10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark one) 

☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 28, 2015

or

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

For the transition period from ________ to ________.

Commission file number 333-115164

U.S. PREMIUM BEEF, LLC

(Exact name of registrant as specified in its charter) 

DELAWARE	20-1576986
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

12200 North Ambassador Drive

Kansas City, MO 64163

(Address of principal executive offices)

Telephone: (866) 877-2525

(Registrant’s telephone number, including area code)

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 ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a small reporting company. See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer ☐   Accelerated Filer ☐   Non-Accelerated Filer ☑ Small Reporting Company ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑

The registrant’s units are not traded on an exchange or in any public market. As of April 25, 2015, there were 735,385 Class A units and 755,385 Class B units outstanding.

	TABLE OF CONTENTS
PART I.	FINANCIAL INFORMATION	Page No.
Item 1.	Financial Statements (unaudited).	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	7
Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	10
Item 4.	Controls and Procedures.	10
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings.	11
Item 1A.	Risk Factors.	11
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	11
Item 3.	Defaults Upon Senior Securities.	11
Item 4.	Mine Safety Disclosures.	11
Item 5.	Other Information.	11
Item 6.	Exhibits.	11
	Signatures.	13

Unless the context indicates or otherwise requires, the terms “USPB”, “the Company”, “we”, “our”, and “us” refer to U.S. Premium Beef, LLC. As used in this report, the terms “NBP” and “National Beef” refer to National Beef Packing Company, LLC, a Delaware limited liability company.

ii

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements (unaudited).

1

U.S. PREMIUM BEEF, LLC AND SUBSIDIARIES

Consolidated Balance Sheets

(thousands of dollars, except unit information) 

Assets	March 28, 2015		December 27, 2014
Current assets:
Cash and cash equivalents	$	91,492	$	92,344
Due from affiliates		58		82
Other current assets		29		5
Total current assets		91,579		92,431
Property, plant, and equipment, at cost		217		219
Less accumulated depreciation		213		214
Net property, plant, and equipment		4		5
Investment in National Beef Packing Company, LLC		142,754		147,808
Other assets		196		257
Total assets	$	234,533	$	240,501
Liabilities and Capital Shares and Equities
Current liabilities:
Accounts payable - trade	$	119	$	34
Due to affiliates		19		17
Accrued compensation and benefits		1,114		1,169
Other accrued expenses and liabilities		101		120
Patronage notices payable		90		90
Distributions payable		2		2
Total current liabilities		1,445		1,432
Long-term liabilities:
Other liabilities		5,853		5,983
Total long-term liabilities		5,853		5,983
Total liabilities		7,298		7,415
Commitments and contingencies		-		-
Capital shares and equities:
Members’ capital, 735,385, 755,385 authorized, issued and outstanding		227,235		233,086
Total capital shares and equities		227,235		233,086
Total liabilities and capital shares and equities	$	234,533	$	240,501

See accompanying notes to consolidated financial statements.

2

U.S. PREMIUM BEEF, LLC AND SUBSIDIARIES

Statements of Operations

(thousands of dollars, except per unit and per unit data) 

	13 weeks ended			13 weeks ended
	March 28, 2015			March 29, 2014
	(unaudited)			(unaudited)
Net sales	$	-		$	-
Costs and expenses:
Cost of sales		-			-
Selling, general, and administrative expenses		806			984
Depreciation and amortization		1			-
Total costs and expenses		807			984
Operating loss		(807	)		(984	)
Other income (expense):
Interest income		12			12
Interest expense		(3	)		(13	)
Equity interest in net loss of National Beef Packing Company, LLC		(5,054	)		(4,252	)
Other, net		1			173
Loss before taxes		(5,851	)		(5,064	)
Income tax expense		-			-
Net loss	$	(5,851	)	$	(5,064	)
Loss per unit:
Basic
Class A units	$	(0.80	)	$	(0.69	)
Class B units	$	(6.97	)	$	(6.03	)
Diluted
Class A units	$	(0.80	)	$	(0.69	)
Class B units	$	(6.97	)	$	(6.03	)
Outstanding weighted-average Class A and Class B units:
Basic
Class A units		735,385			735,385
Class B units		755,385			755,385
Diluted
Class A units		735,385			735,385
Class B units		755,385			755,385

See accompanying notes to financial statements.

3

U.S. PREMIUM BEEF, LLC AND SUBSIDIARIES
Statements of Cash Flows
(thousands of dollars)
	13 weeks ended			13 weeks ended
	March 28, 2015			March 29, 2014
	(unaudited)			(unaudited)
Cash flows from operating activities:
Net loss	$	(5,851	)	$	(5,064	)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization		1			-
Equity in losses of National Beef Packing Company, LLC		5,054			4,252
Changes in assets and liabilities:
Due from affiliates		24			579
Other receivables		-			3
Other assets		37			227
Accounts payable		85			97
Due to affiliates		2			30
Accrued compensation and benefits		(185	)		(653	)
Other accrued expenses and liabilities		(19	)		14
Net cash used in operating activities		(852	)		(515	)
Cash flows from investing activities:
Release of escrowed funds related to the 2011 transaction with Leucadia		-			36,943
Net cash provided by investing activities		-			36,943
Cash flows from financing activities:
Change in overdraft balances		-			(190	)
Prior year excess distribution		-			818
Member distributions		-			(2,087	)
Net cash used in financing activities		-			(1,459	)
Net (decrease) increase in cash		(852	)		34,969
Cash and cash equivalents at beginning of the period		92,344			59,812
Cash and cash equivalents at end of the period	$	91,492		$	94,781
See accompanying notes to financial statements.

4

U.S. PREMIUM BEEF, LLC AND SUBSIDIARIES 

NOTES TO FINANCIAL STATEMENTS (UNAUDITED) 

(1) Interim Financial Statements 

Basis of Presentation 

The accompanying unaudited Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP), for interim financial information; therefore, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included using management’s best estimates and judgments where appropriate. These estimates and judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ materially from these estimates and judgments. For further information, refer to the audited Consolidated Financial Statements and Notes to Consolidated Financial Statements, which are included in the Company’s Annual Report on Form 10-K on file with the Securities and Exchange Commission (SEC), for the fiscal year ended December 27, 2014. The results of operations for the interim periods presented are not necessarily indicative of the results for a full fiscal year. 

As a result of the transaction with Leucadia National Corporation (Leucadia) on December 30, 2011 in which Leucadia purchased 56.2415% of the membership interests in National Beef Packing Company, LLC (NBP) from the Company, the Company’s financial statements are no longer consolidated with NBP. USPB’s remaining 15.0729% investment in NBP is accounted for using the equity method of accounting as the Company has the ability to exercise significant influence, but does not have financial or operational control. 

(2) Members’ Capital 

The following table represents a reconciliation of Members’ Capital for the thirteen week period ended March 28, 2015 (thousands of dollars). 

Balance at December 27, 2014	$	233,086
Allocation of net loss for the thirteen week period ended March 28, 2015		(5,851	)
Balance at March 28, 2015	$	227,235

(3) Loss Attributable to USPB Per Unit 

Under the LLC structure, earnings of the Company are to be distributed to unitholders based on their proportionate share of underlying equity, and, as a result, income attributable to USPB per unit (EPU) has been presented in the accompanying Statements of Operations and in the table that follows. 

Basic EPU excludes dilution and is computed by first allocating a portion of net income (loss) attributable to USPB to Class A units and the remainder is allocated to Class B units. For the thirteen week periods ended March 28, 2015 and March 29, 2014, net loss was allocated 10% to the Class A’s and 90% to the Class B’s. The net loss allocated to the Class A and Class B units is then divided by the weighted-average number of Class A and Class B units outstanding for the period to determine the basic EPU for each respective class of unit. 

Diluted EPU reflects the potential dilution that could occur if the purchase rights or appreciation right provided for in the former CEO’s employment agreement were exercised. The diluted loss per Class A unit calculations for the 13 week period ended March 29, 2014 in the following table excludes the effect of the 20,000 Class A unit purchase rights as the effect of including them would have been anti-dilutive to the calculation. In April 2014, the former CEO exercised his right to receive unit appreciation rights on his 20,000 Class A phantom units and was paid approximately $2.2 million for the Class A phantom appreciation right payment. 

5

Loss Per Unit Calculation
	13 weeks ended			13 weeks ended
(thousands of dollars, except unit and per unit data)	March 28, 2015			March 29, 2014
Basic loss per unit
Loss attributable to USPB available to unitholders (numerator)
Class A	$	(585	)	$	(506	)
Class B	$	(5,266	)	$	(4,558	)
Weighted average outstanding units (denominator)
Class A		735,385			735,385
Class B		755,385			755,385
Per unit amount
Class A	$	(0.80	)	$	(0.69	)
Class B	$	(6.97	)	$	(6.03	)
Diluted loss per unit:
Loss attributable to USPB available to unitholders (numerator)
Class A	$	(585	)	$	(506	)
Class B	$	(5,266	)	$	(4,558	)
Weighted average outstanding Class A units		735,385			735,385
Effect of dilutive securities - Class A unit options		-			-
Units (denominator)		735,385			735,385
Weighted average outstanding Class B units		755,385			755,385
Effect of dilutive securities - Class B unit options		-			-
Units (denominator)		755,385			755,385
Per unit amount
Class A	$	(0.80	)	$	(0.69	)
Class B	$	(6.97	)	$	(6.03	)

6

(4) Investment in National Beef Packing Company, LLC 

As of December 31, 2011, USPB’s investment in NBP is accounted for using the equity method of accounting as the Company has the ability to exercise significant influence, but does not have financial or operational control. Below is a summary of the results of operations for NBP for the thirteen week periods ended March 28, 2015 and March 29, 2014 (thousands of dollars):

	13 weeks ended			13 weeks ended
	March 28, 2015			March 29, 2014
Net sales	$	1,852,309		$	1,885,754
Costs and expenses:
Cost of sales		1,848,157			1,874,963
Selling, general, and administrative expenses		15,241			14,018
Depreciation and amortization		21,787			20,760
Total costs and expenses		1,885,185			1,909,741
Operating loss		(32,876	)		(23,987	)
Other income (expense):
Interest income		17			3
Interest expense		(4,416	)		(3,254	)
Other, net		3,690			(774	)
Loss before taxes		(33,585	)		(28,012	)
Income tax expense		54			(197	)
Net loss		(33,531	)		(28,209	)
NBP’s net loss attributable to USPB	$	(5,054	)	$	(4,252	)

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

The following discussion should be read in conjunction with our consolidated financial statements and related notes and other financial information appearing elsewhere in this report. 

Disclosure Regarding Forward-Looking Statements 

This report contains “forward-looking statements,” which are subject to a number of risks and uncertainties, many of which are beyond our control. Forward-looking statements are typically identified by the words “believe,” “expect,” “anticipate,” “intend,” “estimate” and similar expressions. Actual results could differ materially from those contemplated by these forward-looking statements as a result of many factors, including economic conditions generally and in our principal markets, the availability and prices of live cattle and commodities, food safety issues, livestock disease, including the identification of cattle with Bovine Spongiform Encephalopathy , product contamination and recall concerns, competitive practices and consolidation in the cattle production and processing industries and among our customers, actions of domestic or foreign governments, hedging risk, changes in interest rates and foreign currency exchange rates, trade barriers and exchange controls, consumer demand and preferences, the cost of compliance with environmental and health laws, loss of key customers, loss of key employees, labor relations, and consolidation among our customers. 

In light of these risks and uncertainties, there can be no assurance that the results and events contemplated by the forward-looking information contained in this report will in fact transpire. Readers are cautioned not to place undue reliance on these forward-looking statements. We do not undertake any obligation to update or revise any forward-looking statements. All subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these factors. Please review Part II. Item 1A, Risk Factors, included in this report, for other important factors that could cause actual results to differ materially from those in any such forward-looking statements. 

7

Investment in National Beef Packing Company, LLC 

NBP processes and markets fresh boxed beef, case-ready beef, beef by-products and wet blue leather for domestic and international markets. It operates two beef processing facilities, three consumer-ready facilities and a wet blue tanning facility, all located in the U.S. NBP’s products include boxed beef, ground beef, hides, tallow, and other beef and beef by-products. The wet blue tanning facility is the largest in the world that sells processed hides to tanners that produce finished leather for the automotive, luxury goods, apparel and furniture industries. NBP owns Kansas City Steak Company, LLC, which sells portioned beef and other products to customers in the food service and retail channels as well as direct to consumers through the internet and direct mail. NBP also owns a refrigerated and livestock transportation company that provides transportation services for NBP and third parties. 

NBP’s profitability is dependent, in large part, on the spread between its cost for live cattle, the primary raw material for its business, and the value received from selling boxed beef and other products. Because NBP operates in a large and liquid commodity market, it does not have much influence over the price it pays for cattle or the selling price it receives for the products it produces. NBP’s profitability typically fluctuates seasonally as well as cyclically, with relatively higher margins in the spring and summer months and during times of ample cattle availability. 

The USDA reports market values for cattle, beef, offal and other products produced by ranchers, farmers and beef processors. Generally, NBP expects its profitability to improve as the ratio of the USDA comprehensive boxed beef cutout (a weekly reported measure of the total value of all USDA inspected primal cuts, grind and trim produced from fed cattle) to the USDA 5-area weekly average slaughter cattle price increases and for profitability to decline as the ratio decreases. The ratio during the first quarter of 2015 was largely unchanged from the comparable 2014 period. 

Revenues in the first quarter of 2015 decreased in comparison to the same period in 2014, due primarily to lower sales volume, as fewer cattle were processed, partially offset by higher selling prices. The change in cost of sales during 2015 compared to 2014 reflects higher cattle prices tempered by the lower volume. As a result, gross margin was compressed and pre-tax results were adversely impacted. 

Compensation and benefits for the first quarter of 2014 include $2.1 million related to employee separation in connection with closing the Brawley facility. 

USPB Results of Operations 

Thirteen weeks ended March 28, 2015 compared to thirteen weeks ended March 29, 2014 

Net Sales. There were no Net Sales in the thirteen week periods ended March 28, 2015 and March 29, 2014. 

Cost of Sales. There were no Cost of Sales in the thirteen week periods ended March 28, 2015 and March 29, 2014. 

Selling, General and Administrative Expenses. Selling, general and administrative expenses were approximately $0.8 million for the thirteen weeks ended March 28, 2015 compared to approximately $1.0 million for the thirteen weeks ended March 29, 2014, a decrease of approximately $0.2 million. The decrease is primarily due to lower salary, bonus and phantom unit plan expenses. 

Operating Loss. Operating loss was approximately $0.8 million for the thirteen weeks ended March 28, 2015 compared to an operating loss of approximately $1.0 million for the thirteen weeks ended March 29, 2014, a decrease of approximately $0.2 million. 

Equity Interest in Net Loss of National Beef Packing Company, LLC. Equity in NBP net loss was $5.1 million for the thirteen weeks ended March 28, 2015 compared to $4.3 million for the thirteen weeks ended March 29, 2014. The increase in net loss is primarily due to lower gross margins at NBP. USPB carries its 15.0729% investment in NBP under the equity method of accounting. 

8

Other, net. Other income was $0.0 million and $0.2 million for the thirteen weeks ended March 28, 2015 and March 29, 2014, respectively, a decrease of approximately $0.2 million.  The decrease was primarily due to lower lease income on Company owned cattle delivery rights.

Net Loss.  Net loss for the thirteen-week period ended March 28, 2015 was approximately $5.9 million compared to net loss of approximately $5.1 million for the thirteen-week period ended March 29, 2014, an increased loss of approximately $0.8 million.

Liquidity and Capital Resources

As of March 28, 2015, we had net working capital (the excess of current assets over current liabilities) of approximately $90.1 million, which included cash and cash equivalents of $91.5 million.  As of December 27, 2014, we had net working capital (the excess of current assets over current liabilities) of approximately $91.0 million, which included cash and cash equivalents of $92.3 million.  Our primary sources of liquidity for the first quarter of fiscal year 2015 and fiscal year 2014 were cash, and cash and cash flow from investing activities, respectively, and available borrowings under the Master Loan Agreement (as further described below).

As of March 28, 2015, USPB had no long-term debt outstanding.  We had a $5.0 million revolving term loan with CoBank all of which was available.  USPB was in compliance with all of the financial covenants under its Master Loan Agreement as of March 28, 2015.

USPB believes available borrowings under the Master Loan Agreement and cash will be sufficient to support its working capital and cash flow requirements.  

If NBP continues to sustain losses and does not make distributions to the Company, we believe our cash and available borrowings under our Master Loan Agreement will be sufficient to support our cash needs for the foreseeable future.  For a review of our obligations that affect liquidity, please see the “Cash Payment Obligations” table in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for fiscal year 2014.

Operating Activities

Net cash used in operating activities in the thirteen weeks ended March 28, 2015 was approximately $0.9 million compared to approximately $0.5 million in the thirteen weeks ended March 29, 2014.  The $0.4 million change was primarily due to the net of higher bonuses payments, which was partially offset by the collection of receivables in the first quarter of fiscal year 2014 compared to the first quarter of fiscal year 2015.

Investing Activities

Net cash provided by investing activities in the thirteen weeks ended March 28, 2015 was $0.0 million compared to approximately $36.9 million for the thirteen weeks ended March 29, 2014.  The cash flow in the 2014 period related to the receipt of the monies that were placed in escrow as a result of the 2011 transaction with Leucadia.    

Financing Activities

Net cash used in financing activities was $0.0 million in the thirteen weeks ended March 28, 2015 compared to $1.5 million in the thirteen weeks ended March 29, 2014.  The change was primarily related to distributions to USPB’s unitholders, which was partially offset by the collection of tax year 2012 over-distributions.

Master Loan Agreement

On May 29, 2014, USPB and CoBank entered into a Revolving Term Loan Supplement to the Master Loan Agreement dated July 26, 2011.  The new Revolving Term Loan Supplement provides for a $5 million revolving credit commitment, a reduction of $10 million from the prior commitment.  The new commitment carries a term of three years, maturing on June 30, 2017.

9

The Pledge Agreement provides CoBank with a first-priority security interest in USPB’s membership interests in, and distributions from, NBP.

All of the $5 million revolving credit commitment was available as of March 28, 2015.  Borrowings under the revolving credit commitment bear interest at the base rate or LIBOR rate plus applicable margin.

On December 30, 2011, in connection with the closing of the transaction with Leucadia, the Company and CoBank entered into the Consent and First Amendment to Pledge Agreement and Security Agreement, by which CoBank agreed to (i) consent to the Membership Interest Sale and the PA Distribution, (ii) release its security interest in, and liens on, the Membership Interests being sold pursuant to the Membership Interest Sale, (iii) consent to the NBP Pledge (described below) and (iv) consent to the amendments and restatements of the NBP Operating Agreement and the PA Newco Operating Agreement. The NBP Pledge grants NBP a perfected security interest in and to USPB’s membership interests in, and distributions from, NBP, subject only to the prior first priority security interest held by CoBank.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

The principal market risks affecting USPB’s business are exposure to interest rate risk, to the extent the Company has debt outstanding.  As of March 28, 2015, the Company did not have any outstanding debt.

Item 4.  Controls and Procedures.

We maintain a system of controls and procedures designed to provide reasonable assurance as to the reliability of the Consolidated Financial Statements and other disclosures included in this report, as well as to safeguard assets from unauthorized use or disposition. We evaluated the effectiveness of the design and operation of our disclosure controls and procedures as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e) under supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer. Based upon that evaluation, as of the end of the period covered by this Quarterly Report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective in alerting them, in a timely manner, to material information required to be included in our periodic Securities and Exchange Commission filings.  There have been no changes in our internal controls over financial reporting during the thirteen weeks ended March 28, 2015 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events.

10

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

None.

Item 1A. Risk Factors.

The risk factors set forth in our Annual Report on Form 10-K for the fiscal year ended December 27, 2014 have not materially changed.  Please refer to the Company’s report on Form 10-K for the fiscal year ended December 27, 2014 to consider those risk factors.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

31.1 Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

31.2 Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.1 Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.2 Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

101.INS XBRL Instance Document **

101.SCH XBRL Taxonomy Extension Schema Document **

101.CAL XBRL Taxonomy Extension Calculation Linkbase **

101.DEF XBRL Taxonomy Extension Definition Linkbase Document **

101.LAB XBRL Taxonomy Extension Label Linkbase Document **

101.PRE XBRL Taxonomy Extension Presentation Linkbase Document **

11

**  Furnished herewith.  Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

12

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.

U.S. Premium Beef, LLC
By:	/s/ Stanley D. Linville
	Stanley D. Linville Chief Executive Officer (Principal Executive Officer)

By:	/s/ Scott J. Miller
	Scott J. Miller  Chief Financial Officer (Principal Financial and Accounting Officer)

Date: May 8, 2015

13

EX-31

EXHIBIT 31.1

CERTIFICATIONS

I, Stanley D. Linville, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of U.S. Premium Beef, LLC;

     2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

     3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

     4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:  

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;  

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and  

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

   5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

By:	/s/ Stanley D. Linville
	Stanley D. Linville Chief Executive Officer

Date: May 8, 2015

EX-31

 

EXHIBIT 31.2

CERTIFICATIONS

I, Scott J. Miller, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of U.S. Premium Beef, LLC;

     2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

     3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

     4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:  

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;  

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and  

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

   5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

By:	/s/ Scott J. Miller
	Scott J. Miller Chief Financial Officer (Principal Financial and Accounting Officer)

Date: May 8, 2015

EX-32

 

EXHIBIT 32.1

CERTIFICATIONS PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 In connection with the Quarterly Report of U.S. Premium Beef, LLC (the Company) on Form 10-Q for the period ended March 28, 2015 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Stanley D. Linville, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

     (1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

     (2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

By:	/s/ Stanley D. Linville
	Stanley D. Linville Chief Executive Officer

Date: May 8, 2015

EX-32

 

EXHIBIT 32.2

CERTIFICATIONS PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 In connection with the Quarterly Report of U.S. Premium Beef, LLC (the Company) on Form 10-Q for the period ended March 28, 2015 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Scott J. Miller, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

     (1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

     (2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

By:	/s/ Scott J. Miller
	Scott J. Miller Chief Financial Officer (Principal Financial and Accounting Officer)

Date: May 8, 2015

XML

Investment in National Beef Packing Company, LLC

3 Months Ended

Mar. 28, 2015

Investments in and Advances to Affiliates, Schedule of Investments [Abstract]

Investment in National Beef Packing Company, LLC

(4) Investment in National Beef Packing Company, LLC 

As of December 31, 2011, USPB’s investment in NBP is accounted for using the equity method of accounting as the Company has the ability to exercise significant influence, but does not have financial or operational control. Below is a summary of the results of operations for NBP for the thirteen week periods ended March 28, 2015 and March 29, 2014 (thousands of dollars):

	13 weeks ended			13 weeks ended
	March 28, 2015			March 29, 2014
Net sales	$	1,852,309		$	1,885,754
Costs and expenses:
Cost of sales		1,848,157			1,874,963
Selling, general, and administrative expenses		15,241			14,018
Depreciation and amortization		21,787			20,760
Total costs and expenses		1,885,185			1,909,741
Operating loss		(32,876	)		(23,987	)
Other income (expense):
Interest income		17			3
Interest expense		(4,416	)		(3,254	)
Other, net		3,690			(774	)
Loss before taxes		(33,585	)		(28,012	)
Income tax expense		54			(197	)
Net loss		(33,531	)		(28,209	)
NBP’s net loss attributable to USPB	$	(5,054	)	$	(4,252	)

XML

Loss Attributable to USPB Per Unit

3 Months Ended

Mar. 28, 2015

Limited Liability Company (LLC) Members' Equity [Abstract]

Loss Attributable to USPB Per Unit

(3) Loss Attributable to USPB Per Unit 

Under the LLC structure, earnings of the Company are to be distributed to unitholders based on their proportionate share of underlying equity, and, as a result, income attributable to USPB per unit (EPU) has been presented in the accompanying Statements of Operations and in the table that follows. 

Basic EPU excludes dilution and is computed by first allocating a portion of net income (loss) attributable to USPB to Class A units and the remainder is allocated to Class B units. For the thirteen week periods ended March 28, 2015 and March 29, 2014, net loss was allocated 10% to the Class A’s and 90% to the Class B’s. The net loss allocated to the Class A and Class B units is then divided by the weighted-average number of Class A and Class B units outstanding for the period to determine the basic EPU for each respective class of unit. 

Diluted EPU reflects the potential dilution that could occur if the purchase rights or appreciation right provided for in the former CEO’s employment agreement were exercised. The diluted loss per Class A unit calculations for the 13 week period ended March 29, 2014 in the following table excludes the effect of the 20,000 Class A unit purchase rights as the effect of including them would have been anti-dilutive to the calculation. In April 2014, the former CEO exercised his right to receive unit appreciation rights on his 20,000 Class A phantom units and was paid approximately $2.2 million for the Class A phantom appreciation right payment. 

Loss Per Unit Calculation
	13 weeks ended			13 weeks ended
(thousands of dollars, except unit and per unit data)	March 28, 2015			March 29, 2014
Basic loss per unit
Loss attributable to USPB available to unitholders (numerator)
Class A	$	(585	)	$	(506	)
Class B	$	(5,266	)	$	(4,558	)
Weighted average outstanding units (denominator)
Class A		735,385			735,385
Class B		755,385			755,385
Per unit amount
Class A	$	(0.80	)	$	(0.69	)
Class B	$	(6.97	)	$	(6.03	)
Diluted loss per unit:
Loss attributable to USPB available to unitholders (numerator)
Class A	$	(585	)	$	(506	)
Class B	$	(5,266	)	$	(4,558	)
Weighted average outstanding Class A units		735,385			735,385
Effect of dilutive securities - Class A unit options		-			-
Units (denominator)		735,385			735,385
Weighted average outstanding Class B units		755,385			755,385
Effect of dilutive securities - Class B unit options		-			-
Units (denominator)		755,385			755,385
Per unit amount
Class A	$	(0.80	)	$	(0.69	)
Class B	$	(6.97	)	$	(6.03	)

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Mar. 28, 2015	Dec. 27, 2014
Current assets:
Cash and cash equivalents	$ 91,492	$ 92,344
Due from affiliates	58	82
Other current assets	29	5
Total current assets	91,579	92,431
Property, plant, and equipment, at cost	217	219
Less accumulated depreciation	213	214
Net property, plant, and equipment	4	5
Investment in National Beef Packing Company, LLC	142,754	147,808
Other assets	196	257
Total assets	234,533	240,501
Current liabilities:
Accounts payable - trade	119	34
Due to affiliates	19	17
Accrued compensation and benefits	1,114	1,169
Other accrued expenses and liabilities	101	120
Patronage notices payable	90	90
Distributions payable	2	2
Total current liabilities	1,445	1,432
Long-term liabilities:
Other liabilities	5,853	5,983
Total long-term liabilities	5,853	5,983
Total liabilities	7,298	7,415
Commitments and contingencies
Capital shares and equities:
Members' capital, 735,385, 755,385 authorized, issued and outstanding	227,235	233,086
Total capital shares and equities	227,235	233,086
Total liabilities and capital shares and equities	$ 234,533	$ 240,501

XML

Interim Financial Statements

3 Months Ended

Mar. 28, 2015

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Interim Financial Statements

(1) Interim Financial Statements 

Basis of Presentation 

The accompanying unaudited Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP), for interim financial information; therefore, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included using management’s best estimates and judgments where appropriate. These estimates and judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ materially from these estimates and judgments. For further information, refer to the audited Consolidated Financial Statements and Notes to Consolidated Financial Statements, which are included in the Company’s Annual Report on Form 10-K on file with the Securities and Exchange Commission (SEC), for the fiscal year ended December 27, 2014. The results of operations for the interim periods presented are not necessarily indicative of the results for a full fiscal year. 

As a result of the transaction with Leucadia National Corporation (Leucadia) on December 30, 2011 in which Leucadia purchased 56.2415% of the membership interests in National Beef Packing Company, LLC (NBP) from the Company, the Company’s financial statements are no longer consolidated with NBP. USPB’s remaining 15.0729% investment in NBP is accounted for using the equity method of accounting as the Company has the ability to exercise significant influence, but does not have financial or operational control.

XML

Members' Capital

3 Months Ended

Mar. 28, 2015

Members' Equity [Abstract]

Members' Capital

(2) Members’ Capital 

The following table represents a reconciliation of Members’ Capital for the thirteen week period ended March 28, 2015 (thousands of dollars). 

Balance at December 27, 2014	$	233,086
Allocation of net loss for the thirteen week period ended March 28, 2015		(5,851	)
Balance at March 28, 2015	$	227,235

XML

Consolidated Balance Sheets (Parenthetical)	Mar. 28, 2015	Dec. 27, 2014
Class A Units [Member]
Members' capital, units authorized	735,385	735,385
Members' capital, units issued	735,385	735,385
Members' capital, units outstanding	735,385	735,385
Class B Units [Member]
Members' capital, units authorized	755,385	755,385
Members' capital, units issued	755,385	755,385
Members' capital, units outstanding	755,385	755,385

XML

Income (Loss) Attributable to USPB Per Unit (Schedule of Earnings Per Unit) (Details) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended
	Mar. 28, 2015	Mar. 29, 2014
Basic income (loss) per unit
Income (loss) attributable to USPB available to unitholders (numerator)	$ (5,851)
Diluted income (loss) per unit:
Income (loss) attributable to USPB available to unitholders (numerator)	(5,851)
Class A Units [Member]
Basic income (loss) per unit
Income (loss) attributable to USPB available to unitholders (numerator)	(585)	(506)
Weighted average outstanding units (denominator)	735,385	735,385
Per unit amount	$ (0.80)	$ (0.69)
Diluted income (loss) per unit:
Income (loss) attributable to USPB available to unitholders (numerator)	(585)	(506)
Weighted average outstanding
Basic	735,385	735,385
Weighted average outstanding units (denominator)	735,385	735,385
Effect of dilutive securities	735,385	735,385
Per unit amount	$ (0.80)	$ (0.69)
Class B Units [Member]
Basic income (loss) per unit
Income (loss) attributable to USPB available to unitholders (numerator)	(5,266)	(4,558)
Weighted average outstanding units (denominator)	755,385	755,385
Per unit amount	$ (6.97)	$ (6.03)
Diluted income (loss) per unit:
Income (loss) attributable to USPB available to unitholders (numerator)	$ (5,266)	$ (4,558)
Weighted average outstanding
Basic	755,385	755,385
Weighted average outstanding units (denominator)	755,385	755,385
Effect of dilutive securities	755,385	755,385
Per unit amount	$ (6.97)	$ (6.03)

XML

Document and Entity Information	3 Months Ended
	Mar. 28, 2015	Apr. 25, 2015
Entity Registrant Name	U. S. Premium Beef, LLC
Entity Central Index Key	0001289237
Document Type	10-Q
Document Period End Date	Mar. 28, 2015
Amendment Flag	false
Current Fiscal Year End Date	--12-26
Entity a Well-known Seasoned Issuer	No
Entity a Voluntary Filer	No
Entity's Reporting Status Current	Yes
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2015
Class A Units [Member]
Entity Common Stock, Shares Outstanding		735,385
Class B Units [Member]
Entity Common Stock, Shares Outstanding		755,385

XML

Investment in National Beef Packing Company, LLC (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 28, 2015	Mar. 29, 2014
Schedule of Investments [Line Items]
Net sales
Costs and expenses:
Cost of sales
Selling, general, and administrative expenses	806	984
Depreciation and amortization	1
Total costs and expenses	807	984
Operating loss	(807)	(984)
Other income (expense):
Interest income	12	12
Interest expense	(3)	(13)
Other, net	1	173
Loss before taxes	(5,851)	(5,064)
Income tax expense
National Beef Packing Company, LLC [Member]
Schedule of Investments [Line Items]
Net sales	1,852,309	1,885,754
Costs and expenses:
Cost of sales	1,848,157	1,874,963
Selling, general, and administrative expenses	15,241	14,018
Depreciation and amortization	21,787	20,760
Total costs and expenses	1,885,185	1,909,741
Operating loss	(32,876)	(23,987)
Other income (expense):
Interest income	17	3
Interest expense	(4,416)	(3,254)
Other, net	3,690	(774)
Loss before taxes	(33,585)	(28,012)
Income tax expense	54	(197)
Net loss	(33,531)	(28,209)
NBP's net income attributable to USPB	$ (5,054)	$ (4,252)

XML

Consolidated Statements of Operations (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended
	Mar. 28, 2015	Mar. 29, 2014
Net sales
Costs and expenses:
Cost of sales
Selling, general, and administrative expenses	806	984
Depreciation and amortization	1
Total costs and expenses	807	984
Operating loss	(807)	(984)
Other income (expense):
Interest income	12	12
Interest expense	(3)	(13)
Equity interest in net loss of National Beef Packing Company, LLC	(5,054)	(4,252)
Other, net	1	173
Loss before taxes	(5,851)	(5,064)
Income tax expense
Net loss	$ (5,851)	$ (5,064)
Class A Units [Member]
Loss per unit:
Basic	$ (0.80)	$ (0.69)
Diluted	$ (0.80)	$ (0.69)
Outstanding weighted-average Class A and Class B units:
Basic	735,385	735,385
Diluted	735,385	735,385
Class B Units [Member]
Loss per unit:
Basic	$ (6.97)	$ (6.03)
Diluted	$ (6.97)	$ (6.03)
Outstanding weighted-average Class A and Class B units:
Basic	755,385	755,385
Diluted	755,385	755,385

XML

Investment in National Beef Packing Company, LLC (Tables)

3 Months Ended

Mar. 28, 2015

Investments in and Advances to Affiliates, Schedule of Investments [Abstract]

Schedule of Operations for NBP

Below is a summary of the results of operations for NBP for the thirteen week periods ended March 28, 2015 and March 29, 2014 (thousands of dollars):

	13 weeks ended			13 weeks ended
	March 28, 2015			March 29, 2014
Net sales	$	1,852,309		$	1,885,754
Costs and expenses:
Cost of sales		1,848,157			1,874,963
Selling, general, and administrative expenses		15,241			14,018
Depreciation and amortization		21,787			20,760
Total costs and expenses		1,885,185			1,909,741
Operating loss		(32,876	)		(23,987	)
Other income (expense):
Interest income		17			3
Interest expense		(4,416	)		(3,254	)
Other, net		3,690			(774	)
Loss before taxes		(33,585	)		(28,012	)
Income tax expense		54			(197	)
Net loss		(33,531	)		(28,209	)
NBP’s net loss attributable to USPB	$	(5,054	)	$	(4,252	)

XML

Loss Attributable to USPB Per Unit (Tables)

3 Months Ended

Mar. 28, 2015

Limited Liability Company (LLC) Members' Equity [Abstract]

Schedule of Income (Loss) Per Unit Calculation

Loss Per Unit Calculation
	13 weeks ended			13 weeks ended
(thousands of dollars, except unit and per unit data)	March 28, 2015			March 29, 2014
Basic loss per unit
Loss attributable to USPB available to unitholders (numerator)
Class A	$	(585	)	$	(506	)
Class B	$	(5,266	)	$	(4,558	)
Weighted average outstanding units (denominator)
Class A		735,385			735,385
Class B		755,385			755,385
Per unit amount
Class A	$	(0.80	)	$	(0.69	)
Class B	$	(6.97	)	$	(6.03	)
Diluted loss per unit:
Loss attributable to USPB available to unitholders (numerator)
Class A	$	(585	)	$	(506	)
Class B	$	(5,266	)	$	(4,558	)
Weighted average outstanding Class A units		735,385			735,385
Effect of dilutive securities - Class A unit options		-			-
Units (denominator)		735,385			735,385
Weighted average outstanding Class B units		755,385			755,385
Effect of dilutive securities - Class B unit options		-			-
Units (denominator)		755,385			755,385
Per unit amount
Class A	$	(0.80	)	$	(0.69	)
Class B	$	(6.97	)	$	(6.03	)

XML

Income (Loss) Attributable to USPB Per Unit (Details Narrative)	3 Months Ended
	Mar. 28, 2015	Mar. 29, 2014
Class B Units [Member]
Class of Stock [Line Items]
Ownership percentage	90.00%	90.00%
Class A Units [Member]
Class of Stock [Line Items]
Ownership percentage	10.00%	10.00%

XML

Basis of Presentation (Details Narrative)	Dec. 30, 2011
Basis of Presentation Details:
Leucadia to purchase of the membership interests in NBP	56.2415%
Remaining membership interests in National Beef Packing Company, LLC (NBP)	15.0729%

XML

Members' Capital (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 28, 2015
Members' Equity [Abstract]
Beginning balance	$ 233,086
Allocation of net income (loss)	(5,851)
Ending balance	$ 227,235

XML

Income (Loss) Attributable to USPB Per Unit (Details Narrative 1) (Phantom Share Units (PSUs) [Member], USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended
	Mar. 29, 2014
Phantom Share Units (PSUs) [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive securities	20,000
Payment for phantom appreciation rights	$ 2,200

XML

Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 28, 2015	Mar. 29, 2014
Cash flows from operating activities:
Net loss	$ (5,851)	$ (5,064)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization	1
Equity in losses of National Beef Packing Company, LLC	5,054	4,252
Changes in assets and liabilities:
Due from affiliates	24	579
Other receivables		3
Other assets	37	227
Accounts payable	85	97
Due to affiliates	2	30
Accrued compensation and benefits	(185)	(653)
Other accrued expenses and liabilities	(19)	14
Net cash used in operating activities	(852)	(515)
Cash flows from investing activities:
Release of escrowed funds related to the 2011 transaction with Leucadia		36,943
Net cash provided by investing activities		36,943
Cash flows from financing activities:
Change in overdraft balances		(190)
Prior year excess distribution		818
Member distributions		(2,087)
Net cash used in financing activities		(1,459)
Net (decrease) increase in cash	(852)	34,969
Cash and cash equivalents at beginning of period	92,344	59,812
Cash and cash equivalents at end of period	$ 91,492	$ 94,781

XML

Members' Capital (Tables)

3 Months Ended

Mar. 28, 2015

Members' Equity [Abstract]

Schedule of Reconciliation of Members' Capital

The following table represents a reconciliation of Members’ Capital for the thirteen week period ended March 28, 2015 (thousands of dollars). 

Balance at December 27, 2014	$	233,086
Allocation of net loss for the thirteen week period ended March 28, 2015		(5,851	)
Balance at March 28, 2015	$	227,235