Exhibit 99.5
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Pursuant to the closing of the merger on November 7, 2023, Smucker acquired Hostess Brands, Inc. (Hostess Brands). The following unaudited pro
forma condensed combined financial information and notes thereto have been prepared by Smucker using the acquisition method of accounting and are based on the historical consolidated financial statements of Smucker and Hostess Brands, after giving
effect to the merger and the consummation of Smuckers financing transactions related to the merger. The acquisition method of accounting is based on Accounting Standards Codification (ASC) 805, Business Combinations, and
uses the fair value concepts defined in ASC 820, Fair Value Measurements and Disclosures. Under this method of accounting, the purchase price will be allocated to the assets acquired and liabilities assumed based upon their estimated fair
values at the closing date of the merger.
The allocation of the purchase price used in the unaudited pro forma condensed combined financial statements is
based on preliminary estimates of the fair value of the assets acquired and liabilities assumed, and the related income tax impact of the acquisition accounting adjustments. The pro forma adjustments included herein, which include an evaluation of
accounting policies for conformity, may be revised as additional information becomes available and as additional analyses are performed. The final allocation of the purchase price will be determined after completion of a final analysis to determine
the fair values of the tangible assets, identifiable intangible assets, and liabilities as of the acquisition date. Accordingly, the final purchase accounting adjustments may be materially different from the pro forma adjustments presented herein.
Increases or decreases in the fair value of assets acquired and liabilities assumed may change the amount of the purchase price allocated to goodwill and other assets and liabilities. This may impact the Unaudited Pro Forma Condensed Combined
Statements of Income due to an increase or decrease in the amount of amortization or depreciation of the adjusted assets, among other items.
ASC 805
requires, among other things, that assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. In addition, ASC 805 establishes that the consideration transferred, including equity consideration, be
measured at the closing date of the merger at the then current market price.
The Unaudited Pro Forma Condensed Combined Statement of Income for the year
ended April 30, 2023 combines Hostess Brands historical unaudited Condensed Consolidated Statement of Operations for the 12 months ended March 31, 2023, with Smuckers audited historical Statement of Consolidated Income for
the fiscal year ended April 30, 2023. Hostess Brands historical unaudited Condensed Consolidated Statement of Operations for the 12 months ended March 31, 2023, was derived from the audited historical Consolidated Statement of
Operations for the year ended December 31, 2022, by removing the unaudited Condensed Consolidated Statement of Operations for the three months ended March 31, 2022, and adding the unaudited Condensed Consolidated Statement of Operations
for the three months ended March 31, 2023. The Unaudited Pro Forma Condensed Combined Statement of Income for the three months ended July 31, 2023, combines Hostess Brands historical unaudited Condensed Consolidated Statement of
Operations for the three months ended June 30, 2023, with Smuckers unaudited historical Condensed Statement of Consolidated Income for the three months ended July 31, 2023. These statements reflect the merger and the financing
transactions as if they had occurred on May 1, 2022.
The Unaudited Pro Forma Condensed Combined Balance Sheet combines the unaudited historical
Condensed Consolidated Balance Sheet of Hostess Brands as of June 30, 2023, with Smuckers unaudited historical Condensed Consolidated Balance Sheet as of July 31, 2023, to reflect the merger and the financing transactions as if they
had occurred on July 31, 2023.
The historical consolidated financial information has been adjusted to give effect to pro forma adjustments that are:
|
|
|
directly attributable to the merger; |
|
|
|
reclassifications made to conform Hostess Brands presentations to those of Smucker; |
|
|
|
reflective of Smuckers financing transactions related to the merger; and |
The unaudited pro forma condensed combined financial information should be read in conjunction with:
|
|
|
accompanying notes to the unaudited pro forma condensed combined financial information; |
|
|
|
Smuckers audited historical consolidated financial statements for the fiscal year ended April 30, 2023
in the Annual Report on Form 10-K of Smucker for the fiscal year ended April 30, 2023, and unaudited historical condensed consolidated financial statements for the three months ended July 31, 2023 in
the Form 10-Q of Smucker for the fiscal quarter ended July 31, 2023; and |
|
|
|
Hostess Brands audited historical consolidated financial statements for the fiscal year ended
December 31, 2022 in the Annual Report on Form 10-K of Hostess Brands for the fiscal year ended December 31, 2022, and unaudited historical condensed consolidated financial statements for the three
and six months ended June 30, 2023 in the Form 10-Q of Hostess Brands for the fiscal quarter ended June 30, 2023. |
1