-----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, FvK10u3bJDjooEKEgw+NXo+8r4Rqj5bPz9GtWzcNK7/nTThg2aSyPT+4hfkToI4w Droy5Rkdt4EhF5+zgEAjbA== 0001140361-08-009656.txt : 20080416 0001140361-08-009656.hdr.sgml : 20080416 20080416110024 ACCESSION NUMBER: 0001140361-08-009656 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20080415 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080416 DATE AS OF CHANGE: 20080416 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CPI CORP CENTRAL INDEX KEY: 0000025354 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PERSONAL SERVICES [7200] IRS NUMBER: 431256674 STATE OF INCORPORATION: DE FISCAL YEAR END: 0206 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10204 FILM NUMBER: 08759088 BUSINESS ADDRESS: STREET 1: 1706 WASHINGTON AVE CITY: ST LOUIS STATE: MO ZIP: 63103-1790 BUSINESS PHONE: 3142311575 MAIL ADDRESS: STREET 1: 1706 WASHINGTON AVE CITY: ST LOUIS STATE: MO ZIP: 63103 8-K 1 form8-k.htm CPI CORP 8-K 4-15-2008 form8-k.htm


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):      April 15, 2008

CPI CORP.
(Exact name of registrant as specified in its charter)


Delaware
 
1-10204
 
43-1256674
(State of Incorporation)
 
(Commission File Number)
 
(IRS Employer Identification Code Number)


1706 Washington Ave., St. Louis, Missouri
 
63103
(Address of Principal Executive Offices)
 
(Zip Code)


Registrant’s telephone number, including area code:      (314) 231-1575

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:

¨  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨  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));
 



 
Item 2.02
Results of Operations and Financial Condition
 
On April 15, 2008, CPI Corp. issued a press release setting forth its financial results for its fourth quarter and year ended February 2, 2008.  A copy of the press release is attached hereto as Exhibit 99.1
 
The information in this Form 8-K is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section.  The information in this Form 8-K shall not be incorporated by reference in any other filing under the Securities Exchange Act of 1934 or Securities Act of 1933 except as shall be expressly set forth by specific reference to this Form 8-K in such filing.

Item 9.01
Financial Statement and Exhibits

(c)       Exhibits

 
Press release issued on April 15, 2008 regarding financial results for the fourth  quarter and year ended February 2, 2008 (Furnished and not filed with the SEC).


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, thereunto duly authorized.


 
CPI CORP.
 
       
 
By:
/s/ Gary W. Douglass
 
   
Gary W. Douglass
   
Executive Vice President, Finance,
Chief Financial Officer and Treasurer


Date: April 16, 2008
 
 

EX-99.1 2 ex99_1.htm EXHIBIT 99.1 ex99_1.htm


CPI Corp.
news for immediate release   FOR RELEASE  April 15, 2008
 

FOR FURTHER INFORMATION, CONTACT:
 
NAME
Jane Nelson
 
FROM
CPI Corp.
 
ADDRESS
1706 Washington Avenue
 
CITY
St. Louis
 
STATE, ZIP
Missouri 63103
 
TELEPHONE
(314) 231-1575
 

 
 
CPI CORP. ANNOUNCES FOURTH QUARTER
 
AND FISCAL 2007 RESULTS
 

Key Highlights

 
·
Fourth quarter sales increased 62% to $162.8 million in 2007 from $100.7 million in 2006 due to the addition of the results of the PictureMe Portrait Studio business acquired in June 2007.

 
o
Fourth quarter Sears Portrait Studio sales declined 9% to $91.9 million in 2007 from $100.7 million in 2006.

 
o
Fourth quarter PictureMe Portrait Studio sales totaled $70.8 million in 2007, an estimated same-store sales decline of 7% decline from comparable 2006 levels.

 
·
Fourth quarter earnings improved due to accretive results from the PictureMe Portrait Studio acquisition significantly offset by a non-cash interest charge associated with the mark-to-market of an interest swap entered pursuant to the Company’s credit agreement.

 
o
Fourth quarter EPS increased 1% to $2.35 in 2007 from $2.32 in 2006.

 
o
Fourth quarter income from operations, before interest expense, increased 19% to $27.5 million in 2007 from $23.2 million in 2006.

 
o
Fourth quarter adjusted EBITDA improved 38% to $37.6 million from $27.2 million in 2006.

 
·
Full year 2007 EPS declined to $0.47 from $2.56 in 2006 principally due to cumulative losses incurred in connection with the PictureMe Portrait Studio brand acquisition.

More...
 
 

 

CPI Corp.
Add 1


 
·
Full year adjusted EBITDA improved 6% to $47.8 million from $45.1 million in 2006.

 
·
PictureMe Portrait Studio integration efforts proceeding well.  The Company expects to realize substantial savings in fiscal 2008 and, especially, fiscal 2009 through the elimination of PictureMe Portrait Studio corporate support expenses and large gains in manufacturing and studio labor productivity.

 
·
The PictureMe Portrait Studio digital conversion effort is ahead of plan with 632 U.S. studios converted as of April 11, 2008.  The Company now expects to convert all U.S., Canadian and Mexican studios by the end of 2008.


St. Louis, MO, April 15, 2008 – CPI Corp. (NYSE-CPY) today reported earnings per share of $2.35 per diluted share for the 12-week fourth quarter ended February 2, 2008 compared to earnings per share of $2.32 per diluted share reported in the comparable quarter of fiscal 2006.  Net income for the same periods increased to $15.1 million in 2007 from $14.8 million in 2006, principally due to the contribution of the Company’s PictureMe Portrait Studio (PMPS) business acquired in June 2007 which is accretive notwithstanding continuing significant legacy and transitional costs that are expected to be substantially eliminated by early 2009 as the Company completes its integration efforts.  The Company’s fourth quarter 2007 net income reflects higher borrowings associated with the acquisition of the PictureMe Portrait Studio business as well as a $2.9 million noncash charge booked to reflect the mark-to-market fair value adjustment of the Company’s fixed interest rate swap that was required by the Company’s credit agreement.

Net sales for the fourth quarter of 2007 increased $62.1 million to $162.8 million from the $100.7 million reported in the fourth quarter of 2006 as a result of the inclusion of net sales of $70.8 million attributable to the Company’s PMPS brand.  Sears Portrait Studios (SPS) net sales for the fourth quarter of 2007 declined $8.8 million or approximately 9%, to $91.9 million versus the prior year.  The 2007 fourth quarter sales performance was the result of an approximate 16% decline in sittings, partially offset by an approximate 8% increase in average sale per customer sitting.  During the 2007 fourth quarter the SPS brand experienced lower customer response to its direct marketing programs and significantly reduced same-day/walk-in business.  The PMPS brand reported $70.8 million in sales for the fiscal 2007 fourth quarter representing an approximate 7% decrease in same store sales versus the comparable period of the prior year (such prior year results not reported in the Company’s historical results).  This sales performance resulted from an approximate 19% decline in sittings, partially offset by an approximate 15% increase in average sale per customer sitting.

More...
 
 

 

CPI Corp.
Add 2


Cost of sales was $16.2 million in the fourth quarter of 2007 compared to $8.9 million in the comparable prior year period.  The increase in cost of sales is attributable to the inclusion of PMPS cost of sales in the fourth quarter of 2007, partially offset by decreased production costs resulting from lower overall manufacturing production levels, additional gains in manufacturing productivity and an improved product mix.  Cost of sales as a percentage of sales increased to 9.9% in 2007 from 8.8% in 2006.  The increase in cost of sales as a percentage of sales is a result of the higher cost of operation of the PictureMe Portrait Studio business’s analog fulfillment systems and the duplicative costs of transitioning these systems to digital technology as well as PictureMe Portrait Studio’s generally lower customer averages and product margins.

Selling, general and administrative expenses were $109.7 million in the fourth quarter of 2007 versus $65.0 million in the fourth quarter of 2006.  The increase in fourth quarter 2007 SG&A costs is attributable to the inclusion of PMPS costs, which continue to reflect a significant portion of the acquired cost structure of the former Portrait Corporation of America organization.  These increases were partially offset by the net effect of lower studio and corporate employment costs, lower advertising spending, lower workers compensation and general liability costs, increased professional services costs and increased restricted stock amortization expense associated with past performance awards.  As a percentage of sales, selling, general and administrative expenses increased to 67.4% in 2007 from 64.5% in 2006.  The increase in selling, general and administrative expenses as a percentage of sales is due principally to the inclusion of the PictureMe Portrait Studio business as well as some deleveraging of fixed costs as a result of the sales declines experienced in the Sears Portrait Studio business.  The increase in expenses as a percentage of sales also reflects the accrual of an upward commission adjustment provided for in the current Sears contract as a result of the PictureMe Portrait Studio acquisition coupled with the decline in Sears Portrait Studio sales. Depreciation and amortization was $7.7 million in the fourth quarter of 2007 compared to $3.6 million in the fourth quarter of 2006.  This increase is attributable to the inclusion in the fourth quarter of 2007 of depreciation and amortization related to the PMPS brand and includes $1.2 million of amortization of intangible assets resulting from the PMPS acquisition.  The increase from the inclusion of PMPS depreciation and amortization was partially offset by a decline in depreciation and amortization related to the Company’s non-PMPS assets.

Other charges and impairments totaled $1.7 million during the fourth quarter of 2007 and represent severance accruals and other integration-related costs relative to the PMPS acquisition.

Fiscal 2007 Results

The Company also reported net income for the fiscal year ended February 2, 2008 of $3.0 million, or $0.47 per diluted share, compared to net income of $16.3 million, or $2.56 per diluted share, for the 2006 fiscal year ended February 3, 2007.  The Company’s full year 2007 results were significantly negatively impacted by transitional expenses associated with the PictureMe Portrait Studio acquisition and increased interest expense associated with the funding of the PCA acquisition.

More...
 
 

 

CPI Corp.
Add 3


Net sales for fiscal 2007 increased $130.2 million to $424.0 million from the $293.8 million reported in 2006 as a result of the inclusion of net sales of $148.8 million attributable to the Company’s PMPS brand from its June 8, 2007 date of acquisition.  Sears Portrait Studios net sales for fiscal 2007 declined $18.5 million, or approximately 6%, to $275.3 million from the $293.8 million reported in fiscal 2006.  The SPS 2007 sales performance was the result of an approximate 14% decline in sittings, partially offset by an approximate 9% increase in average sale per customer sitting.

Cost of sales was $43.9 million in fiscal 2007 compared to $28.1 million in fiscal 2006.  The increase in cost of sales is attributable to the inclusion of the PMPS brand cost of sales from the June 8, 2007 date of acquisition.  This increase was partially offset by decreased production costs resulting from lower overall manufacturing production levels, additional gains in manufacturing productivity and an improved product mix.

Selling, general and administrative expenses were $334.4 million in fiscal 2007 compared to $221.3 million in fiscal 2006.  The increase in 2007 SG&A costs is attributable to the inclusion of the PMPS brand costs from the June 8, 2007 date of acquisition.  This increase was partially offset by the net effect of lower studio and corporate employment costs, reduced host sales commissions, reductions in various other operating expense categories resulting from ongoing cost reduction efforts, increased professional service costs, increased advertising spending and increased restricted stock amortization expense associated with past performance awards.  The reduction in studio and employment costs included approximately $3.9 million resulting from a change in the Company’s vacation and sick pay policy announced in the first quarter of 2007.

Depreciation and amortization expense was $27.3 million in fiscal 2007 compared to $16.9 million in fiscal 2006.  This increase is attributable to the inclusion of PMPS depreciation and amortization from the June 8, 2007 date of acquisition and includes $2.8 million of amortization resulting from the allocation of the purchase price to certain amortizable intangible assets.  The increase from the inclusion of the PMPS depreciation and amortization was partially offset by a decline in depreciation and amortization related to the Company’s non-PMPS assets.

Other charges and impairments totaled $4.9 million during fiscal 2007 and represent principally severance accruals and other integration-related costs relating to the PMPS acquisition.

PMPS Integration Update

As of April 11, 2008, 632 U.S. studios have been converted to digital technology.  The installation of a new digital lab sufficient to handle the worldwide fulfillment requirements of the PictureMe Portrait Studio business is estimated to be completed in May 2008.  The Company is also testing new sales and marketing programs and studio work processes, implementing new performance management systems in the field, integrating back-office/support functions, and driving additional operating efficiencies in production and studio labor management.

More...
 
 

 

CPI Corp.
Add 4


The Company expects to transfer most remaining PMPS operations to the Company’s existing support platforms during fiscal 2008, plans to convert all of its U.S. studios to digital technology prior to the 2008 holiday selling season and now plans to convert substantially all of its Canadian and Mexican studios to digital technology by the end of fiscal 2008 versus the originally-planned early fiscal 2009 time frame.

In addition to anticipated corporate support cost eliminations, the Company expects to realize significant reductions in production costs resulting from the transition from analog to digital, including gains from additional operational efficiencies and an evolving product mix and anticipated improvements in PMPS studio labor productivity driven by the implementation of performance management tools, by sitting acquisition and retention initiatives as well as more efficient scheduling of part time versus full time personnel.

Host Contractual Updates

The Company is currently in the final year of a 10-year contract with Sears that governs the operations of its U.S. Sears Portrait Studios.  The Company and Sears are currently in discussions regarding a new, multi-year agreement.

The Company’s U.S. agreement with Wal-Mart included a clause that enabled Wal-Mart to force the closure of 500 studios each year until certain comparable store sales targets specified in the agreement were met.  As the PMPS studios did not achieve these targets in fiscal 2007, the Company and Wal-Mart entered discussions to determine which studios would be closed during 2008.  On April 15, 2008, the Company and Wal-Mart executed an amendment to the U.S. agreement that provides for the closure of 51 studios in the current year, prospectively eliminates the provisions of the agreement requiring 500 studio closures if specified comparable store sales targets are not met, and provides for a reduction in minimum studio hours of operation requested by the Company.

2008 First Quarter Preliminary Sales Update

SPS preliminary net sales for the first nine weeks of the fiscal 2008 first quarter, which ended April 5, 2008, represent an approximate 9% decline versus the comparable period ended April 7, 2007.  This net decrease is the result of an approximate 11% decline in sittings, partially offset by an approximate 2% increase in average sale per customer sitting.

Preliminary net sales for the PMPS brand on a comparable store basis for the first nine weeks of the fiscal 2008 first quarter which ended April 5, 2008 represent an approximate 11% decline versus the comparable period (not included in the Company’s historical results) ended April 7, 2007.  This net decrease is the result of an approximate 22% decline in sittings, partially offset by an approximate 15% increase in average sale per customer sitting.

More...
 
 

 

CPI Corp.
Add 5


The Company believes that both brands’ initial first quarter results were negatively impacted by the timing of Easter, a seasonally important time for portraiture sales, which fell two weeks earlier in 2008 than in 2007.  Historically, earlier Easters translate into lower sales due to their closer proximity to the preceding Christmas holiday season during which customers are most portrait-active and the generally colder weather.  The Company additionally believes that the current economic climate, including reduced discretionary spending, is negatively impacting portrait activity.

Other

The Company plans to restate its 2005 financial statements to give effect to certain tax depreciation errors which have been identified in its tax accounting records.  As a result of these errors, tax benefits of approximately $2.5 million were not recognized within the appropriate period which led to the overstatement of deferred tax liabilities and a corresponding overstatement of income tax expense during the 2005 fiscal year.  The restatement is not expected to affect cash flows from operations.  As a result of the restatement of the 2005 financials, deferred taxes and retained earnings in the 2006 balance sheet will also be restated.  The Company expects to extend the filing deadline for its 2007 Annual Report on Form 10-K for up to 15 calendar days beyond the April 17, 2008 due date to allow time to process the restatement.

# # # # # # # #

CPI is the leading portrait studio operator in North America offering photography services in approximately 3, 100 locations in the United States, Puerto Rico, Canada and Mexico, principally in Sears and Wal-Mart stores.

The statements contained in this press release that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, and involve risks and uncertainties.  We try to identify forward-looking statements by using words such as “preliminary,” “plan,” “expect,” “looking ahead,” “anticipate,” “estimate,” “believe,” “should,” “intend,” and other similar expressions.  Management wishes to caution the reader that these forward-looking statements, such as our outlook for the integration of the PCA Acquisition, portrait studios, net income, future cash requirements, cost savings, compliance with debt covenants, valuation allowances, reserves for charges and impairments and capital expenditures, are only predictions or expectations; actual events or results may differ materially as a result of risks facing us.  Such risks include, but are not limited to:  the Company’s dependence on Sears and Wal-Mart, the approval of our business practices and operations by Sears and Wal-Mart, the termination, breach or increase of the Company’s expenses by Sears or Wal-Mart under our license agreements, customer demand for the Company’s products and services, manufacturing interruptions, dependence on certain suppliers, competition, dependence on key personnel, fluctuations in operating results, a significant increase in piracy of the Company’s photographs, widespread equipment failure, compliance with debt covenants, increased debt level due to the acquisition of Portrait Corporation of America, Inc (“PCA”), the ability to successfully integrate the PCA acquisition, implementation of marketing and operating strategies, and other risks as may be described in the Company’s filings with the Securities and Exchange Commission, including its Form 10-K for the year ended February 3, 2007 and its Form 10-Q for the 40 weeks ended November 10, 2007.  The Company does not undertake any obligations to update any of these forward-looking statements.

More...
 
 

 

CPI Corp.
Add 6


The Company will host a conference call and audio webcast on Wednesday, April 16, at 10:00 a.m. central time to discuss the financial results and provide a Company update. To participate on the call, please dial 888-260-4537 or 706-634-1012 at least 5 minutes before start time.

The webcast can be accessed on the Company's own site at http://www.cpicorp.com as well as http://www.earnings.com. To listen to a live broadcast, please go to these websites at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software. A replay will be available on the above web sites as well as by dialing 706-645-9291 or 800-642-1687 and providing confirmation code 42844137. The replay will be available through April 23 by phone and for 30 days on the Internet.

Financial tables to follow . . .

More...
 
 

 

CPI Corp.
Add 7


CPI CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands except per share amounts)


   
12 Weeks
 
Vs.
 
12 Weeks
   
52 Weeks
 
Vs.
 
52 Weeks
 
                             
   
Feb. 02, 2008
     
Feb. 03, 2007
   
Feb. 02, 2008
     
Feb. 03, 2007
 
                             
                             
Net sales
  $ 162,770       $ 100,738     $ 424,026       $ 293,803  
                                     
Cost and expenses:
                                   
Cost of sales (exclusive of depreciation and amortization shown below)
    16,152         8,910       43,871         28,128  
Selling, general and administrative expenses
    109,743         64,985       334,397         221,295  
Depreciation and amortization
    7,659         3,604       27,328         16,922  
Other charges and impairments
    1,701         28       4,929         1,240  
      135,255         77,527       410,525         267,585  
                                     
Income from continuing operations
    27,515         23,211       13,501         26,218  
                                     
Interest expense
    5,279         512       10,652         2,380  
                                     
Interest income
    579         304       1,834         565  
                                     
      -         -       -         -  
                                     
Impairment (recovery) and related obligations of preferred security interest
    -         -       -         (887 )
                                     
Other income (expense), net
    127         52       175         144  
                                     
Earnings from continuing operations before income tax expense
    22,942         23,055       4,858         25,434  
                                     
Income tax expense
    7,761         8,261       1,471         9,107  
                                     
                                     
Net earnings from continuing operations
    15,181         14,794       3,387         16,327  
                                     
Net loss from discontinued operations net of income tax benefit
    (85 )       -       (372 )       -  
                                     
Net earnings
  $ 15,096       $ 14,794     $ 3,015       $ 16,327  
                                     
                                     
Net earnings (loss) per common share - diluted
                                   
From continuing operations
  $ 2.36       $ 2.32     $ 0.53       $ 2.56  
From discontinued operations
    (0.01 )       -       (0.06 )       -  
Net (loss) earnings  - diluted
  $ 2.35       $ 2.32     $ 0.47       $ 2.56  
                                     
                                     
Net earnings (loss) per common share - basic
                                   
From continuing operations
  $ 2.37       $ 2.33     $ 0.53       $ 2.57  
From discontinued operations
    (0.01 )       -       (0.06 )       -  
Net (loss) earnings  - basic
  $ 2.36       $ 2.33     $ 0.47       $ 2.57  
                                     
                                     
Weighted average number of common and common equivalent shares outstanding:
                                   
Diluted
    6,434         6,382       6,416         6,376  
                                     
Basic
    6,409         6,355       6,391         6,353  
 
More...
 
 

 

CPI Corp.
Add 8


CPI CORP.
ADDITIONAL CONSOLIDATED OPERATING INFORMATION
(In thousands)


   
12 Weeks
 
Vs.
 
12 Weeks
   
52 Weeks
 
Vs.
 
52 Weeks
 
                             
   
Feb. 02, 2008
     
Feb. 03, 2007
   
Feb. 02, 2008
     
Feb. 03, 2007
 
                             
Capital expenditures
  $ 4,609       $ 135     $ 17,113       $ 2,760  
                                     
EBITDA is calculated as follows:
                                   
Net earnings from continuing operations
  $ 15,181       $ 14,794     $ 3,387       $ 16,327  
Income tax expense
    7,761         8,261       1,471         9,107  
Interest expense
    5,279         512       10,652         2,380  
Depreciation and amortization
    7,659         3,604       27,328         16,922  
Other non-cash charges
    -         17       79         42  
                                     
EBITDA (1) & (5)
  $ 35,880       $ 27,188     $ 42,917       $ 44,778  
                                     
Adjusted EBITDA (2)
  $ 37,581       $ 27,216     $ 47,846       $ 45,131  
                                     
EBITDA margin (3)
    22.04 %       26.99 %     10.12 %       15.24 %
                                     
Adjusted EBITDA margin (4)
    23.09 %       27.02 %     11.28 %       15.36 %

(1) EBITDA represents net earnings from continuing operations before interest expense, income taxes, depreciation and amortization and other non-cash charges. EBITDA is included because it is one liquidity measure used by certain investors to determine a company's ability to service its indebtedness.  EBITDA is unaffected by the debt and equity structure of the company. EBITDA does not represent cash flow from operations as defined by GAAP, is not necessarily indicative of cash available to fund all cash flow needs and should not be considered an alternative to net income under GAAP for purposes of evaluating the Company's results of operations. EBITDA is not necessarily comparable with similarly-titled measures for other companies.

(2) Adjusted EBITDA is calculated as follows:

EBITDA
  $ 35,880     $ 27,188     $ 42,917     $ 44,778  
EBITDA adjustments:
                               
Impairment charges
    249       -       256       179  
Reserves for severance and related costs
    -       -       1       707  
Executive retirements/repositioning
    -       28       6       171  
Cost associated with acquisition
    1,393       -       4,580       -  
Contract terminations and settlements
    -       -       -       -  
Cost associated with strategic alternative review
    -       -       -       183  
Impairment (recovery) and related obligations of preferred security interest
    -       -       -       (887 )
Other
    59       -       86       -  
                                 
Adjusted EBITDA
  $ 37,581     $ 27,216     $ 47,846     $ 45,131  

(3) EBITDA margin represents EBITDA, as defined in (1), stated as a percentage of sales.

(4) Adjusted EBITDA margin represents Adjusted EBITDA, as defined in (2), stated as a percentage of sales.

(5) As required by the SEC's Regulation G, a reconciliation of EBITDA, a non-GAAP liquidity measure, with the  most directly comparable GAAP liquidity measure, cash flow from continuing operations follows:

   
12 Weeks
 
Vs.
 
12 Weeks
   
52 Weeks
 
Vs.
 
52 Weeks
 
                             
   
Feb. 02, 2008
     
Feb. 03, 2007
   
Feb. 02, 2008
     
Feb. 03, 2007
 
                             
EBITDA
  $ 35,880       $ 27,188     $ 42,917       $ 44,778  
Income tax expense
    (7,761 )       (8,261 )     (1,471 )       (9,107 )
Interest expense
    (5,279 )       (512 )     (10,652 )       (2,380 )
Adjustments for items not requiring cash:
                                   
Deferred income taxes
    6,941         8,479       1,240         9,357  
Deferred revenues and related costs
    (7,526 )       (5,700 )     2,643         (3,118 )
Impairment (recovery) and related obligations of preferred security interest
    -         -       -         (887 )
Other, net
    3,666         (164 )     9,445         2,357  
Decrease (increase) in current assets
    12,049         11,986       1,298         (119 )
Increase (decrease) in current liabilities
    (7,527 )       (7,709 )     (1,186 )       (2,558 )
Increase (decrease) in current income taxes
    1,012         (470 )     (1,358 )       (373 )
                                     
Cash flows from continuing operations
  $ 31,455       $ 24,837     $ 42,876       $ 37,950  
 
More...
 
 

 

CPI Corp.
Add 9


CPI CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
FEBRUARY 02, 2008 AND FEBRUARY 03, 2007
(In thousands)


   
FEB. 02,
   
FEB. 03,
 
   
2008
   
2007
 
Assets
           
             
Current assets:
           
Cash and cash equivalents
  $ 59,637     $ 27,294  
Other current assets
    33,580       27,777  
Net property and equipment
    56,280       26,693  
Intangible assets
    64,242       512  
Other assets
    23,003       10,886  
                 
Total assets
  $ 236,742     $ 93,162  
                 
                 
Liabilities and stockholders' equity
               
                 
Current liabilities
  $ 82,659     $ 49,407  
Long-term debt obligations
    104,190       7,747  
Other liabilities
    33,470       23,209  
Stockholders' equity
    16,423       12,799  
                 
Total liabilities and stockholders' equity
  $ 236,742     $ 93,162  
 
 
###

-----END PRIVACY-ENHANCED MESSAGE-----