EX-99.1 2 a17-15265_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Kroger Reports First Quarter Results

 

Q1 EPS of $0.32; Q1 Adjusted EPS of $0.58
ID Sales Without Fuel -0.2% and Confirms 2017 ID Sales Guidance
Lowers
2017 GAAP EPS Guidance to $1.74-$1.79, Adjusted EPS
Guidance of $2.00-$2.05

 

CINCINNATI, June 15, 2017 — The Kroger Co. (NYSE: KR) today reported net earnings of $303 million, or $0.32 per diluted share, and identical supermarket sales growth, without fuel, of -0.2% in the first quarter of 2017. Kroger’s net earnings per diluted share includes charges related to the withdrawal liability for certain multi-employer pension funds and a Voluntary Retirement Offering (the 2017 adjustment items, see Table 6). Excluding the effect of these charges, Kroger’s adjusted net earnings were $546 million, or $0.58 per diluted share.  Kroger’s net earnings for the first quarter last year were $696 million, or $0.71 per diluted share.

 

Comments from Chairman and CEO Rodney McMullen

 

“We remain focused on our strategy. This will make a difference for our customers and create value for our shareholders. We are running the business with an eye toward where the customer is going. Customers tell us they want to connect with us in multiple ways with the help of friendly associates to easily provide meals to their families at prices that enable them to stretch their budgets. We are committed to providing that experience, and we will not lose on price.

 

“We are driving our strategy of lowering costs to reinvest in ways that provide the right value to our customers. We’re pleased that identical supermarket sales in the last nine weeks of the first quarter were positive, and that has continued in the second quarter to date.”

 

1



 

 

Details of First Quarter 2017 Results

 

Total sales increased 4.9% to $36.3 billion in the first quarter compared to $34.6 billion for the same period last year. Total sales, excluding fuel, increased 2.9% in the first quarter compared to the same period last year.  The recent merger with ModernHEALTH contributed to sales growth.

 

Gross margin was 22.1% of sales for the first quarter. Excluding fuel, ModernHEALTH and the LIFO charge, gross margin decreased 45 basis points from the same period last year.

 

Kroger recorded a $25 million LIFO charge in the first quarter of 2017, compared to a $15 million LIFO charge in the same period last year.

 

Operating, General & Administrative costs as a rate of sales — excluding fuel, ModernHEALTH and the 2017 adjustment items — increased 27 basis points; rent and depreciation with the same exclusions increased by 9 basis points.

 

FIFO operating margin on a rolling four quarters basis — excluding fuel, mergers and the adjustment items from the respective periods — decreased 41 basis points compared to the prior year.

 

Financial Strategy

 

Kroger’s long-term financial strategy is to use its financial flexibility to drive growth while also returning capital to shareholders.

 

Maintaining its current investment grade debt rating allows the company to use its cash flow to take advantage of strategic and financially compelling opportunities, repurchase shares and fund the dividend, which is expected to increase over time.

 

The company’s net total debt to adjusted EBITDA ratio increased to 2.33, compared to 2.12 during the same period last year (see Table 5). This result is due to the merger with ModernHEALTH and the repurchase of shares.

 

Over the last four quarters, Kroger has used free cash flow to:

 

·                  Repurchase $1.5 billion in common shares,

 

2



 

 

·                  Pay $438 million in dividends,

 

·                  Invest $3.4 billion in capital, and

 

·                  Merge with ModernHEALTH for approximately $390 million.

 

Return on invested capital for the first quarter, on a rolling four quarter basis, was 12.75% (see Table 7).

 

Fiscal 2017 Guidance

 

Kroger lowered its 2017 GAAP net earnings guidance for 53 weeks to $1.74-$1.79 per diluted share. Kroger’s adjusted net earnings guidance range is $2.00 to $2.05 per diluted share. This assumes an $80 million LIFO charge compared to the company’s original estimate of $25 million. The previous adjusted net earnings guidance range was $2.21 to $2.25 per diluted share. See Form 8-K for additional information on guidance.

 

Kroger continues to expect identical supermarket sales growth, excluding fuel, of flat to 1% growth for 2017.

 

The company continues to expect capital investments excluding mergers, acquisitions and purchases of leased facilities, to be in the $3.2 to $3.5 billion range for 2017.

 

Over the long term, Kroger is committed to achieving a net earnings per diluted share growth rate of 8 – 11%, plus a growing dividend.

 

At the Kroger Co., we are dedicated to our purpose: to Feed the Human SpiritSM. We serve eight and a half million customers and 443,000 associates who shop or serve in 2,792 retail food stores under a variety of local banner names in 35 states and the District of Columbia. Our Family of Companies operates an expanding ClickListTM offering — a personalized order online service — in addition to 2,255 pharmacies, 782 convenience stores, 311 fine jewelry stores, 220 retail health clinics, 1,453 supermarket fuel centers and 38 food production plants in the United States. Our Company has been recognized as one of America’s most generous companies for its support of more than 100 Feeding America food bank partners, breast cancer research

 

3



 

 

and awareness, the military and their families, and more than 145,000 community organizations including schools. As a leader in supplier diversity, we are a proud member of the Billion Dollar Roundtable.

 


 

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

 

Note: Kroger discusses the changes in operating results, as a percentage of sales, excluding certain items that affect comparability.

 

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

 

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

 

·                  Kroger’s ability to achieve sales, earnings and cash flow goals may be affected by: labor negotiations or disputes; changes in the types and numbers of businesses that compete with Kroger; pricing and promotional activities of existing and new competitors, including non-traditional competitors, and the aggressiveness of that competition; Kroger’s response to these actions; the state of the economy, including interest rates, the

 

4



 

 

inflationary and deflationary trends in certain commodities, and the unemployment rate; the effect that fuel costs have on consumer spending; volatility of fuel margins; changes in government-funded benefit programs; manufacturing commodity costs; diesel fuel costs related to Kroger’s logistics operations; trends in consumer spending; the extent to which Kroger’s customers exercise caution in their purchasing in response to economic conditions; the inconsistent pace of the economic recovery; changes in inflation or deflation in product and operating costs; stock repurchases; Kroger’s ability to retain pharmacy sales from third party payors; consolidation in the healthcare industry, including pharmacy benefit managers; Kroger’s ability to negotiate modifications to multi-employer pension plans; natural disasters or adverse weather conditions; the potential costs and risks associated with potential cyber-attacks or data security breaches; the success of Kroger’s future growth plans; and the successful integration of Harris Teeter and Roundy’s.  Kroger’s ability to achieve sales and earnings goals may also be affected by Kroger’s ability to manage the factors identified above. Kroger’s ability to execute its financial strategy may be affected by its ability to generate cash flow.

 

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

 

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

 

Note: Kroger’s quarterly conference call with investors will be broadcast live online at 10 a.m. (ET) on June 15, 2017 at ir.kroger.com. An on-demand replay of the webcast will be available at approximately 1 p.m. (ET) Thursday, June 15, 2017.

 

—30—

 

5



 

 

1st Quarter 2017 Tables Include:

 

1.              Consolidated Statements of Operations

 

2.              Consolidated Balance Sheets

 

3.              Consolidated Statements of Cash Flows

 

4.              Supplemental Sales Information

 

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

 

6.              Net Earnings Per Diluted Share Excluding the Adjustment Items

 

7.              Return on Invested Capital

 

Contacts: Media: Kristal Howard (513) 762-1304; Investors: Kate Ward (513) 762-4969

 

6



 

Table 1.

THE KROGER CO.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share amounts)

(unaudited)

 

 

 

FIRST QUARTER

 

 

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

SALES

 

$

36,285

 

100.0

%

$

34,604

 

100.0

%

 

 

 

 

 

 

 

 

 

 

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

 

28,281

 

77.9

 

26,669

 

77.1

 

OPERATING, GENERAL AND ADMINISTRATIVE (a)

 

6,376

 

17.6

 

5,779

 

16.7

 

RENT

 

270

 

0.7

 

262

 

0.8

 

DEPRECIATION AND AMORTIZATION

 

736

 

2.0

 

694

 

2.0

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

622

 

1.7

 

1,200

 

3.5

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

177

 

0.5

 

155

 

0.5

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS BEFORE INCOME TAX EXPENSE

 

445

 

1.2

 

1,045

 

3.0

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE

 

148

 

0.4

 

350

 

1.0

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS INCLUDING NONCONTROLLING INTERESTS

 

297

 

0.8

 

695

 

2.0

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS

 

(6

)

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO.

 

$

303

 

0.8

%

$

696

 

2.0

%

 

 

 

 

 

 

 

 

 

 

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

 

$

0.33

 

 

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE NUMBER OF COMMON SHARES USED IN BASIC CALCULATION

 

914

 

 

 

954

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.32

 

 

 

$

0.71

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE NUMBER OF COMMON SHARES USED IN DILUTED CALCULATION

 

925

 

 

 

966

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.120

 

 

 

$

0.105

 

 

 

 


Note:                  Certain percentages may not sum due to rounding.

 

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

 

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

 

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

 

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

 

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

 

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

 

(b)                                 LIFO charges of $25 and $15 were recorded in the first quarters of 2017 and 2016, respectively.

 



 

Table 2.

THE KROGER CO.

CONSOLIDATED BALANCE SHEETS

(in millions)

(unaudited)

 

 

 

May 20,

 

May 21,

 

 

 

2017

 

2016

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash

 

$

335

 

$

375

 

Temporary cash investments

 

21

 

16

 

Store deposits in-transit

 

952

 

892

 

Receivables

 

1,394

 

1,314

 

Inventories

 

6,359

 

6,066

 

Prepaid and other current assets

 

477

 

553

 

 

 

 

 

 

 

Total current assets

 

9,538

 

9,216

 

 

 

 

 

 

 

Property, plant and equipment, net

 

21,133

 

20,161

 

Intangibles, net

 

1,141

 

1,043

 

Goodwill

 

3,031

 

2,744

 

Other assets

 

956

 

637

 

 

 

 

 

 

 

Total Assets

 

$

35,799

 

$

33,801

 

 

 

 

 

 

 

LIABILITIES AND SHAREOWNERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

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

 

$

1,854

 

$

2,676

 

Trade accounts payable

 

6,078

 

5,846

 

Accrued salaries and wages

 

1,135

 

1,202

 

Deferred income taxes

 

 

221

 

Other current liabilities

 

3,448

 

3,200

 

 

 

 

 

 

 

Total current liabilities

 

12,515

 

13,145

 

 

 

 

 

 

 

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

 

11,590

 

9,710

 

Deferred income taxes

 

2,181

 

1,739

 

Pension and postretirement benefit obligations

 

1,552

 

1,395

 

Other long-term liabilities

 

1,826

 

1,364

 

 

 

 

 

 

 

Total Liabilities

 

29,664

 

27,353

 

 

 

 

 

 

 

Shareowners’ equity

 

6,135

 

6,448

 

 

 

 

 

 

 

Total Liabilities and Shareowners’ Equity

 

$

35,799

 

$

33,801

 

 

 

 

 

 

 

Total common shares outstanding at end of period

 

900

 

941

 

Total diluted shares year-to-date

 

925

 

966

 

 



 

Table 3.

THE KROGER CO.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(unaudited)

 

 

 

YEAR-TO-DATE

 

 

 

2017

 

2016

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net earnings including noncontrolling interests

 

$

297

 

$

695

 

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

 

 

 

 

 

Depreciation and amortization

 

736

 

694

 

LIFO charge

 

25

 

15

 

Stock-based employee compensation

 

53

 

43

 

Expense for Company-sponsored pension plans

 

35

 

25

 

Deferred income taxes

 

6

 

 

Other

 

(51

)

(1

)

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

 

 

 

 

 

Store deposits in-transit

 

(42

)

31

 

Receivables

 

149

 

85

 

Inventories

 

177

 

101

 

Prepaid and other current assets

 

409

 

232

 

Trade accounts payable

 

260

 

104

 

Accrued expenses

 

(86

)

(320

)

Income taxes receivable and payable

 

153

 

350

 

Other

 

187

 

25

 

 

 

 

 

 

 

Net cash provided by operating activities

 

2,308

 

2,079

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Payments for property and equipment, including payments for lease buyouts

 

(817

)

(1,090

)

Proceeds from sale of assets

 

83

 

71

 

Other

 

(10

)

(32

)

 

 

 

 

 

 

Net cash used by investing activities

 

(744

)

(1,051

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from issuance of long-term debt

 

1

 

11

 

Payments on long-term debt

 

(84

)

(54

)

Net (payments) borrowings on commercial paper

 

(545

)

256

 

Dividends paid

 

(111

)

(102

)

Proceeds from issuance of capital stock

 

17

 

15

 

Treasury stock purchases

 

(772

)

(1,027

)

Other

 

(37

)

(13

)

 

 

 

 

 

 

Net cash used by financing activities

 

(1,531

)

(914

)

 

 

 

 

 

 

NET INCREASE IN CASH AND TEMPORARY

 

 

 

 

 

CASH INVESTMENTS

 

33

 

114

 

 

 

 

 

 

 

CASH AND TEMPORARY CASH INVESTMENTS:

 

 

 

 

 

BEGINNING OF YEAR

 

323

 

277

 

END OF YEAR

 

$

356

 

$

391

 

 

 

 

 

 

 

Reconciliation of capital investments:

 

 

 

 

 

Payments for property and equipment, including payments for lease buyouts

 

$

(817

)

$

(1,090

)

Changes in construction-in-progress payables

 

(104

)

(55

)

Total capital investments, excluding lease buyouts

 

$

(921

)

$

(1,145

)

 

 

 

 

 

 

Disclosure of cash flow information:

 

 

 

 

 

Cash paid during the year for interest

 

$

188

 

$

167

 

Cash paid during the year for income taxes

 

$

11

 

$

7

 

 



 

Table 4. Supplemental Sales Information

(in millions, except percentages)

(unaudited)

 

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

 

IDENTICAL SUPERMARKET SALES (a)

 

 

 

FIRST QUARTER

 

 

 

2017

 

2016

 

 

 

 

 

 

 

INCLUDING FUEL CENTERS

 

$

32,252

 

$

31,758

 

EXCLUDING FUEL CENTERS

 

$

28,627

 

$

28,689

 

 

 

 

 

 

 

INCLUDING FUEL CENTERS

 

1.6

%

0.4

%

EXCLUDING FUEL CENTERS

 

-0.2

%

2.4

%

 


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

 



 

Table 5.  Reconciliation of Net Total Debt and

Net Earnings Attributable to The Kroger Co. to Adjusted EBITDA

(in millions, except for ratio)

(unaudited)

 

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

 

The following table provides a reconciliation of net total debt.

 

 

 

May 20,

 

May 21,

 

 

 

 

 

2017

 

2016

 

Change

 

 

 

 

 

 

 

 

 

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

 

$

1,854

 

$

2,676

 

$

(822

)

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

 

11,590

 

9,710

 

1,880

 

 

 

 

 

 

 

 

 

Total debt

 

13,444

 

12,386

 

1,058

 

 

 

 

 

 

 

 

 

Less: Temporary cash investments

 

21

 

16

 

5

 

Less: Prepaid benefit payments

 

2

 

 

2

 

 

 

 

 

 

 

 

 

Net total debt

 

$

13,421

 

$

12,370

 

$

1,051

 

 

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

 

 

 

Rolling Four Quarters Ended

 

 

 

May 20,

 

May 21,

 

 

 

2017

 

2016

 

 

 

 

 

 

 

Net earnings attributable to The Kroger Co.

 

$

1,582

 

$

2,116

 

LIFO charge

 

29

 

15

 

Depreciation and amortization

 

2,382

 

2,163

 

Interest expense

 

544

 

489

 

Income tax expense

 

755

 

1,065

 

Adjustments for pension plan agreements

 

310

 

 

Adjustments for voluntary retirement offering

 

184

 

 

Other

 

(18

)

(4

)

 

 

 

 

 

 

Adjusted EBITDA

 

$

5,768

 

$

5,844

 

 

 

 

 

 

 

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

 

2.33

 

2.12

 

 



 

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

(in millions, except per share amounts)

(unaudited)

 

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

 

The following table summarizes items that affected the Company’s financial results during the periods presented. In the first quarter of 2017, these items included charges related to the withdrawal liability for certain multi-employer pension funds and the voluntary retirement offering.  In the first quarter of 2016, The Kroger Co. did not have any adjustment items.

 

 

 

FIRST QUARTER

 

 

 

2017

 

2016

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO.

 

$

303

 

$

696

 

 

 

 

 

 

 

ADJUSTMENTS FOR PENSION PLAN WITHDRAWAL LIABILITIES (a)(b)

 

126

 

 

 

 

 

 

 

 

ADJUSTMENTS FOR VOLUNTARY RETIREMENT OFFERING (a)(c)

 

117

 

 

 

 

 

 

 

 

2017 ADJUSTED ITEMS

 

243

 

 

 

 

 

 

 

 

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

 

$

546

 

$

696

 

 

 

 

 

 

 

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

 

$

0.32

 

$

0.71

 

 

 

 

 

 

 

ADJUSTMENTS FOR PENSION PLAN WITHDRAWAL LIABILITIES (d)

 

0.13

 

 

 

 

 

 

 

 

ADJUSTMENTS FOR VOLUNTARY RETIREMENT OFFERING (d)

 

0.13

 

 

 

 

 

 

 

 

2017 ADJUSTED ITEMS

 

0.26

 

 

 

 

 

 

 

 

NET EARNINGS ATTRIBUTABLE TO THE KROGER CO. PER DILUTED COMMON SHARE EXCLUDING THE ADJUSTMENT ITEMS ABOVE

 

$

0.58

 

$

0.71

 

 

 

 

 

 

 

AVERAGE NUMBER OF COMMON SHARES USED IN DILUTED CALCULATION

 

925

 

966

 

 


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

 

(b)         The pre-tax adjustments for the pension plan withdrawal liabilities were $199.

 

(c)        The pre-tax adjustments for the voluntary retirement offering were $184.

 

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

 



 

Table 7.  Return on Invested Capital

(in millions, except percentages)

(unaudited)

 

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

 

The following table provides a calculation of return on invested capital on a rolling four quarters basis ended May 20, 2017.

 

 

 

Rolling Four

Quarters Ended

 

 

 

May 20,

 

 

 

2017

 

Return on Invested Capital

 

 

 

Numerator (a)

 

 

 

Operating profit

 

$

2,858

 

LIFO charge

 

29

 

Depreciation and amortization

 

2,382

 

Rent

 

889

 

Adjustments for pension plan agreements

 

310

 

Adjustments for voluntary retirement offering

 

184

 

 

 

 

 

Adjusted operating profit

 

$

6,652

 

 

 

 

 

Denominator (b)

 

 

 

Average total assets

 

$

34,800

 

Average taxes receivable (c)

 

(37

)

Average LIFO reserve (d)

 

1,303

 

Average accumulated depreciation and amortization

 

19,464

 

Average trade accounts payable

 

(5,962

)

Average accrued salaries and wages

 

(1,169

)

Average other current liabilities (e) 

 

(3,324

)

Rent * 8 (f)

 

7,112

 

 

 

 

 

Average invested capital

 

$

52,187

 

 

 

 

 

Return on Invested Capital

 

12.75

%

 


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

 

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

 

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

 

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

 

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

 

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