-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
GPkOK6d4WEEnWkqLl/+Mghov+3tqxzvXSjKP/dGI6+l3LMtPhq3AJWXZ88zEpxQY
fruOK3hYA7e2Qx9aaQ90sg==
SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 December 4, 2001 (Date of Report, date of earliest event reported) Stage Stores, Inc
(Exact name of registrant as specified in its charter)
000-21011
(Commission File Number)
|
NEVADA (State or other jurisdiction of incorporation) |
91-1826900 (I.R.S. Employer Identification No.) |
|
10201 Main Street, Houston, Texas (Address of principal executive offices) |
77025 (Zip Code) |
(713) 667-5601
(Registrant's telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
ITEM 5. Other Events and Regulation FD Disclosure.
On December 28, 2001, the Company's Form 10 Registration Statement became effective and the Company became an Exchange Act reporting company.
On December 4, 2001, the Company issued a news release announcing results for the third quarter and nine months ended November 3, 2001 and sales for the four week November period ended December 1, 2001. A copy of the news release is attached to this Form 8-K as Exhibit 99.1.
ITEM 7. Financial Statements and Exhibits.
Not applicable.
Not applicable.
99.1 News Release dated December 4, 2001 issued by the Company
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
STAGE STORES, INC.
January 4, 2002 /s/ Michael E. McCreery
(Date) Michael E. McCreery
Executive Vice President and Chief
Financial Officer
NEWS RELEASE
EXHIBIT 99.1CONTACT:
Bob Aronson
Director of Investor Relations
(800) 579-2302
(baronson@stagestores.com)
FOR IMMEDIATE RELEASE
STAGE STORES ANNOUNCES THIRD QUARTER AND NINE MONTHS RESULTS AND NOVEMBER SALES
HOUSTON, TX, December 4, 2001 -- Stage Stores, Inc. (OTC: STGS) today announced results for the third quarter and nine months ended November 3, 2001 and sales for the four week November period ended December 1, 2001.
Third Quarter Results - As Reported
Comparable store sales for the third quarter ended November 3, 2001 increased 8.8% as compared to the same period last year. Total sales for the third quarter of 2001 were $195.8 million as compared to $216.6 million for the third quarter of 2000. The decrease in total sales reflects the closure of 127 stores since the prior year third quarter associated with the Company's Chapter 11 reorganization efforts.
As previously disclosed, the Company emerged from bankruptcy on August 24, 2001. In conjunction with its Chapter 11 reorganization and emergence efforts, during this year's third quarter, the Company recorded pretax charges of $14.7 million for reorganization related items and $35.2 million related to the adoption of "fresh start" reporting as set forth in the American Institute of Certified Public Accountants Statement of Position 90-7 "Financial Reporting of Entities in Reorganization Under the Bankruptcy Code". With these items included, the Company's reported net loss for the third quarter of this year, before extraordinary item, was $36.1 million, or $1.81 per share on both a basic and diluted basis. This compares to a reported net loss for the prior year period of $15.9 million, or $0.57 per share on both a basic and diluted basis. The prior year's results also include certain charges related to the Company's reorganization efforts. In addition, during this year's third quarter, the Company recorded an extraordinary gain on debt discharge under the Company's Plan of Reorganization, net of taxes, of $266.0 million. Net income as reported after extraordinary item was $229.9 million, or $11.51 per share.
Third Quarter Results - Proforma
As discussed above, reported results for the third quarter include certain charges and expenses related to the Company's Chapter 11 reorganization and emergence efforts. In order to illustrate what the Company's third quarter's results would look like in each period after the elimination of these charges and expenses, proforma results have been included. The proforma presentations of operating results also adjust for the impact of the Company's post-emergence capital structure and associated financing costs, remove the net operating results of stores closed during the reorganization period and back out the adjustment to accrete the yield on repurchased accounts receivable. The actual and proforma results reported in this news release are not intended to be indicative of future period results. Future period results will be subject to certain risks and uncertainties as discussed in the safe harbor paragraph below.
Net income for this year's third quarter, on a proforma basis, was $11.6 million, or $0.58 per share on both a basic and diluted basis, as compared to net income for last year's third quarter, on a proforma basis, of $2.7 million, or $0.14 per share on a comparable share basis.
Nine Months Results - As Reported
Comparable store sales for the nine-month period ended November 3, 2001 increased 16.7% as compared to the same period last year. Total sales for the year-to-date 2001 period were $586.9 million as compared to $662.4 million for last year. The Company's reported net loss for this year before extraordinary item, which includes the charges and expenses as discussed above, was $27.4 million, or $1.37 per share on both a basic and diluted basis, as compared to a reported net loss of $138.0 million, or $4.91 per share, last year. The Company reported net income of $238.6 million, or $11.94 per share, after extraordinary item.
Nine Months Results - Proforma
Proforma net income for the nine-month period, after adjusting for the items discussed above, was $33.4 million, or $1.67 per share this year on both a basic and diluted basis versus proforma net income of $9.7 million, or $0.48 per share on a comparable share basis, a year ago.
November 2001 Sales
Comparable store sales for the four week November period ended December 1, 2001 increased 25.5% as compared to the four week November period ended November 25, 2000. Comparable store sales for November 2001 benefited from the fact that the week after Thanksgiving fell into the November period this year while it fell into the December period last year. Adjusting for the post-Thanksgiving week's calendar shift, comparable store sales during November 2001 increased 9.9%. This calendar shift will have a resultant impact on comparable store sales reported for December 2001. As a point of reference, the following table presents comparable store sales in the fourth quarter of last year which the Company will report against in the current year:
|
4th Quarter 2000 Comparable Store Sales ($ in Millions) | ||||||
|
Period |
|
Fiscal Period Basis |
|
|
Calendar Adjusted Basis |
|
|
November |
|
$60.7 |
|
|
$69.3 |
|
|
December |
|
137.7 |
|
|
125.4 |
|
|
January |
|
47.2 |
(5 weeks) |
|
38.5 |
(4 weeks) |
|
Total |
|
$245.6 |
|
|
$233.2 |
|
Total sales for the fiscal month of November this year were $76.9 million versus total fiscal month sales of $73.0 million last year. The Company operated 342 stores during November of this year compared to 469 stores in the November period last year
Conference Call Information
The Company will host a conference call today at 11:00 a.m. Eastern Time to discuss the third quarter's results. Individual investors and other interested parties can listen to a live webcast of the Company's conference call by logging on to the companyboardroom website, while institutional investors can access the call through the streetevents website. A replay will be available online at each web site until midnight on December 11, 2001.
Stage Stores, Inc. brings nationally recognized brand name apparel, accessories, cosmetics and footwear for the entire family to small towns and communities throughout the south central United States. The company currently operates 342 stores in 13 states under the Stage, Bealls and Palais Royal names.
On the effective date of the Company's Plan of Reorganization, August 24, 2001, Stage Stores, Inc., a Delaware corporation, merged into its wholly-owned subsidiary, Specialty Retailers, Inc. (NV), a Nevada corporation (the "Merger Date"). On the Merger Date, Specialty Retailers, Inc. (NV), the surviving corporation, changed its name to Stage Stores, Inc. For all periods referenced, Stage Stores, Inc. and its predecessor in interest are both referred to above as "Stage Stores" or the "Company".
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including comments about future period results and expectations regarding comparable store sales during December 2001. The Company intends forward looking terminology such as "believes", "expects", "may", "will", "should", "anticipates", "plans" or similar expressions to identify forward-looking statements. Such statements are subject to certain risks and uncertainties which could cause the Company's actual results to differ materially from those anticipated by the forward-looking statements. These risks and uncertainties include, but are not limited to, those described in the Company's Form 10, as filed with the Securities and Exchange Commission (the "SEC") on October 29, 2001, and other factors as may periodically be described in other Company filings with the SEC.
(Tables to Follow)
| Stage Stores, Inc. | |||||||
| Consolidated Statements of Operations | |||||||
| (in thousands, except earnings per share) | |||||||
| (unaudited) | |||||||
| Actual Thirteen Weeks Ended (1) | |||||||
| November 3, 2001 | October 28, 2000 | ||||||
| Amount | % to Sales | Amount | % to Sales | ||||
| Net sales | $ 195,808 | 100.0% | $ 216,582 | 100.0% | |||
| Cost of sales and related buying, occupancy and distribution expenses | 136,028 | 69.5% | 166,427 | 76.8% | |||
| ______________ | ______________ | ||||||
| Gross profit | 59,780 | 30.5% | 50,155 | 23.2% | |||
| Selling, general and administrative expenses | 40,764 | 20.8% | 55,083 | 25.4% | |||
| Reorganization items and store closure costs | 14,710 | 7.5% | 3,166 | 1.5% | |||
| Fresh-start adjustments | 35,249 | 18.0% | - | 0.0% | |||
| Interest, net | 1,199 | 0.6% | 7,819 | 3.6% | |||
| ______________ | ______________ | ||||||
| Income (loss) before income tax and extraordinary item | (32,142) | -16.4% | (15,913) | -7.3% | |||
| Income tax expense | 3,925 | 2.0% | 25 | 0.0% | |||
| ______________ | ______________ | ||||||
| Income (loss) before extraordinary item | (36,067) | -18.4% | (15,938) | -7.4% | |||
| Extraordinary item - gain on debt discharge | 265,978 | 135.8% | - | 0.0% | |||
| ______________ | ______________ | ||||||
| Net income (loss) | $ 229,911 | 117.4% | $ (15,938) | -7.4% | |||
| ============ | ============ | ||||||
| Basic & Diluted earnings (loss) per common share data: | |||||||
| Basic & Diluted earnings (loss) per common share before extraordinary item | $ (1.81) | $ (0.57) | |||||
| Extraordinary item - gain on debt discharge per common share | 13.32 | - | |||||
| _______ | _______ | ||||||
| Basic & Diluted earnings (loss) per common share | $ 11.51 | $ (0.57) | |||||
| ===== | ===== | ||||||
| Basic & Diluted weighted average common shares outstanding | 19,973 | 28,096 | |||||
| ===== | ===== | ||||||
| Proforma Thirteen Weeks Ended | |||||||
| November 3, 2001 | October 28, 2000 | ||||||
| Amount | % to Sales | Amount | % to Sales | ||||
| Net sales | $ 195,808 | 100.0% | $ 179,739 | 100.0% | (a) | ||
| Cost of sales and related buying, occupancy and distribution expenses | 135,491 | 69.2% | 136,930 | 76.2% | |||
| ______________ | ______________ | ||||||
| Gross profit | 60,317 | 30.8% | 42,809 | 23.8% | |||
| Selling, general and administrative expenses | 40,999 | 20.9% | 38,010 | 21.1% | (a),(b) | ||
| Reorganization items and store closure costs | - | 0.0% | - | 0.0% | (a) | ||
| Fresh-start adjustments | - | 0.0% | - | 0.0% | (c) | ||
| Interest, net | 356 | 0.2% | 356 | 0.2% | (d) | ||
| ______________ | ______________ | ||||||
| Income before income tax and extraordinary item | 18,962 | 9.7% | 4,443 | 2.5% | |||
| Income tax expense | 7,395 | 3.8% | 1,733 | 1.0% | (e) | ||
| ______________ | ______________ | ||||||
| Income before extraordinary item | 11,567 | 5.9% | 2,710 | 1.5% | (a) | ||
| Extraordinary item - gain on debt discharge | - | 0.0% | - | 0.0% | (c) | ||
| ______________ | ______________ | ||||||
| Net income | $ 11,567 | 5.9% | $ 2,710 | 1.5% | (a) | ||
| Basic & Diluted earnings per common share | $ 0.58 | $ 0.14 | |||||
| ===== | ===== | ||||||
| Basic & Diluted weighted average common shares outstanding | 19,973 | 19,973 | (f) | ||||
| ===== | ===== | ||||||
| Proforma EBITDA | $ 23,001 | 11.7% | $ 7,792 | 4.3% | (g) | ||
| ===== | ===== | ||||||
(1) Actual results of operations are presented on a combined basis with operations prior to September 1, 2001 reflecting those of the predecessor company. The Company emerged from bankruptcy on August 24, 2001 (the "Effective Date"). For financial reporting purposes, the Effective Date was assumed to be September 1, 2001, the last day of the Company's seventh fiscal period. The adjustments to reflect the consummation of the Company's Plan of Reorganization, including the gain on discharge of pre-petition liabilities and the adjustment to record assets and liabilities at their fair value, were recorded on the Effective Date. Accordingly, the Company's post-reorganization financial statements are not comparable to the pre-reorganization financial statements.
Securitization interest included in proforma results for each period presented is $2.0 million. Proforma securitization interest consists of (i) proforma interest of $0.7 million for four weeks based on $175.0 million of borrowings (based on outstanding borrowing levels at September 1, 2001) at an interest rate of 3.95% plus unused facility fees and amortization of debt issue costs and (ii) actual securitization interest of $1.3 million for the nine weeks ended November 3, 2001. The adjustment to accrete yield on repurchased receivables of $12.5 million in the thirteen weeks ended October 28, 2000 has been eliminated.
Reported results have been adjusted to eliminate the effect of fresh-start adjustments and the extraordinary item - gain on debt discharge.
Proforma interest expense included for each period presented is based on (i) proforma interest of $0.1 million for four weeks based on fees associated with outstanding letters of credit of $14.1 million, amortization of debt issue costs and no outstanding borrowings and (ii) actual interest expense of $0.2 million for the nine weeks ended November 3, 2001. Reported interest expense related to the debtor-in-possession financing of $1.0 million and $7.8 million in the thirteen weeks ended November 3, 2001 and October 28, 2000, respectively, has been eliminated.
Reported tax expense has been adjusted to reflect a 39% effective rate.
Weighted average shares outstanding represent the shares of new common stock issued under the Plan. All common share equivalents were anti-dilutive during the period.
Proforma EBITDA calculated as follows:
|
|
Thirteen Weeks Ended | |
|
|
November 3, 2001 |
October 28, 2000 |
|
Proforma income before income tax and extraordinary item |
$18,962 |
$4,443 |
|
Proforma interest expense |
356 |
356 |
|
Proforma depreciation expense |
3,683 |
3,372 |
|
Proforma EBITDA |
$23,001 |
$8,171 |
|
|
====== |
====== |
| Stage Stores, Inc. | |||||||
| Consolidated Statements of Operations | |||||||
| (in thousands, except earnings per share) | |||||||
| (unaudited) | |||||||
| Actual Thirty-nine Weeks Ended (1) | |||||||
| November 3, 2001 | October 28, 2000 | ||||||
| Amount | % to Sales | Amount | % to Sales | ||||
| Net sales | $ 586,895 | 100.0% | $ 662,389 | 100.0% | |||
| Cost of sales and related buying, occupancy and distribution expenses | 408,921 | 69.7% | 514,712 | 77.7% | |||
| ______________ | _______________ | ||||||
| Gross profit | 177,974 | 30.3% | 147,677 | 22.3% | |||
| Selling, general and administrative expenses | 132,192 | 22.5% | 174,656 | 26.4% | |||
| Reorganization items and store closure costs | 23,141 | 3.9% | 79,146 | 11.9% | |||
| Fresh-start adjustments | 35,249 | 6.0% | - | 0.0% | |||
| Interest, net | 10,872 | 1.9% | 31,776 | 4.8% | |||
| ______________ | _______________ | ||||||
| Income (loss) before income tax and extraordinary item | (23,480) | -4.0% | (137,901) | -20.8% | |||
| Income tax expense | 3,935 | 0.7% | 75 | 0.0% | |||
| ______________ | _______________ | ||||||
| Income (loss) before extraordinary item | (27,415) | -4.7% | (137,976) | -20.8% | |||
| Extraordinary item - gain on debt discharge | 265,978 | 45.3% | - | 0.0% | |||
| ______________ | _______________ | ||||||
| Net income (loss) | $ 238,563 | 40.6% | $(137,976) | -20.8% | |||
| Basic & Diluted earnings (loss) per common share data: | |||||||
| Basic & Diluted earnings (loss) per common share before extraordinary item | $ (1.37) | $ (4.91) | |||||
| Extraordinary item - gain on debt discharge per common share | 13.32 | - | |||||
| _______ | ________ | ||||||
| Basic & Diluted earnings (loss) per common share | $ 11.94 | $ (4.91) | |||||
| ===== | ====== | ||||||
| Basic & Diluted weighted average common shares outstanding | 19,973 | 28,096 | |||||
| ===== | ====== | ||||||
| Proforma Thirty-nine Weeks Ended | |||||||
| November 3, 2001 | October 28, 2000 | ||||||
| Amount | % to Sales | Amount | % to Sales | ||||
| Net sales | $ 583,591 | 100.0% | $ 500,000 | 100.0% | (a) | ||
| Cost of sales and related buying, occupancy and distribution expenses | 402,987 | 69.1% | 370,044 | 74.0% | |||
| ______________ | _______________ | ||||||
| Gross profit | 180,604 | 30.9% | 129,956 | 26.0% | |||
| Selling, general and administrative expenses | 124,581 | 21.3% | 112,874 | 22.6% | (a),(b) | ||
| Reorganization items and store closure costs | - | 0.0% | - | 0.0% | (a) | ||
| Fresh-start adjustments | - | 0.0% | - | 0.0% | (c) | ||
| Interest, net | 1,237 | 0.2% | 1,237 | 0.2% | (d) | ||
| ______________ | _______________ | ||||||
| Income before income tax and extraordinary item | 54,786 | 9.4% | 15,845 | 3.2% | |||
| Income tax expense | 21,367 | 3.7% | 6,180 | 1.2% | (e) | ||
| ______________ | _______________ | ||||||
| Income before extraordinary item | 33,419 | 5.7% | 9,665 | 1.9% | (a) | ||
| Extraordinary item - gain on debt discharge | - | 0.0% | - | 0.0% | (c) | ||
| ______________ | _______________ | ||||||
| Net income | $ 33,419 | 5.7% | $ 9,665 | 1.9% | (a) | ||
| Basic & Diluted earnings per common share | $ 1.67 | $ 0.48 | |||||
| ===== | ====== | ||||||
| Basic & Diluted weighted average common shares outstanding | 19,973 | 19,973 | (f) | ||||
| ===== | ====== | ||||||
| Proforma EBITDA | $ 65,502 | 11.2% | $ 26,038 | 5.2% | (g) | ||
| ===== | ====== | ||||||
(1)
Actual results of operations are presented on a combined basis with operations prior to September 1, 2001 reflecting those of the predecessor company. The Company emerged from bankruptcy on August 24, 2001 (the "Effective Date"). For financial reporting purposes, the Effective Date was assumed to be September 1, 2001, the last day of the Company's seventh fiscal period. The adjustments to reflect the consummation of the Company's Plan of Reorganization, including the gain on discharge of pre-petition liabilities and the adjustment to record assets and liabilities at their fair value, were recorded on the Effective Date. Accordingly, the Company's post-reorganization financial statements are not comparable to the pre-reorganization financial statements.
Securitization interest included in proforma results for each period presented is $6.3 million. Proforma securitization interest consists of (i) proforma interest of $5.0 million for thirty weeks based on $175.0 million of borrowings (based on outstanding borrowing levels at September 1, 2001) at an interest rate of 3.95% plus unused facility fees and amortization of debt issue costs and (ii) actual securitization interest of $1.3 million for the nine weeks ended November 3, 2001. Reported securitization interest of $7.5 million in the thirty-nine weeks ended October 28, 2000, has been eliminated. The adjustment to accrete yield on repurchased receivables of $9.0 million and $22.3 million in the thirty-nine weeks ended November 3, 2001 and October 28, 2000, respectively, has been eliminated.
Reported results have been adjusted to eliminate the effect of fresh-start adjustments and the extraordinary item - gain on debt discharge.
|
|
Thirty-Nine Weeks Ended | |
|
|
November 3, 2001 |
October 28, 2000 |
|
Proforma income before income tax and extraordinary item |
$54,786 |
$15,845 |
|
Proforma interest expense |
1,237 |
1,237 |
|
Proforma depreciation expense |
9,479 |
8,956 |
|
Proforma EBITDA |
$65,502 |
$26,038 |
|
|
====== |
====== |
| Stage Stores, Inc. | |||||
| Consolidated Balance Sheets | |||||
| (in thousands, except par values) | |||||
| Reorganized | Predecessor | ||||
| Company | Company | ||||
| November 3, 2001 | February 3, 2001 | ||||
| (Unaudited) | |||||
| ASSETS | |||||
| Cash and cash equivalents | $ 17,870 | $ 20,510 | |||
| Retained interest in receivables sold | 76,119 | - | |||
| Accounts receivable, net | 9,726 | 272,435 | |||
| Merchandise inventories, net | 227,798 | 218,683 | |||
| Prepaid expenses and other current assets | 9,998 | 15,577 | |||
| _____________ | ____________ | ||||
| Total current assets | 341,511 | 527,205 | |||
| Property, equipment and leasehold improvements, net | 104,425 | 128,811 | |||
| Other assets | 5,978 | 9,983 | |||
| _____________ | ____________ | ||||
| Total assets | $ 451,914 | $ 665,999 | |||
| ========== | ========= | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | |||||
| Accounts payable | $ 77,497 | $ 56,224 | |||
| Accrued expenses and other current liabilities | 53,006 | 46,644 | |||
| Debtor-in-possession facility | - | 224,288 | |||
| Current portion of long-term debt | 197 | - | |||
| _____________ | ____________ | ||||
| Total current liabilities | 130,700 | 327,156 | |||
| Long-term debt | 873 | - | |||
| Other long-term liabilities | 14,210 | 4,362 | |||
| Liabilities subject to compromise under reorganization proceedings | - | 574,968 | |||
| _____________ | ____________ | ||||
| Total liabilities | 145,783 | 906,486 | |||
| _____________ | ____________ | ||||
| Commitments and contingencies | - | - | |||
| Preferred stock, par value $1.00, non-voting, | |||||
| 3 shares authorized, no shares | |||||
| issued or outstanding | - | - | |||
| Common stock, par value $0.01, 50,000 shares authorized, | |||||
| 19,973 shares issued and outstanding | 200 | - | |||
| Common stock, par value $0.01, 75,000 shares | |||||
| authorized, 26,846 shares issued | |||||
| and outstanding | - | 268 | |||
| Class B common stock, par value $0.01, non-voting, | |||||
| 3,000 shares authorized, 1,250 shares | |||||
| issued and outstanding | - | 13 | |||
| Additional paid-in capital | 299,800 | 267,002 | |||
| Accumulated earnings (deficit) | 6,131 | (499,715) | |||
| Accumulated other comprehensive income (loss) | - | (8,055) | |||
| _____________ | ____________ | ||||
| Stockholders' equity (deficit) | 306,131 | (240,487) | |||
| _____________ | ____________ | ||||
| Total liabilities and stockholders' equity (deficit) | $ 451,914 | $ 665,999 | |||
| ========== | ========= | ||||
| Stage Stores, Inc. | |||||||
| Consolidated Statements of Cash Flows | |||||||
| (in thousands, except earnings per share) | |||||||
| (unaudited) | |||||||
| Reorganized | Predecessor | ||||||
| Company | Company | ||||||
| Nine Weeks | Thirty Weeks | Thirty Nine Weeks | |||||
| Ended | Ended | Ended | |||||
| November 3, 2001 | September 1, 2001 | October 28, 2000 | |||||
| Cash flows from operating activities: | |||||||
| Net income (loss) | 6,131 | $ 232,432 | $ (137,976) | ||||
| Adjustments to reconcile net income (loss) to net cash | |||||||
| provided by (used in) operating activities: | |||||||
| Depreciation and amortization | 2,732 | 13,165 | 16,585 | ||||
| Accretion of discount | - | - | 436 | ||||
| Amortization of debt issue costs | 229 | 2,882 | 5,242 | ||||
| Provision for bad debts | 112 | 12,606 | 10,488 | ||||
| Adjustment to accrete yield on repurchased accounts receivable | - | 9,000 | 22,165 | ||||
| Write-off of property, equipment and leasehold improvements | |||||||
| and other assets associated with closed stores | - | 1,931 | 15,000 | ||||
| Fresh-start adjustments | - | 35,249 | - | ||||
| Gain on debt discharge | - | (265,978) | - | ||||
| Write-off of pre-petition debt issue costs and original issue discount | - | - | 17,987 | ||||
| Write-off of goodwill and other intangibles | - | - | 3,130 | ||||
| Write-down of undivided interest in account receivable trust | - | - | 6,155 | ||||
| Changes in operating assets and liabilities: | |||||||
| Decrease (increase) in accounts receivable | (217) | (255) | 12,918 | ||||
| Increase in retained interest in receivables sold | (4,061) | - | - | ||||
| Decrease (increase) in merchandise inventories | (45,959) | 26,988 | (10,199) | ||||
| Decrease in other assets | 2,947 | 858 | 7,384 | ||||
| Increase (decrease) in accounts payable and other liabilities | 24,682 | (2,547) | 73,557 | ||||
| ______________ | ______________ | _______________ | |||||
| Total adjustments | (19,535) | (166,101) | 180,848 | ||||
| ______________ | ______________ | _______________ | |||||
| Net cash (used in) provided by operating activities | (13,404) | 66,331 | 42,872 | ||||
| ______________ | ______________ | _______________ | |||||
| Cash flows from investing activities: | |||||||
| Additions to property, equipment and leasehold improvements | (6,833) | (6,318) | (3,848) | ||||
| Proceeds from retirement of fixtures and equipment | - | 355 | 567 | ||||
| ______________ | ______________ | _______________ | |||||
| Net cash used in investing activities | (6,833) | (5,963) | (3,281) | ||||
| ______________ | ______________ | _______________ | |||||
| Cash flows from financing activities: | |||||||
| Proceeds from (payments on): | |||||||
| Debtor-in-possession credit facility | - | (224,288) | 265,453 | ||||
| Pre-petition working capital facility | - | 832 | (13,000) | ||||
| Net proceeds from securitization trust certificates | 10,000 | 175,000 | - | ||||
| Long-term debt | - | (185) | (204) | ||||
| Addition to debt issue costs | - | (4,130) | (10,605) | ||||
| Repurchase of accounts receivable from accounts receivable trust | - | - | (286,503) | ||||
| ______________ | ______________ | _______________ | |||||
| Net cash provided by (used in) financing activities | 10,000 | (52,771) | (44,859) | ||||
| ______________ | ______________ | _______________ | |||||
| Net increase (decrease) in cash and cash equivalents | (10,237) | 7,597 | (5,268) | ||||
| Cash and cash equivalents: | |||||||
| Beginning of period | 28,107 | 20,510 | 20,179 | ||||
| ______________ | ______________ | _______________ | |||||
| End of period | 17,870 | $ 28,107 | $ 14,911 | ||||
| ========== | =========== | =========== | |||||
| Supplemental disclosures: | |||||||
| Cash flow information: | |||||||
| Interest paid | $ 109 | $ 11,053 | $ 12,905 | ||||
| ========== | =========== | =========== | |||||
| Income taxes paid | $ - | $ - | $ 7 | ||||
| ========== | =========== | =========== | |||||