|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2090
(Primary Standard Industrial
Classification Code Number) |
| |
85-2751850
(I.R.S. Employer
Identification Number) |
|
| | | | ||
|
Large accelerated filer
☐
|
| |
Accelerated filer
☒
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||||
Title of Each Class of
Securities to be Registered |
| | |
Amount
to be Registered(1) |
| | |
Proposed
Maximum Offering Price Per Share |
| | |
Proposed
Maximum Aggregate Offering Price |
| | |
Amount of
Registration Fee |
|
Primary Offering: | | | | | | | | | | | | | | | | | |
Class A Common Stock, par value $0.0001 per share(4)
|
| | |
23,033,332
|
| | |
$11.50(2)
|
| | |
$264,883,318.00(2)
|
| | |
$34,381.86
|
|
Secondary Offering: | | | | | | | | | | | | | | | | | |
Class A Common Stock, par value $0.0001 per share(5)
|
| | |
86,548,607
|
| | |
$17.63(3)
|
| | |
$1,525,851,934.36(3)
|
| | |
$198,055.59
|
|
Warrants to purchase Class A Common Stock(6)
|
| | |
8,366,666
|
| | |
—(6)
|
| | |
—
|
| | |
—
|
|
Total
|
| | | | | | | | | | |
$1,790,735,252.36
|
| | |
$232,437.45
|
|
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | xii | | | |
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 24 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 78 | | | |
| | | | | 84 | | | |
| | | | | 106 | | | |
| | | | | 134 | | | |
| | | | | 147 | | | |
| | | | | 157 | | | |
| | | | | 172 | | | |
| | | | | 175 | | | |
| | | | | 178 | | | |
| | | | | 182 | | | |
| | | | | 185 | | | |
| | | | | 187 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | 194 | | | |
| | | | | F-1 | | |
| | |
As of
|
| |||||||||||||||
| | |
June 30, 2020
(Unaudited) |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 313,562 | | | | | $ | 585,253 | | | | | $ | 944,890 | | |
Prepaid expenses
|
| | | | 87,938 | | | | | | 136,313 | | | | | | 321,529 | | |
Total current assets
|
| | | | 401,500 | | | | | | 721,566 | | | | | | 1,266,419 | | |
Cash and marketable securities held in Trust Account
|
| | | | 452,603,299 | | | | | | 451,020,841 | | | | | | 442,048,296 | | |
Total Assets
|
| | | $ | 453,004,799 | | | | | $ | 451,742,407 | | | | | $ | 443,314,715 | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 196,830 | | | | | $ | 11,654 | | | | | $ | 115,112 | | |
Accrued expenses
|
| | | | 1,667,665 | | | | | | 444,337 | | | | | | 7,500 | | |
Accrued expenses – related parties
|
| | | | 206,774 | | | | | | 146,774 | | | | | | 26,774 | | |
Total current liabilities
|
| | | | 2,071,269 | | | | | | 602,765 | | | | | | 149,386 | | |
Deferred underwriting commissions and legal fees
|
| | | | 15,450,000 | | | | | | 15,450,000 | | | | | | 15,450,000 | | |
Total liabilities
|
| | | $ | 17,521,269 | | | | | $ | 16,052,765 | | | | | $ | 15,599,386 | | |
Commitments: | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value, subject to possible redemption
|
| | | | 430,483,529 | | | | | | 430,689,635 | | | | | | 422,715,321 | | |
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized
|
| | | | 216 | | | | | | 198 | | | | | | 194 | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized
|
| | | | 1,188 | | | | | | 1,188 | | | | | | 1,188 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 3,087,484 | | |
Retained earnings
|
| | | | 4,998,597 | | | | | | 4,998,621 | | | | | | 1,911,142 | | |
Total Shareholders’ Equity
|
| | | | 5,000,001 | | | | | | 5,000,007 | | | | | | 5,000,008 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 453,004,799 | | | | | $ | 451,742,407 | | | | | $ | 443,314,715 | | |
|
| | |
For the Six Months Ended
June 30, |
| |
For the Year
Ended December 31, 2019 |
| |
For the
Period from April 30, 2018 (inception) through December 31, 2018 |
| |||||||||||||||
| | |
2020
(Unaudited) |
| |
2019
(Unaudited) |
| ||||||||||||||||||
General and administrative expenses
|
| | | $ | 1,788,570 | | | | | $ | 285,496 | | | | | $ | 998,232 | | | | | $ | 137,154 | | |
Loss from operations
|
| | | | (1,788,570) | | | | | | (285,496) | | | | | | (998,232) | | | | | | (137,154) | | |
Investment income on Trust Account
|
| | | | 1,582,458 | | | | | | 4,944,828 | | | | | | 8,972,545 | | | | | | 2,048,296 | | |
Net income (loss)
|
| | | $ | (206,112) | | | | | $ | 4,659,332 | | | | | $ | 7,974,313 | | | | | $ | 1,911,142 | | |
Weighted average shares outstanding of Class A
ordinary shares |
| | | | 44,000,000 | | | | | | 44,000,000 | | | | | | 44,000,000 | | | | | | 44,000,000 | | |
Basic and diluted net income per share,
Class A |
| | | $ | 0.04 | | | | | $ | 0.11 | | | | | $ | 0.20 | | | | | $ | 0.05 | | |
Weighted average shares outstanding of Class B
ordinary shares |
| | | | 11,875,000 | | | | | | 11,875,000 | | | | | | 11,875,000 | | | | | | 11,875,000 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.15) | | | | | $ | (0.02) | | | | | $ | (0.08) | | | | | $ | (0.01) | | |
| | |
Twenty-six weeks Ended
(unaudited) |
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||||||||
Net sales
|
| | | $ | 470,006 | | | | | $ | 366,844 | | | | | $ | 768,228 | | | | | $ | 772,035 | | | | | $ | 707,035 | | |
Cost of goods sold
|
| | | | 305,111 | | | | | | 248,497 | | | | | | 514,430 | | | | | | 505,330 | | | | | | 445,548 | | |
Gross profit
|
| | | | 164,895 | | | | | | 118,347 | | | | | | 253,798 | | | | | | 266,705 | | | | | | 261,487 | | |
Selling and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | | | 97,931 | | | | | | 73,460 | | | | | | 163,589 | | | | | | 183,374 | | | | | | 180,956 | | |
Administrative
|
| | | | 38,424 | | | | | | 23,476 | | | | | | 64,723 | | | | | | 68,018 | | | | | | 69,982 | | |
Total selling and administrative expenses
|
| | | | 136,355 | | | | | | 96,936 | | | | | | 228,312 | | | | | | 251,392 | | | | | | 250,938 | | |
Gain (loss) on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain (loss) on disposal of property, plant and equipment
|
| | | | 93 | | | | | | 1,016 | | | | | | 6,028 | | | | | | (2,312) | | | | | | (11,813) | | |
Gain on sale of routes, net
|
| | | | 1,031 | | | | | | 5,240 | | | | | | 7,232 | | | | | | 6,382 | | | | | | 11,364 | | |
Total gain (loss) on sale of assets
|
| | | | 1,124 | | | | | | 6,256 | | | | | | 13,260 | | | | | | 4,070 | | | | | | (449) | | |
Income from operations
|
| | | | 29,664 | | | | | | 27,667 | | | | | | 38,746 | | | | | | 19,383 | | | | | | 10,100 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (19,630) | | | | | | (25,395) | | | | | | (48,388) | | | | | | (45,715) | | | | | | (11,067) | | |
Other (expense) income
|
| | | | 839 | | | | | | (204) | | | | | | (576) | | | | | | 607 | | | | | | 1,921 | | |
Other (expense) income, net
|
| | | | (18,791) | | | | | | (25,599) | | | | | | (48,964) | | | | | | (45,108) | | | | | | (9,146) | | |
(Loss) income before taxes
|
| | | | 10,873 | | | | | | 2,068 | | | | | | (10,218) | | | | | | (25,725) | | | | | | 954 | | |
Income tax expense (benefit)
|
| | | | 2,629 | | | | | | 1,766 | | | | | | 3,146 | | | | | | 1,919 | | | | | | (16,146) | | |
Net (loss) income
|
| | | | 8,244 | | | | | | 302 | | | | | | (13,364) | | | | | | (27,644) | | | | | | 17,100 | | |
Net income attributable to noncontrolling interest
|
| | | | ― | | | | | | (1,420) | | | | | | (2,808) | | | | | | (2,856) | | | | | | (3,497) | | |
Net (loss) income attributable to controlling interest
|
| | | $ | 8,244 | | | | | $ | (1,118) | | | | | $ | (16,172) | | | | | $ | (30,500) | | | | | $ | 13,603 | | |
|
| | |
Twenty-six weeks Ended
(unaudited) |
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 20,313 | | | | | $ | (9,323) | | | | | $ | 27,992 | | | | | $ | 15,747 | | | | | $ | 49,776 | | |
Net cash provided by (used in) investing activities
|
| | | | (18,011) | | | | | | 23,630 | | | | | | (115,882) | | | | | | (2,169) | | | | | | (171,148) | | |
Net cash provided by (used in) financing activities
|
| | | | (7,384) | | | | | | (10,043) | | | | | | 96,029 | | | | | | (16,366) | | | | | | 129,004 | | |
| | |
June 28,
2020 (unaudited) |
| |
December 29,
2019 |
| |
December 30,
2018 |
| |||||||||
Total assets
|
| | | $ | 791,015 | | | | | $ | 778,547 | | | | | $ | 640,670 | | |
Total liabilities
|
| | | | 829,236 | | | | | | 811,899 | | | | | | 771,986 | | |
Total (deficit) equity
|
| | | | (38,221) | | | | | | (33,352) | | | | | | (131,316) | | |
| | |
Twenty-six Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||||||||
Pro Forma Net Sales
|
| | | | 470.0 | | | | | | 422.0 | | | | | | 865.5 | | | | | | N/A | | | | | | N/A | | |
Adjusted Gross Profit
|
| | | | 175.7 | | | | | | 126.0 | | | | | | 270.6 | | | | | | 284.9 | | | | | | 275.4 | | |
Pro Forma Adjusted Gross Profit
|
| | | | 175.7 | | | | | | 145.5 | | | | | | 305.8 | | | | | | N/A | | | | | | N/A | | |
Adjusted EBITDA
|
| | | | 61.8 | | | | | | 42.6 | | | | | | 86.5 | | | | | | 75.5 | | | | | | 73.2 | | |
Adjusted EBITDA as a % of Net Sales
|
| | | | 13.1% | | | | | | 11.6% | | | | | | 11.3% | | | | | | 9.8% | | | | | | 10.4% | | |
Further Adjusted EBITDA
|
| | | | 61.8 | | | | | | 48.0 | | | | | | 96.9 | | | | | | N/A | | | | | | N/A | | |
Further Adjusted EBITDA as a % of Pro Forma Net Sales
|
| | | | 13.1% | | | | | | 11.4% | | | | | | 11.2% | | | | | | N/A | | | | | | N/A | | |
| | |
13 Weeks Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Net Sales
|
| | | | 242.0 | | | | | | 188.4 | | | | | | 470.0 | | | | | | 366.8 | | |
Kennedy Pro Forma Net Sales
|
| | | | — | | | | | | 27.3 | | | | | | — | | | | | | 51.1 | | |
Kitchen Cooked Pro Forma Net Sales
|
| | | | — | | | | | | 2.1 | | | | | | — | | | | | | 4.1 | | |
Pro Forma Net Sales
|
| | | | 242.0 | | | | | | 217.8 | | | | | | 470.0 | | | | | | 422.0 | | |
|
| | |
Fiscal Year Ended
|
| |||||||||||||||
(dollars in millions)
|
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Net Sales
|
| | | | 768.2 | | | | | | 772.0 | | | | | | 707.0 | | |
Kennedy Pro Forma Net Sales
|
| | | | 88.8 | | | | | | | | | | | | | | |
Kitchen Cooked Pro Forma Net Sales
|
| | | | 8.5 | | | | | | | | | | | | | | |
Pro Forma Net Sales
|
| | | | 865.5 | | | | | | | | | | | | | | |
| | |
Twenty-six Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||||||||
Gross Profit
|
| | | | 164.9 | | | | | | 118.3 | | | | | | 253.8 | | | | | | 266.7 | | | | | | 261.5 | | |
Depreciation and Amortization
|
| | | | 10.8 | | | | | | 7.7 | | | | | | 16.8 | | | | | | 18.2 | | | | | | 13.9 | | |
Adjusted Gross Profit
|
| | | | 175.7 | | | | | | 126.0 | | | | | | 270.6 | | | | | | 284.9 | | | | | | 275.4 | | |
Pro Forma Gross Profit
|
| | | | 160.9 | | | | | | 131.3 | | | | | | 278.2 | | | | | | | | | | | | | | |
Depreciation and Amortization
|
| | | | 14.8 | | | | | | 14.2 | | | | | | 27.6 | | | | | | | | | | | | | | |
Pro Forma Adjusted Gross Profit
|
| | | | 175.7 | | | | | | 145.5 | | | | | | 305.8 | | | | | | | | | | | | | | |
| | |
Twenty-six Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||||||||
Net Income (loss)
|
| | | | 8.3 | | | | | | 0.3 | | | | | | (13.4) | | | | | | (27.6) | | | | | | 17.1 | | |
Plus non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income Tax (Benefit) or Expense
|
| | | | 2.7 | | | | | | 1.8 | | | | | | 3.2 | | | | | | 1.9 | | | | | | (16.1) | | |
Depreciation and Amortization
|
| | | | 17.9 | | | | | | 13.8 | | | | | | 29.3 | | | | | | 30.4 | | | | | | 29.0 | | |
Interest Expense, Net
|
| | | | 19.6 | | | | | | 25.3 | | | | | | 48.4 | | | | | | 45.7 | | | | | | 11.1 | | |
Interest Income (IO loans)(1)
|
| | | | (1.1) | | | | | | (1.9) | | | | | | (3.5) | | | | | | (2.6) | | | | | | (2.1) | | |
EBITDA
|
| | |
|
47.4
|
| | | |
|
39.3
|
| | | |
|
64.0
|
| | | |
|
47.8
|
| | | |
|
39.0
|
| |
Certain Non-Cash Adjustments(2)
|
| | | | 2.8 | | | | | | 1.5 | | | | | | 9.4 | | | | | | 12.5 | | | | | | 12.1 | | |
Acquisition and Integration(3)
|
| | | | 9.1 | | | | | | 1.5 | | | | | | 3.3 | | | | | | 11.3 | | | | | | 5.6 | | |
Business Transformation Initiatives(4)
|
| | | | 2.4 | | | | | | 0.2 | | | | | | 5.1 | | | | | | 3.0 | | | | | | 12.6 | | |
Financing-Related Costs(5)
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 4.7 | | | | | | 0.9 | | | | | | 3.9 | | |
Adjusted EBITDA(6)
|
| | | | 61.8 | | | | | | 42.6 | | | | | | 86.5 | | | | | | 75.5 | | | | | | 73.2 | | |
Adjusted EBITDA as a % of Net Sales
|
| | | | 13.1% | | | | | | 11.6% | | | | | | 11.3% | | | | | | 9.8% | | | | | | 10.4% | | |
Kennedy Pre-Acquisition EBITDA(7)
|
| | | | — | | | | | | 5.2 | | | | | | 9.9 | | | | | | | | | | | | | | |
Kitchen Cooked Pre-Acquisition Adjusted EBITDA(8)
|
| | | | — | | | | | | 0.2 | | | | | | 0.5 | | | | | | | | | | | | | | |
Collier Creek EBITDA(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Further Adjusted EBITDA(10)
|
| | | | 61.8 | | | | | | 48.0 | | | | | | 96.9 | | | | | | | | | | | | | | |
Further Adjusted EBITDA as a % of Pro Forma Net Sales
|
| | | | 13.1% | | | | | | 11.4% | | | | | | 11.2% | | | | | | | | | | | | | | |
| | |
Twenty-sixWeeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| |
December 29,
2019 |
| |||||||||
Kennedy Pre-Acquisition Net Income
|
| | | | — | | | | | | 3.8 | | | | | | 7.1 | | |
Plus: Pro Forma Pre-Acquisition Depreciation and Amortization
|
| | | | — | | | | | | 1.4 | | | | | | 2.8 | | |
Kennedy Pre-Acquisition EBITDA
|
| | |
|
—
|
| | | |
|
5.2
|
| | | |
|
9.9
|
| |
|
Collier Creek’s Public Shareholders, less Shareholder Redemption(1)
|
| | | | 43,994,050 | | | | | | 36.5% | | |
|
Sponsor and Collier Creek’s Independent Directors (including Forward Purchases)(2)(3)
|
| | | | 15,375,000 | | | | | | 12.7% | | |
|
Continuing Members(4)
|
| | | | 61,249,000 | | | | | | 50.8% | | |
|
Closing Shares
|
| | | | 120,618,050 | | | | | | 100% | | |
Unaudited Pro Forma Condensed Balance
Sheet Data |
| |
As of
June 30, 2020 |
| |
As of
June 28, 2020 |
| |
As of
June 30, 2020 |
| |||||||||
(in millions)
|
| |
Collier Creek
|
| |
Utz
|
| |
Pro Forma
|
| |||||||||
Total current assets
|
| | | $ | — | | | | | $ | 200 | | | | | $ | 206 | | |
Total assets
|
| | | $ | 453 | | | | | $ | 791 | | | | | $ | 1,753 | | |
Total liabilities
|
| | | $ | 18 | | | | | $ | 829 | | | | | $ | 660 | | |
Total equity
|
| | | $ | 5 | | | | | $ | (38) | | | | | $ | 1,093 | | |
Unaudited Pro Forma Condensed
Combined Statement of Operations Data |
| |
For the six
months ended June 30, 2020 |
| |
For the twenty-
six weeks ended June 28, 2020 |
| |
For the six
months ended June 30, 2020 |
| |||||||||
(in millions, except per share data)
|
| |
Collier Creek
|
| |
Utz
|
| |
Pro Forma
|
| |||||||||
Total revenues
|
| | | $ | — | | | | | $ | 470 | | | | | $ | 470 | | |
Operating income (loss)
|
| | | $ | (2) | | | | | $ | 30 | | | | | $ | 12 | | |
Net income (loss)
|
| | | $ | — | | | | | $ | 8 | | | | | $ | 1 | | |
Net income (loss) per share basic, Class A
|
| | | $ | 0.04 | | | | | | N/A | | | | | $ | 0.02 | | |
Net income (loss) per share diluted, Class A
|
| | | $ | 0.04 | | | | | | N/A | | | | | $ | 0.02 | | |
Net income (loss) per share (basic and diluted), Class B
|
| | | $ | (0.15) | | | | | | N/A | | | | | $ | — | | |
Unaudited Pro Forma Condensed
Combined Statement of Operations Data |
| |
For the
year ended December 31, 2019 |
| |
For the fiscal
year ended December 29, 2019 |
| |
For the
year ended December 31, 2019 |
| |||||||||
(in millions, except per share data)
|
| |
Collier Creek
|
| |
Utz
|
| |
Pro Forma
|
| |||||||||
Total revenues
|
| | | $ | — | | | | | $ | 866 | | | | | $ | 866 | | |
Operating income (loss)
|
| | | $ | (1) | | | | | $ | 45 | | | | | $ | (11) | | |
Net income (loss)
|
| | | $ | 8 | | | | | $ | (14) | | | | | $ | (34) | | |
Net income (loss) per share basic, Class A
|
| | | $ | 0.20 | | | | | | N/A | | | | | $ | (0.22) | | |
Net income (loss) per share diluted, Class A
|
| | | $ | 0.20 | | | | | | N/A | | | | | $ | (0.22) | | |
Net income (loss) per share (basic and diluted), Class B
|
| | | $ | (0.08) | | | | | | N/A | | | | | $ | — | | |
| | |
Collier Creek
|
| |
Utz(2)
|
| |
Pro Forma
Combined |
| |||||||||
Book Value per share as of the last day of the second fiscal quarter of 2020(1)
|
| | | $ | 0.11 | | | | | | N/A | | | | | $ | 9.01 | | |
Net Income (loss) per Common Share – Basic for fiscal year 2019
|
| | | $ | 0.20 | | | | | | N/A | | | | | $ | (0.22) | | |
Net Income (loss) per Common Share – Diluted for fiscal year 2019
|
| | | $ | 0.20 | | | | | | N/A | | | | | $ | (0.22) | | |
Net Income (loss) per Common Share – Basic for the first two fiscal quarters of 2020
|
| | | $ | 0.04 | | | | | | N/A | | | | | $ | 0.02 | | |
Net Income (loss) per Common Share – Diluted for the first two fiscal quarters of 2020
|
| | | $ | 0.04 | | | | | | N/A | | | | | $ | 0.02 | | |
| | |
Shares
|
| |
%
|
| ||||||
Collier Creek’s Public Shareholders, less Shareholder Redemption(1)
|
| | | | 43,994,050 | | | | | | 36.5% | | |
Sponsor and Collier Creek’s Independent Directors (including Forward Purchases)(2)(3)
|
| | | | 15,375,000 | | | | | | 12.7% | | |
Continuing Members(4)
|
| | | | 61,249,000 | | | | | | 50.8% | | |
Closing Shares
|
| | | | 120,618,050 | | | | | | 100% | | |
(amounts in millions)
|
| |
Collier Creek
Holdings (Historical as of 6/30/20) |
| |
Utz Brands
Holdings, LLC and Subsidiaries and Affiliates (Formerly UM-U Intermediate, LLC, as of 6/28/20) |
| |
Pro Forma
Adjustments |
| |
Footnote
Reference |
| |
Combined
Pro Forma |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | — | | | | | $ | 10 | | | | | $ | 453 | | | |
(a)
|
| | | $ | 13 | | |
| | | | | | | | | | | | | | | | | (378) | | | |
(g), (k)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (47) | | | |
(b), (c)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 35 | | | |
(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | (60) | | | |
(j)
|
| | | | | | |
Accounts receivable, net
|
| | | | — | | | | | | 123 | | | | | | — | | | | | | | | | 123 | | |
Inventories, net
|
| | | | — | | | | | | 54 | | | | | | 3 | | | |
(o)
|
| | | | 57 | | |
Prepaid and other assets
|
| | | | — | | | | | | 6 | | | | | | — | | | | | | | | | 6 | | |
Current portion of notes receivable
|
| | | | — | | | | | | 7 | | | | | | — | | | | | | | | | 7 | | |
Total current assets
|
| | | $ | — | | | | | $ | 200 | | | | | $ | 6 | | | | | | | | $ | 206 | | |
Goodwill
|
| | | | — | | | | | | 207 | | | | | | 66 | | | |
(d)
|
| | | | 345 | | |
| | | | | | | | | | | | | | | | | 72 | | | |
(o)
|
| | | | | | |
Intangible assets, net
|
| | | | — | | | | | | 185 | | | | | | 713 | | | |
(o)
|
| | | | 898 | | |
Property, plant and equipment, net
|
| | | | — | | | | | | 166 | | | | | | 105 | | | |
(o)
|
| | | | 271 | | |
Non-current portion of notes receivable
|
| | | | — | | | | | | 25 | | | | | | — | | | | | | | | | 25 | | |
Marketable securities held in Trust Account
|
| | | | 453 | | | | | | — | | | | | | (453) | | | |
(a)
|
| | | | — | | |
Other assets
|
| | | | — | | | | | | 8 | | | | | | — | | | | | | | | | 8 | | |
Total assets
|
| | | $ | 453 | | | | | $ | 791 | | | | | $ | 509 | | | | | | | | $ | 1,753 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 56 | | | | | $ | — | | | | | | | | $ | 56 | | |
Accrued expenses
|
| | | | 2 | | | | | | 50 | | | | | | (3) | | | |
(c)
|
| | | | 49 | | |
Current portion of other notes payable
|
| | | | — | | | | | | 9 | | | | | | — | | | | | | | | | 9 | | |
Current portion of term debt
|
| | | | — | | | | | | 6 | | | | | | — | | | | | | | | | 6 | | |
Total current liabilities
|
| | | $ | 2 | | | | | $ | 121 | | | | | $ | (3) | | | | | | | | $ | 120 | | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current portion of term debt
|
| | | | — | | | | | | 632 | | | | | | (231) | | | |
(g)
|
| | | | 401 | | |
Deferred underwriting commissions and legal fees
|
| | | | 16 | | | | | | — | | | | | | (16) | | | |
(b)
|
| | | | — | | |
Non-current portion of other notes payable
|
| | | | — | | | | | | 28 | | | | | | — | | | | | | | | | 28 | | |
Non-current accrued expenses and other
|
| | | | — | | | | | | 26 | | | | | | (16) | | | |
(l)
|
| | | | 48 | | |
| | | | | | | | | | | | | | | | | 38 | | | |
(m)
|
| | | | | | |
Deferred tax liability
|
| | | | — | | | | | | 22 | | | | | | 41 | | | |
(h)
|
| | | | 63 | | |
Total liabilities
|
| | | $ | 18 | | | | | $ | 829 | | | | | $ | (187) | | | | | | | | $ | 660 | | |
Commitments and contingencies: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, 0.0001 par value; 41,835,134 shares subject to possible redemption at $10.29 per share at June 30, 2020
|
| | | | 430 | | | | | | — | | | | | | (430) | | | |
(e)
|
| | | | — | | |
(amounts in millions)
|
| |
Collier Creek
Holdings (Historical as of 6/30/20) |
| |
Utz Brands
Holdings, LLC and Subsidiaries and Affiliates (Formerly UM-U Intermediate, LLC, as of 6/28/20) |
| |
Pro Forma
Adjustments |
| |
Footnote
Reference |
| |
Combined
Pro Forma |
| ||||||||||||
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Class A ordinary shares, $0.0001 par value;
400,000,000 shares authorized; 2,164,866 shares issued and outstanding (excluding 41,835,134 shares subject to possible redemption) at June 30, 2020 |
| | | | — | | | | | | — | | | | | | — | | | |
(e), (f), (k), (j)
|
| | | | — | | |
Class B ordinary shares, $0.0001 par value;
50,000,000 shares authorized; 11,875,000 shares issued and outstanding as of June 30, 2020 |
| | | | — | | | | | | — | | | | | | — | | | |
(f)
|
| | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 430 | | | |
(e)
|
| | | | 529 | | |
| | | | | — | | | | | | — | | | | | | 35 | | | |
(i)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 48 | | | |
(p)
|
| | | | | | |
| | | | | — | | | | | | — | | | | | | 16 | | | |
(l)
|
| | | | | | |
Retained Earnings
|
| | | | 5 | | | | | | — | | | | | | (8) | | | |
(c)
|
| | | | (3) | | |
Members deficit
|
| | | | — | | | | | | (32) | | | | | | (20) | | | |
(b), (c)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | (8) | | | |
(g)
|
| | | | | | |
| | | | | | | | | | | | | | | | | 60 | | | |
(d)
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | (6) | | | | | | 6 | | | |
(d)
|
| | | | — | | |
Total Collier Creek’s shareholders equity and UM-U’s members; deficit
|
| | | $ | 5 | | | | | $ | (38) | | | | | $ | — | | | | | | | | $ | — | | |
Total shareholders’ equity
|
| | | $ | — | | | | | $ | — | | | | | $ | 559 | | | | | | | | $ | 526 | | |
Noncontrolling interest
|
| | | $ | — | | | | | $ | — | | | | | $ | 567 | | | |
(n)
|
| | | $ | 567 | | |
Total equity
|
| | | $ | 5 | | | | | $ | (38) | | | | | $ | 1,126 | | | | | | | | $ | 1,093 | | |
Total liabilities and equity
|
| | | $ | 453 | | | | | $ | 791 | | | | | $ | 509 | | | | | | | | $ | 1,753 | | |
(amounts in millions, except for per share information)
|
| |
Collier
Creek Holdings (Historical for the six months ended 6/30/20) |
| |
Utz Brands
Holdings, LLC and Subsidiaries and Affiliates (Formerly UM-U Intermediate, LLC, for the twenty-six weeks ended 6/28/20) |
| |
Pro Forma
Adjustments |
| |
Footnote
Reference |
| |
Combined
Pro Forma |
| ||||||||||||
Net sales
|
| | |
|
—
|
| | | | | 470 | | | | |
|
—
|
| | | | | | | | 470 | | |
Cost of goods sold
|
| | |
|
—
|
| | | | | 305 | | | | | | 4 | | | |
(gg)
|
| | | | 309 | | |
Gross Profit
|
| | |
|
—
|
| | | | | 165 | | | | | | (4) | | | | | | | | | 161 | | |
Selling and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | |
|
—
|
| | | | | 98 | | | | | | 1 | | | |
(gg)
|
| | | | 99 | | |
Administrative
|
| | | | 2 | | | | | | 38 | | | | | | (9) | | | |
(bb)
|
| | | | 51 | | |
| | | | | | | | | | | | | | | | | 20 | | | |
(gg)
|
| | | | | | |
Total selling and administrative expenses
|
| | | | 2 | | | | | | 136 | | | | | | 12 | | | | | | | | | 150 | | |
Gain on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on disposal of property, plant and equipment
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | |
|
—
|
| |
Gain on sale of routes, net
|
| | |
|
—
|
| | | | | 1 | | | | |
|
—
|
| | | | | | | | 1 | | |
Total gain on sale of assets
|
| | |
|
—
|
| | | | | 1 | | | | |
|
—
|
| | | | | | | | 1 | | |
(Loss) income from operations
|
| | | | (2) | | | | | | 30 | | | | | | (16) | | | | | | | | | 12 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | 2 | | | | | | (20) | | | | | | (2) | | | |
(aa)
|
| | | | (13) | | |
| | | | | | | | | | | | | | | | | 7 | | | |
(cc)
|
| | | | | | |
Other income (expense), net
|
| | |
|
—
|
| | | | | 1 | | | | |
|
—
|
| | | | | | | | 1 | | |
Other income (expense), net
|
| | | | 2 | | | | | | (19) | | | | | | 5 | | | | | | | | | (12) | | |
Income (loss) before taxes
|
| | |
|
—
|
| | | | | 11 | | | | | | (11) | | | | | | | |
|
—
|
| |
Income tax expense (benefit)
|
| | |
|
—
|
| | | | | 3 | | | | | | (4) | | | |
(dd)
|
| | | | (1) | | |
Net income (loss)
|
| | |
|
—
|
| | | | | 8 | | | | | | (7) | | | | | | | | | 1 | | |
Net income (loss) attributable to noncontrolling interest
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | |
(ff)
|
| | |
|
—
|
| |
Net income (loss) attributable to controlling interest
|
| | |
|
—
|
| | | | | 8 | | | | | | (7) | | | | | | | | | 1 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap
|
| | |
|
—
|
| | | | | (8) | | | | |
|
—
|
| | | | | | | | (8) | | |
Comprehensive (loss) income
|
| | |
|
—
|
| | | | | — | | | | | | (7) | | | | | | | | | (7) | | |
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A ordinary shares/Common Stock, basic
|
| | | | 44,000,000 | | | | | | | | | | | | 14,369,050 | | | |
(ee)
|
| | | | 58,369,050 | | |
Basic net income per share, Class A
|
| | | | 0.04 | | | | | | | | | | | | | | | | | | | | | 0.02 | | |
Weighted average shares outstanding of Class A ordinary shares/Common Stock, diluted
|
| | | | 44,000,000 | | | | | | | | | | | | 18,067,833 | | | |
(ee)
|
| | | | 62,067,833 | | |
Diluted net income per share, Class A
|
| | | | 0.04 | | | | | | | | | | | | | | | | | | | | | 0.02 | | |
Weighted average shares outstanding of Class B ordinary
shares/Common Stock |
| | | | 11,875,000 | | | | | | | | | | | | (11,875,000) | | | |
(ee)
|
| | |
|
—
|
| |
Basic and diluted net loss per share, Class B
|
| | | | (0.15) | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
(Amounts in millions, except for per share information)
|
| |
Collier
Creek Holdings (Historical for the year ended 12/31/19) |
| |
Utz Brands
Holdings, LLC and Subsidiaries and Affiliates (Formerly UM-U Intermediate, LLC, for the fiscal year ended 12/29/19)(A) |
| |
Pro Forma
Adjustments |
| |
Footnote
Reference |
| |
Combined
Pro Forma |
| ||||||||||||
Net sales
|
| | |
|
—
|
| | | | | 866 | | | | |
|
—
|
| | | | | | | | 866 | | |
Cost of goods sold
|
| | |
|
—
|
| | | | | 579 | | | | | | 11 | | | |
(gg)
|
| | | | 590 | | |
Gross Profit
|
| | |
|
—
|
| | | | | 287 | | | | | | (11) | | | | | | | | | 276 | | |
Selling and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | |
|
—
|
| | | | | 184 | | | | | | 2 | | | |
(gg)
|
| | | | 186 | | |
Administrative
|
| | | | 1 | | | | | | 71 | | | | |
|
—
|
| | |
(bb)
|
| | | | 114 | | |
| | | | | | | | | | | | | | | | | 42 | | | |
(gg)
|
| | | | | | |
Total selling and administrative expenses
|
| | | | 1 | | | | | | 255 | | | | | | 44 | | | | | | | | | 300 | | |
Gain on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on disposal of property, plant and equipment
|
| | |
|
—
|
| | | | | 6 | | | | |
|
—
|
| | | | | | | | 6 | | |
Gain on sale of routes, net
|
| | |
|
—
|
| | | | | 7 | | | | |
|
—
|
| | | | | | | | 7 | | |
Total gain on sale of assets
|
| | |
|
—
|
| | | | | 13 | | | | |
|
—
|
| | | | | | | | 13 | | |
(Loss) income from operations
|
| | | | (1) | | | | | | 45 | | | | | | (55) | | | | | | | | | (11) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | 9 | | | | | | (55) | | | | | | (9) | | | |
(aa)
|
| | | | (29) | | |
| | | | | | | | | | | | | | | | | 26 | | | |
(cc)
|
| | | | | | |
Other (expense) income, net
|
| | |
|
—
|
| | | | | (1) | | | | |
|
—
|
| | | | | | | | (1) | | |
Other income (expense), net
|
| | | | 9 | | | | | | (56) | | | | | | 17 | | | | | | | | | (30) | | |
Income (loss) before taxes
|
| | | | 8 | | | | | | (11) | | | | | | (38) | | | | | | | | | (41) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | 3 | | | | | | (10) | | | |
(dd)
|
| | | | (7) | | |
Net income (loss)
|
| | | | 8 | | | | | | (14) | | | | | | (28) | | | | | | | | | (34) | | |
Net income (loss) attributable to noncontrolling interest
|
| | | | — | | | | | | (3) | | | | | | 24 | | | |
(ff)
|
| | | | 21 | | |
Net income (loss) attributable to controlling interest
|
| | | | 8 | | | | | | (17) | | | | | | (4) | | | | | | | | | (13) | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap
|
| | | | — | | | | | | 1 | | | | |
|
—
|
| | | | | | | | 1 | | |
Comprehensive income (loss)
|
| | | | 8 | | | | | | (16) | | | | | | (4) | | | | | | | | | (12) | | |
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A ordinary shares/Common Stock, basic
|
| | | | 44,000,000 | | | | | | | | | | | | 14,369,050 | | | |
(ee)
|
| | | | 58,369,050 | | |
Basic net income (loss) per share, Class A
|
| | | | 0.20 | | | | | | | | | | | | | | | | | | | | | (0.22) | | |
Weighted average shares outstanding of Class A ordinary shares/Common Stock, diluted
|
| | | | 44,000,000 | | | | | | | | | | | | 18,067,833 | | | |
(ee)
|
| | | | 62,067,833 | | |
Diluted net income (loss) per share, Class A
|
| | | | 0.20 | | | | | | | | | | | | | | | | | | | | | (0.22) | | |
Weighted average shares outstanding of Class B ordinary shares/Common Stock
|
| | | | 11,875,000 | | | | | | | | | | | | (11,875,000) | | | |
(ee)
|
| | |
|
—
|
| |
Basic and diluted net loss per share, Class B
|
| | | | (0.08) | | | | | | | | | | | | | | | | | | | |
|
—
|
| |
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
Collier Creek Cash Held in Trust, less Shareholder Redemptions(1)
|
| | | $ | 453 | | | | Debt Paydown + Prepayment Fees(3) | | | | $ | 239 | | |
Collier Creek Forward Purchase Agreement(2)
|
| | | | 35 | | | | UPA Seller Preferred Units Acquisition(4) | | | | | 139 | | |
| | | | | | | | |
Cash Consideration to Existing Utz Owners(5)
|
| | | | 60 | | |
| | | | | | | | | Transaction Fees(6) | | | | | 50 | | |
Total Sources
|
| | | $ | 488 | | | | Total Uses | | | | $ | 488 | | |
(in millions)
|
| | | | | | |
Debt paydown on Utz Secured First Lien Note
|
| | | $ | (125) | | |
Debt paydown on Utz First Lien Term Loan
|
| | | $ | (112) | | |
Less: Unamortized debt issuance costs
|
| | | $ | 6 | | |
Total long-term debt, net of current portion adjustment
|
| | | $ | (231) | | |
| Calculation of consideration per the Business Combination Agreement | | | | | | | |
|
Estimated cash held in trust, less shareholder redemptions
|
| | | $ | 453 | | |
|
Proceed from the sale of 3,500,000 Class A ordinary shares through Forward Purchase Agreements
|
| | | | 35 | | |
|
Less transaction costs incurred by Collier Creek
|
| | | | (26) | | |
|
Total cash consideration
|
| | | $ | 462 | | |
|
Tax Receivable Agreement obligations to the Continuing Members
|
| | | | 38 | | |
|
Restricted Stock Units issued under 2020 LTIP
|
| | | | 16 | | |
|
Continuing Member’s Retained Restricted Company Units
|
| | | | 48 | | |
|
Total consideration
|
| | | $ | 564 | | |
|
Non-controlling interest
|
| | | $ | 567 | | |
|
Net debt assumed
|
| | | | 407 | | |
|
Total business enterprise value
|
| | | $ | 1,538 | | |
|
| Recognized amounts of identifiable assets acquired and liabilities assumed | | | | | | | |
|
Cash and cash equivalent
|
| | | $ | 13 | | |
|
Accounts receivable, net
|
| | | | 123 | | |
|
Inventories, net
|
| | | | 57 | | |
|
Prepaid and other assets
|
| | | | 6 | | |
|
Notes receivable
|
| | | | 32 | | |
|
Property, plant and equipment, net
|
| | | | 271 | | |
|
Goodwill
|
| | | | 345 | | |
|
Identifiable intangible assets
|
| | | | 898 | | |
|
Deferred tax liabilities
|
| | | | (63) | | |
|
Other assets
|
| | | | 8 | | |
|
Accounts payable
|
| | | | (56) | | |
|
Accrued expenses
|
| | | | (49) | | |
|
Notes payable
|
| | | | (37) | | |
|
Non-current accrued expenses and other
|
| | | | (10) | | |
|
Net assets acquired
|
| | | $ | 1,538 | | |
|
Identifiable intangible assets
|
| |
Fair Value
(in millions) |
| |
Useful life
(in years) |
| |||
Indefinite lived trade names
|
| | | $ | 213 | | | |
n/a
|
|
Finite lived trade names
|
| | | | 111 | | | |
15 – 20
|
|
Customer relationships
|
| | | | 554 | | | |
15
|
|
Technology
|
| | | | 1 | | | |
n/a
|
|
Master distribution rights
|
| | | | 16 | | | |
n/a
|
|
IO routes
|
| | | | 3 | | | |
n/a
|
|
Total
|
| | | $ | 898 | | | | | |
For the twelve months ended December 31, 2019
|
| | | | | | |
Outstanding Utz First Lien Term Loan
|
| | | $ | 420 | | |
Interest rate
|
| | | | 5.6% | | |
Interest on Utz First Lien Term Loan
|
| | | $ | 23 | | |
Other interest expense
|
| | | | 6 | | |
Total pro forma interest expense
|
| | | | 29 | | |
Less: Interest on Utz historical debt and Kennedy pro forma interest adjustment
|
| | | | (55) | | |
Pro forma adjustment
|
| | | $ | (26) | | |
For the six months ended June 30, 2020 | | | | | | | |
Outstanding Utz First Lien Term Loan
|
| | | $ | 417 | | |
Interest rate
|
| | | | 4.8% | | |
Interest on Utz First Lien Term Loan
|
| | | $ | 10 | | |
Other interest expense
|
| | | | 3 | | |
Total pro forma interest expense
|
| | | | 13 | | |
Less: Interest on Utz historical debt
|
| | | | (20) | | |
Pro forma adjustment
|
| | | $ | (7) | | |
For the twelve months
ended December 31, 2019 |
| |
Collier Creek Holdings
(Historical for the twelve months ended 12/31/19) |
| |
Pro Forma
Adjustments |
| |
Reference
|
| |
Pro Forma
Consolidated |
| |||||||||
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A | | | | | | | | | | | | | | | | | | | | | | |
Common Stock, basic
|
| | | | 44,000,000 | | | | | | 9,875,000 | | | |
(i)
|
| | | | 58,369,050 | | |
| | | | | | | | | | | 3,500,000 | | | |
(ii)
|
| | | | | | |
| | | | | | | | | | | (5,950) | | | |
(iii)
|
| | | | | | |
| | | | | | | | | | | 1,000,000 | | | |
(iv)
|
| | | | | | |
Basic net income (loss) per share, Class A (v)
|
| | | | 0.20 | | | | | | — | | | | | | | | | (0.22) | | |
Weighted average shares outstanding of Class A | | | | | | | | | | | | | | | | | | | | | | |
Common Stock, diluted
|
| | | | 44,000,000 | | | | | | 9,875,000 | | | |
(i)
|
| | | | 62,067,833 | | |
| | | | | | | | | | | 3,500,000 | | | |
(ii)
|
| | | | | | |
| | | | | | | | | | | (5,950) | | | |
(iii)
|
| | | | | | |
| | | | | | | | | | | 1,000,000 | | | |
(iv)
|
| | | | | | |
| | | | | | | | | | | 3,698,783 | | | |
(vi)
|
| | | | | | |
Diluted net income (loss) per share, Class A (v)
|
| | | | 0.20 | | | | | | — | | | | | | | | | (0.22) | | |
Weighted average shares outstanding of Class B | | | | | | | | | | | | | | | | | | | | | | |
Common Stock
|
| | | | 11,875,000 | | | | | | (9,875,000) | | | |
(i)
|
| | | | — | | |
| | | | | | | | | | | (2,000,000) | | | |
(iv)
|
| | | | | | |
Basic and diluted net loss per share, Class B
|
| | | | (0.08) | | | | | | — | | | | | | | | | — | | |
For the six months ended
June 30, 2020 |
| |
Collier Creek Holdings
(Historical for the six months ended 6/30/20) |
| |
Pro Forma
Adjustments |
| |
Reference
|
| |
Pro Forma
Consolidated |
| |||||||||
Earnings per Share | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A | | | | | | | | | | | | | | | | | | | | | | |
Common Stock, basic
|
| | | | 44,000,000 | | | | | | 9,875,000 | | | |
(i)
|
| | | | 58,369,050 | | |
| | | | | | | | | | | 3,500,000 | | | |
(ii)
|
| | | | | | |
| | | | | | | | | | | (5,950) | | | |
(iii)
|
| | | | | | |
| | | | | | | | | | | 1,000,000 | | | |
(iv)
|
| | | | | | |
Basic net income per share, Class A (v)
|
| | | | 0.04 | | | | | | — | | | | | | | | | 0.02 | | |
For the six months ended
June 30, 2020 |
| |
Collier Creek Holdings
(Historical for the six months ended 6/30/20) |
| |
Pro Forma
Adjustments |
| |
Reference
|
| |
Pro Forma
Consolidated |
| |||||||||
Weighted average shares outstanding of Class A | | | | | | | | | | | | | | | | | | | | | | |
Common Stock, diluted
|
| | | | 44,000,000 | | | | | | 9,875,000 | | | |
(i)
|
| | | | 62,067,833 | | |
| | | | | | | | | | | 3,500,000 | | | |
(ii)
|
| | | | | | |
| | | | | | | | | | | (5,950) | | | |
(iii)
|
| | | | | | |
| | | | | | | | | | | 1,000,000 | | | |
(iv)
|
| | | | | | |
| | | | | | | | | | | 3,698,783 | | | |
(vi)
|
| | | | | | |
Diluted net income per share, Class A (v)
|
| | | | 0.04 | | | | | | — | | | | | | | | | 0.02 | | |
Weighted average shares outstanding of Class B | | | | | | | | | | | | | | | | | | | | | | |
Common Stock
|
| | | | 11,875,000 | | | | | | (9,875,000) | | | |
(i)
|
| | | | — | | |
| | | | | | | | | | | (2,000,000) | | | |
(iv)
|
| | | | | | |
Basic and diluted net loss per share Class B
|
| | | | (0.15) | | | | | | — | | | | | | | | | — | | |
(in millions)
|
| |
For the Six
Months Ended June 30, 2020 |
| |
For the Twelve
Months Ended December 31, 2019 |
| ||||||
Pro forma income (loss) before taxes
|
| | | $ | — | | | | | $ | (41) | | |
Pro forma income (loss) attributable to noncontrolling interest (50.5%)
|
| | | $ | — | | | | | $ | (21) | | |
Identifiable intangible assets
|
| |
Fair Value
(in millions) |
| |
Useful Life
(in years) |
| |
Amortization
Expense for the twelve months ended December 31, 2019 |
| |
Amortization
Expense for the six months ended June 30, 2020 |
| |||||||||
Indefinite lived trade names
|
| | | $ | 213 | | | |
n/a
|
| | | | n/a | | | | | | n/a | | |
Finite lived trade names
|
| | | | 111 | | | |
15 – 20
|
| | | | 7 | | | | | | 4 | | |
Customer relationships
|
| | | | 554 | | | |
15
|
| | | | 37 | | | | | | 18 | | |
Technology
|
| | | | 1 | | | |
n/a
|
| | | | n/a | | | | | | n/a | | |
Master distribution rights
|
| | | | 16 | | | |
n/a
|
| | | | n/a | | | | | | n/a | | |
IO routes
|
| | | | 3 | | | |
n/a
|
| | | | n/a | | | | | | n/a | | |
Total
|
| | | $ | 898 | | | | | | | | $ | 44 | | | | | $ | 22 | | |
Less: Historical amortization expenses
|
| | | | | | | | | | | | | 6 | | | | | | 4 | | |
Pro forma adjustments
|
| | | | | | | | | | | | $ | 38 | | | | | $ | 18 | | |
(Amounts in millions
|
| |
Utz Brands
Holdings, LLC (Formerly UM-U Intermediate, LLC, for the twelve months ended 12/29/19) |
| |
Kennedy
Endeavors Inc. Acquisition (Unaudited for the period 12/31/18 to 10/20/19) |
| |
Kitchen
Cooked Inc. Acquisition (Unaudited for the twelve months ended 12/31/19) |
| |
Pro Forma
Adjustments |
| |
Footnote
Reference |
| |
Utz Brands
Holdings, LLC Pro Forma Combined (Formerly UMU Intermediate, LLC, for the twelve months ended 12/29/19) |
| ||||||||||||||||||
Net sales
|
| | | | 768 | | | | | | 89 | | | | | | 9 | | | | | | — | | | | | | | | | | | | 866 | | |
Cost of goods sold
|
| | | | 514 | | | | | | 61 | | | | | | 4 | | | | | | — | | | | | | | | | | | | 579 | | |
Gross profit
|
| | | | 254 | | | | | | 28 | | | | | | 5 | | | | | | — | | | | | | | | | | | | 287 | | |
Selling and administrative expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | | | 163 | | | | | | 18 | | | | | | 3 | | | | | | — | | | | | | | | | | | | 184 | | |
Administrative
|
| | | | 65 | | | | | | 3 | | | | | | 3 | | | | | | 3 | | | | | | (aaa) | | | | | | 71 | | |
| | | | | | | | | | | | | | | | | | | | | | | (3) | | | | | | (bbb) | | | | | | | | |
Total selling and administrative expenses
|
| | | | 228 | | | | | | 21 | | | | | | 6 | | | | | | — | | | | | | | | | | | | 225 | | |
Gain on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on disposal of property, plant and equipment
|
| | | | 6 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 6 | | |
Gain on sale of routes, net
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 7 | | |
Total gain on sale of assets
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 13 | | |
Income from operations
|
| | | | 39 | | | | | | 7 | | | | | | (1) | | | | | | — | | | | | | | | | | | | 45 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (48) | | | | | | — | | | | | | — | | | | | | (7) | | | | | | (ccc) | | | | | | (55) | | |
Other expenses
|
| | | | (1) | | | | | | | | | | | | (1) | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (49) | | | | | | — | | | | | | — | | | | | | (7) | | | | | | | | | | | | (56) | | |
Income (loss) before taxes
|
| | | | (10) | | | | | | 7 | | | | | | (1) | | | | | | (7) | | | | | | | | | | | | (11) | | |
Income tax expense
|
| | | | 3 | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | | (13) | | | | | | 7 | | | | | | (1) | | | | | | (7) | | | | | | | | | | | | (14) | | |
Net income attributable to noncontrolling interest
|
| | | | (3) | | | | | | | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable
to controlling interest |
| | | | (16) | | | | | | 7 | | | | | | (1) | | | | | | (7) | | | | | | | | | | | | (17) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | |
Comprehensive (loss) income
|
| | | | (15) | | | | | | 7 | | | | | | (1) | | | | | | (7) | | | | | | | | | | | | (16) | | |
(in millions)
|
| |
Estimated
Fair Value |
| |
Estimated
Useful Life in Years |
| |
Amortization
Expense for the period 12/31/18- 10/20/19 |
| ||||||
Customer Relationships
|
| | | $ | 13 | | | |
15 years
|
| | | $ | 1 | | |
Trade Name and Trademark
|
| | | | 21 | | | |
15-20 years
|
| | | | 1 | | |
Property, Plant, and Equipment
|
| | | | 13 | | | |
1-20 years
|
| | | | 4 | | |
Building Improvement and Site Improvement
|
| | | | 4 | | | |
2-40 years
|
| | | | ― | | |
| | | | $ | 51 | | | | | | | | | 6 | | |
Less: Historical amortization expenses
|
| | | | | | | | | | | | $ | (3) | | |
Pro forma adjustment
|
| | | | | | | | | | | | $ | 3 | | |
|
#
|
| |
Property Physical Address
|
| |
Approximate
Size |
| |
Function
|
| |
Owned/Leased
|
|
| 1. | | |
7545 Penn Dr.
Allentown, PA 18103 |
| | 21,960 | | | DSD Warehouse | | | Owned | |
| 2. | | |
1331 Butler Street
Anniston, AL 36203 |
| | 5,000 | | | DSD Warehouse | | | Owned | |
| 3. | | |
1313 Stadium Street
Berlin, PA 15530 |
| | 180,000 | | | Manufacturing Facility/Warehouse/ DSD Warehouse | | | Owned | |
| 4. | | |
8615 W Oaklawn Rd.
Biloxi, MS 39532 |
| | 8,000 | | | DSD Warehouse | | | Owned | |
| 5. | | |
1 Golden Flake Dr S
Birmingham, AL 35205 |
| | 350,000 | | | Manufacturing Facility/Warehouse/Office/ DSD Warehouse | | | Owned | |
| 6. | | |
705 W Dustman Road
Bluffton, IN 46714 |
| | 133,524 | | | Manufacturing Facility/Warehouse/Office/ DSD Warehouse | | | Owned | |
| 7. | | |
3832 Holland Blvd
Chesapeake, VA 23323 |
| | 36,960 | | | DSD Warehouse | | | Owned | |
|
#
|
| |
Property Physical Address
|
| |
Approximate
Size |
| |
Function
|
| |
Owned/Leased
|
|
| 8. | | |
110 Industrial Park South
Demopolis, AL 36732 |
| | 5,500 | | | DSD Warehouse | | | Owned | |
| 9. | | |
632 N. Main St
Farmington, IL 61531 |
| | 20,550 | | | Manufacturing Facility/Warehouse/DSD Warehouse | | | Owned | |
| 10. | | |
759 Water Street
Fitchburg, MA 01420 |
| | 52,121 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 11. | | |
105 23rd Street SE
Fort Payne, AL 35697 |
| | 2,850 | | | DSD Warehouse | | | Owned | |
| 12. | | |
11 South Bacton Hill Road
Frazer, PA 19355 |
| | 21,113 | | | DSD Warehouse | | | Owned | |
| 13. | | |
3500 S La Cometa Dr
Goodyear, AZ 85338 |
| | 59,891 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 14. | | |
307-308 E Airline Hwy
Gramercy, LA 70052 |
| | 87,927 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 15. | | |
1040 High Street
Hanover, PA 1773 |
| | 16,020 | | | Office | | | Owned | |
| 16. | | |
350 Kindig Lane
Hanover, PA 1773 |
| | 87,056 | | | Warehouse/Office | | | Owned | |
| 17. | | |
240 Kindig Lane
Hanover, PA 1773 |
| | 357,000 | | | Warehouse/Office | | | Owned | |
| 18. | | |
861 Carlisle St
Hanover, PA 1773 |
| | 314,252 | | | Manufacturing Facility/Warehouse/Outlet Store | | | Owned | |
| 19. | | |
101 Kindig Lane
Hanover, PA 1773 |
| | 274,787 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 20. | | |
1437-1455 Broadway
Hanover, PA 1773 |
| | 119,613 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 21. | | |
900 High Street
Hanover, PA 17331 |
| | 515,189 | | | Manufacturing Facility/Warehouse/Office/ DSD Warehouse | | | Owned | |
| 22. | | |
1722 Highway 72 East
Huntsville, AL 35811 |
| | 4,500 | | | DSD Warehouse | | | Owned | |
| 23. | | |
5270 Greenway Drive
Jackson, MS 39204 |
| | 4,000 | | | DSD Warehouse | | | Owned | |
| 24. | | |
2439 Marietta Street
Kenner, LA 70602 |
| | 11,040 | | | DSD Warehouse | | | Owned | |
| 25. | | |
28651 Sussex Hwy
Laurel, DE 19956 |
| | 13,250 | | | DSD Warehouse | | | Owned | |
| 26. | | |
124 West Airport Road
Lititz, PA 17543 |
| | 48.820 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 27. | | |
8561 Virginia Meadow Dr.
Manassas, VA 22110 |
| | 47,518 | | | DSD Warehouse | | | Owned | |
| 28. | | |
1576 3 Place
Memphis, TN 38116 |
| | 6,500 | | | DSD Warehouse | | | Owned | |
| 29. | | |
3553 Desirrah Dr.
Mobile, AL 36618 |
| | 7,300 | | | DSD Warehouse | | | Owned | |
| 30. | | |
4731 41st St
Moline, IL 61265 |
| | 4,800 | | | DSD Warehouse | | | Owned | |
|
#
|
| |
Property Physical Address
|
| |
Approximate
Size |
| |
Function
|
| |
Owned/Leased
|
|
| 31. | | |
3220 Money Rd.
Montgomery, AL 36108 |
| | 8,000 | | | DSD Warehouse | | | Owned | |
| 32. | | |
90 Choate Circle
Montoursville, PA 17754 |
| | 15,936 | | | DSD Warehouse | | | Owned | |
| 33. | | |
103 Peachtree Street
Muscle Shoals, AL 35661 |
| | 4,000 | | | DSD Warehouse | | | Owned | |
| 34. | | |
1550 Grandview Avenue
Paulsboro, NJ 08086 |
| | 36,000 | | | DSD Warehouse | | | Owned | |
| 35. | | |
800 Industrial Circle
Phoenix City, AL 36869 |
| | 6,000 | | | DSD Warehouse | | | Owned | |
| 36. | | |
151 Pennant Drive
Pittsburgh, PA 15239 |
| | 15,200 | | | DSD Warehouse | | | Owned | |
| 37. | | |
5619 Pride Road
Richmond, VA 23224 |
| | 16,173 | | | DSD Warehouse | | | Owned | |
| 38. | | |
3678 Peddie Drive
Tallahassee, FL 32303 |
| | 4,000 | | | DSD Warehouse | | | Owned | |
| 39. | | |
4715 Jug Factory Road
Tuscaloosa, AL 35405 |
| | 7,500 | | | DSD Warehouse | | | Owned | |
| 40. | | |
936 S. Third St.
Vinton, VA 24179 |
| | 11,617 | | | DSD Warehouse | | | Owned | |
| 41. | | |
74 Industrial Park Drive
Waldorf, MD 20602 |
| | 39,904 | | | DSD Warehouse | | | Owned | |
| 42. | | |
200 Stewart Rd
Wilkes-Barre, PA 16708 |
| | 40,300 | | | Manufacturing Facility/Warehouse/Office | | | Owned | |
| 43. | | |
1150 Industry Drive North
Algona, WA 98001 |
| | 97,690 | | | Manufacturing | | | Leased | |
| 44. | | |
13 Chocksett Rd
Sterling, MA 01564 |
| | 60,000 | | | DSD Warehouse | | | Leased | |
| 45. | | |
101 N 104th Avenue, Ste. C
Tolleson, AZ 85353 |
| | 67,380 | | | DSD Warehouse | | | Leased | |
| 46. | | |
1955 West Lancaster St., Ste. 1
Bluffton, IN 46714 |
| | 150,000 | | | DSD Warehouse | | | Leased | |
| | |
Thirteen Weeks Ended
|
| |
Twenty-six Weeks Ended
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
June 28,
2020 |
| |
% of
sales |
| |
June 30,
2019 |
| |
% of
sales |
| |
June 28,
2020 |
| |
% of
sales |
| |
June 30,
2019 |
| |
% of
sales |
| ||||||||||||||||||||||||
Net sales
|
| | | $ | 241,977 | | | | | | 100.0% | | | | | $ | 188,432 | | | | | | 100.0% | | | | | $ | 470,006 | | | | | | 100.0% | | | | | $ | 366,844 | | | | | | 100.0% | | |
Cost of goods sold
|
| | | | 157,096 | | | | | | 64.9% | | | | | | 126,617 | | | | | | 67.2% | | | | | | 305,111 | | | | | | 64.9% | | | | | | 248,497 | | | | | | 67.7% | | |
Gross profit
|
| | | | 84,881 | | | | | | 35.1% | | | | | | 61,815 | | | | | | 32.8% | | | | | | 164,895 | | | | | | 35.1% | | | | | | 118,347 | | | | | | 32.3% | | |
Selling and administrative expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | | | 49,598 | | | | | | 20.5% | | | | | | 36,324 | | | | | | 19.3% | | | | | | 97,931 | | | | | | 20.8% | | | | | | 73,460 | | | | | | 20.0% | | |
Administrative
|
| | | | 18,484 | | | | | | 7.6% | | | | | | 10,082 | | | | | | 5.4% | | | | | | 38,424 | | | | | | 8.2% | | | | | | 23,476 | | | | | | 6.4% | | |
Total Selling and Administrative expenses
|
| | | | 68,082 | | | | | | 28.1% | | | | | | 46,406 | | | | | | 24.6% | | | | | | 136,355 | | | | | | 29.0% | | | | | | 96,936 | | | | | | 26.4% | | |
Gain (loss) on sale of assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain (loss) on disposal of
PP&E |
| | | | 25 | | | | | | 0.0% | | | | | | 287 | | | | | | 0.2% | | | | | | 93 | | | | | | 0.0% | | | | | | 1,016 | | | | | | 0.3% | | |
Gain on sale of routes, net
|
| | | | 627 | | | | | | 0.3% | | | | | | 2,798 | | | | | | 1.5% | | | | | | 1,031 | | | | | | 0.2% | | | | | | 5,240 | | | | | | 1.4% | | |
Total gain (loss) on sale of assets
|
| | | | 652 | | | | | | 0.3% | | | | | | 3,085 | | | | | | 1.6% | | | | | | 1,124 | | | | | | 0.2% | | | | | | 6,256 | | | | | | 1.7% | | |
Income from operations
|
| | | | 17,451 | | | | | | 7.2% | | | | | | 18,494 | | | | | | 9.8% | | | | | | 29,664 | | | | | | 6.3% | | | | | | 27,667 | | | | | | 7.5% | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,987) | | | | | | -4.1% | | | | | | (12,851) | | | | | | -6.8% | | | | | | (19,630) | | | | | | -4.2% | | | | | | (25,395) | | | | | | -6.9% | | |
Other income, net
|
| | | | 259 | | | | | | 0.1% | | | | | | (1,337) | | | | | | -0.7% | | | | | | 839 | | | | | | 0.2% | | | | | | (204) | | | | | | -0.1% | | |
Other (expense) income, net
|
| | | | (9,728) | | | | | | -4.0% | | | | | | (14,188) | | | | | | -7.5% | | | | | | (18,791) | | | | | | -4.0% | | | | | | (25,599) | | | | | | -7.0% | | |
Income before taxes
|
| | | | 7,723 | | | | | | 3.2% | | | | | | 4,306 | | | | | | 2.3% | | | | | | 10,873 | | | | | | 2.3% | | | | | | 2,068 | | | | | | 0.6% | | |
| | |
Thirteen Weeks Ended
|
| |
Twenty-six Weeks Ended
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
June 28,
2020 |
| |
% of
sales |
| |
June 30,
2019 |
| |
% of
sales |
| |
June 28,
2020 |
| |
% of
sales |
| |
June 30,
2019 |
| |
% of
sales |
| ||||||||||||||||||||||||
Income tax (benefit) expense
|
| | | | 1,171 | | | | | | 0.5% | | | | | | 1,389 | | | | | | 0.7% | | | | | | 2,629 | | | | | | 0.6% | | | | | | 1,766 | | | | | | 0.5% | | |
Net income
|
| | | | 6,552 | | | | | | 2.7% | | | | | | 2,917 | | | | | | 1.5% | | | | | | 8,244 | | | | | | 1.8% | | | | | | 302 | | | | | | 0.1% | | |
Net income attributable to noncontrolling interest
|
| | | | 0 | | | | | | 0.0% | | | | | | (715) | | | | | | -0.4% | | | | | | 0 | | | | | | 0.0% | | | | | | (1,420) | | | | | | -0.4% | | |
Net income attributable to controlling interest
|
| | | $ | 6,552 | | | | | | 2.7% | | | | | $ | 2,202 | | | | | | 1.2% | | | | | $ | 8,244 | | | | | | 1.8% | | | | | $ | (1,118) | | | | | | -0.3% | | |
Adjusted EBITDA
|
| | | $ | 32,557 | | | | | | 13.5% | | | | | $ | 24,857 | | | | | | 13.2% | | | | | $ | 61,807 | | | | | | 13.2% | | | | | $ | 42,601 | | | | | | 11.6% | | |
|
| | |
Fiscal Year Ended
|
| |||||||||||||||||||||||||||||||||
| | |
December 29,
2019 |
| |
% of
sales |
| |
December 30,
2018 |
| |
% of
sales |
| |
December 31,
2017 |
| |
% of
sales |
| ||||||||||||||||||
Net sales
|
| | | | 768,228 | | | | | | 100.0% | | | | | | 772,035 | | | | | | 100.0% | | | | | | 707,035 | | | | | | 100.0% | | |
Cost of goods sold
|
| | | | 514,430 | | | | | | 67.0% | | | | | | 505,330 | | | | | | 65.5% | | | | | | 445,548 | | | | | | 63.0% | | |
Gross profit
|
| | | | 253,798 | | | | | | 33.0% | | | | | | 266,705 | | | | | | 34.5% | | | | | | 261,487 | | | | | | 37.0% | | |
Selling and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | | | 163,589 | | | | | | 21.3% | | | | | | 183,374 | | | | | | 23.8% | | | | | | 180,956 | | | | | | 25.6% | | |
Administrative
|
| | | | 64,723 | | | | | | 8.4% | | | | | | 68,018 | | | | | | 8.8% | | | | | | 69,982 | | | | | | 9.9% | | |
Total selling and administrative expenses
|
| | | | 228,312 | | | | | | 29.7% | | | | | | 251,392 | | | | | | 32.6% | | | | | | 250,938 | | | | | | 35.5% | | |
Gain (loss) on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain (loss) on disposal of PP&E
|
| | | | 6,028 | | | | | | 0.8% | | | | | | (2,312) | | | | | | -0.3% | | | | | | (11,813) | | | | | | -1.7% | | |
Gain on sale of routes, net
|
| | | | 7,232 | | | | | | 0.9% | | | | | | 6,382 | | | | | | 0.8% | | | | | | 11,364 | | | | | | 1.6% | | |
Total gain (loss) on sale of assets
|
| | | | 13,260 | | | | | | 1.7% | | | | | | 4,070 | | | | | | 0.5% | | | | | | (449) | | | | | | -0.1% | | |
Income from operations
|
| | | | 38,746 | | | | | | 5.0% | | | | | | 19,383 | | | | | | 2.5% | | | | | | 10,100 | | | | | | 1.4% | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (48,388) | | | | | | -6.3% | | | | | | (45,715) | | | | | | -5.9% | | | | | | (11,067) | | | | | | -1.6% | | |
Other (expense) income, net
|
| | | | (576) | | | | | | -0.1% | | | | | | 607 | | | | | | 0.1% | | | | | | 1,921 | | | | | | 0.3% | | |
Other (expense) income, net
|
| | | | (48,964) | | | | | | -6.4% | | | | | | (45,108) | | | | | | -5.8% | | | | | | (9,146) | | | | | | -1.3% | | |
(Loss) income before taxes
|
| | | | (10,218) | | | | | | -1.3% | | | | | | (25,725) | | | | | | -3.3% | | | | | | 954 | | | | | | 0.1% | | |
Income tax expense (benefit)
|
| | | | 3,146 | | | | | | 0.4% | | | | | | 1,919 | | | | | | 0.2% | | | | | | (16,146) | | | | | | -2.3% | | |
Net (loss) income
|
| | | | (13,364) | | | | | | -1.7% | | | | | | (27,644) | | | | | | -3.6% | | | | | | 17,100 | | | | | | 2.4% | | |
Net income attributable to noncontrolling
interest |
| | | | (2,808) | | | | | | -0.4% | | | | | | (2,856) | | | | | | -0.4% | | | | | | (3,497) | | | | | | -0.5% | | |
Net (loss) income attributable to controlling interest
|
| | | | (16,172) | | | | | | -2.1% | | | | | | (30,500) | | | | | | -4.0% | | | | | | 13,603 | | | | | | 1.9% | | |
Adjusted EBITDA
|
| | | | 86,491 | | | | | | 11.3% | | | | | | 75,528 | | | | | | 9.8% | | | | | | 73,179 | | | | | | 10.4% | | |
|
| | |
Thirteen Weeks Ended
|
| |
Twenty-six Weeks Ended
|
| ||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Pro Forma Net Sales
|
| | | | 242.0 | | | | | | 217.8 | | | | | | 470.0 | | | | | | 422.0 | | |
Adjusted Gross Profit
|
| | | | 90.4 | | | | | | 65.6 | | | | | | 175.7 | | | | | | 126.0 | | |
Pro Forma Adjusted Gross Profit
|
| | | | 90.4 | | | | | | 75.7 | | | | | | 175.7 | | | | | | 145.5 | | |
Pro Forma Adjusted Gross Profit as a % of Pro Forma Net Sales
|
| | | | 37.4% | | | | | | 34.8% | | | | | | 37.4% | | | | | | 34.5% | | |
Adjusted EBITDA
|
| | | | 32.6 | | | | | | 24.9 | | | | | | 61.8 | | | | | | 42.6 | | |
Adjusted EBITDA as a % of Net Sales
|
| | | | 13.5% | | | | | | 13.2% | | | | | | 13.1% | | | | | | 11.6% | | |
Further Adjusted EBITDA
|
| | | | 32.6 | | | | | | 27.8 | | | | | | 61.8 | | | | | | 48.0 | | |
Further Adjusted EBITDA as % of Pro Forma Net Sales
|
| | | | 13.5% | | | | | | 12.8% | | | | | | 13.1% | | | | | | 11.4% | | |
| | |
Fiscal Year Ended
|
| |||||||||||||||
(dollars in millions)
|
| |
December 29, 2019
|
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Pro Forma Net Sales
|
| | | | 865.5 | | | | | | N/A | | | | | | N/A | | |
Adjusted Gross Profit
|
| | | | 270.6 | | | | | | 284.9 | | | | | | 275.4 | | |
Pro Forma Adjusted Gross Profit
|
| | | | 305.8 | | | | | | N/A | | | | | | N/A | | |
Adjusted EBITDA
|
| | | | 86.5 | | | | | | 75.5 | | | | | | 73.2 | | |
Adjusted EBITDA as a % of Net Sales
|
| | | | 11.3% | | | | | | 9.8% | | | | | | 10.4% | | |
Further Adjusted EBITDA
|
| | | | 96.9 | | | | | | N/A | | | | | | N/A | | |
Further Adjusted EBITDA as % of Pro Forma Net Sales
|
| | | | 11.2% | | | | | | N/A | | | | | | N/A | | |
| | |
13 Weeks Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Net Sales
|
| | | | 242.0 | | | | | | 188.4 | | | | | | 470.0 | | | | | | 366.8 | | |
Kennedy Pro Forma Net Sales
|
| | | | — | | | | | | 27.3 | | | | | | — | | | | | | 51.1 | | |
Kitchen Cooked Pro Forma Net Sales
|
| | | | — | | | | | | 2.1 | | | | | | — | | | | | | 4.1 | | |
Pro Forma Net Sales
|
| | | | 242.0 | | | | | | 217.8 | | | | | | 470.0 | | | | | | 422.0 | | |
|
| | |
Fiscal Year Ended
|
| |||||||||||||||
(dollars in millions)
|
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Net Sales
|
| | | | 768.2 | | | | | | 772.0 | | | | | | 707.0 | | |
Kennedy Pro Forma Net Sales
|
| | | | 88.8 | | | | | | | | | | | | | | |
Kitchen Cooked Pro Forma Net Sales
|
| | | | 8.5 | | | | | | | | | | | | | | |
Pro Forma Net Sales
|
| | | | 865.5 | | | | | | | | | | | | | | |
| | |
Thirteen Weeks Ended
|
| |
Twenty-six Weeks Ended
|
| ||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Gross Profit
|
| | | | 84.9 | | | | | | 61.8 | | | | | | 164.9 | | | | | | 118.3 | | |
Depreciation and Amortization
|
| | | | 5.5 | | | | | | 3.8 | | | | | | 10.8 | | | | | | 7.7 | | |
Adjusted Gross Profit
|
| | | | 90.4 | | | | | | 65.6 | | | | | | 175.7 | | | | | | 126.0 | | |
Pro Forma Gross Profit
|
| | | | 82.9 | | | | | | 68.7 | | | | | | 160.9 | | | | | | 131.3 | | |
Depreciation and Amortization
|
| | | | 7.5 | | | | | | 7.0 | | | | | | 14.8 | | | | | | 14.2 | | |
Pro Forma Adjusted Gross Profit
|
| | | | 90.4 | | | | | | 75.7 | | | | | | 175.7 | | | | | | 145.5 | | |
|
| | |
Fiscal Year Ended
|
| |||||||||||||||
(dollars in millions)
|
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Gross Profit
|
| | | | 253.8 | | | | | | 266.7 | | | | | | 261.5 | | |
Depreciation and Amortization
|
| | | | 16.8 | | | | | | 18.2 | | | | | | 13.9 | | |
Adjusted Gross Profit
|
| | | | 270.6 | | | | | | 284.9 | | | | | | 275.4 | | |
Pro Forma Gross Profit
|
| | | | 278.2 | | | | | | | | | | | | | | |
Depreciation and Amortization
|
| | | | 27.6 | | | | | | | | | | | | | | |
Pro Forma Adjusted Gross Profit
|
| | | | 305.8 | | | | | | | | | | | | | | |
| | |
Thirteen Weeks Ended
|
| |
Twenty-six Weeks Ended
|
| ||||||||||||||||||
(dollars in millions)
|
| |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Net income (loss)
|
| | | | 6.6 | | | | | | 2.9 | | | | | | 8.3 | | | | | | 0.3 | | |
Plus non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income Tax (Benefit) or Expense
|
| | | | 1.2 | | | | | | 1.4 | | | | | | 2.7 | | | | | | 1.8 | | |
Depreciation and Amortization
|
| | | | 9.0 | | | | | | 6.9 | | | | | | 17.9 | | | | | | 13.8 | | |
Interest Expense, Net
|
| | | | 10.0 | | | | | | 12.8 | | | | | | 19.6 | | | | | | 25.3 | | |
Interest Income (IO loans)(1)
|
| | | | (0.6) | | | | | | (1.0) | | | | | | (1.1) | | | | | | (1.9) | | |
EBITDA
|
| | |
|
26.2
|
| | | |
|
23.0
|
| | | |
|
47.4
|
| | | |
|
39.3
|
| |
Certain Non-Cash Adjustments(2)
|
| | | | 1.7 | | | | | | 1.0 | | | | | | 2.8 | | | | | | 1.5 | | |
Acquisition and Integration(3)
|
| | | | 3.9 | | | | | | 0.8 | | | | | | 9.1 | | | | | | 1.5 | | |
Business Transformation Initiatives(4)
|
| | | | 0.8 | | | | | | — | | | | | | 2.4 | | | | | | 0.2 | | |
Financing-Related Costs(5)
|
| | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | |
Adjusted EBITDA
|
| | |
|
32.6
|
| | | |
|
24.9
|
| | | |
|
61.8
|
| | | |
|
42.6
|
| |
Adjusted EBITDA as a % of Net Sales
|
| | | | 13.5% | | | | | | 13.2% | | | | | | 13.1% | | | | | | 11.6% | | |
Kennedy Pre-Acquisition EBITDA(7)
|
| | | | — | | | | | | 2.7 | | | | | | — | | | | | | 5.2 | | |
Kitchen Cooked Pre-Acquisition Adjusted EBITDA(8)
|
| | | | — | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
Further Adjusted EBITDA
|
| | |
|
32.6
|
| | | |
|
27.8
|
| | | |
|
61.8
|
| | | |
|
48.0
|
| |
Further Adjusted EBITDA as % of Pro Forma Net Sales
|
| | | | 13.5% | | | | | | 12.8% | | | | | | 13.1% | | | | | | 11.4% | | |
| | |
Fiscal Year Ended
|
| |||||||||||||||
(dollars in millions)
|
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Net Income (loss)
|
| | | | (13.4) | | | | | | (27.6) | | | | | | 17.1 | | |
Plus non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | |
Income Tax (Benefit) or Expense
|
| | | | 3.2 | | | | | | 1.9 | | | | | | (16.1) | | |
Depreciation and Amortization
|
| | | | 29.3 | | | | | | 30.4 | | | | | | 29.0 | | |
Interest Expense, Net
|
| | | | 48.4 | | | | | | 45.7 | | | | | | 11.1 | | |
Interest Income (IO loans)(1)
|
| | | | (3.5) | | | | | | (2.6) | | | | | | (2.1) | | |
EBITDA
|
| | |
|
64.0
|
| | | |
|
47.8
|
| | | |
|
39.0
|
| |
|
| | |
Fiscal Year Ended
|
| |||||||||||||||
(dollars in millions)
|
| |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Certain Non-Cash Adjustments(2)
|
| | | | 9.4 | | | | | | 12.5 | | | | | | 12.1 | | |
Acquisition and Integration(3)
|
| | | | 3.3 | | | | | | 11.3 | | | | | | 5.6 | | |
Business Transformation Initiatives(4)
|
| | | | 5.1 | | | | | | 3.0 | | | | | | 12.6 | | |
Financing-Related Costs(5)
|
| | | | 4.7 | | | | | | 0.9 | | | | | | 3.9 | | |
Adjusted EBITDA(6)
|
| | | | 86.5 | | | | | | 75.5 | | | | | | 73.2 | | |
Adjusted EBITDA as a % of Net Sales
|
| | | | 11.3% | | | | | | 9.8% | | | | | | 10.4% | | |
Kennedy Pre-Acquisition EBITDA(7)
|
| | | | 9.9 | | | | | | | | | | | | | | |
Kitchen Cooked Pre-Acquisition Adjusted EBITDA(8)
|
| | | | 0.5 | | | | | | | | | | | | | | |
Collier Creek EBITDA(9)
|
| | | | — | | | | | | | | | | | | | | |
Further Adjusted EBITDA(10)
|
| | | | 96.9 | | | | | | | | | | | | | | |
Further Adjusted EBITDA as a % of Pro Forma Net Sales
|
| | | | 11.2% | | | | | | | | | | | | | | |
| | |
Thirteen Weeks Ended
|
| |
Twenty-six Weeks Ended
|
| ||||||||||||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Kennedy Pre-Acquisition Net Income
|
| | | | 0.0 | | | | | | 1.7 | | | | | | 0.0 | | | | | | 3.8 | | |
Plus: Pro Forma Pre-Acquisition Depreciation and Amortization
|
| | | | 0.0 | | | | | | 1.0 | | | | | | 0.0 | | | | | | 1.4 | | |
Kennedy Pre-Acquisition EBITDA
|
| | |
|
0.0
|
| | | |
|
2.7
|
| | | |
|
0.0
|
| | | |
|
5.2
|
| |
|
| | |
Fiscal year ended
December 29, 2019 |
| |||
Kennedy Pre-Acquisition Net Income
|
| | | | 7.1 | | |
Plus: Pro Forma Pre-Acquisition Depreciation and Amortization
|
| | | | 2.8 | | |
Kennedy Pre-Acquisition EBITDA
|
| | |
|
9.9
|
| |
| | |
Twenty-six weeks Ended
|
| |||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||
Net cash provided by (used in) operating activities
|
| | | | 20,313 | | | | | | (9,323) | | |
Net cash (used in) provided by investing activities
|
| | | | (18,011) | | | | | | 23,630 | | |
Net cash used in financing activities
|
| | | | (7,384) | | | | | | (10,043) | | |
| | |
Fiscal Year Ended
|
| |||||||||||||||
| | |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Net cash provided by / (used in) operating activities
|
| | | | 27,992 | | | | | | 15,747 | | | | | | 49,776 | | |
Net cash provided by / (used in) investing activities
|
| | | | (115,882) | | | | | | (2,169) | | | | | | (171,148) | | |
Net cash provided by (used in) financing activities
|
| | | | 96,029 | | | | | | (16,366) | | | | | | 129,004 | | |
Contractual Obligations
|
| |
Total
|
| |
Less than
1 year |
| |
1 – 3 Years
|
| |
4 – 5 Years
|
| ||||||||||||
Term Loan
|
| | | $ | 652,700 | | | | | $ | 6,299 | | | | | $ | 16,984 | | | | | $ | 629,417 | | |
Capital lease obligations
|
| | | | 6,055 | | | | | | 1,518 | | | | | | 3,437 | | | | | | 1,100 | | |
Operating leases
|
| | | | 33,355 | | | | | | 8,195 | | | | | | 16,578 | | | | | | 8,582 | | |
Other long-term obligations, including current portion
|
| | | | 33,729 | | | | | | 6,466 | | | | | | 18,067 | | | | | | 9,196 | | |
Purchase commitments
|
| | | | 35,000 | | | | | | 35,000 | | | | | | — | | | | | | — | | |
Total Contractual Obligations
|
| | | $ | 760,839 | | | | | $ | 57,478 | | | | | $ | 55,066 | | | | | $ | 648,295 | | |
Name and Principal Position
|
| |
Fiscal Year
|
| |
Salary
($) |
| |
Stock
Awards ($)(1) |
| |
Bonus
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Dylan B. Lissette, President & Chief Executive Officer
|
| | | | 2019 | | | | | $ | 1,512,469(4) | | | | | $ | ― | | | | | $ | 625,030 | | | | | $ | 98,844 | | | | | $ | 2,236,343 | | |
Cary Devore, Executive Vice President, Chief Financial Officer
|
| | | | 2019 | | | | | $ | 387,366 | | | | | $ | 843,955 | | | | | $ | 481,610 | | | | | $ | 33,673 | | | | | $ | 1,746,604 | | |
Ajay Kataria, Executive Vice President, Finance & Accounting
|
| | | | 2019 | | | | | $ | 310,217 | | | | | $ | 482,260 | | | | | $ | 100,185 | | | | | $ | 18,670 | | | | | $ | 911,332 | | |
Name
|
| |
Contributions
under Profit Sharing/401(k) Plan ($)(a) |
| |
Utz Contributions
under Excess Benefit to Nonqualified Deferred Compensation Plan ($) |
| |
Other ($)
|
| |
Total ($)
|
| ||||||||||||
Dylan B. Lissette
|
| | | $ | 12,339 | | | | | $ | 80,231 | | | | | $ | 6,274(b) | | | | | $ | 98,844 | | |
Cary Devore
|
| | | $ | 11,200 | | | | | $ | 22,473 | | | | | $ | ― | | | | | $ | 33,673 | | |
Ajay Kataria
|
| | | $ | 13,512 | | | | | $ | 5,158 | | | | | $ | ― | | | | | $ | 18,670 | | |
Name
|
| |
Number of
Phantom Units |
| |||
Dylan B. Lissette
|
| | | | 37.5 | | |
Cary Devore
|
| | | | 37.5 | | |
Ajay Kataria
|
| | | | 25.0 | | |
| Assumptions: | | | | |
|
Time to liquidity event
|
| | 2 years | |
|
Volatility
|
| | 35.00% | |
|
Risk-free rate
|
| | 1.60% | |
|
Dividend yield
|
| | 0.00% | |
|
Lack of marketability discount
|
| | 10.00% | |
| | |
Stock Awards
|
| |||||||||
Name
|
| |
Number of shares
of stock or units that have not vested (#)(1) |
| |
Market value
of shares of stock or units that have not vested ($)(2) |
| ||||||
Dylan B. Lissette
|
| | | | 37.5 | | | | | $ | 1,808,475 | | |
Cary Devore
|
| | | | 37.5 | | | | | $ | 1,808,475 | | |
Ajay Kataria
|
| | | | 25.0 | | | | | $ | 1,205,650 | | |
Director Name
|
| |
Fees earned or
paid in cash ($) |
| |
All other
Compensation ($) |
| |
Total ($)
|
| |||||||||
Michael W. Rice
|
| | | $ | 205,050(1) | | | | | $ | 32,255(2) | | | | | $ | 237,305 | | |
Timothy P. Brown
|
| | | $ | 4,800(3) | | | | | $ | ― | | | | | $ | 4,800 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Dylan B. Lissette | | |
48
|
| | Chief Executive Officer | |
Eric Aumen | | |
44
|
| | Vice President and Chief Accounting Officer | |
Cary Devore | | |
48
|
| | Executive Vice President, Chief Financial Officer | |
Ajay Kataria | | |
43
|
| | Executive Vice President, Finance & Accounting | |
Thomas (Tucker) Lawrence | | |
52
|
| | Executive Vice President & Chief Supply Chain Officer | |
Mark Schreiber | | |
56
|
| | Executive Vice President & Chief Customer Officer, Sales and Marketing | |
James Sponaugle | | |
44
|
| | Senior Vice President Human Resources and Personnel Development | |
Todd M. Staub | | |
54
|
| | Executive Vice President & Chief Administrative Officer | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Roger K. Deromedi | | |
67
|
| | Chairman; Director | |
Dylan B. Lissette | | |
48
|
| | Chief Executive Officer; Director | |
Michael W. Rice | | |
77
|
| | Director; Chairman Emeritus; Special Advisor | |
John W. Altmeyer | | |
61
|
| | Director; Chair, Nominating and Corporate Governance Committee | |
Timothy P. Brown | | |
58
|
| | Director | |
Christina Choi | | |
42
|
| | Director | |
Antonio F. Fernandez | | |
61
|
| | Director | |
Jason K. Giordano | | |
41
|
| | Director; Chair, Compensation Committee | |
B. John Lindeman | | |
50
|
| | Director | |
Craig D. Steeneck | | |
62
|
| | Director; Chair, Audit Committee | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date
(period to expiration of warrants) |
| |
$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
$18.00
|
| |||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Beneficial Ownership
|
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Class A
Common Stock |
| |
% of
Class |
| |
Class V
Common Stock(1) |
| |
% of
Class |
| |
% of
Total Voting Power(2) |
| |||||||||||||||
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
John Altmeyer
|
| | | | 15,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Timothy P. Brown
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Christina Choi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Roger K. Deromedi(3)
|
| | | | 22,880,000 | | | | | | 33.9% | | | | | | — | | | | | | — | | | | | | 17.8% | | |
Antonio F. Fernandez(4)
|
| | | | 178,333 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Jason K. Giordano(3)
|
| | | | 22,880,000 | | | | | | 33.9% | | | | | | — | | | | | | — | | | | | | 17.8% | | |
B. John Lindeman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dylan B. Lissette
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael W. Rice(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Craig D. Steeneck(6)
|
| | | | 252,500 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Cary Devore
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ajay Kataria
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All post-Business Combination Directors and Executive
Officers as a Group (17 persons) |
| | | | 23,335,833 | | | | | | 34.5% | | | | | | — | | | | | | — | | | | | | 18.1% | | |
Greater than Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collier Creek Partners LLC(3)
|
| | | | 22,880,000 | | | | | | 33.9% | | | | | | — | | | | | | — | | | | | | 17.8% | | |
T. Rowe Price Associates, Inc.(7)
|
| | | | 5,185,983 | | | | | | 8.7% | | | | | | — | | | | | | — | | | | | | 4.3% | | |
| | |
Beneficial Ownership
|
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Class A
Common Stock |
| |
% of
Class |
| |
Class V
Common Stock(1) |
| |
% of
Class |
| |
% of
Total Voting Power(2) |
| |||||||||||||||
Manulife Investment Management Limited(8)
|
| | | | 3,181,677 | | | | | | 5.4% | | | | | | — | | | | | | — | | | | | | 2.6% | | |
HGC Investment Management Inc.(9)
|
| | | | 3,480,035 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 2.9% | | |
Southpoint Master Fund, LP(10)
|
| | | | 3,959,164 | | | | | | 6.6% | | | | | | — | | | | | | — | | | | | | 3.3% | | |
Series U of UM Partners, LLC(11)
|
| | | | — | | | | | | — | | | | | | 52,061,650 | | | | | | 85.0% | | | | | | 43.2% | | |
Series R of UM Partners, LLC(11)
|
| | | | — | | | | | | — | | | | | | 9,187,350 | | | | | | 15.0% | | | | | | 7.6% | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold in the
Offering |
| |
Beneficial
Ownership After the Offering |
| |||||||||||||||||||||||||||
Name of Selling Holder
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| ||||||||||||||||||
Collier Creek Partners LLC(2)
|
| | | | 22,880,000 | | | | | | 33.9% | | | | | | 22,880,000 | | | | | | 33.9% | | | | | | ― | | | | | | ― | | |
Antonio Fernandez(3)
|
| | | | 178,333 | | | | | | * | | | | | | 178,333 | | | | | | * | | | | | | ― | | | | | | ― | | |
Matthew M. Mannelly(4)
|
| | | | 178,333 | | | | | | * | | | | | | 178,333 | | | | | | * | | | | | | ― | | | | | | ― | | |
Craig D. Steeneck(5)
|
| | | | 252,500 | | | | | | * | | | | | | 252,500 | | | | | | * | | | | | | ― | | | | | | ― | | |
William D. Toler(6)
|
| | | | 252,500 | | | | | | * | | | | | | 252,500 | | | | | | * | | | | | | ― | | | | | | ― | | |
Series U of UM Partners, LLC(7)
|
| | | | 52,061,650 | | | | | | 43.2% | | | | | | 52,061,650 | | | | | | 43.2% | | | | | | ― | | | | | | ― | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold in
the Offering |
| |
Beneficial
Ownership After the Offering |
| |||||||||||||||||||||||||||
Name of Selling Holder
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| ||||||||||||||||||
Series R of UM Partners, LLC(7)
|
| | | | 9,187,350 | | | | | | 7.6% | | | | | | 13,839,166 | | | | | | 7.6% | | | | | | ― | | | | | | ― | | |
Dylan B. Lissette(8)(9)
|
| | | | 119,454 | | | | | | * | | | | | | 119,454 | | | | | | * | | | | | | ― | | | | | | ― | | |
Todd M. Staub(9)(10)
|
| | | | 97,063 | | | | | | * | | | | | | 95,563 | | | | | | * | | | | | | 1,500 | | | | | | * | | |
Thomas (Tucker) Lawrence(9)(10)
|
| | | | 119,454 | | | | | | * | | | | | | 119,454 | | | | | | * | | | | | | ― | | | | | | ― | | |
Mark Schreiber(9)(10)
|
| | | | 119,454 | | | | | | * | | | | | | 119,454 | | | | | | * | | | | | | ― | | | | | | ― | | |
Ajay Kataria(9)(10)
|
| | | | 94,193 | | | | | | * | | | | | | 94,193 | | | | | | * | | | | | | ― | | | | | | ― | | |
Cary D. Devore(9)(10)
|
| | | | 134,011 | | | | | | * | | | | | | 134,011 | | | | | | * | | | | | | ― | | | | | | ― | | |
Brian V. Greth(9)
|
| | | | 47,782 | | | | | | * | | | | | | 47,782 | | | | | | * | | | | | | ― | | | | | | ― | | |
Andrew L. Miller(9)
|
| | | | 39,890 | | | | | | * | | | | | | 39,818 | | | | | | * | | | | | | 72 | | | | | | * | | |
Steven Liantonio(9)
|
| | | | 47,782 | | | | | | * | | | | | | 47,782 | | | | | | * | | | | | | ― | | | | | | ― | | |
Ethan Berblinger(9)
|
| | | | 39,818 | | | | | | * | | | | | | 39,818 | | | | | | * | | | | | | ― | | | | | | ― | | |
Charles D. Tullis(9)
|
| | | | 39,818 | | | | | | * | | | | | | 39,818 | | | | | | * | | | | | | ― | | | | | | ― | | |
Stephen J. Toth(9)
|
| | | | 39,818 | | | | | | * | | | | | | 39,818 | | | | | | * | | | | | | ― | | | | | | ― | | |
James Sponaugle(9)(10)
|
| | | | 15,927 | | | | | | * | | | | | | 15,927 | | | | | | * | | | | | | ― | | | | | | ― | | |
Eric Aumen(9)(10)
|
| | | | 22,298 | | | | | | * | | | | | | 22,298 | | | | | | * | | | | | | ― | | | | | | ― | | |
Additional Selling Holders (15 persons)(11)
|
| | | | 586,251 | | | | | | * | | | | | | 582,751 | | | | | | * | | | | | | 3,500 | | | | | | * | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold in
the Offering |
| |
Beneficial
Ownership After the Offering |
| |||||||||||||||||||||||||||
Name of Selling Holder
|
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%
|
| ||||||||||||||||||
Collier Creek Partners LLC(2)
|
| | | | 8,200,000 | | | | | | 35.6% | | | | | | 8,200,000 | | | | | | 35.6% | | | | | | ― | | | | | | ― | | |
Antonio Fernandez(3)
|
| | | | 33,333 | | | | | | * | | | | | | 33,333 | | | | | | * | | | | | | ― | | | | | | ― | | |
Matthew M. Mannelly(4)
|
| | | | 33,333 | | | | | | * | | | | | | 33,333 | | | | | | * | | | | | | ― | | | | | | ― | | |
Craig D. Steeneck(5)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | | | | | ― | | | | | | ― | | |
William D. Toler(6)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | | | | | ― | | | | | | ― | | |
| | |
F-Page No.
|
| |||
Audited Financial Statements of Collier Creek Holdings: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Condensed Financial Statements of Collier Creek Holdings: | | | | | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-22 | | | |
| | | | F-23 | | | |
Audited Financial Statements of UM-U Intermediate, LLC and Subsidiaries and Affiliates | | | | | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
Unaudited Financial Statements of Utz Brands Holdings, LLC and Subsidiaries (formerly UM-U
Intermediate, LLC) |
| | | | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
Audited Combined Abbreviated Financial Statements of Kennedy Endeavors, Inc. | | | | | | | |
| | | | F-86 | | | |
| | | | F-87 | | |
| | |
F-Page No.
|
| |||
| | | | F-88 | | | |
| | | | F-89 | | | |
Interim Combined Abbreviated Financial Statements of Kennedy Endeavors, Inc. | | | | | | | |
| | | | F-95 | | | |
| | | | F-96 | | | |
| | | | F-97 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 585,253 | | | | | $ | 944,890 | | |
Prepaid expenses
|
| | | | 136,313 | | | | | | 321,529 | | |
Total current assets
|
| | | | 721,566 | | | | | | 1,266,419 | | |
Cash and marketable securities held in Trust Account
|
| | | | 451,020,841 | | | | | | 442,048,296 | | |
Total Assets
|
| | | $ | 451,742,407 | | | | | $ | 443,314,715 | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 11,654 | | | | | $ | 115,112 | | |
Accrued expenses
|
| | | | 444,337 | | | | | | 7,500 | | |
Accrued expenses – related parties
|
| | | | 146,774 | | | | | | 26,774 | | |
Total current liabilities
|
| | | | 602,765 | | | | | | 149,386 | | |
Deferred underwriting commissions and legal fees
|
| | | | 15,450,000 | | | | | | 15,450,000 | | |
Total Liabilities
|
| | | | 16,052,765 | | | | | | 15,599,386 | | |
Commitments | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value; 42,018,501 and 42,061,226 shares subject to possible redemption at $10.25 and $10.05 per share at December 31, 2019 and 2018, respectively
|
| | | | 430,689,635 | | | | | | 422,715,321 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized;
1,981,499 and 1,938,774 shares issued and outstanding (excluding 42,018,501 and 42,061,226 shares subject to possible redemption) at December 31, 2019 and 2018, respectively |
| | | | 198 | | | | | | 194 | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 11,875,000 shares issued and outstanding as of December 31, 2019 and 2018
|
| | | | 1,188 | | | | | | 1,188 | | |
Additional paid-in capital
|
| | | | — | | | | | | 3,087,484 | | |
Retained earnings
|
| | | | 4,998,621 | | | | | | 1,911,142 | | |
Total Shareholders’ Equity
|
| | | | 5,000,007 | | | | | | 5,000,008 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 451,742,407 | | | | | $ | 443,314,715 | | |
| | |
For the year ended
December 31, 2019 |
| |
For the period from
April 30, 2018 (inception) through December 31, 2018 |
| ||||||
General and administrative expenses
|
| | | $ | 998,232 | | | | | $ | 137,154 | | |
Loss from operations
|
| | | | (998,232) | | | | | | (137,154) | | |
Investment income on Trust Account
|
| | | | 8,972,545 | | | | | | 2,048,296 | | |
Net income
|
| | | $ | 7,974,313 | | | | | $ | 1,911,142 | | |
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 44,000,000 | | | | | | 44,000,000 | | |
Basic and diluted net income per share, Class A
|
| | | $ | 0.20 | | | | | $ | 0.05 | | |
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 11,875,000 | | | | | | 11,875,000 | | |
Basic and diluted net loss per share, Class B
|
| | | $ | (0.08) | | | | | $ | (0.01) | | |
| | |
Ordinary Shares
|
| |
Additional Paid-In
Capital |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – April 30, 2018 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 12,375,000 | | | | | | 1,238 | | | | | | 23,762 | | | | | | — | | | | | | 25,000 | | |
Sale of units in initial public offering
|
| | | | 44,000,000 | | | | | | 4,400 | | | | | | — | | | | | | — | | | | | | 439,995,600 | | | | | | — | | | | | | 440,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,020,813) | | | | | | — | | | | | | (25,020,813) | | |
Sale of private placement warrants to Sponsor in private placement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,800,000 | | | | | | — | | | | | | 10,800,000 | | |
Forfeiture of Class B ordinary shares
|
| | | | — | | | | | | — | | | | | | (500,000) | | | | | | (50) | | | | | | 50 | | | | | | — | | | | | | — | | |
Class A ordinary shares subject to possible redemption
|
| | | | (42,061,226) | | | | | | (4,206) | | | | | | — | | | | | | — | | | | | | (422,711,115) | | | | | | — | | | | | | (422,715,321) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,911,142 | | | | | | 1,911,142 | | |
Balance – December 31, 2018
|
| | | | 1,938,774 | | | | | $ | 194 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | 3,087,484 | | | | | $ | 1,911,142 | | | | | $ | 5,000,008 | | |
Class A ordinary shares subject to possible redemption
|
| | | | 42,725 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | (3,087,484) | | | | | | (4,886,834) | | | | | | (7,974,314) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,974,313 | | | | | | 7,974,313 | | |
Balance – December 31, 2019
|
| | | | 1,981,499 | | | | | $ | 198 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | — | | | | | $ | 4,998,621 | | | | | $ | 5,000,007 | | |
| | |
For the year ended
December 31, 2019 |
| |
For the period from
April 30, 2018 (inception) through December 31, 2018 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,974,313 | | | | | $ | 1,911,142 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | (8,972,545) | | | | | | (2,048,296) | | |
General and administrative expenses paid by related parties
|
| | | | — | | | | | | 5,000 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 185,216 | | | | | | (321,529) | | |
Accounts payable
|
| | | | (103,458) | | | | | | 30,112 | | |
Accrued expenses
|
| | | | 436,837 | | | | | | 7,500 | | |
Accrued expenses – related parties
|
| | | | 120,000 | | | | | | 26,774 | | |
Net cash used in operating activities
|
| | | | (359,637) | | | | | | (389,297) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash deposited in Trust Account
|
| | | | — | | | | | | (440,000,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (440,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Proceeds received from note payable to related parties
|
| | | | — | | | | | | 150,000 | | |
Repayment of note payable and general and administrative expenses paid by related parties
|
| | | | — | | | | | | (155,000) | | |
Proceeds received from initial public offering
|
| | | | — | | | | | | 440,000,000 | | |
Proceeds received from private placement
|
| | | | — | | | | | | 10,800,000 | | |
Payment of offering costs
|
| | | | — | | | | | | (9,485,813) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 441,334,187 | | |
Net (decrease) increase in cash
|
| | | | (359,637) | | | | | | 944,890 | | |
Cash – beginning of the year
|
| | |
|
944,890
|
| | | |
|
—
|
| |
Cash – end of the year
|
| | | $ | 585,253 | | | | | $ | 944,890 | | |
Supplemental disclosure of noncash financing activities: | | | | | | | | | | | | | |
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | 7,974,314 | | | | | $ | 422,715,321 | | |
Deferred legal fees and underwriting commissions in connection with the initial public offering
|
| | | $ | — | | | | | $ | 15,450,000 | | |
Offering costs included in accounts payable
|
| | | $ | — | | | | | $ | 85,000 | | |
Description
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| |||||||||
Money market funds
|
| | | $ | 451,020,841 | | | | | $ | — | | | | | $ | — | | |
Description
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| |||||||||
Money market funds
|
| | | $ | 442,048,296 | | | | | $ | — | | | | | $ | — | | |
| | |
June 30, 2020
|
| |
December 31, 2019
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 313,562 | | | | | $ | 585,253 | | |
Prepaid expenses
|
| | | | 87,938 | | | | | | 136,313 | | |
Total current assets
|
| | | | 401,500 | | | | | | 721,566 | | |
Marketable securities held in Trust Account
|
| | | | 452,603,299 | | | | | | 451,020,841 | | |
Total Assets
|
| | | $ | 453,004,799 | | | | | $ | 451,742,407 | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 196,830 | | | | | $ | 11,654 | | |
Accrued expenses
|
| | | | 1,667,665 | | | | | | 444,337 | | |
Accrued expenses – related parties
|
| | | | 206,774 | | | | | | 146,774 | | |
Total current liabilities
|
| | | | 2,071,269 | | | | | | 602,765 | | |
Deferred underwriting commissions and legal fees
|
| | | | 15,450,000 | | | | | | 15,450,000 | | |
Total Liabilities
|
| | | | 17,521,269 | | | | | | 16,052,765 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value; 41,835,134 and 42,018,501
shares subject to possible redemption at $10.29 and $10.25 per share at June 30, 2020 and December 31, 2019, respectively |
| | | | 430,483,529 | | | | | | 430,689,635 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 400,000,000 shares authorized; 2,164,866 and 1,981,499 shares issued and outstanding (excluding 41,835,134 and 42,018,501 shares subject to possible redemption) at June 30, 2020 and December 31, 2019, respectively
|
| | | | 216 | | | | | | 198 | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized;
11,875,000 shares issued and outstanding as of June 30, 2020 and December 31, 2019 |
| | | | 1,188 | | | | | | 1,188 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Retained earnings
|
| | | | 4,998,597 | | | | | | 4,998,621 | | |
Total Shareholders’ Equity
|
| | | | 5,000,001 | | | | | | 5,000,007 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 453,004,799 | | | | | $ | 451,742,407 | | |
| | |
For the Three Months Ended June 30,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
General and administrative expenses
|
| | | $ | 556,336 | | | | | $ | 125,790 | | | | | $ | 1,788,570 | | | | | $ | 285,496 | | |
Loss from operations
|
| | | | (556,336) | | | | | | (125,790) | | | | | | (1,788,570) | | | | | | (285,496) | | |
Investment income on Trust Account
|
| | | | 172,430 | | | | | | 2,483,194 | | | | | | 1,582,458 | | | | | | 4,944,828 | | |
Net income (loss)
|
| | | $ | (383,906) | | | | | $ | 2,357,404 | | | | | $ | (206,112) | | | | | $ | 4,659,332 | | |
Weighted average shares outstanding of Class A ordinary shares
|
| | | | 44,000,000 | | | | | | 44,000,000 | | | | | | 44,000,000 | | | | | | 44,000,000 | | |
Basic and diluted net income per share, Class A
|
| | | $ | 0.00 | | | | | $ | 0.06 | | | | | $ | 0.04 | | | | | $ | 0.11 | | |
Weighted average shares outstanding of Class B ordinary shares
|
| | | | 11,875,000 | | | | | | 11,875,000 | | | | | | 11,875,000 | | | | | | 11,875,000 | | |
Basic and diluted net loss per share,
Class B |
| | | $ | (0.05) | | | | | $ | (0.01) | | | | | $ | (0.15) | | | | | $ | (0.02) | | |
| | |
For the Three and Six Months Ended June 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Ordinary Shares
|
| | | | | | | | | | | | | | ||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional Paid-In
Capital |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2019
|
| | | | 1,981,499 | | | | | $ | 198 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | — | | | | | $ | 4,998,621 | | | | | $ | 5,000,007 | | |
Class A ordinary shares subject to
possible redemption |
| | | | 105,327 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | — | | | | | | (177,804) | | | | | | (177,793) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 177,794 | | | | | | 177,794 | | |
Balance – March 31, 2020 (unaudited)
|
| | | | 2,086,826 | | | | | $ | 209 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | — | | | | | $ | 4,998,611 | | | | | $ | 5,000,008 | | |
Class A ordinary shares subject to
possible redemption |
| | | | 78,040 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 383,892 | | | | | | 383,899 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (383,906) | | | | | | (383,906) | | |
Balance – June 30, 2020
(unaudited) |
| | | | 2,164,866 | | | | | $ | 216 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | — | | | | | $ | 4,998,597 | | | | | $ | 5,000,001 | | |
|
| | |
For the Three and Six Months Ended June 30, 2019
|
| | |||||||||||||||||||||||||||||||||||||||||
| | |
Ordinary Shares
|
| | | | | ||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Additional Paid-In
Capital |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| | | | |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | ||||||||||||||||||||||||||||||||
Balance – December 31, 2018
|
| | | | 1,938,774 | | | | | $ | 194 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | 3,087,484 | | | | | $ | 1,911,142 | | | | | $ | 5,000,008 | | | | ||
Class A ordinary shares subject to possible redemption
|
| | | | (19,690) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (2,301,928) | | | | | | — | | | | | | (2,301,930) | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,301,928 | | | | | | 2,301,928 | | | | ||
Balance – March 31, 2019 (unaudited)
|
| | | | 1,919,084 | | | | | $ | 192 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | 785,556 | | | | | $ | 4,213,070 | | | | | $ | 5,000,006 | | | | ||
Class A ordinary shares subject to possible redemption
|
| | | | 16,481 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | (785,556) | | | | | | (1,571,854) | | | | | | (2,357,408) | | | | ||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,357,404 | | | | | | 2,357,404 | | | | ||
Balance – June 30, 2019 (unaudited)
|
| | | | 1,935,565 | | | | | $ | 194 | | | | | | 11,875,000 | | | | | $ | 1,188 | | | | | $ | — | | | | | $ | 4,998,620 | | | | | $ | 5,000,002 | | | |
| | |
For the Six Months Ended June 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (206,112) | | | | | $ | 4,659,332 | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Investment income on Trust Account
|
| | | | (1,582,458) | | | | | | (4,944,828) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 48,375 | | | | | | 59,438 | | |
Accounts payable
|
| | | | 185,176 | | | | | | (111,218) | | |
Accrued expenses
|
| | | | 1,223,328 | | | | | | 4,532 | | |
Accrued expenses – related parties)
|
| | | | 60,000 | | | | | | 60,000 | | |
Net cash used in operating activities
|
| | | | (271,691) | | | | | | (272,744) | | |
Net decrease in cash
|
| | | | (271,691) | | | | | | (272,744) | | |
Cash – beginning of the period
|
| | |
|
585,253
|
| | | |
|
944,890
|
| |
Cash – end of the period
|
| | | $ | 313,562 | | | | | $ | 672,146 | | |
Supplemental disclosure of noncash financing activities: | | | | | | | | | | | | | |
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | (206,106) | | | | | $ | 4,659,338 | | |
Description
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Money market funds
|
| | | $ | 452,603,299 | | | | | $ | — | | | | | $ | — | | |
Description
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
Money market funds
|
| | | $ | 451,020,841 | | | | | $ | — | | | | | $ | — | | |
| | |
December 29,
2019 |
| |
December 30,
2018 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,053 | | | | | $ | 6,914 | | |
Accounts receivable, less allowance of $1,353 and $361, respectively
|
| | | | 106,816 | | | | | | 102,874 | | |
Inventories, net
|
| | | | 50,894 | | | | | | 46,926 | | |
Prepaid expenses and other assets
|
| | | | 4,563 | | | | | | 3,313 | | |
Current portion of notes receivable
|
| | | | 6,754 | | | | | | 6,744 | | |
Assets held for sale
|
| | | | — | | | | | | 3,620 | | |
Total current assets
|
| | | | 184,080 | | | | | | 170,391 | | |
Non-current Assets | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 171,717 | | | | | | 149,766 | | |
Goodwill
|
| | | | 202,407 | | | | | | 130,907 | | |
Intangible assets, net
|
| | | | 184,014 | | | | | | 158,151 | | |
Non-current portion of notes receivable
|
| | | | 28,636 | | | | | | 25,710 | | |
Other assets
|
| | | | 7,693 | | | | | | 5,745 | | |
Total non-current assets
|
| | | | 594,467 | | | | | | 470,279 | | |
Total assets
|
| | | $ | 778,547 | | | | | $ | 640,670 | | |
LIABILITIES AND (DEFICIT) EQUITY | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Current portion of term debt
|
| | | $ | 6,299 | | | | | $ | 6,282 | | |
Current portion of other notes payable
|
| | | | 7,984 | | | | | | 1,394 | | |
Accounts payable
|
| | | | 49,028 | | | | | | 46,405 | | |
Accrued expenses and other
|
| | | | 44,206 | | | | | | 42,463 | | |
Total current liabilities
|
| | | | 107,517 | | | | | | 96,544 | | |
Non-current portion of term debt
|
| | | | 633,826 | | | | | | 640,110 | | |
Non-current portion of other notes payable
|
| | | | 31,800 | | | | | | 5,136 | | |
Non-current accrued expenses and other
|
| | | | 19,633 | | | | | | 13,023 | | |
Deferred tax liability
|
| | | | 19,123 | | | | | | 17,173 | | |
Total non-current liabilities
|
| | | | 704,382 | | | | | | 675,442 | | |
Total liabilities
|
| | | | 811,899 | | | | | | 771,986 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
(Deficit) Equity | | | | | | | | | | | | | |
Members’ (deficit) equity
|
| | | | (27,446) | | | | | | (119,971) | | |
Accumulated other comprehensive income
|
| | | | 1,408 | | | | | | — | | |
Total members’ (deficit) equity
|
| | | | (26,038) | | | | | | (119,971) | | |
Noncontrolling interest
|
| | | | (7,314) | | | | | | (11,345) | | |
Total (deficit) equity
|
| | | | (33,352) | | | | | | (131,316) | | |
Total liabilities and (deficit) equity
|
| | | $ | 778,547 | | | | | $ | 640,670 | | |
| | |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Net sales
|
| | | $ | 768,228 | | | | | $ | 772,035 | | | | | $ | 707,035 | | |
Cost of goods sold
|
| | | | 514,430 | | | | | | 505,330 | | | | | | 445,548 | | |
Gross profit
|
| | | | 253,798 | | | | | | 266,705 | | | | | | 261,487 | | |
Selling and administrative expenses | | | | | | | | | | | | | | | | | | | |
Selling
|
| | | | 163,589 | | | | | | 183,374 | | | | | | 180,956 | | |
Administrative
|
| | | | 64,723 | | | | | | 68,018 | | | | | | 69,982 | | |
Total selling and administrative expenses
|
| | | | 228,312 | | | | | | 251,392 | | | | | | 250,938 | | |
Gain (loss) on sale of assets | | | | | | | | | | | | | | | | | | | |
Gain (loss) on disposal of property, plant and equipment
|
| | | | 6,028 | | | | | | (2,312) | | | | | | (11,813) | | |
Gain on sale of routes, net
|
| | | | 7,232 | | | | | | 6,382 | | | | | | 11,364 | | |
Total gain (loss) on sale of assets
|
| | | | 13,260 | | | | | | 4,070 | | | | | | (449) | | |
Income from operations
|
| | | | 38,746 | | | | | | 19,383 | | | | | | 10,100 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (48,388) | | | | | | (45,715) | | | | | | (11,067) | | |
Other (expense) income
|
| | | | (576) | | | | | | 607 | | | | | | 1,921 | | |
Other (expense) income, net
|
| | | | (48,964) | | | | | | (45,108) | | | | | | (9,146) | | |
(Loss) income before taxes
|
| | | | (10,218) | | | | | | (25,725) | | | | | | 954 | | |
Income tax expense (benefit)
|
| | | | 3,146 | | | | | | 1,919 | | | | | | (16,146) | | |
Net (loss) income
|
| | | | (13,364) | | | | | | (27,644) | | | | | | 17,100 | | |
Net income attributable to noncontrolling interest
|
| | | | (2,808) | | | | | | (2,856) | | | | | | (3,497) | | |
Net (loss) income attributable to controlling interest
|
| | | $ | (16,172) | | | | | $ | (30,500) | | | | | $ | 13,603 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Interest rate swap
|
| | | | 1,408 | | | | | | — | | | | | | — | | |
Comprehensive (loss) income
|
| | | $ | (14,764) | | | | | $ | (30,500) | | | | | $ | 13,603 | | |
| | |
Members’
Equity (Deficit) |
| |
Other
Comprehensive Income |
| |
Noncontrolling
Interest |
| |
Total
Equity (Deficit) |
| ||||||||||||
Balance at January 1, 2017
|
| | | $ | 213,035 | | | | | $ | — | | | | | $ | 6,912 | | | | | $ | 219,947 | | |
Net income
|
| | | | 13,603 | | | | | | — | | | | | | 3,497 | | | | | | 17,100 | | |
Repurchase of member units
|
| | | | — | | | | | | — | | | | | | (20,570) | | | | | | (20,570) | | |
Distributions to members and noncontrolling interest
|
| | | | (305,948) | | | | | | — | | | | | | (2,090) | | | | | | (308,038) | | |
Balance at December 31, 2017
|
| | | $ | (79,310) | | | | | $ | — | | | | | $ | (12,251) | | | | | $ | (91,561) | | |
Net (loss) income
|
| | | $ | (30,500) | | | | | $ | — | | | | | $ | 2,856 | | | | | $ | (27,644) | | |
Distributions to members and noncontrolling interest
|
| | | | (10,161) | | | | | | — | | | | | | (1,950) | | | | | | (12,111) | | |
Balance at December 30, 2018
|
| | | $ | (119,971) | | | | | $ | — | | | | | $ | (11,345) | | | | | $ | (131,316) | | |
Net (loss) income
|
| | | $ | (16,172) | | | | | $ | — | | | | | $ | 2,808 | | | | | $ | (13,364) | | |
Other comprehensive income
|
| | | | — | | | | | | 1,408 | | | | | | — | | | | | | 1,408 | | |
Contributions from members and noncontrolling
interest |
| | | | 120,158 | | | | | | — | | | | | | 3,750 | | | | | | 123,908 | | |
Distributions to members and noncontrolling interest
|
| | | | (11,461) | | | | | | — | | | | | | (2,527) | | | | | | (13,988) | | |
Balance at December 29, 2019
|
| | | $ | (27,446) | | | | | $ | 1,408 | | | | | $ | (7,314) | | | | | $ | (33,352) | | |
| | |
December 29,
2019 |
| |
December 30,
2018 |
| |
December 31,
2017 |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (13,364) | | | | | $ | (27,644) | | | | | $ | 17,100 | | |
Adjustments to reconcile net (loss) income to net cash provided
by operating activities: |
| | | | | | | | | | | | | | | | | | |
Impairment and other charges
|
| | | | 3,880 | | | | | | 2,900 | | | | | | — | | |
Depreciation and amortization
|
| | | | 29,290 | | | | | | 30,358 | | | | | | 29,047 | | |
(Gain) loss on disposal and write-downs of property and equipment
|
| | | | (6,028) | | | | | | 2,312 | | | | | | 11,603 | | |
Gain on sale of routes
|
| | | | (7,232) | | | | | | (6,382) | | | | | | (11,364) | | |
Loss on debt extinguishment
|
| | | | 4,336 | | | | | | — | | | | | | — | | |
Deferred taxes
|
| | | | 1,949 | | | | | | 900 | | | | | | (16,533) | | |
Deferred financing costs
|
| | | | 955 | | | | | | 2,355 | | | | | | 1,950 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 11,542 | | | | | | (76) | | | | | | 2,857 | | |
Inventories, net
|
| | | | 3,476 | | | | | | 2,926 | | | | | | 3,718 | | |
Prepaid expenses and other assets
|
| | | | (1,993) | | | | | | 583 | | | | | | (195) | | |
Accounts payable and accrued expenses and other
|
| | | | 1,181 | | | | | | 7,515 | | | | | | 11,593 | | |
Net cash provided by operating activities
|
| | | | 27,992 | | | | | | 15,747 | | | | | | 49,776 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired
|
| | | | (137,845) | | | | | | — | | | | | | (157,819) | | |
Purchases of property and equipment
|
| | | | (19,996) | | | | | | (13,038) | | | | | | (21,629) | | |
Proceeds on sale of property and equipment
|
| | | | 12,059 | | | | | | 4,740 | | | | | | 10,009 | | |
Proceeds from sale of routes
|
| | | | 3,008 | | | | | | 4,326 | | | | | | — | | |
Proceeds on the sale of IO notes
|
| | | | 33,204 | | | | | | — | | | | | | — | | |
Notes receivable, net
|
| | | | (6,312) | | | | | | 1,803 | | | | | | (1,709) | | |
Net cash used in investing activities
|
| | | | (115,882) | | | | | | (2,169) | | | | | | (171,148) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Borrowings on term debt and notes payable
|
| | | | 121,250 | | | | | | 1,356 | | | | | | 794,930 | | |
Repayments on term debt and notes payable
|
| | | | (135,141) | | | | | | (5,611) | | | | | | (337,318) | | |
Contribution from members and noncontrolling interest
|
| | | | 123,908 | | | | | | — | | | | | | — | | |
Repurchase of member units
|
| | | | — | | | | | | — | | | | | | (20,570) | | |
Distributions to members
|
| | | | (11,461) | | | | | | (10,161) | | | | | | (305,948) | | |
Distribution to noncontrolling interest
|
| | | | (2,527) | | | | | | (1,950) | | | | | | (2,090) | | |
Net cash provided by (used in) financing activities
|
| | | | 96,029 | | | | | | (16,366) | | | | | | 129,004 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 8,139 | | | | | | (2,788) | | | | | | 7,632 | | |
Cash and cash equivalents at beginning of fiscal year
|
| | | | 6,914 | | | | | | 9,702 | | | | | | 2,070 | | |
Cash and cash equivalents at end of fiscal year
|
| | | $ | 15,053 | | | | | $ | 6,914 | | | | | $ | 9,702 | | |
Operating Entities
|
| |
Holding Entities
|
|
Utz Quality Foods, LLC | | | UM-U Intermediate, LLC | |
UTZTRAN, LLC | | | UM-R Intermediate, LLC | |
Golden Flake Snack Foods, Inc. | | | GH Pop Holdings, LLC | |
Inventure Foods, Inc. and its subsidiaries | | | Rice Investments, L.P. | |
Kennedy Endeavors, LLC | | | Heron Holding Corporation | |
Good Health Natural Products, LLC | | | | |
Condor Snack Foods, LLC | | | | |
Snikiddy, LLC | | | | |
SRS Leasing LLC and its subsidiaries | | | | |
(in thousands)
|
| | | | | | |
Purchase consideration
|
| | | $ | 138,072 | | |
Assets acquired: | | | | | | | |
Cash and cash equivalents
|
| | | | 227 | | |
Accounts receivable
|
| | | | 12,331 | | |
Inventory, net
|
| | | | 7,443 | | |
Prepaid expenses and other assets
|
| | | | 129 | | |
Property, plant and equipment, net
|
| | | | 19,175 | | |
Trademarks
|
| | | | 20,810 | | |
Customer relationships
|
| | | | 13,200 | | |
Favorable and unfavorable lease intangibles
|
| | | | (85) | | |
Total assets acquired:
|
| | | | 73,230 | | |
Liabilities assumed: | | | | | | | |
Accounts payable
|
| | | | 4,996 | | |
Accrued expenses and other
|
| | | | 1,644 | | |
Other non-current liabilities
|
| | | | 18 | | |
Total liabilities assumed:
|
| | | | 6,658 | | |
Net identifiable assets acquired
|
| | | | 66,572 | | |
Goodwill
|
| | | $ | 71,500 | | |
(in thousands)
|
| |
2019
(unaudited) |
| |||
Pro forma net sales
|
| | | $ | 109,449 | | |
Pro forma net income
|
| | | | 7,195 | | |
(in thousands)
|
| | | | | | |
Purchase consideration
|
| | | $ | 165,680 | | |
Assets acquired: | | | | | | | |
Cash and cash equivalents
|
| | | | 7,861 | | |
Accounts receivable
|
| | | | 8,390 | | |
Inventories, net
|
| | | | 12,110 | | |
Property, plant and equipment
|
| | | | 42,250 | | |
Deferred taxes
|
| | | | 8,362 | | |
Other assets
|
| | | | 2,212 | | |
Customer relationships
|
| | | | 40,000 | | |
Trade names
|
| | | | 20,000 | | |
Total assets acquired:
|
| | | | 141,185 | | |
Liabilities assumed: | | | | | | | |
Accounts payable
|
| | | | 16,851 | | |
Debt
|
| | | | 2,206 | | |
Other liabilities
|
| | | | 8,385 | | |
Total liabilities assumed:
|
| | | | 27,442 | | |
Net identifiable assets acquired
|
| | | | 113,743 | | |
Goodwill
|
| | | $ | 51,937 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Finished goods
|
| | | $ | 24,447 | | | | | $ | 24,430 | | |
Raw materials
|
| | | | 22,122 | | | | | | 21,224 | | |
Maintenance parts
|
| | | | 4,575 | | | | | | 2,667 | | |
| | | | | 51,144 | | | | | | 48,321 | | |
Less: inventory reserve
|
| | | | (250) | | | | | | (1,395) | | |
Total inventories
|
| | | $ | 50,894 | | | | | $ | 46,926 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Land
|
| | | $ | 14,970 | | | | | $ | 14,820 | | |
Buildings
|
| | | | 104,736 | | | | | | 101,413 | | |
Machinery and equipment
|
| | | | 297,666 | | | | | | 266,895 | | |
Land improvements
|
| | | | 1,174 | | | | | | 969 | | |
Building improvements
|
| | | | 3,561 | | | | | | 895 | | |
Construction-in-progress
|
| | | | 7,341 | | | | | | 2,220 | | |
| | | | | 429,448 | | | | | | 387,212 | | |
Less: accumulated depreciation
|
| | | | (257,731) | | | | | | (237,446) | | |
Property, plant and equipment, net
|
| | | $ | 171,717 | | | | | $ | 149,766 | | |
(in thousands)
|
| | | | | | |
Balance as of December 31, 2017
|
| | | $ | 127,028 | | |
Inventure acquisition adjustments
|
| | | | 3,879 | | |
Balance as of December 30, 2018
|
| | | | 130,907 | | |
Acquisition of Kennedy
|
| | | | 71,500 | | |
Balance as of December 29, 2019
|
| | | $ | 202,407 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Subject to amortization: | | | | | | | | | | | | | |
Distributor/customer relationships
|
| | | $ | 107,100 | | | | | $ | 93,900 | | |
Technology
|
| | | | 1,250 | | | | | | 1,250 | | |
Trademarks
|
| | | | 22,610 | | | | | | 1,800 | | |
Non-compete agreements
|
| | | | — | | | | | | 1,050 | | |
Unfavorable lease
|
| | | | (85) | | | | | | — | | |
Amortizable assets, gross
|
| | | | 130,875 | | | | | | 98,000 | | |
Accumulated amortization
|
| | | | (20,425) | | | | | | (15,641) | | |
Amortizable assets, net
|
| | | | 110,450 | | | | | | 82,359 | | |
Not subject to amortization | | | | | | | | | | | | | |
Trade names
|
| | | | 66,580 | | | | | | 70,380 | | |
Master distribution rights
|
| | | | 4,677 | | | | | | 4,756 | | |
IO routes
|
| | | | 2,307 | | | | | | 656 | | |
Intangible assets, net
|
| | | $ | 184,014 | | | | | $ | 158,151 | | |
(in thousands)
|
| | | | | | |
2020
|
| | | $ | 7,414 | | |
2021
|
| | | | 7,414 | | |
2022
|
| | | | 7,414 | | |
2023
|
| | | | 7,392 | | |
2024
|
| | | | 7,392 | | |
Thereafter
|
| | | | 73,424 | | |
Total
|
| | | $ | 110,450 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Accrued compensation and benefits
|
| | | $ | 14,198 | | | | | $ | 13,813 | | |
Accrued contingencies
|
| | | | 2,304 | | | | | | 5,450 | | |
Insurance liabilities
|
| | | | 7,880 | | | | | | 5,914 | | |
Accrued interest
|
| | | | 4,184 | | | | | | 3,705 | | |
Accrued freight and manufacturing
|
| | | | 4,930 | | | | | | 4,611 | | |
Accrued sales tax
|
| | | | 1,300 | | | | | | 1,500 | | |
Other accrued expenses
|
| | | | 9,410 | | | | | | 7,470 | | |
Total accrued expenses and other
|
| | | $ | 44,206 | | | | | $ | 42,463 | | |
(in thousands)
|
| | | | | | |
Repayment of Second Lien Term Loan
|
| | | $ | 126,250 | | |
Deferred Financing Fees
|
| | | | 3,086 | | |
Book value of Second Lien Term Loan
|
| | | | (125,000) | | |
Loss on early extinguishment of debt
|
| | | $ | 4,336 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Revolving line of credit, expires November 2022
|
| | | $ | — | | | | | $ | — | | |
First lien term loan, matures November 2024
|
| | | | 525,637 | | | | | | 530,988 | | |
Second lien term loan, matures November 2025
|
| | | | — | | | | | | 125,000 | | |
Secured first lien loan, matures October 2024
|
| | | | 125,000 | | | | | | — | | |
Equipment term loan, matures April 2021
|
| | | | 943 | | | | | | 1,584 | | |
Equipment term loans, matures October 2024
|
| | | | 1,120 | | | | | | 1,356 | | |
Term debt and lines of credit
|
| | | | 652,700 | | | | | | 658,928 | | |
Less: current portion
|
| | | | (6,299) | | | | | | (6,282) | | |
Long-term portion
|
| | | | 646,401 | | | | | | 652,646 | | |
Debt issuance costs
|
| | | | (12,575) | | | | | | (12,536) | | |
Non-current term debt, net of debt issuance costs
|
| | | $ | 633,826 | | | | | $ | 640,110 | | |
(in thousands)
|
| | | | | | |
2020
|
| | | $ | 6,299 | | |
2021
|
| | | | 5,839 | | |
2022
|
| | | | 5,598 | | |
2023
|
| | | | 5,547 | | |
2024
|
| | | | 629,417 | | |
Total
|
| | | $ | 652,700 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Deferred purchase price
|
| | | $ | — | | | | | $ | 750 | | |
Note payable – IO notes
|
| | | | 33,700 | | | | | | 5,690 | | |
Capital lease
|
| | | | 6,055 | | | | | | 90 | | |
Other
|
| | | | 29 | | | | | | — | | |
Total notes payable
|
| | | | 39,784 | | | | | | 6,530 | | |
Less: current portion
|
| | | | (7,984) | | | | | | (1,394) | | |
Long term portion of notes payable
|
| | | $ | 31,800 | | | | | $ | 5,136 | | |
(in thousands)
|
| | | | | | |
2020
|
| | | $ | 7,984 | | |
2021
|
| | | | 7,596 | | |
2022
|
| | | | 7,198 | | |
2023
|
| | | | 6,709 | | |
2024
|
| | | | 4,802 | | |
Thereafter
|
| | | | 5,495 | | |
Total
|
| | | $ | 39,784 | | |
|
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,053 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,053 | | |
Interest rate swaps
|
| | | | — | | | | | | 1,486 | | | | | | | | | | | | 1,486 | | |
Total assets
|
| | | $ | 15,053 | | | | | $ | 1,486 | | | | | $ | — | | | | | $ | 16,539 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity contracts
|
| | | $ | — | | | | | $ | 494 | | | | | $ | — | | | | | $ | 494 | | |
Debt
|
| | | | — | | | | | | 640,125 | | | | | | — | | | | | | 640,125 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 640,619 | | | | | $ | — | | | | | $ | 640,619 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,914 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,914 | | |
Total assets
|
| | | $ | 6,914 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,914 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity contracts
|
| | | $ | — | | | | | $ | 1,377 | | | | | $ | — | | | | | $ | 1,377 | | |
Debt
|
| | | | — | | | | | | 646,392 | | | | | | | | | | | | 646,392 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 647,769 | | | | | $ | — | | | | | $ | 647,769 | | |
(in thousands)
|
| |
Gains/(Losses) on
Cash Flow Hedges |
| |||
Balance as of December 31, 2018
|
| | | $ | — | | |
Unrealized gain on cash flow hedges
|
| | | | 1,408 | | |
Balance as of December 29, 2019
|
| | | $ | 1,408 | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | $ | 140 | | | | | $ | (142) | | | | | $ | 338 | | |
State
|
| | | | 1,057 | | | | | | 1,161 | | | | | | 49 | | |
Total current
|
| | | | 1,197 | | | | | | 1,019 | | | | | | 387 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | | 1,650 | | | | | | 412 | | | | | | (15,544) | | |
State
|
| | | | 299 | | | | | | 488 | | | | | | (989) | | |
Total deferred
|
| | | | 1,949 | | | | | | 900 | | | | | | (16,533) | | |
Total
|
| | | $ | 3,146 | | | | | $ | 1,919 | | | | | $ | (16,146) | | |
(in thousands, except percentages)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||
At Statutory Rate
|
| | | $ | (2,146) | | | | | | 21.00% | | | | | $ | (5,402) | | | | | | 21.00% | | | | | $ | 324 | | | | | | 34.00% | | |
State Taxes
|
| | | | 1,755 | | | | | | -17.18% | | | | | | 1,045 | | | | | | -4.06% | | | | | | (620) | | | | | | -64.99% | | |
Impact of Partnerships
|
| | | | 4,204 | | | | | | -41.14% | | | | | | 5,650 | | | | | | -21.96% | | | | | | (7,903) | | | | | | -828.44% | | |
Impact of the Tax Act
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | (7,862) | | | | | | -824.11% | | |
Change in Valuation Allowance
|
| | | | (683) | | | | | | 6.68% | | | | | | 257 | | | | | | -1.00% | | | | | | — | | | | | | —% | | |
Non-deductible expenses
|
| | | | 6 | | | | | | -0.06% | | | | | | 11 | | | | | | -0.04% | | | | | | 25 | | | | | | 2.62% | | |
Prior Year True up and other items
|
| | | | 10 | | | | | | -0.10% | | | | | | 358 | | | | | | -1.39% | | | | | | (110) | | | | | | -11.53% | | |
Total current
|
| | | $ | 3,146 | | | | | | -30.80% | | | | | $ | 1,919 | | | | | | -7.46% | | | | | $ | (16,146) | | | | | | 1692.45% | | |
(in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Deferred Tax Assets | | | | | | | | | | | | | |
Accounts Receivable, principally due to allowance for doubtful accounts
|
| | | $ | — | | | | | $ | 3 | | |
Accruals for financial reporting purposes
|
| | | | 171 | | | | | | 681 | | |
Postretirement benefits and compensated absences
|
| | | | 548 | | | | | | 551 | | |
Inventories, including uniform capitalization
|
| | | | 19 | | | | | | 372 | | |
Net Operating loss carryforwards
|
| | | | 18,915 | | | | | | 23,816 | | |
Credit Carryforwards
|
| | | | 105 | | | | | | 105 | | |
Charitable Contribution CF
|
| | | | 101 | | | | | | 112 | | |
Other Deferred Tax Assets
|
| | | | — | | | | | | 47 | | |
Total deferred tax assets
|
| | | | 19,859 | | | | | | 25,687 | | |
Less Valuation Allowance
|
| | | | (1,563) | | | | | | (2,247) | | |
Net deferred tax assets
|
| | | $ | 18,296 | | | | | $ | 23,440 | | |
Deferred Tax Liabilities | | | | | | | | | | | | | |
Plant and equipment, due to differences in depreciation
|
| | | $ | (11,117) | | | | | $ | (11,516) | | |
Amortization
|
| | | | (26,301) | | | | | | (29,096) | | |
Other
|
| | | | (1) | | | | | | (1) | | |
Total deferred tax liabilities
|
| | | $ | (37,419) | | | | | $ | (40,613) | | |
Net deferred tax liability
|
| | | $ | (19,123) | | | | | $ | (17,173) | | |
(in thousands)
|
| | | | | | |
2020
|
| | | $ | 8,194 | | |
2021
|
| | | | 6,732 | | |
2022
|
| | | | 5,428 | | |
2023
|
| | | | 4,419 | | |
2024
|
| | | | 3,543 | | |
Thereafter
|
| | | | 5,039 | | |
Total
|
| | | $ | 33,355 | | |
(in thousands)
|
| | | | | | |
Balance as of December 31, 2017
|
| | | $ | 1,993 | | |
Benefits accrued
|
| | | | 51 | | |
Balance as of December 30, 2018
|
| | | | 2,044 | | |
Benefits accrued
|
| | | | 52 | | |
Balance as of December 29, 2019
|
| | | $ | 2,096 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Net sales concentrations: | | | | | | | | | | | | | | | | | | | |
Customer A
|
| | | | 9% | | | | | | 9% | | | | | | 9% | | |
Customer B
|
| | | | 5 | | | | | | 6 | | | | | | 6 | | |
Customer C
|
| | | | 5 | | | | | | 5 | | | | | | 5 | | |
Total net sales concentrations
|
| | | | 19% | | | | | | 20% | | | | | | 20% | | |
|
| | |
2019
|
| |
2018
|
| ||||||
Accounts receivable concentrations: | | | | | | | | | | | | | |
Customer A
|
| | | | 14% | | | | | | 14% | | |
Customer B
|
| | | | 5 | | | | | | 4 | | |
Customer C
|
| | | | 2 | | | | | | 4 | | |
Total accounts receivable concentrations
|
| | | | 21% | | | | | | 22% | | |
| | |
June 28,
2020 |
| |
December 29,
2019 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 9,971 | | | | | $ | 15,053 | | |
Accounts receivable, less allowance of $1,624 and $1,353, respectively
|
| | | | 122,921 | | | | | | 106,816 | | |
Inventories, net
|
| | | | 54,472 | | | | | | 50,894 | | |
Prepaid expenses and other assets
|
| | | | 5,718 | | | | | | 4,563 | | |
Current portion of notes receivable
|
| | | | 6,811 | | | | | | 6,754 | | |
Total current assets
|
| | | | 199,893 | | | | | | 184,080 | | |
Non-current Assets | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 166,201 | | | | | | 171,717 | | |
Goodwill
|
| | | | 207,456 | | | | | | 202,407 | | |
Intangible assets, net
|
| | | | 185,313 | | | | | | 184,014 | | |
Non-current portion of notes receivable
|
| | | | 24,810 | | | | | | 28,636 | | |
Other assets
|
| | | | 7,342 | | | | | | 7,693 | | |
Total non-current assets
|
| | | | 591,122 | | | | | | 594,467 | | |
Total assets
|
| | | $ | 791,015 | | | | | $ | 778,547 | | |
LIABILITIES AND (DEFICIT) EQUITY | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Current portion of term debt
|
| | | $ | 6,204 | | | | | $ | 6,299 | | |
Current portion of other notes payable
|
| | | | 9,194 | | | | | | 7,984 | | |
Accounts payable
|
| | | | 56,150 | | | | | | 49,028 | | |
Accrued expenses and other
|
| | | | 49,736 | | | | | | 44,206 | | |
Total current liabilities
|
| | | | 121,284 | | | | | | 107,517 | | |
Non-current portion of term debt
|
| | | | 631,951 | | | | | | 633,826 | | |
Non-current portion of other notes payable
|
| | | | 27,749 | | | | | | 31,800 | | |
Non-current accrued expenses and other
|
| | | | 25,885 | | | | | | 19,633 | | |
Deferred tax liability
|
| | | | 22,367 | | | | | | 19,123 | | |
Total non-current liabilities
|
| | | | 707,952 | | | | | | 704,382 | | |
Total liabilities
|
| | | | 829,236 | | | | | | 811,899 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
(Deficit) Equity | | | | | | | | | | | | | |
Members’ (deficit) equity
|
| | | | (31,712) | | | | | | (27,446) | | |
Accumulated other comprehensive (loss) income
|
| | | | (6,509) | | | | | | 1,408 | | |
Total members’ (deficit) equity
|
| | | | (38,221) | | | | | | (26,038) | | |
Noncontrolling interest
|
| | | | — | | | | | | (7,314) | | |
Total (deficit) equity
|
| | | | (38,221) | | | | | | (33,352) | | |
Total liabilities and (deficit) equity
|
| | | $ | 791,015 | | | | | $ | 778,547 | | |
|
| | |
Thirteen weeks ended
|
| |
Twenty-six weeks ended
|
| ||||||||||||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||||||||
Net sales
|
| | | $ | 241,977 | | | | | $ | 188,432 | | | | | $ | 470,006 | | | | | $ | 366,844 | | |
Cost of goods sold
|
| | | | 157,096 | | | | | | 126,617 | | | | | | 305,111 | | | | | | 248,497 | | |
Gross profit
|
| | | | 84,881 | | | | | | 61,815 | | | | | | 164,895 | | | | | | 118,347 | | |
Selling and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling
|
| | | | 49,598 | | | | | | 36,324 | | | | | | 97,931 | | | | | | 73,460 | | |
Administrative
|
| | | | 18,484 | | | | | | 10,082 | | | | | | 38,424 | | | | | | 23,476 | | |
Total selling and administrative expenses
|
| | | | 68,082 | | | | | | 46,406 | | | | | | 136,355 | | | | | | 96,936 | | |
Gain on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on disposal of property, plant and equipment
|
| | | | 25 | | | | | | 287 | | | | | | 93 | | | | | | 1,016 | | |
Gain on sale of routes, net
|
| | | | 627 | | | | | | 2,798 | | | | | | 1,031 | | | | | | 5,240 | | |
Total gain on sale of assets
|
| | | | 652 | | | | | | 3,085 | | | | | | 1,124 | | | | | | 6,256 | | |
Income from operations
|
| | | | 17,451 | | | | | | 18,494 | | | | | | 29,664 | | | | | | 27,667 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,987) | | | | | | (12,851) | | | | | | (19,630) | | | | | | (25,395) | | |
Other income (expense)
|
| | | | 259 | | | | | | (1,337) | | | | | | 839 | | | | | | (204) | | |
Other expense, net
|
| | | | (9,728) | | | | | | (14,188) | | | | | | (18,791) | | | | | | (25,599) | | |
Income before taxes
|
| | | | 7,723 | | | | | | 4,306 | | | | | | 10,873 | | | | | | 2,068 | | |
Income tax expense
|
| | | | 1,171 | | | | | | 1,389 | | | | | | 2,629 | | | | | | 1,766 | | |
Net income
|
| | | | 6,552 | | | | | | 2,917 | | | | | | 8,244 | | | | | | 302 | | |
Net income attributable to noncontrolling interest
|
| | | | — | | | | | | (715) | | | | | | — | | | | | | (1,420) | | |
Net income (loss) attributable to controlling interest
|
| | | $ | 6,552 | | | | | $ | 2,202 | | | | | $ | 8,244 | | | | | $ | (1,118) | | |
Other comprehensive loss: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap
|
| | | | (709) | | | | | | — | | | | | | (7,917) | | | | | | — | | |
Comprehensive income (loss)
|
| | | $ | 5,843 | | | | | $ | 2,202 | | | | | $ | 327 | | | | | $ | (1,118) | | |
| | |
Members’
(Deficit) Equity |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Noncontrolling
Interest |
| |
Total
(Deficit) Equity |
| ||||||||||||
Balance at December 30, 2018
|
| | | $ | (119,971) | | | | | $ | — | | | | | $ | (11,345) | | | | | $ | (131,316) | | |
Net (loss) income
|
| | | | (3,320) | | | | | | — | | | | | | 705 | | | | | | (2,615) | | |
Distributions to members and noncontrolling
interest |
| | | | (1,400) | | | | | | — | | | | | | (517) | | | | | | (1,917) | | |
Balance at March 31, 2019
|
| | | $ | (124,691) | | | | | $ | — | | | | | $ | (11,157) | | | | | $ | (135,848) | | |
Net income
|
| | | | 2,202 | | | | | | — | | | | | | 715 | | | | | | 2,917 | | |
Distributions to members and noncontrolling
interest |
| | | | (2,091) | | | | | | — | | | | | | (822) | | | | | | (2,913) | | |
Balance at June 30, 2019
|
| | | $ | (124,580) | | | | | $ | — | | | | | $ | (11,264) | | | | | $ | (135,844) | | |
Balance at December 29, 2019
|
| | | $ | (27,446) | | | | | $ | 1,408 | | | | | $ | (7,314) | | | | | $ | (33,352) | | |
Net income
|
| | | | 1,692 | | | | | | — | | | | | | — | | | | | | 1,692 | | |
Other comprehensive loss
|
| | | | — | | | | | | (7,208) | | | | | | — | | | | | | (7,208) | | |
Merger of noncontrolling interest
|
| | | | (7,314) | | | | | | 7,314 | | | | | | — | | | | | | | | |
Distributions to members
|
| | | | (2,657) | | | | | | — | | | | | | — | | | | | | (2,657) | | |
Balance at March 29, 2020
|
| | | $ | (35,725) | | | | | $ | (5,800) | | | | | $ | — | | | | | $ | (41,525) | | |
Net income
|
| | | | 6,552 | | | | | | — | | | | | | — | | | | | | 6,552 | | |
Other comprehensive loss
|
| | | | — | | | | | | (709) | | | | | | — | | | | | | (709) | | |
Distributions to members
|
| | | | (2,539) | | | | | | — | | | | | | — | | | | | | (2,539) | | |
Balance at June 28, 2020
|
| | | $ | (31,712) | | | | | $ | (6,509) | | | | | $ | — | | | | | $ | (38,221) | | |
| | |
Twenty-six weeks ended
|
| |||||||||
| | |
June 28,
2020 |
| |
June 30,
2019 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,244 | | | | | $ | 302 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 17,947 | | | | | | 13,746 | | |
Gain on disposal of property and equipment
|
| | | | (93) | | | | | | (1,016) | | |
Gain on sale of routes
|
| | | | (1,031) | | | | | | (5,240) | | |
Deferred taxes
|
| | | | 2,239 | | | | | | 1,766 | | |
Deferred financing costs
|
| | | | 1,306 | | | | | | 1,038 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (15,368) | | | | | | (4,668) | | |
Inventories, net
|
| | | | (3,288) | | | | | | (117) | | |
Prepaid expenses and other assets
|
| | | | (2,573) | | | | | | (2,075) | | |
Accounts payable and accrued expenses and other
|
| | | | 12,930 | | | | | | (13,059) | | |
Net cash provided by (used in) operating activities
|
| | | | 20,313 | | | | | | (9,323) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisitions, net of cash acquired
|
| | | | (8,816) | | | | | | — | | |
Purchases of property and equipment
|
| | | | (8,350) | | | | | | (7,685) | | |
Purchases of intangibles
|
| | | | (650) | | | | | | — | | |
Proceeds on sale of property and equipment
|
| | | | 533 | | | | | | 2,550 | | |
Proceeds from sale of routes
|
| | | | 2,748 | | | | | | 2,280 | | |
Proceeds on the sale of IO notes
|
| | | | — | | | | | | 29,163 | | |
Notes receivable, net
|
| | | | (3,476) | | | | | | (2,678) | | |
Net cash (used in) provided by investing activities
|
| | | | (18,011) | | | | | | 23,630 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Borrowings on term debt and notes payable
|
| | | | 2,650 | | | | | | — | | |
Repayments on term debt and notes payable
|
| | | | (4,838) | | | | | | (5,213) | | |
Distributions to members
|
| | | | (5,196) | | | | | | (3,491) | | |
Distribution to noncontrolling interest
|
| | | | — | | | | | | (1,339) | | |
Net cash used in financing activities
|
| | | | (7,384) | | | | | | (10,043) | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (5,082) | | | | | | 4,264 | | |
Cash and cash equivalents at beginning of year
|
| | | | 15,053 | | | | | | 6,914 | | |
Cash and cash equivalents at end of period
|
| | | $ | 9,971 | | | | | $ | 11,178 | | |
Operating Entities
|
| |
Holding Entities
|
|
Utz Quality Foods, LLC
UTZTRAN, LLC Golden Flake Snack Foods, Inc. Inventure Foods, Inc. and its subsidiaries Kennedy Endeavors, LLC Good Health Natural Products, LLC Condor Snack Foods, LLC Snikiddy, LLC Kitchen Cooked, Inc. |
| |
Utz Brands Holdings, LLC
GH Pop Holdings, LLC Heron Holding Corporation |
|
(in thousands)
|
| | | | | | |
Purchase consideration
|
| | | $ | 8,946 | | |
Assets acquired: | | | | | | | |
Cash
|
| | | | 130 | | |
Accounts receivable
|
| | | | 737 | | |
Inventory, net
|
| | | | 291 | | |
Prepaid expenses and other assets
|
| | | | 37 | | |
Income tax prepayments
|
| | | | 212 | | |
Property, plant and equipment
|
| | | | 672 | | |
Other assets
|
| | | | 255 | | |
Trademarks
|
| | | | 1,623 | | |
Customer relationships
|
| | | | 2,109 | | |
Total assets acquired:
|
| | | | 6,066 | | |
Liabilities assumed: | | | | | | | |
Accounts payable
|
| | | | 173 | | |
Accrued expenses
|
| | | | 2 | | |
Deferred tax liability
|
| | | | 1,005 | | |
Total liabilities assumed:
|
| | | | 1,180 | | |
Net identifiable assets acquired
|
| | | | 4,886 | | |
Goodwill
|
| | | $ | 4,060 | | |
(in thousands)
|
| |
Thirteen
weeks ended June 30, 2019 |
| |
Twenty-six
weeks ended June 30, 2019 |
| ||||||
| | |
(unaudited)
|
| |||||||||
Pro forma net sales
|
| | | $ | 2,135 | | | | | $ | 4,090 | | |
Pro forma net loss
|
| | | | 82 | | | | | | 47 | | |
(in thousands)
|
| |
June 28,
2020 |
| |
December 29,
2019 |
| ||||||
Finished goods
|
| | | $ | 27,686 | | | | | $ | 24,447 | | |
Raw materials
|
| | | | 21,793 | | | | | | 22,122 | | |
Maintenance parts
|
| | | | 5,206 | | | | | | 4,575 | | |
| | | | | 54,685 | | | | | | 51,144 | | |
Less: inventory reserve
|
| | | | (213) | | | | | | (250) | | |
Total inventories
|
| | | $ | 54,472 | | | | | $ | 50,894 | | |
(in thousands)
|
| |
June 28,
2020 |
| |
December 29,
2019 |
| ||||||
Land
|
| | | $ | 14,970 | | | | | $ | 14,970 | | |
Buildings
|
| | | | 105,476 | | | | | | 104,736 | | |
Machinery and equipment
|
| | | | 297,089 | | | | | | 297,666 | | |
Land improvements
|
| | | | 1,174 | | | | | | 1,174 | | |
Building improvements
|
| | | | 4,057 | | | | | | 3,561 | | |
Construction-in-progress
|
| | | | 9,901 | | | | | | 7,341 | | |
| | | | | 432,667 | | | | | | 429,448 | | |
Less: accumulated depreciation
|
| | | | (266,466) | | | | | | (257,731) | | |
Property, plant and equipment, net
|
| | | $ | 166,201 | | | | | $ | 171,717 | | |
(in thousands)
|
| | | | | | |
Balance as of December 29, 2019
|
| | | $ | 202,407 | | |
Acquisition of Kitchen Cooked
|
| | | | 3,136 | | |
Kennedy acquisition adjustment
|
| | | | 989 | | |
Balance as of March 29, 2020
|
| | | $ | 206,532 | | |
Kitchen Cooked acquisition adjustment
|
| | | | 924 | | |
Balance as of June 28, 2020
|
| | | $ | 207,456 | | |
(in thousands)
|
| |
June 28,
2020 |
| |
December 29,
2019 |
| ||||||
Subject to amortization: | | | | | | | | | | | | | |
Distributor/customer relationships
|
| | | $ | 109,209 | | | | | $ | 107,100 | | |
Technology
|
| | | | 1,250 | | | | | | 1,250 | | |
Trademarks
|
| | | | 24,233 | | | | | | 22,610 | | |
Unfavorable lease
|
| | | | (85) | | | | | | (85) | | |
Amortizable assets, gross
|
| | | | 134,607 | | | | | | 130,875 | | |
Accumulated amortization
|
| | | | (24,258) | | | | | | (20,425) | | |
Amortizable assets, net
|
| | | | 110,349 | | | | | | 110,450 | | |
Not subject to amortization | | | | | | | | | | | | | |
Trade names
|
| | | | 67,230 | | | | | | 66,580 | | |
Master distribution rights
|
| | | | 4,677 | | | | | | 4,677 | | |
IO routes
|
| | | | 3,057 | | | | | | 2,307 | | |
Intangible assets, net
|
| | | $ | 185,313 | | | | | $ | 184,014 | | |
(in thousands)
|
| |
June 28,
2020 |
| |
December 29,
2019 |
| ||||||
Accrued compensation and benefits
|
| | | $ | 16,451 | | | | | $ | 14,198 | | |
Accrued contingencies
|
| | | | 2,475 | | | | | | 2,304 | | |
Insurance liabilities
|
| | | | 7,518 | | | | | | 7,880 | | |
Accrued interest
|
| | | | 3,394 | | | | | | 4,184 | | |
Accrued freight and manufacturing
|
| | | | 3,700 | | | | | | 4,930 | | |
Accrued sales tax
|
| | | | 1,300 | | | | | | 1,300 | | |
Short term interest rate hedge liability
|
| | | | 2,978 | | | | | | — | | |
Other accrued expenses
|
| | | | 11,920 | | | | | | 9,410 | | |
Total accrued expenses and other
|
| | | $ | 49,736 | | | | | $ | 44,206 | | |
(in thousands)
|
| |
June 28,
2020 |
| |
December 29,
2019 |
| ||||||
Deferred purchase price
|
| | | $ | 2,530 | | | | | $ | — | | |
Note payable – IO notes
|
| | | | 28,308 | | | | | | 33,700 | | |
Capital lease
|
| | | | 6,102 | | | | | | 6,055 | | |
Other
|
| | | | 3 | | | | | | 29 | | |
Total notes payable
|
| | | | 36,943 | | | | | | 39,784 | | |
Less: current portion
|
| | | | (9,194) | | | | | | (7,984) | | |
Long term portion of notes payable
|
| | | $ | 27,749 | | | | | $ | 31,800 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 9,971 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,971 | | |
Total assets
|
| | | $ | 9,971 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,971 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity contracts
|
| | | $ | — | | | | | $ | 1,490 | | | | | $ | — | | | | | $ | 1,490 | | |
Interest rate swaps
|
| | | | — | | | | | | 6,759 | | | | | | 6,759 | | | | | | | | |
Debt
|
| | | | — | | | | | | 638,155 | | | | | | — | | | | | | 638,155 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 646,404 | | | | | $ | — | | | | | $ | 646,404 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,053 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,053 | | |
Interest rate swaps
|
| | | | — | | | | | | 1,486 | | | | | | — | | | | | | 1,486 | | |
Total assets
|
| | | $ | 15,053 | | | | | $ | 1,486 | | | | | $ | — | | | | | $ | 16,539 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity contracts
|
| | | $ | — | | | | | $ | 494 | | | | | $ | — | | | | | $ | 494 | | |
Debt
|
| | | | — | | | | | | 640,125 | | | | | | — | | | | | | 640,125 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 640,619 | | | | | $ | — | | | | | $ | 640,619 | | |
(in thousands)
|
| |
Gains/(Losses) on
Cash Flow Hedges |
| |||
Balance as of December 29, 2019
|
| | | $ | 1,408 | | |
Unrealized loss on cash flow hedges
|
| | | | (7,208) | | |
Balance as of March 29, 2020
|
| | | | (5,800) | | |
Unrealized loss on cash flow hedges
|
| | | | (709) | | |
Balance as of June 28, 2020
|
| | | $ | (6,509) | | |
| | |
Thirteen Weeks Ended June 28, 2020
|
| |
Twenty-six Weeks Ended June 28, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Pretax
Income(Loss) |
| |
Tax
Expense |
| |
Effective
Tax Rate |
| |
Pretax
Income(Loss) |
| |
Tax
Expense |
| |
Effective
Tax Rate |
| ||||||||||||||||||
Corporate Entities
|
| | | $ | 5,318 | | | | | $ | 1,171 | | | | | | 22.02% | | | | | $ | 10,587 | | | | | $ | 2,629 | | | | | | 24.83% | | |
Nontaxable Partnerships
|
| | | | 2,405 | | | | | | — | | | | | | 0.00% | | | | | | 286 | | | | | | — | | | | | | 0.00% | | |
Total
|
| | | $ | 7,723 | | | | | $ | 1,171 | | | | | | 15.16% | | | | | $ | 10,873 | | | | | $ | 2,629 | | | | | | 24.18% | | |
| | |
Thirteen Weeks Ended June 30, 2019
|
| |
Twenty-six Weeks Ended June 30, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Pretax
Income(Loss) |
| |
Tax
Expense |
| |
Effective
Tax Rate |
| |
Pretax
Income(Loss) |
| |
Tax
Expense |
| |
Effective
Tax Rate |
| ||||||||||||||||||
Corporate Entities
|
| | | $ | 5,341 | | | | | $ | 1,389 | | | | | | 26.01% | | | | | $ | 6,784 | | | | | $ | 1,766 | | | | | | 26.03% | | |
Nontaxable Partnerships
|
| | | | (1,035) | | | | | | — | | | | | | 0.00% | | | | | | (4,716) | | | | | | — | | | | | | 0.00% | | |
Total
|
| | | $ | 4,306 | | | | | $ | 1,389 | | | | | | 32.26% | | | | | $ | 2,068 | | | | | $ | 1,766 | | | | | | 85.40% | | |
| ASSETS ACQUIRED: | | | | | | | |
| Current assets | | | | | | | |
|
Cash
|
| | | $ | 183 | | |
|
Accounts receivable, net
|
| | | | 14,578 | | |
|
Inventory, net
|
| | | | 6,844 | | |
|
Prepaid expenses and other current assets
|
| | | | 466 | | |
|
Total current assets
|
| | | | 22,071 | | |
|
Property, plant and equipment, net
|
| | | | 13,701 | | |
|
Intangible assets, net
|
| | | | 30,935 | | |
|
Other non-current assets
|
| | | | 76 | | |
|
Total Assets Acquired
|
| | | $ | 66,783 | | |
| LIABILITIES ASSUMED: | | | | | | | |
| Current liabilities | | | | | | | |
|
Accounts payable
|
| | | $ | 4,293 | | |
|
Other accrued expenses
|
| | | | 2,178 | | |
|
Total current liabilities
|
| | | | 6,471 | | |
|
Other non-current liabilities
|
| | | | 14 | | |
|
Total Liabilities Assumed
|
| | | $ | 6,485 | | |
| Commitments and contingencies (Note 6) | | | | | | | |
|
Net Assets Acquired
|
| | | $ | 60,298 | | |
| Revenues : | | | | | | | |
|
Net Sales
|
| | | $ | 104,855 | | |
|
Total net revenues
|
| | | | 104,855 | | |
| Direct expenses: | | | | | | | |
|
Cost of goods sold
|
| | | | 70,110 | | |
|
Selling and marketing expenses
|
| | | | 15,990 | | |
|
General and administrative expenses
|
| | | | 8,704 | | |
|
Total direct expenses
|
| | | | 94,804 | | |
|
Revenues less direct expenses
|
| | | $ | 10,051 | | |
|
Land improvements
|
| |
1 to 40 years
|
|
|
Building
|
| |
15 to 40 years
|
|
|
Machinery and equipment
|
| |
3 to 20 years
|
|
|
Furniture, fixtures, office equipment and other
|
| |
5 to 15 years
|
|
| | |
Years
|
|
Trademarks and tradenames
|
| |
Indefinite
|
|
Customer relationships
|
| |
30 years
|
|
Other intangibles
|
| |
Indefinite
|
|
| | |
May 26, 2019
|
| |||
Materials and supplies
|
| | | $ | 2,329 | | |
Finished goods
|
| | | | 3,498 | | |
Maintenance, repair and operations
|
| | | | 1,017 | | |
Total inventory
|
| | | $ | 6,844 | | |
|
| | |
May 26, 2019
|
| |||
Land
|
| | | $ | 650 | | |
Land improvements
|
| | | | 347 | | |
Building
|
| | | | 6,514 | | |
Machinery and equipment
|
| | | | 27,743 | | |
Furniture, fixtures, office equipment and other
|
| | | | 95 | | |
| | | | $ | 35,349 | | |
Less: Accumulated depreciation
|
| | | | (21,648) | | |
Total property plan, and equipment, net
|
| | | $ | 13,701 | | |
| | |
May 26, 2019
|
| |||
Cost of goods sold
|
| | | $ | 1,988 | | |
General and administrative expenses
|
| | | $ | 38 | | |
Selling and marketing expenses
|
| | | $ | 35 | | |
| | |
May 26, 2019
|
| |||
Trademarks, tradenames and other intangibles
|
| | | $ | 28,552 | | |
Customer relationships
|
| | | | 4,442 | | |
| | | | $ | 32,994 | | |
Less: Accumulated amortization
|
| | | | (2,059) | | |
Total intangible assets, net
|
| | | $ | 30,935 | | |
| | |
May 26, 2019
|
| |||
Cost of goods sold
|
| | | $ | 520 | | |
General and administrative expenses
|
| | | $ | 124 | | |
Selling and marketing expenses
|
| | | $ | 1,838 | | |
|
2020
|
| | | $ | 1,635 | | |
|
2021
|
| | | | 1,460 | | |
|
2022
|
| | | | 1,462 | | |
|
2023
|
| | | | 1,301 | | |
|
2024
|
| | | | 945 | | |
|
Thereafter
|
| | | | 2,179 | | |
|
Total minimum lease payments
|
| | | $ | 8,982 | | |
| | |
August 25, 2019
|
| |
May 26, 2019
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS ACQUIRED: | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 220 | | | | | $ | 183 | | |
Accounts receivable, net
|
| | | | 13,279 | | | | | | 14,578 | | |
Inventory, net
|
| | | | 7,204 | | | | | | 6,844 | | |
Prepaid expenses and other current assets
|
| | | | 185 | | | | | | 466 | | |
Total current assets
|
| | | | 20,888 | | | | | | 22,071 | | |
Property, plant and equipment, net
|
| | | | 13,200 | | | | | | 13,701 | | |
Intangible assets, net
|
| | | | 30,897 | | | | | | 30,935 | | |
Other non-current assets
|
| | | | 76 | | | | | | 76 | | |
Total Assets Acquired
|
| | | $ | 65,061 | | | | | $ | 66,783 | | |
LIABILITIES ASSUMED: | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,689 | | | | | $ | 4,293 | | |
Other accrued expenses
|
| | | | 2,906 | | | | | | 2,178 | | |
Total current liabilities
|
| | | | 6,595 | | | | | | 6,471 | | |
Other non-current liabilities
|
| | | | 12 | | | | | | 14 | | |
Total Liabilities Assumed
|
| | | $ | 6,607 | | | | | $ | 6,485 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Net Assets Acquired
|
| | | $ | 58,454 | | | | | $ | 60,298 | | |
| | |
13 weeks ended
August 25, 2019 |
| |
12 weeks ended
August 26, 2018 |
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Net Sales
|
| | | $ | 29,054 | | | | | $ | 28,166 | | |
Total net revenues
|
| | | | 29,054 | | | | | | 28,166 | | |
Direct expenses: | | | | | | | | | | | | | |
Cost of goods sold
|
| | | | 19,364 | | | | | | 18,206 | | |
Selling and marketing expenses
|
| | | | 4,138 | | | | | | 4,160 | | |
General and administrative expenses
|
| | | | 2,441 | | | | | | 2,308 | | |
Total direct expenses
|
| | | | 25,943 | | | | | | 24,674 | | |
Revenues less direct expenses
|
| | | $ | 3,111 | | | | | $ | 3,492 | | |
|
Land improvements
|
| | 1 to 40 years | |
| Building | | |
15 to 40 years
|
|
|
Machinery and equipment
|
| | 3 to 20 years | |
|
Furniture, fixtures, office equipment and other
|
| | 5 to 15 years | |
| | |
Years
|
|
Trademarks and tradenames
|
| | Indefinite | |
Customer relationships
|
| | 30 years | |
Other intangibles
|
| | Indefinite | |
| | |
August 25, 2019
|
| |
May 26, 2019
|
| ||||||
Materials and supplies
|
| | | $ | 2,293 | | | | | $ | 2,329 | | |
Finished goods
|
| | | | 3,791 | | | | | | 3,498 | | |
Maintenance, repair and operations
|
| | | | 1,120 | | | | | | 1,017 | | |
Total inventory
|
| | | $ | 7,204 | | | | | $ | 6,844 | | |
|
| | |
August 25, 2019
|
| |
May 26, 2019
|
| ||||||
Land
|
| | | $ | 650 | | | | | $ | 650 | | |
Land improvements
|
| | | | 347 | | | | | | 347 | | |
Building
|
| | | | 6,514 | | | | | | 6,514 | | |
Machinery and equipment
|
| | | | 27,764 | | | | | | 27,743 | | |
Furniture, fixtures, office equipment and other
|
| | | | 95 | | | | | | 95 | | |
| | | | $ | 35,370 | | | | | $ | 35,349 | | |
Less: Accumulated depreciation
|
| | | | (22,170) | | | | | | (21,648) | | |
Total property plan, and equipment, net
|
| | | $ | 13,200 | | | | | $ | 13,701 | | |
| | |
13 weeks
ended August 25, 2019 |
| |
12 weeks
ended August 26, 2018 |
| ||||||
Cost of goods sold
|
| | | $ | 510 | | | | | $ | 486 | | |
General and administrative expenses
|
| | | $ | — | | | | | $ | 7 | | |
Selling and marketing expenses
|
| | | $ | 12 | | | | | $ | 9 | | |
| | |
August 25, 2019
|
| |
May 26, 2019
|
| ||||||
Trademarks, tradenames and other intangibles
|
| | | $ | 28,552 | | | | | $ | 28,552 | | |
Customer relationships
|
| | | | 4,442 | | | | | | 4,442 | | |
| | | | $ | 32,994 | | | | | $ | 32,994 | | |
Less, Accumulated amortization
|
| | | | (2,097) | | | | | | (2,059) | | |
Total intangible assets, net
|
| | | $ | 30,897 | | | | | $ | 30,935 | | |
| | |
13 weeks
ended August 25, 2019 |
| |
12 weeks
ended August 26, 2018 |
| ||||||
Cost of goods sold
|
| | | $ | 130 | | | | | $ | 126 | | |
General and administrative expenses
|
| | | $ | 19 | | | | | $ | 37 | | |
Selling and marketing expenses
|
| | | $ | 458 | | | | | $ | 452 | | |
|
2020
|
| | | $ | 1,232 | | |
|
2021
|
| | | | 1,460 | | |
|
2022
|
| | | | 1,462 | | |
|
2023
|
| | | | 1,301 | | |
|
2024
|
| | | | 945 | | |
|
Thereafter
|
| | | | 2,179 | | |
|
Total minimum lease payments
|
| | | $ | 8,579 | | |
|
SEC registration fee
|
| | | $ | 232,438 | | |
|
FINRA filing fee
|
| | | $ | 225,500 | | |
|
Printing fees and expenses
|
| | | | * | | |
|
Registrar and transfer agent fees
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Dylan B. Lissette
Dylan B. Lissette
|
| |
Chief Executive Officer and Director
(Principal Executive Office) |
| |
September 21, 2020
|
|
|
/s/ Cary Devore
Cary Devore
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| |
September 21, 2020
|
|
|
/s/ Eric Aumen
Eric Aumen
|
| |
Chief Accounting Officer
(Principal Accounting Officer) |
| |
September 21, 2020
|
|
|
/s/ Roger K. Deromedi
Roger K. Deromedi
|
| | Chairman and Director | | |
September 21, 2020
|
|
|
/s/ Michael W. Rice
Michael W. Rice
|
| | Director | | |
September 21, 2020
|
|
|
/s/ Craig D. Steeneck
Craig D. Steeneck
|
| | Director | | |
September 21, 2020
|
|
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ John W. Altmeyer
John W. Altmeyer
|
| | Director | | |
September 21, 2020
|
|
|
/s/ Timothy P. Brown
Timothy P. Brown
|
| | Director | | |
September 21, 2020
|
|
|
/s/ Christina Choi
Christina Choi
|
| | Director | | |
September 21, 2020
|
|
|
/s/ Antonio F. Fernandez
Antonio F. Fernandez
|
| | Director | | |
September 21, 2020
|
|
|
/s/ Jason K. Giordano
Jason K. Giordano
|
| | Director | | |
September 21, 2020
|
|
|
/s/ B. John Lindeman
B. John Lindeman
|
| | Director | | |
September 21, 2020
|
|