Delaware
|
|
|
|
26-0347906
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
|
|
|
(I.R.S. Employer
Identification Number)
|
Title of each class
|
|
Trading symbol(s)
|
|
Name of each exchange on which registered
|
Common Stock, par value $0.01 per share
|
|
USFD
|
|
New York Stock Exchange
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
|
Non-accelerated filer
|
|
☐
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
|
Emerging growth company
|
|
☐
|
|
• cost inflation/deflation and commodity volatility;
|
• competition;
|
• reliance on third-party suppliers and interruption of product supply or increases in product costs;
|
• changes in our relationships with customers and group purchasing organizations;
|
• ability to increase or maintain sales to independent restaurants;
|
• effective integration of acquired businesses;
|
• achievement of expected benefits from cost savings initiatives;
|
• increases in fuel costs;
|
• economic factors affecting consumer confidence and discretionary spending;
|
• changes in consumer eating habits;
|
• reputation in the industry;
|
• labor relations and costs and continued access to qualified and diverse labor;
|
• cost and pricing structures;
|
• changes in tax laws and regulations and resolution of tax disputes;
|
• environmental, health and safety and other government regulation;
|
• product liability claims;
|
• adverse judgments or settlements resulting from litigation;
|
• disruption of existing technologies and implementation of new technologies;
|
• cybersecurity incidents and other technology disruptions;
|
• management of retirement benefits and pension obligations;
|
• extreme weather conditions, natural disasters and other catastrophic events;
|
• risks associated with intellectual property, including potential infringement;
|
• indebtedness and restrictions under agreements governing indebtedness;
|
• interest rate increases; and
|
• factors relating to ownership of our common stock.
|
|
TABLE OF CONTENTS
|
|
|
|
Page
No.
|
Part I. Financial Information
|
|
|
Item 1.
|
|
|
|
||
|
||
|
||
|
||
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
Part II. Other Information
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
|
|
|
|
US FOODS HOLDING CORP.
|
|
|
|
||||
CONSOLIDATED BALANCE SHEETS
|
|||||||
(In millions, except par value)
|
|
|
|
||||
|
|
|
|
||||
|
September 28, 2019
|
|
December 29, 2018
|
||||
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
90
|
|
|
$
|
104
|
|
Accounts receivable, less allowances of $30 and $29
|
1,548
|
|
|
1,347
|
|
||
Vendor receivables, less allowances of $5 and $3
|
199
|
|
|
106
|
|
||
Inventories—net
|
1,468
|
|
|
1,279
|
|
||
Prepaid expenses
|
101
|
|
|
106
|
|
||
Assets held for sale
|
1
|
|
|
7
|
|
||
Assets of discontinued operations
|
142
|
|
|
—
|
|
||
Other current assets
|
11
|
|
|
30
|
|
||
Total current assets
|
3,560
|
|
|
2,979
|
|
||
Property and equipment—net
|
2,029
|
|
|
1,842
|
|
||
Goodwill
|
4,728
|
|
|
3,967
|
|
||
Other intangibles—net
|
983
|
|
|
324
|
|
||
Deferred tax assets
|
—
|
|
|
7
|
|
||
Other assets
|
226
|
|
|
67
|
|
||
Total assets
|
$
|
11,526
|
|
|
$
|
9,186
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Cash overdraft liability
|
$
|
227
|
|
|
$
|
157
|
|
Accounts payable
|
1,645
|
|
|
1,359
|
|
||
Accrued expenses and other current liabilities
|
511
|
|
|
454
|
|
||
Liabilities of discontinued operations
|
27
|
|
|
—
|
|
||
Current portion of long-term debt
|
136
|
|
|
106
|
|
||
Total current liabilities
|
2,546
|
|
|
2,076
|
|
||
Long-term debt
|
4,788
|
|
|
3,351
|
|
||
Deferred tax liabilities
|
294
|
|
|
298
|
|
||
Other long-term liabilities
|
341
|
|
|
232
|
|
||
Total liabilities
|
7,969
|
|
|
5,957
|
|
||
Commitments and contingencies (Note 19)
|
|
|
|
||||
Shareholders’ equity:
|
|
|
|
||||
Common stock, $0.01 par value—600 shares authorized;
219 and 217 issued and outstanding as of September 28, 2019 and December 29, 2018, respectively |
2
|
|
|
2
|
|
||
Additional paid-in capital
|
2,825
|
|
|
2,780
|
|
||
Retained earnings
|
824
|
|
|
531
|
|
||
Accumulated other comprehensive loss
|
(94
|
)
|
|
(84
|
)
|
||
Total shareholders’ equity
|
3,557
|
|
|
3,229
|
|
||
Total liabilities and shareholders' equity
|
$
|
11,526
|
|
|
$
|
9,186
|
|
US FOODS HOLDING CORP.
|
|
|
|
|
|
|
|
||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
|
|
|
|
|
|||||||||||
(In millions, except per share data)*
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Net sales
|
$
|
6,531
|
|
|
$
|
6,153
|
|
|
$
|
19,005
|
|
|
$
|
18,134
|
|
Cost of goods sold
|
5,375
|
|
|
5,045
|
|
|
15,655
|
|
|
14,920
|
|
||||
Gross profit
|
1,156
|
|
|
1,108
|
|
|
3,350
|
|
|
3,214
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Distribution, selling and administrative costs
|
968
|
|
|
929
|
|
|
2,837
|
|
|
2,725
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Total operating expenses
|
968
|
|
|
929
|
|
|
2,837
|
|
|
2,726
|
|
||||
Operating income
|
188
|
|
|
179
|
|
|
513
|
|
|
488
|
|
||||
Other expense (income)—net
|
1
|
|
|
(3
|
)
|
|
(3
|
)
|
|
(9
|
)
|
||||
Interest expense—net
|
43
|
|
|
42
|
|
|
127
|
|
|
133
|
|
||||
Income before income taxes
|
144
|
|
|
140
|
|
|
389
|
|
|
364
|
|
||||
Income tax provision
|
39
|
|
|
26
|
|
|
97
|
|
|
57
|
|
||||
Income from continuing operations
|
105
|
|
|
114
|
|
|
292
|
|
|
307
|
|
||||
Income from discontinued operations—net of tax
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Net income
|
106
|
|
|
114
|
|
|
293
|
|
|
307
|
|
||||
Other comprehensive income—net of tax:
|
|
|
|
|
|
|
|
||||||||
Changes in retirement benefit obligations
|
3
|
|
|
—
|
|
|
5
|
|
|
26
|
|
||||
Unrecognized (loss) gain on interest rate swaps
|
(1
|
)
|
|
2
|
|
|
(15
|
)
|
|
14
|
|
||||
Comprehensive income
|
$
|
108
|
|
|
$
|
116
|
|
|
$
|
283
|
|
|
$
|
347
|
|
Net income per share—basic:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
0.48
|
|
|
$
|
0.53
|
|
|
$
|
1.33
|
|
|
$
|
1.42
|
|
Discontinued operations
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Net income per share
|
$
|
0.49
|
|
|
$
|
0.53
|
|
|
$
|
1.34
|
|
|
$
|
1.42
|
|
Net income per share—diluted:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
0.47
|
|
|
$
|
0.52
|
|
|
$
|
1.33
|
|
|
$
|
1.41
|
|
Discontinued operations
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Net income per share
|
$
|
0.48
|
|
|
$
|
0.52
|
|
|
$
|
1.34
|
|
|
$
|
1.41
|
|
Weighted-average common shares outstanding
|
|
|
|
|
|
|
|
||||||||
Basic
|
218
|
|
|
217
|
|
|
218
|
|
|
216
|
|
||||
Diluted
|
220
|
|
|
218
|
|
|
219
|
|
|
218
|
|
US FOODS HOLDING CORP.
|
|
|
|
|
||||||||||||||||||
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)
|
|
|
|
|
||||||||||||||||||
(In millions)
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Number of
Common Shares |
|
Common
Shares at Par Value |
|
Additional
Paid-In Capital |
|
Retained
Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Total
Shareholders' Equity |
|||||||||||
BALANCE—December 29, 2018
|
217
|
|
|
$
|
2
|
|
|
$
|
2,780
|
|
|
$
|
531
|
|
|
$
|
(84
|
)
|
|
$
|
3,229
|
|
Share-based compensation expense
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||
Proceeds from employee stock purchase plan
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||
Exercise of stock options
|
1
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||
Tax withholding payments for net share-settled equity awards
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||
Changes in retirement benefit obligations, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
Unrecognized loss on interest rate swaps, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
71
|
|
|
—
|
|
|
71
|
|
|||||
BALANCE—March 30, 2019
|
218
|
|
|
2
|
|
|
2,795
|
|
|
602
|
|
|
(89
|
)
|
|
3,310
|
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|||||
Proceeds from employee stock purchase plan
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||
Exercise of stock options
|
1
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||
Tax withholding payments for net share-settled equity awards
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||
Changes in retirement benefit obligations, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
Unrecognized loss on interest rate swaps, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
116
|
|
|||||
BALANCE—June 29, 2019
|
219
|
|
|
2
|
|
|
2,811
|
|
|
718
|
|
|
(96
|
)
|
|
3,435
|
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||
Proceeds from employee stock purchase plan
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||
Exercise of stock options
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
Changes in retirement benefit obligations, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
Unrecognized loss on interest rate swaps, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
—
|
|
|
106
|
|
|||||
BALANCE—September 28, 2019
|
219
|
|
|
$
|
2
|
|
|
$
|
2,825
|
|
|
$
|
824
|
|
|
$
|
(94
|
)
|
|
$
|
3,557
|
|
US FOODS HOLDING CORP.
|
|
|
|
|||||||||||||||||||
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)
|
|
|
|
|||||||||||||||||||
(In millions)*
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Number of
Common Shares |
|
Common
Shares at Par Value |
|
Additional
Paid-In Capital |
|
Retained
Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Total
Shareholders' Equity |
|||||||||||
BALANCE—December 30, 2017
|
215
|
|
|
$
|
2
|
|
|
$
|
2,720
|
|
|
$
|
124
|
|
|
$
|
(95
|
)
|
|
$
|
2,751
|
|
Share-based compensation expense
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||
Proceeds from employee stock purchase plan
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||
Exercise of stock options
|
1
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||
Changes in retirement benefit obligations, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
Unrecognized gain on interest rate swaps, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
9
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
67
|
|
|
—
|
|
|
67
|
|
|||||
BALANCE—March 31, 2018
|
216
|
|
|
2
|
|
|
2,738
|
|
|
191
|
|
|
(85
|
)
|
|
2,846
|
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|||||
Proceeds from employee stock purchase plan
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||
Exercise of stock options
|
1
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|||||
Tax withholding payments for net share-settled equity awards
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
Changes in retirement benefit obligations, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
25
|
|
|||||
Unrecognized gain on interest rate swaps, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
126
|
|
|
—
|
|
|
126
|
|
|||||
BALANCE—June 30, 2018
|
217
|
|
|
2
|
|
|
2,758
|
|
|
317
|
|
|
(57
|
)
|
|
3,020
|
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
Proceeds from employee stock purchase plan
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||
Exercise of stock options
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
Tax withholding payments for net share-settled equity awards
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||
Unrecognized gain on interest rate swaps, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
114
|
|
|
—
|
|
|
114
|
|
|||||
BALANCE—September 29, 2018
|
217
|
|
|
$
|
2
|
|
|
$
|
2,768
|
|
|
$
|
431
|
|
|
$
|
(55
|
)
|
|
$
|
3,146
|
|
US FOODS HOLDING CORP.
|
|
|
|
||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|
|
|
||||
(In millions)*
|
|
|
|
||||
|
39 Weeks Ended
|
||||||
|
September 28, 2019
|
|
September 29, 2018
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
293
|
|
|
$
|
307
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Income from discontinued operations, net of tax
|
(1
|
)
|
|
—
|
|
||
Depreciation and amortization
|
260
|
|
|
250
|
|
||
Gain on disposal of property and equipment—net
|
(1
|
)
|
|
(1
|
)
|
||
Amortization of deferred financing costs
|
3
|
|
|
6
|
|
||
Deferred tax provision
|
7
|
|
|
50
|
|
||
Share-based compensation expense
|
22
|
|
|
20
|
|
||
Provision for doubtful accounts
|
14
|
|
|
13
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Increase in receivables
|
(162
|
)
|
|
(174
|
)
|
||
Increase in inventories—net
|
(22
|
)
|
|
(93
|
)
|
||
Decrease (increase) in prepaid expenses and other assets
|
14
|
|
|
(28
|
)
|
||
Increase in accounts payable and cash overdraft liability
|
160
|
|
|
264
|
|
||
Decrease in accrued expenses and other liabilities
|
(29
|
)
|
|
(170
|
)
|
||
Net cash provided by operating activities of continuing operations
|
558
|
|
|
444
|
|
||
Net cash provided by operating activities of discontinued operations
|
1
|
|
|
—
|
|
||
Net cash provided by operating activities
|
559
|
|
|
444
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Acquisition of business—net of cash
|
(1,829
|
)
|
|
—
|
|
||
Proceeds from sales of property and equipment
|
9
|
|
|
3
|
|
||
Purchases of property and equipment
|
(157
|
)
|
|
(168
|
)
|
||
Net cash used in investing activities
|
(1,977
|
)
|
|
(165
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from debt borrowings
|
5,084
|
|
|
2,987
|
|
||
Principal payments on debt and financing leases
|
(3,654
|
)
|
|
(3,321
|
)
|
||
Contingent consideration paid for business acquisitions
|
—
|
|
|
(2
|
)
|
||
Payment for debt financing costs and fees
|
(42
|
)
|
|
(1
|
)
|
||
Proceeds from employee stock purchase plan
|
15
|
|
|
15
|
|
||
Proceeds from exercise of stock options
|
13
|
|
|
18
|
|
||
Tax withholding payments for net share-settled equity awards
|
(5
|
)
|
|
(6
|
)
|
||
Net cash provided by (used in) financing activities
|
1,411
|
|
|
(310
|
)
|
||
Net decrease in cash, cash equivalents and restricted cash
|
(7
|
)
|
|
(31
|
)
|
||
Cash, cash equivalents and restricted cash—beginning of period
|
105
|
|
|
119
|
|
||
Cash, cash equivalents and restricted cash—end of period
|
$
|
98
|
|
|
$
|
88
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
Interest paid—net of amounts capitalized
|
$
|
112
|
|
|
$
|
118
|
|
Income taxes paid—net
|
116
|
|
|
65
|
|
||
Property and equipment purchases included in accounts payable
|
21
|
|
|
16
|
|
||
Leased assets obtained in exchange for financing lease liabilities
|
77
|
|
|
82
|
|
||
Leased assets obtained in exchange for operating lease liabilities
|
11
|
|
|
—
|
|
||
Cashless exercise of stock options
|
1
|
|
|
1
|
|
1.
|
OVERVIEW AND BASIS OF PRESENTATION
|
2.
|
RECENT ACCOUNTING PRONOUNCEMENTS
|
3.
|
REVENUE RECOGNITION
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Meats and seafood
|
$
|
2,352
|
|
|
$
|
2,198
|
|
|
$
|
6,849
|
|
|
$
|
6,484
|
|
Dry grocery products
|
1,100
|
|
|
1,070
|
|
|
3,254
|
|
|
3,181
|
|
||||
Refrigerated and frozen grocery products
|
1,054
|
|
|
979
|
|
|
3,076
|
|
|
2,896
|
|
||||
Dairy
|
689
|
|
|
646
|
|
|
1,955
|
|
|
1,906
|
|
||||
Equipment, disposables and supplies
|
628
|
|
|
594
|
|
|
1,822
|
|
|
1,722
|
|
||||
Beverage products
|
352
|
|
|
337
|
|
|
1,029
|
|
|
991
|
|
||||
Produce
|
356
|
|
|
329
|
|
|
1,020
|
|
|
954
|
|
||||
Net sales
|
$
|
6,531
|
|
|
$
|
6,153
|
|
|
$
|
19,005
|
|
|
$
|
18,134
|
|
4.
|
BUSINESS ACQUISITIONS
|
|
|
Preliminary Purchase Price Allocation
|
||
Accounts receivable
|
|
$
|
145
|
|
Inventories
|
|
166
|
|
|
Assets of discontinued operations
|
|
142
|
|
|
Other current assets
|
|
7
|
|
|
Property and equipment
|
|
200
|
|
|
Goodwill(1)
|
|
761
|
|
|
Other intangibles(2)
|
|
691
|
|
|
Other assets
|
|
47
|
|
|
Accounts payable
|
|
(200
|
)
|
|
Accrued expenses and other current liabilities
|
|
(61
|
)
|
|
Liabilities of discontinued operations
|
|
(27
|
)
|
|
Other long-term liabilities, including financing leases
|
|
(42
|
)
|
|
Cash paid for acquisition
|
|
$
|
1,829
|
|
(1)
|
Goodwill recognized is primarily attributable to expected synergies from the combined company, as well as intangible assets that do not qualify for separate recognition. The acquired goodwill is deductible for U.S. federal income tax purposes.
|
(2)
|
Other intangible assets consist of customer relationships of $652 million with estimated useful lives of 15 years and indefinite-lived brand names and trademarks of $39 million.
|
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Pro forma net sales
|
|
$
|
7,195
|
|
|
$
|
6,907
|
|
|
$
|
21,086
|
|
|
$
|
20,265
|
|
Pro forma net income
|
|
$
|
123
|
|
|
$
|
120
|
|
|
$
|
305
|
|
|
$
|
294
|
|
Pro forma earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.56
|
|
|
$
|
0.55
|
|
|
$
|
1.40
|
|
|
$
|
1.36
|
|
Diluted
|
|
$
|
0.56
|
|
|
$
|
0.55
|
|
|
$
|
1.39
|
|
|
$
|
1.35
|
|
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Pro forma net sales
|
|
$
|
114
|
|
|
$
|
136
|
|
|
$
|
372
|
|
|
$
|
390
|
|
Pro forma net income
|
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
6
|
|
|
$
|
8
|
|
Pro forma earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.04
|
|
Diluted
|
|
$
|
0.01
|
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.04
|
|
5.
|
RESTRICTED CASH
|
|
September 28, 2019
|
|
December 29, 2018
|
||||
Cash and cash equivalents
|
$
|
90
|
|
|
$
|
104
|
|
Restricted cash—included in other assets
|
8
|
|
|
1
|
|
||
Total cash, cash equivalents and restricted cash
|
$
|
98
|
|
|
$
|
105
|
|
6.
|
INVENTORIES
|
7.
|
ACCOUNTS RECEIVABLE FINANCING PROGRAM
|
8.
|
ASSETS HELD FOR SALE
|
Balance as of December 29, 2018
|
|
$
|
7
|
|
Assets sold
|
|
(6
|
)
|
|
Balance as of September 28, 2019
|
|
$
|
1
|
|
9.
|
PROPERTY AND EQUIPMENT
|
10.
|
GOODWILL AND OTHER INTANGIBLES
|
|
September 28, 2019
|
|
December 29, 2018
|
||||
Goodwill
|
$
|
4,728
|
|
|
$
|
3,967
|
|
Other intangibles—net
|
|
|
|
||||
Customer relationships—amortizable:
|
|
|
|
||||
Gross carrying amount
|
$
|
806
|
|
|
$
|
154
|
|
Accumulated amortization
|
(116
|
)
|
|
(85
|
)
|
||
Net carrying value
|
690
|
|
|
69
|
|
||
Noncompete agreements—amortizable:
|
|
|
|
||||
Gross carrying amount
|
3
|
|
|
3
|
|
||
Accumulated amortization
|
(2
|
)
|
|
(1
|
)
|
||
Net carrying value
|
1
|
|
|
2
|
|
||
Brand names and trademarks—not amortizing
|
292
|
|
|
253
|
|
||
Total other intangibles—net
|
$
|
983
|
|
|
$
|
324
|
|
11.
|
FAIR VALUE MEASUREMENTS
|
•
|
Level 1—observable inputs, such as quoted prices in active markets
|
•
|
Level 2—observable inputs other than those included in Level 1, such as quoted prices for similar assets and liabilities in active or inactive markets that are observable either directly or indirectly, or other inputs that are observable or can be corroborated by observable market data
|
•
|
Level 3—unobservable inputs for which there is little or no market data, which require the reporting entity to develop its own assumptions
|
|
September 28, 2019
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
December 29, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Money market funds
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
Interest rate swaps
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||
|
$
|
1
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
|
|
Fair Value
|
||||||
|
Balance Sheet Location
|
|
September 28, 2019
|
|
December 29, 2018
|
||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
||||
Interest rate swaps
|
Other current assets
|
|
$
|
—
|
|
|
$
|
8
|
|
Interest rate swaps
|
Other assets
|
|
—
|
|
|
11
|
|
||
|
Total assets
|
|
—
|
|
|
19
|
|
||
Interest rate swaps
|
Other long-term liabilities
|
|
2
|
|
|
—
|
|
||
|
Net position
|
|
$
|
2
|
|
|
$
|
19
|
|
Derivatives in Cash Flow Hedging Relationships
|
|
Amount of (Loss) Gain Recognized in Accumulated Other Comprehensive Loss, net of tax
|
|
Location of Amounts Reclassified from Accumulated Other Comprehensive Loss
|
|
Amount of Gain Reclassified from Accumulated Other Comprehensive Loss to Income, net of tax
|
||||
For the 13 weeks ended September 28, 2019
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
—
|
|
|
Interest expense—net
|
|
$
|
(1
|
)
|
For the 13 weeks ended September 29, 2018
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
2
|
|
|
Interest expense—net
|
|
$
|
(1
|
)
|
For the 39 weeks ended September 28, 2019
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
(11
|
)
|
|
Interest expense—net
|
|
$
|
(4
|
)
|
For the 39 weeks ended September 29, 2018
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
14
|
|
|
Interest expense—net
|
|
$
|
(1
|
)
|
12.
|
DEBT
|
Debt Description
|
|
Maturity
|
|
Interest Rate as of September 28, 2019
|
|
September 28, 2019
|
|
December 29, 2018
|
|
||||
ABL Facility
|
|
May 31, 2024
|
|
3.48%
|
|
$
|
138
|
|
|
$
|
81
|
|
(1)
|
ABS Facility
|
|
September 21, 2022
|
|
2.98%
|
|
215
|
|
|
275
|
|
(2)
|
||
Initial Term Loan Facility (net of $5 of
unamortized deferred financing costs) |
|
June 27, 2023
|
|
4.11%
|
|
2,129
|
|
|
2,145
|
|
|
||
Incremental Term Loan Facility (net of $36 of
unamortized deferred financing costs) |
|
September 13, 2026
|
|
4.04%
|
|
1,464
|
|
|
—
|
|
|
||
Senior Notes (net of $5 of unamortized
deferred financing costs) |
|
June 15, 2024
|
|
5.88%
|
|
595
|
|
|
595
|
|
|
||
Obligations under financing leases
|
|
2019–2026
|
|
2.00% - 6.17%
|
|
375
|
|
|
352
|
|
|
||
Other debt
|
|
2021–2031
|
|
5.75% - 9.00%
|
|
8
|
|
|
9
|
|
|
||
Total debt
|
|
|
|
|
|
4,924
|
|
|
3,457
|
|
|
||
Current portion of long-term debt
|
|
|
|
|
|
(136
|
)
|
|
(106
|
)
|
|
||
Long-term debt
|
|
|
|
|
|
$
|
4,788
|
|
|
$
|
3,351
|
|
|
(1)
|
Consists of outstanding borrowings under our former asset based senior secured revolving credit facility, which was refinanced with a new facility in May 2019 (as described below).
|
(2)
|
Consists of outstanding borrowings under the ABS Facility prior to its refinancing in September 2019 (as described below).
|
13.
|
RESTRUCTURING LIABILITIES
|
14.
|
LEASES
|
Leases
|
|
Consolidated Balance Sheet Location
|
|
September 28, 2019
|
||
Assets
|
|
|
|
|
||
Operating
|
|
Other assets
|
|
$
|
136
|
|
Financing
|
|
Property and equipment-net(1)
|
|
353
|
|
|
Total leased assets
|
|
|
|
$
|
489
|
|
Liabilities
|
|
|
|
|
||
Current:
|
|
|
|
|
||
Operating
|
|
Accrued expenses and other current liabilities
|
|
$
|
37
|
|
Financing
|
|
Current portion of long-term debt
|
|
99
|
|
|
Noncurrent:
|
|
|
|
|
||
Operating
|
|
Other long-term liabilities
|
|
126
|
|
|
Financing
|
|
Long-term debt
|
|
276
|
|
|
Total lease liabilities
|
|
|
|
$
|
538
|
|
(1)
|
Financing lease assets are recorded net of accumulated amortization of $257 million as of September 28, 2019.
|
|
|
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||
Lease Cost
|
|
Statement of Comprehensive Income Location
|
|
September 28, 2019
|
|
September 28, 2019
|
||||
Operating lease cost
|
|
Distribution, selling and administrative costs
|
|
$
|
7
|
|
|
$
|
21
|
|
Financing lease cost:
|
|
|
|
|
|
|
||||
Amortization of leased assets
|
|
Distribution, selling and administrative costs
|
|
21
|
|
|
60
|
|
||
Interest on lease liabilities
|
|
Interest expense-net
|
|
3
|
|
|
9
|
|
||
Variable lease cost
|
|
Distribution, selling and administrative costs
|
|
2
|
|
|
5
|
|
||
Net lease cost
|
|
|
|
$
|
33
|
|
|
$
|
95
|
|
Maturity of Lease Liabilities
|
|
Operating
Leases
|
|
Financing Leases
|
|
Total
|
||||||
Remainder of 2019
|
|
$
|
11
|
|
|
$
|
34
|
|
|
$
|
45
|
|
2020
|
|
47
|
|
|
105
|
|
|
152
|
|
|||
2021
|
|
39
|
|
|
83
|
|
|
122
|
|
|||
2022
|
|
34
|
|
|
60
|
|
|
94
|
|
|||
2023
|
|
29
|
|
|
57
|
|
|
86
|
|
|||
2024
|
|
7
|
|
|
40
|
|
|
47
|
|
|||
After 2024
|
|
25
|
|
|
26
|
|
|
51
|
|
|||
Total lease payments
|
|
192
|
|
|
405
|
|
|
597
|
|
|||
Less amount representing interest
|
|
(29
|
)
|
|
(30
|
)
|
|
(59
|
)
|
|||
Present value of lease liabilities
|
|
$
|
163
|
|
|
$
|
375
|
|
|
$
|
538
|
|
Future Minimum Lease Payments(1)
|
|
Operating
Leases
|
|
Financing Leases
|
|
Total
|
||||||
2019
|
|
$
|
34
|
|
|
$
|
95
|
|
|
$
|
129
|
|
2020
|
|
34
|
|
|
84
|
|
|
118
|
|
|||
2021
|
|
30
|
|
|
71
|
|
|
101
|
|
|||
2022
|
|
27
|
|
|
54
|
|
|
81
|
|
|||
2023
|
|
23
|
|
|
43
|
|
|
66
|
|
|||
After 2023
|
|
7
|
|
|
38
|
|
|
45
|
|
|||
Total lease payments
|
|
155
|
|
|
385
|
|
|
540
|
|
|||
Less amount representing interest
|
|
(4
|
)
|
|
(33
|
)
|
|
(37
|
)
|
|||
Present value of minimum lease payments
|
|
$
|
151
|
|
|
$
|
352
|
|
|
$
|
503
|
|
(1)
|
Information in this table has been conformed to the current year presentation under Topic 842.
|
|
|
39 Weeks Ended
|
||
Cash Paid For Amounts Included In Measurement of Liabilities
|
|
September 28, 2019
|
||
Operating cash flows from operating leases
|
|
$
|
24
|
|
Operating cash flows from financing leases
|
|
9
|
|
|
Financing cash flows from financing leases
|
|
49
|
|
Lease Term and Discount Rate
|
|
September 28, 2019
|
|
Weighted-average remaining lease term (years):
|
|
|
|
Operating leases
|
|
5.80
|
|
Financing leases
|
|
5.30
|
|
Weighted-average discount rate:
|
|
|
|
Operating leases
|
|
4.6
|
%
|
Financing leases
|
|
3.5
|
%
|
15.
|
RETIREMENT PLANS
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Components of net periodic pension benefit costs (credits)
|
|
|
|
|
|
|
|
||||||||
Service cost
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
2
|
|
Interest cost
|
10
|
|
|
10
|
|
|
28
|
|
|
28
|
|
||||
Expected return on plan assets
|
(13
|
)
|
|
(13
|
)
|
|
(37
|
)
|
|
(39
|
)
|
||||
Amortization of net loss
|
1
|
|
|
—
|
|
|
3
|
|
|
2
|
|
||||
Settlements
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
Net periodic pension benefit costs (credits)
|
$
|
2
|
|
|
$
|
(2
|
)
|
|
$
|
(1
|
)
|
|
$
|
(7
|
)
|
16.
|
EARNINGS PER SHARE
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations
|
$
|
105
|
|
|
$
|
114
|
|
|
$
|
292
|
|
|
$
|
307
|
|
Income from discontinued operations
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Net income
|
$
|
106
|
|
|
$
|
114
|
|
|
$
|
293
|
|
|
$
|
307
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding
|
218
|
|
|
217
|
|
|
218
|
|
|
216
|
|
||||
Dilutive effect of share-based awards
|
2
|
|
|
1
|
|
|
1
|
|
|
2
|
|
||||
Weighted-average dilutive shares outstanding
|
220
|
|
|
218
|
|
|
219
|
|
|
218
|
|
||||
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
0.48
|
|
|
$
|
0.53
|
|
|
$
|
1.33
|
|
|
$
|
1.42
|
|
Discontinued operations
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Net income per share
|
$
|
0.49
|
|
|
$
|
0.53
|
|
|
$
|
1.34
|
|
|
$
|
1.42
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
0.47
|
|
|
$
|
0.52
|
|
|
$
|
1.33
|
|
|
$
|
1.41
|
|
Discontinued operations
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Net income per share
|
$
|
0.48
|
|
|
$
|
0.52
|
|
|
$
|
1.34
|
|
|
$
|
1.41
|
|
|
|
|
|
|
|
|
|
17.
|
CHANGES IN ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Accumulated other comprehensive loss components
|
|
|
|
|
|
|
|
||||||||
Retirement benefit obligations:
|
|
|
|
|
|
|
|
||||||||
Balance as of beginning of period (1)
|
$
|
(95
|
)
|
|
$
|
(77
|
)
|
|
$
|
(97
|
)
|
|
$
|
(103
|
)
|
Reclassification adjustments:
|
|
|
|
|
|
|
|
||||||||
Amortization of net loss(2) (3)
|
1
|
|
|
—
|
|
|
3
|
|
|
2
|
|
||||
Settlements(2)(3)
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
Pension remeasurement(4)
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
||||
Total before income tax
|
4
|
|
|
—
|
|
|
6
|
|
|
35
|
|
||||
Income tax provision
|
1
|
|
|
—
|
|
|
1
|
|
|
9
|
|
||||
Current period comprehensive income, net of tax
|
3
|
|
|
—
|
|
|
5
|
|
|
26
|
|
||||
Balance as of end of period(1)
|
$
|
(92
|
)
|
|
$
|
(77
|
)
|
|
$
|
(92
|
)
|
|
$
|
(77
|
)
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps:
|
|
|
|
|
|
|
|
||||||||
Balance as of beginning of period (1)
|
$
|
(1
|
)
|
|
$
|
20
|
|
|
$
|
13
|
|
|
$
|
8
|
|
Change in fair value of interest rate swaps
|
(1
|
)
|
|
3
|
|
|
(15
|
)
|
|
20
|
|
||||
Amounts reclassified to interest expense—net
|
(1
|
)
|
|
(1
|
)
|
|
(5
|
)
|
|
(1
|
)
|
||||
Total before income tax
|
(2
|
)
|
|
2
|
|
|
(20
|
)
|
|
19
|
|
||||
Income tax (benefit) provision
|
(1
|
)
|
|
—
|
|
|
(5
|
)
|
|
5
|
|
||||
Current period comprehensive (loss) income, net of tax
|
(1
|
)
|
|
2
|
|
|
(15
|
)
|
|
14
|
|
||||
Balance as of end of period(1)
|
$
|
(2
|
)
|
|
$
|
22
|
|
|
$
|
(2
|
)
|
|
$
|
22
|
|
Accumulated other comprehensive loss as of end of period(1)
|
$
|
(94
|
)
|
|
$
|
(55
|
)
|
|
$
|
(94
|
)
|
|
$
|
(55
|
)
|
(1)
|
Amounts are presented net of tax.
|
(2)
|
Included in the computation of net periodic benefit costs. See Note 15, Retirement Plans, for additional information.
|
(3)
|
Included in other expense (income)—net in the Consolidated Statements of Comprehensive Income.
|
(4)
|
Resulting from a $35 million incremental contribution to the Company's defined benefit pension plan in fiscal year 2018.
|
18.
|
INCOME TAXES
|
19.
|
COMMITMENTS AND CONTINGENCIES
|
20.
|
BUSINESS INFORMATION
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Consolidated Statements of Operations Data:
|
|
|
|
|
|
|
|
||||||||
Net sales
|
$
|
6,531
|
|
|
$
|
6,153
|
|
|
$
|
19,005
|
|
|
$
|
18,134
|
|
Cost of goods sold
|
5,375
|
|
|
5,045
|
|
|
15,655
|
|
|
14,920
|
|
||||
Gross profit
|
1,156
|
|
|
1,108
|
|
|
3,350
|
|
|
3,214
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Distribution, selling and administrative costs
|
968
|
|
|
929
|
|
|
2,837
|
|
|
2,725
|
|
||||
Restructuring costs
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Total operating expenses
|
968
|
|
|
929
|
|
|
2,837
|
|
|
2,726
|
|
||||
Operating income
|
188
|
|
|
179
|
|
|
513
|
|
|
488
|
|
||||
Other expense (income)—net
|
1
|
|
|
(3
|
)
|
|
(3
|
)
|
|
(9
|
)
|
||||
Interest expense—net
|
43
|
|
|
42
|
|
|
127
|
|
|
133
|
|
||||
Income before income taxes
|
144
|
|
|
140
|
|
|
389
|
|
|
364
|
|
||||
Income tax provision
|
39
|
|
|
26
|
|
|
97
|
|
|
57
|
|
||||
Income from continuing operations
|
105
|
|
|
114
|
|
|
292
|
|
|
307
|
|
||||
Income from discontinued operations—net of tax
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Net income
|
$
|
106
|
|
|
$
|
114
|
|
|
$
|
293
|
|
|
$
|
307
|
|
Percentage of Net Sales:
|
|
|
|
|
|
|
|
||||||||
Gross profit
|
17.7
|
%
|
|
18.0
|
%
|
|
17.6
|
%
|
|
17.7
|
%
|
||||
Distribution, selling and administrative costs
|
14.8
|
%
|
|
15.1
|
%
|
|
14.9
|
%
|
|
15.0
|
%
|
||||
Operating expenses
|
14.8
|
%
|
|
15.1
|
%
|
|
14.9
|
%
|
|
15.0
|
%
|
||||
Operating income
|
2.9
|
%
|
|
2.9
|
%
|
|
2.7
|
%
|
|
2.7
|
%
|
||||
Net income
|
1.6
|
%
|
|
1.9
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
||||
Adjusted EBITDA(1)
|
4.7
|
%
|
|
4.6
|
%
|
|
4.5
|
%
|
|
4.4
|
%
|
||||
Other Data:
|
|
|
|
|
|
|
|
||||||||
Cash flows—operating activities
|
$
|
165
|
|
|
$
|
133
|
|
|
$
|
559
|
|
|
$
|
444
|
|
Cash flows—investing activities
|
(1,875
|
)
|
|
(49
|
)
|
|
(1,977
|
)
|
|
(165
|
)
|
||||
Cash flows—financing activities
|
1,711
|
|
|
(96
|
)
|
|
1,411
|
|
|
(310
|
)
|
||||
Capital expenditures
|
47
|
|
|
51
|
|
|
157
|
|
|
168
|
|
||||
EBITDA(1)
|
275
|
|
|
267
|
|
|
777
|
|
|
747
|
|
||||
Adjusted EBITDA(1)
|
307
|
|
|
283
|
|
|
859
|
|
|
806
|
|
||||
Adjusted net income(1)
|
143
|
|
|
127
|
|
|
378
|
|
|
341
|
|
||||
Free cash flow(2)
|
118
|
|
|
82
|
|
|
402
|
|
|
276
|
|
(*)
|
Prior year amounts may have been rounded to conform with the current year presentation.
|
(1)
|
EBITDA is defined as net income, plus interest expense—net, income tax provision, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for: (1) restructuring costs (benefits) and tangible asset impairments; (2) share-based compensation expense; (3) the non-cash impact of LIFO reserve adjustments; (4) business transformation costs; and (5) other gains, losses, or charges as specified in the agreements governing our indebtedness. Adjusted net income is defined as net income excluding the items used to calculate Adjusted EBITDA listed above and further adjusted for the tax effect of the exclusions and discrete tax items. Effective as of the fiscal third quarter 2019, we revised the definition of Adjusted net income to also exclude the effect of intangible asset amortization expense. Prior year amounts have been revised to conform with the current year presentation. EBITDA, Adjusted EBITDA, and Adjusted net income as presented in this Quarterly Report are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. They are not measurements of our performance under GAAP and should not be considered as alternatives to net income or any other performance measures derived in accordance with GAAP. For additional information, see the discussion under the caption “Non-GAAP Reconciliations” below.
|
(2)
|
Free cash flow is defined as cash flows provided by operating activities less capital expenditures. Free cash flow as presented in this Quarterly Report is a supplemental measure of our liquidity that is not required by, or presented in accordance with, GAAP. It is not a measurement of our liquidity under GAAP and should not be considered as an alternative to cash flows provided by operating activities or any other liquidity measures derived in accordance with GAAP. For additional information, see the discussion under the caption “Non-GAAP Reconciliations” below.
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
Net income
|
$
|
106
|
|
|
$
|
114
|
|
|
$
|
293
|
|
|
$
|
307
|
|
Interest expense—net
|
43
|
|
|
42
|
|
|
127
|
|
|
133
|
|
||||
Income tax provision
|
39
|
|
|
26
|
|
|
97
|
|
|
57
|
|
||||
Depreciation expense
|
75
|
|
|
75
|
|
|
228
|
|
|
220
|
|
||||
Amortization expense
|
12
|
|
|
10
|
|
|
32
|
|
|
30
|
|
||||
EBITDA
|
275
|
|
|
267
|
|
|
777
|
|
|
747
|
|
||||
Adjustments:
|
|
|
|
|
|
|
|
||||||||
Restructuring costs(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Share-based compensation expense(2)
|
7
|
|
|
3
|
|
|
22
|
|
|
20
|
|
||||
LIFO reserve change(3)
|
1
|
|
|
(9
|
)
|
|
13
|
|
|
(1
|
)
|
||||
Business transformation costs(4)
|
3
|
|
|
3
|
|
|
6
|
|
|
18
|
|
||||
Income from discontinued operations(5)
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
Food Group acquisition-related costs and other(6)
|
22
|
|
|
19
|
|
|
42
|
|
|
21
|
|
||||
Adjusted EBITDA
|
307
|
|
|
283
|
|
|
859
|
|
|
806
|
|
||||
Depreciation expense(7)
|
(75
|
)
|
|
(75
|
)
|
|
(228
|
)
|
|
(220
|
)
|
||||
Interest expense—net
|
(43
|
)
|
|
(42
|
)
|
|
(127
|
)
|
|
(133
|
)
|
||||
Income tax provision, as adjusted(7)(8)
|
(46
|
)
|
|
(39
|
)
|
|
(126
|
)
|
|
(112
|
)
|
||||
Adjusted net income(7)
|
$
|
143
|
|
|
$
|
127
|
|
|
$
|
378
|
|
|
$
|
341
|
|
Free cash flow
|
|
|
|
|
|
|
|
||||||||
Cash flows from operating activities
|
$
|
165
|
|
|
$
|
133
|
|
|
$
|
559
|
|
|
$
|
444
|
|
Capital expenditures
|
(47
|
)
|
|
(51
|
)
|
|
(157
|
)
|
|
(168
|
)
|
||||
Free cash flow
|
$
|
118
|
|
|
$
|
82
|
|
|
$
|
402
|
|
|
$
|
276
|
|
(*)
|
Prior year amounts may have been rounded to conform with the current year presentation.
|
(1)
|
Consists primarily of severance and related costs and organizational realignment costs.
|
(2)
|
Share-based compensation expense for stock and option awards and discounts provided under employee stock purchase plan.
|
(3)
|
Represents the non-cash impact of LIFO reserve adjustments.
|
(4)
|
Consists primarily of costs related to significant process and systems redesign across multiple functions.
|
(5)
|
Consists of income net of income taxes from the Divested Assets.
|
(6)
|
Includes Food Group acquisition-related costs of $17 million and $10 million for the 13 weeks ended September 28, 2019 and September 29, 2018, respectively, and $35 million and $10 million for the 39 weeks ended September 28, 2019 and September 29, 2018, respectively. Also includes gains, losses or costs as specified under the agreements governing our indebtedness
|
(7)
|
Effective as of the fiscal third quarter 2019, we revised the definition of Adjusted net income to exclude the effect of intangible asset amortization expense. Prior year amounts have been revised to conform with the current year presentation.
|
(8)
|
Represents our income tax provision adjusted for the tax effect of pre-tax items excluded from Adjusted net income and the removal of applicable discrete tax items. Applicable discrete tax items include changes in tax laws or rates, changes related to prior year unrecognized tax benefits, discrete changes in valuation allowances, and excess tax benefits associated with share-based compensation. The tax effect of pre-tax items excluded from Adjusted net income is computed using a corporate income tax rate after considering the impact of permanent differences and valuation allowances.
|
|
13 Weeks Ended
|
|
39 Weeks Ended
|
||||||||||||
|
September 28, 2019
|
|
September 29, 2018
|
|
September 28, 2019
|
|
September 29, 2018
|
||||||||
GAAP income tax provision
|
$
|
39
|
|
|
$
|
26
|
|
|
$
|
97
|
|
|
$
|
57
|
|
Tax impact of pre-tax income adjustments(1)
|
10
|
|
|
7
|
|
|
27
|
|
|
22
|
|
||||
Discrete tax items
|
(3
|
)
|
|
6
|
|
|
2
|
|
|
33
|
|
||||
Income tax provision, as adjusted
|
$
|
46
|
|
|
$
|
39
|
|
|
$
|
126
|
|
|
$
|
112
|
|
(*)
|
Prior year amounts may have been rounded to conform with the current year presentation.
|
(1)
|
Effective as of the fiscal third quarter 2019, we revised the definition of Adjusted net income to exclude the effect of intangible asset amortization expense. Prior year amounts have been revised to conform with the current year presentation
|
•
|
Total case volume increased 3.0% and independent restaurant case volume increased 6.3% in 2019.
|
•
|
Net sales increased $378 million, or 6.1%, to $6,531 million in 2019.
|
•
|
Operating income increased $9 million, or 5.0%, to $188 million in 2019. As a percentage of net sales, operating income was 2.9% in both 2019 and 2018.
|
•
|
Net income was $106 million in 2019, compared to $114 million in 2018.
|
•
|
Adjusted EBITDA increased $24 million, or 8.5%, to $307 million in 2019. As a percentage of net sales, Adjusted EBITDA was 4.7% in 2019, compared to 4.6% in 2018.
|
•
|
Total case volume increased 2.0% and independent restaurant case volume increased 5.5% in 2019.
|
•
|
Net sales increased $871 million, or 4.8%, to $19,005 million in 2019.
|
•
|
Operating income increased $25 million, or 5.1%, to $513 million in 2019. As a percentage of net sales, operating income was 2.7% in both 2019 and 2018.
|
•
|
Net income was $293 million in 2019, compared to $307 million in 2018.
|
•
|
Adjusted EBITDA increased $53 million, or 6.6%, to $859 million in 2019. As a percentage of net sales, Adjusted EBITDA was 4.5% in 2019, compared to 4.4% in 2018.
|
|
39 Weeks Ended
|
||||||
|
September 28, 2019
|
|
September 29, 2018
|
||||
|
|
||||||
Net income
|
$
|
293
|
|
|
$
|
307
|
|
Changes in operating assets and liabilities
|
(39
|
)
|
|
(201
|
)
|
||
Other adjustments
|
305
|
|
|
338
|
|
||
Net cash provided by operating activities
|
559
|
|
|
444
|
|
||
Net cash used in investing activities
|
(1,977
|
)
|
|
(165
|
)
|
||
Net cash provided by (used in) financing activities
|
1,411
|
|
|
(310
|
)
|
||
Net decrease in cash, cash equivalents and restricted cash
|
(7
|
)
|
|
(31
|
)
|
||
Cash, cash equivalents and restricted cash—beginning of period
|
105
|
|
|
119
|
|
||
Cash, cash equivalents and restricted cash—end of period
|
$
|
98
|
|
|
$
|
88
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
Less Than
|
|
|
|
|
|
More Than
|
||||||||||
|
Total
|
|
1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
5 Years
|
||||||||||
Recorded Contractual Obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt, including financing lease obligations
|
$
|
4,970
|
|
|
$
|
136
|
|
|
$
|
205
|
|
|
$
|
2,405
|
|
|
$
|
2,224
|
|
Operating lease obligations
|
192
|
|
|
46
|
|
|
76
|
|
|
43
|
|
|
27
|
|
|||||
Self-insured liabilities(1)
|
178
|
|
|
45
|
|
|
51
|
|
|
23
|
|
|
59
|
|
|||||
Pension plans and other postretirement benefits contributions(2)
|
8
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
3
|
|
|||||
Unrecorded Contractual Obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest payments on debt(3)
|
969
|
|
|
196
|
|
|
380
|
|
|
265
|
|
|
128
|
|
|||||
Multiemployer contractual minimum pension contributions(4)
|
18
|
|
|
4
|
|
|
7
|
|
|
7
|
|
|
—
|
|
|||||
Purchase obligations(5)
|
1,125
|
|
|
1,067
|
|
|
52
|
|
|
6
|
|
|
—
|
|
|||||
Total contractual cash obligations
|
$
|
7,460
|
|
|
$
|
1,495
|
|
|
$
|
773
|
|
|
$
|
2,751
|
|
|
$
|
2,441
|
|
(1)
|
Represents the estimated undiscounted payments on our self-insurance programs for general, fleet and workers compensation liabilities. Actual payments may differ from these estimates.
|
(2)
|
Represents estimated contributions and benefit payments for Company sponsored pension and other postretirement benefit plans. Estimates beyond 2019 are not available for the Company's defined benefit pension plan.
|
(3)
|
Represents future interest payments on fixed rate debt, financing leases and $3.2 billion of variable rate debt at interest rates as of September 28, 2019. The amounts shown in the table include interest payments under interest rate swap agreements.
|
(4)
|
Represents minimum required contributions to the Central States Teamsters Southeast and Southwest Area Pension Fund through 2023.
|
(5)
|
Represents purchase obligations for purchases of product in the normal course of business, for which all significant terms have been confirmed, information technology commitments and forward fuel and electricity purchase obligations. The balance does not include capital additions.
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
Item 4.
|
Controls and Procedures
|
Item 1.
|
Legal Proceedings
|
Item 1A.
|
Risk Factors
|
Item 3.
|
Defaults Upon Senior Securities
|
Item 4.
|
Mine Safety Disclosures
|
Item 5.
|
Other Information
|
Item 6.
|
Exhibits
|
Exhibit
Number
|
|
|
|
|
|
2.1
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101
|
|
Interactive Data File.
|
|
|
|
US FOODS HOLDING CORP.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
Date:
|
November 5, 2019
|
|
By:
|
/s/ PIETRO SATRIANO
|
|
|
|
|
Pietro Satriano
|
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
|
|
Date:
|
November 5, 2019
|
|
By:
|
/s/ DIRK J. LOCASCIO
|
|
|
|
|
Dirk J. Locascio
|
|
|
|
|
Chief Financial Officer
|
US FOODS, INC.
By: |
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Dirk J. Locascio
Name: Dirk J. Locascio Title: Chief Financial Officer |
By:
|
/s/ Kai Sorensen
Name: Kai Sorensen Title: Duly Authorized Signatory |
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ PIETRO SATRIANO
|
Pietro Satriano
|
Chairman and Chief Executive Officer
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ DIRK J. LOCASCIO
|
Dirk J. Locascio
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ PIETRO SATRIANO
|
Pietro Satriano
|
Chairman and Chief Executive Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ DIRK J. LOCASCIO
|
Dirk J. Locascio
|
Chief Financial Officer
|