0001104659-13-067211.txt : 20130829 0001104659-13-067211.hdr.sgml : 20130829 20130829172814 ACCESSION NUMBER: 0001104659-13-067211 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20130829 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130829 DATE AS OF CHANGE: 20130829 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: 131070166 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 a13-19889_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): August 29, 2013

 

MICHAELS STORES, INC.

 (Exact Name of Registrant as Specified in Charter)

 

Delaware

 

001-09338

 

75-1943604

(State or Other Jurisdiction

 

(Commission

 

(IRS Employer

of Incorporation)

 

File Number)

 

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 August 29, 2013, Michaels Stores, Inc. issued a press release announcing its financial results for the quarter ended August 3, 2013. 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 August 29, 2013, 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/ Charles M. Sonsteby

 

 

Charles M. Sonsteby

 

 

Chief Administrative Officer & Chief Financial Officer

(Principal Financial Officer)

 

 

Date: August 29, 2013

 

3



 

Index to Exhibits

 

Exhibit Number

 

Description

99.1

 

Press release issued by Michaels Stores, Inc., dated August 29, 2013, announcing financial results.

 

4


EX-99.1 2 a13-19889_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

Joshua Moore

 

Vice President — Investor

NEWS RELEASE

Relations, Treasury & Corporate

FOR IMMEDIATE RELEASE

Finance

 

(972) 409-1527

 

Michaels Stores, Inc. Reports Second Quarter Results

 

IRVING, Texas — August 29, 2013 — Michaels Stores, Inc. (the “Company”) today reported unaudited financial results for the second quarter ended August 3, 2013.

 

Second Quarter Financial Highlights

 

·                  Same-store sales decreased 1.3% due to a 3.6% decrease in transactions and a 0.4% decrease in deferred custom framing revenue, partially offset by a 2.7% increase in the Company’s average ticket. The Company experienced its strongest sales performance during the quarter in home accents and yarn.

 

·                  Net sales increased 1.3% to $904 million from $892 million during the second quarter of fiscal 2012.

 

·                  Gross profit for the quarter decreased 0.6% to $337 million from $339 million during the second quarter of fiscal 2012; gross profit decreased approximately 70 basis points to 37.3% as a percent of net sales, however, merchandise margin improved by 80 basis points.

 

·                  Operating income for the quarter decreased 8.5% to $75 million and as a percent of net sales decreased 70 basis points to 8.4%.

 

·                  Net income for the quarter increased 53.8% to $20 million and as a percent of net sales increased 90 basis points to 2.3%.

 

Year-to-date Financial Highlights

 

·                  Same-store sales decreased 1.0% driven by a 3.4% decrease in transactions, partially offset by a 2.3% increase in the Company’s average ticket.

 

·                  Net sales increased 1.4% to $1.90 billion from $1.87 billion in the first half of fiscal 2012.

 

·                  Gross profit decreased 0.9% to $744 million, or a 100 basis point decline to 39.2% as a percent of net sales.

 

·                  Operating income decreased 10.9% to $205 million and as a percent of net sales decreased 150 basis points to 10.8%.

 

·                  Net income increased 1.5% to $67 million and was flat as a percent of net sales.

 



 

Balance Sheet and Cash Flow

 

·                  The Company ended the second quarter with $51 million in cash, $3.12 billion in debt and approximately $367 million in availability under its asset-based revolving credit facility.

 

·                  Inventory at the end of the quarter was $905 million.  Average Michaels store inventory, inclusive of distribution centers, was $774,000, a decrease of 6.0% from last year’s balance of $823,000.

 

Store Information

 

·                  During the second quarter of fiscal 2013, the Company opened six Michaels stores and relocated four.  In addition, Aaron Brothers relocated one store and closed one.

 

·                  The Company operated 45 net new Michaels stores at the end of the second quarter of fiscal 2013 as compared to the same period in fiscal 2012.  The Company opened 21, relocated eight and closed one Michaels stores, and relocated two and closed four Aaron Brothers stores during the first half of fiscal 2013.  The Company now operates 1,241 stores including 1,119 Michaels stores and 122 Aaron Brothers stores.

 

The Company will host a conference call to discuss second quarter financial results at 8:00 a.m. Central time today. Those who wish to participate in the call may do so by dialing 866-425-6198, conference ID# 36224707. Due to the quiet period associated with our S-1 filing, there will not be a question and answer session at the end of the call. The conference call will also be webcast 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. The webcast will be accessible for 30 days after the call.

 

Irving, Texas-based 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 August 3, 2013, the Company owns and operates 1,119 Michaels stores in 49 states and Canada and 122 Aaron Brothers stores, and produces 11 exclusive private brands including Recollections®, Studio Decor®, Bead Landing®, Creatology®, Ashland®, Celebrate It®, Art Minds®, Artist’s Loft®, Craft Smart®,  Loops & Threads® and Imagin8®. For more information visit www.michaels.com or www.facebook.com/Michaels or follow Michaels on Twitter and Pinterest @MichaelsStores.

 



 

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 “plans,” “estimates,” “believes” and other similar expressions) that are not statements of historical fact should be considered forward-looking statements. Important factors that could cause actual results to differ materially from our expectations are more fully described in our other filings with the Securities and Exchange Commission. Specific examples of forward-looking statements include, but are not limited to, forecasts of same-store sales growth, operating income, planned capital expenditures, new store openings and 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: risks related to general economic conditions; risks related to our substantial indebtedness; our growth depends on our ability to open new stores; our reliance on foreign suppliers; damage to the reputation of the Michaels brand or our private and exclusive brands; significant increases in inflation or commodity prices such as petroleum, natural gas, electricity, steel, wood and paper may adversely affect our costs, including cost of merchandise; our suppliers may fail us; 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; unexpected or unfavorable consumer responses to our promotional or merchandising programs could materially adversely affect our sales, operating results and cash flow; improvements to our supply chain may not be fully successful; changes in customer demand; our success will depend on how well we manage our business; competition, including internet-based competition, could negatively impact our business; failure to adequately maintain security and prevent unauthorized access to our electronic and other confidential information and data breaches could materially adversely affect our financial condition and operating results; we may be subject to information technology system failures or network disruptions, or our information systems may prove inadequate, resulting in damage to our reputation, business operations, and financial conditions; failure to attract or retain senior management could adversely affect our performance; a weak fourth quarter would materially adversely affect our operating results; changes in newspaper subscription rates may result in reduced exposure to our circular advertisements; changes in regulations or enforcement may adversely impact our business; our debt agreements contain restrictions that limit our flexibility in operating our business; disruptions in the capital markets could increase our costs of doing business; our real estate leases generally obligate us for long periods, which subjects us to various financial risks; we have co-sourced certain of our information technology, accounts payable, payroll, accounting and human resources functions and may co-source other administrative functions, which make us more dependent upon third parties; we are exposed to fluctuations in exchange rates between the U.S. and Canadian dollar, which is the functional currency of our Canadian subsidiaries; failure to attract and retain quality sales, distribution center or experienced buying and management personnel could adversely affect our performance; catastrophic events, including geo-political events and weather, may adversely impact our results; the interests of our controlling stockholders may conflict with the interests of our creditors and debt investors; and other factors as set forth in our prior filings with the Securities and Exchange Commission.  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, Amortization and losses on early extinguishment of debt. (“EBITDA (excluding refinancing costs and losses on early extinguishment of debt)”).  The Company defines EBITDA (excluding refinancing costs and losses on early extinguishment of debt) as net income before interest, income taxes, depreciation, amortization and refinancing costs and losses on early extinguishment of debt. Additionally, the table presents Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”).  The Company defines Adjusted EBITDA as EBITDA (excluding refinancing costs and losses on early extinguishment of debt) adjusted for certain defined amounts that are added to, or subtracted from, EBITDA (excluding refinancing costs and losses on early extinguishment of debt) (collectively, the “Adjustments”) in accordance with the Company’s $1.6 billion Senior secured term loan and $650 million Asset-based revolving credit facility. The Adjustments are described in further detail in the footnotes to the table below.

 

The Company has presented EBITDA (excluding refinancing costs and losses on early extinguishment of debt) 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 (excluding refinancing costs and losses on early extinguishment of debt), among other metrics, to evaluate operating performance, to plan and forecast future periods’ operating performance and as an element of its incentive compensation targets for certain management personnel. Adjusted EBITDA is a required calculation under the Company’s Senior secured term loan and its Asset-based revolving credit facility. As it relates to the Senior secured term loan, Adjusted EBITDA is used in the calculation of the fixed charge coverage ratio, which, under certain circumstances, may result in limitations on the Company’s ability to make restricted payments as well as the determination of mandatory repayments of the loans. Under the Asset-based revolving facility, Adjusted EBITDA is used in the calculation of fixed charge coverage ratios, which, under certain circumstances, may restrict the Company’s ability to make certain payments (characterized as restricted payments), investments (including acquisitions) and debt repayments.

 

As EBITDA (excluding refinancing costs and losses on early extinguishment of debt) 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 (excluding refinancing costs and losses on early extinguishment of debt) and Adjusted EBITDA may differ from similarly titled measures used by other companies. As EBITDA (excluding refinancing costs and losses on early extinguishment of debt) 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 (excluding refinancing costs and losses on early extinguishment of debt) and Adjusted EBITDA to net income and net cash provided by operating activities.

 



 

Michaels Stores, Inc.

Consolidated Balance Sheets

(In millions, except share and per share amounts)

(Unaudited)

 

 

 

August 3,

 

February 2,

 

July 28,

 

 

 

2013

 

2013

 

2012

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and equivalents

 

$

51

 

$

56

 

$

113

 

Merchandise inventories

 

905

 

865

 

922

 

Prepaid expenses and other

 

96

 

86

 

89

 

Deferred income taxes

 

37

 

37

 

42

 

Income tax receivable

 

34

 

3

 

27

 

Total current assets

 

1,123

 

1,047

 

1,193

 

Property and equipment, at cost

 

1,542

 

1,502

 

1,438

 

Less accumulated depreciation and amortization

 

(1,195

)

(1,164

)

(1,112

)

Property and equipment, net

 

347

 

338

 

326

 

Goodwill

 

94

 

94

 

95

 

Debt issuance costs, net of accumulated amortization of $54, $54, and $82, respectively

 

40

 

46

 

51

 

Deferred income taxes

 

13

 

13

 

18

 

Other assets

 

5

 

3

 

3

 

Total non-current assets

 

152

 

156

 

167

 

Total assets

 

$

1,622

 

$

1,541

 

$

1,686

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

289

 

$

263

 

$

277

 

Accrued liabilities and other

 

338

 

367

 

351

 

Current portion of long-term debt

 

238

 

150

 

1

 

Deferred income taxes

 

4

 

4

 

1

 

Income taxes payable

 

1

 

40

 

2

 

Total current liabilities

 

870

 

824

 

632

 

Long-term debt

 

2,882

 

2,891

 

3,363

 

Deferred income taxes

 

2

 

2

 

11

 

Other long-term liabilities

 

81

 

83

 

86

 

Total long-term liabilities

 

2,965

 

2,976

 

3,460

 

Total liabilities

 

3,835

 

3,800

 

4,092

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

 

 

Common Stock, $0.10 par value, 100 shares authorized; 100 shares issued and outstanding

 

 

 

 

Additional paid-in capital

 

60

 

61

 

62

 

Accumulated deficit

 

(2,277

)

(2,326

)

(2,474

)

Accumulated other comprehensive income

 

4

 

6

 

6

 

Total stockholders’ deficit

 

(2,213

)

(2,259

)

(2,406

)

Total liabilities and stockholders’ deficit

 

$

1,622

 

$

1,541

 

$

1,686

 

 



 

Michaels Stores, Inc.

Consolidated Statements of Operations

(In millions)

(Unaudited)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

August 3,

 

July 28,

 

August 3,

 

July 28,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net sales

 

$

904

 

$

892

 

$

1,897

 

$

1,870

 

Cost of sales and occupancy expense

 

567

 

553

 

1,153

 

1,119

 

Gross profit

 

337

 

339

 

744

 

751

 

Selling, general, and administrative expense

 

258

 

252

 

529

 

512

 

Related party expenses

 

3

 

4

 

7

 

7

 

Store pre-opening costs

 

1

 

1

 

3

 

2

 

Operating income

 

75

 

82

 

205

 

230

 

Interest expense

 

45

 

61

 

92

 

127

 

Refinancing costs and losses on early extinguishment of debt

 

 

 

7

 

 

Other (income) and expense, net

 

1

 

 

1

 

(1

)

Income before income taxes

 

29

 

21

 

105

 

104

 

Provision for income taxes

 

9

 

8

 

38

 

38

 

Net income

 

20

 

13

 

67

 

66

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

(2

)

(2

)

(2

)

 

Actuarial loss on pension plan

 

1

 

 

 

 

Comprehensive income

 

$

19

 

$

11

 

$

65

 

$

66

 

 



 

Michaels Stores, Inc.

Consolidated Statements of Cash Flows

(In millions)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

August 3,

 

July 28,

 

 

 

2013

 

2012

 

Operating activities:

 

 

 

 

 

Net income

 

$

67

 

$

66

 

Adjustments:

 

 

 

 

 

Depreciation and amortization

 

50

 

46

 

Share-based compensation and other

 

1

 

3

 

Debt issuance costs amortization

 

4

 

8

 

Refinancing costs and losses on early extinguishment of debt

 

7

 

 

Changes in assets and liabilities:

 

 

 

 

 

Merchandise inventories

 

(40

)

(82

)

Prepaid expenses and other

 

(13

)

(9

)

Accounts payable

 

43

 

(23

)

Accrued interest

 

(2

)

(4

)

Accrued liabilities and other

 

(38

)

(42

)

Income taxes

 

(71

)

(43

)

Other long-term liabilities

 

(2

)

1

 

Net cash provided by (used in) operating activities

 

6

 

(79

)

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Additions to property and equipment

 

(50

)

(45

)

Net cash used in investing activities

 

(50

)

(45

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Redemption of senior subordinated notes due 2016

 

(142

)

 

Repurchase of subordinated discount notes due 2016

 

 

(127

)

Repayments on senior secured term loan facility

 

(4

)

 

 

Borrowings on asset-based revolving credit facility

 

375

 

 

Payments on asset-based revolving credit facility

 

(154

)

 

Repurchase of common stock

 

(45

)

(3

)

Proceeds from stock options exercised

 

25

 

2

 

Payment of capital leases

 

(2

)

(1

)

Change in cash overdraft

 

(14

)

(5

)

Net cash provided by (used in) financing activities

 

39

 

(134

)

 

 

 

 

 

 

Net decrease in cash and equivalents

 

(5

)

(258

)

Cash and equivalents at beginning of period

 

56

 

371

 

Cash and equivalents at end of period

 

$

51

 

$

113

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

 

Cash paid for interest

 

$

89

 

$

122

 

Cash paid for income taxes

 

$

109

 

$

80

 

 



 

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

 

Six Months Ended

 

 

 

August 3,

 

July 28,

 

August 3,

 

July 28,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net sales

 

100.0

%

100.0

%

100.0

%

100.0

 

Cost of sales and occupancy expense

 

62.7

 

62.0

 

60.8

 

59.8

 

Gross profit

 

37.3

 

38.0

 

39.2

 

40.2

 

Selling, general, and administrative expense

 

28.5

 

28.3

 

27.9

 

27.4

 

Related party expenses

 

0.3

 

0.5

 

0.4

 

0.4

 

Store pre-opening costs

 

0.1

 

0.1

 

0.2

 

0.1

 

Operating income

 

8.4

 

9.1

 

10.8

 

12.3

 

Interest expense

 

5.0

 

6.8

 

4.8

 

6.8

 

Refinancing costs and losses on early extinguishment of debt

 

 

 

0.4

 

 

Other (income) and expense, net

 

0.1

 

 

 

 

Income before income taxes

 

3.3

 

2.3

 

5.6

 

5.5

 

Provision for income taxes

 

1.0

 

0.9

 

2.0

 

2.0

 

Net income

 

2.3

%

1.4

%

3.5

%

3.5

 

 

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

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

August 3,

 

July 28,

 

August 3,

 

July 28,

 

 

 

2013

 

2012

 

2013

 

2012

 

Michaels stores:

 

 

 

 

 

 

 

 

 

Retail stores open at beginning of period

 

1,113

 

1,066

 

1,099

 

1,064

 

Retail stores opened during the period

 

6

 

8

 

21

 

10

 

Retail stores opened (relocations) during the period

 

4

 

4

 

8

 

10

 

Retail stores closed during the period

 

 

 

(1

)

 

Retail stores closed (relocations) during the period

 

(4

)

(4

)

(8

)

(10

)

Retail stores open at end of period

 

1,119

 

1,074

 

1,119

 

1,074

 

 

 

 

 

 

 

 

 

 

 

Aaron Brothers stores:

 

 

 

 

 

 

 

 

 

Retail stores open at beginning of period

 

122

 

130

 

125

 

134

 

Retail stores opened (relocations) during the period

 

1

 

 

2

 

 

Retail stores closed during the period

 

(1

)

(2

)

(4

)

(6

)

Retail stores closed (relocations) during the period

 

 

 

(1

)

 

Retail stores open at end of period

 

122

 

128

 

122

 

128

 

 

 

 

 

 

 

 

 

 

 

Total store count at end of period

 

1,241

 

1,202

 

1,241

 

1,202

 

 

 

 

 

 

 

 

 

 

 

Other operating data:

 

 

 

 

 

 

 

 

 

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

 

$

774

 

$

823

 

774

 

$

823

 

Comparable store sales (decrease) increase (2)

 

(1.3

)%

2.9

%

(1.0

)%

2.1

%

 



 

Michaels Stores, Inc.

Reconciliation of Adjusted EBITDA

(In millions)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

August 3,

 

July 28,

 

August 3,

 

July 28,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(in millions)

 

Net cash used in operating activities

 

$

4

 

$

(120

)

$

6

 

$

(79

)

Depreciation and amortization

 

(25

)

(22

)

(50

)

(46

)

Share-based compensation

 

(2

)

(2

)

(1

)

(3

)

Debt issuance costs amortization

 

(2

)

(4

)

(4

)

(8

)

Refinancing costs and losses on early extinguishment of debt

 

 

 

(7

)

 

Changes in assets and liabilities

 

45

 

161

 

123

 

202

 

Net income

 

20

 

13

 

67

 

66

 

Interest expense

 

45

 

61

 

92

 

127

 

Refinancing costs and losses on early extinguishment of debt

 

 

 

7

 

 

Provision for income taxes

 

9

 

8

 

38

 

38

 

Depreciation and amortization

 

25

 

22

 

50

 

46

 

EBITDA (excluding refinancing costs and losses on early extinguishment of debt)

 

99

 

104

 

254

 

277

 

Adjustments:

 

 

 

 

 

 

 

 

 

Share-based compensation

 

2

 

2

 

1

 

3

 

Sponsor fees

 

3

 

4

 

7

 

7

 

Termination expense

 

1

 

 

1

 

 

Store pre-opening costs

 

1

 

1

 

3

 

2

 

Store remodel costs

 

4

 

 

4

 

 

Foreign currency transaction losses (gains)

 

1

 

 

1

 

(1

)

Store closing costs

 

1

 

2

 

1

 

2

 

Other (1)

 

2

 

2

 

4

 

2

 

Adjusted EBITDA

 

$

114

 

$

115

 

$

276

 

$

292

 

 


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

 


GRAPHIC 3 g198891mm01i001.jpg GRAPHIC begin 644 g198891mm01i001.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`"`$!```_`/9J*2HYYX[>%Y9I$CC0$L[G"J/4GTKS/6?CGHEC=M!I MUC<:@B'!EW^4I^F>?T%=5X2\>Z-XPA;[#(T5S&,R6THPZCU'J/>NE5LTZDS4 MM M!=Z7>1W4)X+(?NGT(ZC\:T*6BBDH)XI@E1G*!E++U`(R*?2T4444E(3BN.\3 M?$K3-!O'TZVMKC5=11ZI>^+O%EOX#TB4QP@AK^5.<`';AS+&'9^.22>M>2>/?"T_P`.?$%IXA\//)!:R2'8H)(A M?NF>ZL,_J*]D\+:_;^)O#]KJMOP)E^=!_P`LW'#+^=;%1SSQ6\#S3.L<:*6= MW.`H'4DUXUK6NZU\5M:D\/\`A\M;Z+&?W]PR'#XY!?'8D<+^=/U#X#K#I>R!*Q36KAT/JI!'X]:]_I:**0]*X M_P")OBE_"WA26:VDV7MTWD6[#JI/5A]!G\<5QGP,TZ_GN-2URXN)6A8"!0S$ MB1^I8YZXX'XU['2T444E!.!7"?%'QC/XA8#UR<#W MY[5H^`O!\/A31523$FHW/[RZG;EBQZKD\X'3ZY->0ZA;BS^.HALU6+&IQLH3 MIEL$_P`S7T.HQT/&*=11254U6_CTO2KN_E^Y;0M*?P!/]*\Z^"^F//8ZCXHO M#YEYJ5PR[SUV@Y/YL?T%>H8K#\8:"GB+PO?:85!>2,M$<=)!RI_,8_&O,/@7 MKKPWU_X=G)`D47$*D]&7` MQY"'V`^8UZ#X8\.V?A?18--LDP$&9)"/FD<]2:U9I%AB>1R%5%+,?0"O$_@K M:B^\9:QK!7"Q1L%VCYU*KJX#*P8$9!!R#3J*0GBO MG_XQ:O+KGC6'1+7,BV8$2HO.Z9\9_H/PKVGPMH4/AOP[9Z5"!^Y3YV_O.>6/ MYDUKTM%%%)2&O&5'_"5?'W;(?,MM+Z#J!Y8_^+.:]F'0_2O#]$LQX@^/E[=H MI,-EX+T'&.*=17/>*/&VD>$%MVU3[1_I!.SRHMW3'4\`= M:T='UO3M>T]+_3+I+B!_XEZCV(Z@_6N3^,>HM8^`+E$?:UW(D(]P3D_HM;?@ M/3UTWP/I%LHY^S([?5AN/\ZZ&D-?/FS_`(1+XZ`+^ZA>^XR.-DH[?]]X_"O= MM7U.#1M(NM1N3B*VB:1O?'0?C7F/P@TN76=5U/QKJ*[I[B5DAST!/+D?H!^- M>M`8^E87CC4/[,\%:O=@@%;5U4DXY/RC]37*_!'2_L/@R2^9ZJ,+^ MNZH_C+IFOZKIFGP:/;7%S;B1OM$<`)))P%)'<=?:NC^'6@WOAOPC;V&H2E[G M<9'3=D19Z*/8`?F374E@*0L/>HKFXCMK:6>0X2)&=C[`9->$?"W36\4_$>[U MVZ!>.UD>Z)/>1B=H_#)/X5[V"!W)/3I2[A_^JES4,UY;6_\`KYXXL_WW"_SJ M4."`1SGICO0'!_&J9UO2EO?L+:E:"Z_YX&==_P#WSG-7,Y)%>*?"?]_\4/$% MR>1LG.<]S,M>P:KJ,.D:5=:C.=L=O$TA)]ATK@_@WHSV^A7>OW2L;G5IBX)Z M^6"V\1^%=#\<=0BN]*T&WMV$BW4S3(5Z,-H`_]"KUBTB%O9P0*,"*-4`] M@`*GI"*\+^-ULVG^+=+U>-/FDA!)/=HVS_(BM_XR>(=WAC3](MCF;5F60J.I M08(_-B/R-=[X4TA-"\,:=IJ``P0*'..KD98_F36P>AKSCXX7QMO!$=N.3=7: M*<^B@M_,"NB\*I%X?^'>G-<#9';6"S2Y[';N;]2:\\\&?$KQ)XD\?PV9,9TZ MX9_]'$8'E(`2.1SD'?#D?VG6)F",P&X1$]% M`[M^@S[5Q'B/1_B5X>B@UF[U:\G9S\_V:9G\H^C*./TQ7>^)-=O7^"\VHWJ& M"]N[1$D7&WEV"DX[9!)J#X*Z8FF^")-0F`0WLS2%FX^1?E'X<'\ZS/$7QBN9 M;Z6P\(Z8;[RB0UTT;.I'3*J.WN:F^&WQ,U?Q+X@DTG5X82SQ,\4D497:5Z@\ MUT7CSQM+X=2#3-(@%YK-\=L$`Y\L'^(CZ]/\*XR?X-:_K=LU_J_B%6U.0;C$ MZET#'L6SP/H*['X60ZU:>&)].UU)5GLKQX$$@.3'M5A@]QEC@UA_%?QK>V,L M'AG0I'%_=X\YH_OHI^ZH]SU^E<)XF^&.I^&/#*Z]?:E$UP95$L"@Y0L>#OSR M<^U>V>`;B[NO`VD37K,T[VXW,W4C^$_EBO+?A*Q@^*6L0L<,T4ZXQW$@_P`* M[;XBSRZU=:;X+LF(EU.59;LC_EG;J>2?3)`Q]*U/&-ZWA3P!>2Z7&8C:P+#` M$_Y9YPH/X`Y^M<5X2^%>C^(?"T.KZO>7-S>Z@IE:5)N$))_,COGOGTKK?#?A M"XB\*?V'XBE%\D%RQMVW$DQ`C8">WT%=>B!%"C@`8%.(R*\^^,?AU-7\(/J" M1@W.FGS0W?R_XA]._P"%>+_V_<:JOA_3[G+#3)?+CX."?T4UR MWP&T56EU+6Y%^9,6\1Q^+8_):]*\9:^/#/A6^U4`>9$F(0>AD)`7]3^AKS3X M):']OU"_\3WO[Z1',43N,G>>7;Z\C\S7LVP8/O7F?QSOXX/"5M8DG?=70;&? MX5!)_F*RO$VH74'AGP_X`T0$WE_:1_:"O54(R0?3/)/L*](\+^&;#PII$-A9 MQH&5FZSXI\6W6%LK/S%0CN6V/E'T/K73^/?%D7A#PW)>)M:[F/E6J?[ M9[X]!U_"L/X-ZQJ.M>';^XU.\ENI!>E5>1LD#8I('MD_K7'Z!-#JWQOU+4[U MP8+!YYR['A%C^53]!6OJ@O\`XL^((+:RCEM_#%E)NDN6!7SV]0#U]!Z9->L6 M\$=K;QP0((XHE5$4=%4<`5X/HLG]A?'F6-LXEOY8SGC_`%F2/U(KU_2/#8L/ M$6J:Y7KI_BGX M6SROI43:WX=9BY@Y\RWSU/'\^GTKN?#'C+1_%=G]HTZXRZ*/-@?`DC^HST]Q MQ709XYXI:AN;>.[M9+:=0\QNL#=W"MP3 M]1@U]:1G)+S5& M7]S;V_EAB.KL1T/T!_,5[Q2'H:\;^-[[-?\`#KGHK,2/^!+6W\<(9)O`D,J` M[8KR-GYZ`JP_F1^=6?@K$L/@!&'66YD<_7@?R%9'QXU98=%L-(5OGN)S*PST M51Q^K?I6S\&5B'P]MO+`#&>7?@]]W?\`#%=Q=7=O9VLES*!_PEC1O%HJ3+:V*N.95^8L^.V2*Z_X3VDFO:UJGC&]3]XS"VM@ M1PBA1G'X;1^=>CZ[=C3O#^H7A!Q;VTDGOPI->`:VYT;X5:%IX:)'9^%_!-DERRVT%E:*9F<_=.W+?J37ENOZ=J?Q#T[5_%UPDD M.GV4##2H.AD4'+.1],G\AVK7^#^L6&B?#G4K_4+B."&'4'9B3RXF:`10:H)@D!W=NR@>IKYQU^?6TURS\6ZE;F%M2E^UVX!Q\JM@#]!CU! M!KV7Q]XSU#1M"T>\T)(9)M4F01F0;@5(!`'N21^M=Q#O,*&50KE065>@..?U MS3F48(ZDC'(ZUX%XQGC\(_%Y;K0B(FW1O+'&<+EOO)@=B,''O7ORXQVQ[T^D M->-?$_X<:QJ_BJ/5=$M!<)=*HG`8#RW'&3GM@"O8HOEB12,$``_7%244QDW# M#`$'J#WJ*UL[>QB$-K!%!'G.R-`H_(58I#TKR#X^V;&ST>_4?A-X;FU5&F,EK/ M;R`1DG@[B>@X!JW-\,KWQ3%>:GXLO0NJW*[+:.$YCLP.0/\`:]ZY[0/#/Q/\ M%RW%II%M;S03."=\B/&2/X@"00?P_E76VO@C7_$4L=SXYU19XHV#)IMK\L)( M_OD=?I6YXT\)+XG\*2Z/;M%;NI5K<[<(C+T&!T&.*G\%>'#X5\+6FE.Z/+$" MTKH#AG)R2,_E^%5?B5,UO\/-:D7J;?9^#,%/\Z\_UOP/J/BSP)X6O=#$4CVE MF$:)FV$YP<@GC.1WK=T[P7XH\2?9CXYOU-G:JNS3X&`\TCH9".#7HB6L44`M MXXD6%5V",+\H7TQ7(K\)O"0U/[<;!S\V_P"S^:3#N]=I_P`:H?$'X?76JRVN MN>'3';ZK8;0JK\HD5?NX]QT]Q4%G\0?%L42VM[X$OI;Y5PSQ,51V]>A`_.E@ M\&^(/&FK0:GXU,=M8VYW0:5"V1_P,C]>_P!*M_%SPP=8\&F>U@4W&F'S8U0? MP8PP'X8/_`:YCPI:K\0_A?\`V$;@1:EHTP-O*3]WKLS[8)7\!6G!\1_$GAP+ M9^*O"UU))&,&YM>5?W]"?QJOJ?QDO[R$V_A[PU>M.XPLLR$[3_NJ#G\ZSO!7 MPSUK5=>'B'Q4K1*)O/\`*E/[R=\Y&[T6O;,E)MYSFEQS2T44E+25S'Q M#\-OXH\'W=A"H-RF)K<>KKV_$9'XUYS\,?'B>&!)X9\2K+9)&Y:%YD*^23]Y M6!Y`SSFO9;2[MM0MH[JSN8[B"4926-PRL/8CBIPN.]+@_6C&***Q_%NE-K?A M34]-C7=)/;L(QZL.5_4"N*^$OBRS708_#FIW*6FIV,AB2&X(1G4G("YQD@G& M.M>F=\4ZDI"N1@X/UHV].>E*!BFNH<8/(/!%>17/AW4_AOXV_MO1K*:[T.[. MVYA@0N85)Y&T#.!U!_"O3=*U[1];!_LW4K6Z95W-'%*I=!_M+U7\16AY8`^4 M`?A2[<&EI:*********0C-9>H>&=#U:42ZAI5I=2`8W2PJ3CTS5^UM(+*WCM M[:)(88QM2.-=JJ/8"IJ****0C(ZUF2>&=$EU9-6?2[8WT;;EN/+`<'USW-:8 B&/>EHHHHI#S2;>GM4<5K;P2-)%!'&[_>94`)^M3445__V3\_ ` end