CAUTIONARY STATEMENTS FOR PURPOSES OF THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT



This Quarterly Report and the documents incorporated by reference in this
Quarterly Report contain forward-looking statements within the meaning of
Section 27A of the Securities Act, and Section 21E of the Exchange Act, 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," "plan," "seek," "should,"
"will," and "would," or similar words. Statements that contain these words and
other statements that are forward-looking in nature should be read carefully
because they discuss future expectations, contain projections of future results
of operations or of financial positions or state other "forward-looking"
information.

Forward-looking statements involve inherent uncertainty and may ultimately prove
to be incorrect or false. These statements are based on our management's beliefs
and assumptions, which are based on currently available information. These
assumptions could prove inaccurate. You are cautioned not to place undue
reliance on forward-looking statements. Except as otherwise may be required by
law, we undertake no obligation to update or revise forward-looking statements
to reflect changed assumptions, the occurrence of unanticipated events or actual
operating results. Our actual results could differ materially from those
anticipated in these forward-looking statements as a result of various factors,
including, but not limited to:

• the impact and duration of the COVID-19 outbreak;

• our dependence on principal customers;

• the potential for additional asset impairment charges;




•      our sensitivity to general economic conditions including changes in
       disposable income levels and consumer spending trends;


•      our ability to realize anticipated benefits of our acquisitions and
       dispositions, in particular, our acquisition of SUPERVALU INC.
       ("Supervalu");

• the possibility that restructuring, asset impairment, and other charges


       and costs we may incur in connection with the sale or closure of our
       retail operations will exceed our current expectations;

• our reliance on the continued growth in sales of our higher margin natural

and organic foods and non-food products in comparison to lower margin


       conventional grocery products;


•      increased competition in our industry as a result of increased
       distribution of natural, organic and specialty products, and direct

distribution of those products by large retailers and online distributors;





                                       40

--------------------------------------------------------------------------------

Table of contents

• increased competition as a result of continuing consolidation of retailers

in the natural product industry and the growth of supernatural chains;

• our ability to timely and successfully deploy our warehouse management


       system throughout our distribution centers and our transportation
       management system across the Company and to achieve efficiencies and cost
       savings from these efforts;

• the addition or loss of significant customers or material changes to our

relationships with these customers;

• volatility in fuel costs;

• volatility in foreign exchange rates;

• our sensitivity to inflationary and deflationary pressures;

• the relatively low margins and economic sensitivity of our business;

• the potential for disruptions in our supply chain or our distribution


       capabilities by circumstances beyond our control, including a health
       epidemic (such as the recent outbreak of COVID-19, or the novel
       coronavirus);

• the risk of interruption of supplies due to lack of long-term contracts,

severe weather, work stoppages or otherwise;

• moderated supplier promotional activity, including decreased forward

buying opportunities;

• union-organizing activities that could cause labor relations difficulties

and increased costs; and

• our ability to identify and successfully complete asset or business


       acquisitions.



You should carefully review the risks described under "Part II. Item 1A Risk
Factors" of this Quarterly Report on Form 10-Q and under "Part I. Item 1A Risk
Factors" of our Annual Report on Form 10-K for the year ended August 3, 2019 as
well as any other cautionary language in this Quarterly Report, as the
occurrence of any of these events could have an adverse effect, which may be
material, on our business, results of operations, financial condition or cash
flows.

EXECUTIVE OVERVIEW

Business Overview

As a leading distributor of natural, organic, specialty, produce and
conventional grocery and non-food products, and provider of support services in
the United States and Canada, we believe we are uniquely positioned to provide
the broadest array of products and services to customers throughout North
America. We offer more than 250,000 products consisting of national, regional
and private label brands grouped into six product categories: grocery and
general merchandise; produce; perishables and frozen foods; nutritional
supplements and sports nutrition; bulk and food service products; and personal
care items. Through our October 2018 acquisition of Supervalu, we are
transforming into North America's premier wholesaler with 59 distribution
centers and warehouses representing approximately 30 million square feet of
warehouse space. We believe our total product assortment and service offerings
are unmatched by our wholesale competitors. We plan to aggressively pursue new
business opportunities to independent retailers who operate diverse formats,
regional and national chains, as well as international customers with
wide-ranging needs.

Our Strategy



A key component of our business and growth strategy has been to acquire
wholesalers differentiated by product offerings, service offerings and market
area. In fiscal 2019, the acquisition of Supervalu accelerated our "build out
the store" strategy, diversified our customer base, enabled cross-selling
opportunities, expanded our market reach and scale, enhanced our technology,
capacity and systems, and is expected to deliver significant synergies and
accelerate potential growth.

We believe our significant scale and footprint will generate long-term
shareholder value by positioning us to continue to grow sales of natural,
organic, specialty, produce and conventional grocery and non-food products,
including our Private Brands Business and professional services across our
network. We believe we will realize significant cost and revenue synergies from
the acquisition of Supervalu by leveraging the scale and resources of the
combined company, cross-selling to our customers, integrating our merchandising
offerings into existing warehouses, optimizing our network footprint to lower
our cost structure, and eliminating redundant administrative costs.

We maintain long-standing customer relationships with customers in our supernatural, supermarket, independent and other channels. Some of these long-standing customer relationships are established through contracts with our customers in the form of distribution agreements.


                                       41

--------------------------------------------------------------------------------

Table of contents



We currently operate approximately 76 retail grocery stores acquired in the
Supervalu acquisition. We intend to thoughtfully and economically divest these
stores over the long-term; however, as discussed below within Divestiture of
Retail Operations, we have determined that we no longer expect to divest the Cub
Foods business and the majority of the remaining Shoppers locations
(collectively "Remaining Retail") within one year. Accordingly, we will present
the Remaining Retail business within continuing operations beginning in the
fourth quarter of fiscal 2020. In our third quarter fiscal 2020 Condensed
Consolidated Financial Statements included in this Quarterly Report, Remaining
Retail is presented within Discontinued Operations, as the determination to
change the plan of sale occurred subsequent to the end of the third quarter of
fiscal 2020. As described below we entered into agreements to sell 13 retail
stores and closed six additional stores. In the third quarter of fiscal 2020, we
closed on the sale of 12 of these Shoppers stores.

We have been the primary distributor to Whole Foods Market for more than
20 years. We continue to serve as the primary distributor to Whole Foods Market
in all of its regions in the United States pursuant to a distribution agreement
that expires on September 28, 2025.

COVID-19 Impact



Impact and Response
Consistent with our values, with the spread of COVID-19 and continuing impacts
created by the virus, we remain focused on the safety and well-being of our
associates, customers and end consumers and supporting our wholesale customers.

As COVID-19 spread in March 2020, shelter-in-place orders and national and state
emergencies were issued in the U.S., our business was designated as an essential
business to enable us to continue to serve our customers during the COVID-19
pandemic. We experienced an initial surge in demand and sales in March and April
of 2020 as consumers undertook efforts to stock their pantries and our related
wholesale customer purchases surged. During the initial spreading of the virus
and implementation of shelter-in-place and restaurant closures, we experienced a
surge in demand, which impacted fill and service rates and depleted inventory
levels. Based on historical purchasing levels, temporary customer supply
allocation limits were put in place to ensure continued service to our wholesale
customers' locations, which were removed as we added capacity. In response to
the surge in demand, in the third quarter of fiscal 2020, we took immediate
actions to respond to the pandemic, to support our associates' safety and
wellbeing, and maximize our logistics network to serve the communities we
supply, while delivering operational and financial results. These actions
included:

•      hiring over 2,000 associates, and providing existing associates with
       temporary state of emergency wage increases and increased overtime to
       warehouse, driver and in-store associates;

• implementing heightened associate safety protocols to keep our workforce

healthy, including social distancing practices, implementing extensive

safety protocols at our retail locations to protect associates and

customers, and engaging additional professional cleaning companies in our

facilities;

• enhancing employee benefits, including wellbeing resources and covering

COVID-19 testing expenses and providing coverage for COVID-19 illness or

quarantine directed by the Company or a regulatory agency;

• expanding warehouse operational hours and entering into service provider


       agreements to facilitate the transportation of our products to meet
       heightened demand and increase service levels;

• donating over six million pounds of food and essential items to food banks


       across the country;


•      working with suppliers to prioritize the procurement and sale of
       high-volume stock-keeping units;


•      implementing enhanced high food safety standards for customers and
       consumers; and

• reassuring the public that the supply chain remains intact, and that food

and essential products are available and safe.





We believe the Supervalu acquisition allowed us to better serve our wholesale
customers' needs and compete in the current environment by providing additional
warehouse and transportation capacity, as well as providing a broader array of
products to our customers. As one of the largest wholesale grocery distributors
in North America and in light of the continued expansion of our distribution
network and build-out-the-store initiative, we believe we are well positioned to
leverage our infrastructure in the current economic and social environment to
continue to serve our customers and the communities in which they operate.


                                       42

--------------------------------------------------------------------------------

Table of contents

We experienced the following impacts from COVID-19 in the third quarter of fiscal 2020:

• Sales. Our increase in sales in the third quarter was primarily driven by

higher sales volume due to the increase in food-at-home expenditures from

the economic impacts created by the COVID-19 pandemic, partially offset by

previously lost business.

• Gross Profit. Gross profit rates were impacted negatively by mix shifts


       toward lower margin products and lower vendor promotions, which was
       partially offset by lower levels of inventory shrink.

• Operating Expenses. Operating expense rates were positively impacted by

our ability to leverage fixed operating and administrative expenses, which

were partially offset by incremental costs related to COVID-19, including

the impact of temporary pandemic related incentives and additional costs

for safety protocols and procedures at the Company's distribution centers

and retail stores. When COVID-19 related health and safety requirements

are eased, we expect these costs to subside. These costs were necessary to

protect our employees, product quality standards, and wholesale and retail

customers. We estimate we incurred approximately $20 million of

incremental operating expenses within continuing operations related to our


       response to the pandemic and operating our business at a higher
       through-put capacity.

• Operating Earnings. Our business model drives sales leverage, and provided

growth in operating earnings margin, as we leveraged the fixed and

variable costs of our supply chain network and administrative expenses.

Despite incremental labor and operating costs, incremental volume through


       our distribution network and retail stores drove higher leverage on fixed
       facility costs, semi-variable costs and general and administrative
       expenses.


Working Capital and Liquidity



Reflecting the initial impact from the COVID-19 pandemic, working capital was
reduced in the third quarter of fiscal 2020 by $214.5 million, as compared to
the second quarter of fiscal 2020, which provided a strong source of cash flows
from operating activities in the quarter. The surge in demand during the quarter
discussed above initially depleted inventory levels of continuing operations,
which ended $109.2 million lower in the quarter compared to the second quarter
of fiscal 2020. Our Accounts payable fluctuated greatly during the quarter
related to swings in Inventories, net, ending the quarter $253.4 million higher
as compared to the second quarter of fiscal 2020, as we worked to respond to our
customers' modified purchase patterns and prioritize the procurement of
high-volume stock-keeping units. The elevated sales levels caused Accounts
receivable, net to grow by $157.7 million as compared to the second quarter of
fiscal 2020 due to higher sales.

In response to the potential impacts of the COVID-19 pandemic, we temporarily
borrowed an additional $278.5 million on our $2.1 billion ABL Credit Facility,
which we fully repaid in the third quarter of fiscal 2020. These borrowings were
made as a precautionary measure to increase our cash position and preserve
financial flexibility in light of uncertainty in the global markets resulting
from the COVID-19 pandemic. We made additional net payments of $371.2 million on
the ABL Credit Facility in the third quarter of fiscal 2020 to further reduce
our debt. Our unused credit under our ABL Credit Facility increased $329.7
million as of the end of the third quarter of fiscal 2020 compared to the second
quarter of fiscal 2020.

Outlook

We expect to continue to benefit from sales and margin growth as compared to
historical periods while food-at-home expenditures as a percentage of total
expenditures remains higher than recent historical precedent. We also expect the
favorable year-over-year sales, margin growth and cost leveraging to continue in
the near term. We expect fourth quarter of fiscal 2020 gross margin rate to be
diluted as compared to last year driven by continued impacts of wholesale
customer and product mix changes. We continue to make progress to increase fill
rates and service level as our and our vendors' logistics capacity grows, which
we expect will result in lower out of stock rates.

Trends in increased sales and gross margin benefits may lessen or reverse in the
intermediate months if customers alter their purchasing habits. In addition, as
discussed below in the sections Impact of Inflation or Deflation and Other
Factors Affecting our Business we could also be affected by changes in product
mix and product category inflation changes, especially if the U.S. and Canadian
economies enter into and maintain an economic recession, and customers change
their purchasing habits. These potential developments could impact food-at-home
expenditures and prompt consumers to trade down to lower priced product
categories or change their purchasing habits in a manner that would impact our
wholesale supply to our wholesale customers. However, the expected benefits from
food-at-home expenditures remaining elevated and those impacts benefiting our
wholesale customers are expected to outweigh product mix changes and other
factors as it pertains to our results of operations and cash flows. The ultimate
impact on our results is dependent upon the severity and duration of
the COVID-19 pandemic, food-at-home purchasing levels, actions taken by
governmental authorities and other third parties in response to the pandemic,
each of which is uncertain, rapidly changing and difficult to predict. Any of
these disruptions could adversely impact our business and results of operations.


                                       43

--------------------------------------------------------------------------------

Table of contents



We could experience disruptions to our supply chain through the shutdown of one
or more of our distribution centers or warehouses, the inability to transport
products to serve our customers or the inability of our vendors and contract
manufacturers to supply products to us. In addition, the contraction of
financial markets may impact our ability to execute transactions to dispose of
or acquire real estate or distribution assets, including potential impacts to
our ability to divest our retail operations.

CARES Act



The Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") was enacted
on March 27, 2020 and contains significant business tax provision changes to the
U.S. tax code, including temporary expansion of the limitations to the
deductibility of net operating losses and interest expense and the ability to
treat qualified improvement property as eligible for bonus depreciation. In
addition, the CARES Act changed the required filing of our federal income tax
return from May 2020 to July 2020, and allows remittances of employer FICA
payments previously due March 2020 to December 2020 to be deferred until
December 2021 and December 2022. Prior to the application of the CARES Act, we
had a deferred tax asset related to $203 million of federal net operating losses
that were available for unlimited carryforward (but no carryback) pursuant to
provisions of the 2017 Tax Cuts and Jobs Act, which permitted taxpayers to
carryforward net operating losses indefinitely. The CARES Act provides us the
ability to carry these losses back at a 35% federal tax rate during the carry
back periods, as opposed to the current 21% federal tax rate. This resulted in a
tax benefit of approximately $28.4 million, which we recorded in the third
quarter of fiscal 2020. This estimated tax benefit will be finalized in the
fourth quarter of fiscal 2020 as the 2019 tax return due July 2020 is finalized.
The entire tax benefit associated with the net operating loss carry back has
been recorded as a current tax receivable in the third quarter of fiscal 2020.

Distribution Center Network

Network Optimization and Construction



Within the Pacific Northwest, we are transferring the volume of five
distribution centers and the related supporting off-site storage facilities into
two distribution centers. This transition and operational consolidation is
expected to be completed during fiscal 2020, after which we expect to achieve
synergies and cost savings by eliminating inefficiencies, including incurring
lower operating, shrink and off-site storage expenses. The optimization of the
Pacific Northwest distribution network will also help deliver meaningful
synergies contemplated in the Supervalu acquisition. This plan includes
expanding the Ridgefield, WA distribution center to enhance customer product
offerings, create more efficient inventory management, streamline operations and
incorporate greater technology to deliver a better customer experience. The
Ridgefield distribution center will deploy a warehouse automation solution that
supports our slow-moving stock-keeping unit portfolio. The operational start-up
of the Centralia, WA distribution center began in the fourth quarter of fiscal
2019 and is expected to be completed in the fourth quarter of fiscal 2020. We
ceased operations in our Tacoma, WA, Auburn, WA and Auburn, CA distribution
centers and have transitioned to supplying customers served by these locations
to our Centralia, WA, Ridgefield, WA and Gilroy, CA distribution centers. We
expect to incur incremental expenses related to the network realignment and are
working to both minimize these costs and obtain new business to further improve
the efficiency of our transforming distribution network.

In connection with our consolidation of distribution centers in the Pacific Northwest, during the second quarter of fiscal 2020, we recorded a $10.6 million multiemployer pension plan withdrawal liability, under which payments will be made over a one-year period beginning in fiscal 2022.



To support our continued growth within southern California, we began operating a
newly leased facility with approximately 1.1 million square feet upon completion
of its construction in the fourth quarter of fiscal 2020. This facility provides
significant capacity to service our customers in this market and provides us the
future flexibility to potentially monetize existing owned facilities in the
southern California market. On February 24, 2020, we executed a purchase option
to acquire the real property of a distribution center agreeing to pay
approximately $156.9 million for the facility, subject to finalization. We
expect to engage a real estate partner to monetize the real property of this
location, including through a sale-leaseback transaction that would ultimately
reduce rents paid for this property from current rents, which we expect would
occur on or before June 2022.

Distribution Center Sales

In the fourth quarter of fiscal 2019, we entered into an agreement to sell our
Tacoma, WA distribution center related to our Pacific Northwest consolidation
strategy. We closed on the sale in the fourth quarter of fiscal 2020 and
received consideration of $42.3 million in the form of a $38.0 million note
receivable and cash. As of May 2, 2020, the facility is classified as held for
sale within Prepaid expenses and other current assets of continuing operations
on our Condensed Consolidated Balance Sheets. As we consolidate our distribution
networks, we may sell additional owned facilities or exit leased facilities.


                                       44

--------------------------------------------------------------------------------

Table of contents

In the third quarter of fiscal 2020, we sold a warehouse in Stockton, CA for $4.8 million.



Operating Efficiency

As part of our "one company" approach, we are in the process of converting to a
single national warehouse management and procurement system to integrate our
existing facilities, including acquired Supervalu facilities, onto one
nationalized platform across the organization. We continue to be focused on the
automation of our new or expanded distribution centers that are at different
stages of construction and implementation. These steps and others are intended
to promote operational efficiencies and improve operating expenses as a
percentage of net sales.

Goodwill Impairment Review



During the first quarter of fiscal 2020, we changed our management structure and
internal financial reporting to combine the Supervalu Wholesale reporting unit
and the legacy Company Wholesale reporting unit into one U.S. Wholesale
reporting unit, and experienced a further sustained decline in market
capitalization and enterprise value. As a result of the change in reporting
units and the sustained decline in market capitalization and enterprise value,
we performed an interim quantitative impairment review of goodwill for the
Wholesale reporting unit, which included a determination of the fair value of
all reporting units. Based on this analysis, we determined that the carrying
value of our U.S. Wholesale reporting unit exceeded its fair value by an amount
that exceeded its assigned goodwill. As a result, we recorded a goodwill
impairment charge of $421.5 million in the first quarter of fiscal 2020. The
goodwill impairment charge is reflected in Goodwill and asset impairment charges
in the Condensed Consolidated Statements of Operations. The goodwill impairment
charge reflects the impairment of all of the U.S. Wholesale's reporting unit
goodwill.

Quantitatively, the goodwill impairment was driven by the incorporation of the
negative value associated with the legacy Supervalu wholesale reporting unit
that was combined into the legacy Company Wholesale goodwill reporting unit and
a decrease in estimated long-range cash flows required to be prepared as part of
the quantitative assessment. The goodwill impairment review indicated that the
estimated fair value of the Canada Wholesale reporting, which had goodwill of
$9.9 million as of November 2, 2019, exceeded its carrying values by
approximately 13%. Other continuing operations reporting units, which had
goodwill of $9.9 million as of November 2, 2019, were substantially in excess of
their carrying value. If circumstances indicate that the value of one of these
other reporting units has decreased, we may be required to perform additional
reviews of goodwill and incur additional impairment charges. The first quarter
of fiscal 2020 quantitative goodwill impairment review included a reconciliation
of all of the reporting units' fair value to our market capitalization and
enterprise value.

Divestiture of Retail Operations



We have announced our intention to thoughtfully and economically divest our
retail businesses acquired as part of the Supervalu acquisition as soon as
practical in an efficient and economic manner in order to focus on our core
wholesale distribution business. We plan to maximize value as part of the
divestiture process, including limiting liabilities and stranded costs
associated with these divestitures. We expect to obtain ongoing supply
relationships with the purchasers of some of these retail operations, but we
anticipate some reductions in supply volume will result from the divestiture of
certain of these retail operations. Actions associated with retail divestitures
and adjustments to our core cost structure for our wholesale food distribution
business are expected to result in headcount reductions and other costs and
charges. These costs and charges, which may be material, include multiemployer
plan charges, severance costs, store closure charges, and related costs. A
withdrawal from a multiemployer pension plan may result in an obligation to make
material payments over an extended period of time. The extent of these costs and
charges will be determined based on outcomes achieved under the divestiture
process. At this time, however, we are unable to make an estimate with
reasonable certainty of the amount or type of costs and charges expected to be
incurred in connection with the foregoing actions.

Our discontinued operations as of the end of third quarter of fiscal 2020
include Cub Foods and Shoppers disposal groups, and our historical results of
discontinued operations include Hornbacher's and Shop 'n Save, which were
divested in the second and third quarters of fiscal 2019, respectively. In
addition, discontinued operations includes certain real estate related to
historical retail operations. These retail assets have been classified as held
for sale as of the Supervalu acquisition date, and the results of operations,
financial position and cash flows directly attributable to these operations are
reported within discontinued operations in our Condensed Consolidated Financial
Statements for all periods presented. As of the acquisition date, retail assets
and liabilities were recorded at their estimated fair value less costs to sell,
and subsequent to the acquisition date, we review the fair value less costs to
sell of these disposal groups.


                                       45

--------------------------------------------------------------------------------

Table of contents



In the second quarter of fiscal 2020, we entered into agreements to sell 13
Shoppers stores and decided to close six locations, and in the third quarter of
fiscal 2020 we closed on the sale of 12 of these Shoppers stores. During fiscal
2020 year-to-date, in the aggregate between discontinued operations and
continuing operations we incurred approximately $57.3 million of pre-tax
aggregate costs and charges related to Shoppers, consisting of $33.3 million of
lease asset impairment and property and equipment charges, including lease
termination charges and charges related to impairment reviews, $14.2 million of
operating losses and transaction costs during the period of wind-down, $8.7
million of severance costs and $1.1 million of losses on sale of assets. We may
incur additional related costs and charges in the fourth quarter of fiscal 2020.
In the second and third quarter of fiscal 2020, we reviewed the recoverability
of the remaining assets held for sale and assessed the remaining composition of
the Shoppers disposal group based on updated fair values.

As of May 2, 2020, we held the remaining Shoppers stores and the Cub Foods business for sale.



Subsequent to the end of the third quarter of fiscal 2020, we determined it was
no longer probable that a sale of Remaining Retail would occur within one year.
As a result, we determined we no longer met the criteria to classify Remaining
Retail as discontinued operations. In the fourth quarter of fiscal 2020, we
expect to present Remaining Retail as held and used as part of continuing
operations in our fiscal 2020 Consolidated Financial Statements based on this
assessment. This expected change in financial statement presentation will
require us to restate the presentation and classification of Remaining Retail
within our Consolidated Financial Statements for fiscal 2019, which will result
in Remaining Retail's results of operations, financial position, cash flows and
related disclosures being within continuing operations.

In the fourth quarter of fiscal 2020, we expect to record an adjustment to the
carrying value of certain long-lived assets, including property and equipment
and intangible assets, to record the assets at the carrying amount at the
acquisition date adjusted for any depreciation expense that would have been
recognized had the assets been held and used as part of continuing operations
since their acquisition date. We estimate the adjustment to account for the
incremental depreciation and amortization expense required to be recorded in the
fourth quarter of fiscal 2020 will be approximately $48 million, which reflects
an estimate of depreciation and amortization from the date of the Supervalu
acquisition date through fiscal 2020 based on useful lives assigned to the
underlying retail assets expected to be brought back into continuing operations.

As discussed in Note 3-Revenue Recognition, certain sales from the Wholesale
segment to the retail discontinued operations are presented within Net sales. In
order to present Remaining Retail's results of operations within continuing
operations these Wholesale sales to retail discontinued operations will be
eliminated upon consolidation, resulting in no consolidated effect on Net sales
resulting from our Wholesale segment. Remaining Retail's net sales will be
included in the Net sales line of the Consolidated Statement of Operations. As
discussed in Note 3-Revenue Recognition, we currently hold Shoppers stores for
sale without an expectation of a supply agreement and therefore no Wholesale
sales were recorded within continuing operations. Within the restatement of our
segment financial information, we expect to recognize Wholesale segment sales to
the majority of the remainder of the Shoppers locations, which will be
eliminated upon consolidation as described above.

Subsequent to the restatement of our Consolidated Financial Statements, we
expect consolidated net sales, gross profit and operating expenses to increase
compared to the current presentation, and expect our consolidated gross profit
as a percentage of net sales to increase, which we expect will be partially
offset by an increase in operating expenses as a percent of net sales.

We may incur additional costs and charges in the future related to the divesture
of Remaining Retail if these locations are subsequently sold, indicators exist
that the business may be impaired, or if we incur additional wind-down or
employee-related costs or charges.

Supervalu Professional Services Agreements



In connection with the sale of Save-A-Lot on December 5, 2016, Supervalu entered
into a services agreement (the "Services Agreement") with Moran Foods, LLC, the
entity that operates the Save-A-Lot business. Pursuant to the Services
Agreement, we provide certain technical, human resources, finance and other
operational services to Save-A-Lot for a term of five years, on the terms and
subject to the conditions set forth therein. The initial annual base charge
under the Services Agreement is $30 million, subject to adjustments. If services
are no longer provided under the Services Agreement after the initial term, we
would lose the revenue associated with this agreement, and if we are not able to
eliminate fixed or variable costs associated with servicing this agreement
concurrent with the decline in revenue, we would incur a decrease in operating
profit.


                                       46

--------------------------------------------------------------------------------

Table of contents

Impact of Inflation or Deflation



We monitor product cost inflation and deflation and evaluate whether to absorb
cost increases or decreases, or pass on pricing changes to our customers. We
experienced a mix of inflation and deflation across product categories during
the third quarter of fiscal 2020. In the aggregate across all of our legacy
businesses and taking into account the mix of products, management estimates our
businesses experienced cost inflation in the low single digits in the third
quarter of fiscal 2020. Cost inflation and deflation estimates are based on
individual like items sold during the periods being compared. Changes in
merchandising, customer buying habits and competitive pressures create inherent
difficulties in measuring the impact of inflation and deflation on Net sales and
Gross profit. Absent any changes in units sold or the mix of units sold,
deflation has the effect of decreasing sales. Under the LIFO method of inventory
accounting, product cost increases are recognized within Cost of sales based on
expected year end inventory quantities and costs, which has the effect of
decreasing Gross profit and the carrying value of inventory.

Other Factors Affecting our Business



We are also impacted by macroeconomic and demographic trends, and changes in the
food distribution market structure. Over the past several decades, total food
expenditures on a constant dollar basis within the United States has continued
to increase in total, and the focus in recent decades on natural, organic and
specialty foods have benefited us; however, consumer spending in the
food-away-from-home industry has increased steadily as a percentage of total
food expenditures. This trend paused during the 2008 recession, and then
continued to increase. In fiscal 2020, the COVID-19 impact has caused a
significant increase in food-at-home expenditures as a percentage of total food
expenditures. We expect that food-at-home expenditures as a percentage of total
food expenditures will remain higher than recent years during time periods that
shelter-in-place orders exist until businesses are allowed to fully reopen and
any related economic recession has ended.

We are also impacted by changes in food distribution trends to our wholesale
customers, such as direct store deliveries and other methods of distribution.
Our wholesale customers manage their businesses independently and operate in a
competitive environment. We seek to obtain security interests and other credit
support in connection with the financial accommodations we extend; however, we
may incur additional credit or inventory charges related to our customers, as we
expect the competitive environment to continue. The magnitude of these risks
increases as the size of our wholesale customers increases.

Business Performance Assessment and Composition of Condensed Consolidated Statements of Operations



Net sales
Our net sales consist primarily of sales of natural, organic, specialty, produce
and conventional grocery and non-food products, and support services to
retailers, adjusted for customer volume discounts, vendor incentives when
applicable, returns and allowances, and professional services revenue. Net sales
also include amounts charged by us to customers for shipping and handling and
fuel surcharges.

Cost of sales and Gross profit
The principal components of our cost of sales include the amounts paid to
suppliers for product sold, plus the cost of transportation necessary to bring
the product to, or move product between, our various distribution centers,
partially offset by consideration received from suppliers in connection with the
purchase or promotion of the suppliers' products. Cost of sales also includes
amounts incurred by us at our manufacturing subsidiary, Woodstock Farms
Manufacturing, for inbound transportation costs offset by consideration received
from suppliers in connection with the purchase or promotion of the suppliers'
products. 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.

Operating expenses
Operating expenses include salaries and wages, employee benefits, warehousing
and delivery, selling, occupancy, insurance, administrative, share-based
compensation, depreciation, and amortization expense. These expenses relate to
warehousing and delivery expenses including purchasing, receiving, selecting and
outbound transportation expenses.

Restructuring, acquisition and integration expenses
Restructuring, acquisition and integration expenses reflect expenses resulting
from restructuring activities, including severance costs, change-in-control
related charges, share-based compensation acceleration charges, facility closure
charges, and acquisition and integration expenses.

Interest expense, net
Interest expense, net includes primarily interest expense on long-term debt, net
of capitalized interest, interest expense on capital and direct financing lease
obligations, and amortization of financing costs and discounts.

                                       47

--------------------------------------------------------------------------------

Table of contents

Net periodic benefit income, excluding service cost Net periodic benefit income, excluding service cost reflects the recognition of expected returns on benefit plan assets in excess of interest costs.



Adjusted EBITDA
Our Condensed Consolidated Financial Statements are prepared and presented in
accordance with generally accepted accounting principles in the United States
("GAAP"). In addition to the GAAP results, we consider certain non-GAAP
financial measures to assess the performance of our business and understand the
underlying operating performance and core business trends, which we use to
facilitate operating performance comparisons of our business on a consistent
basis over time. Adjusted EBITDA is provided as a supplement to our results of
operations and related analysis, and should not be considered superior to, a
substitute for or an alternative to any financial measure of performance
prepared and presented in accordance with GAAP. Adjusted EBITDA excludes certain
items because they are non-cash items or are items that do not reflect
management's assessment of on-going business performance.

We believe Adjusted EBITDA is useful to investors and financial institutions
because it provides additional understanding of factors and trends affecting our
business, which are used in the business planning process to understand expected
operating performance, to evaluate results against those expectations, and as
the primary compensation performance measure under certain compensation programs
and plans. We believe Adjusted EBITDA is reflective of factors that affect our
underlying operating performance and facilitate operating performance
comparisons of our business on a consistent basis over time. Investors are
cautioned that there are material limitations associated with the use of
non-GAAP financial measures as an analytical tool. Certain adjustments to our
GAAP financial measures reflected below exclude items that may be considered
recurring in nature and may be reflected in our financial results for the
foreseeable future. These measurements and items may be different from non-GAAP
financial measures used by other companies. Adjusted EBITDA should be reviewed
in conjunction with our results reported in accordance with GAAP in this
Quarterly Report.

There are significant limitations to using Adjusted EBITDA as a financial measure including, but not limited to, it not reflecting the cost of cash expenditures for capital assets or certain other contractual commitments, finance lease obligation and debt service expenses, income taxes, and any impacts from changes in working capital.



We define Adjusted EBITDA as a consolidated measure inclusive of continuing and
discontinued operations results, which we reconcile by adding Net (loss) income
from continuing operations, plus Total other expense, net and (Benefit)
provision for income taxes, plus Depreciation and amortization calculated in
accordance with GAAP, plus non-GAAP adjustments for Share-based compensation,
Restructuring, acquisition and integration related expenses, goodwill and asset
impairment charges, certain legal charges and gains, certain other non-cash
charges or items, as determined by management, plus Adjusted EBITDA of
discontinued operations calculated in manner consistent with the results of
continuing operations, outlined above.


                                       48

--------------------------------------------------------------------------------

Table of contents

Assessment of Our Business Results

The following table sets forth a summary of our results of operations and Adjusted EBITDA for the periods indicated:


                                13-Week Period Ended                               39-Week Period Ended
(in thousands)             May 2, 2020     April 27, 2019       Change       May 2, 2020      April 27, 2019        Change
Net sales                 $ 6,667,681     $     5,962,620     $ 705,061     $ 18,824,870     $    14,979,982     $ 3,844,888
Cost of sales               5,811,151           5,174,070       637,081       16,421,838          13,017,318       3,404,520
Gross profit                  856,530             788,550        67,980        2,403,032           1,962,664         440,368
Operating expenses            774,376             737,681        36,695        2,300,635           1,852,768         447,867
Goodwill and asset
impairment (adjustment)
charges                             -             (38,250 )      38,250          425,405             332,621          92,784
Restructuring,
acquisition and
integration related
expenses                       10,449              19,438        (8,989 )         54,385             134,567         (80,182 )
Operating income (loss)        71,705              69,681         2,024         (377,393 )          (357,292 )       (20,101 )
Other expense (income):
Net periodic benefit
income, excluding service
cost                          (12,758 )           (10,941 )      (1,817 )        (27,419 )           (22,691 )        (4,728 )
Interest expense, net          47,108              54,917        (7,809 )        145,247             121,149          24,098
Other, net                       (973 )               958        (1,931 )         (1,539 )               231          (1,770 )
Total other expense, net       33,377              44,934       (11,557 )        116,289              98,689          17,600
Income (loss) from
continuing operations
before income taxes            38,328              24,747        13,581    

(493,682 ) (455,981 ) (37,701 ) Benefit for income taxes (14,849 )

            (8,027 )      (6,822 )   

(106,330 ) (104,091 ) (2,239 ) Net income (loss) from continuing operations 53,177

              32,774        20,403         (387,352 )          (351,890 )       (35,462 )
Income from discontinued
operations, net of tax         37,192              24,370        12,822           64,253              47,847          16,406
Net income (loss)
including noncontrolling
interests                      90,369              57,144        33,225         (323,099 )          (304,043 )       (19,056 )
Less net (income) loss
attributable to
noncontrolling interests       (2,238 )               (52 )      (2,186 )         (3,407 )               116          (3,523 )
Net income (loss)
attributable to United
Natural Foods, Inc.       $    88,131     $        57,092     $  31,039     $   (326,506 )   $      (303,927 )   $   (22,579 )

Adjusted EBITDA           $   222,208     $       168,175     $  54,033     $    475,012     $       396,942     $    78,070




                                       49

--------------------------------------------------------------------------------

Table of contents

The following table reconciles Adjusted EBITDA to Net income (loss) from continuing operations and to Income from discontinued operations, net of tax.


                                            13-Week Period Ended                39-Week Period Ended
(in thousands)                         May 2, 2020      April 27, 2019     May 2, 2020     April 27, 2019
Net income (loss) from continuing
operations                            $     53,177     $       32,774     $  (387,352 )   $      (351,890 )
Adjustments to continuing
operations net income (loss):
Total other expense, net                    33,377             44,934         116,289              98,689
Benefit for income taxes(1)                (14,849 )           (8,027 )      (106,330 )          (104,091 )
Depreciation and amortization               69,642             71,787         214,002             169,780
Share-based compensation                    12,755              9,251          21,307              27,763
Restructuring, acquisition and
integration related expenses(2)             10,449             19,438          54,385             134,567
Goodwill and asset impairment
(adjustment) charges(3)                          -            (38,250 )       425,405             332,621
Note receivable charges(4)                       -                  -          12,516                   -
Inventory fair value adjustment(5)               -                  -               -              10,463
Legal reserve charge, net of
settlement income(6)                             -              2,200           1,196               2,200
Adjusted EBITDA of discontinued
operations(7)                               57,657             34,068         123,594              76,840
Adjusted EBITDA                       $    222,208     $      168,175     $   475,012     $       396,942

Income from discontinued
operations, net of tax(7)             $     37,192     $       24,370     $    64,253     $        47,847
Adjustments to discontinued
operations net income:
Less net (income) loss attributable
to noncontrolling interests                 (2,238 )              (52 )        (3,407 )               116
Total other expense, net                     2,242               (369 )         1,192                (957 )
Provision for income taxes                  12,071              7,772          20,447              13,759
Other expense                                    -                591               -                 829
Share-based compensation                       238                774             744               1,306
Restructuring, store closure and
other charges, net(8)                        8,152                982          40,365              13,940
Adjusted EBITDA of discontinued
operations(7)                         $     57,657     $       34,068     $ 

123,594 $ 76,840

(1) Fiscal 2020 includes the tax benefit from the CARES Act, which includes


       the impact of tax loss carrybacks to 35% tax years allowed under the CARES
       Act.

(2) Primarily reflects expenses resulting from the acquisition of Supervalu,

including severance costs, store closure charges, and acquisition and

integration expenses. Fiscal 2020 year-to-date primarily reflects

integration charges, closed property reserve charges and administrative

and operational restructuring costs. Fiscal 2019 year-to-date primarily

reflects expenses resulting from the acquisition of Supervalu and

acquisition and integration expenses, including employee-related costs.


       Refer to Note 5-Restructuring, Acquisition and Integration Related
       Expenses in Part I, Item 1 of this Quarterly Report on Form 10-Q for
       additional information.


(3)    Fiscal 2020 year-to-date reflects a goodwill impairment charge

attributable to a reorganization of our reporting units and a sustained

decrease in market capitalization and enterprise value of the Company,

resulting in a decline in the estimated fair value of the U.S. Wholesale

reporting unit. In addition, this charge includes a goodwill finalization

charge attributable to the Supervalu acquisition and an asset impairment

charge. Fiscal 2019 year-to-date reflects a goodwill impairment charge


       attributable to the Supervalu acquisition. Refer to Note 6-Goodwill and
       Intangible Assets in Part I, Item 1 of this Quarterly Report on Form 10-Q
       for additional information.

(4) Reflects reserves and charges for notes receivable issued by the Supervalu

business prior to its acquisition to finance the purchase of stores by its

customers.

(5) Reflects a non-cash charge related to the step-up of inventory values as

part of purchase accounting.

(6) Reflects a charge to settle a legal proceeding and a charge related to our

assessment of legal proceedings, net of income received to settle a legal


       proceeding.


(7)    Income from discontinued operations, net of tax and Adjusted EBITDA of

discontinued operations excludes rent expense of $8.9 million and $11.6

million in the third quarters of fiscal 2020 and 2019, respectively, and

$32.5 million and $24.3 million in fiscal 2020 and 2019 year-to-date,

respectively, of operating lease rent expense related to stores within

discontinued operations, but for which GAAP requires the expense to be

included within continuing operations, as we expect to remain primarily


       obligated under these leases. Due to these GAAP requirements to show rent
       expense, along with other administrative expenses of discontinued
       operations within continuing operations, we believe the inclusion of

discontinued operations results within Adjusted EBITDA provides investors


       a meaningful measure of total performance.



                                       50

--------------------------------------------------------------------------------

Table of contents

(8) Amounts represent store closure charges and costs, operational wind-down


       and inventory charges, and asset impairment charges related to
       discontinued operations.


RESULTS OF OPERATIONS



Our analysis within the Results of Operations section below of Net sales, Gross
profit, Operating expenses and Operating loss is presented on a consolidated
basis, as our single reportable segment principally comprises the entire
operations of our business. The quantification of Supervalu's impact on our
results of operations below in our year-to-date analysis is presented to discuss
the incremental impact of Supervalu, and provide analysis of our underlying
business for year-over-year comparability purposes. Our analysis of Net sales is
presented on a customer channel basis inclusive of all segments. References to
legacy company results are presented to provide a comparative results analysis
excluding the Supervalu acquired business impacts.

Net Sales

Our net sales by customer channel was as follows (in millions):


                            Net Sales for the 13-Week Period Ended                            Net Sales for the 39-Week Period Ended
                       May 2,          % of        April 27,        % of                                             April 27,

Customer Channel 2020 Net Sales 2019(1) Net Sales

    May 2, 2020(1)     % of Net Sales      2019(1)       % of Net Sales
Supermarkets       $      4,267          64 %     $    3,701          62 %     $      11,915              63 %      $    8,559              57 %
Supernatural              1,279          19 %          1,102          18 %             3,600              19 %           3,229              21 %
Independents                684          10 %            707          12 %             1,983              11 %           2,041              14 %
Other                       438           7 %            453           8 %             1,327               7 %           1,151               8 %
Total net sales    $      6,668         100 %     $    5,963         100 %     $      18,825             100 %      $   14,980             100 %

(1) Refer to Note 3-Revenue Recognition in Part 1, Item 1 of this Quarterly


       Report on Form 10-Q for additional information regarding adjustments to
       net sales by customer channel.


Third Quarter Variances



Our net sales for the third quarter of fiscal 2020 increased approximately $0.71
billion, or 11.8%, to $6.67 billion from $5.96 billion for the third quarter of
fiscal 2019.

Net sales to our supermarkets channel increased by approximately $566 million,
or 15.3%, for the third quarter of fiscal 2020, compared to the third quarter of
fiscal 2019, and represented approximately 64% and 62% of our total net sales
for the third quarter of fiscal 2020 and 2019, respectively. The increase in
supermarkets net sales is primarily due to an increase in demand for center
store and natural products driven by customers response to the COVID-19
pandemic, partially offset by lower sales from previously lost customers and
stores prior to the pandemic.

Whole Foods Market is our only supernatural customer, and net sales to Whole
Foods Market for the third quarter of fiscal 2020 increased by approximately
$177 million, or 16.1%, as compared to the third quarter of fiscal 2019, and
accounted for approximately 19% and 18% of our total net sales for the third
quarter of fiscal 2020 and 2019, respectively. The increase in net sales to
Whole Foods Market is primarily due to increased sales to existing locations and
the economic impacts of the COVID-19 pandemic. Net sales within our supernatural
channel do not include net sales to Amazon.com, Inc. in either the current
period or the prior period, as these net sales are reported in our other
channel.

Net sales to our independents channel decreased by approximately $23 million, or
3.3%, for the third quarter of fiscal 2020 compared to the third quarter of
fiscal 2019, and represented approximately 10% and 12% of our total net sales
for the third quarter of fiscal 2020 and 2019, respectively. The decrease in
independents net sales is primarily due to previously lost customers and store
closings, partially offset by strong sales growth in existing customer sales
driven by the response to the COVID-19 pandemic.

Net sales to our other channel decreased by approximately $15 million, or 3.3%,
for the third quarter of fiscal 2020 compared to the third quarter of fiscal
2019, and represented approximately 7% and 8% of our total net sales for the
third quarter of fiscal 2020 and 2019, respectively. The decrease in other net
sales is primarily due to lower sales to foodservice customers and lower
military sales from the resignation of certain business, partially offset by
e-commerce sales growth.


                                       51

--------------------------------------------------------------------------------

Table of contents

Year-to-Date Variances



Our net sales for fiscal 2020 year-to-date increased approximately $3.84
billion, or 25.7%, to $18.82 billion from $14.98 billion for fiscal 2019
year-to-date. Net sales for fiscal 2020 year-to-date included incremental
Supervalu net sales from the first quarter of fiscal 2020 of approximately $3.08
billion. Excluding the incremental first quarter of fiscal 2020 Supervalu net
sales, net sales increased $768 million, or 5.1%, which was driven primarily by
incremental sales resulting from the COVID-19 pandemic and continued growth in
our supernatural channel.

Net sales to our supermarkets channel for fiscal 2020 year-to-date increased by
approximately $3,356 million, or 39.2%, from fiscal 2019 year-to-date, and
represented approximately 63% and 57% of our total net sales for fiscal 2020 and
2019 year-to-date, respectively. The increase in supermarkets net sales is
primarily due to an increase of $2,813 million from incremental first quarter of
fiscal 2020 net sales attributable to the acquired Supervalu business and a net
increase of $543 million, or 6.3% primarily driven by growth in sales to
existing customers, including the demand for center store and natural products
driven by customers response to the COVID-19 pandemic, partially offset by lower
sales from previously lost customers and stores prior to the pandemic.

Net sales to Whole Foods Market for fiscal 2020 year-to-date increased by
approximately $371 million, or 11.5%, as compared to the prior fiscal year's
comparable period, and accounted for approximately 19% and 21% of our total net
sales for fiscal 2020 and 2019 year-to-date, respectively. The increase in net
sales to Whole Foods Market is primarily due to increased sales related to the
COVID-19 pandemic, growth in new product categories, and increased sales to
existing and new stores prior to the pandemic.

Net sales to our independents channel decreased by approximately $58 million, or
2.8%, during fiscal 2020 year-to-date compared to fiscal 2019 year-to-date, and
accounted for 11% and 14% of our total net sales for fiscal 2020 and 2019
year-to-date, respectively. The decrease in independents net sales includes an
increase of $24 million from incremental first quarter of fiscal 2020 net sales
attributable to the acquired Supervalu business, with the remaining decrease of
$82 million, or 4.0% being primarily due to lost customers, and lower sales from
existing customers and store closings, partially offset by strong sales growth
in existing customer sales driven by the response to the COVID-19 pandemic.

Net sales to our other channel increased by approximately $176 million, or
15.3%, during fiscal 2020 year-to-date compared to fiscal 2019 year-to-date, and
represented approximately 7% and 8% of our total net sales for fiscal 2020 and
2019 year-to-date, respectively. The increase in other net sales is primarily
due to an increase of $240 million from incremental first quarter of fiscal 2020
net sales attributable to the acquired Supervalu business, partially offset by a
decrease of $64 million, or 5.6%, primarily due to lower sales to foodservice
customers and lower military sales from the resignation of certain business,
partially offset by e-commerce sales growth.

Cost of Sales and Gross Profit



Our gross profit increased $68.0 million, or 8.6%, to $856.5 million for the
third quarter of fiscal 2020, from $788.6 million for the third quarter of
fiscal 2019. Our gross profit as a percentage of net sales decreased to 12.85%
for the third quarter of fiscal 2020 compared to 13.22% for the third quarter of
fiscal 2019. The decrease in gross margin rate was primarily driven by a mix
shift toward lower margin conventional products and lower levels of vendor
funding, partially offset by lower levels of inventory shrink.

Our gross profit increased $440.4 million, or 22.4%, to $2,403.0 million for
fiscal 2020 year-to-date, from $1,962.7 million for fiscal 2019 year-to-date.
Our gross profit as a percentage of net sales decreased to 12.77% for fiscal
2020 year-to-date compared to 13.10% for fiscal 2019 year-to-date. Our Gross
profit dollar increase for fiscal 2020 year-to-date when compared to fiscal 2019
year-to-date is primarily due to an estimated incremental 12 weeks of gross
profit from the acquired Supervalu business of approximately $347.9 million, net
of its related LIFO inventory charge. The remaining increase in Gross profit was
$92.5 million, which included a fiscal 2019 year-to-date inventory charge
related to a step-up of acquired Supervalu inventory of $10.5 million. Gross
profit as a percentage of net sales decreased primarily due to lower gross
profit rates on conventional products and margin dilution from the faster growth
of the supernatural channel relative to the other customer channels, offset in
part by lower inbound freight expense. We recorded a LIFO charge of $19.3
million and $13.7 million for fiscal 2020 and 2019 year-to-date, respectively.


                                       52

--------------------------------------------------------------------------------

Table of contents

Operating Expenses



Operating expenses increased $36.7 million, or 5.0%, to $774.4 million, or
11.61% of net sales, for the third quarter of fiscal 2020 compared to $737.7
million, or 12.37% of net sales, for the third quarter of fiscal 2019. Operating
expenses for the third quarter of fiscal 2020 included $1.4 million of surplus
property depreciation expense. The decrease in Operating expenses as a percent
of net sales was driven by leveraging fixed operating and administrative
expenses and the benefit of synergy and integration efforts, partially offset by
incremental costs related to COVID-19, including the impact of temporary
pandemic-related incentives and additional costs for safety protocols and
procedures at the Company's distribution centers. Total operating expenses also
included share-based compensation expense of $12.8 million and $9.3 million for
the third quarter of fiscal 2020 and 2019, respectively.

Operating expenses increased $447.9 million, or 24.2%, to $2,300.6 million, or
12.22% of net sales, for fiscal 2020 year-to-date compared to $1,852.8 million,
or 12.37% of net sales, for fiscal 2019 year-to-date. The increase in Operating
expenses in fiscal 2020 year-to-date primarily reflects the incremental
contribution from the Supervalu business for an additional 12 weeks when
compared to fiscal 2019 year-to-date. Operating expenses for fiscal 2020
year-to-date included $26.8 million of customer bankruptcy bad debt expense. In
addition, Operating expenses in fiscal 2020 year-to-date included $12.5 million
of notes receivable charges, $6.6 million of surplus property depreciation
expense and a $1 million legal reserve charge. The decrease in operating
expenses, as a percent of net sales, was driven by fixed and variable expense
leveraging and the mix impact from the acquired Supervalu business and lower
employee costs, including the impact of cost synergies, partially offset by
higher bad debt, occupancy and depreciation expenses. Total operating expenses
also included share-based compensation expense of $21.3 million and $27.8
million for fiscal 2020 and 2019 year-to-date, respectively.

Goodwill and Asset Impairment (Adjustment) Charges



A goodwill impairment adjustment of $38.3 million was recorded in the third
quarter of fiscal 2019, which was attributable to changes in the preliminary
fair value of net assets, which affected the initial goodwill resulting from the
Supervalu acquisition.

Goodwill and asset impairment charges of $425.4 million were recorded for fiscal
2020 year-to-date, which reflects $421.5 million from an impairment charge on
the remaining goodwill attributable to the U.S. Wholesale goodwill reporting
unit, $2.5 million related to purchase accounting adjustments to finalize the
opening balance sheet goodwill and $1.4 million of property and equipment asset
impairment charges. Goodwill and asset impairment charges of $332.6 million were
recorded for fiscal 2019 year-to-date, which reflects a portion of the goodwill
recorded from the Supervalu acquisition.

Refer to the Executive Overview section above, and Note 6-Goodwill and Intangible Assets in Part I, Item 1 of this Quarterly Report on Form 10-Q for additional information on goodwill impairment charges.

Restructuring, Acquisition and Integration Related Expenses



Restructuring, acquisition and integration related expenses were $10.4 million
for the third quarter of fiscal 2020, which included $8.4 million of closed
property reserve charges and costs primarily related to lease asset impairments,
$1.5 million of restructuring costs and $0.6 million of integration costs.
Expenses incurred were $19.4 million for the third quarter of fiscal 2019, which
included $12.3 million of employee related costs and charges due to severance,
settlement of outstanding equity awards and benefits costs, and $6.1 million of
other acquisition and integration related costs and $1.1 million of closed
property reserve charges related to the divestiture of retail banners.

Restructuring, acquisition and integration related expenses were $54.4 million
for fiscal 2020 year-to-date and primarily included $25.3 million of integration
costs including a multiemployer pension plan withdrawal obligation, $25.1
million of closed property reserve charges and costs primarily related to lease
asset impairments on surplus properties and Shoppers store lease exits and $4.0
million of restructuring costs. Expenses incurred in fiscal 2019 year-to-date
were $134.6 million and primarily included $66.4 million of employee related
costs due to change-in-control payments made to satisfy outstanding equity
awards, severance costs, and benefits costs, $47.5 million of other acquisition
and integration related costs, and $20.6 million closed property reserve charges
related to the divestiture of retail banners.

We may incur additional integration and restructuring costs through the remainder of fiscal 2020 related to our operational and administrative restructuring to achieve cost synergies and supply chain efficiencies of continuing operations. In addition, further restructuring costs may be incurred related to the divestiture of retail operations.


                                       53

--------------------------------------------------------------------------------

Table of contents

Operating Income (Loss)



Reflecting the factors described above, operating income increased $2.0 million
to $71.7 million for the third quarter of fiscal 2020, from $69.7 million for
the third quarter of fiscal 2019. The operating income increase was primarily
driven by an increase in gross profit and lower restructuring, acquisition and
integration related expenses, partially offset by the goodwill impairment
adjustment.

Reflecting the factors described above, operating loss increased $20.1 million,
to an operating loss of $377.4 million for fiscal 2020 year-to-date, from $357.3
million for fiscal 2019 year-to-date. The increase in operating loss was
primarily driven by the increase in goodwill impairment charges and increases in
operating expenses in excess of gross profit increases, partially offset by
lower restructuring, acquisition and integration related expenses.

The operating loss for the third quarter and year-to-date of fiscal 2020
includes $9.1 million and $33.5 million, respectively, of operating lease rent
expense and $0.9 million and $4.6 million, respectively, of depreciation and
amortization expenses related to stores within discontinued operations, but for
which GAAP requires the expense to be included within continuing operations, as
we expect to remain primarily obligated under these leases. In addition,
continuing operations operating loss includes certain retail related overhead
costs that are related to retail but are required to be presented within
continuing operations.

Total Other Expense, Net
                                            13-Week Period Ended                39-Week Period Ended
(in thousands)                         May 2, 2020      April 27, 2019     May 2, 2020      April 27, 2019
Net periodic benefit income,
excluding service cost                $    (12,758 )   $      (10,941 )   $    (27,419 )   $      (22,691 )
Interest expense on long-term debt,
net of capitalized interest                 41,512             45,594          127,781             96,442
Interest expense on finance and
direct financing lease obligations           2,974              4,455            7,238             10,488
Amortization of financing costs and
discounts                                    3,837              4,666           11,570             10,181
Debt refinancing costs and
unamortized financing charges                    -                395               73              4,561
Interest income                             (1,215 )             (193 )         (1,415 )             (523 )
Interest expense, net                       47,108             54,917          145,247            121,149
Other, net                                    (973 )              958           (1,539 )              231
Total other expense, net              $     33,377     $       44,934     $ 

116,289 $ 98,689





Net periodic benefit income, excluding service costs reflects the recognition of
expected returns on benefit plan assets in excess of interest costs. Net
periodic benefit income for fiscal 2020 year-to-date includes a $10.3 million
non-cash pension settlement charge from the lump sum pension settlement offering
completed in the second quarter of fiscal 2020. Fiscal 2019 year-to-date net
periodic benefit income reflects a partial year due to the acquisition of
Supervalu near the end of the first quarter of fiscal 2019.

The decrease in interest expense on long-term debt in the third quarter of
fiscal 2020 compared to the third quarter of fiscal 2019 was primarily due to
lower average amounts of outstanding debt and lower average interest rates.
The increase in interest expense on long-term debt for fiscal 2020 year-to-date
compared to fiscal 2019 year-to-date was primarily due to an increase in average
outstanding debt driven by Supervalu acquisition financing executed near the end
of the first quarter of fiscal 2019.

Interest on finance and direct financing leases primarily reflects lease
obligations related to retail stores of discontinued operations acquired in the
Supervalu acquisition, but for which GAAP requires the expense to be included
within continuing operations, as we expect to remain primarily obligated under
these leases until settlement with the respective landlords. Beginning in the
third quarter of fiscal 2020, interest on financing leases includes interest
related to a distribution center for which we executed a purchase option with a
delayed purchase provision.


                                       54

--------------------------------------------------------------------------------

Table of contents

Benefit for Income Taxes



The effective income tax rate for continuing operations was a benefit of 38.7%
compared to a benefit of 32.4% on pre-tax income for the third quarters of
fiscal 2020 and 2019, respectively. The change in the effective income tax rate
for the third quarter of fiscal 2020 was primarily driven by a tax benefit
recorded on net operating loss deferred tax assets in the third quarter of
fiscal 2020 in connection with the CARES Act, discussed above. The tax provision
included $26.9 million and $3.2 million of discrete tax benefit for the third
quarter of fiscal 2020 and fiscal 2019, respectively. The discrete tax benefit
for the third quarter of fiscal 2020 was primarily due to a tax benefit of
approximately $28.4 million driven by a tax benefit recorded on net operating
loss deferred tax assets in the third quarter of fiscal 2020 in connection with
the CARES Act, discussed above.

The effective income tax rate for continuing operations was a benefit of 21.5%
compared to a benefit of 22.8% on pre-tax losses for fiscal 2020 year-to-date
and fiscal 2019 year-to-date, respectively. The decrease in the effective income
tax benefit rate was primarily driven by a tax benefit of approximately $8.3
million recorded in fiscal 2019 for the release of unrecognized tax positions
that did not recur in fiscal 2020, as well as a goodwill impairment benefit of
approximately $72.2 million recorded in fiscal 2019 compared to a goodwill
impairment benefit of approximately $66.4 million recorded in fiscal 2020. In
addition, effective income tax rate for fiscal 2020 includes a benefit of
approximately $28.4 million related to revaluation of net operating loss
deferred tax assets in connection with the CARES Act.

Income from Discontinued Operations, Net of Tax



The results of operations for the third quarter of fiscal 2020 reflect net sales
of $667.0 million for which we recognized $187.8 million of gross profit and
Income from discontinued operations, net of tax of $37.2 million. As noted
above, pre-tax income for the third quarter of fiscal 2020 from discontinued
operations excludes $9.1 million of operating lease rent expense related to
stores within discontinued operations, but for which GAAP requires the expense
to be included within continuing operations. In addition, store closure charges
related to leases are recorded within continuing operations. Discontinued
operations included $8.1 million of restructuring expenses primarily related to
store closures charges and expenses related to exited locations, and asset
impairment charges related to store exits and impairment reviews discussed
above. Net sales and gross profit of discontinued operations increased $26.9
million and $10.9 million, respectively, for the third quarter of fiscal 2020 as
compared to last year primarily due to an increase in identical store sales
results driven by the impacts of the COVID-19 pandemic, which was partially
offset by the lower store base operating in the third quarter of fiscal 2020
compared to last year.

The results of operations for fiscal 2020 year-to-date reflect net sales of
$1,891.5 million for which we recognized $520.3 million of gross profit and
Income from discontinued operations, net of tax of $64.3 million. As noted
above, pretax income for fiscal 2020 year-to-date excludes $33.5 million of
operating lease rent expense related to stores within discontinued operations,
but for which GAAP requires the expense to be included within continuing
operations. In addition, store closure charges related to leases are recorded
within continuing operations. Discontinued operations included $40.3 million of
primarily related to store closures charges and expenses, and asset impairment
charges related to exited locations. Net sales and gross profit of discontinued
operations increased $477.8 million and $137.9 million, respectively, for the
fiscal 2020 year-to-date as compared to last year primarily due the incremental
twelve weeks of discontinued operations and an increase in identical store sales
resulting driven by the impacts of the COVID-19 pandemic, which was partially
offset by the lower store base operating during fiscal 2020 year-to-date
compared to last year.

Refer to the section above Executive Overview-Divestiture of Retail Operations and to Note 18-Discontinued Operations in Part I, Item 1 of this Quarterly Report on Form 10-Q for additional financial information regarding these discontinued operations.

Net Income (Loss) Attributable to United Natural Foods, Inc.



Reflecting the factors described in more detail above, net income attributable
to United Natural Foods, Inc. was $88.1 million, or $1.60 per diluted common
share, for the third quarter of fiscal 2020, compared to net income of $57.1
million, or $1.12 per diluted common share, for the third quarter of fiscal
2019.

Reflecting the factors described in more detail above, we incurred a net loss
attributable to United Natural Foods, Inc. of $326.5 million, or $6.10 per
diluted common share, for fiscal 2020 year-to-date, compared to net loss of
303.9 million, or $5.99 per diluted common share, for fiscal 2019 year-to-date,
primarily due to goodwill impairment charges.

As described in more detail in Note 12-Share-Based Awards in Part I, Item I of
this Quarterly Report on Form 10-Q, in the second quarter of fiscal 2020, we
granted restricted stock units and performance share units representing a right
to receive an aggregate of 5.8 million shares of common stock under our 2020
Equity Incentive Plan.


                                       55

--------------------------------------------------------------------------------

Table of contents



As described in more detail within Note 13-Share-Based Awards in Part II, Item 8
of the Annual Report on Form 10-K, in fiscal 2019 we issued approximately 2.0
million shares of common stock, of which 0.3 million shares were issued through
the third quarter of fiscal 2019, to fund the settlement of time-vesting
replacement award obligations from the Supervalu acquisition, which has had a
dilutive effect on our weighted average earnings per share as compared to last
year. During the third quarter of fiscal 2020, the Company issued approximately
1.1 million shares of common stock at an average market price of $11.12 per
share for $12.2 million of cash. Proceeds from these issuances were used to fund
settlement of replacement award obligations. As of May 2, 2020, we have
approximately 1.7 million additional shares authorized for issuance and
registered with the SEC in order to satisfy replacement award and option
issuance obligations.

LIQUIDITY AND CAPITAL RESOURCES

Highlights

• Total liquidity as of May 2, 2020 was $1.21 billion and was comprised of

the following:

• Unused credit under our revolving line of credit was $1,153.9 million

as of May 2, 2020, which increased $234.7 million from $919.2 million

as of August 3, 2019, primarily due to net payments made on the ABL

Credit Facility as cash flow generated from the business was utilized


          to reduce outstanding debt.


•         Cash and cash equivalents was $56.4 million as of May 2, 2020, which
          increased $14.1 million from $42.4 million as of August 3, 2019.

• We paid the remaining maturities under our 364-day Term Loan Facility in

the first quarter of fiscal 2020, and as a result, we have no material

scheduled maturities due until fiscal 2024, although prepayments may be

required upon the occurrence of specified events as discussed in Note


       9-Long-Term Debt in Part I, Item 1 of this Quarterly Report on Form 10-Q.


•      Our total debt decreased $345.6 million to $2,560.9 million as of May 2,

2020 from $2,906.5 million as of August 3, 2019, primarily related to net


       payments made on the ABL Credit Facility and our 364-day Term Loan
       Facility payment.


•      Scheduled debt maturities are expected to be $7.6 million for the

remainder of fiscal 2020 and payments to reduce finance lease obligations

are expected to be approximately $3.3 million for the remainder of fiscal

2020. Proceeds from the sale of any properties mortgaged and encumbered


       under our Term Loan Facility are required to, and will, be used to make
       additional Term Loan Facility payments.

• We expect to be able to fund near-term debt maturities through fiscal 2023

with internally generated funds, proceeds from asset sales or borrowings

under the ABL Credit Facility.

• Working capital decreased $213.1 million to $1,245.9 million as of May 2,

2020 from $1,459.0 million as of August 3, 2019, primarily due to an

increase in accounts payable resulting from inventory being sold through


       faster than payments are made to vendors, the adoption of the new lease
       standard from the recognition of a new current portion liability for
       operating leases, the payment of a current maturity under the Term Loan

Facility and inventory reductions, offset in part by increases in accounts


       receivable.



Sources and Uses of Cash

We expect to continue to replenish operating assets and pay down debt
obligations with internally generated funds and sale of surplus and/or non-core
assets. A significant reduction in operating earnings or the incurrence of
operating losses could have a negative impact on our operating cash flow, which
may limit our ability to pay down our outstanding indebtedness as planned. Our
credit facilities are secured by a substantial portion of our total assets.

Our primary sources of liquidity are from internally generated funds and from
borrowing capacity under our credit facilities. Our short-term and long-term
financing abilities are believed to be adequate as a supplement to internally
generated cash flows to satisfy debt obligations and fund capital expenditures
as opportunities arise. Our continued access to short-term and long-term
financing through credit markets depends on numerous factors, including the
condition of the credit markets and our results of operations, cash flows,
financial position and credit ratings.

Primary uses of cash include debt service, capital expenditures, working capital
maintenance and income tax payments. We typically finance working capital needs
with cash provided from operating activities and short-term borrowings.
Inventories are managed primarily through demand forecasting and replenishing
depleted inventories.

We currently do not pay a dividend on our common stock, and have no current
plans to do so. In addition, we are limited in the aggregate amount of dividends
that we may pay under the terms of our Term Loan Facility and our ABL Credit
Facility.


                                       56

--------------------------------------------------------------------------------

Table of contents

Long-Term Debt



During fiscal 2020 year-to-date, we repaid a net $264.0 million under the ABL
Credit Facility and repaid $87.4 million of scheduled maturities under the Term
Loan Facility. Refer to Note 9-Long-Term Debt in Part I, Item 1 of this
Quarterly Report on Form 10-Q for a detailed discussion of the provisions of our
credit facilities and certain long-term debt agreements and additional
information.

Our Term Loan Agreement does not include any financial maintenance covenants.
Our ABL Loan Agreement subjects us to a fixed charge coverage ratio (as defined
in the ABL Loan Agreement) of at least 1.0 to 1.0, calculated at the end of each
of our fiscal quarters on a rolling four quarter basis, when the adjusted
aggregate availability (as defined in the ABL Loan Agreement) is ever less than
the greater of (i) $235.0 million and (ii) 10% of the aggregate borrowing base.
We have not been subject to the fixed charge coverage ratio covenant under the
ABL Loan Agreement, including through the filing date of this Quarterly Report.
The ABL Loan Agreement and the Term Loan Agreement contain certain customary
operational and informational covenants. If we fail to comply with any of these
covenants, we may be in default under the applicable loan agreement, and all
amounts due thereunder may become immediately due and payable.

Derivatives and Hedging Activity



We enter into interest rate swap contracts from time to time to mitigate our
exposure to changes in market interest rates as part of our overall strategy to
manage our debt portfolio to achieve an overall desired position of notional
debt amounts subject to fixed and floating interest rates. Interest rate swap
contracts are entered into for periods consistent with related underlying
exposures and do not constitute positions independent of those exposures.

As of May 2, 2020, we had an aggregate of $2.09 billion of notional debt hedged
through pay fixed and receive floating interest rate swap contracts to
effectively fix the LIBOR component of our floating LIBOR based debt at fixed
rates ranging from 0.454% to 2.959%, with maturities between May 2020 and
October 2025. The fair values of these interest rate derivatives represents a
total net liability of $140.4 million and are subject to volatility based on
changes in market interest rates. See Note 8-Derivatives in Part I, Item 1 of
this Quarterly Report on Form 10-Q for additional information.

From time to time, we enter into fixed price fuel supply agreements and foreign currency hedges. As of May 2, 2020, we had fixed price fuel contracts outstanding and foreign currency forward agreements outstanding. Gains and losses and the outstanding net asset from these arrangements are insignificant.

Capital Expenditures



Our capital expenditures for fiscal 2020 year-to-date were $118.2 million,
compared to $137.0 million for fiscal 2019 year-to-date, a decrease of $18.8
million. Fiscal 2020 year-to-date includes capital expenditures for distribution
center expansions of approximately $33 million (primarily the Ridgefield, WA
expansion), new distribution centers of approximately $21 million, and
information technology, equipment and other. We estimate we will spend
approximately $190 million for fiscal 2020. Fiscal 2020 capital spending is
expected to include projects that optimize and expand our distribution network
and our technology platform. Longer term, capital spending is expected to be at
or below 1.0% of net sales. We expect to finance requirements with cash
generated from operations and borrowings under our ABL Credit Facility. Future
investments may be financed through long-term debt or borrowings under our ABL
Credit Facility.


                                       57

--------------------------------------------------------------------------------

Table of contents

© Edgar Online, source Glimpses