UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Current Report
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) December 28, 2013
LANDSTAR SYSTEM, INC.
(Exact name of registrant as specified in its charter)
Delaware | 021238 | 06-1313069 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
13410 Sutton Park Drive South, Jacksonville, Florida | 32224 | |||
(Address of principal executive offices) | (Zip Code) |
(904) 398-9400
(Registrants telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01 Completion of Acquisition or Disposition of Assets.
On December 28, 2013, Landstar System Holdings, Inc., a Delaware corporation (LSH) and a direct, wholly owned subsidiary of Landstar System, Inc. (the Company), completed the previously announced sale (the Transaction) of all of the issued and outstanding equity interests of Landstar Supply Chain Solutions, Inc., a Delaware corporation, including its wholly owned subsidiary Landstar Supply Chain Solutions LLC (collectively, LSCS), to XPO Logistics, Inc., a Delaware corporation (XPO). XPO paid a purchase price of $87 million in cash (the Purchase Price) as consideration for its acquisition of LSCS. The Purchase Price is subject to adjustment, including decrease by the amount of Closing Date Indebtedness, and increase or decrease, as the case may be, by the Working Capital Adjustment Amount, if any, as those terms are defined in and calculated under the stock purchase agreement entered into on December 10, 2013 by and among LSH, LSCS and XPO (the XPO Agreement) as amended by the Letter Agreement, dated as of December 27, 2013, by and among LSH, LSCS and XPO (the Letter Agreement). The foregoing description of the XPO Agreement and the transactions contemplated thereby does not purport to be complete and is qualified in its entirety by reference to the full text of the XPO Agreement, a copy of which is attached as Exhibit 2.1 to the Companys Form 8-K filed on December 12, 2013, which is hereby incorporated by reference, and the full text of the Letter Agreement, a copy of which is included as Exhibit 99.1 hereto and hereby incorporated by reference.
Item 8.01 Other Events.
A press release announcing the completion of the acquisition of LSCS by XPO was issued by the Company on December 30, 2013, a copy of which is included as Exhibit 99.2 hereto and hereby incorporated by reference.
Selected Consolidated Financial Data of Landstar System, Inc. for fiscal years ended December 26, 2009, December 25, 2010, December 31, 2011 and December 29, 2012 and the thirty-nine week period ended September 28, 2013 are included as Exhibit 99.3 hereto and hereby incorporated by reference. As a result of the Transaction, the Company is treating LSCS as a discontinued operation effective December 28, 2013.
Forward-Looking Statements
The following is a safe harbor statement under the Private Securities Litigation Reform Act of 1995. Statements contained in this Current Report on Form 8-K that are not based on historical facts are forward-looking statements. This Current Report on Form 8-K contains forward-looking statements, such as statements which relate to the Companys plans and expectations. Terms such as anticipates, believes, estimates, expects, plans, predicts, may, should, could, will, the negative thereof and similar expressions are intended to identify forward-looking statements. Such statements are by nature subject to uncertainties and risks, including but not limited to: an increase in the frequency or severity of accidents or other claims; unfavorable development of existing accident claims; dependence on third party insurance companies; dependence on independent commission sales agents; dependence on third party capacity providers; decreased demand for transportation services; substantial industry competition; disruptions or failures in our computer systems; dependence on key vendors; changes in fuel taxes; status of independent contractors; regulatory and legislative changes; catastrophic loss of a Company facility; acquired businesses; intellectual property; and other operational, financial or legal risks or uncertainties detailed in the Companys Form 10-K for the 2012 fiscal year (described in Item 1A Risk Factors), the Companys Form 10-Q filed on November 1, 2013 or in the Companys other Securities and Exchange Commission filings from time to time. These risks and uncertainties could cause actual results or events to differ materially from historical results or those anticipated. Investors should not place undue reliance on such forward-looking statements and the Company undertakes no obligation to publicly update or revise any forward-looking statements.
Item 9.01 Financial Statements and Exhibits.
(b) | Pro Forma Financial Information |
The unaudited pro forma condensed consolidated financial information related to the Transaction is included as Exhibit 99.4 hereto and hereby incorporated by reference.
(d) | Exhibits |
Exhibit 99.1 - Letter Agreement, dated December 27, 2013, by and among Landstar System Holdings, Inc., Landstar Supply Chain Solutions, Inc. and XPO Logistics, Inc.
Exhibit 99.2 Press Release of Landstar System, Inc., dated December 30, 2013
Exhibit 99.3 - Selected Consolidated Financial Data of Landstar System, Inc.
Exhibit 99.4 - Unaudited Pro Forma Condensed Consolidated Financial Information
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
LANDSTAR SYSTEM, INC. | ||||||
Date: January 3, 2014 | By: | /s/ James B. Gattoni | ||||
Name: | James B. Gattoni | |||||
Title: | Executive Vice President and Chief Financial Officer |
Exhibit 99.1
Landstar System Holdings, Inc.
December 27, 2013
XPO Logistics, Inc.
5 Greenwich Office Park
Greenwich, CT 06831
Attn: General Counsel
Email: Gordon.Devens@XPOLogistics.com
Dear Sirs:
Reference is made to the Stock Purchase Agreement, dated as of December 10, 2013 (as amended hereby, the Agreement), by and among XPO Logistics, Inc., a Delaware corporation (Buyer), Landstar Supply Chain Solutions, Inc., a Delaware corporation (LSCS) and Landstar System Holdings, Inc., a Delaware corporation (Seller). Capitalized terms used herein without definition shall have the meanings assigned thereto in the Agreement.
This Letter Agreement reflects certain changes to the Agreement that have been agreed to among the Parties.
Now therefore in consideration of the promises and covenants set forth in the Agreement and herein and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties agree as follows:
1. Amendment to Section 1.4(a). The phrase a mutually agreeable time on the third Business Day following the satisfaction or waiver of all the applicable conditions to the obligations of the Parties to consummate the transactions contemplated hereby as set forth in Articles 6 and 7 hereof is hereby deleted in full and replaced in its entirety with the phrase 12:01 am on December 28, 2013.
2. Amendment of Section 1.5(a). Section 1.5(a) of the Agreement is hereby amended by deleting the first word thereof and replacing it with the phrase At least two.
3. Amendment of Section 1.5(b). Section 1.5(b) of the Agreement is hereby amended and restated in its entirety to read as follows:
(b) At 12:00 p.m., Eastern Standard Time, on December 27, 2013, Buyer shall deliver to Seller an amount equal to the Initial Purchase Price by wire transfer of immediately available funds to such account as Seller has previously designated to Buyer for such purpose, which amount shall be held in escrow by Seller pending the Closing, whereupon it shall automatically be deemed released and paid to Seller for all purposes of the Agreement.
4. Full Force and Effect. Except as expressly amended hereby, the Agreement remains in full force and effect in accordance with its terms.
5. Section 5. General Provisions. The provisions of Article 12 of the Agreement shall apply to this Letter Agreement, mutatis mutandis, to the extent applicable.
[Remainder of the Page Intentionally Left Blank]
2
Very Truly Yours,
LANDSTAR SYSTEM HOLDINGS, INC., a |
Delaware corporation |
/s/ James B. Gattoni |
Name: James B. Gattoni |
Title: Executive Vice President and Chief Financial Officer |
LANDSTAR SUPPLY CHAIN SOLUTIONS, INC., a |
Delaware corporation |
/s/ James B. Gattoni |
Name: James B. Gattoni |
Title: Vice President |
3
ACKNOWLEDGED AND CONSENTED TO: |
XPO LOGISTICS, INC., a Delaware corporation |
/s/ Gordon E. Devens |
Name: Gordon E. Devens |
Title: Senior Vice President and General Counsel |
cc: | Scudder Law Firm, P.C., L.L.O. |
411 South 13th Street Second Floor
Lincoln, Nebraska 68508
Attn: Mark A. Scudder
E-mail: mscudder@scudderlaw.com
4
Exhibit 99.2
For Immediate Release | Contact: Jim Gattoni | |||
Landstar System, Inc. | ||||
December 30, 2013 | (904) 398-9400 | |||
www.landstar.com |
LANDSTAR COMPLETES SALE OF SUPPLY CHAIN COMPANIES
TO XPO LOGISTICS
Jacksonville, Florida - (NASDAQ-LSTR) Landstar System, Inc., a worldwide, asset-light provider of integrated transportation management solutions delivering safe, specialized transportation logistics services, announced today that it has completed the previously announced sale of its Michigan-based supply chain subsidiaries (LSCS) to XPO Logistics, Inc. (XPO) for $87.0 million in cash.
Commenting on the transaction, Landstar Chairman, President and CEO Henry Gerkens said, We are very pleased to have been able to provide our stockholders with an excellent return on investment with respect to the two acquisitions we made in 2009 and to have closed this transaction during our 2013 fiscal year. We look forward to beginning 2014 focused on growing our core business model and are committed to investing in the technology and other businesses that will best support and expand our agent, customer and third party capacity provider bases.
About Landstar:
Landstar System, Inc. is a worldwide, asset-light provider of integrated transportation management solutions delivering safe, specialized transportation logistics services to a broad range of customers utilizing a network of agents, third-party capacity owners and employees. All Landstar transportation services companies are certified to
LANDSTAR SYSTEM/2
ISO 9001:2008 quality management system standards and RC14001:2008 environmental, health, safety and security management system standards. Landstar System, Inc. is headquartered in Jacksonville, Florida. Its common stock trades on The NASDAQ Stock Market® under the symbol LSTR.
Safe Harbor Statement:
The following is a safe harbor statement under the Private Securities Litigation Reform Act of 1995. Statements contained in this press release that are not based on historical facts are forward-looking statements. This press release contains forward-looking statements, such as statements which relate to Landstars business objectives, plans, strategies, expectations and intentions. Terms such as anticipates, believes, estimates, expects, plans, predicts, may, should, will, the negative thereof and similar expressions are intended to identify forward-looking statements. Such statements are by nature subject to uncertainties and risks, including but not limited to: an increase in the frequency or severity of accidents or other claims; unfavorable development of existing accident claims; dependence on third party insurance companies; dependence on independent commission sales agents; dependence on third-party capacity providers; decreased demand for transportation services; substantial industry competition; disruptions or failures in our computer systems; dependence on key vendors; changes in fuel taxes; status of independent contractors; regulatory and legislative changes; catastrophic loss of a Company facility; acquired businesses; intellectual property; and other operational, financial or legal risks or uncertainties detailed in Landstars Form 10K for the 2012 fiscal year, described in Item 1A Risk Factors, and in other SEC filings from time-to-time. These risks and uncertainties could cause actual results or events to differ materially from historical results or those anticipated. Investors should not place undue reliance on such forward-looking statements, and Landstar undertakes no obligation to publicly update or revise any forward-looking statements.
###
Exhibit 99.3
Landstar System, Inc.
Selected Consolidated Financial Data
(Dollars in thousand, except per share amounts)
(unaudited)
Fiscal Years | 39 weeks ended September 28, |
|||||||||||||||||||
Income statement data: |
2009 | 2010 | 2011 | 2012 | 2013 | |||||||||||||||
Revenue |
$ | 1,998,459 | $ | 2,380,112 | $ | 2,628,374 | $ | 2,770,799 | $ | 1,972,805 | ||||||||||
Investment income |
1,268 | 1,558 | 1,705 | 1,563 | 1,111 | |||||||||||||||
Costs and expenses |
||||||||||||||||||||
Purchased transportation |
1,503,520 | 1,824,308 | 2,007,666 | 2,130,323 | 1,512,677 | |||||||||||||||
Commission to agents |
160,571 | 181,354 | 209,917 | 218,122 | 156,377 | |||||||||||||||
Other operating costs |
27,471 | 26,744 | 28,285 | 22,582 | 15,396 | |||||||||||||||
Insurance and claims |
45,813 | 49,156 | 42,638 | 37,289 | 36,907 | |||||||||||||||
Selling, general and administrative |
126,474 | 132,839 | 136,841 | 138,094 | 94,967 | |||||||||||||||
Depreciation and amortization |
22,682 | 23,165 | 23,905 | 25,213 | 20,743 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total costs and expenses |
1,886,531 | 2,237,566 | 2,449,252 | 2,571,623 | 1,837,067 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
113,196 | 144,104 | 180,827 | 200,739 | 136,849 | |||||||||||||||
Interest and debt expense |
4,030 | 3,624 | 3,109 | 3,110 | 2,367 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from continuing operations before income taxes |
109,166 | 140,480 | 177,718 | 197,629 | 134,482 | |||||||||||||||
Income taxes |
39,520 | 51,223 | 66,175 | 71,063 | 50,736 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from continuing operations |
69,646 | 89,257 | 111,543 | 126,566 | 83,746 | |||||||||||||||
Discontinued operations: |
||||||||||||||||||||
Income (loss) from operations of discontinued component |
749 | (1,743 | ) | 1,464 | 3,215 | 2,706 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) from discontinued operations |
749 | (1,743 | ) | 1,464 | 3,215 | 2,706 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ | 70,395 | $ | 87,514 | $ | 113,007 | $ | 129,781 | $ | 86,452 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
EPS - Continuing operations |
$ | 1.36 | $ | 1.80 | $ | 2.35 | $ | 2.71 | $ | 1.81 | ||||||||||
Diluted EPS - Continuing operations |
$ | 1.36 | $ | 1.80 | $ | 2.35 | $ | 2.70 | $ | 1.81 | ||||||||||
EPS - Discontinued operations |
$ | 0.02 | $ | (0.03 | ) | $ | 0.03 | $ | 0.07 | $ | 0.06 | |||||||||
Diluted EPS - Discontinued operations |
$ | 0.01 | $ | (0.03 | ) | $ | 0.03 | $ | 0.07 | $ | 0.06 | |||||||||
Earnings per share |
$ | 1.38 | $ | 1.77 | $ | 2.38 | $ | 2.78 | $ | 1.87 | ||||||||||
Diluted earnings per share |
$ | 1.37 | $ | 1.77 | $ | 2.38 | $ | 2.77 | $ | 1.87 | ||||||||||
Dividends paid per common share |
$ | 0.170 | $ | 0.190 | $ | 0.210 | $ | 0.730 | $ | | ||||||||||
Balance sheet data: |
Dec 26, 2009 | Dec 25, 2010 | Dec 31, 2011 | Dec 29, 2012 | Sep 28, 2013 | |||||||||||||||
Total assets |
$ | 648,792 | $ | 683,882 | $ | 808,449 | $ | 879,421 | $ | 950,932 | ||||||||||
Long-term debt, including current maturities |
92,898 | 121,611 | 132,342 | 114,141 | 118,056 | |||||||||||||||
Shareholders equity |
268,151 | 250,967 | 300,577 | 379,454 | 423,261 |
All information above has been adjusted for the completion of the sale of Landstar Supply Chain Solutions, Inc., including its wholly owned subsidiary, Landstar Supply Chain Solution LLC (collectively, LSCS), to XPO Logistics, Inc. (the Transaction) and the treatment of LSCS as a discontinued operation effective December 28, 2013.
Exhibit 99.4
Landstar System, Inc.
Pro Forma Condensed Consolidated Financial Statements
(Unaudited)
On December 28, 2013, Landstar System Holdings, Inc., a Delaware corporation (LSHI) and a direct, wholly owned subsidiary of Landstar System, Inc. (the Company), completed the sale of all of the issued and outstanding equity interests of Landstar Supply Chain Solutions, Inc., a Delaware corporation, to XPO Logistics, Inc. (the Transaction).
The unaudited pro forma condensed consolidated financial information of the Company presented on the following pages was derived from the Companys historical consolidated financial statements and is being presented to give effect to the Transaction. The pro forma adjustments are based on information that is directly attributable to the Transaction. The unaudited pro forma condensed financial information should be read in conjunction with the historical financial information and related notes contained in the Companys Annual Report on Form 10-K for the 2012 fiscal year and its Quarterly Reports on Form 10-Q for the first three quarters of its 2013 fiscal year.
Landstar System, Inc.
Consolidated Statements of Income
(Dollars in thousands, except per share amounts)
(unaudited- pro forma information)
39 weeks ended September 28, 2013 | Fiscal Year Ended December 29, 2012 | |||||||||||||||||||||||
Historical | Results of operations of business sold (d) |
Pro forma (c) | Historical | Results of operations of business sold (d) |
Pro forma (c) | |||||||||||||||||||
Revenue |
$ | 1,988,182 | $ | 15,377 | $ | 1,972,805 | $ | 2,793,420 | $ | 22,621 | $ | 2,770,799 | ||||||||||||
Investment income |
1,111 | 1,111 | 1,563 | 1,563 | ||||||||||||||||||||
Costs and expenses |
||||||||||||||||||||||||
Purchased transportation |
1,510,984 | (1,693 | ) | 1,512,677 | 2,129,345 | (978 | ) | 2,130,323 | ||||||||||||||||
Commission to agents |
156,480 | 103 | 156,377 | 218,363 | 241 | 218,122 | ||||||||||||||||||
Other operating costs |
15,557 | 161 | 15,396 | 22,949 | 367 | 22,582 | ||||||||||||||||||
Insurance and claims |
37,040 | 133 | 36,907 | 37,451 | 162 | 37,289 | ||||||||||||||||||
Selling, general and administrative |
105,220 | 10,253 | 94,967 | 153,566 | 15,472 | 138,094 | ||||||||||||||||||
Depreciation and amortization |
22,833 | 2,090 | 20,743 | 27,456 | 2,243 | 25,213 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total costs and expenses |
1,848,114 | 11,047 | 1,837,067 | 2,589,130 | 17,507 | 2,571,623 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
141,179 | 4,330 | 136,849 | 205,853 | 5,114 | 200,739 | ||||||||||||||||||
Interest and debt expense |
2,367 | | 2,367 | 3,104 | (6 | ) | 3,110 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from continuing operations before income taxes |
138,812 | 4,330 | 134,482 | 202,749 | 5,120 | 197,629 | ||||||||||||||||||
Income taxes |
52,360 | 1,624 | 50,736 | 72,968 | 1,905 | 71,063 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from continuing operations |
$ | 86,452 | $ | 2,706 | $ | 83,746 | $ | 129,781 | $ | 3,215 | $ | 126,566 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EPS - Continuing operations |
$ | 1.87 | $ | 0.06 | $ | 1.81 | $ | 2.78 | $ | 0.07 | $ | 2.71 | ||||||||||||
Diluted EPS - Continuing operations |
$ | 1.87 | $ | 0.06 | $ | 1.81 | $ | 2.77 | $ | 0.07 | $ | 2.70 | ||||||||||||
Common shares |
46,156,000 | 46,156,000 | 46,156,000 | 46,698,000 | 46,698,000 | 46,698,000 | ||||||||||||||||||
Diluted shares |
46,323,000 | 46,323,000 | 46,323,000 | 46,877,000 | 46,877,000 | 46,877,000 |
Landstar System, Inc.
Consolidated Balance Sheet
(Dollars in thousands except per share amount)
(unaudited- pro forma information)
September 28, 2013 | ||||||||||||||||
Historical | Assets sold on disposition (a) |
Assumed net proceeds on sale (b) |
Pro Forma (c) | |||||||||||||
ASSETS |
||||||||||||||||
Current Assets |
||||||||||||||||
Cash and cash equivalents |
$ | 97,552 | $ | (11,639 | ) | $ | 87,000 | $ | 172,913 | |||||||
Short-term investments |
34,568 | | 34,568 | |||||||||||||
Trade accounts receivable, net |
394,796 | (30,308 | ) | 364,488 | ||||||||||||
Other receivables, net |
77,169 | (3 | ) | 77,166 | ||||||||||||
Deferred income taxes and other current assets |
18,983 | (1,114 | ) | 17,869 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current assets |
623,068 | (43,064 | ) | 87,000 | 667,004 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating property, less accumulated depreciation and amortization |
184,441 | (1,926 | ) | 182,515 | ||||||||||||
Goodwill |
57,470 | (26,336 | ) | 31,134 | ||||||||||||
Other assets |
85,953 | (4,362 | ) | 81,591 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
950,932 | (75,688 | ) | 87,000 | 962,244 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||
Current Liabilities |
||||||||||||||||
Cash overdraft |
26,894 | (4,875 | ) | 22,019 | ||||||||||||
Accounts payable |
194,134 | (36,973 | ) | 157,161 | ||||||||||||
Current maturities of long-term debt |
27,347 | | 27,347 | |||||||||||||
Insurance claims |
89,877 | (9 | ) | 89,868 | ||||||||||||
Other current liabilities |
32,922 | (1,206 | ) | 21,949 | 53,665 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current liabilities |
371,174 | (43,063 | ) | 21,949 | 350,060 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Long-term debt, excluding current maturities |
90,709 | | 90,709 | |||||||||||||
Insurance claims |
23,119 | (9 | ) | 23,110 | ||||||||||||
Deferred income taxes and other noncurrent liabilities |
42,669 | | 42,669 | |||||||||||||
Shareholders Equity |
||||||||||||||||
Common stock, $0.01 par value, authorized 160,000,000 shares, issued 67,013,297 shares |
670 | | 670 | |||||||||||||
Additional paid-in capital |
178,952 | | 178,952 | |||||||||||||
Retained earnings |
1,129,408 | (32,616 | ) | 65,051 | 1,161,843 | |||||||||||
Cost of 21,296,347 shares of common stock in treasury |
(886,135 | ) | | (886,135 | ) | |||||||||||
Accumulated other comprehensive income |
366 | | 366 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total shareholders equity |
423,261 | (32,616 | ) | 65,051 | 455,696 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities and shareholders equity |
$ | 950,932 | $ | (75,688 | ) | $ | 87,000 | $ | 962,244 | |||||||
|
|
|
|
|
|
|
|
Landstar System, Inc.
Notes to the Pro Forma Condensed Consolidated Financial Statements
(Unaudited)
Description of the Transaction and basis of presentation
The unaudited pro forma condensed consolidated balance sheet and consolidated statements of income of the Company are based upon the historical consolidated financial statements of the Company, which were included in the Companys Quarterly Report on Form 10-Q for the fiscal quarter ended September 28, 2013, and the Companys Annual Report on Form 10-K for the fiscal year ended December 29, 2012. The unaudited pro forma condensed consolidated statements of income include the results of operations from continuing operations and exclude discontinued operations resulting from the Transaction. The unaudited pro forma condensed consolidated statements of income for the 39 weeks ended September 28, 2013 and for the fiscal year ended December 29, 2012 reflect the Transaction as if it had occurred as of the beginning of the Companys 2012 fiscal year. The unaudited pro forma condensed consolidated balance sheet at September 28, 2013 reflects the Transaction as if it had occurred on September 28, 2013, the last day of the Companys 2013 third fiscal quarter.
Pro forma adjustments
a) | Reflects the assets of LSCS as of September 28, 2013, adjusted for cash and intercompany amounts settled prior to consummation of the Transaction. Under the terms of the stock purchase agreement for the Transaction, previously filed as Exhibit 2.1 to the Companys Form 8-K filed on December 12, 2013, working capital of LSCS at closing of the Transaction was set at $1 with the balance in excess over $1 being distributed in cash to the Company (subject to subsequent adjustment in accordance with the terms of the stock purchase agreement). |
b) | Cash and cash equivalents include cash proceeds of $87.0 million. Other current liabilities include taxes payable in relation to the Transaction, net of a deferred tax asset of $0.8 million, plus an estimate of transaction costs incurred in connection with the Transaction. |
c) | Reflects the removal of the results of operations of LSCS as a discontinued operation. |
d) | Purchased transportation of the business sold represents intercompany cost of purchased transportation paid to LSCS by subsidiaries of the Company for capacity procurement services (previously eliminated for consolidated reporting purposes). These services are expected to continue to be provided by LSCS to subsidiaries of the Company, and therefore, the cost of purchased transportation related to these services is included in the Companys pro forma condensed consolidated income statements. |