UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
(AMENDMENT NO. 1)
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
AUGUST 27, 2004
Date of report (Date of earliest event reported)
TOOTSIE ROLL INDUSTRIES, INC.
(Exact Name of Registrant as Specified in Its charter)
------------------------
VIRGINIA 001-01361 22-1318955
(State or Other Jurisdiction (Commission File Number) (I.R.S. Employer
of Incorporation) Identification No.)
7401 SOUTH CICERO AVENUE, CHICAGO, ILLINOIS 60629
(Address of Principal Executive Offices) (Zip Code)
773-838-3400
(Registrant's Telephone Number, Including Area Code)
NOT APPLICABLE
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:
[__] 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))
Tootsie Roll Industries, Inc., a Virginia corporation ("Tootsie Roll"), filed a
Current Report on Form 8-K with the Securities and Exchange Commission ("SEC")
on September 2, 2004, relating to the asset purchase by and among Tootsie Roll
and its affiliates and Concord Confections Inc. ("Concord") of Toronto, Canada
and its affiliates (collectively, "CCI"), that occurred on August 30, 2004. The
affiliates of Concord Confections, Inc. comprise (i) Concord Confections, Inc.,
the previous principal manufacturing and operating company, (ii) Terra Rouge
Estates Inc., the previous owners of the land and real estate, (iii) Alpharetta
Confections, Inc., the previous US sales and distribution company, and (iv) the
50% equity interest in the shares of Fleer Espanola, S.A. and Dr. Torrents,
S.A., a Spanish operation. The purpose of this Current Report on Form 8-K/A
(Amendment No. 1) is to amend the Current Report on Form 8-K filed on September
2, 2004 to include the financial statements and pro forma financial information
required by Item 9.01.
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.
(a) FINANCIAL STATEMENTS OF BUSINESSES ACQUIRED.
The unaudited combined financial statements of CCI for the period ended June 27,
2004, and the audited combined financial statements for the year ended December
31, 2003 are attached hereto as Exhibit 99.1 and are incorporated herein by
reference.
(b) PRO FORMA FINANCIAL INFORMATION.
The unaudited pro forma financial information of CCI on a condensed combined
basis is set forth below following the signature page hereof.
(c) THE FOLLOWING EXHIBITS ARE INCLUDED WITH THIS REPORT:
Exhibit 2.1 Purchase Agreement dated August 11, 2004 among the
Company, Concord, certain of Concord's affiliates and
Concord's stockholders. *
Exhibit 2.2 First Amendment to Purchase Agreement dated August 27,
2004 among the Company, certain of the Company's
affiliates, Concord, certain of Concord's affiliates
and Concord's stockholders. *
Exhibit 10.1 Loan Agreement dated August 27, 2004 between the
Company and Bank of America, N.A. *
Exhibit 99.1 The unaudited combined financial statements of CCI for
the period ended June 27, 2004, and the audited
combined financial statements for the year ended
December 31, 2003 are attached hereto as Exhibit 99.1
and are incorporated herein by reference.
* Previously filed
SIGNATURE
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 thereunto duly authorized.
November 10, 2004 TOOTSIE ROLL INDUSTRIES, INC.
By: /s/ G. Howard Ember, Jr.
---------------------------------
G. Howard Ember, Jr.
Vice President/Finance and
Chief Financial Officer
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
INFORMATION (ALL AMOUNTS IN THOUSANDS OF US$ EXCEPT
FOR EXCHANGE RATES AND EARNINGS PER SHARE)
The following unaudited pro forma condensed combined statement of financial
position as of July 3, 2004, and the unaudited pro forma condensed combined
statements of earnings for the year ended December 31, 2003 and six months ended
July 3, 2004 are based on the historical financial statements of Tootsie Roll
and Concord Confections, Inc. and affiliates (CCI). The affiliates of Concord
Confections, Inc. comprise (i) Concord Confections, Inc., the previous principal
manufacturing and operating company, (ii) Terra Rouge Estates Inc., the previous
owners of the land and real estate, (iii) Alpharetta Confections, Inc., the
previous US sales and distribution company, and (iv) the 50% equity interest in
the shares of Fleer Espanola, S.A. and Dr. Torrents, S.A., a Spanish operation.
The unaudited pro forma statement of financial position has been prepared as if
the transaction was completed on July 3, 2004. The unaudited pro forma condensed
combined statements of earnings are presented as if the transaction had been
completed on January 1, 2003. The following unaudited pro forma financial
information gives effect to (i) the transaction as a purchase of CCI by Tootsie
Roll using the purchase method of accounting, (ii) the assumptions and
adjustments described in the accompanying notes to the unaudited pro forma
condensed combined financial information, (iii) the incurrence by Tootsie Roll
of debt pursuant to a $154,000 bank term loan and the liquidation by Tootsie
Roll of $64,229 of marketable securities and cash equivalents, and (iv) the
translation of CCI's historical financial statements from Canadian dollars to US
dollars. The average US$/C$ exchange rates used to convert financial information
were $0.71 for the year ended December 31, 2003 and $0.75 for the six months
ended June 27, 2004. US$/C$ exchange rates used to convert the unaudited pro
forma condensed combined statement of financial position as of June 27, 2004 was
$0.74.
Pro forma adjustments are necessary to reflect the purchase price and to adjust
CCI's net tangible and intangible assets and liabilities to estimated fair
values. Pro forma adjustments are also necessary to reflect costs and expenses
of financing the purchase, including additional interest expense relating to
Tootsie Roll's bank borrowings and decrease in Tootsie Roll's investment income
reflecting the sale of marketable securities, changes in depreciation expense
resulting from fair value adjustments to net tangible assets, the new capital
structure of CCI as a wholly-owned subsidiary of Tootsie Roll, and the income
tax effects related to the pro forma adjustments. Certain reclassifications have
been made to conform the CCI historical financial information to the pro forma
presentation.
CCI's historical consolidated financial statements have been translated from
Canadian dollars to US dollars so that such financial information can be
combined with Tootsie Roll's financial information for purposes of presenting
the unaudited pro forma condensed combined financial information. The CCI
financial information was prepared for the six months ended June 27, 2004
compared to the historical Tootsie Roll financial information that was prepared
for the six months ended July 3, 2004.
The unaudited pro forma condensed combined adjustments and allocation of
purchase price are preliminary and are based on Tootsie Roll management's
current estimates of the fair value of the assets acquired and liabilities
F-1
assumed. Preliminary valuations have been considered in Tootsie Roll
management's estimates of the fair values reflected in the unaudited pro forma
condensed combined financial information. The final purchase price allocation
will be completed after asset and liability valuations are finalized. In
addition, the final purchase price could be affected by differences between the
determination of the required minimum working capital amount that was to be
provided under the terms of the CCI purchase contract. Final adjustments may
change the allocation of the purchase price, which could affect the fair value
assigned to the assets, including amounts preliminarily allocated to intangible
assets with indefinite lives and goodwill, and reported liabilities. Estimates
relating to the determination of the lives of the assets acquired may also
change which could result in an increase or decrease in depreciation expense.
Accordingly, these factors could result in a material change to the unaudited
pro forma condensed combined financial information presented herein.
The unaudited pro forma condensed combined financial information should be read
in conjunction with the historical consolidated financial statements and
accompanying notes contained in the Tootsie Roll Annual Report on Form 10-K for
the year ended December 31, 2003 and Tootsie Roll's Form 10-Q for the six months
ended July 3, 2004, and the CCI historical financial statements, including the
notes, for the aforementioned periods that are included elsewhere in this Form
8-K. The pro forma information is preliminary, is being furnished pursuant to
applicable rules of the Securities and Exchange Commission and is not
necessarily indicative of the combined results of operations or financial
position that might have been achieved for the periods or dates indicated, nor
is it necessarily indicative of the future results of the combined company. The
unaudited pro forma information is based on preliminary estimates and
assumptions set forth in the notes to such information. It does not reflect any
cost savings or synergies that might be realized, including the anticipated
elimination of substantially all of the CCI historical costs and expenses of
senior executive compensation and other management expenses which aggregated
approximately $12,300 and $2,800 for the year ended December 31, 2003 and six
months ended July 3, 2004, respectively.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF
FINANCIAL POSITION OF TOOTSIE ROLL AND CCI AS OF JULY 3, 2004
(in thousands of U.S.$)
TOOTSIE PRO FORMA COMBINED
ROLL CCI ADJUSTMENTS NOTES PRO FORMA
---- --- ----------- ----- ---------
Note (a) Notes(a),(b)
ASSETS
Cash and cash equivalents $ 59,750 $ 369 $ (14,098) (e) $ 46,021
Investments 62,130 (30,000) (e) 32,130
Accounts receivable, net 24,851 9,169 34,020
F-2
TOOTSIE PRO FORMA COMBINED
ROLL CCI ADJUSTMENTS NOTES PRO FORMA
---- --- ----------- ----- ---------
Note (a) Notes(a),(b)
Other receivables 349 349
Inventories 77,558 9,068 1,622 (c)(2) 88,248
Prepaid expenses and other 11,204 917 12,121
current assets
Deferred income taxes 951 951
Due from sellers escrow 5,141 (c)(1) 5,141
--------- --------- --------- ------------
Total current assets 236,444 19,872 (37,335) 218,981
--------- --------- --------- ------------
Property, plant and equipment 130,680 32,939 8,359 (c)(4) 171,978
Equity investments 5,725 4,275 (c)(3) 10,000
Goodwill 38,151 36,936 (c)(6) 75,087
Trademarks 79,348 5,408 106,992 (c)(5) 191,748
Investments 126,135 (20,500) (e) 105,635
Derivative Instruments -- 5,407 (5,407) (h)
Split dollar life insurance 66,043 66,043
Other assets 2,034 2,034
--------- --------- --------- ------------
Total other assets 309,677 18,574 122,296 450,547
--------- --------- --------- ------------
Total assets $ 676,801 $ 71,385 $ 93,320 $ 841,506
========= ========= ========= ============
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts Payable $ 11,752 $ 6,614 $ 18,366
Dividends Payable 3,666 3,666
Accrued liabilities 39,076 3,091 1,000 (c) 43,167
Income taxes payable 18,941 133 (133) (g) 18,941
F-3
TOOTSIE PRO FORMA COMBINED
ROLL CCI ADJUSTMENTS NOTES PRO FORMA
---- --- ----------- ----- ---------
Note (a) Notes(a),(b)
Current portion of long-term
debt -- 22,657 13,843 (d) 36,500
--------- --------- --------- ------------
Total current liabilities 73,435 32,495 14,710 120,640
--------- --------- --------- ------------
Deferred income taxes 22,896 3,500 (3,500) (g) 22,896
Postretirement health care & 9,671 9,671
life insurance benefits
Industrial development bonds 7,500 7,500
Long-term debt 1,534 115,966 (d) 117,500
Deferred compensation & other 27,385 27,385
liabilities
--------- --------- --------- ------------
Total non-current liabilities 67,452 5,034 112,466 184,952
--------- --------- --------- ------------
--------- --------- --------- ------------
Total liabilities 140,887 37,529 127,176 305,592
--------- --------- --------- ------------
Common stock and capital in 434,047 200 (200) (f) 434,047
excess of par value
Retained earnings 115,512 33,508 (33,508) (f) 115,512
Accumulated other (11,653) 148 (148) (f) (11,653)
comprehensive income
Treasury stock (1,992) (1,992)
--------- --------- --------- ------------
Total shareholders' equity 535,914 33,856 (33,856) 535,914
--------- --------- --------- ------------
--------- --------- --------- ------------
Total liabilities & $ 676,801 $ 71,385 $ 93,320 $ 841,506
shareholders' equity ========= ========= ========= ============
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF FINANCIAL POSITION:
(in thousands of US$)
(a) Certain reclassifications have been made to the historical presentation of
the Tootsie Roll and CCI financial information in order to conform to the pro
forma condensed combined presentation.
F-4
(b) Historical financial results of CCI were prepared using the Canadian dollar
as the functional currency. Such historical financial statements are presented
in Canadian dollars in accordance with US GAAP. The historical US GAAP
statements included elsewhere in this Form 8-K have been translated to US
dollars to be consistent with Tootsie Roll's historical financial presentation.
Tootsie Roll management has determined that they will consider the functional
currency of CCI to be the US dollar subsequent to the acquisition. No adjustment
has been included in the unaudited pro forma financial statements as it was not
considered practical.
(c) Under the purchase method of accounting, the total adjusted estimated
purchase price as shown in the table below has been allocated to CCI's tangible
and intangible assets and liabilities based on their estimated fair values as of
August 30, 2004, the purchase date. The adjusted purchase price was
preliminarily allocated as follows (in thousands of U.S.$):
Preliminary calculation of adjusted purchase price:
Cash consideration paid for net assets acquired
(see Note 7) $218,229
Estimated direct transactions fees and expenses,
and contractual severance 1,000
Less-Adjustment to purchase relating to minimum
working capital (see note 1) (5,141)
---------
Total adjusted purchase price $214,088
---------
Preliminary allocation of adjusted purchase price:
Net working capital based on historical book values $ 9,606
Inventories (see note 2) 1,622
Investment in joint venture (see note 3) 10,000
Property, plant and equipment (see note 4) 41,298
Other assets 2,226
Trademarks (see note 5) 112,400
Goodwill (see note 6) 36,936
---------
Total adjusted purchase price $214,088
---------
(1) The working capital adjustment represents the preliminary estimate
of an amount that will be due Tootsie Roll from escrowed funds relating
to the amount by which the minimum required working capital, as defined
in the purchase agreement, exceeded the actual working capital as of
the purchase date.
(2) Represents the estimated purchase accounting adjustment to
capitalize manufacturing profit in finished goods and work-in-process
inventories. This adjustment is preliminary and is based on Tootsie
Roll management's estimates and preliminary valuations. The actual
adjustment may differ and will be based on final valuations.
F-5
(3) Represents the estimated fair value of CCI's 50% interest in the
shares of Fleer Espanola S.A., and Dr. Torrents, S.A. This adjustment
is preliminary and is based on Tootsie Roll management's estimate. The
actual adjustment may differ and will be based on final valuations.
(4) Reflects the estimated adjustments required to record CCI's
property, plant and equipment at its fair value based on a preliminary
valuation performed by Tootsie Roll management. The actual adjustment
may differ based upon the completion of appraisals currently in
process.
(5) Represents amounts preliminarily allocated to trademarks with
indefinite lives. The assumption used in the preliminary valuation is
that the identified trademarks and trade names will not be amortized
and will have indefinite remaining useful lives based on many factors
and considerations, including the existing long-term awareness of the
principal trademark, Dubble Bubble, and the assumption of continued use
of such trademark and related brands as part of the business strategy
of the combined company. These assumptions and adjustments are based on
Tootsie Roll management's estimates. The adjustment also includes the
elimination of CCI's historical intangible assets of $5,408. The actual
adjustment may differ based upon the completion of appraisals currently
in process.
(6) Represents the excess of the adjusted purchase price over the fair
values of the net tangible and intangible assets acquired.
(7) The cash consideration paid includes an amount for the discharge of
the total of CCI's long and short-term debt outstanding at the date of
acquisition.
(d) Reflects adjustment relating to Tootsie Roll's bank borrowings to finance
$154,000 of the purchase price and the elimination of the total amount of CCI's
long and short-term debt outstanding at the date of acquisition.
(e) Reflects adjustments relating to Tootsie Roll's sale of marketable
securities, primarily tax-free municipal bonds and the use of cash to finance
the balance of the purchase price as well as an adjustment to eliminate the $369
CCI historical cash balance not included in the assets purchased.
(f) Represents adjustments to reflect the elimination of the historical equity
of CCI.
(g) Represents the adjustment to eliminate CCI's current and deferred income
taxes since Tootsie Roll purchased the net assets of CCI and did not assume any
tax liabilities under the terms of the purchase agreement.
(h) Represents the elimination of CCI's historical balance of derivative
instruments that were not included in the assets purchased by Tootsie Roll.
F-6
UNAUDITED PRO FORMA CONDENSED COMBINED INCOME STATEMENT
OF TOOTSIE ROLL AND CCI
FOR THE YEAR ENDED DECEMBER 31, 2003
(in thousands of U.S.$)
TOOTSIE PRO FORMA COMBINED
ROLL CCI ADJUSTMENTS NOTES PRO FORMA
---- --- ----------- ----- ---------
Note(a) Notes (a),(b)
Net sales $ 392,656 $ 74,353 $ 467,009
Cost of sales 222,547 47,919 $218 (c) 270,684
Selling, marketing & 77,756 28,907 106,663
administration expenses
Foreign exchange gains(losses) - 17,401 (f) 17,401
Interest Expense (172) (1,019) (2,061) (d) (3,252)
Investment & other income 5,766 543 (1,362) (e) 4,947
----------- ----------- ------------ -----------
Earnings before income taxes $ 97,947 $ 14,452 $ (3,641) $ 108,758
Provision for income taxes 32,933 4,651 (798) (g) 36,786
----------- ----------- ------------ -----------
Net income $ 65,014 $ 9,801 $ (2,843) $ 71,972
=========== =========== ============ ===========
Earnings per share $1.39
UNAUDITED PRO FORMA CONDENSED COMBINED INCOME STATEMENT
OF TOOTSIE ROLL AND CCI
FOR THE SIX MONTHS ENDED JULY 3, 2004
(in thousands of U.S.$)
TOOTSIE PRO FORMA COMBINED
ROLL CCI ADJUSTMENTS NOTES PRO FORMA
---- --- ----------- ----- ---------
Note (a) Notes (a), (b)
Net sales $ 157,203 $ 39,245 $ 196,448
Cost of sales 87,481 26,118 109 (c) 113,708
Selling, marketing & 36,843 11,010 47,853
administration expenses
Foreign exchange gains(losses) - (222) (f) (222)
F-7
TOOTSIE PRO FORMA COMBINED
ROLL CCI ADJUSTMENTS NOTES PRO FORMA
---- --- ----------- ----- ---------
Note (a) Notes (a), (b)
Interest Expense (172) (521) (1,019) (d) (1,712)
Investment & other income 2,468 533 (681) (e) 2,320
----------- ----------- ------------ -----------
Earnings before income taxes $ 35,175 $ 1,907 $ (1,809) $ 35,273
Provision for income taxes 11,854 464 (395) (g) 11,923
----------- ----------- ------------ -----------
Net income $ 23,321 $ 1,443 $ (1,414) $ 23,350
=========== =========== ============ ===========
Earnings per share $.44
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF EARNINGS: (in
thousands of US$)
(a) Certain reclassifications have been made to the historical presentation of
Tootsie Roll and CCI financial information in order to conform to the pro forma
condensed combined presentation in US dollars.
(b) Historical financial results of CCI were prepared using the Canadian dollar
as the functional currency. Such historical financial statements are presented
in Canadian dollars in accordance with US GAAP. The historical US GAAP
statements included elsewhere in this Form 8-K have been translated to US
dollars to be consistent with Tootsie Roll's historical financial presentation.
Tootsie Roll management has determined that they will consider the functional
currency of CCI to be the US dollar subsequent to the acquisition. No adjustment
has been included in the unaudited pro forma financial statements as it was not
considered practical.
(c) Represents a pro forma adjustment to reflect incremental depreciation
resulting from fair value adjustments to CCI's property, plant and equipment.
The amount of this adjustment and the assumptions regarding useful lives are
preliminary and based on Tootsie Roll management's estimates as they relate to
the underlying fair values and useful lives. The actual adjustment may differ
based on final valuations.
(d) Reflects pro forma adjustment for interest expense relating to Tootsie
Roll's bank borrowings to finance $154,000 of the purchase price. The debt is
subject to a variable interest rate of LIBOR plus .175% to .225% dependent on an
applicable margin as defined by the loan agreement. The rate applied in
determining the pro forma adjustment is 2.00%. If a rate of 2.125% had been
applied, an additional $192 of interest expense would have been reflected in the
pro forma adjustment.
(e) Reflects pro forma adjustment for tax-free interest income relating to
Tootsie Roll's sale of marketable securities, primarily tax free municipal
F-8
bonds, to finance $64,229 of the purchase price. The after tax interest rate
used to determine the tax-free interest income adjustment is 2.12%.
(f) The pro forma statement of earnings reflects $17,401 of foreign exchange
gains for the year ended December 31, 2003. These gains principally comprise the
net change in the market value of forward foreign exchange contracts outstanding
as of the beginning and end of the indicated periods ($10,159), early settlement
of outstanding hedges ($2,708), and net settlement of derivatives on their
maturity dates ($4,534). Foreign exchange losses for the six months ended July
3, 2004 were $222. Although CCI's Canadian GAAP historical financial statements
reflected hedge accounting through the use of derivatives, CCI did not meet the
hedge accounting requirements under US GAAP and therefore marked to market all
of its open derivative positions in each of the periods presented in the pro
forma financial information. Tootsie Roll management has determined that they
will consider the functional currency of CCI to be the US dollar which is
different from the assumptions used in the presentation of the historical
financial statements and therefore Tootsie Roll does not consider the CCI
foreign exchange gains to be indicative of future results.
(g) Income taxes were provided at 35%, the statutory rate, net of the effect of
the adjustment to tax free interest income relating to the sale of marketable
securities.
F-9
EXHIBIT INDEX
EXHIBIT NO. DESCRIPTION
----------- -----------
Exhibit 2.1 Purchase Agreement dated August 11, 2004 among the
Company, Concord, certain of Concord's affiliates and
Concord's stockholders. *
Exhibit 2.2 First Amendment to Purchase Agreement dated August 27,
2004 among the Company, certain of the Company's
affiliates, Concord, certain of Concord's affiliates
and Concord's stockholders. *
Exhibit 10.1 Loan Agreement dated August 27, 2004 between the
Company and Bank of America, N.A. *
Exhibit 99.1 The unaudited financial statements of Concord and its
affiliates for the period ended June 27, 2004, and the
audited financial statements for the year ended
December 31, 2003 are attached hereto as Exhibit 99.1
and are incorporated herein by reference.
* Previously filed