| Schedule of Business Segment Information |
The following tables provide financial information for each reportable segment, along with a reconciliation to Income (loss) before income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | 13-Week Period Ended January 31, 2026 | | (in millions) | Natural | | Conventional | | Retail | | Total | | Net sales (revenues from external customers) | $ | 4,279 | | | $ | 3,108 | | | $ | 560 | | | $ | 7,947 | | | Intersegment Net sales | 11 | | | 284 | | | — | | | 295 | | | 4,290 | | | 3,392 | | | 560 | | | $ | 8,242 | | | Elimination of intersegment Net sales | | | | | | | (295) | | | Net sales | | | | | | | $ | 7,947 | | | | | | | | | | | Less: | | | | | | | | Cost of sales(1) | 3,746 | | | 3,015 | | | 428 | | | | Distribution expenses(1) | 320 | | | 223 | | | — | | | | Other(2) | 94 | | | 80 | | | 137 | | | | | Segment Adjusted EBITDA | 130 | | | 74 | | | (5) | | | $ | 199 | | | | | | | | | | | Adjustments: | | | | | | | | | | | | | | | | | Unallocated corporate overhead | | | | | | | (20) | | | | | | | | | | | Net periodic benefit income, excluding service cost | | | | | | | 6 | | | Interest expense, net | | | | | | | (32) | | | Other income, net | | | | | | | (8) | | | Depreciation and amortization | | | | | | | (74) | | | Share-based compensation | | | | | | | (16) | | | LIFO charge | | | | | | | (5) | | | Restructuring, acquisition, and integration related expenses | | | | | | | (8) | | Loss on sale of assets and other asset charges | | | | | | | (9) | | | | | | | | | | | | | | | | | | | Business transformation costs | | | | | | | (13) | | | Cybersecurity incident | | | | | | | 3 | | | | | | | | | | Income before income taxes | | | | | | | $ | 23 | |
(1)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (2)Other segment items for each reportable segment include: •Natural and Conventional – other operating costs such as selling, general and administrative expenses and certain allocated corporate costs •Retail – other operating costs such as store compensation and occupancy costs, selling and administrative expenses as well as an adjustment for Net income attributable to noncontrolling interests, which is excluded from Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | 13-Week Period Ended February 1, 2025(1) | | (in millions) | Natural | | Conventional | | Retail | | Total | | Net sales (revenues from external customers) | $ | 4,007 | | | $ | 3,541 | | | $ | 610 | | | $ | 8,158 | | | Intersegment Net sales | 14 | | | 320 | | | — | | | 334 | | | 4,021 | | | 3,861 | | | 610 | | | $ | 8,492 | | | Elimination of intersegment Net sales | | | | | | | (334) | | | Net sales | | | | | | | $ | 8,158 | | | | | | | | | | | Less: | | | | | | | | Cost of sales(2) | 3,500 | | | 3,460 | | | 454 | | | | Distribution expenses(2) | 317 | | | 255 | | | — | | | | Other(3) | 107 | | | 87 | | | 149 | | | | | Segment Adjusted EBITDA | 97 | | | 59 | | | 7 | | | $ | 163 | | | | | | | | | | | Adjustments: | | | | | | | | Elimination of intersegment loss | | | | | | | (2) | | | Unallocated corporate overhead | | | | | | | (16) | | | Net income attributable to noncontrolling interests | | | | | | | 1 | | | Net periodic benefit income, excluding service cost | | | | | | | 5 | | | Interest expense, net | | | | | | | (38) | | | Other income, net | | | | | | | 1 | | | Depreciation and amortization | | | | | | | (81) | | | Share-based compensation | | | | | | | (11) | | | LIFO charge | | | | | | | (3) | | | Restructuring, acquisition, and integration related expenses | | | | | | | (9) | | Loss on sale of assets and other asset charges | | | | | | | (5) | | | | | | | | | | | | | | | | | | | Business transformation costs | | | | | | | (8) | | | | | | | | | | | Other adjustments | | | | | | | (2) | | Loss before income taxes | | | | | | | $ | (5) | |
(1)Prior periods have been recast to conform to the Company’s new reportable operating segments effective for the fourth quarter of fiscal 2025. There was no impact to the Company’s consolidated results. (2)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (3)Other segment items for each reportable segment include: •Natural and Conventional – other operating costs such as selling, general and administrative expenses and certain allocated corporate costs •Retail – other operating costs such as store compensation and occupancy costs, selling and administrative expenses as well as an adjustment for Net income attributable to noncontrolling interests, which is excluded from Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | 26-Week Period Ended January 31, 2026 | | (in millions) | Natural | | Conventional | | Retail | | Total | | Net sales (revenues from external customers) | $ | 8,508 | | | $ | 6,165 | | | $ | 1,114 | | | $ | 15,787 | | | Intersegment Net sales | 22 | | | 552 | | | — | | | 574 | | | 8,530 | | | 6,717 | | | 1,114 | | | $ | 16,361 | | | Elimination of intersegment Net sales | | | | | | | (574) | | | Net sales | | | | | | | $ | 15,787 | | | | | | | | | | | Less: | | | | | | | | Cost of sales(1) | 7,438 | | | 5,966 | | | 848 | | | | Distribution expenses(1) | 651 | | | 449 | | | — | | | | Other(2) | 184 | | | 158 | | | 280 | | | | | Segment Adjusted EBITDA | 257 | | | 144 | | | (14) | | | $ | 387 | | | | | | | | | | | Adjustments: | | | | | | | | Elimination of intersegment loss | | | | | | | (1) | | | Unallocated corporate overhead | | | | | | | (40) | | | | | | | | | | | Net periodic benefit income, excluding service cost | | | | | | | 12 | | | Interest expense, net | | | | | | | (66) | | | Other income, net | | | | | | | (8) | | | Depreciation and amortization | | | | | | | (151) | | | Share-based compensation | | | | | | | (27) | | | LIFO charge | | | | | | | (10) | | | Restructuring, acquisition, and integration related expenses | | | | | | | (30) | | Loss on sale of assets and other asset charges | | | | | | | (23) | | | | | | | | | | | | | | | | | | | Business transformation costs | | | | | | | (17) | | | Cybersecurity incident | | | | | | | (1) | | | Other adjustments | | | | | | | (11) | | Income before income taxes | | | | | | | $ | 14 | |
(1)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (2)Other segment items for each reportable segment include: •Natural and Conventional – other operating costs such as selling, general and administrative expenses and certain allocated corporate costs •Retail – other operating costs such as store compensation and occupancy costs, selling and administrative expenses as well as an adjustment for Net income attributable to noncontrolling interests, which is excluded from Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | 26-Week Period Ended February 1, 2025(1) | | (in millions) | Natural | | Conventional | | Retail | | Total | | Net sales (revenues from external customers) | $ | 7,828 | | | $ | 7,005 | | | $ | 1,196 | | | $ | 16,029 | | | Intersegment Net sales | 31 | | | 620 | | | — | | | 651 | | | 7,859 | | | 7,625 | | | 1,196 | | | $ | 16,680 | | | Elimination of intersegment Net sales | | | | | | | (651) | | | Net sales | | | | | | | $ | 16,029 | | | | | | | | | | | Less: | | | | | | | | Cost of sales(2) | 6,826 | | | 6,839 | | | 892 | | | | Distribution expenses(2) | 625 | | | 506 | | | — | | | | Other(3) | 209 | | | 176 | | | 296 | | | | | Segment Adjusted EBITDA | 199 | | | 104 | | | 8 | | | $ | 311 | | | | | | | | | | | Adjustments: | | | | | | | | | | | | | | | | | Unallocated corporate overhead | | | | | | | (32) | | | Net income attributable to noncontrolling interests | | | | | | | 2 | | | Net periodic benefit income, excluding service cost | | | | | | | 10 | | | Interest expense, net | | | | | | | (74) | | | Other income, net | | | | | | | 3 | | | Depreciation and amortization | | | | | | | (161) | | | Share-based compensation | | | | | | | (18) | | | LIFO charge | | | | | | | (10) | | | Restructuring, acquisition, and integration related expenses | | | | | | | (21) | | Loss on sale of assets and other asset charges | | | | | | | (11) | | | | | | | | | | | | | | | | | | | Business transformation costs | | | | | | | (26) | | | | | | | | | | | Other adjustments | | | | | | | (2) | | Loss before income taxes | | | | | | | $ | (29) | |
(1)Prior periods have been recast to conform to the Company’s new reportable operating segments effective for the fourth quarter of fiscal 2025. There was no impact to the Company’s consolidated results. (2)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (3)Other segment items for each reportable segment include: •Natural and Conventional – other operating costs such as selling, general and administrative expenses and certain allocated corporate costs •Retail – other operating costs such as store compensation and occupancy costs, selling and administrative expenses as well as an adjustment for Net income attributable to noncontrolling interests, which is excluded from Adjusted EBITDA The following table provides other significant items by reportable segment, along with a reconciliation to consolidated totals: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13-Week Period Ended | | 26-Week Period Ended | | (in millions) | | January 31, 2026 | | February 1, 2025(1) | | January 31, 2026 | | February 1, 2025(1) | | Depreciation and amortization: | | | | | | | | | | Natural | | $ | 27 | | | $ | 25 | | | $ | 53 | | | $ | 50 | | | Conventional | | 38 | | | 44 | | | 80 | | | 89 | | | Retail | | 7 | | | 9 | | | 16 | | | 18 | | | Total segments | | 72 | | | 78 | | | 149 | | | 157 | | | Unallocated corporate | | 2 | | | 3 | | | 2 | | | 4 | | | Consolidated total | | $ | 74 | | | $ | 81 | | | $ | 151 | | | $ | 161 | | | | | | | | | | | | Payments for capital expenditures: | | | | | | | | | | Natural | | $ | 21 | | | $ | 41 | | | $ | 30 | | | $ | 79 | | | Conventional | | 17 | | | 9 | | | 22 | | | 18 | | | Retail | | 1 | | | 4 | | | 3 | | | 6 | | | Total segments | | 39 | | | 54 | | | 55 | | | 103 | | | Unallocated corporate | | 1 | | | — | | | 1 | | | — | | | Consolidated total | | $ | 40 | | | $ | 54 | | | $ | 56 | | | $ | 103 | |
(1)Prior periods have been recast to conform to the Company’s new reportable operating segments effective for the fourth quarter of fiscal 2025. There was no impact to the Company’s consolidated results.
|