================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)
|X|      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended January 31, 2000

                                       OR

|_|      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         Commission File Number:  000-21531

                           UNITED NATURAL FOODS, INC.
             (Exact name of Registrant as Specified in Its Charter)

            Delaware                                              05-0376157
(State or Other Jurisdiction of                                (I.R.S. Employer
 Incorporation or Organization)                              Identification No.)

                                  260 Lake Road
                               Dayville, CT 06241
          (Address of Principal Executive Offices, Including Zip Code)

       Registrant's Telephone Number, Including Area Code: (860) 779-2800
                               -------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days:

                                 Yes  X   No
                                     ---     ---

As of March 8, 2000, there were 18,259,678 shares of the Registrant's Common
Stock, $0.01 par value per share, outstanding.

================================================================================



                           UNITED NATURAL FOODS, INC.
                                    FORM 10-Q
               FOR THE THREE AND SIX MONTHS ENDED JANUARY 31, 2000

                                TABLE OF CONTENTS


                                                                                         
Part I.  Financial Information

Item 1.  Financial Statements

         Consolidated Balance Sheets as of January 31, 2000 and July 31, 1999                      3

         Consolidated Statements of Operations for the three and six months ended
         January 31, 2000 and 1999                                                                 4

         Consolidated Statements of Cash Flows for the six months ended January 31,
         2000 and 1999                                                                             5

         Notes to Consolidated Financial Statements                                              6-7

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of
         Operations                                                                             7-17

Item 3.  Quantitative and Qualitative Disclosure About Market Risk                                17

Part II. Other Information

Item 4.  Submission of Matters to a Vote of Security Holders                                      17

Item 6.  Exhibits and Reports on Form 8-K                                                      17-18

         Signatures                                                                               19




                          PART I. FINANCIAL INFORMATION

                          Item 1. Financial Statements

                   UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS



                                                                             (Unaudited)
                                                                             -----------
(In thousands, except per share amounts)                                   JANUARY 31, 2000             JULY 31, 1999
                                                                           ----------------             -------------
                                                                                                    
ASSETS
Current assets:
    Cash                                                                      $   3,764                   $   2,845
    Accounts receivable, net of allowance of $2,706 and $2,297,
        respectively                                                             76,095                      60,612
    Notes receivable, trade                                                         904                       1,096
    Inventories                                                                 111,936                      90,725
    Prepaid expenses                                                              5,410                       5,660
    Deferred income taxes                                                         1,922                       1,765
    Refundable income taxes                                                       8,548                       3,939
                                                                              ---------                   ---------
       Total current assets                                                     208,579                     166,642

Property & equipment, net                                                        42,726                      43,784
Other assets:
    Notes receivable, trade, net                                                    234                         333
    Goodwill, net                                                                25,843                      26,250
    Covenants not to compete, net                                                   249                         328
    Other, net                                                                      943                         564
                                                                              ---------                   ---------
       Total assets                                                           $ 278,574                   $ 237,901
                                                                              =========                   =========
LIABILITIES AND STOCKHOLDERS'  EQUITY
Current liabilities:
    Notes payable - line of credit                                            $  71,006                   $  41,154
    Current installments of long-term debt                                        3,644                       3,682
    Current installment of obligations under capital leases                         509                         833
    Accounts payable                                                             47,515                      33,442
    Accrued expenses                                                             15,745                      13,706
                                                                              ---------                   ---------
       Total current liabilities                                                138,419                      92,817

  Long-term debt, excluding current installments                                 23,310                      24,370
  Deferred income taxes                                                           1,809                         712
  Obligations under capital leases, excluding current installments                1,819                       1,421
                                                                              ---------                   ---------
       Total liabilities                                                        165,357                     119,320
                                                                              ---------                   ---------
Stockholders' equity:
    Preferred stock, $.01 par value, authorized 5,000 shares,
        none issued and outstanding                                                  --                          --
    Common stock, $.01 par value, authorized 50,000 shares,
        issued and outstanding 18,260 at January 31, 2000;
        issued and outstanding 18,249 at July 31, 1999                              183                         182
    Additional paid-in capital                                                   67,839                      67,740
    Unallocated shares of ESOP                                                   (2,502)                     (2,584)
    Retained earnings                                                            47,697                      53,243
                                                                              ---------                   ---------
       Total stockholders' equity                                               113,217                     118,581
                                                                              ---------                   ---------
Total liabilities and stockholders' equity                                    $ 278,574                   $ 237,901
                                                                              =========                   =========


                 See notes to consolidated financial statements.


                                       3


                   UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



                                                         QUARTER ENDED          SIX MONTHS ENDED
                                                          JANUARY 31,              JANUARY 31,
                                                          -----------              -----------

(In thousands, except per share data)                 2000         1999         2000         1999
                                                    ---------    ---------    ---------    ---------
                                                                               
Net sales                                           $ 231,375    $ 215,748    $ 449,830    $ 415,637
Cost of sales                                         189,204      169,540      367,207      326,815
                                                    ---------    ---------    ---------    ---------
                 Gross profit                          42,171       46,208       82,623       88,822
                                                    ---------    ---------    ---------    ---------

Operating expenses                                     45,565       35,415       86,175       68,240
Restructuring and asset impairment charges              2,420          705        2,420          705
Amortization of intangibles                               203          313          550          599
                                                    ---------    ---------    ---------    ---------
                Total operating expenses               48,188       36,433       89,145       69,544
                                                    ---------    ---------    ---------    ---------

                Operating (loss)  income               (6,017)       9,775       (6,522)      19,278
                                                    ---------    ---------    ---------    ---------
Other expense (income):
         Interest expense                               1,640        1,553        2,907        3,069
         Other, net                                      (130)        (183)        (205)        (359)
                                                    ---------    ---------    ---------    ---------
                 Total other expense                    1,510        1,370        2,702        2,710
                                                    ---------    ---------    ---------    ---------

(Loss) income before income (benefit) taxes            (7,527)       8,405       (9,224)      16,568

Income (benefit) taxes                                 (2,999)       3,489       (3,678)       6,873

                                                    ---------    ---------    ---------    ---------
                Net (loss) income                   $  (4,528)   $   4,916    $  (5,546)   $   9,695
                                                    =========    =========    =========    =========
Per share data (basic):

                Net (loss) income                   $   (0.25)   $    0.27    $   (0.30)   $    0.53
                                                    =========    =========    =========    =========

Weighted average shares of common stock                18,260       18,175       18,260       18,175
                                                    =========    =========    =========    =========
Per share data (diluted):

                Net (loss) income                   $   (0.25)   $    0.27    $   (0.30)   $    0.52
                                                    =========    =========    =========    =========

Weighted average shares of common stock                18,260       18,538       18,260       18,538
                                                    =========    =========    =========    =========


                 See notes to consolidated financial statements.


                                       4


                   UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                                             SIX MONTHS
                                                                                          ENDED JANUARY 31,
                                                                                        --------------------
(In thousands)                                                                            2000        1999
                                                                                        --------    --------
                                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income                                                                       $ (5,546)   $  9,695
  Adjustments to reconcile net (loss) income to net cash
  used in operating activities:
    Depreciation and amortization                                                          3,807       3,272
    Loss on disposals of property & equipment                                              1,550         192
    Deferred income tax benefit (expense)                                                    941        (220)
    Provision for doubtful accounts                                                          969         904
    Changes in assets and liabilities, net of acquired companies:
         Accounts receivable                                                             (16,452)    (10,294)
         Inventory                                                                       (21,210)     (8,113)
         Prepaid expenses                                                                    249      (1,399)
         Refundable income taxes                                                          (4,609)     (1,247)
         Other assets                                                                       (298)        552
         Notes receivable, trade                                                             291         (77)
         Accounts payable                                                                 14,073      (2,377)
         Accrued expenses                                                                  2,039          31
                                                                                        --------    --------
      Net cash used in operating activities                                              (24,196)     (9,081)
                                                                                        --------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Payments for purchases of subsidiaries, net of cash acquired                              --      (8,888)
    Proceeds from disposals of property and equipment                                         25          47
    Capital expenditures                                                                  (3,323)     (2,879)
                                                                                        --------    --------
      Net cash used in investing activities                                               (3,298)    (11,720)
                                                                                        --------    --------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net borrowings under note payable                                                     29,852      23,199
    Repayments on long-term debt                                                          (1,101)     (1,767)
    Proceeds from long-term debt                                                               4          --
    Principal payments of capital lease obligations                                         (441)       (273)
    Proceeds from exercise of stock options                                                   99          --
    Other                                                                                     --          18
                                                                                        --------    --------
      Net cash provided by financing activities                                           28,413      21,177
                                                                                        --------    --------
NET INCREASE IN CASH                                                                         919         376
Cash at beginning of period                                                                2,845       1,393
                                                                                        --------    --------
Cash at end of period                                                                   $  3,764    $  1,769
                                                                                        ========    ========
Supplemental disclosures of cash flow information:
  Cash paid during the period for:
        Interest                                                                        $  2,433    $  2,703
                                                                                        ========    ========
        Income taxes                                                                    $    201    $  8,510
                                                                                        ========    ========


In the six months ended January 31, 2000, the Company incurred $514 of capital
lease obligations.

                 See notes to consolidated financial statements.


                                       5


                   UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JANUARY 31, 2000 (UNAUDITED)

1. BASIS OF PRESENTATION

Our accompanying consolidated financial statements include the accounts of
United Natural Foods, Inc. and our wholly owned subsidiaries. We are a
distributor and retailer of natural foods and related products.

The financial statements have been prepared pursuant to rules and regulations of
the Securities and Exchange Commission for interim financial information,
including the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.
Accordingly, certain information and footnote disclosures normally required in
complete financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted. In our opinion, these
financial statements include all adjustments necessary for a fair presentation
of the results of operations for the interim periods presented. The results of
operations for interim periods, however, may not be indicative of the results
that may be expected for a full year.

2. LINE OF CREDIT AGREEMENT

We are a party to a line of credit agreement with Fleet Capital Corporation. The
agreement contains certain financial covenants. As of January 31, 2000, we were
in compliance with all but one of these covenants. Fleet has waived this
covenant as of January 31, 2000 and revised this covenant through October 31,
2000 in exchange for a 1/4% increase in the interest rate we pay Fleet. We do
not expect this increase to have a material impact on our results of operations
or financial condition.

3. INTEREST RATE SWAP AGREEMENT

In October 1998, we entered into an interest rate swap agreement. The agreement
provides for us to pay interest for a five year period at a fixed rate of 5% on
a notional principal amount of $60 million while receiving interest for the same
period at the LIBOR rate on the same notional principal amount. The swap has
been entered into as a hedge against LIBOR interest rate movements on current
and anticipated variable rate indebtedness totaling $60 million at LIBOR plus
1%, thereby fixing our effective rate at 6%. The five year term of the swap
agreement may be extended to seven years at the option of the counterparty.

4. RESTRUCTURING COSTS

In connection with the consolidation of operations in the Eastern Region, we
recorded employee severance expenses and employee retention expenses of $0.8
million and $0.7 million, respectively, and recorded incremental depreciation of
$2.4 million for the year ended July 31, 1999. We recorded asset impairment
charges of $1.5 million and additional employee severance and retention expenses
of $0.3 million in the quarter ended January 31, 2000. Approximately $1.1
million of the retention and severance expenses had been paid as of January 31,
2000 with most of the remaining amounts expected to be paid during the remainder
of fiscal 2000. The incremental depreciation was to reduce the book value of the
Chesterfield, New Hampshire facility, which was being held for sale, to its
estimated net realizable value. Due to continuing difficulties in the
consolidation, our management decided in December 1999 to keep our Chesterfield
facility open for the foreseeable future. We resumed depreciating the remaining
net book value of the Chesterfield facility in December 1999.

In connection with the consolidation of operations in the Central Region and the
closing of our Chicago facility, we recorded restructuring and asset impairment
charges of $0.3 million each in the quarter ended January 31, 2000. None of
these restructuring expenses had been paid as of January 31, 2000.


                                       6


5. EARNINGS PER SHARE

Following is a reconciliation of the basic and diluted number of shares used in
computing earnings per share:



                                                                      Quarter Ended              Six Months Ended
                                                                       January 31,                  January 31,
(In thousands)                                                      2000         1999           2000           1999
                                                                    ----         ----           ----           ----
                                                                                                  
Basic weighted average shares outstanding                          18,260       18,175         18,260         18,175
     Net effect of dilutive stock options based upon the
       treasury stock method                                           --          363             --            363
                                                                   ------       ------         ------         ------
Diluted weighted average shares outstanding                        18,260       18,538         18,260         18,538
                                                                   ======       ======         ======         ======


There were no dilutive stock options for the quarter and six months ended
Janaury 31, 2000 because the Company reported a net loss.

6. BUSINESS SEGMENTS

The Company has several operating segments aggregated under the distribution
segment, which is the Company's only reportable segment. These operating
segments have similar products and services, customer types, distribution
methods and historical margins. The distribution segment is engaged in national
distribution of natural foods and related products in the United States. Other
operating segments include the retail segment, which engages in the sale of
natural foods and related products to the general public through retail
storefronts on the east coast of the United States, and a segment engaging in
trading, roasting and packaging of nuts, seeds, dried fruit and snack items.
These other operating segments do not meet the quantitative thresholds for
reportable segments and are therefore included in an "other" caption in the
segment information. The "other" caption also includes corporate expenses that
are not allocated to operating segments.

      Following is business segment information for the periods indicated:



                                       Distribution        Other         Eliminations    Consolidated
                                       ------------        -----         ------------    ------------
                                                                               
Six Months Ended January 31, 2000
Revenue                                 $ 429,831        $  29,149        $  (9,150)       $ 449,830
Operating Income (loss)                 $  (2,143)       $  (4,473)       $      94        $  (6,522)
Amortization and Depreciation           $   3,206        $     600        $      --        $   3,806
Capital Expenditures                    $   3,335        $     502        $      --        $   3,837
Assets                                  $ 402,349        $   9,540        $(133,315)       $ 278,574

Six Months Ended January 31, 1999
Revenue                                 $ 387,033        $  40,141        $ (11,537)       $ 415,637
Operating Income                        $  18,677        $     500        $     101        $  19,278
Amortization and Depreciation           $   2,525        $     747        $      --        $   3,272
Capital Expenditures                    $   2,460        $     419        $      --        $   2,879
Assets                                  $ 363,920        $  27,283        $(142,781)       $ 248,422


     Item 2. Management's Discussion and Analysis of Financial Condition and
                              Results of Operations

Overview

We are a leading national distributor of natural foods and related products in
the United States. In recent years, our sales to existing and new customers have
increased through the acquisition of or merger with natural products
distributors, the expansion of existing distribution centers and the continued
growth of the natural products industry in general. Through these efforts, we
believe that we have been able to broaden our geographic penetration, expand our
customer base, enhance and diversify our product selections and increase our
market share. Our distribution operations are divided into four principal units:
United Natural Foods in the Eastern Region (previously Cornucopia Natural Foods,
Inc. and Stow Mills, Inc.), Rainbow Natural Foods, Inc. in the Central Region,
Mountain People's


                                       7


Warehouse, Inc. in the Western Region and Albert's Organics in various markets
in the United States. Through our subsidiary, the Natural Retail Group, we also
own and operate a number of retail natural products stores located in the
eastern United States. Our retail strategy is to selectively acquire existing
natural products stores that meet our strict criteria in areas such as sales
growth, profitability, growth potential and store management. We believe our
retail business serves as a natural complement to our distribution business
enabling us to develop new marketing programs and improve customer service.

We are continually integrating certain operating functions in order to improve
operating efficiencies, including: (i) integrating administrative and accounting
functions; (ii) expanding marketing and customer service programs across the
three regions; (iii) expanding national purchasing opportunities; (iv)
consolidating systems applications between physical locations and regions; and
(v) reducing geographic overlap between regions. In addition, our continued
growth has created the need for expansion of existing facilities to achieve
maximum operating efficiencies and to assure adequate space for future needs.
While operating margins may be affected in periods in which these expenses are
incurred, over the long term, we expect to benefit from the increased absorption
of our expenses over a larger sales base. We have made considerable capital
expenditures and incurred considerable expenses in connection with the expansion
of our facilities, including the relocation of our Denver, Colorado distribution
center and the expansion of refrigerated and frozen space at our Auburn,
California and Atlanta, Georgia facilities. Additionally, our Seattle,
Washington facility was relocated to a larger facility in Auburn, Washington
during the third quarter of fiscal 1999.

We have incurred considerable expenses in connection with the planned
consolidation of operations in the Eastern Region, which was to have resulted in
the closure of our Chesterfield, New Hampshire facility. These expenses consist
of the cost of moving inventory, as well as additional temporary expenses for
information technology, inventory management and redundant staffing and
transportation. Our operating results for the fourth quarter of fiscal 1999 and
first two quarters of fiscal 2000 were negatively impacted by computer and
related issues arising from the consolidation of Eastern Region operations. The
consolidation resulted in increased operating expenses, a lower gross margin and
lower sales than prior quarters in the Eastern Region. Due to the continuing
difficulties in the consolidation, our management decided in December 1999 to
keep our Chesterfield facility open for the foreseeable future. We expect that
the lower gross margin and lower sales than prior quarters in the Eastern Region
will continue throughout fiscal 2000. Additionally, we plan to close our Chicago
facility during the third quarter of fiscal 2000. Most of our existing Chicago
volume will be serviced from our Aurora, Colorado facility. We do not expect the
closure of our Chicago facility to have material impact on our results of
operations or financial condition.

Our net sales consist primarily of sales of natural products to retailers
adjusted for customer volume discounts, returns and allowances. The principal
components of our cost of sales include the amount paid to manufacturers and
growers for product sold, plus the cost of transportation necessary to bring the
product to our distribution facilities. Operating expenses include salaries and
wages, employee benefits (including payments under our Employee Stock Ownership
Plan), warehousing and delivery, selling, occupancy, administrative,
depreciation and amortization expense. Other expenses (income) include interest
on outstanding indebtedness, interest income and miscellaneous income and
expenses.

Recent Acquisitions

On September 30, 1998, we acquired substantially all of the outstanding stock of
Albert's Organics, a business specializing in the purchase, sale and
distribution of produce and other perishable items, for $10.8 million to $12
million, predicated upon the future performance of the acquired business,
including $9.1 million of goodwill which we are amortizing over 40 years.
Albert's had sales of $47.8 million for the fiscal year ended December 31, 1997
and provides us with additional expertise in the purchasing of produce and other
perishable items. Albert's also enables us to avail ourselves of a number of
cross-selling opportunities, which will be mutually beneficial to both
businesses. The acquisition of Albert's has been accounted for as a purchase
and, accordingly, all financial information has been included since the date of
acquisition.


                                       8


Results of Operations

The following table presents, for the periods indicated, certain income and
expense items expressed as a percentage of net sales:



                                                                Quarter Ended         Six Months Ended
                                                                 January 31,             January 31,
                                                                2000      1999         2000      1999
                                                               ---------------        ---------------
                                                                                    
Net sales                                                      100.0%    100.0%       100.0%    100.0%
Cost of sales                                                   81.8%     78.6%        81.6%     78.6%
                                                               -----     -----        -----     -----
                 Gross profit                                   18.2%     21.4%        18.4%     21.4%
                                                               -----     -----        -----     -----
Operating expenses                                              19.7%     16.4%        19.2%     16.4%
Restructuring and asset impairment charges                       1.0%      0.3%         0.5%      0.2%
Amortization of intangibles                                      0.1%      0.1%         0.1%      0.1%
                                                               -----     -----        -----     -----
                Total operating expenses                        20.8%     16.9%        19.8%     16.7%
                                                               -----     -----        -----     -----
                Operating (loss) income                         -2.6%      4.5%        -1.4%      4.6%
                                                               -----     -----        -----     -----
Other expense (income):
         Interest expense                                        0.7%      0.7%         0.6%      0.7%
         Other, net                                             -0.1%     -0.1%          --      -0.1%
                                                               -----     -----        -----     -----
                 Total other expense                             0.7%      0.6%         0.6%      0.7%
                                                               -----     -----        -----     -----
                 (Loss) income before income (benefit)
                   taxes                                        -3.3%      3.9%        -2.1%      4.0%
Income (benefit) taxes                                          -1.3%      1.6%        -0.8%      1.7%
                                                               -----     -----        -----     -----
                Net (loss) income                               -2.0%      2.3%        -1.2%      2.3%
                                                               =====     =====        =====     =====


Quarter Ended January 31, 2000 Compared To Quarter Ended January 31, 1999

Net Sales.

Our net sales increased approximately 7.2%, or $15.6 million, to $231.4 million
for the quarter ended January 31, 2000 from $215.7 million for the quarter ended
January 31, 1999. The overall increase in net sales was attributable to
increased sales to existing customers, the sale of new product offerings and
sales to new customers. These increases were partially offset by a decrease in
net sales from the Natural Retail Group due to the sale of four stores and the
closing of one store in April 1999. Excluding the Natural Retail Group's second
quarter of fiscal 1999 sales by the sold and closed stores, sales increased
approximately 9.5% for the quarter ended January 31, 2000 over the comparable
prior year period.

These growth rates are lower than in past quarters. The major factors
contributing to our lower growth rates were increased out of stocks in the
Eastern Region and loss of volume in the Eastern Region to other suppliers due
to difficulties encountered in the consolidation effort.

Gross Profit.

Our gross profit decreased approximately 8.7%, or $4.0 million, to $42.2 million
for the quarter ended January 31, 2000 from $46.2 million for the quarter ended
January 31, 1999. Our gross profit as a percentage of net sales decreased to
18.2% for the quarter ended January 31, 2000 from 21.4% for the quarter ended
January 31, 1999. The decrease in gross profit as a percentage of net sales
resulted primarily from ongoing difficulties with the Eastern Region
consolidation, as well as an increased percentage of sales to existing customers
under our volume discount program and the divestiture of four retail stores,
which have higher gross margins than our distribution business. Difficulties in
the Eastern Region which impacted our margin include higher than normal levels
of customer returns and allowances, pricing errors, inventory shrink and higher
inbound transportation costs for expedited shipments.


                                       9


Operating Expenses.

Our total operating expenses increased approximately 32.3%, or $11.8 million, to
$48.2 million for the quarter ended January 31, 2000 from $36.4 million for the
quarter ended January 31, 1999. As a percentage of net sales, operating expenses
increased to 20.8% for the quarter ended January 31, 2000 from 16.9% for the
quarter ended January 31, 1999. The increase in operating expenses as a
percentage of net sales was primarily due to the continuing difficulties in the
Eastern Region and increased costs in all regions for insurance and fuel. We
incurred approximately $3 million in the Eastern Region in redundant labor
expenses and approximately $0.6 million for temporary storage and rental
equipment. Our company-wide insurance and fuel expenses have increased
approximately $1 million compared to the comparable prior year period.

Our operating expenses for the quarter ended January 31, 2000 were also impacted
by several non-recurring charges. These charges included approximately $2.6
million of executive severance costs and the write-off of current assets in the
Eastern Region and Chicago and approximately $2.4 million of restructuring and
asset impairment charges related to the write-off of certain Eastern Region
fixed assets and the planned closing of our Chicago facility. Our operating
expenses for the quarter ended January 31, 1999 included approximately $0.7
million of restructuring expenses related to the Eastern Region consolidation.
Excluding these non-recurring charges, operating expenses would have been $43.1
million, or 18.6% of net sales, for the quarter ended January 31, 2000 and $35.7
million, or 16.6% of net sales, for the quarter ended January 31, 1999.
Excluding non-recurring charges, operating expenses would have increased $7.4
million, or 20.8%, in the quarter ended January 31, 2000 compared to the quarter
ended January 31, 1999.

Operating (Loss) Income.

Operating income decreased $15.8 million, to a loss of $(6.0) million for the
quarter ended January 31, 2000 from income of $9.8 million for the quarter ended
January 31, 1999. Excluding the non-recurring charges discussed above, operating
income would have decreased $11.1 million, to a loss of $(0.6) million for the
quarter ended January 31, 2000 from income of $10.5 million for the quarter
ended January 31, 1999.

Other (Income)/Expense.

The $0.1 million increase in other expense in the quarter ended January 31, 2000
compared to the quarter ended January 31, 1999 was primarily attributable to
slightly higher interest expense, reflecting a higher level of debt in the
second quarter of fiscal 2000.

Income (Benefit) Taxes.

Our effective income (benefit) tax rates were (39.8)% and 41.5% for the quarters
ended January 31, 2000 and 1999, respectively. The effective rates were higher
than the federal statutory rate primarily due to state and local income taxes.

Net (Loss) Income.

As a result of the foregoing, net income decreased $9.4 million, to a loss of
$(4.5) million for the quarter ended January 31, 2000, compared to net income of
$4.9 million in the quarter ended January 31, 1999. Excluding the non-recurring
charges discussed above, net income would have decreased $6.6 million, to a loss
of $(1.3) million for the quarter ended January 31, 2000 from income of $5.3
million for the quarter ended January 31, 1999.

Six Months Ended January 31, 2000 Compared To Six Months Ended January 31, 1999

Net Sales.

Our net sales increased approximately 8.2%, or $34.2 million, to $449.8 million
for the six months ended January 31, 2000 from $415.6 million for the six months
ended January 31, 1999. The overall increase in net sales was attributable to
increased sales to existing customers, the sale of new product offerings and
sales to new customers, as well as an additional two months of sales from
Albert's Organics in fiscal 2000. These increases were partially offset by a
decrease in net sales from the Natural Retail Group due to the sale of four
stores and the closing of one store in April 1999. Excluding the impact of the
additional Albert's sales and the Natural Retail Group's first six


                                       10


months of fiscal 1999 sales by the sold and closed stores, sales increased
approximately 8.5% for the six months ended January 31, 2000 over the comparable
prior year period.

These growth rates are lower than in the past. The major factors contributing to
our lower growth rates were increased out of stocks in the Eastern Region and
loss of volume in the Eastern Region to other suppliers due to difficulties
encountered in the consolidation effort.

Gross Profit.

Our gross profit decreased approximately 7.0%, or $6.2 million, to $82.6 million
for the six months ended January 31, 2000 from $88.8 million for the six months
ended January 31, 1999. Our gross profit as a percentage of net sales decreased
to 18.4% for the six months ended January 31, 2000 from 21.4% for the six months
ended January 31, 1999. The decrease in gross profit as a percentage of net
sales resulted primarily from ongoing difficulties with the Eastern Region
consolidation, as well as an increased percentage of sales to existing customers
under our volume discount program and the divestiture of four retail stores,
which have higher gross margins than our distribution business. Difficulties in
the Eastern Region which impacted our margin include higher than normal levels
of customer returns and allowances, pricing errors, inventory shrink and higher
inbound transportation costs for expedited shipments.

Operating Expenses.

Our total operating expenses increased approximately 28.2%, or $19.6 million, to
$89.1 million for the six months ended January 31, 2000 from $69.5 million for
the six months ended January 31, 1999. As a percentage of net sales, operating
expenses increased to 19.8% for the six months ended January 31, 2000 from 16.7%
for the six months ended January 31, 1999. The increase in operating expenses as
a percentage of net sales was primarily due to the continuing difficulties in
the Eastern Region and increased costs in all regions for insurance and fuel. We
incurred approximately $6 million in the Eastern Region in redundant labor
expenses and approximately $1 million for temporary storage and rental
equipment. Our company-wide insurance and fuel expenses have increased
approximately $2 million compared to the comparable prior year period.

Our operating expenses for the six months ended January 31, 2000 were also
impacted by several non-recurring charges. These charges included approximately
$2.6 million of severance costs and the write-off of current assets in the
Eastern Region and Chicago and approximately $2.4 million of restructuring and
asset impairment charges related to the write-off of certain Eastern Region
fixed assets and the planned closing of our Chicago facility. Our operating
expenses for the six months ended January 31, 1999 included approximately $0.7
million of restructuring expenses related to the Eastern Region consolidation.
Excluding these non-recurring charges, operating expenses would have been $84.7
million, or 18.8% of net sales, for the six months ended January 31, 2000 and
$68.8 million, or 16.6% of net sales, for the six months ended January 31, 1999.
Excluding non-recurring charges, operating expenses would have increased $15.9
million, or 23.1% in the six months ended January 31, 2000 compared to the six
months ended January 31, 1999.

Operating (Loss) Income.

Operating income decreased $25.8 million, to a loss of $(6.5) million for the
six months ended January 31, 2000 from income of $19.3 million for the six
months ended January 31, 1999. Excluding the non-recurring charges discussed
above, operating income would have decreased $20.8 million, to a loss of $(1.1)
million for the six months ended January 31, 2000 from income of $19.7 million
for the six months ended January 31, 1999.

Other (Income)/Expense.

Other expense in the six months ended January 31, 2000 compared to the six
months ended January 31, 1999 was unchanged primarily attributable to the same
level of interest expense.

Income (Benefit) Taxes.

Our effective income (benefit) tax rates were (39.9)% and 41.5% for the six
months ended January 31, 2000 and 1999, respectively. The effective rates were
higher than the federal statutory rate primarily due to state and local income
taxes.


                                       11


Net (Loss) Income.

As a result of the foregoing, net income decreased $15.2 million, to a loss of
$(5.5) million for the six months ended January 31, 2000, compared to net income
of $9.7 million in the six months ended January 31, 1999. Excluding the
non-recurring charges discussed above, net income would have decreased $12.4
million, to a loss of $(2.3) million for the six months ended January 31, 2000
from income of $10.1 million for the six months ended January 31, 1999.

Liquidity and Capital Resources

We have historically financed operations and growth primarily from cash flows
from operations, borrowings under our credit facility, seller financing of
acquisitions, operating and capital leases, trade payables, bank indebtedness
and the sale of equity and debt securities. Primary uses of capital have been
acquisitions, expansion of plant and equipment and investment in accounts
receivable and inventory.

Net cash used in operations was $24.2 million and $9.1 million for the six
months ended January 31, 2000 and 1999, respectively. Cash used in operations in
the first six months of fiscal 2000 related primarily to investments in
inventory in the ordinary course of business and an increase in accounts
receivable. Days sales outstanding at January 31, 2000 has increased to
approximately 31 days from approximately 26 days at July 31, 1999. We are
allocating additional resources to collection efforts to decrease our days sales
outstanding. The increases in inventory levels relate to supporting increased
sales with wider product assortment combined with our ability to capture
purchasing efficiency opportunities in excess of total carrying costs. These
items were partially offset by an increase in accounts payable. Cash used in
operations in the first six months of fiscal 1999 was due primarily to
investments in accounts receivable and inventory in the ordinary course of
business, partially offset by cash collected from customers net of cash paid to
vendors. Working capital at January 31, 2000 was $70.2 million.

Net cash used in investing activities was $3.3 million and $11.7 million for the
six months ended January 31, 2000 and 1999, respectively. Investing activities
in the six months ended January 31, 2000 were for capital expenditures.
Investing activities in the six months ended January 31, 1999 were primarily for
the acquisition of new businesses and the continued upgrade of existing
management information systems.

Net cash provided by financing activities was $28.4 million and $21.2 million
for the six months ended January 31, 2000 and 1999, respectively. We increased
borrowings on our line of credit by $29.9 million and $23.2 million during the
first six months of fiscal 2000 and fiscal 1999, respectively, and repaid
long-term obligations in the amount of $1.5 million and $2.0 million,
respectively.

We are a party to a line of credit agreement with Fleet Capital Corporation. The
agreement contains certain financial covenants. As of January 31, 2000, we were
in compliance with all but one of these covenants. Fleet has waived this
covenant as of January 31, 2000 and revised this covenant through October 31,
2000 in exchange for a 1/4% increase in the interest rate we pay Fleet. We do
not expect this increase to have a material impact on our results of operations
or financial condition.

In October 1998, we entered into an interest rate swap agreement. The agreement
provides for us to pay interest for a five-year period at a fixed rate of 5% on
a notional principal amount of $60 million while receiving interest for the same
period at the LIBOR rate on the same notional principal amount. The swap has
been entered into as a hedge against LIBOR interest rate movements on current
and anticipated variable rate indebtedness totaling $60 million. The five-year
term of the swap agreement may be extended to seven years at the option of the
counterparty.

IMPACT OF INFLATION

Historically, we have been able to pass along inflation-related increases.
Consequently, inflation has not had a material impact upon the results our
operations or profitability. We are currently assessing and implementing
strategies to mitigate the impact rising fuel costs have on our results of
operations. Continuing increases in the cost of fuel could have a material
adverse impact on our results of operations and profitability if we are unable
to pass along a significant portion of these increases.


                                       12


SEASONALITY

Generally, we do not experience any material seasonality. However, our sales and
operating results may vary significantly from quarter to quarter due to factors
such as changes in the Company's operating expenses, management's ability to
execute our operating and growth strategies, personnel changes, demand for
natural products, supply shortages and general economic conditions.


RECENTLY ISSUED FINANCIAL ACCOUNTING STANDARDS

The Financial Accounting Standards Board recently issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." This statement
establishes accounting and reporting standards for derivative instruments, and
is effective for fiscal quarters of fiscal years beginning after June 15, 2000.
We believe this standard will not have a material impact on our financial
statement presentation.

Year 2000 Issues

Results

The Year 2000 issue has not had any material impact on our operations and we do
not expect it to have any material impact on our operations.

Expenditures

We are in the process of updating our systems for business functionality reasons
and have adopted a systems strategy of staying current with state of the art
systems technology. We are also in the process of integrating acquisitions to
achieve customer service and operating efficiency improvements, which require
common state of the art systems technology. Accordingly, all business systems
changes would have been performed regardless of the Year 2000 issue both from a
timing and cost perspective. We have significantly increased our information
technology expenditures to execute our systems strategy that includes any
immaterial incremental amounts to achieve Year 2000 compliance. We therefore
believe that we spent an immaterial incremental amount on Year 2000 remediation
over what we would have spent to execute our going forward systems strategy.

Certain Factors That May Affect Future Results

If any of the events described below actually occur, our business, financial
condition, or results of operations could be materially adversely affected. This
Form 10-Q contains forward-looking statements that involve risks and
uncertainties. Our actual results could differ materially from those anticipated
in such forward-looking statements as a result of a variety of factors,
including those set forth in the following risk factors and elsewhere in, or
incorporated by reference into, this Form 10-Q.

Our business could be adversely affected if we are unable to integrate our
acquisitions and mergers

A significant portion of our historical growth has been achieved through
acquisitions of or mergers with other distributors of natural products. United
Natural merged with Stow Mills in October 1997. The successful integration of
this merger is critical to our future operating and financial performance. The
integration will require, among other things:

      o     the optimization of delivery routes;

      o     coordination of administrative, distribution and finance functions;
            and

      o     the integration of personnel.

The integration process has and could continue to divert the attention of
management, and any further difficulties or problems encountered in the
transition process could continue to have a material adverse effect on our
business, financial condition or results of operations. In addition, the process
of combining the companies has and could continue to cause the interruption of,
or a loss of momentum in, the activities of the respective businesses, which


                                       13


could have an adverse effect on their combined operations. There can be no
assurance that United Natural will realize any of the anticipated benefits of
the Stow Mills merger.

We announced plans during fiscal 1999 to close our Chesterfield, New Hampshire
distribution center and to consolidate its operations with our Dayville,
Connecticut and New Oxford, Pennsylvania facilities. We began transferring sales
operations from the Chesterfield facility to our Dayville facility during June
of 1999. Due to the continuing difficulties of the consolidation, our new
management decided in December 1999 to keep our Chesterfield facility open for
the foreseeable future. There are numerous risks involved with keeping the
Chesterfield facility open and the transfer of sales between Eastern Region
facilities, including, among other things:

      o     we have had and may continue to have difficulty retaining drivers
            currently employed at our Chesterfield facility or hiring a
            sufficient number of new drivers at our Dayville, New Oxford and
            Chesterfield facilities to handle the increased sales volume at
            those facilities;

      o     we have had and may continue to have difficulty retaining warehouse
            employees at our Chesterfield facility or hiring a sufficient number
            of new warehouse employees at our Dayville, New Oxford and
            Chesterfield facilities to handle the increased sales volume at
            those facilities;

      o     we have lost and may continue to lose volume;

      o     our Dayville facility has had and may continue to have, along with
            our Chesterfield facility, difficulty accommodating the increased
            sales volume; and

      o     construction delays in the expansion of the New Oxford facility
            could delay the realization of savings.

The occurrence of any of these events could have a material adverse effect on
our business, financial condition or results of operations.

We may have difficulty in managing our growth

The growth in the size of our business and operations has placed and is expected
to continue to place a significant strain on our management. Our future growth
is limited in part by the size and location of our distribution centers. There
can be no assurance that we will be able to successfully expand our existing
distribution facilities or open new distribution facilities in new or existing
markets to facilitate growth. In addition, our growth strategy to expand our
market presence includes possible additional acquisitions. To the extent our
future growth includes acquisitions, there can be no assurance that we will
successfully identify suitable acquisition candidates, consummate and integrate
such potential acquisitions or expand into new markets. Our ability to compete
effectively and to manage future growth, if any, will depend on our ability to
continue to implement and improve operational, financial and management
information systems on a timely basis and to expand, train, motivate and manage
our work force. There can be no assurance that our personnel, systems,
procedures and controls will be adequate to support our operations. Our
inability to manage our growth effectively could have a material adverse effect
on our business, financial condition or results of operations.

We have significant competition from a variety of sources

We operate in highly competitive markets, and our future success will be largely
dependent on our ability to provide quality products and services at competitive
prices. Our competition comes from a variety of sources, including other
distributors of natural products as well as specialty grocery and mass market
grocery distributors. There can be no assurance that mass market grocery
distributors will not increase their emphasis on natural products and more
directly compete with us or that new competitors will not enter the market.
These distributors may have been in business longer than us, may have
substantially greater financial and other resources than us and may be better
established in their markets. There can be no assurance that our current or
potential competitors will not provide services comparable or superior to those
provided by us or adapt more quickly than United Natural to evolving industry
trends or changing market requirements. It is also possible that alliances among
competitors may develop and rapidly acquire significant market share or that
certain of our customers will increase distribution to their own retail
facilities. Increased competition may result in price reductions, reduced gross
margins and loss of market


                                       14


share, any of which could materially adversely affect our business, financial
condition or results of operations. There can be no assurance that we will be
able to compete effectively against current and future competitors.

We depend heavily on our principal customers

Our ability to maintain close, mutually beneficial relationships with our top
two customers, Whole Foods Market, Inc. and Wild Oats Markets, Inc., is
important to the ongoing growth and profitability of our business. Whole Foods
Market, Inc. and Wild Oats Markets, Inc. accounted for approximately 17% and
12%, respectively, of our net sales during the six months ended January 31,
2000. As a result of this concentration of our customer base, the loss or
cancellation of business from either of these customers, including from
increased distribution to their own facilities, could materially and adversely
affect our business, financial condition or results of operations. We sell
products under purchase orders, and we generally have no agreements with or
commitments from our customers for the purchase of products. No assurance can be
given that our customers will maintain or increase their sales volumes or orders
for the products supplied by us or that we will be able to maintain or add to
our existing customer base.

Our profit margins may decrease due to consolidation in the grocery industry

The grocery distribution industry generally is characterized by relatively high
volume with relatively low profit margins. The continuing consolidation of
retailers in the natural products industry and the emergence of super natural
chains may reduce our profit margins in the future as more customers qualify for
greater volume discounts.

Our industry is sensitive to economic downturns

The grocery industry is also sensitive to national and regional economic
conditions, and the demand for our products may be adversely affected from time
to time by economic downturns. In addition, our operating results are
particularly sensitive to, and may be materially adversely affected by:

      o     difficulties with the collectibility of accounts receivable,

      o     difficulties with inventory control,

      o     competitive pricing pressures, and

      o     unexpected increases in fuel or other transportation-related costs.

There can be no assurance that one or more of such factors will not materially
adversely affect our business, financial condition or results of operations.

We are dependent on a number of key executives

Management of our business is substantially dependent upon the services of
Michael S. Funk, Chief Executive Officer, Richard S. Youngman, President, and
other key management employees. Norman A. Cloutier, our former Chairman of the
Board and Chief Executive Officer, resigned these positions on December 6, 1999.
Loss of the services of any additional officers or any other key management
employee could have a material adverse effect on our business, financial
condition or results of operations.

Our operating results are subject to significant fluctuations

Our net sales and operating results may vary significantly from period to period
due to:

      o     changes in our operating expenses,

      o     management's ability to execute our business and growth strategies,

      o     personnel changes,

      o     demand for natural products,


                                       15


      o     supply shortages,

      o     general economic conditions,

      o     changes in customer preferences and demands for natural products,
            including levels of enthusiasm for health, fitness and environmental
            issues,

      o     fluctuation of natural product prices due to competitive pressures,

      o     lack of an adequate supply of high-quality agricultural products due
            to poor growing conditions, natural disasters or otherwise,

      o     volatility in prices of high-quality agricultural products resulting
            from poor growing conditions, natural disasters or otherwise, and

      o     future acquisitions, particularly in periods immediately following
            the consummation of such acquisition transactions while the
            operations of the acquired businesses are being integrated into our
            operations.

Due to the foregoing factors, we believe that period-to-period comparisons of
our operating results may not necessarily be meaningful and that such
comparisons cannot be relied upon as indicators of future performance.

We are subject to significant governmental regulation

Our business is highly regulated at the federal, state and local levels and our
products and distribution operations require various licenses, permits and
approvals. In particular:

      o     our products are subject to inspection by the U.S. Food and Drug
            Administration,

      o     our warehouse and distribution facilities are subject to inspection
            by the U.S. Department of Agriculture and state health authorities,
            and

      o     our trucking operations are regulated by the U.S. Department of
            Transportation and the U.S. Federal Highway Administration.

The loss or revocation of any existing licenses, permits or approvals or the
failure to obtain any additional licenses, permits or approvals in new
jurisdictions where we intend to do business could have a material adverse
effect on our business, financial condition or results of operations.

Our officers and directors and the employee stock ownership trust have
significant voting power

As of January 31, 2000, our executive officers and directors, and their
affiliates, and the United Natural Foods Employee Stock Ownership Trust
beneficially owned in the aggregate approximately 30% of United Natural's common
stock. Accordingly, these stockholders, if acting together, would have the
ability to significantly influence the election our directors and may have the
ability to significantly influence the outcome of corporate actions requiring
stockholder approval, irrespective of how other stockholders may vote. This
concentration of ownership may have the effect of delaying, deferring or
preventing a change in control of United Natural.

Union-organizing activities could cause labor relations difficulties

As of March 10, 2000, approximately 180 employees, representing approximately 7%
of our approximately 2,700 employees, were union members. We have in the past
been the focus of union-organizing efforts. As we increase our employee base and
broaden our distribution operations to new geographic markets, our increased
visibility could result in increased or expanded union-organizing efforts.
Although we have not experienced a work stoppage to date, if additional
employees were to unionize, we could be subject to work stoppages and increases
in labor costs, either of which could materially adversely affect our business,
financial condition or results of operations.


                                       16


Access to capital and the cost of that capital

In order to maintain our profit margins, we rely on strategic investment buying
initiatives, such as discounted bulk purchases, which require spending
significant amounts of working capital. In the event that capital market turmoil
significantly increased our cost of capital or the ability to borrow funds or
raise equity capital, we could suffer reduced profit margins and be unable to
grow our business organically or through acquisitions, which could have a
material adverse effect on our business, financial condition or results of
operations.

        Item 3. Quantitative and Qualitative Disclosure About Market Risk

We are exposed to market risk from interest rate fluctuations because we use
variable rate debt to finance working capital requirements. We have entered into
an interest rate swap agreement which manages that risk by fixing $60 million of
our variable debt at a rate of 6% through October 2003. We do not believe that
there is any material market risk exposure with respect to derivative or other
financial instruments that would require further disclosure under this item.

                           PART II. OTHER INFORMATION

           Item 4. Submission of Matters to a Vote of Security Holders

At the Annual Meeting of Stockholders of the Company (the "Annual Meeting") held
on December 22, 1999, the stockholders of the Company considered and voted on
two proposals:

1)    To elect Norman A. Cloutier and Michael S. Funk as Class III directors for
      the ensuing three years. The results of the voting were as follows:
      Cloutier: (i) 13,868,885 votes FOR, and (ii) 1,886,629 votes WITHHELD; and
      Funk: (i) 15,691,278 votes FOR, and (ii) 64,236 votes WITHHELD. There were
      no broker non-votes. Mr. Cloutier subsequently resigned as a member of the
      Board of Directors on January 4, 2000.

2)    To ratify the appointment of KPMG LLP as the Company's independent public
      accountants for the current fiscal year. The results of the voting were as
      follows: (i) 15,747,505 votes FOR, (ii) 4,184 votes AGAINST and (iii)
      3,825 votes ABSTAINING. There were no broker non-votes.

                    Item 6. Exhibits and Reports on Form 8-K

a) Exhibits

The exhibits listed in the Exhibit Index immediately preceding such exhibits are
filed as part of this Quarterly Report on Form 10-Q.

b) Reports on Form 8-K.

On March 2, 2000, we filed a Current Report on Form 8-K dated February 22, 1999
announcing under Item 5 (Other Events) a press release regarding the declaration
of a dividend distribution of one preferred share purchase right for each
outstanding share of our Common Stock, and presenting under Item 7 (Financial
Statements, Pro-Forma Financial Information and Exhibits) the following
information:

1.    Rights Agreement, dated as of February 22, 2000, between United Natural
      Foods, Inc., and Continental Stock Transfer and Trust Company, as Rights
      Agent, including all exhibits thereto, incorporated therein by reference
      to Exhibit 1 to the Corporation's Registration Statement on Form 8-A,
      dated March 2, 2000.

2.    Press Release of the Corporation, dated February 22, 2000, incorporated
      therein by reference to Exhibit 2 to the Corporation's Registration
      Statement on Form 8-A, dated March 2, 2000.


                                       17


                                  Exhibit Index

Exhibit No.      Description                                                Page
- -----------      -----------                                                ----
27               Financial Data Schedule                                      20
99               Employment Transition Agreement and Mutual Release
                 between Norman A. Cloutier and United
                 Natural Foods, Inc.                                       21-27


                                       18


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                    UNITED NATURAL FOODS, INC.


                                    /s/ Kevin T. Michel
                                    -----------------------------
                                    Kevin T. Michel
                                    Vice President and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

Dated:  March 16, 2000


                                       19