- KR Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
The Kroger Co. (KR) 8-KKroger Reports Second Quarter Results
Filed: 9 Sep 16, 12:00am
Exhibit 99.1
Kroger Reports Second Quarter Results
Q2 GAAP EPS of $0.40; Q2 Adjusted EPS of $0.47
ID Sales Up 1.7% Without Fuel
Lowers 2016 ID Sales and EPS Guidance; Affirms 8 — 11% Long-Term EPS Growth Target
Second Quarter 2016 Highlights
· Loyal customer growth and core business remains strong while managing transition to a deflationary environment
· Now offering ClickList and ExpressLane online ordering services in almost 400 locations
· Providing greater stability of current and future pension benefits for more than 6,500 Kroger associates and retirees
· Lowering expected 2016 capital investments to increase financial flexibility
CINCINNATI, September 9, 2016 — The Kroger Co. (NYSE: KR) today reported net earnings of $383 million, or $0.40 per diluted share, and identical supermarket sales growth, without fuel, of 1.7% in the second quarter of 2016, which ended on August 13. The company’s net earnings per diluted share included charges related to the restructuring of certain multi-employer pension obligations to help stabilize associates’ future benefits. These obligations are now part of the plan the company manages. Excluding the effect of these charges, Kroger’s adjusted net earnings were $454 million, or $0.47 per diluted share. Net earnings in the same period last year were $433 million, or $0.44 per diluted share.
Comments from Chairman and CEO Rodney McMullen
“I’m very proud of our associates for their determined focus on always making a difference for our customers. Their execution of our Customer 1st Strategy in a deflationary environment helped deliver growth in identical store sales, units and market share. We are focused on long-
term performance over a three-to-five year horizon. We have the right strategy, the right people, and the financial flexibility to execute our strategy, which allows us to continue investing in our associates and our business and growing market share. By staying on our strategy, we create long-term value for our shareholders.”
Details of Second Quarter 2016 Results
Total sales increased 4.0% to $26.6 billion in the second quarter compared to $25.5 billion for the same period last year. Total sales, excluding fuel, increased 7.3% in the second quarter compared to the same period last year. Total sales, excluding fuel and Roundy’s, increased 2.9% in the second quarter compared to the same period last year.
Gross margin was 22.1% of sales for the second quarter. Excluding fuel, Roundy’s and the LIFO charge, gross margin decreased 13 basis points from the same period last year.
Kroger recorded a $12 million LIFO charge during the second quarter, compared to a $21 million LIFO charge in the same quarter last year.
Total operating expenses — excluding fuel, Roundy’s and pension agreements — decreased 6 basis points as a percent of sales compared to the prior year.
FIFO operating margin on a rolling four quarters basis — excluding fuel, Roundy’s, pension agreements, the 2015 and 2014 contributions to the UFCW Consolidated Pension Plan and the 2014 contributions to The Kroger Co. Foundation — decreased 3 basis points compared to the prior year.
The effective income tax rate was 31.1% for the second quarter, compared to 34.4% for the same period last year. This decrease was primarily due to the adoption of new accounting standards for employee share-based payments, which reduced income tax expense by approximately $23 million, or $0.02 per diluted share.
Financial Strategy
Kroger’s long-term financial strategy is to use financial flexibility to drive growth while also returning capital to shareholders.
The company’s net total debt to adjusted EBITDA ratio increased to 2.11, compared to 2.02 during the same period last year (see Table 5). This result illustrates Kroger’s commitment to use free cash flow to both grow its business and return cash to shareholders, while maintaining appropriate leverage for the company’s credit rating. Over the last year, Kroger has used free cash flow to:
· Repurchase $1.1 billion in common shares
· Pay $406 million in dividends
· Invest $3.8 billion in capital, and
· Merge with Roundy’s, Inc. for $866 million.
Return on invested capital, excluding Roundy’s, was 13.95% for the second quarter, compared to 14.24% for the second quarter of 2015 (see Table 7).
Fiscal 2016 Guidance
As a result of continued deflation, Kroger lowered its net earnings guidance range to $2.03 to $2.13 per diluted share for 2016. Kroger’s adjusted net earnings guidance range per diluted share for 2016 is $2.10 to $2.20, which excludes the $0.07 charge from the company’s commitment to restructure certain multi-employer pension obligations. The previous guidance range was $2.19 to $2.28, which did not anticipate the $0.07 charge from the company’s commitment to restructure certain multi-employer pension obligations.
For identical supermarket sales growth, excluding fuel, the company expects the remainder of 2016 to be in the 0.5% to 1.5% range, which is 1.4% to 1.8% for the full year.
The company lowered expected capital investments — excluding mergers, acquisitions and purchases of leased facilities — to $3.6 to $3.9 billion for the year. The previous expectation was $4.1 to $4.4 billion.
Over the long term, the company expects to achieve its net earnings per diluted share growth rate guidance of 8 — 11%, plus a growing dividend.
Every day, the Kroger Family of Companies makes a difference in the lives of eight and a half million customers and 431,000 associates who shop or serve in 2,781 retail food stores under a variety of local banner names in 35 states and the District of Columbia. Kroger and its subsidiaries operate an expanding ClickList offering — a personalized, order online, pick up at the store service — in addition to 2,240 pharmacies, 785 convenience stores, 323 fine jewelry stores, 1,423 supermarket fuel centers and 38 food production plants in the United States. Kroger is recognized as one of America’s most generous companies for its support of more than 100 Feeding America food bank partners, breast cancer research and awareness, the military and their families, and more than 145,000 community organizations including schools. A leader in supplier diversity, Kroger is a proud member of the Billion Dollar Roundtable.
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 fuel.
Note: Kroger discusses the changes in operating results, as a percentage of sales, excluding Roundy’s due to the merger with Roundy’s affecting its comparability to last year.
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 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 and Roundy’s. 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 September 9, 2016 at ir.kroger.com. An on-demand replay of the webcast will be available at approximately 1 p.m. (ET) Friday, September 9, 2016.
—30—
2nd Quarter 2016 Tables Include:
1. Consolidated Statements of Operations
2. Consolidated Balance Sheets
3. Consolidated Statements of Cash Flows
4. Supplemental Sales Information
5. Reconciliation of net Total Debt and Net Earnings Attributable to The Kroger Co. to Adjusted EBITDA
6. Net Earnings Per Diluted Share Excluding the Adjustment Items
7. Return on Invested Capital
Contacts: Media: Keith Dailey (513) 762-1304; Investors: Kate Ward (513) 762-4969
Table 1.
THE KROGER CO.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share amounts)
(unaudited)
|
| SECOND QUARTER |
| YEAR-TO-DATE |
| ||||||||||||||||
|
| 2016 |
| 2015 |
| 2016 |
| 2015 |
| ||||||||||||
SALES |
| $ | 26,565 |
| 100.0 | % | $ | 25,539 |
| 100.0 | % | $ | 61,169 |
| 100.0 | % | $ | 58,590 |
| 100.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
MERCHANDISE COSTS, INCLUDING ADVERTISING, WAREHOUSING AND TRANSPORTATION (a), AND LIFO CHARGE (b) |
| 20,697 |
| 77.9 |
| 20,065 |
| 78.6 |
| 47,366 |
| 77.4 |
| 45,825 |
| 78.2 |
| ||||
OPERATING, GENERAL AND ADMINISTRATIVE (a) |
| 4,473 |
| 16.8 |
| 4,068 |
| 15.9 |
| 10,252 |
| 16.8 |
| 9,422 |
| 16.1 |
| ||||
RENT |
| 205 |
| 0.8 |
| 155 |
| 0.6 |
| 467 |
| 0.8 |
| 370 |
| 0.6 |
| ||||
DEPRECIATION AND AMORTIZATION |
| 525 |
| 2.0 |
| 477 |
| 1.9 |
| 1,219 |
| 2.0 |
| 1,097 |
| 1.9 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
OPERATING PROFIT |
| 665 |
| 2.5 |
| 774 |
| 3.0 |
| 1,865 |
| 3.1 |
| 1,876 |
| 3.2 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
INTEREST EXPENSE |
| 116 |
| 0.4 |
| 114 |
| 0.5 |
| 271 |
| 0.4 |
| 262 |
| 0.5 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS BEFORE INCOME TAX EXPENSE |
| 549 |
| 2.1 |
| 660 |
| 2.6 |
| 1,594 |
| 2.6 |
| 1,614 |
| 2.8 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
INCOME TAX EXPENSE |
| 171 |
| 0.6 |
| 227 |
| 0.9 |
| 521 |
| 0.9 |
| 557 |
| 1.0 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS INCLUDING NONCONTROLLING INTERESTS |
| 378 |
| 1.4 |
| 433 |
| 1.7 |
| 1,073 |
| 1.8 |
| 1,057 |
| 1.8 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET (LOSS) EARNINGS ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
| (5 | ) | — |
| — |
| — |
| (6 | ) | — |
| 5 |
| — |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. |
| $ | 383 |
| 1.4 | % | $ | 433 |
| 1.7 | % | $ | 1,079 |
| 1.8 | % | $ | 1,052 |
| 1.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER BASIC COMMON SHARE |
| $ | 0.40 |
|
|
| $ | 0.44 |
|
|
| $ | 1.13 |
|
|
| $ | 1.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
AVERAGE NUMBER OF COMMON SHARES USED IN BASIC CALCULATION |
| 943 |
|
|
| 963 |
|
|
| 949 |
|
|
| 966 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE |
| $ | 0.40 |
|
|
| $ | 0.44 |
|
|
| $ | 1.11 |
|
|
| $ | 1.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
AVERAGE NUMBER OF COMMON SHARES USED IN DILUTED CALCULATION |
| 959 |
|
|
| 977 |
|
|
| 966 |
|
|
| 981 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
DIVIDENDS DECLARED PER COMMON SHARE |
| $ | 0.120 |
|
|
| $ | 0.105 |
|
|
| $ | 0.225 |
|
|
| $ | 0.198 |
|
|
|
Note: Certain percentages may not sum due to rounding.
Note: Net earnings attributable to The Kroger Co. per diluted common share for the first quarter of 2016 was adjusted by $.01 per diluted share due to the adoption of the new accounting standard for employee share-based payments.
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 $12 and $21 were recorded in the second quarters of 2016 and 2015, respectively. For the year to date period, LIFO charges of $27 and $48 were recorded for 2016 and 2015, respectively.
Table 2.
THE KROGER CO.
CONSOLIDATED BALANCE SHEETS
(in millions)
(unaudited)
|
| August 13, |
| August 15, |
| ||
|
| 2016 |
| 2015 |
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current Assets |
|
|
|
|
| ||
Cash |
| $ | 319 |
| $ | 268 |
|
Store deposits in-transit |
| 959 |
| 934 |
| ||
Receivables |
| 1,316 |
| 1,319 |
| ||
Inventories |
| 6,120 |
| 5,548 |
| ||
Prepaid and other current assets |
| 530 |
| 457 |
| ||
|
|
|
|
|
| ||
Total current assets |
| 9,244 |
| 8,526 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
| 20,687 |
| 18,573 |
| ||
Intangibles, net |
| 1,039 |
| 736 |
| ||
Goodwill |
| 2,749 |
| 2,307 |
| ||
Other assets |
| 943 |
| 639 |
| ||
|
|
|
|
|
| ||
Total Assets |
| $ | 34,662 |
| $ | 30,781 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREOWNERS’ EQUITY |
|
|
|
|
| ||
Current Liabilities |
|
|
|
|
| ||
Current portion of long-term debt including obligations under capital leases and financing obligations |
| $ | 2,779 |
| $ | 1,527 |
|
Trade accounts payable |
| 5,723 |
| 5,261 |
| ||
Accrued salaries and wages |
| 1,214 |
| 1,221 |
| ||
Deferred income taxes |
| 221 |
| 286 |
| ||
Other current liabilities |
| 3,584 |
| 3,068 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
| 13,521 |
| 11,363 |
| ||
|
|
|
|
|
| ||
Long-term debt including obligations under capital leases and financing obligations |
| 9,641 |
| 9,743 |
| ||
Deferred income taxes |
| 1,649 |
| 1,157 |
| ||
Pension and postretirement benefit obligations |
| 1,384 |
| 1,460 |
| ||
Other long-term liabilities |
| 1,866 |
| 1,176 |
| ||
|
|
|
|
|
| ||
Total Liabilities |
| 28,061 |
| 24,899 |
| ||
|
|
|
|
|
| ||
Shareowners’ equity |
| 6,601 |
| 5,882 |
| ||
|
|
|
|
|
| ||
Total Liabilities and Shareowners’ Equity |
| $ | 34,662 |
| $ | 30,781 |
|
|
|
|
|
|
| ||
Total common shares outstanding at end of period |
| 944 |
| 965 |
| ||
Total diluted shares year-to-date |
| 966 |
| 981 |
|
Table 3.
THE KROGER CO.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)
|
| YEAR-TO-DATE |
| ||||
|
| 2016 |
| 2015 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net earnings including noncontrolling interests |
| $ | 1,073 |
| $ | 1,057 |
|
Adjustments to reconcile net earnings including noncontrolling interests to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
| 1,219 |
| 1,097 |
| ||
LIFO charge |
| 27 |
| 48 |
| ||
Stock-based employee compensation |
| 77 |
| 95 |
| ||
Expense for Company-sponsored pension plans |
| 43 |
| 56 |
| ||
Deferred income taxes |
| (43 | ) | (82 | ) | ||
Other |
| (32 | ) | 54 |
| ||
Changes in operating assets and liabilities, net of effects from mergers of businesses: |
|
|
|
|
| ||
Store deposits in-transit |
| (36 | ) | 54 |
| ||
Receivables |
| 113 |
| (26 | ) | ||
Inventories |
| 35 |
| 92 |
| ||
Prepaid and other current assets |
| 231 |
| 235 |
| ||
Trade accounts payable |
| (19 | ) | 210 |
| ||
Accrued expenses |
| (62 | ) | 56 |
| ||
Income taxes receivable and payable |
| 313 |
| (32 | ) | ||
Other |
| 93 |
| (82 | ) | ||
|
|
|
|
|
| ||
Net cash provided by operating activities |
| 3,032 |
| 2,832 |
| ||
|
|
|
|
|
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Payments for property and equipment, including payments for lease buyouts |
| (2,046 | ) | (1,696 | ) | ||
Proceeds from sale of assets |
| 99 |
| 24 |
| ||
Other |
| 7 |
| (38 | ) | ||
|
|
|
|
|
| ||
Net cash used by investing activities |
| (1,940 | ) | (1,710 | ) | ||
|
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
Proceeds from issuance of long-term debt |
| 19 |
| 24 |
| ||
Payments on long-term debt |
| (70 | ) | (34 | ) | ||
Net borrowings (payments) on commercial paper |
| 285 |
| (347 | ) | ||
Dividends paid |
| (202 | ) | (181 | ) | ||
Excess tax benefits on stock-based awards |
| — |
| 73 |
| ||
Proceeds from issuance of capital stock |
| 44 |
| 74 |
| ||
Treasury stock purchases |
| (1,126 | ) | (705 | ) | ||
Investment in the remaining equity of a noncontrolling interest |
| — |
| (26 | ) | ||
|
|
|
|
|
| ||
Net cash used by financing activities |
| (1,050 | ) | (1,122 | ) | ||
|
|
|
|
|
| ||
NET INCREASE IN CASH AND TEMPORARY CASH INVESTMENTS |
| 42 |
| — |
| ||
|
|
|
|
|
| ||
CASH AND TEMPORARY CASH INVESTMENTS: |
|
|
|
|
| ||
BEGINNING OF YEAR |
| 277 |
| 268 |
| ||
END OF QUARTER |
| $ | 319 |
| $ | 268 |
|
|
|
|
|
|
| ||
Reconciliation of capital investments: |
|
|
|
|
| ||
Payments for property and equipment, including payments for lease buyouts |
| $ | (2,046 | ) | $ | (1,696 | ) |
Payments for lease buyouts |
| 5 |
| 16 |
| ||
Changes in construction-in-progress payables |
| (147 | ) | (47 | ) | ||
Total capital investments, excluding lease buyouts |
| $ | (2,188 | ) | $ | (1,727 | ) |
|
|
|
|
|
| ||
Disclosure of cash flow information: |
|
|
|
|
| ||
Cash paid during the year for interest |
| $ | 291 |
| $ | 279 |
|
Cash paid during the year for income taxes |
| $ | 242 |
| $ | 651 |
|
Note: Certain prior-year amounts have been reclassified 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. These results include Roundy’s sales for stores that are identical as if they were part of Kroger in the prior year.
IDENTICAL SUPERMARKET SALES (a)
|
| SECOND QUARTER |
| YEAR-TO-DATE |
| ||||||||
|
| 2016 |
| 2015 |
| 2016 |
| 2015 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INCLUDING FUEL CENTERS |
| $ | 23,938 |
| $ | 24,053 |
| $ | 55,250 |
| $ | 55,251 |
|
EXCLUDING FUEL CENTERS |
| $ | 21,264 |
| $ | 20,917 |
| $ | 49,559 |
| $ | 48,544 |
|
|
|
|
|
|
|
|
|
|
| ||||
INCLUDING FUEL CENTERS |
| -0.5 | % | 1.3 | % | 0.0 | % | 0.9 | % | ||||
EXCLUDING FUEL CENTERS |
| 1.7 | % | 5.3 | % | 2.1 | % | 5.5 | % |
(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.
|
| August 13, |
| August 15, |
|
|
| |||
|
| 2016 |
| 2015 |
| Change |
| |||
|
|
|
|
|
|
|
| |||
Current portion of long-term debt including obligations under capital leases and financing obligations |
| $ | 2,779 |
| $ | 1,527 |
| $ | 1,252 |
|
Long-term debt including obligations under capital leases and financing obligations |
| 9,641 |
| 9,743 |
| (102 | ) | |||
|
|
|
|
|
|
|
| |||
Net total debt |
| $ | 12,420 |
| $ | 11,270 |
| $ | 1,150 |
|
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 |
| ||||
|
| August 13, |
| August 15, |
| ||
|
| 2016 |
| 2015 |
| ||
|
|
|
|
|
| ||
Net earnings attributable to The Kroger Co. |
| $ | 2,065 |
| $ | 1,932 |
|
LIFO |
| 7 |
| 141 |
| ||
Depreciation and amortization |
| 2,211 |
| 2,020 |
| ||
Interest expense |
| 491 |
| 491 |
| ||
Income tax expense |
| 1,009 |
| 1,003 |
| ||
Adjustments for pension plan agreements |
| 111 |
| — |
| ||
Other |
| (8 | ) | (7 | ) | ||
|
|
|
|
|
| ||
Adjusted EBITDA |
| $ | 5,886 |
| $ | 5,580 |
|
|
|
|
|
|
| ||
Net total debt to adjusted EBITDA ratio on a rolling four quarters basis |
| 2.11 |
| 2.02 |
|
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 2016, these items included charges related to the restructuring of certain pension obligations. In 2015, The Kroger Co. did not have any adjustment items.
|
| SECOND QUARTER |
| YEAR-TO-DATE |
| ||||||||
|
| 2016 |
| 2015 |
| 2016 |
| 2015 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. |
| $ | 383 |
| $ | 433 |
| $ | 1,079 |
| $ | 1,052 |
|
|
|
|
|
|
|
|
|
|
| ||||
ADJUSTMENTS FOR PENSION PLAN AGREEMENTS (a)(b) |
| 71 |
| — |
| 71 |
| — |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. EXCLUDING THE ADJUSTMENT ITEMS ABOVE |
| $ | 454 |
| $ | 433 |
| $ | 1,150 |
| $ | 1,052 |
|
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE |
| $ | 0.40 |
| $ | 0.44 |
| $ | 1.11 |
| $ | 1.06 |
|
|
|
|
|
|
|
|
|
|
| ||||
ADJUSTMENTS FOR PENSION PLAN AGREEMENTS (c) |
| 0.07 |
| — |
| 0.07 |
| — |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE EXCLUDING THE ADJUSTMENT ITEMS ABOVE |
| $ | 0.47 |
| $ | 0.44 |
| $ | 1.18 |
| $ | 1.06 |
|
|
|
|
|
|
|
|
|
|
| ||||
AVERAGE NUMBER OF COMMON SHARES USED IN DILUTED CALCULATION |
| 959 |
| 977 |
| 966 |
| 981 |
|
(a) The amounts presented represent the after-tax effect of each adjustment.
(b) The pre-tax adjustments for the pension plan agreements were $111.
(c) The amounts presented represent the net earnings per diluted common share effect of each adjustment.
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 August 13, 2016 and August 15, 2015. The August 13, 2016 calculation of return on invested capital excludes the financial position and results for the Roundy’s transaction.
|
| Rolling Four Quarters Ended |
| ||||
|
| August 13, |
| August 15, |
| ||
|
| 2016 |
| 2015 |
| ||
Return on Invested Capital |
|
|
|
|
| ||
Numerator (a) |
|
|
|
|
| ||
Operating profit |
| $ | 3,565 |
| $ | 3,439 |
|
LIFO charge |
| 7 |
| 141 |
| ||
Depreciation and amortization |
| 2,211 |
| 2,020 |
| ||
Rent |
| 820 |
| 694 |
| ||
Adjustments for pension plan agreements |
| 111 |
| — |
| ||
Other |
| (103 | ) | — |
| ||
|
|
|
|
|
| ||
Adjusted operating profit |
| $ | 6,611 |
| $ | 6,294 |
|
|
|
|
|
|
| ||
Denominator (b) |
|
|
|
|
| ||
Average total assets |
| $ | 32,722 |
| $ | 29,900 |
|
Average taxes receivable (c) |
| (64 | ) | (36 | ) | ||
Average LIFO reserve (d) |
| 1,297 |
| 1,222 |
| ||
Average accumulated depreciation and amortization |
| 18,333 |
| 16,884 |
| ||
Average trade accounts payable |
| (5,492 | ) | (5,169 | ) | ||
Average accrued salaries and wages |
| (1,218 | ) | (1,175 | ) | ||
Average other current liabilities (e) |
| (3,326 | ) | (2,966 | ) | ||
Adjustment for Roundy’s transaction (f) |
| (1,421 | ) | — |
| ||
Rent * 8 (g) |
| 6,560 |
| 5,552 |
| ||
|
|
|
|
|
| ||
Average invested capital |
| $ | 47,391 |
| $ | 44,212 |
|
|
|
|
|
|
| ||
Return on Invested Capital |
| 13.95 | % | 14.24 | % |
(a) Represents results for the rolling four quarters for the periods noted.
(b) Represents the average of amounts at the beginning and end of the rolling four quarters periods 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) Adjustment to remove the assets and liabilities recorded as of August 13, 2016 for the Roundy’s transaction.
(g) The factor of eight estimates the hypothetical capitalization of our operating leases.