EX-99.1 2 v436302_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

Press Release

For Further Information Contact:

 

 

INVESTORS: MEDIA:
Matt Schroeder Susan Henderson
(717) 214-8867 (717) 730-7766

or investor@riteaid.com

 

FOR IMMEDIATE RELEASE

 

Rite Aid Reports Fiscal 2016 Fourth Quarter and Full Year Results

 

·Revenues of $8.3 Billion for the Fourth Quarter, Up 20.8 Percent Year-Over-Year and $30.7 Billion for the Full Year, Up 15.9 Percent Year-Over-Year

 

·Fourth Quarter Adjusted Net Income Per Diluted Share of $0.07, Compared to the Prior Year of $0.06; Full Year Adjusted Net Income Per Diluted Share of $0.23, Compared to the Prior Year of $0.27

 

·Fourth Quarter Net Income Per Diluted Share of $0.06, Compared to the Prior Year of $1.79; Full Year Net Income Per Diluted Share of $0.16, Compared to the Prior Year of $2.08
§Prior Year’s Fourth Quarter and Full Year Net Income Benefited from a Deferred Tax Valuation Allowance Adjustment of $1.841 Billion, or Approximately $1.80 Per Diluted Share

 

·Adjusted EBITDA of $383.0 Million for the Fourth Quarter, Up 11.6 Percent Year-Over-Year and $1,402.3 Million for the Full Year, Up 6.0 Percent Year-Over-Year

 

CAMP HILL, Pa. (Apr. 7, 2016) - Rite Aid Corporation (NYSE: RAD) today reported operating results for its fourth quarter and fiscal year ended February 27, 2016.

 

For the fourth quarter, the company reported revenues of $8.3 billion, net income of $65.6 million, or $0.06 per diluted share, Adjusted net income of $76.1 million, or $0.07 per diluted share and Adjusted EBITDA of $383.0 million, or 4.6 percent of revenues. For the full year, the company reported revenues of $30.7 billion, net income of $165.5 million, or $0.16 per diluted share, Adjusted net income of $241.0 million or $0.23 per diluted share and Adjusted EBITDA of $1,402.3 million, or 4.6 percent of revenues.

 

“Our positive fourth-quarter results helped us deliver a successful fiscal year that reflects the tremendous progress we’re making to expand our retail healthcare offering,” said Rite Aid Chairman and CEO John Standley. “In the fourth quarter, we generated nearly $40 million of growth in Adjusted EBITDA, including an increase in our Retail Pharmacy Segment and strong results from our new Pharmacy Services Segment. This was one of many key highlights of fiscal 2016, which was a transformational year that saw us acquire EnvisionRx, launch the ground-breaking wellness+ with Plenti program, complete our 2,000th Wellness store and exceed $30 billion in revenues for the first time.”

 

 

-More-

 

 

 

 

Rite Aid FY 2016 Q4 Press Release - page 2

 

“We look forward to building upon this success and to continue delivering a higher level of care in the communities we serve. We thank our dedicated Rite Aid associates for their hard work in executing our strategy and providing an even better retail healthcare experience for our customers. We’re also excited about our opportunity to join forces with Walgreens Boots Alliance to further expand consumer access to health care as part of the first global, pharmacy-led health and wellbeing enterprise.”

 

Fourth Quarter Summary

 

Revenues for the quarter were $8.3 billion compared to revenues of $6.8 billion in the prior year’s fourth quarter, an increase of $1.4 billion or 20.8 percent. Retail Pharmacy Segment revenues were $6.8 billion and decreased 0.3 percent compared to the prior year period primarily as a result of a decrease in same store sales. Pharmacy Services Segment revenues were $1.5 billion.

 

Same store sales for the quarter decreased 0.6 percent over the prior year, consisting of a 0.8 percent decrease in pharmacy sales and a 0.4 percent decrease in front-end sales. Pharmacy sales included an approximate 241 basis point negative impact from new generic introductions. The number of prescriptions filled in same stores increased 0.1 percent over the prior year period. Prescription sales accounted for 68.1 percent of total drugstore sales, and third party prescription revenue was 97.9 percent of pharmacy sales.

 

Adjusted net income (which is reconciled to net income in the attached tables) was $76.1 million or $0.07 per diluted share compared to last year’s fourth quarter adjusted net income of $65.2 million or $0.06 per diluted share.

 

Adjusted EBITDA (which is reconciled to net income in the attached tables) was $383.0 million or 4.6 percent of revenues for the fourth quarter compared to $343.3 million or 5.0 percent of revenues for the same period last year. Adjusted EBITDA improved due to $34.2 million of Pharmacy Services Segment Adjusted EBITDA and an increase of $5.5 million in Retail Pharmacy Segment Adjusted EBITDA. The increase in Retail Pharmacy Segment Adjusted EBITDA was driven by an increase in front-end gross profit, partially offset by a decrease in pharmacy gross profit and an increase in selling, general and administrative expenses.

 

In the fourth quarter, the company opened 3 stores, relocated 10 stores, remodeled 89 stores and expanded 1 store, bringing the total number of wellness stores chainwide to 2,042. The company also acquired 2 stores and closed 4 stores, resulting in a total store count of 4,561 at the end of the fourth quarter. The company also opened 3 clinics in the fourth quarter, bringing the total to 78.

 

Full Year Results

 

For the fiscal year ended February 27, 2016, Rite Aid had revenues of $30.7 billion compared to revenues of $26.5 billion in the prior year, an increase of $4.2 billion or 15.9 percent. Retail Pharmacy Segment revenues were $26.9 billion and increased 1.3 percent compared to the prior year primarily as a result of an increase in same store sales. Pharmacy Services Segment revenues were $4.1 billion from the date of the acquisition of EnvisionRx, which was June 24, 2015, through the end of the fiscal year.

 

Same store sales for the year increased 1.3 percent consisting of a 1.8 percent increase in pharmacy sales and a 0.2 percent increase in front end sales. Pharmacy sales included an approximate 221 basis point negative impact from new generic introductions. The number of prescriptions filled in same stores increased 0.5 percent over the prior year period. Prescription sales accounted for 69.1 percent of total drugstore sales, and third party prescription revenue was 97.8 percent of pharmacy sales.

 

 -More-

 

 

 

 

Rite Aid FY 2016 Q4 Press Release - page 3

 

Adjusted net income for fiscal 2016 was $241.0 million or $0.23 per diluted share compared to last year’s adjusted net income of $273.0 million or $0.27 per diluted share. The decline in adjusted net income resulted primarily from increased interest expense incurred in connection with the company’s acquisition of EnvisionRx and higher depreciation expense related to an increase in capital spending, partially offset by an increase in Adjusted EBITDA.

 

Adjusted EBITDA was $1,402.3 million or 4.6 percent of revenues for the year compared to $1,322.8 million or 5.0 percent of revenues for last year. Adjusted EBITDA improved due to $101.4 million of Pharmacy Services Segment Adjusted EBITDA, partially offset by a decrease of $21.9 million in Retail Pharmacy Segment Adjusted EBITDA. The decrease in Retail Pharmacy Segment Adjusted EBITDA was due to an increase in selling, general and administrative expenses related to our higher level of sales and a decrease in pharmacy gross profit, partially offset by an increase in front-end gross profit.

 

Operating cash flow for fiscal 2016 was approximately $1.0 billion, due to strong Adjusted EBITDA results and contributions from working capital management. Working capital primarily benefited from a reduction in store level pharmacy inventory. The company used this operating cash flow to fund capital expenditures and to reduce borrowings following the acquisition of EnvisionRx.

 

For the year, the company relocated 20 stores, acquired 6 stores, remodeled 412 stores, expanded 2 stores, opened 5 stores, and closed 20 stores. The company also opened 23 clinics during the fiscal year.

 

As previously announced on October 27, 2015, Rite Aid and Walgreens Boots Alliance, Inc. (“WBA”) entered into a definitive agreement under which WBA will acquire all outstanding shares of Rite Aid for $9.00 per share in cash, for a total enterprise value of approximately $17.2 billion, including acquired net debt. The board of directors of both companies and Rite Aid’s shareholders have approved the transaction, which is subject to certain conditions, including, among others, the receipt of approval under applicable antitrust laws and other customary closing conditions. The transaction is expected to close in the second half of calendar 2016.

 

Given the agreement with WBA described above, and as is customary for transactions of this type, Rite Aid does not intend to provide earnings guidance for fiscal 2017.

 

Rite Aid is one of the nation’s leading drugstore chains with 4,561 stores in 31 states and the District of Columbia. Information about Rite Aid, including corporate background and press releases, is available through Rite Aid’s website at www.riteaid.com.

  

-More-

 

 

 

 

Rite Aid FY 2016 Q4 Press Release - page 4

 

Cautionary Statement Regarding Forward Looking Statements

 

Statements in this release that are not historical and statements regarding the expected timing of the closing of the proposed merger and the ability of the parties to complete such transaction considering the various closing conditions and any assumptions underlying any of the foregoing, are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” and “will” and variations of such words and similar expressions are intended to identify such forward-looking statements. These forward-looking statements are not guarantees of future performance and involve risks, assumptions and uncertainties, including, but not limited to, our high level of indebtedness and our ability to make interest and principal payments on our debt and satisfy the other covenants contained in our debt agreements, general economic, market and competitive conditions, our ability to improve the operating performance of our stores in accordance with our long term strategy, the impact of private and public third-party payers continued reduction in prescription drug reimbursements and efforts to encourage mail order, our ability to manage expenses and our investments in working capital, outcomes of legal and regulatory matters, changes in legislation or regulations, including healthcare reform, and risks related to the proposed merger. These and other risks, assumptions and uncertainties are more fully described in Item 1A (Risk Factors) of our most recent Annual Report on Form 10-K, in the definitive proxy statement that we filed with the Securities and Exchange Commission on December 21, 2015 in connection with the proposed merger, and in other documents that we file or furnish with the Securities and Exchange Commission, which you are encouraged to read. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Additionally, there can be no assurance that the proposed merger will be completed, or if it is completed, that it will close within the anticipated time period or that the expected benefits of the proposed merger will be realized. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. Rite Aid expressly disclaims any current intention to update publicly any forward-looking statement after the distribution of this release, whether as a result of new information, future events, changes in assumptions or otherwise.

 

Reconciliation of Non-GAAP Financial Measures

 

The company separately reports financial results on the basis of Adjusted Net Income, Adjusted Net Income per diluted share, and Adjusted EBITDA, which are non-GAAP financial measures. See the attached tables for a reconciliation of Adjusted Net Income, Adjusted Net Income per diluted share and Adjusted EBITDA to net income, which is a comparable GAAP financial measure. Adjusted Net Income and Adjusted Net Income per diluted share excludes amortization of EnvisionRx intangible assets, acquisition-related costs, loss on debt retirements and LIFO adjustments. Adjusted EBITDA is defined as net income excluding the impact of income taxes (and any corresponding adjustments to tax indemnification asset), interest expense, depreciation and amortization, LIFO adjustments, charges or credits for facility closing and impairment, inventory write-downs related to store closings, debt retirements and other items (including stock-based compensation expense, sale of assets and investments and revenue deferrals related to our customer loyalty program).

 

###

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(unaudited)

 

    February 27, 2016      February 28, 2015  
             
ASSETS            
Current assets:                
Cash and cash equivalents   $ 124,471     $ 115,899  
Accounts receivable, net     1,601,008       980,904  
Inventories, net of LIFO reserve of $1,006,396 and $997,528     2,697,104       2,882,980  
Deferred tax assets     -       17,823  
Prepaid expenses and other current assets     128,144       224,152  
Total current assets     4,550,727       4,221,758  
Property, plant and equipment, net     2,255,398       2,091,369  
Goodwill     1,713,475       76,124  
Other intangibles, net     1,004,379       421,480  
Deferred tax assets     1,539,141       1,766,349  
Other assets     213,890       200,345  
Total assets   $ 11,277,010     $ 8,777,425  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY                
Current liabilities:                
Current maturities of long-term debt and lease financing obligations   $ 26,848     $ 100,376  
Accounts payable     1,542,797       1,133,520  
Accrued salaries, wages and other current liabilities     1,427,250       1,193,419  
Deferred tax liabilities     -       57,685  
Total current liabilities     2,996,895       2,485,000  
Long-term debt, less current maturities     6,914,393       5,397,588  
Lease financing obligations, less current maturities     52,895       61,152  
Other noncurrent liabilities     731,399       776,629  
Total liabilities     10,695,582       8,720,369  
                 
Commitments and contingencies     -       -  
Stockholders' equity:                
Common stock     1,047,754       988,558  
Additional paid-in capital     4,822,665       4,521,023  
Accumulated deficit     (5,241,210 )     (5,406,675 )
Accumulated other comprehensive loss     (47,781 )     (45,850 )
Total stockholders' equity     581,428       57,056  
Total liabilities and stockholders' equity   $ 11,277,010     $ 8,777,425  

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES
           
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(unaudited)

 

   Thirteen weeks ended February 27, 2016   Thirteen weeks ended February 28, 2015 
         
Revenues  $8,270,136   $6,847,929 
Costs and expenses:          
Cost of revenues   6,228,581    4,892,068 
Selling, general and administrative expenses   1,810,288    1,718,327 
Lease termination and impairment charges   26,753    21,284 
Interest expense   103,678    98,442 
Gain on sale of assets, net   (348)   (1,259)
           
    8,168,952    6,728,862 
           
Income before income taxes   101,184    119,067 
Income tax expense (benefit)   35,567    (1,715,965)
Net income  $65,617   $1,835,032 
           
Basic and diluted earnings per share:          
           
Numerator for earnings per share:          
Net income  $65,617   $1,835,032 
Add back - Interest on convertible notes   -    1,364 
Income attributable to common stockholders - diluted  $65,617   $1,836,396 
           
           
           
Denominator:          
Basic weighted average shares   1,041,157    977,716 
Outstanding options and restricted shares, net   17,357    22,097 
Convertible notes   -    24,792 
           
Diluted weighted average shares   1,058,514    1,024,605 
           
Basic income per share  $0.06   $1.88 
Diluted income per share  $0.06   $1.79 

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES
           
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(unaudited)

 

   Fifty-two weeks ended February 27, 2016   Fifty-two weeks ended February 28, 2015 
         
Revenues  $30,736,657   $26,528,377 
Costs and expenses:          
Cost of revenues   22,910,402    18,951,645 
Selling, general and administrative expenses   7,013,346    6,695,642 
Lease termination and impairment charges   48,423    41,945 
Interest expense   449,574    397,612 
Loss on debt retirements, net   33,205    18,512 
Loss (gain) on sale of assets, net   3,303    (3,799)
           
    30,458,253    26,101,557 
           
Income before income taxes   278,404    426,820 
Income tax expense (benefit)   112,939    (1,682,353)
Net income  $165,465   $2,109,173 
           
Basic and diluted earnings per share:          
           
Numerator for earnings per share:          
Net income  $165,465   $2,109,173 
Add back - Interest on convertible notes   -    5,456 
Income attributable to common stockholders - diluted  $165,465   $2,114,629 
           
           
           
Denominator:          
Basic weighted average shares   1,024,377    971,102 
Outstanding options and restricted shares, net   17,985    21,967 
Convertible notes   -    24,792 
           
Diluted weighted average shares   1,042,362    1,017,861 
           
Basic income per share  $0.16   $2.17 
Diluted income per share  $0.16   $2.08 

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES
           
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)

 

   Thirteen weeks ended February 27, 2016   Thirteen weeks ended February 28, 2015 
         
Net income  $65,617   $1,835,032 
Other comprehensive loss:          
Defined benefit pension plans:          
Amortization of prior service cost, net transition obligation and net actuarial losses included in net periodic pension cost, net of $2,875 and $6,042 tax benefit   (3,723)   (10,495)
Total other comprehensive loss   (3,723)   (10,495)
Comprehensive income  $61,894   $1,824,537 

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES
           
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)

 

   Fifty-two weeks ended February 27, 2016   Fifty-two weeks ended February 28, 2015 
         
Net income  $165,465   $2,109,173 
Other comprehensive loss:          
Defined benefit pension plans:          
Amortization of prior service cost, net transition obligation and net actuarial losses included in net periodic pension cost, net of $1,681 and $6,042 tax benefit   (1,931)   (8,516)
Total other comprehensive loss   (1,931)   (8,516)
Comprehensive income  $163,534   $2,100,657 

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES
             
SUPPLEMENTAL SEGMENT OPERATING INFORMATION
(Dollars in thousands)
(unaudited)

 

   Thirteen weeks ended February 27, 2016   Thirteen weeks ended February 28, 2015 
         
         
Retail Pharmacy Segment          
Revenues (a)  $6,826,984   $6,847,929 
Cost of revenues (a)   4,873,484    4,892,068 
Gross profit   1,953,500    1,955,861 
LIFO credit   (6,796)   (23,489)
FIFO gross profit   1,946,704    1,932,372 
           
Gross profit as a percentage of revenues   28.61%   28.56%
LIFO credit as a percentage of revenues   -0.10%   -0.34%
FIFO gross profit as a percentage of revenues   28.51%   28.22%
           
Selling, general and administrative expenses   1,737,759    1,718,327 
Selling, general and administrative expenses as a percentage of revenues   25.45%   25.09%
           
Cash interest expense   98,081    86,774 
Non-cash interest expense   5,342    11,668 
Total interest expense   103,423    98,442 
           
Adjusted EBITDA   348,785    343,295 
Adjusted EBITDA as a percentage of revenues   5.11%   5.01%
           
           
Pharmacy Services Segment          
Revenues (a)  $1,530,729      
Cost of revenues (a)   1,442,674      
Gross profit   88,055      
           
Gross profit as a percentage of revenues   5.75%     
           
Adjusted EBITDA   34,224      
Adjusted EBITDA as a percentage of revenues   2.24%     

 

(a) - Revenues and cost of revenues include $87,577 of inter-segment activity that is eliminated in consolidation.

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES
             
SUPPLEMENTAL SEGMENT OPERATING  INFORMATION
(Dollars in thousands)
(unaudited)

 

   Fifty-two weeks ended February 27, 2016   Fifty-two weeks ended February 28, 2015 
         
         
Retail Pharmacy Segment          
Revenues (a)  $26,865,931   $26,528,377 
Cost of revenues (a)   19,270,502    18,951,645 
Gross profit   7,595,429    7,576,732 
LIFO charge (credit)   11,163    (18,857)
FIFO gross profit   7,606,592    7,557,875 
           
Gross profit as a percentage of revenues   28.27%   28.56%
LIFO charge (credit) as a percentage of revenues   0.04%   -0.07%
FIFO gross profit as a percentage of revenues   28.31%   28.49%
           
Selling, general and administrative expenses   6,824,698    6,695,642 
Selling, general and administrative expenses as a percentage of revenues   25.40%   25.24%
           
Cash interest expense   412,133    372,909 
Non-cash interest expense   37,170    24,703 
Total interest expense   449,303    397,612 
           
Adjusted EBITDA   1,300,905    1,322,843 
Adjusted EBITDA as a percentage of revenues   4.84%   4.99%
           
           
Pharmacy Services Segment          
Revenues (a)  $4,103,513      
Cost of revenues (a)   3,872,687      
Gross profit   230,826      
           
Gross profit as a percentage of revenues   5.63%     
           
Adjusted EBITDA   101,357      
Adjusted EBITDA as a percentage of revenues   2.47%     

 

(a) - Revenues and cost of revenues include $232,787 of inter-segment activity that is eliminated in consolidation.

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(In thousands)

(unaudited)

 

    Thirteen weeks ended February 27, 2016      Thirteen weeks ended February 28, 2015  
             
Reconciliation of net income to adjusted EBITDA:            
Net income   $ 65,617     $ 1,835,032  
Adjustments:                
Interest expense     103,678       98,442  
Income tax expense     61,925       125,339  
Income tax valuation allowance reduction     (26,358 )     (1,841,304 )
Depreciation and amortization     135,430       107,425  
LIFO credit     (6,796 )     (23,489 )
Lease termination and impairment charges     26,753       21,284  
Other     22,760       20,566  
Adjusted EBITDA   $ 383,009     $ 343,295  
Percent of revenues     4.63 %     5.01 %

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(In thousands)

(unaudited)

                 

    Fifty-two weeks ended February 27, 2016      Fifty-two weeks ended February 28, 2015  
             
Reconciliation of net income to adjusted EBITDA:            
Net income   $ 165,465     $ 2,109,173  
Adjustments:                
Interest expense     449,574       397,612  
Income tax expense     139,297       158,951  
Income tax valuation allowance reduction     (26,358 )     (1,841,304 )
Depreciation and amortization     509,212       416,628  
LIFO charge (credit)     11,163       (18,857 )
Lease termination and impairment charges     48,423       41,945  
Loss on debt retirements, net     33,205       18,512  
Other     72,281       40,183  
Adjusted EBITDA   $ 1,402,262     $ 1,322,843  
Percent of revenues     4.56 %     4.99 %

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

ADJUSTED NET INCOME

(Dollars in thousands, except per share amounts)

(unaudited)

 

    Thirteen weeks ended February 27, 2016      Thirteen weeks ended February 28, 2015  
             
Net income   $ 65,617     $ 1,835,032  
Add back - Income tax expense (benefit)     35,567       (1,715,965 )
Income before income taxes     101,184       119,067  
                 
Adjustments:                
Amortization of EnvisionRx intangible assets     17,310       -  
LIFO credit     (6,796 )     (23,489 )
Acquisition-related costs     5,686       8,309  
                 
Adjusted income before income taxes     117,384       103,887  
                 
Adjusted income tax expense (a)     41,319       38,646  
Adjusted net income   $ 76,065     $ 65,241  
                 
Adjusted net income per diluted share   $ 0.07     $ 0.06  

 

(a)The fiscal year 2015 annual effective tax rate, adjusted for the income tax valuation reduction of $1.841 billion, is used for the thirteen weeks ended February 28, 2015.

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

ADJUSTED NET INCOME

(Dollars in thousands, except per share amounts)

(unaudited)

 

    Fifty-two weeks ended February 27, 2016      Fifty-two weeks ended February 28, 2015  
             
Net income   $ 165,465     $ 2,109,173  
Add back - Income tax expense (benefit)     112,939       (1,682,353 )
Income before income taxes     278,404       426,820  
                 
Adjustments:                
Amortization of EnvisionRx intangible assets     55,527       -  
LIFO charge (credit)     11,163       (18,857 )
Loss on debt retirements, net     33,205       18,512  
Acquisition-related costs     27,482       8,309  
                 
Adjusted income before income taxes     405,781       434,784  
                 
Adjusted income tax expense (a)     164,747       161,740  
Adjusted net income   $ 241,034     $ 273,044  
                 
Adjusted net income per diluted share   $ 0.23     $ 0.27  

 

(a)The estimated annualized effective tax rate used for the fifty-two weeks ended February 28, 2015 is adjusted for the income tax  valuation allowance reduction of $1.841 billion.

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(unaudited)

                       

   Thirteen weeks ended February 27, 2016   Thirteen weeks ended February 28, 2015 
         
 OPERATING ACTIVITIES:          
 Net income  $65,617   $1,835,032 
 Adjustments to reconcile to net cash provided by operating activities:          
 Depreciation and amortization   135,430    107,425 
 Lease termination and impairment charges   26,753    21,284 
 LIFO credit   (6,796)   (23,489)
 Gain on sale of assets, net   (348)   (1,259)
 Stock-based compensation expense   11,419    6,458 
 Changes in deferred taxes   28,793    (1,726,487)
 Excess tax benefit on stock options and restricted stock   (1,448)   (13,916)
 Changes in operating assets and liabilities:          
 Accounts receivable   (24,239)   15,591 
 Inventories   181,619    138,023 
 Accounts payable   (110,817)   (124,905)
 Other assets and liabilities, net   21,882    (58,757)
 Net cash provided by operating activities   327,865    175,000 
 INVESTING ACTIVITIES:          
 Payments for property, plant and equipment   (127,009)   (101,890)
 Intangible assets acquired   (31,036)   (32,949)
 Proceeds from sale-leaseback transactions   36,732    - 
 Proceeds from dispositions of assets and investments   1,085    4,935 
 Net cash used in investing activities   (120,228)   (129,904)
 FINANCING ACTIVITIES:          
 Net (payments to) proceeds from revolver   (280,000)   945,000 
 Principal payments on long-term debt   (5,750)   (1,151,897)
 Change in zero balance cash accounts   (27,867)   41,015 
 Net proceeds from the issuance of common stock   2,751    8,594 
 Excess tax benefit on stock options and restricted stock   1,448    13,916 
 Deferred financing costs paid   -    (18,779)
 Net cash used in financing activities   (309,418)   (162,151)
 Decrease in cash and cash equivalents   (101,781)   (117,055)
 Cash and cash equivalents, beginning of period   226,252    232,954 
 Cash and cash equivalents, end of period  $124,471   $115,899 
           
           
SUPPLEMENTAL CASH FLOW INFORMATION          
           
Payments for property, plant and equipment  $127,009   $101,890 
Intangible assets acquired   31,036    32,949 
Total cash capital expenditures   158,045    134,839 
Equipment received for noncash consideration   1,000    - 
Equipment financed under capital leases   6,115    1,408 
Gross capital expenditures  $165,160   $136,247 

 

 

 

 

RITE AID CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(unaudited)

                       

   Fifty-two weeks ended February 27, 2016   Fifty-two weeks ended February 28, 2015 
         
         
 OPERATING ACTIVITIES:          
 Net income  $165,465   $2,109,173 
 Adjustments to reconcile to net cash provided by operating activities:          
 Depreciation and amortization   509,212    416,628 
 Lease termination and impairment charges   48,423    41,945 
 LIFO charge (credit)   11,163    (18,857)
 Loss (gain) on sale of assets, net   3,303    (3,799)
 Stock-based compensation expense   37,948    23,390 
 Loss on debt retirements, net   33,205    18,512 
 Changes in deferred taxes   79,488    (1,726,487)
 Excess tax benefit on stock options and restricted stock   (22,884)   (41,563)
 Changes in operating assets and liabilities:          
 Accounts receivable   291,659    (25,902)
 Inventories   181,958    129,985 
 Accounts payable   (21,187)   (169,952)
 Other assets and liabilities, net   (320,351)   (104,114)
 Net cash provided by operating activities   997,402    648,959 
 INVESTING ACTIVITIES:          
 Payments for property, plant and equipment   (541,347)   (426,828)
 Intangible assets acquired   (128,648)   (112,558)
 Acquisition of businesses, net of cash acquired   (1,778,377)   (69,793)
 Proceeds from sale-leaseback transactions   36,732    - 
 Proceeds from dispositions of assets and investments   9,782    15,494 
 Net cash used in investing activities   (2,401,858)   (593,685)
 FINANCING ACTIVITIES:          
 Proceeds from issuance of long-term debt   1,800,000    1,152,293 
 Net proceeds from revolver   375,000    1,325,000 
 Principal payments on long-term debt   (672,717)   (2,595,709)
 Change in zero balance cash accounts   (62,878)   1,081 
 Net proceeds from the issuance of common stock   11,376    24,117 
 Financing fees paid for early debt redemption   (26,003)   (13,841)
 Excess tax benefit on stock options and restricted stock   22,884    41,563 
 Deferred financing costs paid   (34,634)   (20,285)
 Net cash provided by (used in) financing activities   1,413,028    (85,781)
 Increase (decrease) in cash and cash equivalents   8,572    (30,507)
 Cash and cash equivalents, beginning of period   115,899    146,406 
 Cash and cash equivalents, end of period  $124,471   $115,899 
           
           
SUPPLEMENTAL CASH FLOW INFORMATION          
           
Payments for property, plant and equipment  $541,347   $426,828 
Intangible assets acquired   128,648    112,558 
Total cash capital expenditures   669,995    539,386 
Equipment received for noncash consideration   3,011    1,600 
Equipment financed under capital leases   9,614    6,157 
Gross capital expenditures  $682,620   $547,143