Attached files

file filename
8-K - 8-K - KROGER COa15-24461_18k.htm

Exhibit 99.1

 

 

Kroger Reports Record Third Quarter Results

 

ID Sales Up 5.4% Without Fuel; Raises Annual ID Sales Guidance

 

Q3 EPS of $0.43; Raises 2015 EPS Guidance to $2.02 to $2.04

 

Third Quarter 2015 Highlights:

 

·                  Achieved 48th consecutive quarter of positive identical supermarket sales growth, excluding fuel

 

·                  Exceeded goal to slightly expand FIFO operating margin, without fuel, on a rolling four quarters basis

 

·                  Leveraged operating expenses as a rate of sales due to strong cost controls and identical supermarket sales growth

 

CINCINNATI, December 3, 2015 — The Kroger Co. (NYSE: KR) today reported net earnings of $428 million, or $0.43 per diluted share, and identical supermarket sales growth, without fuel, of 5.4% in the third quarter of fiscal 2015.

 

Net earnings in the same period last year were $362 million, or $0.36 per diluted share, including the benefit of certain tax items. Excluding this, Kroger’s adjusted net earnings were $345 million, or $0.35 per diluted share, for the third quarter of fiscal 2014.

 

Comments from Chairman and CEO Rodney McMullen

 

“Our associates delivered another quarter of excellent identical supermarket sales and earnings results that provide great momentum as we head into the holiday season. Kroger’s consistent results demonstrate once again that our relentless focus on customers is the key to sustainable shareholder returns. We continue to implement our growth plan and expect to exceed our long-term net earnings per diluted share growth rate for fiscal 2015.”

 



 

Details of Third Quarter 2015 Results

 

As a result of lower retail fuel prices, total sales increased 0.4% to $25.1 billion in the third quarter compared to $25.0 billion for the same period last year. Total sales, excluding fuel, increased 5.5% in the third quarter over the same period last year.

 

Kroger recorded a $9 million LIFO charge during the third quarter compared to an $85 million LIFO charge in the same quarter last year.

 

FIFO gross margin was 22.4% of sales for the third quarter. Excluding retail fuel operations, FIFO gross margin decreased 4 basis points from the same period last year.

 

Total operating expenses — excluding retail fuel operations, a $25 million contribution to The Kroger Co. Foundation in the third quarter of 2014, and an $80 million contribution to the UFCW Consolidated Pension Plan in the third quarter of 2015 — decreased 23 basis points as a percent of sales compared to the prior year.

 

On a rolling four quarters basis — excluding fuel, the 2014 and 2013 adjustment items, the contribution to The Kroger Co. Foundation in the third and fourth quarters of 2014, and the contribution to the UFCW Consolidated Pension Plan in the fourth quarter of 2014 and third quarter of 2015 — the company’s FIFO operating margin increased 18 basis points.

 

Return on invested capital (ROIC), on a rolling four quarters basis, was 14.16%. The prior year third quarter calculation does not include a full year of Harris Teeter assets and results, so the company is not presenting a comparative number. Kroger continues to expect fiscal 2015 ROIC to increase from the fiscal 2014 result.

 

Financial Strategy

 

Kroger’s long-term financial strategy is to use its financial flexibility to drive growth while also returning capital to shareholders. Maintaining its current investment grade debt rating allows the company to use its cash flow to take advantage of strategically and financially compelling opportunities and to continue its fill-in strategy, repurchase shares and fund the dividend, which is expected to increase over time.

 

2



 

Kroger’s strong financial position allowed the company to return more than $1.1 billion to shareholders through share buybacks and dividends over the last four quarters. During the third quarter, Kroger repurchased 853 thousand common shares for a total investment of $31 million.

 

Capital investments, excluding mergers, acquisitions and purchases of leased facilities, totaled $832 million for the third quarter, compared to $681 million for the same period last year.

 

The company’s net total debt to adjusted EBITDA ratio decreased to 1.99, compared to 2.27 during the same period last year (see Table 5).

 

Fiscal 2015 Guidance

 

Based on its strong year-to-date results, Kroger raised its net earnings per diluted share guidance to a range of $2.02 to $2.04 for fiscal 2015. The previous guidance was $1.92 to $1.98 per diluted share. This range exceeds the company’s long-term net earnings per diluted share growth rate guidance of 8 — 11%, plus a growing dividend.

 

For the fourth quarter of fiscal 2015, Kroger expects identical supermarket sales growth, excluding fuel, of 4.0% to 4.5%. This implies an annual growth rate of approximately 5.0% to 5.25% for fiscal 2015.

 

Kroger, one of the world’s largest retailers, employs more than 400,000 associates who serve customers in 2,620 supermarkets and multi-department stores in 34 states and the District of Columbia under two dozen local banner names including Kroger, City Market, Dillons, Food 4 Less, Fred Meyer, Fry’s, Harris Teeter, Jay C, King Soopers, QFC, Ralphs and Smith’s.  The company also operates 786 convenience stores, 326 fine jewelry stores, 1,360 supermarket fuel centers and 37 food processing plants in the U.S.  Recognized by Forbes as the most generous company in America, Kroger supports hunger relief, breast cancer awareness, the military and their families, and more than 30,000 schools and community organizations. Kroger contributes food and funds equal to 200 million meals a year through more than 100 Feeding America food bank partners. A leader in supplier diversity, Kroger is a proud member of the Billion Dollar Roundtable and the U.S. Hispanic Chamber’s Million Dollar Club.

 

3



 

Note: Fuel sales have historically had a low FIFO gross margin rate and operating expense rate as compared to corresponding rates on non-fuel sales. As a result Kroger discusses the changes in these rates excluding the effect of retail fuel operations.

 

Please refer to the supplemental information presented in the tables for reconciliations of the non-GAAP financial measures used in this press release to the most comparable GAAP financial measure and related disclosure.

 

This press release contains certain statements that constitute “forward-looking statements” about the future performance of the company. These statements are based on management’s assumptions and beliefs in light of the information currently available to it. These statements are indicated by words such as “expect,” “anticipate,” “believe,” “guidance,” “plans,” “committed,” “goal,” “will” and “continue.” Various uncertainties and other factors could cause actual results to differ materially from those contained in the forward-looking statements. These include the specific risk factors identified in “Risk Factors” and “Outlook” in Kroger’s annual report on Form 10-K for the last fiscal year and any subsequent filings, as well as the following:

 

·                  Kroger’s ability to achieve sales, earnings and cash flow goals may be affected by: labor negotiations or disputes; changes in the types and numbers of businesses that compete with Kroger; pricing and promotional activities of existing and new competitors, including non-traditional competitors, and the aggressiveness of that competition; Kroger’s response to these actions; the state of the economy, including interest rates, the inflationary and deflationary trends in certain commodities, and the unemployment rate; the effect that fuel costs have on consumer spending; volatility of fuel margins; changes in government-funded benefit programs; manufacturing commodity costs; diesel fuel costs related to Kroger’s logistics operations; trends in consumer spending; the extent to which Kroger’s customers exercise caution in their purchasing in response to economic conditions; the inconsistent pace of the economic recovery; changes in inflation or deflation in product and operating costs; stock repurchases; Kroger’s ability to retain pharmacy sales from third party payors; consolidation in the healthcare industry, including pharmacy benefit managers; Kroger’s ability to negotiate modifications to

 

4



 

multi-employer pension plans; natural disasters or adverse weather conditions; the potential costs and risks associated with potential cyber-attacks or data security breaches; the success of Kroger’s future growth plans; and the successful integration of Harris Teeter.  Kroger’s ability to achieve sales and earnings goals may also be affected by Kroger’s ability to manage the factors identified above. Kroger’s ability to execute its financial strategy may be affected by its ability to generate cash flow.

 

·                  During the first three quarters of each fiscal year, Kroger’s LIFO charge and the recognition of LIFO expense is affected primarily by estimated year-end changes in product costs. Kroger’s fiscal year LIFO charge is affected primarily by changes in product costs at year-end.

 

Kroger assumes no obligation to update the information contained herein. Please refer to Kroger’s reports and filings with the Securities and Exchange Commission for a further discussion of these risks and uncertainties.

 

Note: Kroger’s quarterly conference call with investors will be broadcast live online at 10 a.m. (ET) on December 3, 2015 at ir.kroger.com. An on-demand replay of the webcast will be available from approximately 1 p.m. (ET) Thursday, December 3 through Thursday, December 17, 2015.

 

—30—

 

3rd Quarter 2015 Tables Include:

 

1.              Consolidated Statements of Operations

 

2.              Consolidated Balance Sheets

 

3.              Consolidated Statements of Cash Flows

 

4.              Supplemental Sales Information

 

5.              Reconciliation of Total Debt to Net Total Debt and Net Earnings Attributable to The Kroger Co. to Adjusted EBITDA

 

5



 

6.              Net Earnings Per Diluted Share Excluding the Adjustment Items

 

7.              Return on Invested Capital

 

Contacts: Media: Keith Dailey (513) 762-1304; Investors: Cindy Holmes (513) 762-4969

 

6



 

 

Table 1.

THE KROGER CO.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share amounts)

(unaudited)

 

 

 

THIRD QUARTER

 

YEAR-TO-DATE

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SALES

 

$

25,075

 

100.0

%

$

24,987

 

100.0

%

$

83,665

 

100.0

%

$

83,258

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MERCHANDISE COSTS, INCLUDING ADVERTISING, WAREHOUSING AND TRANSPORTATION (a), AND LIFO CHARGE (b)

 

19,478

 

77.7

 

19,764

 

79.1

 

65,303

 

78.1

 

65,965

 

79.2

 

OPERATING, GENERAL AND ADMINISTRATIVE (a)

 

4,169

 

16.6

 

3,954

 

15.8

 

13,591

 

16.2

 

13,042

 

15.7

 

RENT

 

172

 

0.7

 

162

 

0.7

 

542

 

0.7

 

545

 

0.7

 

DEPRECIATION AND AMORTIZATION

 

484

 

1.9

 

456

 

1.8

 

1,581

 

1.9

 

1,481

 

1.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

772

 

3.1

 

651

 

2.6

 

2,648

 

3.2

 

2,225

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

107

 

0.4

 

114

 

0.5

 

369

 

0.4

 

373

 

0.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS BEFORE INCOME TAX EXPENSE

 

665

 

2.7

 

537

 

2.2

 

2,279

 

2.7

 

1,852

 

2.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE

 

238

 

1.0

 

172

 

0.7

 

795

 

1.0

 

628

 

0.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS INCLUDING NONCONTROLLING INTERESTS

 

427

 

1.7

 

365

 

1.5

 

1,484

 

1.8

 

1,224

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS

 

(1

)

 

3

 

 

4

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO.

 

$

428

 

1.7

%

$

362

 

1.5

%

$

1,480

 

1.8

%

$

1,210

 

1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER BASIC COMMON SHARE

 

$

0.44

 

 

 

$

0.37

 

 

 

$

1.52

 

 

 

$

1.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE NUMBER OF COMMON SHARES USED IN BASIC CALCULATION

 

965

 

 

 

972

 

 

 

966

 

 

 

983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE

 

$

0.43

 

 

 

$

0.36

 

 

 

$

1.50

 

 

 

$

1.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE NUMBER OF COMMON SHARES USED IN DILUTED CALCULATION

 

979

 

 

 

984

 

 

 

980

 

 

 

995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.105

 

 

 

$

0.093

 

 

 

$

0.303

 

 

 

$

0.258

 

 

 

 


Note:  Certain percentages may not sum due to rounding.

 

Note:  The Company defines First-In First-Out (FIFO) gross profit as sales minus merchandise costs, including advertising, warehousing and transportation, but excluding the Last-In First-Out (LIFO) charge.

 

The Company defines FIFO gross margin, as described in the earnings release, as FIFO gross profit divided by sales.

 

The Company defines FIFO operating profit as operating profit excluding the LIFO charge.

 

The Company defines FIFO operating margin, as described in the earnings release, as FIFO operating profit divided by sales.

 

The above FIFO financial metrics are important measures used by management to evaluate operational effectiveness.  Management believes these FIFO financial metrics are useful to investors and analysts because they measure our day-to-day operational effectiveness.

 

(a)              Merchandise costs and operating, general and administrative expenses exclude depreciation and amortization expense and rent expense which are included in separate expense lines.

 

(b)             LIFO charges of $9 and $85 were recorded in the third quarter of 2015 and 2014, respectively.  For the year to date period, LIFO charges of $58 and $138 were recorded for 2015 and 2014, respectively.

 



 

Table 2.

THE KROGER CO.

CONSOLIDATED BALANCE SHEETS

(in millions)

(unaudited)

 

 

 

November 7,

 

November 8,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash

 

$

274

 

$

264

 

Store deposits in-transit

 

962

 

942

 

Receivables

 

1,253

 

1,154

 

Inventories

 

6,324

 

6,130

 

Prepaid and other current assets

 

464

 

396

 

 

 

 

 

 

 

Total current assets

 

9,277

 

8,886

 

 

 

 

 

 

 

Property, plant and equipment, net

 

18,926

 

17,586

 

Intangibles, net

 

734

 

766

 

Goodwill

 

2,310

 

2,295

 

Other assets

 

660

 

628

 

 

 

 

 

 

 

Total Assets

 

$

31,907

 

$

30,161

 

 

 

 

 

 

 

LIABILITIES AND SHAREOWNERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Current portion of long-term debt including obligations under capital leases and financing obligations

 

$

2,272

 

$

1,790

 

Trade accounts payable

 

5,866

 

5,400

 

Accrued salaries and wages

 

1,287

 

1,195

 

Deferred income taxes

 

286

 

248

 

Other current liabilities

 

3,218

 

3,036

 

 

 

 

 

 

 

Total current liabilities

 

12,929

 

11,669

 

 

 

 

 

 

 

Long-term debt including obligations under capital leases and financing obligations

 

 

 

 

 

Face-value of long-term debt including obligations under capital leases and financing obligations

 

8,988

 

9,686

 

Adjustment to reflect fair-value interest rate hedges

 

(1

)

(1

)

Long-term debt including obligations under capital leases and financing obligations

 

8,987

 

9,685

 

 

 

 

 

 

 

Deferred income taxes

 

1,096

 

1,256

 

Pension and postretirement benefit obligations

 

1,458

 

903

 

Other long-term liabilities

 

1,192

 

1,304

 

 

 

 

 

 

 

Total Liabilities

 

25,662

 

24,817

 

 

 

 

 

 

 

Shareowners’ equity

 

6,245

 

5,344

 

 

 

 

 

 

 

Total Liabilities and Shareowners’ Equity

 

$

31,907

 

$

30,161

 

 

 

 

 

 

 

Total common shares outstanding at end of period

 

966

 

972

 

Total diluted shares year-to-date

 

980

 

995

 

 

Note: Certain prior-year amounts have been reclassified to conform to current-year presentation.

 



 

Table 3.

THE KROGER CO.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(unaudited)

 

 

 

YEAR-TO-DATE

 

 

 

2015

 

2014

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net earnings including noncontrolling interests

 

$

1,484

 

$

1,224

 

Adjustments to reconcile net earnings including noncontrolling interests to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

1,581

 

1,481

 

LIFO charge

 

58

 

138

 

Stock-based employee compensation

 

130

 

115

 

Expense for Company-sponsored pension plans

 

79

 

30

 

Deferred income taxes

 

(149

)

(139

)

Other

 

67

 

75

 

Changes in operating assets and liabilities, net of effects from acquisitions of businesses:

 

 

 

 

 

Store deposits in-transit

 

26

 

19

 

Receivables

 

1

 

(28

)

Inventories

 

(693

)

(580

)

Prepaid and other current assets

 

242

 

302

 

Trade accounts payable

 

814

 

482

 

Accrued expenses

 

161

 

254

 

Income taxes receivable and payable

 

45

 

(32

)

Other

 

(80

)

43

 

 

 

 

 

 

 

Net cash provided by operating activities

 

3,766

 

3,384

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Payments for property and equipment, including payments for lease buyouts

 

(2,532

)

(2,070

)

Proceeds from sale of assets

 

34

 

24

 

Payments for acquisitions

 

 

(252

)

Other

 

(82

)

 

 

 

 

 

 

 

Net cash used by investing activities

 

(2,580

)

(2,298

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from issuance of long-term debt

 

58

 

552

 

Payments on long-term debt

 

(547

)

(38

)

Net borrowings (payments) on commercial paper

 

100

 

(355

)

Dividends paid

 

(283

)

(247

)

Excess tax benefits on stock-based awards

 

83

 

39

 

Proceeds from issuance of capital stock

 

94

 

84

 

Treasury stock purchases

 

(659

)

(1,250

)

Investment in the remaining equity of a noncontrolling interest

 

(26

)

 

Other

 

 

(8

)

 

 

 

 

 

 

Net cash used by financing activities

 

(1,180

)

(1,223

)

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND TEMPORARY CASH INVESTMENTS

 

6

 

(137

)

 

 

 

 

 

 

CASH AND TEMPORARY CASH INVESTMENTS:

 

 

 

 

 

BEGINNING OF YEAR

 

268

 

401

 

END OF QUARTER

 

$

274

 

$

264

 

 

 

 

 

 

 

Reconciliation of capital investments:

 

 

 

 

 

Payments for property and equipment, including payments for lease buyouts

 

$

(2,532

)

$

(2,070

)

Payments for lease buyouts

 

16

 

43

 

Changes in construction-in-progress payables

 

(42

)

(35

)

Total capital investments, excluding lease buyouts

 

$

(2,558

)

$

(2,062

)

 

 

 

 

 

 

Disclosure of cash flow information:

 

 

 

 

 

Cash paid during the year for interest

 

$

397

 

$

373

 

Cash paid during the year for income taxes

 

$

864

 

$

786

 

 

Note: Certain prior-year amounts have been revised to conform to current-year presentation.

 

 

 

 

 

 



 

Table 4. Supplemental Sales Information

(in millions, except percentages)

(unaudited)

 

Items identified below should not be considered as alternatives to sales or any other GAAP measure of performance.  Identical supermarket sales is an industry-specific measure and it is important to review it in conjunction with Kroger’s financial results reported in accordance with GAAP.  Other companies in our industry may calculate identical supermarket sales differently than Kroger does, limiting the comparability of the measure.

 

IDENTICAL SUPERMARKET SALES (a)

 

 

 

THIRD QUARTER

 

YEAR-TO-DATE

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

INCLUDING FUEL CENTERS

 

$

22,597

 

$

22,369

 

$

75,249

 

$

74,549

 

EXCLUDING FUEL CENTERS

 

$

19,978

 

$

18,952

 

$

66,043

 

$

62,609

 

 

 

 

 

 

 

 

 

 

 

INCLUDING FUEL CENTERS

 

1.0

%

4.7

%

0.9

%

4.7

%

EXCLUDING FUEL CENTERS

 

5.4

%

5.6

%

5.5

%

5.0

%

 


(a)         Kroger defines a supermarket as identical when it has been open without expansion or relocation for five full quarters.

 



 

Table 5.  Reconciliation of Net Total Debt and

Net Earnings Attributable to The Kroger Co. to Adjusted EBITDA

(in millions, except for ratio)

(unaudited)

 

The items identified below should not be considered an alternative to any GAAP measure of performance or access to liquidity.  Net total debt to adjusted EBITDA is an important measure used by management to evaluate the Company’s access to liquidity.  The items below should be reviewed in conjunction with Kroger’s financial results reported in accordance with GAAP.

 

The following table provides a reconciliation of net total debt.

 

 

 

November 7,

 

November 8,

 

 

 

 

 

2015

 

2014

 

Change

 

 

 

 

 

 

 

 

 

Current portion of long-term debt including obligations under capital leases and financing obligations

 

$

2,272

 

$

1,790

 

$

482

 

Face-value of long-term debt including obligations under capital leases and financing obligations

 

8,988

 

9,686

 

(698

)

Adjustment to reflect fair-value interest rate hedges

 

(1

)

(1

)

 

 

 

 

 

 

 

 

 

Net total debt

 

$

11,259

 

$

11,475

 

$

(216

)

 

The following table provides a reconciliation from net earnings attributable to The Kroger Co. to adjusted EBITDA, as defined in the Company’s credit agreement, on a rolling four quarters basis.

 

 

 

Rolling Four Quarters Ended

 

 

 

November 7,

 

November 8,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Net earnings attributable to The Kroger Co.

 

$

1,998

 

$

1,632

 

LIFO

 

67

 

148

 

Depreciation and amortization

 

2,048

 

1,883

 

Interest expense

 

484

 

480

 

Income tax expense

 

1,069

 

812

 

Adjustments for pension plan agreements

 

 

87

 

Other

 

(6

)

6

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

5,660

 

$

5,048

 

 

 

 

 

 

 

Net total debt to adjusted EBITDA ratio on a rolling four quarters basis

 

1.99

 

2.27

 

 

Note: Certain prior-year amounts have been reclassified to conform to current-year presentation.

 



 

Table 6. Net Earnings Per Diluted Share Excluding the Adjustment Items

(in millions, except per share amounts)

(unaudited)

 

The purpose of this table is to better illustrate comparable operating results from our ongoing business, after removing the effects on net earnings per diluted common share for certain items described below.  Items identified in this table should not be considered alternatives to net earnings attributable to The Kroger Co. or any other GAAP measure of performance.  These items should not be reviewed in isolation or considered substitutes for the Company’s financial results as reported in accordance with GAAP.  Due to the nature of these items, as further described below, it is important to identify these items and to review them in conjunction with the Company’s financial results reported in accordance with GAAP.

 

The following table summarizes items that affected the Company’s financial results during the periods presented.  In 2015, The Kroger Co. did not have any adjustment items.  In 2014, these items included the benefit from certain tax items and charges related to the restructuring of certain pension obligations.

 

 

 

THIRD QUARTER

 

YEAR-TO-DATE

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO.

 

$

428

 

$

362

 

$

1,480

 

$

1,210

 

 

 

 

 

 

 

 

 

 

 

BENEFIT FROM CERTAIN TAX ITEMS (a)

 

 

(17

)

 

(17

)

 

 

 

 

 

 

 

 

 

 

ADJUSTMENTS FOR PENSION PLAN AGREEMENTS (a)(b)

 

 

 

 

56

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. EXCLUDING THE ADJUSTMENT ITEM ABOVE

 

$

428

 

$

345

 

$

1,480

 

$

1,249

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE

 

$

0.43

 

$

0.36

 

$

1.50

 

$

1.20

 

 

 

 

 

 

 

 

 

 

 

BENEFIT FROM CERTAIN TAX ITEMS (c)

 

 

(0.02

)

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

ADJUSTMENTS FOR PENSION PLAN AGREEMENTS (c) 

 

 

 

 

0.06

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE EXCLUDING THE ADJUSTMENT ITEM ABOVE (d)

 

$

0.43

 

$

0.35

 

$

1.50

 

$

1.24

 

 

 

 

 

 

 

 

 

 

 

AVERAGE NUMBER OF COMMON SHARES USED IN DILUTED CALCULATION

 

979

 

984

 

980

 

995

 

 


(a)         The amounts presented represent the after-tax effect of each adjustment.

 

(b)         The pre-tax adjustment for the pension plan agreements was $87.

 

(c)          The amounts presented represent the net earnings per diluted common share effect of each adjustment.

 

(d)         Third quarter 2014 per share amounts do not sum due to rounding.

 



 

Table 7.  Return on Invested Capital

(in millions, except percentages)

(unaudited)

 

Return on invested capital should not be considered an alternative to any GAAP measure of performance.  Return on invested capital is an important measure used by management to evaluate our investment returns on capital and our effectiveness in deploying our assets.  Return on invested capital should not be reviewed in isolation or considered as a substitute for our financial results as reported in accordance with GAAP.  Other companies may calculate return on invested capital differently than Kroger, limiting the comparability of the measure.

 

The following table provides a calculation of return on invested capital on a rolling four quarters basis ended November 7, 2015.

 

 

 

Rolling Four
Quarters Ended

 

 

 

November 7,

 

 

 

2015

 

Return on Invested Capital

 

 

 

Numerator (a)

 

 

 

Operating profit

 

$

3,560

 

LIFO charge

 

67

 

Depreciation and amortization

 

2,048

 

Rent

 

704

 

 

 

 

 

Adjusted operating profit on a rolling four quarters basis

 

$

6,379

 

 

 

 

 

Denominator (b)

 

 

 

Average total assets

 

$

31,034

 

Average taxes receivable (c)

 

(15

)

Average LIFO reserve (d)

 

1,269

 

Average accumulated depreciation

 

17,080

 

Average trade accounts payable

 

(5,633

)

Average accrued salaries and wages

 

(1,241

)

Average other current liabilities (e) 

 

(3,086

)

Rent * 8 (f)

 

5,632

 

 

 

 

 

Average invested capital

 

$

45,040

 

 

 

 

 

Return on Invested Capital

 

14.16

%

 


(a)         Represents results for the rolling four quarters ended for the period noted.

 

(b)         Represents the average of amounts at the beginning and end of the rolling four quarters period presented.

 

(c)          Taxes receivable is recorded in the Consolidated Balance Sheet in receivables.

 

(d)         LIFO reserve is recorded in the Consolidated Balance Sheet in inventories.

 

(e)          The calculation of average other current liabilities excludes accrued income taxes.

 

(f)           The factor of eight estimates the hypothetical capitalization of our operating leases.