8-K/A 1 d97159ae8vkza.txt AMENDMENT NO. 1 TO FORM 8-K =============================================================================== SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 --------------- FORM 8-K/A (Amendment No. 1) CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): May 20, 2002 FLEMING COMPANIES, INC. --------------- (Exact name of registrant as specified in its charter) Oklahoma 1-8140 48-0222760 ---------------------------- --------------------- ------------------- (State or other jurisdiction (Commission (IRS Employer of incorporation) File Number) Identification No.) 1945 Lakepointe Drive, Lewisville, Texas 75057 ---------------------------------------------- (Address of Principal Executive Offices) (Zip Code) Registrant's telephone number, including area code: (972) 906-8000 Not Applicable ------------------------------------------------------ (Former name or former address, if changed since last report) ================================================================================ 1 ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS This Amendment No. 1 to Form 8-K amends and restates in its entirety Item 7(b) of the Form 8-K filed with the Securities and Exchange Commission on May 20, 2002, to conform the pro forma financial information to the additional disclosure set forth in the preliminary prospectus supplements of Fleming Companies, Inc. ("Fleming") relating to its proposed debt and equity offerings. (b) Pro Forma Financial Information. The following pro forma consolidated information has been derived by the application of pro forma adjustments to the consolidated financial statements of (i) Fleming as of April 20, 2002 and Core-Mark as of March 31, 2002; (ii) Fleming for the 52 weeks ended December 29, 2001 and Core-Mark for the 12 months ended December 31, 2001; (iii) Fleming for the 16 weeks ended April 20, 2002 and Core-Mark for the three months ended March 31, 2002; and (iv) Fleming for the 52 weeks ended April 20, 2002 and Core-Mark for the 12 months ended March 31, 2002. The pro forma consolidated balance sheet gives effect to Fleming's proposed acquisition of Core-Mark (the "Acquisition") for approximately $295 million in cash, plus Fleming's assumption of all of Core-Mark's net debt outstanding as of the closing of the Acquisition (which we currently expect to be approximately $95 million, for a total purchase price of approximately $390 million) and the related financing transactions (together with the Acquisition, the "Transactions") as if they had occurred as of April 20, 2002. The pro forma consolidated statements of income give effect to the Acquisition and the related financing transactions as if they had occurred (i) on December 31, 2000, with respect to the pro forma consolidated statement of income for the 52 weeks ended December 29, 2001; (ii) on December 30, 2001, with respect to the pro forma consolidated statement of income for the 16 weeks ended April 20, 2002; and (iii) on April 22, 2001, with respect to the pro forma consolidated statement of income for the 52 weeks ended April 20, 2002. The adjustments necessary to fairly present this pro forma consolidated financial information have been made based on available information and in the opinion of Fleming's management are reasonable and are described in the accompanying notes. This pro forma information reflects our assumption that the Acquisition will be financed by a combination of borrowings under a new credit facility and potential public offerings of debt and equity. The pro forma consolidated financial information should not be considered indicative of actual results that would have been achieved had the Acquisition and the related financing transactions been consummated on the respective dates indicated and do not purport to indicate balance sheet data or income statement data as of any future date or for any future period. We cannot assure you that the assumptions used in the preparation of the pro forma consolidated financial information will prove to be correct. The pro forma adjustments were applied to the historical consolidated financial statements to reflect and account for the Acquisition and the related financing transactions. As a result, these adjustments have no impact on the historical basis of the assets and liabilities. Our purchase of Core-Mark is not complete. We expect to complete the Acquisition in June, 2002. Our allocation of the agreed-upon purchase price will depend on the fair values of the assets and liabilities at the date of the Acquisition. Our final allocation of purchase price may differ from this presentation due to potential changes in working capital, our fair value analysis of leases, and the appraisal results for identifiable intangibles. 2 PRO FORMA COMBINING BALANCE SHEET INFORMATION FOR FLEMING AS OF APRIL 20, 2002 (IN THOUSANDS)
PRO FORMA FLEMING CORE-MARK ADJUSTMENTS PRO FORMA ----------- --------- ----------- ----------- Assets Current Assets: Cash and cash equivalents $ 3,974 $ 23,542 $ (23,000)(a) $ 4,516 Cash held by Trustee for refinancing 263,125 263,125 Receivables, net 588,321 130,902 -- 719,223 Inventories 954,174 118,278 52,133 (b) 1,124,585 Assets held for sale 28,666 -- -- 28,666 Other current assets 76,169 8,610 (27,804)(c) 56,975 ----------- --------- --------- ----------- Total current assets 1,914,429 281,332 1,329 2,197,090 Investments and notes receivable, net 102,073 -- -- 102,073 Investment in direct financing leases 76,941 -- -- 76,941 Property and equipment 1,676,372 77,970 (46,555)(d) 1,707,787 Less accumulated depreciation and amortization (734,388) (46,555) 46,555 (d) (734,388) ----------- --------- --------- ----------- Net property and equipment 941,984 31,415 -- 973,399 Other assets 233,693 6,034 74,917 (e) 314,644 Goodwill, net 554,388 57,684 166,122 (f) 778,194 ----------- --------- --------- ----------- Total assets $ 3,823,508 $ 376,465 242,368 $ 4,442,341 =========== ========= ========= =========== Liabilities and shareholders' equity Current liabilities: Accounts payable $ 835,205 $ 114,972 $ -- $ 950,177 Current maturities of long-term debt 39,747 76,000 (76,000)(g) 39,747 Current obligations under capital leases 21,751 -- -- 21,751 Debt to be refinanced 263,125 -- -- 263,125 Other current liabilities 183,711 43,622 (4,869)(h) 222,464 ----------- --------- --------- ----------- Total current liabilities 1,343,539 234,594 (80,869) 1,497,264 Long-term debt 1,527,016 75,000 189,946 (i) 1,791,962 Long-term obligations under capital leases 328,295 -- -- 328,295 Other liabilities 106,749 12,527 (2,334)(j) 116,942 Shareholders' equity: Common stock 111,661 55 19,945 (k) 131,661 Capital in excess of par value 562,235 26,121 143,848 (k) 732,204 Reinvested earnings (deficit) (96,551) 37,443 (37,443)(k) (96,551) Accumulated other comprehensive income-- Cumulative currency translation adjustments -- (5,447) 5,447 (k) -- Additional minimum pension liability (59,436) (3,828) 3,828 (k) (59,436) ----------- --------- --------- ----------- Total shareholders' equity 517,909 54,344 135,625 707,878 ----------- --------- --------- ----------- Total liabilities and shareholders' equity $ 3,823,508 $ 376,465 $ 242,368 $ 4,442,341 =========== ========= ========= ===========
3 NOTES TO UNAUDITED PRO FORMA COMBINING BALANCE SHEET (DOLLARS IN THOUSANDS) For the purpose of determining the pro forma effect of the transactions on Fleming's Consolidated Balance Sheet as of April 20, 2002, the following pro forma adjustments have been made: (a) Cash and cash equivalents - Reflect Core-Mark cash used to reduce debt $ (23,000) ========= (b) Inventories: Eliminate Core-Mark LIFO inventory reserve - offset to deferred tax $ 20,853 Eliminate Core-Mark LIFO inventory reserve - offset to goodwill 31,280 --------- $ 52,133 ========= (c) Other current assets: Reclass Core-Mark current deferred tax liability to Fleming current deferred tax asset $ (4,869) Eliminate Core-Mark LIFO inventory reserve (see note (b)) (20,853) Eliminate Core-Mark prepaid pension amount (2,082) --------- $ (27,804) ========= (d) Property and equipment: Offset Core-Mark accumulated depreciation and amortization against cost of property and equipment with our initial assumption that net book value approximates fair value $ (46,555) Eliminate Core-Mark accumulated depreciation and amortization 46,555 --------- $ -- ========= (e) Other assets: Reclass Core-Mark long-term deferred tax liability to Fleming long-term deferred tax asset $ (3,005) Eliminate existing Core-Mark deferred financing costs due to early debt retirement (1,501) Reflect estimated financing costs from the debt portion of the transaction 24,407 Reflect deferred tax adjustment on Core-Mark pension liability (936) Reflect estimate of other intangibles acquired as a result of this transaction 55,952 --------- $ 74,917 ========= (f) Goodwill, net: Eliminate existing Core-Mark net goodwill $ (57,684) Reflect goodwill from this transaction 223,806 --------- $ 166,122 ========= (g) Current maturities of long-term debt - Reflect payment of existing Core-Mark debt $ (76,000) ========= (h) Other current liabilities - Reclass Core-Mark current deferred tax liability to Fleming current deferred tax asset $ (4,869) (see note (c)) =========
4 (i) Long-term debt: Payment of existing Core-Mark debt $ (75,000) Reflect redemption premium on existing Core-Mark debt 2,133 Reflect new financing to fund the transaction 223,000 Reflect estimated transaction fees: Debt (see note (e)) 24,407 Equity (see note (k)) 10,031 Merger and acquisition 5,375 --------- $ 189,946 ========= (j) Other liabilities: Reclass Core-Mark long-term deferred tax liability to Fleming long-term deferred tax asset (see note (e)) $ (3,005) Adjust Core-Mark post-retirement liability 671 --------- $ (2,334) ========= (k) Shareholders' equity: Eliminate Core-Mark common stock $ (55) Issue Fleming common stock ($2.50 par value, 8,000 shares) 20,000 --------- 19,945 Eliminate Core-Mark common stock - excess capital impact (26,121) Issue Fleming common stock - excess capital impact ($25 per share less par value, 8,000 shares) 180,000 Reflect equity transaction fees (10,031) --------- 143,848 Eliminate Core-Mark retained earnings (37,443) Eliminate Core-Mark currency translation adjustments 5,447 Eliminate Core-Mark additional minimum pension liability 3,828 --------- $ 135,625 =========
5 PRO FORMA COMBINING INCOME STATEMENT INFORMATION FOR FLEMING 52 WEEKS ENDED DECEMBER 29, 2001 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
PRO FORMA FLEMING CORE-MARK ADJUSTMENTS PRO FORMA ------------ ---------- ----------- ------------ Net sales $ 15,558,102 $3,425,024 $ -- $ 18,983,126 Costs and expenses (income): Cost of sales 14,368,199 3,211,160 76,680 (a) 17,656,039 Selling and administrative 960,590 169,691 (61,978)(b) 1,068,303 Interest expense 165,534 12,395 10,655 (c) 188,584 Interest income and other (24,053) -- (834)(d) (24,887) Impairment/restructuring credit (23,595) -- -- (23,595) Litigation charge 48,628 -- -- 48,628 ------------ ---------- ---------- ------------ Total costs and expenses 15,495,303 3,393,246 24,523 18,913,072 ------------ ---------- ---------- ------------ Income before taxes 62,799 31,778 (24,523) 70,054 Taxes on income 36,022 14,268 (15,009)(e) 35,281 ------------ ---------- ---------- ------------ Income before extraordinary charge(f) 26,777 17,510 (9,514) 34,773 Extraordinary charge from early retirement of debt (net of taxes) (3,469) -- -- (3,469) ------------ ---------- ---------- ------------ Net income(f) $ 23,308 $ 17,510 $ (9,514) $ 31,304 ============ ========== ========== ============ Basic income per share: Income before extraordinary charge(g) $ 0.63 $ 0.69 Extraordinary charge from early retirement of debt (net of taxes) (0.08) (0.07) ------------ ------------ Net income(g) $ 0.55 $ 0.62 ============ ============ Diluted income per share: Income before extraordinary charge(h) $ 0.60 $ 0.66 Extraordinary charge from early retirement of debt (net of taxes) (0.08) (0.07) ------------ ------------ Net income(h) $ 0.52 $ 0.59 ============ ============ Weighted average shares outstanding: Basic 42,588 8,000 (i) 50,588 Diluted(h) 44,924 8,000 (j) 52,924
6 PRO FORMA COMBINING INCOME STATEMENT INFORMATION FOR FLEMING 16 WEEKS ENDED APRIL 20, 2002 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
PRO FORMA FLEMING CORE-MARK ADJUSTMENTS PRO FORMA ----------- ----------- ----------- ----------- Net sales $ 4,686,139 $ 825,153 $ -- $ 5,511,292 Costs and expenses (income): Cost of sales 4,346,460 774,297 18,711 (a) 5,139,468 Selling and administrative 255,012 41,463 (17,312)(b) 279,163 Interest expense 50,413 2,806 4,286 (c) 57,505 Interest income and other (6,966) -- (141)(d) (7,107) ----------- ----------- ----------- ----------- Total costs and expenses 4,644,919 818,566 5,544 5,469,029 ----------- ----------- ----------- ----------- Income before taxes 41,220 6,587 (5,544) 42,263 Taxes on income 16,611 2,832 (2,415)(e) 17,028 ----------- ----------- ----------- ----------- Net income $ 24,609 $ 3,755 $ (3,129) $ 25,235 =========== =========== =========== =========== Basic income per share $ 0.56 $ 0.48 =========== =========== Diluted income per share $ 0.52 $ 0.46 =========== =========== Weighted average shares outstanding: Basic 44,175 8,000(i) 52,175 Diluted 50,601 8,000(j) 58,601
7 PRO FORMA COMBINING INCOME STATEMENT INFORMATION FOR FLEMING 52 WEEKS ENDED APRIL 20, 2002 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
PRO FORMA FLEMING CORE-MARK ADJUSTMENTS PRO FORMA ------------ ------------ ------------ ------------ Net sales $ 16,106,882 $ 3,495,911 $ -- $ 19,602,793 Costs and expenses (income): Cost of sales 14,943,544 3,280,336 77,425 (a) 18,301,305 Selling and administrative 898,289 169,004 (64,999)(b) 1,002,294 Interest expense 158,445 11,841 11,209 (c) 181,495 Interest income and other (22,098) -- (736)(d) (22,834) Impairment/restructuring charge 3,264 -- -- 3,264 Litigation charge 48,628 -- -- 48,628 ------------ ------------ ------------ ------------ Total costs and expenses 16,030,072 3,461,181 22,899 19,514,152 ------------ ------------ ------------ ------------ Income before taxes 76,810 34,730 (22,899) 88,641 Taxes on income 40,890 15,467 (13,467)(e) 42,890 ------------ ------------ ------------ ------------ Net income(f) $ 35,920 $ 19,263 $ (9,432) $ 45,751 ============ ============ ============ ============ Basic income per share(g) $ 0.82 $ 0.88 ============ ============ Diluted income per share(h) $ 0.79 $ 0.85 ============ ============ Weighted average shares outstanding: Basic 43,813 8,000(i) 51,813 Diluted(h) 50,866 3,045(j) 53,911
8 NOTES TO UNAUDITED PRO FORMA COMBINING INCOME STATEMENTS (DOLLARS IN THOUSANDS) Fleming's Financial Statements for the 52 weeks ended December 29, 2001 reflect the retroactive reclassification to decrease net sales and cost of sales by approximately $70 million with no effect on gross margin due to the adoption of EITF 01-9. Core-Mark early adopted EITF 01-9 in 2001. For the purpose of determining the pro forma effect of the transactions on Fleming's Consolidated Income Statement for the 52 weeks ended April 20, 2002, the Consolidated Income Statement information for Fleming's 16 weeks ended April 20, 2002 was combined with the Consolidated Income Statement information for Fleming's 52 weeks ended December 29, 2001, and the Consolidated Income Statement information for Fleming's 16 weeks ended April 21, 2001 was subtracted. Fleming has presented information for the 52 weeks ended April 20, 2002 because Fleming's first quarter of 2001 includes results related to our disposition of conventional retail operations. For the purpose of determining the pro forma effect of the transactions on Fleming's Consolidated Income Statements for the 52 weeks ended December 29, 2001, the 16 weeks ended April 20, 2002 and the 52 weeks ended April 20, 2002, the following pro forma adjustments have been made: (a) The adjustment to cost of sales reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Reclass Core-Mark distribution and warehouse expense from selling and administrative (see note (b))............ $ 76,680 $ 18,711 $ 77,425 ========== ========== ========
9 (b) The adjustment to selling and administrative reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Reclass Core-Mark distribution and warehouse expense to cost of sales (see note (a)).......................................... $(76,680) $ (18,711) $(77,425) Eliminate Core-Mark goodwill amortization............................ (2,083) -- (1,562) Amortize goodwill acquired as a result of the transaction (estimate of 20 years)........................................... 11,190 -- 8,393 Amortize other intangible assets acquired as a result of the transaction (estimate of 10 years)............................... 5,595 1,399 5,595 -------- --------- -------- $(61,978) $ (17,312) $(64,999) ======== ========= ========
(c) The adjustment for interest expense reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Reclassify Core-Mark interest income from interest expense (see note (d))............................... $ 834 $ 141 $ 736 Eliminate Core-Mark interest expense to reflect debt repayment............................................ (13,229) (2,947) (12,577) Reflect Fleming interest expense on new financing to fund the transaction...................................... 23,050 7,092 23,050 ---------- -------- -------- $ 10,655 $ 4,286 $ 11,209 ========== ======== ========
(d) The adjustment for interest income and other reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Reclassify Core-Mark interest income from interest expense (see note (c))....................................... $ (834) $ (141) $ (736) ======= ======= =======
10 (e) The adjustment for taxes on income reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Eliminate Core-Mark taxes on income................................ $ (14,268) $ (2,832) $(15,467) Reflect tax provision on Core-Mark results of operations net of pro forma adjustments....................................... (741) 417 2,000 --------- --------- -------- $ (15,009) $ (2,415) $(13,467) ========= ========= ========
(f) On December 30, 2001 we adopted SFAS 142, Accounting for Goodwill and Other Intangible Assets. If we had applied the nonamortization provisions of SFAS 142 to all periods presented, our pro forma combined income before extraordinary charge for the 52 weeks ended December 29, 2001, would have been $65 million and our pro forma combined net income would have been $61 million for the 52 weeks ended December 29, 2001, and $68 million for the 52 weeks ended April 20, 2002. Our historical numbers include goodwill amortization of $21 million for the year ended December 29, 2001 and $15 million for the 52 weeks ended April 20, 2002. If we had applied the nonamortization provisions of SFAS 142 to our historical amounts, our income before extraordinary item for the year ended December 29, 2001 would have been $46 million ($1.02 per diluted share) and our net income would have been $42 million ($0.94 per diluted share) for the year ended December 29, 2001 and $49 million ($1.06 per diluted share) for the 52 weeks ended April 20, 2002. (g) See note (f). If we had applied the nonamortization provisions of SFAS 142 to all periods presented, our pro forma combined basic earnings per share before extraordinary charge for the 52 weeks ended December 29, 2001, would have been $1.29 per share, our pro forma combined basic earnings per share would have been $1.22 for the 52 weeks ended December 29, 2001 and $1.30 for the 52 weeks ended April 20, 2002. (h) See note (f). If we had applied the nonamortization provisions of SFAS 142 to all periods presented, our pro forma combined diluted earnings per share before extraordinary charge for the 52 weeks ended December 29, 2001, would have been $1.22 and our pro forma combined diluted earnings per share would have been $1.16 for the 52 weeks ended December 29, 2001, and $1.24 for the 52 weeks ended April 20, 2002. Our 5% convertible notes would be dilutive for all periods presented. The diluted weighted average shares would have been 56,872,000 shares for the 52 weeks ended December 29, 2001 and 58,866,000 shares for the 52 weeks ended April 20, 2002. (i) The adjustment for basic weighted average shares outstanding reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Reflect Fleming common shares issued to partially fund the transaction (assuming no exercise of the underwriters' over-allotment option).......................................... 8,000 8,000 8,000 ===== ===== =====
(j) The adjustment for diluted weighted average shares outstanding reflects the following:
FLEMING 52 WEEKS FLEMING 16 FLEMING 52 ENDED DECEMBER 29, WEEKS ENDED WEEKS ENDED 2001 APRIL 20, 2002 APRIL 20, 2002 ------------------ -------------- --------------- Reflect Fleming common shares issued to partially fund the transaction (assuming no exercise of the underwriters' over-allotment option).......................................... 8,000 8,000 8,000 Reflect adjustment to Fleming's diluted weighted average shares outstanding due to the impact of Fleming's 5 1/4% convertible notes (anti-dilutive for the 52 weeks ended April 20, 2002)................................................. -- -- (4,955) ----- ----- ------ 8,000 8,000 3,045 ===== ===== ======
11 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. FLEMING COMPANIES, INC. By: /s/ MATTHEW H. HILDRETH --------------------------------------- Matthew H. Hildreth Senior Vice President -- Finance and Treasurer Dated: May 28, 2002