA— Flowers Foods (NYSE: FLO) today reported results for its 12-week second quarter and first half ended July 12, 2008. The company also updated its earnings guidance for the year.
    Sales were $540.7 million in the second quarter of 2008, an increase of 13.1% compared to the second quarter of 2007. For the first half, sales were $1.22 billion, an increase of 11.9% over last year’s first half. The increase for both periods was driven by favorable pricing, increased volume, and positive mix shifts.
    Net income for the quarter was $23.9 million, or $.26 per diluted share, a 7.9% increase over net income reported for the prior year’s second quarter. For the first half, net income was $59.7 million, or $.65 per diluted share, an increase of 17.9% over the same period in the prior year.
    EBITDA was $52.4 million, or 9.7% of sales, an increase of 6.3% over the same period in 2007 and, for the first half, EBITDA was $127.5 million, or 10.5% of sales, an increase of 11.5% over last year’s first half.
    Branded retail sales were up 15.8% in the quarter, driven by Nature’s Own soft variety and premium breads and Nature’s Own Whitewheat breads as well as by regional white bread brands.
    During the quarter, the company announced agreements to merge with Holsum Bakery of Phoenix, Ariz., and to acquire ButterKrust Bakery of Lakeland, Fla. Both transactions were completed early in the third quarter.
    Sales and earnings guidance for 2008 was updated as the result of year-to-date performance and to include recent acquisitions. Guidance for FY 2008 now anticipates sales of $2.400 billion to $2.425 billion and net income of $109.2 million to $114.7 million, or $1.17 per share to $1.23 per share with 93.4 million average shares outstanding.
George E. Deese, Flowers Foods’ Chairman, CEO, and President said, “Sales for the quarter showed growth across all categories, with our retail brands performing very well. Our team continues to be successful in introducing new products, expanding our geographic reach, and maintaining brand loyalty while driving through price increases. As previously announced, our steepest commodity cost increases for the year hit during the second quarter and had a short-term impact on margins. However, as evidenced by our updated guidance, we expect to deliver good results for the full year.

1


 

“Over the last few days, we completed the Holsum Bakery and ButterKrust Bakery transactions. Both companies are operationally strong and profitable. Together, they will add about $220.0 million in annualized sales and help fuel Flowers Foods’ growth and expansion. Holsum will drive Flowers’ market expansion in Arizona, Nevada, and parts of California with a broad spectrum of outstanding products and brands. Holsum operates two highly efficient bakeries, has an experienced and talented team, and operating strategies similar to Flowers’ strategies. ButterKrust has a fine team and a state-of-the-art bakery with available production capacity to relieve capacity pressures in our bakeries that serve the rapidly growing Florida market. We expect both companies to strengthen Flowers Foods and help create value for shareholders over the long term.”
Second Quarter and First Half Results
For the second quarter, sales increased 13.1% to $540.7 million over the $477.8 million reported for last year’s second quarter. Net income was $23.9 million, or $.26 per diluted share, an increase of 7.9% over the $22.2 million, or $.24 per diluted share, reported for the 2007 second quarter. The quarter’s sales increase of 13.1% was achieved through a favorable pricing/mix of 10.9% and volume increase of 2.2%. During the quarter, the company’s direct-store-delivery (DSD) sales grew at 14.1% due to a favorable pricing/mix of 12.1% and unit volume increase of 2.0%. Sales through warehouse delivery increased 9.1%, reflecting positive pricing/mix of 6.3% and unit volume increased 2.8%.
Sales for the first half increased 11.9% to $1.22 billion over the $1.09 billion reported for the first half of 2007. Net income was $59.7 million, or $.65 per diluted share, an increase of 17.9% over the $50.7 million, or $.55 per diluted share, reported for the 2007 first half. The sales increase of 11.9% was achieved through a favorable pricing/mix of 10.2% and volume increase of 1.7%. Year-to-date, the company’s DSD sales grew at 13.6% due to a favorable pricing/mix of 11.2% and unit volume increases of 2.4%. Sales through warehouse delivery increased 4.8%, reflecting positive pricing/mix of 4.5% and unit volume increases of .3%.
For the quarter, gross margin as a percent of sales was 45.7% compared to 48.7% in the second quarter of 2007. The decrease in margin was due to higher commodity costs, primarily flour, in the quarter. Ingredient costs in the quarter were up 34% over the prior year quarter. During the quarter, gross margin also was impacted negatively by $1.3 million in costs related to the closing of an Atlanta snack cake bakery. These cost increases were partially offset by sales gains, improved manufacturing efficiencies, and lower labor costs as a percent of sales.

2


 

Gross margin for the first half was 47.1% of sales compared to 49.3% in the first half of 2007. This decrease as a percent of sales is also the result of higher commodity costs, which were up 31% over the prior year’s costs. Year-to-date, gross margin also was impacted negatively by $1.7 million in costs relating to the plant closing. These cost increases were partially offset by sales gains, improved manufacturing efficiencies, and lower labor costs as a percent of sales.
Selling, marketing, and administrative costs as a percent of sales for the quarter were 36.6% compared to 38.4% in the prior year. For the first half, selling, marketing, and administrative costs as percent of sales were 36.9% compared to 38.8% last year. These improvements as a percent of sales were due primarily to increased sales and lower employee-related and advertising costs as a percent of sales. Though rising energy costs continued through the second quarter, logistics costs as a percent of sales also decreased due to the company’s continued efforts to minimize miles traveled and to locate production closer to markets served.
During the second quarter, the company recorded a gain of $2.3 million relating to the sale and closure of the Atlanta snack facility. Costs of $1.3 million were recorded in cost of goods sold and $0.3 million of costs were recorded as selling, marketing and administrative costs during the quarter relating to this closure, therefore, the net effect on earnings of the closure was $0.7 million for the quarter. During the first half, costs of $2.0 million ($1.7 million as cost of goods sold and $0.3 million as selling, marketing and administrative costs) were recorded related to the sale and closure, therefore the net effect on earnings year-to-date was $0.3 million. The costs consisted primarily of severance, write-off of obsolete inventory and equipment removal costs. Also, during the second quarter, the company received final insurance proceeds of $0.7 million relating to property damage at one of the company’s distribution centers last year.
Depreciation and amortization expenses for the second quarter and first half remained relatively stable as a percent of sales compared to the prior year. Net interest income for the quarter was $0.7 million higher than the prior year second quarter and $2.3 million higher year-to-date compared to prior year due to higher interest income related to the sale of new territories to independent distributors and a decrease in interest expense due to lower average debt outstanding under the company’s credit facility. The effective tax rate for the quarter and year-to-date was 35.7% and is in line with the estimated full-year tax rate of approximately 36.0%.

3


 

Operating margin for the second quarter was 6.7% as compared to 7.2% for the same period last year with the decrease primarily due to higher ingredient costs. For the first half, operating margin was 7.4% compared to 7.3% in last year’s first half. EBITDA for the quarter was $52.4 million, or 9.7% of sales, an increase of 6.3% over EBITDA for the second quarter of 2007. EBITDA for the first half was $127.5 million, or 10.5% of sales, an increase of 11.5% over the prior year.
During the second quarter, the company invested $18.6 million in capital improvements and paid dividends totaling $13.8 million to shareholders. No additional shares were repurchased during the quarter under the company’s share repurchase plan. However, since the inception of the share repurchase plan, the company has acquired 19.4 million shares of its common stock for $286.2 million, an average of $14.76 per share. The plan authorizes the company to repurchase up to 30.0 million shares of common stock. For the first half, net cash provided by operating activities was $56.1 million, with $42.0 million invested in capital improvements and $25.4 million paid in dividends to shareholders.
Updated Guidance for Fiscal 2008
Taking into consideration the company’s performance year-to-date and the impact of recent acquisitions, the company now expects sales growth in 2008 of 17.8% to 19.1%. Therefore, sales for fiscal 2008 are expected to be $2.400 billion to $2.425 billion. Fiscal 2008 is a 53-week year and approximately 1.5% of estimated fiscal 2008 sales are expected from the 53rd week. The company expects net income will be 4.5% to 4.7% of sales or $109.2 million to $114.7 million. With approximately 93.4 million average shares outstanding, which reflects shares issued for the Holsum merger, earnings per share are expected to be $1.17 to $1.23, an increase of 14.7% to 20.6% over 2007. Previously, the company’s guidance for 2008 had been for sales $2.220 billion to $2.271 billion, net income of $106.6 million to $113.6 million, and earnings per share of $1.15 to $1.23 on 92.5 million average shares outstanding.
Capital spending in fiscal 2008 is expected to be $95.0 million to $100.0 million, an amount that includes costs for construction of new production capacity as well as for maintaining and improving efficiencies in the company’s 39 bakeries.
Deese said, “Even in the face of higher costs that put pressure on our margins, we delivered good results for the second quarter and first half of 2008. We continue to make improvements throughout the business to help offset higher costs. We remain confident in our ability to grow successfully as we continue to execute our strategies of investing in our bakeries, products, brands, and people. Our team also is focused on the growth opportunities presented by our merger with Holsum and acquisition of ButterKrust. The strength of our products and brands, the quality of our bakeries and our distribution system, and the

4


 

experience and determination of our team provides us with the confidence we can deliver good results for the full year and continue to build value for our shareholders in the future.”
The board of directors will consider the dividend at its regularly scheduled meeting. Any action taken will be announced following that meeting.
Conference Call
Flowers Foods will broadcast its second quarter conference call over the Internet at 10:30 a.m. (Eastern) August 14, 2008. The call will be broadcast live on Flowers’ Web site, www.flowersfoods.com, and can be accessed by clicking on the web cast link on the home page. The call also will be archived on the company’s Web site.
Company Information
Headquartered in Thomasville, Ga., Flowers Foods is one of the nation’s leading producers and marketers of packaged bakery foods for retail and foodservice customers. Among the company’s top brands are Nature’s Own, Whitewheat, Holsum, Aunt Hattie’s, Cobblestone Mill, Sunbeam, Blue Bird, and Mrs. Freshley’s. Flowers operates 39 bakeries that are among the most efficient in the baking industry. Flowers Foods produces, markets, and distributes fresh bakery products that are delivered to customers daily through a direct-store-delivery system serving the Southeast, Southwest, and Mid-Atlantic. The company also produces and distributes fresh snack cakes and frozen breads and rolls nationally through warehouse distribution. For more information, visit www.flowersfoods.com.
Statements contained in this press release that are not historical facts are forward-looking statements. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ from those projected. Other factors that may cause actual results to differ from the forward-looking statements contained in this release and that may affect the company’s prospects in general include, but are not limited to, (a) competitive conditions in the baked foods industry, including promotional and price competition, (b) changes in consumer demand for our products, (c) the success of productivity improvements and new product introductions, (d) a significant reduction in business with any of our major customers including a reduction from adverse developments in any of our customer’s business, (e) fluctuations in commodity pricing, (f) our ability to fully integrate recent acquisitions into our business, and (g) our ability to achieve cash flow from capital expenditures and acquisitions and the availability of new acquisitions that build shareholder value. In addition, our results may also be affected by general factors such as economic and business conditions (including the baked foods markets), interest and inflation rates and such other factors as are described in the company’s filings with the Securities and Exchange Commission.
Investor Contact: Marta J. Turner, Executive VP/Corporate Relations, (229) 227-2348
Media Contact: Mary A. Krier, VP/Communications, (229) 227-2333

5


 

Flowers Foods
Consolidated Statement of Income

(000’s omitted, except per share data)
                                 
    For the 12 Week     For the 12 Week     For the 28 Week     For the 28 Week  
    Period Ended     Period Ended     Period Ended     Period Ended  
    07/12/08     07/14/07     07/12/08     07/14/07  
Sales
  $ 540,656     $ 477,838     $ 1,217,363     $ 1,087,785  
Materials, supplies, labor and other production costs
    293,594       244,942       643,564       551,894  
Selling, marketing and administrative expenses
    197,662       183,592       449,337       421,555  
Depreciation and amortization
    16,032       15,116       36,945       35,233  
Gain on sale
    2,306       0       2,306       0  
Gain on insurance recovery
    686       0       686       0  
 
                       
Income before interest, income taxes and minority interest (EBIT)
    36,360       34,188       90,509       79,103  
Interest income, net
    2,657       1,932       6,154       3,865  
 
                       
 
                               
Income before income taxes and minority interest (EBT)
    39,017       36,120       96,663       82,968  
Income tax expense
    13,931       12,914       34,493       29,414  
 
                       
Income before minority interest
    25,086       23,206       62,170       53,554  
Minority interest in variable interest entity
    (1,137 )     (1,016 )     (2,438 )     (2,871 )
 
                       
Net income
  $ 23,949     $ 22,190     $ 59,732     $ 50,683  
 
                       
 
                               
Per share amounts:
                               
Net income
    0.26     $ 0.24     $ 0.65     $ 0.55  
 
                       
 
                               
Diluted weighted average shares outstanding
    92,501       92,413       92,415       92,148  
 
                       

 


 

Flowers Foods
Segment Reporting

(000’s omitted)
                                 
    For the 12 Week     For the 12 Week     For the 28 Week     For the 28 Week  
    Period Ended     Period Ended     Period Ended     Period Ended  
    07/12/08     07/14/07     07/12/08     07/14/07  
Sales:
                               
Direct-Store-Delivery
  $ 440,802     $ 386,271     $ 994,683     $ 875,226  
Warehouse Delivery
    99,854       91,567       222,680       212,559  
 
                       
 
  $ 540,656     $ 477,838     $ 1,217,363     $ 1,087,785  
 
                       
 
                               
EBITDA:
                               
Direct-Store-Delivery
  $ 48,540     $ 45,385     $ 117,890     $ 106,372  
Warehouse Delivery
    10,117       9,998       23,098       22,434  
Flowers Foods
    (6,265 )     (6,079 )     (13,534 )     (14,470 )
 
                       
 
  $ 52,392     $ 49,304     $ 127,454     $ 114,336  
 
                       
 
                               
Depreciation and Amortization:
                               
Direct-Store-Delivery
  $ 12,153     $ 11,931     $ 28,111     $ 27,849  
Warehouse Delivery
    3,656       3,216       8,378       7,473  
Flowers Foods
    223       (31 )     456       (89 )
 
                       
 
  $ 16,032     $ 15,116     $ 36,945     $ 35,233  
 
                       
 
                               
EBIT:
                               
Direct-Store-Delivery
  $ 36,387     $ 33,454     $ 89,779     $ 78,523  
Warehouse Delivery
    6,461       6,782       14,720       14,961  
Flowers Foods
    (6,488 )     (6,048 )     (13,990 )     (14,381 )
 
                       
 
  $ 36,360     $ 34,188     $ 90,509     $ 79,103  
 
                       
Note: During the second quarter of 2008, the company’s Tucker, Georgia operation was transferred from the Direct-Store-Delivery segment to the Warehouse Delivery segment. Prior year information has been reclassified to reflect this change for comparability purposes.

 


 

Flowers Foods
Condensed Consolidated Balance Sheet

(000’s omitted)
         
    07/12/08  
Assets
       
Cash and Cash Equivalents
  $ 19,532  
Other Current Assets
    267,981  
Property, Plant & Equipment, net
    489,952  
Distributor Notes Receivable (includes $11,507 current portion)
    102,841  
Other Assets
    46,576  
Cost in Excess of Net Tangible Assets, net
    97,516  
 
     
Total Assets
  $ 1,024,398  
 
     
 
       
Liabilities and Stockholders’ Equity
       
Current Liabilities
  $ 206,961  
Bank Debt
    6,000  
Other Debt and Capital Leases (includes $3,300 current portion)
    26,672  
Other Liabilities
    87,168  
Minority Interest in Variable Interest Entity
    9,109  
Common Stockholders’ Equity
    688,488  
 
     
Total Liabilities and Stockholders’ Equity
  $ 1,024,398  
 
     

 


 

Flowers Foods
Condensed Consolidated Statement of Cash Flows

(000’s omitted)
                 
    For the 12 Week     For the 28 Week  
    Period Ended     Period Ended  
    07/12/08     07/12/08  
Cash flows from operating activities:
               
Net income
  $ 23,949     $ 59,732  
Adjustments to reconcile net income to net cash from operating activities:
               
Depreciation and amortization
    16,032       36,945  
Minority interest in variable interest entity
    1,137       2,438  
Stock compensation
    3,279       6,678  
Changes in assets and liabilities
    (49,919 )     (49,712 )
 
           
Net cash (disbursed for)/provided by operating activities
    (5,522 )     56,081  
 
           
Cash flows from investing activities:
               
Purchase of property, plant and equipment
    (18,640 )     (41,964 )
Other
    2,426       240  
 
           
Net cash disbursed for investing activities
    (16,214 )     (41,724 )
 
           
Cash flows from financing activities:
               
Dividends paid
    (13,824 )     (25,358 )
Stock options exercised
    34       2,438  
Income tax benefit related to stock awards
    115       1,714  
Stock repurchases
    0       (5,829 )
Increase in book overdraft
    7,314       8,989  
Proceeds from debt borrowings
    26,500       30,000  
Debt and capital lease obligation payments
    (21,349 )     (26,757 )
 
           
Net cash disbursed for financing activities
    (1,210 )     (14,803 )
 
           
Net decrease in cash and cash equivalents
    (22,946 )     (446 )
Cash and cash equivalents at beginning of period
    42,478       19,978  
 
           
 
               
Cash and cash equivalents at end of period
  $ 19,532     $ 19,532  
 
           


 

Flowers Foods
Reconciliation of Net Income to EBITDA from Continuing Operations

(000’s omitted)
                 
    For the 12 Week     For the 28 Week  
    Period Ended     Period Ended  
    July 12, 2008     July 12, 2008  
Net Income
  $ 23,949     $ 59,732  
Minority interest in variable interest entity
    1,137       2,438  
Income tax expense
    13,931       34,493  
Interest income, net
    (2,657 )     (6,154 )
Depreciation and amortization
    16,032       36,945  
 
           
EBITDA from Continuing Operations
  $ 52,392     $ 127,454  
 
           

 

-----END PRIVACY-ENHANCED MESSAGE-----