-----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, EXK9JERW4yAhT++Dw1zgsFxU2Wih2u4NvaGavLDkgHHrW73FIY8AtTZpAb/f7Yce xIHYhRIVsmdnCDqYSVsXJQ== 0000950134-05-016528.txt : 20050823 0000950134-05-016528.hdr.sgml : 20050823 20050823145135 ACCESSION NUMBER: 0000950134-05-016528 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20050822 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050823 DATE AS OF CHANGE: 20050823 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HASTINGS ENTERTAINMENT INC CENTRAL INDEX KEY: 0001054579 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL- COMPUTER & PRERECORDED TAPE STORES [5735] IRS NUMBER: 751386375 STATE OF INCORPORATION: TX FISCAL YEAR END: 0131 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-24381 FILM NUMBER: 051043494 BUSINESS ADDRESS: STREET 1: 3601 PLANS BLVD STREET 2: SUITE 1 CITY: AMARILLO STATE: TX ZIP: 79102 BUSINESS PHONE: 8063512300 MAIL ADDRESS: STREET 1: P O BOX 35350 CITY: AMARILLO STATE: TX ZIP: 79120-5350 8-K 1 d28295e8vk.htm FORM 8-K e8vk
 

 
 
UNITED STATES
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
Date of Report (Date of earliest event reported) August 22, 2005
 
HASTINGS ENTERTAINMENT, INC.
 
(Exact name of registrant as specified in its charter)
TEXAS
 
(State or other jurisdiction of incorporation or organization)
     
000-24381   75-1386375
     
(Commission File Number)   (I.R.S. Employer Identification Number)
     
3601 Plains Blvd, Amarillo, Texas   79102
     
(Address of principal executive offices)   (Zip Code)
(806) 351-2300
 
(Registrant’s telephone number, including area code)
NONE
 
(Former name, former address and former fiscal year, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

HASTINGS ENTERTAINMENT, INC.
Item 2.02. Results of Operations and Financial Condition.
On August 22, 2005, Hastings Entertainment, Inc. issued a press release regarding its financial results for the fiscal quarter ended July 31, 2005. A copy of the press release is attached hereto as Exhibit 99.1.
Item 5.02. Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers.
In the same press release dated August 22, 2005, Hastings announced that Jeff A. Ostler, age 41, joined the company as Vice President of Operations, effective August 16, 2005. Mr. Ostler previously served as Division Vice President, Retail Operations of Dollar General Corporation and most recently as Vice President, Store Operations for Denninghouse, Inc., a Canadian corporation operating discount stores under the business name “Buck or Two.”
Mr. Ostler’s employment will be at-will. He will receive a salary of $130,000 per year and a signing bonus of $30,000. He will be eligible for an annual bonus ranging from 36% to 130% of eligible salary.
Mr. Ostler will receive stock option grants of 15,000.
Item 9.01. Financial Statements and Exhibits.
99.1 Press Release dated August 22, 2005.

 


 

HASTINGS ENTERTAINMENT, INC.
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.
         
Date: August 23, 2005   Hastings Entertainment, Inc.
(Registrant)
 
 
    By:   /s/ Dan Crow  
    Dan Crow 
    Vice President,
Chief Financial Officer
(Principal Financial and Accounting Officer) 
 
 

 

EX-99.1 2 d28295exv99w1.htm PRESS RELEASE exv99w1
 

Exhibit 99.1
(NEWS RELEASE LOGO)
             
Hastings Entertainment, Inc.   CONTACT:   Dan Crow
Vice President and
Chief Financial Officer
(806) 677-1422
www.gohastings.com
  PR05-119
Hastings Entertainment, Inc. Reports Net Income of $0.06 per Diluted Share
for 2Q 2005 Compared to $0.05 per Diluted Share 2Q 2004
Lowering Guidance for Fiscal Year 2005
AMARILLO, Texas, August 22, 2005—Hastings Entertainment, Inc. (NASDAQ: HAST), a leading multimedia entertainment superstore retailer, today reported results for the three and six months ended July 31, 2005. Net income for the second quarter of fiscal 2005 was approximately $0.7 million, or $0.06 per diluted share, compared to approximately $0.6 million, or $0.05 per diluted share for the second quarter of fiscal 2004. For the six months, net income was approximately $1.4 million, or $0.12 per diluted share in fiscal 2005 compared to net income of approximately $2.6 million, or $0.22 per share for fiscal 2004.
“We are pleased with our results in what proved to be a very challenging second quarter for many retailers,” said John H. Marmaduke, Chairman and Chief Executive Officer. “Retail revenues, particularly for companies in the video rental and music industries, experienced a significant slump. Hastings’ ability to turn a profit in this environment speaks to the soundness of our multimedia format with excellent product offerings across industry lines and effective cost controls relating to merchandise and rental costs, which are a component of Cost of Goods Sold. These cost controls were improved in fiscal 2004 and began to pay benefits to our bottom line in fiscal 2005.”
Marmaduke continued, “In addition, we are thrilled that Jeff Ostler has agreed to serve as Vice President of Operations, effective August 16, 2005. Jeff previously served as Division Vice President, Retail Operations for Dollar General Corporation in Nashville, Tennessee, and most recently as Vice President, Store Operations for Denninghouse, Inc., a Canadian corporation operating discount stores under the business name ‘Buck or Two.’ Jeff brings nearly 20 years of operational experience to Hastings and will be a positive addition to the Hastings management team.”
Financial Results for the Second Quarter of Fiscal Year 2005
Revenues. Total revenues for the second quarter increased $0.3 million, or 0.3%, to $122.7 million compared to $122.4 million for the second quarter of fiscal 2004, resulting primarily from the opening of new superstores. The following is a summary of our revenue results (dollars in thousands):

 


 

                                                 
    Three Months Ended July 31,        
    2005     2004     Increase/(Decrease)  
            Percent of             Percent of              
    Revenues     Total     Revenues     Total     Dollar     Percent  
Merchandise revenue
  $ 100,038       81.5 %   $ 97,396       79.6 %   $ 2,642       2.7 %
Rental revenue
    22,688       18.5 %     25,016       20.4 %     (2,328 )     -9.3 %
 
                                   
Total revenues
  $ 122,726       100.0 %   $ 122,412       100.0 %   $ 314       0.3 %
 
                                   
 
                                               
Comparable-store revenues:
                                               
Total
    -0.8 %                                        
Merchandise
    1.7 %                                        
Rental
    -10.2 %                                        
The higher merchandise Comps were primarily the result of Comp increases in our books, video games, and boutique categories. Below is a summary of the Comp results for those categories:
                 
    Three Months Ended July 31,  
    2005     2004  
Books
    1.2 %     -1.2 %
Video games
    14.6 %     9.4 %
Boutique
    11.8 %     1.6 %
Book Comps increased 1.2% during the current quarter primarily due to the July release of the sixth book in the Harry Potter series, while video games Comps rose 14.6% due to strong sales of new and used XBOX games as well as video game hardware. Our boutique product line showed an 11.8% Comp increase, headlined by the increased sales of body jewelry, novelty t-shirts, and action figures. Rental video Comps decreased 10.2% from the same period last year reflecting general rental weakness industry-wide.
Gross Profit. For the second quarter, total gross profit dollars increased approximately $1.4 million, or 3.2%, to $45.1 million from $43.7 million for the same period last year, primarily as a result of increases in both merchandise and rental margin rates. As a percentage of total revenues, gross profit increased to 36.7% for the quarter compared to 35.7% for the same quarter in the prior year.
Selling, General and Administrative expenses (“SG&A”). SG&A increased approximately $1.2 million to $43.4 million for the current quarter compared to $42.2 million for the same quarter in the prior year, due primarily to higher human resource and occupancy costs associated with the operation of a greater number of new, expanded and relocated superstores. Additionally, we recognized an asset impairment charge of $0.2 million and expenses of approximately $0.3 million in connection with implementation of controls and procedures to comply with Section 404 of the Sarbanes-Oxley Act. As a percentage of total revenues, SG&A increased to 35.3% for the current quarter compared to 34.5% for the same quarter in the prior year.
Financial Results for the Six Months Ended July 31, 2005
Revenues. Total revenues for the first six months of fiscal 2005 increased $2.5 million, or 1.0%, to $251.8 million compared to $249.3 million for the same period in the prior year, resulting primarily from the opening of new superstores. The following is a summary of our revenue results (dollars in thousands):

 


 

                                                 
    Six Months Ended July 31,        
    2005     2004     Increase/(Decrease)  
            Percent of             Percent of              
    Revenues     Total     Revenues     Total     Dollar     Percent  
Merchandise revenue
  $ 204,902       81.4 %   $ 198,498       79.6 %   $ 6,404       3.2 %
Rental revenue
    46,948       18.6 %     50,851       20.4 %     (3,903 )     -7.7 %
 
                                   
Total revenues
  $ 251,850       100.0 %   $ 249,349       100.0 %   $ 2,501       1.0 %
 
                                   
Comparable-store revenues:
                                               
Total
    -0.5 %                                        
Merchandise
    1.6 %                                        
Rental
    -8.2 %                                        
The higher merchandise Comps were primarily the result of changes in the following categories:
                 
    Six Months Ended July 31,  
    2005     2004  
Video for sale
    1.2 %     25.4 %
Video games
    22.8 %     8.0 %
Boutique
    14.4 %     3.4 %
Video for sale Comps rose 1.2% due to higher DVD sales, offset by declining VHS sales. Video games Comps rose 22.8% due to strong sales of new and used XBOX games as well as video game hardware. Our boutique Comp increase of 14.4% was headlined by the increased sales of body jewelry, novelty t-shirts, and action figures. Rental video Comps decreased 8.2% from the same period last year reflecting general rental weakness industry-wide.
Gross Profit. For the current six months, total gross profit dollars increased approximately $0.8 million, or 0.9%, to $89.1 million from $88.3 million for the same period last year, primarily as a result of higher revenues. As a percentage of total revenues, gross profit remained stable at 35.4% for the six months ended July 31, 2005 compared to the same period in the prior year.
Selling, General and Administrative expenses (“SG&A”). SG&A increased approximately $2.6 million to $85.7 million for the current six month period compared to $83.1 million for the same period in the prior year, due primarily to higher human resource and occupancy costs associated with the operation of a greater number of new, expanded and relocated superstores. As a percentage of total revenues, SG&A increased to 34.0% for the six months ended July 31, 2005 compared to 33.3% for the six months ended July 31, 2004.
Stock Repurchase
On September 18, 2001, we announced a stock repurchase program of up to $5.0 million of our common stock. On April 4, 2005, the Board of Directors approved an increase of $2.5 million to the program. During the second quarter of fiscal year 2005, we purchased a total of 183,290 shares at a cost of approximately $1,089,000, or $5.94 per share. As of July 31, 2005, a total of 1,197,363 shares had been purchased under the program at a cost of approximately $6.3 million, for an average cost of approximately $5.26 per share.
Store Activity
Since May 24, 2005, which was the date we last reported superstore activity, we have had additional superstore activity as follows:

 


 

                                 
                    Selling Square        
Community   Type     Population     Footage     Date Opened  
Ogden, UT
  Relocation     77,226       19,060       6/17/2005  
Bryan, TX
  Expansion     65,660       21,827       7/1/2005  
Fiscal Year 2005 Guidance
“Although our net income for the first and second quarters was consistent with our internal forecast, we are revising our guidance downward from $0.55 to $0.58 earnings per diluted share to $0.47 to $0.50 for fiscal year 2005,” said Dan Crow, Vice President of Finance and Chief Financial Officer. “We expect the downturn in the rental industry experienced in the first half of Fiscal 2005 to continue through the remainder of the fiscal year. Accordingly, we have lowered our internal projections of rental revenue in the second half of Fiscal 2005. This impact is partially offset by increased margin rates, resulting from improved operating efficiencies.
In addition, we now set forth the following guidance regarding net income (loss) per diluted share for the remaining quarters of fiscal 2005:
     
Quarter ended October 31, 2005
  ($0.13) to ($0.16)
Quarter ended January 31, 2006
  $0.48 to $0.51
Safe Harbor Statement
Certain written and oral statements set forth above or made by Hastings or with the approval of an authorized executive officer of the Company constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Generally, the words “believe,” “expect,” “intend,” “anticipate,” “project,” “will” and similar expressions identify forward-looking statements which are not necessarily historical in nature. All statements that address operating performance, events or developments that we expect or anticipate will occur in the future, including statements regarding our future merchandise margins and our general guidance for fiscal year 2005, are forward-looking statements. Such statements are based upon Company management’s current estimates, assumptions and expectations, which are based on information available at the time of this disclosure, and are subject to a number of factors and uncertainties, including, but not limited to, our inability to attain such estimates, assumptions and expectations, a downturn in market conditions in any industry, including the current economic state of retailing (relating to the products we inventory, sell or rent) and the effects of or changes in economic conditions in the U.S. or the markets in which we operate. We undertake no obligation to affirm, publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
About Hastings
Founded in 1968, Hastings Entertainment, Inc. is a leading multimedia entertainment retailer that combines the sale of books, music, software, periodicals, new and used DVDs, videos and video games with the rental of videos, DVDs and video games in a superstore format. We currently operate 153 superstores, averaging approximately 20,000 square feet, primarily in small to medium-sized markets throughout the United States.
We also operate www.gohastings.com, an e-commerce Internet Web site that makes available to our customers new and used entertainment products and unique, contemporary gifts and toys. The site features exceptional product and pricing offers. The Investor Relations section of our Web site contains press releases, a link to request financial and other literature and access to filings with the Securities and Exchange Commission, which include officer certifications filed as exhibits to interim and annual filings.

 


 

Consolidated Balance Sheets
(Dollars in thousands)
                         
    July 31,     July 31,     January 31,  
    2005     2004     2005  
    (unaudited)     (unaudited)          
            (as restated)          
Assets
                       
Current assets
                       
Cash
  $ 8,286     $ 5,911     $ 9,543  
Merchandise inventory
    143,552       150,087       153,554  
Deferred income taxes, current
    3,141       2,018       3,198  
Other current assets
    6,772       7,827       6,945  
 
                 
Total current assets
    161,751       165,843       173,240  
 
                       
Property and equipment, net
    76,007       76,279       80,010  
Deferred income taxes, non-current
    2,528       2,841       308  
Intangible assets, net
    497       586       542  
Other assets
    63       16       16  
 
                 
 
                       
Total assets
  $ 240,846     $ 245,565     $ 254,116  
 
                 
 
                       
Liabilities and Shareholders’ Equity
                       
Current liabilities
                       
Current maturities on capital lease obligations
  $ 254     $ 191     $ 243  
Trade accounts payable
    63,986       73,058       86,082  
Accrued expenses & other current liabilities
    34,750       34,841       36,166  
 
                 
Total current liabilities
    98,990       108,090       122,491  
 
                       
Long-term debt, excluding current maturities
    49,654       48,292       39,603  
Other liabilities
    2,067       2,598       2,248  
 
                       
Commitments and contingencies
                 
 
                       
Shareholders’ equity:
                       
Preferred stock
                 
Common stock
    119       119       119  
Additional paid-in capital
    36,137       36,409       36,382  
Retained earnings
    57,196       52,557       55,771  
Treasury stock, at cost
    (3,317 )     (2,500 )     (2,498 )
 
                 
Total shareholders’ equity
    90,135       86,585       89,774  
 
                 
 
                       
Total liabilities and shareholders’ equity
  $ 240,846     $ 245,565     $ 254,116  
 
                 

 


 

Consolidated Statements of Operations (unaudited)
(Dollars in thousands, except per share data)
                                 
    Three Months Ended     Six Months Ended  
    July 31,     July 31,  
    2005     2004     2005     2004  
    (unaudited)     (unaudited)     (unaudited)     (unaudited)  
            (as restated)             (as restated)  
 
                               
Merchandise revenue
  $ 100,038     $ 97,396     $ 204,902     $ 198,498  
Rental revenue
    22,688       25,016       46,948       50,851  
 
                       
Total revenues
    122,726       122,412       251,850       249,349  
 
                               
Merchandise cost of revenue
    69,383       69,427       145,463       141,323  
Rental cost of revenue
    8,243       9,238       17,248       19,768  
 
                       
Total cost of revenues
    77,626       78,665       162,711       161,091  
 
                       
 
                               
Gross profit
    45,100       43,747       89,139       88,258  
 
                               
Selling, general and administrative expenses
    43,376       42,189       85,703       83,130  
Pre-opening expenses
    3       240       92       334  
 
                       
 
                               
Operating income
    1,721       1,318       3,344       4,794  
 
                               
Other income (expense):
                               
Interest expense
    (649 )     (449 )     (1,142 )     (814 )
Other, net
    42       68       143       176  
 
                       
 
                               
Income before income taxes
    1,114       937       2,345       4,156  
 
                               
Income tax expense
    443       305       920       1,562  
 
                       
 
                               
Net income
  $ 671     $ 632     $ 1,425     $ 2,594  
 
                       
 
                               
Basic income per share
  $ 0.06     $ 0.06     $ 0.12     $ 0.23  
 
                       
 
                               
Diluted income per share
  $ 0.06     $ 0.05     $ 0.12     $ 0.22  
 
                       
 
                               
Weighted-average common shares outstanding:
                               
Basic
    11,436       11,413       11,456       11,389  
Dilutive effect of stock options
    297       644       366       529  
 
                       
 
                               
Diluted
    11,733       12,057       11,822       11,918  
 
                       

 


 

Consolidated Statements of Cash Flows (unaudited)
(Dollars in thousands)
                                 
    Three Months Ended     Six Months Ended  
    July 31,     July 31,  
    2005     2004     2005     2004  
    (unaudited)     (unaudited)     (unaudited)     (unaudited)  
            (as restated)             (as restated)  
 
                               
Cash flows from operating activities:
                               
Net income
  $ 671     $ 632     $ 1,425     $ 2,594  
Adjustments to reconcile net income to net cash provided by operations
                               
Rental asset depreciation
    3,723       5,127       8,227       10,992  
Property, equipment and improvement depreciation
    4,871       4,787       9,654       9,393  
Amortization expense
    23       22       45       44  
Deferred income taxes
    (1,052 )     (1,183 )     (2,163 )     74  
Loss on rental assets, lost, stolen and defective
    1,390       1,191       2,675       2,444  
Loss on disposal of other assets
    228       282       313       469  
Non-cash compensation
          60             60  
Changes in operating assets and liabilities:
                               
Merchandise inventory
    6,088       (3,607 )     13,250       (7,795 )
Prepaid expenses and other current assets
    (20 )     (869 )     173       (731 )
Trade accounts payable
    (12,261 )     (3,842 )     (22,096 )     (9,014 )
Accrued expenses and other liabilities
    3,238       4,243       (1,416 )     (826 )
Other assets and liabilities, net
    (124 )     (441 )     (228 )     (261 )
 
                       
Net cash provided by operations
    6,775       6,402       9,859       7,443  
 
                       
 
                               
Cash flows from investing activities:
                               
Purchases of rental assets
    (4,891 )     (6,952 )     (11,360 )     (15,303 )
Purchases of property and equipment
    (5,449 )     (7,734 )     (8,754 )     (11,976 )
 
                       
Net cash used in investing activities
    (10,340 )     (14,686 )     (20,114 )     (27,279 )
 
                       
 
                               
Cash flows from financing activities:
                               
Borrowings under revolving credit facility
    131,777       135,305       272,575       279,401  
Repayments under revolving credit facility
    (126,068 )     (125,448 )     (262,395 )     (260,657 )
Payments under capital lease obligations
    (59 )     (55 )     (118 )     (105 )
Purchase of treasury stock
    (1,089 )     (261 )     (1,611 )     (452 )
Proceeds from exercise of stock options
    14       357       547       436  
 
                       
Net cash provided by financing activities
    4,575       9,898       8,998       18,623  
 
                       
 
                               
Net increase (decrease) in cash
    1,010       1,614       (1,257 )     (1,213 )
Cash at beginning of period
    7,276       4,297       9,543       7,124  
 
                       
Cash at end of period
  $ 8,286     $ 5,911     $ 8,286     $ 5,911  
 
                       

 


 

Balance Sheet, Cash Flow and Other Ratios (A)
(Dollars in thousands, except per share amounts)
                         
    July 31,     July 31,     January 31,  
    2005     2004     2005  
Merchandise inventories, net
  $ 143,552     $ 150,087     $ 153,554  
Inventory turns, trailing 12 months (B)
    1.85       1.92       1.84  
 
                       
Long-term debt
  $ 49,654     $ 48,292     $ 39,603  
Long-term debt to total capitalization (C)
    35.5 %     35.8 %     30.6 %
 
                       
Book value (D)
  $ 90,135     $ 86,585     $ 89,774  
Book value per share (E)
  $ 7.62     $ 7.27     $ 7.52  
                                 
    Three Months Ended July 31,     Six Months Ended July 31,  
    2005     2004     2005     2004  
EBITDA (F)
  $ 10,380     $ 11,322     $ 21,413     $ 25,399  
 
                               
Adjusted EBITDA (F)
  $ 5,489     $ 4,370     $ 10,053     $ 10,096  
 
                               
Comparable-store revenues (G):
                               
Total
    -0.8 %     4.0 %     -0.5 %     6.0 %
Merchandise
    1.7 %     6.8 %     1.6 %     8.7 %
Rental
    -10.2 %     -5.5 %     -8.2 %     -2.9 %
(A)   Calculations may differ in the method employed from similarly titled measures used by other companies.
 
(B)   Calculated as merchandise cost of goods sold for the twelve months ended July 31, 2005 divided by average merchandise inventory for the twelve months ended July 31, 2005.
 
(C)   Defined as long-term debt divided by long-term debt plus total shareholders’ equity (book value).
 
(D)   Defined as total shareholders’ equity.
 
(E)   Defined as total shareholders’ equity divided by weighted average diluted shares outstanding as of period end.
 
(F)   It is important to note that EBITDA and Adjusted EBITDA are supplemental non-GAAP measures. EBITDA is defined as “net income before interest, taxes, depreciation and amortization” and is a widely used indicator of a company’s ability to service debt. Adjusted EBITDA is defined as “net income before interest, taxes, depreciation and amortization” less “expenditures for rental assets” and could be viewed as an indicator of our ability to service debt following the procurement of rental assets. Neither EBITDA nor Adjusted EBITDA are intended to represent or to be considered as alternatives to operating income or cash flows from operations.
The following table reconciles EBITDA to our unaudited consolidated financial statements contained herein:
                                 
    Three Months Ended July 31,     Six Months Ended July 31,  
    2005     2004     2005     2004  
Net income
  $ 671     $ 632     $ 1,425     $ 2,594  
Interest expense
    649       449       1,142       814  
Income tax expense
    443       305       920       1,562  
Rental depreciation expense
    3,723       5,127       8,227       10,992  
Property, equipment & improvement depreciation
    4,871       4,787       9,654       9,393  
Amortization expense
    23       22       45       44  
 
                       
EBITDA
  $ 10,380     $ 11,322     $ 21,413     $ 25,399  
 
                       

 


 

The following table reconciles Adjusted EBITDA to our unaudited consolidated financial statements contained herein:
                                 
    Three Months Ended July 31,     Six Months Ended July 31,  
    2005     2004     2005     2004  
Net income
  $ 671     $ 632     $ 1,425     $ 2,594  
Interest expense
    649       449       1,142       814  
Income tax expense
    443       305       920       1,562  
Rental depreciation expense
    3,723       5,127       8,227       10,992  
Property, equipment & improvement depreciation
    4,871       4,787       9,654       9,393  
Amortization expense
    23       22       45       44  
Purchase of rental assets
    (4,891 )     (6,952 )     (11,360 )     (15,303 )
 
                       
Adjusted EBITDA
  $ 5,489     $ 4,370     $ 10,053     $ 10,096  
 
                       
(G)   Stores included in the comparable-store revenues calculation are those stores that have been open for a minimum of 60 weeks. Also included are stores that are remodeled or relocated during the comparable period. Sales via the Internet are not included and closed stores are removed from each comparable period for the purpose of calculating comparable-store revenues.
***

 

GRAPHIC 3 d28295d2829501.gif GRAPHIC begin 644 d28295d2829501.gif M1TE&.#EA@`(F`/<``+^_OS\_/P4%!?GY^>SL[`P,#"HJ*HB(B!L;&XN+B^OK MZZRLK,/#PW)RWM_+R\@\/#Z6EI104%'M[>^;FY@H*"D)" M0N_O[^KJZL'!P9>7E_KZ^B$A(;BXN(J*BE145+Z^OLC(R/#P\*:FINGIZ8R, MC-#0T+.SLR(B(I"0D/CX^.WM[9*2DL7%Q7Q\?*ZNKO/S\T9&1A86%LS,S"TM M+7EY>5%142@H*&)B8MC8V%Y>7AD9&1@8&"DI*3HZ.N7EY:>GIQ`0$,_/SY:6 MEJJJJF%A8>#@X)V=G=_?WZ.CH_3T]-75U1X>'LW-S9^?GZ"@H)&1D6]O;Q(2 M$G1T=$='1\?'Q\G)R8"`@#4U-9J:FG9V=MSWK:VMG-S<\[.SGIZ>D5%1:&AH86%A7Y^?F1D9%I:6B\O+U=75YN;FS'AW5U=;N[NS8V M-DA(2%]?7]/3T^'AX;6UM;JZNKV]O3$Q,4Y.3FAH:$I*2N3DY&EI:965E3,S M,V=G9U!04&YN;IZ>GHZ.CGAX>#T]/8:&AN?GYV-C8X&!@:^OKX*"@L#`P/__ M_P```````````````````"'Y!```````+`````"``B8```C_`/<)'$BPH,&# M"!,J7,BPH<.'$"-*G$BQHL6+&#-JW,BQH\>/($.*'$FRI,F3*%.J7,FRIO`U-TL%-BX*(S&<`BU&`@HHES?`C&V:*VKMV[%F4\R@>@;U\N M+@H"ZN47`!9.K`PQ*,RX,!8+[/95B!:H\8U4^U15MGR@@,`^9E;T+5-L8($D MZ/2IGF&FSSX@UYXD5$:XL=\5C=I485$PA;/%MAM7"E`613B^MGF`.`A"%8_@ MC;%$$,$0SH/E#/-")/FD`P=L^6W"ASP!B=%,%&E?HASQ1+=F.+*`#.$4H@G`JGP"BHYU`>.!4[:($%W ME!P!WZ*,2B7#)8G4)P$U!E5@CC[,%.1#?0I<,)`,(ARPXH,"12)(?8R<05`1 MA]1WRD'MZ/]3@VS[P`#%?RT0A(`;J@EBHT(FK%`?!@/U$$I]0C13T`0$=,>! M`P1YL(`6^DQ)4`,#U%>'/HDV*O#`2@E@9GUIN%G0"_IL4A`*G'HJ;C'ZD"H0 M$?5=<4=!H]1'B1T&47RO0-*H%D$:J2)$!52J#8%-`KQHMH"!OG@[L@"%;!! M??P6E`L!9=A,\-EH_V3PA/J\8;9`(D#0EJX/=->I02@```M!(A#_4Y\.!4TR M0W]\@X)`&7BK3Q,>&*3+%*?\JM#+W1%+$+W=I6+Y/CBK]JQ!!K(D/=P''W;4G0$L885&'$CVD"B06R0B%@DAP=&Z MLP(3#(0*L^S.*07R@K[02B!HF-`8I!`)B?A/'P`4B!I50X9?@NZ`^AC=/BY` M`90A)((3+%HN^0B#1KC!(<'0ARWJ8PT$'$0/?YC0%-+Q/M)-4A]A"T$99/') M>MI3)*$$`08FA/\#)NXC;G-3I13O%@E7F$XA':C/&`@QD%O((4K=^<(+!#*) M$5BB(+$(E##I4+V''#.9EV!0=Y2P+&A*$PS6L.4U[2A!/"9$CWQ$P@=BT)`H M<.(!M*C/&YYX$*NQ;0H;.TCQ8K@/0NB#AO=,JE(Q$LH^1JT^5IC#/U,ID%6J MY@IY0`(US)6KA.CA5MW1H$`@H88LC*`[!,B#0)8P`H?IQQ5L4PT>)N%1-.ZC MD/59@C.?Z2Q?O&(;^K"!2@^"394YICX^H0$'4'4?5F7;"+J:D%;_7!$. M^T#"#9K@`'VI!@JB5`36#/+5S.H#%88]R#&=08=,Z`!,W9&"9TJ:6<$FI+`4 MS.6$/M#8AOSB'W\P`F[V$?)NB.'$,0B#/XTB`R2`."X`B&Y!3FF M'(80I.YT0E4'"9T^AI"--=#'NBOM3C9=E\L3V$`**^,N0_B0B"P(9!$'4XTH M;H0*EAXH")*L#Q:D0`G5M!>^2#8M:F]\J.[@P!E.T"]L!^JI$"@B#+1%"`LL M49\5D",9Q_#%/BZAB#`M`QXV0()"D!`#_TQH_P`_.&-W.N"#:=1'$3Y`B(A' MEP(%X&&P!L&N-F&7`6CHH[L)H4(I<$`$@93`J-TY!&<3PHI9Q-4&`7BA\000 M3'LD^=.E7?(^0)#0"1%`RK'EGC'TD66$**$^OQC$`^:WCTB,J#LC4``9*H6` MC@K$!SMP&%"#\!M0:)`AJ"NJ@Q"EK*QT?CN^G@# M=0+9L\Z(P`,Q"H0)-/\8B*`-D@$KZ(S;`J&!$'XW$!*L0ERV-:YJ%%$[%QQ` M&`4!01WJVQWWR=MX^\B`&:@X$#@T.M]09]Z^]T$%1]3GU-@#^#_?8?$BK"!R M!KG`A!I!$#LL4Q\[,"P):E!)@@A`X:K!@L8SC$8]8+P[89`J=1$X$`N87`D\ M^.7*"2(#+YQ@(#`?-2V:,!`-,`/<^]C#%WXAB2!8/@AM@$48&I0-@N"B$0HK MR#JL$=:.KA>>`\F"C6/^A_1&_?5GFWKX[JX/K!]Q>Q*K``H86!YE#`$A<,)U MA`7R5'U\(/0$@4$-;D`7@_0A2?H0!8@3)!>DI#M' M1U1W-5$"\0/'<'.PMX"-(GLH4F&V)U"L9!!$,``KH&78T!V`1!"3H`:JP0!Y M9A"VH@]`9A"`T'$E>#EVM0^P(&SZX`G*,A`B-@-@5Q"K\`%KP&[C)Q!5H`_S MM6WI=Q`:0`8#X`4#$0E0X`<@)Q`]4!]JD&`"X0%<``&0!@DD(80JJ@0.98!`)IQJN@!#U MLR)02!!'<`/Z\`SGP!`=]S_$PP@3DFDR"$WZT!X%_Q$-3J`/QO`S$:0/[200 M(>`$$/"#?91+$"`'!J$!RZ`/4Y`F,B"'F(`06T`!]<$&`Z%("V405=`L'Z-I M!#@0>K`RE<`*8]B+=V$"B3``M5,0%6`U:;@/MW`@;H`R++`)3,`)03(#7:@K M@Z`/E<`E!,$$^N`'<780>Z@/H-`&*=2OR!4E@!`,1 M!4F0!@!-2YG=39`_FA`43` MG=2_*0R+@"*U*9ZKV0&O(!G<<)X=T`?31@5%H)VWV0'R@``I``E50'5U,`BB ML0)_@`&6`P*X@`SH:9NF0!VFN:`,VJ`.^J`0&J$2.J$46J$6>J$8FJ$:NJ$< MVJ$>^J$@&J(B.A7Y4*(F>J(HFJ(JNJ(LVJ(N^J(P&J,R.J,T6J,V>J,XFJ,Z MNJ,\VJ,^^J-`&J1".J1$6J1&VJ*AF:1*NJ1,VJ1.^J10&J52.J546J56>J58 0FJ5:NJ5^J56&A``.S\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----