0001289237
2017-12-31
2018-09-29
0001289237
uspb:ClassAUnitsMember
2018-10-27
0001289237
uspb:ClassBUnitsMember
2018-10-27
0001289237
uspb:ClassBUnitsMember
2017-12-31
2018-09-29
0001289237
uspb:ClassAUnitsMember
2017-12-31
2018-09-29
0001289237
uspb:ClassAUnitsMember
2018-09-29
0001289237
uspb:ClassBUnitsMember
2018-09-29
0001289237
uspb:ClassAUnitsMember
2017-12-30
0001289237
uspb:ClassBUnitsMember
2017-12-30
0001289237
2018-09-29
0001289237
2017-12-30
0001289237
uspb:NationalBeefPackingCompanyLlcMember
2017-12-31
2018-09-29
0001289237
2017-09-30
0001289237
2016-12-31
0001289237
uspb:ClassAUnitsMember
2017-01-01
2017-09-30
0001289237
uspb:ClassBUnitsMember
2017-01-01
2017-09-30
0001289237
2017-01-01
2017-09-30
0001289237
uspb:NationalBeefPackingCompanyLlcMember
2017-01-01
2017-09-30
0001289237
2018-07-01
2018-09-29
0001289237
2017-06-25
2017-09-30
0001289237
uspb:ClassAUnitsMember
2018-07-01
2018-09-29
0001289237
uspb:ClassAUnitsMember
2017-06-25
2017-09-30
0001289237
uspb:ClassBUnitsMember
2018-07-01
2018-09-29
0001289237
uspb:ClassBUnitsMember
2017-06-25
2017-09-30
0001289237
uspb:NationalBeefPackingCompanyLlcMember
2018-07-01
2018-09-29
0001289237
uspb:NationalBeefPackingCompanyLlcMember
2017-06-25
2017-09-30
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
735385
755385
U. S. Premium Beef, LLC
0001289237
10-Q
2018-09-29
false
--12-29
Yes
Non-accelerated Filer
Q3
2018
65917000
59325000
6592000
4403000
39629000
2893000
2550000
26035000
22951000
0.90
0.10
735385
755385
735385
755385
735385
755385
735385
755385
735385
755385
735385
755385
19000
137000
11000
35000
78478000
119246000
230000
223000
210000
201000
20000
22000
134043000
140030000
70000
103000
212611000
259401000
3000
58000
2113000
2250000
334000
284000
3931000
31308000
3728000
3946000
3728000
3946000
7659000
35254000
204952000
224147000
28000
388000
204952000
224147000
212611000
259401000
.150729
5605170000
5472340000
1880561000
2038823000
452115000
309173000
195469000
173995000
456900000
311851000
198366000
175712000
56010000
56085000
18858000
19974000
77445000
73522000
26121000
26664000
5014815000
5030882000
1637216000
1816473000
5148270000
5160489000
1682195000
1863111000
233000
230000
88000
57000
8196000
5780000
2718000
1710000
4646000
3705000
318000
418000
453583000
310006000
196054000
174477000
1468000
833000
585000
482000
68147000
46601000
29463000
26226000
3345000
2760000
813000
859000
9000
9000
3000
3000
3354000
2769000
816000
862000
-3354000
-2769000
-816000
-862000
741000
184000
283000
113000
9000
9000
3000
3000
392000
25000
1000
27000
-118000
211000
-58000
-58000
-55000
-53000
-360000
54000
-355000
-369000
50000
-60000
-85112000
-25895000
-40626000
-3683000
78448000
119074000
81547000
85230000
85112000
755385
735385
735385
755385
735385
735385
755385
755385
78.54
8.96
5.99
52.46
3.93
3.47
34.47
30.38
65917000
44032000
28928000
25501000
53112000
15935000
-111987000
-27054000
1453000
28328000
78.54
8.96
5.99
52.46
3.93
3.47
34.47
30.38
755385
735385
735385
755385
735385
735385
755385
755385
0
0
0
0
0
0
0
0
69271000
46801000
29744000
26363000
55877000
19076000
7000
0
18249000
7436000
18256000
7436000
68147000
46601000
29463000
26226000
-26875000
-1159000
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><b>(1) Interim Financial Statements</b></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><b>Basis of Presentation and Significant
Accounting Policies</b></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     The
accompanying unaudited Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles
(GAAP), for interim financial information; therefore, they do not include all of the information and footnotes required by GAAP
for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation
have been included using management’s best estimates and judgments where appropriate. These estimates and judgments affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting
period. Actual results could differ materially from these estimates and judgments. For further information, refer to the audited
Financial Statements and Notes to Financial Statements, which are included in the Company’s Annual Report on Form 10-K on
file with the Securities and Exchange Commission (SEC), for the fiscal year ended December 30, 2017. The results of operations
for the interim periods presented are not necessarily indicative of the results for a full fiscal year.</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     USPB’s
15.0729% investment in NBP is accounted for using the equity method of accounting as the Company has the ability to exercise significant
influence, but does not have financial or operational control.</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     In
February 2016, the Financial Accounting Standards Board (FASB) issued ASU No. 2016-02, Leases. The new standard requires the recognition
of all leases that are longer than one year on the balance sheet, which will result in the recognition of a right-of-use asset
and a corresponding lease liability. The right-of -use asset and lease liability will be measured initially using the present
value of the remaining rental payments. The new standard is effective for annual and interim periods beginning after December
15, 2018. We are currently evaluating the impact of the new guidance but do not believe it will have a material impact on our
financial statements.</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><b>(2) Members’ Capital</b></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     The
following table represents a reconciliation of Members’ Capital for the thirty-nine week period ended September 29, 2018
(thousands of dollars).</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%">
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Balance at December 30, 2017 </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">224,147 </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 9.9pt"><font style="font-size: 8pt">Allocation of comprehensive income for the thirty-nine week period
ended September 29, 2018 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">65,917 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 9.9pt"><font style="font-size: 8pt">Member distributions </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right; border-bottom: Black 1pt solid"><font style="font-size: 8pt">(85,112)</font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt">Balance at September 29, 2018 </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">204,952 </font></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"> </font></p>
<table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%">
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Balance at December 30, 2017 </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">224,147 </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 9.9pt"><font style="font-size: 8pt">Allocation of comprehensive income for the thirty-nine week period
ended September 29, 2018 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">65,917 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 9.9pt"><font style="font-size: 8pt">Member distributions </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right; border-bottom: Black 1pt solid"><font style="font-size: 8pt">(85,112)</font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt">Balance at September 29, 2018 </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">204,952 </font></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><b>(3) Earnings Per Unit</b></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     Under
the LLC structure, earnings of the Company are to be allocated to unitholders based on their proportionate share of underlying
equity. Earnings Per Unit (EPU) has been presented in the accompanying Statements of Operations and in the table that follows.</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     Basic
EPU excludes dilution and is computed by first allocating a portion of USPB’s comprehensive income to Class A units and
the remainder is allocated to Class B units. For the thirteen and thirty-nine week periods ended September 29, 2018 and fourteen
and thirty-nine week periods ended September 30, 2017, 10% of USPB’s comprehensive income was allocated to the Class A’s
and 90% to the Class B’s. The comprehensive income allocated to the Class A and Class B units were then divided by the weighted-average
number of Class A and Class B units outstanding for the period to determine the basic EPU for each respective class of unit.</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     Diluted
EPU reflects the potential dilution that could occur to the extent that any outstanding dilutive Class A or Class B units were
exercised. There are no potentially dilutive Class A or Class B units outstanding.</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%">
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"><b>Comprehensive Income Per Unit Calculation</b> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>13 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>14 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt">(thousands of dollars, except unit and per unit data) </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt"><b>Basic and diluted earnings per unit:</b> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td colspan="2"><font style="font-size: 8pt">Comprehensive income attributable to USPB available to </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">unitholders (numerator) </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 12.5pt"><font style="font-size: 8pt">Class A </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">2,893 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">2,550 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">6,592 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">4,403 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 12.5pt"><font style="font-size: 8pt">Class B </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">26,035 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">22,951 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">59,325 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">39,629 </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Weighted average outstanding units (denominator) </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class A </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class B </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Per unit amount </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class A </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">3.93 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">3.47 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">8.96 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">5.99 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class B </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">34.47 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">30.38 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">78.54 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">52.46 </font></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"> </font></p>
<table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%">
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"><b>Comprehensive Income Per Unit Calculation</b> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>13 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>14 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt">(thousands of dollars, except unit and per unit data) </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt"><b>Basic and diluted earnings per unit:</b> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td colspan="2"><font style="font-size: 8pt">Comprehensive income attributable to USPB available to </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">unitholders (numerator) </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 12.5pt"><font style="font-size: 8pt">Class A </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">2,893 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">2,550 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">6,592 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">4,403 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 12.5pt"><font style="font-size: 8pt">Class B </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">26,035 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">22,951 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">59,325 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">39,629 </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Weighted average outstanding units (denominator) </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class A </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">735,385 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class B </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">755,385 </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Per unit amount </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class A </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">3.93 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">3.47 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">8.96 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">5.99 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 6.25pt"><font style="font-size: 8pt">Class B </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">34.47 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">30.38 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">78.54 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">52.46 </font></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><font style="font-size: 8pt"><b>(4) Investment in National
Beef Packing Company, LLC</b></font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt">     USPB’s
investment in NBP is accounted for using the equity method of accounting as the Company has the ability to exercise significant
influence, but does not have financial or operational control. Below is a summary of the results of operations for NBP for the
thirteen and thirty-nine week periods ended September 29, 2018 and fourteen and thirty-nine week periods ended September 30, 2017
(thousands of dollars):</font></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-indent: 0.25in"><font style="font-size: 8pt"> </font></p>
<table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%">
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>13 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>14 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Net sales </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">1,880,561 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">2,038,823 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,605,170 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,472,340 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Costs and expenses: </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Cost of sales </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">1,637,216 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">1,816,473 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,014,815 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,030,882 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Selling, general, and administrative expenses </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">18,858 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">19,974 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">56,010 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">56,085 </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Depreciation and amortization </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">26,121 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">26,664 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">77,445 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">73,522 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 20.75pt"><font style="font-size: 8pt">Total costs and expenses </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">1,682,195 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">1,863,111 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">5,148,270 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">5,160,489 </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 45pt"><font style="font-size: 8pt">Operating income </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">198,366 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">175,712 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">456,900 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">311,851 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Other income (expense): </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Interest income </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">88 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">57 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">233 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">230 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Interest expense </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(2,718)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(1,710)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(8,196)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(5,780)</font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Other, net </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">318 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">418 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">4,646 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">3,705 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 20.75pt"><font style="font-size: 8pt">Income before taxes </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">196,054 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">174,477 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">453,583 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">310,006 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Income tax expense </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(585)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(482)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(1,468)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(833)</font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 20.75pt"><font style="font-size: 8pt">Net income </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">195,469 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">173,995 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">452,115 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">309,173 </font></td></tr>
<tr style="background-color: #CCFFFF">
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt">NBP's net income attributable to USPB </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">29,463 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">26,226 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">68,147 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">46,601 </font></td></tr></table>
<table cellspacing="0" cellpadding="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%">
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>13 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>14 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>39 weeks ended</b> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 29, 2018</u></b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b><u>September 30, 2017</u></b> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td>
<td style="text-align: center"><font style="font-size: 8pt"> </font></td>
<td colspan="2" style="text-align: center"><font style="font-size: 8pt"><b>(unaudited)</b> </font></td></tr>
<tr>
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Net sales </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">1,880,561 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">2,038,823 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,605,170 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,472,340 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Costs and expenses: </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Cost of sales </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">1,637,216 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">1,816,473 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,014,815 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">5,030,882 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Selling, general, and administrative expenses </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">18,858 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">19,974 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">56,010 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">56,085 </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Depreciation and amortization </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">26,121 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">26,664 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">77,445 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">73,522 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 20.75pt"><font style="font-size: 8pt">Total costs and expenses </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">1,682,195 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">1,863,111 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">5,148,270 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">5,160,489 </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 45pt"><font style="font-size: 8pt">Operating income </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">198,366 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">175,712 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">456,900 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">311,851 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Other income (expense): </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Interest income </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">88 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">57 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">233 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">230 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Interest expense </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(2,718)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(1,710)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(8,196)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">(5,780)</font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 10.4pt"><font style="font-size: 8pt">Other, net </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">318 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">418 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">4,646 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">3,705 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td style="text-indent: 20.75pt"><font style="font-size: 8pt">Income before taxes </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">196,054 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">174,477 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">453,583 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">310,006 </font></td></tr>
<tr style="vertical-align: bottom; background-color: #CCFFFF">
<td><font style="font-size: 8pt">Income tax expense </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(585)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(482)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(1,468)</font></td>
<td><font style="font-size: 8pt"> </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="border-bottom: black 1pt solid; text-align: right"><font style="font-size: 8pt">(833)</font></td></tr>
<tr style="vertical-align: bottom">
<td style="text-indent: 20.75pt"><font style="font-size: 8pt">Net income </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">195,469 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">173,995 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">452,115 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">309,173 </font></td></tr>
<tr style="background-color: #CCFFFF">
<td colspan="12"><font style="font-size: 8pt"> </font></td></tr>
<tr style="vertical-align: bottom">
<td><font style="font-size: 8pt">NBP's net income attributable to USPB </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">29,463 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">26,226 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">68,147 </font></td>
<td><font style="font-size: 8pt"> </font></td>
<td style="text-align: right"><font style="font-size: 8pt">$ </font></td>
<td style="border-bottom: black 2.25pt double; text-align: right"><font style="font-size: 8pt">46,601 </font></td></tr></table>
false
false