-----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, SVCeaZGdbv47Yq+KviLwKm1qzx0W+MoQ+XSW+5JILOM1JHxeDlc6eh6zazjBrJT0 uikL6oQjpT/ibuwj5IoMxg== 0000950123-10-045112.txt : 20100506 0000950123-10-045112.hdr.sgml : 20100506 20100506093428 ACCESSION NUMBER: 0000950123-10-045112 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100506 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100506 DATE AS OF CHANGE: 20100506 FILER: COMPANY DATA: COMPANY CONFORMED NAME: GREAT ATLANTIC & PACIFIC TEA CO INC CENTRAL INDEX KEY: 0000043300 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-GROCERY STORES [5411] IRS NUMBER: 131890974 STATE OF INCORPORATION: MD FISCAL YEAR END: 0228 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-04141 FILM NUMBER: 10804285 BUSINESS ADDRESS: STREET 1: 2 PARAGON DR CITY: MONTVALE STATE: NJ ZIP: 07645 BUSINESS PHONE: 2015739700 MAIL ADDRESS: STREET 1: 2 PARAGON DRIVE CITY: MONTVALE STATE: NJ ZIP: 07645 8-K 1 c00327e8vk.htm FORM 8-K Form 8-K
 
 
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): May 6, 2010
THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
(Exact name of registrant as specified in its charter)
         
Maryland   1-4141   13-1890974
         
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer Identification No.)
     
Two Paragon Drive
Montvale, New Jersey
   
07645
     
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (201) 573-9700
Not Applicable
(Former name or former address, 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))
 
 


 

Item 2.02 Results of Operations & Financial Conditions
On May 5, 2010, The Great Atlantic & Pacific Tea Company, Inc. issued a press release announcing its fiscal 2009 fourth quarter and full year results for the 12 and 52 weeks ended February 27, 2010. A copy of the press release is attached as Exhibit 99.1 to this Current Report.
In accordance with General Instruction B.2 of Form 8-K, the information furnished in this Item 2.02 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
The Company is required to provide certain reconciliations to GAAP financial measures for any non-GAAP financial measures presented in our press releases and SEC filings. The Company uses the non-GAAP measures “Adjusted income (loss) from operations”, “EBITDA” and “Adjusted EBITDA” to evaluate the Company’s liquidity and performance of our business and these are among the primary measures used by management for planning and forecasting of future periods. Adjusted income (loss) from operations is defined as income (loss) from operations adjusted for items the Company considers non-operating in nature that management excludes when evaluating the results of the ongoing business. EBITDA is defined as earnings before interest expense, interest and dividend income, taxes, depreciation, amortization and discontinued operations. Adjusted EBITDA is defined as EBITDA adjusted to exclude the following, if applicable: (i) goodwill, long-lived asset and intangible asset impairment, (ii) net restructuring and other charges, (iii) real estate related activity, (iii)  stock based compensation, (iv) pension withdrawal costs, (v) LIFO provision adjustments, (vi) insurance reserve adjustments, (vii) nonoperating (loss) income and (vii) other items that management considers nonoperating in nature and excludes when evaluating the results of the ongoing business. The Company believes the presentation of these measures is relevant and useful for investors because it allows investors to view results in a manner similar to the method used by the Company’s management and makes it easier to compare the Company’s results with other companies that have different financing and capital structures or tax rates. In addition, these measures are also among the primary measures used externally by the Company’s investors, analysts and peers in its industry for purposes of valuation and comparing the results of the Company to other companies in its industry. Adjusted income from operations and Adjusted EBITDA are reconciled to Net Loss on Schedule 3 of this release. In addition, EBITDA and Adjusted EBITDA are reconciled to Net Cash provided by / used in Operating Activities on Schedule 4 of this release.
Item 9.01 Financial Statements and Exhibits
(c). Exhibits.
Exhibit 99.1   Press Release of The Great Atlantic & Pacific Tea Company, Inc., dated May 5, 2010.

 

 


 

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.
         
  THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
 
 
  By:   /s/ Brenda Galgano  
    Name:   Brenda Galgano   
    Title:   Senior Vice President,
Chief Financial Officer & Treasurer 
 
 
Dated: May 6, 2010

 

 


 

EXHIBIT INDEX
     
Exhibit No.   Description
 
99.1
  Press Release dated May 5, 2010.

 

 

EX-99.1 2 c00327exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
EXHIBIT 99.1
News
(A&P LOGO)
The Great Atlantic & Pacific Tea Company, Inc.
2 Paragon Drive
Montvale, NJ 07645
Investor contact: Krystyna Lack
Vice President, Treasury Services
(201) 571-4320
Press contact: Lauren La Bruno
Senior Director, Public Relations
(201) 571-4453
THE GREAT ATLANTIC & PACIFIC TEA COMPANY, INC.
ANNOUNCES RESULTS FOR ITS FOURTH QUARTER AND FULL YEAR ENDED FEBRUARY 27, 2010
MONTVALE, N.J. May 5, 2010 — The Great Atlantic & Pacific Tea Company, Inc. (A&P, NYSE Symbol: GAP) today announced fiscal 2009 fourth quarter and full year results for the 12 and 52 weeks ended February 27, 2010.
Sales for the 12-week fourth quarter were $2.0 billion versus $2.3 billion in last year’s 13-week fourth quarter. Comparable store sales decreased 4.8% during the comparable 12-week period. For the 12-week fourth quarter, excluding non-operating items, adjusted EBITDA was $41 million versus $86 million for last year’s 13-week fourth quarter. The estimated EBITDA benefit from the 13th week was approximately $6 million. Adjusted loss from operations was $13 million versus adjusted income from operations of $26 million last year. The non-operating items excluded from adjusted income from operations are listed on Schedule 3 of the press release and adjusted EBITDA is reconciled to net loss on Schedule 3 and to net cash from operating activities on Schedule 4. For the fourth quarter, reported loss from continuing operations was $158 million which includes charges of $65 million for goodwill, trademark and long-lived asset impairment and income of $16 million for mark to market adjustments related to financial liabilities. Loss from continuing operations in last year’s fourth quarter totaled $84 million, and included income of $3 million for mark to market adjustments related to financial liabilities.
Ron Marshall, President and Chief Executive Officer, The Great Atlantic & Pacific Tea Company, Inc., said, “The past year was certainly a challenge, as the economy continued its sluggish pace. The good news is that we have identified several critical issues within our organization that will lead us back to market prominence. We are committing our undivided attention to clarifying our brand identity in our principal banners, completing the integration of the Pathmark acquisition and maximizing supply chain cost improvement opportunities.”
Sales for the 52-week full year were $8.8 billion versus $9.5 billion for the 53 weeks in 2008. Comparable store sales decreased 4.3% during the comparable 52-week period. Excluding non-operating items, adjusted EBITDA was $224 million versus $333 million for the 53-week fiscal 2008. Adjusted loss from operations was $22 million versus adjusted income from operations of $72 million last year. The non-operating items excluded from adjusted income from operations are listed on Schedule 3 of the press release and adjusted EBITDA is reconciled to net loss on Schedule 3 and to net cash from operating activities on Schedule 4. Reported loss from continuing operations was $781 million which includes charges of $477 million for goodwill, trademark and long-lived asset impairment and expense of $9 million for mark to market adjustments related to financial liabilities. Loss from continuing operations in the prior year totaled $90 million, and included income of $117 million for mark to market adjustments related to financial liabilities.

 

 


 

Marshall continued, “The fixes in our Company are attainable and the initiatives are in place today to provide us the path forward. Concurrent to transforming the culture of our Company, we are gaining ground in better understanding our customer, developing the skills critical for our success, making prudent reinvestments in our business and reducing costs through a process of continuous improvement. Our sole mission is to make The Great Atlantic & Pacific Tea Company great, again.”
The Company also announced its planned filing of a shelf registration statement with the Securities and Exchange Commission following the filing of our Annual Report on Form 10-K. In connection with its convertible preferred stock offering in August 2009, the Company agreed to register all of the shares of common stock beneficially owned by Tengelmann and Yucaipa, including the shares issuable upon conversion of the convertible preferred stock. The Company also replenished its shelf capacity by registering up to $500.0 million of securities for primary sales. The Company has no current plans to sell securities under the shelf, and is not aware of any planned sales by the selling security holders.
About A&P
Founded in 1859, A&P is one of the nation’s first supermarket chains. The Company operates 429 stores in 8 states and the District of Columbia under the following trade names: A&P, Waldbaum’s, Pathmark, Pathmark Sav-a-Center, Best Cellars, The Food Emporium, Super Foodmart, Super Fresh and Food Basics.
The Company invites investors and other interested parties to listen to a live audio Webcast to be held at 11:00 AM Eastern Time on Thursday, May 6, at which members of the Company’s senior management team will discuss the Company’s quarterly results. The Webcast may be accessed through a link on the “Investors” page of the Company’s Website, www.aptea.com. Listeners who cannot participate in the live broadcast will be able to hear a recorded replay of the broadcast beginning this afternoon and available through June 3, 2010.
We are required to provide certain reconciliations to GAAP financial measures for any non-GAAP financial measures presented in our press releases and SEC filings. The Company uses the non-GAAP measures “Adjusted income (loss) from operations”, “EBITDA” and “Adjusted EBITDA” to evaluate the Company’s liquidity and performance of our business and these are among the primary measures used by management for planning and forecasting of future periods. Adjusted income (loss) from operations is defined as income (loss) from operations adjusted for items the Company considers non-operating in nature that management excludes when evaluating the results of the ongoing business. EBITDA is defined as earnings before interest expense, interest and dividend income, taxes, depreciation, amortization and discontinued operations. Adjusted EBITDA is defined as EBITDA adjusted to exclude the following, if applicable: (i) goodwill, long-lived asset and intangible asset impairment, (ii) net restructuring and other charges, (iii) real estate related activity, (iii) stock based compensation, (iv) pension withdrawal costs, (v) LIFO provision adjustments, (vi) insurance reserve adjustments, (vii) nonoperating (loss) income and (vii) other items that management considers nonoperating in nature and excludes when evaluating the results of the ongoing business. The Company believes the presentation of these measures is relevant and useful for investors because it allows investors to view results in a manner similar to the method used by the Company’s management and makes it easier to compare the Company’s results with other companies that have different financing and capital structures or tax rates. In addition, these measures are also among the primary measures used externally by the Company’s investors, analysts and peers in its industry for purposes of valuation and comparing the results of the Company to other companies in its industry. Adjusted income from operations and Adjusted EBITDA are reconciled to Net Loss on Schedule 3 of this release. In addition, EBITDA and Adjusted EBITDA are reconciled to Net Cash provided by / used in Operating Activities on Schedule 4 of this release.
This release contains forward-looking statements about the future performance of the Company, which are based on Management’s assumptions and beliefs in light of the information currently available to it. The Company assumes no obligation to update the information contained herein. These forward-looking statements are subject to uncertainties and other factors that could cause actual results to differ materially from such statements including, but not limited to: various operating factors and general economic conditions; competitive practices and pricing in the food industry generally and particularly in the Company’s principal geographic markets; the Company’s relationships with its employees and the terms of future collective bargaining agreements; the costs and other effects of legal and administrative cases and proceedings; the nature and extent of continued consolidation in the food industry; changes in the capital markets which may affect the Company’s cost of capital and the ability of the Company to access capital; supply or quality control problems with the Company’s vendors; and changes in economic conditions which may affect the buying patterns of the Company’s customers.
###

 

 


 

The Great Atlantic & Pacific Tea Company, Inc.
Schedule 1 — GAAP Earnings for the 12 and 52 weeks ended February 27, 2010 and 13 and 53 weeks ended February 28, 2009
(Unaudited)
(In thousands, except share amounts and store data)
                                 
    12 Weeks Ended     13 Weeks Ended     52 Weeks Ended     53 Weeks Ended  
    February 27,     February 28,     February 27,     February 28,  
    2010     2009 (2)     2010     2009 (2)  
Sales
  $ 1,995,572     $ 2,289,931     $ 8,813,568     $ 9,516,186  
Cost of merchandise sold
    (1,387,623 )     (1,582,409 )     (6,146,808 )     (6,613,150 )
 
                       
Gross margin
    607,949       707,522       2,666,760       2,903,036  
Store operating, general and administrative expense
    (680,350 )     (756,785 )     (2,790,154 )     (2,949,822 )
Goodwill, trademark and long-lived asset impairment
    (64,620 )           (477,180 )      
 
                       
Loss from operations
    (137,021 )     (49,263 )     (600,574 )     (46,786 )
Nonoperating income (loss) (1)
    15,717       2,595       (9,181 )     116,864  
Interest expense
    (44,482 )     (38,474 )     (193,058 )     (157,591 )
Interest and dividend income
    26       38       169       591  
 
                       
Loss from continuing operations before income taxes
    (165,760 )     (85,104 )     (802,644 )     (86,922 )
Benefit from (provision for) income taxes
    8,011       777       21,994       (2,683 )
 
                       
Loss from continuing operations
    (157,749 )     (84,327 )     (780,650 )     (89,605 )
Discontinued operations:
                               
Loss from operations of discontinued businesses, net of tax
    (13,694 )     (27,759 )     (95,848 )     (58,383 )
Income on disposal of discontinued operations, net of tax
                      4,653  
 
                       
Loss from discontinued operations
    (13,694 )     (27,759 )     (95,848 )     (53,730 )
 
                       
Net loss
  $ (171,443 )   $ (112,086 )   $ (876,498 )   $ (143,335 )
 
                       
 
                               
Loss per share — basic:
                               
Continuing operations
  $ (3.03 )   $ (1.59 )   $ (14.79 )   $ (1.76 )
Discontinued operations
    (0.25 )     (0.53 )     (1.80 )     (1.05 )
 
                       
Net loss per share — basic
  $ (3.28 )   $ (2.12 )   $ (16.59 )   $ (2.81 )
 
                       
 
                               
Net loss per share — diluted:
                               
Continuing operations
  $ (4.73 )   $ (3.92 )   $ (26.12 )   $ (4.35 )
Discontinued operations
    (0.34 )     (0.91 )     (3.22 )     (1.06 )
 
                       
Net loss per share — diluted
  $ (5.07 )   $ (4.83 )   $ (29.34 )   $ (5.41 )
 
                       
 
                               
Weighted average common shares outstanding — basic
    53,416,745       52,746,648       53,203,741       50,948,194  
 
                       
Weighted average common shares outstanding — diluted
    40,188,595       30,347,999       29,771,904       50,883,221  
 
                       
 
                               
Gross margin rate
    30.46 %     30.90 %     30.26 %     30.51 %
Store operating, general and administrative expense rate
    34.09 %     33.05 %     31.66 %     31.00 %
 
                               
A&P depreciation and amortization
  $ 54,075     $ 59,629     $ 245,460     $ 260,991  
 
                       
 
                               
Number of stores operated at end of period
    429       436       429       436  
 
                       
     
(1)   Nonoperating income (loss) reflects the fair value adjustments related to the conversion features, financing warrants, and Series A and Series B warrants.
 
(2)   Operating results for the 13 and 53 weeks ended February 28, 2009 have been adjusted as a result of the retrospective application of FSP APB 14-1, which was adopted during the first quarter of fiscal 2009.

 

 


 

The Great Atlantic & Pacific Tea Company, Inc.
Schedule 2 — Condensed Balance Sheet Data
(Unaudited)
(In millions, except per share and store data)
                 
    February 27, 2010     February 28, 2009 (1)  
Cash and short-term investments
  $ 252     $ 175  
Other current assets
    679       744  
 
           
Total current assets
    931       919  
 
               
Property-net
    1,488       1,706  
Other assets
    408       902  
 
           
Total assets
  $ 2,827     $ 3,527  
 
           
 
               
Total current liabilities
  $ 730     $ 747  
Total non-current liabilities
    2,493       2,490  
Series A redeemable preferred stock
    133        
Stockholders’ equity
    (529 )     290  
 
           
Total liabilities and stockholders’ equity
  $ 2,827     $ 3,527  
 
           
 
               
Other Statistical Data
               
 
               
Total Debt and Capital Leases
  $ 1,141     $ 1,084  
Total Long Term Real Estate Liabilities
    334       331  
Temporary Investments and Marketable Securities
    (169 )     (74 )
 
           
Net Debt
  $ 1,306     $ 1,341  
 
               
Total Retail Square Footage (in thousands)
    18,107       18,386  
 
               
Book Value Per Share
    ($9.47 )   $ 5.03  
                 
    For the 52     For the 53  
    weeks ended     weeks ended  
    February 27, 2010     February 28, 2009  
 
               
Capital Expenditures
  $ 86     $ 116  
     
(1)   Certain balances as of February 28, 2009 have been adjusted as a result of the retrospective application of FSP APB 14-1, which was adopted during the first quarter of fiscal 2009. Other reclassifications have been made to prior year amounts to conform to current year presentation.

 

 


 

The Great Atlantic & Pacific Tea Company, Inc.
Schedule 3 — Reconciliation of GAAP Net Loss to Adjusted (Loss) Income from Operations and Adjusted EBITDA
for the 12 and 52 weeks ended February 27, 2010 and the 13 and 53 weeks ended February 28, 2009
(Unaudited)
(In thousands)
                                 
    12 Weeks Ended     13 Weeks Ended     52 Weeks Ended     53 Weeks Ended  
    February 27,     February 28,     February 27,     February 28,  
    2010     2009     2010     2009  
Net loss, as reported
  $ (171,443 )   $ (112,086 )   $ (876,498 )   $ (143,335 )
Loss from discontinued operations
    13,694       27,759       95,848       53,730  
(Benefit) provision for income taxes
    (8,011 )     (777 )     (21,994 )     2,683  
Interest and dividend income
    (26 )     (38 )     (169 )     (591 )
Interest expense
    44,482       38,474       193,058       157,591  
Nonoperating (income) loss
    (15,717 )     (2,595 )     9,181       (116,864 )
 
                       
As reported loss from operations
  $ (137,021 )   $ (49,263 )   $ (600,574 )   $ (46,786 )
 
                       
 
                               
Adjustments:
                               
Goodwill, trademark and long-lived asset impairment
    64,620             477,180        
Net restructuring and other
    12,530       8,970       16,670       35,864  
Real estate related activity
    7,281       32,081       37,093       40,161  
Pension withdrawal costs
          28,911       2,445       28,911  
Insurance reserve adjustment
    40,445             40,445        
Stock-based compensation
    984       2,052       5,667       5,694  
LIFO adjustment
    (2,027 )     3,586       (842 )     7,817  
 
                       
Total adjustments
    123,833       75,600       578,658       118,447  
 
                       
Adjusted (loss) income from operations
  $ (13,188 )   $ 26,337     $ (21,916 )   $ 71,661  
 
                       
Depreciation and amortization
    54,075       59,629       245,460       260,991  
 
                       
Adjusted EBITDA
  $ 40,887     $ 85,966     $ 223,544     $ 332,652  
 
                       

 

 


 

The Great Atlantic & Pacific Tea Company, Inc.
Schedule 4 — Reconciliation of GAAP Net Cash Provided by (Used in) Operating Activities to Adjusted EBITDA
for the 12 and 52 weeks ended February 27, 2010 and the 13 and 53 weeks ended February 28, 2009
(Unaudited)
(In thousands)
                                 
    12 Weeks Ended     13 Weeks Ended     52 Weeks Ended     53 Weeks Ended  
    February 27,     February 28,     February 27,     February 28,  
    2010     2009 (1)     2010     2009 (1)  
 
Net cash provided by (used in) operating activities
  $ 9,701     $ 46,671     $ (41,917 )   $ (1,299 )
Adjustments to calculate EBITDA:
                               
Goodwill and trademark impairment
    (40,205 )           (411,945 )      
Long-lived asset impairment
    (25,718 )     (11,402 )     (71,704 )     (14,069 )
Nonoperating income (loss)
    15,717       2,595       (9,181 )     116,864  
Self-insurance reserve
    (53,452 )           (53,452 )      
Net interest expense
    44,456       38,436       192,889       157,000  
Non-cash interest expense
    (7,931 )     (6,531 )     (43,032 )     (26,651 )
Asset disposition initiatives
    2,090       (28,393 )     (55,675 )     (38,217 )
Occupancy charges for normal store closures
    (5,157 )     (15,174 )     (43,746 )     (21,711 )
Loss on disposal of owned property
    (1,381 )     (1,448 )     (153 )     (1,086 )
Amortization of deferred real estate income
    1,053       1,058       4,482       4,497  
Loss from operations of discontinued operations
    13,694       27,759       95,848       58,383  
(Benefit from) provision for income taxes
    (8,011 )     (777 )     (21,994 )     2,683  
Deferred income tax benefit
    3,972             15,985        
Employee benefit related costs
    (13,929 )           (18,219 )      
Pension withdrawal costs
          (28,911 )     (2,445 )     (28,911 )
LIFO reserve
    2,027       (3,586 )     842       (7,817 )
Stock compensation expense
    (984 )     (2,052 )     (5,667 )     (5,694 )
Working capital changes
                               
Accounts receivable
    (12,892 )     25,991       (30,838 )     28,625  
Inventories
    (27,474 )     (75,236 )     (7,617 )     (21,889 )
Prepaid expenses and other current assets
    (8,305 )     (1,770 )     24,638       8,081  
Accounts payable
    17,582       15,860       (6,189 )     (5,850 )
Accrued salaries, wages, benefits and taxes
    (5,768 )     (6,762 )     38,118       21,177  
Other accruals
    19,064       (6,764 )     2,919       6,996  
Other assets
    4,421       5,856       11,968       16,017  
Other non-current liabilities
    10,080       37,049       71,244       85,944  
Other, net
    121       492       546       (2,004 )
 
                       
EBITDA
    (67,229 )     12,961       (364,295 )     331,069  
 
                       
 
                               
Adjustments:
                               
 
                               
Goodwill, trademark and long-lived asset impairment
    64,620             477,180        
Net restructuring and other
    12,530       8,970       16,670       35,864  
Real estate related activity
    7,281       32,081       37,093       40,161  
Pension withdrawal costs
          28,911       2,445       28,911  
Insurance reserve adjustment
    40,445             40,445        
Stock-based compensation
    984       2,052       5,667       5,694  
LIFO adjustment
    (2,027 )     3,586       (842 )     7,817  
Nonoperating (income) loss
    (15,717 )     (2,595 )     9,181       (116,864 )
 
                       
Total adjustments
    108,116       73,005       587,839       1,583  
 
                       
Adjusted EBITDA
  $ 40,887     $ 85,966     $ 223,544     $ 332,652  
 
                       
     
(1)   Certain balances for the 13 and 53 weeks ended February 28, 2009 have been adjusted as a result of the retrospective application of FSP APB 14-1, which was adopted during the first quarter of fiscal 2009. Other reclassifications have been made to prior year amounts to conform to current year presentation.

 

 

GRAPHIC 3 c00327c0032701.gif GRAPHIC begin 644 c00327c0032701.gif M1TE&.#EA;``Q`/?_`/;Q\?/.T=U"2^)T?/+2U>127-I:8_CU]N5C;.6$B^R< MHMU17.0A+>L3&=HY1>-K<^RCJ?OZ^=U-5O/>X>JUN]D:(_,:+/+AY>!:8^E[ M@^0[1O.^P^$<*.R3FN-*5/'"QN^UN_/EZ/0;*O,<+.P8)>,D,.%`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`? M*_49*/O\^_81(NXN/>)G;^)X@>957^1V?NZ#B^$6'>@INZ.F.J5F_[^_-=!2]V$B>A#3_24G/4;*NI`2]@G-.JK ML.^?INFOM.ZOM-MJ<_3CYN6(C_,<*L5(4.F-D^>ZN^R,DN:RM.%47^L\1_,; M+/0;+?W^__,;+?_______R'Y!`$``/\`+`````!L`#$```C_`/W%BN6OH,%8 MNOS)DL6/GRU^!@M"A.BOH<2)%25FM(AQH\:)&"F&#'DQHDE_ME">-/G/9$*# M"PL2+/@-$KLP=/3<*<"39XV>0(,*'4JT:-$[>NA8@Z#B6\2%LE8.+-B2HK^7 M$F71*AA#D`X/ZIK92%/JA]D?7M*B]8*V;5NV:MF>A7OL[0]HT.S:C>O6RS%1 M:>HT4^3-]QLQ8KUY]+++LU-",VD4N!MH M'(8V7!55(.),*E7(4T4N'3K23RXC:*&/,%6H@@(*G.&6RQ!5@%8+B(@@H@J( MOU01Y"]#AG@+<4F0)P**L*$SQ`LEN#&,0$NL](]5!3WD#P$+7#'$D1V>QN%Y MN7WQ@@UHIH$#@1MV"!H.7-A0APTOX+#/"$-PP4620Z2!YI^`!JJGFD@@48F+ M*)8G@CZYS)((#0L0X`\M4;$442S/0#2&`'LX4TN2;L(&F@BSC%("!AW(0088 M08Q2BP5N)O^1Q!`V"`"(.UAL,<`*HYRA`1D/V'!&"6`\8>RQR")KSP`&Q&'# M*$.LZ%Z'N=2"R!X"C)&1I0=MM6DQ5=32SRQNSA=<+6EHL$4?!BD#@@ M/BKJ(T(=/4Q@T@<>K,*)/WATT4PXRCRX$BX'$(`*!@PL4\MN$,\R'A(D9&LE M13/!`(<4BXK:H;G]5/'*"AM$1%$`&ISA&KWC,N,!"P`K``@1[*YSC23=^,,' M#P57A*7!!@&`B@8DW.*(([@1J$][(_1R`QPP0.>++$MLU0<"5X@;ZM;]6+#' M)R?%`E$DE]S2(:V!^'.!`:LTL(@T'^A01Q0E&V&$R1KA_6``<'#_T8C4!0Q:981$1#'&6>7((@_,UPR M1"]YV@#+$%&HX(_=0*/$T$F2%92'`V>((`^3'*+7SQ"+M,%M002L@,/#EKLI M3!H&',!/E4^AU$,:'58ANC]3-(.""%7'ER) M.#91!<+U[C7[P`$4\I`1'OH#&)W8@]8*6+A^(`((5-@%I61"J93PSQ^`D$(5 MM)"$6;R`'#XHR#FX<(,Y6*%G;XC",D0PA"94(`LGF<`*"D8:&7^(E5S[Z%X.P&:23+`U1P5L`C$2VI(+/+%`,>40>Y9F'A'_D(`8 MNRBM&!K@U"S1@A_!J,8U:@"`"(`A#:HHA@+\\8&0[L,1PJ`!V";0!5P(#&0!(%CA)-VHP0ODQ37<("$%<,!G2TZP!A3`-D7@89IYJM`,.9"4N4$0 MA0.^^+S?^J,1%7B'/R;@@%$DEPS^H&4_]S$*/00C$S7PPG5/(E9TD`H1I7"` MI`R;#VC.EJ<4KUG""7D(B"N%R$UQ#58E2P,&HZW/#%5``BI728C(5B0$< MF.`/9#@@$9100P\`L(%HV`DTKH##`;CZ@PF;9`)Q:,(H1J&&*^P`'#_SQP9: M@8A;(B%6K$!$ZWJI@BBDXLNA&H^;+%",#)PD_V"CN$43A!"!@OC"%Q!Q@C<` M<(`%+.,6%K`$&M*A'=B,H@81V(8'H.'DB'Q#&J<0@Z0Y88<5_JP316M3J&:# M@BA8L25E'@+O/+:>)%B@$OMX!"%*1M`&"@(4B!#!&5908H542@;DH&86KH`( M?5B`&6H`S7!N<0FMCF$%K^!L1'"1"0`X&P"YE8DN^+$5>`A@%!WCD*9G(^9/ M^Z/,B$`S?$M='$HP`P,#O0I#(O"`3?QB%L+X0]KX`15_&/<(3;Q@%40@@BZ3 M"@6KP(=3!DR@[=C*I6D$Z`03!S7-K\B#FF%M"@#6\`E:[.5KE6'&&)N0@ M!]?XKBUHP8LE\",/A/]HP,=ST``3-$<6R4A&00PQ#WUA00)72`$*AH""%#2A M&=(H@S]D\#E*')QS"A3(3&(!/7<0X@QW(B#7?#WB$K=$":_53^%4A+0Z:(`3 MTZA&`KZHE9+'X@1\<(':7:"#M5;36(TH1=:?RL7J+%AF$1%%[)( M/-[\"Y$,5*`:4_+'-WR@`A\HH8]1'"N$/`+0)M2!$ZZ$/=>`!,Y`S M2E<0,,`'VD`%O-B+O#@`VL`'^_-;!-$(\.-[EK.)!M&)*"!U&P)Y7.,?AG1# MT19_Q&,\I!$K#4`.9H`W1U`!;$`"7"".XJ@GXW@-]%`16P$1W2`!:B`,T*B) MG*5$!<&,6[-B(!,J^R`KZ)`_^T,5CU,0D8,"#^<(W14&%:$+,W$`:&!@(2(" MM\`]($()&+8`W+`18V,#B'"/.Z6,]>B)FE8N4A``#8@ M#$LX0UHW&NU!,18#'9>2*?ZP*5*P/8(S!`R`"1<0`1&`#,&RF054"S;@"3(0 M`<^`!XP`"G9(2(A0!P^`#+N`"Q?P"5Q&EN52'M1B+=B"1M#Q,UK")4"``[>0 M3A;_8`/F\`#2H`$VD`34&2KC&0(;]R9[]@`-[(`5J$#_^ M)&P6`(+%H*&D(DP@LP].0@)1,B5,9R72`1F[``(+L`C,H!VW0`FW4`5V.!_] M`1_J01ZR4@ND\A]+PQ_K04#[X!_E,0M`*@)'6AH\*A_GP22E42#$E"`+TB"B M9Q"/$8D%00LTR0VH`19B019]B_$6<-&HN$7H:`&@D$8AH$8_J`84C$3+1$1X@>4-*EZ-H$3.N$31@$4 M/Q&K05$#LPJK!7"KMCH42*$43.$4G@>4B)=/B6@2,<$XSL<1&(F1%E$2'?&L H]_4SS?H1)6$P*7%]#_(/VKJMW-JMWOJMX!JNXCJNY%JNYLJM`0$`.S\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----