EX-99.3 5 d539983dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

 

HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, amounts in thousands, except shares and per share data)

 

     June 30,
2023
    December 31,
2022
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 99,368     $ 98,584  

Short-term investments

     —        17,914  

Accounts receivable, net

     181,729       168,783  

Inventories

     67,240       65,406  

Prepaids and other current assets

     18,083       16,375  
  

 

 

   

 

 

 

Total current assets

     366,420       367,062  

Property and equipment, net

     464,565       425,313  

Intangible assets, net

     1,909,124       1,920,880  

Goodwill

     706,615       706,615  

Other assets, net

     70,688       72,329  
  

 

 

   

 

 

 

Total assets

   $ 3,517,412     $ 3,492,199  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Long-term debt and lease obligations payable within one year

   $ 12,543     $ 3,917  

Tax receivable agreement payments payable within one year

     7,400       12,600  

Accounts payable

     87,502       85,667  

Customer trade allowances

     67,952       62,194  

Accrued expenses and other current liabilities

     27,837       59,933  
  

 

 

   

 

 

 

Total current liabilities

     203,234       224,311  

Long-term debt and lease obligations

     982,046       999,089  

Tax receivable agreement obligations

     117,157       123,092  

Deferred tax liability

     361,928       347,030  

Other long-term liabilities

     1,302       1,593  
  

 

 

   

 

 

 

Total liabilities

     1,665,667       1,695,115  
  

 

 

   

 

 

 

Commitments and Contingencies (Note 9)

    

Class A common stock, $0.0001 par value, 200,000,000 shares authorized, 143,184,870 shares issued and 132,859,461 shares outstanding as of June 30, 2023 and 142,650,344 shares issued and 133,117,224 shares outstanding as of December 31, 2022

     14       14  

Additional paid in capital

     1,315,418       1,311,629  

Accumulated other comprehensive income

     34,602       35,078  

Retained earnings

     710,370       639,595  

Treasury stock

     (208,659     (189,232
  

 

 

   

 

 

 

Stockholders’ equity

     1,851,745       1,797,084  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,517,412     $ 3,492,199  
  

 

 

   

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

1


HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except shares and per share data)

 

     Three Months Ended     Six Months Ended  
     June 30, 2023      June 30, 2022     June 30, 2023      June 30, 2022  

Net revenue

   $ 352,360      $ 340,472     $ 697,763      $ 672,523  

Cost of goods sold

     226,366        227,772       451,052        444,199  
  

 

 

    

 

 

   

 

 

    

 

 

 

Gross profit

     125,994        112,700       246,711        228,324  
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating costs and expenses:

          

Advertising and marketing

     20,176        15,587       34,075        27,537  

Selling

     10,025        10,137       20,674        19,914  

General and administrative

     28,196        30,127       56,394        59,799  

Amortization of customer relationships

     5,878        5,878       11,756        11,756  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total operating costs and expenses

     64,275        61,729       122,899        119,006  
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     61,719        50,971       123,812        109,318  

Other (income) expense

          

Interest expense, net

     10,283        9,741       20,468        19,407  

Loss on modification and extinguishment of debt

     7,472        —        7,472        —   

Other (income) expense

     68        (507     249        (71
  

 

 

    

 

 

   

 

 

    

 

 

 

Total other (income) expense

     17,823        9,234       28,189        19,336  
  

 

 

    

 

 

   

 

 

    

 

 

 

Income before income taxes

     43,896        41,737       95,623        89,982  

Income tax expense

     11,410        11,261       24,848        24,948  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income

   $ 32,486      $ 30,476     $ 70,775      $ 65,034  
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per Class A share:

          

Basic

   $ 0.24      $ 0.22     $ 0.53      $ 0.47  

Diluted

   $ 0.24      $ 0.22     $ 0.53      $ 0.47  

Weighted-average shares outstanding:

          

Basic

     133,076,763        137,909,156       133,298,117        138,255,803  

Diluted

     134,211,771        138,958,242       134,371,034        139,263,303  

See accompanying notes to the unaudited condensed consolidated financial statements.

 

2


HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited, amounts in thousands)

 

     Three Months Ended     Six Months Ended  
     June 30, 2023     June 30, 2022     June 30, 2023     June 30, 2022  

Net income

   $ 32,486     $ 30,476     $ 70,775     $ 65,034  

Other comprehensive income:

        

Unrealized gain on interest rate swap and foreign currency contracts designated as a cash flow hedge

     12,308       6,327       9,295       29,983  

Reclassification into net income

     (5,407     823       (9,939     1,885  

Income tax benefit (expense)

     (1,798     (1,877     168       (8,369
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 37,589     $ 35,749     $ 70,299     $ 88,533  
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

3


HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited, amounts in thousands)

 

                        Accumulated                            
                  Additional     Other                         Total  
     Class A Voting      Paid-in     Comprehensive     Retained                   Stockholders’  
     Common Stock      Capital     Income (Loss)     Earnings      Treasury Stock     Equity  
     Shares     Amount                         Shares      Amount        

Balance-December 31, 2022

     133,117     $ 14      $ 1,311,629     $ 35,078     $ 639,595        9,533      $ (189,232   $ 1,797,084  

Comprehensive income

     —        —         —        (5,579     38,289        —         —        32,710  

Share-based compensation

     324       —         3,011       —        —         —         —        3,011  

Exercise of employee stock options

     125       —         2,112       —        —         —         —        2,112  

Payment of taxes for employee stock awards

     —        —         (5,461     —        —         —         —        (5,461

Repurchase of common stock

     (561     —         —        —        —         561        (13,669     (13,669
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Balance-March 31, 2023

     133,005     $ 14      $ 1,311,291     $ 29,499     $ 677,884        10,094      $ (202,901   $ 1,815,787  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Comprehensive income

     —        —         —        5,103       32,486        —         —        37,589  

Share-based compensation

     19       —         3,527       —        —         —         —        3,527  

Exercise of employee stock options and ESPP awards

     67       —         1,053       —        —         —         —        1,053  

Payment of taxes for employee stock awards

     —        —         (453     —        —         —         —        (453

Repurchase of common stock, including excise tax

     (232     —         —        —        —         232        (5,758     (5,758
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Balance-June 30, 2023

     132,859     $ 14      $ 1,315,418     $ 34,602     $ 710,370        10,326      $ (208,659   $ 1,851,745  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

                        Accumulated                            
                  Additional     Other                         Total  
     Class A Voting      Paid-in     Comprehensive     Retained                   Stockholders’  
     Common Stock      Capital     Income (Loss)     Earnings      Treasury Stock     Equity  
     Shares     Amount                         Shares      Amount        

Balance-December 31, 2021

     138,279     $ 14      $ 1,303,254     $ (506   $ 475,400        3,753      $ (59,172   $ 1,718,990  

Comprehensive income

     —        —         —        18,226       34,558        —         —        52,784  

Share-based compensation

     350       —         2,339       —        —         —         —        2,339  

Exercise of employee stock options

     105       —         1,662       —        —         —         —        1,662  

Payment of taxes for employee stock awards

     —        —         (5,216     —        —         —         —        (5,216

Repurchase of common stock

     (459     —         —        —        —         459        (9,680     (9,680
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Balance-March 31, 2022

     138,275     $ 14      $ 1,302,039     $ 17,720     $ 509,958        4,212      $ (68,852   $ 1,760,879  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Comprehensive income (loss)

     —        —         —        5,273       30,476        —         —        35,749  

Share-based compensation

     23       —         2,648       —        —         —         —        2,648  

Exercise of employee stock options

     37       —         579       —        —         —         —        579  

Payment of taxes for employee stock awards

     —        —         (296     —        —         —         —        (296

Repurchase of common stock

     (1,848     —         —        —        —         1,848        (38,826     (38,826
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Balance-June 30, 2022

     136,487     $ 14      $ 1,304,970     $ 22,993     $ 540,434        6,060      $ (107,678   $ 1,760,733  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

4


HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)

 

     Six Months Ended  
     June 30,
2023
    June 30,
2022
 

Operating activities

    

Net income

   $ 70,775     $ 65,034  

Depreciation and amortization

     30,054       27,951  

Debt discount amortization

     530       615  

Unrealized foreign exchange gains

     (153     (217

Loss on debt extinguishment

     721       —   

Non-cash lease expense

     129       247  

Share-based compensation

     6,538       4,987  

Realized and unrealized gains on short-term investments

     (86     —   

Deferred taxes

     15,066       10,374  

Change in operating assets and liabilities:

    

Accounts receivable

     (12,863     (30,600

Inventories

     (1,834     (7,996

Prepaids and other current assets

     5,243       (131

Accounts payable and accrued expenses

     (31,489     8,967  

Customer trade allowances

     5,717       7,934  
  

 

 

   

 

 

 

Net cash provided by operating activities

     88,348       87,165  

Investing activities

    

Purchases of property and equipment

     (55,161     (36,302

Acquisition of short-term investments

     —        (20,918

Proceeds from maturity of short-term investments

     18,000       —   

Acquisition and development of software assets

     (3,005     (5,607
  

 

 

   

 

 

 

Net cash used in investing activities

     (40,166     (62,827
  

 

 

   

 

 

 

Financing activities

    

Repayments of long-term debt and lease obligations

     —        (5,584

Debt fees paid

     (10,306     —   

Proceeds from origination of long-term debt

     336,663       —   

Payments related to settlement of long-term debt

     (334,883     —   

Collateral payments

     (5,980     —   

Repurchase of common stock

     (19,427     (48,506

Tax payments related to issuance of shares to employees

     (5,914     (5,512

Cash received from exercise of options and warrants

     3,165       2,241  

Payments on tax receivable agreement

     (11,135     (9,313
  

 

 

   

 

 

 

Net cash used in financing activities

     (47,817     (66,674
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     419       8  
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     784       (42,328
  

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

     98,584       249,159  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 99,368     $ 206,831  
  

 

 

   

 

 

 

Supplemental Disclosures of Cash Flow Information:

    

Cash paid during the period for:

    

Interest, net of amounts capitalized

   $ 28,077     $ 18,599  

Net taxes paid

   $ 11,496     $ 11,489  

Supplemental disclosure of non-cash investing:

    

Accrued capital expenditures

   $ 9,421     $ 6,358  

See accompanying notes to the unaudited condensed consolidated financial statements.

 

5


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1. Summary of Significant Accounting Policies

Description of Business

Hostess Brands, Inc. is a Delaware corporation headquartered in Lenexa, Kansas. The condensed consolidated financial statements include the accounts of Hostess Brands, Inc. and its subsidiaries (collectively, the “Company”). The Company is a leading sweet snacks company focused on developing, manufacturing, marketing, selling and distributing snacks in North America primarily under the Hostess® and Voortman® brands. The Company produces a variety of new and classic treats, including iconic Hostess® Donettes®, Twinkies®, CupCakes, Ding Dongs® and Zingers®, as well as a variety of Voortman® branded cookies and wafers. The Hostess® brand dates back to 1919 when the Hostess® CupCake was introduced to the public, followed by Twinkies® in 1930.

Basis of Presentation

The Company’s operations are conducted through wholly-owned operating subsidiaries. The condensed consolidated financial statements included herein have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”). The results of operations for any quarter or a partial fiscal year period are not necessarily indicative of the results to be expected for other periods or the full fiscal year. For the periods presented, the Company has one reportable segment.

Principles of Consolidation

All intercompany balances and transactions related to activity between Hostess Brands, Inc. and its wholly-owned subsidiaries have been eliminated in consolidation.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and judgments that affect the reported amounts of assets and liabilities at the date of the financial statements and for the reported amounts of revenues and expenses during the reporting period.

Accounts Receivable

Accounts receivable represents amounts invoiced to customers for performance obligations which have been satisfied. As of June 30, 2023 and December 31, 2022, the Company’s accounts receivable were $181.7 million and $168.8 million, respectively, which have been reduced by an allowance for damages occurring during shipment, quality claims and doubtful accounts in the amount of $5.6 million and $5.8 million for the periods ended June 30, 2023 and December 31, 2022, respectively.

Inventories

Inventories are stated at the lower of cost or net-realizable value on a first-in first-out basis. Abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage) are expensed in the period they are incurred.

 

6


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

The components of inventories are as follows:

 

(In thousands)

   June 30,
2023
     December 31,
2022
 

Ingredients and packaging

   $ 34,167      $ 35,410  

Finished goods

     29,340        26,133  

Inventory in transit to customers

     3,733        3,863  
  

 

 

    

 

 

 
   $ 67,240      $ 65,406  
  

 

 

    

 

 

 

Capitalized Interest

The Company capitalizes a portion of the interest on its term loan (see Note 4. Debt and Lease Obligations) related to certain property and equipment during its construction period. The capitalized interest is recorded as part of the asset to which it relates and depreciated over the asset’s estimated useful life. The Company capitalized interest of $1.9 million and $3.6 million during the three and six months ended June 30, 2023, respectively, compared to $0.2 million capitalized during each of the three and six months ended June 30, 2022. Capitalized interest is included in property and equipment, net on the condensed consolidated balance sheets.

Software Costs

Capitalized software is included in other assets on the condensed consolidated balance sheets in the amount of $21.6 million and $21.4 million, net of accumulated amortization of $25.4 million and $22.6 million as of June 30, 2023 and December 31, 2022, respectively. Capitalized software costs are amortized over their estimated useful life of up to five years commencing when such assets are ready for their intended use. Software amortization expense included in general and administrative expense on the condensed consolidated statements of operations was $1.4 million and $2.8 million for the three and six months ended June 30, 2023, respectively, compared to $1.0 million and $2.1 million for the three and six months ended June 30, 2022, respectively.

Disaggregation of Revenue

Net revenue consists of sales of packaged food products primarily within the Sweet Baked Goods (“SBG”) category in the United States, as well as in the Cookie category in the United States and Canada.

The following tables disaggregate revenue by geographical market and category.

 

     Three Months Ended June 30, 2023  
(In thousands)    Sweet Baked Goods      Cookies      Total  

United States

   $ 317,539      $ 31,066      $ 348,605  

Canada

     —         3,755        3,755  
  

 

 

    

 

 

    

 

 

 
   $ 317,539      $ 34,821      $ 352,360  
  

 

 

    

 

 

    

 

 

 

 

7


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

     Three Months Ended June 30, 2022  

(In thousands)

   Sweet Baked Goods      Cookies      Total  

United States

   $ 303,437      $ 32,348      $ 335,785  

Canada

     —         4,687        4,687  
  

 

 

    

 

 

    

 

 

 
   $ 303,437      $ 37,035      $ 340,472  
  

 

 

    

 

 

    

 

 

 
     Six Months Ended June 30, 2023  
(In thousands)    Sweet Baked Goods      Cookies      Total  

United States

   $ 625,969      $ 63,780      $ 689,749  

Canada

     —         8,014        8,014  
  

 

 

    

 

 

    

 

 

 
   $ 625,969      $ 71,794      $ 697,763  
  

 

 

    

 

 

    

 

 

 
     Six Months Ended June 30, 2022  

(In thousands)

   Sweet Baked Goods      Cookies      Total  

United States

   $ 599,809    $ 63,264      $ 663,073  

Canada

     —         9,450        9,450  
  

 

 

    

 

 

    

 

 

 
   $ 599,809      $ 72,714      $ 672,523  
  

 

 

    

 

 

    

 

 

 

Concentrations

The Company had one customer (together with its affiliates) that accounted for 20.4% and 19.4% of total net revenue for the three and six months ended June 30, 2023, respectively, compared to 20.1% and 20.4% for the three and six months ended June 30, 2022, respectively.

2. Property and Equipment

Property and equipment consists of the following:

 

(In thousands)

   June 30,
2023
     December 31,
2022
 

Land and buildings

   $ 82,845      $ 81,405  

Right of use assets, operating

     32,170        32,170  

Machinery and equipment

     341,015        315,149  

Construction in progress

     146,482        118,679  
  

 

 

    

 

 

 
     602,512        547,403  

Less accumulated depreciation and amortization

     (137,947      (122,090
  

 

 

    

 

 

 
   $ 464,565      $ 425,313  
  

 

 

    

 

 

 

Depreciation expense was $7.4 million and $15.5 million for the three and six months ended June 30, 2023, respectively, and $7.7 million and $14.1 million for the three and six months ended June 30, 2022, respectively.

 

8


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

3. Accrued Expenses and Other Current Liabilities

Included in accrued expenses and other current liabilities are the following:

 

(In thousands)

   June 30,
2023
     December 31,
2022
 

Incentive compensation

   $ 9,534      $ 29,045  

Payroll, vacation and other compensation

     6,282        6,195  

Accrued interest

     139        7,850  

Interest rate swap and foreign currency contracts

     —         423  

Other

     11,882        16,420  
  

 

 

    

 

 

 
   $ 27,837      $ 59,933  
  

 

 

    

 

 

 

4. Debt and Lease Obligations

On June 30, 2023 (the “Closing Date”), through Hostess Brands, LLC, a wholly-owned subsidiary, the Company entered into a senior secured first lien credit agreement (the “Credit Agreement”), which included a $985 million term loan (the “Term Loan”). The Term Loan bears interest, at the Company’s option, at a variable rate per annum equal to either (x) the Term Secured Overnight Financing Rate (“Term SOFR”) (as defined in the Credit Agreement) plus an applicable margin of 2.50% or (y) an alternative base rate (“ABR”) plus an applicable margin of 1.50%. The Credit Agreement is secured on a first priority basis on substantially all of the Company’s assets and is guaranteed by certain of its subsidiaries. It is prepayable without premium or penalty at any time, except for prepayment from the proceeds of a similar term loan within six months after the Closing Date, which requires a 1% premium. The principal shall be paid at 1% of the aggregate principal amount ($9.85 million) per year, with the balance due at maturity on June 30, 2030. The proceeds from the Term Loan were used to repay, in full the $983.2 million principal balance on the prior term loan and fund a portion of the loan fees.

The Term Loan consists of a syndicate of lenders which for accounting purposes are evaluated as individual lenders. For certain lenders, a portion of the refinancing was considered a modification of the prior term loan and related fees paid to third parties of $6.8 million were expensed as costs of the modification. The total loss on the modification and extinguishment of debt was $7.5 million, which includes $0.7 million of unamortized debt premium and issuance costs. Fees of $10.8 million associated with the new borrowings were capitalized. Of the total $985.0 million Term Loan, there was $336.7 million of cash proceeds attributed to new syndicate members or existing members increasing their positions. Of the total $983.2 million prior term loan, $334.9 million of cash payments were attributed to exiting syndicate members or members decreasing their positions.

A summary of the carrying value of the debt and lease obligations are as follows:

 

(In thousands)

   June 30,
2023
     December 31,
2022
 

Term loan (7.7% as of June 30, 2023)

     

2023 Term Loan principal

   $ 985,000      $ —   

2020 Term Loan principal

     —         983,221  

Unamortized debt premium and issuance costs

     (11,257      (2,563
  

 

 

    

 

 

 
     973,743        980,658  

Lease obligations

     20,846        22,348  
  

 

 

    

 

 

 

Total debt and lease obligations

     994,589        1,003,006  

Less: Current portion of long term debt and lease obligations

     (12,543      (3,917
  

 

 

    

 

 

 

Long-term portion

   $ 982,046      $ 999,089  
  

 

 

    

 

 

 

 

9


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

At June 30, 2023, minimum Term Loan repayments under the Credit Agreement are due as follows:

 

(In thousands)

      

2023

   $ 4,925  

2024

     9,850  

2025

     9,850  

2026

     9,850  

2027

     9,850  

Thereafter

     940,675  

Including the impact of the interest rate swap contracts, at June 30, 2023, the Company’s aggregate term loans had an effective interest rate of 5.0%.

Also included in the Credit Agreement is a $200 million revolving credit facility (the “Revolving Credit Facility”), which replaced the $100 million revolving credit facility previously outstanding. Interest on the Revolving Credit Facility accrues at Term SOFR plus 2.25% on the outstanding balance, with all principal due in June 2028. At June 30, 2023, there was no amount drawn on the Revolving Credit Facility. The Revolving Credit Facility contains certain restrictive financial covenants. As of June 30, 2023, the Company was in compliance with all such covenants.

Leases

The Company has entered into operating leases for certain properties that expire at various times through 2030. The Company determines if an arrangement is a lease at inception.

At June 30, 2023 and December 31, 2022, right of use assets related to operating leases are included in property and equipment, net on the condensed consolidated balance sheets (see Note 2. Property and Equipment). As of June 30, 2023 and December 31, 2022, the Company had no outstanding financing leases. Lease liabilities for operating leases are included in the current and non-current portions of long-term debt and lease obligations on the condensed consolidated balance sheets.

The table below shows the composition of lease expense:

 

     Three Months Ended      Six Months Ended  

(In thousands)

   June 30, 2023      June 30, 2022      June 30, 2023      June 30, 2022  

Operating lease expense

   $ 1,593      $ 1,585      $ 3,256      $ 3,188  

Short-term lease expense

     611        461        1,116        834  

Variable lease expense

     387        391        789        773  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 2,591      $  2,437      $ 5,161      $ 4,795  
  

 

 

    

 

 

    

 

 

    

 

 

 

5. Derivative Instruments

Interest Rate Swap and Foreign Currency Contracts

The Company has entered into interest rate swap contracts with counterparties to reduce its exposure to changes in cash flows associated with its variable rate debt and has designated these derivatives as cash flow hedges. In June 2023, the Company amended these contracts to coincide with the origination of the Credit Agreement and to replace LIBOR as a reference rate with Term SOFR. The Company utilized an expedient under Accounting Standards Codification Topic 848, Reference Rate Reform, to conclude that these amendments should be accounted for as a continuation of the existing swap agreements, resulting in no impact on the Company’s financial statements.

 

10


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Under the amended interest rate swap contracts, the Company receives three-month Term SOFR subject to a 0.0% floor and pays a fixed rate ranging from 0.89% to 1.84%. Both the fixed and floating payment streams are based on a notional amount of $700 million, outstanding through August 2025. At June 30, 2023, the interest on the Company’s variable rate debt hedged by these contracts is effectively fixed at rates ranging from 3.39% to 4.34%, which includes the Term Loan margin of 2.50%.

To reduce the effect of fluctuations in Canadian dollar (“CAD”) denominated expenses relative to their U.S. dollar equivalents originating from its Canadian operations, the Company enters into CAD purchase contracts. The Company designated these contracts as cash flow hedges. As of June 30, 2023, the Company had no CAD purchase contracts outstanding.

A summary of the fair value of interest rate and foreign currency instruments is as follows:

 

(In thousands)

        June 30,
2023
     December 31,
2022
 

Asset derivatives

   Location      

Interest rate swap contracts (1)

   Other assets, net    $ 46,115      $ 48,539  
     

 

 

    

 

 

 

Liability derivatives

   Location      

Foreign currency contracts (2)

   Accrued expenses    $ —       $ 423  
     

 

 

    

 

 

 

 

(1)

The fair values of interest rate swap contracts are measured on a recurring basis by netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves (Level 2).

(2)

The fair values of foreign currency contracts are measured at each reporting period by comparison to available market information on similar contracts (Level 2).

A summary of the gains and losses related to interest rate and foreign currency instruments on the condensed consolidated statements of operations is as follows:

 

          Three Months Ended      Six Months Ended  

(In thousands)

        June 30, 2023      June 30, 2022      June 30, 2023      June 30, 2022  

(Gain ) Loss on derivative contracts designated as cash flow hedges

   Location            

Interest rate swap contracts

   Interest expense, net    $ (5,629    $ 823      $ (10,301    $ 1,885  

Foreign currency contracts

   Cost of goods sold      222        —         362        —   
     

 

 

    

 

 

    

 

 

    

 

 

 
      $ (5,407    $ 823      $ (9,939    $ 1,885  
     

 

 

    

 

 

    

 

 

    

 

 

 

6. Earnings per Share

Basic earnings per share is calculated by dividing net income for the period by the weighted average number of shares of Class A common stock outstanding for the period excluding non-vested share-based awards. In computing diluted earnings per share, basic earnings per share is adjusted for the assumed issuance of all applicable potentially dilutive share-based awards, including restricted stock unit (“RSUs”) awards, stock option awards and shares purchased under the Employee Stock Purchase Plan (“ESPP”).

 

11


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Below are basic and diluted net income per share:

 

     Three Months Ended      Six Months Ended  
     June 30, 2023      June 30, 2022      June 30, 2023      June 30, 2022  

Numerator:

           

Net income (in thousands)

   $ 32,486      $ 30,476      $ 70,775      $ 65,034  
  

 

 

    

 

 

    

 

 

    

 

 

 

Denominator:

           

Weighted-average Class A shares outstanding - basic

     133,076,763        137,909,156        133,298,117        138,255,803  

Dilutive effect of RSUs

     615,619        559,426        559,612        522,424  

Dilutive effect of stock options and ESPP shares

     519,389        489,660        513,305        485,076  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted-average shares outstanding - diluted

     134,211,771        138,958,242        134,371,034        139,263,303  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per Class A share - basic

   $ 0.24      $ 0.22      $ 0.53      $ 0.47  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per Class A share - diluted

   $ 0.24      $ 0.22      $ 0.53      $ 0.47  
  

 

 

    

 

 

    

 

 

    

 

 

 

7. Income Taxes

The Company is subject to U.S. federal, state and local income taxes as well as Canadian income tax on its controlled foreign subsidiary. The income tax provision is determined based on the estimated full year effective tax rate, adjusted for infrequent or unusual items, which are recognized on a discrete basis in the period they occur. The Company’s estimated annual effective tax rate is 27% prior to taking into account any discrete items.

8. Tax Receivable Agreement Obligations

The following table summarizes activity related to the tax receivable agreement for the six months ended June 30, 2023:

 

(In thousands)

      

Balance December 31, 2022

   $ 135,692  

Payments

     (11,135
  

 

 

 

Balance June 30, 2023

   $ 124,557  
  

 

 

 

 

12


HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

9. Commitments and Contingencies

Liabilities related to legal proceedings are recorded when it is probable that a liability has been incurred and the associated amount can be reasonably estimated. Where the estimated amount of loss is within a range of amounts and no amount within the range is a better estimate than any other amount, the minimum amount is accrued. As additional information becomes available, potential liabilities are reassessed and the estimates revised, if necessary. Any accrued liabilities are subject to change in the future based on new developments in each matter, or changes in circumstances, which could have a material effect on the Company’s financial condition and results of operations.

In December 2020, the Company asserted claims for indemnification against the sellers (the “Sellers”) under the terms of the Share Purchase Agreement pursuant to which the Company acquired Voortman (the “Agreement”). The claims were for damages arising out of alleged breaches by the Sellers of certain representations, warranties and covenants contained in the Agreement relating to periods prior to the closing of the acquisition. The Company also submitted claims relating to these alleged breaches under the representation and warranty insurance policy (“RWI”) it purchased in connection with the acquisition. In the third quarter of 2022, the RWI insurers paid the Company $42.5 million CAD (the RWI coverage limit) (the “Proceeds”) related to these breaches. Per agreement with the RWI insurers, under no circumstances will the Company be required to return the Proceeds.

On November 3, 2022, pursuant to the agreement with the RWI insurer, Voortman brought claims in the Ontario (Canada) Superior Court of Justice (the “Claim”), related to the breaches against certain of the Sellers. The Claim alleges the seller defendants made certain non-disclosures and misrepresentations to induce the Company to overpay for Voortman. The Company is seeking damages of $109 million CAD representing the amount of the aggregate liability of the Sellers for indemnification under the Agreement, $5.0 million CAD in punitive or aggravated damages, interest, proceedings fees and any other relief the presiding court deems appropriate. A portion of any recovery will be shared with the RWI insurers. Although the Company strongly believes that its Claim is meritorious, no assurance can be given as to whether the Company will recover all, or any part, of the amounts it is pursuing.

 

13