Earnings release
Page 1
(1) This earnings release includes several metrics, including Adjusted EBITDA, Adjusted Diluted Earnings Per Share, and Free Cash Flow, that are not calculated in accordance with Generally Accepted Accounting Principles in the U.S. (“GAAP”). Please see “Statement Regarding Non-GAAP Financial Measures” at the end of this release for the definitions of such non-GAAP financial measures and reconciliations of such non-GAAP financial measures to their respective most comparable financial measures calculated in accordance with GAAP. Internal NEWS RELEASE For Immediate Release Investors: Media: William S. Marshall Scott Golden SVP, Investor Relations Director, Communications & Engagement (804) 287-8108 (804) 484-7873 Bill.Marshall@pfgc.com Scott.Golden@pfgc.com Performance Food Group Company Reports First-Quarter Fiscal 2027 Results Strong Case Volume, Net Sales and Profit Growth; Reiterates Full-Year Fiscal 2027 Financial Guidance First-Quarter Fiscal 2027 Highlights • Total case volume increased 4.2% • Total independent Foodservice case volume increased 7.8% • Organic independent Foodservice case volume increased 5.5% • Net sales increased 5.5% to $18.0 billion • Gross profit improved 8.5% to $2.2 billion • Net income increased 38.4% to $129.5 million • Adjusted EBITDA(1) increased 10.0% to $528.0 million • Diluted Earnings Per Share (“EPS”) increased 36.7% to $0.82 • Adjusted Diluted EPS(1) increased 11.9% to $1.32 RICHMOND, Va. – November 4, 2026 – Performance Food Group Company (“PFG” or the “Company”) (NYSE: PFGC) today announced its first-quarter fiscal 2027 business results. “We started fiscal 2027 with solid momentum, delivering strong first -quarter sales and profit growth,” said Scott McPherson, PFG’s President and Chief Executive Officer. “Continued market share gains across our businesses drove strong case volume and revenue performance in the quarter. Our team’s execution on several key efficiency initiatives improved our profitability, driving gr oss margin expansion and double-digit Adjusted EBITDA and EPS growth in the quarter. We recognize the macroeconomic environment remains challenging, but I am confident in our ability to continue gaining market share, execute our strategic priorities and deliver strong results through the remainder of fiscal 2027.” First-Quarter Fiscal 2027 Financial Summary Total case volume increased 4.2% for the first quarter of fiscal 2027 compared to the prior year period. Total organic case volume increased 2.5% for the first quarter of fiscal 2027 compared to the prior year period, benefiting from a 5.5% increase in organic independent Foodservice cases, including growth in Performance Brands cases. Total independent Foodservice case volume increa sed 7.8%. Net sales for the first quarter of fiscal 2027 grew 5.5% compared to the prior year period to $18.0 billion primarily driven by an increase in organic cases sold, incremental sales from recent acquisitions, and an increase in selling price per case as a re sult of inflation. Overall product cost inflation for the Company was approximately 3.4% for the first quarter of fiscal 2027.
Page 2
Internal Gross profit for the first quarter of fiscal 2027 grew 8.5% compared to the prior year period to $2.2 billion primarily drive n by vendor rebates and promotional incentives, a favorable shift in the mix of cases sold, including growth in the independent cha nnel which generates higher gross profit due to additional services provided, as well as recent acquisitions. Operating expenses rose 6.9% to $1.9 billion in the first quarter of fiscal 2027 compared to the prior year period primarily driven by recent acquisitions, an increase in personnel expenses related to salaries, wages, commissions and benefits, and an incre ase in fuel expenses (excluding the impact of fuel surcharges in net sales) primarily due to higher fuel prices and miles driven as a res ult of new business, partially offset by realized gains related to fuel hedges. The increase in operating expenses was partially offset by decreases in professional fees and insurance expense primarily related to auto insurance and workers’ compensation. Net income for the first quarter of fiscal 2027 increased $35.9 million year -over-year to $129.5 million primarily driven by an increase in gross profit and decrease in interest expense, partially offset by increases in operating expenses and income tax ex pense. The effective tax rate in the first quarter of fiscal 2027 was 25.2% compared to 23.0% in the first quarter of fiscal 2026. The e ffective tax rate differed from the prior year period primarily due to a decrease in deductible discrete items related t o stock-based compensation and a decrease in federal tax credits net of valuation allowance established, partly offset by a decrease in non -deductible compensation and other non-deductible expenses and a decrease in foreign taxes as a percentage of income. For the quarter, Adjusted EBITDA rose 10.0% compared to the prior year period to $528.0 million. Diluted EPS increased 36.7% to $0.82 per share in the first quarter of fiscal 2027 compared to the prior year period. Adjuste d Diluted EPS increased 11.9% to $1.32 per share in the first quarter of fiscal 2027 compared to the prior year period. Cash Flow and Capital Spending During the first quarter of fiscal 2027 and the first quarter of fiscal 2026, PFG’s net cash used in operating activities was $89.3 million and $145.2 million, respectively. The improvement in net cash used in operating activities in the first quarter of f iscal 2027 compared to the first quarter of fiscal 2026 was largely driven by a change in the timing and volume of advanced purchases of inventor y to take advantage of preferred pricing. In the first quarter of fiscal 2027, PFG invested $53.9 million in capital expenditures, a decrease of $25.0 million compared to the prior year period. In the first quarter of fiscal 2027, PFG delivered negative free cash flow of $143.2 million compared to negative free cash flow of $224.1 million in the comparable prior year period.1 Share Repurchase Program As of September 26, 2026, $498.5 million remained available for share repurchases under the Company’s $500 million share repurchase program, which expires on May 27, 2029. First-Quarter Fiscal 2027 Segment Results Foodservice First-quarter fiscal 2027 net sales for Foodservice increased 5.0% compared to the prior year period to $9.6 billion primarily driven by recent acquisitions, organic case volume growth, and an increase in selling price per case as a result of inflation. To tal case growth for Foodservice was 4.2% in the first quarter of fiscal 2027 compared to the prior year period. Total independent case growth was 7.8% for the first quarter of fiscal 2027 compared to the prior year period. Securing new, and expanding business with, independent customers resulted in organic independent case growth of 5.5% in the first quarter of fiscal 2027 compared to the prior year period. For the first quarter of fiscal 2027, independent sales as a percentage of total Foodservice sales increased to 43.0% from 41.6% in the comparable prior year period. First-quarter fiscal 2027 Adjusted EBITDA for Foodservice increased 13.4% to $367.9 million compared to the prior year period primarily as a result of an increase in gross profit, partially offset by an increase in operating expenses. Gross profit contribu ting to Foodservice’s Adjusted EBITDA increased 10.7% primarily driven by growth in cases sold, a favorable shift in the mix of cases sold, including more Performance Brands products sold to independent customers, vendor rebates and promotional incentives, and recent acquisitions. Operating expenses impacting Foodservice’s Adjusted EBITDA increased 9.7% compared to the prior year period primarily as a result of recent acquisitions, an increase in personnel expenses primarily related to salaries, wages, comm issions, and benefits, and an increase in fuel expenses (excluding the impact of fuel surcharges in net sales) primarily due to higher fue l prices and miles driven as a result of new business, partially offset by realized gains related to fuel hedges.
Page 3
Internal Convenience First-quarter fiscal 2027 net sales for Convenience increased 5.4% compared to the prior year period to $6.9 billion primarily driven by case growth due to the addition of new chain customers and an increase in selling price per case as a result of inflati on, partially offset by a mix shift from cigarettes to alternative nicotine products. Total Convenience cases sold increased 4.1% for the f irst quarter of fiscal 2027 compared to the prior year period. First-quarter fiscal 2027 Adjusted EBITDA for Convenience increased 3.8% to $125.6 million compared to the prior year period primarily as a result of an increase in gross profit, partially offset by an increase in operating expenses. Gross profit contribut ing to Convenience’s Adjusted EBITDA increased 3.7% for the first quarter of fiscal 2027 compared to the prior year period primarily due to vendor rebates and promotional incentives and income earned from manufacturers for distribution and related services . Operating expenses impacting Convenience’s Adjusted EBITDA increased 3.5% in the first quarter of fiscal 2027 compared to the prior yea r period primarily as a result of an increase in personnel expenses primarily related to salaries, wages and benefits a nd an increase in fuel expenses (excluding the impact of fuel surcharges in net sales) primarily due to higher fuel prices, partially offset by realized gains related to fuel hedges. These increases in operating expenses were partially offset by decreases in fleet maintenance and repair expenses, rent expense primarily related to fleet leases, and insurance expense primarily related to auto insurance and workers’ compensation. Specialty During the current fiscal year, Specialty has revised its sales channel classifications to better align with how management e valuates operating performance and market opportunities. As a result, the former value channel is presented as grocery retail, and the theater, concessions and hospitality channels are presented on a combined basis within entertainment. Comparative channel information discussed below has been reclassified to conform to the current presentation. First-quarter fiscal 2027 net sales for Specialty increased 10.3% compared to the prior year period to $1.4 billion primarily drive n by an increase in selling price per case due to favorable channel mix as well as inflation and an increase in cases sold, w ith growth in the vending, grocery retail, entertainment, and office supply channels, partially offset by declines in retail. Total Specialty c ases sold increased 4.3% for the first quarter of fiscal 2027 compared to the prior year period. First-quarter fiscal 2027 Adjusted EBITDA for Specialty decreased 4.8% to $89.5 million compared to the prior year period primarily as a result of an increase in operating expenses, partially offset by an increase in gross profit. Gross profit contributing to Specialty’s Adjusted EBITDA increased 3.5% for the first quarter of fiscal 2027 compared to the prior year period primarily driven by ven dor rebates and promotional incentives and net sales growth. Operating expenses impacting Specialty’s Adjusted EBIT DA increased 9.0% in the first quarter of fiscal 2027 compared to the prior year period primarily due to an increase in personnel expenses prim arily driven by salaries, wages and benefits, an increase in bad debt expense, an increase in fuel expenses (excl uding the impact of fuel surcharges in net sales) primarily due to higher fuel prices and miles driven, partially offset by realized gains related to fuel hedges , and an increase in third-party outbound freight expense. Fiscal 2027 Outlook For the second quarter of fiscal 2027, PFG expects net sales to be in a range of approximately $17.0 billion to $17.2 billion and Adjusted EBITDA to be in a range of approximately $490 million to $510 million. For the full fiscal year 2027, PFG continues to expect net sales to be in a range of approximately $72.5 billion to $73.0 bil lion and Adjusted EBITDA to be in a range of approximately $2.125 billion to $2.225 billion. The guidance range for the full fiscal year includes the impact of a 53rd week. PFG’s Adjusted EBITDA outlook excludes the impact of certain income and expense items that management believes are not part of underlying operations. These items may include, but are not limited to, losses on early extinguishments of debt, restructuring ch arges, certain tax items, and charges associated with non-recurring professional and legal fees associated with acquisitions. PFG’s management cannot estimate on a forward-looking basis the impact of these income and expense items on its reported net incom e, which could be significant, are difficult to predict, and may be highly variable. As a result, PFG does not provide a reconci liation to the closest corresponding GAAP financial measure for its Adjusted EBITDA outlook. Please see the “Forward- Looking Statements” section of this release for a discussion of certain risks to PFG’s outlook. Conference Call As previously announced, a conference call with the investment community and news media will be webcast today, November 4, 2026, at 9:00 a.m. Eastern Time. Access to the webcast is available at www.pfgc.com .
Page 4
Internal About Performance Food Group Company Performance Food Group is an industry leader and one of the largest food and foodservice distribution companies in North Amer ica with more than 150 locations. Founded and headquartered in Richmond, Virginia, PFG and our family of companies market and deliver quality food and food-related products to over 350,000 locations, including independent and chain restaurants, schools, business and industry locations, healthcare facilities, retailers, convenience stores, vending and office coffee service dist ributors and entertainment venues, and provide small parcel “pick and pack” capabilities utilizing third- party carriers to deliver order sizes too small to be served effectively by our fleet network. PFG’s success as a Fortune 100 company is achieved through our o ver 44,000 dedicated associates committed to building strong relationships with the valued customers, suppliers and communities we serve . To learn more about PFG, visit pfgc.com.
Page 5
Internal Forward-Looking Statements This press 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. These statements include, but are not limited to, statem ents related to our expectations regarding the performance of our business, our financial results, our liquidity and capital resources, and other nonhistorical statements. You can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties. The following factors, in addition to those discussed under the section entitled Item 1A. Risk Factors in PFG’s Annual Report on Form 10- K for the fiscal year ended June 27, 2026 filed with the Securities and Exchange Commission (the “SEC”) on August 12, 2026, as such factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov, could cause actual future results to differ materially from those expressed in any forward-looking statements: • costs and risks associated with a potential cybersecurity incident or other technology disruption; • our reliance on technology and risks associated with disruption or delay in implementation of new or emerging technology, including artificial intelligence (“AI”), and the integration of AI into our processes; • economic and market conditions and developments, including inflation or other adverse changes such as a downturn in economic conditions, geopolitical events, tariff increases or modifications, or a public health crisis, negatively affecting consumer confidence and discretionary spending; • our growth and innovation strategy may not achieve the anticipated results; • competition in our industry is intense, and we may not be able to compete successfully or adjust our cost structure where one or more of our competitors successfully implement lower costs; • we do not have long-term contracts with certain customers; • group purchasing organizations may become more active in our industry and increase their efforts to add our customers as members of these organizations; • our reliance on third-party suppliers; • we operate in a low margin industry, which could increase the volatility of our results of operations; • our inability to increase our sales in the highest margin portion of our business; • changes in pricing practices of our suppliers; • our profitability is directly affected by cost inflation and deflation, commodity volatility and other factors; • volatility of fuel and other transportation costs; • risks relating to acquisitions, such as the risk that we are not able to realize the benefits of acquisitions or successfully integrate the businesses we acquire or that we incur significant integration costs; • changes in eating habits of consumers, including the impact of advancements in pharmaceutical therapies, which may reduce the consumption of food prepared away from home; • a portion of our sales volume is dependent upon the distribution of cigarettes and other tobacco products, sales of which are generally declining; • labor relations and cost risks and availability of qualified labor; • extreme weather conditions, including hurricane, flood, tornado, blizzard, earthquake, fire, and natural disaster damage and extreme heat or cold; • negative media exposure and other events that damage our reputation; • environmental, health, and safety costs, including compliance with current and future environmental laws and regulations relating to carbon emissions and climate change and related legal or market measures; • our inability to comply with requirements imposed by applicable law or government regulations, including changes in regulation of e-vapor products and other alternative nicotine products; • increase in excise taxes or reduction in credit terms by taxing jurisdictions;
Page 6
Internal • the potential impact of product recalls and product liability claims relating to the products we distribute and other litigation; • adverse judgments or settlements or unexpected outcomes in legal proceedings; • the cost and adequacy of insurance coverage and increases in the number or severity of insurance and claims expenses; • impact of uncollectibility of accounts receivable; • risks relating to our outstanding indebtedness, including the impact of interest rate increases on our variable rate debt; and • our ability to raise additional capital on commercially reasonable terms or at all. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in our filings with the SEC. Any forward- looking statement, including any contained herein, speaks only as of the time of this release or as of the date it was made, and we do not undertake to update or revise it as more information becomes available or to disclose any facts, events, or circumstances after the date of this release or our statement, as applicable, that may affect the accuracy of any forward-looking statement, except as required by law.
Page 7
Internal PERFORMANCE FOOD GROUP COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In millions, except per share data) Three Months Ended September 26, 2026 Three Months Ended September 27, 2025 Net sales $ 18,018.4 $ 17,075.9 Cost of goods sold 15,830.9 15,059.3 Gross profit 2,187.5 2,016.6 Operating expenses 1,915.3 1,791.9 Operating profit 272.2 224.7 Other expense, net: Interest expense 98.4 104.4 Other, net 0.7 (1.2 ) Other expense, net 99.1 103.2 Income before taxes 173.1 121.5 Income tax expense 43.6 27.9 Net income $ 129.5 $ 93.6 Weighted-average common shares outstanding: Basic 156.7 155.5 Diluted 157.5 156.9 Earnings per common share: Basic $ 0.83 $ 0.60 Diluted $ 0.82 $ 0.60
Page 8
Internal PERFORMANCE FOOD GROUP COMPANY CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In millions) As of September 26, 2026 As of June 27, 2026 ASSETS Current assets: Cash $ 35.9 $ 92.4 Accounts receivable, less allowances of $68.9 and $71.4 3,009.0 3,054.3 Inventories, net 4,603.5 4,333.0 Income taxes receivable 9.4 69.5 Prepaid expenses and other current assets 343.5 259.9 Total current assets 8,001.3 7,809.1 Goodwill 3,566.1 3,565.0 Other intangible assets, net 1,481.8 1,544.6 Property, plant and equipment, net 4,722.5 4,784.9 Operating lease right-of-use assets 888.1 898.5 Other assets 240.0 247.0 Total assets $ 18,899.8 $ 18,849.1 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Trade accounts payable and outstanding checks in excess of deposits $ 3,719.0 $ 3,693.4 Accrued expenses and other current liabilities 869.8 1,091.4 Finance lease obligations—current installments 263.8 265.4 Operating lease obligations—current installments 111.4 108.5 Total current liabilities 4,964.0 5,158.7 Long-term debt 5,170.0 5,006.8 Deferred income tax liability, net 955.7 974.8 Finance lease obligations, excluding current installments 1,515.3 1,537.2 Operating lease obligations, excluding current installments 852.4 864.6 Other long-term liabilities 388.5 407.7 Total liabilities 13,845.9 13,949.8 Total shareholders’ equity 5,053.9 4,899.3 Total liabilities and shareholders’ equity $ 18,899.8 $ 18,849.1
Page 9
Internal PERFORMANCE FOOD GROUP COMPANY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In millions) Three Months Ended September 26, 2026 Three Months Ended September 27, 2025 Cash flows from operating activities: Net income $ 129.5 $ 93.6 Adjustments to reconcile net income to net cash used in operating activities Depreciation and intangible asset amortization 210.7 195.4 Provision for losses on accounts receivables 2.0 4.4 Change in LIFO Reserve 18.7 24.5 Deferred income tax (benefit) expense (22.5 ) 20.4 Other non-cash activities 15.9 17.0 Changes in operating assets and liabilities, net: Accounts receivable 42.1 (2.4 ) Inventories (272.4 ) (551.8 ) Income taxes receivable 60.1 2.3 Prepaid expenses and other assets (71.9 ) 8.2 Trade accounts payable and outstanding checks in excess of deposits 23.5 201.3 Accrued expenses and other liabilities (225.0 ) (158.1 ) Net cash used in operating activities (89.3 ) (145.2 ) Cash flows from investing activities: Purchases of property, plant and equipment (53.9 ) (78.9 ) Net cash paid for acquisitions (4.1 ) — Proceeds from sale of property, plant and equipment and other 4.2 0.9 Net cash used in investing activities (53.8 ) (78.0 ) Cash flows from financing activities: Net borrowings under ABL Facility 162.3 246.3 Payments under finance lease obligations (70.3 ) (57.5 ) Net cash paid for acquisitions (1.5 ) (1.5 ) Payments of other debt (5.8 ) — Proceeds from exercise of stock options and employee stock purchase plan 21.6 20.4 Cash paid for shares withheld to cover taxes (19.7 ) (24.8 ) Net cash provided by financing activities 86.6 182.9 Net decrease in cash and restricted cash (56.5 ) (40.3 ) Cash and restricted cash, beginning of period 103.1 86.7 Cash and restricted cash, end of period $ 46.6 $ 46.4 The following table provides a reconciliation of cash and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown in the condensed consolidated statements of cash flows: (In millions) As of September 26, 2026 As of June 27, 2026 Cash $ 35.9 $ 92.4 Restricted cash(1) 10.7 10.7 Total cash and restricted cash $ 46.6 $ 103.1 (1) Restricted cash is reported within other assets and represents the amounts required by insurers to collateralize a part of th e deductibles for the Company’s workers’ compensation and liability claims along with cash required by a healthcare benefits and claims administration arrangement to maintain a healthcare imprest account for eligible healthcare expenses. Supplemental disclosures of cash flow information: (In millions) Three Months Ended September 26, 2026 Three Months Ended September 27, 2025 Cash paid during the period for: Interest (net of amounts capitalized) $ 136.3 $ 112.0 Income taxes (net of refunds received) 3.7 2.2
Page 10
Internal Statement Regarding Non-GAAP Financial Measures This earnings release and the accompanying financial statement tables include several financial measures that are not calculated in accordance with GAAP, including Adjusted EBITDA, Adjusted Diluted EPS, and Free Cash Flow. Such measures are not recognized terms under GAAP, should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP, and are not indicative of net income as determined under GAAP. Adjusted EBITDA, Adjusted Diluted EPS, Free Cash Flow, and other non - GAAP financial measures have limitations that should be considered before using these measures to evaluate PFG’s liquidity or financial performance. Adjusted EBITDA, Adjusted Diluted EPS, and Free Cash Flow, as presented, may not be comparable to similarly titled measures of other companies because of varying methods of calculation. PFG uses Adjusted EBITDA to evaluate the performance of its business on a consistent basis over time and for business planning purposes. In addition, targets based on Adjusted EBITDA are among the measures we use to evaluate our management’s performanc e for purposes of determining their compensation under our incentive plans. PFG believes that the presentation of Adjusted EBITDA enhances an investor’s understanding of PFG’s performance. PFG believes this measure is a useful metric to assess PFG’s operating performance from period to period by excluding certain items that PFG believes are not representative of PFG’s core business. Management measures operating performance based on our Adjusted EBITDA, defined as net income before interest expense, intere st income, income taxes, and depreciation and amortization, further adjusted to exclude certain items we do not consider part of our core operating results. Such adjustments include certain unusual, non-cash, non-recurring, cost reduction and other adjustment items permitted in calculating covenant compliance under PFG’s $5.0 billion secured credit facility (the “ ABL Facility”) and indentures governing its outstanding notes (other than certain pro forma adjustments permitted under our ABL Facility and indentures rel ating to the Adjusted EBITDA contribution of acquired entities or businesses prior to the acquisition date). Under our ABL Facility and indentures, PFG’s ability to engage in certain activities such as incurring certain additional indebtedness, making certain i nvestments, and making restricted payments is tied to ratios based on Adjusted EBITDA (as defined in the ABL Facility and indentures). Management also uses Adjusted Diluted EPS, which is calculated by adjusting the most directly comparable GAAP financial measure by excluding the same items excluded in PFG’s calculation of Adjusted EBITDA, as well as amortization of intangible assets, to t he extent that each such item was included in the applicable GAAP financial measure. For business combinations, the Company generally allocates a portion of the purchase price to intangible assets and such intangible assets contribute to revenue generation . The amount of the allocation is based on estimates and assumptions made by management and is subject to amortization over the use ful lives of the intangible assets. The amount of the purchase price from an acquisition allocated to intangible assets and t he term of its related amortization can vary significantly and are unique to each acquisition, and thus the Company does not believe it is reflective of ongoing operations. Intangible asset amortization excluded from Adjusted Diluted EPS represents the entire amount recorded within the Company’s GAAP financial statements; whereas, the revenue generated by the associated intangible assets has not been excl uded from Adjusted Diluted EPS. Intangible asset amortization is excluded from Adjusted Diluted EPS beca use the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired, or the e stimated useful life of an intangible asset is revised. Management also uses Free Cash Flow, which is defined as net cash provided by operating activities less capital expenditures (purchases of property, plant, and equipment). PFG also believes that the presentation of Free Cash Flow enhances an investor ’s understanding of PFG’s ability to make strategic investments and manage debt levels. PFG believes that the presentation of Adjusted EBITDA, Adjusted Diluted EPS, and Free Cash Flow is useful to investors becaus e these metrics provide insight into underlying business trends and year-over-year results and are frequently used by securities analysts, investors, and other interested parties in their evaluation of the operating performance of companies in PFG’s industry. The following tables include a reconciliation of non-GAAP financial measures to the applicable most comparable GAAP financial measures.
Page 11
Internal PERFORMANCE FOOD GROUP COMPANY Non-GAAP Reconciliation (Unaudited) Three Months Ended (In millions, except per share data) September 26, 2026 September 27, 2025 Change % Net income (GAAP) $ 129.5 $ 93.6 $ 35.9 38.4 Interest expense 98.4 104.4 (6.0 ) (5.7 ) Income tax expense 43.6 27.9 15.7 56.3 Depreciation 149.7 128.7 21.0 16.3 Amortization of intangible assets 61.0 66.7 (5.7 ) (8.5 ) Change in LIFO reserve (1) 18.7 24.5 (5.8 ) (23.7 ) Stock-based compensation expense 13.2 13.0 0.2 1.5 Acquisition & business optimization expenses (2) 12.0 9.2 2.8 30.4 Other adjustments (3) 1.9 12.1 (10.2 ) (84.3 ) Adjusted EBITDA (Non-GAAP) $ 528.0 $ 480.1 $ 47.9 10.0 Diluted earnings per share (GAAP) $ 0.82 $ 0.60 $ 0.22 36.7 Impact of amortization of intangible assets 0.39 0.42 (0.03 ) (7.1 ) Impact of change in LIFO reserve 0.12 0.16 (0.04 ) (25.0 ) Impact of stock-based compensation expense 0.08 0.08 — — Impact of acquisition & business optimization expenses 0.08 0.06 0.02 33.3 Impact of other adjustments 0.01 0.08 (0.07 ) (87.5 ) Tax impact of above adjustments (0.18 ) (0.22 ) 0.04 18.2 Adjusted Diluted Earnings per Share (Non-GAAP) $ 1.32 $ 1.18 $ 0.14 11.9 (1) Includes increases in the last-in-first-out (“LIFO”) reserve of $0.9 million for Foodservice and $17.8 million for Convenience for the first quarter of fiscal 2027 compared to increases of $1.7 million for Foodservice and $22.8 million for Convenience for the first quarter of fiscal 2026. (2) Includes acquisition and integration costs related to in-process, completed and abandoned acquisitions, facility closing costs and business optimization costs incurred prior to formal launch of strategic projects with anticipated long -term benefits to the Company. These costs generally relate to professional fees. (3) Includes amounts related to gains and losses on other commodity derivatives, insurance proceeds due to hurricane and other weather-related events, franchise tax expense, favorable and unfavorable leases, gains and losses on disposals of fixed assets, litigation-related accruals, foreign currency transaction gains and losses, and other adjustments permitted by our ABL Facility. Additionally, for the three months ended September 27, 2025, other adjustments included $9.9 million of legal and professiona l fees incurred in connection with shareholder activism and the clean team agreement with US Foods Holding Corp. (In millions) Three Months Ended September 26, 2026 Three Months Ended September 27, 2025 Net cash used in operating activities $ (89.3 ) $ (145.2 ) Purchases of property, plant and equipment (53.9 ) (78.9 ) Free Cash Flow (Non-GAAP) $ (143.2 ) $ (224.1 )
Page 12
Internal Segment Results Based on the Company’s organizational structure and how the Company’s management reviews operating results and makes decisions about resource allocation, the Company has three reportable segments: Foodservice, Convenience, and Specialty. Management evaluates the performance of these segments based on various operating and financial metrics, including their respective sales growt h and Segment Adjusted EBITDA, which is the Company’s GAAP measure of segment profit. Segment Adjusted EBITDA is defined as net income before interest expense, interest income, income taxes, depreciation, and amortization and excludes certain items that th e Company does not consider part of its segments’ core operating results, including changes in the LIFO reserve, stock- based compensation expense, and acquisition and business optimization expenses. Corporate & All Other is comprised of unallocated corporate overhead and certain operations that are not considered separate reportable segments based on their size. Corporate & All Other may also include capital expenditures for certain information technology projects that are transferred to the segments once placed in service. The following tables set forth total net sales and Segment Adjusted EBITDA by reportable segment and the reconciling items for Corporate & All Other and eliminations for the periods indicated (dollars in millions): Net Sales Three Months Ended September 26, 2026 September 27, 2025 Change % Foodservice $ 9,604.6 $ 9,146.1 $ 458.5 5.0 Convenience 6,940.1 6,586.9 353.2 5.4 Specialty 1,407.3 1,276.2 131.1 10.3 Total segments $ 17,952.0 $ 17,009.2 $ 942.8 5.5 Corporate & All Other 269.8 250.2 19.6 7.8 Intersegment eliminations (203.4 ) (183.5 ) (19.9 ) (10.8 ) Total net sales $ 18,018.4 $ 17,075.9 $ 942.5 5.5 Segment Adjusted EBITDA Three Months Ended September 26, 2026 September 27, 2025 Change % Foodservice $ 367.9 $ 324.4 $ 43.5 13.4 Convenience 125.6 121.0 4.6 3.8 Specialty 89.5 94.0 (4.5 ) (4.8 ) Total segments $ 583.0 $ 539.4 $ 43.6 8.1 Corporate & All Other (55.0 ) (59.3 ) 4.3 7.3 Total Adjusted EBITDA $ 528.0 $ 480.1 $ 47.9 10.0