<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                            -----------------------
    
                                 FORM 10-K/A-2
     
(Mark One)

     [X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

                    For the fiscal year ended June 27, 1998

                                      or

     [ ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

                     For the transition period from _________ to _________

                       Commission file number:  0-24954

                               U.S. Foodservice
            (Exact name of registrant as specified in its charter)

              Delaware                                 52-1634568
     (State or other jurisdiction of       (I.R.S. Employer Identification No.)
     incorporation or organization)

            9755 Patuxent Woods Drive, Columbia, Maryland     21046
              (Address of principal executive offices)     (Zip Code)

Registrant's telephone number, including area code:  (410) 312-7100

Securities registered pursuant to Section 12(b) of the Act:

      Title of each class:            Name of each exchange on which registered:
         Common Stock                      New York Stock Exchange
  Preferred Share Purchase Rights          New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  NONE

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                    Yes   X              No  
                        ----                 ----   

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendments to
this Form 10-K. [_]

     The aggregate market value of the registrant's voting stock held by non-
affiliates of the registrant at September 18, 1998, based on the closing price
of such stock on the New York Stock Exchange on such date, was approximately
$1.5 billion.

     The number of shares of the registrant's Common Stock, $.01 par value,
outstanding on September 18, 1998 was 46,889,788.

                      DOCUMENTS INCORPORATED BY REFERENCE

Certain information in the Proxy Statement for the 1998 Annual Meeting of
Stockholders of the registrant is incorporated by reference into Part III
hereof.
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE>    
<CAPTION>
 
                                                                               Page
                                                                               ----
<S>           <C>        <C>                                                   <C>
PART IV       Item 14.   Exhibits, Financial Statement Schedules and
                         Reports on Form 8-K................................      1
</TABLE>     

                                       i
<PAGE>
 
                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  The following documents are filed as part of this report:

     1.  FINANCIAL STATEMENTS

     The following financial statements of the Company appear on pages F-2
through F-32 of this report and are incorporated by reference in Part II, 
Item 8:

     Independent Auditors' Reports

     Consolidated Balance Sheets as of June 28, 1997 and June 27, 1998.

     Consolidated Statements of Operations for the fiscal years ended June 29,
     1996, June 28, 1997 and June 27, 1998.

     Consolidated Statements of Stockholders' Equity for the fiscal years ended
     June 29, 1996, June 28, 1997 and June 27, 1998.

     Consolidated Statements of Cash Flows for the fiscal years ended June 29,
     1996, June 28, 1997 and June 27, 1998.

     Notes to Consolidated Financial Statements.

                                     - 1-
<PAGE>
 
     2.  FINANCIAL STATEMENT SCHEDULES

          I. - Condensed Financial Information of Registrant

          II. - Valuation and Qualifying Accounts

     All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission are not
required under the related instructions or are inapplicable and therefore have
been omitted.

     3. EXHIBITS

        The Commission File No. of Rykoff-Sexton, Inc. was 0-8105.

        3.1    Restated Certificate of Incorporation of the Company.  Filed as
               Exhibit 3.1 to the Company's Registration Statement on Form S-3
               (No. 333-59785) and incorporated herein by reference.

        3.2    Amended and Restated By-Laws of the Company. Filed as Exhibit 3.2
               to the Company's Registration Statement on Form S-3 (No. 333-
               41795) and incorporated herein by reference.

        4.1    Specimen certificate representing common stock, par value $.01
               per share, of the Company. Filed as Exhibit 4.1 to the Company's
               Registration Statement on Form S-3 (No. 333-27275) and
               incorporated herein by reference.

        4.2.1  Rights Agreement, dated as of February 19, 1996, between the
               Company and The Bank of New York, as Rights Agent (the "Rights
               Agreement"). 

                                      -2-

<PAGE>
 
                Filed as Exhibit 1 to the Company's Registration Statement on
                Form 8-A dated February 22, 1996 and incorporated herein by
                reference.

         4.2.2  Amendment No. 1 to the Rights Agreement, dated as of May 17,
                1996. Filed as Exhibit 10.26 to Amendment No. 1 to the Company's
                Registration Statement on Form S-3 (No. 333-07321) and
                incorporated herein by reference.

         4.2.3  Amendment No. 2 to the Rights Agreement, dated as of September
                26, 1996. Filed as Exhibit 10.1 to Amendment No. 2 to the
                Company `s Registration Statement on Form S-3 (No. 333-14039)
                and incorporated herein by reference.

         4.2.4  Amendment No. 3 to the Rights Agreement, dated as of June 30,
                1997.  Filed as Exhibit 4.1 to the Company's Current Report on
                Form 8-K filed on July 2, 1997 and incorporated herein by
                reference.

         4.2.5  Amendment No. 4 to the Rights Agreement, dated as of December
                23, 1997.  Filed as Exhibit 10.1 to the Company's Current Report
                on Form 8-K filed on January 7, 1998 and incorporated herein by
                reference.

         4.3    Common Stock Purchase Warrant Expiring September 30, 2005 issued
                to Bankers Trust New York Corporation.  Filed as Exhibit 4.2 to
                the Company's Quarterly Report on Form 10-Q for the quarterly
                period ended December 27, 1997 and incorporated herein by
                reference.

         10.1   Employment Agreement, dated as of July 3, 1989, as amended,
                between the Company and James L. Miller.  Filed as Exhibit 10.1
                to the Company's Registration Statement on Form S-1 (No. 33-
                82724) and  incorporated herein by reference.

         10.2   Employment Agreement, dated as of August 9, 1991, between the
                Company and Lewis Hay, III.  Filed as Exhibit 10.2 to the
                Company's Registration Statement on Form S-1 (No. 33-82724) and
                incorporated herein by reference.

         10.3   Second Amendment, dated as of June 27, 1995, to Employment
                Agreement, dated as of July 3, 1989, as amended, between the
                Company and James L. Miller.  Filed as Exhibit 10.1 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended December 30, 1995 and incorporated herein by reference.

         10.4   First Amendment, dated as of June 27, 1995, to Employment
                Agreement, dated as of August 9, 1991, between the Company and
                Lewis Hay, III.  Filed as Exhibit 10.2 to the Company's
                Quarterly Report on Form 10-Q for the quarterly period ended
                December 30, 1995 and incorporated herein by reference.

         10.5   Severance Agreement, dated as of September 27, 1995, between the
                Company and Mark P. Kaiser.  Filed as Exhibit 10.3 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended December 30, 1995 and incorporated herein by reference.

                                      -3-
<PAGE>
 
          10.6  Severance Agreement, dated as of September 27, 1995, between the
                Company and George T. Megas.  Filed as Exhibit 10.4 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended December 30, 1995 and incorporated herein by reference.

          10.7  Employment Agreement, dated as of January 4, 1996, between the
                Company and James L. Miller.  Filed as Exhibit 10.1 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended March 30, 1996 and incorporated herein by reference.

          10.8  Employment Agreement, dated as of January 4, 1996, between the
                Company and Lewis Hay, III.  Filed as Exhibit 10.2 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended March 30, 1996 and incorporated herein by reference.

          10.9  Employment Agreement, dated as of January 4, 1996, between the
                Company and Mark P. Kaiser.  Filed as Exhibit 10.3 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended March 30, 1996 and incorporated herein by reference.

          10.10 Employment Agreement, dated as of January 4, 1996, between the
                Company and George T. Megas.  Filed as Exhibit 10.4 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended March 30, 1996 and incorporated herein by reference.

          10.11 Employment Agreement, dated as of June 10, 1996, between the
                Company and David M. Abramson.  Filed as Exhibit 10.29 to the
                Company's Annual Report on Form 10-K for the fiscal year ended
                June 29, 1996 and incorporated herein by reference.

          10.12 1994 Stock Incentive Plan, as amended, of U.S. Foodservice.
                Filed as Exhibit 10.5 to the Company's Registration Statement on
                Form S-4 (No. 333-32711) and incorporated herein by reference.

          10.13 Stock Option Plan for Outside Directors, as amended, of U.S.
                Foodservice.  Filed as Exhibit 10.6 to the Company's
                Registration Statement on Form S-4 (No. 333-32711) and
                incorporated herein by reference.

          10.14 U.S. Foodservice Supplemental Executive Retirement Plan.  
                Previously filed.

          10.15 U.S. Foodservice Restricted Stock Unit Plan.  Previously filed.

          10.16 Description of the Company's annual bonus plan.  Filed as
                Exhibit 10.9 to the Company's Registration Statement on Form S-1
                (No. 33-82724) and incorporated herein by reference. 

          10.17 Rykoff-Sexton, Inc. 1993 Director Stock Option Plan, as
                amended.  Previously filed.

          10.18 Amended and Restated Support Agreement, dated as of June 30,
                1997, among JP Foodservice, Inc. and certain stockholders of
                Rykoff-Sexton, Inc.  Filed as Exhibit 99.1 to the Company's
                Current Report on Form 8-K filed on September 9, 1997 and
                incorporated herein by reference.

                                      -4-
<PAGE>
 
       10.19    Receivables Purchase Agreement, dated as of May 30, 1996, among
                JP Foodservice Distributors, Inc., Illinois Fruit & Produce
                Corp. and Sky Bros., Inc., JPFD Funding Company and the Company.
                Filed as Exhibit 10.27 to the Company's Registration Statement
                on Form S-3 (No. 333- 07321) and incorporated herein by
                reference.

       10.20.1  Transfer and Administration Agreement, dated May 30, 1996,
                among Enterprise Funding Corporation, JPFD Funding Company, JP
                Foodservice Distributors, Inc., NationsBank, N.A. and certain
                other financial institutions from time to time parties thereto.
                Filed as Exhibit 10.28 to the Company's Registration Statement
                on Form S-3 (No. 333-07321) and incorporated herein by
                reference.

       10.20.2  Amendment No. 1, dated as of July 1, 1996, to the Transfer
                and Administration Agreement, dated as of May 30, 1996, by and
                among JPFD Funding Company, JP Foodservice Distributors, Inc.,
                Enterprise Funding Corporation, NationsBank, N.A., and the
                financial institutions from time to time parties thereto. Filed
                as Exhibit 10.33 to the Company's Registration Statement on Form
                S-3 (No. 333-07321) and incorporated herein by reference.

       10.20.3  Amendment No. 2, dated as of May 19, 1997, to the Transfer
                and Administration Agreement, dated as of May 30, 1996, by and
                among JPFD Funding Company, JP Foodservice Distributors, Inc.,
                Enterprise Funding Corporation, NationsBank, N.A., and the
                financial institutions from time to time parties thereto. Filed
                herewith.  Filed as Exhibit 10.30 to the Company's Annual Report
                on Form 10-K for the fiscal year ended June 28, 1997 and
                incorporated herein by reference.

       10.21.1  Indenture, dated as of November 1, 1993, between Rykoff-
                Sexton, Inc. and Norwest Bank Minnesota, N.A., as trustee
                (incorporated by reference from Rykoff-Sexton, Inc.'s Quarterly
                Report on Form 10-Q for the fiscal quarter ended October 30,
                1993).

       10.21.2  Supplemental Indenture, dated as May 17, 1996, among Rykoff-
                Sexton, Inc., the guarantors listed on the signature pages
                thereof and Norwest Bank Minnesota, N.A., as trustee.  Filed as
                Exhibit 4.1.2 to the Company's Quarterly Report on Form 10-Q for
                the quarterly period ended December 27, 1997 and incorporated
                herein by reference.

       10.21.3  Second Supplemental Indenture, dated as of December 23, 1997,
                among Rykoff-Sexton, Inc., the guarantors listed on the
                signature pages thereof and Norwest Bank Minnesota, N.A., as
                trustee.  Filed as Exhibit 4.1.3 to the Company's Quarterly
                Report on Form 10-Q for the quarterly period ended December 27,
                1997 and incorporated herein by reference.

       10.21.4  Third Supplemental Indenture, dated as of February 10, 1998,
                among Rykoff-Sexton, Inc., the guarantors listed on the
                signature pages thereof and Norwest Bank Minnesota, N.A., as
                trustee.  Previously filed.

       10.22    Registration Rights Agreement, dated as of May 17, 1996, by
                Rykoff-Sexton, Inc. and the other signatories listed on the
                signature pages thereto (incorporated by reference from Rykoff-
                Sexton, Inc.'s Annual Report on Form 10-K for the fiscal year
                ended April 27, 1996).

                                      -5-
<PAGE>
 
       10.23.1  Five Year Credit Agreement, dated as of December 23, 1997,
                among Rykoff-Sexton, Inc. and JP Foodservice Distributors, Inc.,
                the Lenders Parties Thereto, NationsBank, N.A., as
                Administrative Agent, NationsBanc Montgomery Securities, Inc.
                and Chase Securities, Inc., as Co-Arrangers, The Chase Manhattan
                Bank, as Syndication Agent, and Bank of America, NT & SA, as
                Documentation Agent.  Filed as Exhibit 10.1.1 to the Company's
                Quarterly Report on Form 10-Q for the quarterly period ended
                December 27, 1997 and incorporated herein by reference.

       10.23.2  Five Year Guaranty Agreement, dated as of December 23, 1997,
                among JP Foodservice, Inc., the Subsidiaries of the Borrowers
                identified therein and NationsBank, N.A., as Administrative
                Agent.  Filed as Exhibit 10.1.2 to the Company's  Quarterly
                Report on Form 10-Q for the quarterly period ended December 27,
                1997 and incorporated herein by reference.

       10.24.1  364-Day Credit Agreement, dated as of December 23, 1997,
                among Rykoff-Sexton, Inc. and JP Foodservice Distributors, Inc.,
                the Lenders Parties Thereto, NationsBank, N.A., as
                Administrative Agent, NationsBanc Montgomery Securities, Inc.
                and Chase Securities, Inc., as Co-Arrangers, The Chase Manhattan
                Bank, as Syndication Agent, and Bank of America, NT & SA, as
                Documentation Agent.  Filed as Exhibit 10.2.1 to the Company's
                Quarterly Report on Form 10-Q for the quarterly period ended
                December 27, 1997 and incorporated herein by reference.

       10.24.2  364-Day Guaranty Agreement, dated as of December 23, 1997, 
                among JP Foodservice, Inc., the Subsidiaries of the Borrowers
                identified therein and NationsBank, N.A., as Administrative
                Agent.  Filed as Exhibit 10.2.2 to the Company's  Quarterly
                Report on Form 10-Q for the quarterly period ended December 27,
                1997 and incorporated herein by reference.

       10.25.1  Participation Agreement, dated as of April 29, 1994, entered
                into among Rykoff-Sexton, Inc., as Lessee ("Lessee"), Tone
                Brothers, Inc., as Sublessee ("Sublessee"), BA Leasing & Capital
                Corporation, as Agent ("Agent"), Manufacturers Bank and Pitney
                Bowes Credit Corporation, as Lessors (the "Lessors")
                (incorporated by reference from Rykoff-Sexton, Inc.'s Annual
                Report on Form 10-K for the fiscal year ended April 30, 1994).

       10.25.2  Waiver, Consent and Fifth Amendment to Participation Agreement,
                dated as of December 23, 1997, among Lessee, Hudson Acquisition
                Corp., Agent and the Lessors. Filed as Exhibit 10.3.7 to the
                Company's Quarterly Report on Form 10-Q for the quarterly period
                ended December 27, 1997 and incorporated herein by reference.

       10.25.3  Guaranty, dated as of December 23, 1997, of JP Foodservice, Inc.
                in favor of Agent. Filed as Exhibit 10.3.8 to the Company's
                Quarterly Report on Form 10-Q for the quarterly period ended
                December 27, 1997 and incorporated herein by reference.

       10.26.1  Receivables Sale Agreement, dated as of November 15, 1996, among
                Rykoff-Sexton, Inc., John Sexton & Co., Biggers Brothers, Inc.,
                White Swan, Inc., F.H. Bevevino & Company, Inc., Roanoke
                Restaurant Service, Inc., King's Foodservice, Inc., U.S.
                Foodservice of Florida, Inc., US Foodservice of Atlanta, Inc.,
                RS Funding Inc. and US Foodservice Inc., as Servicer
                (incorporated by reference from Rykoff-Sexton, Inc.'s Annual
                Report on Form 10-K for the fiscal year ended June 28, 1997).

                                      -6-

<PAGE>
 
       10.26.2  Servicing Agreement, dated as of November 15, 1996, among RS
                Funding Inc., as Company, US Foodservice Inc., as Servicer,
                Rykoff-Sexton, Inc. and its other subsidiaries named therein as
                Sub-Servicers and The Chase Manhattan Bank, Trustee
                (incorporated by reference from Rykoff-Sexton, Inc.'s Annual
                Report on Form 10-K for the fiscal year ended June 28, 1997).

       10.26.3  Pooling Agreement, dated as of November 15, 1996, among RS
                Funding Inc., as Company, US Foodservice Inc., as Servicer, and
                The Chase Manhattan Bank, as Trustee (incorporated by reference
                from Rykoff-Sexton, Inc.'s Annual Report on Form 10-K for the
                fiscal year ended June 28, 1997).

       10.26.4  Series 1996-1 Supplement to Pooling Agreement among RS Funding
                Inc., as Company, US Foodservice Inc., as Servicer, and The
                Chase Manhattan Bank, as Trustee (incorporated by reference from
                Rykoff-Sexton, Inc.'s Annual Report on Form 10-K for the fiscal
                year ended June 28, 1997).

       10.27    Indenture of Trust, dated as of November 1, 1996, between La
                Mirada Industrial Development Authority and Bankers Trust
                Company of California, N.A. (incorporated by reference from
                Rykoff-Sexton, Inc.'s Annual Report on Form 10-K for the fiscal
                year ended June 28, 1997).

       10.28    Loan Agreement, dated as of November 1, 1996, among La Mirada
                Industrial Development Authority and Bankers Trust Company of
                California, N.A. (incorporated by reference from Rykoff-Sexton,
                Inc.'s Annual Report on Form 10-K for the fiscal year ended June
                28, 1997).

       10.29.1  Reimbursement Agreement, dated as of November 1, 1996, between
                Rykoff-Sexton, Inc. and the First National Bank of Chicago
                (incorporated by reference from Rykoff-Sexton, Inc.'s Annual
                Report on Form 10-K for the fiscal year ended June 28, 1997).

       10.29.2  Amendment, Consent and Assumption Agreement, dated as of
                December 18, 1997, among Rykoff-Sexton, Inc., Hudson Acquisition
                Corp. and The First National Bank of Chicago.  Filed as Exhibit
                10.7.2 to the Company's Quarterly Report on Form 10-Q for the
                quarterly period ended December 27, 1997 and incorporated herein
                by reference.

       10.30.1  Commitment Agreement, dated as of August 10, 1992, between BRB
                Holdings, Inc. and its subsidiaries and Sara Lee Corporation
                (incorporated by reference from Rykoff-Sexton, Inc.'s
                Registration Statement on Form S-4 (No. 333-02715)).

       10.30.2  Amendment Number One to BRB Holdings Commitment Agreement, dated
                as of September 27, 1995, by Sara Lee Corporation and BRB
                Holdings, Inc. and guaranteed by US Foodservice Inc.
                (incorporated by reference from Rykoff-Sexton, Inc.'s
                Registration Statement on Form S-4 (No. 333-02715)).

       10.31.1  Commitment Agreement, dated as of August 10, 1992, between WS
                Holdings Corporation and its subsidiaries and Sara Lee
                Corporation (incorporated by reference from Rykoff-Sexton's
                Registration Statement on Form S-4 (No. 333-02715)).

                                      -7-

<PAGE>
 
       10.32.2  Amendment Number One to WS Holdings Commitment Agreement, dated
                as of September 27, 1995, by Sara Lee Corporation and WS
                Holdings Corporation (incorporated by reference from Rykoff-
                Sexton, Inc.'s Registration Statement on Form S-4 (File No. 333-
                02715)).

       10.33    Standstill Agreement, dated as of as of May 17, 1996, by Rykoff-
                Sexton, Inc. and the other signatories listed on the signature
                pages thereto (incorporated by reference from Rykoff-Sexton,
                Inc.'s Annual Report on Form 10-K for the fiscal year ended
                April 27, 1996).

       10.34    Participation Agreement, dated as of June 29, 1998, among JP
                Foodservice Distributors, Inc., the signatories listed on the
                signature pages thereto as Guarantors, First Security Bank,
                National Association, as Owner Trustee, the Various Banks and
                Other Lending Institutions Parties Thereto, as Holders and
                Lenders, and First Union National Bank, as Agent. Previously
                filed.    

       10.35    Credit Agreement, dated as of June 29, 1998, among First
                Security Bank, National Association, as Borrower, the Several
                Lenders Parties Thereto, and First Union National Bank, as
                Agent. Previously filed.

       10.36    Lease Agreement, dated as of June 29, 1998, between First
                Security Bank, National Association, as Lessor, and JP
                Foodservice Distributors, Inc., as Lessee, relating to the
                corporate headquarters of U.S. Foodservice. Previously filed.
    
       21       Subsidiaries of the Company.  Previously filed.
     
       23.1     Consent of PricewaterhouseCoopers LLP, independent public 
                accountants.  Filed herewith.

       23.2     Consent of KPMG LLP, independent public accountants. Filed
                herewith.

       23.3     Consent of KPMG LLP, independent public accountants. Filed
                herewith.

       23.4     Consent of Arthur Andersen LLP, independent public accountants.
                Filed herewith.

       27       Financial Data Schedule.  Previously filed.

  (b)  Reports on Form 8-K.

No reports on Form 8-K were filed by the Company in the fourth quarter of fiscal
1998.

                                      -8-
<PAGE>
 
                       U.S. FOODSERVICE AND SUBSIDIARIES

                  Index to Consolidated Financial Statements



<TABLE>
<CAPTION>
                                                                            PAGE 
<S>                                                                        <C> 
Consolidated Financial Statements:
   Independent Auditors' Reports...........................................   F-2

   Consolidated Balance Sheets as of June 28, 1997 and June 27, 1998......    F-7
 
   Consolidated Statements of Operations for the fiscal years ended
     June 29, 1996, June 28, 1997 and June 27, 1998.......................    F-8
 
   Consolidated Statements of Stockholders' Equity for the fiscal years
     ended June 29, 1996, June 28, 1997 and June 27, 1998.................    F-9
 
   Consolidated Statements of Cash Flows for the fiscal years ended
     June 29, 1996, June 28, 1997 and June 27, 1998.......................   F-10
 
   Notes to Consolidated Financial Statements.............................   F-12
 
</TABLE>

                                      F-1
<PAGE>
 
INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
U.S. Foodservice:


We have audited the accompanying consolidated balance sheets of U.S. Foodservice
(formerly JP Foodservice, Inc.) and subsidiaries as of June 28, 1997 and June
27, 1998, and the related consolidated statements of operations, stockholders'
equity and cash flows for the years then ended.  In connection with our audits
of the consolidated financial statements, we have also audited the consolidated
financial statement schedules listed  under Item 14 (a)(2).  These consolidated
financial statements and the financial statement schedules are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements and the financial statement
schedules based on our audits.  We did not audit the consolidated financial
statements of Rykoff-Sexton, Inc. as of and for the year ended June 28, 1997,
which consolidated financial statements reflect total assets constituting 70
percent, net sales constituting 67 percent and net income constituting 42
percent of the related 1997 consolidated financial statement totals.  Those
statements were audited by other auditors whose report has been furnished to us,
and our opinion on the 1997 consolidated financial statements, insofar as it
relates to the amounts included for Rykoff-Sexton, Inc., is based solely on the
report of other auditors.

The consolidated financial statements of U.S. Foodservice and subsidiaries for
the year ended June 29, 1996, prior to their restatement for the pooling of
interests transaction described in note 3 to the consolidated financial
statements, were audited by other auditors whose report, presented herein dated
August 2, 1996, expressed an unqualified opinion on those statements.  Separate
financial statements of Rykoff-Sexton, Inc. also included in the restated
consolidated financial statements of U.S. Foodservice for the year ended June
29, 1996, were audited by other auditors whose report, presented herein dated
August 14, 1997, expressed an unqualified opinion on those statements.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation.  We believe that our audits and the report of the other auditors
provide a reasonable basis for our opinion.

In our opinion, based on our audits and the report of the other auditors, the
1997 and 1998 consolidated financial statements referred to above present
fairly, in all material respects, the financial position of U.S. Foodservice and
subsidiaries as of June 28, 1997 and June 27, 1998, and the results of their
operations and their cash flows for each of the years then ended in conformity
with generally accepted accounting principles.

Also in our opinion, the related consolidated financial statement schedules,
when considered in relation to the basic consolidated financial statements taken
as a whole, present fairly, in all material respects, the information set forth
herein.

                                      F-2
<PAGE>
 
We also audited the combination of the accompanying consolidated financial
statements and schedules as of June 28, 1997, and for each of the years in the
two-year period then ended, after restatement for the Rykoff-Sexton, pooling of
interests transaction and in our opinion, such financial  statements and
schedules have been properly combined on the basis described in note 3 to the 
consolidated financial statements.



/s/ KPMG LLP


Baltimore, Maryland
August 14, 1998

                                      F-3
<PAGE>
 
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Rykoff-Sexton, Inc.:

We have audited the consolidated balance sheet of Rykoff-Sexton, Inc. (a
Delaware Corporation) and subsidiaries as of June 28, 1997, and the related
consolidated statements of operations, shareholders' equity and cash flows for
the fiscal years ended June 28, 1997, and April 27, 1996, and the nine-week
transition period ended June 29, 1996.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Rykoff-Sexton, Inc. and
subsidiaries as of June 28, 1997 and the results of their operations and their
cash flows for the fiscal years ended June 28, 1997, and April 27, 1996, and the
nine-week transition period ended June 29, 1996, in conformity with generally
accepted accounting principles.



/s/ ARTHUR ANDERSEN LLP


Philadelphia, PA
August 14, 1997

                                      F-4
<PAGE>
 
REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and
Stockholders of JP Foodservice, Inc.:

In our opinion, based upon our audits and the report of other auditors, the
accompanying consolidated statements of operations, stockholders' equity and
cash flows as of and for the fiscal year ended June 29, 1996 present fairly, in
all material respects, the results of operations and cash flows of JP
Foodservice, Inc. and its subsidiaries for the fiscal year ended June 29, 1996,
in conformity with generally accepted accounting principles.  These financial
statements are the responsibility of the Company's management, our
responsibility is to express an opinion on these financial statements based on
our audits.  We did not audit the financial statements of Valley Industries,
Inc., which statements reflect total revenues of $121,504,000 for the year ended
January 31, 1996.  This statement was audited by other auditors whose report
thereon has been furnished to us, and our opinion expressed herein, insofar as
it relates to the amounts included for Valley Industries, Inc. is based solely
on the report of the other auditors.  We conducted our audit of these statements
in accordance with generally accepted auditing standards which require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement.  An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, and evaluating the overall financial
statement presentation.  We believe that our audit and the report of other
auditors provide a reasonable basis for the opinion expressed above.  We have
not audited the consolidated financial statements of JP Foodservice, Inc. for
any period subsequent to June 29, 1996.



/s/ PricewaterhouseCoopers LLP


Linthicum, Maryland
August 2, 1996, except as to Note 16,
which is as of September 10, 1996
and except as to the pooling of interests with
Valley Industries, Inc. and with Squeri Food Service, Inc.
which is as of November 14, 1996

                                      F-5
<PAGE>
 
REPORT OF INDEPENDENT AUDITORS OF
VALLEY INDUSTRIES AND SUBSIDIARIES AND
Z LEASING (A GENERAL PARTNERSHIP)


The Board of Directors, Stockholders and Partners
Valley Industries, Inc. and Subsidiaries and
Z Leasing Company (A General Partnership):

We have audited the combined statements of earnings, stockholders' and partners'
equity, and cash flows of Valley Industries, Inc. and Subsidiaries and Z Leasing
Company (A General Partnership), collectively, the Company, for the year ended
January 31, 1996.  These combined financial statements are the responsibility of
the Company's management.  Our responsibility is to express an opinion on these
combined financial statements based on our audits.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation.  We believe that our
audit provides a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined results of the Company's
operations and their cash flows for the year ended January 31, 1996, in
conformity with generally accepted accounting principles.



/s/ KPMG LLP


Las Vegas, Nevada
June 17, 1996

                                      F-6
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Consolidated Balance Sheets
(Dollars in thousands, except per share amounts)

<TABLE> 
<CAPTION> 
----------------------------------------------------------------------------------------------

                                                                      June 28,        June 27,
                                                                        1997            1998
----------------------------------------------------------------------------------------------
                                                                              (Note 3)
<S>                                                                  <C>              <C> 
ASSETS
Current assets:
  Cash and cash equivalents                                         $    74,432    $    57,817
  Receivables, net                                                      162,648        215,459
  Residual interest in accounts receivable sold                          99,069        106,581
  Inventories                                                           314,897        349,583
  Other current assets                                                   29,919         28,548
  Deferred income taxes                                                  28,944         39,294
----------------------------------------------------------------------------------------------

Total current assets                                                    709,909        797,282
                                                                                   
Property and equipment, net                                             437,736        437,265
Goodwill, net of accumulated amortization of $31,304 and $45,960        541,519        561,695
Other noncurrent assets                                                  29,354         21,549
Deferred income taxes                                                    13,665            -
----------------------------------------------------------------------------------------------
Total assets                                                        $ 1,732,183    $ 1,817,791
----------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt                              $    22,492    $       604
  Current obligations under capital leases                                5,690          6,933
  Accounts payable                                                      321,442        381,151
  Accrued expenses                                                      125,482        120,778
----------------------------------------------------------------------------------------------

Total current liabilities                                               475,106        509,466
                                                                                     
Long-term debt                                                          621,788        650,679
Obligations under capital leases                                         33,458         29,946
Deferred income taxes                                                       -            6,064
Other noncurrent liabilities                                             22,685         36,916
----------------------------------------------------------------------------------------------
Total liabilities                                                     1,153,037      1,233,071
----------------------------------------------------------------------------------------------
Stockholders' equity:
  Preferred stock, $.01 par value, 5,000,000 
   shares authorized, none issued                                           -              -
  Common stock, $.01 par value, 150,000,000 shares authorized,
    44,300,999 and 46,334,816 shares outstanding                            443            463
  Additional paid-in-capital                                            526,979        579,537
  Retained earnings                                                      51,724          4,720
----------------------------------------------------------------------------------------------
Total stockholders' equity                                              579,146        584,720
----------------------------------------------------------------------------------------------
Commitments and contingent liabilities (notes 9 and 15)
----------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                          $ 1,732,183    $ 1,817,791
----------------------------------------------------------------------------------------------
</TABLE> 

The accompanying notes are an integral part of these consolidated financial
statements.

                                      F-7
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
<TABLE> 
<CAPTION> 
_____________________________________________________________________________________________________________
                                                                      Fiscal Years Ended (Notes 3 and 4)
                                                                ---------------------------------------------
                                                                   June 29,         June 28,        June 27,
                                                                     1996             1997            1998
-------------------------------------------------------------------------------------------------------------
<S>                                                             <C>              <C>              <C> 
Net sales                                                       $  3,238,781     $  5,169,406     $ 5,506,949
Cost of sales                                                      2,586,096        4,166,332       4,465,281
-------------------------------------------------------------------------------------------------------------
Gross profit                                                         652,685        1,003,074       1,041,668
Operating expenses                                                   590,446          845,901         876,170
Amortization of intangible assets                                      4,244           15,349          15,354
Restructuring costs (reversal)                                        (6,441)          (4,000)         53,715
Charge for impairment of long-lived assets                            29,700                -          35,530
-------------------------------------------------------------------------------------------------------------
Income from operations                                                34,736          145,824          60,899
Interest expense and other financing costs, net                       32,527           76,063          73,894
Nonrecurring charges                                                   1,517            5,400          17,822
-------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes and extraordinary charge               692           64,361         (30,817)
Provision for income taxes                                               559           26,075           6,475
-------------------------------------------------------------------------------------------------------------
Income (loss) before extraordinary charge                                133           38,286         (37,292)
Extraordinary charge on early extinguishment of debt,
  (net of income taxes of $6,325)                                          -                -          (9,712)
-------------------------------------------------------------------------------------------------------------
Net income (loss)                                               $        133     $     38,286     $   (47,004)
=============================================================================================================
Net income (loss) per common share:
  Basic:
    Before extraordinary charge                                 $       0.00     $       0.88     $     (0.83)
    Extraordinary charge                                                   -                -           (0.21)
-------------------------------------------------------------------------------------------------------------
      Net income (loss) per common share                        $          -     $       0.88     $     (1.04)
-------------------------------------------------------------------------------------------------------------
  Diluted:
    Before extraordinary charge                                 $       0.00     $       0.87     $     (0.83)
    Extraordinary charge                                                   -                -           (0.21)
-------------------------------------------------------------------------------------------------------------
      Net income (loss) per common share                        $       0.00     $       0.87     $     (1.04)
=============================================================================================================
Weighted average common shares:
  Basic                                                           30,388,000       43,451,000      45,320,000
  Diluted                                                         30,515,000       44,063,000      45,320,000
=============================================================================================================
</TABLE> 

The accompanying notes are an integral part of these consolidated financial
statements.


                                      F-8
<PAGE>
 

U.S. FOODSERVICE AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity
(Dollars in thousands)

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------------------

                                                                             Additional               Distribution in
                                                                    Common    paid-in      Retained    excess of net
                                                                    stock     capital      earnings    book value        Total
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>      <C>          <C>          <C>             <C>   
Balance July 1, 1995                                               $ 301    $ 278,057     $ 79,257    $ (44,943)      $ 312,672

Net income                                                            --           --          133           --             133
Dividends and distributions to stockholders of acquired companies     --           --       (1,599)          --          (1,599)
Stock options exercised, including related tax benefit                 2        3,558           --           --           3,560
Treasury stock purchased and canceled                                 --          (40)          --           --             (40)
Employee stock purchases                                              --          338           --           --             338
Contributions to 401(k) plan                                           1        1,611           --           --           1,612
Net activity for the period April 28, 1996 to June 29, 1996 (note 3):
  Net loss of Rykoff-Sexton, Inc.                                     --           --      (60,180)          --         (60,180)
  Shares issued for US Foodservice, Inc. (note 4)                    100      203,572           --           --         203,672
  Other net activity                                                  --           53           --           --              53
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>      <C>          <C>          <C>             <C>   
Balance June 29, 1996                                                404      487,149       17,611      (44,943)        460,221

Net income                                                            --           --       38,286           --          38,286
Reclassification in connection with Sara Lee Offering                 --      (44,943)          --       44,943              --
Public stock offering                                                 31       65,944           --           --          65,975
Stock issued in connection with business acquisitions                  4        9,754           --           --           9,758
Dividends to stockholders of acquired companies                       --           --       (1,670)          --          (1,670)
Stock options exercised, including related tax benefit                 3        3,692           --           --           3,695
Treasury stock purchased and canceled                                 --          (12)          --           --             (12)
Stock compensation                                                    --          554           --           --             554
Employee stock purchases                                              --          837           --           --             837
Contributions to 401(k) plan                                           1        1,554           --           --           1,555
Adjustments with respect to acquisitions                              --        2,450       (2,503)          --             (53)
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>      <C>          <C>          <C>             <C>   
Balance June 28, 1997                                                443      526,979       51,724           --         579,146

Net loss                                                              --           --      (47,004)          --         (47,004)
Stock issued in connection with business acquisitions                  5       17,593           --           --          17,598
Stock options exercised, including related tax benefit                13       32,009           --           --          32,022
Treasury stock purchased and canceled                                 (4)     (12,413)          --           --         (12,417)
Stock compensation                                                     5       12,212           --           --          12,217
Employee stock purchases                                              --        1,197           --           --           1,197
Contributions to 401(k) plan                                           1        1,960           --           --           1,961
-------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>      <C>          <C>          <C>             <C>   
Balance June 27, 1998                                             $  463    $ 579,537     $  4,720       $   --       $ 584,720
-------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these consolidated financial statements.

</TABLE>


                                      F-9
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Consolidated Statements of Cash Flows
(Dollars in thousands)

<TABLE> 
<CAPTION> 

--------------------------------------------------------------------------------------------------------------
                                                                        Fiscal Years Ended (Notes 3 and 4)
                                                                      ----------------------------------------
                                                                        June 29,      June 28,       June 27,
                                                                          1996          1997           1998
-------------------------------------------------------------------------------------------------------------- 
<S>                                                                   <C>           <C>           <C>    
Cash flows from operating activities:
 Net income (loss)                                                    $    133      $   38,286    $   (47,004)
 Adjustments to reconcile net income (loss) to net cash                                                       
  provided by (used in) operating activities:                                                                 
   Depreciation of property and equipment                               28,193          41,834         44,475 
   Amortization of intangible assets                                     4,244          15,349         15,354 
   Gain on disposal of property and equipment                           (1,489)         (1,649)        (1,670)
   Write-off of deferred financing costs                                   -               -            9,172 
   Non-cash restructuring charge                                           -               -           13,110 
   Charge for impairment of long-lived assets                           29,700             -           35,530 
   Deferred income taxes                                                (5,456)          8,848          9,379  
   Changes in operating assets and liabilities, net of
    effects from purchase acquisitions:
     (Increase) decrease in receivables                                (36,571)         22,990        (39,765) 
     (Increase) decrease in inventories                                (13,035)         12,952        (22,109) 
     (Increase) decrease in other current assets                       (13,636)         10,623          1,905   
     Increase (decrease) in accounts payable and accrued expenses        2,284         (33,819)        45,985 

   Other                                                                 2,475             732          6,298
-------------------------------------------------------------------------------------------------------------- 
Net cash provided by (used in) operating activities                     (3,158)        116,146         70,660
-------------------------------------------------------------------------------------------------------------- 
Cash flows from investing activities:
 Additions to property and equipment                                   (53,591)        (88,436)       (95,511) 
 Costs of businesses acquired, net of cash acquired                    (11,451)        (35,964)       (38,742)  
 (Issuance) collection of note receivable                               (5,500)          5,500            -
 Proceeds from sales of property and equipment                           2,649          10,321         32,086
 Other                                                                  (6,363)          1,816           (123)
-------------------------------------------------------------------------------------------------------------- 
Net cash used in investing activities                                  (74,256)       (106,763)      (102,290)
-------------------------------------------------------------------------------------------------------------- 
</TABLE> 
                                                                     (Continued)

                                     F-10
<PAGE>
 



U.S. FOODSERVICE AND SUBSIDIARIES

Consolidated Statements of Cash Flows, Continued
(Dollars in thousands)

<TABLE> 
<CAPTION> 

-------------------------------------------------------------------------------------------------------------------

                                                                              Fiscal Years Ended (Notes 3 and 4)
                                                                    -----------------------------------------------
                                                                        June 29,          June 28,        June 27,
                                                                          1996             1997            1998
-------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C> 
Cash flows from financing activities:
 Net increase in borrowings under revolving lines of credit         $    36,000       $    47,700       $  438,500
 Proceeds from issuance of long-term debt                                51,024            25,953               --
 Principal payments on long-term debt                                    (3,433)         (105,614)        (439,843)
 Payments of obligations under capital lease                             (4,536)           (5,957)          (6,184)
 Net proceeds from public offerings of common stock                          --            65,975               --
 Purchases of treasury stock                                                (40)              (12)         (12,417)
 Proceeds from other issuances of common stock                            3,863             5,086           33,219
 Dividends paid by Rykoff-Sexton, Inc.                                     (884)           (1,670)             -- 
 Other                                                                   (2,180)             (681)           1,740
------------------------------------------------------------------------------------------------------------------

Net cash provided by financing activities                                79,814            30,780           15,015
------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                      2,400            40,163          (16,615)

Cash and cash equivalents:
 Beginning of period                                                     20,649            34,269           74,432
------------------------------------------------------------------------------------------------------------------

 End of period                                                       $   23,049       $    74,432       $   57,817
------------------------------------------------------------------------------------------------------------------

Supplemental disclosure of cash paid during the year for:
 Interest                                                            $   32,166       $    59,035        $  54,454

 Income taxes                                                        $   11,781       $    15,777        $     851
------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these consolidated financial statements.

</TABLE>


                                     F-11

<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------
NOTE 1 - DESCRIPTION OF BUSINESS

U.S. Foodservice, formerly JP Foodservice, Inc. ("JP Foodservice"), and its
consolidated subsidiaries (the "Company") operate as a broadline distributor of
fresh, frozen and packaged foods, paper products, equipment and ancillary
products to foodservice businesses.  Upon the acquisition of Rykoff-Sexton, Inc.
("Rykoff-Sexton") on December 23, 1997, the Company became the second largest
broadline foodservice distributor in the United States.  The Company's market
area includes most of the continental United States.  The Company's principal
customers are restaurants, hotels, healthcare facilities, cafeterias and schools
encompassing both independent and multi-unit businesses.  No single customer
accounts for more than 10% of the Company's trade receivables or sales for any
of the periods presented.  Effective February 27, 1998, the Company changed its
name to U.S. Foodservice.  References to JP Foodservice generally relate to
activities of the Company prior to its acquisition of  Rykoff-Sexton on December
23, 1997.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.   PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of U.S. Foodservice
and its wholly owned subsidiaries.  All significant intercompany transactions
have been eliminated in consolidation.

B.   CASH EQUIVALENTS

For purposes of financial statement disclosure, cash equivalents consist of all
highly liquid instruments with original maturities of three months or less.  The
cost of these investments is equivalent to fair market value.

C.   FAIR VALUE OF FINANCIAL INSTRUMENTS

Information regarding fair value of long-term debt is set forth in Note 7 to the
consolidated financial statements.  Fair values of other financial instruments,
such as receivables and payables, approximate carrying values because of the
short-term nature of these items.

D.   REVENUE AND RECEIVABLES

Revenue is recognized when product is shipped to the customer.  Allowances are
provided for estimated uncollectible receivables based on historical experience
and review of specific accounts.

Allowances and credits received from suppliers in connection with the Company's
volume purchases are recognized upon the sale of the product, while allowances
and credits associated with the Company's merchandising activities are
recognized as the services are performed.
                                                                     (Continued)

                                      F-12
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 2 - CONTINUED

E.   INVENTORIES

Inventories consist principally of fresh, frozen and packaged foods and related
non-food products.  Inventories are valued at the lower of cost or market, and
include the cost of purchased merchandise (net of applicable purchase rebates),
and for manufactured products, the cost of material, labor and factory overhead.
Cost for substantially all inventories is determined using the first-in, first-
out method.  Inventories consist primarily of finished goods.

F.   PROPERTY AND EQUIPMENT

Property and equipment are stated at cost less accumulated depreciation. Major
renewals and betterments are capitalized, and ordinary repairs and maintenance
are charged against operations in the period in which the costs are incurred.
Related costs and accumulated depreciation are eliminated from the accounts upon
disposition of an asset and the resulting gain or loss is reflected in the
consolidated statement of operations.

Depreciation is computed using the straight-line method over estimated useful
lives from date of acquisition as follows:


                           Buildings and improvements           15-40 years
                           Machinery and equipment               3-15 years
                           Leasehold improvements             Life of lease
                           Delivery vehicles                     3-10 years
                                                                

The Company capitalizes the costs of computer software developed or obtained for
internal use.

G. GOODWILL

Goodwill is amortized using the straight-line method over the periods expected
to be benefited not to exceed 40 years.  The Company assesses the recoverability
of goodwill by determining whether amortization of the goodwill over its
remaining life can be recovered through undiscounted future operating cash flows
of the acquired operations.  Goodwill impairment, if any, is measured by
determining the amount by which the carrying value of the goodwill exceeds its
fair value based upon discounting future cash flows.

H.   OTHER NONCURRENT ASSETS

Other noncurrent assets consist principally of deferred financing costs,
noncompete agreements, and other deferred costs.  Deferred financing costs
associated with the acquisition of loans are capitalized and amortized using the
effective interest method over the term of the related debt.  Such costs are
written off upon refinancing of the related debt.

                                                                     (Continued)

                                      F-13
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 2 - CONTINUED


I.   IMPAIRMENT OF LONG-LIVED ASSETS

The recoverability of long-lived assets is assessed whenever events or changes
in circumstances indicate the carrying value of an asset may not be recoverable
through future undiscounted cash flows expected to be generated by the asset.
If such assets are deemed to be impaired, the impairment is measured by
determining the amount by which the carrying value of the asset exceeds its
estimated fair value.

J.   INCOME TAXES

Income taxes are accounted for using the asset and liability method.  Deferred
tax assets and liabilities are recognized based on the future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in years in which those temporary differences are expected to be
recovered or settled.  The effect on deferred tax assets and liabilities of a
change in tax rate is recognized in income in the period that included the
enactment date.

K.   NET INCOME (LOSS) PER COMMON SHARE

The Company adopted Statement of Financial Accounting Standard No. 128, Earnings
Per Share, as of December 27, 1997, and, accordingly, has restated all prior
periods in accordance with the pronouncement.  The impact on adoption was not
material.  Basic net income (loss) per common share is based on the weighted
average number of common shares outstanding. Diluted net income (loss) per
common share is based on the weighted average number of common shares and
dilutive securities outstanding. Dilutive securities consist of outstanding
stock options and warrants.

L.   DERIVATIVE INSTRUMENTS

The Company uses interest rate swap, cap and collar contracts to manage its
exposure to fluctuations in interest rates.  The interest rate differential on
interest rate contracts used to hedge underlying debt obligations is reflected
as an adjustment to interest expense over the life of the contract.  Upon early
termination of an interest rate contract, the gains or losses on termination are
deferred and amortized as an adjustment to the interest expense on the related
debt instrument over the remaining period originally covered by the contract.

M.   ACCOUNTING FOR STOCK-BASED COMPENSATION

The Company applies the intrinsic value method to account for stock-based
compensation to employees and directors.

                                                                     (Continued)

                                      F-14
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)
--------------------------------------------------------------------------------


NOTE 2 - CONTINUED


N.   ACCOUNTING ESTIMATES

The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses during
the reporting period.  Actual results could differ from those estimates.

O.   RECENTLY ENACTED ACCOUNTING PRONOUNCEMENTS

STATEMENT OF FINANCIAL ACCOUNTING STANDARDS - During 1997 and 1998, the
Financial Accounting Standards Board issued Statement of Financial Accounting
Standard ("SFAS") No. 130, Reporting Comprehensive Income, SFAS No. 131,
Disclosures About Segments of an Enterprise and Related Information, and SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activity.  SFAS No.
130 and 131 generally require additional financial statement disclosure.  SFAS
No. 133 establishes accounting and reporting standards for derivative
instruments and for hedging activities and requires that an entity recognize all
derivatives as either assets or liabilities in the balance sheet and measure
those instruments at fair value.  The Company expects to adopt SFAS No. 130 and
No. 131 during fiscal 1999 and SFAS No. 133 during fiscal 2000, in accordance
with the pronouncements, and is currently evaluating the impact, if any, that
SFAS No. 133 will have on its consolidated financial statements.

STATEMENT OF POSITIONS - During 1998, the American Institute of Certified Public
Accountants issued Statement of Position ("SOP") No. 98-5, Reporting on the
Costs of Start-Up Activities. SOP No. 98-5 requires that costs incurred during a
start-up activity be expensed as incurred and that the initial application of
the SOP, as of the beginning of the fiscal year in which the SOP is adopted, be
reported as a cumulative effect of a change in accounting principle. The Company
expects to adopt SOP 98-5 in fiscal 2000. The cumulative effect of adoption is
not expected to be material.

P.   RECLASSIFICATIONS

Certain amounts in the prior years' consolidated financial statements have been
reclassified to conform to the current year's presentation.

NOTE 3 - BASIS OF PRESENTATION AND ACQUISITION OF
         RYKOFF-SEXTON, INC.

On December 23, 1997, Rykoff-Sexton, the nation's third-largest broadline
foodservice distributor based on net sales, was merged into a wholly owned
subsidiary of JP Foodservice.  In connection with the merger, JP Foodservice
issued 22,657,498 shares of common stock with an approximate value of $782
million.  Each outstanding share of common stock of Rykoff-Sexton was exchanged
for .775 of a share of JP Foodservice common stock (the "Exchange Ratio").  The
transaction has been accounted for under the pooling-of-interests method of
accounting.

                                                                     (Continued)

                                      F-15
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 3 - CONTINUED

Accordingly, the consolidated financial statements for the years ended June 29,
1996 and June 28, 1997 have been restated to include consolidated financial
information for Rykoff-Sexton.

Both the Company and Rykoff-Sexton have fiscal years which end on the Saturday
closest to June 30.  Prior to April 28, 1996, Rykoff-Sexton had a fiscal year
that ended on the Saturday closest to April 30.  The consolidated balance sheet
as of June 28, 1997, combines the consolidated balance sheets of JP Foodservice
and Rykoff-Sexton as of that date. The consolidated statements of operations for
the years ended June 28, 1997 ("fiscal 1997") and June 29, 1996 ("fiscal 1996")
combine the results of JP Foodservice for such periods with the results of
Rykoff-Sexton for the fiscal years ended June 28, 1997 and April 27, 1996,
respectively.  Retained earnings activity of Rykoff-Sexton for the period April
28, 1996 to June 29, 1996 (the "transition period"), has been reflected as
adjustments to retained earnings as of June 29, 1996, in the consolidated
statement of stockholders' equity. Rykoff-Sexton's net sales, loss from
operations and net loss for the period from April 28, 1996 to June 29, 1996,
were $519,903, ($79,532) and ($60,180), respectively.  The results for the 
transition period include a restructuring charge of $57.6 million ($35.7 million
after tax) related to the Rykoff-Sexton acquisition of USF.

In connection with the acquisition, the Company incurred restructuring costs,
asset impairment charges, transaction costs and certain other operating charges
resulting from the integration of the two businesses during the year ended June
27, 1998 ("fiscal 1998").  These charges, which approximate $138 million or
$2.20 per share after income tax benefit, are further described as follows:

RESTRUCTURING COSTS - In connection with the Acquisition, management of the
combined companies developed and implemented a restructuring plan that included
the consolidation of duplicate distribution centers and the centralization of
certain general and administrative functions. The Company has closed or is
closing 13 distributions centers located in California, Florida, Iowa, Maryland,
Massachusetts, Minnesota, Missouri, Nevada, Ohio, Pennsylvania and Virginia.
Operations from such facilities are being consolidated with facilities in the
same geographic region. In addition, virtually all of Rykoff-Sexton's corporate
overhead functions, most of which are resident in Wilkes-Barre, Pennsylvania,
have or will be consolidated with such functions in Columbia, Maryland. Nine of
the facility consolidations were completed by June 27, 1998, with the four
remaining locations to be completed in fiscal 1999. As of June 27, 1998, the
consolidation of the corporate overhead functions was virtually complete.

As a result of management's restructuring plan, the Company recognized a
restructuring charge of $56.7 million, of which $13.1 million consisted of non-
cash charges. These restructuring costs consisted primarily of $26.8 million for
change in control payments to former executives of Rykoff-Sexton, which were
generally triggered upon the Acquisition, and the decision to close the Wilkes-
Barre, Pennsylvania headquarters; $12.2 million for severance and benefits
payable to approximately 800 sales, warehouse and clerical personnel under a 
one-time termination plan instituted at the closed distribution centers and 50
individuals in corporate positions; $10.8 million for lease payments expected to
be made after the date of closure for four leased distribution facilities and
the Wilkes-Barre office facility; and $6.9 million for idle facility and
facility closure costs, including costs associated with cleaning closed
facilities and maintaining the closed facilities until they are sold or
subleased, including costs such as property taxes, utilities, security and
groundskeeping charges. Severance and benefits were based on severance and other
agreements with employees and included an estimate of health and other benefits.
Lease commitments were based on amounts due under terminated lease agreements or
facilities to be vacated for which the Company is obligated to pay. Idle
facility and facility closure costs relate primarily to closing of duplicate
facilities, including estimated expenses associated with cleaning and
maintaining closed facilities until they are sold or subleased.

During the six-month period ended June 28, 1998, the Company expended $19.3
million of severance and benefits; $.4 million of lease commitments and $1.7
million of idle facility and facility closure costs. As of June 27, 1998, the
following had yet to be expended: $7.3 million of severance and benefits, of
which $2 million relates to deferred change in control payments; $10.4 million
of lease commitments; and $5.2 million of idle facility and facility closure
costs. Management anticipates that $12.0 million will be expended in fiscal 1999
and $5.4 million will be expended in fiscal 2000. The remaining cash charges of
$5.4 million relate primarily to losses on lease commitments, the last of which
expires in fiscal 2008. The Company is funding these expenditures through
realization of cost savings resulting from the integration of the two
businesses, proceeds from the disposition of closed facilities and income tax
benefits. To date, the Company has experienced no significant changes in the
restructuring plan.

ASSET IMPAIRMENT CHARGE - The Company recognized a non-cash asset impairment 
charge of $35.5 million, of which $7.6 million related to write-down to net 
realizable value of buildings and improvements of nine owned facilities being 
closed; $3.1 million related to write-down to net realizable value of buildings
which were held for sale at the date of the merger, $12 million related to costs
deferred for a new management information system which is not being placed in
service as the result of the merger and $12.7 million related to other long-term
assets at facilities being closed.

                                                                     (Continued)

                                      F-16
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 3 - CONTINUED

OTHER OPERATING CHARGES - The Company charged $8.6 million to cost of goods sold
and $19.4 million to operating expenses for writedowns of inventory, receivables
and other current assets resulting from operating unit consolidation and
realignment during fiscal 1998. The charges related principally to receivable 
write-offs resulting from the rationalization of customer and vendor 
relationships and inventory write-downs resulting from the reductions in the 
number of products distributed by the combined company following the merger, 
particularly at divisions being closed and consolidated.

NONRECURRING CHARGES- The Company recorded nonrecurring charges of approximately
$17.8 million for merger costs and expenses (consisting primarily of legal and
other professional fees) required to complete the transaction.

Net sales and net income previously reported by JP Foodservice and Rykoff-Sexton
and the combined amounts presented in the accompanying consolidated financial
statements are summarized as follows:

 
<TABLE>
<CAPTION>
                                                                                      Fiscal Years Ended
                                                                           ----------------------------------------
                                                                              June 29, 1996        June 28, 1997
                                
-----------------------------------------------------------------------------------------------------------------------
Net sales:
<S>                                                                          <C>                 <C>           
     JP Foodservice                                                           $   1,449,303      $  1,691,913
     Rykoff-Sexton                                                                1,789,478         3,477,493
-----------------------------------------------------------------------------------------------------------------------
Combined                                                                      $   3,238,781      $  5,169,406
-----------------------------------------------------------------------------------------------------------------------
Net income (loss):
     JP Foodservice                                                           $      16,913      $     22,248
     Rykoff-Sexton                                                                  (16,780)           16,038
-----------------------------------------------------------------------------------------------------------------------
Combined                                                                      $         133      $     38,286
-----------------------------------------------------------------------------------------------------------------------
</TABLE>

NOTE 4 - OTHER ACQUISITIONS

ACQUISITIONS ACCOUNTED FOR AS POOLINGS OF INTERESTS

MERGER WITH VALLEY - On August 30, 1996, JP Foodservice completed a merger with
Valley Industries, Inc. (together with its affiliates, "Valley"), a broadline
distributor located in Las Vegas, Nevada.  Under the terms of the merger, JP
Foodservice exchanged 1,936,494 shares of common stock for all of Valley's
common shares and ownership interests.

MERGER WITH SQUERI - On September 30, 1996, JP Foodservice completed a merger
with Squeri Food Service, Inc. (together with its affiliates, "Squeri"), a
broadline distributor located in Cincinnati, Ohio.  Under the terms of the
merger, JP Foodservice exchanged 1,079,875 shares of common stock for all of
Squeri's common shares and ownership interests.

The fiscal years of Valley and Squeri have been conformed with the Company's
fiscal year as of June 29, 1996.  Accordingly, retained earnings activity for
the period February 1, 1996 to June 29, 1996, for Valley and the period January
1, 1996 to June 29, 1996, for Squeri has been reflected as adjustments to
retained earnings as of June 29, 1996.  Combined net sales, loss from operations
and

                                                                     (Continued)

                                      F-17
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 4 - CONTINUED
    
net loss for the periods February 1, 1996 to June 29, 1996, for Valley and
January 1, 1996 to June 29, 1996, for Squeri were $99,660, $2,028 and $1,848,
respectively.  The loss from operations during this period was primarily 
attributable to one-time bonus awards paid to management employees at Valley, 
start-up costs related to new contracts, higher than normal operating costs at 
Valley due to the construction of a new facility and higher professional 
service costs incurred to support the effort to sell these businesses.  The net
sales and net income of Valley and Squeri, on a combined basis, included in the
consolidated financial results of the Company for the year ended June 29, 1996
were $206,627 and $2,856, respectively.     

In connection with the mergers of Valley and Squeri, the Company recorded
nonrecurring charges of approximately $5.4 million for merger costs and expenses
(consisting primarily of legal and professional fees) required to complete the
transactions.

ACQUISITIONS ACCOUNTED FOR AS PURCHASES

WESTLUND ACQUISITION - On March 20, 1998, the Company completed the acquisition
of Westlund Provisions, Inc. ("Westlund"), a foodservice distributor
specializing in custom-cut meats located in Minneapolis, Minnesota. Under the
terms of the acquisition, the Company acquired all of the outstanding common
stock and assumed certain liabilities of Westlund in exchange for 229,070 shares
of the Company's common stock. The excess of the purchase price over the fair
value of the net assets acquired of approximately $8.5 million has been
allocated to goodwill and is being amortized using the straight-line method over
40 years. Results of Westlund for the period March 21, 1998 to June 27, 1998
have been included in the Company's fiscal 1998 consolidated statement of
operations.

SORRENTO ACQUISITION - On January 23, 1998, the Company completed the
acquisition of Sorrento Food Service, Inc. ("Sorrento"), a broadline foodservice
distributor located in Buffalo, New York. Under the terms of the acquisition,
the Company acquired all of the outstanding common stock and assumed or
discharged certain liabilities of Sorrento and paid cash consideration of
approximately $39 million. The excess of the purchase price over the fair value
of the net assets acquired of approximately $18.2 million has been allocated to
goodwill and is being amortized using the straight-line method over 40 years.
Results of Sorrento for the period January 24, 1998 to June 27, 1998 have been
included in the Company's fiscal 1998 consolidated statement of operations.

OUTWEST ACQUISITION - On October 30, 1997, the Company completed the acquisition
of Outwest Meat Company ("Outwest"), a foodservice distributor specializing in
meats, located in Las Vegas, Nevada.  Under the terms of the acquisition, the
Company acquired all of the common stock of Outwest in exchange for 372,917
shares of the Company's common stock.  The excess of the purchase price over the
fair value of the net assets acquired of approximately $7.1 million has been
allocated to goodwill and is being amortized using the straight-line method over
40 years.  Results of Outwest for the period November 1, 1997 to June 27, 1998
have been included in the Company's fiscal 1998 consolidated statement of
operations.

                                                                     (Continued)

                                      F-18
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------

NOTE 4 - CONTINUED

PRO FORMA INFORMATION - Unaudited pro forma information for fiscal 1997 and
fiscal 1998, as if the Westlund, Sorrento and Outwest acquisitions had occurred
on the first day of the fiscal year, is shown below, in thousands, except for
share data.

<TABLE> 
<CAPTION> 
                                                        FISCAL YEARS ENDED
                                                 -------------------------------
                                                 JUNE 28, 1997     JUNE 27, 1998
                                                 -------------------------------
<S>                                              <C>               <C> 
Net sales                                        $   5,388,722     $  5,631,176
Income from operations                           $     150,127     $     65,163
Income (loss) before extraordinary item          $      39,454     $    (36,918)
Net income (loss)                                $      39,454     $    (46,630)
Income (loss) per common share before 
  extraordinary item:
    Basic                                        $        0.90     $      (0.81)
    Diluted                                      $        0.88     $      (0.81)
Net income (loss) per common share:
    Basic                                        $        0.90     $      (1.02)
    Diluted                                      $        0.88     $      (1.02)
================================================================================
</TABLE> 

MAZO-LERCH ACQUISITION - On June 19, 1997, JP Foodservice completed the
acquisition of Mazo-Lerch Company, Inc. ("Mazo-Lerch"), a broadline foodservice
distributor located in Alexandria, Virginia.  Under the terms of the
acquisition, JP Foodservice acquired all of the outstanding common stock of
Mazo-Lerch in exchange for 279,268 shares of JP Foodservice common stock.  The
excess of the purchase price over the fair value of net tangible assets acquired
of approximately $1.3 million has been allocated to goodwill and is being
amortized using the straight-line method over 40 years.  Results of Mazo-Lerch
for the period June 20, 1997 to June 28, 1997, are included in the fiscal 1997
consolidated statement of operations.

ARROW ACQUISITION - On August 31, 1996, JP Foodservice completed the acquisition
of Arrow Paper and Supply Co., Inc. (together with its affiliate, "Arrow"), a
broadline foodservice distributor located in Norwich, Connecticut.  Under the
terms of the acquisition, JP Foodservice purchased certain assets, assumed or
discharged certain liabilities and paid consideration of $28.9 million.
Approximately $1.7 million of the consideration was paid with 73,977 shares of
JP Foodservice common stock and the remainder was paid in cash.  The excess of
the purchase price over the fair value of net tangible assets acquired of
approximately $28.2 million has been allocated to goodwill and is being
amortized using the straight-line method over 40 years. Results of Arrow for the
period September 1, 1996 to June 28, 1997, are included in the fiscal 1997
consolidated statement of operations.

US FOODSERVICE ACQUISITION - On May 17, 1996, Rykoff-Sexton merged with US
Foodservice Inc. ("USF"), a privately held broadline foodservice distribution
company.  As part of the merger, USF stockholders received 1.457 shares of
Rykoff-Sexton common stock for each share of outstanding Class A and Class B
common stock of USF.  Options and warrants to acquire approximately one million
shares of USF were converted into options and warrants to acquire Rykoff-Sexton
common stock on the same basis.  The aggregate purchase price was approximately
$217 million, which included the costs of acquisition.  Liabilities assumed in
the acquisition

                                                                     (Continued)

                                      F-19
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------

NOTE 4 - CONTINUED

approximated $477.2 million.  In addition, all outstanding shares of the USF
cumulative redeemable exchangeable preferred stock were purchased for $26.6
million.  The excess of the purchase price over fair value of net tangible
assets acquired of approximately $409 million was allocated to goodwill and is
being amortized using the straight-line method over 40 years.  Results of USF
for the period May 17, 1996 to June 29, 1996, are included in the adjustment to
retained earnings for the period April 28, 1996 to June 29, 1996 related to
Rykoff-Sexton.  The Company's consolidated statements of operations include
results for USF for periods after June 29, 1996.

H&O FOODS ACQUISITION - On November 1, 1995, Rykoff-Sexton acquired
substantially all of the assets of H&O Foods, Inc. ("H&O"), a regional,
institutional distributor located in Nevada.  The aggregate purchase price was
approximately $29.6 million, which included the costs of acquisition.  The
excess of the purchase price over the fair value of the net assets acquired of
approximately $18.4 million has been allocated to goodwill and is being
amortized using the straight-line method over 40 years.  Results for H&O for the
period November 2, 1995 to April 29, 1996 are included in the fiscal 1996
consolidated statement of operations.

NOTE 5 - RECEIVABLES

Receivables are composed of the following:
<TABLE>
<CAPTION>
                                                        June 28,        June 27,
                                                          1997            1998
--------------------------------------------------------------------------------
<S>                                                     <C>           <C>
Customer accounts and notes                              $ 90,073      $121,491
Less allowance for doubtful accounts                      (15,710)      (15,818)
--------------------------------------------------------------------------------
                                                                       
Net customer                                               74,363       105,673
Other, net, principally from suppliers                     88,285       109,786
--------------------------------------------------------------------------------
                                                                       
                                                         $162,648      $215,459
--------------------------------------------------------------------------------
</TABLE>

The Company sells customer accounts receivable under two securitization
arrangements aggregating $250 million (see Note 8).

                                                                     (Continued)

                                      F-20
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 6 - PROPERTY AND EQUIPMENT

The components of property and equipment are as follows:

 
<TABLE>
<CAPTION>
                                                                                               June 28,              June 27, 
                                                                                                  1997                  1998
------------------------------------------------------------------------------------------------------------------------------
 
<S>                                                                                        <C>                      <C>    
Land, buildings and improvements                                                       $       338,750       $       368,850
Machinery and equipment                                                                        285,675               273,769
Assets held under capital leases (Note 9)                                                       50,113                52,740
------------------------------------------------------------------------------------------------------------------------------
                                                                                               674,538               695,359
Accumulated depreciation                                                                      (236,802)             (258,094)
------------------------------------------------------------------------------------------------------------------------------
                                                                                       $       437,736       $       437,265
------------------------------------------------------------------------------------------------------------------------------
</TABLE>




The Company capitalizes interest costs as part of major asset construction
projects.  Capitalized interest was $1,077, $1,071 and $3,081 in fiscal 1996,
1997 and 1998, respectively.

As of June 28, 1998, land and buildings for seven closed distribution facilities
with a carrying value of approximately $24.6 million are held for sale. Each of
the properties is currently listed for sale and the Company expects to dispose
of such properties over the next two years. The effect of suspending
depreciation on such properties was not material.

NOTE 7 - LONG-TERM DEBT

Long-term debt is composed of the following:

<TABLE>
<CAPTION>
                                                                                               June 28,              June 27,
                                                                                                 1997                  1998
--------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>                         <C>  
Revolving lines of credit                                                              $        63,700       $       502,200     
Term loans                                                                                     330,125                    --       
Industrial development revenue bonds                                                            25,900                25,900     
8.875% Senior subordinated notes                                                               129,287               120,163     
8.55% Senior notes payable                                                                      85,000                    --       
Other                                                                                           10,268                 3,020     
--------------------------------------------------------------------------------------------------------------------------------
Total long-term debt                                                                           644,280               651,283     
Less current maturities of long-term debt                                                       22,492                   604     
--------------------------------------------------------------------------------------------------------------------------------
                                                                                       $       621,788       $       650,679
--------------------------------------------------------------------------------------------------------------------------------
 </TABLE>

REVOLVING LINE OF CREDIT - In connection with the acquisition of Rykoff-Sexton,
the Company entered into a bank credit facility which provides for a $550
million five-year revolving credit facility and a $200 million revolving/term
facility (the "Credit Facility") which is renewable annually.  Borrowings
outstanding under the Credit Facility bear interest at the Company's option at a
rate equal to the sum of (a) the London Interbank Offered Rate (LIBOR), a
specified prime rate plus .5%, or the federal funds rate plus .5% and (b) an
applicable margin.  The applicable margin will vary from


                                                                     (Continued)

                                      F-21
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 7 - CONTINUED

 .175% to .55%, based on a formula tied to the Company's leverage from time to
time.  At June 27, 1998, borrowing rates were based on LIBOR plus an applicable
margin of .45% and averaged 6.17%.  Annual facility fees are based on the same
formula and will vary from .055% to .2%.  The revolving credit facility includes
a $75 million facility for standby and commercial letters of credit and a $50
million swing-line facility for same day borrowings.  At June 27, 1998,
borrowings of $502,200 were outstanding and the Company had available borrowings
of $211,800 under the Credit Facility.

The Credit Facility includes a number of covenants which require the maintenance
of certain financial ratios and restrict the Company's ability to pay dividends
and to incur additional indebtedness.

At June 28, 1997, JP Foodservice had a $175 million unsecured revolving line of
credit agreement.  The agreement required quarterly interest payments on
outstanding borrowings at the prime rate or, at the Company's option, LIBOR plus
 .275% per annum.  At June 28, 1997, Rykoff-Sexton had a credit facility which
consisted of a $150 million revolving line of credit and three term loans.
Borrowings under the Rykoff-Sexton line of credit required monthly or quarterly
interest payments based on LIBOR plus 2.5%.  The Rykoff-Sexton term loans
required interest at LIBOR plus margins ranging from 2.5% to 3.25%.  The JP
Foodservice line of credit and the Rykoff-Sexton line of credit and term loans
were replaced by the Credit Facility.

SENIOR SUBORDINATED NOTES - In 1993, Rykoff-Sexton issued $130 million principal
amount of 8 7/8% Senior Subordinated Notes due November 1, 2003 (the "8 7/8%
Notes"), with interest payable semi-annually commencing May 1, 1994.  The 8 7/8%
Notes were sold at a discount for an aggregate price of $128.9 million.
Provisions of the 8 7/8% Notes include, without limitation, restrictions on
liens, indebtedness, asset sales, and dividends and other restricted payments.
The 8 7/8% Notes are redeemable at the option of the Company, in whole or in
part, at 104.44% of their principal amount beginning November 1998, and
thereafter at prices declining annually to 100% on and after November 2001.  The
Company retired $9.2 million of the 8 7/8% Notes in fiscal 1998.

INDUSTRIAL DEVELOPMENT REVENUE BONDS -  These bonds are secured by a letter of
credit issued on behalf of Rykoff-Sexton which is secured by a real estate lien
against a distribution facility. The bonds will mature on December 1, 2026, and
from time to time bear and pay interest under daily, weekly, commercial paper or
long-term interest rate indices at the election of the Company. The interest
rate on the bonds approximates LIBOR plus .625% (6.33% at June 27, 1998).

EXTRAORDINARY ITEM - In connection with the refinancing of the JP Foodservice
and the Rykoff-Sexton indebtedness described above, the Company recorded an
extraordinary charge of $9.7 million (net of $6.3 million income tax benefit).
The charge related to the write-off of deferred financing costs with respect to
the extinguished debt and additional payments to holders of the Company's senior
notes payable, which were retired in full.

                                                                     (Continued)

                                      F-22
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 7 - CONTINUED

DERIVATIVE FINANCIAL INSTRUMENTS -  The Company enters into interest rate swaps,
caps and collars to manage its exposure to interest rates on floating rate long-
term debt.  As of June 27, 1998, the Company has effectively capped its interest
rate exposure at 7.85% on approximately $400 million of its floating rate debt
for the next twelve months.

The Company has entered into a swaption agreement for a notional amount of $129
million which  can be exercised by the holder commencing in November 1998.  The
Company received $5.6 million upon execution of the swaption agreement and will
receive an additional amount ranging from $1.9 million to $5.7 million when, and
if, the swaption is exercised by the holder.  The amounts received from the
holder will be amortized over the life of the swap arrangement.

If the Company had terminated each of the contracts on June 27, 1998, it would
have had a loss of approximately $1.8 million.

Interest expense and other financing costs were $32,527, $76,063 and $73,894 in
fiscal 1996, 1997 and 1998, respectively.  Interest expense included
amortization of deferred financing cost of $735, $2,680 and $1,945,
respectively.  Other financing costs of $235, $15,978 and $14,190 in fiscal
1996, 1997 and 1998, respectively, represent costs associated with the Company's
trade accounts receivable securitization arrangements (see Note 8).

The Company's aggregate annual principal payments applicable to long-term debt
are as follows:

<TABLE>
<CAPTION>
Fiscal Years Ended
--------------------------------------------------------------------------------
                                   
<S>                                                                    <C>
1999                                                                   $   604
2000                                                                       271
2001                                                                       284
2002                                                                       288
2003                                                                   502,442
Thereafter                                                             147,394
--------------------------------------------------------------------------------
                                                                     $ 651,283
--------------------------------------------------------------------------------
</TABLE>

Based on the borrowing rates currently available to the Company for indebtedness
with similar terms and average maturities, the fair value of the Company's long-
term debt is estimated to be $656,000.

NOTE 8 -   TRADE ACCOUNTS RECEIVABLE SECURITIZATION
           ARRANGEMENTS

The Company maintains revolving securitization arrangements for accounts
receivable of $200 million and $50 million.  Under the arrangements, receivables
are sold by the Company to wholly owned, bankruptcy remote subsidiaries, which
in turn sell interests in the receivables to third-party investors. In order
to maintain the designated receivable balances, the Company is required to sell
interests in new receivables as existing receivables are collected. Under the
$200 million agreement,

                                                                     (Continued)

                                      F-23
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------

NOTE 8 - CONTINUED

all customer receivables of participating subsidiaries of the Company are sold
to a master trust and the Company acquires a participation interest in the
master trust equal to the amount in excess of the $200 million third-party
interest. Under the $50 million agreement, the Company sells an undivided
percentage ownership interest in a designated pool of accounts receivable to an
independent issuer of receivable-backed paper. Under both arrangements, the
Company effectively retains credit risk and is responsible for collection and
administration activities. The Company's interest in the master trust and its
retained interest in the undivided pool of receivables have been included in
receivables in the accompanying consolidated balance sheets.  The Company 
accounts for the retained interest in accounts receivable at fair value.  The
net realizable value of the receivable portfolio approximates fair value due to
the rapid collection of accounts sold.

NOTE 9 - LEASES

The Company leases its corporate office facilities and certain distribution
facilities and equipment under operating leases.  The Company leases certain
of its delivery fleet under capital leases. Charges to operations for all
operating leases were $35,282, $50,656 and $50,504 in fiscal 1996, 1997 and
1998, respectively.

Set forth below are the future minimum lease payments under operating leases and
capital leases with noncancelable terms beyond one year.

<TABLE>
<CAPTION>
                                                          Operating      Capital
Fiscal Years Ended                                           leases       leases
--------------------------------------------------------------------------------
<S>                                                       <C>           <C>
1999                                                      $  42,486     $  9,775
2000                                                         37,431        8,388
2001                                                         29,606        7,724
2002                                                         25,389        4,794
2003                                                         16,908        5,369
Thereafter                                                   42,127       36,020
--------------------------------------------------------------------------------
Total minimum lease payments                                193,947       72,070
Less interest portion                                                     35,191
--------------------------------------------------------------------------------
Obligations under capital leases                                          36,879
Less current obligations                                                   6,933
--------------------------------------------------------------------------------
                                                                        $ 29,946
--------------------------------------------------------------------------------
</TABLE>

During fiscal years 1996, 1997 and 1998, the Company's additions to property and
equipment of $4,536, $5,957 and $2,979, respectively, were financed through
capital lease obligations.

                                                                     (Continued)

                                      F-24
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------

NOTE 10 - INCOME TAXES

The components of income taxes with respect to income (loss) before
extraordinary charge are as follows:

<TABLE>
<CAPTION>
                                                      Fiscal Years Ended
                                             -----------------------------------
                                              June 29,     June 28,     June 27,
                                                1996         1997         1998
--------------------------------------------------------------------------------
<S>                                          <C>          <C>          <C>
Current tax expense (benefit):
  Federal                                    $  4,426     $ 14,224     $ (1,857)
  State and local                               1,589        3,003       (1,047)
--------------------------------------------------------------------------------
Total current                                   6,015       17,227       (2,904)
--------------------------------------------------------------------------------
Deferred tax expense (benefit):
  Federal                                      (4,896)      10,354        7,216
  State and local                                (560)      (1,506)       2,163
--------------------------------------------------------------------------------
Total deferred                                 (5,456)       8,848        9,379
--------------------------------------------------------------------------------
                                             $    559     $ 26,075     $  6,475
================================================================================
</TABLE>

In addition, in fiscal 1998, the Company recognized current federal and state
income tax benefits of $5,230 and $1,095, respectively, with respect to the loss
on early extinguishment of debt of $16,037.

Temporary differences and the resulting deferred income tax assets and
liabilities are as follows:

<TABLE>
<CAPTION>
                                                         June 28,       June 27,
                                                           1997          1998
--------------------------------------------------------------------------------
<S>                                                     <C>           <C>
Deferred tax assets:
  Loss carryforwards                                    $  25,474     $  24,906
  Restructuring reserves and asset impairment              22,383        45,821
  Allowance for doubtful accounts                           6,565           674
  Capital leases                                            4,331         5,196
  Accrued expenses                                         19,476        13,751
  Other, net                                               10,513         1,528
  Valuation allowance                                      (1,398)         (648)
--------------------------------------------------------------------------------
Deferred tax assets                                        87,344        91,228
--------------------------------------------------------------------------------
Deferred tax liabilities:
  Property and equipment                                  (30,687)      (34,075)
  Intangible assets                                        (4,165)       (5,823)
  Other, net                                               (9,883)      (18,100)
--------------------------------------------------------------------------------
Deferred tax liabilities                                  (44,735)      (57,998)
--------------------------------------------------------------------------------
Net deferred tax assets                                 $  42,609     $  33,230
--------------------------------------------------------------------------------
</TABLE>

                                                                     (Continued)

                                      F-25

<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 10 - CONTINUED

Management believes it is more likely than not that the deferred tax assets, net
of valuation allowances, at June 27, 1998, including federal and state net
operating loss carryforwards, will be realizable through the combination of
future taxable income, alternative tax planning strategies and the reversal of
existing taxable temporary differences.

A reconciliation of the statutory Federal income tax rate to the income tax rate
on income (loss) before income taxes and extraordinary charge, is as follows:

<TABLE>
<CAPTION>

                                                        Fiscal Years Ended
--------------------------------------------------------------------------------------------------------------------------
                                                     June 29, 1996             June 28, 1997            June 27, 1998
--------------------------------------------------------------------------------------------------------------------------

 
<S>                                             <C>             <C>        <C>           <C>        <C>            <C>  
Computed statutory expense (benefit)             $    242       35.0%      $   22,526    35.0%      $  (10,786)    (35.0)%
State and local income tax,
     net of federal tax benefit                    (1,140)    (164.7)             973     1.5              725       2.4
Permanent differences                               3,084      445.7            4,853     7.5           17,448      56.6
Reversal of valuation allowance                       916      132.4           (2,800)   (4.4)            (750)     (2.4)
Gas tax credit and other                           (2,543)    (367.5)             523     0.8             (162)     (0.6)
---------------------------------------------------------------------------------------------------------------------------
                                                 $    559       80.9%      $   26,075    40.4%       $   6,475      21.0%
---------------------------------------------------------------------------------------------------------------------------
</TABLE>


Federal net operating loss carryforwards as of June 27, 1998 approximate $56,154
and expire in various amounts through 2011.  Included in such amounts are net
operating losses incurred prior to the USF acquisition.  The use of these net
operating losses is subject to certain limitations imposed by the Internal
Revenue Code.  The Company does not anticipate these limitations will affect
utilization of the carryforwards prior to their expiration date.  All tax years
of the Company, since fiscal 1994, are open for examination.  The Internal
Revenue Service and certain state authorities have examinations in progress.

NOTE 11 - STOCKHOLDERS' EQUITY

ISSUANCE OF COMMON STOCK - In August and September 1996, the Company sold
3,075,000 shares of common stock in a public offering for $65.9 million, net.
The net proceeds of the offering were used to fund the cash portion of the Arrow
purchase price and to repay indebtedness assumed or discharged by the Company in
connection with its acquisitions of Valley and Arrow, as discussed in Note 4.

RELATED PARTY TRANSACTIONS - In December 1996, Sara Lee Corporation sold its
ownership interest of approximately 27% of the Company's outstanding common
stock in a public offering.  As a result, the Company has reclassified $44,943
of distributions in excess of net book value of continuing stockholder's
interest as a reduction to additional paid-in-capital.

EMPLOYEE STOCK PURCHASE PLAN - The Company sponsors an employee stock purchase
plan, pursuant to which all full-time employees of the Company and its
subsidiaries who have been employed by the Company for 90 days or more are
eligible to purchase shares of common stock from 

                                                                     (Continued)

                                      F-26
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 11 - CONTINUED

the Company.  An aggregate of 1,500,000 shares of common stock may be issued and
purchased under the plan.  Eligible employees may purchase shares of common
stock at a price equal to 85% of the market price per share on each quarterly
investment date.  Purchases under this plan totaled 33,940 shares, 38,902 shares
and 32,830 shares during fiscal 1996, 1997 and 1998, respectively.

WARRANTS - At June 27, 1998, the Company had warrants outstanding to purchase
231,066 shares of common stock at $13.11 per share.  The warrants expire on
September 30, 2005.  Subsequent to June 27, 1998, a warrant to purchase 159,968
shares of common stock was exercised.

SHAREHOLDER RIGHTS PLAN - The Company has a shareholder rights plan under which
the issuance of rights, subject to specified exceptions, would be triggered by
the acquisition (or certain actions that would result in the acquisition) of 10%
or more of the Company's common stock by any person or group (or 15% or more by
any person eligible to report its ownership of the Company's common stock on
Schedule 13G under the Securities Exchange Act of 1934).

Pursuant to this plan, each share of common stock has attached one preferred
share purchase right (a "Right") which entitles the registered holder of common
stock to purchase from the Company, upon the occurrence of the specified
triggering events, one-hundredth of a share of a newly authorized issue of
junior participating preferred stock at a price of $95, subject to adjustment.
The Company may redeem the Rights at a price of $.01 per Right prior to a
triggering event.  The Rights expire on February 19, 2006.

NOTE 12 - STOCK OPTION PLANS

The Company sponsors an employee stock incentive plan and an outside director
stock option plan.  The employee plan authorizes the grant, at the discretion of
the Company's Board of Directors, of incentive stock options, non-qualified
stock options, restricted stock awards, stock appreciation rights, or any
combination thereof, at the fair market value on the date of grant.  Options
granted under the employee plan generally have a life of ten years and vest over
a three-year period.  The outside director plan provides for an initial award of
5,000 options and an annual award of 2,000 options, at fair market value, for a
ten-year period with one-fourth vesting upon grant and the balance vesting
equally over three years.  Stockholders of the Company have authorized for
issuance pursuant to the employee plan and the outside director plan 2,600,000
and 200,000 shares of common stock, respectively.

Rykoff-Sexton sponsored several stock option plans for employees and directors.
In connection with the acquisition, options to purchase shares of Rykoff-Sexton
were exchanged for options to purchase the Company's common stock on the same
terms and conditions after adjusting the option amounts and exercise prices for
the Exchange Ratio.  Virtually all of the options were immediately exercisable
as the result of the change of control provisions contained in each of the
option agreements.


                                      F-27
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 12 - CONTINUED

The aggregate number of shares reserved for the issuance of common stock under
all plans was 3,297,001 at June 27, 1998.  Upon a change of control of the
Company, as defined in the plans, all outstanding and previously unvested
options will become immediately exercisable.  A summary of changes in
outstanding stock options follows:

<TABLE>
<CAPTION>
                                                                                                Weighted average
                                                                                       Stock      exercise price
                                                                                     options           per share
----------------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>              <C>
Balance July 1, 1995                                                                 1,250,193         $   17.73
Options granted                                                                      1,428,198             15.24
Options cancelled                                                                     (148,774)            17.55
Options exercised                                                                     (123,678)             5.71
---------------------------------------------------------------------------------------------------------------- 
Balance June 29, 1996                                                                2,405,939             16.62
Options granted                                                                        681,545             21.79
Options cancelled                                                                      (73,695)            16.10
Options exercised                                                                     (249,848)            12.86
---------------------------------------------------------------------------------------------------------------- 
Balance June 28, 1997                                                                2,763,941             18.19
Options granted                                                                        693,714             32.46
Options cancelled                                                                     (231,251)            27.38
Options exercised                                                                   (1,331,329)            19.11
---------------------------------------------------------------------------------------------------------------- 
Balance June 27, 1998                                                                1,895,075         $   22.49
----------------------------------------------------------------------------------------------------------------
</TABLE>

The following table summarizes information about stock options outstanding at
June 27, 1998:

<TABLE>
<CAPTION>
                              Number     Weighted average          Weighted              Number          Weighted
Range of                 outstanding            remaining            average        exercisable           average
exercise prices        June 27, 1998     contractual life     exercise price      June 27, 1998       exercise price 
------------------------------------------------------------------------------------------------------------------------
                                                                                                       
<S>                   <C>                   <C>                 <C>                      <C>               <C>           
$ 0.13-$ 4.48                 10,749               4.54          $   0.73               10,749          $   0.73
$11.00-$15.75                457,726               6.00          $  12.77              410,781          $  12.59
$16.65-$24.84                812,687               7.68          $  20.87              434,981          $  19.91
$27.56-$35.19                613,913               8.68          $  32.26               21,133          $  29.96
                    ----------------                                            --------------    
                           1,895,075               7.58          $  22.49              877,644          $  16.49
                    ----------------                                            --------------
</TABLE>

                                                                     (Continued)

                                      F-28
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES

Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------

NOTE 12 - CONTINUED

The Company applies the intrinsic value method when accounting for stock-based
employee compensation grants.  Accordingly, no compensation cost has been
recognized for its stock option plans.  Had compensation cost been determined
under the fair value method of SFAS No. 123, the Company's net income (loss) and
net income (loss) per common share would have been reduced to the pro forma
amounts indicated below (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                    Fiscal Years Ended
                                      ------------------------------------------
                                      June 29, 1996  June 28, 1997  June 27,1998
--------------------------------------------------------------------------------
Net income (loss):
<S>                                   <C>            <C>            <C>
  As reported                             $     133      $  38,286    $ (47,004)
  Pro forma                                    (145)        36,479      (51,609)
--------------------------------------------------------------------------------
Basic earnings (loss) per share:
  As reported                             $    0.00      $    0.88    $   (1.04)
  Pro forma                                    0.00           0.83        (1.14)
--------------------------------------------------------------------------------
Diluted earnings (loss) per share:
  As reported                             $    0.00      $    0.87    $   (1.04)
  Pro forma                                    0.00           0.83        (1.14)
--------------------------------------------------------------------------------
</TABLE>

The fair value of each option is estimated on the date of grant using the Black-
Scholes option-pricing model with the following weighted average assumptions
used for grants in fiscal 1996, 1997 and 1998:  dividend yield of 0%; expected
volatility of 41.45%, 45.44% and 41.02% for fiscal 1996, 1997 and 1998,
respectively; risk-free interest rate of 6.18%, 6.36% and 6.10% for fiscal 1996,
1997 and 1998, respectively; and expected lives of five years.  The weighted
average fair value of options granted during fiscal 1996, 1997 and 1998 was
$6.48, $11.21 and $13.87, respectively.

Pro forma net income (loss) reflects only options granted in fiscal 1996, 1997
and 1998, as compensation cost for options granted prior to July 2, 1995 is not
considered.  Compensation cost is reflected over the options' vesting periods of
three to four years.


NOTE 13 - EMPLOYEE RETIREMENT PLANS

DEFINED CONTRIBUTION PLANS - The Company and certain of its subsidiaries sponsor
several defined contribution profit sharing plans for which all full-time non-
union employees are generally eligible.  Terms of the plans provide for employee
and Company contributions, which may be made in cash or common stock of the
Company.  Charges to operations for employer contributions to the plans were
$1,775, $3,911 and $4,521 in fiscal 1996, 1997 and 1998, respectively.  Of such
amounts, the Company made contributions in common stock of $1,612, $1,555 and
$1,961, respectively.

                                                                     (Continued)

                                      F-29
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 13 - CONTINUED

MULTI-EMPLOYER PLANS - The majority of the Company's union employees are covered
by union-administered pension plans.  Since these plans are part of multi-
employer pension arrangements, it is not practicable to determine the amount of
accumulated plan benefits or plan net assets applicable solely to the Company's
employees.  With the passage of the Multi-Employer Pension Plan Amendments Act
of 1980 (the "Act"), the Company may, under certain circumstances, become
subject to liabilities in excess of contributions made under collective
bargaining agreements.  Generally, these liabilities are contingent upon the
termination, withdrawal, or partial withdrawal from these plans. Charges to
operations for all employer defined benefit pension contributions required by
union agreements aggregated $8,459, $8,546 and $9,210 in fiscal 1996, 1997 and
1998, respectively.

DEFINED BENEFIT PLANS - The Company maintains six non-contributory pension plans
for its salaried, commissioned and certain of its hourly employees. Under the
plans, the Company is required to make annual contributions that are determined
by the plans' consulting actuary, using participant data that is supplied by the
Company. It is the Company's policy to fund pension costs currently. Pension
benefits are based on length of service and either a percentage of final average
annual compensation or a dollar amount for each year of service. Benefits under
three of the plans are frozen at June 27, 1998. Projected benefit obligations of
plans for which benefits were not frozen at June 27, 1998 were $4,956. During
fiscal 1998, the Company recognized a curtailment gain of $7.4 million
reflecting the freezing of benefits from one of those defined benefit plans.

Net pension expense for defined benefit pension plans for fiscal 1996, 1997 and
1998 are included in the following components:
<TABLE>
<CAPTION>
                                                                                                               
                                                                                        Fiscal Years Ended                     
                                                                     -------------------------------------------------------
                                                                                                                           
                                                                          June 29,             June 28,             June 27,
                                                                            1996                 1997                 1998
----------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>                 <C>                              <C>  
Service cost-benefits earned during the period                     $       3,700       $         5,045       $         3,061    
Interest cost on projected benefit obligation                              4,473                 6,055                 5,911    
Actual return on plan asset                                               (5,452)              (14,255)               (8,556)   
Effect of curtailment                                                         -                     -                 (7,390)   
Net amortization and deferral                                               (105)                7,555                  (537)   
---------------------------------------------------------------------------------   -------------------    ------------------   
Net pension expense (income)                                       $       2,616       $         4,400        $       (7,511)  
-----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      F-30
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 13 - CONTINUED

The following table reconciles the pension plans' funded status to accrued
expense as of June 28, 1997 and June 27, 1998:
<TABLE>
<CAPTION>
                                                                                             Fiscal Years Ended     
                                                                                    -------------------------------------         
                                                                                                                                  
                                                                                          June 28,              June 27,           
                                                                                            1997                  1998              

-------------------------------------------------------------------------------------------------------------------------          
<S>                                                                              <C>                    <C>                        
Market value of plan assets in equities and bonds                                 $            88,784    $         95,187          
-------------------------------------------------------------------------------------------------------------------------          
Actuarial present value of accumulated benefits:                                                                                
     Vested                                                                                    69,007              86,751          
     Non-vested                                                                                 4,279                 583          
Additional benefits based on estimated future salary levels                                     7,248                  40          
-------------------------------------------------------------------------------------------------------------------------          
Projected benefit obligations                                                                  80,534              87,374          
-------------------------------------------------------------------------------------------------------------------------          
Plan assets more than projected benefit obligations                                             8,250               7,813          
Unrecognized net obligation to be amortized over 10 years                                       2,778                 221          
Unrecognized net gain                                                                         (22,365)             (8,446)         
-------------------------------------------------------------------------------------------------------------------------          
Accrued pension expense                                                           $           (11,337)   $           (412)         
-------------------------------------------------------------------------------------------------------------------------          
</TABLE>

The weighted average discount rates were 7.75% and 6.75% and the expected long-
term rates of return on plan assets were 9.5% and 9% at June 28, 1997 and June
27, 1998, respectively.  As of June 27, 1998, plans are either frozen or have
benefits that accrue based on fixed amounts for each year of service.

OTHER POSTRETIREMENT BENEFIT PLANS - The Company has several nonpension
postretirement benefit plans, certain of which are contributory.  The present
value of future benefits to be paid to current employees and eligible retirees
amounted to approximately $2.3 million at June 27, 1998 and is included in other
noncurrent liabilities in the accompanying consolidated balance sheet.

NOTE 14 - OTHER RESTRUCTURINGS

In connection with the USF acquisition described in Note 4, Rykoff-Sexton
recorded a restructuring charge of $57.6 million ($35.7 million after tax) in
the nine-week fiscal period ended June 29, 1996 (see Note 3). The restructuring
charge consisted of severance and employee benefits of $10.7 million, lease
related costs of $20.2 million and other closure and integration costs of $26.7
million. During the nine week fiscal year transition period and fiscal 1997,
Rykoff-Sexton charged costs of $28.1 million (consisting of severance and
employee benefits of $4.5 million, lease related costs of $2.7 million and other
closure and integration costs of $20.9 million) against the restructuring
reserve and reversed $4.0 million into income. This reversal related to
severance costs reserved for employees who voluntarily terminated their
employment during fiscal 1997, thereby forfeiting their termination rights.
Based on current management's review of the reserves remaining to cover the
existing commitments which resulted from the prior restructuring activity, these
amounts were not considered necessary. During fiscal 1998, the Company paid $6.0
million for severance and lease commitments and reversed $3.0 million of
unutilized reserves against restructuring costs. The reversal related to
restructuring activities for which the actual costs were overestimated or for
which contemplated restructuring plans ultimately changed. As of June 27, 1998,
reserves for $1.0 million of severance and benefits, $12.5 million of lease
commitments and $3.0 million of other exit costs have yet to be expended. The
Company expects these expenditures to occur at the rate of approximately $2
million per year for the next four fiscal years and $1 million per year for the
following eight fiscal years.

                                      F-31
<PAGE>
 
U.S. FOODSERVICE AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Dollars in thousands, except where noted)

--------------------------------------------------------------------------------


NOTE 14 - CONTINUED

In fiscal 1996, Rykoff-Sexton recorded a pre-tax charge of $29.7 million which
was principally reflected as a reduction in the net carrying value of land,
buildings and improvements.

In October 1995, Rykoff-Sexton concluded a restructuring plan initiated in 1993
and credited the remaining unutilized restructuring reserve of $6.4 million into
income.

NOTE 15 - OTHER COMMITMENTS AND CONTINGENCIES

LEGAL PROCEEDINGS - The Company is involved, from time to time, in litigation
and proceedings arising out of the ordinary course of business.  There are no
pending material legal proceedings or environmental investigations to which the
Company is a party or to which the property of the Company is subject.

LETTERS OF CREDIT - The Company utilizes standby letters of credit principally
for worker's compensation self-insurance security deposit requirements. These
letters of credit are irrevocable and have one-year renewable terms. Outstanding
standby and commercial letters of credit as of June 27, 1998 were approximately
$36 million.

NOTE 16 - SUBSEQUENT EVENT (UNAUDITED)

On August 28, 1998, the Company completed the outsourcing of the Rykoff-Sexton
Manufacturing Division through the sale of its assets to a third party and
entered into a six-year supply agreement to purchase products from the new
company. Gross proceeds from the supply agreement and asset sale totaled $101
million.

                                      F-32
<PAGE>
 
                                                                      SCHEDULE I
                                                                     Page 1 of 3

U.S. FOODSERVICE
CONDENSED FINANCIAL INFORMATION OF REGISTRANT

The following are the condensed balance sheets, statements of operations and
cash flows for U.S. Foodservice with its subsidiaries at equity:

<TABLE>
<CAPTION>
                                                                               JUNE 28,              JUNE 27,
Condensed Balance Sheets                                                         1997                  1998
---------------------------------------------------------------------------------------------------------------
                                                                                    (IN THOUSANDS)
<S>                                                                          <C>                     <C>
Assets
------
 
Cash and cash equivalents                                                      $    126                $    125
Other current assets                                                                125                       1
Intra-company receivables                                                        82,384                 135,072
Investments in subsidiaries                                                     496,511                 449,522
                                                                               --------                --------
 
 Total assets                                                                  $579,146                $584,720
                                                                               ========                ========
 
Stockholders' Equity
--------------------
 
Common stock                                                                   $    443                $    463
Additional paid-in-capital                                                      526,979                 579,537
Retained earnings                                                                51,724                   4,720
                                                                               --------                --------
 
 Total stockholders' equity                                                    $579,146                $584,720
                                                                               ========                ========
</TABLE>

                                     F-33
<PAGE>
 
                                                                      SCHEDULE I
                                                                     Page 2 of 3

U.S. FOODSERVICE
CONDENSED FINANCIAL INFORMATION OF REGISTRANT

<TABLE>
<CAPTION>
                                                                                    FISCAL YEARS ENDED
                                                             -------------------------------------------------------------
                                                                    JUNE 29,               JUNE 28,             JUNE 27,
Condensed Statements of Operations                                    1996                   1997                 1998
--------------------------------------------------------------------------------------------------------------------------
                                                                                        (IN THOUSANDS)
<S>                                                              <C>                      <C>                     <C>
Operating expenses                                                    $  (6)                $   (29)              $    (15)
Net income (loss) of unconsolidated   
 subsidiaries                                                           139                  38,315                (46,989)
                                                                      -----                 -------               --------
 
Net income (loss)                                                     $ 133                 $38,286               $(47,004)
                                                                      =====                 =======               ========
</TABLE>

                                     F-34
<PAGE>
 
                                                                      SCHEDULE I
                                                                     Page 3 of 3

U.S. FOODSERVICE
CONDENSED FINANCIAL INFORMATION OF REGISTRANT

<TABLE>
<CAPTION>
                                                                            FISCAL YEARS ENDED
                                                                 ------------------------------------
                                                                    JUNE 29,    JUNE 28,     JUNE 27,
Condensed Statements of the Cash Flows                                1996        1997         1998
-----------------------------------------------------------------------------------------------------
                                                                             (IN THOUSANDS)
<S>                                                                 <C>         <C>         <C> 
Cash flows from operating activities:
 Net income (loss)                                                   $   133    $ 38,286     $(47,004)
 Adjustments to reconcile net income (loss)  to net     
  cash used in operating activities
   Net (income) loss of unconsolidated subsidiaries                     (139)    (38,315)      46,989
   Non-cash restructuring charge                                                               12,217
   Increase (decrease) in other assets                                   129          (6)         124
   Increase in other assets                                           (1,869)    (68,817)     (35,090)
 Other                                                                                          1,961
                                                                     -------    --------     --------
 
  Net cash used in operating activities                               (1,746)    (68,852)     (20,803)
                                                                     -------    --------     --------
 
Cash flows from financing activities:
  Net proceeds from initial public offering                                       65,975
  Purchases of treasury stock                                                                 (12,417)
  Proceeds from issuance of other common stock                                                 33,219
  Proceeds from employee stock purchase                                1,846       2,869
                                                                     -------    --------     --------
 
   Net cash provided by financing activities                           1,846      68,844       20,802
                                                                     -------    --------     --------
 
Net increase (decrease) in cash and cash equivalents                     100          (8)          (1)
Cash and cash equivalents, at beginning of period                         34         134          126
                                                                     -------    --------     --------
 
Cash and cash equivalents, at end of period                          $   134    $    126     $    125
                                                                     =======    ========     ========
</TABLE>

                                     F-35
<PAGE>
 
                                                                     SCHEDULE II

U.S. FOODSERVICE
VALUATION AND QUALIFYING ACCOUNTS (1)
(IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                ADDITIONS
                                                      -----------------------------
                                          BALANCE AT     CHARGED        CHARGED         AMOUNTS       BALANCE
                                          BEGINNING    TO COSTS AND    TO OTHER       CHARGED OFF    AT END OF
Description                               OF PERIOD      EXPENSES      ACCOUNTS (2)  TO RECOVERIES    PERIOD (4)
--------------------------------------------------------------------------------------------------------------
<S>                                       <C>          <C>            <C>            <C>             <C> 
Allowance for doubtful accounts            $6,856         $5,600          $108           $4,616      $7,948
</TABLE>

YEAR ENDED JUNE 28, 1997

<TABLE>
<CAPTION>
                                                                ADDITIONS
                                                      -----------------------------
                                          BALANCE AT     CHARGED        CHARGED         AMOUNTS       BALANCE
                                          BEGINNING    TO COSTS AND    TO OTHER       CHARGED OFF    AT END OF
Description                               OF PERIOD      EXPENSES      ACCOUNTS (3)  TO RECOVERIES    PERIOD (4)
--------------------------------------------------------------------------------------------------------------
<S>                                       <C>          <C>            <C>            <C>             <C> 
Allowance for doubtful accounts            $7,948         $7,854       $10,608           $10,445     $15,965
</TABLE>

YEAR ENDED JUNE 27, 1998

<TABLE>
<CAPTION>
                                                                ADDITIONS
                                                      -----------------------------
                                          BALANCE AT     CHARGED        CHARGED         AMOUNTS       BALANCE
                                          BEGINNING    TO COSTS AND    TO OTHER       CHARGED OFF    AT END OF
Description                               OF PERIOD      EXPENSES      ACCOUNTS (2)  TO RECOVERIES    PERIOD (4)
--------------------------------------------------------------------------------------------------------------
<S>                                       <C>          <C>            <C>            <C>             <C> 
Allowance for doubtful accounts            $15,965        $12,254          $480          $12,581     $16,118
</TABLE>


(1) See Note 3 to consolidated financial statements for basis of presentation.

(2) Other charges consist of reserves acquired through purchase acquisitions.

(3) Other charges consist of $7,439 in reserves acquired through purchase
    acquisitions during the year, net increase in reserves of $8,562 during the
    transition period from pooled acquisitions, less amounts written off by
    Rykoff-Sexton, Inc. during the period April 27, 1996 to June 29, 1996 of
    $5,393.

(4) Includes $100, $255, and $300 with respect to supplier receivables at June
    29, 1996, June 28, 1997, and June 27, 1998, respectively.

                                     F-36
<PAGE>
 
                                   SIGNATURES

          Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                              U.S. FOODSERVICE

                                    /s/ Lewis Hay, III
                              -------------------------------------------------
                              By:  Lewis Hay, III, Executive Vice President and
                                   Chief Financial Officer (Duly Authorized 
                                   Officer)
    
Date: March 4, 1999