QuickLinks-- Click here to rapidly navigate through this document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


Form FORM 10-Q


/x/

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

/X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 2000

2001 ----------------------------------------- or

/ /TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

/ / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from ______________ to

___________________________ Commission File Number: 0-15638


Michael Foods, Inc.
(Exact ------- MICHAEL FOODS, INC. - -------------------------------------------------------------------------------- (Exact name of registrant as specified in its charter)

Minnesota
(State or other jurisdiction of
incorporation or organization)

41-0498850
(I.R.S. Employer Identification No.)

Suite 324, Park National Bank Building
5353 Wayzata Boulevard
Minneapolis, MN,

(Address of principal executive offices)




55416

(Zip code)

Minnesota 41-0498850 - -------------------------------------------------------------------------------- (State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization) Suite 324, Signal Bank Building 5353 Wayzata Boulevard Minneapolis, MN 55416 - -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip code) (952) 546-1500
(Registrant's - -------------------------------------------------------------------------------- (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. /X/ Yes /x/  No / /

    The number of shares outstanding of the registrant's Common Stock, $.01 par value, as of November 6, 2000 was 18,284,991 shares.




No PART I—I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS MICHAEL FOODS, INC. AND SUBSIDIARIES

(A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 
 September 30,
2000

 December 31,
1999

 
ASSETS 
CURRENT ASSETS       
 Cash and equivalents $7,682,000 $4,961,000 
 Accounts receivable, less allowances  98,895,000  92,493,000 
 Inventories  82,721,000  71,197,000 
 Prepaid expenses and other  4,668,000  4,604,000 
  
 
 
  Total current assets  193,966,000  173,255,000 
 
PROPERTY, PLANT AND EQUIPMENT-AT COST
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Land  4,106,000  4,104,000 
 Buildings and improvements  133,890,000  133,778,000 
 Machinery and equipment  376,741,000  357,724,000 
  
 
 
   514,737,000  495,606,000 
 Less accumulated depreciation  233,992,000  208,807,000 
  
 
 
   280,745,000  286,799,000 
 
OTHER ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Goodwill, net  114,146,000  116,729,000 
 Joint ventures and other assets  18,660,000  21,134,000 
  
 
 
   132,806,000  137,863,000 
  
 
 
  $607,517,000 $597,917,000 
    
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
CURRENT LIABILITIES       
 Current maturities of long-term debt $2,881,000 $3,130,000 
 Accounts payable  51,076,000  47,009,000 
 Accrued liabilities       
  Compensation  13,071,000  13,143,000 
  Insurance  7,292,000  7,229,000 
  Customer programs  18,567,000  20,999,000 
  Income taxes  11,643,000  11,805,000 
  Other  13,432,000  18,176,000 
  
 
 
   Total current liabilities  117,962,000  121,491,000 
 
LONG-TERM DEBT, less current maturities
 
 
 
 
 
203,370,000
 
 
 
 
 
175,404,000
 
 
DEFERRED INCOME TAXES  37,507,000  36,423,000 
COMMITMENTS AND CONTINGENCIES     
 
SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Common stock  182,000  203,000 
 Additional paid-in capital  58,390,000  102,777,000 
 Retained earnings  191,696,000  162,577,000 
 Accumulated comprehensive income (loss)  (1,590,000) (958,000)
  
 
 
   248,678,000  264,599,000 
  
 
 
  $607,517,000 $597,917,000 
    
 
 

Company Predecessor --------------- --------------- September 30, December 31, 2001 2000 --------------- --------------- ASSETS - ------ CURRENT ASSETS Cash and equivalents $ 40,783,000 $ 4,421,000 Accounts receivable, less allowances 100,164,000 112,767,000 Inventories 81,242,000 75,734,000 Prepaid expenses and other 9,829,000 4,803,000 --------------- --------------- Total current assets 232,018,000 197,725,000 PROPERTY, PLANT AND EQUIPMENT-AT COST Land 4,690,000 4,106,000 Buildings and improvements 91,040,000 143,160,000 Machinery and equipment 226,707,000 377,911,000 --------------- --------------- 322,437,000 525,177,000 Less accumulated depreciation 26,162,000 243,360,000 --------------- --------------- 296,275,000 281,817,000 OTHER ASSETS Goodwill, net 341,436,000 114,255,000 Joint ventures and other assets 44,898,000 19,107,000 --------------- --------------- 386,334,000 133,362,000 --------------- --------------- $ 914,627,000 $ 612,904,000 =============== =============== LIABILITIES AND SHAREHOLDERS' EQUITY - ------------------------------------- CURRENT LIABILITIES Current maturities of long-term debt $ 17,515,000 $ 2,865,000 Accounts payable 60,306,000 54,212,000 Accrued liabilities Compensation 13,626,000 11,795,000 Insurance 8,732,000 7,422,000 Customer programs 18,910,000 19,307,000 Income taxes 7,362,000 10,622,000 Interest 17,178,000 3,713,000 Other 17,430,000 9,161,000 --------------- --------------- Total current liabilities 161,059,000 119,097,000 LONG-TERM DEBT, less current maturities 554,460,000 195,944,000 DEFERRED INCOME TAXES 52,359,000 39,130,000 COMMITMENTS AND CONTINGENCIES - - MINORITY INTEREST 475,000 - SHAREHOLDERS' EQUITY Common stock - 183,000 Additional paid-in capital 146,762,000 58,506,000 Retained earnings 4,966,000 201,361,000 Accumulated other comprehensive loss (5,454,000) (1,317,000) --------------- --------------- 146,274,000 258,733,000 --------------- --------------- $ 914,627,000 $ 612,904,000 =============== ===============
See accompanying notes to condensed consolidated financial statements.

2


MICHAEL FOODS, INC. AND SUBSIDIARIES

(A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

Three Months Ended September 30, (Unaudited)

 
 2000
 1999
Net sales $276,568,000 $269,911,000
Cost of sales  228,820,000  223,162,000
  
 
 Gross profit  47,748,000  46,749,000
Selling, general and administrative expenses  25,506,000  25,355,000
  
 
 Operating profit  22,242,000  21,394,000
Interest expense, net  3,524,000  3,241,000
  
 
 Earnings before income taxes  18,718,000  18,153,000
Income tax expense  6,900,000  7,440,000
  
 
 NET EARNINGS $11,818,000 $10,713,000
    
 
Net Earnings Per Share      
 Basic $0.65 $0.53
 Diluted $0.64 $0.52
    
 
Weighted average shares outstanding      
 Basic  18,278,000  20,251,000
 Diluted  18,516,000  20,522,000
    
 

======================================================= Company Predecessor -------------- --------------- 2001 2000 -------------- --------------- Net sales $ 299,225,000 $ 276,568,000 Cost of sales 248,436,000 228,820,000 -------------- --------------- Gross profit 50,789,000 47,748,000 Selling, general and administrative expenses 30,066,000 25,506,000 -------------- --------------- Operating profit 20,723,000 22,242,000 Interest expense, net 13,416,000 3,524,000 -------------- --------------- Earnings before income taxes 7,307,000 18,718,000 Income tax expense 4,010,000 6,900,000 -------------- --------------- NET EARNINGS $ 3,297,000 $ 11,818,000 ============== =============== =======================================================
See accompanying notes to condensed consolidated financial statements.

3


MICHAEL FOODS, INC. AND SUBSIDIARIES

(A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

Nine Months Ended September 30, (Unaudited)

 
 2000
 1999
Net sales $795,110,000 $781,320,000
Cost of sales  650,872,000  642,301,000
  
 
 Gross profit  144,238,000  139,019,000
Selling, general and administrative expenses  79,168,000  77,831,000
  
 
 Operating profit  65,070,000  61,188,000
Interest expense, net  9,778,000  8,862,000
  
 
 Earnings before income taxes  55,292,000  52,326,000
Income tax expense  21,710,000  21,450,000
  
 
 NET EARNINGS $33,582,000 $30,876,000
    
 
Net Earnings Per Share      
 Basic $1.75 $1.50
 Diluted $1.73 $1.48
    
 
Weighted average shares outstanding      
 Basic  19,172,000  20,574,000
 Diluted  19,394,000  20,818,000
    
 

============================================================================== Company Predecessor ------------- ------------------------------------ Six Months Three Months Nine Months Ended Ended Ended September 30, March 31, 2001 September 30, 2001 2000 -------------- --------------- ---------------- Net sales $ 594,334,000 $ 275,627,000 $ 795,110,000 Cost of sales 493,291,000 227,707,000 650,872,000 -------------- --------------- ---------------- Gross profit 101,043,000 47,920,000 144,238,000 Selling, general and administrative expenses 60,360,000 27,376,000 79,168,000 Transaction expenses - 11,050,000 - -------------- --------------- ---------------- Operating profit 40,683,000 9,494,000 65,070,000 Interest expense, net 29,657,000 3,293,000 9,778,000 -------------- --------------- ---------------- Earnings before income taxes and extraordinary item 11,026,000 6,201,000 55,292,000 Income tax expense 6,060,000 2,430,000 21,710,000 -------------- --------------- ---------------- Earnings before extraordinary item 4,966,000 3,771,000 33,582,000 Extraordinary item - early extinguishment of debt, net of taxes - (9,424,000) - -------------- --------------- ---------------- NET EARNINGS (LOSS) $ 4,966,000 $ (5,653,000) $ 33,582,000 ============== =============== ================ ==============================================================================
See accompanying notes to condensed consolidated financial statements.

4


MICHAEL FOODS, INC. AND SUBSIDIARIES

(A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Nine Months Ended September 30, (Unaudited)

 
 2000
 1999
 
Net cash provided by operating activities $50,179,000 $73,327,000 
Cash flows from investing activities:       
 Capital expenditures  (25,967,000) (60,918,000)
 Investments in joint ventures and other assets  835,000  (20,976,000)
  
 
 
Net cash used in investing activities  (25,132,000) (81,894,000)
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Payments on long-term debt  (130,383,000) (138,696,000)
 Proceeds from long-term debt  158,100,000  177,200,000 
 Proceeds from issuance of common stock  545,000  755,000 
 Repurchase of common stock  (46,125,000) (18,927,000)
 Dividends  (4,463,000) (4,127,000)
  
 
 
 
Net cash provided by (used in) financing activities
 
 
 
 
 
(22,326,000
 
)
 
 
 
16,205,000
 
 
  
 
 
 
Net increase in cash and equivalents
 
 
 
 
 
2,721,000
 
 
 
 
 
7,638,000
 
 
 
Cash and equivalents at beginning of year
 
 
 
 
 
4,961,000
 
 
 
 
 
2,047,000
 
 
  
 
 
 
Cash and equivalents at end of period
 
 
 
$
 
7,682,000
 
 
 
$
 
9,685,000
 
 
    
 
 

============================================================================== Company Predecessor -------------- ------------------------------------ Six Months Three Months Nine Months Ended Ended Ended September 30, March 31, 2001 September 30, 2001 2001 2000 -------------- --------------- --------------- Net cash provided by operating activities $ 84,290,000 $ 14,016,000 $ 50,179,000 Cash flows from investing activities: Capital expenditures (13,528,000) (10,837,000) (25,967,000) Business acquisition (626,925,000) - - Investments in joint ventures and other assets (3,949,000) 3,888,000 835,000 -------------- --------------- --------------- Net cash used in investing activities (644,402,000) (6,949,000) (25,132,000) Cash flows from financing activities: Payments on notes payable (46,450,000) (52,000,000) (127,400,000) Proceeds from notes payable 29,500,000 45,500,000 158,100,000 Payments on long-term debt and other (131,225,000) (109,000) (2,983,000) Proceeds from long-term debt 570,000,000 - - Extension of stock options - 310,000 - Proceeds from issuance of common stock 174,800,000 546,000 545,000 Repurchase of common stock - - (46,125,000) Dividends - (1,465,000) (4,463,000) -------------- --------------- --------------- Net cash provided by (used in) financing activities 596,625,000 (7,218,000) (22,326,000) -------------- --------------- --------------- Net increase (decrease) in cash and equivalents 36,513,000 (151,000) 2,721,000 Cash and equivalents at beginning of period 4,270,000 4,421,000 4,961,000 -------------- --------------- --------------- Cash and equivalents at end of period $ 40,783,000 $ 4,270,000 $ 7,682,000 ============== =============== =============== ==============================================================================
See accompanying notes to condensed consolidated financial statements.

5


MICHAEL FOODS, INC. AND SUBSIDIARIES

(A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

================================================================================ (Unaudited)

NOTE A—A - MERGER AGREEMENT On April 10, 2001, Michael Foods, Inc. and its subsidiaries ("Michael Foods", "Company", "we", "us", "our") was acquired in a transaction (the "Merger") led by an investor group comprised of a management group led by Michael Foods' Chairman, President and Chief Executive Officer, Gregg Ostrander, affiliates of Jeffrey Michael, a member of the Michael Foods Board of Directors, and affiliates of two private equity investment firms, Vestar Capital Partners and Goldner Hawn Johnson & Morrison Incorporated, (collectively, "M-Foods Investors, LLC"). Under the terms of the Merger agreement, all outstanding shares of Michael Foods common stock were converted into the right to receive $30.10 per share in cash, or value equal thereto, and all outstanding stock options were converted into the right to receive, in cash, $30.10 per share reduced by the exercise price per share for all shares subject to such stock options. The purchase of the outstanding shares was financed through new equity financing of approximately $175,000,000, a senior secured credit facility of up to $470,000,000 at market-based variable interest rates (effective rate of 7.3% at September 30, 2001), and $200,000,000 of senior subordinated notes at an 11.75% annual interest rate. As a result of the Merger, the stock of pre-merger Michael Foods ("Predecessor") is no longer publicly traded and, therefore, earnings per share calculations are no longer included for financial statement presentation. Immediately after the close of the Merger, the Company contributed the assets of its Dairy division into two limited liability corporations, M-Foods Dairy, LLC and M-Foods Dairy TXCT, LLC (collectively, the "Dairy LLCs") and in exchange received voting preferred and voting common units from these entities equal to the fair value of the net assets contributed, which collectively were approximately $40,000,000. The preferred units issued to the Company have an annual 10% preferred return guarantee and represent 100% of the preferred units issued and outstanding. In addition, the Company received 5% of the common units issued by the Dairy LLCs, with the common units held by the Company representing 100% of the voting common units issued and outstanding. These common units have a stated value of $25,000. The remaining 95% of the common units, which are non-voting, are owned by M-Foods Dairy Holdings, LLC, which is owned by the same owners or affiliates of such owners, in the same proportion, as the unit holders of M-Foods Investors, LLC. The common unit interests owned by M-Foods Dairy Holdings, LLC were issued in exchange for $475,000 and are reflected as minority interest in the accompanying consolidated balance sheet as of September 30, 2001. The Merger was accounted for as a purchase in accordance with Accounting Principles Board Opinion 16, Business Combinations and EITF 88-16, Basis in Leveraged Buyout Transactions. Accordingly, the acquired assets and liabilities have been recorded at fair value for the interests acquired by new investors and at the carryover basis for continuing investors. As a result, the assets and 6 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ NOTE A - MERGER AGREEMENT (cont.) liabilities were assigned new values, which are part Predecessor cost and part fair value in the same proportions as the carryover basis of the residual interests retained by the continuing management investors and continuing affiliate investors of the Michael family, and the new interests acquired by the new investors. The amount of carryover basis was reflected as a deemed dividend of $66,631,000. For ease of presentation, the Merger was accounted for as if it had occurred on April 1, 2001. Management determined that results of operations were not significant and no material transactions occurred during the period from April 1 through April 9, 2001. The Company's consolidated financial statements have been presented on a comparative basis with the Predecessor's historical consolidated financial statements prior to the date of Merger. Different bases of accounting have been used to prepare the Company and Predecessor consolidated financial statements. The primary differences relate to additional interest expense for new debt and depreciation and amortization of fixed assets and other intangible assets recorded at fair value at the date of Merger. For accounting purposes the Merger is considered a leveraged buyout. The total purchase price of approximately $562,881,000 was allocated to the acquired assets and assumed liabilities based on their fair values at April 1, 2001, net of the deemed dividend. The allocation of the purchase price was as follows: Working capital $ 88,663,000 Property, plant & equipment 309,517,000 Other assets 43,001,000 Goodwill 345,819,000 Long-term debt 588,426,000 Other liabilities 52,389,000
These allocations were based primarily on a preliminary valuation by a third party appraisal firm. Accordingly, the allocations related to property, plant and equipment and intangible assets, including goodwill, could change when the final valuation report is received. However, management believes the final allocations will not vary significantly from the allocations indicated above. In connection with the Merger, the Predecessor incurred transaction expenses of approximately $26,600,000 associated with the Merger and change-in-control provisions of various compensation, debt and other agreements, which have been reflected in the Predecessor financial statements. These transaction expenses include the extraordinary item related to the early extinguishment of debt resulting from the change-in-control. In addition, the Company incurred other merger related and debt issuance costs of approximately $40,000,000, which have been capitalized as direct costs of the Merger and deferred financing costs in the Company's consolidated balance sheet. 7 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ NOTE A - MERGER AGREEMENT (cont.) The following unaudited pro forma revenue and net earnings for the year ended December 31, 2000 and nine months ended September 30, 2001 are derived from the application of pro forma adjustments to the Predecessor historical statements of earnings, and assumes the Merger had occurred on January 1, 2000:
Nine months Year ended ended September 30, December 31, 2001 2000 --------------------------------------------- Revenue $ 869,961,000 $ 1,080,601,000 Net earnings before extraordinary item 7,196,000 11,977,000
NOTE B - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading.

Michael Foods Inc. (the "Company") utilizes, and the Predecessor utilized, a fiscal year consisting of either 52 or 53 weeks, ending on the Saturday nearest to December 31 each year. The quarters ended September 30, 20002001 and 19992000 each included thirteen weeks of operations. For clarity of presentation, the Company hasand Predecessor have described both periods presented as if the quarters ended on September 30.

The accompanying Predecessor Balance Sheet as of December 31, 2000, the Predecessor Statements of Earnings for the three and nine months ended September 30, 2000 and the three months ended March 31, 2001, and the Predecessor Statements of Cash Flows for the nine months ended September 30, 2000 and the three months ended March 31, 2001 have been prepared from the historical books and records of the Predecessor. The accompanying unaudited financial statements and footnote information for the three and nine month periods ended September 30, 2000 have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") using the historical cost basis of assets and liabilities of the Predecessor. The accompanying unaudited financial statements and footnote information of the Company as of and for the three and six month periods ended September 30, 2001 have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the SEC using the new basis of assets and liabilities of the Company. In the opinion of management, the unaudited condensed consolidated financial statements contain all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the financial position as of September 30, 2000 and the results of operations for the three and nine month periods ended September 30, 2000 and 1999 and cash flows for the nine months ended September 30, 2000 and 1999.indicated. The historical financial results of operations for the nine months ended September 30, 2000Company and Predecessor are not necessarily indicative of thetheir results for thea full year.

8 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ USE OF ESTIMATES Preparation of the Company's consolidated financial statements requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and related revenues and expenses. Actual results could differ from the estimates used by management. NEWLY ADOPTED ACCOUNTING STANDARDS Effective January 1, 2001, the Company adopted Statement of Financial Accounting Standard No. 133, "Accounting for Derivative Instruments and Hedging Activities," as amended. This standard establishes accounting and reporting standards for derivative financial instruments and hedge activities. Certain of our operating segments hold derivative instruments, such as corn, soybean meal, cheese and natural gas futures that we believe provide an economic hedge of future transactions and are designated as cash flow hedges. As the commodities being hedged are either grain ingredients fed to the Company's flocks, raw materials or production inputs, the changes in the market value of such contracts have historically been, and are expected to continue to be, highly effective at offsetting changes in price movements of these items. In addition, the Company has also entered into several interest rate swap agreements which correspond with the interest payment terms of a portion of the Company's variable rate senior secured credit facility. As the significant components of the swap agreements and the credit facility are high correlative, the Company expects the swaps to be highly effective over the terms of the agreements. The Company's basic net earnings per share is computed by dividing net earnings byamount of hedge ineffectiveness was immaterial for the weighted average number of outstanding common shares. The Company's diluted net earnings per share is computed by dividing net earnings by the weighted average number of outstanding common shares and common share equivalents relating to stock options, when dilutive. Options to purchase 657,676 and 681,878 shares of Common Stock, with weighted average exercise prices of $24.91 and $24.87, which were outstanding during the three and nine month periodssix months ended September 30, 2000, were excluded from2001. The Company actively monitors its exposure to commodity price risks and uses derivative commodity instruments to manage the computationimpact of common share equivalentscertain of these risks. We use derivatives only for those periods becausethe purpose of managing risks associated with underlying exposures, primarily futures contracts, to manage our exposures. Our futures contracts are cash flow hedges of firm purchase commitments and anticipated production requirements, as they were anti-dilutive. Optionsreduce our exposure to purchase 390,275 and 734,824 shares of common stock, with a weighted average exercisechanges in the cash price of $25.56the respective items and $24.80, were outstandinggenerally extend for less than one year. The Company does not trade or use instruments with the objective of earning financial gains on the commodity price, nor does it use instruments where there are not underlying exposures. Gains and losses on futures contracts are deferred as a component of Accumulated Other Comprehensive Loss ("AOCL") in the Company's equity section of the balance sheet and recognized as an adjustment to current assets or liabilities, and subsequently recognized in cost of sales when the associated products are sold. The cost or benefit of contracts closed prior to the execution of the underlying purchase is deferred until the anticipated purchase occurs. As a result of the volatility of the markets, deferred gains and losses in AOCL may fluctuate until the related contract is closed. Initially, upon adoption of the new derivative accounting standard, and prospectively as required by the standard on the date new derivatives are entered into, we formally document all relationships between hedging instruments and hedged items, as well as our risk management objectives and strategy for undertaking the hedge. This process includes specific identification of the hedging instrument and the hedge transaction, the nature of the risk being hedged and how the hedging instrument's effectiveness will be assessed. Both at the inception of the hedge and on an ongoing basis, we assess whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows of hedged items. If it is determined that a derivative ceases to be a highly effective hedge or the forecasted transaction being hedged will no longer occur, we will discontinue hedge accounting, and any gains or losses on the 9 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ NEWLY ADOPTED ACCOUNTING STANDARDS, cont. derivative instrument would be recognized in earnings during the period it no longer qualifies as a hedge. No such instances occurred in the three and nine month periodsmonths ended September 30, 1999, but were excluded from2001 and the computation of common share equivalents for those periods because they were anti-dilutive.

six months ended September 30, 2001. NOTE B—C - INVENTORIES

Inventories, other than flocks, are stated at the lower of cost (determined on a first-in, first-out basis) or market. Flock inventory represents the cost of purchasing and raising flocks to laying maturity, at which time their cost is amortized to operations over their expected useful life of generally one to two years, assuming no salvage value.

    Inventories consist
Inventories consisted of the following: COMPANY PREDECESSOR September 30, December 31, 2001 2000 ---------------------- ---------------------- Raw materials and supplies $ 15,742,000 $ 15,107,000 Work in process and finished goods 44,011,000 41,366,000 Flocks 21,489,000 19,261,000 ---------------------- ---------------------- $ 81,242,000 $ 75,734,000 ====================== ======================
NOTE D - GOODWILL The Predecessor's acquisitions were accounted for as purchases and the excess of the following:

 
 September 30,
2000

 December 31,
1999

Raw materials and supplies $16,152,000 $15,720,000
Work in process and finished goods  42,885,000  35,447,000
Flocks  23,684,000  20,030,000
  
 
  $82,721,000 $71,197,000
   
 

6


total acquisition costs over the fair value of the net assets acquired were recorded as goodwill. Goodwill is amortized on a straight-line basis over 40 years. Predecessor accumulated amortization was $23,549,000 at December 31, 2000, while the Company had accumulated amortization of $4,383,000 at September 30, 2001. At April 1, 2001, goodwill was recorded for the excess of the purchase price of the Merger over the fair value of net assets acquired. The Company amortizes its goodwill over a 40 year period. Goodwill has been assigned to each of the operating subsidiaries down to the reporting unit level. The Company evaluates its goodwill annually to determine potential impairment by comparing its carrying value to the undiscounted future cash flows of the related assets. In July 2001, the FASB issued two statements: Statement 141 BUSINESS COMBINATIONS and Statement 142 GOODWILL AND INTANGIBLE ASSETS. These pronouncements, among other things, eliminated the pooling-of-interests method of accounting for business combinations, requires intangible assets acquired in business combinations be recorded separately from goodwill if certain requirements are met, and eliminates the amortization of goodwill for financial reporting purposes effective for the Company beginning in January 2002. However, thereafter goodwill will be tested for impairment annually or whenever an impairment indicator arises. The amount of goodwill amortization expense for the six months ended September 30, 2001 was $4,383,000. Goodwill amortization for the nine months ending December 31, 2001 is expected to be approximately $6,600,000. 10 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ NOTE C—E - COMMITMENTS AND CONTINGENCIES

Use of Estimates

    Preparation of the Company's consolidated financial statements requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and related revenues and expenses. Actual results could differ from the estimates used by management.

License Agreement

    The Company has LICENSE AGREEMENT We have an exclusive license agreement for a patented process for the production and sale of extended shelf-life liquid egg products. Under the license agreement, the Company haswe have the right to defend and prosecute infringement of the licensed patents. We may apply 50% of our costs of defending the patents to future royalty payments under the license agreements. The U.S. Federal Court of Appeals has upheld the validity of the four patents which are the subject toof the license agreement. However, subsequentlySubsequently, a patent examiner at the U.S. Patent and Trademark Office ("PTO") rejected the patents. In August 1999, the examiner's rejections were largely overturned by the Board of Appeals and Interferences of the PTO. Reexamination certificates for three of the patents have since been issued by the PTO. In August 2000, the CompanyWe and the patent holder received a Notice of Allowability, followed by a Notice of Allowance, regardingappealed the reissuancedecision of the fourth patent, which includedexaminer and the allowancevalidity of the patents was upheld. In September 2000, the U.S. Patent and Trademark Office allowed product claims beyond the process claims previously allowed.allowed under the patents for the extended shelf-life egg product. The patents remain valid and in full force and effect. These patents are scheduled to expire beginning in 2006. In 2000, we settled litigation with one party related to the second quarterinfringement of 2000,these patents and issued a sub-license to the Companyinfringing party granting them the right to manufacture and distribute extended shelf-life liquid whole egg products subject to a royalty payable to us and the patent holder completedon all future product sold. In connection with this settlement the patent holder received a new royalty arrangement wherebylump sum payment for the past production and sale of the product and other matters related to the infringement. We continue to pursue litigation related to other parties who are infringing these product and process patents. LITIGATION We are engaged in routine litigation incidental to our business. We believe the ultimate outcome of this litigation will not have a material adverse effect upon our consolidated financial position, liquidity or results of operations. NOTE F - COMPREHENSIVE INCOME (LOSS) The components and changes in accumulated other comprehensive loss, net of taxes, during the nine months ended September 30, 2001 were as follows:
Cash Flow Foreign Currency Total Hedges Translation AOCL --------------- ---------------- --------------- Balance at April 1, 2001 $ - $ - $ - Predecessor carry-over basis (506,000) (71,000) (577,000) Foreign currency translation adjustment - 26,000 26,000 Net unrealized change on cash flow hedges (4,995,000) - (4,995,000) Less reclassification adjustments 92,000 - 92,000 --------------- --------------- --------------- Balance at September 30, 2001 $ (5,409,000) $ (45,000) $ (5,454,000) =============== =============== =============== PREDECESSOR Foreign Cash Flow Currency Total Hedges Translation AOCL --------------- --------------- --------------- Balance at January 1, 2001 $ - $ (1,317,000) $ (1,317,000) Foreign currency translation adjustment - (47,000) (47,000) Translation loss realized on termination of joint venture - 1,135,000 1,135,000 Transition adjustment 775,000 - 775,000 Net unrealized change on cash flow hedges (2,651,000) - (2,651,000) Less reclassification adjustments 244,000 - 244,000 --------------- --------------- --------------- Balance at March 31, 2001 $ (1,632,000) $ (229,000) $ (1,861,000) =============== =============== ===============
11 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ NOTE F - COMPREHENSIVE INCOME (LOSS), cont. Comprehensive income (loss), net of taxes, for the three months ended March 31, 2001 and the six months ended September 30, 2001 is as follows: COMPANY Net income for the six months ended September 30, 2001 $ 4,966,000 Net gains (losses) arising during the period from cash Flow hedges: Net unrealized derivative gains during period (4,995,000) Reclassification adjustment 92,000 Foreign currency translation adjustment 26,000 ---------- Other comprehensive loss (4,877,000) --------------- Comprehensive income for the six months ended September 30, 2001 $ 89,000 =============== PREDECESSOR Net loss for the three months ended March 31, 2001 $ (5,653,000) Net gains (losses) arising during the period from cash flow hedges: Net derivative transition gain 775,000 Net unrealized derivative losses during period (2,651,000) Reclassification adjustment 244,000 Foreign currency translation adjustment (47,000) Foreign currency loss realized 1,135,000 ---------- Other comprehensive loss (544,000) --------------- Comprehensive loss for the three months ended March 31, 2001 $ (6,197,000) ===============
NOTE G - BUSINESS SEGMENTS We operate in four reportable segments - Egg Products, Refrigerated Distribution, Dairy Products and Potato Products. The Merger, as more fully described in Note A, did not change our segment classification or the interaction between the segments. Certain financial information on our operating segments, and the Predecessor's, is as follows (unaudited, in thousands):
Company ----------------------------------------------------------------------------------- Egg Refrigerated Dairy Potato Products Distribution Products Products Corporate Total ----------------------------------------------------------------------------------- THREE MONTHS ENDED SEPTEMBER 30, 2001: External net sales $ 163,334 $ 63,692 $ 54,889 $ 17,310 N/A $ 299,225 Intersegment sales 2,829 - - 861 N/A 3,690 Operating profit (loss) 17,292 170 2,634 1,914 (1,287) 20,723 Depreciation and amortization 12,647 680 1,090 1,612 9 16,038 SIX MONTHS ENDED SEPTEMBER 30, 2001: External net sales $ 325,916 $ 128,123 $ 106,710 $ 33,585 N/A $ 594,334 Intersegment sales 5,691 1 - 1,706 N/A 7,398 Operating profit (loss) 32,822 2,405 4,633 3,473 (2,650) 40,683 Depreciation and amortization 25,027 1,322 2,100 3,173 19 31,641 Total assets 627,791 86,506 54,253 81,255 64,822 914,627
12 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================
Predecessor ----------------------------------------------------------------------------------- THREE MONTHS ENDED SEPTEMBER 30, 2000: External net sales $ 162,461 $ 57,636 $ 41,305 $ 15,166 N/A $ 276,568 Intersegment sales 2,849 10 22 632 N/A 3,513 Operating profit (loss) 16,665 3,829 1,329 1,548 (1,129) 22,242 Depreciation and amortization 9,862 309 1,163 1,335 31 12,700 NINE MONTHS ENDED SEPTEMBER 30, 2000: External net sales $ 472,849 $ 169,073 $ 109,237 $ 43,951 N/A $ 795,110 Intersegment sales 8,676 68 507 1,800 N/A 11,051 Operating profit (loss) 50,757 11,962 2,271 4,534 (4,454) 65,070 Depreciation and amortization 27,726 986 3,493 4,038 93 36,336 THREE MONTHS ENDED MARCH 31, 2001: External net sales $ 163,529 $ 61,185 $ 35,328 $ 15,585 N/A $ 275,627 Intersegment sales 4,246 - - 1,003 N/A 5,249 Operating profit (loss) 12,915 3,639 3,958 1,688 (12,706) 9,494 Depreciation and amortization 9,610 316 1,271 1,278 34 12,509
13 MICHAEL FOODS, INC. (A WHOLLY-OWNED SUBSIDIARY OF M-FOODS HOLDINGS, INC.) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS ================================================================================ NOTE H - SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION The Company's revolving credit facility, A and B term loans and senior subordinated notes have been guaranteed, on a joint and several basis, by the Company paysand its domestic subsidiaries. The revolving credit facility and A and B term loans are also guaranteed by the Company's parent, M-Foods Holdings, Inc. The following condensed consolidating financial information presents the Company's consolidated balance sheet as of September 30, 2001 and the Statements of Earnings and Cash Flows for the three months and six months then ended; and the Predecessor's consolidated balance sheet as of December 31, 2000 and the consolidated statements of earnings for the three months ended September 30, 2000 and March 31, 2001 and the nine months ended September 30, 2000 and cash flows for the three months ended March 31, 2001 and the nine months ended September 30, 2000. These financial statements reflect Michael Foods, Inc. (the parent), the wholly owned guarantor subsidiaries (on a combined basis), the non-wholly owned guarantor subsidiaries, and elimination entries necessary to combine such entities on a consolidated basis. Included elsewhere in this Form 10-Q are the unaudited financial statements of the non-wholly owned guarantor subsidiaries. COMPANY UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEETS SEPTEMBER 30, 2001 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ---------------------- WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ------------------------------------------------------------------------------------ ASSETS Current Assets: Cash and equivalents $ 44,780 $ (3,021) $ (261) $ (715) $ - $ 40,783 Accounts receivable, less allowances 230 86,188 7,001 7,947 (1,202) 100,164 Inventories - 73,152 3,377 4,713 - 81,242 Notes receivable - related party - - 9,987 37 (10,024) - Prepaid expenses and other 382 9,242 153 52 - 9,829 ------------------------------------------------------------------------------------ Total current assets 45,392 165,561 20,257 12,034 (11,226) 232,018 Property, Plant and Equipment - net 88 269,199 15,535 11,453 - 296,275 Other assets: Goodwill, net - 337,527 3,909 - - 341,436 Preferred return receivable for subs - 4,878 - - (4,878) - Joint ventures and other assets 20,305 23,266 - 1,327 - 44,898 Investment in subsidiaries 682,951 - - - (682,951) - ------------------------------------------------------------------------------------ 703,256 365,671 3,909 1,327 (687,829) 386,334 ------------------------------------------------------------------------------------ $ 748,736 $ 800,431 $ 39,701 $ 24,814 $ (699,055) $ 914,627 ==================================================================================== LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Current maturities of long-term debt $ 14,700 $ 415 $ - $ 2,400 $ - $ 17,515 Accounts payable 344 52,388 3,296 5,241 (963) 60,306 Notes payable - related party - 10,024 - - (10,024) - Accrued liabilities 34,739 45,214 2,509 1,015 (239) 83,238 ------------------------------------------------------------------------------------ Total current liabilities 49,783 108,041 5,805 8,656 (11,226) 161,059 Long-term debt, less current maturities 551,625 435 - 2,400 - 554,460 Deferred income taxes 579 51,780 - - - 52,359 Preferred shareholder return payable - - 4,372 506 (4,878) - Minority interest 475 - - - - 475 ------------------------------------------------------------------------------------ Total liabilities 602,462 160,256 10,177 11,562 (16,104) 768,353 Shareholders' Equity 146,274 640,175 29,524 13,252 (682,951) 146,274 ------------------------------------------------------------------------------------ $ 748,736 $ 800,431 $ 39,701 $ 24,814 $ (699,055) $ 914,627 ====================================================================================
14 PREDECESSOR CONDENSED CONSOLIDATING BALANCE SHEETS DECEMBER 31, 2000 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ------------------------------------------------------------------------------- ASSETS Current Assets: Cash and equivalents $ 8,787 $ (4,366) $ - $ - $ - $ 4,421 Accounts receivable, less allowances 420 102,968 6,326 5,684 (2,631) 112,767 Inventories - 71,077 2,262 2,395 - 75,734 Prepaid expenses and other 238 4,414 94 57 - 4,803 ------------------------------------------------------------------------------- Total current assets 9,445 174,093 8,682 8,136 (2,631) 197,725 Property, Plant and Equipment - net 103 255,485 11,800 14,429 - 281,817 Other assets: Goodwill, net - 112,468 1,787 - - 114,255 Joint ventures and other assets 1,343 9,090 7 8,667 - 19,107 Investment in subsidiaries 459,773 - - - (459,773) - ------------------------------------------------------------------------------- 461,116 121,558 1,794 8,667 (459,773) 133,362 ------------------------------------------------------------------------------- $ 470,664 $ 551,136 $ 22,276 $ 31,232 $ (462,404) $ 612,904 =============================================================================== LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Current maturities of long-term debt $ - $ 465 $ - $ 2,400 $ - $ 2,865 Accounts payable 111 51,636 1,962 3,134 (2,631) 54,212 Accrued liabilities 21,077 38,799 1,381 763 - 62,020 ------------------------------------------------------------------------------- Total current liabilities 21,188 90,900 3,343 6,297 (2,631) 119,097 Long-term debt, less current maturities 190,500 644 - 4,800 - 195,944 Deferred income taxes 243 38,133 690 64 - 39,130 ------------------------------------------------------------------------------- Total liabilities 211,931 129,677 4,033 11,161 (2,631) 354,171 Shareholders' Equity 258,733 421,459 18,243 20,071 (459,773) 258,733 ------------------------------------------------------------------------------- $ 470,664 $ 551,136 $ 22,276 $ 31,232 $ (462,404) $ 612,904 ===============================================================================
15 COMPANY UNAUDITED CONDENSED CONSOLIDATING EARNINGS STATEMENTS THREE MONTHS ENDED SEPTEMBER 30, 2001 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ---------------------- WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ------------------------------------------------------------------------------- Net sales $ - $ 248,027 $ 24,542 $ 30,346 $ (3,690) $ 299,225 Cost of sales - 201,990 21,126 29,010 (3,690) 248,436 ------------------------------------------------------------------------------- Gross profit - 46,037 3,416 1,336 - 50,789 Selling, general and administrative expenses 1,287 27,711 1,093 1,255 (1,280) 30,066 ------------------------------------------------------------------------------- Operating profit (loss) (1,287) 18,326 2,323 81 1,280 20,723 Interest (income) expense, net 13,433 117 (145) 11 - 13,416 Other income 1,280 - 2 (2) (1,280) - ------------------------------------------------------------------------------- Earnings (loss) before equity in earnings of subsidiaries and income taxes (13,440) 18,209 2,470 68 - 7,307 Equity in earnings of subsidiary 9,342 2,538 (2,470) (68) (9,342) - ------------------------------------------------------------------------------- Earnings (loss) before income taxes (4,098) 20,747 - - (9,342) 7,307 Income tax expense (benefit) (7,395) 11,405 - - - 4,010 ------------------------------------------------------------------------------- NET EARNINGS (LOSS) 3,297 9,342 - - (9,342) 3,297 Other comprehensive income (loss): Change in foreign currency translation - 53 - - - 53 Change in cash flow hedges (3,364) (1,913) - - - (5,277) ------------------------------------------------------------------------------- Comprehensive income (loss) $ (67) $ 7,482 $ - $ - $ (9,342) $ (1,927) ===============================================================================
16 PREDECESSOR UNAUDITED CONDENSED CONSOLIDATING EARNINGS STATEMENTS THREE MONTHS ENDED SEPTEMBER 30, 2000 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ------------------------------------------------------------------------------ Net sales $ - $ 238,753 $ 19,215 $ 22,113 $ (3,513) $ 276,568 Cost of sales - 194,936 16,969 20,428 (3,513) 228,820 ------------------------------------------------------------------------------ Gross profit - 43,817 2,246 1,685 - 47,748 Selling, general and administrative expenses 1,129 22,790 967 1,823 (1,203) 25,506 ------------------------------------------------------------------------------ Operating profit (loss) (1,129) 21,027 1,279 (138) 1,203 22,242 Interest (income) expense, net 3,547 (17) (6) - - 3,524 Other income 1,203 - - - (1,203) - ------------------------------------------------------------------------------ Earnings (loss) before equity in earnings of subsidiaries and income taxes (3,473) 21,044 1,285 (138) - 18,718 Equity in earnings of subsidiaries 13,698 - - - (13,698) - ------------------------------------------------------------------------------ Earnings (loss) before income taxes 10,225 21,044 1,285 (138) (13,698) 18,718 Income tax expense (benefit) (1,869) 8,259 510 - - 6,900 ------------------------------------------------------------------------------ NET EARNINGS (LOSS) 12,094 12,785 775 (138) (13,698) 11,818 Foreign currency translation adjustment loss - (174) - - - (174) ------------------------------------------------------------------------------ Comprehensive income (loss) $ 12,094 $ 12,611 $ 775 $ (138) $ (13,698) $ 11,644 ==============================================================================
17 COMPANY UNAUDITED CONDENSED CONSOLIDATING EARNINGS STATEMENTS SIX MONTHS ENDED SEPTEMBER 30, 2001 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ------------------------------------------------------------------------------ Net sales $ - $ 495,023 $ 47,484 $ 59,225 $ (7,398) $ 594,334 Cost of sales - 402,866 41,254 56,569 (7,398) 493,291 ------------------------------------------------------------------------------ Gross profit - 92,157 6,230 2,656 - 101,043 Selling, general and administrative expenses 2,650 55,563 2,058 2,660 (2,571) 60,360 ------------------------------------------------------------------------------ Operating profit (loss) (2,650) 36,594 4,172 (4) 2,571 40,683 Interest (income) expense, net 29,680 217 (198) (42) - 29,657 Other income 2,571 - 2 (2) (2,571) - ------------------------------------------------------------------------------ Earnings (loss) before equity in earnings of subsidiaries and income taxes (29,759) 36,377 4,372 36 - 11,026 Equity in earnings of subsidiary 18,354 4,408 (4,372) (36) (18,354) - ------------------------------------------------------------------------------ Earnings (loss) before income taxes (11,405) 40,785 - - (18,354) 11,026 Income tax expense (benefit) (16,371) 22,431 - - - 6,060 ------------------------------------------------------------------------------ NET EARNINGS (LOSS) 4,966 18,354 - - (18,354) 4,966 Other comprehensive income (loss): Change in foreign currency translation - 26 - - - 26 Change in cash flow hedges (3,364) (1,539) - - - (4,903) ------------------------------------------------------------------------------ Comprehensive income (loss) $ 1,602 $ 16,841 $ - $ - $ (18,354) $ 89 ==============================================================================
18 PREDECESSOR CONDENSED CONSOLIDATING EARNINGS STATEMENTS THREE MONTHS ENDED MARCH 31, 2001 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ------------------------------------------------------------------------------ Net sales $ - $ 245,548 $ 17,684 $ 17,644 $ (5,249) $ 275,627 Cost of sales - 200,854 14,994 17,108 (5,249) 227,707 ------------------------------------------------------------------------------ Gross profit - 44,694 2,690 536 - 47,920 Selling, general and administrative expenses 1,656 27,720 1,027 1,712 (1,522) 30,593 Recall insurance settlement - - (3,217) - - (3,217) Transaction costs 11,050 - - - - 11,050 ------------------------------------------------------------------------------ Operating profit (loss) (12,706) 16,974 4,880 (1,176) 1,522 9,494 Interest (income) expense, net 3,308 (14) (1) - - 3,293 Other income 1,522 - - - (1,522) - ------------------------------------------------------------------------------ Earnings (loss) before equity in earnings of subsidiaries, income taxes, and extraordinary item (14,492) 16,988 4,881 (1,176) - 6,201 Equity in earnings of subsidiaries 12,573 - - - (12,573) - ------------------------------------------------------------------------------ Earnings (loss) before income taxes and extraordinary item (1,919) 16,988 4,881 (1,176) (12,573) 6,201 Income tax expense (benefit) (5,690) 6,649 1,918 (447) - 2,430 ------------------------------------------------------------------------------ Earnings (loss) before extraordinary item 3,771 10,339 2,963 (729) (12,573) 3,771 Extraordinary item - early extinguishment of debt, net of taxes (9,424) - - - - (9,424) ------------------------------------------------------------------------------ NET EARNINGS (LOSS) (5,653) 10,339 2,963 (729) (12,573) (5,653) Other comprehensive income (loss): Change in foreign currency translation - 1,088 - - - 1,088 Change in cash flow hedges - (1,632) - - - (1,632) ------------------------------------------------------------------------------ Comprehensive income (loss) $ (5,653) $ 9,795 $ 2,963 $ (729) $ (12,573) $ (6,197) ========== =========== =========== =========== =========== ===========
19 PREDECESSOR UNAUDITED CONDENSED CONSOLIDATING EARNINGS STATEMENTS NINE MONTHS ENDED SEPTEMBER 30, 2000 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC ELIMINATIONS CONSOLIDATED ---------------------------------------------------------------------------- Net sales $ - $ 696,417 $ 52,625 $ 57,119 $ (11,051) $ 795,110 Cost of sales - 562,318 46,345 53,260 (11,051) 650,872 ---------------------------------------------------------------------------- Gross profit - 134,099 6,280 3,859 - 144,238 Selling, general and administrative expenses 4,453 70,244 2,935 5,622 (4,086) 79,168 ---------------------------------------------------------------------------- Operating profit (loss) (4,453) 63,855 3,345 (1,763) 4,086 65,070 Interest (income) expense, net 9,823 (41) (4) - - 9,778 Other income 4,086 - - - (4,086) - ---------------------------------------------------------------------------- Earnings (loss) before equity in earnings of subsidiaries and income taxes (10,190) 63,896 3,349 (1,763) - 55,292 Equity in earnings of subsidiaries 40,217 - - - (40,217) - ---------------------------------------------------------------------------- Earnings (loss) before income taxes 30,027 63,896 3,349 (1,763) (40,217) 55,292 Income tax expense (benefit) (3,555) 25,079 900 (714) - 21,710 ---------------------------------------------------------------------------- NET EARNINGS (LOSS) 33,582 38,817 2,449 (1,049) (40,217) 33,582 Foreign currency translation adjustment loss - (632) - - - (632) ---------------------------------------------------------------------------- Comprehensive income (loss) $ 33,582 $ 38,185 $ 2,449 $ (1,049) $ (40,217) $ 32,950 ============================================================================
20 COMPANY UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS SIX MONTHS ENDED SEPTEMBER 30, 2001 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC CONSOLIDATED ------------------------------------------------------------------------- Net cash provided by (used in) operating activities $ 27,384 $ 50,870 $ 1,196 $ 4,840 $ 84,290 Cash flows from investing activities: Capital expenditures (9) (9,876) (1,203) (2,440) (13,528) Business acquisition (626,925) - - - (626,925) Investments in joint ventures and other assets (339) (3,610) - - (3,949) ------------------------------------------------------------------------- Net cash provided by (used in) investing activities (627,273) (13,486) (1,203) (2,440) (644,402) Cash flows from financing activities: Payments on notes payable (46,450) - - - (46,450) Proceeds on notes payable 29,500 - - - 29,500 Payments on long-term debt (128,675) (150) - (2,400) (131,225) Proceeds from long-term debt 570,000 - - - 570,000 Proceeds from issuance of stock 174,800 - - - 174,800 Investment in subsidiaries 41,167 (41,167) - - - ------------------------------------------------------------------------- Net cash provided by (used in) financing activities 640,342 (41,317) - (2,400) 596,625 ------------------------------------------------------------------------- Net increase (decrease) in cash and equivalents 40,453 (3,933) (7) - 36,513 Cash and equivalents at beginning of period 4,327 (64) 7 - 4,270 ------------------------------------------------------------------------- Cash and equivalents at end of period $ 44,780 $ (3,997) $ - $ - $ 40,783 =========================================================================
21 PREDECESSOR CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2001 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC CONSOLIDATED ------------------------------------------------------------------------- Net cash provided by (used in) operating activities $ 12,000 $ 4,487 $ (2,440) $ (31) $ 14,016 Cash flows from investing activities: Capital expenditures - (4,923) (3,664) (2,250) (10,837) Investments in joint ventures and other assets 434 3,454 - - 3,888 ------------------------------------------------------------------------- Net cash provided by (used in) investing activities 434 (1,469) (3,664) (2,250) (6,949) Cash flows from financing activities: Payments on notes payable (52,000) - - - (52,000) Proceeds on notes payable 45,500 - - - 45,500 Payments on long-term debt - (109) - - (109) Proceeds from issuance of stock 546 - - - 546 Extension of stock options 310 - - - 310 Dividends (1,465) - - - (1,465) Investment in subsidiaries (9,785) 1,393 6,111 2,281 - ------------------------------------------------------------------------- Net cash provided by (used in) financing activities (16,894) 1,284 6,111 2,281 (7,218) ------------------------------------------------------------------------- Net increase (decrease) in cash and equivalents (4,460) 4,302 7 - (151) Cash and equivalents at beginning of period 8,787 (4,366) - - 4,421 ------------------------------------------------------------------------- Cash and equivalents at end of period $ 4,327 $ (64) $ 7 $ - $ 4,270 =========================================================================
22 PREDECESSOR UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2000 (in thousands)
NON-WHOLLY OWNED GUARANTOR SUBSIDIARIES ------------------------ WHOLLY OWNED M-FOODS M-FOODS GUARANTOR DAIRY, DAIRY PARENT SUBSIDIARIES LLC TXCT, LLC CONSOLIDATED ------------------------------------------------------------------------- Net cash provided by (used in) operating activities $ 33,265 $ 16,186 $ (993) $ 1,721 $ 50,179 Cash flows from investing activities: Capital expenditures - (20,665) (1,340) (3,962) (25,967) Investments in joint ventures and other assets 119 716 - - 835 ------------------------------------------------------------------------- Net cash provided by (used in) investing activities 119 (19,949) (1,340) (3,962) (25,132) Cash flows from financing activities: Payments on notes payable (127,400) - - - (127,400) Proceeds from notes payable 158,100 - - - 158,100 Payments on long-term debt - (583) - (2,400) (2,983) Proceeds from issuance of stock 545 - - - 545 Repurchase of common stock (46,125) - - - (46,125) Dividends (4,463) - - - (4,463) Investment in subsidiaries (10,398) 3,424 2,333 4,641 - ------------------------------------------------------------------------- Net cash provided by (used in) financing activities (29,741) 2,841 2,333 2,241 (22,326) ------------------------------------------------------------------------- Net increase (decrease) in cash and equivalents 3,643 (922) - - 2,721 Cash and equivalents at beginning of period 6,677 (1,716) - - 4,961 ------------------------------------------------------------------------- Cash and equivalents at end of period $ 10,320 $ (2,638) $ - $ - $ 7,682 =========================================================================
23 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) INDEX TO FINANCIAL STATEMENTS
Page Balance Sheets 25 Statements of Earnings 26 Statements of Cash Flows 28 Notes to Financial Statements 29
24 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) BALANCE SHEETS (unaudited, in thousands) ==============================================================================
COMPANY PREDECESSOR ------------- ------------- SEPTEMBER 30, DECEMBER 31, 2001 2000 ------------- ------------- ASSETS CURRENT ASSETS Accounts receivable, less allowances $ 7,001 $ 6,326 Note receivable - related party 9,987 - Inventories 3,377 2,262 Prepaid expenses and other 153 94 ------------- ------------- Total current assets 20,518 8,682 PROPERTY, PLANT AND EQUIPMENT - AT COST Land 855 855 Buildings and improvements 4,045 7,828 Machinery and equipment 11,439 13,721 ------------- ------------- 16,339 22,404 Less accumulated depreciation 804 10,604 ------------- ------------- 15,535 11,800 OTHER ASSETS Goodwill, net 3,909 1,787 Other assets - 7 ------------- ------------- 3,909 1,794 ------------- ------------- $ 39,962 $ 22,276 ============= ============= LIABILITIES AND UNIT HOLDER AND OPERATING UNIT EQUITY CURRENT LIABILITIES Accounts payable $ 3,557 $ 1,962 Accrued liabilities: Compensation 577 419 Insurance 136 208 Customer programs 1,376 550 Other 420 204 ------------- ------------- Total current liabilities 6,066 3,343 DEFERRED INCOME TAXES - 690 COMMITMENTS AND CONTINGENCIES - - PREFERRED SHAREHOLDER RETURN PAYABLE 4,372 - UNIT HOLDER AND OPERATING UNIT EQUITY 29,524 18,243 ------------- ------------- $ 39,962 $ 22,276 ============= =============
- --------------------------------------------------------------------------- The accompanying notes are an integral part of these statements. 25 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) STATEMENTS OF EARNINGS FOR THE THREE MONTHS ENDED SEPTEMBER 30, (unaudited, in thousands) ==============================================================================
Company Predecessor ----------- ------------ 2001 2000 ----------- ------------ Net sales $ 24,542 $ 19,215 Cost of sales 21,126 16,969 ----------- ------------ Gross profit 3,416 2,246 Selling, general and administrative expenses 1,093 967 ----------- ------------ Operating profit 2,323 1,279 Other income (expense) 147 6 ----------- ------------ Earnings before income taxes 2,470 1,285 Income tax expense - 510 ----------- ------------ NET EARNINGS $ 2,470 $ 775 =========== ============
- --------------------------------------------------------------------- The accompanying notes are an integral part of these statements. 26 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) STATEMENTS OF EARNINGS (unaudited, in thousands) ==============================================================================
COMPANY PREDECESSOR ---------------- ----------------------------------- SIX MONTHS THREE MONTHS NINE MONTHS ENDED ENDED ENDED SEPTEMBER 30, MARCH 31, SEPTEMBER 30, 2001 2001 2000 ---------------- ----------------------------------- Net sales $ 47,484 $ 17,684 $ 52,625 Cost of sales 41,254 14,994 46,345 ---------------- ----------------------------------- Gross profit 6,230 2,690 6,280 Selling, general and administrative expenses 2,058 1,027 2,935 Recall insurance settlement - (3,217) - ---------------- ----------------------------------- Operating profit 4,172 4,880 3,345 Other income 200 1 4 ---------------- ----------------------------------- Earnings before income taxes 4,372 4,881 3,349 Income tax expense - 1,918 900 ---------------- ----------------------------------- NET EARNINGS $ 4,372 $ 2,963 $ 2,449 ================ ===================================
- --------------------------------------------------------------------------- The accompanying notes are an integral part of these statements. 27 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) STATEMENTS OF CASH FLOWS (unaudited, in thousands) ============================================================================
COMPANY PREDECESSOR ----------------- ----------------------------------- SIX MONTHS THREE MONTHS NINE MONTHS ENDED ENDED ENDED SEPTEMBER 30, MARCH 31, SEPTEMBER 30, 2001 2001 2000 ----------------- ----------------------------------- Net cash provided by (used in) operating activities $ 1,196 $ (2,440) $ (993) Cash flows from investing activities: Capital expenditures (1,203) (3,664) (1,340) ----------------- ----------------------------------- Net cash used in investing activities (1,203) (3,664) (1,340) Cash flows from financing activities: Net additional capital invested - 6,111 2,333 ----------------- ----------------------------------- Net cash provided by financing activities - 6,111 2,333 ----------------- ----------------------------------- Net increase (decrease) in cash and equivalents (7) 7 - Cash and equivalents at beginning of period 7 - - ----------------- ----------------------------------- Cash and equivalents at end of period $ - $ 7 $ - ================= ===================================
- ----------------------------------------------------------------------------- The accompanying notes are an integral part of these statements. 28 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS ============================================================================== NOTE A - ORGANIZATION, BUSINESS AND MERGER Organization M-Foods Dairy, LLC (the "Company") is a majority owned subsidiary of Michael Foods, Inc., a wholly owned subsidiary of M-Foods Holdings, Inc. Prior to the Merger described below, Kohler Mix - MN (the "Predecessor," "Operating Unit" or the "Unit") was an operating unit of Michael Foods, Inc. The change in control of Michael Foods, Inc. and the reorganization of the operating unit into M-Foods Dairy, LLC are more fully described below. Business The Company processes and distributes soft serve ice cream mix, frozen yogurt mix, milk and specialty dairy products, many of which are ultra-high temperature pasteurized, from its facility in Minnesota. Merger On April 10, 2001, Michael Foods, Inc. and its subsidiaries ("Michael Foods") was acquired in a transaction (the Merger") led by an investor group comprised of a management group led by Michael Foods' Chairman, President and Chief Executive Officer, Gregg Ostrander, affiliates of Jeffrey Michael, a member of the Michael Foods Board of Directors, and affiliates of two private equity investment firms, Vestar Capital Partners and Goldner Hawn Johnson & Morrison Incorporated, collectively, M-Foods Investors, LLC. Under the terms of the Merger agreement, all outstanding shares of Michael Foods common stock were converted into the right to receive $30.10 per share in cash, or value equal thereto, and all outstanding stock options were converted into the right to receive, in cash, $30.10 per share reduced by the exercise price per share for all shares subject to such stock options. The purchase of the outstanding shares was financed through new equity financing of approximately $175,000,000, a senior secured credit facility of up to $470,000,000 at market-based variable interest rates (effective rate of 7.3% at September 30, 2001), and $200,000,000 of senior subordinated notes at an 11.75% annual interest rate. Immediately after the close of the Merger, Michael Foods contributed the assets of its Dairy division into two limited liability corporations, M-Foods Dairy, LLC and M-Foods Dairy TXCT, LLC (collectively, the "Dairy LLCs") and in exchange received voting preferred and voting common units from these entities equal to the fair value of the net assets contributed, which collectively were approximately $40,000,000 (the approximate fair value contributed to M-Foods Dairy, LLC was $30,000,000). The preferred units issued to Michael Foods have an annual 10% preferred return guarantee and represent 100% of the preferred units issued and outstanding. In addition, Michael Foods received 5% of the common units issued by each of the Dairy LLCs with the common units held by Michael Foods representing 100% of the voting common units issued and outstanding. These common units have a stated value of $25,000. The remaining 95% of the common units, which are non-voting, are owned by M-Foods Dairy Holdings, LLC, which is owned by the same owners, or affiliates of such owners, in the same proportion, as the unit holders of M-Foods Investors, LLC. The Dairy LLCs common unit interest owned by M-Foods Dairy Holdings, LLC was purchased for $475,000 as of April 1, 2001. 29 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS ============================================================================== NOTE A - ORGANIZATION, BUSINESS AND MERGER, (cont.) Following the Merger, Michael Foods, Inc. became an indirect wholly-owned subsidiary of M-Foods Investors, LLC and M-Foods Dairy LLC became a majority owned subsidiary of Michael Foods, Inc. The Merger has been accounted for as a purchase in accordance with Accounting Principles Board Opinion 16, Business Combinations and EITF 88-16, Basis in Leveraged Buyout Transactions. Accordingly, the acquired assets and liabilities have been recorded at fair value for the interests acquired by new investors and at the carryover basis for continuing investors. As a result, the assets and liabilities are assigned new values, which are part Predecessor cost and part fair value, in the same proportions as the carryover basis of the residual interests retained by the continuing management investors and continuing affiliate investors of the Michael family and the new interests acquired by the new investors. The deemed dividend related to the Michael Foods investment in the assets and liabilities of the Dairy LLCs was pushed down to these majority owned subsidiaries, as if they were wholly owned subsidiaries since Michael Foods owns all of the voting stock and the Dairy LLCs are being operated by the management of Michael Foods. The amount of royaltiesthe deemed dividend at Michael Foods was $66,631,000 and the portion attributable to M-Foods Dairy, LLC was $832,000. For ease of presentation, the Merger has been reflected in turn,the accompanying financial statements as if it had occurred on April 1, 2001. Management determined that no material transactions occurred during the period from April 1 through April 9, 2001. The Company's financial statements have been presented on a comparative basis with the Predecessor's historical operating unit financial statements, prior to the date of Merger. Different bases of accounting have been used to prepare the Company and Predecessor financial statements. The primary differences relate to the 10% yield on preferred units, depreciation and amortization of fixed assets and other intangible assets recorded at fair value at the date of acquisition, and income taxes which are payable by the Company's unit holders. The fair value contributed by Michael Foods to M-Foods Dairy, LLC was $30,000,000. In addition, $356,250 was contributed by new investors in exchange for Class B non-voting common units. This combined amount was allocated to the acquired assets and liabilities based on their fair values at April 1, 2001, net of the deemed dividend. The fair values of long-term assets were obtained from a preliminary valuation report issued by a third party appraisal firm. The allocations were as follows: Working capital $ 10,427,000 Property, plant & equipment 15,135,000 Other assets, including goodwill 3,962,000
The following unaudited pro forma revenue and net earnings for the year ended December 31, 2000 and for the nine months ended September 30, 2001 are derived from the application of pro forma adjustments to the Predecessor historical statements of earnings and assumes the Merger had occurred on January 1, 2000:
Nine months ended Year ended September 30, 2001 December 31, 2000 ------------------------------------------------- Revenue $ 65,168,000 $ 68,102,000 Net earnings 7,325,000 2,693,000
30 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS ============================================================================== NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying Predecessor Balance Sheet as of December 31, 2000, the Predecessor Statements of Earnings for the three and nine months ended September 30, 2000 and the three months ended March 31, 2001, and the Predecessor Statements of Cash Flows for the nine months ended September 30, 2000 and the three months ended March 31, 2001 have been prepared from the historical books and records of Michael Foods. The respective Statements of Earnings include an allocation of general and administrative costs incurred by Michael Foods and allocations from this Operating Unit to the other Dairy LLC operating unit, M-Foods Dairy TXCT, LLC. The accompanying unaudited financial statements and footnote information for the three and nine month periods ended September 30, 2000 have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") using the historical cost basis of assets and liabilities of the Predecessor. The accompanying unaudited financial statements and footnote information as of and for the three and six month periods ended September 30, 2001 have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the SEC using the adjusted cost basis of assets and liabilities of the Company. In the opinion of management, the unaudited financial statements contain all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the results of operations and cash flows for the periods indicated. The Unit's financial statements include an allocation for general and administrative costs incurred by Michael Foods. Management believes its allocations to these Operating Unit financial statements are reasonable. Additionally, Operating Unit equity includes the cumulative net advances between the Operating Unit and Michael Foods, which are considered additional capital invested from, or constructive dividends to, Michael Foods. Accordingly, the accompanying financial statements may not necessarily be indicative of the results that could have been obtained if the Operating Unit had been operated as a stand-alone entity. The historical results of the Company and Predecessor for the periods indicated are not necessarily indicative of the results of the Company for a full year. The accounting policies of the Predecessor have been adopted by the Company. Use of Estimates Preparation of the accompanying financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities, related revenues and expenses and disclosure about contingent assets and liabilities at the date of the financial statements. Actual results could differ from the estimates used by management. Inventories Inventories are stated at the lower of cost (determined on a first-in, first-out basis) or market.
Inventories consisted of the following: Company Predecessor --------------- -------------- September 30, December 31, 2001 2000 --------------- -------------- Raw materials and supplies $ 1,097,000 $ 919,000 Work in process and finished goods 2,280,000 1,343,000 --------------- -------------- $ 3,377,000 $ 2,262,000 =============== ==============
31 M-FOODS DAIRY, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS ============================================================================== NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (cont.) Goodwill At April 1, 2001, goodwill was recorded for the excess of total acquisition costs over the fair value of net assets acquired based on the total cost of the Merger. The Company amortizes its goodwill over a 40 year period. The Company evaluates its goodwill annually to determine potential impairment by comparing the carrying value of the goodwill to the undiscounted future cash flows of the related assets. In July 2001, the FASB issued two statements: Statement 141 BUSINESS COMBINATIONS and Statement 142 GOODWILL AND INTANGIBLE ASSETS. These pronouncements, among other things, eliminated the pooling-of-interest method of accounting for business combinations and eliminated the amortization of goodwill for financial reporting purposes. However, goodwill will then be tested for impairment annually or whenever an impairment indicator arises. The elimination of goodwill amortization becomes effective for the Company in January 2002. The amount of goodwill amortization expense for the six months ended September 30, 2001 was approximately $50,000. NOTE C - SETTLEMENT OF RECALL INSURANCE CLAIM During the three months ended March 31, 2001, the Unit settled its insurance claim related to a product recall, which occurred in early 1999. The settlement reimbursed the Unit for recall related costs incurred as well as a partial reimbursement for lost business as a result of the recall. NOTE D - INCOME TAXES Predecessor The activity of the Operating Unit has been included in the income tax return of Michael Foods, Inc. for financial reporting purposes. The Unit has been allocated a provision for income taxes in an amount generally equivalent to the provision that would have resulted had the Unit filed a separate income tax return. Company For income tax purposes the Company is responsible for one-half of any litigation expense incurred to defenda pass-through entity, therefore, income taxes have not been reflected on the patents.

Company's financial statements. NOTE E - COMMITMENTS AND CONTINGENCIES Litigation

The Company is engaged in routine litigation incidental to its business. Management believes itthe ultimate outcome of this litigation will not have a material effect upon its consolidatedon the Unit's financial position, liquidity or results of operations.

32 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) INDEX TO FINANCIAL STATEMENTS
Page Balance Sheets 34 Statements of Operations 35 Statements of Cash Flows 37 Notes to Financial Statements 38
33 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) BALANCE SHEETS (unaudited, in thousands) ================================================================================
COMPANY PREDECESSOR ------------------ ----------------- SEPTEMBER 30, DECEMBER 31, 2001 2000 ------------------ ----------------- ASSETS CURRENT ASSETS Accounts receivable, less allowances $ 7,947 $ 5,684 Notes receivable - related party 37 - Inventories 4,713 2,395 Prepaid expenses and other 52 57 ------------------ ----------------- Total current assets 12,749 8,136 PROPERTY, PLANT AND EQUIPMENT - AT COST Buildings and improvements 3,271 3,853 Machinery and equipment 9,140 13,769 ------------------ ----------------- 12,411 17,622 Less accumulated depreciation 958 3,193 ------------------ ----------------- 11,453 14,429 OTHER ASSETS Non-compete agreement 1,327 8,667 ------------------ ----------------- 1,327 8,667 ------------------ ----------------- $ 25,529 $ 31,232 ================== ================= LIABILITIES AND UNIT HOLDER AND OPERATING UNIT EQUITY CURRENT LIABILITIES Current maturities of non-compete commitment $ 2,400 $ 2,400 Accounts payable 5,956 3,134 Accrued liabilities: Compensation 316 187 Insurance 37 34 Customer programs 302 139 Other 360 403 ------------------ ----------------- Total current liabilities 9,371 6,297 DEFERRED INCOME TAXES - 64 NON-COMPETE COMMITMENT, less current maturities 2,400 4,800 COMMITMENTS AND CONTINGENCIES - - PREFERRED SHAREHOLDER RETURN PAYABLE 506 - UNIT HOLDER AND OPERATING UNIT EQUITY 13,252 20,071 ------------------ ----------------- $ 25,529 $ 31,232 ================== =================
- ------------------------------------------------------------------------------ The accompanying notes are an integral part of these statements. 34 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) STATEMENTS OF EARNINGS FOR THE THREE MONTHS ENDED SEPTEMBER 30, (unaudited, in thousands) =============================================================================
COMPANY PREDECESSOR ---------------- -------------- 2001 2000 ---------------- -------------- Net sales $ 30,346 $ 22,113 Cost of sales 29,010 20,428 ---------------- -------------- Gross profit 1,336 1,685 Selling, general and administrative expenses 1,255 1,823 ---------------- -------------- Operating profit 81 (138) Other income (expense) (13) - ---------------- -------------- Earnings before income taxes 68 (138) Income tax expense - - ---------------- -------------- NET EARNINGS $ 68 $ (138) ================ ==============
- ------------------------------------------------------------------------------ The accompanying notes are an integral part of these statements. 35 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) STATEMENTS OF EARNINGS (unaudited, in thousands) =============================================================================
COMPANY PREDECESSOR ---------------- ----------------------------------- SIX MONTHS THREE MONTHS NINE MONTHS ENDED ENDED ENDED SEPTEMBER 30, MARCH 31, SEPTEMBER 30, 2001 2001 2000 ---------------- ----------------------------------- Net sales $59,225 $17,644 $57,119 Cost of sales 56,569 17,108 53,260 ---------------- ----------------------------------- Gross profit 2,656 536 3,859 Selling, general and administrative expenses 2,660 1,712 5,622 ---------------- ----------------------------------- Operating profit (4) (1,176) (1,763) Other income (expense) 40 - - ---------------- ----------------------------------- Earnings before income taxes 36 (1,176) (1,763) Income tax expense - (447) (714) ---------------- ----------------------------------- NET EARNINGS $ 36 $ (729) $(1,049) ================ ===================================
- ------------------------------------------------------------------------------ The accompanying notes are an integral part of these statements. 36 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) STATEMENTS OF CASH FLOWS (unaudited, in thousands) ============================================================================
COMPANY PREDECESSOR --------------------- --------------------------------------- SIX MONTHS THREE MONTHS NINE MONTHS ENDED ENDED ENDED SEPTEMBER 30, 2001 MARCH 31, 2001 SEPTEMBER 30, 2000 --------------------- --------------------------------------- Net cash provided by (used in) operating activities $ 4,840 $ (31) $ 1,721 Cash flows from investing activities: Capital expenditures (2,440) (2,250) (3,962) --------------------- --------------------------------------- Net cash used in investing activities (2,440) (2,250) (3,962) Cash flows from financing activities: Payments on non-compete commitment (2,400) - (2,400) Net additional capital invested - 2,281 4,641 --------------------- --------------------------------------- Net cash provided by (used in) financing activities (2,400) 2,281 2,241 --------------------- --------------------------------------- Net decrease in cash and equivalents - - - Cash and equivalents at beginning of period - - - --------------------- --------------------------------------- Cash and equivalents at end of period $ - $ - $ - ===================== =======================================
- ------------------------------------------------------------------------------ The accompanying notes are an integral part of these statements. 37 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS =============================================================================== NOTE D—SHAREHOLDERS' EQUITY

    DuringA - ORGANIZATION, BUSINESS AND MERGER Organization M-Foods Dairy TXCT, LLC (the "Company") is a majority owned subsidiary of Michael Foods, Inc., a wholly owned subsidiary of M-Foods Holdings, Inc. Prior to the Merger described below, Kohler Mix - TXCT (the "Predecessor," "Operating Unit" or the "Unit") was an operating unit of Michael Foods, Inc. The change in control of Michael Foods, Inc. and the reorganization of the operating unit into M-Foods Dairy TXCT, LLC are more fully described below. Business The Company processes and distributes soft serve ice cream mix, frozen yogurt mix, milk and specialty dairy products, many of which are ultra-high temperature pasteurized, from its facilities in Texas and Connecticut. Merger On April 10, 2001, Michael Foods, Inc. and its subsidiaries ("Michael Foods") was acquired in a transaction (the Merger") led by an investor group comprised of a management group led by Michael Foods' Chairman, President and Chief Executive Officer, Gregg Ostrander, affiliates of Jeffrey Michael, a member of the Michael Foods Board of Directors, and affiliates of two private equity investment firms, Vestar Capital Partners and Goldner Hawn Johnson & Morrison Incorporated, collectively, M-Foods Investors, LLC. Under the terms of the Merger agreement, all outstanding shares of Michael Foods common stock were converted into the right to receive $30.10 per share in cash, or value equal thereto, and all outstanding stock options were converted into the right to receive, in cash, $30.10 per share reduced by the exercise price per share for all shares subject to such stock options. The purchase of the outstanding shares was financed through new equity financing of approximately $175,000,000, a senior secured credit facility of up to $470,000,000 at market-based variable interest rates (effective rate of 7.3% at September 30, 2001), and $200,000,000 of senior subordinated notes at an 11.75% annual interest rate. Immediately after the close of the Merger, Michael Foods contributed the assets of its Dairy division into two limited liability corporations, M-Foods Dairy, LLC and M-Foods Dairy TXCT, LLC (collectively, the "Dairy LLCs") and in exchange received voting preferred and voting common units from these entities equal to the fair value of the net assets contributed, which collectively were approximately $40,000,000 (the approximate fair value contributed to M-Foods Dairy TXCT, LLC was $10,000,000). The preferred units issued to Michael Foods have an annual 10% preferred return guarantee and represent 100% of the preferred units issued and outstanding. In addition, Michael Foods received 5% of the common units issued by each of the Dairy LLCs with the common units held by Michael Foods representing 100% of the voting common units issued and outstanding. These common units have a stated value of $25,000. The remaining 95% of the common units, which are non-voting, are owned by M-Foods Dairy Holdings, LLC, which is owned by the same owners, or affiliates of such owners, in the same proportion, as the unit holders of M-Foods Investors, LLC. The Dairy LLCs common unit interest owned by M-Foods Dairy Holdings, LLC was purchased for $475,000 as of April 1, 2001. 38 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS =============================================================================== NOTE A - ORGANIZATION, BUSINESS AND MERGER, (cont.) Following the Merger, Michael Foods, Inc. became an indirect wholly-owned subsidiary of M-Foods Investors, LLC and M-Foods Dairy TXCT, LLC became a majority owned subsidiary of Michael Foods, Inc. The Merger has been accounted for as a purchase in accordance with Accounting Principles Board Opinion 16, Business Combinations and EITF 88-16, Basis in Leveraged Buyout Transactions. Accordingly, the acquired assets and liabilities have been recorded at fair value for the interests acquired by new investors and at the carryover basis for continuing investors. As a result, the assets and liabilities are assigned new values, which are part Predecessor cost and part fair value, in the same proportions as the carryover basis of the residual interests retained by the continuing management investors and continuing affiliate investors of the Michael family and the new interests acquired by the new investors. The deemed dividend related to the Michael Foods investment in the assets and liabilities of the Dairy LLCs was pushed down to these majority owned subsidiaries, as if they were wholly owned subsidiaries since Michael Foods owns all of the voting stock and the Dairy LLCs are being operated by the management of Michael Foods. The amount of the deemed dividend at Michael Foods was $66,631,000. However, the historical cost basis equity of the continuing investors of the Company was $21,623,000, which exceeded the Company's fair market value by $11,623,000. This resulted in an allocation of carryover basis in excess of the fair market value of the Company in the amount of $3,603,000. For ease of presentation, the Merger has been reflected in the accompanying financial statements as if it had occurred on April 1, 2001. Management determined that no material transactions occurred during the period from April 1 through April 9, 2001. The Company's financial statements have been presented on a comparative basis with the Predecessor's historical operating unit financial statements, prior to the date of Merger. Different bases of accounting have been used to prepare the Company and Predecessor financial statements. The primary differences relate to the 10% yield on preferred units, depreciation and amortization of fixed assets and other intangible assets recorded at fair value at the date of acquisition, and income taxes which are payable by the Company's unit holders. The fair value contributed by Michael Foods to M-Foods Dairy TXCT, LLC was $10,000,000 and this amount, plus an additional carryover basis of $3,603,000 was allocated to the acquired assets and liabilities based on their fair values at April 1, 2001. In addition, $118,750 was contributed by new investors in exchange for Class B - non voting common units. The fair values of long-term assets was obtained from a preliminary valuation report issued by a third quarters ofparty appraisal firm. The allocations were as follows: Working capital $6,968,000 Property, plant & equipment 9,971,000 Other assets, including goodwill 1,583,000 Other liabilities 4,800,000
39 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS =============================================================================== NOTE A - ORGANIZATION, BUSINESS AND MERGER, (cont.) The following unaudited pro forma revenue and net earnings for the year ended December 31, 2000 and 1999 the Company repurchased no shares of Common Stock under the share repurchase program which began in July 1998 and was expanded in February and May 2000. Repurchases for the first nine months ended September 30, 2001 are derived from the application of 2000 and 1999 were 2,109,400 and 920,100 sharespro forma adjustments to the Predecessor historical statements of Common Stock.

NOTE E—COMPREHENSIVE INCOME

    Comprehensive income consists of net earnings and foreign currency translation adjustments. Total comprehensive income was $11,644,000 and $10,713,000assumes the Merger had occurred on January 1, 2000:
Nine months ended Year ended September 30, 2001 December 31, 2000 ---------------------------------------------- Revenue $76,869,000 $73,814,000 Net earnings (609,000) (1,883,000)
NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying Predecessor Balance Sheet as of December 31, 2000, the Predecessor Statements of Operations for the three and nine months ended September 30, 2000 and 1999. The total comprehensive income was $32,950,000the three months ended March 31, 2001, and $30,876,000the Predecessor Statements of Cash Flows for the nine months ended September 30, 2000 and 1999.

7


the three months ended March 31, 2001 have been prepared from the historical books and records of Michael Foods. The respective Statements of Operations include an allocation of general and administrative costs incurred by Michael Foods and allocations from this Operating Unit to the other Dairy LLC operating unit, M-Foods Dairy, LLC. The accompanying unaudited financial statements and footnote information for the three and nine month periods ended September 30, 2000 have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") using the historical cost basis of assets and liabilities of the Predecessor. The accompanying unaudited financial statements and footnote information as of and for the three and six month periods ended September 30, 2001 have been prepared in accordance with Regulation S-X pursuant to the rules and regulations of the SEC using the adjusted cost basis of assets and liabilities of the Company. In the opinion of management, the unaudited financial statements contain all adjustments (consisting of only normal recurring adjustments) necessary to present fairly the results of operations and cash flows for the periods indicated. The Unit's financial statements include an allocation for general and administrative costs incurred by Michael Foods. Management believes its allocations to these Operating Unit financial statements are reasonable. Additionally, Operating Unit equity includes the cumulative net advances between the Operating Unit and Michael Foods, which are considered additional capital invested from or, constructive dividends to, Michael Foods. Accordingly, the accompanying financial statements may not necessarily be indicative of the results that could have been obtained if the Operating Unit had been operated as a stand-alone entity. The historical results of the Company and Predecessor for the periods indicated are not necessarily indicative of the results of the Company for a full year. The accounting policies of the Predecessor have been adopted by the Company. 40 M-FOODS DAIRY TXCT, LLC (A MAJORITY OWNED SUBSIDIARY OF MICHAEL FOODS, INC.) NOTES TO FINANCIAL STATEMENTS =============================================================================== NOTE F—BUSINESS SEGMENTS

B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (cont.) Use of Estimates Preparation of the accompanying financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities, related revenues and expenses and disclosure about contingent assets and liabilities at the date of the financial statements. Actual results could differ from the estimates used by management. Inventories Inventories are stated at the lower of cost (determined on a first-in, first-out basis) or market.
Inventories consisted of the following: Company Predecessor ------------- ------------ September 30, December 31, 2001 2000 ------------- ------------ Raw materials and supplies $2,725,000 $1,505,000 Work in process and finished goods 1,988,000 890,000 ------------- ------------ $4,713,000 $2,395,000 ============= ============
NOTE C - INCOME TAXES Predecessor The activity of the Operating Unit has been included in the income tax return of Michael Foods, Inc. for financial reporting purposes. The Unit has been allocated a provision for income taxes in an amount generally equivalent to the provision that would have resulted had the Unit filed a separate income tax return. Company operates in four reportable segments—Egg Products, Refrigerated Distribution, Dairy Products and Potato Products. Certain financial informationFor income tax purposes the Company is a pass through entity, therefore, income taxes have not been reflected on the Company's operating segmentsfinancial statements. NOTE D - COMMITMENTS AND CONTINGENCIES Litigation The Company is as follows (unaudited,engaged in thousands):

 
 Egg
Products

 Refrigerated
Distribution

 Dairy
Products

 Potato
Products

 Corporate
 Total
Three Months ended September 30, 2000:                 
External net sales $162,461 $57,636 $41,305 $15,166 N/A $276,568
Intersegment sales  2,849  10  22  632 N/A  3,513
Operating profit (loss)  16,665  3,829  1,329  1,548 (1,129) 22,242
Three Months ended September 30, 1999:                 
External net sales $157,843 $55,833 $41,498 $14,737 N/A $269,911
Intersegment sales  3,235  24  415  577 N/A  4,251
Operating profit (loss)  17,935  2,462  319  2,006 (1,328) 21,394
Nine Months ended September 30, 2000:                 
External net sales $472,849 $169,073 $109,237 $43,951 N/A $795,110
Intersegment sales  8,676  68  507  1,800 N/A  11,051
Operating profit (loss)  50,757  11,962  2,271  4,534 (4,454) 65,070
Nine Months ended September 30, 1999:                 
External net sales $460,481 $166,382 $112,251 $42,206 N/A $781,320
Intersegment sales  12,723  69  993  1,775 N/A  15,560
Operating profit (loss)  52,537  7,046  3,272  4,565 (6,232) 61,188

8


Item 2—Management's Discussion and Analysisroutine litigation incidental to its business. Management believes the ultimate outcome of Financial Condition and Resultsthis litigation will not have a material effect on the accompanying statements of Operations

financial position, liquidity or results of operations. 41 ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS THREE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO THREE MONTHS ENDED SEPTEMBER 30, 2000 VS THREE MONTHS ENDED
SEPTEMBER 30, 1999

Results of Operations

RESULTS OF OPERATIONS Readers are directed to Note F—G - Business Segments for data on the unaudited financial results of the Company's four business segments for the three months ended September 30, 2001 and for data on the unaudited financial results of the Predecessor's four business segments for the three months ended September 30, 2000. Net sales for the 2001 period were $299,225,000, an increase of 8% compared to the Predecessor's net sales of $276,568,000 in the 2000 period. Net sales increased because of the factors discussed in the below divisional reviews, but were higher in the 2001 period due largely to unit sales growth in three divisions and 1999.

inflationary impacts in two divisions. Egg Products Division net sales for the 20002001 period reflected slightly decreased unit sales and slight price increases particularly for value-added products, which more than offset significant deflationary pricing impacts on industrial products. Significant unit sales increases were recorded for extended shelf-life liquid eggs, egg substitutes and driedcertain egg products. Unit sales rose for egg substitutes, hardcooked items and precooked products, and declined in two categories—frozen and short shelf-life eggs—as the Division chose not to pursue sales with little or no profit margin. Eggslightly for other products, except for dried products, where a moderate decline was recorded. Graded shell egg prices increaseddecreased approximately 1%8% compared to third quarter 19992000 levels, as reported by Urner Barry Publications—Publications - a widely quoted industry pricing service. This increase raisedRelated egg market decreases lowered the cost of purchased eggs during a period where prices for industrial egg products were generally lower than normal. Moreover, extreme volatility in egg prices occurred during the quarter, making it difficult to realize typical spreads between raw material costs and finished industrial egg products prices for any significant length of time. However, earnings increases from value-added egg products largely off-set the margin weakness seen from industrial egg product sales.

slightly. Approximately two-thirds of the Division's annual egg needs are purchased under contracts or in the spot market. While a portionA substantial majority of these eggs are secured under fixed price contracts, a majority are priced according to the cost of grain inputs or to egg market prices as reported by Urner Barry. Approximately one-third of annual egg needs are sourced from internal flocks, where feed costs typically represent roughly two-thirds of the cost of producing such eggs. Feed costs were slightly higherlower in the 20002001 period, compared to the 19992000 period, due mainly to higherlower prices for corn and soybean meal. Increasedcorn. Decreased egg costs forfrom both internallyinternal and externally procured eggs,external sources in the 2001 period, as compared to the 2000 period, compared to the 1999 period, were generally not met with comparable price changes inflat-to-modestly-higher egg products prices, creating margin pressurehigher margins for certain industrial egg products. Egg Products results in the 1999 period were impacted by two non-recurring items. First, a gain was recorded on the sale of a shell egg production facility. Second, a Belgium animal feed contamination scare resulted in losses at the Company's two European egg products, joint ventures. The net effect of these items was a modest addition to earnings.

particularly egg substitutes and dried products, and higher divisional margins in total. Refrigerated Distribution Division net sales for the 20002001 period reflected strong unit sales increases for several product lines, with cheesemargarine, bagels, and butterethnic items showing particular strength. SalesUnit sales growth resulted primarily from a brand repositioningnew customers gained over the past two yearsyear, as the Crystal Farms brand continues to expand beyond its traditionally Midwestern core business base. Higher retail price points for dairy-related products also contributed to the dollar sales gain in the 2001 period. Margins declined in the key cheese category and for butter items. A combination of high demand and a broadening consumer advertising campaignlow milk supply, due to weather impacts, caused dairy-related ingredient costs to rise sharply in selected markets, along with notable new account activitythe first nine months of 2001. The lack of commensurate increases in selling prices caused divisional operating profit margins and new product introductions. The volume growth, along with more normaldollars to weaken considerably compared to strong 2000 levels, when the relationship between product costs for items related to the national butterfat market, resulted in margin expansion in the 2000 period.

    Theand retail pricing was more favorable. 42 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED ================================================================================ THREE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO THREE MONTHS ENDED SEPTEMBER 30,2000, CONT. Dairy Products Division's flatDivision net sales for the 20002001 period reflected lowerhigher unit sales, volumes fordue mainly to strong creamer and specialty cartoned products sales. Further, sales of the coredivision's main product line, ultra-high temperature pasteurized("UHT") dairy mix business,mixes, rose on a unit basis. Inflationary impacts from a year-over-year rise in part duethe national dairy ingredient markets added to the loss of a major industrial (tanker) customer in late 1999, which offset increased volumes for cartoned specialty products and creamer products, and slightly higher unit pricing compared to the 1999 period. Divisionaldollar sales growth. The divisional operating profit margin and dollars increased in the 2000 period as a result of the higherstrong volume growth, an improved sales of specialty products,mix, and improvements in overhead expenses and operating expenses.

more efficient plant operations. Potato Products Division net sales for the 20002001 period reflected increased unit sales increases in all product categories. Sales were particularly strong for both retail and foodservice mashed potato items. New account activity, and same-account sales growth and higher marketing spending levels all contributed to the sales gain. The operating profit decreaseincrease in the 20002001 period resulted fromreflected improved operating costs and the impact of a less favorable sales mix, reflectingwith retail sales rising as a slight salespercent of the divisional total. The decrease for retail shredded products, and increased marketing spending.

9


    Thein our gross profit margin of the Company for the period ended September 30, 2000 was comparable2001, as compared to thatthe results of the samePredecessor in the 2000 period, in 1999, reflectingreflected the factors discussed above, particularly the margin pressures within the industrial egg products category and the margin increasesincreased raw material costs, which were not able to be fully recovered within the Refrigerated Distribution Division.segment. It is management'sour strategy to increase value-added product sales as a percent of total sales over time, while decreasing commodity-sensitive products' contribution to consolidated sales. These efforts historically have been beneficial to gross profit margins in most periods.

Selling, general and administrative expenses decreased slightlyincreased as a percent of sales in the period ended September 30, 2000,2001, as compared to the results of the same periodPredecessor in 1999. Favorable impacts from effectivethe 2000 period. This increased expense management more than offset increased expensesratio reflected the impact of incremental amortization related to amortizationthe Merger completed in April 2001. Without such Merger effects, operating expenses would have been a roughly comparable percentage of the costs associated with the Company's information systems upgrade project and additional marketing efforts.

net sales between periods. NINE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2000 VS NINE MONTHS ENDED
SEPTEMBER 30, 1999

Results of Operations

RESULTS OF OPERATIONS Readers are directed to Note F—G - Business Segments for data on the unaudited financial results of the Company's and the Predecessor's four business segments forand must combine three month and six month periods to evaluate the nine months ended September 30, 2001 with nine months ended September 30, 2000. Net sales for the Company and the Predecessor in the 2001 period were $869,961,000, an increase of 9% compared to the Predecessor's net sales of $795,110,000 in the 2000 period. Net sales increased because of the factors discussed in the below divisional reviews, but were higher in the 2001 period due largely to unit sales growth in three divisions and 1999.

inflationary impacts in two divisions. 43 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED ================================================================================ NINE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2000, CONT. RESULTS OF OPERATIONS, CONT. Egg Products Division net sales for the 20002001 period reflected flat unit sales and price increases particularly for value-added products, which more than offset significant deflationary pricing impacts on certain products and an approximate 40% decline in shell egg sales. The latter was by plan and reflects, in part, the sale of a small shell egg facility in the summer of 1999. Sales were particularly strong for extended shelf-life liquid eggs, dried egg products and precookedfor shell eggs. Unit sales rose for several product categories, though frozen omelets, patties and curds. Eggdried products showed a moderate decline. Graded shell egg prices decreasedincreased approximately 3%4% compared to 1999 levels in the first nine months of 2000, as reported by Urner Barry Publications. This decrease loweredBarry. Related egg market increases raised the cost of purchased eggs, but this occurred during a period where prices for industrial egg products were generally depressed. Moreover, extreme volatility in egg prices occurred during the 2000 period, making it difficult to realize typical spreads between raw material costs and finished industrial egg products prices for any significant length of time. However, earnings increases from value-added egg products largely off-set the margin weakness seen from industrial egg product sales.

eggs. Approximately two-thirds of the Division's annual egg needs are purchased under contracts, or in the spot market. While a portionA substantial majority of these eggs are secured under fixed price contracts, a majority are priced according to the cost of grain inputs or to egg market prices as reported by Urner Barry. Approximately one-third of annual egg needs are sourced from internal flocks, where feed costs typically represent roughly two-thirds of the cost of producing such eggs. Feed costs were lower in the 2000 period were comparable to the 1999 period. Decreased egg costs, for externally procured eggs, in the 20002001 period, compared to the 19992000 period, and improved value-addeddue mainly to lower prices for corn. In total, combining the higher cost external eggs with the lower cost internal eggs, divisional egg costs rose slightly in the 2001 period as compared to the 2000 period. Such increased egg costs were generally not met with comparable price changes in egg products earnings, were more than offset by pricing andprices, creating margin weakness inpressure for certain industrial egg products.

    Divisionalproducts, particularly frozen items. Also contributing to the divisional operating profit fordecline was the 2000 period also reflected the benefitimpact of reduced royalty expense, a portion of which was a retroactive adjustment to January 1, 1999. Under an agreement reached during the second quarter of 2000 period, royaltiesincremental depreciation and amortization related to products produced and sold by the Company under a license with NCSU are limited to a fixed portion of the annual production. In consideration of the reduced royalty arrangement, the Company is responsible for one-half of any future litigation expense incurred to defend the patented egg ultra-pasteurization processing technology. Egg Products resultsMerger completed in the 1999 period were impacted by two non-recurring items.

    First, a gain was recorded on the sale of a shell egg production facility. Second, a Belgium animal feed contamination scare resulted in losses at the Company's two European egg products joint ventures. The net effect of these items was a modest addition to earnings.

10


April 2001. Refrigerated Distribution Division net sales for the 20002001 period reflected strong unit sales increases for most product lines, with cheesebagels, potato products and butterethnic items showing particular strength. SalesUnit sales growth resulted primarily from a brand repositioningnew customers gained over the past two yearsyear, as the Crystal Farms brand continues to expand beyond its traditionally Midwestern core business base. Higher retail price points for dairy-related products also contributed to the dollar sales gain in the 2001 period. Margins declined in the key cheese category and for butter items. A combination of high demand and a broadening consumer advertising campaignlow milk supply, due to weather impacts, caused dairy-related ingredient costs to rise sharply in selected markets, along with notable new account activitythe first nine months of 2001. The lack of commensurate increases in selling prices caused divisional operating profit margins and new product introductions. The volume growth, along with more normaldollars to weaken considerably compared to strong 2000 levels, when the relationship between product costs for items related to the national butterfat market, resulted in margin expansion in the 2000 period.

    Theand retail pricing was more favorable. Dairy Products Division net sales decline for the 20002001 period reflected lowerhigher unit sales volumes fordue mainly to strong creamer and specialty cartoned products sales. Further, sales of the coredivision's main product line, UHT dairy mix business,mixes, rose on a unit basis. Inflationary impacts from a year-over-year rise in part duethe national dairy ingredient markets added to the loss of a major industrial (tanker) customer in late 1999, which offset increased volumes for cartoned specialty products and creamer products. Divisionaldollar sales growth. The divisional operating profit declined in the 2000 periodmargin and dollars increased as a result of the reducedstrong volume growth, an improved sales volumes, high overhead expensesmix, and above average operating expenses.

more efficient plant operations. Potato Products Division net sales for the 20002001 period reflected a strong unit sales increase,increases in all product categories. Sales were particularly strong for mashed items and retail shredded products.44 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED ================================================================================ NINE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2000, CONT. RESULTS OF OPERATIONS, CONT. items. New account activity, same-account sales growth and new product introductionshigher marketing spending levels all contributed to the sales gain. The flat operating profitsprofit increase in the 20002001 period comparedreflected improved operating costs and the impact of a favorable sales mix, with retail sales rising as a percent of the divisional total. These favorable developments offset the impacts of increased marketing spending and incremental depreciation and amortization related to the 1999 period reflect benefits from the volume growth, as plant operations at the main potato processing facility benefited from the increased production throughput, which were offset by increased marketing spending.

Merger completed in April 2001. The increasedecrease in our gross profit margin of the Company for the period ended September 30, 2000,2001, as compared to the results of the samePredecessor in the 2000 period, in 1999, reflected the factors discussed above, particularly the strength inincreased raw material costs within the Refrigerated Distribution Division.segment. It is management'sour strategy to increase value-addedvalue- added product sales as a percent of total sales over time, while decreasing commodity-sensitive products' contribution to consolidated sales. These efforts historically have been beneficial to gross profit margins in most periods.

Selling, general and administrative expenses remained approximately constantincreased as a percent of sales infor the period ended September 30, 2000,2001, as compared to the results of the same periodPredecessor in 1999. Expenses increased duethe 2000 period. Operating expenses reflected the impact of incremental amortization related to amortizationthe Merger of the costsCompany (see Note A) completed in April 2001 and expenses associated with terminating our investment in a Egg Products Division joint venture, which were offset by the Company's information systems upgrade project, amortization of a non-compete agreementfinal insurance settlement related to a May 1999 Dairy Products acquisition, increasesDivision product recall. Separate from selling, general and administrative expenses in bad debt expense resulting from a foodservice distributor's bankruptcythe 2001 period, the Predecessor recorded non-recurring expenses related to the Merger for financial, legal, advisory and regulatory filing fees. These expenses of $11,050,000 are reflected in the Predecessor Consolidated Statements of Earnings as transaction expenses. Exclusive of such Merger expenses, selling, general and additional marketing efforts. However, these increasedadministrative expenses were offset by effective expense controlsa comparable percentage of net sales in other areas and the favorable impact of2001 period as compared to the reduced egg products royalty arrangement, including a one-time retroactive benefit.

General

2000 period. GENERAL Certain of the Company'sour products are sensitive to changes in commodity prices. The Company's Egg Products Division derived less than 3% of the Division's net sales for the first nine months of 2000 from shell eggs, which are sensitive to commodity price swings. Value-added egg products, such as extended shelf-life liquid egg products lines and precooked egg products, accountedaccount for approximately 50%60% of the Egg Products Division's net sales. The remainder of Egg Products Division sales is derived from the sale of other egg products and shell eggs, which vary from being very commodity-sensitive to somewhat value-added. Gross profit from shell eggs is primarily dependent upon the relationship between shell egg prices and the cost of feed, both of which can fluctuate significantly. ShellGraded shell egg pricing in the 20002001 period was approximately 3% below 19994% above 2000 levels, as measured by Urner Barry Publications.a widely quoted pricing service, while feed costs declined slightly year-over-year. Gross profit margins for extended shelf-life liquid eggs, egg substitutes, and precooked and hardcooked egg products are less sensitive to commodity price fluctuations than are other egg products or shell eggs.

    The Company's 45 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED =============================================================================== NINE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2000, CONT. GENERAL, CONT. Our Refrigerated Distribution Division derives approximately 70%75% of its net sales from refrigerated products produced by others, thereby reducing the effects of commodity price swings. However, in periods of sharp and accelerated cost increases there is typically a lag in retail pricing adjustments, which can result in margin compression. The balance of refrigerated distribution sales are mainly from shell eggs, some of which are produced by the Egg

11


Products Division, and are sold on a distribution, or non-commodity, basis by the Refrigerated Distribution Division.

basis. The Dairy Products Division sells its products primarily on a cost-plus basis and, therefore, the Division's earnings are not typically affected greatly by raw ingredient price fluctuations, except over short time periods.

The Potato Products Division typically purchases 70%-90%75%-95% of its raw potatoes from contract producers under annual contracts. The remainder is purchased at market prices to satisfy short-term production requirements or to take advantage of market prices when they are lower than contracted prices. Moderate variations in the purchase price of raw materials or the selling price per pound of finished products can have a significant effect on Potato Products Division operating results.

Inflation is not expected to have a significant impact on the Company's business. The Company generally has been able to offset the impact of inflation through a combination of productivity gains and price increases.

Capital Resources and Liquidity

CAPITAL RESOURCES AND LIQUIDITY Acquisitions and capital expenditures have been, and will likely continue to be, a significant capital requirement. The Company plansWe plan to continue to invest in state-of-the-art production facilities to enhance itsour competitive position. Historically, the Company haswe have financed itsour growth principally from internally generated funds, bank borrowings, and the issuance of senior debt and the sale of Common Stock. The Company believes that thesedebt. We believe such sources remain viable financing alternatives will continue to meet itsour anticipated needs.

    The Company We invested $25,967,000approximately $13,528,000 in capital expenditures during the ninesix months ended September 30, 2000.2001. The Company plansPredecessor invested approximately $10,800,000 in capital expenditures during the three months ended March 31, 2001. On a combined basis, we plan to spend approximately $45,000,000 in total$40,000,000 on capital expenditures in 2000,2001, the majority of which is to expand or update production capacity for value-added products.

    The Earnings before interest, taxes, depreciation and amortization ("EBITDA") for the three months ended September 30, 2001 period were $37,393,000, an increase of 6% compared to the Predecessor's EBITDA of $35,362,000 in the comparable three month 2000 period. EBITDA for the Company has two unsecured linesand the Predecessor in the nine month 2001 period was $106,169,000, an increase of 4% compared to the Predecessor's EBITDA of $102,269,000 in the nine month 2000 period. EBITDA increased because of the factors discussed in the above results of operations divisional reviews. Our management believes that EBITDA is a relevant measurement of the Company's financial results, as it is indicative of the relative strength of the Company's cash flows and is a key measurement contained in the financial 46 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED ================================================================================ NINE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2000, CONT. GENERAL, CONT. covenants of our senior indebtedness. In addition, as a highly leveraged company, the holders of the Company's debt have a significant interest in our cash flows. We compute EBITDA as it is defined in our senior credit agreement (see Exhibit 10.1 of our Amendment No. 1 to Form S-4 filed with the Securities and Exchange Commission on July 18, 2001). This definition may not be comparable to that used by other companies reporting similar financial information. We believe EBITDA is a widely accepted financial indicator used to analyze and compare companies on the basis of operating performance. It should not be considered in isolation or as a substitute for measures of performance prepared in accordance with generally accepted accounting principles and is not indicative of operating profit or cash flow from operations as determined under generally accepted accounting principles. We have senior secured credit facilities in the amount of $470,000,000 with numerous banks, other financial institutions and investment groups, which includes a $100,000,000 line of credit for $80,000,000 and $20,000,000 with its principal banks. As ofexpiring in 2007. At September 30, 2000, $73,000,000 was outstanding2001, there were no borrowings under these linesthe line of credit.

The senior credit facility contains various restrictive covenants. It prohibits us from prepaying other indebtedness, including the notes, and it requires us to maintain specified financial ratios, such as a minimum ratio of EBITDA to interest expense, a minimum fixed charge coverage ratio and a maximum ratio of total debt to EBITDA, and satisfy financial condition tests. In July 1998,addition, the Company's Boardsenior credit facility prohibits us from declaring or paying any dividends and prohibits us from making any payments with respect to the notes if we fail to perform our obligations under, or fail to meet the conditions of, Directors authorized the purchasesenior credit facility or if payment create a default under the senior credit facility. The indenture governing the notes, among other things, (a) restricts the ability of upthe issuer and its subsidiaries, including the guarantors of the notes, to 2,000,000incur additional indebtedness, issue shares of Common Stockpreferred stock, incur liens, pay dividends or make certain other restricted payments and enter into certain transactions with affiliates, (b) places certain restrictions on the open marketability of certain of the issuer's subsidiaries, including the guarantors of the notes, to pay dividends or in privately negotiated transactions. In February 2000,make certain payments to the Board authorized an additional purchase of up to 2,000,000 shares of Common Stockissuer and (c) places restrictions on the open marketability of the issuer and its subsidiaries, including the guarantors of the notes, to merge or consolidate with any other person or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of the assets of the issuer. The indenture related to these notes and the senior credit facility also contain various covenants which limit our discretion in privately negotiated transactions,the operation of our businesses. Our principal sources of funds are anticipated to be cash flows from operating activities and borrowings under our senior credit facility. We believe that these funds will provide us with an additional 500,000 share authorization made in May 2000. Through Septembersufficient liquidity and 47 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CONTINUED =============================================================================== NINE MONTHS ENDED SEPTEMBER 30, 2001 AS COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2000, CONT. GENERAL, CONT. capital resources for us to meet our current and future financial obligations, as well as to provide funds for our working capital, capital expenditures and other needs for at least the Company had repurchased 4,012,200 shares of Common Stock for $89,121,000. Duringnext 12 months. No assurance can be given, however, that this will be the third quarter of 2000 the Company did not repurchase any shares of Common Stock.

Seasonality

case. We may require additional equity or debt financing to meet our working capital requirements or to fund our acquisition activities, if any. There can be no assurance that additional financing will be available when required or, if available, will be on terms satisfactory to us. SEASONALITY Consolidated quarterly operating results are affected by the seasonality of the Company's net sales and operating profits. Specifically, shell egg prices typically rise seasonally in the first and fourth quarters of the year due to increased demand during holiday periods. Generally, refrigerated distribution operations experience higher net sales and operating profits in the fourth quarter, coinciding with incremental consumer demand during the holiday season. Net sales and operating profits from dairy operations typically are significantly higher in the second and third quarters due to increased consumption of ice milk and ice cream products during the summer months. Operating profits from potato products are less seasonal, but tend to be higher in the second half of the year coinciding with the potato harvest.

12


Forward-Looking Statements

FORWARD-LOOKING STATEMENTS Certain items in this Form 10-Q may be forward-looking statements, which are made in reliance upon the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to numerous risks and uncertainties, including variances in the demand for the Company's products due to consumer developments and industry developments, as well as variances in the costs to produce such products, including normal volatility in egg and feed costs. The Company'sOur actual financial results could differ materially from the results estimated by, forecasted by, or implied by the Companyus in such forward-looking statements.

Item ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK There were no material changes in the Company's or the Predecessor's market risk during the nine month period ended September 30, 2000.

13



2001. PART II—II - OTHER INFORMATION

Item 5—Other Information

    On November 3, 2000, the Company's Crystal Farms Refrigerated Distribution Company ("Crystal Farms") subsidiary initiated a voluntary recall of two cheese items after learning of their possible contamination with Listeria monocytogenes. It is estimated that less than 80,000 pounds of Crystal Farms cheese are affected by the recall. The cheese was produced by a Wisconsin-based dairy cooperative and packaged for Crystal Farms by a contract packaging company. Management believes the ultimate outcome of this recall will not have a material effect on the Company's consolidated financial position, liquidity or results of operations.

Item 6— ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (a) Exhibits andNone 48 ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K, CONT. (b) Reports on Form 8-K



(a)Exhibits

10.77


Consolidated, restated and amended License Agreement by and between North Carolina State University and Michael Foods, Inc.

10.78


Settlement Agreement and Mutual Release entered into by and between Nulaid Foods, Inc., Valley Fresh Foods, Inc., and Nulaid Nest-Best, and North Carolina State University and Michael Foods, Inc.

27.1


Financial Data Schedule

(b)


Reports on Form 8-K



    There were no reports on The Company filed a Form 8-K inon July 26, 2001 regarding a news release issued to the Company's debtholders pertaining to the Company's financial results for the three months ended June 30, 2001 and the pro forma financial results for the six month period ended June 30, 2001. Subsequent to the reporting period herein, the Company filed a Form 8-K on November 8, 2001 regarding a news release issued to the Company's debtholders pertaining to the Company's financial results for the three months ended September 30, 2001 and the pro forma financial results for the nine month period ended September 30, 2000.

14



2001. SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.




MICHAEL FOODS, INC.
(Registrant)

Date: November 13, 2000


By:


/s/ 
GREGG A. OSTRANDER   
Gregg A. Ostrander
(
Chairman, President and Chief
Executive Officer
)

Date: November 13, 2000


By:


/s/ 
JOHN D. REEDY   
John D. Reedy
(
Executive Vice President, Treasurer, Chief
Financial Officer and Principal
Accounting Officer
)

QuickLinks

PART II—OTHER INFORMATION
SIGNATURES
MICHAEL FOODS, INC. --------------------------------- (Registrant) Date: November 14, 2001 By: /s/ Gregg A. Ostrander ------------------------------- Gregg A. Ostrander (Chairman, President and Chief Executive Officer) Date: November 14, 2001 By: /s/ John D. Reedy ------------------------------- John D. Reedy (Executive Vice President, Treasurer, Chief Financial Officer and Principal Accounting Officer) 49