EX-99.1 2 c99684exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
     
(PERFORMANCE DRIVEN LOGO)
 
NEWS
    RELEASE
Nash Finch Company
 
Nash Finch Reports First Quarter 2010 Results
MINNEAPOLIS (April 30, 2010) — Nash Finch Company (NASDAQ: NAFC), one of the leading food distribution companies in the United States, today announced financial results for the twelve weeks (first quarter) ended March 27, 2010.
Financial Results
Total company sales for the first quarter 2010 were $1.18 billion compared to $1.14 billion in the prior-year quarter, an increase of 3.5%. Excluding the impact of the sales increase of $59.4 million attributable to the acquisition of three military distribution centers on January 31, 2009, total company sales decreased 1.8% relative to last year.
Consolidated EBITDA1 for the first quarter 2010 was $28.5 million, or 2.4% of sales, as compared to $29.2 million, or 2.6% of sales, for the prior year quarter. Consolidated EBITDA is a non-GAAP financial measure that is reconciled to the most directly comparable GAAP financial results in the attached financial statements.
Net earnings for the first quarter 2010 were $7.9 million, or $0.59 per diluted share, as compared to net earnings of $14.4 million, or $1.08 per diluted share, in the prior year quarter. Net earnings for the first quarter 2010 and 2009 were affected by significant items totaling ($0.2) million and $6.9 million, or ($0.02) and $0.51 per diluted share, respectively and is detailed in the table below.
“The first quarter results were in-line with our expectations as the trends in price deflation and consumer shopping patterns continued to impact top line sales in the food distribution and retail industry,” said Alec Covington, President and CEO of Nash Finch. “As I mentioned in the fourth quarter press release, we believe these economic headwinds will continue this year. As a result, we are implementing strategic initiatives to increase our supply chain efficiency and reduce our overhead and administrative expenses. We continue to have a strong balance sheet with plenty of liquidity.”
     
1   Consolidated EBITDA, and segment EBITDA is calculated as earnings before interest, income tax, depreciation and amortization, adjusted to exclude extraordinary gains or losses, gains or losses from sales of assets other than inventory in the ordinary course of business, and non-cash charges (such as LIFO, asset impairments, closed store lease costs and share-based compensation), less cash payments made during the current period on non-cash charges recorded in prior periods. Consolidated EBITDA should not be considered an alternative measure of our net income, operating performance, cash flows or liquidity. Consolidated EBITDA is provided as additional information as a key metric used to determine payout pursuant to our Short-Term and Long-Term Incentive Plans.

 

1


 

The following table identifies the significant items affecting our Consolidated EBITDA, net earnings and diluted earnings per share for the first quarter 2010 and prior year results:
                 
    1st Quarter     1st Quarter  
(dollars in millions except per share amounts)   2010     2009  
Significant credits (charges)
               
Acquisition, integration and start-up costs
  $ (0.4 )     (0.6 )
Tax consulting fees and other
          (0.6 )
 
           
Significant charges impacting Consolidated EBITDA
    (0.4 )     (1.2 )
 
           
 
               
Gain on acquisition of a business
          6.7  
Net increase in lease reserves
          (1.2 )
 
           
Total significant net credits (charges) impacting earnings before tax
    (0.4 )     4.3  
 
           
Income tax on significant net credits (charges)
    0.2       (1.7 )
Income tax effect on gain on acquisition of a business
          2.7  
Reversal of previously recorded income tax reserves and refunds
          1.6  
 
           
Total significant net credits (charges) impacting net earnings
  $ (0.2 )     6.9  
 
           
Diluted earnings per share impact
  $ (0.02 )     0.51  
Military Distribution Results
                         
    1st Quarter     1st Quarter     %  
(dollars in millions)   2010     2009     Change  
Sales
  $ 478.0       410.2       16.5 %
Segment EBITDA1
  $ 13.6       11.9       14.0 %
Percentage of Sales
    2.8 %     2.9 %        
The military segment sales increased 16.5% reflecting the impact of the acquisition of three military distribution centers on January 31, 2009. Adjusting for the sales impact of these three distribution centers of $59.4 million, sales increased 2.0% in the first quarter primarily due to stronger export sales to commissaries outside of the U.S.
The military segment EBITDA increased by 14.0% in the first quarter 2010 compared to the prior year period. The Military EBITDA as a percentage of sales was 2.8% in the first quarter 2010 as compared to 2.9% in the prior year.
“Despite the challenging economy, our military division posted solid increases in both sales and EBITDA during the first quarter and successfully completed the system conversion for the third and final distribution center that we acquired last year,” said Covington. “We look forward to the opening of our new Columbus, Georgia distribution center for this important segment of our business, which will provide us significant transportation savings as well as long-term strategic growth opportunities. We are on track to open the Columbus distribution center in the third quarter of 2010.”

 

2


 

Food Distribution & Retail Results
                         
    1st Quarter     1st Quarter     %  
(dollars in millions)   2010     2009     Change  
Sales
                       
Food Distribution
  $ 583.8       602.0       (3.0 %)
Retail
    117.9       128.1       (8.0 %)
 
                 
Total
  $ 701.7       730.1       (3.9 %)
 
                 
Segment EBITDA1
                       
Food Distribution
  $ 11.2       13.3       (15.3 %)
Retail
    3.7       4.0       (8.9 %)
 
                 
Total
  $ 14.9       17.3       (13.8 %)
 
                 
Percentage of Sales
                       
Food Distribution
    1.9 %     2.2 %        
Retail
    3.1 %     3.1 %        
 
                   
Total
    2.1 %     2.4 %        
 
                   
The decrease in the first quarter 2010 food distribution and retail segment sales versus the comparable 2009 period was primarily attributable to a decrease in comparable sales to existing food distribution customers. Retail same store sales declined 3.7% as compared to the prior year. In addition, we have closed four retail stores since the end of the first quarter 2009.
The food distribution and retail segment EBITDA decreased by 13.8% in the first quarter 2010 compared to the same period last year. Segment EBITDA as a percentage of sales was 2.1% in the first quarter 2010 as compared to 2.4% in the prior year.
Segment EBITDA Includes Overhead Allocation
“Beginning in the first quarter, we allocated overhead costs to the segment EBITDA amounts reported for the current year and prior year. We made this change to provide greater visibility into the Company’s operations as there are fundamental differences between our military, food distribution and retail segments and allocating overhead based on use by segment provides better clarity on the net EBITDA results of each segment,” said Mr. Covington. “We believe the additional detail we are providing by segment allows shareholders to more easily understand the unique characteristics of each business unit allowing for a more appropriate valuation of our equity. Today Nash Finch is not only a well positioned food wholesaler, but is also the nation’s premier supplier to military commissaries at home and abroad.”
Financial Target Progress
Improvements on our key financial targets have been achieved to date since the targets were announced as part of the Company’s strategic plan in November 2006. In particular, Consolidated EBITDA margin improved from 2.2% to 2.4% of sales and the debt leverage ratio has improved from 3.11x to 2.22x from Fiscal 2006 to the first quarter 2010. The ratio of free cash flow to net assets has increased from 8.7% in Fiscal 2007 to 9.4% in the first quarter 2010. Finally, the organic revenue growth metric has also improved as we have started to implement initiatives associated with our strategic plan.

 

3


 

The following table charts the Company’s progress towards its long-term financial targets that are anticipated to be attained through successful execution of the strategic plan.
                                                 
    Long-term     1st Quarter     Fiscal     Fiscal     Fiscal     Fiscal  
Financial Targets   Target     2010     2009     2008     2007     2006  
Organic Revenue Growth
    2.0 %     (1.8 %)     (0.6 %)     3.1 %     (2.1 %)     (2.9 %)
Consolidated EBITDA Margin
    4.0 %     2.4 %     2.7 %     3.1 %     2.8 %     2.2 %
Trailing Four Quarter Free Cash Flow2 / Net Assets
    10.0 %     9.4 %     10.6 %     12.0 %     9.2 %     8.7 %
Total Leverage Ratio (Total Debt / Trailing Four Quarter Consolidated EBITDA)
    2.5 - 3.0 x       2.22x       2.02x       1.75x       2.20x       3.11x  
     
2   Defined as cash provided from operations less capital expenditures for property, plant & equipment during the trailing four quarters divided by the average net assets for the current period and prior year comparable period (total assets less current liabilities plus current portion of long-term debt and capital leases).
Liquidity
Total debt at the end of the first quarter of 2010 was $310.2 million, a reduction of $40.3 million as compared to $350.5 million at the end of the first quarter of 2009. The Company continues to focus on effectively managing its balance sheet and is currently in compliance with all of its debt covenants. The debt leverage ratio as of the end of the first quarter 2010 was 2.22x. Availability on the Company’s revolving credit facility at the end of the quarter was $176.5 million.
Share Repurchase Program
As previously announced, our Board of Directors approved a share repurchase program authorizing the Company to spend up to $25.0 million to purchase shares of the Company’s common stock. The program took effect on November 16, 2009 and will continue until December 31, 2010. During the first quarter 2010 we repurchased a total of 258,910 shares for $8.8 million, at an average price per share of $33.99. Since the program’s inception, we have repurchased a total of 289,630 shares for $9.8 million, at an average price per share of $33.89.
****************************************************************************************************
A conference call to review the first quarter 2010 results is scheduled for at 10 a.m. CT (11 a.m. ET) on April 30, 2010. Interested participants can listen to the conference call over the Internet by logging onto the “Investor Relations” portion of Nash Finch’s website at http://www.nashfinch.com. A replay of the webcast will be available and the transcript of the call will be archived on the “Investor Relations” portion of Nash Finch’s website under the heading “Audio Archives.” A copy of this press release and the other financial and statistical information about the periods to be discussed in the conference call will be available at the time of the call on the “Investor Relations” portion of the Nash Finch website under the caption “Press Releases.”

 

4


 

Nash Finch Company is a Fortune 500 company and one of the leading food distribution companies in the United States. Nash Finch’s core business, food distribution, serves independent retailers and military commissaries in 36 states, the District of Columbia, Europe, Cuba, Puerto Rico, the Azores and Egypt. The Company also owns and operates a base of retail stores, primarily supermarkets under the Econofoods®, Family Thrift Center®, AVANZA®, Family Fresh Market ® and Sun Mart® trade names. Further information is available on the Company’s website at www.nashfinch.com.
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements relate to trends and events that may affect our future financial position and operating results. Any statement contained in this release that is not statements of historical fact may be deemed forward-looking statements. For example, words such as “may,” “will,” “should,” “likely,” “expect,” “anticipate,” “estimate,” “believe,” “intend, “ “potential” or “plan,” or comparable terminology, are intended to identify forward-looking statements. Such statements are based upon current expectations, estimates and assumptions, and entail various risks and uncertainties that could cause actual results to differ materially from those expressed in such forward-looking statements. Important factors known to us that could cause or contribute to material differences include, but are not limited to, the following:
  the effect of competition on our food distribution, military and retail businesses;
 
  general sensitivity to economic conditions, including the uncertainty related to the current state of the economy in the U.S. and worldwide economic slowdown; recent disruptions to the credit and financial markets in the U.S. and worldwide; changes in market interest rates; continued volatility in energy prices and food commodities;
 
  macroeconomic and geopolitical events affecting commerce generally;
 
  changes in consumer buying and spending patterns;
 
  our ability to identify and execute plans to expand our food distribution, military and retail operations;
 
  possible changes in the military commissary system, including those stemming from the redeployment of forces, congressional action and funding levels;
 
  our ability to identify and execute plans to improve the competitive position of our retail operations;
 
  the success or failure of strategic plans, new business ventures or initiatives;
 
  our ability to successfully integrate and manage current or future businesses we acquire, including the ability to manage credit risks and retain the customers of those operations;
 
  changes in credit risk from financial accommodations extended to new or existing customers;
 
  significant changes in the nature of vendor promotional programs and the allocation of funds among the programs;
 
  limitations on financial and operating flexibility due to debt levels and debt instrument covenants;
 
  legal, governmental, legislative or administrative proceedings, disputes, or actions that result in adverse outcomes;
 
  failure of our internal control over financial reporting;
 
  changes in accounting standards;
 
  technology failures that may have a material adverse effect on our business;
 
  severe weather and natural disasters that may impact our supply chain;
 
  unionization of a significant portion of our workforce;
 
  costs related to multi-employer pension plan;
 
  changes in health care, pension and wage costs and labor relations issues;
 
  product liability claims, including claims concerning food and prepared food products;
 
  threats or potential threats to security; and
 
  unanticipated problems with product procurement.
A more detailed discussion of many of these factors, as well as other factors that could affect the Company’s results, is contained in the Company’s periodic reports filed with the SEC. You should carefully consider each of these factors and all of the other information in this release. We believe that all forward-looking statements are based upon reasonable assumptions when made. However, we caution that it is impossible to predict actual results or outcomes and that accordingly you should not place undue reliance on these statements. Forward-looking statements speak only as of the date when made and we undertake no obligation to revise or update these statements in light of subsequent events or developments. Actual results and outcomes may differ materially from anticipated results or outcomes discussed in forward-looking statements. You are advised, however, to consult any future disclosures we make on related subjects in future reports to the Securities and Exchange Commission (SEC).
.
Contact: Bob Dimond, Executive VP & CFO, 952-844-1060

 

5


 

NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
(In thousands, except per share amounts)
                 
    Twelve  
    Weeks Ended  
    March 27     March 28  
    2010     2009  
 
               
Sales
  $ 1,179,693       1,140,320  
Cost of sales
    1,087,873       1,045,201  
 
           
Gross profit
    91,820       95,119  
 
               
Other costs and expenses:
               
Selling, general and administrative
    64,647       69,636  
Gain on acquisition of a business
          (6,682 )
Depreciation and amortization
    8,585       9,335  
Interest expense
    5,258       5,304  
 
           
Total other costs and expenses
    78,490       77,593  
 
               
Earnings before income taxes
    13,330       17,526  
 
               
Income tax expense
    5,389       3,106  
 
           
Net earnings
  $ 7,941       14,420  
 
           
 
               
Net earnings per share:
               
 
               
Basic
  $ 0.61       1.11  
Diluted
  $ 0.59       1.08  
 
               
Declared dividends per common share
  $ 0.18       0.18  
 
               
Weighted average number of common shares outstanding and common equivalent shares outstanding:
               
Basic
    13,125       12,966  
Diluted
    13,441       13,331  

 

6


 

NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
(In thousands, except per share amounts)
                 
    March 27, 2010     January 2, 2010  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 751       830  
Accounts and notes receivable, net
    240,166       250,767  
Inventories
    325,036       285,443  
Prepaid expenses and other
    15,314       11,410  
Deferred tax assets
    8,962       9,366  
 
           
Total current assets
    590,229       557,816  
 
               
Notes receivable, net
    22,036       23,343  
 
               
Property, plant and equipment:
    640,488       637,167  
Less accumulated depreciation and amortization
    (429,098 )     (422,529 )
 
           
Net property, plant and equipment
    211,390       214,638  
 
               
Goodwill
    166,545       166,545  
Customer contracts and relationships, net
    20,370       21,062  
Investment in direct financing leases
    3,129       3,185  
Other assets
    12,311       12,947  
 
           
Total assets
  $ 1,026,010       999,536  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Current liabilities:
               
Current maturities of long-term debt and capitalized lease obligations
  $ 3,791       4,438  
Accounts payable
    247,695       240,483  
Accrued expenses
    57,085       60,524  
Income taxes payable
          3,064  
 
           
Total current liabilities
    308,571       308,509  
 
               
Long-term debt
    285,569       257,590  
Capitalized lease obligations
    20,815       21,442  
Deferred tax liability, net
    18,999       19,323  
Other liabilities
    42,964       42,113  
Commitments and contingencies
           
Stockholders’ equity:
               
Preferred stock — no par value. Authorized 500 shares; none issued
           
Common stock of $1.66 2/3 par value Authorized 50,000 shares, issued 13,675 and 13,675 shares respectively
    22,792       22,792  
Additional paid-in capital
    108,377       106,705  
Common stock held in trust
    (2,342 )     (2,342 )
Deferred compensation obligations
    2,342       2,342  
Accumulated other comprehensive income
    (10,684 )     (10,756 )
Retained earnings
    267,410       261,821  
Treasury stock at cost, 1,122 and 863 shares, respectively
    (38,803 )     (30,003 )
 
           
Total stockholders’ equity
    349,092       350,559  
 
           
Total liabilities and stockholders’ equity
  $ 1,026,010       999,536  
 
           

 

7


 

NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In thousands)
                 
    Twelve  
    Weeks Ended  
    March 27     March 28  
    2010     2009  
Operating activities:
               
Net earnings
  $ 7,941       14,420  
Adjustments to reconcile net earnings to net cash provided by operating activities:
               
 
               
Gain on acquisition of a business
          (6,682 )
Depreciation and amortization
    8,585       9,335  
Amortization of deferred financing costs
    423       372  
Non-cash convertible debt interest
    1,195       1,105  
Amortization of rebateable loans
    1,201       1,322  
Provision for bad debts
    37       434  
Provision for lease reserves
          1,066  
Deferred income tax expense
    81       (499 )
Asset impairments
    517        
Share-based compensation
    1,605       3,307  
Other
    (276 )     63  
Changes in operating assets and liabilities:
               
Accounts and notes receivable
    10,556       3,392  
Inventories
    (39,553 )     (23,986 )
Prepaid expenses
    (279 )     (3,049 )
Accounts payable
    10,610       7,130  
Accrued expenses
    (3,210 )     (17,465 )
Income taxes payable
    (6,689 )     1,311  
Other assets and liabilities
    1,357       875  
 
           
Net cash used by operating activities
    (5,899 )     (7,549 )
 
           
 
               
Investing activities:
               
Disposal of property, plant and equipment
    192       33  
Additions to property, plant and equipment
    (4,267 )     (877 )
Business acquired, net of cash
          (78,056 )
Loans to customers
    (450 )     (1,000 )
Payments from customers on loans
    620       596  
Other
    (333 )     810  
 
           
Net cash used in investing activities
    (4,238 )     (78,494 )
 
           
Financing activities:
               
Proceeds of revolving debt
    26,800       98,200  
Dividends paid
    (2,289 )      
Repurchase of common stock
    (8,310 )      
Payments of long-term debt
    (15 )     (14 )
Payments of capitalized lease obligations
    (962 )     (813 )
Decrease in bank overdraft
    (5,166 )     (8,606 )
Payments of deferred financing costs
          (2,706 )
 
           
Net cash provided by financing activities
    10,058       86,061  
 
           
Net increase in cash and cash equivalents
    (79 )     18  
Cash and cash equivalents:
               
Beginning of year
    830       824  
 
           
End of period
  $ 751       842  
 
           

 

8


 

NASH FINCH COMPANY AND SUBSIDIARIES
Supplemental Data (Unaudited)
                 
    Twelve     Twelve  
    Weeks Ended     Weeks Ended  
    March 27     March 28  
Other Data (In thousands)   2010     2009  
 
               
Total debt
  $ 310,175       350,536  
Stockholders’ equity
  $ 349,092       364,462  
Capitalization
  $ 659,267       714,998  
Debt to total capitalization
    47.0 %     49.0 %
 
               
Non-GAAP Data
               
Consolidated EBITDA (a)
  $ 28,515       29,239  
Leverage ratio — trailing 4 qtrs. (debt to consolidated EBITDA) (b)
    2.22       2.46  
 
               
Comparable GAAP Data
               
Debt to earnings before income taxes (b)
    15.86       6.37  
     
(a)   Consolidated EBITDA is calculated as earnings before interest, income tax, depreciation and amortization, adjusted to exclude extraordinary gains or losses, gains or losses from sales of assets other than inventory in the normal course of business, and non-cash charges (such as LIFO, assets impairments, closed store lease costs and share-based compensation), less cash payments made during the current period on non-cash charges recorded in prior periods. Consolidated EBITDA should not be considered an alternative measure of our net income, operating performance, cash flows or liquidity. Consolidated EBITDA is provided as additional information as a key metric used to determine payout pursuant to our Short-Term and Long-Term Incentive Plans.
 
(b)   Leverage ratio is defined as the Company’s total debt at March 27, 2010 and March 28, 2009, divided by Consolidated EBITDA for the respective four trailing quarters. The most comparable GAAP ratio is debt at the same date divided by earnings from continuing operations before income taxes for the respective four quarters.

 

9


 

 
Derivation of Consolidated EBITDA; Segment Consolidated EBITDA; and Segment Profit (in thousands)
FY 2010
                                         
    2009     2009     2009     2010     Rolling  
    Qtr 2     Qtr 3     Qtr 4     Qtr 1     4 Qtrs  
Earnings from continuing operations before income taxes
  $ 16,114       31,655       (41,545 )     13,330       19,554  
Add/(deduct)
                                       
LIFO
    (287 )     (445 )     (2,301 )     (40 )     (3,073 )
Depreciation and amortization
    9,372       12,592       9,304       8,585       39,853  
Interest expense
    5,840       7,621       5,607       5,258       24,326  
Special charge
                6,020             6,020  
Goodwill impairment
                50,927             50,927  
Gain on litigation settlement
          (7,630 )                 (7,630 )
Closed store lease costs
          425       1,644             2,069  
Asset impairment
    898       840       722       517       2,977  
Stock compensation
    2,408       1,706       1,663       1,605       7,382  
Gains on sale of real estate
          (54 )                 (54 )
Subsequent cash payments on non-cash charges
    (714 )     (712 )     (772 )     (740 )     (2,938 )
 
                             
Total Consolidated EBITDA
  $ 33,631       45,998       31,269       28,515       139,413  
 
                             
                                         
    2009     2009     2009     2010     Rolling  
    Qtr 2     Qtr 3     Qtr 4     Qtr 1     4 Qtrs  
Segment Consolidated EBITDA
                                       
Military
  $ 11,239       15,731       12,031       13,615       52,616  
Food Distribution
    16,946       22,461       15,455       11,227       66,089  
Retail
    5,446       7,806       3,783       3,673       20,708  
 
                             
 
  $ 33,631       45,998       31,269       28,515       139,413  
 
                             
                                         
    2009     2009     2009     2010     Rolling  
    Qtr 2     Qtr 3     Qtr 4     Qtr 1     4 Qtrs  
Segment profit
                                       
Military
  $ 9,421       13,448       10,146       11,816       44,831  
Food Distribution
    10,508       15,181       11,495       5,799       42,983  
Retail
    1,209       1,937       (1,449 )     227       1,924  
Unallocated
                                       
Interest
    (5,024 )     (6,541 )     (4,790 )     (4,512 )     (20,867 )
Gain on litigation
          7,630                   7,630  
Special charge
                (6,020 )           (6,020 )
Goodwill impairment
                (50,927 )           (50,927 )
 
                             
 
  $ 16,114       31,655       (41,545 )     13,330       19,554  
 
                             

 

10


 

FY 2009
                                         
    2008     2008     2008     2009     Rolling  
    Qtr 2     Qtr 3     Qtr 4     Qtr 1     4 Qtrs  
Earnings from continuing operations before income taxes
  $ 13,838       13,029       10,643       17,526       55,036  
Add/(deduct)
                                       
LIFO
    2,397       8,360       7,849             18,606  
Depreciation and amortization
    8,703       11,643       9,051       9,335       38,732  
Interest expense
    6,759       7,556       6,034       5,304       25,653  
Gain on acquisition of a business
                      (6,682 )     (6,682 )
Closed store lease costs
    99       480       (317 )     1,066       1,328  
Asset impairment
    401       694       1,065             2,160  
Stock compensation
    2,022       3,013       1,814       3,307       10,156  
Subsequent cash payments on non-cash charges
    (612 )     (787 )     (635 )     (617 )     (2,651 )
 
                             
Total Consolidated EBITDA
  $ 33,607       43,988       35,504       29,239       142,338  
 
                             
                                         
    2008     2008     2008     2009     Rolling  
    Qtr 2     Qtr 3     Qtr 4     Qtr 1     4 Qtrs  
Segment Consolidated EBITDA
                                       
Military
  $ 10,494       14,279       11,484       11,948       48,205  
Food Distribution
    17,756       21,487       17,412       13,257       69,912  
Retail
    5,357       8,222       6,608       4,034       24,221  
 
                             
 
  $ 33,607       43,988       35,504       29,239       142,338  
 
                             
                                         
    2008     2008     2008     2009     Rolling  
    Qtr 2     Qtr 3     Qtr 4     Qtr 1     4 Qtrs  
Segment profit
                                       
Military
  $ 9,366       11,783       9,242       9,905       40,296  
Food Distribution
    9,107       5,869       5,155       5,982       26,113  
Retail
    1,369       1,916       1,450       (470 )     4,265  
Unallocated
                                       
Interest
    (6,004 )     (6,539 )     (5,204 )     (4,573 )     (22,320 )
Gain on acquisition
                      6,682       6,682  
 
                             
 
  $ 13,838       13,029       10,643       17,526       55,036  
 
                             

 

11