This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

SUPERVALU Reports Third Quarter Fiscal 2014 Results

Cash flows – Continuing Operations

Year-to-date fiscal 2014 net cash flows used in operating activities were $172 million compared to $22 million last year, reflecting higher cash tax payments and working capital in the current year. Year-to-date net cash flows used in investing activities were $42 million compared to $192 million last year, reflecting lower levels of capital expenditures. Year-to-date net cash flows provided by financing activities were $147 million compared to $42 million last year, reflecting proceeds received from the issuance of common stock to Symphony Investors net of payments for debt financing costs.

Discontinued Operations

On January 10, 2013, the Company announced it had reached a definitive agreement for the sale of five retail grocery banners (Albertsons, Acme, Jewel-Osco, Shaw’s and Star Market). This transaction was completed on March 21, 2013. The results from these banners are presented as discontinued operations for all periods and include the operating results and charges related to these stores.

Conference Call

A conference call to review the third quarter results is scheduled for 7:00 a.m. central time today. The call will be webcast live at www.supervaluinvestors.com (click on microphone icon). A replay of the call will be archived at www.supervaluinvestors.com. To access the website replay go to the "Investors" link and click on "Presentations and Webcasts."

About SUPERVALU INC.SUPERVALU Inc. is one of the largest grocery wholesalers and retailers in the U.S. with annual sales of approximately $17 billion. SUPERVALU serves customers across the United States through a network of 3,358 stores composed of 1,834 independent stores serviced primarily by the Company’s food distribution business, 1,334 Save-A-Lot stores, of which 954 are operated by licensee owners; and 190 traditional retail grocery stores. Headquartered in Minnesota, SUPERVALU has approximately 35,000 employees. For more information about SUPERVALU visit www.supervalu.com.

CAUTIONARY STATEMENTS RELEVANT TO FORWARD-LOOKING INFORMATION FOR THE PURPOSE OF “SAFE HARBOR” PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995.

Except for the historical and factual information contained herein, the matters set forth in this news release, particularly those pertaining to SUPERVALU’s expectations, guidance, or future operating results, and other statements identified by words such as "estimates," "expects," "projects," "plans," and similar expressions are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially, including competition, ability to execute initiatives, substantial indebtedness, impact of economic conditions, labor relations issues, escalating costs of providing employee benefits, regulatory matters, food and drug safety issues, self-insurance, legal and administrative proceedings, information technology, severe weather, natural disasters and adverse climate changes, tax matters, the continuing review of goodwill and other intangible assets, accounting matters, the effect of the sale of the New Albertsons banners, fluctuations in our common stock price and other risk factors relating to our business or industry as detailed from time to time in SUPERVALU's reports filed with the SEC. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this news release. Unless legally required, SUPERVALU undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

       
SUPERVALU INC. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
(In millions, except per share data) Fiscal Quarter Ended Fiscal Quarter Ended
November 30, 2013 December 1, 2012
 

(12 weeks)

 

% of Net sales

 

(12 weeks)

 

% of Net sales

 
Net sales (1) $ 4,012 100.0 % $ 4,051 100.0 %
Cost of sales     3,443     85.8   %     3,521     86.9   %
Gross profit (1) 569 14.2 % 530 13.1 %
Selling and administrative expenses (1)     464     11.6   %     500     12.4   %
Operating earnings 105 2.6 % 30 0.7 %
Interest expense, net     52     1.3   %     63     1.5   %
Earnings (loss) from continuing operations before income taxes (2) 53 1.3 % (33 )

(0.8

)

%

Income tax provision (benefit)     21     0.5   %     (18 )  

(0.4

)

%

Net earnings (loss) from continuing operations (2) 32 0.8 % (15 )

(0.4

)

%

(Loss) income from discontinued operations, net of tax     (1 )  

(0.1

)

%

    31     0.8   %
Net earnings   $ 31     0.8   %   $ 16     0.4   %
 
Basic net earnings per share:
Net earnings (loss) per share from continuing operations $ 0.13 $ (0.07 )
Net (loss) earnings per share from discontinued operations $ (0.01 ) $ 0.15
Net earnings per share $ 0.12 $ 0.08
 
Diluted net earnings per share:
Net earnings (loss) per share from continuing operations (2) $ 0.12 $ (0.07 )
Net (loss) earnings per share from discontinued operations $ (0.01 ) $ 0.15
Net earnings per share $ 0.12 $ 0.08
 
Dividends declared per share $ - $ -
 
Weighted average number of shares outstanding:
Basic 259 212
Diluted

262

214
 
(1) During the second quarter of fiscal 2014, the Company revised its presentation of fees earned under its transition services agreements. The Company historically presented fees earned under its transition services agreements as a reduction of Selling and administrative expenses. The presentation of such fees earned has been revised and are now reflected as revenue, within Net sales of Corporate, for all periods. The revision had the effect of increasing both Net sales and Gross profit, with a corresponding increase in Selling and administrative expenses. These revisions did not impact Operating earnings, Earnings (loss) from continuing operations before income taxes, Net earnings, cash flows, or financial position for any period reported.
 
(2) Results from continuing operations for the third quarter ended November 30, 2013 include net charges and costs of $4 before tax ($3 after tax, or $0.01 per diluted share), comprised of a multi-employer pension withdrawal charge of $3 before tax ($2 after tax, or $0.01 per diluted share) recorded in Gross profit, and asset impairment and other charges of $2 before tax ($2 after tax, or $0.01 per diluted share) and contract breakage and other costs of $1 before tax ($0 after tax, or $0.00 per diluted share), offset in part by a gain on sale of property of $1 before tax ($1 after tax, or $0.01 per diluted share) and a reduction of previously accrued severance costs of $1 before tax ($0 after tax, or $0.00 per diluted share) recorded in Selling and administrative expenses.
 
Results from continuing operations for the third quarter ended December 1, 2012 included net charges and costs of $2 before tax ($1 after tax, or $0.00 per diluted share), comprised of store closure impairment charges of $10 before tax ($6 after tax, or $0.03 per diluted share), severance costs of $1 before tax ($1 after tax, or $0.00 per diluted share) and non-cash asset impairment and other charges of $1 before tax ($0 after tax, or $0.00 per diluted share), offset in part by a cash settlement received from credit card companies of $10 before tax ($6 after tax or, $0.03 per diluted share) recorded in Selling and administrative expenses.
 

 
SUPERVALU INC. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
         
(In millions, except per share data) Fiscal Year-to-Date Fiscal Year-to-Date
November 30, 2013 December 1, 2012
  (40 weeks)   % of Net sales   (40 weeks)   % of Net sales
 
Net sales (1) $ 13,202 100.0 % $ 13,240 100.0 %
Cost of sales     11,260     85.3   %     11,461     86.6   %
Gross profit (1) 1,942 14.7 % 1,779 13.4 %
Selling and administrative expenses (1)     1,643     12.4   %     1,727     13.0   %
Operating earnings 299 2.3 % 52 0.4 %
Interest expense, net     352     2.7   %     211     1.6   %
Loss from continuing operations before income taxes (2) (53 )

(0.4

)

%

(159 )

(1.2

)

%

Income tax benefit     (19 )  

(0.1

)

%

    (70 )  

(0.5

)

%

Net loss from continuing operations (2) (34 )

(0.3

)

%

(89 )

(0.7

)

%

Income from discontinued operations, net of tax     190     1.4   %     35     0.3   %
Net earnings (loss)   $ 156     1.2   %   $ (54 )  

(0.4

)

%

 
Basic net earnings (loss) per share:
Net loss per share from continuing operations $ (0.13 ) $ (0.42 )
Net earnings per share from discontinued operations $ 0.75 $ 0.16
Net earnings (loss) per share $ 0.61 $ (0.26 )
 
Diluted net earnings (loss) per share:
Net loss per share from continuing operations (2) $ (0.13 ) $ (0.42 )
Net earnings per share from discontinued operations $ 0.74 $ 0.16
Net earnings (loss) per share $ 0.61 $ (0.26 )
 
Dividends declared per share $ - $ 0.0875
 
Weighted average number of shares outstanding:
Basic

254

212
Diluted

257

212
 
(1) During the second quarter of fiscal 2014, the Company revised its presentation of fees earned under its transition services agreements. The Company historically presented fees earned under its transition services agreements as a reduction of Selling and administrative expenses. The presentation of such fees earned has been revised and are now reflected as revenue, within Net sales of Corporate, for all periods. The revision had the effect of increasing both Net sales and Gross profit, with a corresponding increase in Selling and administrative expenses. These revisions did not impact Operating earnings, Loss from continuing operations before income taxes, Net earnings (loss), cash flows, or financial position for any period reported.
 
(2) Results from continuing operations for the year-to-date ended November 30, 2013 include net costs and charges of $222 before tax ($136 after tax, or $0.53 per diluted share), comprised of charges for the write-off of non-cash unamortized financing costs and original issue discount acceleration of $98 before tax ($60 after tax, or $0.24 per diluted share) and debt refinancing costs of $71 before tax ($44 after tax, or $0.17 per diluted share) recorded in Interest expense, net, severance costs and accelerated stock-based compensation charges of $38 before tax ($24 after tax, or $0.09 per diluted share), non-cash asset impairment and other charges of $16 before tax ($11 after tax, or $0.04 per diluted share), a legal settlement charge of $5 before tax ($3 after tax, or $0.01 per diluted share) and contract breakage and other costs of $6 before tax ($2 after tax, or $0.01 per diluted share) recorded in Selling and administrative expenses, and multi-employer pension withdrawal charge of $3 before tax ($2 after tax, or $0.01 per diluted share) recorded in Gross profit, offset in part by a gain on sale of property of $15 before tax ($10 after tax, or $0.04 per diluted share) recorded in Selling and administrative expenses.
 
Results from continuing operations for the year-to-date ended December 1, 2012 included net charges and costs of $60 before tax ($37 after tax, or $0.18 per diluted share), comprised of a non-cash charge for the write-off unamortized financing costs of $22 before tax ($14 after tax, or $0.07 per diluted share) recorded in Interest expense, net, and store closure impairment charges of $22 before tax ($13 after tax, or $0.06 per diluted share), non-cash asset impairment and other charges of $18 before tax ($11 after tax, or $0.05 per diluted share) and a multi-employer pension withdrawal liability and severance costs of $8 before tax ($5 after tax, or $0.03 per diluted share), offset in part by a cash settlement received from credit card companies of $10 before tax ($6 after tax or, $0.03 per diluted share) recorded in Selling and administrative expenses.
 

       
SUPERVALU INC. and Subsidiaries
CONDENSED CONSOLIDATED SEGMENT FINANCIAL INFORMATION
(Unaudited)
 
Fiscal Quarter Ended Fiscal Quarter Ended
November 30, 2013 December 1, 2012
(In millions)     (12 weeks)     (12 weeks)
 
Net sales
Independent Business $ 1,912 $ 1,986
% of total 47.7 % 49.0 %
Save-A-Lot 991 966
% of total 24.7 % 23.9 %
Retail Food 1,061 1,089
% of total 26.4 % 26.9 %
Corporate 48 10
% of total       1.2 %       0.2 %
Total net sales $ 4,012 $ 4,051
        100.0 %       100.0 %
 
Operating earnings
Independent Business (1) $ 53 $ 51
% of Independent Business sales 2.8 % 2.6 %
Save-A-Lot (2) 40 27
% of Save-A-Lot sales 4.1 % 2.7 %
Retail Food (3) 24 17
% of Retail Food sales 2.2 % 1.5 %
Corporate (4)       (12 )       (65 )
Total operating earnings 105 30
% of total net sales 2.6 % 0.7 %
Interest expense, net       52         63  
Earnings (loss) from continuing operations before income taxes 53 (33 )
Income tax provision (benefit)       21         (18 )
Net earnings (loss) from continuing operations 32 (15 )
(Loss) income from discontinued operations, net of tax       (1 )       31  
Net earnings     $ 31       $ 16  
 
 
LIFO (credit) charge
Independent Business $ - $ -
Retail Food       (1 )       1  
Total LIFO (credit) charge     $ (1 )     $ 1  
 
Depreciation and amortization
Independent Business $ 11 $ 15
Save-A-Lot 15 15
Retail Food       41         55  
Total depreciation and amortization     $ 67       $ 85  
 
During the first quarter of fiscal 2014, the Company reclassified the segment presentation of certain corporate administrative expenses and related fees earned under the Company’s transition services agreements, pension and other postretirement plan expenses for inactive and corporate participants in the SUPERVALU Retirement Plan and certain other corporate costs to properly reflect the structure under which the Company is now managed. These changes primarily resulted in the recast of net expenses from Retail Food to Corporate for all periods presented and as previously reported in the Company’s Quarterly Report on Form 10-Q for the third quarter ended December 1, 2012. These changes did not revise or restate information previously reported in the Company's Condensed Consolidated Statements of Operations, Condensed Consolidated Statements of Comprehensive Income, Condensed Consolidated Balance Sheets, Consolidated Statements of Stockholders’ Equity or Condensed Consolidated Statements of Cash Flows for any period.
 
(1) Independent Business operating earnings for the third quarter ended November 30, 2013 include a multi-employer pension withdrawal charge of $3 and non-cash asset impairment charges of $2, offset in part by a gain on sale of property of $1. Independent Business operating earnings for the third quarter ended December 1, 2012 include severance costs of $1.
 
(2) Save-A-Lot operating earnings for the third quarter ended December 1, 2012 include charges for store closures of $10.
 
(3) Retail food operating earnings for the third quarter ended November 30, 2013 include a reduction of previously accrued severance costs of $1. Retail Food operating loss for the third quarter ended December 1, 2012 includes a cash settlement received from credit card companies of $10, offset in part by asset impairment and other charges of $1.
 
(4) Corporate operating earnings for the third quarter ended November 30, 2013 include contract breakage and other costs of $1.
 

       
SUPERVALU INC. and Subsidiaries
CONDENSED CONSOLIDATED SEGMENT FINANCIAL INFORMATION
(Unaudited)
 
Fiscal Year-to-Date Fiscal Year-to-Date
November 30, 2013 December 1, 2012
(In millions)     (40 weeks)     (40 weeks)
 
Net sales
Independent Business $ 6,215 $ 6,334
% of total 47.1 % 47.8 %
Save-A-Lot 3,229 3,226
% of total 24.4 % 24.4 %
Retail Food 3,564 3,647
% of total 27.0 % 27.6 %
Corporate 194 33
% of total       1.5 %       0.2 %
Total net sales $ 13,202 $ 13,240
        100.0 %       100.0 %
 
Operating earnings
Independent Business (1) $ 181 $ 171
% of Independent Business sales 2.9 % 2.7 %
Save-A-Lot (2) 124 103
% of Save-A-Lot sales 3.8 % 3.2 %
Retail Food (3) 56 21
% of Retail Food sales 1.6 % 0.6 %
Corporate (4)       (62 )       (243 )
Total operating earnings 299 52
% of total net sales 2.3 % 0.4 %
Interest expense, net (5)       352         211  
Loss from continuing operations before income taxes (53 ) (159 )
Income tax benefit       (19 )       (70 )
Net loss from continuing operations (34 ) (89 )
Income from discontinued operations, net of tax       190         35  
Net earnings (loss)     $ 156       $ (54 )
 
 
LIFO (credit) charge
Independent Business $ 1 $ 1
Retail Food       (3 )       4  
Total LIFO (credit) charge     $ (2 )     $ 5  
 
Depreciation and amortization
Independent Business $ 40 $ 50

Save-A-Lot

50 52
Retail Food       145         181  
Total depreciation and amortization     $ 235       $ 283  
 
During the first quarter of fiscal 2014, the Company reclassified the segment presentation of certain corporate administrative expenses and related fees earned under the Company’s transition services agreements, pension and other postretirement plan expenses for inactive and corporate participants in the SUPERVALU Retirement Plan and certain other corporate costs to properly reflect the structure under which the Company is now managed. These changes primarily resulted in the recast of net expenses from Retail Food to Corporate for all periods presented and as previously reported in the Company’s Quarterly Report on Form 10-Q for the third quarter ended December 1, 2012. These changes did not revise or restate information previously reported in the Company's Condensed Consolidated Statements of Operations, Condensed Consolidated Statements of Comprehensive Income, Condensed Consolidated Balance Sheets, Consolidated Statements of Stockholders’ Equity or Condensed Consolidated Statements of Cash Flows for any period.
 
(1) Independent Business operating earnings for the fiscal year-to-date ended November 30, 2013 include severance costs of $13, a multi-employer pension withdrawal charge of $3, non-cash asset impairment of $2 and contract breakage and other costs of $1, offset in part by a gain on sale of property of $15. Independent Business operating earnings for the fiscal year-to-date ended December 1, 2012 include a severance charge of $1.
 
(2) Save-A-Lot operating earnings for the fiscal year-to-date ended November 30, 2013 include a legal settlement charge of $5, non-cash asset impairment charges of $3 and severance costs of $2. Save-A-Lot operating earnings for the fiscal year-to-date ended December 1, 2012 include charges for store closures of $22 and non-cash asset impairment charges of $4.
 
(3) Retail Food operating earnings for the fiscal year-to-date ended November 30, 2013 include non-cash asset impairment charges related to software projects abandoned during the period of $9, severance costs and accelerated stock-based compensation charges of $6 and contract breakage costs of $2. Retail Food operating earnings for the fiscal year-to-date ended December 1, 2012 include non-cash asset impairment and other charges of $14 and severance and multi-employer pension withdrawal costs of $4, offset in part by a cash settlement received from credit card companies of $10.
 
(4) Corporate operating loss for the fiscal year-to-date ended November 30, 2013 includes severance costs of $17, contract breakage and other costs of $3 and non-cash asset impairment charges of $2. Corporate operating loss for the fiscal year-to-date ended December 1, 2012 includes severance costs of $3.
 
(5) Interest expense, net for the fiscal year-to-date ended November 30, 2013 includes charges for the write-off of unamortized financing costs and original issue discount acceleration of $98 and debt refinancing costs of $71 related to the Company's March 2013 refinancing, the amendment to the $1,500 term loan and the $372 modified "Dutch Auction" tender offer for its senior secured notes due 2016. Interest expense, net for the fiscal year-to-date ended December 1, 2012 includes a non-cash charge for the write-off unamortized financing costs of $22 related to debt which was replaced as a result of debt refinancing.
 

       
SUPERVALU INC. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
 
(In millions)     November 30, 2013     February 23, 2013
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents $ 72 $ 72
Receivables, net 537 466
Inventories, net 1,050 854
Other current assets 186 84
Current assets of discontinued operations       -         1,494  
Total current assets 1,845 2,970
Property, plant and equipment, net 1,513 1,700
Goodwill 847 847
Intangible assets, net 45 51
Deferred tax assets 303 345
Other assets 158 144
Long-term assets of discontinued operations       -         4,977  
 
Total assets     $ 4,711       $ 11,034  
 
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accounts payable $ 1,129 $ 1,089
Accrued vacation, compensation and benefits 198 275
Current maturities of long-term debt and capital lease obligations 59 74
Other current liabilities 187 211
Current liabilities of discontinued operations       -         2,701  
Total current liabilities 1,573 4,350
Long-term debt and capital lease obligations 2,957 2,815
Pension and other postretirement benefit obligations 825 962
Long-term tax liabilities 126 308
Other long-term liabilities 213 223
Long-term liabilities of discontinued operations - 3,791
Commitments and contingencies
Total stockholders' deficit       (983 )       (1,415 )
 
Total liabilities and stockholders’ deficit     $ 4,711       $ 11,034  
 

       
SUPERVALU INC. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
Fiscal Year-to-Date Fiscal Year-to-Date
November 30, 2013 December 1, 2012
(In millions)     (40 weeks)     (40 weeks)
 
Cash flows from operating activities
Net earnings (loss) $ 156 $ (54 )
Income from discontinued operations, net of tax   190         35  
Net loss from continuing operations (34 ) (89 )

Adjustments to reconcile Net loss from continuing operations to Net cash used in operating activities - continuing operations:

Asset impairment and other charges 190 99
Net gain on sale of assets and exits of surplus properties (19 ) (6 )
Depreciation and amortization 235 283
LIFO (credit) charge (2 ) 5
Deferred income taxes 6 (12 )
Stock-based compensation 18 11
Net pension and other postretirement benefits cost 61 77
Contributions to pension and other postretirement benefit plans (122 ) (94 )
Other adjustments 26 10
Changes in operating assets and liabilities       (531 )       (306 )
Net cash used in operating activities - continuing operations (172 ) (22 )
Net cash (used in) provided by operating activities - discontinued operations       (101 )       379  
Net cash (used in) provided by operating activities       (273 )       357  
 
Cash flows from investing activities
Proceeds from sale of assets 13 10
Purchases of property, plant and equipment (64 ) (204 )
Other       9         2  
Net cash used in investing activities - continuing operations (42 ) (192 )
Net cash provided by (used in) investing activities - discontinued operations       127         (168 )
Net cash provided by (used in) investing activities       85         (360 )
 
Cash flows from financing activities
Proceeds from issuance of debt 2,098 1,713
Proceeds from sale of common stock 176 -
Payments of debt and capital lease obligations (1,980 ) (1,573 )
Payments of debt financing costs (147 ) (59 )
Dividends paid - (37 )
Other       -         (2 )
Net cash provided by financing activities - continuing operations 147 42
Net cash used in financing activities - discontinued operations       (36 )       (36 )
Net cash provided by financing activities       111         6  
Net (decrease) increase in cash and cash equivalents (77 ) 3
Cash and cash equivalents at beginning of period       149         157  
Cash and cash equivalents at the end of period     $ 72       $ 160  
Less cash and cash equivalents of discontinued operations at end of period     $ -       $ 90  
Cash and cash equivalents of continuing operations at end of period     $ 72       $ 70  
 
SUPPLEMENTAL CASH FLOW INFORMATION
The Company’s non-cash activities were as follows:
Capital lease asset additions and related obligations $ 2 $ 12
Purchases of property, plant and equipment included in Accounts payable $ 13 $ 11
Interest and income taxes paid:
Interest paid (net of amounts capitalized) $ 181 $ 208
Income taxes paid (net of refunds) $ 117 $ 9
 

     
SUPERVALU INC. and Subsidiaries
SUPPLEMENTAL FINANCIAL INFORMATION
(Unaudited)
 
SUPERVALU INC.'s consolidated financial statements are prepared and presented in accordance with generally accepted accounting principles ("GAAP"). The measures and items identified below are provided as a supplement to our consolidated financial statements and should not be considered an alternative to any GAAP measure of performance or liquidity. The presentation of these financial measures and items is not intended to be a substitute for or be superior to any financial information prepared and presented in accordance with GAAP. Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. Certain adjustments to our GAAP financial measures reflected below exclude certain items that are occasionally recurring in nature and may be reflected in our financial results for the foreseeable future. These measurements and items may be different from non-GAAP financial measures used by other companies. All measurements are provided as a reconciliation from a GAAP measurement. Management believes the measurements and items identified below are important measures of business performance that provide investors with useful supplemental information. SUPERVALU utilizes certain non-GAAP measures to analyze underlying core business trends to understand operating performance. In addition, management utilizes certain non-GAAP measures as a compensation performance measure. The items below should be reviewed in conjunction with SUPERVALU INC.'s financial results reported in accordance with GAAP, as reported in SUPERVALU's Quarterly Reports on Form 10-Q, Annual Report on Form 10-K for the fiscal year ended February 23, 2013 and Current Report on Form 8-K filed September 6, 2013.
 
TABLE 1: THIRD QUARTER FISCAL 2014 RECONCILIATION OF EARNINGS FROM CONTINUING OPERATIONS TO EARNINGS FROM CONTINUING OPERATIONS AFTER ADJUSTMENTS
 
Fiscal Quarter Ended November 30, 2013
(In millions, except per share data) Before Tax After Tax

Diluted Earnings Per Share

 
Earnings from continuing operations $ 53 $ 32 $ 0.12
Adjustments:
Multi-employer pension withdrawal charge 3 2 0.01
Asset impairment and other charges 2 2 0.01
Contract breakage and other costs 1 - -
Severance (1 ) - -
Gain on sale of property (1 ) (1 ) (0.01 )
     
Earnings from continuing operations after adjustments $ 57   $ 35   $ 0.13  
 
TABLE 2: FISCAL 2014 YEAR-TO-DATE RECONCILIATION OF LOSS FROM CONTINUING OPERATIONS TO EARNINGS FROM CONTINUING OPERATIONS AFTER ADJUSTMENTS
 
Fiscal Year-to-date Ended November 30, 2013
(In millions, except per share data) Before Tax After Tax

Diluted Earnings Per Share

 
Loss from continuing operations $ (53 ) $ (34 ) $ (0.13 )
Adjustments:
Unamortized financing cost charges and original issue discount acceleration 98 60 0.24
Debt refinancing costs 71 44 0.17
Severance costs and accelerated stock-based compensation charges 38 24 0.09
Asset impairment and other charges 16 11 0.04
Legal settlement charge 5 3 0.01
Contract breakage and other costs 6 2 0.01
Multi-employer pension withdrawal charge 3 2 0.01
Gain on sale of property (15 ) (10 ) (0.04 )
     
Earnings from continuing operations after adjustments $ 169   $ 102   $ 0.40  
 
TABLE 3: THIRD QUARTER FISCAL 2013 RECONCILIATION OF LOSS FROM CONTINUING OPERATIONS TO LOSS FROM CONTINUING OPERATIONS AFTER ADJUSTMENTS
 
Fiscal Quarter Ended December 1, 2012
(In millions, except per share data) Before Tax After Tax

Diluted Earnings Per Share

 
Loss from continuing operations $ (33 ) $ (15 ) $ (0.07 )
Adjustments:
Store closure impairment charges 10 6 0.03
Severance costs 1 1 -
Asset impairment and other charges 1 - -
Cash settlement received from credit card companies (10 ) (6 ) (0.03 )
     
Loss from continuing operations after adjustments $ (31 ) $ (14 ) $ (0.07 )
 
TABLE 4: FISCAL 2013 YEAR-TO-DATE RECONCILIATION OF LOSS FROM CONTINUING OPERATIONS TO LOSS FROM CONTINUING OPERATIONS AFTER ADJUSTMENTS
 
Fiscal Year-to-date Ended December 1, 2012
(In millions, except per share data) Before Tax After Tax

Diluted Earnings Per Share

 
Loss from continuing operations $ (159 ) $ (89 ) $ (0.42 )
Adjustments:
Unamortized financing cost charge 22 14 0.07
Store closure impairment charges 22 13 0.06
Asset impairment and other charges 18 11 0.05
Multi-employer pension withdrawal charge and severance costs 8 5 0.03
Cash settlement received from credit card companies (10 ) (6 ) (0.03 )
     
Loss from continuing operations after adjustments $ (99 ) $ (52 ) $ (0.24 )
 

 
TABLE 5: RECONCILIATION OF OPERATING EARNINGS (LOSS) FROM CONDENSED CONSOLIDATED SEGMENT FINANCIAL INFORMATION AS REPORTED TO SUPPLEMENTALLY PROVIDED ADJUSTED EBITDA AND PRO FORMA ADJUSTED EBITDA
       
Fiscal Quarter Ended Fiscal Quarter Ended Fiscal Year-to-Date Fiscal Year-to-Date
November 30, 2013 December 1, 2012 November 30, 2013 December 1, 2012
(In millions) (12 weeks) (12 weeks) (40 weeks) (40 weeks)
 
Independent Business operating earnings, as reported $ 53 $ 51 $ 181 $ 171
Adjustments:
Severance costs and accelerated stock-based compensation charges - 1 13 1
Asset impairment and other charges 2 - 2 -
Multi-employer pension withdrawal charge 3 - 3 -
Contract breakage and other costs - - 1 -
Gain on sale of property   (1 )   -     (15 )   -  
Independent Business operating earnings, as adjusted 57 52 185 172
Independent Business depreciation and amortization 11 15 40 50
LIFO charge   -     -     1     1  
Independent Business adjusted EBITDA (1) $ 68   $ 67   $ 226   $ 223  
 
Save-A-Lot operating earnings, as reported $ 40 $ 27 $ 124 $ 103
Adjustments:
Severance costs - - 2 -
Store closure impairment charges - 10 - 22
Asset impairment and other charges - - 3 4
Legal settlement charge   -     -     5     -  
Save-A-Lot operating earnings, as adjusted 40 37 134 129
Save-A-Lot depreciation and amortization   15     15     50     52  
Save-A-Lot adjusted EBITDA (1) $ 55   $ 52   $ 184   $ 181  
 
Retail Food operating earnings (loss), as reported $ 24 $ 17 $ 56 $ 21
Adjustments:
Severance and accelerated stock-based compensation charges (1 ) - 6 -
Asset impairment and other charges - 1 9 14
Multi-employer pension withdrawal charge - - - 4
Contract breakage and other costs - - 2 -
Cash settlement received from credit card companies   -     (10 )   -     (10 )
Retail Food operating earnings, as adjusted 23 8 73 29
Retail Food depreciation and amortization 41 55 145 181
LIFO (credit) charge   (1 )   1     (3 )   4  
Retail Food adjusted EBITDA (1) $ 63   $ 64   $ 215   $ 214  
 
Corporate operating loss, as reported $ (12 ) $ (65 ) $ (62 ) $ (243 )
Adjustments:
Severance costs and accelerated stock-based compensation charges - - 17 3
Contract breakage and other costs 1 - 3 -
Asset impairment and other charges   -     -     2     -  
Corporate operating loss, as adjusted (11 ) (65 ) (40 ) (240 )
Corporate depreciation and amortization   -     -     -     -  
Corporate adjusted EBITDA (1) $ (11 ) $ (65 ) $ (40 ) $ (240 )
         
Total adjusted EBITDA (1) $ 175   $ 118   $ 585   $ 378  
 
Pro forma adjustment:

Incremental administrative expense reimbursements (2)

- 35 11 116
         
Total pro forma adjusted EBITDA (1)(2) $ 175   $ 153   $ 596   $ 494  
 
(1) The Company's measure of adjusted EBITDA includes SUPERVALU INC.'s segment operating earnings (loss), as reported, plus depreciation and amortization, LIFO (credit) charge and any unusual items.
 
(2) Incremental administrative expense reimbursements represents additional fees that the Company would have received under the Transition Services Agreements between SUPERVALU INC. and New Albertson's, Inc. ("NAI") and between SUPERVALU INC. and Albertson's LLC ("ABS") entered into in connection with the sale of the NAI retail banners to AB Acquisition, LLC (the "NAI TSA") on March 21, 2013 (the "NAI Banner Sale"), net of the fees recognized under the previous agreement between SUPERVALU INC. and ABS, which was terminated on the closing of the NAI Banner Sale. The NAI TSA provides NAI and ABS with certain administrative and other services following the closing of the NAI Banner Sale for an initial term of two and a half years following the sale and is subject to certain adjustments under the terms of the agreement, such as a decrease in the number of stores and distribution centers operated by NAI and ABS. Upon commencement of discontinued operations presentation in accordance with GAAP, SUPERVALU INC. retained certain administrative functions for which SUPERVALU INC. agreed to provide transitional services to NAI similar to those previously provided to ABS. This pro forma adjustment is intended to provide investors an understanding as to the effects of administrative expenses reported by SUPERVALU INC. under discontinued operations presentation in accordance with GAAP, which subsequent to the NAI Banner Sale are covered under the NAI TSA. This pro forma adjustment is directly attributable to the NAI Banner Sale and the presentation of reporting thereon, is derived from the terms of the NAI TSA, and will have a continuing impact on SUPERVALU INC.'s results.
 




5 of 6

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
DOW 17,001.22 -38.27 -0.22%
S&P 500 1,988.40 -3.97 -0.20%
NASDAQ 4,538.5510 +6.4470 0.14%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs