Back to GetFilings.com




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q

(Mark One)

|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended January 31, 2005

OR

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

Commission File Number: 000-21531

UNITED NATURAL FOODS, INC.
(Exact Name of Registrant as Specified in Its Charter)


Delaware 05-0376157
(State or Other Jurisdiction of (I.R.S. Employer Identification No.)
Incorporation or Organization)

260 Lake Road Dayville, CT 06241
(Address of Principal Executive Offices) (Zip Code)

Registrant's Telephone Number, Including Area Code: (860) 779-2800

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days:

Yes |X| No |_|

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |X| No |_|

As of March 11, 2005, there were 40,863,678 shares of the Registrant's Common
Stock, $0.01 par value per share, outstanding.


UNITED NATURAL FOODS, INC.
FORM 10-Q
FOR THE QUARTER ENDED JANUARY 31, 2005

TABLE OF CONTENTS


Part I. Financial Information

Item 1. Financial Statements

Condensed Consolidated Balance Sheets (unaudited) 3

Condensed Consolidated Statements of Income (unaudited) 4

Condensed Consolidated Statements of Cash Flows (unaudited) 5

Notes to Condensed Consolidated Financial Statements (unaudited) 6

Item 2. Management's Discussion and Analysis of Financial Condition 11
and Results of Operations

Item 3. Quantitative and Qualitative Disclosure About Market Risk 25

Item 4. Controls and Procedures 25

Part II. Other Information

Item 4. Submission of Matters to a Vote of Security Holders 26

Item 6. Exhibits and Reports on Form 8-K 26

Signatures 28


2


PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

UNITED NATURAL FOODS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(In thousands, except per share amounts)



January 31, July 31,
2005 2004
----------- --------


ASSETS
Current assets:
Cash $ 4,198 $ 13,633
Accounts receivable, net 139,990 106,178
Notes receivable, trade 766 772
Inventories 214,738 196,171
Prepaid expenses 9,524 7,007
Deferred income taxes 8,061 7,610
--------- ---------
Total current assets 377,277 331,371

Property & equipment, net 117,747 114,140

Other assets:
Goodwill 67,240 57,242
Notes receivable, trade, net 1,960 1,601
Intangible assets, net 373 154
Other, net 5,665 4,259
--------- ---------
Total assets $ 570,262 $ 508,767
========= =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 91,500 $ 80,875
Notes payable - line of credit 129,826 107,004
Accrued expenses and other current liabilities 30,791 29,501
Current portion of long-term debt 6,078 4,766
--------- ---------
Total current liabilities 258,195 222,146

Long-term debt, excluding current portion 38,317 43,978
Deferred income taxes 8,127 7,730
Other long-term liabilities 490 137
--------- ---------
Total liabilities 305,129 273,991
--------- ---------

Commitments and contingencies

Stockholders' equity:
Preferred stock, $0.01 par value, authorized 5,000 shares;
none issued and outstanding -- --
Common stock, $0.01 par value, authorized 50,000 shares;
40,792 and 40,118 issued and outstanding at January 31, 2005
and July 31, 2004, respectively 408 401
Additional paid-in capital 112,365 101,118
Unallocated shares of ESOP (1,686) (1,768)
Accumulated other comprehensive income 153 240
Retained earnings 153,893 134,785
--------- ---------
Total stockholders' equity 265,133 234,776
--------- ---------
Total liabilities and stockholders' equity $ 570,262 $ 508,767
========= =========


The accompanying notes are an integral part of the condensed consolidated
financial statements.


3


UNITED NATURAL FOODS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(In thousands, except per share data)



Quarters ended Six months ended
January 31, January 31,
2005 2004 2005 2004


Net sales $ 504,710 $ 393,248 $ 982,252 $ 774,631
Cost of sales (Note 1) 409,385 314,463 794,484 619,673
--------- --------- --------- ---------
Gross profit 95,325 78,785 187,768 154,958

Operating expenses 78,577 65,386 153,173 128,318
Restructuring charge -- -- 170 --
Amortization of intangibles 172 234 314 466
--------- --------- --------- ---------
Total operating expenses 78,749 65,620 153,657 128,784
--------- --------- --------- ---------
Operating income 16,576 13,165 34,111 26,174
--------- --------- --------- ---------

Other expense (income):
Interest expense 1,577 2,133 3,010 4,454
Change in fair value of financial instruments -- (400) -- (704)
Other, net (122) (112) (223) (230)
--------- --------- --------- ---------
Total other expense 1,455 1,621 2,787 3,520
--------- --------- --------- ---------

Income before income taxes 15,121 11,544 31,324 22,654

Income taxes 5,897 4,502 12,216 8,835
--------- --------- --------- ---------
Net income $ 9,224 $ 7,042 $ 19,108 $ 13,819
========= ========= ========= =========

Per share data (basic):

Net income $ 0.23 $ 0.18 $ 0.47 $ 0.35
========= ========= ========= =========

Weighted average shares of common stock 40,400 39,196 40,261 39,124
========= ========= ========= =========

Per share data (diluted):

Net income $ 0.22 $ 0.17 $ 0.46 $ 0.34
========= ========= ========= =========

Weighted average shares of common stock 41,495 40,750 41,369 40,563
========= ========= ========= =========


The accompanying notes are an integral part of the condensed consolidated
financial statements.


4


UNITED NATURAL FOODS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In thousands)



Six months ended January 31,
2005 2004
--------------------


CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 19,108 $ 13,819
Adjustments to reconcile net income to net cash
used in operating activities:
Depreciation and amortization 6,438 5,531
Change in fair value of financial instruments -- (704)
Loss on disposals of property and equipment (12) (22)
Provision for doubtful accounts 998 1,320
Deferred income tax benefit -- 450
Changes in assets and liabilities, net of acquired companies:
Accounts receivable (31,408) (10,861)
Inventory (14,359) (17,185)
Prepaid expenses and other assets (4,010) (1,743)
Notes receivable, trade (353) (1,722)
Accounts payable 5,756 11,943
Accrued expenses and other liabilities (181) (1,838)
Financial instruments -- (5,400)
Tax effect of stock option exercises 5,193 921
--------------------
Net cash used in operating activities (12,830) (5,941)
--------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures (9,039) (9,335)
Purchases of acquired businesses, net of cash acquired (6,168) (6)
Proceeds from sale of property and equipment 114 141
--------------------
Net cash used in investing activities (15,093) (9,200)
--------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings under note payable 17,101 10,328
Proceeds from exercise of stock options 6,061 2,759
Repayments of long-term debt (4,349) (2,098)
Principal payments on capital lease obligations (325) (537)
Proceeds from issuance of long-term debt -- 9,904
--------------------
Net cash provided by financing activities 18,488 20,356
--------------------

NET (DECREASE) INCREASE IN CASH (9,435) 5,215
Cash at beginning of period 13,633 3,645
--------------------
Cash at end of period $ 4,198 $ 8,860
====================

Supplemental disclosures of cash flow information:
Cash paid during the period for:

Interest $ 3,067 $ 4,354
====================
Income taxes $ 6,062 $ 9,079
====================


The accompanying notes are an integral part of the condensed consolidated
financial statements.


5


UNITED NATURAL FOODS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JANUARY 31, 2005 (Unaudited)

1. BASIS OF PRESENTATION

United Natural Foods, Inc. (the "Company") is a distributor and retailer of
natural and organic products. The Company sells its products throughout the
United States.

The accompanying consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries. All significant intercompany
transactions and balances have been eliminated in consolidation. Certain prior
year amounts have been reclassified to conform to the current year's
presentation.

The accompanying unaudited condensed consolidated financial statements have been
prepared pursuant to rules and regulations of the Securities and Exchange
Commission for interim financial information, including the instructions to Form
10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and
footnote disclosures normally required in complete financial statements prepared
in accordance with accounting principles generally accepted in the United States
of America have been condensed or omitted. In our opinion, these financial
statements include all adjustments necessary for a fair presentation of the
results of operations for the interim periods presented. The results of
operations for interim periods, however, may not be indicative of the results
that may be expected for a full year. These financial statements should be read
in conjunction with the consolidated financial statements and footnotes thereto
included in the Company's Annual Report on Form 10-K for the year ended July 31,
2004.

Net sales consist primarily of sales of natural and organic products to
retailers adjusted for customer volume discounts, returns and allowances. Net
sales also consist of amounts paid to the Company by customers for shipping and
handling. The principal components of cost of sales include the amount paid to
manufacturers and growers for product sold, plus the cost of transportation
necessary to bring the product to the Company's distribution facilities. Cost of
sales also includes amounts paid by the Company for shipping and handling,
depreciation for manufacturing equipment at the Company's manufacturing segment,
Hershey Imports Company, Inc and consideration received from suppliers in
connection with the purchase or promotion of the suppliers' products. Operating
expenses include salaries and wages, employee benefits (including payments under
our Employee Stock Ownership Plan), warehousing and delivery, selling,
occupancy, insurance, administrative, and amortization expense. Operating
expenses also includes depreciation expense related to the wholesale and retail
segments. Other expenses (income) include interest on outstanding indebtedness,
interest income, and the change in fair value of financial instruments and
miscellaneous income and expenses.

2. STOCK OPTION PLANS

The Company grants stock options for a fixed number of shares to employees and
certain other individuals with exercise prices equal to the fair value of the
shares at the dates of grant. The Company has adopted the disclosure only
provisions of Statement of Financial Accounting Standards ("SFAS") No. 123
("SFAS 123"), Accounting for Stock-based Compensation, and will continue to
account for its stock option plans in accordance with the provisions of
Accounting Principles Board Opinion 25, Accounting for Stock Issued to
Employees. In addition, the Company has made the appropriate disclosures as
required under SFAS No. 148 ("SFAS 148"), Accounting for Stock-Based
Compensation--Transition and Disclosure--an amendment of FASB Statement No. 123.

The following table illustrates the effect on net income and earnings per share
if the Company had applied the fair value recognition provision of SFAS 123 and
SFAS 148 to stock-based employee compensation:



Quarters ended Six months ended
-------------- ----------------
January 31, January 31,
----------- ----------
2005 2004 2005 2004
------- ------- -------- --------


Net income - as reported $ 9,224 $ 7,042 $ 19,108 $ 13,819
Deduct:
Total stock-based employee compensation expense
determined under fair value based method for all
awards, net of related tax effects (5,287) (729) (6,178) (1,399)
------- ------- -------- --------
Net income - pro forma $ 3,937 $ 6,313 $ 12,930 $ 12,420
------- ------- -------- --------

6


Basic earnings per share

As reported $ 0.23 $ 0.18 $ 0.47 $ 0.35
------- ------- -------- --------
Pro forma $ 0.10 $ 0.16 $ 0.33 $ 0.32
------- ------- -------- --------

Diluted earnings per share
As reported $ 0.22 $ 0.17 $ 0.46 $ 0.34
------- ------- -------- --------
Pro forma $ 0.10 $ 0.15 $ 0.32 $ 0.31
------- ------- -------- --------


The Company estimates the fair value of each option as of the date of grant
using the Black-Scholes pricing model with the following weighted average
assumptions used for grants in the quarters and the six months ended January 31,
2005 and 2004:



Quarters ended January 31, Six months ended January 31,
-------------------------- ----------------------------
2005 2004 2005 2004
------- ------- -------- --------


Expected volatility 41.4% 49.6% 41.4% 49.7%
Dividend yield 0.0% 0.0% 0.0% 0.0%
Risk free interest rate 3.15% 3.70% 3.15% 3.70%
Expected life 3.25 years 3.25 years 3.25 years 3.27 years



An average vesting period of four years was used for the assumption regarding
stock options granted, except for options for 844,200 shares that were granted
in the second quarter of fiscal 2005 that vested immediately. The after-tax
effect of the accelerated vesting is included in stock-based employee
compensation expense in the table above and amounted to $4.8 million, or $0.12
per pro-forma diluted share. Shares obtained upon the exercise of options issued
under this grant become eligible to be sold in four equal annual installments,
beginning on the first anniversary of the grant date. The Company took this as
an opportunity to reduce costs in future periods as a result of SFAS 123R, which
the Company is expected to adopt in the first quarter of fiscal 2006 (See Note
9). Generally, options granted to officers and other key employees become
exercisable in one-quarter increments beginning on the first anniversary of the
grant date.

At January 31, 2005, the Company had two stock option plans: the 2002 Stock
Incentive Plan and the 1996 Stock Option Plan (collectively, the "Plans"). The
Plans provide for grants of stock options to employees, officers, directors and
others. These options are intended to either qualify as incentive stock options
within the meaning of section 422 of the Internal Revenue Code or be
"non-statutory stock options." Vesting requirements for awards under the Plans
are at the discretion of the Company's Board of Directors and are typically four
years for employees and two years for non-employee directors. The maximum term
of all incentive stock options granted under the Plans, and non-statutory stock
options granted under the 2002 Stock Incentive Plan, is ten years. The maximum
term for non-statutory stock options granted under the 1996 Stock Option Plan is
at the discretion of the Company's Board of Directors, and all grants to date
have had a term of ten years. In the six months ended January 31, 2005, the
Company granted options for the purchase of 855,200 shares under the Plans.

At January 31, 2005, the Company also had the 2004 Equity Incentive Plan (the
"2004 Plan"). The 2004 Plan provides for the issuance of equity-based
compensation awards other than stock options, such as restricted shares and
units, performance shares and units, bonus shares and stock appreciation rights.
In the six months ended January 31, 2005, the Company did not make any grants
under the 2004 Plan.

3. RESTRUCTURING CHARGE

In the first quarter of fiscal 2005, the Company's management approved and
implemented plans to restructure certain of its operations at its Mounds View,
Minnesota distribution facility, because the facility was not large enough to
accommodate the needs of customers relative to product selection and
availability. The $170,000 restructuring charge in the first quarter of fiscal
2005 is associated primarily with severance costs related to the termination of
approximately 85 employees at this facility. This closing was completed in the
second quarter of fiscal 2005.


7


4. EARNINGS PER SHARE

Following is a reconciliation of the basic and diluted number of shares used in
computing earnings per share:



Quarters ended Six months ended
January 31, January 31,
---------------- -----------------


(In thousands) 2005 2004 2005 2004
------ ------ ------ ------

Basic weighted average shares outstanding 40,400 39,196 40,261 39,124

Net effect of dilutive stock options based upon
the treasury stock method 1,095 1,554 1,108 1,439
------ ------ ------ ------

Diluted weighted average shares outstanding 41,495 40,750 41,369 40,563
====== ====== ====== ======


There were 3,000 and 326 anti-dilutive stock options for the quarters ended
January 31, 2005 and 2004, respectively. For the six months ended January 31,
2005 and 2004, there were 742,750 and 246,144 anti-dilutive stock options,
respectively. These anti-dilutive stock options were excluded from the
calculation of diluted earnings per share.

5. INTEREST RATE SWAP AGREEMENTS

In October 1998, the Company entered into an interest rate swap agreement that
provided for the Company to pay interest for a five-year period at a fixed rate
of 5% on a notional principal amount of $60 million while receiving interest for
the same period at the LIBOR rate on the same notional principal amount. This
swap had been entered into as a hedge against LIBOR interest rate movements on
current and anticipated variable rate indebtedness totaling $60 million at LIBOR
plus 1.50%, thereby fixing the effective rate at 6.50%. In October 2003, the
counter party exercised its option to extend the original five-year term of the
swap agreement to seven years. The inclusion of this option prohibited
accounting for the swap as an effective hedge under SFAS No. 133 ("SFAS 133"),
Accounting for Derivative Instruments and Hedging Activities.

The Company entered into an additional interest rate swap agreement effective
August 2001. The additional agreement provided for the Company to pay interest
for a four-year period at a fixed rate of 4.81% on a notional principal amount
of $30 million while receiving interest for the same period at the LIBOR rate on
the same notional principal amount. The four-year term of the swap agreement
could have been extended to six years at the option of the counter party, which
prohibited accounting for the swap as an effective hedge under SFAS 133. The
swap had been entered into as a hedge against LIBOR interest rate movements on
current and anticipated variable rate indebtedness totaling $30 million at LIBOR
plus 1.50%, thereby fixing the effective rate on the notional amount at 6.31%.
If LIBOR exceeded 6.0% in a given period, the agreement was suspended for that
period.

On December 29, 2003, the Company assigned and transferred all of its
obligations of its two "ineffective" interest rate swaps to a third party at a
cost of $5.4 million plus accrued interest. The Company recorded $0.4 million
and $0.7 million of income in the statement of operations for the quarter ended
January 31, 2004 and six months ended January 31, 2004, respectively, on these
interest rate swap agreements and related option agreements to reflect the
change in fair value of the financial instruments.

The Company entered into an interest rate swap agreement effective May 2003. The
agreement provides for the Company to pay interest for a seven-year period at a
fixed rate of 3.68% on a notional principal amount of $30 million while
receiving interest for the same period at the LIBOR rate on the same notional
principal amount. The swap has been entered into as a hedge against LIBOR
interest rate movements on current variable rate indebtedness totaling $30
million at LIBOR plus 1.50%, thereby fixing the Company's effective rate on the
notional amount at 5.18%. The swap agreement qualifies as an "effective" hedge
under SFAS 133. The Company recorded an asset of $0.2 million as of January 31,
2005, and a corresponding increase to accumulated other comprehensive income,
net of taxes, in the condensed consolidated balance sheet to reflect the fair
value of the instrument.

6. COMPREHENSIVE INCOME

Total comprehensive income for the three-month period ended January 31, 2005
amounted to $9,457,000 as compared to $6,810,000 in the same period in the prior
year. For the six months ended January 31, 2005 and 2004, comprehensive income
amounted to $19,022,000 and $13,195,000, respectively. Comprehensive income is
comprised of net income plus the increase/decrease in the fair value of the May
2003 swap agreement discussed in Note 5.

8


7. ACQUISITION

On December 20, 2004, the Company acquired by merger privately held Select
Nutrition Distributors, Inc. ("Select Nutrition"), distributor of health and
beauty aids and vitamins, minerals and supplements, which serviced customers
nationwide from two warehouse facilities in Philadelphia, Pennsylvania and
Visalia, California, for cash consideration and debt assumed of approximately
$12.6 million. The acquisition was financed by borrowings against the Company's
line of credit. The operating results of Select Nutrition have been included in
the consolidated financial statements of the Company beginning with the
acquisition date. The acquisition resulted in goodwill (based on the preliminary
allocation of the purchase price) of $9.7 million, none of which is expected to
be deductible for tax purposes. Such goodwill was assigned to the Company's
wholesale segment.

8. BUSINESS SEGMENTS

The Company has several operating divisions aggregated under the wholesale
segment, which is the Company's only reportable segment. These operating
divisions have similar products and services, customer channels, distribution
methods and historical margins. The wholesale segment is engaged in national
distribution of natural foods, produce and related products in the United
States. The Company has additional operating divisions that do not meet the
quantitative thresholds for reportable segments. Therefore, these operating
divisions are aggregated under the caption of "Other" with corporate operating
expenses that are not allocated to operating divisions. "Other" includes a
retail division, which engages in the sale of natural foods and related products
to the general public through retail storefronts on the east coast of the United
States, and a manufacturing division, which engages in importing, roasting and
packaging of nuts, seeds, dried fruit and snack items. "Other" also includes
corporate expenses, which consist of salaries, retainers, and other related
expenses of officers, directors, corporate finance (including professional
services), governance, human resources and internal audit that are necessary to
operate the Company's headquarters located in Dayville, Connecticut.
Non-operating expenses that are not allocated to the operating divisions are
under the caption of "Unallocated Expenses."

Following is business segment information for the periods indicated:



Unallocated
Wholesale Other Eliminations Expenses Consolidated
--------- ----- ------------ ----------- ------------


Three months ended January 31, 2005:
Net sales $494,526 $17,497 $ (7,313) $504,710
Operating income (loss) 17,722 (926) (220) 16,576
Interest expense $1,577 1,577
Other, net (122) (122)
Income before income taxes 15,121
Depreciation and amortization 3,063 283 -- 3,346
Capital expenditures 5,229 220 -- 5,449
Total assets 719,569 45,651 (194,958) 570,262

Three months ended January 31, 2004:
Net sales $382,549 $17,922 $ (7,223) $393,248
Operating income (loss) 13,976 (785) (26) 13,165
Interest expense $2,133 2,133
Other, net (512) (512)
Income before income taxes 11,544
Depreciation and amortization 2,479 308 -- 2,787
Capital expenditures 6,849 157 -- 7,006
Total assets 619,693 41,805 (193,060) 468,438



9




Unallocated
Wholesale Other Eliminations Expenses Consolidated
--------- ----- ------------ -------- ------------

Six months ended January 31, 2005:
Net sales $963,075 $35,236 $ (16,059) $982,252
Operating income (loss) 36,506 (2,165) (230) 34,111
Interest expense $3,010 3,010
Other, net (223) (223)
Income before income taxes 31,324
Depreciation and amortization 5,824 614 -- 6,438
Capital expenditures 8,748 291 -- 9,039
Total assets 719,569 45,651 (194,958) 570,262

Six months ended January 31, 2004:
Net sales $753,706 $35,794 $ (14,869) $774,631
Operating income (loss) 28,317 (2,037) (106) 26,174
Interest expense $4,454 4,454
Other, net (934) (934)
Income before income taxes 22,654
Depreciation and amortization 4,924 607 -- 5,531
Capital expenditures 9,108 227 -- 9,335
Total assets 619,693 41,805 (193,060) 468,438


9. NEW ACCOUNTING PRONOUNCEMENTS

In November 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 151 ("SFAS 151"), Inventory Costs: an amendment of ARB No. 43, Chapter 4, to
clarify the accounting for abnormal amounts of idle facility expense, freight,
handling costs and wasted material. SFAS 151 is effective for inventory costs
incurred during fiscal years beginning after June 15, 2005. The Company does not
believe that the adoption of SFAS 151 will have a material impact on its
consolidated financial position or results of operations.

In December 2004, the FASB issued SFAS No. 123R ("SFAS 123R"), Share-Based
Payment, a revision of SFAS No. 123, Accounting for Stock-Based Compensation.
SFAS 123R will require the Company to, among other things, to measure all
employee stock-based compensation awards using a fair value method and record
such expense in the Company's consolidated financial statements. The provisions
of SFAS 123R are effective for the first interim or annual reporting period
beginning after June 15, 2005; therefore, the Company is expected to adopt SFAS
123R in its first quarter of fiscal 2006. Management is currently evaluating the
specific impacts of adoption.

10. SUBSEQUENT EVENT

On March 1, 2005, the Company announced the purchase of a new facility in
Rocklin, California and its plans to move the Auburn, California operations to
this facility by September 2005. The new facility is 487,000 square feet and
will serve as a distribution hub for customers in northern California and
surrounding states. The purchase of this facility was financed by borrowings
against the Company's line of credit.


10


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

Overview

We are a leading national distributor of natural and organic foods and related
products in the United States. We believe that we are the primary distributor of
natural and organic products to a majority of our customers. We carry more than
40,000 high-quality natural and organic products, consisting of national brand,
regional brand, private label and master distribution products in six product
categories consisting of grocery and general merchandise, produce, perishables
and frozen foods, nutritional supplements, bulk and food service products and
personal care items. We serve more than 21,000 customers, including
independently owned natural products retailers, supernatural chains, (which are
comprised of large chains of natural foods supermarkets), and conventional
supermarkets located across the United States. Our other distribution channels
include food service, international customers and buying clubs. In recent years,
our sales to existing and new customers have increased through the continued
growth of the natural products industry in general, entry into new sales
channels, the acquisition of or merger with natural products distributors and
the expansion of our existing distribution centers. Through these efforts, we
believe that we have been able to broaden our geographic penetration, expand our
customer base, enhance and diversify our product selections and increase our
market share. Through our subsidiary, the Natural Retail Group, Inc. ("NRG), we
also own and operate 12 natural products retail stores located primarily in
Florida. We believe that our retail business serves as a natural complement to
our distribution business because it enables us to develop new marketing
programs and improve customer service. In addition, our subsidiary, Hershey
Imports Company, Inc. ("Hershey Imports"), specializes in the international
importing, roasting and packaging of nuts, seeds, dried fruits and snack items.
We have been the primary distributor to the largest supernatural chain in the
United States, Whole Foods Market, Inc. ("Whole Foods Market") for more than 10
years. We renewed our primary distribution agreement with Whole Foods Market in
December 2004 for an additional three years. During fiscal 2004, we also entered
into and consummated a five-year primary distribution agreement with Wild Oats
Markets, Inc. ("Wild Oats Markets"). We had previously served as primary
distributor for Wild Oats Markets through August 2002.

Since our formation, we have completed a number of acquisitions of distributors
and suppliers, including Hershey Imports, Albert's Organics, Inc. ("Albert's
Organics"), and NRG, all of which have expanded our distribution network,
product offerings and customer base. In the second quarter of fiscal 2005, we
acquired Select Nutrition Distributors, Inc. ("Select Nutrition"). Our
operations are comprised of three principal divisions:

o our Wholesale Division, which includes our Eastern Region, Western
Region, Albert's Organics and Select Nutrition;

o our Retail Division, which consists of 12 retail stores; and

o our Manufacturing Division, which is comprised of Hershey Imports.

In order to maintain our market leadership and improve our operating
efficiencies, we are continually:

o investing in people, facilities, equipment and technology;

o entering into new channels of business

o expanding marketing and customer service programs across the
regions;

o expanding national purchasing opportunities;

o consolidating systems applications among physical locations and
regions;

o integrating administrative and accounting functions; and

o reducing geographic overlap between regions.

In addition, our continued growth has created the need for expansion of existing
facilities to achieve maximum operating efficiencies and to assure adequate
space for future needs. We have made considerable capital expenditures and
incurred considerable expenses in connection with the expansion of our
facilities, including the recent expansions of our facilities located in Iowa
City, Iowa and Dayville, Connecticut in fiscal 2004. In November 2004, we
announced our intention to expand our Midwest operations by opening a new
distribution center in Greenwood, Indiana. The new 309,000 square foot facility
is scheduled to commence operations in July 2005 and will serve as a
distribution hub for our customers in Illinois, Indiana, Ohio and other Midwest
states. In March 2005, we announced the purchase of a new facility in Rocklin,
California and our plans to move our Auburn, California operations to this
facility by September 2005. The new facility is 487,000 square feet and will
serve as a distribution hub for customers in northern California and surrounding
states. It will also be the largest facility in our nationwide distribution
network.


11


The additional storage space in our Iowa City, Iowa and Dayville, Connecticut
facilities allows for more product diversity and the elimination of outside
storage expenses. We expect the efficiencies created by expanding our Iowa City
and Dayville facilities to lower our expenses relative to sales over the
long-term. Having completed the Iowa City and Dayville facilities expansion and
with the new facilities in Greenwood, Indiana and Rocklin, California, we have
now added approximately 1,556,000 square feet to our distribution centers since
fiscal 2000, representing a 105% increase in our distribution capacity. Our
current capacity utilization is 70%.

In addition, we continue to increase our leading market share of the growing
natural products industry by expanding our customer base, increasing our share
of existing customers' business and continuing to expand and penetrate into new
sales channels and new regions of distribution, particularly in the Midwest
market. Our strategy is to continue to provide the leading distribution solution
to the natural products industry through our national presence, regional
responsiveness, high customer service focus and breadth of product offerings.

Our net sales consist primarily of sales of natural and organic products to
retailers adjusted for customer volume discounts, returns and allowances. Net
sales also consist of amounts paid to us by customers for shipping and handling.
The principal components of our cost of sales include the amount paid to
manufacturers and growers for product sold, plus the cost of transportation
necessary to bring the product to our distribution facilities. Cost of sales
also includes amounts paid by us for shipping and handling, depreciation for
manufacturing equipment at our manufacturing subsidiary, Hershey Imports and
consideration received from suppliers in connection with the purchase or
promotion of the suppliers' products. Operating expenses include salaries and
wages, employee benefits (including payments under our Employee Stock Ownership
Plan), warehousing and delivery, selling, occupancy, insurance, administrative,
depreciation and amortization expense. Other expenses (income) include interest
on outstanding indebtedness, interest income, the change in fair value of
financial instruments and miscellaneous income and expenses. Our gross margin
may not be comparable to other similar companies within our industry that may
include all costs related to their distribution network in their costs of sales
rather than as operating expenses. We include purchasing and outbound
transportation expenses within our operating expenses rather than our cost of
sales.

Critical Accounting Policies

The preparation of our consolidated financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses, and related disclosure of contingent assets and
liabilities. The U.S. Securities and Exchange Commission has defined critical
accounting policies as those that are both most important to the portrayal of
our financial condition and results and require our most difficult, complex or
subjective judgments or estimates. Based on this definition, we believe our
critical accounting policies include the following: (i) determining our
allowance for doubtful accounts, (ii) determining our reserve for the
self-insured portion of our workers' compensation, health insurance and
automobile liabilities and (iii) valuing goodwill and intangible assets. For all
financial statement periods presented, there have been no material modifications
to the application of these critical accounting policies.

Allowance for doubtful accounts

We analyze customer creditworthiness, accounts and notes receivable
balances, payment history, payment terms and historical bad debt levels when
evaluating the adequacy of our allowance for doubtful accounts. In instances
where a reserve has been recorded for a particular customer, future sales to the
customer are conducted using either cash-on-delivery terms, or the account is
closely monitored so that as agreed upon payments are received, orders are
released; a failure to pay results in held or cancelled orders. Our accounts
receivable balance was $140.0 million and $106.2 million, net of the allowance
for doubtful accounts of $5.2 million and $5.6 million, as of January 31, 2005
and July 31, 2004, respectively. Our notes receivable balance was $2.7 million
and $2.4 million, net of the allowance of doubtful accounts of $4.5 million and
$4.2 million, as of January 31, 2005 and July 31, 2004, respectively.


12


Insurance reserves

It is our policy to record the self-insured portion of our workers'
compensation, health insurance and automobile liabilities based upon actuarial
methods of estimating the future cost of claims and related expenses that have
been reported but not settled, and that have been incurred but not yet reported.
Any projection of losses concerning workers' compensation and automobile
liability is subject to a considerable degree of variability. Among the causes
of this variability are unpredictable external factors affecting litigation
trends, benefit level changes and claim settlement patterns. If actual claims
incurred are greater than those anticipated, our reserves may be insufficient
and additional costs could be recorded in the consolidated financial statements.

Valuation of goodwill and intangible assets

SFAS No. 142, Goodwill and Other Intangible Assets, requires that
companies no longer amortize goodwill, but instead test goodwill for impairment
at least annually and between annual tests if events occur or circumstances
change that would more likely than not reduce the fair value of a reporting unit
below its carrying amount. We have elected to perform our annual tests for
indications of goodwill impairment as of July 31 of each year. Impairment losses
are determined based upon the excess of carrying amounts over discounted
expected future cash flows of the underlying business. The assessment of the
recoverability of long-lived assets will be impacted if estimated future cash
flows are not achieved. For reporting units that indicated potential impairment,
we determined the implied fair value of that reporting unit using a discounted
cash flow analysis and compared such values to the respective reporting units'
carrying amounts. Total goodwill was $67.2 million and $57.2 million, as of
January 31, 2005 and July 31, 2004, respectively.

Results of Operations

The following table presents, for the periods indicated, certain income and
expense items expressed as a percentage of net sales:



Quarters ended Six Months Ended
January 31, January 31,
------------------- -------------------
2005 2004 2005 2004
------------------- -------------------


Net sales 100.0% 100.0% 100.0% 100.0%
Cost of sales 81.1% 80.0% 80.9% 80.0%
------------------- -------------------
Gross profit 18.9% 20.0% 19.1% 20.0%
------------------- -------------------

Operating expenses 15.6% 16.6% 15.6% 16.6%
Restructuring charge 0.0% 0.0% 0.0% 0.0%
Amortization of intangibles 0.0% 0.1% 0.0% 0.1%
------------------- -------------------
Total operating expenses 15.6% 16.7% 15.6% 16.6%*
------------------- -------------------

Operating income 3.3% 3.3% 3.5% 3.4%
------------------- -------------------

Other expense (income):
Interest expense 0.3% 0.5% 0.3% 0.6%
Change in fair value of financial instruments 0.0% (0.1)% 0.0% (0.1)%
Other, net (0.0)% (0.0)% (0.0)% (0.0)%
------------------- -------------------
Total other expense 0.3% 0.4% 0.3% 0.5%
------------------- -------------------

Income before income taxes 3.0% 2.9% 3.2% 2.9%

Income taxes 1.2% 1.1% 1.2% 1.1%
------------------- -------------------

Net income 1.8% 1.8% 1.9%* 1.8%
=================== ===================


* Total reflects rounding


13


Quarter Ended January 31, 2005 Compared To Quarter Ended January 31, 2004

Net Sales

Our net sales increased approximately 28.3%, or $111.5 million, to $504.7
million for the quarter ended January 31, 2005 from $393.2 million for the
quarter ended January 31, 2004. This increase was due to organic growth in our
wholesale segment of 14.5%, the implementation of our primary distribution
agreement with Wild Oats Markets in the third quarter of fiscal 2004 and the
inclusion of sales related to Select Nutrition that were not included in fiscal
2004. Our organic growth is due to the continued growth of the natural products
industry in general, increased market share and the expansion of our existing
distribution centers.

For the quarter ended January 31, 2005, we experienced growth in all channels
with the most significant growth in the supernatural chains distribution
channel, which includes sales to Whole Foods Market and Wild Oats Markets. This
was primarily due to the increase in sales to Wild Oats Markets discussed above.

In the quarter ended January 31, 2005, Whole Foods Market comprised
approximately 26.3% of net sales and Wild Oats Markets comprised approximately
11.6% of net sales. In the second quarter of fiscal 2004, Whole Foods Market
comprised approximately 26.6% of net sales and was the only customer that
accounted for more than 10% of net sales. In December 2004, we announced a
definitive three-year distribution agreement with Whole Foods Market, which
commenced on January 1, 2005, under which we will continue to serve as the
primary U.S. distributor to it in the regions where we previously served.

The following table lists the percentage of sales by customer channel for the
quarters ended January 31, 2005 and 2004:

Customer channel Percentage of Net Sales
---------------- -----------------------
2005 2004
---- ----
Independently owned natural products retailers 45% 51%
Supernatural chains 38% 28%
Mass Market 13% 15%
Other 4% 6%

The shift in our sales mix to supernatural chains from independently owned
natural products retailers was the result of the implementation of our primary
distribution agreement with Wild Oats Markets in the third quarter of fiscal
2004 and the continued strong growth in this channel.

Gross Profit

Our gross profit increased approximately 21.0%, or $16.5 million, to $95.3
million for the quarter ended January 31, 2005 from $78.8 million for the
quarter ended January 31, 2004. Our gross profit as a percentage of net sales
was 18.9% and 20.0% for the quarters ended January 31, 2005 and 2004,
respectively. This decrease in gross profit as a percentage of net sales in
comparison to the quarter ended January 31, 2004 was primarily the result of the
change in our sales mix to supernatural chains, as we implemented our primary
distribution agreement with Wild Oats Markets during the third quarter of fiscal
2004. In addition, we initiated an aggressive product rationalization program in
the second quarter of fiscal 2005 which will continue through the third quarter.
As our sales channel mix has shifted, we expect gross margins to be in the low
19 percent range in the future.

Total Operating Expenses

Total operating expenses, excluding special items, increased approximately
20.5%, or $13.3 million, to $78.4 million for the quarter ended January 31, 2005
from $65.1 million for the quarter ended January 31, 2004. As a percentage of
net sales, total operating expenses, excluding special items, decreased to
approximately 15.5% for the quarter ended January 31, 2005 from approximately
16.5% for the quarter ended January 31, 2004. The increase in total operating
expenses, excluding special items, for the quarter ended January 31, 2005 was
due to the increase in our infrastructure to support our continued sales growth,
an increase in fuel costs as a percentage of sales of 25 basis points and the
inclusion of approximately one and a half months of operating expenses related


14


to Select Nutrition that were not included in the quarter ended January 31,
2004. Total operating expenses for the quarter ended January 31, 2005 included a
special item of $0.4 million for certain labor costs associated with the closing
of our Mounds View, Minnesota facility. Total operating expenses for the quarter
ended January 31, 2004 included a special item of $0.6 million in start-up and
transition costs for certain equipment rental and labor costs incurred in
connection with the implementation of our primary distribution agreement with
Wild Oats Markets. Total operating expenses, including special items, increased
approximately 20.0%, or $13.1 million, to $78.7 million from $65.6 million for
the quarter ended January 31, 2004.

As a percentage of sales, total operating expenses, including special items,
decreased to 15.6% for the quarter ended January 31, 2005 from 16.7% for the
quarter ended January 31, 2004. The decrease in total operating expenses as a
percentage of net sales was primarily attributable to a decrease in salaries and
wages as a percentage of sales due to improved operating efficiencies. The
improved operating efficiencies were a result of our recent facility expansions
and recent integration of management information systems following our fiscal
2003 acquisition of Blooming Prairie Cooperative. This improvement was partially
offset by higher fuel costs and the inclusion of approximately one and a half
months of operating expenses related to Select Nutrition that were not included
in the quarter ended January 31, 2004.

Operating Income

Operating income, excluding special items, increased $3.2 million to $16.9
million for the quarter ended January 31, 2005 from $13.7 million for the
quarter ended January 31, 2004. As a percentage of sales, operating income,
excluding special items, decreased from 3.5% for the quarter ended January 31,
2004 to 3.4% for the quarter ended January 31, 2005. Operating income for the
quarter ended January 31, 2005 included a special item of $0.4 million for
certain labor costs associated with the closing of the Mounds View, Minnesota
facility. Excluding the incremental fuel costs and Select Nutrition, operating
income would have been approximately 3.7%. Operating income for the quarter
ended January 31, 2004 included a special item of $0.6 million of start-up and
transition costs for certain equipment rental and labor costs incurred in
connection with the implementation of our primary distribution agreement with
Wild Oats Markets. Operating income, including special items, was $16.6 million
for the quarter ended January 31, 2005 and $13.2 million for the quarter January
31, 2004. Operating income, including special items, as a percentage of sales,
remained consistent at 3.3% for the quarters ended January 31, 2005 and January
31, 2004.

Other Expense (Income)

Other expense, excluding special items, decreased $0.6 million to $1.5 million
for the quarter ended January 31, 2005 from $2.0 million for the quarter ended
January 31, 2004. Interest expense for the quarter ended January 31, 2005 was
$1.6 million, $0.6 million lower than for the quarter ended January 31, 2004.
The decrease in interest expense was due to the novation of two of our interest
rate swap agreements in December 2003, which served to lower our effective
interest rate, partially offset by higher average debt levels as a result of our
acquisition of Select Nutrition in the second quarter of fiscal 2005, recent
facility expansions and an increase in inventory levels to support the growth in
our business. Other expense (income) for the quarter ended January 31, 2004
included a special item of $0.4 million in income related to the change in the
fair value of financial instruments. In December 2003, we assigned and
transferred all of our obligations of our two "ineffective" interest rate swaps
to a third party. As a result of this assignment, these "ineffective" swaps will
not be included as a special item for future fiscal periods. These "ineffective"
swaps were included as a special item through the second quarter of fiscal 2004.
Other expense including special items decreased $0.2 million from $1.6 million
for the quarter ended January 31, 2004 to $1.5 million for the quarter ended
January 31, 2005. The decrease in other expense including special items was
primarily due to the decrease in interest expense discussed above and the
novation of our two "ineffective" swap agreements.

Income Taxes

Our effective income tax rate was 39.0% for the quarters ended January 31, 2005
and 2004. The effective rate was higher than the federal statutory rate
primarily due to state and local income taxes.


15


Net Income

Net income, excluding special items, increased $2.3 million to $9.4 million, or
$0.23 per diluted share, for the quarter ended January 31, 2005, compared to
$7.1 million, or $0.18 per diluted share, for the quarter ended January 31,
2004. Net income, including special items, increased $2.2 million to $9.2
million, or $0.22 per diluted share, for the quarter ended January 31, 2005,
compared to $7.0 million, or $0.17 per diluted share, for the quarter ended
January 31, 2004.

Special Items

The following table presents, for the periods indicated, a reconciliation of
income and per share amounts excluding special items to income and per share
amounts including special items:



- ------------------------------------------------------------------------------------------------------
Quarter ended January 31, 2005 Pretax Per diluted
(in thousands, except per share data) income Net of tax share
----------------------------------------


Income, excluding special items: $15,474 $9,439 $0.23

Special items - Income/(Expense):
Related to the closing of the Mounds View,
Minnesota facility (included in operating
expenses) (353) (215) (0.01)

- ------------------------------------------------------------------------------------------------------
Income, including special items: $15,121 $9,224 $0.22
======================================================================================================


- ------------------------------------------------------------------------------------------------------
Quarter ended January 31, 2004 Pretax Per diluted
(in thousands, except per share data) income Net of tax share
-----------------------------------------


Income, excluding special items: $11,695 $7,134 $0.18
Special items - Income (Expense):
Wild Oats Markets, Inc. primary distributorship
start-up and transition related costs (included in
operating expenses) (551) (336) (0.01)
Interest rate swap agreements (change in fair
value of financial instruments) 400 244 0.01

- ------------------------------------------------------------------------------------------------------
Income, including special items: $11,544 $7,042 $0.17*
======================================================================================================


* Total reflects rounding

The special item for the quarter ended January 31, 2005 included certain labor
costs associated with the closing of the Mounds View, Minnesota facility. This
closing was completed in the quarter ending January 31, 2005. Special items for
the quarter ended January 31, 2004 included: (i) the start-up and transition
costs of the new Wild Oats Markets primary distribution agreement consisting of
certain equipment rental and labor costs and (ii) the non-cash items from the
change in fair value on interest rate swap agreements which were caused by
favorable changes in interest rate yield curves. In December 2003, we assigned
and transferred all of our obligations of our two "ineffective" interest rate
swaps to a third party. As a result of this novation, these "ineffective" swaps
will no longer be included as a special item for future fiscal periods. These
"ineffective" swaps were included as a special item through the second quarter
of fiscal 2004.


16


We entered into interest rate swap agreements in October 1998, August 2001 and
May 2003. The October 1998 and August 2001 agreements were "ineffective" hedges
as a result of the options held by the counter parties that could extend the
original term of the interest rate swap agreements. Applicable accounting
treatment required that we record the changes in fair value of the October 1998
and August 2001 agreements in our consolidated statement of income, rather than
within "accumulated other comprehensive income" in our statement of
stockholders' equity. The changes in fair value are dependent upon the forward
looking yield curves for each swap. The May 2003 agreement is an "effective"
hedge and therefore does not require this treatment. We believe that our October
1998 and August 2001 agreements were special items that are excludable as
non-recurring items. First, we only intend to enter into "effective" hedges
going forward. This stated intention began with the May 2003 agreement. Second,
we believe that the October 1998 and August 2001 agreements may distort and
confuse investors if the change in fair value cannot be treated as a special
item because their inclusion directly impacts our reported earnings per share. A
change in fair value, whether positive or negative, can significantly increase
or decrease our reported earnings per share. For example, we recorded a positive
change in fair value for the second quarter of fiscal 2004 that increased our
diluted earnings per share by $0.01, and in the first quarter of fiscal 2003, we
recorded a negative change in fair value that decreased our diluted earnings per
share by $0.03.

Six Months Ended January 31, 2005 Compared To Six Months Ended January 31, 2004

Net Sales

Our net sales increased approximately 26.8%, or $207.6 million, to $982.3
million for the six months ended January 31, 2005 from $774.6 million for the
six months ended January 31, 2004. This increase was due to due to organic
growth in our wholesale segment of 13.4%, the implementation of our primary
distribution agreement with Wild Oats Markets in the third quarter of fiscal
2004, our organic growth and the inclusion of sales related to Select Nutrition
that were not included in fiscal 2004. Our organic growth is due to the
continued growth of the natural products industry in general, increased market
share and the expansion of our existing distribution centers.

For the six months ended January 31, 2005, we experienced growth in all channels
with the most significant growth in the supernatural chains distribution
channel, which includes sales to Whole Foods Market and Wild Oats Markets. This
was primarily due to the increase in sales to Wild Oats Markets discussed above.

In the six months ended January 31, 2005, Whole Foods Market comprised
approximately 26.0% of net sales and Wild Oats Markets comprised approximately
11.7% of net sales. In the six months ended January 31, 2004, Whole Foods Market
comprised approximately 26.4% of net sales and was the only customer that
accounted for more than 10% of net sales. In December 2004, we announced a
definitive three-year distribution agreement with Whole Foods Market, which
commenced on January 1, 2005, under which we will continue to serve as the
primary U.S. distributor to it in the regions where we previously served.

The following table lists the percentage of sales by customer channel for the
six months ended January 31, 2005 and 2004:

Customer channel Percentage of Net Sales
---------------- -----------------------
2005 2004
---- ----
Independently owned natural products retailers 45% 50%
Supernatural chains 38% 29%
Mass Market 13% 15%
Other 4% 5%

The shift in our sales mix to supernatural chains from independently owned
natural products retailers was the result of the implementation of our primary
distribution agreement with Wild Oats Markets in the third quarter of fiscal
2004 and the continued strong growth in this channel.

Gross Profit

Our gross profit increased approximately 21.2%, or $32.8 million, to $187.8
million for the six months ended January 31, 2005 from $155.0 million for the
six months ended January 31, 2004. Our gross profit as a percentage of net sales
was 19.1% and 20.0% for the six months ended January 31, 2005 and 2004,
respectively. The decrease in gross profit as a percentage of net sales in
comparison to the six months ended January 31, 2004 was the result of an
increase in the sales to supernaturals as part of our overall sales mix, as we
implemented our primary distribution agreement with Wild Oats Markets during the
third quarter of fiscal 2004. In addition, we initiated an aggressive product
rationalization program in the second quarter of fiscal 2005 which will continue
through the third quarter. As our sales channel mix has shifted, we expect gross
margins to be in the low 19 percent range in the future.


17


Operating Expenses

Total operating expenses, excluding special items, increased approximately
19.6%, or $25.1 million, to $153.3 million for the six months ended January 31,
2005 from $128.2 million for the six months ended January 31, 2004. As a
percentage of net sales, total operating expenses, excluding special items,
decreased to approximately 15.6% for the six months ended January 31, 2005 from
approximately 16.6% for the six months ended January 31, 2004. The approximately
$25.1 million increase in total operating expenses excluding special items for
the six months ended January 31, 2005 was due to the increase in our
infrastructure to support our continued sales growth, an increase in fuel costs
as a percentage of sales of 18 basis points and the inclusion of approximately
one and a half months of operating expenses related to Select Nutrition that
were not included in the six months ended January 31, 2004. In addition, the
hurricanes which devastated Florida in the first quarter of fiscal 2005
increased operating expenses by approximately $0.5 million and we recorded a
$0.2 million restructuring charge in the first quarter of fiscal 2005 related to
severance costs, which resulted from our plan to reduce operations at our Mounds
View, Minnesota facility. Total operating expenses for the six months ended
January 31, 2005 included a special item of $0.4 million for certain labor costs
associated with the closing of the Mounds View, Minnesota facility. Total
operating expenses for the six months ended January 31, 2004 included a special
item of $0.6 million in start-up and transition costs for certain equipment
rental and labor costs incurred in connection with the implementation of our
primary distribution agreement with Wild Oats Markets. Total operating expenses,
including special items, increased approximately 19.3%, or $24.9 million, to
$153.7 million for the six months ended January 31, 2005 from $128.8 million for
the six months ended January 31, 2004. As a percentage of sales, total operating
expenses, including special items, decreased to 15.6% for the six months ended
January 31, 2005 from 16.6% for the six months ended January 31, 2004 as
operating expenses grew at a slower rate than sales.

Operating Income

Operating income, excluding special items, increased $7.9 million to $34.6
million for the six months ended January 31, 2005 from $26.7 million for the six
months ended January 31, 2004. As a percentage of sales, operating income,
excluding special items, remained consistent at 3.5% for the six months ended
January 31, 2005 and 2004. Operating income for the six months ended January 31,
2005 included a special item of $0.4 million for certain labor costs associated
with the closing of the Mounds View, Minnesota facility. Excluding the
incremental fuel costs and Select Nutrition, operating income would have been
approximately 3.7%. Operating income for the six months ended January 31, 2004
included a special item of $0.6 million in start-up and transition costs for
certain equipment rental and labor costs incurred in connection with the
implementation of our primary distribution agreement with Wild Oats Markets.
Operating income, including special items, was $34.1 million for the six months
ended January 31, 2005 and $26.2 million for the six months ended January 31,
2004. Operating income, including special items, as a percentage of sales,
increased to 3.5% for the six months ended January 31, 2005 compared to 3.4% for
the six months ended January 31, 2004.

Other Expense (Income)

Other expense, excluding special items, decreased $1.4 million to $2.8 million
for the six months ended January 31, 2005 from $4.2 million for the six months
ended January 31, 2004. Interest expense for the six months ended January 31,
2005 was $3.0 million compared to $4.5 million for the six months ended January
31, 2004. The decrease in interest expense was due to the novation of two of our
interest rate swap agreements in December 2003, which served to lower our
effective interest rate, partially offset by higher average debt levels as a
result of our acquisition of Select Nutrition in the second quarter of fiscal
2005, recent facility expansions and an increase in inventory levels to support
the growth in our business. Other expense (income), including special items,
decreased by $0.7 million resulting in expense of $2.8 million for the six
months ended January 31, 2005 compared to expense of $3.5 million for the six
months ended January 31, 2004. This decrease was due to the novation of our
"ineffective" swap agreements and decreased interest expense as discussed above.
These "ineffective" swaps were included as a special item for the six months
ended January 31, 2004.

Income Taxes

Our effective income tax rate was 39.0% for the six months ended January 31,
2005 and 2004. The effective rates were higher than the federal statutory rate
primarily due to state and local income taxes.


18


Net Income

Net income, excluding special items, increased $5.6 million to $19.3 million, or
$0.47 per diluted share, for the six months ended January 31, 2005, compared to
$13.7 million, or $0.34 per diluted share, for the six months ended January 31,
2004. Net income, including special items, increased $5.3 million to $19.1
million, or $0.46 per diluted share, for the six months ended January 31, 2005,
compared to $13.8 million, or $0.34 per diluted share, for the six months ended
January 31, 2004.

Special Items

The following table presents, for the periods indicated, a reconciliation of
income and per share amounts excluding special items to income and per share
amounts including special items:



- --------------------------------------------------------------------------------------------------------
Six months ended January 31, 2005 Pretax Per diluted
(in thousands, except per share data) income Net of tax share
-------------------------------------------


Income, excluding special items: $31,677 $19,323 $0.47
Special items - Income (Expense):
Related to the closing of the Mounds View,
Minnesota facility (included in operating
expenses) (353) (215) (0.01)

- --------------------------------------------------------------------------------------------------------
Income, including special items: $31,324 $19,108 $0.46
========================================================================================================


- --------------------------------------------------------------------------------------------------------
Six months ended January 31, 2004 Pretax Per diluted
(in thousands, except per share data) income Net of tax share
-------------------------------------------


Income, excluding special items: $22,501 $13,726 $0.34
Special items - Income (Expense):
Wild Oats Markets, Inc. primary distributorship
transition related costs (included in operating
expenses) (551) (336) (0.01)
Interest rate swap agreements (change in fair value
of financial instruments) 704 429 0.01

- --------------------------------------------------------------------------------------------------------
Income, including special items: $22,654 $13,819 $0.34
========================================================================================================


The special item for the six months ended January 31, 2005 included certain
labor costs associated with the closing of the Mounds View, Minnesota facility.
This closing was completed in the quarter ending January 31, 2005. Special items
for the six months ended January 31, 2004 included: (i) the start-up and
transition costs of the new Wild Oats Markets primary distribution agreement
consisting of certain equipment rental and labor costs and (ii) the non-cash
items from the change in fair value on interest rate swap agreements which were
caused by favorable changes in interest rate yield curves. In December 2003, we
assigned and transferred all of our obligations of our two "ineffective"
interest rate swaps to a third party. As a result of this novation, these
"ineffective" swaps will no longer be included as a special item for future
fiscal periods. These "ineffective" swaps were included as a special item
through the second quarter of fiscal 2004.

We entered into interest rate swap agreements in October 1998, August 2001 and
May 2003. The October 1998 and August 2001 agreements were "ineffective" hedges
as a result of the options held by the counter parties that could extend the
original term of the interest rate swap agreements. Applicable accounting
treatment required that we record the changes in fair value of the October 1998
and August 2001 agreements in our consolidated statement of income, rather than
within "accumulated other comprehensive income" in our statement of
stockholders' equity. The changes in fair value are dependent upon the forward
looking yield curves for each swap. The May 2003 agreement is an "effective"
hedge and therefore does not require this treatment. We believe that our October
1998 and August 2001 agreements were special items that are excludable as
non-recurring items. First, we only intend to enter into "effective" hedges


19


going forward. This stated intention began with the May 2003 agreement. Second,
we believe that the October 1998 and August 2001 agreements may distort and
confuse investors if the change in fair value cannot be treated as a special
item because their inclusion directly impacts our reported earnings per share. A
change in fair value, whether positive or negative, can significantly increase
or decrease our reported earnings per share. For example, we recorded a positive
change in fair value for the second quarter of fiscal 2004 that increased our
diluted earnings per share by $0.01, and in the first quarter of fiscal 2003, we
recorded a negative change in fair value that decreased our diluted earnings per
share by $0.03. If we were prohibited from excluding this item as a special
item, it would artificially inflate our reported earnings per share and thereby
mislead investors as to our results of operations and our financial condition.

Liquidity and Capital Resources

We finance operations and growth primarily with cash flows from operations,
borrowings under our credit facility, operating leases, trade payables, bank
indebtedness and the sale of equity and debt securities. On April 30, 2004, we
entered into an amended and restated four-year $250 million revolving credit
facility with a bank group that was led by Bank of America Business Capital
(formerly Fleet Capital Corporation) as the administrative agent. The amended
and restated credit facility provides for improved terms and conditions that
provide us with more financial and operational flexibility, reduced costs and
increased liquidity. The amended and restated credit facility replaced an
existing $150 million revolving credit facility. Our amended and restated
secured revolving credit facility allows for borrowing up to $250 million, on
which interest accrues at LIBOR plus 0.90%. The $250 million credit facility
matures on March 31, 2008. This increased credit facility will support our
working capital requirements in the ordinary course of business and provide
capital to grow our business organically or through acquisitions. As of January
31, 2005, our borrowing base, based on accounts receivable and inventory levels,
was $245.9 million, with remaining availability of $105.1 million. In April
2003, we executed a term loan agreement in the principal amount of $30 million
secured by the real property that was released in accordance with an amendment
to the loan and security agreement related to the revolving credit facility. The
$30 million term loan is repayable over seven years based on a fifteen-year
amortization schedule. Interest on the term loan accrues at LIBOR plus 1.50%. In
December 2003, we amended this term loan agreement by increasing the principal
amount from $30 million to $40 million under the existing terms and conditions.

We believe that our capital requirements for fiscal 2005 will be in the $35 to
$38 million range, and that we will finance these requirements with cash
generated from operations and the use of our existing credit facilities. These
projects will provide both new facilities and technology that will provide us
with the capacity to continue to support the growth and expansion of our
customers. We believe that our future capital requirements will be similar to
our anticipated fiscal 2005 requirements, as we continue to invest in our growth
by upgrading our infrastructure and expanding our facilities. Future investments
in acquisitions will be financed through either equity or long term debt
negotiated at the time of the potential acquisition.

Net cash used in operations was $12.8 million for the six months ended January
31, 2005 and was the result of net income and the change in cash collected from
customers net of cash paid to vendors and a $14.4 million investment in
inventory. The increase in inventory levels relate to supporting increased sales
with wider product assortment and availability. Days in inventory improved to 48
days at January 31, 2005 compared to 51 days at July 31, 2004. Days sales
outstanding increased to 25 days at January 31, 2005 from 24 days at July 31,
2004. Net cash used in operations was $5.9 million for the six months ended
January 31, 2004 and was due to the change in cash collected from customers, net
of cash paid to vendors, partially offset by increased inventory levels of $17.2
million as a result of increased sales. Working capital increased by $9.9
million, or 9.0%, to $119.1 million at January 31, 2005, compared to working
capital of $109.2 million at July 31, 2004.

Net cash used in investing activities increased $5.9 million to $15.1 million
for the six months ended January 31, 2005 compared to $9.2 million for the same
period last year. The increase was due to the acquisition of Select Nutrition in
December 2004.

Net cash provided by financing activities was $18.5 million for the six months
ended January 31, 2005 primarily due to $17.1 million in borrowings under our
$250 million secured revolving credit facility and proceeds from the exercise of
stock options, partially offset by repayments of long-term debt. Net cash
provided by financing activities was $20.4 million for the six months ended
January 31, 2004, due to the $10.0 million in additional long-term debt and
borrowings under our secured revolving credit facility, and proceeds from the
exercise of stock options, partially offset by $2.1 million in repayments of our
long-term debt.


20


In May 2003, we entered into an interest rate swap agreement. The agreement
provides for us to pay interest for a seven-year period at a fixed rate of 3.68%
on a notional principal amount of $30 million while receiving interest for the
same period at the LIBOR rate on the same notional principal amount. The swap
has been entered into as a hedge against LIBOR interest rate movements on
current variable rate indebtedness totaling $30 million at LIBOR plus 1.50%,
thereby fixing our effective rate on the notional amount at 5.18%. The swap
agreement qualifies as an "effective" hedge under SFAS No. 133.

There have been no material changes to our commitments and contingencies from
those disclosed in our Annual Report on Form 10-K for the year ended July 31,
2004.

IMPACT OF INFLATION

Historically, we have been able to pass along inflation-related increases to our
customers. Consequently, inflation has not had a material impact upon the
results of our operations or profitability.

SEASONALITY

Generally, we do not experience any material seasonality. However, our sales and
operating results may vary significantly from quarter to quarter due to factors
such as changes in our operating expenses, management's ability to execute our
operating and growth strategies, personnel changes, demand for natural products,
supply shortages and general economic conditions.

RECENTLY ISSUED FINANCIAL ACCOUNTING STANDARDS

In November 2004, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 151 ("SFAS 151"), Inventory Costs: an amendment of ARB No. 43, Chapter 4, to
clarify the accounting for abnormal amounts of idle facility expense, freight,
handling costs and wasted material. SFAS 151 is effective for inventory costs
incurred during fiscal years beginning after June 15, 2005. We do not believe
that the adoption of SFAS 151 will have a material impact on our consolidated
financial position or results of operations.

In December 2004, the FASB issued SFAS No. 123R ("SFAS 123R"), Share-Based
Payment, a revision of SFAS No. 123, Accounting for Stock-Based Compensation.
SFAS 123R will require the Company to, among other things, measure all employee
stock-based compensation awards using a fair value method and record such
expense in the Company's consolidated financial statements. The provisions of
SFAS 123R are effective for the first interim or annual reporting period that
begins after June 15, 2005; therefore, we will adopt SFAS 123R in our first
quarter of fiscal 2006. Management is currently evaluating the specific impacts
of adoption.

Use of Non-GAAP Results

Financial measures included in this Management's Discussion and Analysis of
Financial Condition and Results of Operations that are not in accordance with
generally accepted accounting principles ("GAAP") are referred to as non-GAAP
financial measures. To supplement our financial statements presented on a GAAP
basis, we use non-GAAP additional measures of operating results, net earnings
and earnings per share adjusted to exclude special items. We believe that the
use of these additional measures is appropriate to enhance an overall
understanding of our past financial performance and also our prospects for the
future as these special items are not expected to be part of our ongoing
business. The adjustments to our GAAP results are made with the intent of
providing both management and investors with a more complete understanding of
the underlying operational results and trends and its marketplace performance.
For example, these adjusted non-GAAP results are among the primary indicators
management uses as a basis for our planning and forecasting of future periods.
The presentation of this additional information is not meant to be considered in
isolation or as a substitute for net earnings or diluted earnings per share
prepared in accordance with generally accepted accounting principles in the
United States. A comparison and reconciliation from non-GAAP to GAAP results is
included in the table under "Special Items" above.

Certain Factors That May Affect Future Results

This Form 10-Q and the documents incorporated by reference in this Form 10-Q
contain forward-looking statements that involve substantial risks and
uncertainties. In some cases you can identify these statements by
forward-looking words such as "anticipate," "believe," "could," "estimate,"
"expect," "intend," "may," "should," "will," and "would," or similar words. You
should read statements that contain these words carefully because they discuss
future expectations, contain projections of future results of operations or of
financial position or state other "forward-looking" information. The important
factors listed below as well as any cautionary language in this Form 10-Q
provide examples of risks, uncertainties and events that may cause our actual
results to differ materially from the expectations described in these
forward-looking statements. You should be aware that the occurrence of the
events described in the risk factors below and elsewhere in this Form 10-Q could
have an adverse effect on our business, results of operations and financial
position.


21


Any forward-looking statements in this Form 10-Q and the documents incorporated
by reference in this Form 10-Q are not guarantees of future performance, and
actual results, developments and business decisions may differ from those
envisaged by such forward-looking statements, possibly materially. We do not
undertake to update any information in the foregoing reports until the effective
date of our future reports required by applicable laws. Any projections of
future results of operations should not be construed in any manner as a
guarantee that such results will in fact occur. These projections are subject to
change and could differ materially from final reported results. We may from time
to time update these publicly announced projections, but we are not obligated to
do so.

Acquisitions

We continually evaluate opportunities to acquire other companies. We
believe that there are risks related to acquiring companies including overpaying
for acquisitions, losing key employees of acquired companies and failing to
achieve potential synergies. Additionally, our business could be adversely
affected if we are unable to integrate our acquisitions and mergers.

A significant portion of our historical growth has been achieved through
acquisitions of or mergers with other distributors of natural products.
Successful integration of mergers is critical to our future operating and
financial performance. Integration requires, among other things:

o maintaining the customer base;

o optimizing of delivery routes;

o coordinating administrative, distribution and finance functions; and

o integrating management information systems and personnel.

The integration process has and could divert the attention of management and any
difficulties or problems encountered in the transition process could have a
material adverse effect on our business, financial condition or results of
operations. In addition, the process of combining companies has and could cause
the interruption of, or a loss of momentum in, the activities of the respective
businesses, which could have an adverse effect on their combined operations.
There can be no assurance that we will realize any of the anticipated benefits
of mergers.

We may have difficulty in managing our growth

The growth in the size of our business and operations has placed and is
expected to continue to place a significant strain on our management. Our future
growth is limited in part by the size and location of our distribution centers.
There can be no assurance that we will be able to successfully expand our
existing distribution facilities or open new distribution facilities in new or
existing markets to facilitate growth. In addition, our growth strategy to
expand our market presence includes possible additional acquisitions. To the
extent our future growth includes acquisitions, there can be no assurance that
we will successfully identify suitable acquisition candidates, consummate and
integrate such potential acquisitions or expand into new markets. Our ability to
compete effectively and to manage future growth, if any, will depend on our
ability to continue to implement and improve operational, financial and
management information systems on a timely basis and to expand, train, motivate
and manage our work force. There can be no assurance that our personnel,
systems, procedures and controls will be adequate to support our operations. Our
inability to manage our growth effectively could have a material adverse effect
on our business, financial condition or results of operations.

We have significant competition from a variety of sources

We operate in competitive markets, and our future success will be largely
dependent on our ability to provide quality products and services at competitive
prices. Our competition comes from a variety of sources, including other
distributors of natural products as well as specialty grocery and mass market
grocery distributors. There can be no assurance that mass market grocery
distributors will not increase their emphasis on natural products and more
directly compete with us or that new competitors will not enter the market.
These distributors may have been in business longer than us, may have
substantially greater financial and other resources than us and may be better
established in their markets. There can be no assurance that our current or
potential competitors will not provide services comparable or superior to those
provided by us or adapt more quickly than we do to evolving industry trends or
changing market requirements. It is also possible that alliances among
competitors may develop and rapidly acquire significant market share or that
certain of our customers will increase distribution to their own retail
facilities. Increased competition may result in price reductions, reduced gross
margins and loss of market share, any of which could materially adversely affect
our business, financial condition or results of operations. There can be no
assurance that we will be able to compete effectively against current and future
competitors.


22


We depend heavily on our principal customers

Our ability to maintain close, mutually beneficial relationships with our
two largest customers, Whole Foods Market and Wild Oats Markets, is an important
element to our continued growth. In December 2004, we announced a definitive
three-year distribution agreement with Whole Foods Market, which commenced on
January 1, 2005, under which we will continue to serve as the primary U.S.
distributor to it in the regions where we previously served. Whole Foods Market
accounted for approximately 26.3% and 26.6% of our net sales during the quarters
ended January 31, 2005 and 2004, respectively, and 26.0% and 26.4% of our net
sales for the six months ended January 31, 2005 and 2004, respectively. In
January 2004, we entered into a five-year distribution agreement, as primary
distributor, with Wild Oats Markets. For the quarter and six months ended
January 31, 2005, Wild Oats Markets accounted for approximately 11.6% and 11.7%
of our net sales, respectively. As a result of this concentration of our
customer base, the loss or cancellation of business from either of these
customers including from increased distribution to their own facilities, could
materially and adversely affect our business, financial condition or results of
operations. We sell products under purchase orders, and we generally have no
agreements with or commitments from our customers for the purchase of products.
No assurance can be given that our customers will maintain or increase their
sales volumes or orders for the products supplied by us or that we will be able
to maintain or add to our existing customer base.

Our profit margins may decrease due to consolidation in the grocery industry

The grocery distribution industry generally is characterized by relatively
high volume with relatively low profit margins. The continuing consolidation of
retailers in the natural products industry and the growth of supernatural chains
may reduce our profit margins in the future as more customers qualify for
greater volume discounts, and we experience pricing pressures from both ends of
the supply chain.

Our operations are sensitive to economic downturns

The grocery industry is also sensitive to national and regional economic
conditions and the demand for our products may be adversely affected from time
to time by economic downturns. In addition, our operating results are
particularly sensitive to, and may be materially adversely affected by:

o difficulties with the collectibility of accounts receivable;

o difficulties with inventory control;

o competitive pricing pressures; and

o unexpected increases in fuel or other transportation-related costs.

There can be no assurance that one or more of such factors will not materially
adversely affect our business, financial condition or results of operations.

We are dependent on a number of key executives

Management of our business is substantially dependent upon the services of
Richard Antonelli (President of United Distribution), Daniel V. Atwood (Senior
Vice President of Marketing and Secretary), Michael D. Beaudry (Vice President
of Distribution), Barclay Hope (President of Albert's Organics), Rick D. Puckett
(Chief Financial Officer and Treasurer), Steven H. Townsend (Chairman, President
and Chief Executive Officer), and other key management employees. Loss of the
services of any officers or any other key management employee could have a
material adverse effect on our business, financial condition or results of
operations.


23


Our operating results are subject to significant fluctuations

Our net sales and operating results may vary significantly from period to
period due to:

o demand for natural products;

o changes in our operating expenses, including in fuel and
insurance;

o management's ability to execute our business and growth
strategies;

o changes in customer preferences and demands for natural
products, including levels of enthusiasm for health, fitness
and environmental issues;

o fluctuation of natural product prices due to competitive
pressures;

o personnel changes;

o supply shortages;

o general economic conditions;

o lack of an adequate supply of high-quality agricultural
products due to poor growing conditions, natural disasters or
otherwise;

o volatility in prices of high-quality agricultural products
resulting from poor growing conditions, natural disasters or
otherwise; and

o future acquisitions, particularly in periods immediately
following the consummation of such acquisition transactions
while the operations of the acquired businesses are being
integrated into our operations.

Due to the foregoing factors, we believe that period-to-period comparisons of
our operating results may not necessarily be meaningful and that such
comparisons cannot be relied upon as indicators of future performance.

We are subject to significant governmental regulation

Our business is highly regulated at the federal, state and local levels
and our products and distribution operations require various licenses, permits
and approvals. In particular:

o our products are subject to inspection by the U.S. Food and
Drug Administration;

24


o our warehouse and distribution facilities are subject to
inspection by the U.S. Department of Agriculture and state
health authorities; and

o the U.S. Department of Transportation and the U.S. Federal
Highway Administration regulate our trucking operations.

The loss or revocation of any existing licenses, permits or approvals or the
failure to obtain any additional licenses, permits or approvals in new
jurisdictions where we intend to do business could have a material adverse
effect on our business, financial condition or results of operations.

Union-organizing activities could cause labor relations difficulties

As of January 31, 2005, we had approximately 4,000 full and part-time
employees. An aggregate of approximately 420, or 10.5%, of the employees at our
Auburn, Washington, Iowa City, Iowa and Edison, New Jersey facilities are
covered by collective bargaining agreements. These agreements expire in March
2006, June 2006 and June 2005, respectively. We have in the past been the focus
of union-organizing efforts. As we increase our employee base and broaden our
distribution operations to new geographic markets, our increased visibility
could result in increased or expanded union-organizing efforts. Although we have
not experienced a work stoppage to date, if additional employees were to
unionize, we could be subject to work stoppages and increases in labor costs,
either of which could materially adversely affect our business, financial
condition or results of operations.

Access to capital and the cost of that capital

We have a secured revolving credit facility, with available credit under
it of $250 million at an interest rate of LIBOR plus 0.90% maturing on March 31,
2008. As of January 31, 2005, our borrowing base, based on accounts receivable
and inventory levels, was $245.9 million, with remaining availability of $105.1
million. In April 2003, we executed a term loan agreement in the principal
amount of $30 million secured by the real property that was released in
accordance with an amendment to the loan and security agreement related to the
revolving credit facility. The $30 million term loan is repayable over seven
years based on a fifteen-year amortization schedule. Interest on the term loan
accrues at LIBOR plus 1.50%. In December 2003, we amended this term loan
agreement by increasing the principal amount from $30 million to $40 million
under the existing terms and conditions.

In order to maintain our profit margins, we rely on strategic investment
buying initiatives, such as discounted bulk purchases, which require spending
significant amounts of working capital. In the event that our cost of capital
increases or our ability to borrow funds or raise equity capital is limited, we
could suffer reduced profit margins and be unable to grow our business
organically or through acquisitions, which could have a material adverse effect
on our business, financial condition or results of operations.

Item 3. Quantitative and Qualitative Disclosure About Market Risk

Our exposure to market risks results primarily from fluctuations in
interest rates on our borrowings. As more fully described in the notes to the
condensed consolidated financial statements, we use interest rate swap
agreements to modify variable rate obligations to fixed rate obligations for a
portion of our debt. There have been no material changes to our exposure to
market risks from those disclosed in our Annual Report on Form 10-K for the year
ended July 31, 2004.

Item 4. Controls and Procedures

(a) Evaluation of disclosure controls and procedures. We carried out an
evaluation, under the supervision and with the participation of our Chief
Executive Officer and Chief Financial Officer, of the effectiveness of the
design and operation of our disclosure controls and procedures (as defined
in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934,
as amended) as of the end of the period covered by this quarterly report
on Form 10-Q (the "Evaluation Date"). Based on this evaluation, our Chief
Executive Officer and Chief Financial Officer concluded that, as of the
Evaluation Date, our disclosure controls and procedures are effective in
timely reporting material information required to be included in our
periodic reports filed with the Securities and Exchange Commission.


25


(b) Changes in internal controls. There has been no change in the Company's
internal control over financial reporting that occurred during the fiscal
quarter that has materially affected, or is reasonably likely to
materially affect, the Company's internal control over financial
reporting.

PART II. OTHER INFORMATION

Items 1, 2, 3 and 5 are not applicable and have been omitted.

Item 4. Submission of Matters to a Vote of Security Holders

At the Annual Meeting of Stockholders of the Company held on December 1, 2004,
the stockholders of the Company considered and voted on three proposals:

1. Election of Directors. The stockholders elected Gordon D. Barker, Gail A.
Graham and Thomas B. Simone, to serve as Class II directors for the ensuing
three years. The terms of office as directors of Steven Townsend, Joseph M.
Cianciolo, Michael S. Funk and James P. Heffernan continued after the Annual
Meeting. The stockholders voted in the following manner:

- ------------------------------------------------------------------------
Name Votes "FOR" Votes "WITHHELD"
- ------------------------------------------------------------------------

- ------------------------------------------------------------------------
Gordon D. Barker 36,840,328 1,349,472
- ------------------------------------------------------------------------
Gail A. Graham 36,944,090 1,245,710
- ------------------------------------------------------------------------
Thomas B. Simone 35,698,032 2,491,768
- ------------------------------------------------------------------------

2. Adoption and approval of the 2004 Equity Incentive Plan. The stockholders
voted in the following manner: (i) 23,700,284 votes were cast "FOR" the
proposal; (ii) 9,380,697 votes were cast "AGAINST" the proposal; and (iii)
19,865 votes were cast to "ABSTAIN" from the proposal.

3. Independent Auditor. The stockholders ratified the appointment of KPMG LLP as
the Company's independent registered public accounting firm for the year ended
July 31, 2005. The stockholders voted in the following manner: (i) 38,078,804
votes were cast "FOR" the proposal; (ii) 101,570 votes were cast "AGAINST" the
proposal; and (iii) 9,426 votes were cast to "ABSTAIN" from the proposal.

Item 6. Exhibits and Reports on Form 8-K

Exhibits

- --------------------------------------------------------------------------------
Exhibit No. Description
- --------------------------------------------------------------------------------
3.1 Amended and Restated Certificate of Incorporation
- --------------------------------------------------------------------------------
3.2 Certificate of Amendment to the Amended and Restated Certificate
of Incorporation
- --------------------------------------------------------------------------------
10.1 (1) Distribution Agreement between the Registrant and Whole Foods
Market, Inc. dated January 1, 2005
- --------------------------------------------------------------------------------
10.2 First Amendment to Amended and Restated Loan and Security
Agreement dated December 30, 2004
- --------------------------------------------------------------------------------
31.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 - CEO
- --------------------------------------------------------------------------------
31.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 - CFO
- --------------------------------------------------------------------------------
32.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 - CEO
- --------------------------------------------------------------------------------
32.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 - CFO
- --------------------------------------------------------------------------------

(1) Certain confidential portions of this exhibit were omitted by means of
redacting a portion of the text. This exhibit has been filed separately
with the Securities and Exchange Commission accompanied by a confidential
treatment request pursuant to Rule 24b-2 of the Securities Exchange Act of
1934, as amended.


26


Reports on Form 8-K

November 23, 2004 The Company announced plans to open a new distribution
facility in Greenwood, Indiana.

December 1, 2004 The Company announced its financial results for the
fiscal quarter ended October 31, 2004.

December 7, 2004 The Company announced certain appointments to the
Company's Board of Directors and the results of the
Company's annual meeting of stockholders.

December 8, 2004 The Company announced certain appointments to the
Company's Board of Directors and the results of the
Company's annual meeting of stockholders.

December 23, 2004 The Company announced the acquisition of Select
Nutrition Distributors, Inc.

December 29, 2004 The Company announced the definitive three-year
distribution agreement with Whole Foods Market.

* * *

We would be pleased to furnish a copy of this Form 10-Q to any stockholder who
requests it by writing to:

United Natural Foods, Inc.
Investor Relations
260 Lake Road
Dayville, CT 06241


27


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
undersigned thereunto duly authorized.

UNITED NATURAL FOODS, INC.


/s/ Rick D. Puckett
-----------------------------------
Rick D. Puckett
Chief Financial Officer
(Principal Financial and Accounting Officer)

Dated: March 14, 2005


28