Attached files

file filename
8-K - 8-K - SpartanNash Cosptn-8k_20160224.htm

 

Exhibit 99.1

 

For Immediate Release

  

 

Investor Contact: Dave Staples

  

Media Contact: Meredith Gremel

Executive Vice President & COO

  

Vice President Corporate Affairs and Communications

(616) 878-8793

  

(616) 878-2830

 

 

 

SpartanNash Announces Fourth Quarter and Fiscal Year 2015 Financial Results

 

Adjusted Fourth Quarter EPS from Continuing Operations Improved to $0.52 per Diluted Share, Exceeding Expectations; Reported EPS from Continuing Operations was $0.46 per Diluted Share

Operating Cash Flow Increased $67.9 Million in the Fourth Quarter

Long-Term Debt Decreased $75.3 Million during the Fiscal Year

GRAND RAPIDS, MICHIGAN – February 24, 2016 – SpartanNash Company (the “Company”) (Nasdaq: SPTN) today reported financial results for the 12-week fourth quarter and 52-week year ended January 2, 2016. The fourth quarter and full year of fiscal 2014 include 13 weeks and 53 weeks, respectively.

Fourth Quarter Results

Consolidated net sales for the 12-week fourth quarter were $1.77 billion compared to $1.83 billion for the prior year quarter when excluding the 53rd week, which accounted for $135.2 million of consolidated net sales. As reported, including the 13th week, consolidated net sales in the prior year quarter were $1.96 billion.

Reported operating earnings for the fiscal 2015 fourth quarter increased to $33.0 million from $21.0 million for the 13-week prior year quarter primarily due to lower: restructuring and asset impairment charges, LIFO expense, merger integration and acquisition expenses, and expenses resulting from merger synergies and supply chain optimization efforts; partially offset by the impact from lower inflation related gains and the extra week of operations in the fourth quarter of fiscal 2014.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) is a non-Generally Accepted Accounting Principles (GAAP) financial measure. Please see the financial tables at the end of this press release for a reconciliation of Adjusted EBITDA to operating earnings, and a reconciliation of each non-GAAP financial measure to the most directly comparable measure prepared and presented in accordance with GAAP. Adjusted EBITDA was $49.9 million compared to $51.7 million for the prior year quarter when excluding the 53rd week, representing 2.8 percent of net sales in each year. Adjusted EBITDA in the fourth quarter of fiscal 2014 was $55.3 million, or 2.8 percent of net sales, when including the 53rd week.

Adjusted earnings from continuing operations for the fourth quarter increased to $19.6 million, or $0.52 per diluted share, from $16.5 million, or $0.44 per diluted share, in the fourth quarter last year when excluding the 53rd week, and $18.5 million, or $0.49 per diluted share, when including the 53rd week. For the current year fourth quarter, adjusted earnings from continuing operations exclude net after-tax charges of $0.06 per diluted share primarily related to ongoing merger integration, acquisition, debt extinguishment and restructuring activities. For the prior year fourth quarter, adjusted earnings from continuing operations excluded net after-tax charges of $0.17 per diluted share related to: asset impairment and restructuring, merger integration, pension settlement and the net benefit associated with a favorable settlement of an unrecognized tax liability established in previous years. Adjusted earnings from continuing operations is a non-GAAP operating financial measure. Reported earnings from continuing operations for the fourth quarter increased to $17.2 million, or $0.46 per diluted share, compared to $12.0 million, or $0.32 per diluted share, in the prior year quarter, primarily due to the factors previously mentioned.

1


 

“In the fourth quarter, we continued our focus on strengthening SpartanNash’s foundation and building on our core competencies,” stated Dennis Eidson, SpartanNash's President and Chief Executive Officer. “We continued to invest in our retail business and expand our consumer-centric merchandising and marketing programs. On the distribution side of the business, our value-added approach is gaining traction and providing access to new areas of opportunity, including a new wholesale agreement with Gordy's Market, the largest locally owned and operated grocer in the Western Wisconsin area. We continue to benefit from merger integration, as well as improved operational efficiencies in both our distribution networks and retail operations. Additionally, we are pleased to have further strengthened our balance sheet as we reduced net long-term debt by $67.1 million during the quarter to $472.3 million at the end of fiscal 2015.”

Gross profit margin for the fourth quarter improved to 14.6 percent compared to 14.4 percent in the prior year quarter primarily due to the impact that low inflation had on LIFO expense, net of its impact on other inflation related gains and the mix of the business operations.

Fourth quarter operating expenses would have been $222.9 million, or 12.6 percent of net sales, compared to $232.5 million, or 12.7 percent of net sales, if last year’s 53rd week and the above noted charges were excluded from both periods. The lower expenses as a percentage of sales were primarily due to expense control initiatives. Reported operating expenses for the fourth quarter were $225.3 million, or 12.7 percent of sales, compared to $261.2 million, or 13.3 percent of sales, in the same quarter last year.

Food Distribution Segment

Net sales for the food distribution segment were $773.7 million compared to $796.6 million in the prior year quarter when excluding the 53rd week, which accounted for $56.5 million of net sales. The decrease in sales was primarily driven by increased deflation in certain fresh categories, as well as unseasonably warm weather in some of our larger northern geographic areas.  

Fourth quarter adjusted operating earnings for the food distribution segment increased to $23.4 million from $19.5 million in the prior year quarter when excluding the 53rd week, and $20.7 million when including the 53rd week. In the current year fourth quarter, adjusted operating earnings exclude $0.8 million of net pre-tax charges consisting primarily of merger integration and acquisition costs. The prior year fourth quarter excludes $4.6 million of pre-tax merger integration expenses, asset impairment and restructuring gains, and other adjusted and non-cash charges. The increase in adjusted operating earnings was due to merger synergies, continued cost improvements due to productivity and efficiency initiatives, and lower LIFO expense, partially offset by a lower level of inflation-related gains. Adjusted operating earnings is a non-GAAP operating financial measure. Reported operating earnings for the current year fourth quarter increased to $22.6 million from $16.1 million in the prior year fourth quarter.

Retail Segment

Net sales for the retail segment were $489.6 million in the fourth quarter compared to $502.3 million in the prior year quarter when excluding the 53rd week, which accounted for $41.8 million of net sales. The decrease was primarily due to a 4.6 percent decrease in comparable store sales, excluding fuel; lower sales resulting from the closure of retail stores and fuel centers; and significantly lower retail fuel prices compared to the prior year; partially offset by contributions from stores acquired in the second quarter. Comparable store sales reflect the deflationary environment in certain fresh categories, competitive impacts primarily in the western geographic areas, as well as the impact of unseasonably warm weather.

Fourth quarter adjusted operating earnings for the retail segment increased to $8.4 million from $5.7 million in the prior year quarter when excluding the 53rd week, and $7.7 million when including the 53rd week. In the current year fourth quarter, adjusted operating earnings exclude $1.6 million of pre-tax restructuring and merger integration and acquisition costs. The prior year fourth quarter excludes $8.5 million of non-cash pre-tax asset impairment and restructuring charges, and other adjusted and non-cash charges. The increase in adjusted operating earnings was primarily due to favorable margin rates, lower occupancy costs, improved fuel margins and the impact of store closures in the prior periods, partially offset by the impact of lower sales. Reported operating earnings in the retail segment increased to $6.8 million compared to an operating loss of $0.8 million in the prior year quarter.  

2


 

Military Segment

Net sales for the Company's military segment were $504.7 million compared to $528.5 million in the prior year quarter when excluding the 53rd week, which accounted for $36.9 million of net sales. The decrease was primarily due to lower sales at the Defense Commissary Agency (DeCA) operated commissaries.

Fourth quarter adjusted operating earnings for the military segment were $3.7 million compared to $5.3 million in the prior year quarter when excluding the 53rd week, and $5.9 million when including the 53rd week. The decrease in adjusted operating earnings was due to lower sales volume and inflation-related gains, partially offset by lower transportation costs. Reported operating earnings for the military segment were $3.6 million compared to $5.8 million in the prior year quarter.

Balance Sheet and Cash Flow

Cash flow provided by operating activities for fiscal 2015 was $219.5 million compared to $139.1 million in fiscal 2014. The increase was primarily due to improvements in working capital, which was largely the result of inventory management initiatives in the current year and the timing of payments in the prior year.

On December 15, 2015, the Company redeemed the outstanding $50.0 million aggregate principal amount of the 6.625% Senior Notes due December 2016 for cash, using borrowings under its revolving credit facility. A loss on debt extinguishment of $1.2 million was incurred in the fourth quarter consisting of the redemption premium and the write-off of unamortized debt issuance costs. As a result of the redemption, the Company expects to reduce ongoing annual interest expense by approximately $2.0 million, assuming no future interest rate increases.

Net long-term debt (including current maturities and capital lease obligations and subtracting cash) for the Company decreased $91.5 million to $472.3 million as of January 2, 2016, from $563.8 million at January 3, 2015. The Company's total net long-term debt-to-capital ratio is 0.37-to-1.0 and net long-term debt to Adjusted EBITDA is 2.06-to-1.0 as of January 2, 2016. Net long-term debt is a non-GAAP financial measure. Long-term debt (including capital lease obligations and current maturities), was $495.0 million at January 2, 2016 compared to $570.3 million at January 3, 2015, a decrease of $75.3 million.

Fiscal Year 2015 Results

For the 52-week current fiscal year, consolidated net sales were $7.65 billion compared to $7.78 billion for the 2014 fiscal year when excluding the 53rd week. As reported, including the 53rd week, prior year consolidated net sales were $7.92 billion. The decrease in net sales was primarily due to decreases in comparable retail store sales, excluding fuel; lower sales resulting from retail store and fuel center closures; lower retail fuel prices; and lower sales at the DeCA-operated commissaries.

Adjusted EBITDA for fiscal 2015 was $229.5 million, or 3.0 percent of net sales, compared to $230.8 million, or 3.0 percent of net sales last year, when excluding the 53rd week, and $234.4 million, or 3.0 percent of net sales last year, when including the 53rd week.

Adjusted earnings from continuing operations for fiscal 2015 increased to $74.6 million, or $1.98 per diluted share, and exclude $11.4 million of net after-tax charges primarily related to restructuring and asset impairment charges, merger expenses and other adjusted charges. Adjusted earnings from continuing operations for fiscal 2014 were $67.9 million, or $1.80 per diluted share, excluding the 53rd week, and $69.9 million, or $1.85 per diluted share, including the 53rd week. Adjusted earnings from continuing operations for fiscal 2014 exclude net after-tax charges of $10.8 million, primarily related to merger integration expenses and asset impairment, restructuring, and other non-cash charges. Reported earnings from continuing operations for fiscal 2015 increased to $63.2 million, or $1.67 per diluted share, compared to $59.1 million, or $1.57 per diluted share, in the prior year, primarily due to the factors previously mentioned. The 53rd week in fiscal 2014 contributed $2.0 million in reported earnings from continuing operations, or $0.05 per diluted share.

For fiscal 2015, depreciation and amortization expense totaled $83.3 million, interest expense totaled $21.8 million, and capital expenditures totaled $79.4 million.

3


 

Outlook

Mr. Eidson continued, “Fiscal 2016 has started in-line with management’s expectations, and we are encouraged by the strong pipeline of sales opportunities in our distribution and military channels and some improvement in our retail segment sales trends. In our food distribution segment, we have won a significant new account that will start during the first quarter. Additionally, we are continuing to gain access to new types of customers and are securing incremental fresh business from existing accounts. Our military segment is currently piloting the distribution of fresh products to commissaries, and we are encouraged by the initial results of the test phase and the potential opportunity to win new business. Our military team continues to be extremely focused on expanding the use of our distribution and logistics capabilities to drive new business into the organization. We also expect to continue to benefit from the ongoing supply chain optimization efforts in our food distribution and military channels. On the retail front, we continue to invest in our operations and plan to remodel and rebanner to Family Fare eight stores in the Western geographic area while closing three stores that do not fit our vision for the Omaha area, allowing us to offer even greater value to our customers. In connection with the remodeling and rebannering efforts, we will continue the rollout of our loyalty cards to those stores and look to further develop our marketing program to improve personalization of our offer to targeted customer segments as we seek to continually improve the overall customer experience. Along with intensifying our focus on sales, we will continue to focus on efficiency as low inflation and a competitive sales environment are expected for fiscal 2016. We believe that the strong foundation we have already built, supplemented by targeted investments will support yet another year of earnings growth.”

For fiscal 2016, the Company expects to see growth in year-over-year sales in the food distribution segment and anticipates comparable retail store sales to be in the range of slightly negative to flat as the Company’s second half of fiscal 2016 trends are expected to show continued improvement due to capital investments and merchandising initiatives. From a profitability perspective, the Company expects favorable results versus the prior year through the third quarter of fiscal 2016 as certain favorable rebate programs and contributions from the recently acquired Dan’s stores are cycled in the third quarter. Additionally, the Company anticipates that earnings in the fourth quarter of fiscal 2016 will fall slightly below fiscal 2015’s as the Company does not expect a similar inflation-related impact on LIFO to recur. The Company anticipates adjusted earnings per share from continuing operations of approximately $2.07 to $2.18, excluding merger integration costs and other adjusted charges and gains. Additionally, the Company will continue efforts to reduce its leverage ratio to below 2.0x.

The Company expects capital expenditures for fiscal year 2016 to be in the range of $72.0 million to $75.0 million, with depreciation and amortization expense of approximately $76.0 million to $78.0 million and total interest expense of approximately $20.0 million to $22.0 million.

Conference Call

A telephone conference call to discuss the Company’s fourth quarter of fiscal 2015 financial results is scheduled for 9:00 a.m. Eastern Time, Thursday, February 25, 2016. A live webcast of this conference call will be available on the Company’s website, www.spartannash.com/webcasts. Simply click on “For Investors” and follow the links to the live webcast. The webcast will remain available for replay on the Company’s website for approximately ten days.

About SpartanNash

SpartanNash (SPTN) is a Fortune 400 company and the largest grocery distributor serving U.S. military commissaries in the United States, in terms of revenue. The Company's core businesses include distributing grocery products to military commissaries and exchanges and independent and corporate-owned retail stores located in 47 states and the District of Columbia, Europe, Cuba, Puerto Rico, Bahrain and Egypt. SpartanNash currently operates 163 supermarkets, primarily under the banners of Family Fare Supermarkets, Family Fresh Markets, D&W Fresh Markets, and Sun Mart.

4


 

Forward-Looking Statements

This press release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. These include statements regarding the expected benefits of the merger and statements preceded by, followed by or that otherwise include the words "outlook," "optimistic," "committed," "anticipates," "appears," "believe," "continue," "expects," "look forward," "guidance," "target," "opportunities," “design,” “focus,” "confident," "position," "taking steps," "intend," "seek," or "plan" or similar expressions or that an event or trend "may," "will," or is "likely to" occur, or is "beginning." Forward-looking statements relating to expectations about future results or events are based upon information available to SpartanNash as of today's date, and are not guarantees of the future performance of the combined company, and actual results may vary materially from the results and expectations discussed. Additional risks and uncertainties related to the merger include, but are not limited to, the successful integration of Spartan Stores' and Nash Finch's business and the combined company's ability to compete in the highly competitive grocery distribution and retail grocery industry. Additional information concerning these and other risks is contained in SpartanNash’s most recently filed Annual Report on Form 10-K, recent Current Reports on Form 8-K and other SEC filings. All subsequent written and oral forward-looking statements concerning SpartanNash, the merger, or other matters and attributable to SpartanNash or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements above. SpartanNash does not undertake any obligation to publicly update any of these forward-looking statements to reflect events or circumstances that may arise after the date hereof.

 

– More –

5


 

SPARTANNASH COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share data)

(Unaudited)

 

12 Weeks and 13 Weeks Ended

 

 

52 Weeks and 53 Weeks Ended

 

 

 

January 2,

 

 

January 3,

 

 

January 2,

 

 

January 3,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

Net sales

$

 

1,768,025

 

 

$

 

1,962,589

 

 

$

 

7,651,973

 

 

$

 

7,916,062

 

 

Cost of sales

 

 

1,509,680

 

 

 

 

1,680,376

 

 

 

 

6,536,291

 

 

 

 

6,759,988

 

 

Gross profit

 

 

258,345

 

 

 

 

282,213

 

 

 

 

1,115,682

 

 

 

 

1,156,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

223,120

 

 

 

 

250,426

 

 

 

 

975,572

 

 

 

 

1,022,387

 

 

Merger integration and acquisition

 

 

1,181

 

 

 

 

4,547

 

 

 

 

8,433

 

 

 

 

12,675

 

 

Restructuring charges and asset impairment

 

 

1,040

 

 

 

 

6,233

 

 

 

 

8,802

 

 

 

 

6,166

 

 

Total operating expenses

 

 

225,341

 

 

 

 

261,206

 

 

 

 

992,807

 

 

 

 

1,041,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

 

 

33,004

 

 

 

 

21,007

 

 

 

 

122,875

 

 

 

 

114,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (income) and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

5,193

 

 

 

 

5,998

 

 

 

 

21,820

 

 

 

 

24,414

 

 

Loss on debt extinguishment

 

 

1,171

 

 

 

 

 

 

 

 

1,171

 

 

 

 

 

 

Other, net

 

 

(173

)

 

 

 

(21

)

 

 

 

(375

)

 

 

 

(17

)

 

Total other expenses, net

 

 

6,191

 

 

 

 

5,977

 

 

 

 

22,616

 

 

 

 

24,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes and discontinued operations

 

 

26,813

 

 

 

 

15,030

 

 

 

 

100,259

 

 

 

 

90,449

 

 

Income taxes

 

 

9,649

 

 

 

 

2,993

 

 

 

 

37,093

 

 

 

 

31,329

 

 

Earnings from continuing operations

 

 

17,164

 

 

 

 

12,037

 

 

 

 

63,166

 

 

 

 

59,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations, net of taxes

 

 

(435

)

 

 

 

(166

)

 

 

 

(456

)

 

 

 

(524

)

 

Net earnings

$

 

16,729

 

 

$

 

11,871

 

 

$

 

62,710

 

 

$

 

58,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

$

 

0.46

 

 

$

 

0.32

 

 

$

 

1.68

 

 

$

 

1.57

 

 

Loss from discontinued operations

 

 

(0.02

)

*

 

 

 

 

 

 

(0.01

)

 

 

 

(0.01

)

 

Net earnings

$

 

0.44

 

 

$

 

0.32

 

 

$

 

1.67

 

 

$

 

1.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

$

 

0.46

 

 

$

 

0.32

 

 

$

 

1.67

 

 

$

 

1.57

 

 

Loss from discontinued operations

 

 

(0.02

)

*

 

 

 

 

 

 

(0.01

)

 

 

 

(0.02

)

*

Net earnings

$

 

0.44

 

 

$

 

0.32

 

 

$

 

1.66

 

 

$

 

1.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

37,596

 

 

 

 

37,528

 

 

 

 

37,612

 

 

 

 

37,641

 

 

Diluted

 

 

37,656

 

 

 

 

37,628

 

 

 

 

37,718

 

 

 

 

37,710

 

 

*Includes rounding

 

 

 

6


 

SPARTANNASH COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

January 2, 2016

 

 

January 3, 2015

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

22,719

 

 

$

 

6,443

 

Accounts and notes receivable, net

 

 

317,183

 

 

 

 

282,697

 

Inventories, net

 

 

521,164

 

 

 

 

577,197

 

Prepaid expenses and other current assets

 

 

22,521

 

 

 

 

31,882

 

Property and equipment held for sale

 

 

 

 

 

 

15,180

 

Total current assets

 

 

883,587

 

 

 

 

913,399

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

583,698

 

 

 

 

597,150

 

Goodwill

 

 

322,902

 

 

 

 

297,280

 

Other assets, net

 

 

135,261

 

 

 

 

124,453

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

 

1,925,448

 

 

$

 

1,932,282

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

$

 

353,688

 

 

$

 

320,037

 

Accrued payroll and benefits

 

 

71,973

 

 

 

 

73,220

 

Other accrued expenses

 

 

42,660

 

 

 

 

44,690

 

Current maturities of long-term debt and capital lease obligations

 

 

19,003

 

 

 

 

19,758

 

Total current liabilities

 

 

487,324

 

 

 

 

457,705

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

 

116,600

 

 

 

 

113,726

 

Postretirement benefits

 

 

16,008

 

 

 

 

23,701

 

Other long-term liabilities

 

 

38,759

 

 

 

 

39,387

 

Long-term debt and capital lease obligations

 

 

475,978

 

 

 

 

550,510

 

Total long-term liabilities

 

 

647,345

 

 

 

 

727,324

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common stock, voting, no par value; 100,000 shares

     authorized; 37,600 and 37,524 shares outstanding

 

 

521,698

 

 

 

 

520,791

 

Preferred stock, no par value, 10,000 shares

     authorized; no shares outstanding

 

 

 

 

 

 

 

Accumulated other comprehensive loss

 

 

(11,447

)

 

 

 

(11,655

)

Retained earnings

 

 

280,528

 

 

 

 

238,117

 

Total shareholders’ equity

 

 

790,779

 

 

 

 

747,253

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

$

 

1,925,448

 

 

$

 

1,932,282

 

 

 

 

7


 

SPARTANNASH COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited) 

 

 

52 Weeks and 53 Weeks Ended

 

 

January 2, 2016

 

 

January 3, 2015

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

 

219,489

 

 

$

 

139,073

 

Net cash used in investing activities

 

 

(95,300

)

 

 

 

(81,687

)

Net cash used in financing activities

 

 

(107,696

)

 

 

 

(59,962

)

Net cash used in discontinued operations

 

 

(217

)

 

 

 

(197

)

Net increase (decrease) in cash and cash equivalents

 

 

16,276

 

 

 

 

(2,773

)

Cash and cash equivalents at beginning of period

 

 

6,443

 

 

 

 

9,216

 

Cash and cash equivalents at end of period

$

 

22,719

 

 

$

 

6,443

 

 

 

 

 

SPARTANNASH COMPANY AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL DATA

Table 1: Sales and Operating Earnings by Segment

(In thousands)

(Unaudited)

 

 

12 Weeks and 13 Weeks Ended

 

 

52 Weeks and 53 Weeks Ended

 

 

January 2, 2016

 

 

January 3, 2015

 

 

January 2, 2016

 

 

January 3, 2015

 

Military Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

 

504,749

 

 

28.5

%

 

$

 

565,390

 

 

28.8

%

 

$

 

2,207,161

 

 

28.8

%

 

$

 

2,275,512

 

 

 

28.7

%

Operating earnings

$

 

3,568

 

 

 

 

 

$

 

5,765

 

 

 

 

 

$

 

17,059

 

 

 

 

 

$

 

21,721

 

 

 

 

 

Food Distribution Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

 

773,666

 

 

43.8

%

 

$

 

853,115

 

 

43.5

%

 

$

 

3,305,094

 

 

43.2

%

 

$

 

3,356,331

 

 

 

42.4

%

Operating earnings

$

 

22,646

 

 

 

 

 

$

 

16,089

 

 

 

 

 

$

 

78,841

 

 

 

 

 

$

 

54,802

 

 

 

 

 

Retail Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

 

489,610

 

 

27.7

%

 

$

 

544,084

 

 

27.7

%

 

$

 

2,139,718

 

 

28.0

%

 

$

 

2,284,219

 

 

 

28.9

%

Operating earnings (loss)

$

 

6,790

 

 

 

 

 

$

 

(847

)

 

 

 

 

$

 

26,975

 

 

 

 

 

$

 

38,323

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

 

1,768,025

 

 

100.0

%

 

$

 

1,962,589

 

 

100.0

%

 

$

 

7,651,973

 

 

100.0

%

 

$

 

7,916,062

 

 

 

100.0

%

Operating earnings

$

 

33,004

 

 

 

 

 

$

 

21,007

 

 

 

 

 

$

 

122,875

 

 

 

 

 

$

 

114,846

 

 

 

 

 

 

 

8


 

Table 2: Reconciliation of Operating Earnings to Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization

(Adjusted EBITDA)

(A Non-GAAP Financial Measure)

(In thousands)

(Unaudited)

 

(Unaudited)

12 Weeks and 13 Weeks Ended

 

 

52 Weeks and 53 Weeks Ended

 

(In thousands)

January 2, 2016

 

 

January 3, 2015

 

 

January 2, 2016

 

 

January 3, 2015

 

Operating earnings

$

 

33,004

 

 

$

 

21,007

 

 

$

 

122,875

 

 

$

 

114,846

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIFO (income) expense

 

 

(4,396

)

 

 

 

527

 

 

 

 

(1,201

)

 

 

 

5,604

 

Depreciation and amortization

 

 

18,374

 

 

 

 

20,073

 

 

 

 

83,334

 

 

 

 

86,994

 

Merger integration and acquisition

 

 

1,181

 

 

 

 

4,547

 

 

 

 

8,433

 

 

 

 

12,675

 

Restructuring charges and asset impairment

 

 

1,040

 

 

 

 

6,233

 

 

 

 

8,802

 

 

 

 

6,166

 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

900

 

 

 

 

569

 

 

 

 

900

 

Pension settlement accounting

 

 

 

 

 

 

1,578

 

 

 

 

 

 

 

 

1,578

 

Stock-based compensation

 

 

770

 

 

 

 

922

 

 

 

 

7,240

 

 

 

 

6,939

 

Other non-cash gains

 

 

(121

)

 

 

 

(448

)

 

 

 

(530

)

 

 

 

(1,260

)

Adjusted EBITDA

 

 

49,852

 

 

 

 

55,339

 

 

 

 

229,522

 

 

 

 

234,442

 

53rd week

 

 

 

 

 

 

(3,673

)

 

 

 

 

 

 

 

(3,673

)

Adjusted EBITDA, excluding 53rd week

$

 

49,852

 

 

$

 

51,666

 

 

$

 

229,522

 

 

$

 

230,769

 

Reconciliation of operating earnings to adjusted EBITDA by segment:

 

Military:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

$

 

3,568

 

 

$

 

5,765

 

 

$

 

17,059

 

 

$

 

21,721

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIFO (income) expense

 

 

(512

)

 

 

 

70

 

 

 

 

108

 

 

 

 

1,262

 

Depreciation and amortization

 

 

2,700

 

 

 

 

2,770

 

 

 

 

12,081

 

 

 

 

11,350

 

Merger integration and acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27

 

Restructuring charges and asset impairment

 

 

64

 

 

 

 

 

 

 

 

1,048

 

 

 

 

 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

87

 

 

 

 

75

 

 

 

 

87

 

Pension settlement accounting

 

 

 

 

 

 

67

 

 

 

 

 

 

 

 

67

 

Stock-based compensation

 

 

139

 

 

 

 

75

 

 

 

 

1,137

 

 

 

 

577

 

Other non-cash charges (gains)

 

 

31

 

 

 

 

(7

)

 

 

 

235

 

 

 

 

(62

)

Adjusted EBITDA

 

 

5,990

 

 

 

 

8,827

 

 

 

 

31,743

 

 

 

 

35,029

 

53rd week

 

 

 

 

 

 

(573

)

 

 

 

 

 

 

 

(573

)

Adjusted EBITDA, excluding 53rd week

$

 

5,990

 

 

$

 

8,254

 

 

$

 

31,743

 

 

$

 

34,456

 

Food Distribution:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

$

 

22,646

 

 

$

 

16,089

 

 

$

 

78,841

 

 

$

 

54,802

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIFO (income) expense

 

 

(3,209

)

 

 

 

342

 

 

 

 

(1,634

)

 

 

 

2,893

 

Depreciation and amortization

 

 

5,291

 

 

 

 

6,711

 

 

 

 

26,127

 

 

 

 

29,816

 

Merger integration and acquisition

 

 

678

 

 

 

 

4,547

 

 

 

 

2,037

 

 

 

 

12,644

 

Restructuring charges (gains) and asset impairment

 

 

21

 

 

 

 

(1,270

)

 

 

 

(216

)

 

 

 

(241

)

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

485

 

 

 

 

282

 

 

 

 

485

 

Pension settlement accounting

 

 

 

 

 

 

801

 

 

 

 

 

 

 

 

801

 

Stock-based compensation

 

 

345

 

 

 

 

419

 

 

 

 

3,337

 

 

 

 

3,258

 

Other non-cash (gains) charges

 

 

(115

)

 

 

 

(302

)

 

 

 

49

 

 

 

 

(318

)

Adjusted EBITDA

 

 

25,657

 

 

 

 

27,822

 

 

 

 

108,823

 

 

 

 

104,140

 

53rd week

 

 

 

 

 

 

(1,132

)

 

 

 

 

 

 

 

(1,132

)

Adjusted EBITDA, excluding 53rd week

$

 

25,657

 

 

$

 

26,690

 

 

$

 

108,823

 

 

$

 

103,008

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings (loss)

$

 

6,790

 

 

$

 

(847

)

 

$

 

26,975

 

 

$

 

38,323

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIFO (income) expense

 

 

(675

)

 

 

 

115

 

 

 

 

325

 

 

 

 

1,449

 

Depreciation and amortization

 

 

10,383

 

 

 

 

10,592

 

 

 

 

45,126

 

 

 

 

45,828

 

Merger integration and acquisition

 

 

503

 

 

 

 

 

 

 

 

6,396

 

 

 

 

4

 

Restructuring charges and asset impairment

 

 

955

 

 

 

 

7,503

 

 

 

 

7,970

 

 

 

 

6,407

 

9


 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

328

 

 

 

 

212

 

 

 

 

328

 

Pension settlement accounting

 

 

 

 

 

 

710

 

 

 

 

 

 

 

 

710

 

Stock-based compensation

 

 

286

 

 

 

 

428

 

 

 

 

2,766

 

 

 

 

3,104

 

Other non-cash gains

 

 

(37

)

 

 

 

(139

)

 

 

 

(814

)

 

 

 

(880

)

Adjusted EBITDA

 

 

18,205

 

 

 

 

18,690

 

 

 

 

88,956

 

 

 

 

95,273

 

53rd week

 

 

 

 

 

 

(1,968

)

 

 

 

 

 

 

 

(1,968

)

Adjusted EBITDA, excluding 53rd week

$

 

18,205

 

 

$

 

16,722

 

 

$

 

88,956

 

 

$

 

93,305

 

Notes: Adjusted EBITDA is a non-GAAP operating financial measure that the Company defines as operating earnings plus depreciation and amortization, and other non-cash items including deferred (stock) compensation, the LIFO provision, as well as adjustments for items that do not reflect the ongoing operating activities of the Company and costs associated with the closing of operational locations.

The Company believes that adjusted EBITDA provides a meaningful representation of its operating performance for the Company as a whole and for its operating segments. The Company considers adjusted EBITDA as an additional way to measure operating performance on an ongoing basis. Adjusted EBITDA is meant to reflect the ongoing operating performance of all of its distribution and retail operations; consequently, it excludes the impact of items that could be considered “non-operating” or “non-core” in nature, and also excludes the contributions of activities classified as discontinued operations. Because adjusted EBITDA and adjusted EBITDA by segment are performance measures that management uses to allocate resources, assess performance against its peers and evaluate overall performance, the Company believes it provides useful information for investors. In addition, securities analysts, fund managers and other shareholders and stakeholders that communicate with the Company request its operating financial results in adjusted EBITDA format.

Adjusted EBITDA is not a measure of performance under accounting principles generally accepted in the United States of America, and should not be considered as a substitute for net earnings, cash flows from operating activities and other income or cash flow statement data. The Company’s definition of adjusted EBITDA may not be identical to similarly titled measures reported by other companies.

10


 

 

Table 3: Reconciliation of Operating Earnings to Adjusted Operating Earnings

(A Non-GAAP Financial Measure)

(In thousands)

(Unaudited)

 

(Unaudited)

12 Weeks and 13 Weeks Ended

 

 

52 Weeks and 53 Weeks Ended

 

(In thousands)

January 2, 2016

 

 

January 3, 2015

 

 

January 2, 2016

 

 

January 3, 2015

 

Operating earnings

$

 

33,004

 

 

$

 

21,007

 

 

$

 

122,875

 

 

$

 

114,846

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger integration and acquisition

 

 

1,181

 

 

 

 

4,547

 

 

 

 

8,433

 

 

 

 

12,675

 

Restructuring charges and asset impairment

 

 

1,040

 

 

 

 

6,233

 

 

 

 

8,802

 

 

 

 

6,166

 

Adjustable items related to cost reduction initiatives

 

 

178

 

 

 

 

 

 

 

 

549

 

 

 

 

 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

900

 

 

 

 

569

 

 

 

 

900

 

Pension settlement accounting

 

 

 

 

 

 

1,578

 

 

 

 

 

 

 

 

1,578

 

Adjusted operating earnings

 

 

35,403

 

 

 

 

34,265

 

 

 

 

141,228

 

 

 

 

136,165

 

53rd week

 

 

 

 

 

 

(3,673

)

 

 

 

 

 

 

 

(3,673

)

Adjusted operating earnings, excluding 53rd week

$

 

35,403

 

 

$

 

30,592

 

 

$

 

141,228

 

 

$

 

132,492

 

Reconciliation of operating earnings to adjusted operating earnings by segment:

 

Military:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

$

 

3,568

 

 

$

 

5,765

 

 

$

 

17,059

 

 

$

 

21,721

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger integration and acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27

 

Restructuring charges and asset impairment

 

 

64

 

 

 

 

 

 

 

 

1,048

 

 

 

 

 

Adjustable items related to cost reduction initiatives

 

 

30

 

 

 

 

 

 

 

 

125

 

 

 

 

 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

87

 

 

 

 

75

 

 

 

 

87

 

Pension settlement accounting

 

 

 

 

 

 

67

 

 

 

 

 

 

 

 

67

 

Adjusted operating earnings

 

 

3,662

 

 

 

 

5,919

 

 

 

 

18,307

 

 

 

 

21,902

 

53rd week

 

 

 

 

 

 

(573

)

 

 

 

 

 

 

 

(573

)

Adjusted operating earnings, excluding 53rd week

$

 

3,662

 

 

$

 

5,346

 

 

$

 

18,307

 

 

$

 

21,329

 

Food Distribution:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

$

 

22,646

 

 

$

 

16,089

 

 

$

 

78,841

 

 

$

 

54,802

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger integration and acquisition

 

 

678

 

 

 

 

4,547

 

 

 

 

2,037

 

 

 

 

12,644

 

Restructuring charges (gains) and asset impairment

 

 

21

 

 

 

 

(1,270

)

 

 

 

(216

)

 

 

 

(241

)

Adjustable items related to cost reduction initiatives

 

 

34

 

 

 

 

 

 

 

 

150

 

 

 

 

 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

485

 

 

 

 

282

 

 

 

 

485

 

Pension settlement accounting

 

 

 

 

 

 

801

 

 

 

 

 

 

 

 

801

 

Adjusted operating earnings

 

 

23,379

 

 

 

 

20,652

 

 

 

 

81,094

 

 

 

 

68,491

 

53rd week

 

 

 

 

 

 

(1,132

)

 

 

 

 

 

 

 

(1,132

)

Adjusted operating earnings, excluding 53rd week

$

 

23,379

 

 

$

 

19,520

 

 

$

 

81,094

 

 

$

 

67,359

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating earnings (loss)

$

 

6,790

 

 

$

 

(847

)

 

$

 

26,975

 

 

$

 

38,323

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger integration and acquisition

 

 

503

 

 

 

 

 

 

 

 

6,396

 

 

 

 

4

 

Restructuring charges and asset impairment

 

 

955

 

 

 

 

7,503

 

 

 

 

7,970

 

 

 

 

6,407

 

Adjustable items related to cost reduction initiatives

 

 

114

 

 

 

 

 

 

 

 

274

 

 

 

 

 

Fees and expenses related to tax planning strategies

 

 

 

 

 

 

328

 

 

 

 

212

 

 

 

 

328

 

Pension settlement accounting

 

 

 

 

 

 

710

 

 

 

 

 

 

 

 

710

 

Adjusted operating earnings

 

 

8,362

 

 

 

 

7,694

 

 

 

 

41,827

 

 

 

 

45,772

 

53rd week

 

 

 

 

 

 

(1,968

)

 

 

 

 

 

 

 

(1,968

)

Adjusted operating earnings, excluding 53rd week

$

 

8,362

 

 

$

 

5,726

 

 

$

 

41,827

 

 

$

 

43,804

 

 

11


 

Notes: Adjusted operating earnings is a non-GAAP operating financial measure that the Company defines as operating earnings plus or minus adjustments for items that do not reflect the ongoing operating activities of the Company and costs associated with the closing of operational locations.

The Company believes that adjusted operating earnings provide a meaningful representation of its operating performance for the Company as a whole and for its operating segments. The Company considers adjusted operating earnings as an additional way to measure operating performance on an ongoing basis. Adjusted operating earnings is meant to reflect the ongoing operating performance of all of its distribution and retail operations; consequently, it excludes the impact of items that could be considered “non-operating” or “non-core” in nature, and also excludes the contributions of activities classified as discontinued operations. Because adjusted operating earnings and adjusted operating earnings by segment are performance measures that management uses to allocate resources, assess performance against its peers and evaluate overall performance, the Company believes it provides useful information for investors. In addition, securities analysts, fund managers and other shareholders and stakeholders that communicate with the Company request its operating financial results in adjusted operating earnings format.

Adjusted operating earnings is not a measure of performance under accounting principles generally accepted in the United States of America, and should not be considered as a substitute for operating earnings, cash flows from operating activities and other income or cash flow statement data. The Company’s definition of adjusted operating earnings may not be identical to similarly titled measures reported by other companies.

 

12


 

Table 4: Reconciliation of Earnings from Continuing Operations to

Adjusted Earnings from Continuing Operations

(A Non-GAAP Financial Measure)

(In thousands, except per share data)

(Unaudited)

 

12 Weeks and 13 Weeks Ended

 

 

 

January 2, 2016

 

 

January 3, 2015

 

 

 

 

 

 

 

 

Earnings from

 

 

 

 

 

 

 

Earnings from

 

 

 

Earnings

 

 

continuing

 

 

Earnings

 

 

continuing

 

 

 

from

 

 

operations

 

 

from

 

 

operations

 

 

(Unaudited)

continuing

 

 

per diluted

 

 

continuing

 

 

per diluted

 

 

(In thousands, except per share data)

operations

 

 

share

 

 

operations

 

 

share

 

 

Earnings from continuing operations

$

 

17,164

 

 

$

 

0.46

 

 

$

 

12,037

 

 

$

 

0.32

 

 

Adjustments, net of taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger integration and acquisition

 

 

906

 

 

 

 

0.02

 

 

 

 

2,868

 

 

 

 

0.08

 

 

Restructuring charges and asset impairment

 

 

658

 

 

 

 

0.02

 

 

 

 

3,869

 

 

 

 

0.10

 

 

Adjustable items related to cost reduction initiatives

 

 

111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension settlement accounting

 

 

 

 

 

 

 

 

 

 

979

 

 

 

 

0.02

 

*

Debt extinguishment

 

 

725

 

 

 

 

0.02

 

 

 

 

 

 

 

 

 

 

Favorable settlement of unrecognized tax liability

 

 

 

 

 

 

 

 

 

 

(1,254

)

 

 

 

(0.03

)

 

Adjusted earnings from continuing operations, including 53rd week

 

 

19,564

 

 

 

 

0.52

 

 

 

 

18,499

 

 

 

 

0.49

 

 

53rd week

 

 

 

 

 

 

 

 

 

 

(2,022

)

 

 

 

(0.05

)

 

Adjusted earnings from continuing operations, excluding 53rd week

$

 

19,564

 

 

$

 

0.52

 

 

$

 

16,477

 

 

$

 

0.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Includes rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52 Weeks and 53 Weeks Ended

 

 

 

January 2, 2016

 

 

January 3, 2015

 

 

 

 

 

 

 

 

Earnings from

 

 

 

 

 

 

 

Earnings from

 

 

 

Earnings

 

 

continuing

 

 

Earnings

 

 

continuing

 

 

 

from

 

 

operations

 

 

from

 

 

operations

 

 

(Unaudited)

continuing

 

 

per diluted

 

 

continuing

 

 

per diluted

 

 

(In thousands, except per share data)

operations

 

 

share

 

 

operations

 

 

share

 

 

Earnings from continuing operations

$

 

63,166

 

 

$

 

1.67

 

 

$

 

59,120

 

 

$

 

1.57

 

 

Adjustments, net of taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger integration and acquisition

 

 

5,286

 

 

 

 

0.14

 

 

 

 

7,867

 

 

 

 

0.21

 

 

Restructuring charges and asset impairment

 

 

5,451

 

 

 

 

0.15

 

*

 

 

3,827

 

 

 

 

0.10

 

 

Adjustable items related to cost reduction initiatives

 

 

340

 

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

Tax planning strategies, net of fees and expenses

 

 

(382

)

 

 

 

(0.01

)

 

 

 

 

 

 

 

 

 

Pension settlement accounting

 

 

 

 

 

 

 

 

 

 

979

 

 

 

 

0.02

 

*

Debt extinguishment

 

 

725

 

 

 

 

0.02

 

 

 

 

 

 

 

 

 

 

Favorable settlement of unrecognized tax liability

 

 

 

 

 

 

 

 

 

 

(1,849

)

 

 

 

(0.05

)

 

Adjusted earnings from continuing operations, including 53rd week

 

 

74,586

 

 

 

 

1.98

 

 

 

 

69,944

 

 

 

 

1.85

 

 

53rd week

 

 

 

 

 

 

 

 

 

 

(2,022

)

 

 

 

(0.05

)

 

Adjusted earnings from continuing operations, excluding 53rd week

$

 

74,586

 

 

$

 

1.98

 

 

$

 

67,922

 

 

$

 

1.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Includes rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13


 

Notes: Adjusted earnings from continuing operations is a non-GAAP operating financial measure that the Company defines as earnings from continuing operations plus or minus adjustments for items that do not reflect the ongoing operating activities of the Company and costs associated with the closing of operational locations.

The Company believes that adjusted earnings from continuing operations provide a meaningful representation of its operating performance for the Company. The Company considers adjusted earnings from continuing operations as an additional way to measure operating performance on an ongoing basis. Adjusted earnings from continuing operations is meant to reflect the ongoing operating performance of all of its distribution and retail operations; consequently, it excludes the impact of items that could be considered “non-operating” or “non-core” in nature, and also excludes the contributions of activities classified as discontinued operations. Because adjusted earnings from continuing operations is a performance measure that management uses to allocate resources, assess performance against its peers and evaluate overall performance, the Company believes it provides useful information for investors. In addition, securities analysts, fund managers and other shareholders and stakeholders that communicate with the Company request its operating financial results in adjusted earnings from continuing operations format.

Adjusted earnings from continuing operations is not a measure of performance under accounting principles generally accepted in the United States of America, and should not be considered as a substitute for net earnings, cash flows from operating activities and other income or cash flow statement data. The Company’s definition of adjusted earnings from continuing operations may not be identical to similarly titled measures reported by other companies.

 

Table 5: Reconciliation of Long-Term Debt and Capital Lease Obligations to Total Net Long-Term Debt and Capital

Lease Obligations

(A Non-GAAP Financial Measure)

(In thousands)

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

(In thousands)

January 2, 2016

 

 

January 3, 2015

 

Current maturities of long-term debt and capital lease obligations

$

 

19,003

 

 

$

 

19,758

 

Long-term debt and capital lease obligations

 

 

475,978

 

 

 

 

550,510

 

Total debt

 

 

494,981

 

 

 

 

570,268

 

Cash and cash equivalents

 

 

(22,719

)

 

 

 

(6,443

)

Total net long-term debt

$

 

472,262

 

 

$

 

563,825

 

Notes: Total net debt is a non-GAAP financial measure that is defined as long term debt and capital lease obligations plus current maturities of long-term debt and capital lease obligations less cash and cash equivalents. The Company believes investors find the information useful because it reflects the amount of long term debt obligations that are not covered by available cash and temporary investments.

 

Table 6: Reconciliation of Projected Earnings per Diluted Share from Continuing Operations to

Projected Adjusted Earnings per Diluted Share from Continuing Operations

(A Non-GAAP Financial Measure)

(Unaudited)

 

 

52 Weeks Ending December 31, 2016

 

 

Low

 

 

High

 

Earnings from continuing operations

$

 

1.82

 

 

$

 

1.93

 

Adjustments, net of taxes:

 

 

 

 

 

 

 

 

 

   Restructuring and asset impairment

 

 

0.21

 

 

 

 

0.21

 

   Merger integration and acquisition

 

 

0.04

 

 

 

 

0.04

 

Adjusted earnings from continuing operations

$

 

2.07

 

 

$

 

2.18

 

 

14