item 8.01. other events.d18rn0p25nwr6d.cloudfront.net/cik-0001618673/a... · (carve-out of certain...

23
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): November 18, 2019 Performance Food Group Company (Exact name of Registrant as Specified in Its Charter) Delaware 001-37578 43-1983182 (State or Other Jurisdiction of Incorporation) (Commission File Number) (IRS Employer Identification No.) 12500 West Creek Parkway Richmond, Virginia 23238 (Address of Principal Executive Offices) (Zip Code) Registrant’s Telephone Number, Including Area Code: (804) 484-7700 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 (see General Instructions A.2. below): 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)) Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter). Emerging growth company If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. Securities registered pursuant to Section 12(b) of the Act: Title of each class Trading Symbol(s) Name of each exchange on which registered Common Stock, $0.01 par value PFGC New York Stock Exchange

Upload: others

Post on 07-Mar-2020

0 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

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): November 18, 2019

Performance Food Group Company

(Exact name of Registrant as Specified in Its Charter)

Delaware 001-37578 43-1983182

(State or Other Jurisdiction of Incorporation) (Commission File Number)

(IRS Employer Identification No.)

12500 West Creek Parkway Richmond, Virginia 23238

(Address of Principal Executive Offices) (Zip Code)

Registrant’s Telephone Number, Including Area Code: (804) 484-7700

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 followingprovisions (see General Instructions A.2. below): ☐ 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)) Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) orRule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter). Emerging growth company ☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new orrevised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registeredCommon Stock, $0.01 par value PFGC New York Stock Exchange

Page 2: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED
Page 3: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

ITEM 8.01. OTHER EVENTS. On November 18, 2019, Performance Food Group Company issued a press release to announce that it has commenced a public offering of an aggregate of9,200,000 shares of its common stock on a forward sale basis. In connection with the offering, filed as Exhibit 99.1 and Exhibit 99.2 herewith, respectively, are (a) the unaudited carve-out financial statements of the ReinhartFoodservice Business (a carve-out of certain operations of Reyes Holdings, L.L.C. and Lone Oak Realty LLC (the “Reinhart Businesses”) as of and for the ninemonths ended September 30, 2019 and 2018 and (b) the unaudited pro forma condensed combined financial statements of the Company for the three months endedSeptember 28, 2019, to illustrate the estimated effects of the previously announced acquisition by the Company of the Reinhart Businesses. ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS. (a) Financial Statements of Businesses Acquired. The unaudited carve-out financial statements of the Reinhart Businesses as of and for the nine months ended September 30, 2019 and 2018 are attached hereto asExhibit 99.1 and are incorporated herein by reference. (b) Pro forma Financial Information. The Company’s unaudited pro forma condensed combined statement of operations and explanatory notes as of and for the three months ended September 28, 2019,are attached as Exhibit 99.2 hereto and incorporated by reference herein. (d) Exhibits

Exhibit Number

Description

99.1 Unaudited carve-out financial statements of the Reinhart Businesses as of and for the nine months ended September 30, 2019 and 2018 99.2 Unaudited pro forma condensed combined statements of operations and explanatory notes as of and for the three months ended September 28, 2019 104 Cover page Interactive Data File (embedded within Inline XBRL document)

Page 4: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

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 undersignedthereunto duly authorized. PERFORMANCE FOOD GROUP COMPANY Date: November 18, 2019 By: /s/ A. Brent King A. Brent King Senior Vice President, General Counsel and Secretary

Page 5: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

Exhibit 99.1

Reinhart FoodserviceBusiness (Carve-Out ofCertain Operations of ReyesHoldings, L.L.C. and LoneOak Realty LLC)

Condensed Combined Financial Statements as of and for

the Nine Months Ended September 30, 2019 and 2018

Page 6: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

REINHART FOODSERVICE BUSINESS(CARVE-OUT OF CERTAIN OPERATIONS OF REYESHOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED BALANCE SHEETSAS OF SEPTEMBER 30, 2019 AND 2018(Dollars in thousands)

2019 2018 ASSETS CURRENT ASSETS:

Cash $ 18,067 $ 18,096 Accounts receivable:

Trade—net 316,546 295,851 Other 6,633 5,415

Inventories—net 252,032 236,941 Prepaid expenses and other current assets 13,644 21,020

Total current assets 606,922 577,323

PROPERTY, PLANT AND EQUIPMENT—Net 411,827 392,934 INTANGIBLE ASSETS—Net 137,782 142,780 GOODWILL 576,456 576,456 OTHER ASSETS 9,962 12,751 TOTAL $ 1,742,949 $ 1,702,244 LIABILITIES AND MEMBERS’ CAPITAL CURRENT LIABILITIES:

Book overdrafts $ 119,676 $ 146,028 Accounts payable 329,091 259,246 Accrued expenses 86,657 73,363 Current installments of long-term debt 4,225 4,054

Total current liabilities 539,649 482,691

LONG-TERM DEBT—Net of current installments 306,545 310,770 OTHER LONG-TERM LIABILITIES 36,255 34,430 DUE TO MEMBERS 285,095 327,295 MEMBERS’ CAPITAL 575,405 547,058 TOTAL $ 1,742,949 $ 1,702,244 See notes to condensed combined financial statements.

- 2 -

Page 7: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

REINHART FOODSERVICE BUSINESS(CARVE-OUT OF CERTAIN OPERATIONS OF REYESHOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED STATEMENTS OF EARNINGSFOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018(Dollars in thousands)

2019 2018 NET SALES $ 4,699,688 $ 4,610,461 COST OF SALES 4,053,435 3,981,485 GROSS PROFIT 646,253 628,976 OPERATING EXPENSES:

Warehouse 125,356 121,944 Sales and marketing 95,001 96,022 Delivery 234,315 224,658 General and administrative 107,664 99,633

Total operating expenses 562,336 542,257

OPERATING INCOME 83,917 86,719 OTHER INCOME (EXPENSE):

Interest expense (25,663) (24,970)Other income 18 119

EARNINGS BEFORE INCOME TAX EXPENSE 58,272 61,868 INCOME TAX EXPENSE 5 - NET EARNINGS $ 58,267 $ 61,868 See notes to condensed combined financial statements.

- 3 -

Page 8: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

REINHART FOODSERVICE BUSINESS(CARVE-OUT OF CERTAIN OPERATIONS OF REYESHOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED STATEMENTS OF COMPREHENSIVE INCOMEFOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018(Dollars in thousands)

2019 2018 NET EARNINGS $ 58,267 $ 61,868 OTHER COMPREHENSIVE INCOME—Derivative instruments adjustment 2,124 2,736 COMPREHENSIVE INCOME $ 60,391 $ 64,604

See notes to condensed combined financial statements.

- 4 -

Page 9: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

REINHART FOODSERVICE BUSINESS(CARVE-OUT OF CERTAIN OPERATIONS OF REYESHOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED STATEMENTS OF MEMBERS’ CAPITALFOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018(Dollars in thousands)

Members’

Capital

AccumulatedOther

ComprehensiveIncome(Loss) Total

BALANCE—December 31, 2017 $ 508,181 $ 4,766 $ 512,947

Net earnings 61,868 - 61,868

Distributions to Members (30,493) - (30,493)

Other comprehensive income - 2,736 2,736 BALANCE—September 30, 2018 $ 539,556 $ 7,502 $ 547,058 BALANCE—December 31, 2018 $ 546,871 $ (4,668) $ 542,203

Net earnings 58,267 - 58,267

Distributions to Members (27,189) - (27,189)

Other comprehensive income - 2,124 2,124 BALANCE—September 30, 2019 $ 577,949 $ (2,544) $ 575,405 See notes to condensed combined financial statements.

- 5 -

Page 10: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

REINHART FOODSERVICE BUSINESS(CARVE-OUT OF CERTAIN OPERATIONS OF REYESHOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED STATEMENTS OF CASH FLOWSFOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018(Dollars in thousands)

2019 2018 CASH FLOWS FROM OPERATING ACTIVITIES:

Net earnings $ 58,267 $ 61,868 Adjustments to reconcile net earnings to net cash flows from operating activities:

Depreciation and amortization 39,904 37,776 Loss (gain) on disposal of long-lived assets 188 (302)Changes in assets and liabilities:

Trade and other receivables (23,330) (19,902)Inventories (46,447) (31,263)Prepaid expenses and other assets 2,502 (2,642)Book overdrafts (16,395) 7,301 Accounts payable 94,431 27,126 Accrued expenses and other liabilities (5,886) (13,739)

Net cash flows from operating activities 103,234 66,223

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of property, plant and equipment (53,362) (45,926)Proceeds from sale of long-lived assets 319 559

Net cash flows from investing activities (53,043) (45,367)

CASH FLOWS FROM FINANCING ACTIVITIES:

Payments of long-term debt (3,055) (2,922)Changes in Due to Members (19,822) 13,494 Distributions to Members (27,189) (30,493)

Net cash flows from financing activities (50,066) (19,921)

NET INCREASE IN CASH 125 935 CASH—Beginning of period 17,942 17,161 CASH—End of period $ 18,067 $ 18,096 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

Interest paid $ 25,692 $ 25,026

Taxes paid $ 5 $ - See notes to condensed combined financial statements.

- 6 -

Page 11: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

REINHART FOODSERVICE BUSINESS(CARVE-OUT OF CERTAIN OPERATIONS OF REYESHOLDINGS, L.L.C. AND LONE OAK REALTY LLC) NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTSAS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018(Dollars in thousands, unless otherwise noted)

1. BUSINESS

Reinhart Foodservice, L.L.C. (Reinhart), a Delaware limited liability company, is a broadline distributor of items consisting primarily of food,paper and related products to restaurants, schools, healthcare, government and other institutions in the mid-western, mid-eastern and easternsections of the United States (U.S.). Reinhart is a wholly owned subsidiary of Reyes Holdings, L.L.C. (Reyes). Reinhart owns the followinglimited liabilities companies: Mississippi Valley Freight, LLC, Reinhart Louisiana Holdings, L.L.C., Reinhart Foodservice Louisiana, L.L.C. andReinhart Transportation, LLC.

Lone Oak Realty LLC (Lone Oak, and collectively with Reyes, “Members”) owns commercial real estate in the continental U.S. through a seriesof wholly owned subsidiaries and leases those properties to subsidiaries of Reyes.

Reinhart leases certain of its facilities from subsidiaries of Lone Oak, including Lone Oak- Bowling Green, L.L.C., Lone Oak—Cincinnati, L.L.C.,Lone Oak—Coal Township, L.L.C., Lone Oak—Detroit, L.L.C., Lone Oak—Essex, L.L.C., Lone Oak—Harahan, L.L.C., Lone Oak—Kansas City,L.L.C., Lone Oak—Mt. Pleasant, L.L.C., Lone Oak—Oak Creek, L.L.C., Lone Elm—Omaha, L.L.C., Lone Oak—Rogers, L.L.C., Lone Oak—Shreveport, L.L.C., Lone Oak—Shawano, L.L.C., Lone Oak—Springfield, L.L.C., Lone Oak—Suffolk, L.L.C., and Lone Oak—Taunton, L.L.C.and Lone Oak—Vermont, L.L.C., collectively the “Lone Oak Reinhart Subsidiaries.”

The accompanying carve-out condensed combined financial statements include the historical accounts of the Reinhart foodservice business ofReyes and the historical accounts of the Lone Oak Reinhart Subsidiaries within Lone Oak related to the Reinhart foodservice business,collectively referred to as the “Reinhart Foodservice Business or the Business.”

In July 2019, Performance Food Group Company entered into an agreement with Reyes and Lone Oak to acquire the membership interests ofReinhart and the Lone Oak Reinhart Subsidiaries.

Fiscal Year—Reyes’ fiscal year consists of twelve months ending on December 31, but certain of its businesses, including Reinhart, use fiscalyears consisting of 52 or 53 weeks ending on the Saturday in December closest to December 31. The Reinhart interim periods reported consistof 39 weeks ended September 28, 2019 and 39 weeks ended September 29, 2018.

Basis of Presentation—Stand-alone financial statements have not been historically prepared for the Business. The carve-out condensedcombined financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America(GAAP) and are presented on a stand-alone basis.

- 7 -

Page 12: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

The Business is comprised of certain Reyes and Lone Oak wholly-owned legal entities and certain components of other legal entities in whichthe Reinhart Foodservice Business operates in conjunction with other Reyes and Lone Oak businesses. For the shared entities in whichdiscrete financial information was not available, allocation methodologies were applied to certain accounts to attribute and allocate amounts tothe Business as discussed further in Note 5—Relationship with Members and Related Entities.

For the purposes of the accompanying stand-alone carve-out condensed combined financial statements, the Business has (seen defined as theassets, liabilities, revenue, and expenses that are attributable to the Business’ operations including: distinct distribution facilities and theassociated costs of those facilities, transportation vehicles and their costs which are dedicated to the aforementioned facilities, inventories, thededicated workforce (e.g., facilities employees, sales force, product category management and back office), customer relationships specific tothe Business and the receivables and revenues associated with those sales, direct vendor relationships and the payables and costs associatedwith those costs, and intellectual property specific to the Business (e.g., brands and trademarks) and the cost to maintain that intellectualproperty.

The results of operations also include allocations of (i) costs for administrative functions and services performed on behalf of the Business bycentralized corporate functions within Reyes; and (ii) Reyes’ general corporate expenses. See Note 5—Relationship with Members and RelatedEntities for a description of the allocation methodologies employed.

All charges and allocations of costs for facilities, functions, and services performed by Reyes have been deemed paid by the Business to Reyesin the period in which the cost was recorded in the condensed combined statements of earnings. All of the allocations and estimates in thecondensed combined financial statements are based on assumptions that management of Reyes and the Business believe are reasonable.However, the condensed combined financial statements included herein may not be indicative of the financial position, results of operations, andcash flows of the Business in the future or if the Business had been a separate, stand-alone entity during the periods presented. Actual coststhat would have been incurred if the Business had been a stand-alone company would depend on multiple factors, including organizationalstructure and strategic decisions made in various areas, such as the division of shared services in legal, finance, human resources, informationsystems, supply chain, tax, treasury, capital deployment, and marketing, among others. The Business believes that the condensed combinedfinancial statements include all adjustments necessary for a fair presentation of the Business.

The condensed combined financial statements have been prepared by the Business without audit. The financial statements include condensedcombined balance sheets, condensed combined statements of earnings, condensed combined statements of comprehensive income,condensed combined statements of members’ capital and condensed combined statements of cash flows. In the opinion of management, alladjustments, which consist of normal recurring adjustments, except as otherwise disclosed, necessary to present fairly the financial position,results of operations, comprehensive income, members’ equity and cash flows for all periods presented have been made.

The results of the operations are not necessarily indicative of the results to be expected for the full calendar year. Therefore, these financialstatements should be read in conjunction with the audited combined financial statements and notes thereto. Certain footnote disclosuresincluded in the annual combined financial statements prepared in accordance with GAAP have been condensed or omitted.

- 8 -

Page 13: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

2019 2018 Mortgage notes payable, with varying interest at LIBOR plus 2.05% to 2.50%, due in varying monthly

installments through May 2025 $ 76,135 $ 79,794 Mortgage notes payable, with interest at 4.15%, due in monthly principal and interest installments of $67

through September 2021 and a balloon principal payment of $8,755 due October 2021 9,635 10,030 Trade receivables-backed facilities 225,000 225,000 310,770 314,824 Less current installments 4,225 4,054 Total long-term debt $ 306,545 $ 310,770

2. CHANGES IN ACCOUNTING—REVENUE FROM CONTRACTS WITH CUSTOMER

In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue fromContracts with Customers (Topic 606) and has issued subsequent amendments to this guidance. This new standard superseded existingrevenue recognition standards and eliminated all industry-specific guidance. The new revenue recognition standard provides a unified model todetermine when and how revenue is recognized. The revenue recognition principle in ASU 2014-09 is that an entity should recognize revenue todepict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled inexchange for those goods or services. The Business adopted the new standard effective January 1, 2019 using the modified retrospectiveapproach. The adoption of ASU 2014-09 did not have a material impact on the Business’ condensed combined balance sheet or condensedcombined results of operations as of the adoption date or for the nine months ended September 30, 2019.

3. DEBT OBLIGATIONS

Reyes has an agreement to sell selected Reinhart trade receivables to third-party financial institutions on an ongoing basis and with limitedrecourse, subject to borrowing base availability and other terms and conditions. The aggregate maximum amount of borrowings under thisagreement was $225,000 at September 30, 2019. Borrowings bear interest at LIBOR based rates plus applicable margins (2.84% to 2.99% asof September 30, 2019). This agreement expires in December 2020. At both September 30, 2019 and 2018, $225,000 was outstanding underthis program and is included in long- term debt in the condensed combined balance sheets.

A summary of long-term debt as of September 30, 2019 and 2018, is as follows:

4. DERIVATIVES AND HEDGING ACTIVITIES

The Business uses diesel fuel swap agreements to manage its exposure to changes in diesel fuel costs. Proceeds or payments on theseagreements are recorded as adjustments to fuel cost in delivery expenses in the accompanying condensed combined statements of earnings.The Business elected to use hedge accounting for certain of these swap agreements. As of September 30, 2019 and 2018, the notional amountoutstanding on the fuel swap agreements accounted for as cash flow hedges was 9,003,000 and 11,724,000 gallons, respectively.

- 9 -

Page 14: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

The Business uses interest rate swaps to manage its exposure to changes in interest rates for its floating rate debt. These interest rate swapsqualify as cash flow hedges. The interest rate differential received on the swaps was $373 and $63 for the nine months ended September 30,2019 and 2018, respectively, and was recognized in the condensed combined statements of earnings as a decrease in interest expense. As ofSeptember 30, 2019, and 2018, the notional principal amount outstanding on the interest rate swaps was $76,135 and $79,793, respectively.

5. RELATIONSHIP WITH MEMBERS AND RELATED ENTITIES

Historically, the Business has been managed and operated by Reyes. Accordingly, certain shared costs have been allocated to the Businessand reflected as expenses in these condensed combined financial statements. Management believes the allocation methodologies are areasonable reflection of the utilization of services provided to or the benefits received by the Business during the periods presented. Theexpenses reflected in the accompanying condensed combined statements of earnings may not be indicative of expenses that will be incurred bythe Business in the future.

These condensed combined financial statements include direct and indirect expense allocations of costs associated with corporate finance,information services, human resources, corporate office and other services. These costs are allocated to the Business based on directusage/benefit where identifiable or other measures as determined appropriate by management. The allocated functional service expenses andgeneral corporate expenses included in the condensed combined statements of earnings were $4,949 and $4,374 for the nine months endedSeptember 30, 2019 and 2018, respectively.

The Business participates in the Reyes’ centralized cash management and financing programs. Certain short and long-term debt needs for theBusiness are financed by Reyes and financing decisions for Reyes and Lone Oak wholly owned subsidiaries are determined by the Reyes’central treasury operations.

At September 30, 2019, Reinhart provided guarantees of term notes and a revolving line of credit of Reyes, which expire through December2030. The guarantees relate to borrowings made by Reyes principally for acquisitions, capital projects and to fund net working capital. Under theterms of the guarantees, Reinhart would be required to fulfill the guarantees should Reyes be in default of its terms. Several other companiesowned by Reyes also guarantee this debt. No liability has been recorded in connection with this guarantee. Reyes has also pledged itsownership interest in Reinhart as security for its debt.

The Reyes’ debt facilities contain certain financial covenants which require that Reyes not exceed certain levels of leverage and minimum fixedcharge coverage ratio. Reyes was in compliance with all covenants as of September 30, 2019 and 2018. At September 30, 2019, certain of the Lone Oak Reinhart Subsidiaries provided guarantees of a term facility and a revolving line of credit ofLone Oak, which expire through November 2025. The guarantees relate to borrowings made by Lone Oak principally for purchases of orconstruction projects relating to commercial real estate properties. Under the terms of the guarantees, the Lone Oak Reinhart Subsidiarieswould be required to fulfill the guarantees should Lone Oak be in default of its terms. Several other companies owned by Lone Oak alsoguarantee these debt instruments. No liability has been recorded in connection with these guarantees.

- 10 -

Page 15: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

The Lone Oak term facility contains certain financial covenants which require Lone Oak to maintain a required level of tangible net worth and therelated guaranteeing Lone Oak Reinhart Subsidiary to maintain required levels of fixed charge coverage. Lone Oak and each of theguaranteeing Lone Oak Reinhart Subsidiaries were in compliance with all covenants as of September 30, 2019 and 2018.

The amount Due to Members bears interest at rates that adjust periodically. At September 30, 2019, the interest rate ranged from 2.35% to5.98%.

The Business paid fees to a related party of $14,730 and $10,299 for the nine months ended September 30, 2019 and 2018, respectively, inexchange for services provided related to maintaining certain of our transportation equipment.

6. CONTINGENCIES

The Business is a party to various litigation, which arises in the ordinary course of business. Management makes provision for a liability when itis both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. Management believes the provisionsare adequate to address potential liability in litigation matters. Management is of the opinion that the outcome of such litigation will not havematerial adverse effect on the Business’ financial position, results of operations or cash flows.

7. SUBSEQUENT EVENTS

The Business has evaluated subsequent events through November 4, 2019. There were no other subsequent events that require recognition ofdisclosure.

* * * * * *

- 11-

Page 16: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

Exhibit 99.2

UNAUDITED PRO FORMA COMBINED FINANCIAL DATA OF THE COMPANY AND REINHART

The unaudited pro forma combined statement of operations for the fiscal year ended June 29, 2019 and the three months ended September 28, 2019, combinesthe historical consolidated statements of operations of the Company and Reinhart, giving effect to the Proposed Reinhart Acquisition and the financing of theProposed Reinhart Acquisition (the “Acquisition Financing”) as if they each had occurred on July 1, 2018. The unaudited pro forma combined balance sheet asSeptember 28, 2019, combines the historical consolidated balance sheets of the Company and Reinhart, giving effect to the Acquisition Financing and theProposed Reinhart Acquisition, as if they each had occurred on September 28, 2019.

The historical consolidated financial information has been adjusted in the unaudited pro forma combined financial statements to give effect to pro formaevents that are (i) directly attributable to the Proposed Reinhart Acquisition, (ii) factually supportable and (iii) with respect to the statements of income, expected tohave a continuing impact on the combined results. The unaudited pro forma combined financial information should be read in conjunction with the accompanyingnotes to the unaudited pro forma combined financial statements. In addition, the unaudited pro forma combined financial information was derived from and shouldbe read in conjunction with the following historical consolidated financial statements and accompanying notes:

• separate historical unaudited interim financial statements of Reinhart as of and for the nine months ended September 30, 2019 and 2018, and the relatednotes;

• separate historical unaudited financial statements of the Company as of and for the three months ended September 28, 2019, and the related notes,

included in the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended September 28, 2019;

• separate historical audited financial statements of the Company as of and for the year ended June 29, 2019, and the related notes, included in theCompany’s Annual Report on Form 10-K for the year ended June 29, 2019; and

• separate historical audited financial statements of Reinhart as of and for the year ended December 31, 2018, and the related notes.

The Company and Reinhart have different fiscal years. The unaudited pro forma combined statements of operations include Reinhart’s unaudited consolidated

statement of operations for the twelve-month period ended June 30, 2019 and for the three-month period ended September 30, 2019. Reinhart’s results for thetwelve-month period ended June 30, 2019 were derived by adding the results of the six-month period ended June 30, 2019 to its statement of operations for thefiscal year ended December 31, 2018 and subtracting the results of the six-month period ended June 30, 2018. Reinhart’s results for the three-month period endedSeptember 30, 2019 were derived by subtracting the results for the six-month period ended June 30, 2019 from the results of the nine-month period endedSeptember 30, 2019.

The unaudited pro forma combined financial information has been prepared by us using the acquisition method of accounting in accordance with GAAP. Theacquisition accounting is dependent upon certain valuation and other studies that have yet to commence or progress to a stage where there is sufficient informationfor a definitive measurement. The consummation of the Proposed Reinhart Acquisition remains subject to the satisfaction of customary closing conditions,including the receipt of regulatory approvals, and there can be no assurance that the Proposed Reinhart Acquisition will occur on or before a certain time, on theterms described herein, or at all. The Proposed Reinhart Acquisition or any other financing transaction are not conditioned upon each other. In addition, undercertain relevant laws and regulations, before completion of the Proposed Reinhart Acquisition, there are certain limitations regarding what we can learn aboutReinhart. Until the Proposed Reinhart Acquisition is completed, we will not have complete access to all relevant information. The assets and liabilities of Reinharthave been measured based on various preliminary estimates using assumptions that we believe are reasonable based on information that is currently available.Differences between these preliminary estimates and the final acquisition accounting may occur, and those differences could have a material impact on theaccompanying unaudited pro forma combined financial statements and the combined company’s future results of operations and financial position. The pro formaadjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial statements prepared inaccordance with the rules and regulations of the SEC.

Page 17: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

We intend to commence the necessary valuation and other studies required to complete the acquisition accounting promptly upon completion of the ProposedReinhart Acquisition and will finalize the acquisition accounting as soon as practicable within the required measurement period in accordance with ASC 805, butin no event later than one year following completion of the Proposed Reinhart Acquisition.

The unaudited pro forma adjustments are based upon available information and certain assumptions that our management believes are reasonable. Theunaudited pro forma combined financial information has been presented for informational purposes only and is based on assumptions and estimates consideredappropriate by our management; however, it is not necessarily indicative of our financial position or results of operations that would have been achieved had thepro forma events taken place on the dates indicated, or of the future consolidated results of operations or of the financial position of the combined company.

Management expects that the strategic and financial benefits of the Proposed Reinhart Acquisition will result in certain cost savings opportunities. However,given the preliminary nature of those cost savings, they have not been reflected in the accompanying unaudited pro forma combined statements of operations foreither period.

Page 18: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

Unaudited Pro Forma Combined Statement of Operations for the three months ended September 28, 2019

(In millions, except per share data) Company Reinhart Pro Forma

Adjustments

Pro Forma AsAdjusted

Combined Net sales $ 6,243.0 1,627.5 $ - $ 7,870.5 Cost of goods sold 5,531.6 1,402.2 - 6,933.8

Gross profit 711.4 225.3 - 936.7 Operating expenses 647.9 188.9 (6.6) (a) 849.9 19.7 (b)

Operating profit 63.5 36.4 (13.1) 86.8 Other expense, net:

Interest expense 17.3 7.9 11.8 (c) 37.0 Other, net - - - - Other expense, net 17.3 7.9 11.8 37.0

Income before taxes 46.2 28.5 (24.9 ) 49.8 Income tax expense (benefit) 10.1 - (6.5) (d) 3.6

Net income $ 36.1 $ 28.5 $ (18.4) $ 46.2 Weighted-average common shares outstanding:

Basic 104.0 - 9.5 (e) 113.5 Diluted 105.6 - 9.5 (e) 115.1

Earnings per common share: Basic $ 0.35 $ 0.41 Diluted $ 0.34 $ 0.40

See the accompanying notes to the unaudited pro forma condensed combined financial statements, which are an integral part of this statement. The pro formaadjustments are explained in Note 4.

Page 19: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

Unaudited Pro Forma Combined Statement of Operations for the fiscal year ended June 29, 2019

(In millions, except per share data) Company Reinhart Pro Forma

Adjustments

Pro Forma AsAdjusted

Combined Net sales $ 19,743.5 $ 6,186.6 $ - $ 25,930.1 Cost of goods sold 17,230.5 5,339.5 - 22,570.0

Gross profit 2,513.0 847.1 - 3,360.1 Operating expenses 2,229.7 736.2 (2.0) (a) 3,042.4 78.5 (b)

Operating profit 283.3 110.9 (76.5) 317.7 Other expense, net:

Interest expense 65.4 34.3 46.1 (c) 145.8 Other, net (0.4) 0.2 - (0.2)Other expense, net 65.0 34.5 46.1 145.6

Income before taxes 218.3 76.4 (122.6) 172.1 Income tax expense (benefit) 51.5 0.1 (31.9) (d) 19.7

Net income $ 166.8 $ 76.3 $ (90.7) $ 152.4 Weighted-average common shares outstanding:

Basic 103.8 - 9.5 (e) 113.3 Diluted 105.2 - 9.5 (e) 114.7

Earnings per common share: Basic $ 1.61 $ 1.35 Diluted $ 1.59 $ 1.33

See the accompanying notes to the unaudited pro forma condensed combined financial statements, which are an integral part of this statement. The pro formaadjustments are explained in Note 4.

Page 20: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

Unaudited Pro Forma Combined Balance Sheet as of September 28, 2019

(In millions) Company Reinhart Pro Forma

Adjustments

Pro Forma AsAdjusted

Combined ASSETS Current assets:

Cash $ 16.0 $ 18.1 $ (18.1) (a) $ 16.4 0.4 (c)

Accounts receivable 1,226.9 323.2 1,550.1 Inventories, net 1,411.2 252.0 53.8 (b) 1,717.0 Restricted cash 1,060.4 (1,060.4) (c) - Prepaid expenses and other current assets 55.2 13.6 68.8

Total current assets 3,769.7 606.9 (1,024.3) 3,352.3 Goodwill 765.8 576.5 234.4 (d) 1,576.7 Other intangible assets, net 179.6 137.8 499.3 (e) 821.6 4.9 (h) Property, plant and equipment, net 966.9 411.8 59.4 (f) 1,438.1 Operating lease right-of-use asset 409.4 30.2 (j) 439.6 Restricted cash 11.0 - 11.0 Other assets 60.6 9.9 (3.5) (g) 67.0

Total assets $ 6,163.0 $ 1,742.9 $ (199.6) $ 7,706.3 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities:

Outstanding checks in excess of deposits $ 187.9 $ 119.7 $ 307.6 Trade accounts payable 1,188.7 329.1 1,517.8 Accrued expenses and other current liabilities 344.1 86.6 4.7 (h) 435.4 Long-term debt, current maturities - 4.2 (4.2) (a) - Finance lease obligations—current installments 21.5 - 21.5 Operating lease obligations—current installments 80.8 - 5.1 (j) 85.9

Total current liabilities 1,823.0 539.6 5.6 2,368.2 Long-term debt 2,212.1 306.5 574.0 (h) 2,786.1 (306.5) (a) Deferred income tax liability, net 102.0 - 102.0 Finance lease obligations, excluding current installments 147.9 - 147.9 Operating lease obligations, excluding current installments 330.1 - 25.1 (j) 355.2 Other long-term liabilities 214.8 36.3 (3.5) (g) 247.6 Due to Members - 285.1 (285.1) (i) -

Total liabilities 4,829.9 1,167.5 9.6 6,007.0 Commitments and contingencies Shareholders’ equity:

Common Stock 1.0 - 0.1 (l) 1.1 Additional paid-in capital/Members’ capital 866.6 577.9 (577.9) (k) 1,246.7

380.1 (l) Accumulated other comprehensive loss (1.3) (2.5) 2.5 (k) (1.3)Retained earnings 466.8 - (14.0) (h) 452.8

Total shareholders’ equity 1,333.1 575.4 (209.2) 1,699.3 Total liabilities and shareholders’ equity $ 6,163.0 $ 1,742.9 $ (199.6) $ 7,760.3

See the accompanying notes to the unaudited pro forma condensed combined financial statements, which are an integral part of this statement. The pro forma

adjustments are explained in Note 5.

Page 21: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

NOTES TO THE PRO FORMA COMBINED FINANCIAL STATEMENTS(DOLLARS IN MILLIONS, EXCEPT SHARE DATA)

(UNAUDITED) Note 1. Basis of Presentation

The unaudited pro forma combined statement of operations for the three months ended September 28, 2019 has been derived from the following:

• The unaudited consolidated statement of operations of the Company for the fiscal quarter ended September 28, 2019

• The unaudited consolidated statement of operations of Reinhart for the three-month period ended September 30, 2019

The unaudited pro forma combined statement of operations for the fiscal year ended June 29, 2019 has been derived from the following:

• The audited consolidated statement of operations of the Company for the fiscal year ended June 29, 2019

• The unaudited consolidated statement of operations of Reinhart for the twelve-month period ended June 30, 2019

Reinhart’s results for the three-month period ended September 30, 2019 were derived by subtracting the results for the six-month period ended June 30, 2019from the results of the nine-month period ended September 30, 2019. Reinhart’s results for the twelve-month period ended June 30, 2019 were derived by addingthe results of the six-month period ended June 30, 2019 to its statement of operations for the fiscal year ended December 31, 2018, and subtracting the results ofthe six-month period ended June 30, 2018.

The unaudited pro forma combined balance sheet has been derived from the following:

• The unaudited consolidated balance sheet of the Company as of September 28, 2019

• The unaudited consolidated balance sheet of Reinhart as of September 30, 2019

The pro forma adjustments have been prepared as if the acquisition of Reinhart occurred on September 28, 2019 in the case of the unaudited pro formacombined balance sheet and on July 1, 2018 in the case of the unaudited pro forma combined statement of operations for the three months ended September 28,2019 and fiscal year ended June 29, 2019. The adjustments give pro forma effect to events that are (i) directly attributable to the Company’s acquisition ofReinhart, (ii) factually supportable, and (iii) with respect to the unaudited pro forma combined statement of operations, expected to have a continuing impact on theCompany. The adjustments are based on currently available information and certain estimates and assumptions, and therefore the actual effects of thesetransactions will differ from the pro forma adjustments. However, management believes that the assumptions used provide a reasonable basis for presenting thesignificant effects of the transaction, and that the pro forma adjustments in the unaudited pro forma combined financial statements give appropriate effect to theassumptions. The effects on the unaudited pro forma combined financial statements of the transaction described above are more fully described in Note 4 and Note5.

Page 22: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

Note 2. Summary of Significant Accounting Policies

The accounting policies followed in preparing the unaudited pro forma combined financial statements are those used by the Company as set forth in theaudited historical financial statements and notes of the Company included in its Annual Report on Form 10-K for the fiscal year ended June 29, 2019 and thoseupdated as a result of the adoption of new accounting standards in the unaudited historical financial statements and notes of the Company included in its QuarterlyReport on Form 10-Q for the fiscal quarter ended September 28, 2019, as filed. The unaudited pro forma combined financial statements reflect any adjustmentsknown at this time to conform Reinhart’s historical financial information to the Company’s significant accounting policies based on the Company’s review ofReinhart’s summary of significant accounting policies, as disclosed in the Reinhart historical financial statements incorporated by reference, and preliminarydiscussions with Reinhart’s management. Upon completion of the acquisition and a more comprehensive comparison and assessment, additional differences maybe identified. Note 3. Preliminary Purchase Price Allocation

On July 1, 2019, the Company entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) to acquire Reinhart in a transactionvalued at $2.0 billion. The $2.0 billion purchase price is expected to be financed with new senior unsecured notes, borrowings under an amendment to the creditagreement governing the Company’s asset-based revolving loan facility (“ABL Facility”), and net proceeds from an offering of shares of the Company’s commonstock of $400 million.

Under the acquisition method of accounting, the identifiable assets acquired and liabilities assumed of Reinhart are recorded at fair value on the acquisitiondate and added to those of the Company. The pro forma adjustments included herein are preliminary and based on estimates of the fair value and useful lives of theassets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the acquisition. The final purchase price allocation is dependentupon certain valuation and other studies that have not yet been completed. The final determination of the purchase price allocation, upon the consummation of theacquisition, will be based on the net assets acquired as of that date and will depend on a number of factors, which cannot be predicted with any certainty at thistime. The purchase price allocation may change materially based on the receipt of more detailed information. Accordingly, the pro forma purchase price allocationis preliminary and is subject to further adjustment as additional information becomes available and as additional analyses and final valuations are completed. Therecan be no assurance that these additional analyses and final valuations will not result in significant changes to the estimates of fair value set forth below.

The following table provides a summary of the preliminary allocation of the purchase price to the identifiable tangible and intangible assets acquired andliabilities assumed of Reinhart, based on Reinhart’s consolidated balance sheet as of September 28, 2019, with all excess value over consideration paid recorded asgoodwill.

(In millions) Total current assets $ 642.6 Goodwill 810.9 Other intangible assets, net 637.1 Property, plant and equipment 471.2 Operating lease right-of-use assets 30.2 Other assets 6.4

Total assets 2,598.4 Total current liabilities 540.5 Operating lease liabilities, excluding current 25.1 Other long-term liabilities 32.8

Total liabilities 598.4 Total preliminary purchase price $ 2,000.0

Note 4. Income Statement Pro Forma Adjustments (a) Reflects the removal of transaction costs incurred by the Company related to the acquisition of Reinhart. (b) Reflects the additional depreciation expense for the step up in fair value for the real estate properties acquired, as well as an estimate of the amortizationof intangible assets. Amortization is expected to be recognized on a straight-line basis over a weighted average useful life of approximately 7.7 years. In addition,this reflects the removal of Reinhart’s previously recorded amortization of intangible assets.

Page 23: ITEM 8.01. OTHER EVENTS.d18rn0p25nwr6d.cloudfront.net/CIK-0001618673/a... · (CARVE-OUT OF CERTAIN OPERATIONS OF REYES HOLDINGS, L.L.C. AND LONE OAK REALTY LLC) CONDENSED COMBINED

(c) Reflects adjustments to interest expense related to pro forma long-term debt. As discussed in Note (h) within Note 5. Balance Sheet Pro FormaAdjustments, we have assumed the incurrence of total long-term indebtedness of $1,660 million in connection with the Proposed Reinhart Acquisition. Forpurposes of this calculation, we assumed a weighted average interest rate of 4.6%. The assumed interest rates were based on current interest rates at the time thepro forma financial information was prepared, and interest expense may be higher or lower if our actual interest rate or credit ratings change. A change in assumedinterest rates of 12.5 basis points for new variable rate debt would change the pro forma annual interest expense by $0.8 million. In addition, this reflects theremoval of Reinhart’s previously recorded interest expense related to debt PFG’s will not assume in the transaction. (d) Reflects income taxes on pro forma adjustments based on an estimated statutory tax rate of 26.0%. (e) Reflects an assumed number of shares issued in a $400 million offering of the Company's common stock. The number of shares was calculated based onthe last reported sale price of the Company’s common stock on November 1, 2019. Note 5. Balance Sheet Pro Forma Adjustments (a) Reflects the removal of Reinhart’s previously recorded cash and long-term debt that the Company did not assume in the transaction. (b) Reflects the removal of Reinhart’s LIFO inventory reserve ($35 million) and an estimate of the step up in fair value of inventory ($18.8 million). (c) Reflects the use of restricted cash held in escrow to fund the purchase of Reinhart ($1,060 million) and the reclassification of restricted cash held inescrow related to accrued interest to cash. (d) Reflects the excess of the Company’s consideration paid of approximately $2.0 billion over the amount of identifiable assets and liabilities assumed in thetransaction as shown in Note 3 above. In addition, this reflects the removal of Reinhart’s previously recorded goodwill. (e) Reflects an estimate of the fair values of intangible assets identified, as well as the removal of Reinhart’s previously recorded intangible assets. (f) Reflects the step up in basis for real estate acquired in the transaction. (g) Reflects the removal of Reinhart’s deferred compensation plan assets and liabilities that the Company did not assume in the transaction. (h) Reflects the issuance of $600.0 million of borrowings under the Company’s amended ABL Facility. Of the $1,060.0 million of new senior unsecurednotes issued on September 27, 2019, $60.0 million is to be used to fund debt issuance costs, audit, legal, and advisory transaction fees, and equity issuance costs.The pro forma adjustments reflect the deferred issuance costs of $26.0 million for the new senior unsecured notes that were payable upon closing of the ProposedReinhart Acquisition within Long-term debt and deferred issuance costs of $4.9 million for the amended ABL Facility within Other intangible assets, net. The$11.0 million of advisory transaction fees, as well as $3.0 million of audit and legal fees are considered non-recurring costs and are reflected as a pro formaadjustment to Retained earnings. The $19.8 million of equity issuance cost is reflected as an offset to the proceeds received for the equity issuance withinAdditional paid in capital. The $4.7 million above the $60.0 million borrowed to cover the total amount payable for transaction fees is reflected as Accruedexpenses and other current liabilities within the pro forma adjustments. (i) Reflects the removal of amounts payable to Reinhart’s parent company Reyes Holdings, L.L.C. (j) Reflects Reinhart’s adoption of Accounting Standards Update 2016-02, Leases (Topic 842) as of June 30, 2019, consistent with the Company’s adoptiondate of the new standard. (k) Reflects the removal of Reinhart’s members’ capital and previously recorded accumulated other comprehensive loss. (l) Reflects the issuance of $400 million of the Company’s common stock offset by equity issuance costs of $19.8 million.