●
|
Adjusted EBITDA increased 8.5 percent due to a higher gross margin rate and good cost control. |
●
|
Overall
same store sales increased 1.4 percent year-over-year due to solid
performance in core stores, especially pharmacy, and improvement in Brooks
Eckerd stores.
|
● |
Quarterly
front-end same store sales in Brooks Eckerd stores were positive for the
first time since the acquisition. Pharmacy same store sales
continued to show progress, narrowing to a decline of 2.6 percent in the
quarter versus a 4.6 percent decline in the second
quarter.
|
●
|
The
company made significant progress in reducing selling, general and
administration costs with SG&A 16 basis points lower than the third
quarter last
year.
|
●
|
FIFO
inventory was $222.9 million lower than prior third quarter due to working
capital initiatives.
|
RITE AID CORPORATION AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE
SHEETS
|
||||||||
(Dollars in
thousands)
|
||||||||
(unaudited)
|
||||||||
November 29,
2008
|
March 1,
2008
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash and cash
equivalents
|
$ | 148,860 | $ | 155,762 | ||||
Accounts receivable,
net
|
592,323 | 665,971 | ||||||
Inventories, net of LIFO reserve
of $652,729 and $562,729
|
3,982,628 | 3,936,827 | ||||||
Prepaid expenses and other current
assets
|
96,543 | 163,334 | ||||||
Total current
assets
|
4,820,354 | 4,921,894 | ||||||
Property, plant and equipment,
net
|
2,725,778 | 2,873,009 | ||||||
Goodwill
|
1,810,223 | 1,783,372 | ||||||
Other intangibles,
net
|
1,087,723 | 1,187,327 | ||||||
Deferred tax
assets
|
328,478 | 384,163 | ||||||
Other
assets
|
353,480 | 338,258 | ||||||
Total assets
|
$ | 11,126,036 | $ | 11,488,023 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Current maturities of long-term
debt and lease financing obligations
|
$ | 42,065 | $ | 185,609 | ||||
Accounts
payable
|
1,311,263 | 1,425,768 | ||||||
Accrued salaries, wages and other
current liabilities
|
1,075,115 | 1,110,288 | ||||||
Deferred tax
liabilities
|
47,744 | 76,374 | ||||||
Total current
liabilities
|
2,476,187 | 2,798,039 | ||||||
Long-term debt, less current
maturities
|
6,109,553 | 5,610,489 | ||||||
Lease financing obligations, less
current maturities
|
196,035 | 189,426 | ||||||
Other noncurrent
liabilities
|
1,233,082 | 1,178,884 | ||||||
Total
liabilities
|
10,014,857 | 9,776,838 | ||||||
Commitments and
contingencies
|
- | - | ||||||
Stockholders'
equity:
|
||||||||
Preferred stock - Series
G
|
146,692 | 139,253 | ||||||
Preferred stock - Series
H
|
141,378 | 135,202 | ||||||
Preferred stock - Series
I
|
- | 116,415 | ||||||
Common
stock
|
859,212 | 830,209 | ||||||
Additional paid-in
capital
|
4,142,056 | 4,047,499 | ||||||
Accumulated
deficit
|
(4,159,051 | ) | (3,537,276 | ) | ||||
Accumulated other comprehensive
loss
|
(19,108 | ) | (20,117 | ) | ||||
Total stockholders'
equity
|
1,111,179 | 1,711,185 | ||||||
Total liabilities and stockholders'
equity
|
$ | 11,126,036 | $ | 11,488,023 |
RITE AID CORPORATION AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
||||||||
(Dollars in thousands, except per
share amounts)
|
||||||||
(unaudited)
|
||||||||
Thirteen Weeks ended November 29,
2008
|
Thirteen Weeks ended December 1,
2007
|
|||||||
Revenues
|
$ | 6,468,601 | $ | 6,497,912 | ||||
Costs and
expenses:
|
||||||||
Cost of goods
sold
|
4,743,089 | 4,754,057 | ||||||
Selling, general and
administrative
expenses
|
1,711,873 | 1,730,053 | ||||||
Lease termination and impairment
charges
|
101,635 | 21,836 | ||||||
Interest
expense
|
126,615 | 130,306 | ||||||
Gain on sale of assets,
net
|
(1,008 | ) | (2,105 | ) | ||||
6,682,204 | 6,634,147 | |||||||
Loss from continuing operations
before income taxes
|
(213,603 | ) | (136,235 | ) | ||||
Income tax expense
(benefit)
|
29,522 | (52,740 | ) | |||||
Net loss from continuing
operations
|
(243,125 | ) | (83,495 | ) | ||||
Loss from discontinued
operations
|
- | (1,351 | ) | |||||
Net loss
|
$ | (243,125 | ) | $ | (84,846 | ) | ||
Basic and diluted loss per
share:
|
||||||||
Numerator for loss per
share:
|
||||||||
Net loss
|
$ | (243,125 | ) | $ | (84,846 | ) | ||
Accretion of redeemable preferred
stock
|
(26 | ) | (26 | ) | ||||
Cumulative preferred stock
dividends
|
(5,591 | ) | (8,168 | ) | ||||
Loss attributable to common stockholders - basic
and diluted
|
$ | (248,742 | ) | $ | (93,040 | ) | ||
Basic and diluted weighted average
shares
|
840,554 | 785,512 | ||||||
Basic and diluted loss
per
share
|
$ | (0.30 | ) | $ | (0.12 | ) |
RITE AID CORPORATION AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
||||||||
(Dollars in thousands, except per
share amounts)
|
||||||||
(unaudited)
|
||||||||
Thirty-nine Weeks ended November
29,
2008
|
Thirty-nine Weeks ended December
1, 2007
|
|||||||
Revenues
|
$ | 19,581,701 | $ | 17,502,024 | ||||
Costs and
expenses:
|
||||||||
Cost of goods
sold
|
14,269,769 | 12,752,779 | ||||||
Selling, general and
administrative expenses
|
5,285,478 | 4,591,843 | ||||||
Lease termination and impairment
charges
|
189,722 | 42,453 | ||||||
Interest
expense
|
363,420 | 322,281 | ||||||
Loss on debt modifications and retirements,
net
|
39,905 | 12,900 | ||||||
Loss (gain) on sale of assets,
net
|
11,939 | (4,684 | ) | |||||
20,160,233 | 17,717,572 | |||||||
Loss from continuing operations
before income taxes
|
(578,532 | ) | (215,548 | ) | ||||
Income tax expense
(benefit)
|
39,861 | (92,210 | ) | |||||
Net loss from continuing
operations
|
(618,393 | ) | (123,338 | ) | ||||
Loss from discontinued
operations
|
(3,369 | ) | (3,472 | ) | ||||
Net loss
|
$ | (621,762 | ) | $ | (126,810 | ) | ||
Basic and diluted loss per
share:
|
||||||||
Numerator for loss per
share:
|
||||||||
Net loss
|
$ | (621,762 | ) | $ | (126,810 | ) | ||
Accretion of redeemable preferred
stock
|
(77 | ) | (77 | ) | ||||
Cumulative preferred stock
dividends
|
(17,081 | ) | (24,295 | ) | ||||
Preferred stock beneficial
conversion
|
- | (556 | ) | |||||
Loss attributable to common
stockholders - basic and diluted
|
$ | (638,920 | ) | $ | (151,738 | ) | ||
Basic and diluted weighted average
shares
|
833,855 | 699,453 | ||||||
Basic and diluted loss per
share
|
$ | (0.77 | ) | $ | (0.22 | ) |
RITE AID CORPORATION AND
SUBSIDIARIES
|
SUPPLEMENTAL
INFORMATION
|
RECONCILIATION OF NET LOSS TO
ADJUSTED EBITDA
|
(In
thousands)
|
Thirteen Weeks ended November 29,
2008
|
Thirteen Weeks ended December 1,
2007
|
|||||||
Reconciliation of net loss to
adjusted
EBITDA:
|
||||||||
Net loss
|
$ | (243,125 | ) | $ | (84,846 | ) | ||
Adjustments:
|
||||||||
Interest
expense
|
126,615 | 130,306 | ||||||
Income tax expense
(benefit)
|
29,522 | (53,468 | ) | |||||
Depreciation and
amortization
|
145,407 | 137,530 | ||||||
LIFO charges
(a)
|
59,812 | 16,041 | ||||||
Lease termination and impairment
charges
|
101,635 | 21,836 | ||||||
Stock-based compensation
expense
|
9,718 | 9,044 | ||||||
Gain on sale of assets,
net
|
(1,008 | ) | (2,105 | ) | ||||
Incremental acquisition costs
(b)
|
8,551 | 53,298 | ||||||
Closed store liquidation expense
(c)
|
3,775 | 2,897 | ||||||
Severance
costs
|
10,489 | - | ||||||
Other
|
631 | 1,744 | ||||||
Adjusted
EBITDA
|
$ | 252,022 | $ | 232,277 | ||||
Percent of
revenues
|
3.90% | 3.57% | ||||||
Results of discontinued
operations
(d)
|
- | 1,827 | ||||||
Adjusted EBITDA from continuing
operations
|
$ | 252,022 | $ | 234,104 | ||||
Notes:
|
||||
(a)
|
Represents non-cash charges to value our
inventories under the last-in first-out ("LIFO")
method.
|
|||
(b)
|
Represents incremental costs
related to the acquisition of Jean Coutu, USA.
|
|||
(c)
|
Represents costs to liquidate
inventory at stores that are in the process of
closing.
|
|||
(d)
|
Represents losses from our
recently disposed Las Vegas market that are included in Adjusted
EBITDA.
|
RITE AID CORPORATION AND
SUBSIDIARIES
|
SUPPLEMENTAL
INFORMATION
|
RECONCILIATION OF NET LOSS TO
ADJUSTED EBITDA
|
(In
thousands)
|
Thirty-nine Weeks ended November
29, 2008
|
Thirty-nine Weeks ended December
1, 2007
|
|||||||
Reconciliation of net loss to
adjusted EBITDA:
|
||||||||
Net loss
|
$ | (621,762 | ) | $ | (126,810 | ) | ||
Adjustments:
|
||||||||
Interest
expense
|
363,420 | 322,281 | ||||||
Income tax expense
(benefit)
|
39,861 | (94,080 | ) | |||||
Depreciation and
amortization
|
441,349 | 337,941 | ||||||
LIFO charges
(a)
|
90,000 | 41,373 | ||||||
Lease termination and impairment
charges
|
189,722 | 42,453 | ||||||
Stock-based compensation
expense
|
25,921 | 27,618 | ||||||
Loss (gain) on sale of assets,
net
|
11,987 | (4,684 | ) | |||||
Loss on debt modifications and
retirements, net (b)
|
39,905 | 12,900 | ||||||
Incremental acquisition costs
(c)
|
85,427 | 116,564 | ||||||
Closed store liquidation expense
(d)
|
14,310 | 7,296 | ||||||
Severance
costs
|
10,489 | - | ||||||
Other
|
13,073 | 3,715 | ||||||
Adjusted
EBITDA
|
$ | 703,702 | $ | 686,567 | ||||
Percent of
revenues
|
3.59% | 3.92% | ||||||
Results of discontinued
operations
(e)
|
1,882 | 4,564 | ||||||
Adjusted EBITDA from continuing
operations
|
$ | 705,584 | $ | 691,131 | ||||
Notes:
|
||||
(a)
|
Represents non-cash charges to value our
inventories under the last-in first-out ("LIFO")
method.
|
|||
(b)
|
Represents loss related to debt
modifications and retirements, net
|
|||
(c)
|
Represents incremental costs
related to the acquisition of Jean Coutu, USA.
|
|||
(d)
|
Represents costs to liquidate
inventory at stores that are in the process of
closing.
|
|||
(e)
|
Represents losses from our
recently disposed Las Vegas market that are included in Adjusted
EBITDA.
|
RITE AID CORPORATION AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
||||||||
(Dollars in
thousands)
|
||||||||
(unaudited)
|
||||||||
Thirteen Weeks ended November 29,
2008
|
Thirteen Weeks ended December 1,
2007
|
|||||||
OPERATING
ACTIVITIES:
|
||||||||
Net loss
|
$ | (243,125 | ) | $ | (84,846 | ) | ||
Adjustments to reconcile to net
cash provided by (used in) operating activities:
|
||||||||
Depreciation and
amortization
|
145,407 | 137,530 | ||||||
Lease termination and impairment
charges
|
101,635 | 21,836 | ||||||
LIFO
charges
|
59,812 | 16,041 | ||||||
Gain on sale of assets,
net
|
(1,008 | ) | (2,105 | ) | ||||
Stock-based compensation
expense
|
9,718 | 9,044 | ||||||
Changes in deferred
taxes
|
27,055 | (50,870 | ) | |||||
Changes in operating assets and
liabilities:
|
||||||||
Net proceeds from accounts
receivable securitization
|
45,000 | 110,000 | ||||||
Accounts
receivable
|
(44,661 | ) | (48,546 | ) | ||||
Inventories
|
(86,844 | ) | (305,109 | ) | ||||
Accounts
payable
|
(69,235 | ) | (115,161 | ) | ||||
Other assets and liabilities,
net
|
100,587 | 35,459 | ||||||
Net cash provided by (used in)
operating activities
|
44,341 | (276,727 | ) | |||||
INVESTING
ACTIVITIES:
|
||||||||
Payments for property, plant and
equipment
|
(98,505 | ) | (198,745 | ) | ||||
Intangible assets
acquired
|
(13,990 | ) | (11,027 | ) | ||||
Expenditures for business
acquisition
|
- | 50,024 | ||||||
Proceeds from sale-leaseback
transactions
|
- | 10,207 | ||||||
Proceeds from dispositions of
assets and investments
|
4,275 | 10,458 | ||||||
Net cash used in investing
activities
|
(108,220 | ) | (139,083 | ) | ||||
FINANCING
ACTIVITIES:
|
||||||||
Proceeds from issuance of
long-term debt
|
1,865 | - | ||||||
Net proceeds from
revolver
|
133,000 | 405,000 | ||||||
Principal payments on long-term
debt
|
(6,972 | ) | (3,710 | ) | ||||
Change in zero balance cash
accounts
|
(84,436 | ) | 20,441 | |||||
Net proceeds from the issuance of
common stock
|
- | 874 | ||||||
Payments for preferred stock
dividends
|
(978 | ) | (3,845 | ) | ||||
Excess tax deduction on stock
options
|
- | 360 | ||||||
Net cash provided by financing
activities
|
42,479 | 419,120 | ||||||
(Decrease) increase in cash and
cash equivalents
|
(21,400 | ) | 3,310 | |||||
Cash and cash equivalents,
beginning of period
|
170,260 | 170,332 | ||||||
Cash and cash equivalents, end of
period
|
$ | 148,860 | $ | 173,642 |
RITE AID CORPORATION AND
SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
||||||||
(Dollars in
thousands)
|
||||||||
(unaudited)
|
||||||||
Thirty-nine Weeks ended November
29, 2008
|
Thirty-nine Weeks ended December
1, 2007
|
|||||||
OPERATING
ACTIVITIES:
|
||||||||
Net loss
|
$ | (621,762 | ) | $ | (126,810 | ) | ||
Adjustments to reconcile to net cash
provided by (used in) operating activities:
|
||||||||
Depreciation and
amortization
|
441,349 | 337,941 | ||||||
Lease termination and impairment
charges
|
189,722 | 42,453 | ||||||
LIFO
charges
|
90,000 | 41,373 | ||||||
Loss (gain) on sale of assets,
net
|
11,987 | (4,684 | ) | |||||
Stock-based compensation
expense
|
25,921 | 27,618 | ||||||
Loss on debt modifications and
retirements, net
|
39,905 | 12,900 | ||||||
Changes in deferred
taxes
|
27,055 | (89,872 | ) | |||||
Proceeds from sale of
inventory
|
- | 8,156 | ||||||
Proceeds from insured
loss
|
- | 8,550 | ||||||
Changes in operating assets and
liabilities:
|
||||||||
Net proceeds from accounts
receivable securitization
|
110,000 | 50,000 | ||||||
Accounts
receivable
|
(36,916 | ) | 8,044 | |||||
Inventories
|
(182,038 | ) | (561,144 | ) | ||||
Accounts
payable
|
(52,264 | ) | (39,837 | ) | ||||
Other assets and liabilities,
net
|
(7,827 | ) | 55,237 | |||||
Net cash provided by (used in)
operating activities
|
35,132 | (230,075 | ) | |||||
INVESTING ACTIVITIES:
|
||||||||
Payments for property, plant and
equipment
|
(401,460 | ) | (478,431 | ) | ||||
Intangible assets
acquired
|
(75,454 | ) | (40,737 | ) | ||||
Expenditures for business
acquisition
|
(112 | ) | (2,306,554 | ) | ||||
Proceeds from sale-leaseback
transactions
|
161,553 | 20,757 | ||||||
Proceeds from dispositions of
assets and investments
|
22,904 | 23,566 | ||||||
Proceeds from insured
loss
|
- | 5,950 | ||||||
Net cash used in investing
activities
|
(292,569 | ) | (2,775,449 | ) | ||||
FINANCING
ACTIVITIES:
|
||||||||
Proceeds from issuance of
long-term debt
|
900,629 | 2,306,005 | ||||||
Net proceeds from
revolver
|
297,000 | 708,000 | ||||||
Proceeds from financing secured by owned
property
|
31,266 | - | ||||||
Principal payments on long-term
debt
|
(862,162 | ) | (10,919 | ) | ||||
Change in zero balance cash
accounts
|
(64,376 | ) | 121,058 | |||||
Net proceeds from the issuance of common
stock
|
1,117 | 12,722 | ||||||
Payments for preferred stock
dividends
|
(3,466 | ) | (11,535 | ) | ||||
Excess tax deduction on stock
options
|
- | 5,882 | ||||||
Financing costs
paid
|
(49,473 | ) | (58,195 | ) | ||||
Net cash provided by financing
activities
|
250,535 | 3,073,018 | ||||||
(Decrease) increase in cash and
cash equivalents
|
(6,902 | ) | 67,494 | |||||
Cash and cash equivalents, beginning of
period
|
155,762 | 106,148 | ||||||
Cash and cash equivalents, end of
period
|
$ | 148,860 | $ | 173,642 |
RITE AID CORPORATION AND
SUBSIDIARIES
|
||||||||||||||||
SUPPLEMENTAL
INFORMATION
|
||||||||||||||||
RECONCILIATION OF NET LOSS
GUIDANCE TO ADJUSTED
EBITDA GUIDANCE
|
||||||||||||||||
YEAR ENDING FEBRUARY 28,
2009
|
||||||||||||||||
(In thousands, except per share
amounts)
|
||||||||||||||||
Guidance
Range
|
Previous Guidance
Range
|
|||||||||||||||
Low
|
High
|
Low
|
High
|
|||||||||||||
Sales
|
$ | 26,000,000 | $ | 26,500,000 | $ | 26,000,000 | $ | 26,500,000 | ||||||||
Same store
sales
|
0.50% | 1.50% | 1.50% | 3.00% | ||||||||||||
Gross capital
expenditures
|
$ | 550,000 | $ | 550,000 | $ | 550,000 | $ | 550,000 | ||||||||
Sale and leaseback
proceeds
|
$ | 200,000 | $ | 200,000 | $ | 200,000 | $ | 200,000 | ||||||||
Reconciliation of net loss to
adjusted EBITDA:
|
||||||||||||||||
Net loss
|
$ | (773,000 | ) | $ | (593,000 | ) | $ | (535,000 | ) | $ | (445,000 | ) | ||||
Adjustments:
|
||||||||||||||||
Interest
expense
|
495,000 | 490,000 | 495,000 | 490,000 | ||||||||||||
Income tax
expense
|
80,000 | 55,000 | 12,000 | 7,000 | ||||||||||||
Depreciation and
amortization
|
580,000 | 565,000 | 565,000 | 565,000 | ||||||||||||
LIFO charge
|
125,000 | 115,000 | 60,000 | 55,000 | ||||||||||||
Store closing, liquidation, and
impairment charges
|
260,000 | 210,000 | 140,000 | 140,000 | ||||||||||||
Non recurring Brooks-Eckerd
integration expenses
|
90,000 | 90,000 | 100,000 | 100,000 | ||||||||||||
Stock-based compensation
expense
|
38,000 | 38,000 | 38,000 | 38,000 | ||||||||||||
Loss on debt
modification
|
40,000 | 40,000 | 40,000 | 40,000 | ||||||||||||
Other
|
15,000 | 15,000 | 35,000 | 35,000 | ||||||||||||
Adjusted
EBITDA
|
$ | 950,000 | $ | 1,025,000 | $ | 950,000 | $ | 1,025,000 | ||||||||
Diluted loss per
share
|
$ | (0.95 | ) | $ | (0.74 | ) | $ | (0.67 | ) | $ | (0.56 | ) |