-----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, TNmNf/es/GbrSc+0l715bT8UeYO/8dGAqXj1JYoKmx1DZqVcpJJgUJ64/dM9cXeh fq4V4e4ZkOGZ/yG9Gki5AA== 0001104659-07-082008.txt : 20071113 0001104659-07-082008.hdr.sgml : 20071112 20071113061507 ACCESSION NUMBER: 0001104659-07-082008 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070828 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20071113 DATE AS OF CHANGE: 20071113 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WHOLE FOODS MARKET INC CENTRAL INDEX KEY: 0000865436 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-GROCERY STORES [5411] IRS NUMBER: 741989366 STATE OF INCORPORATION: TX FISCAL YEAR END: 0929 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-19797 FILM NUMBER: 071233946 BUSINESS ADDRESS: STREET 1: 550 BOWIE STREET CITY: AUSTIN STATE: TX ZIP: 78703 BUSINESS PHONE: 5124774455 MAIL ADDRESS: STREET 1: 550 BOWIE STREET CITY: AUSTIN STATE: TX ZIP: 78703 8-K/A 1 a07-29125_18ka.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

UNITED STATES

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): August 28, 2007

 


WHOLE FOODS MARKET, INC.

(Exact Name of Registrant as specified in its charter)

 

 

 

 

Texas

1-5418

74-1989366

(State of Incorporation)

(Commission File Number)

(IRS Employer

 

 

Identification No.)

 

550 Bowie St.

Austin, TX 78703

(Address of principal executive offices)

Registrant’s telephone number, including area code:

512-477-4455

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)


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.):

 

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

This amendment to the Form 8-K filed on August 28, 2007 is to include the financial statement information required by Item 9.01 of Form 8-K.

Effective August 28, 2007, pursuant to the Agreement and Plan of Merger dated as of February 21, 2007, Whole Foods Market, Inc. (“Whole Foods Market” or the “Company”) acquired Wild Oats Markets, Inc. (“Wild Oats”) by means of a tender offer. In this merger, a subsidiary of Whole Foods Market merged with and into Wild Oats, and Wild Oats became a wholly owned subsidiary of Whole Foods Market. The Company purchased Wild Oats for a total purchase price, excluding related transaction costs, of approximately $565 million in cash, financed primarily by loans under a new Term Loan Agreement entered into on August 28, 2007. The Term Loan Agreement provides for loans of up to $700 million, all of which was drawn on August 28, 2007. The Term Loan Agreement, which is secured by a pledge of substantially all of the stock of our subsidiaries, is being used to finance the Wild Oats acquisition, related transaction expenses and to repay Wild Oats outstanding convertible debentures. The Company assumed debt totaling approximately $148 million in the transaction, including $115 million of convertible debentures. The Company also incurred approximately $34 million in direct acquisition costs.

 

Wild Oats operated natural foods stores in 23 states and Canada under several banners, including Wild Oats Marketplace nationwide, Henry’s Farmer’s Markets (“Henry’s”) in Southern California, Sun Harvest in Texas and Capers Community Market (“Capers”) in Canada. In connection with the acquisition of Wild Oats, the Company separately entered into an agreement to sell certain assets and liabilities related to all 35 Henry’s and Sun Harvest stores and a related distribution center in Riverside, CA to a wholly-owned subsidiary of Smart & Final, Inc., a Los Angeles-based food retailer. This sale was completed effective September 30, 2007, and the Company received proceeds totaling approximately $166 million for the net assets of these locations, consisting primarily of fixed assets, inventories and operating leases. Additionally, the Company and Smart & Final entered into a support agreement under which the Company will continue to provide certain general and administrative services for the 35 stores for up to two years. The Company anticipates that the revenue associated with the agreement will be approximately equal to its incremental cost of providing the support.

 

Regarding the other 74 Wild Oats and Capers banner stores the Company acquired in the Wild Oats Markets transaction, the Company has closed nine stores, including one that will re-open after an extended renovation period, and relocated two stores to date, and currently intends to close an additional store, re-open the renovated location, and relocate an additional seven stores to existing Whole Foods Market sites in development.

Item 9.01 Financial Statements and Exhibits

(a) Financial Statements of Businesses Acquired

The financial statements of Wild Oats Markets, Inc. required by Item 9.01(a) of Form 8-K are included in Item 9.01(d) Exhibits.

(b) Pro Forma Financial Information

The unaudited pro forma combined balance sheet of Whole Foods Market as of July 1, 2007 and the unaudited pro forma combined statements of operations of Whole Foods Market for the forty weeks ended July 1, 2007 and the fiscal year ended September 24, 2006 required by Item 9.01(b)(1) of Form 8-K are included herein.

(c) Shell Company Transactions. Not applicable.

(d) Exhibits. See the Index of Exhibits attached to this Form 8-K/A, which is incorporated herein by reference.

 

2



 

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.

 

 

 

 

 

 

 

 

 

 

 

WHOLE FOODS MARKET, INC.

 

 

 

 

 

 

 

 

Date: November 13, 2007

 

 

By:

/s/ Glenda Chamberlain

 

 

 

Glenda Chamberlain

 

 

 

Executive Vice President and

 

 

 

Chief Financial Officer

 

 

 

(Duly authorized officer and principal financial officer)

 

 

3



 

 

Whole Foods Market, Inc.

Unaudited Pro Forma Combined Financial Statements

Effective August 28, 2007, Whole Foods Market (“Whole Foods Market” or the “Company”) completed the acquisition of Wild Oats Markets, Inc. (“Wild Oats”). In connection with the acquisition of Wild Oats, the Company separately entered into an agreement to sell the Henry’s and Sun Harvest stores and a related distribution center acquired from Wild Oats to a wholly-owned subsidiary of Smart & Final, Inc. This sale was completed effective September 30, 2007. The following unaudited pro forma combined statement of operations for the forty week period ended July 1, 2007 gives effect to the Wild Oats merger and the sale of the Henry’s and Sun Harvest stores as if they occurred on September 25, 2006, the first day of Whole Foods Market’s fiscal year for the forty week period ended July 1, 2007.  For the fiscal year ended September 24, 2006 the unaudited pro forma combined statement of operations gives effect to these transactions as if they occurred on September 26, 2005, the first day of the Company’s fiscal year for the fiscal year ended September 24, 2006. The accompanying unaudited pro forma combined balance sheet as of July 1, 2007 gives effect to the Wild Oats merger and the sale of the Henry’s and Sun Harvest stores as if they occurred on July 1, 2007.

The unaudited pro forma combined financial statements were derived from Whole Foods Market’s and Wild Oats’ most recent quarterly and fiscal year filings with the Securities and Exchange Commission. The accompanying unaudited pro forma combined statements of operations for the fiscal year ended September 24, 2006 combines the fifty-two weeks of Whole Foods Market’s fiscal year ended September 24, 2006 with the fifty-two weeks of Wild Oats’ fiscal year ended December 30, 2006. The unaudited pro forma combined statement of operations for the forty weeks ended July 1, 2007 combines the forty weeks ended July 1, 2007 for Whole Foods Market with the thirty-nine weeks ended June 30, 2007 for Wild Oats. Whole Foods Market’s fiscal year ends on the last Sunday of September, while Wild Oats’ fiscal year historically ended on the Saturday closest to December 31.

The unaudited pro forma combined financial statements should be read in conjunction with the historical consolidated financial statements and notes thereto of Whole Foods Market included in its Annual Report on Form 10-K for the fiscal year ended September 24, 2006, and Quarterly Report on Form 10-Q for the forty weeks ended July 1, 2007; the historical consolidated financial statements and notes thereto of Wild Oats included in its Annual Report on Form 10-K for the fiscal year ended December 30, 2006, and Quarterly Report on Form 10-Q for the twenty-six weeks ended June 30, 2007, which are incorporated by reference in this Form 8-K/A; and the accompanying Notes to the Unaudited Pro Forma Combined Financial Statements.

The unaudited pro forma combined financial statements reflect adjustments for pro forma events that are (1) directly attributable to the Wild Oats acquisition and the sale of the Henry’s and Sun Harvest stores, (2) factually supportable, and (3) expected to have a continuing impact on the combined results. The unaudited pro forma balance sheet also includes certain adjustments that have a one-time impact on the combined results. The unaudited pro forma combined financial statements were prepared using the purchase method of accounting with Whole Foods Market treated as the acquiring entity. Accordingly, the consideration paid by Whole Foods Market to complete the acquisition has been allocated preliminarily to the assets and liabilities acquired based upon their estimated fair values as of the date of the acquisition. The pro forma combined financial statements column entitled “Adjustments for Henry’s/Sun Harvest” reflects the sale of the Henry’s and Sun Harvest stores. The allocation of purchase price is based upon certain valuations and other studies that have not been completed as of the date of this filing. Accordingly, the pro forma purchase price adjustments are preliminary, subject to future adjustments and have been made solely for the purpose of providing the unaudited pro forma combined financial statements.

 

The allocation of the purchase price to the acquired Wild Oats assets includes an assigned fair value to identifiable intangible assets. Provisions of Statement of Financial Accounting Standards (“SFAS”) No. 141, “Business Combinations,” establish criteria for determining when intangible assets should be recognized separately from goodwill. SFAS No. 142, “Goodwill and Other Intangible Assets” also provides, among other guidelines, that goodwill and intangible assets with indefinite lives will not be amortized, but rather tested for impairment on at least an annual basis. The Company believes that trade names owned by Wild Oats have definite lives of approximately one year based upon the expected use of the assets by the Company and other criteria in paragraph 11 of SFAS No. 142.  The estimated costs of providing support services to the Henry’s and Sun Harvest stores, net of the estimated payments that will be made by Smart & Final for transition services are included in the unaudited pro forma combined statements of earnings.

 

The unaudited pro forma combined statements of earnings are presented for illustrative purposes only and are not indicative of what Whole Foods Market’s actual results of operations would have been had the acquisition and sale been completed on the dates indicated above. Further, the unaudited pro forma combined financial statements do not reflect one-time costs to fully merge and operate the combined organization more efficiently, or anticipated synergies expected to result from the

 

4



 

combination. You should not rely on the unaudited pro forma combined statements of earnings as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that Whole Foods Market will experience.

 

5


 


Whole Foods Market, Inc.

Pro Forma Combined Balance Sheet (unaudited)

July 1, 2007

(In thousands)

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

Whole Foods

 

Wild Oats

 

for Henry’s/

 

Merger

 

 

 

Whole Foods

 

Assets

 

Historical

 

Historical

 

Sun Harvest

 

Adjustments

 

 

 

Pro Forma

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

10,709

 

$

30,830

 

$

164,823

 

$

(13,479

)

b1

 

$

192,883

 

Short-term investments — available for sale

 

22,048

 

7,250

 

 

 

 

 

29,298

 

Restricted cash

 

2,280

 

 

 

 

 

 

2,280

 

Accounts receivable

 

84,321

 

3,319

 

 

 

 

 

87,640

 

Merchandise inventories

 

241,705

 

73,114

 

(23,088

)

(8,521

)

b2

 

283,210

 

Deferred income taxes

 

56,738

 

 

 

15,595

 

b3

 

72,333

 

Prepaid expenses and other current assets

 

28,213

 

8,956

 

(1,394

)

 

 

 

35,775

 

Total current assets

 

446,014

 

123,469

 

140,341

 

(6,416

)

 

 

703,419

 

Property and equipment, net

 

1,483,283

 

199,543

 

(47,685

)

(74,751

)

b4

 

1,560,390

 

Goodwill

 

113,494

 

105,124

 

(99,632

)

538,565

 

b5

 

657,551

 

Intangible assets, net

 

54,911

 

4,702

 

 

39,287

 

b6

 

98,900

 

Deferred income taxes

 

34,376

 

196

 

 

52,192

 

b7

 

86,764

 

Other assets

 

10,104

 

4,927

 

(226

)

(6,524

)

b8

 

8,281

 

Total assets

 

$

2,142,182

 

$

437,961

 

$

(7,202

)

$

542,364

 

 

 

$

3,115,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities And Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Current installments of long-term debt and capital lease obligations

 

$

81

 

$

414

 

$

(84

)

$

(103

)

b9

 

$

308

 

Accounts payable

 

142,392

 

59,780

 

 

 

 

 

202,172

 

Book overdraft

 

 

21,609

 

 

 

 

 

21,609

 

Dividend payable

 

25,015

 

 

 

 

 

 

25,015

 

Other accrued expenses

 

404,434

 

58,448

 

(3,016

)

35,894

 

b10

 

495,760

 

Total current liabilities

 

571,922

 

140,251

 

(3,100

)

35,791

 

 

 

744,864

 

Long-term debt and capital lease obligations, less current installments

 

2,893

 

147,512

 

(4,102

)

575,667

 

b11

 

721,970

 

Other long-term liabilities

 

132,564

 

37,546

 

 

43,558

 

b12

 

213,668

 

Total liabilities

 

707,379

 

325,309

 

(7,202

)

655,016

 

 

 

1,680,502

 

Total shareholders’ equity

 

1,434,803

 

112,652

 

 

(112,652

)

b13

 

1,434,803

 

Total liabilities and shareholders’ equity

 

$

2,142,182

 

$

437,961

 

$

(7,202

)

$

542,364

 

 

 

$

3,115,305

 

 

The accompany notes are an integral part of these pro forma combined financial statements.

 

 

6



 

Whole Foods Market, Inc.

Notes to Pro Forma Combined Balance Sheet (unaudited)

 

The column “Adjustments for Henry’s/Sun Harvest” reflects adjustments to give effect to the sale of the Henry’s and Sun Harvest stores as if it occurred on July 1, 2007. Assets and liabilities of Henry’s and Sun Harvest stores have been separated in accordance with the terms of the purchase agreement.

 

The Company purchased Wild Oats for a total purchase price of approximately $598.9 million.  Components of consideration paid are as follows (in thousands):

 

Cash consideration paid to Wild Oats shareholders

 

$

564,726

 

Estimated transaction costs

 

34,211

 

Total consideration

 

$

598,937

 

 

The total consideration is allocated as follows, based upon certain valuations and other studies that have not been completed as of the date of this filing.  Accordingly, the allocation is preliminary and subject to future adjustment.  Estimates of adjustments to fair value have been made based on the Company’s current plan for integration, but could change to the extent the final plan changes assumptions made in the preliminary allocation.

 

 

 

 

 

 

 

 

(b13) Wild Oats historical net book value

 

 

 

 

 

$

112,652

 

(b2) Adjustment to estimated fair value - inventories

 

 

 

 

 

(8,521

)

(b3) Adjustment to estimated fair value - deferred taxes, current portion

 

 

 

 

 

15,595

 

(b4) Adjustment to estimated fair value - tangible assets

 

 

 

 

 

(74,751

)

(b5) Adjustments to goodwill

 

 

 

 

 

 

 

b5.1 Elimination of Wild Oats historical goodwill

 

$

(105,124

)

 

 

 

 

b5.2 Goodwill acquired

 

643,689

 

 

 

538,565

 

(b6) Adjustment of identifiable intangible assets

 

 

 

 

 

 

 

b6.1 Elimination of Wild Oats historical intangible assets

 

(4,702

)

 

 

 

 

b6.2 Adjustment to estimated fair value - identifiable intangible assets

 

40,606

 

 

 

35,904

 

(b7) Adjustment to estimated fair value - deferred taxes, long-term

 

 

 

 

 

52,192

 

(b8) Adjustment of other long-term assets

 

 

 

 

 

 

 

b8.1 Adjustment to estimated fair value - other long-term assets

 

 

 

 

 

(2,683

)

(b9) Eliminate capital lease obligations, current portion

 

 

 

 

 

103

 

(b10) Adjustments to other accrued expenses

 

 

 

 

 

 

 

b10.1 Adjustment to estimated fair value - other current liabilities

 

(11,098

)

 

 

 

 

b10.2 Adjustment to estimated fair value - income tax payable

 

(17,695

)

 

 

 

 

b10.3 Adjustment to fair value of store closing reserves, current portion

 

(7,101

)

 

 

(35,894

)

(b11) Adjustments to long-term debt and capital lease obligations

 

 

 

 

 

 

 

b11.1 Eliminate capital lease obligations, long term

 

 

 

 

 

9,333

 

(b12) Adjustments to other long-term liabilities

 

 

 

 

 

 

 

b12.1 Adjustment to fair value of store closing reserves, long term

 

(69,687

)

 

 

 

 

b12.2 Adjustment to estimated fair value - other long-term liabilities

 

26,129

 

 

 

(43,558

)

Total consideration allocated

 

 

 

 

 

$

598,937

 

 

For purposes of the above allocation, the Company assigned approximately $6.6 million in identifiable intangible assets related to the Wild Oats trade and brand names.  The Company believes that these names have definite lives of approximately one year based upon the expected use of the asset by the Company, which will be amortized over its useful life.  Therefore, this adjustment has been made as a one-time impact to the unaudited pro forma combined balance sheet and is not reflected in the unaudited pro forma combined statements of operations.

 

7



 

The Company entered into a new Term Loan Agreement totaling $700 million, which is secured by a pledge of substantially all of the stock of our subsidiaries, to finance the Wild Oats acquisition and related transaction expenses and to repay Wild Oats outstanding indebtedness.  Debt origination fees associated with the Term Loan Agreement were incurred totaling approximately $3.4 million, which will be amortized over the next five years. Use of funds was as follows (in thousands):

 

 

 

 

b11.2 Elimination of Wild Oats convertible debentures

 

$

115,000

 

Total consideration

 

598,937

 

Cash required for transaction

 

713,937

 

b11.3 Term Loan Agreement

 

(700,000

)

b8.2 Transaction costs paid and included in other assets as of July 1, 2007

 

(3,841

)

b6.3 Debt origination fee

 

3,383

 

(b1) Estimated adjustment - existing cash utilized in transaction

 

$

13,479

 

 

8



 

Whole Foods Market, Inc.

Pro Forma Combined Statement of Operations (unaudited)

Forty weeks ended July 1, 2007

(In thousands, except per share amounts)

 

 

 

40 Weeks

 

39 Weeks

 

Adjustments

 

 

 

 

 

 

 

 

 

Whole Foods

 

Wild Oats

 

for Henry’s/

 

Merger

 

 

 

Whole Foods

 

 

 

Historical

 

Historical

 

Sun Harvest

 

Adjustments

 

 

 

Pro Forma

 

Sales

 

$

4,848,361

 

$

918,021

 

$

(297,323

)

$

 

 

 

$

5,469,059

 

Cost of goods sold and occupancy costs

 

3,154,840

 

625,443

 

(210,625

)

1,687

 

i1

 

3,571,345

 

Gross profit

 

1,693,521

 

292,578

 

(86,698

)

(1,687

)

 

 

1,897,714

 

Direct store expenses

 

1,256,805

 

233,187

 

(70,758

)

(4,775

)

i2

 

1,414,459

 

General and administrative expenses

 

150,591

 

49,963

 

(5,203

)

(4,678

)

i3

 

190,673

 

Pre-opening and relocation costs

 

46,913

 

30,517

 

(16,895

)

3,210

 

i4

 

63,745

 

Operating income

 

239,212

 

(21,089

)

6,158

 

4,556

 

 

 

228,837

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(31

)

(5,449

)

 

(32,531

)

i5

 

(38,011

)

Investment and other income

 

8,837

 

1,642

 

 

 

 

 

10,479

 

Income before income taxes

 

248,018

 

(24,896

)

6,158

 

(27,975

)

 

 

201,305

 

Provision for income taxes

 

99,207

 

804

 

 

(11,190

)

i6

 

88,821

 

Net income

 

$

148,811

 

$

(25,700

)

$

6,158

 

$

(16,785

)

 

 

$

112,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.06

 

$

(0.86

)

$

 

$

 

 

 

$

0.80

 

Weighted average shares outstanding

 

140,411

 

29,794

 

 

 

 

 

140,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

1.05

 

$

(0.86

)

$

 

$

 

 

 

$

0.79

 

Weighted average shares outstanding, diluted basis

 

142,366

 

29,794

 

 

 

 

 

142,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

0.69

 

$

 

$

 

$

 

 

 

$

0.69

 

 

The accompany notes are an integral part of these pro forma combined financial statements.

 

9



 

Whole Foods Market, Inc.

Pro Forma Combined Statement of Operations (unaudited)

Fiscal year ended September 24, 2006

(In thousands, except per share amounts)

 

 

 

52 Weeks

 

52 Weeks

 

Adjustments

 

 

 

 

 

 

 

 

 

Whole Foods

 

Wild Oats

 

for Henry’s/

 

Merger

 

 

 

Whole Foods

 

 

 

Historical

 

Historical

 

Sun Harvest

 

Adjustments

 

 

 

Pro Forma

 

Sales

 

$

5,607,376

 

$

1,183,022

 

$

(373,322

)

$

 

 

 

$

6,417,076

 

Cost of goods sold and occupancy costs

 

3,647,734

 

805,540

 

(263,800

)

2,249

 

i1

 

4,191,723

 

Gross profit

 

1,959,642

 

377,482

 

(109,522

)

(2,249

)

 

 

2,225,353

 

Direct store expenses

 

1,421,968

 

300,446

 

(88,993

)

(6,439

)

i2

 

1,626,982

 

General and administrative expenses

 

181,244

 

54,848

 

(6,533

)

(6,583

)

i3

 

222,976

 

Pre-opening and relocation costs

 

37,421

 

33,379

 

(16,725

)

4,830

 

i4

 

58,905

 

Operating income

 

319,009

 

(11,191

)

2,729

 

5,943

 

 

 

316,490

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(32

)

(7,387

)

 

(42,228

)

i5

 

(49,647

)

Investment and other income

 

20,736

 

2,647

 

 

 

 

 

23,383

 

Income before income taxes

 

339,713

 

(15,931

)

2,729

 

(36,285

)

 

 

290,226

 

Provision for income taxes

 

135,885

 

657

 

 

(14,514

)

i6

 

122,028

 

Net income

 

$

203,828

 

$

(16,588

)

$

2,729

 

$

(21,771

)

 

 

$

168,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.46

 

$

(0.57

)

$

 

$

 

 

 

$

1.21

 

Weighted average shares outstanding

 

139,328

 

29,359

 

 

 

 

 

139,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

1.41

 

$

(0.57

)

$

 

$

 

 

 

$

1.16

 

Weighted average shares outstanding, diluted basis

 

145,082

 

29,359

 

 

 

 

 

145,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

2.45

 

$

 

$

 

$

 

 

 

$

2.45

 

 

The accompany notes are an integral part of these pro forma combined financial statements.

 

10



 

Whole Foods Market, Inc.

Notes to Pro Forma Combined Statements of Operations (unaudited)

 

The following adjustments to expenses have been made to reflect fair value adjustments for forty weeks ended July 1, 2007 and the fiscal year ended September 24, 2006, respectively (in thousands):

 

(i1) Intangible assets - Store leasehold interest

 

40 Weeks

 

52 Weeks

 

Wild Oats historical amortization

 

$

(265

)

$

(353

)

Adjustment to estimated fair value - amortization of leasehold interest

 

1,952

 

2,602

 

Pro forma adjustment

 

$

1,687

 

$

2,249

 

 

 

 

 

 

 

(i2) Tangible assets - Store property & equipment

 

40 Weeks

 

52 Weeks

 

Wild Oats historical depreciation

 

$

(12,015

)

$

(16,020

)

Adjustment to estimated fair value - depreciation

 

7,240

 

9,581

 

Pro forma adjustment

 

$

(4,775

)

$

(6,439

)

 

 

 

 

 

 

(i3) Tangible assets - Corporate office property & equipment

 

40 Weeks

 

52 Weeks

 

Wild Oats historical depreciation

 

$

(7,260

)

$

(9,680

)

Adjustment to estimated fair value - depreciation

 

2,582

 

3,097

 

Pro forma adjustment

 

$

(4,678

)

$

(6,583

)

 

 

 

 

 

 

(i4) Current and long-term liabilities - Store closing reserves

 

40 Weeks

 

52 Weeks

 

Wild Oats historical accretion of closing reserves

 

$

(877

)

$

(618

)

Adjustment to estimated fair value - accretion of closing reserves

 

4,087

 

5,448

 

Pro forma adjustment

 

$

3,210

 

$

4,830

 

The Company has closed nine stores, including one that will re-open after an extended renovation period, and relocated two stores to date, and currently intends to close an additional store, re-open the renovated location, and relocate an additional seven stores to existing Whole Foods Market sites in development.

The following adjustment reflects the estimated incremental interest expense resulting from acquisition debt:

 

(i5) Interest expense

 

40 Weeks

 

52 Weeks

 

Wild Oats historical interest expense and amortization of fees on convertible debentures

 

$

3,258

 

$

4,334

 

Estimated interest expense due to use of cash

 

(577

)

(770

)

Estimated interest expense on new financing, including amortization of origination fees

 

(35,212

)

(45,792

)

Pro forma adjustment

 

$

(32,531

)

$

(42,228

)

Impact to interest expense of a 1/8 percentage point change in interest rates

 

$

(675

)

$

(875

)

 

Estimated interest expense on the Term Loan Agreement used to fund the purchase price assumes an interest rate of 6.445% (LIBOR on facility at acquisition date of 5.445% plus 1%) for the forty weeks ended July 1, 2007 and the fiscal year ended September 24, 2006.

 

(i6) Adjustment reflects the estimated income taxes that would have been recorded for the pro forma adjustments using the Company’s historical effective tax rate of 40%.

 

The column “Adjustments for Henry’s/Sun Harvest” reflects adjustments to give effect to the sale of the Henry’s and Sun Harvest stores as if it occurred on September 25, 2006, the first day of Whole Foods Market’s fiscal year for the forty week period ended July 1, 2007 and as if it occurred on September 26, 2005, the first day of Whole Foods Market’s fiscal year for the fiscal year ended September 24, 2006, respectively. The adjustment to pre-opening and relocation costs includes expense associated with closed stores.  Taxes payable on the gain of the sale on Henry’s and Sun Harvest stores is included in the “Merger Adjustments” column.

 

In connection with the sale of the Henry’s and Sun Harvest stores, Whole Foods Market entered into a transition services agreement with Smart & Final under which Whole Foods Market will continue to provide certain general and administrative services for the 35 stores for up to two years. The transition services agreement provides for payments to the Company calculated for each service area as a certain percentage of total monthly sales of the Henry’s and Sun Harvest locations, initially totaling 1.75% of total monthly sales for all services provided under the agreement.

 

11



 

Selling and administrative expenses in the unaudited pro forma combined statements of operations include the historical corporate administrative costs related to the Henry’s and Sun Harvest stores and include pro forma reimbursements under the transition services agreements in the amounts of approximately $6.5 million and $5.2 million for the year ended September 24, 2006 and the forty weeks ended July 1, 2007, respectively. The Company anticipates that the revenue associated with the agreement will be approximately equal to its incremental cost of providing the support. No assurance can be given as to the actual length of time the Company will provide the transition services or the extent to which the payments to be received pursuant to the transition service agreements will offset the actual costs of providing those services.

 

Exhibits

 

Exhibit 23.1

 

Consent of Ernst & Young LLP for the Annual Report on Form 10-K of Wild Oats Markets, Inc. for the fiscal year ended December 30, 2006

 

 

 

Exhibit 99.1

 

Annual Report on Form 10-K of Wild Oats Markets, Inc. for the fiscal year ended December 30, 2006 (incorporated herein by reference)

 

 

 

Exhibit 99.2

 

Quarterly Report on Form 10-Q of Wild Oats Markets, Inc. for the 6 months ended June 30, 2007 (incorporated herein by reference)

 

12


 

 

 

 

 

EX-23.1 2 a07-29125_1ex23d1.htm EX-23.1

Exhibit 23.1

 

Consent of Independent Registered Public Accounting Firm

 

We consent to the incorporation by reference of our reports dated March 14, 2007 with respect to the consolidated financial statements of Wild Oats Markets, Inc., Wild Oats Markets, Inc. management’s assessment of the effectiveness of internal control over financial reporting, and the effectiveness of internal control over financial reporting of Wild Oats Markets, Inc., included in the Annual Report (Form 10-K) for the year ended December 30, 2006, in this Current Report on Form 8-K/A of Whole Foods Market, Inc. filed with the Securities and Exchange Commission.

 

/s/ Ernst & Young LLP

 

 

Denver, Colorado

November 12, 2007

 

 

 


 

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