8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): July 20, 2006

Nash-Finch Company

(Exact name of Registrant as specified in its charter)

Delaware	0-785	41-0431960
(State or other jurisdiction	(Commission	(I.R.S. Employer
of incorporation)	File Number)	Identification No.)
7600 France Avenue South, Minneapolis, Minnesota		55435
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (952) 832-0534

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

TABLE OF CONTENTS

Press Release

Item 2.02. Results of Operations and Financial Condition.

          On July 20, 2006, Nash-Finch Company (“Nash Finch”) issued a press release announcing its results for the twelve and twenty-four weeks ended June 17, 2006. The press release by which these results were announced is furnished herewith as Exhibit 99.1.

          The press release (including the schedules attached thereto) includes four financial measures that are considered “non-GAAP” financial measures for purposes of the SEC’s Regulation G – Consolidated EBITDA, leverage ratio, senior secured leverage ratio and interest coverage ratio. Each of these financial measures is defined in the press release and, as required by Regulation G, Nash Finch has disclosed in the press release information regarding the GAAP financial measures which are most directly comparable to each of these non-GAAP financial measures, and reconciling information between the GAAP and non-GAAP financial measures. Relevant reconciling information is also provided on the “Investor Relations” portion of our website, under the caption “Presentations – Supplemental Financial Information.”

          These non-GAAP financial measures are included in the press release because Nash Finch management believes that these measures provide useful information to investors because of their importance to the Company’s liquidity position. Consolidated EBITDA forms the basis for the most significant financial covenants, namely leverage ratio, senior secured leverage ratio and interest coverage ratio, in the Nash Finch senior secured credit facility, which represents one of Nash Finch’s primary sources of liquidity. Compliance with these financial covenants is essential to continued credit availability under that facility.

          Consolidated EBITDA as defined in the Nash Finch senior secured credit facility is also used as one of the performance measures in determining the settlement value, if any, of performance units issued to Nash Finch senior executives as the long-term incentive component of their overall compensation. For purposes of this long-term incentive arrangement, Nash Finch’s growth in Consolidated EBITDA and return on net assets (as defined in the applicable award agreements) over a three-year performance period is compared to the growth in those measures of the companies within the peer group used by Nash Finch in its proxy statement total shareholder return graph.

Item 9.01. Financial Statements and Exhibits.

          (c) Exhibits. The following exhibit is furnished as part of this Current Report on Form 8-K:

Exhibit No.	Description
99.1	Press Release issued by the registrant, dated July 20, 2006.

2

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 hereunto duly authorized.

	NASH-FINCH COMPANY
Date: July 20, 2006	By:	/s/ LeAnne M. Stewart
		Name:	LeAnne M. Stewart
		Title:	Senior Vice President and
			Chief Financial Officer

3

NASH-FINCH COMPANY
EXHIBIT INDEX TO CURRENT REPORT ON FORM 8-K
DATED JULY 20, 2006

Exhibit No.	Description	Method of Filing
99.1	Press Release, issued by the Registrant, dated July 20, 2006	Furnished herewith

4

EX-99.1

Exhibit 99.1

NASH FINCH REPORTS SECOND QUARTER 2006 RESULTS

          MINNEAPOLIS (July 20, 2006) — Nash Finch Company (Nasdaq: NAFC), a leading national food distributor, today announced that net earnings for the second quarter ended June 17, 2006 were $4.1 million, or $0.31 per diluted share, as compared to net earnings of $9.7 million, or $0.75 per diluted share, for the second quarter of 2005. Total sales for the second quarter of 2006 were $1.071 billion as compared to $1.085 billion in the prior-year quarter.

          For the first twenty-four weeks of 2006, the Company’s net earnings were $8.0 million, or $0.60 per diluted share, as compared to net earnings of $16.7 million, or $1.28 per diluted share, for the same period last year. The first half of 2006 included the favorable impact of $0.2 million, or $.01 per share, for a cumulative effect of an accounting change related to the adoption of SFAS No. 123(R), “Share-Based Payment – Revised 2004.” Total sales for the first twenty-four weeks of 2006 were $2.106 billion compared to $1.967 billion in the prior-year period, primarily reflecting the Company’s acquisition from Roundy’s Supermarkets, Inc. of wholesale food distribution divisions located in Lima, Ohio and Westville, Indiana effective March 31, 2005.

          Second quarter 2006 results were adversely affected by a pre-tax charge of $5.5 million ($3.0 million, or $0.22 per diluted share, net of tax) involving the impairment of certain retail properties subleased to a long-time food distribution customer, and bad debt expense related to accounts and notes receivable owed by that customer. As previously disclosed, our original range of the estimated charge was between $6.0 million to $8.5 million. The ultimate amount of the charge could be higher or lower than the amount recorded depending primarily on the realizable value of the collateral securing the receivables from this customer and the Company’s ability to sublet or otherwise dispose of the leased properties on terms different than currently anticipated.

Food Distribution Results

          Food distribution segment sales for the second quarter of 2006 were $639.5 million, a 1.3% decrease from the second quarter 2005, and $1.260 billion for the first twenty-four weeks of 2006, a 14.7% increase from the year earlier period. The year-to-date sales increase was due to the acquisition of the Lima and Westville divisions mentioned above. Apart from the impact of that acquisition, food distribution sales decreased in both the quarterly and year-to-date comparisons due to slower growth in new accounts and somewhat greater customer attrition. In addition, sales to our existing customer base have also declined relative to last year.

5

          Food distribution segment profits decreased 22.5% in the quarterly comparison, from $22.7 million in the second quarter 2005 to $17.6 million in the second quarter 2006, and 8.3% in the year-to-date comparison, from $38.6 million in 2005 to $35.4 million in 2006. Segment profits as a percentage of sales were 2.8% in both 2006 periods as compared to 3.5% in both 2005 periods. The decrease in segment profits reflected the second quarter 2006 charge related to bad debt expense discussed earlier as well as the impact of larger and non-traditional customers and the associated margins negatively affecting food distribution margins. In addition, we continue to experience transitional warehousing and transportation costs associated with the rationalization of the Company’s distribution network following the acquisition of the distribution centers.

          “We continue to work diligently to properly integrate the Westville and Lima distribution centers into our network and allocate distribution network resources in the most efficient manner,” said Alec Covington, CEO. “Integrating a large acquisition is a complex process and we are proceeding carefully so as not to adversely affect the level of service we provide to our customers. At the same time, we continue to deal with increased pricing pressures and operational issues that negatively impact margins throughout our network. In the context of a very competitive industry, issues such as these are not easy to resolve and we will continue to see evidence of them in our financial results throughout the rest of the year.”

Military Distribution Results

          Military segment sales for the second quarter of 2006 were $278.7 million, a 4.1% increase from the second quarter 2005, and $541.5 million for the first twenty-four weeks of 2006, a 1.9% increase from the year earlier period. The sales growth in the quarterly and year-to-date periods reflected increased domestic sales due to increased sales per transaction, new vendors acquired, increased promotional activity and the effect of troop redeployments. Military sales overseas were flat in the quarterly comparison and down in the year-to-date comparison as a result of troop reductions in Europe and a draw down of inventories by the Defense Commissary Agency during the first quarter of 2006.

          Military segment profits increased 16.5% in the quarterly comparison, from $9.5 million in the second quarter 2005 to $11.0 million in the second quarter 2006, and 7.6% in the year-to-date comparison, from $18.4 million in 2005 to $19.8 million in 2006, reflecting increased sales and productivity improvements. Segment profits as a percentage of sales increased from 3.6% to 4.0% in the quarterly comparison, and from 3.5% to 3.7% in the year-to-date comparison.

6

Retail Results

          Corporate retail segment sales for the second quarter of 2006 were $152.6 million, a 10.2% decrease from second quarter 2005, and $304.0 million for the first twenty-four weeks of 2006, a 10.1% decrease from the year earlier period. The sales decrease reflects the sale or closure of 15 stores since the second quarter 2005, as well as a decline in same store sales of 0.4% and 2.3% in the quarterly and year-to-date comparisons, respectively. Retail segment 2006 second quarter profits increased to $6.6 million, or 4.3% of sales, as compared to $6.2 million, or 3.6% of sales, in the second quarter of 2005. Year-to-date, retail segment 2006 profits were $10.9 million, or 3.6% of sales, compared to $11.9 million, or 3.5% of sales, in the year earlier period. The second quarter 2006 same store sales comparison and profit margin represent significant improvements over the same quarter last year. These improvements were due in large measure to the closing of underperforming stores in the intervening year, the timing of the Easter holiday in 2006 versus 2005 and successful management of operational expenses. The Company’s store count at the end of the second quarter of 2006 was 69, compared to 78 at the end of fiscal 2005.

Liquidity

          During the first twenty-four weeks of 2006, the Company repaid $35.6 million of revolving debt outstanding under its senior secured credit facility. The Company continues to focus on effectively managing its working capital, reducing indebtedness and improving its cash flow and is in compliance with all of its debt covenants.

Additional Information

          A conference call to review second quarter results is scheduled for 10 a.m. (CT) on July 20, 2006. 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.”

          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 31 states, the District of Columbia, Europe, Cuba, Puerto Rico, Iceland, the Azores and Honduras. The Company also owns and operates a base of retail stores, primarily supermarkets under the Econofoods^®, Family Thrift Center^® and Sun Mart^® trade names. Further information is available on the Company’s website at www.nashfinch.com.

7

          The statements in this release that refer to plans and expectations for fiscal 2006 and other future periods are forward-looking statements based on current expectations and assumptions, and entail risks and uncertainties that could cause actual results to differ materially from those expressed in such forward-looking statements. Important factors that could cause actual results to differ materially from published plans and expectations include the following:

• the effect of competition on our distribution, military and retail businesses;

• our ability to identify and execute plans to improve the competitive position of our retail operations;

• risks entailed by acquisitions, including our ability to successfully integrate acquired operations and retain the customers of those operations;

• credit risk from financial accommodations extended to customers;

• general sensitivity to economic conditions, including volatility in energy prices;

• future changes in market interest rates;

• our ability to identify and execute plans to expand our food distribution operations;

• 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;

• possible changes in the military commissary system, including those stemming from the redeployment of forces;

• adverse determinations or developments with respect to the litigation or SEC inquiry discussed in Part I, Item 3 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2005;

• changes in consumer spending, buying patterns or food safety concerns;

• unanticipated problems with product procurement; and

• the success or failure of new business ventures and initiatives.

A more detailed discussion 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. The Company does not undertake to update forward-looking statements to reflect future events or circumstances, but investors are advised to consult future disclosures involving these topics in its periodic reports filed with the SEC.

# # #

Contact: LeAnne Stewart, 952-844-1060

8

NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Statements of Income (unaudited)
(In thousands, except per share amounts)

	Twelve						Twenty-Four
	Weeks Ended						Weeks Ended
	June 17,			June 18,			June 17,			June 18,
	2006			2005			2006			2005
Sales	$	1,070,764			1,085,252		$	2,105,523			1,967,490
Cost and expenses:
Cost of sales		974,249			981,938			1,916,589			1,772,744
Selling, general and administrative		74,270			71,918			144,573			139,428
Gains on sale of real estate		(1,225	)		(541	)		(1,192	)		(541	)
Special charge		—			(1,296	)		—			(1,296	)
Depreciation and amortization		9,617			10,614			19,319			18,988
Interest expense		6,120			6,578			12,187			10,765
Total costs and expenses		1,063,031			1,069,211			2,091,476			1,940,088
Earnings before income taxes and cumulative effect of a change in accounting principle		7,733			16,041			14,047			27,402
Income tax expense		3,603			6,301			6,230			10,687
Net earnings before cumulative effect of a change in accounting principle		4,130			9,740			7,817			16,715
Cumulative effect of a change in accounting principle, net of income tax expense of $119		—			—			169			—
Net earnings	$	4,130			9,740		$	7,986			16,715
Net earnings per share:
Basic:
Net earnings before cumulative effect of a change in accounting principle	$	0.31			0.76		$	0.59			1.31
Cumulative effect of a change in accounting principle, net of income tax expense		—			—			0.01			—
Net earnings per share	$	0.31			0.76		$	0.60			1.31
Diluted:
Net earnings before cumulative effect of a change in accounting principle	$	0.31			0.75		$	0.59			1.28
Cumulative effect of a change in accounting principle, net of income tax expense		—			—			0.01			—
Net earnings per share	$	0.31			0.75		$	0.60			1.28
Cash dividends per common share	$	0.180			0.180		$	0.360			0.315
Weighted average number of common shares outstanding and common equivalent shares outstanding:
Basic		13,366			12,762			13,357			12,724
Diluted		13,377			13,049			13,375			13,032

9

NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
(In thousands, except per share amounts)

	June 17,			December 31,
	2006			2005
	(unaudited)
Assets
Current assets:
Cash and cash equivalents	$	10,433			1,257
Accounts and notes receivable, net		188,629			195,367
Inventories		266,590			289,123
Prepaid expenses		16,292			16,984
Deferred tax assets		9,338			9,476
Total current assets		491,282			512,207
Notes receivable, net		15,284			16,299
Property, plant and equipment:
Land		17,713			18,107
Buildings and improvements		192,167			193,181
Furniture, fixtures and equipment		308,524			311,778
Leasehold improvements		63,775			65,451
Construction in progress		575			1,876
Assets under capitalized leases		40,171			40,171
		622,925			630,564
Less accumulated depreciation and amortization		(391,798	)		(387,857	)
Net property, plant and equipment		231,127			242,707
Goodwill		242,384			244,471
Customer contracts and relationships, net		33,991			35,619
Investment in direct financing leases		6,417			9,920
Deferred tax asset, net		665			1,667
Other assets		13,472			14,534
Total assets	$	1,034,622			1,077,424
Liabilities and Stockholders’ Equity
Current liabilities:
Outstanding checks	$	4,231			10,787
Current maturities of long-term debt and capitalized lease obligations		4,955			5,022
Accounts payable		222,356			217,368
Accrued expenses		78,326			83,539
Income taxes payable		6,991			9,143
Total current liabilities		316,859			325,859
Long-term debt		334,298			370,248
Capitalized lease obligations		35,368			37,411
Other liabilities		19,974			21,328
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 13,358 and 13,317 shares, respectively		22,263			22,195
Additional paid-in capital		51,694			49,430
Restricted stock		—			(78	)
Common stock held in trust		(1,905	)		(1,882	)
Deferred compensation obligations		1,905			1,882
Accumulated other comprehensive income (loss)		(4,647	)		(4,912	)
Retained earnings		259,310			256,149
Treasury stock at cost, 21 and 11 shares, respectively		(497	)		(206	)
Total stockholders’ equity		328,123			322,578
Total liabilities and stockholders’ equity	$	1,034,622			1,077,424

10

NASH FINCH COMPANY AND SUBSIDIARIES
Consolidated Statements of Cash Flows (unaudited)
(In thousands)

	Twenty-Four
	Weeks Ended
	June 17,			June 18,
	2006			2005
Operating activities:
Net earnings	$	7,986			16,715
Adjustments to reconcile net income to net cash provided by operating activities:
Special charge		—			(1,296	)
Depreciation and amortization		19,319			18,988
Amortization of deferred financing costs		380			470
Amortization of rebatable loans		1,006			1,129
Provision for bad debts		3,435			253
Deferred income tax expense		1,140			(2,400	)
Gain on sale of property, plant and equipment		(1,784	)		(904	)
LIFO charge		923			1,405
Asset impairments		4,794			2,547
Share-based compensation		691			—
Deferred compensation		(1,307	)		190
Other		519			1,169
Changes in operating assets and liabilities
Accounts receivable		7,809			10,438
Inventories		21,611			(18,380	)
Prepaid expenses		691			(1,085	)
Accounts payable		5,739			30,980
Accrued expenses		(4,947	)		2,070
Income taxes payable		(2,152	)		2,516
Other assets and liabilities		(1,024	)		(1,000	)
Net cash provided by operating activities		64,829			63,805
Investing activities:
Disposal of property, plant and equipment		5,112			3,895
Additions to property, plant and equipment		(8,460	)		(7,771	)
Business acquired, net of cash		—			(226,351	)
Loans to customers		(5,524	)		(930	)
Payments from customers on loans		1,021			2,088
Purchase of marketable securities		(233	)		(1,473	)
Sale of marketable securities		920			2,289
Corporate owned life insurance, net		(208	)		(1,245	)
Other		(179	)		145
Net cash used in investing activities		(7,551	)		(229,353	)
Financing activities:
Proceeds (payments) of revolving debt		(35,600	)		24,000
Dividends paid		(4,798	)		(4,013	)
Proceeds from exercise of stock options		288			1,519
Proceeds from employee stock purchase plan		253			296
Proceeds from long-term debt		—			150,087
Payments of long-term debt		(653	)		(1,084	)
Payments of capitalized lease obligations		(1,361	)		(1,241	)
Decrease in outstanding checks		(6,556	)		(3,034	)
Payments of deferred financing costs		—			(4,917	)
Other		325			—
Net cash (used) provided by financing activities		(48,102	)		161,613
Net increase (decrease) in cash and cash equivalents		9,176			(3,935	)
Cash and cash equivalents:
Beginning of period		1,257			5,029
End of period	$	10,433			1,094

11

NASH FINCH COMPANY AND SUBSIDIARIES
Supplemental Data (Unaudited)

	Twelve			Twelve			Twenty-Four			Twenty-Four
	Weeks Ended			Weeks Ended			Weeks Ended			Weeks Ended
	June 17,			June 18,			June 17,			June 18,
Other Data (In thousands)	2006			2005			2006			2005
Total debt	$	374,621		$	416,805		$	374,621		$	416,805
Stockholders’ equity	$	328,123			291,192		$	328,123			291,192
Capitalization	$	702,744			707,997		$	702,744			707,997
Debt to total capitalization		53	%		59	%		53	%		59	%
Working capital ratio (a)		2.55			2.23			2.55			2.23
Non-GAAP Data
Consolidated EBITDA (b)	$	26,624			33,661		$	50,843			57,421
Interest coverage ratio — trailing 4 qtrs. (consolidated EBITDA to interest expense) (c)		4.87			5.49			4.87			5.49
Leverage ratio — trailing 4 qtrs. (debt to consolidated EBITDA) (d)		3.01			2.68			3.01			2.68
Senior secured leverage ratio (senior secured debt to consolidated EBITDA) (e)		1.45			1.34			1.45			1.34
Comparable GAAP Data
Earnings before income taxes to interest expense (c)		2.10			2.66			2.10			2.66
Debt to earnings before income taxes (d)		7.00			5.85			7.00			5.85
Senior secured debt to earnings before income taxes (e)		3.36			2.93			3.36			2.93

Debt Covenants	Required Ratio	Actual Ratio
Working capital ratio	1.75 (minimum)		2.55
Interest coverage ratio	3.50 (minimum)		4.87
Senior secured leverage ratio	2.75 (maximum)		1.45
Leverage ratio	3.50 (maximum)		3.01

(a)	Working capital ratio is defined as net trade accounts receivable plus inventory divided by the sum of loans and letters of credit outstanding under our senior secured credit agreement plus certain additional secured debt.
(b)	Consolidated EBITDA, as defined in our credit agreement, is 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 and closed store lease costs), 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. The amount of consolidated EBITDA is provided as additional information relevant to compliance with our debt covenants.
(c)	Interest coverage ratio is defined as the Company’s Consolidated EBITDA divided by interest expense for the four trailing quarters ending June 17, 2006 and June 18, 2005, respectively. The most comparable GAAP ratio is earnings from continuing operations before income taxes divided by interest expense for the same periods.
(d)	Leverage ratio is defined as the Company’s total debt at June 17, 2006 and June 18, 2005, divided by Consolidated EBITDA for the respective four trailing quarters. The June 18, 2005 ratio included Consolidated EBITDA calculated on a pro-forma basis giving effect to the acquisition from Roundy’s as if it had occurred at the beginning of the trailing four quarter period. The most comparable GAAP ratio is debt at the same date divided by earnings from continuing operations before income taxes for the respective four trailing quarters. The June 18, 2005 ratio is also calculated on a pro-forma basis.
(e)	Senior secured leverage ratio is defined as total senior secured debt at June 17, 2006 and June 18, 2005 divided by Consolidated EBITDA for the respective four trailing quarters. The June 18, 2005 ratio included Consolidated EBITDA calculated on a pro-forma basis giving effect to the acquisition from Roundy’s as if it had occurred at the beginning of the trailing four quarter period. The most comparable GAAP ratio is total senior secured debt at the same date divided by earnings from continuing operations before income taxes for the respective four trailing quarters. The June 18, 2005 ratio is also calculated on a pro-forma basis.

12

Derivation of Consolidated EBITDA; Segment Consolidated EBITDA; and Segment Profit (in thousands)

FY 2006

	2005			2005			2006			2006			Rolling
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			4 Qtr
Earnings from continuing operations before income taxes	$	18,100			21,364			6,314			7,733			53,511
Add/(deduct)
Interest expense		7,919			6,048			6,067			6,120			26,154
Depreciation and amortization		14,357			10,376			9,702			9,617			44,052
LIFO		(229	)		(452	)		462			461			242
Closed store lease costs		216			(191	)		902			1,327			2,254
Asset impairments		1,772			851			1,547			3,247			7,417
Gains on sale of real estate		(556	)		(2,600	)		33			(1,225	)		(4,348	)
Subsequent cash payments on non-cash charges		(752	)		(2,690	)		(808	)		(656	)		(4,906	)
Total Consolidated EBITDA	$	40,827			32,706			24,219			26,624			124,376

	2005			2005			2006			2006			Rolling
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			4 Qtr
Segment Consolidated EBITDA after reclass of marketing revenues and bad debt expense (a)
Food Distribution	$	30,379			22,962			20,352			20,089			93,782
Military		12,187			9,669			9,173			10,295			41,324
Retail		10,273			10,969			6,743			8,965			36,950
Unallocated Corporate Overhead		(12,012	)		(10,894	)		(12,049	)		(12,725	)		(47,680	)
	$	40,827			32,706			24,219			26,624			124,376

	2005			2005			2006			2006			Rolling
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			4 Qtr
Segment profit after reclass of marketing revenues and bad debt expense (a)
Food Distribution	$	27,112			20,576			17,841			17,584			83,113
Military		11,644			9,259			8,747			11,011			40,661
Retail		6,444			8,284			4,272			6,600			25,600
Unallocated Corporate Overhead		(27,100	)		(16,755	)		(24,546	)		(27,462	)		(95,863	)
	$	18,100			21,364			6,314			7,733			53,511

FY 2005

	2004			2004			2005			2005			Rolling
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			4 Qtr
Earnings from continuing operations before income taxes	$	22,620			14,461			11,361			16,041			64,483
Add/(deduct)
Interest expense		8,429			5,369			4,187			6,578			24,563
Depreciation and amortization		11,615			8,670			8,374			10,614			39,273
LIFO		1,043			1,307			577			828			3,755
Closed store lease costs		643			3,211			178			—			4,032
Asset impairments		—			853			458			2,089			3,400
Gains on sale of real estate		(3,317	)		(2,173	)		—			(541	)		(6,031	)
Subsequent cash payments on non-cash charges		(1,633	)		(693	)		(1,375	)		(652	)		(4,353	)
Special charges		—			(1,715	)		—			(1,296	)		(3,011	)
Extinguishment of debt		—			7,204			—						7,204
Total Consolidated EBITDA	$	39,400			36,494			23,760			33,661			133,315

	2004			2004			2005			2005			Rolling
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			4 Qtr
Segment Consolidated EBITDA after reclass of marketing revenues and bad debt expense (a)
Food Distribution	$	26,922			21,549			17,726			25,291			91,488
Military		11,340			9,029			9,315			9,855			39,539
Retail		14,620			13,050			8,387			8,829			44,886
Unallocated Corporate Overhead		(13,482	)		(7,134	)		(11,668	)		(10,314	)		(42,598	)
	$	39,400			36,494			23,760			33,661			133,315

	2004			2004			2005			2005			Rolling
	Qtr 3			Qtr 4			Qtr 1			Qtr 2			4 Qtr
Segment profit after reclass of marketing revenues and bad debt expense (a)
Food Distribution	$	24,437			19,652			15,913			22,734			82,736
Military		10,806			8,638			8,910			9,452			37,806
Retail		10,908			10,265			5,729			6,155			33,057
Unallocated Corporate Overhead		(23,531	)		(24,094	)		(19,191	)		(22,300	)		(89,116	)
	$	22,620			14,461			11,361			16,041			64,483

(a) Segment information prior to fourth quarter fiscal 2005 reflects a reclassification of marketing revenues and costs from Unallocated Corporate Overhead to the Food Distribution and Retail segments and, for periods prior to fiscal year 2006, a reclassification of bad debt expense from Unallocated Corporate Overhead to Food Distribution

13