| Schedule of operating results and assets of reportable segment |
| Schedule of operating results and assets of reportable segment | |
| | | |
| | | |
| | | |
| | |
| | |
13-weeks ended June 27, 2026 |
| | |
Equity Method Investment in National Beef Packing Company, LLC and Subsidiaries (1) | |
Elimination of Unconsolidated Affiliate | |
Corporate and Other of USPB | |
Consolidated Total of USPB |
| Net sales | |
$ | 3,748,080 | | |
$ | (3,748,080 | ) | |
$ | – | | |
$ | – | |
| Cost of sales | |
| (3,714,652 | ) | |
| 3,714,652 | | |
| – | | |
| – | |
| Selling, general and administrative expenses | |
| (14,179 | ) | |
| 14,179 | | |
| (656 | ) | |
| (656 | ) |
| Depreciation and amortization | |
| (45,050 | ) | |
| 45,050 | | |
| (4 | ) | |
| (4 | ) |
| Interest income | |
| 5 | | |
| (5 | ) | |
| 238 | | |
| 238 | |
| Interest expense | |
| (9,780 | ) | |
| 9,780 | | |
| – | | |
| – | |
| Other, net | |
| – | | |
| – | | |
| 649 | | |
| 649 | |
| Income tax expense/(refund) | |
| (257 | ) | |
| 257 | | |
| – | | |
| – | |
| Net (loss)/income in National Beef | |
| (35,318 | ) | |
| 35,318 | | |
| 227 | | |
| 227 | |
| Equity in loss of National Beef | |
| (5,474 | ) | |
| | | |
| | | |
| (5,474 | ) |
| Net loss of USPB | |
| | | |
| | | |
| | | |
$ | (5,247 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets | |
$ | 2,265,105 | | |
$ | (2,265,105 | ) | |
$ | 206,466 | | |
$ | 206,466 | |
| Total liabilities | |
$ | (1,189,632 | ) | |
$ | 1,189,632 | | |
$ | (8,613 | ) | |
$ | (8,613 | ) |
| Capital Expenditures for segment assets | |
$ | (26,816 | ) | |
$ | 26,816 | | |
$ | – | | |
$ | – | |
| (1) |
Amounts reflect those recorded in National Beef Packing Company, LLC and subsidiaries consolidated financial statements. |
| | |
| | | |
| | | |
| | | |
| | |
| | |
26-weeks ended June 27, 2026 |
| | |
Equity Method Investment in National Beef Packing Company, LLC and Subsidiaries (1) | |
Elimination of Unconsolidated Affiliate | |
Corporate and Other of USPB | |
Consolidated Total of USPB |
| Net sales | |
$ | 7,239,258 | | |
$ | (7,239,258 | ) | |
$ | – | | |
$ | – | |
| Cost of sales | |
| (7,187,919 | ) | |
| 7,187,919 | | |
| – | | |
| – | |
| Selling, general and administrative expenses | |
| (22,293 | ) | |
| 22,293 | | |
| (1,490 | ) | |
| (1,490 | ) |
| Depreciation and amortization | |
| (88,958 | ) | |
| 88,958 | | |
| (7 | ) | |
| (7 | ) |
| Interest income | |
| 74 | | |
| (74 | ) | |
| 546 | | |
| 546 | |
| Interest expense | |
| (19,257 | ) | |
| 19,257 | | |
| – | | |
| – | |
| Other, net | |
| – | | |
| – | | |
| 831 | | |
| 831 | |
| Income tax expense/(refund) | |
| (683 | ) | |
| 683 | | |
| – | | |
| – | |
| Net (loss)/income in National Beef | |
| (78,411 | ) | |
| 78,411 | | |
| (120 | ) | |
| (120 | ) |
| Equity in loss of National Beef | |
| (12,120 | ) | |
| | | |
| | | |
| (12,120 | ) |
| Net loss of USPB | |
| | | |
| | | |
| | | |
$ | (12,240 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets | |
$ | 2,265,105 | | |
$ | (2,265,105 | ) | |
$ | 206,466 | | |
$ | 206,466 | |
| Total liabilities | |
$ | (1,189,632 | ) | |
$ | 1,189,632 | | |
$ | (8,613 | ) | |
$ | (8,613 | ) |
| Capital expenditures for segment assets | |
$ | (45,820 | ) | |
$ | 45,820 | | |
$ | – | | |
$ | – | |
| (1) |
Amounts reflect those recorded in National Beef Packing Company, LLC and subsidiaries consolidated financial statements. |
| | |
| | | |
| | | |
| | | |
| | |
| | |
13-weeks ended June 28, 2025 |
| | |
Equity Method Investment in National Beef Packing Company, LLC and Subsidiaries (1) | |
Elimination of Unconsolidated Affiliate | |
Corporate and Other of USPB | |
Consolidated Total of USPB |
| Net sales | |
$ | 3,263,256 | | |
$ | (3,263,256 | ) | |
$ | – | | |
$ | – | |
| Cost of sales | |
| (3,216,822 | ) | |
| 3,216,822 | | |
| – | | |
| – | |
| Selling, general and administrative expenses | |
| (25,501 | ) | |
| 25,501 | | |
| (811 | ) | |
| (811 | ) |
| Depreciation and amortization | |
| (42,707 | ) | |
| 42,707 | | |
| (3 | ) | |
| (3 | ) |
| Interest income | |
| 7 | | |
| (7 | ) | |
| 630 | | |
| 630 | |
| Interest expense | |
| (12,855 | ) | |
| 12,855 | | |
| – | | |
| – | |
| Other, net | |
| – | | |
| – | | |
| 732 | | |
| 732 | |
| Income tax refund/(refund) | |
| (522 | ) | |
| 522 | | |
| – | | |
| – | |
| Net (loss)/income in National Beef | |
| (34,100 | ) | |
| 34,100 | | |
| 548 | | |
| 548 | |
| Equity in net loss of National Beef | |
| (5,290 | ) | |
| | | |
| | | |
| (5,290 | ) |
| Net loss of USPB | |
| | | |
| | | |
| | | |
$ | (4,742 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets | |
$ | 2,327,690 | | |
$ | (2,327,690 | ) | |
$ | 224,665 | | |
$ | 224,665 | |
| Total liabilities | |
$ | (1,347,645 | ) | |
$ | 1,347,645 | | |
$ | (10,076 | ) | |
$ | (10,076 | ) |
| Capital expenditures for segment assets | |
$ | (20,680 | ) | |
$ | 20,680 | | |
$ | – | | |
$ | – | |
| (1) |
Amounts reflect those recorded in National Beef Packing Company, LLC and subsidiaries consolidated financial statements. |
| | |
| | | |
| | | |
| | | |
| | |
| | |
26-weeks ended June 28, 2025 |
| | |
Equity Method Investment in National Beef Packing Company, LLC and Subsidiaries (1) | |
Elimination of Unconsolidated Affiliate | |
Corporate and Other of USPB | |
Consolidated Total of USPB |
| Net sales | |
$ | 6,529,485 | | |
$ | (6,529,485 | ) | |
$ | – | | |
$ | – | |
| Cost of sales | |
| (6,466,796 | ) | |
| 6,466,796 | | |
| – | | |
| – | |
| Selling, general and administrative expenses | |
| (56,139 | ) | |
| 56,139 | | |
| (1,770 | ) | |
| (1,770 | ) |
| Depreciation and amortization | |
| (84,399 | ) | |
| 84,399 | | |
| (7 | ) | |
| (7 | ) |
| Interest income | |
| 18 | | |
| (18 | ) | |
| 1,237 | | |
| 1,237 | |
| Interest expense | |
| (24,396 | ) | |
| 24,396 | | |
| – | | |
| – | |
| Other, net | |
| – | | |
| – | | |
| 767 | | |
| 767 | |
| Income tax refund/(refund) | |
| (1,041 | ) | |
| 1,041 | | |
| – | | |
| – | |
| Net (loss)/income in National Beef | |
| (101,186 | ) | |
| 101,186 | | |
| 227 | | |
| 227 | |
| Equity in loss of National Beef | |
| (15,553 | ) | |
| | | |
| | | |
| (15,553 | ) |
| Net loss of USPB | |
| | | |
| | | |
| | | |
$ | (15,326 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total assets | |
$ | 2,327,690 | | |
$ | (2,327,690 | ) | |
$ | 224,665 | | |
$ | 224,665 | |
| Total liabilities | |
$ | (1,347,645 | ) | |
$ | 1,347,645 | | |
$ | (10,076 | ) | |
$ | (10,076 | ) |
| Capital expenditures for segment assets | |
$ | (33,421 | ) | |
$ | 33,421 | | |
$ | – | | |
$ | – | |
| (1) |
Amounts reflect those recorded in National Beef Packing Company, LLC and subsidiaries consolidated financial statements. |
|