0001665918false00016659182023-11-092023-11-09

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

November 9, 2023
_____________________________________________________________________________________

Date of Report (Date of earliest event reported)
US FOODS HOLDING CORP.
(Exact name of registrant as specified in its charter)
 
Delaware 001-37786 26-0347906
(State or other jurisdiction of
incorporation)
 (Commission File Number) (I.R.S. Employer
Identification Number)
9399 W. Higgins Road, Suite 100
Rosemont, IL 60018
(Address of principal executive offices) (Zip code)

(847720-8000
(Registrant’s telephone number, including area code)

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:

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

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

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

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

 Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading symbol(s)Name of each exchange on which registered
Common Stock, par value $0.01 per shareUSFDNew York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.




Item 2.02.     Results of Operations and Financial Condition.

    On November 9, 2023, US Foods Holding Corp. issued a press release announcing its financial results for the fiscal third quarter ended September 30, 2023.  A copy of the press release is attached hereto as Exhibit 99.1.

    The information in Item 2.02 of this Current Report on Form 8-K and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.


Item 9.01.     Financial Statements and Exhibits.

(d) Exhibits
 
Exhibit
Number
  Description
 
99.1  
101Interactive Data File.




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.
 
    
DATED: November 9, 2023 US Foods Holding Corp.
    
 By:/s/ Dirk J. Locascio
   Dirk J. Locascio
   Chief Financial Officer



Exhibit 99.1
 
 g201805072257547112337a10.jpg
INVESTOR CONTACT:MEDIA CONTACT:
Mike NeeseSara Matheu
(847) 232-5894(847) 720-2392
Michael.Neese@usfoods.comSara.Matheu@usfoods.com
 
US Foods Reports Third Quarter Fiscal Year 2023 Earnings
Delivered Net Sales of $9.1 Billion, Up 2.1%
Increased Gross Profit 6% to $1.5 Billion and Net Income to $95 Million
Grew Adjusted EBITDA 15% to $402 Million and Expanded Adjusted EBITDA Margin by ~50 bps
Reduced Net Leverage to 2.9x, Prepaid $60 Million of Debt and Repurchased $29 Million of Shares
Raises Adjusted EBITDA Guidance for Fiscal Year 2023 to $1.54 Billion - $1.56 Billion
 

ROSEMONT, Ill. (BUSINESS WIRE) November 9, 2023 – US Foods Holding Corp. (NYSE: USFD), one of the largest foodservice distributors in the United States, today announced results for the third quarter fiscal year 2023.

Third Quarter Fiscal 2023 Highlights
Net sales increased 2.1% to $9.1 billion
Total case volume increased 4.0%; independent restaurant case volume increased 5.8%
Gross profit increased 5.6% to $1.5 billion
Net income available to common shareholders was $95 million
Adjusted EBITDA increased 14.5% to $402 million
Diluted EPS decreased 11.6% to $0.38; Adjusted Diluted EPS increased 16.7% to $0.70

Nine Month Fiscal 2023 Highlights
Net sales increased 4.4% to $26.7 billion
Total case volume increased 4.0%; independent restaurant case volume increased 6.1%
Gross profit increased 12.9% to $4.6 billion
Net income available to common shareholders was $352 million
Adjusted EBITDA increased 22.0% to $1.2 billion
Diluted EPS increased 123.4% to $1.43; Adjusted Diluted EPS increased 25.2% to $1.99

“Our strong third quarter and year-to-date earnings are a result of continued growth and market share gains in our target customer types, the operational efficiencies we have achieved over the last few quarters, and the dedication of our 29,000 associates, who relentlessly focus on delivering best-in-class service to our customers and executing our strategic long-range plan initiatives,” said Dave Flitman, CEO. “We drove strong case volume growth in our target customer types again this quarter, with volume increasing nearly 6% for independent restaurants, 8% for healthcare and 6% for hospitality. Building on our differentiated team-based selling model, industry-leading technology suite and strong momentum, our team delivered the tenth consecutive quarter of market share gains with independent restaurants. Importantly, we accelerated our market share gains in the third quarter with independent restaurants despite a slowing macro environment.”

1


Flitman continued, “Finally, we are excited to announce that we have signed a definitive agreement to acquire Saladino's Foodservice, our second tuck-in acquisition this year and look forward to welcoming the Saladino's team to US Foods, adding improved scale as we continue to enhance our position with new and existing customers in central California. As we move toward 2024, we are laser focused on delivering our strategy to grow market share and margins, while we effectively deploy capital to deliver compounded shareholder value over the long term.”

“The execution of our strategy is driving sustainable operating leverage gains as we delivered strong Adjusted EBITDA growth again this quarter,” added Dirk Locascio, CFO. “Adjusted EBITDA grew 15% and we expanded Adjusted EBITDA margin by 50 basis points. Additionally, we remain disciplined in prudently deploying our strong and growing free cash flow during the quarter, prepaying additional debt, executing opportunistic share repurchases and further reducing net leverage to 2.9x, in-line with our target leverage range. Following strong financial results and continued effective execution of our strategy, we are raising our Adjusted EBITDA guidance for fiscal 2023 to a range of $1.54 billion to $1.56 billion.

Third Quarter Fiscal 2023 Results
Net sales were $9.1 billion for the quarter, an increase of 2.1% from the prior year, driven by case volume growth, partially offset by food cost deflation of 1.3%. Total case volume increased 4.0% from the prior year driven by a 5.8% increase in independent restaurant case volume, a 7.7% increase in healthcare volume and a 5.8% increase in hospitality volume, offset by a 3.6% decrease in chain volume. Independent restaurant case growth was negatively impacted by 0.8% from slower growth in CHEF’STORE.

Gross profit was $1.5 billion, an increase of 5.6% from the prior year, primarily as a result of an increase in total case volume and cost of goods sold optimization, partially offset by an unfavorable year-over-year LIFO adjustment. Gross profit as a percentage of net sales was 16.9%. Adjusted Gross profit was $1.6 billion, a 7.7% increase from the prior year. Adjusted Gross profit as a percentage of net sales was 17.3% and adjusted Gross profit per case continued at strong levels.

Operating expenses of $1.3 billion increased by $66 million, or 5.3% from the prior year. Operating expenses increased primarily due to increased total case volume and higher seller compensation costs, partially offset by lower distribution cost per case from cost savings initiatives including routing improvements and focused efforts positively impacting labor turnover and productivity as well as lower fuel costs. Operating expenses as a percentage of Net sales were 14.4%. Adjusted Operating expenses for the quarter were $1.2 billion, an increase of $58 million or 5.2% from the prior year due to the aforementioned factors. Adjusted Operating expenses as a percent of net sales were 12.9%.

Net income available to common shareholders was $95 million, a decrease of $5 million compared to the prior year, driven by an increase in operating income that was more than offset by a loss on extinguishment of debt and an increase in interest expense. Adjusted EBITDA was $402 million, an increase of $51 million or 14.5%, compared to the prior year. Adjusted EBITDA margin was 4.4%, an increase of 48 basis points compared to the prior year. Diluted EPS was $0.38; Adjusted Diluted EPS was $0.70.

Nine Month Fiscal 2023 Results
Net sales were $26.7 billion for the first nine months of 2023, an increase of 4.4% from the prior year, driven by case volume growth and food cost inflation of 0.6%. Total case volume increased 4.0% from the prior year driven by a 6.1% increase in independent restaurant volume, a 6.8% increase in healthcare volume and a 9.9% increase in hospitality volume, partially offset by a 2.7% decrease in chain volume. Independent restaurant case growth was negatively impacted by 0.8% from slower growth in CHEF’STORE.

Gross profit was $4.6 billion, an increase of 12.9% from the prior year primarily as a result of an increase in total case volume, cost of goods sold optimization, increased freight income from improved inbound logistics, optimized pricing and a favorable year-over-year LIFO adjustment. Gross profit as a percentage of Net sales was 17.1%. Adjusted Gross profit was $4.6 billion, a 10.0% increase from the prior year. Adjusted Gross profit as a percentage of Net sales was 17.3%.

2


Operating expenses of $3.8 billion increased $179 million, or 4.9% from the prior year. Operating expenses increased primarily due to increased total case volume and higher seller compensation costs, partially offset by lower distribution cost per case from cost savings initiatives including routing improvements and focused efforts positively impacting labor turnover and productivity as well as lower fuel costs. Operating expenses as a percentage of Net sales were 14.3%. Adjusted Operating expenses for the first nine months of 2023 were $3.4 billion, an increase of $196 million or 6.1% from the prior year due to the aforementioned factors. Adjusted Operating expenses as a percent of Net sales were 12.9%.

Net income available to common shareholders was $352 million, an increase of $207 million compared to the prior year, driven by an increase in operating income that was partially offset by an increase in interest expense and a loss on extinguishment of debt. Adjusted EBITDA was $1.2 billion, an increase of $211 million or 22.0%, compared to the prior year. Adjusted EBITDA margin was 4.4%, an increase of 63 basis points compared to the prior year. Diluted EPS was $1.43; Adjusted Diluted EPS was $1.99.

Cash Flow and Debt
Cash flow provided by operating activities for the first nine months of fiscal 2023 was $935 million, an increase of $322 million from the prior year due to earnings growth and strong working capital management. Cash capital expenditures for the nine months of fiscal 2023 totaled $167 million, a decrease of $34 million from the prior year period, and related to investments in information technology, property and equipment for fleet replacement and maintenance of distribution facilities.

During the third quarter of fiscal 2023, the Company used cash-on-hand to make a $60 million voluntary prepayment on the 2019 Incremental Term Loan Facility. Additionally, the Company repaid all of the then outstanding borrowings under its Secured Senior Notes due 2025, using proceeds from the issuance of Unsecured Senior Notes due 2028 and Unsecured Senior Notes due 2032, along with cash on hand. Furthermore, the Company amended its loan agreement on the 2021 Incremental Term Loan Facility to lower the interest rate margins by 25 basis points.

Net Debt at the end of the third quarter of fiscal 2023 was $4.3 billion. The ratio of Net Debt to Adjusted EBITDA was 2.9x at the end of the third quarter of fiscal 2023, compared to 3.5x at the end of fiscal 2022 and 3.7x at the end of the third quarter of fiscal 2022.

During the third quarter of fiscal 2023, the Company repurchased 0.7 million shares of common stock at an aggregate purchase price of $29 million. The Company has approximately $257 million in remaining funds authorized under its $500 million share repurchase program.

M&A Update
Subsequent to quarter-end, the Company has signed a definitive agreement to acquire Saladino's Foodservice, an independently owned broadline distributor based in central California, with approximately $600 million in annual revenue and more than 4,000 customers.

During the third quarter of fiscal 2023, the Company acquired Renzi Foodservice, a broadline distributor in New York for a purchase price of $142 million. The acquisition, which was funded with cash from operations, will allow the Company to further expand its reach into central upstate New York.

Outlook for Fiscal Year 20231
The Company is updating its previously announced fiscal year 2023 guidance to:
1 The Company is not providing a reconciliation of certain forward-looking non-GAAP financial measures, including Adjusted EBITDA and Adjusted Diluted EPS, because the Company is unable to predict with reasonable certainty the financial impact of certain significant items, including restructuring costs and asset impairment charges, share-based compensation expenses, non-cash impacts of LIFO reserve adjustments, losses on extinguishments of debt, business transformation costs, other gains and losses, business acquisition and integration related costs and diluted earnings per share. These items are uncertain, depend on various factors, and could have a material impact on GAAP reported results for the guidance periods. For the same reasons, the Company is unable to address the significance of the unavailable information, which could be material to future results.
3


Adjusted EBITDA of $1.54-$1.56 billion, compared to previous guidance of $1.51-$1.54 billion
Adjusted Diluted EPS of $2.60-$2.70, compared to previous guidance of $2.55-$2.65
Interest expense of $320-$325 million
Total capital expenditures of $410-$430 million, consisting of $290-$310 million of cash capital expenditures and ~$120 million of fleet capital leases
Net Debt to Adjusted EBITDA leverage below 3.0x by end of fiscal year 2023

Conference Call and Webcast Information
US Foods will host a live webcast to discuss third quarter fiscal 2023 results on Thursday, November 9, 2023, at 8 a.m. CST. The call can also be accessed live over the phone by dialing (877) 344-2001; the conference passcode is 2528845. The presentation slides reviewed during the webcast will be available shortly before the webcast begins. The webcast, slides and a copy of this press release can be found in the Investor Relations section of our website at https://ir.usfoods.com.
About US Foods
With a promise to help its customers Make It, US Foods is one of America’s great food companies and a leading foodservice distributor, partnering with approximately 250,000 restaurants and foodservice operators to help their businesses succeed. With 70 broadline locations and more than 85 cash and carry stores, US Foods and its 29,000 associates provides its customers with a broad and innovative food offering and a comprehensive suite of e-commerce, technology and business solutions. US Foods is headquartered in Rosemont, Ill. Visit www.usfoods.com to learn more.
 
Forward-Looking Statements
Statements in this press release which are not historical in nature, including those under the heading “Outlook for Fiscal Year 2023,” are “forward-looking statements” within the meaning of the federal securities laws. These statements often include words such as “believe,” “expect,” “project,” “anticipate,” “intend,” “plan,” “outlook,” “estimate,” “target,” “seek,” “will,” “may,” “would,” “should,” “could,” “forecast,” “mission,” “strive,” “more,” “goal,” or similar expressions (although not all forward-looking statements may contain such words) and are based upon various assumptions and our experience in the industry, as well as historical trends, current conditions, and expected future developments. However, you should understand that these statements are not guarantees of performance or results and there are a number of risks, uncertainties and other important factors, many of which are beyond our control, that could cause our actual results to differ materially from those expressed in the forward-looking statements, including, among others: economic factors affecting consumer confidence and discretionary spending and reducing the consumption of food prepared away from home; cost inflation/deflation and commodity volatility; competition; reliance on third party suppliers and interruption of product supply or increases in product costs; changes in our relationships with customers and group purchasing organizations; our ability to increase or maintain the highest margin portions of our business; achievement of expected benefits from cost savings initiatives; increases in fuel costs; changes in consumer eating habits; cost and pricing structures; the impact of climate change or related legal, regulatory or market measures; impairment charges for goodwill, indefinite-lived intangible assets or other long-lived assets; the impact of governmental regulations; product recalls and product liability claims; our reputation in the industry; labor relations and increased labor costs and continued access to qualified and diverse labor; indebtedness and restrictions under agreements governing our indebtedness; interest rate increases; the replacement of LIBOR with an alternative reference rate; disruption of existing technologies and implementation of new technologies; cybersecurity incidents and other technology disruptions; risks associated with intellectual property, including potential infringement; effective consummation of pending acquisitions and effective integration of acquired businesses; potential costs associated with shareholder activism; changes in tax laws and regulations and resolution of tax disputes; certain provisions in our governing documents; health and safety risks to our associates and related losses; adverse judgments or settlements resulting from litigation; extreme weather conditions, natural disasters and other catastrophic events; and management of retirement benefits and pension obligations.

For a detailed discussion of these risks, uncertainties and other factors that could cause our actual results to differ materially from those anticipated or expressed in any forward-looking statements, see the section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 filed with the Securities and Exchange Commission (“SEC”). Additional risks and uncertainties are discussed from time to time in current, quarterly and annual reports filed by the Company with the SEC, which are available on the SECs website at
4


www.sec.gov. Additionally, we operate in a highly competitive and rapidly changing environment; new risks and uncertainties may emerge from time to time, and it is not possible to predict all risks nor identify all uncertainties. The forward-looking statements contained in this press release speak only as of the date of this press release and are based on information and estimates available to us at this time. We undertake no obligation to update or revise any forward-looking statements, except as may be required by law.

Non-GAAP Financial Measures
We report our financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). However, Adjusted Gross profit, Adjusted Operating expenses, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Net Debt, Adjusted Net income and Adjusted Diluted EPS are non-GAAP financial measures regarding our operational performance and liquidity. These non-GAAP financial measures exclude the impact of certain items and, therefore, have not been calculated in accordance with GAAP.

We use Adjusted Gross profit and Adjusted Operating expenses as supplemental measures to GAAP measures to focus on period-over-period changes in our business and believe this information is helpful to investors. Adjusted Gross profit is Gross profit adjusted to remove the impact of the LIFO inventory reserve adjustments. Adjusted Operating expenses are Operating expenses adjusted to exclude amounts that we do not consider part of our core operating results when assessing our performance.

We believe EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide meaningful supplemental information about our operating performance because they exclude amounts that we do not consider part of our core operating results when assessing our performance. EBITDA is Net income (loss), plus Interest expense-net, Income tax provision (benefit), and Depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for (1) Restructuring costs and asset impairment charges; (2) Share-based compensation expense; (3) the non-cash impact of LIFO reserve adjustments; (4) loss on extinguishment of debt; (5) Business transformation costs; and (6) other gains, losses or costs as specified in the agreements governing our indebtedness. Adjusted EBITDA margin is Adjusted EBITDA divided by total net sales.

We use Net Debt as a supplemental measure to GAAP measures to review the liquidity of our operations. Net Debt is defined as total debt net of total Cash, cash equivalents and restricted cash remaining on the balance sheet as of the end of the most recent fiscal quarter. We believe that Net Debt is a useful financial metric to assess our ability to pursue business opportunities and investments. Net Debt is not a measure of our liquidity under GAAP and should not be considered as an alternative to Cash Flows Provided by Operations or Cash Flows Used in Financing Activities.

We believe that Adjusted Net income is a useful measure of operating performance for both management and investors because it excludes items that are not reflective of our core operating performance and provides an additional view of our operating performance including depreciation, interest expense, and Income taxes on a consistent basis from period to period. Adjusted Net income is Net income (loss) excluding such items as restructuring costs and asset impairment charges, Share-based compensation expense, the non-cash impacts of LIFO reserve adjustments, amortization expense, loss on extinguishment of debt, Business transformation costs and other items, and adjusted for the tax effect of the exclusions and discrete tax items. We believe that Adjusted Net income may be used by investors, analysts, and other interested parties to facilitate period-over-period comparisons and provides additional clarity as to how factors and trends impact our operating performance.
We use Adjusted Diluted Earnings per Share, which is calculated by adjusting the most directly comparable GAAP financial measure, Diluted Earnings per Share, by excluding the same items excluded in our calculation of Adjusted EBITDA to the extent that each such item was included in the applicable GAAP financial measure. We believe the presentation of Adjusted Diluted Earnings per Share is useful to investors because the measurement excludes amounts that we do not consider part of our core operating results when assessing our performance. We also believe that the presentation of Adjusted EBITDA, Adjusted EBITDA margin and Adjusted Diluted Earnings per Share is useful to investors because these metrics may be used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies in our industry.

5


Management uses these non-GAAP financial measures (a) to evaluate our historical and prospective financial performance as well as our performance relative to our competitors as they assist in highlighting trends, (b) to set internal sales targets and spending budgets, (c) to measure operational profitability and the accuracy of forecasting, (d) to assess financial discipline over operational expenditures, and (e) as an important factor in determining variable compensation for management and employees. EBITDA and Adjusted EBITDA are also used in connection with certain covenants and restricted activities under the agreements governing our indebtedness. We also believe these and similar non-GAAP financial measures are frequently used by securities analysts, investors, and other interested parties to evaluate companies in our industry.

We caution readers that our definitions of Adjusted Gross profit, Adjusted Operating expenses, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Net Debt, Adjusted Net income and Adjusted Diluted EPS may not be calculated in the same manner as similar measures used by other companies. Definitions and reconciliations of the non-GAAP financial measures to their most comparable GAAP financial measures are included in the schedules attached to this press release.
Source: US Foods
###

6


US FOODS HOLDING CORP.
Consolidated Balance Sheets
(Unaudited)
($ in millions)September 30, 2023December 31, 2022
  
ASSETS  
Current assets:  
Cash and cash equivalents$346 $211 
Accounts receivable, less allowances of $19 and $301,926 1,705 
Vendor receivables, less allowances of $7 and $8206 143 
Inventories—net1,582 1,616 
Prepaid expenses138 124 
Assets held for sale— 
Other current assets11 19 
Total current assets4,209 3,820 
Property and equipment—net2,187 2,171 
Goodwill5,685 5,625 
Other intangibles—net808 785 
Other assets382 372 
Total assets$13,272 $12,773 
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY  
Current liabilities:  
Cash overdraft liability$214 $175 
Accounts payable2,249 1,855 
Accrued expenses and other current liabilities677 650 
Current portion of long-term debt112 116 
Total current liabilities3,252 2,796 
Long-term debt4,574 4,738 
Deferred tax liabilities304 298 
Other long-term liabilities450 446 
Total liabilities8,580 8,278 
Mezzanine equity:
Series A convertible preferred stock— 534 
Shareholders’ equity:  
Common stock
Additional paid-in capital3,642 3,036 
Retained earnings1,362 1,010 
Accumulated other comprehensive loss(70)(73)
Treasury Stock(245)(14)
Total shareholders’ equity4,692 3,961 
Total liabilities, mezzanine equity and shareholders’ equity$13,272 $12,773 
 


7


US FOODS HOLDING CORP.
Consolidated Statements of Operations
(Unaudited)
 13 Weeks Ended39 Weeks Ended
($ in millions, except share and per share data) September 30, 2023October 1, 2022September 30, 2023October 1, 2022
Net sales$9,106 $8,917 $26,661 $25,542 
Cost of goods sold7,564 7,457 22,103 21,504 
Gross profit1,542 1,460 4,558 4,038 
Operating expenses:
Distribution, selling and administrative costs1,312 1,246 3,819 3,640 
Total operating expenses1,312 1,246 3,819 3,640 
Operating income230 214 739 398 
Other income—net(1)(5)(4)(16)
Interest expense—net81 65 244 180 
Loss on extinguishment of debt21 — 21 — 
Income before income taxes129 154 478 234 
Income tax provision34 45 119 62 
Net income
$95 $109 $359 $172 
Other comprehensive income—net of tax:
Changes in retirement benefit obligations$$— $— 
Unrecognized gain on interest rate caps— — — 
Comprehensive income$96 $109 $361 $172 
Net income$95 $109 $359 $172 
Series A convertible preferred stock dividends— (9)(7)(27)
Net income available to common shareholders$95 $100 $352 $145 
Net income per share  
Basic
$0.38 $0.44 $1.49 $0.65 
Diluted
$0.38 $0.43 $1.43 $0.64 
Weighted-average common shares outstanding
Basic
246,796,649 224,584,298 237,117,546 223,840,992 
Diluted
248,954,716 251,174,198 250,577,973 226,300,639 
 
8


US FOODS HOLDING CORP.
Consolidated Statements of Cash Flows
(Unaudited) 
 39 Weeks Ended
($ in millions) September 30, 2023October 1, 2022
Cash flows from operating activities:  
Net income
$359 $172 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization290 273 
Gain on disposal of property and equipment—net(5)(2)
Loss on extinguishment of debt21 — 
Amortization of deferred financing costs14 10 
Deferred tax provision(1)
Share-based compensation expense43 34 
Provision for doubtful accounts20 
Changes in operating assets and liabilities:
Increase in receivables(291)(435)
Decrease (increase) in inventories—net
45 (74)
(Increase) decrease in prepaid expenses and other assets
(14)
Increase in accounts payable and cash overdraft liability434 574 
(Decrease) increase in accrued expenses and other liabilities14 57 
Net cash provided by operating activities935 613 
Cash flows from investing activities:  
Proceeds from sales of property and equipment
Purchases of property and equipment(167)(201)
Acquisition of broadline operations(142)— 
Net cash used in investing activities(301)(197)
Cash flows from financing activities:
Principal payments on debt and financing leases(535)(1,215)
Paydown of Senior Note Debt(1,000)— 
Issuance of Senior Note Debt1,000 — 
Repricing of Term Loan Debt(43)— 
Issuance of new Term Loan Debt43 — 
Proceeds from debt borrowings255 1,031 
Dividends paid on Series A convertible preferred stock(7)(27)
Repurchase of common stock(229)— 
Debt financing costs and fees(10)— 
Proceeds from employee stock purchase plan19 17 
Proceeds from exercise of stock options23 12 
Purchase of interest rate caps(3)— 
Tax withholding payments for net share-settled equity awards(12)(16)
Net cash used in financing activities(499)(198)
Net increase in cash, and cash equivalents and restricted cash135 218 
Cash, cash equivalents and restricted cash—beginning of period211 148 
Cash, cash equivalents and restricted cash—end of period$346 $366 
Supplemental disclosures of cash flow information:  
Conversion of Series A Convertible Preferred Stock$534 $— 
Interest paid—net of amounts capitalized239 162 
Income taxes paid—net126 45 
Property and equipment purchases included in accounts payable25 25 
Leased assets obtained in exchange for financing lease liabilities108 98 
Leased assets obtained in exchange for operating lease liabilities27 35 
Cashless exercise of stock options
9


US FOODS HOLDING CORP.
Non-GAAP Reconciliation
(Unaudited) 
 13 Weeks Ended
($ in millions, except share and per share data)September 30, 2023October 1, 2022Change%
Net income available to common shareholders$95 $100 $(5)(5.0)%
Series A Preferred Stock Dividends— (9)(100.0)%
Net income (GAAP)95 109 (14)(12.8)%
Interest expense—net81 65 16 24.6 %
Income tax provision (benefit)34 45 (11)(24.4)%
Depreciation expense85 81 4.9 %
Amortization expense12 11 9.1 %
EBITDA (Non-GAAP)307 311 (4)(1.3)%
Adjustments:  
Restructuring costs and asset impairment charges (1)
— — %
Share-based compensation expense (2)
15 13 15.4 %
LIFO reserve adjustment (3)
37 31 NM
Loss on extinguishment of debt (4)
21 — 21 — %
Business transformation costs (5)
12 (3)(25.0)%
Business acquisition and integration related costs and other (6)
11 22.2 %
Adjusted EBITDA (Non-GAAP)402 351 51 14.5 %
Depreciation expense(85)(81)(4)4.9 %
Interest expense—net(81)(65)(16)24.6 %
Income tax provision, as adjusted (7)
(62)(54)(8)14.8 %
Adjusted Net Income (Non-GAAP)$174 $151 $23 15.2 %
Diluted EPS (GAAP)$0.38 $0.43 $(0.05)(11.6)%
Restructuring costs and asset impairment charges (1)
0.01 — 0.01 — %
Share-based compensation expense (2)
0.06 0.05 0.01 20.0 %
LIFO reserve adjustment (3)
0.15 0.02 0.13 NM
Loss on extinguishment of debt (4)
0.08 — 0.08 — %
Business transformation costs (5)
0.04 0.05 (0.01)(20.0)%
Business acquisition and integration related costs and other (6)
0.04 0.04 — — %
Income tax provision, as adjusted (7)
(0.06)0.01 (0.07)NM
Adjusted Diluted EPS (Non-GAAP) (8)
$0.70 $0.60 $0.10 16.7 %
Weighted-average diluted shares outstanding (Non-GAAP) (9)
248,954,716 251,174,198  
 
Gross profit (GAAP)$1,542 $1,460 $82 5.6 %
LIFO reserve adjustment (3)
37 31 NM
Adjusted Gross profit (Non-GAAP)$1,579 $1,466 $113 7.7 %
Operating expenses (GAAP)$1,312 $1,246 $66 5.3 %
Depreciation expense(85)(81)(4)4.9 %
Amortization expense(12)(11)(1)9.1 %
Restructuring costs and asset impairment charges (1)
(2)— (2)— %
Share-based compensation expense (2)
(15)(13)(2)15.4 %
Business transformation costs (5)
(9)(12)(25.0)%
Business acquisition and integration related costs and other (6)
(11)(9)(2)22.2 %
Adjusted Operating expenses (Non-GAAP)$1,178 $1,120 $58 5.2 %

NM - Not Meaningful 
(1)Consists primarily of severance and related costs, organization realignment costs and asset impairment charges.
(2)Share-based compensation expense for expected vesting of stock awards and employee stock purchase plan.
(3)Represents the impact of LIFO reserve adjustments.
(4)Includes early redemption premium and the write-off of certain pre-existing debt issuance costs.
(5)Transformational costs represent non-recurring expenses prior to formal launch of strategic projects with anticipated long-term benefits to the Company. These costs generally relate to third party consulting and non-capitalizable construction or technology. For the 13 weeks ended September 30, 2023, business transformation costs related to projects associated with information technology infrastructure
10


initiatives. For the 13 weeks ended October 1, 2022, business transformation costs consist of new facility openings, supply chain strategy improvements, and information technology infrastructure initiatives.
(6)Includes: (i) aggregate acquisition and integration related costs of $10 million and $6 million for the 13 weeks ended September 30, 2023 and October 1, 2022, respectively; and (ii) other gains, losses or costs that we are permitted to addback for purposes of calculating Adjusted EBITDA under certain agreements governing our indebtedness.
(7)Represents our income tax provision adjusted for the tax effect of pre-tax items excluded from Adjusted net income and the removal of applicable discrete tax items. Applicable discrete tax items include changes in tax laws or rates, changes related to prior year unrecognized tax benefits, discrete changes in valuation allowances, and excess tax benefits associated with share-based compensation. The tax effect of pre-tax items excluded from Adjusted net income is computed using a statutory tax rate after taking into account the impact of permanent differences and valuation allowances.
(8)Adjusted Diluted EPS is calculated as Adjusted net income divided by weighted average diluted shares outstanding (Non-GAAP).
(9)For purposes of the Adjusted Diluted EPS calculation (Non-GAAP), when the Company has net income (GAAP), weighted average diluted shares outstanding (Non-GAAP) is used and assumes conversion of the Series A convertible preferred stock, and, when the Company has net loss (GAAP) and assumed conversion of the Series A convertible preferred stock would be antidilutive, weighted-average diluted shares outstanding (GAAP) is used.





11


US FOODS HOLDING CORP.
Non-GAAP Reconciliation
(Unaudited)
39 Weeks Ended
($ in millions, except share and per share data)September 30, 2023October 1, 2022Change%
Net income available to common shareholders$352 $145 $207 142.8 %
Series A convertible preferred stock dividends(7)(27)20 (74.1)%
Net income (GAAP)359 172 187 108.7 %
Interest expense—net244 180 64 35.6 %
Income tax provision (benefit)119 62 57 91.9 %
Depreciation expense256 240 16 6.7 %
Amortization expense34 33 3.0 %
EBITDA (Non-GAAP)1012 687 325 47.3 %
Adjustments:  
Restructuring costs and asset impairment costs (1)
— — %
Share-based compensation expense (2)
43 34 26.5 %
LIFO reserve adjustment(3)
42 143 (101)(70.6)%
Loss on extinguishment of debt (4)
21 — 21 — %
Business transformation costs (5)
16 41 (25)(61.0)%
Business acquisition and integration related costs and other (6)
35 53 (18)(34.0)%
COVID-19 other related expenses (7)
— (2)(100.0)%
Adjusted EBITDA (Non-GAAP)1171 960 211 22.0 %
Depreciation expense(256)(240)(16)6.7 %
Interest expense—net(244)(180)(64)35.6 %
Income tax provision, as adjusted (8)
(173)(140)(33)23.6 %
Adjusted net income (Non-GAAP)$498 $400 $98 24.5 %
Diluted EPS (GAAP)$1.43 $0.64 $0.79 123.4 %
Restructuring costs and asset impairment costs (1)
0.01 — 0.01 — %
Share-based compensation expense (2)
0.17 0.14 0.03 21.4 %
LIFO reserve adjustment (3)
0.17 0.57 (0.40)(70.2)%
Loss on extinguishment of debt (4)
0.08 — 0.08 — %
Business transformation costs (5)
0.06 0.16 (0.10)(62.5)%
Business acquisition and integration related costs and other (6)
0.14 0.21 (0.07)(33.3)%
COVID-19 other related expenses (7)
— 0.01 (0.01)(100.0)%
Income tax impact of adjustments (8)
(0.07)(0.14)0.07 (50.0)%
Adjusted Diluted EPS (Non-GAAP) (9)
$1.99 $1.59 $0.40 25.2 %
Weighted-average diluted shares outstanding (Non-GAAP) (10)
250,577,973 251,057,880  
Gross profit (GAAP)$4,558 $4,038 $520 12.9 %
LIFO reserve adjustment (3)
42 143 (101)(70.6)%
Adjusted Gross profit (Non-GAAP)$4,600 $4,181 $419 10.0 %
Operating expenses (GAAP)$3,819 $3,640 $179 4.9 %
Depreciation expense(256)(240)(16)6.7 %
Amortization expense(34)(33)(1)3.0 %
Restructuring costs and asset impairment costs (1)
(2)— (2)— %
Share-based compensation expense (2)
(43)(34)(9)26.5 %
Business transformation costs (5)
(16)(41)25 (61.0)%
Business acquisition and integration related costs and other (6)
(35)(53)18 (34.0)%
COVID-19 other related expenses (7)
— (2)(100.0)%
Adjusted Operating expenses (Non-GAAP)$3,433 $3,237 $196 6.1 %

(1)Consists primarily of severance and related costs, organizational realignment costs and other asset impairment charges.
(2)Share-based compensation expense for expected vesting of stock awards and employee stock purchase plan.
(3)Represents the impact of LIFO reserve adjustments.
(4)Includes early redemption premium and the write-off of certain pre-existing debt issuance costs.
12


(5)Transformational costs represent non-recurring expenses prior to formal launch of strategic projects with anticipated long-term benefits to the Company. These costs generally relate to third party consulting and non-capitalizable construction or technology. For the 39 weeks ended September 30, 2023, business transformation costs related to projects associated with information technology infrastructure initiatives. For the 39 weeks ended October 1, 2022, business transformation costs consist of new facility openings, supply chain strategy improvements, and information technology infrastructure initiatives.
(6)Includes: (i) aggregate acquisition and integration related costs of $31 million and $18 million for the 39 weeks ended September 30, 2023 and October 1, 2022, respectively; (ii) CEO sign on bonus of $3 million for the 39 weeks ended September 30, 2023 (iii) contested proxy and related legal and consulting costs of $21 million for the 39 weeks ended October 1, 2022 and (iv) CEO severance for $5 million for the 39 weeks ended October 1, 2022 and (v) other gains, losses or costs that we are permitted to addback for purposes of calculating Adjusted EBITDA under certain agreements governing our indebtedness.
(7)Includes COVID-19 related costs that we are permitted to addback for purposes of calculating Adjusted EBITDA under certain agreements governing our indebtedness.
(8)Represents our income tax provision adjusted for the tax effect of pre-tax items excluded from Adjusted net income and the removal of applicable discrete tax items. Applicable discrete tax items include changes in tax laws or rates, changes related to prior year unrecognized tax benefits, discrete changes in valuation allowances, and excess tax benefits associated with share-based compensation. The tax effect of pre-tax items excluded from Adjusted net income is computed using a statutory tax rate after taking into account the impact of permanent differences and valuation allowances.
(9)Adjusted Diluted EPS is calculated as Adjusted net income divided by weighted average diluted shares outstanding (Non-GAAP).
(10)For purposes of the Adjusted Diluted EPS calculation (Non-GAAP), when the Company has net income (GAAP), weighted average diluted shares outstanding (Non-GAAP) is used and assumes conversion of the Series A convertible preferred stock, and, when the Company has net loss (GAAP) and assumed conversion of the Series A convertible preferred stock would be antidilutive, weighted-average diluted shares outstanding (GAAP) is used.





13


US FOODS HOLDING CORP.
Non-GAAP Reconciliation
Net Debt and Net Leverage Ratios
 
($ in millions, except ratios) September 30, 2023December 31, 2022October 1, 2022
Total Debt (GAAP)$4,686 $4,854 $4,937 
Cash, cash equivalents and restricted cash(346)(211)(366)
Net Debt (Non-GAAP)$4,340 $4,643 $4,571 
Adjusted EBITDA (1)
$1,521 $1,310 $1,222 
Net Leverage Ratio (2)
2.9 3.5 3.7 
 
(1) Trailing Twelve Months (TTM) Adjusted EBITDA
(2) Net Debt/TTM Adjusted EBITDA




14
v3.23.3
Document Document
Nov. 09, 2023
Document And Entity Information [Abstract]  
Document Type 8-K
Document Period End Date Nov. 09, 2023
Entity Registrant Name US FOODS HOLDING CORP.
Entity Incorporation, State or Country Code DE
Entity File Number 001-37786
Entity Tax Identification Number 26-0347906
Entity Address, Address Line One 9399 W. Higgins Road,
Entity Address, Address Line Two Suite 100
Entity Address, City or Town Rosemont
Entity Address, State or Province IL
Entity Address, Postal Zip Code 60018
City Area Code 847
Local Phone Number 720-8000
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common Stock, par value $0.01 per share
Trading Symbol USFD
Security Exchange Name NYSE
Entity Emerging Growth Company false
Entity Central Index Key 0001665918
Amendment Flag false

US Foods (NYSE:USFD)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more US Foods Charts.
US Foods (NYSE:USFD)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more US Foods Charts.