Attached files
file | filename |
---|---|
8-K - FORM 8-K - SUPERVALU INC | d382603d8k.htm |
Exhibit 99.1
SUPERVALU INC. and Subsidiaries
CONSOLIDATED SEGMENT FINANCIAL INFORMATION
(Unaudited)
(In millions)
February 25, 2012 (52 weeks) |
February 26, 2011 (52 weeks) |
February 27, 2010 (52 weeks) |
||||||||||
Net sales |
||||||||||||
Retail Food |
$ | 23,685 | $ | 25,021 | $ | 27,741 | ||||||
% of total |
65.6 | % | 66.6 | % | 68.3 | % | ||||||
Save-A-Lot |
4,221 | 3,890 | 3,896 | |||||||||
% of total |
11.7 | % | 10.4 | % | 9.6 | % | ||||||
Independent Business |
8,194 | 8,623 | 8,960 | |||||||||
% of total |
22.7 | % | 23.0 | % | 22.1 | % | ||||||
|
|
|
|
|
|
|||||||
Total net sales |
$ | 36,100 | $ | 37,534 | $ | 40,597 | ||||||
100.0 | % | 100.0 | % | 100.0 | % | |||||||
|
|
|
|
|
|
|||||||
Operating earnings (loss) |
||||||||||||
Retail Food(1) |
$ | (930 | ) | $ | (1,409 | ) | $ | 767 | ||||
% of sales |
(3.9 | )% | (5.6 | )% | 2.8 | % | ||||||
Save-A-Lot |
232 | 197 | 222 | |||||||||
% of sales |
5.5 | % | 5.1 | % | 5.7 | % | ||||||
Independent Business |
243 | 337 | 299 | |||||||||
% of sales |
3.0 | % | 3.9 | % | 3.3 | % | ||||||
Corporate |
(64 | ) | (101 | ) | (87 | ) | ||||||
|
|
|
|
|
|
|||||||
Total operating earnings (loss) |
(519 | ) | (976 | ) | 1,201 | |||||||
% of sales |
(1.4 | )% | (2.6 | )% | 3.0 | % | ||||||
Interest expense, net |
509 | 547 | 569 | |||||||||
|
|
|
|
|
|
|||||||
Earnings (loss) before income taxes |
(1,028 | ) | (1,523 | ) | 632 | |||||||
Income tax provision (benefit) |
12 | (13 | ) | 239 | ||||||||
|
|
|
|
|
|
|||||||
Net earnings (loss) |
$ | (1,040 | ) | $ | (1,510 | ) | $ | 393 | ||||
|
|
|
|
|
|
|||||||
Depreciation and amortization |
||||||||||||
Retail Food |
$ | 755 | $ | 794 | $ | 820 | ||||||
Save-A-Lot |
62 | 55 | 56 | |||||||||
Independent Business |
67 | 76 | 81 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 884 | $ | 925 | $ | 957 | ||||||
|
|
|
|
|
|
|||||||
Capital expenditures |
||||||||||||
Retail Food |
$ | 511 | $ | 427 | $ | 568 | ||||||
Save-A-Lot |
130 | 132 | 74 | |||||||||
Independent Business |
59 | 45 | 49 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 700 | $ | 604 | $ | 691 | ||||||
|
|
|
|
|
|
|||||||
Identifiable assets |
||||||||||||
Retail Food |
$ | 9,147 | $ | 10,805 | $ | 13,350 | ||||||
Save-A-Lot |
867 | 784 | 685 | |||||||||
Independent Business |
1,955 | 2,050 | 2,214 | |||||||||
Corporate |
84 | 119 | 187 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 12,053 | $ | 13,758 | $ | 16,436 | ||||||
|
|
|
|
|
|
(1) | Retail Food operating loss for fiscal 2012 and 2011 reflects goodwill and intangible asset impairment charges of $1,432 and $1,870, respectively. |
SUPERVALU INC. and Subsidiaries
CONSOLIDATED SEGMENT FINANCIAL INFORMATION
Fiscal 2012 Quarterly Information
(Unaudited)
(In millions)
Quarter ended | Year-to-date period ended | |||||||||||||||||||||||||||
June 18, 2011 |
September 10, 2011 |
December 3, 2011 |
February 25, 2012 |
September 10, 2011 |
December 3, 2011 |
February 25, 2012 |
||||||||||||||||||||||
Net Sales |
||||||||||||||||||||||||||||
Retail Food |
$ | 7,330 | $ | 5,608 | $ | 5,359 | $ | 5,388 | $ | 12,938 | $ | 18,297 | $ | 23,685 | ||||||||||||||
% of total |
66.0 | % | 66.6 | % | 64.3 | % | 65.5 | % | 66.2 | % | 65.7 | % | 65.6 | % | ||||||||||||||
Save-A-Lot |
1,282 | 972 | 982 | 985 | 2,254 | 3,236 | 4,221 | |||||||||||||||||||||
% of total |
11.5 | % | 11.5 | % | 11.8 | % | 11.9 | % | 11.5 | % | 11.6 | % | 11.7 | % | ||||||||||||||
Independent Business |
2,501 | 1,849 | 1,986 | 1,858 | 4,350 | 6,336 | 8,194 | |||||||||||||||||||||
% of total |
22.5 | % | 21.9 | % | 23.9 | % | 22.6 | % | 22.3 | % | 22.7 | % | 22.7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total net sales |
$ | 11,113 | $ | 8,429 | $ | 8,327 | $ | 8,231 | $ | 19,542 | $ | 27,869 | $ | 36,100 | ||||||||||||||
Operating earnings (loss) |
||||||||||||||||||||||||||||
Retail Food |
$ | 150 | $ | 127 | $ | (818 | )(1) | $ | (389 | )(1) | $ | 277 | $ | (541 | )(1) | $ | (930 | )(1) | ||||||||||
% of sales |
2.0 | % | 2.3 | % | (15.3 | %) | (7.2 | %) | 2.1 | % | (3.0 | %) | (3.9 | %) | ||||||||||||||
Save-A-Lot |
69 | 50 | 59 | 54 | 119 | 178 | 232 | (1) | ||||||||||||||||||||
% of sales |
5.4 | % | 5.1 | % | 6.1 | % | 5.5 | % | 5.3 | % | 5.5 | % | 5.5 | % | ||||||||||||||
Independent Business |
77 | 56 | 66 | 44 | 133 | 199 | 243 | |||||||||||||||||||||
% of sales |
3.1 | % | 3.1 | % | 3.3 | % | 2.3 | % | 3.1 | % | 3.1 | % | 3.0 | % | ||||||||||||||
Corporate |
(16 | ) | (17 | ) | (15 | ) | (16 | ) | (33 | ) | (48 | ) | (64 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating earnings (loss) |
$ | 280 | $ | 216 | $ | (708 | ) | $ | (307 | ) | $ | 496 | $ | (212 | ) | $ | (519 | ) | ||||||||||
% of sales |
2.5 | % | 2.6 | % | (8.5 | %) | (3.7 | %) | 2.5 | % | (0.8 | %) | (1.4 | %) |
(1) | During fiscal 2012 the Company recorded charges of $1,452 related to non-cash goodwill and intangible asset impairment charges and employee-related expenses, of which $907 were recorded in the third quarter of fiscal 2012 all of which were within Retail Food, and $545 were recorded in the fourth quarter of fiscal 2012, $540 of which were recorded in Retail Food and $5 of which were recorded in the Independent Business. |