-----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, RiX5Ndx+Cz9DrEOIRk4nXft2rXPs2tXysQnfYSMq8nSm5pJCigi++ygOFjNc0ybm H3BdyBv+WdcJMmRqwK+L+w== 0001104659-09-067999.txt : 20091201 0001104659-09-067999.hdr.sgml : 20091201 20091201162816 ACCESSION NUMBER: 0001104659-09-067999 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20091201 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091201 DATE AS OF CHANGE: 20091201 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MICHAELS STORES INC CENTRAL INDEX KEY: 0000740670 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-HOBBY, TOY & GAME SHOPS [5945] IRS NUMBER: 751943604 STATE OF INCORPORATION: DE FISCAL YEAR END: 0128 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09338 FILM NUMBER: 091215127 BUSINESS ADDRESS: STREET 1: 8000 BENT BRANCH DR STREET 2: ******** CITY: IRVING STATE: TX ZIP: 75063 BUSINESS PHONE: (972)409-1300 MAIL ADDRESS: STREET 1: PO BOX 619566 CITY: DFW STATE: TX ZIP: 75261-9566 8-K 1 a09-34571_18k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC  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): December 1, 2009

 

MICHAELS STORES, INC.
(Exact Name of Registrant as Specified in Charter)

 

Delaware
(State or Other Jurisdiction
of Incorporation)

 

001-09338
(Commission
File Number)

 

75-1943604
(IRS Employer
Identification No.)

 

8000 Bent Branch Drive

Irving, Texas  75063

(Address of Principal Executive Offices) (Zip Code)

 

Registrant’s telephone number, including area code: (972) 409-1300

 


 

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 (see General Instruction A.2. below):

 

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 and Financial Condition.

 

The information contained in this Current Report on Form 8-K, including the exhibit attached hereto, is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.  Furthermore, the information contained in this Item 2.02 and Exhibit 99.1 attached hereto shall not be deemed to be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended.

 

On December 1, 2009, Michaels Stores, Inc. issued a press release announcing its financial results for the quarter ended October 31, 2009. A copy of the press release is attached hereto as Exhibit 99.1.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit Number

 

Description

99.1

 

Press release issued by Michaels Stores, Inc., dated December 1, 2009, announcing financial results.

 

2



 

SIGNATURE

 

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.

 

 

MICHAELS STORES, INC.

 

 

 

 

 

By:

/s/ Elaine D. Crowley

 

 

Elaine D. Crowley

 

 

Executive Vice President — Chief Financial Officer

 

Date: December 1, 2009

 

3



 

Index to Exhibits

 

Exhibit Number

 

Description

99.1

 

Press release issued by Michaels Stores, Inc., dated December 1, 2009, announcing financial results.

 

4


EX-99.1 2 a09-34571_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

Thomas Melito

 

Vice President - Treasurer

NEWS RELEASE

(972) 409-1527

FOR IMMEDIATE RELEASE

 

 

Michaels Stores, Inc. Reports $35 million Improvement in Net Income

Positive 1.3% Third Quarter Same-Store Sales —

 

IRVING, Texas — December 1, 2009 — Michaels Stores, Inc. reported net income for the quarter ended October 31, 2009, of $15 million compared to a $20 million loss for the quarter ended November 1, 2008. For the first nine months of fiscal 2009, the Company reported net income of $21 million compared to a $70 million net loss for the same period of fiscal 2008.

 

John Menzer, Chief Executive Officer, said, “We are pleased with our overall performance during the third quarter. Our strong focus on execution, including the Halloween season, helped drive improved sales, gross margin and reduced per store inventory levels. In addition, a number of categories reset earlier this year continue to perform above expectations, with bakeware, bead and jewelry making and impulse being our top performing departments. Also, we expanded our operating margin by 150 basis points to 9.0% of sales, driven by strong cost control efforts and improvement in our gross margin rate.

 

“Looking to the fourth quarter, we will be focused on driving customer traffic and capturing sales through the remainder of this year. A large number of category resets implemented throughout this year has brought a new level of creative and inspirational merchandise to our customer. With gift creation and gift giving so prevalent in today’s economy, our value message, Endless Creativity - Endless Savings, will be at the forefront of our communications. While the Company’s transition to a customer-focused sales culture is still evolving, I am confident our new and improved merchandise and solid store level execution of our customer service goals, we are well positioned for this year’s holiday season.”

 

Operating Results

 

Net sales for the quarter ended October 31, 2009, were $929 million, a 2.5% increase over last year’s net sales of $906 million. Same-store sales for the quarter increased 1.3% due to a 4.7% increase in transactions, a 3.5% decrease in average ticket and a positive 0.1% impact from deferred custom framing revenue. Canadian currency translation positively affected same-store sales for the second quarter by approximately 20 basis points.

 

Year-to-date net sales increased 1.5% to $2.588 billion from $2.549 billion for the same period last year. Same-store sales decreased 0.5% over the same period a year ago on a 5.1% decrease in average ticket, a 4.7% increase in transactions and a negative 0.1% impact from deferred custom framing revenue. Canadian currency translation adversely affected same-store sales for the first nine months of fiscal 2009 by approximately 80 basis points.

 

8000 BENT BRANCH DRIVE · IRVING, TEXAS 75063

(972) 409-1300

 



 

The Company’s third quarter gross margin increased 180 basis points to 37.3% and year-to-date gross margin increased 30 basis points to 36.6%. These increases were primarily driven by improvements in merchandise margin due to lower distribution and freight costs.

 

Selling, general and administrative expense in the third quarter increased $12 million to $259 million, or as a percent of sales, to 27.9% compared to 27.3% in the third quarter of fiscal 2008. The increase is due primarily to a $20 million unfavorable comparison of bonus accruals against prior year partly offset by reduction in payroll and advertising expense. Year-to-date selling, general and administrative expense decreased $28 million to $737 million, or as a percent of sales declined 150 basis points, to 28.5% of sales from 30.0% last year. The decrease is primarily the result of reductions in payroll, severance, depreciation and advertising expense, partly offset by the reversal of bonus accruals compared to last year.

 

Operating income for the third quarter of fiscal 2009 increased $16 million to $84 million, or 9.0% percent of sales, compared to 7.5% for the third quarter of fiscal 2008. Year-to-date operating income was $198 million, or 7.6% of sales, versus $143 million, or 5.6% of sales, for the first nine months of fiscal 2008.

 

Interest expense was lower by $15 million, and $44 million for the quarter and year-to-date period, respectively, due to a lower average interest rate on our floating rate debt and lower average debt levels. Other income reflects a change in the fair value of an interest rate cap of $1 million for the third quarter and $16 million for the nine months ended October 31, 2009.

 

Adjusted EBITDA for the third quarter of fiscal 2009 increased 5.4% or approximately $6 million to $118 million, from $112 million for the same period last year. Year-to-date Adjusted EBITDA was $307 million, or 11.9% of sales, versus $282 million, or 11.1% of sales, in the first nine months of fiscal 2008. The Company presents Adjusted EBITDA to provide additional information to evaluate its operating performance and its ability to service its debt. Reconciliations of GAAP measures to non-GAAP Adjusted EBITDA presented herein are included at the end of this press release.

 

Balance Sheet and Cash Flow

 

As of October 31, 2009, the Company’s cash balance was $49 million. Third quarter debt levels declined $272 million to $3.911 billion compared to$4.183 billion as of the end of the third quarter of fiscal 2008.  Availability under the revolving credit facility was $799 million. During the quarter, the Company also made a $5.9 million amortization payment on its Senior Secured Term Loan.

 

Average inventory per Michaels store at the end of the third quarter of fiscal 2009, inclusive of distribution centers, was down 5.0% to $971,000 compared to $1.022 million at the end of the third quarter of fiscal 2008. The Company expects average inventory levels to be down to last year as of the end of fiscal 2009.

 

Capital spending for the nine months ended October 31, 2009, totaled $26 million, with $18 million attributable to real estate activities, such as new, relocated, existing and remodeled stores, and $8 million for strategic initiatives and maintenance activities.

 

Year-to-date, the Company opened 18 new stores and relocated five Michaels stores and closed nine Aaron Brothers stores.

 

The Company will host a conference call at 4:00 p.m. Central time on Tuesday, December 1, 2009, including Chief Executive Officer, John Menzer and Executive Vice President and Chief Financial Officer, Elaine Crowley. Those who wish to participate in the call may do so by dialing 973-935-8513, conference ID# 79813922. Any interested party will also have the opportunity to access the call via the internet at www.michaels.com. To listen to the live call, please go to the website at least 15 minutes early to register and

 



 

download any necessary audio software. For those who cannot listen to the live broadcast, a recording will be available for 30 days after the date of the event. Recordings may be accessed at www.michaels.com or by phone at 800-642-1687, PIN # 79813922.

 

Michaels Stores, Inc. is North America’s largest specialty retailer of arts, crafts, framing, floral, wall décor and seasonal merchandise for the hobbyist and do-it-yourself home decorator. As of November 30, 2009, the Company owns and operates 1,027 Michaels stores in 49 states and Canada, and 152 Aaron Brothers stores.

 

This news release may contain forward-looking statements that reflect our plans, estimates and beliefs. Any statements contained herein (including, but not limited to, statements to the effect that the Company or its management “anticipates,” “plans,” “estimates,” “expects,” “believes” and other similar expressions) that are not statements of historical fact should be considered forward-looking statements and should be read in conjunction with our consolidated financial statements and related notes in our Annual Report on Form 10-K for the fiscal year ended January 31, 2009 and in our Quarterly Reports on Form 10-Q for the quarters ended May 2, 2009 and August 1, 2009. Specific examples of forward-looking statements include, but are not limited to, forecasts of same-store sales growth, operating income and forecasts of other financial performance. These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of risks, uncertainties and other factors, many of which are outside of our control, that could cause actual results to materially differ from such statements. Such risks, uncertainties and other factors include, but are not necessarily limited to: the impact on our results of operations, cash flows and financial condition if the worldwide economic downturn continues or deteriorates further;  risks related to our substantial indebtedness; our debt agreements contain restrictions that limit our flexibility in operating our business; our growth depends on our ability to open new stores; our success will depend on how well we manage our business; changes in customer demand could materially adversely affect our sales, operating results and cash flow;  unexpected or unfavorable consumer responses to our promotional or merchandising programs could materially adversely affect our sales, operating results and cash flow; changes in newspaper subscription rates may result in reduced exposure to our circular advertisements; improvements to our supply chain may not be fully successful; our suppliers may fail us;  our reliance on foreign suppliers increases our risk of obtaining adequate, timely, and cost-effective product supplies; risks associated with the vendors from whom our products are sourced could materially adversely affect our revenue and gross profit; product recalls and/or product liability, as well as changes in product safety and other consumer protection laws,  may adversely impact our operations, merchandise offering, reputation and financial position; significant increases in inflation or commodity prices such as petroleum, natural gas, electricity, steel and paper may adversely affect our costs, including cost of merchandise; we are co-sourcing certain of our information technology and accounts payable functions and may co-source other administrative functions, which will make us more dependent upon third parties; our information systems may prove inadequate; we may fail to optimize or adequately maintain our perpetual inventory and automated replenishment systems; failure to adequately maintain the security of our electronic and other confidential information could materially adversely affect our financial condition and operating results; if the Employee Free Choice Act is adopted, it would be easier for our associates to obtain union representation and our businesses could be adversely impacted; a weak fourth quarter would materially adversely affect our operating results; competition could negatively impact our operations; the interests of our controlling stockholders may conflict with the interests of our creditors; and other factors as set forth in our prior filings with the Securities and Exchange Commission, including those set forth under Item 1A “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended January 31, 2009.  We intend these forward-looking statements to speak only as of the time of this release and do not undertake to update or revise them as more information becomes available.

 

This press release is also available on the Michaels Stores, Inc. website (www.michaels.com).

 



 

Michaels Stores, Inc.

Supplemental Disclosures Regarding Non-GAAP Financial Information

 

The following table sets forth the Company’s Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”).  The Company defines EBITDA as net income before interest, income taxes, discontinued operations, goodwill impairment, depreciation and amortization. Additionally, the table presents Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”).  The Company defines Adjusted EBITDA as EBITDA adjusted for certain defined amounts that are added to, or subtracted from, EBITDA in accordance with the Company’s credit agreements (collectively, the “Adjustments”). The Adjustments are described in further detail in the footnotes to the table below.

 

The Company has presented EBITDA and Adjusted EBITDA in this press release to provide investors with additional information to evaluate our operating performance and our ability to service our debt.  The Company uses EBITDA, among other things, to evaluate operating performance, to plan and forecast future periods’ operating performance and as an incentive compensation target for certain management personnel. The Company uses Adjusted EBITDA in its assessment to make restricted payments, as defined within its Senior Secured term loan which was executed on October 31, 2006.  Contained in that agreement are limitations on the Company’s ability to make restricted payments, with the eligibility to make such payments partly dependent upon Adjusted EBITDA.

 

As EBITDA and Adjusted EBITDA are not measures of operating performance or liquidity calculated in accordance with U.S. GAAP, these measures should not be considered in isolation of, or as a substitute for, net income, as an indicator of operating performance, or net cash provided by operating activities as an indicator of liquidity.  Our computation of EBITDA and Adjusted EBITDA may differ from similarly titled measures used by other companies. As EBITDA and Adjusted EBITDA exclude certain financial information compared with net income and net cash provided by operating activities, the most directly comparable GAAP financial measures, users of this financial information should consider the types of events and transactions which are excluded. The table below shows a reconciliation of EBITDA and Adjusted EBITDA to net earnings and net cash provided by operating activities.

 



 

Michaels Stores, Inc.

Consolidated Statements of Operations

(In millions)

(Unaudited)

 

Subject to reclassification

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

October 31,

 

November 1,

 

October 31,

 

November 1,

 

 

 

2009

 

2008

 

2009

 

2008

 

Net sales

 

$

929

 

$

906

 

$

2,588

 

$

2,549

 

Cost of sales and occupancy expense

 

582

 

584

 

1,640

 

1,623

 

Gross profit

 

347

 

322

 

948

 

926

 

Selling, general, and administrative expense

 

259

 

247

 

737

 

765

 

Related party expenses

 

4

 

4

 

11

 

12

 

Store pre-opening costs

 

 

3

 

2

 

6

 

Operating income

 

84

 

68

 

198

 

143

 

Interest expense

 

62

 

77

 

187

 

231

 

Other (income) and expense, net

 

(1

)

3

 

(21

)

3

 

Income (loss) before income taxes

 

23

 

(12

)

32

 

(91

)

Provision (benefit) for income taxes

 

8

 

8

 

11

 

(21

)

Net income (loss)

 

$

15

 

$

(20

)

$

21

 

$

(70

)

 



 

Michaels Stores, Inc.

Consolidated Balance Sheets

(In millions, except share and per share amounts)

(Unaudited)

 

Subject to reclassification

 

 

 

October 31,

 

January 31,

 

November 1,

 

 

 

2009

 

2009

 

2008

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and equivalents

 

$

49

 

$

33

 

$

92

 

Merchandise inventories

 

1,039

 

900

 

1,083

 

Prepaid expenses and other

 

83

 

73

 

83

 

Deferred income taxes

 

41

 

41

 

30

 

Income tax receivable

 

12

 

2

 

38

 

Total current assets

 

1,224

 

1,049

 

1,326

 

Property and equipment, at cost

 

1,236

 

1,214

 

1,204

 

Less accumulated depreciation

 

(911

)

(832

)

(802

)

 

 

325

 

382

 

402

 

Goodwill

 

94

 

94

 

94

 

Debt issuance costs, net of accumulated amortization of $52, $39, and $35, respectively

 

73

 

86

 

90

 

Deferred income taxes

 

16

 

12

 

 

Other assets

 

28

 

2

 

 

 

 

211

 

194

 

184

 

Total assets

 

$

1,760

 

$

1,625

 

$

1,912

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

274

 

$

230

 

$

274

 

Accrued liabilities and other

 

353

 

275

 

336

 

Current portion of long-term debt

 

139

 

173

 

432

 

Income taxes payable

 

1

 

2

 

 

Current liabilities - discontinued operations

 

1

 

1

 

1

 

Total current liabilities

 

768

 

681

 

1,043

 

Long-term debt

 

3,772

 

3,756

 

3,751

 

Deferred income taxes

 

 

 

5

 

Other long-term liabilities

 

78

 

74

 

76

 

Long-term liabilities - discontinued operations

 

1

 

1

 

1

 

Total long-term liabilities

 

3,851

 

3,831

 

3,833

 

 

 

4,619

 

4,512

 

4,876

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

 

 

Common Stock, $0.10 par value, 220,000,000 shares authorized;
118,387,229 shares issued and outstanding at October 31, 2009;
118,376,402 shares issued and outstanding at January 31, 2009;
118,376,402 shares issued and outstanding at November 1, 2008

 

12

 

12

 

12

 

Additional paid-in capital

 

34

 

27

 

17

 

Accumulated deficit

 

(2,911

)

(2,931

)

(2,996

)

Accumulated other comprehensive income

 

6

 

5

 

3

 

Total stockholders’ deficit

 

(2,859

)

(2,887

)

(2,964

)

Total liabilities and stockholders’ deficit

 

$

1,760

 

$

1,625

 

$

1,912

 

 



 

Michaels Stores, Inc.

Consolidated Statements of Cash Flows

(In millions)

(Unaudited)

 

Subject to reclassification

 

 

 

Nine Months Ended

 

 

 

October 31,

 

November 1,

 

 

 

2009

 

2008

 

Operating activities:

 

 

 

 

 

Net income (loss)

 

$

21

 

$

(70

)

Adjustments:

 

 

 

 

 

Depreciation and amortization

 

86

 

94

 

Share-based compensation

 

6

 

6

 

Deferred financing costs amortization

 

13

 

13

 

Accretion of subordinated discount notes

 

33

 

29

 

Change in fair value of interest rate cap

 

(16

)

 

Other

 

 

1

 

Changes in assets and liabilities:

 

 

 

 

 

Merchandise inventories

 

(133

)

(250

)

Prepaid expenses and other

 

(14

)

(5

)

Deferred income taxes and other

 

(12

)

3

 

Accounts payable

 

54

 

51

 

Accrued interest

 

33

 

(9

)

Accrued liabilities and other

 

42

 

13

 

Income taxes receivable

 

(11

)

(37

)

Other long-term liabilities

 

4

 

(5

)

Net cash provided by (used in) operating activities

 

106

 

(166

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Additions to property and equipment

 

(26

)

(66

)

Net cash used in investing activities

 

(26

)

(66

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Borrowings on asset-based revolving credit facility

 

621

 

749

 

Payments on asset-based revolving credit facility

 

(655

)

(439

)

Repayments on senior secured term loan facility

 

(18

)

(18

)

Repurchase of new Common Stock

 

 

(1

)

Payments of capital leases

 

 

(4

)

Change in cash overdraft

 

(12

)

9

 

Other

 

 

(1

)

Net cash (used in) provided by financing activities

 

(64

)

295

 

 

 

 

 

 

 

Net increase in cash and equivalents

 

16

 

63

 

Cash and equivalents at beginning of period

 

33

 

29

 

Cash and equivalents at end of period

 

$

49

 

$

92

 

 

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

 

Cash paid for interest

 

$

109

 

$

199

 

Cash paid for income taxes

 

$

22

 

$

17

 

 



 

Michaels Stores, Inc.

Summary of Operating Data

(Unaudited)

 

The following table sets forth the percentage relationship to net sales of each line item of our unaudited consolidated statements of operations (schedule may not foot due to rounding):

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

October 31,

 

November 1,

 

October 31,

 

November 1,

 

 

 

2009

 

2008

 

2009

 

2008

 

Net sales

 

100.0

%

100.0

%

100.0

%

100.0

%

Cost of sales and occupancy expense

 

62.7

 

64.5

 

63.4

 

63.7

 

Gross profit

 

37.3

 

35.5

 

36.6

 

36.3

 

Selling, general, and administrative expense

 

27.9

 

27.3

 

28.5

 

30.0

 

Related party expenses

 

0.4

 

0.4

 

0.4

 

0.5

 

Store pre-opening costs

 

 

0.3

 

0.1

 

0.2

 

Operating income

 

9.0

 

7.5

 

7.6

 

5.6

 

Interest expense

 

6.7

 

8.5

 

7.2

 

9.0

 

Other (income) and expense, net

 

(0.2

)

0.3

 

(0.8

)

0.1

 

Income (loss) before income taxes

 

2.5

 

(1.3

)

1.2

 

(3.5

)

Income tax provision (benefit)

 

0.9

 

0.9

 

0.4

 

(0.8

)

Net income (loss)

 

1.6

%

(2.2

)%

0.8

%

(2.7

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table sets forth certain of our unaudited operating data:

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

October 31,

 

November 1,

 

October 31,

 

November 1,

 

 

 

2009

 

2008

 

2009

 

2008

 

Michaels stores:

 

 

 

 

 

 

 

 

 

Retail stores open at beginning of period

 

1,023

 

991

 

1,009

 

963

 

Retail stores opened during the period

 

4

 

22

 

18

 

50

 

Retail stores opened (relocations) during the period

 

1

 

3

 

5

 

9

 

Retail stores closed during the period

 

 

 

 

 

Retail stores closed (relocations) during the period

 

(1

)

(3

)

(5

)

(9

)

Retail stores open at end of period

 

1,027

 

1,013

 

1,027

 

1,013

 

 

 

 

 

 

 

 

 

 

 

Aaron Brothers stores:

 

 

 

 

 

 

 

 

 

Retail stores open at beginning of period

 

155

 

164

 

161

 

166

 

Retail stores opened during the period

 

 

 

 

 

Retail stores opened (relocations) during the period

 

 

 

 

1

 

Retail stores closed during the period

 

(3

)

(1

)

(9

)

(3

)

Retail stores closed (relocations) during the period

 

 

 

 

(1

)

Retail stores open at end of period

 

152

 

163

 

152

 

163

 

 

 

 

 

 

 

 

 

 

 

Total store count at end of period

 

1,179

 

1,176

 

1,179

 

1,176

 

 

 

 

 

 

 

 

 

 

 

Other operating data:

 

 

 

 

 

 

 

 

 

Average inventory per Michaels store (in thousands) (1)

 

$

971

 

$

1,022

 

$

971

 

$

1,022

 

Comparable store sales decrease (2)

 

1.3

%

(6.5

)%

(0.5

)%

(4.1

)%

 



 

Michaels Stores, Inc.

Footnotes to Financial and Operating Data Tables

(Unaudited)

 


(1)         Average inventory per Michaels store calculation excludes Aaron Brothers.

 

(2)         Comparable store sales increase represents the increase in net sales for stores open the same number of months in the indicated period and the comparable period of the previous year, including stores that were relocated or expanded during either period. A store is deemed to become comparable in its 14th month of operation in order to eliminate grand opening sales distortions.  A store temporarily closed more than 2 weeks due to a catastrophic event is not considered comparable during the month it closed.  If a store is closed longer than 2 weeks but less than 2 months, it becomes comparable in the month in which it reopens, subject to a mid-month convention.  A store closed longer than 2 months becomes comparable in its 14th month of operation after its reopening.

 



 

Michaels Stores, Inc.

Reconciliation of Adjusted EBITDA

(in millions)

 

 

 

Quarter

 

Quarter

 

Nine months

 

Nine months

 

 

 

ended

 

ended

 

ended

 

ended

 

 

 

October 31, 2009

 

November 1, 2008

 

October 31, 2009

 

November 1, 2008

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

$

76

 

$

(68

)

$

106

 

$

(166

)

Depreciation and amortization

 

(28

)

(31

)

(86

)

(94

)

Share-based compensation

 

(2

)

(2

)

(6

)

(6

)

Deferred financing cost amortization

 

(5

)

(5

)

(13

)

(13

)

Accretion of subordinated discount notes

 

(11

)

(10

)

(33

)

(29

)

Change in fair value of interest rate cap

 

1

 

 

16

 

 

Changes in assets and liabilities

 

(16

)

96

 

37

 

238

 

Net income (loss)

 

15

 

(20

)

21

 

(70

)

Interest expense

 

62

 

77

 

187

 

231

 

Interest income

 

 

 

 

 

Income tax (benefit) provision

 

8

 

8

 

11

 

(21

)

Depreciation and amortization

 

28

 

31

 

86

 

94

 

EBITDA

 

113

 

96

 

305

 

234

 

Adjustments:

 

 

 

 

 

 

 

 

 

Share-based compensation

 

2

 

2

 

6

 

6

 

Strategic alternatives and other legal

 

 

 

 

 

Sponsor Fees

 

4

 

3

 

11

 

10

 

Termination expense

 

1

 

2

 

4

 

13

 

Pre-opening costs

 

1

 

2

 

2

 

6

 

Multi-year initiatives (1)

 

 

2

 

 

2

 

Foreign currency translation gains/losses

 

 

3

 

(5

)

3

 

Store closing costs

 

1

 

 

4

 

2

 

Gain on interest rate cap

 

(1

)

 

(16

)

 

Other (2)

 

(3

)

2

 

(4

)

6

 

Adjusted EBITDA

 

$

118

 

$

112

 

$

307

 

$

282

 

 


(1) Multi-year initiatives relate to store remodel costs.

(2) Other adjustments relate to items such as the moving & relocation expenses, franchise taxes, foreign currency hedge and legal settlements.

 


GRAPHIC 3 g345711mm01i001.jpg GRAPHIC begin 644 g345711mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBI MJK*SM+6VM[BYNL+#Q,7&Q\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W M^/GZ_]H`"`$!```_`/9J****************************2O,M5\5^*/&. MKW6D>`O*@M+([;C4Y?NL_P#=0D'CZ`D]>!UQ!XL\=?#G68(O%S'4M,N&QYRX M;ZE&P#D?W6ZXX]:]BL[RWU"RAO+2598)T#QNO1E(R#4],DD2&)I975$0%F9C M@*!U)->4^)/C0_V^33O"&F_VC*AP;ET9E;D9VHO)';)(_$50\-?&K6)?$,&F M^(--MUCGF6$M"C1O"Q.,D,3D9(R./Z5[111117&:1\3M(USQDWAS3[:YF*[P M+M0#&2HR??;Q@'N<>M=G111116)XK\56'A+2#?WFZ1V;9!!']^9ST`_J:\]\ M5P?$7_A%)?%%SKQTYHMLITNU39Y498=7SDL.,@^X]JZ[X8>)[KQ7X.CO+YP] MW!*UO-(%QO(`(./]UES[YKKZ***XSXIZ]/HO@Z2&RW?;=2D%G`%^]EL[B,=\ M9`]R*U_!_AR'PKX9M-*BP7C7=,X_CD/+'\^![`4[Q=X=M_%/AN[TJ<`-*F87 M(_U<@Y5OS_3(K@/@?X@G,%_X6OF(FL6,D"L>57.'7\&P?^!'TKUFO*_%NI7W MC_Q:?!&B7/E:=;?-JEU&4_`\8[G/85Z!H'AS2O#.G+8Z5:I!&/O-C+R' MU8]2:\H^+>FV\OQ)\.BW4)=7IB23;P3^]"J?KR1^`KVNBBBN3^)?B(^&O!-Y M%=$9 M6:*S5KQP#QGEAG_OT/S]Z],HKP^Y7_A$OV@XG4B*WU&8'`Z,)AM.?^VF3^%> MG^._$8\+>$;W4E(\_;Y=N/61N%^N.I]@:Q_A/X8.@^$TO+I2=0U3%Q.[\L%/ MW%)Z]#DY[L:[FO)Y8QX@_:&4`YCT:U#-QUPN?T:4?E75_$K4]>TGPD]QX=@E MDNVF5&:*/>T2'.6"X.>0!^.:L^`'U^7PA:R^)& M:Z2BO&/C1/<:WXKT/PK9DEWPY';?(VU<_0*3]#7KNF:=;Z3I=KIUJNV"UB6) M![`8_.K5%)D9QFEJ.2:*''FRI'N.!N8#-25Y+\#F-]=>)M7;K=W*$`]1R['_ M`-"'Y5M?%^:2[T*P\-VF&N]9O8XD7T53DM]`=N?K7:Z;8V^CZ3:V$'RP6D*Q M)D]E&.:LF1!&9"ZA`,EL\8^M*K!E#*05(R".AJIJFE6.M:?+8:C;)<6\HPR. M,_B/0CUKQWPW?7OPL^(;^&+^5Y-&OY!Y,DAX&[A)!VZ_*W3IGL*W=(E;4/VA M-79CE;*PVQ^P`B!_5V_.O4:*\;^.4#Z?K7A_Q!#&"\3%&;W1@Z#]6JW\0KH> M*_'WAOPC%AK(Q@B4*?WC$D9&,-C![# MK7K[,%4LQ`4#))Z"O*+OQ=XC^(6OW&B^"[D:?IUK_P`?&HG[SCD`CN`<'&.3 MC.15CP)IWC[0?&MQINM7-UJ&DF-F^U32F1">-K*6R0>Q7W/L:H>'(?\`A(OC MUK.IL#)#I8958GA74"(#_P!#/IQFM?Q%\2=4GUB;0_!&D_VK=VYQ<7!4M'&> MF!@@?B3CZU#\,?B#KWB7Q!J&C:Y;Q+);Q-(&CC*&-E<*489_VOKP:GU[6]:\ M::_<^%O"=U]CM+3C4=47.5;D>6N._P!#DX/0#G)C^&FM^#/$FFZUH&K2WRR7 M2)>QR_(S(QPS'G##!/N.O/;T/Q;XC@\*^&[O5YE#F)<11YQYDAX4?G^F:\8F M\$ZWXJ\*7_CGQ%K)CD^SO<6T+)NW*.0.H"@X(`'J#[5Z;\));V;X=Z>]\\CL M6D\MI"2Q3><V*X_X";[:Z\16,K'=&T/RYR`09`V/T_*NKT.(>*O'U[X ME==UAI(-AI^>CR?\M9!QZG:".OX5@Z_:?\)E\7G\,ZY^$/3FNF\/>`(?#E[J%O:WDTFB7L2[;.60L8903DK[8Q[^N:ZNUMH MK.UCMH%VQQ*%49S@5-7F7QQ\/KJ'A6+6(TS/IL@W$#K&Y`/Y':?SKE/@I?7. MI_$34+R[D,L\NFN7<]6(DB&?TKWBBO//C=IXN_`)N>=UE=1RY'H6?!27 M[)\/M9O%P7CNI&Q_NQ(16!\"-,6]\3ZAJTV7>S@`4MR=\A//UPK#\:[SXQZ[ M+HW@66.W=DFU"5;8,O4*02WYA2/^!58^$VAQZ+X"LG"_OK\?:I6]=WW?_'0O MZUU>H7T&F:=<7]TX2"VC:1V/8`9KP'PYXEN+'P[KU]8$_P!N>)-16UMHU(RI M.69A_P!_,9]2M>T>"_"UOX0\.0:;"%:;&^YE`_UDA')^G8>PKR/3M=_X1SPW MXH\66S%;O7-1>VL&_NC+,T@^F[\P*]6\!^'(_"OA&UM'`6X=?/NY&/)D89;) M]NGT%>*^/O%L_C?QI;6ME-)%80SK#9E3]YBV#*/J>G/0#IS7=_'QV'A738P3 MM-[DCU(1L?S-:.L^%]<\5&T\/-&FE>&+%(@[HX,EWM48"J/NJ/?N,\UWMG:6 M]A9PV=K$L4$"!(T48"J!@"O$O`%S'9?M)-P/)U!KJ%6C;J0Y8$'U"AJ]F MTK3K'1=/@TFP18H;:,!(]V3CU/H6W-M?6[8DB M/7\1G_ZQ%-M:\%ZW;Z%XY,,]M<9%KJT(P&`./W@_$9/;(Z]:])!!`(.0 M>A%+5/5M.BU?2+S39_\`5W4+Q-[!@1FO#/@M!-IWQ)O;*=2LL5K-#(!V973/ MZBO?Z*RO$^BCQ%X;O](,@B-U$45RN0K=0!6\$:1/%(':`!A5!."0,DYP.M=E4%\I>PN$49+1,!^1KRSX')'>^"=9L"V&DN6#>P:- M0/Y&JGP27^P=:\2:/J;+;7D?E9CD.W(0N&(SU'S*<^A%9_Q:U&[\7RM-HL$M MUHVB*?M%W'GRVE8@''][:`.1TR>W7J_!7Q.\+6_@K3X-0U);2XL;=8)(I$8L M=B@`K@'((`J[*+[XDR1QO;7&G>&(I`\GG+LEU'!R`!U6/C.>I]NW$?#GPN\? MQ;U*&:!UM]%DFDC4\*K,VU#CW7D?05[+KUY_9WA[4K[!/V:TEEXZ_*A/]*\" MUM(-,TKX?"YRMBL9N)6`)^]*K2'WXQ7I.I:U<_$AGT+PT98]&8[=1U4H5#+W MBBR.2>Y]#[\Y/CSX;745WHNJ>%+!9AI:I$UH'`)5&W*V2>>2<]^<\\U7\<^' M_&GC;2;G4[VS73K:P0R6FEJ_FRRG^)F*\9VYP/P]SVG@+QKIOB3PU:.UY!'? M0Q*ES`SA65@,%L9^Z<9!]ZS_`!;XUDO7/AGP:ZW^L7)\N2:$[H[-.C,SCC(_ M3ZX!\\\2^&E^%OBOPWJEHSR6RA3/*03ND4_O/IE6X'UKLWO++0_C3+JNL7?E M6NJZD"ZMS"9A/%Y0&2^\;?SKQ#XO>*K7Q7J-A MXHJC!HNEVVIS:I!I]O'?3KMEN%C`=QQP3^`_(5>HHHHHKP_PKJ$7PY^*NJZ M+J&VWT^_?$U^9+K4M)M;N4*`LKH"Q'89 M'4$O#=M="Z@T'38YU.X2):H&!] M0<<5KTT*H8L%`9NIQR:S?$UI+?\`A75[.``RW%C-$@/=F0@?J:Y/X;?V1XL^ M'.G6^HV5I>G3R86BGC638RGY3@CC*D5WD,$5M"L,$211H,*B*%4#V`J2BN:U M3X=>$=8O#>7NAP/.269XV>+K[_``5\&.Y9;:[0?W5N6P/SYK?\/^!O#?AAS+I6 MF1QSG/[]R7DY[!FR0/88KH**********YKQ?X#T7QI%'_:*213P\1W$#!74> MG(((^HJSX3\*VWA'2CIUK>7=U&7WYN9-VWC&%```''2MRBBBBN1TKX(+J*\NX)(K MV`8BN[:5HID'IN7G')Z^M:]K`+6UBMUDDD$2!`\KEW;`QEF/)/N:EHHHHHHH 3HHHHHHHHHHHHHHHHHHHHHK__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----