EX-99.1 2 ex99-1.htm EXHIBIT 99.1 - PRESS RELEASE T ex99-1.htm
Exhibit 99.1
 
Press Release
For Further Information Contact:


INVESTORS:                                                                                    MEDIA:
Frank Vitrano                                                                                     Karen Rugen
(717) 972-3948                                                                                   (717) 730-7766
or investor@riteaid.com
 
FOR IMMEDIATE RELEASE
 
Rite Aid Achieves Fiscal Year 2009 Third Quarter Adjusted EBITDA of $252.0 Million, An
8.5 Percent Increase Over Prior Year

Third Quarter Net Loss per Diluted Share of $0.30 Includes Significant Increase in Non-Cash Charges

Core Rite Aid Same Store Sales Increased 2.6 Percent from Prior Year, While Sales Trends in Acquired Stores Improved

Company Confirms Adjusted EBITDA Guidance and Revises Same Store Sales, Net Loss Guidance for Fiscal Year 2009

CAMP HILL, PA – December 18, 2008 – Rite Aid Corporation (NYSE: RAD) today reported revenues of $6.47 billion and a net loss of $243.1 million or $0.30 per diluted share for its fiscal third quarter ended November 29, 2008.  Adjusted EBITDA was $252.0 million or 3.9 percent of revenues.  All results and comparisons include the Brooks Eckerd stores and distribution centers, which the company acquired on June 4, 2007.

Third Quarter Highlights

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.
 

 
- MORE -

Rite Aid FY’09 Q3 Press Release – page 2


“I am pleased to report a significant improvement in our operating results this quarter with adjusted EBITDA up 8.5 percent,” said Mary Sammons, Rite Aid chairman and CEO.  “With the Brooks Eckerd integration complete, our team has been totally focused on delivering profitable sales and taking unnecessary costs out of the business, and it showed.  Same store sales were up, with pharmacy sales in core Rite Aid stores especially strong despite an industrywide slowdown in prescription growth.  Our gross profit rate improved, and our cost savings initiatives intensified in the quarter.  Improving operational efficiency is a top priority, and we expect to see even greater benefits from these initiatives going forward.”

Third Quarter Summary

Revenues for the 13-week third quarter were $6.47 billion versus revenues of $6.50 billion in the prior year third quarter.  Revenues decreased 0.5 percent, primarily as a result of closing 229 stores since the end of the third quarter last year.

Same store sales for the quarter increased 1.4 percent over the prior year 13-week period, consisting of a 2.3 percent increase in the front end and a 1.0 percent increase in the pharmacy.  Pharmacy sales included an approximate 269 basis point negative impact from new generic introductions.  The number of prescriptions filled decreased 1.0 percent, negatively impacted by the acquired stores.  The number of prescriptions filled increased in core Rite Aid stores.  Prescription sales accounted for 67.9 percent of total sales, and third party prescription sales represented 96.4 percent of pharmacy sales.

Excluding the acquired Brooks Eckerd stores, same store sales for the 13-week third quarter increased 2.6 percent over the prior-year period with front end increasing 1.9 percent and pharmacy growing 3.0 percent.

At the Brooks Eckerd stores, same store sales for the 13-week third quarter decreased 1.0 percent over the prior-year period, an improvement over the second quarter’s decrease of 4.1 percent.  Front end increased 3.7 percent in the third quarter compared to a second quarter decrease of 2.7 percent.  Pharmacy decreased   2.6 percent in the third quarter compared to a second quarter decrease of 4.6 percent.

Net loss for the third quarter was $243.1 million or $0.30 per diluted share compared to last year’s third quarter net loss of $84.8 million or $0.12 per diluted share. Contributing to this quarter’s net loss was a significant increase in non-cash charges which more than offset the positive impact of a $44.7 million reduction in integration expense and a $19.7 million increase in adjusted EBITDA year-over-year.  The $158.3 million increase in net loss included an increase in store closing and impairment charges of $79.8 million over the prior year, of which $59.2 million was a non-cash charge related to underperforming stores; $29.5 million of income tax expense, of which $27.1 million was a non-cash charge from the recording of additional valuation allowance against deferred tax assets compared to a tax benefit of $53.5 million in the prior year; and $43.8 million higher LIFO expenses than the prior year.  The non-cash charges related to store closing and impairment, the additional tax valuation allowance and higher LIFO expense totaled $130.1 million or $0.15 per diluted share.

Adjusted EBITDA was $252.0 million or 3.9 percent of revenues for the third quarter compared to $232.3 million or 3.6 percent of revenues for the like period last year.  The $19.7 million increase is primarily due to an increase in margin rate and better cost control.

In the third quarter, the company opened 13 stores, relocated 23 stores, remodeled 11 stores and closed 29 stores.  Stores in operation at the end of the third quarter totaled 4,914.

- MORE -
 

Rite Aid FY’09 Q3 Press Release – page 3


Company Confirms Fiscal 2009 Total Sales and Adjusted EBITDA Guidance; Revises Same Store Sales and Net Loss Guidance

Based on current sales trends, a weaker economy, the closing of underperforming stores and planned expense reductions, Rite Aid is confirming guidance for total sales and adjusted EBITDA, lowering guidance for same store sales and increasing  net loss for fiscal 2009, which ends February 28, 2009.

The company continues to expect total sales to be between $26.0 billion and $26.5 billion and continues to expect adjusted EBITDA to be between $950 million and $1.025 billion for fiscal 2009.  Same store sales are expected to improve 0.5 percent to 1.5 percent over fiscal 2008 as compared to previous guidance of a 1.5 percent to 3.0 percent increase.  Net loss for fiscal 2009 is expected to be between $593 million and $773 million or a loss per diluted share of $0.74 to $0.95 compared to previous guidance of $445 million to $535 million or a loss per diluted share of $0.56 to $0.67.  The company continues to expect capital expenditures, excluding approximately $200 million of proceeds from sale and leaseback transactions, to be approximately $550 million.

Rite Aid Stockholders Approve Reverse Stock Split

Rite Aid stockholders on December 2, 2008, overwhelmingly approved a reverse split of the company’s common stock at a split ratio of 1-for-10, 1-for-15 or 1-for-20 to be selected by Rite Aid’s Board of Directors. The objective of the reverse stock split is to ensure that Rite Aid regains compliance with the New York Stock Exchange (NYSE) share price listing rule and maintains its listing on the NYSE.   Subject to NYSE rules, Rite Aid has until April 16, 2009 to regain compliance and currently continues to be listed and trade as usual on the NYSE.  The exact timing for selection of the split ratio and the effective date of the split will be determined by the Board based upon its evaluation as to when such action will be most advantageous to the company and its stockholders, and the Board currently expects to make those decisions by the end of the company’s current fiscal year.

Conference Call Broadcast

Rite Aid will hold an analyst call at 8:30 a.m. Eastern Time today with remarks by Rite Aid's management team.  The call will be simulcast via the internet and can be accessed through the websites www.riteaid.com in the conference call section of investor information and www.StreetEvents.com.  A playback of the call will be available on both sites starting at 12 p.m. Eastern Time today.  A playback of the call will also be available by telephone for 48 hours beginning at 12 p.m. Eastern Time today until 12 p.m. Eastern Time on December 20.  The playback number is 1-800-642-1687 from within the U.S. and Canada or 1-706-645-9291 from outside the U.S. and Canada with the eight-digit reservation number 76151634.

Rite Aid Corporation is one of the nation’s leading drugstore chains with more than 4,900 stores in 31 states and the District of Columbia.  Information about Rite Aid, including corporate background and press releases, is available through the company’s website at http://www.riteaid.com.

- MORE -


Rite Aid FY’09 Q3 Press Release – page 4


This press release contains forward-looking statements, including guidance, which are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements. Factors that could cause actual results to differ materially from those expressed or implied in such forward-looking statements include our high level of indebtedness and our ability to refinance our indebteness on terms favorable to us; our ability to make interest and principal payments on our debt and satisfy the other covenants contained in our senior secured credit facility and other debt agreements; our ability to improve the operating performance of our stores in accordance with our long term strategy, our ability to realize the benefits of the Brooks Eckerd acquisition, including positive same store sales growth for Brooks Eckerd and cost savings; our ability to hire and retain pharmacists and other store personnel; the efforts of private and public third-party payors to reduce prescription drug reimbursements and encourage mail order; competitive pricing pressures, including aggressive promotional activity from our competitors; our ability to manage expenses; our ability to realize the benefits from actions to further reduce costs and investment in working capital; continued consolidation of the drugstore industry; changes in state or federal legislation or regulations; the outcome of lawsuits and governmental investigations; the timing and effects of  our proposed reverse stock split; general economic conditions and inflation and  interest rate movements and  access to capital, including our continuing ability to complete sale and leaseback transactions.  Consequently, all of the forward-looking statements made in this press release, including our guidance, are qualified by these and other factors, risks and uncertainties.  Readers are also directed to consider other risks and uncertainties discussed in documents filed by the Company with the Securities and Exchange Commission. Forward-looking statements can be identified through the use of words such as "may", "will", "intend", "plan", "project", "expect", "anticipate", "could", "should", "would", "believe", "estimate", "contemplate", and "possible".

See the attached table for a reconciliation of a non-GAAP financial measure, Adjusted EBITDA to net income (loss), the most comparable GAAP financial measure. We define Adjusted EBITDA as net income (loss) from operations excluding the impact of income taxes, interest expense, depreciation and amortization, LIFO adjustments, charges or credits for store closing and impairment, inventory write-downs related to closed stores, stock-based compensation expense, debt modifications and retirements, sale of assets and investments and other non-recurring items. We reference this non-GAAP financial measure frequently in our decision-making because it provides supplemental information that facilitates internal comparisons to the historical operating performance of prior periods and external comparisons to competitors’ historical operating performance. In addition, incentive compensation is based on Adjusted EBITDA and we base our forward-looking estimates on Adjusted EBITDA to facilitate quantification of planned business activities and enhance subsequent follow-up with comparisons of actual to planned Adjusted EBITDA. We include this non-GAAP financial measure in our earnings announcement in order to provide transparency to our investors and enable investors to better compare our operating performance with the operating performance of our competitors.


###
 
 

 
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 )