CHICAGO--(BUSINESS WIRE)--SUPERVALU Inc.'s (SVU) definitive agreement to sell Save-A-Lot for $1.365 billion is neutral to the company's Issuer Default Rating (IDR), according to Fitch Ratings.
Fitch's affirmation of SVU's 'B' IDR on Sept. 7, 2016 contemplated the possible divestiture of Save-A-Lot, potential proceeds, and any corresponding debt paydown. Upon transaction closing and corresponding debt reduction, Fitch will evaluate SVU's post separation capital structure and adjust issue-level ratings for the various tranches of remaining debt based on the amount of term loan debt paydown and updated recovery model excluding Save-A-Lot.
The transaction price values Save-A-Lot at about 6.7x the segment's $203 million of latest-12-month (LTM) June 18, 2016 EBITDA and was in line with Fitch's expectations of 6x - 8x. SVU intends to use net proceeds to prepay at least $750 million of its $1.4 billion term loan due 2019, to further reduce debt, and to fund corporate and growth initiatives for its remaining business. The sale is expected to be completed by Jan. 31, 2017, subject to regulatory approvals and other customary closing conditions.
At June 18, 2016, SVU had $2.5 billion of total debt. SVU's credit agreements require the first $750 million of proceeds and up to 50% of proceeds above $750 million for net secured leverage to be 1.5x to be used to repay its term loan. The term loan is backed by certain real estate (mainly retail stores and distribution centers) with a book value of $793 million (as of June 18, 2016) and an estimated market value of $1 billion, and a pledge of the shares of Moran Foods, LLC (Save-A-Lot).
Fitch projects $750 million of debt reduction will be required to bring the net secured leverage ratio down to 1.5x and therefore does not contemplate significant additional debt paydown. Pro forma total adjusted debt/EBITDAR, based on LTM EBITDA of $569 million excluding Save-A-Lot, $1.8 billion of debt and $98 million of rent expense, is 3.8x. However, Fitch anticipates that leverage will increase to the low 4x range as sales and operating earnings in its remaining wholesale and retail businesses remain under pressure.
Key Rating Drivers
Weak Revenue, Earnings Trends:
SVU's revenue fell 3.9% to $5.2 billion in the first quarter ended June 18, 2016, after declining 1.6% to $17.5 billion in fiscal 2016 (February). Excluding the impact of the 53rd week in fiscal 2015, sales were essentially flat. Low- to mid-single-digit identical store (ID) sales declines at Save-A-Lot and retail, along with business losses and reduced revenue from existing clients in the wholesale segment, are having a negative impact on revenue.
For SVU's retail segment, Fitch expects mid-single-digit ID sales declines for fiscal 2017. Gradual improvement should occur in fiscal 2018 due to price investments and improved store-level execution but Fitch expects SVU's retail banners will continue to be share donors over the long term. Gross margin contraction and operating earnings declines could continue absent significant cost reductions. Fitch projects segment EBITDA of about $200 million in fiscal 2017 from $248 million in fiscal 2016 and below $200 million in fiscal 2018.
Although SVU expects to consummate the divestiture of Save-A-Lot before the end of fiscal 2017, Fitch expects low-single-digit ID sales declines for fiscal 2017 for this segment. Segment EBITDA is projected to be approximately $200 million in fiscal 2017.
Fitch expects segment sales in wholesale to decline at a low-single-digit rate in fiscal 2017 even as revenue from new business, particularly from Marsh Supermarkets and The Fresh Market, starts to materialize. Absent additional customer losses, mid-single-digit sales growth is anticipated for fiscal 2018 as the full benefit of this new business is realized.
Wholesale segment EBITDA is projected to be approximately $270 million in fiscal 2017 and $300 million in fiscal 2018 but modest margin contraction is expected given the likelihood that larger-sized contracts come at a lower margin. SVU will have to offset what Fitch expects will be a 2%-3% attrition rate in its existing business with new business wins in order to maintain the revenue and EBITDA base in this segment.
Long-term Challenges for Wholesale and Retail Business
Based on Fitch's fiscal 2017 forecast, SVU's wholesale and retail segments will represent 63% and 37%, respectively, of the company's revenue and EBITDA post the separation of Save-A-Lot. Fitch recognizes SVU's focus on its wholesale operations and recent new business wins but expects the wholesale and retail operating environment to remain challenged longer term due to competitive pricing and consolidation and restructuring in the grocery industry. Excluding Save-A-Lot, Fitch projects EBITDA of about $530 million in fiscal 2017, down from $584 million in fiscal 2016. Fitch anticipates that EBITDA could decline to below $500 million, absent continued cost reductions, due to on-going revenue and margin pressure.
Future developments that may, individually or collectively, lead to an upgrade include stable market share trends; total adjusted debt/EBITDA sustained below 4.0x; relatively stable margins; and positive FCF.
Future developments that may, individually or collectively, lead to a downgrade include consistently weak top line performance across each of the company's businesses and margin contraction that lead to negligible or negative FCF.
Fitch currently rates SVU as the follows:
--Long-Term Issuer Default Rating 'B';
--$1 billion secured revolving credit facility 'BB/RR1';
--$1.4 billion secured term loan 'BB/RR1';
--$750 million senior unsecured notes 'B/RR4'.
The Rating Outlook is Stable.
Additional information is available at www.fitchratings.com.
Summary of Financial Statement Adjustments - Financial statement adjustments that depart materially from those contained in the published financial statements of the relevant rated entity or obligor are disclosed below:
--Historical and projected EBITDA is adjusted to add back non-cash stock based compensation expense as reported in financials.
--Fitch views operating leases as debt-like obligations so capitalizes gross rent expense using a multiple of 8x.
Copyright © 2016 by Fitch Ratings, Inc., Fitch Ratings Ltd. and its subsidiaries. 33 Whitehall Street, NY, NY 10004. Telephone: 1-800-753-4824, (212) 908-0500. Fax: (212) 480-4435. Reproduction or retransmission in whole or in part is prohibited except by permission. All rights reserved. In issuing and maintaining its ratings and in making other reports (including forecast information), Fitch relies on factual information it receives from issuers and underwriters and from other sources Fitch believes to be credible. Fitch conducts a reasonable investigation of the factual information relied upon by it in accordance with its ratings methodology, and obtains reasonable verification of that information from independent sources, to the extent such sources are available for a given security or in a given jurisdiction. The manner of Fitch's factual investigation and the scope of the third-party verification it obtains will vary depending on the nature of the rated security and its issuer, the requirements and practices in the jurisdiction in which the rated security is offered and sold and/or the issuer is located, the availability and nature of relevant public information, access to the management of the issuer and its advisers, the availability of pre-existing third-party verifications such as audit reports, agreed-upon procedures letters, appraisals, actuarial reports, engineering reports, legal opinions and other reports provided by third parties, the availability of independent and competent third- party verification sources with respect to the particular security or in the particular jurisdiction of the issuer, and a variety of other factors. Users of Fitch's ratings and reports should understand that neither an enhanced factual investigation nor any third-party verification can ensure that all of the information Fitch relies on in connection with a rating or a report will be accurate and complete. Ultimately, the issuer and its advisers are responsible for the accuracy of the information they provide to Fitch and to the market in offering documents and other reports. In issuing its ratings and its reports, Fitch must rely on the work of experts, including independent auditors with respect to financial statements and attorneys with respect to legal and tax matters. Further, ratings and forecasts of financial and other information are inherently forward-looking and embody assumptions and predictions about future events that by their nature cannot be verified as facts. As a result, despite any verification of current facts, ratings and forecasts can be affected by future events or conditions that were not anticipated at the time a rating or forecast was issued or affirmed.
The information in this report is provided "as is" without any representation or warranty of any kind, and Fitch does not represent or warrant that the report or any of its contents will meet any of the requirements of a recipient of the report. A Fitch rating is an opinion as to the creditworthiness of a security. This opinion and reports made by Fitch are based on established criteria and methodologies that Fitch is continuously evaluating and updating. Therefore, ratings and reports are the collective work product of Fitch and no individual, or group of individuals, is solely responsible for a rating or a report. The rating does not address the risk of loss due to risks other than credit risk, unless such risk is specifically mentioned. Fitch is not engaged in the offer or sale of any security. All Fitch reports have shared authorship. Individuals identified in a Fitch report were involved in, but are not solely responsible for, the opinions stated therein. The individuals are named for contact purposes only. A report providing a Fitch rating is neither a prospectus nor a substitute for the information assembled, verified and presented to investors by the issuer and its agents in connection with the sale of the securities. Ratings may be changed or withdrawn at any time for any reason in the sole discretion of Fitch. Fitch does not provide investment advice of any sort. Ratings are not a recommendation to buy, sell, or hold any security. Ratings do not comment on the adequacy of market price, the suitability of any security for a particular investor, or the tax-exempt nature or taxability of payments made in respect to any security. Fitch receives fees from issuers, insurers, guarantors, other obligors, and underwriters for rating securities. Such fees generally vary from US$1,000 to US$750,000 (or the applicable currency equivalent) per issue. In certain cases, Fitch will rate all or a number of issues issued by a particular issuer, or insured or guaranteed by a particular insurer or guarantor, for a single annual fee. Such fees are expected to vary from US$10,000 to US$1,500,000 (or the applicable currency equivalent). The assignment, publication, or dissemination of a rating by Fitch shall not constitute a consent by Fitch to use its name as an expert in connection with any registration statement filed under the United States securities laws, the Financial Services and Markets Act of 2000 of the United Kingdom, or the securities laws of any particular jurisdiction. Due to the relative efficiency of electronic publishing and distribution, Fitch research may be available to electronic subscribers up to three days earlier than to print subscribers.
For Australia, New Zealand, Taiwan and South Korea only: Fitch Australia Pty Ltd holds an Australian financial services license (AFS license no. 337123) which authorizes it to provide credit ratings to wholesale clients only. Credit ratings information published by Fitch is not intended to be used by persons who are retail clients within the meaning of the Corporations Act 2001