EX-99.1 2 a12-21480_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

Press Release

For Further Information Contact:

 

INVESTORS:

 

MEDIA:

Matt Schroeder

 

Susan Henderson

(717) 214-8867

 

(717) 730-7766

or investor@riteaid.com

 

 

 

FOR IMMEDIATE RELEASE

 

RITE AID REPORTS IMPROVED SECOND QUARTER FISCAL 2013 RESULTS

 

·            Second Quarter Net Loss of $0.05 per Diluted Share, Compared to Prior Second Quarter Net Loss of $0.11 per Diluted Share

 

·            Second Quarter Adjusted EBITDA of $218.7 Million Compared to Adjusted EBITDA of $184.3 Million in Prior Second Quarter

 

·            Second Quarter Results Benefited from Continued Front End Sales and Prescription Count Growth

 

·            Seventh Consecutive Quarter of Adjusted EBITDA Increases

 

·            Rite Aid Updates Fiscal 2013 Outlook

 

Camp Hill, Pa. (Sept. 20, 2012) - Rite Aid Corporation (NYSE: RAD) today reported improved financial results for its fiscal second quarter ended Sept.1, 2012.

 

The company reported revenues of $6.2 billion, a net loss of $38.8 million, or $0.05 per diluted share, and Adjusted EBITDA of $218.7 million, or 3.5 percent of revenues. Results benefited from continued front end sales and prescription count growth as well as an improvement in gross margin.

 

“We are pleased with our second quarter results as we continue to make significant progress in our turnaround efforts,” said Rite Aid Chairman, President and CEO John Standley. “We have now increased Adjusted EBITDA and same store prescription count for seven consecutive quarters, thanks to chainwide efforts to execute key sales initiatives, operate more efficiently and provide a superior customer experience. While the wave of new generic medications is negatively impacting same store sales, it’s having a positive impact on pharmacy gross margin.”

 

“We are working to continue this momentum as we focus on communicating the value of our wellness+ loyalty program, converting additional stores to our innovative new Wellness format and promoting the convenience of getting a flu shot at your neighborhood Rite Aid pharmacy,” Standley added.

 

-More-

 



 

Rite Aid FY 2013 Q2 Press Release – page 2

 

Second Quarter Summary

 

Revenues for the 13-week quarter were $6.2 billion versus revenues of $6.3 billion in the prior year second quarter. Revenues decreased 0.6 percent primarily as a result of a decrease in pharmacy same store sales and store closings.

 

Same store sales for the quarter were flat over the prior year 13-week period, consisting of a 1.4 percent increase in front end sales offset by a 0.7 percent decrease in pharmacy sales. Pharmacy sales included an approximate 750 basis point negative impact from new generic introductions. The number of prescriptions filled in same stores increased 4.0 percent over the prior year period, which includes the benefit of additional prescriptions resulting from the Walgreens/Express Scripts dispute. Prescription sales accounted for 67.5 percent of total drugstore sales, and third party prescription revenue was 96.5 percent of pharmacy sales.

 

Net loss was $38.8 million or $0.05 per diluted share compared to last year’s second quarter net loss of $92.3 million or $0.11 per diluted share. The decrease in net loss year over year resulted from an increase in Adjusted EBITDA and decreases in LIFO, store closing and impairment and depreciation and amortization charges.

 

Adjusted EBITDA (which is reconciled to net loss on the attached table) was $218.7 million or 3.5 percent of revenues for the second quarter compared to $184.3 million or 2.9 percent of revenues for the like period last year. Adjusted EBITDA improved due to increases in front end sales and script count as well as an improvement in pharmacy gross margin resulting from new generic introductions.

 

In the second quarter, the company relocated four stores, remodeled 147 stores and closed nine stores. Completed wellness remodels at the end of the second quarter totaled 570. Stores in operation at the end of the second quarter totaled 4,643.

 

Rite Aid Updates Sales, Adjusted EBITDA and Net Loss Guidance for Fiscal 2013

 

Rite Aid has updated its fiscal 2013 guidance with sales expected to be between $25.1 billion and $25.4 billion and same store sales to range from a decrease of 1.0 percent to an increase of 0.25 percent compared to fiscal 2012. The reduction in the company’s sales and same store sales guidance is driven by a projected 650 basis points negative impact of new generic introductions on pharmacy same store sales and continued reimbursement rate pressure. Rite Aid has also raised the lower end of its Adjusted EBITDA (which is reconciled to net loss on the attached table) guidance to be between $965 million and $1.025 billion and its net loss guidance to be between $69 million and $196 million or a loss per diluted share of $0.09 to $0.23. Capital expenditures are expected to be approximately $300 million.

 

Conference Call Broadcast

 

Rite Aid will hold an analyst call at 8:30 a.m. EDT 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. Slides related to materials discussed on the call will be available on both sites. A playback of the call will be available on both sites starting at 12 p.m. EDT today. A playback of the call will also be available by telephone beginning at 12 p.m. EDT today until 11:59 p.m. EDT on Sept.22, 2012. The playback number is 1-855-859-2056 from within the U.S. and Canada or 1-404-537-3406 from outside the U.S. and Canada with the eight-digit reservation number 25825690.

 

- More -



 

Rite Aid FY 2013 Q2 Press Release – page 3

 

Rite Aid is one of the nation’s leading drugstore chains with 4,643 stores in 31 states and the District of Columbia. Information about Rite Aid, including corporate background and press releases, is available through Rite Aid’s website at www.riteaid.com.

 

Statements, including guidance, in this release that are not historical are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” and “will” and variations of such words and similar expressions are intended to identify such forward-looking statements. These forward-looking statements are not guarantees of future performance and involve risks, assumptions and uncertainties, including, but not limited to, our high level of indebtedness and our ability to make interest and principal payments on our debt and satisfy the other covenants contained in our debt agreements, general economic, market and competitive conditions, our ability to improve the operating performance of our stores in accordance with our long term strategy, the efforts of private and public third-party payers to reduce prescription drug reimbursements and encourage mail order, our ability to manage expenses and our investments in working capital, outcomes of legal and regulatory matters and changes in legislation or regulations, including healthcare reform. These and other risks, assumptions and uncertainties are described in Item 1A (Risk Factors) of our most recent Annual Report on Form 10-K and in other documents that we file or furnish with the Securities and Exchange Commission, which you are encouraged to read. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. Rite Aid expressly disclaims any current intention to update publicly any forward-looking statement after the distribution of this release, whether as a result of new information, future events, changes in assumptions or otherwise.

 

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) excluding the impact of income taxes (and any corresponding reduction of tax indemnification asset), interest expense, depreciation and amortization, LIFO adjustments, charges or credits for facility closing and impairment, inventory write-downs related to store closings, stock-based compensation expense, debt modifications and retirements, sale of assets and investments, revenue deferrals related to our customer loyalty program and other items.

 

###

 



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(unaudited)

 

 

 

September 1, 2012

 

March 3, 2012

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

94,325

 

$

162,285

 

Accounts receivable, net

 

926,428

 

1,013,233

 

Inventories, net of LIFO reserve of $1,090,625 and $1,063,123

 

3,022,707

 

3,138,455

 

Prepaid expenses and other current assets

 

197,467

 

190,613

 

Total current assets

 

4,240,927

 

4,504,586

 

Property, plant and equipment, net

 

1,899,866

 

1,902,021

 

Other intangibles, net

 

482,453

 

528,775

 

Other assets

 

327,332

 

428,909

 

Total assets

 

$

6,950,578

 

$

7,364,291

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current maturities of long-term debt and lease financing obligations

 

$

228,134

 

$

79,421

 

Accounts payable

 

1,258,460

 

1,426,391

 

Accrued salaries, wages and other current liabilities

 

1,138,588

 

1,064,507

 

Total current liabilities

 

2,625,182

 

2,570,319

 

Long-term debt, less current maturities

 

5,829,582

 

6,141,773

 

Lease financing obligations, less current maturities

 

101,195

 

107,007

 

Other noncurrent liabilities

 

1,037,942

 

1,131,948

 

Total liabilities

 

9,593,901

 

9,951,047

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Stockholders’ deficit:

 

 

 

 

 

Preferred stock - Series G

 

1

 

1

 

Preferred stock - Series H

 

176,755

 

171,569

 

Common stock

 

903,786

 

898,687

 

Additional paid-in capital

 

4,276,950

 

4,278,988

 

Accumulated deficit

 

(7,950,220

)

(7,883,367

)

Accumulated other comprehensive loss

 

(50,595

)

(52,634

)

Total stockholders’ deficit

 

(2,643,323

)

(2,586,756

)

Total liabilities and stockholders’ deficit

 

$

6,950,578

 

$

7,364,291

 

 

Chart 1



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share amounts)

(unaudited)

 

 

 

Thirteen weeks ended
September 1, 2012

 

Thirteen weeks ended
August 27, 2011

 

Revenues

 

$

6,230,884

 

$

6,271,091

 

Costs and expenses:

 

 

 

 

 

Cost of goods sold

 

4,520,463

 

4,622,130

 

Selling, general and administrative expenses

 

1,618,169

 

1,603,752

 

Lease termination and impairment charges

 

7,783

 

15,118

 

Interest expense

 

129,054

 

130,829

 

Gain on debt modifications and retirements, net

 

 

(4,924

)

Gain on sale of assets, net

 

(2,954

)

(848

)

 

 

 

 

 

 

 

 

6,272,515

 

6,366,057

 

 

 

 

 

 

 

Loss before income taxes

 

(41,631

)

(94,966

)

Income tax benefit

 

(2,866

)

(2,712

)

Net loss

 

$

(38,765

)

$

(92,254

)

 

 

 

 

 

 

Basic and diluted loss per share:

 

 

 

 

 

 

 

 

 

 

 

Numerator for loss per share:

 

 

 

 

 

Net loss

 

$

(38,765

)

$

(92,254

)

Accretion of redeemable preferred stock

 

(26

)

(26

)

Cumulative preferred stock dividends

 

(2,612

)

(2,461

)

Loss attributable to common stockholders - basic and diluted

 

$

(41,403

)

$

(94,741

)

 

 

 

 

 

 

Basic and diluted weighted average shares

 

889,645

 

885,621

 

 

 

 

 

 

 

Basic and diluted loss per share

 

$

(0.05

)

$

(0.11

)

 

Chart 2



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share amounts)

(unaudited)

 

 

 

Twenty-six weeks ended
September 1, 2012

 

Twenty-six weeks 
ended August 27, 2011

 

Revenues

 

$

12,699,171

 

$

12,661,884

 

Costs and expenses:

 

 

 

 

 

Cost of goods sold

 

9,239,979

 

9,322,004

 

Selling, general and administrative expenses

 

3,306,235

 

3,189,988

 

Lease termination and impairment charges

 

19,926

 

32,208

 

Interest expense

 

259,642

 

261,589

 

Loss on debt modifications and retirements, net

 

17,842

 

17,510

 

Gain on sale of assets, net

 

(13,005

)

(5,640

)

 

 

 

 

 

 

 

 

12,830,619

 

12,817,659

 

 

 

 

 

 

 

Loss before income taxes

 

(131,448

)

(155,775

)

Income tax benefit

 

(64,595

)

(439

)

Net loss

 

$

(66,853

)

$

(155,336

)

 

 

 

 

 

 

Basic and diluted loss per share:

 

 

 

 

 

 

 

 

 

 

 

Numerator for loss per share:

 

 

 

 

 

Net loss

 

$

(66,853

)

$

(155,336

)

Accretion of redeemable preferred stock

 

(51

)

(51

)

Cumulative preferred stock dividends

 

(5,186

)

(4,886

)

Loss attributable to common stockholders - basic and diluted

 

$

(72,090

)

$

(160,273

)

 

 

 

 

 

 

Basic and diluted weighted average shares

 

888,573

 

884,768

 

 

 

 

 

 

 

Basic and diluted loss per share

 

$

(0.08

)

$

(0.18

)

 

Chart 3



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

(unaudited)

 

 

 

Thirteen weeks ended
September 1, 2012

 

Thirteen weeks ended
August 27, 2011

 

Net loss

 

$

(38,765

)

$

(92,254

)

Other comprehensive income:

 

 

 

 

 

Defined benefit pension plans:

 

 

 

 

 

Amortization of prior service cost, net transition obligation and net actuarial losses included in net periodic pension cost

 

1,019

 

591

 

Total other comprehensive income

 

$

1,019

 

$

591

 

Comprehensive loss

 

$

(37,746

)

$

(91,663

)

 

Chart 4



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

(unaudited)

 

 

 

Twenty-six weeks ended
September 1, 2012

 

Twenty-six weeks
ended August 27, 2011

 

Net loss

 

$

(66,853

)

$

(155,336

)

Other comprehensive income:

 

 

 

 

 

Defined benefit pension plans:

 

 

 

 

 

Amortization of prior service cost, net transition obligation and net actuarial losses included in net periodic pension cost

 

2,039

 

1,181

 

Total other comprehensive income

 

$

2,039

 

$

1,181

 

Comprehensive loss

 

$

(64,814

)

$

(154,155

)

 

Chart 5



 

RITE AID CORPORATION AND SUBSIDIARIES

 

SUPPLEMENTAL OPERATING AND CASH FLOW INFORMATION

(Dollars in thousands, except per share amounts)

(unaudited)

 

 

 

Thirteen weeks ended
September 1, 2012

 

Thirteen weeks ended
August 27, 2011

 

 

 

 

 

 

 

SUPPLEMENTAL OPERATING INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

6,230,884

 

$

6,271,091

 

Cost of goods sold

 

4,520,463

 

4,622,130

 

Gross profit

 

1,710,421

 

1,648,961

 

LIFO charge

 

8,752

 

20,001

 

FIFO gross profit

 

1,719,173

 

1,668,962

 

 

 

 

 

 

 

Gross profit as a percentage of revenues

 

27.45

%

26.29

%

LIFO charge as a percentage of revenues

 

0.14

%

0.32

%

FIFO gross profit as a percentage of revenues

 

27.59

%

26.61

%

 

 

 

 

 

 

Selling, general and administrative expenses

 

1,618,169

 

1,603,752

 

Selling, general and administrative expenses as a percentage of revenues

 

25.97

%

25.57

%

 

 

 

 

 

 

Cash interest expense

 

121,383

 

122,231

 

Non-cash interest expense

 

7,671

 

8,598

 

Total interest expense

 

129,054

 

130,829

 

 

 

 

 

 

 

Adjusted EBITDA

 

218,653

 

184,256

 

Adjusted EBITDA as a percentage of revenues

 

3.51

%

2.94

%

 

 

 

 

 

 

Net loss

 

(38,765

)

(92,254

)

Net loss as a percentage of revenues

 

-0.62

%

-1.47

%

 

 

 

 

 

 

Total debt

 

6,158,911

 

6,191,829

 

Invested cash

 

831

 

1,573

 

Total debt net of invested cash

 

6,158,080

 

6,190,256

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

70,211

 

41,531

 

Intangible assets acquired

 

11,009

 

8,375

 

Total cash capital expenditures

 

81,220

 

49,906

 

Equipment received for noncash consideration

 

2,132

 

1,734

 

Equipment financed under capital leases

 

1,369

 

819

 

Gross capital expenditures

 

$

84,721

 

$

52,459

 

 

Chart 6



 

RITE AID CORPORATION AND SUBSIDIARIES

 

SUPPLEMENTAL OPERATING AND CASH FLOW  INFORMATION

(Dollars in thousands, except per share amounts)

(unaudited)

 

 

 

Twenty-six weeks ended
September 1, 2012

 

Twenty-six weeks
ended August 27, 2011

 

 

 

 

 

 

 

SUPPLEMENTAL OPERATING INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

12,699,171

 

$

12,661,884

 

Cost of goods sold

 

9,239,979

 

9,322,004

 

Gross profit

 

3,459,192

 

3,339,880

 

LIFO charge

 

27,502

 

40,002

 

FIFO gross profit

 

3,486,694

 

3,379,882

 

 

 

 

 

 

 

Gross profit as a percentage of revenues

 

27.24

%

26.38

%

LIFO charge as a percentage of revenues

 

0.22

%

0.32

%

FIFO gross profit as a percentage of revenues

 

27.46

%

26.69

%

 

 

 

 

 

 

Selling, general and administrative expenses

 

3,306,235

 

3,189,988

 

Selling, general and administrative expenses as a percentage of revenues

 

26.04

%

25.19

%

 

 

 

 

 

 

Cash interest expense

 

244,210

 

244,423

 

Non-cash interest expense

 

15,432

 

17,166

 

Total interest expense

 

259,642

 

261,589

 

 

 

 

 

 

 

Adjusted EBITDA

 

492,818

 

447,110

 

Adjusted EBITDA as a percentage of revenues

 

3.88

%

3.53

%

 

 

 

 

 

 

Net loss

 

(66,853

)

(155,336

)

Net loss as a percentage of revenues

 

-0.53

%

-1.23

%

 

 

 

 

 

 

Total debt

 

6,158,911

 

6,191,829

 

Invested cash

 

831

 

1,573

 

Total debt net of invested cash

 

6,158,080

 

6,190,256

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

148,211

 

90,286

 

Intangible assets acquired

 

19,967

 

16,447

 

Total cash capital expenditures

 

168,178

 

106,733

 

Equipment received for noncash consideration

 

2,132

 

1,734

 

Equipment financed under capital leases

 

5,234

 

2,381

 

Gross capital expenditures

 

$

175,544

 

$

110,848

 

 

Chart 7



 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA

(In thousands)

 

 

 

Thirteen weeks ended
September 1, 2012

 

Thirteen weeks ended
August 27, 2011

 

 

 

 

 

 

 

Reconciliation of net loss to adjusted EBITDA:

 

 

 

 

 

Net loss

 

$

(38,765

)

$

(92,254

)

Adjustments:

 

 

 

 

 

Interest expense

 

129,054

 

130,829

 

Income tax benefit

 

(2,866

)

(2,712

)

Depreciation and amortization

 

101,999

 

108,712

 

LIFO charges

 

8,752

 

20,001

 

Lease termination and impairment charges

 

7,783

 

15,118

 

Stock-based compensation expense

 

4,695

 

3,952

 

Gain on sale of assets, net

 

(2,954

)

(848

)

Gain on debt modifications and retirements, net

 

 

(4,924

)

Closed facility liquidation expense

 

1,411

 

985

 

Severance costs

 

(72

)

305

 

Customer loyalty card program revenue deferral

 

4,813

 

6,885

 

Other

 

4,803

 

(1,793

)

Adjusted EBITDA

 

$

218,653

 

$

184,256

 

Percent of revenues

 

3.51

%

2.94

%

 

Chart 8



 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA

(In thousands)

 

 

 

Twenty-six weeks ended
September 1, 2012

 

Twenty-six weeks
ended August 27, 2011

 

 

 

 

 

 

 

Reconciliation of net loss to adjusted EBITDA:

 

 

 

 

 

Net loss

 

$

(66,853

)

$

(155,336

)

Adjustments:

 

 

 

 

 

Interest expense

 

259,642

 

261,589

 

Income tax benefit

 

(64,595

)

(439

)

Reduction of tax indemnification asset

 

60,237

 

 

Depreciation and amortization

 

208,370

 

225,802

 

LIFO charges

 

27,502

 

40,002

 

Lease termination and impairment charges

 

19,926

 

32,208

 

Stock-based compensation expense

 

8,653

 

7,523

 

Gain on sale of assets, net

 

(13,005

)

(5,640

)

Loss on debt modifications and retirements, net

 

17,842

 

17,510

 

Closed facility liquidation expense

 

2,867

 

3,632

 

Severance costs

 

(72

)

256

 

Customer loyalty card program revenue deferral

 

27,993

 

28,751

 

Other

 

4,311

 

(8,748

)

Adjusted EBITDA

 

$

492,818

 

$

447,110

 

Percent of revenues

 

3.88

%

3.53

%

 

Chart 9



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(unaudited)

 

 

 

Thirteen weeks ended
September 1, 2012

 

Thirteen weeks ended
August 27, 2011

 

 

 

 

 

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net loss

 

$

(38,765

)

$

(92,254

)

Adjustments to reconcile to net cash used in operating activities:

 

 

 

 

 

Depreciation and amortization

 

101,999

 

108,712

 

Lease termination and impairment charges

 

7,783

 

15,118

 

LIFO charges

 

8,752

 

20,001

 

Gain on sale of assets, net

 

(2,954

)

(848

)

Stock-based compensation expense

 

4,695

 

3,952

 

Gain on debt modifications and retirements, net

 

 

(4,924

)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(9,996

)

12,536

 

Inventories

 

(10,214

)

(139,804

)

Accounts payable

 

(78,413

)

(23,472

)

Other assets and liabilities, net

 

(15,773

)

(30,292

)

Net cash used in operating activities

 

(32,886

)

(131,275

)

INVESTING ACTIVITIES:

 

 

 

 

 

Payments for property, plant and equipment

 

(70,211

)

(41,531

)

Intangible assets acquired

 

(11,009

)

(8,375

)

Proceeds from sale-leaseback transactions

 

3,950

 

 

Proceeds from dispositions of assets and investments

 

4,617

 

940

 

Net cash used in investing activities

 

(72,653

)

(48,966

)

FINANCING ACTIVITIES:

 

 

 

 

 

Net proceeds from revolver

 

 

73,000

 

Principal payments on long-term debt

 

(7,686

)

(49,296

)

Change in zero balance cash accounts

 

(6,580

)

3,816

 

Net proceeds from the issuance of common stock

 

470

 

447

 

Deferred financing costs paid

 

(1,114

)

 

Net cash (used in) provided by financing activities

 

(14,910

)

27,967

 

Decrease in cash and cash equivalents

 

(120,449

)

(152,274

)

Cash and cash equivalents, beginning of period

 

214,774

 

230,637

 

Cash and cash equivalents, end of period

 

$

94,325

 

$

78,363

 

 

Chart 10



 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(unaudited)

 

 

 

Twenty-six weeks ended
September 1, 2012

 

Twenty-six weeks
ended August 27, 2011

 

 

 

 

 

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net loss

 

$

(66,853

)

$

(155,336

)

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

208,370

 

225,802

 

Lease termination and impairment charges

 

19,926

 

32,208

 

LIFO charges

 

27,502

 

40,002

 

Gain on sale of assets, net

 

(13,005

)

(5,640

)

Stock-based compensation expense

 

8,653

 

7,523

 

Loss on debt modifications and retirements, net

 

17,842

 

17,510

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

86,389

 

13,554

 

Inventories

 

87,779

 

(172,290

)

Accounts payable

 

(117,116

)

151,125

 

Other assets and liabilities, net

 

71,230

 

99,601

 

Net cash provided by operating activities

 

330,717

 

254,059

 

INVESTING ACTIVITIES:

 

 

 

 

 

Payments for property, plant and equipment

 

(148,211

)

(90,286

)

Intangible assets acquired

 

(19,967

)

(16,447

)

Proceeds from sale-leaseback transactions

 

3,950

 

 

Proceeds from dispositions of assets and investments

 

15,900

 

9,363

 

Net cash used in investing activities

 

(148,328

)

(97,370

)

FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from issuance of long-term debt

 

426,263

 

341,285

 

Net (repayments to) proceeds from revolver

 

(136,000

)

45,000

 

Principal payments on long-term debt

 

(471,323

)

(435,161

)

Change in zero balance cash accounts

 

(48,481

)

(118,281

)

Net proceeds from the issuance of common stock

 

1,004

 

504

 

Financing fees paid for early debt redemption

 

(11,069

)

 

Deferred financing costs paid

 

(10,743

)

(2,789

)

Net cash used in financing activities

 

(250,349

)

(169,442

)

Decrease in cash and cash equivalents

 

(67,960

)

(12,753

)

Cash and cash equivalents, beginning of period

 

162,285

 

91,116

 

Cash and cash equivalents, end of period

 

$

94,325

 

$

78,363

 

 

Chart 11



 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

RECONCILIATION OF NET LOSS GUIDANCE TO ADJUSTED EBITDA GUIDANCE

YEAR ENDING MARCH 2, 2013

(In thousands, except per share amounts)

 

 

 

Guidance Range

 

 

 

Low

 

High

 

 

 

 

 

 

 

Sales

 

$

25,100,000

 

$

25,400,000

 

 

 

 

 

 

 

Same store sales (a)

 

-1.0

%

0.25

%

 

 

 

 

 

 

Gross capital expenditures

 

$

300,000

 

$

300,000

 

 

 

 

 

 

 

Reconciliation of net loss to adjusted EBITDA:

 

 

 

 

 

Net loss

 

$

(196,000

)

$

(69,000

)

Adjustments:

 

 

 

 

 

Interest expense

 

525,000

 

520,000

 

Income tax benefit

 

(102,000

)

(104,000

)

Reduction of tax indemnification asset

 

95,000

 

95,000

 

Depreciation and amortization

 

415,000

 

410,000

 

LIFO charge

 

70,000

 

40,000

 

Store closing and impairment charges

 

100,000

 

90,000

 

Stock-based compensation expense

 

18,000

 

16,000

 

Loss on debt modification

 

18,000

 

18,000

 

Customer loyalty card program revenue deferral

 

28,000

 

24,000

 

Other

 

(6,000

)

(15,000

)

Adjusted EBITDA

 

$

965,000

 

$

1,025,000

 

 

 

 

 

 

 

Diluted loss per share

 

$

(0.23

)

$

(0.09

)

 


(a) Reflects approximately 650 basis points reduction in pharmacy same store sales from new generic introductions.

 

Chart 12