-----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, AS1bJWEdTM7KHstnKbLOGvNK+vi5bAAwZjdg182ICJe6X68ZzqLoUne23u0hpGig rl315o7wCpzhfSZKGkRp8g== 0000905729-09-000254.txt : 20091014 0000905729-09-000254.hdr.sgml : 20091014 20091014161832 ACCESSION NUMBER: 0000905729-09-000254 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20091014 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091014 DATE AS OF CHANGE: 20091014 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SPARTAN STORES INC CENTRAL INDEX KEY: 0000877422 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-GROCERIES & GENERAL LINE [5141] IRS NUMBER: 380593940 STATE OF INCORPORATION: MI FISCAL YEAR END: 0329 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-31127 FILM NUMBER: 091119348 BUSINESS ADDRESS: STREET 1: 850 76TH ST SW STREET 2: P O BOX 8700 CITY: GRAND RAPIDS STATE: MI ZIP: 49518 BUSINESS PHONE: 6168782000 MAIL ADDRESS: STREET 1: 850 76TH ST SW STREET 2: PO BOX 8700 CITY: GRAND RAPIDS STATE: MI ZIP: 49518 8-K 1 sptnst8k_101409.htm SPARTAN STORES FORM 8-K Spartan Stores Form 8-K - 10/14/09

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):  October 14, 2009

SPARTAN STORES, INC.
(Exact name of registrant as
specified in its charter)

 

Michigan
(State or other jurisdiction
of incorporation)

000-31127
(Commission
File Number)

38-0593940
(IRS Employer
Identification no.)

 



850 76th Street, S.W.
P.O. Box 8700
Grand Rapids, Michigan

(Address of principal executive offices)

 


49518-8700
(Zip Code)

 

Registrant's telephone number,
including area code:  (616) 878-2000


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12).

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)).

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)).








Item 2.02.

Results of Operations and Financial Condition.

          On October 14, 2009, Spartan Stores, Inc. issued the press release attached to this Form 8-K as Exhibit 99.1 concerning its financial results for its twelve-week second fiscal quarter ended September 12, 2009. The information contained in this Current Report on Form 8-K (including Exhibit 99.1 referenced herein) is being furnished and is not "filed" with the Securities and Exchange Commission and is not incorporated by reference into any registration statement under the Securities Act of 1933.

          The press release contains forward-looking statements within the meaning of the Securities Act and the Exchange Act and, as such, may involve known and unknown risks, uncertainties and assumptions. These forward-looking statements relate to Spartan Stores' current expectations and are subject to the limitations and qualifications set forth in the press release as well as in Spartan Stores' other documents filed with the SEC, including, without limitation, that actual events and/or results may differ materially from those projected in such forward-looking statements.

Item 9.01.

Financial Statements and Exhibits.

 

 

 

 

(d)

Exhibits: The following document is attached as an exhibit to this report on Form 8-K:

 

 

 

 

99.1

Press Release dated October 14, 2009.










- -2-


SIGNATURES

                    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


Date:  October 14, 2009

SPARTAN STORES, INC.

 

 

 

 

 

 

 

By

/s/ David M. Staples


 

 

David M. Staples
Executive Vice President and Chief Financial
Officer















- -3-


EXHIBIT INDEX

Exhibit
Number

 


Document

 

 

 

99.1

 

Press Release dated October 14, 2009.













- -4-

EX-99.1 2 sptnstex991_101409.htm SPARTAN STORES EXHIBIT 99.1 TO FORM 8-K Spartan Stores Exhibit 99.1 to Form 8-K - 10/14/09

EXHIBIT 99.1


For Immediate Release

 

 

 

Investor Contact: Dave Staples
Executive Vice President & CFO
(616) 878-8793

Media Contact: Jeanne Norcross
Vice President Corporate Affairs
(616) 878-2830

Spartan Stores Announces Second-Quarter
Fiscal 2010 Financial Results

Year-to-Date Cash Generated by Operations Improves to $40.9 million from $23.3 million

GRAND RAPIDS, MICHIGAN-October 14, 2009-Spartan Stores, Inc., (Nasdaq:SPTN) today reported financial results for its 12-week second quarter ended September 12, 2009.

Second Quarter Results

Consolidated net sales for the 12-week second quarter were $610.2 million compared with $626.8 million in the same period last year. Sales were negatively affected by price deflation in certain primary product categories, significantly lower retail fuel prices, a shift in the mix towards more private label products and the general economic environment.

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) for the quarter were $30.0 million, or 4.9 percent of net sales, compared with $31.5 million, or 5.0 percent of net sales in the same period last year. Second-quarter operating earnings were $21.0 million compared with last year's record $22.5 million. The change in operating earnings was the result of lower sales and procurement related gains, reduced fuel margins and the incremental costs associated with the acquired retail stores. These items were partially offset by lower LIFO inventory valuation expense and incentive compensation costs, as well as the benefits from general cost saving initiatives.

"We are pleased that we have been able to maintain a strong level of operating earnings and EBITDA despite the current operating environment," stated Dennis Eidson, Spartan's President and Chief Executive Officer. "Consumers continued to behave cautiously given the challenging economic environment, and we experienced significant price deflation in three of our high volume product categories, as well as unseasonably cool weather in our Michigan markets that are influenced by tourism. These factors, along with the strong second-quarter comparable store sales reported last year and competitive openings in the first and second quarter, accounted for the majority of our quarter-over-quarter retail comparable store sales trend.

"As we progress through this difficult period, we are continuing to work on strengthening our consumer value proposition and improving the controllable factors of our business that will



create additional operating leverage, and position our company to benefit when economic growth resumes."

Earnings from continuing operations for the quarter, including higher interest expense associated with the Company's most recent acquisition, were $10.5 million, or $0.47 per diluted share, compared with $11.6 million, or $0.52 per diluted share last year.

Net earnings for the quarter were $10.4 million, or $0.46 per diluted share, compared with $10.6 million, or $0.48 per diluted share in last year's second quarter. Last year's second-quarter net earnings included a loss from discontinued operations of $1.0 million, or $0.04 per diluted share, related to the Pharm store exit and operational wind down costs.

Second-quarter gross profit margin increased 200 basis points to 22.3 percent from 20.3 percent in the same period last year. The improved rate was due primarily to an increase in the mix of higher margin retail sales compared with the prior year.

Operating expenses totaled $115.0 million, or 18.8 percent of sales, compared with $105.0 million, or 16.7 percent of sales, in the year-ago quarter. As a percentage of sales, the increase in operating expense was due primarily to the higher mix of retail sales resulting from the acquisition of retail stores in the fourth quarter of fiscal 2009 and lower sales volumes.

Operating Segments

Distribution Segment

Net sales in the distribution segment were $250.0 million compared with $303.3 million in the same period last year. The sales decline was primarily the result of $33.3 million in distribution sales related to the VG's acquisition now included in retail segment sales, product price deflation and the current economic environment, resulting in lower retail food sales.

Distribution segment operating earnings for the quarter increased 6.1 percent to $10.6 million from $10.0 million in the same period last year. The increase was the result of an improved sales mix and margin performance in our perishables category, lower employee incentive compensation and benefit expenses and a continued focus on operating expense controls. The benefit from a second-quarter $0.1 million LIFO inventory valuation credit compared to $0.8 million of LIFO expense in the same quarter last year was more than offset by lower inflation related procurement gains.

Retail Segment

Second-quarter retail net sales increased 11.3 percent to $360.2 million from $323.5 million in the same period last year. The increase was due primarily to the incremental sales related to the VG's acquisition. The increase, however, was partially offset by lower comparable store sales, a $9.3 million decline in fuel sales due to significantly lower retail pump prices and the loss of $4.9 million in sales related to two closed stores and one sold store since last year's second quarter. The retail segment experienced a 5.1 percent decline in comparable store sales due to

2


significant deflation in the meat, produce and dairy categories, competitive store openings, unseasonably cool weather in Michigan and the weak economic environment.

Second-quarter retail operating earnings were $10.4 million compared with $12.5 million in the prior year period. The decline in operating earnings was the result of lower sales volumes, higher costs associated with the acquired stores and lower per gallon fuel margins.

Mr. Eidson continued, "During the quarter, we continued to build on the strength of our market position by completing a store relocation project and opening two additional fuel centers. We also substantially completed another major remodel project late in the second quarter. Store opening, remodel, closing and other costs for the quarter were comparable to the prior year.

"We are continually working to enhance the value delivered to our consumers, to make shopping more convenient and to bring them what they are asking for," said Mr. Eidson. "We have launched several retail programs this year that have positively resonated with our customers. As part of our emphasis on consumer health and wellness, we began a major nutrition guide program in our D&W and Family Fare retail stores early in the third quarter. Consumers are continuing to look for good value, and our research shows that supporting healthy living adds value to their shopping experience. Our program was designed with this in mind and introduces new product shelf tags that are color coded by major FDA categories. The shelf tags clearly and simply identify the health and nutrition benefits on approximately 16,000 products. We also launched our Michigan's Best initiative that clearly identifies and promotes 2,400 products grown, made, or processed in Michigan. Consumers in our markets have a strong desire to supp ort their state and have had a favorable response to the program.

"We continued to implement our rewards-based customer loyalty program at our Glen's stores during the quarter and customer acceptance rate so far has been very favorable," said Mr. Eidson. "We are encouraged by the program's progress at this early stage, as a high percentage of sales at these stores were being made on the customer reward cards."

Balance Sheet and Cash Flow

Year-to-date net cash generated from operating activities increased 75.1 percent to $40.9 million from $23.3 million in the corresponding period last year. The improvement was due primarily to better inventory leverage and working capital management, and the timing of certain payments. As of September 12, 2009, total long-term debt (including current maturities and capital lease obligations) declined to $193.0 million from $195.8 million at the end of the previous quarter despite the inclusion of two new capital leases during the quarter that totaled $7.6 million. These leases related to the completion of a store relocation project and a store major remodel project. The Company's total long-term debt-to-capital ratio remained at a healthy 0.42 to 1.0 at the end of the quarter and the debt-to-EBITDA ratio on a trailing four-quarter EBITDA basis continued at a strong 1.8 to 1.0.






3


Outlook

"Our solid cash flow generation and balance sheet will allow us to continue making strategic capital investments and provide a strong foundation for the execution of our long-term consumer-centric business strategy," said Mr. Eidson. "We expect the economic climate in markets where we operate to continue to weaken in the near term. We will continue making tactical adjustments to our programs to further strengthen our consumer value proposition while exercising appropriate cost controls. Collectively, we believe that these steps will position our company to benefit from the eventual economic recovery.

"We completed a major remodel project early in the third quarter, began construction of a new store that should open in mid fiscal 2011 and expect to open three additional fuel centers and close two store locations during the third quarter," said Mr. Eidson. "The store opening, remodel, closing and other costs related to capital projects for the third quarter will be approximately $0.8 million higher than the prior year's third quarter.

"We continue to expect retail comparable store sales (excluding fuel) to be in the negative low to mid single digit range for the remainder of the fiscal year due to the prolonged economic weakness, product price deflation, lower state tourism business, the competitive openings this year and strong comparable store sales growth reported in the third quarter last year. Core distribution sales, excluding the effect of the VG's sales, are expected to decline relative to last year by an amount similar to that of the retail segment. These factors, as well as the anticipated lower fuel margins relative to last year's third quarter, will provide additional pressure on earnings as the year progresses. We estimate that the lower fuel margins will affect third-quarter earnings by approximately $0.03 per share.

"Capital related expenditures for fiscal 2010 are expected to range from $48.0 million to $52.0 million, with depreciation and amortization ranging from $34.0 million to $36.0 million and total interest expense of approximately $15.5 million to $16.5 million," concluded Mr. Eidson.

Conference Call

A telephone conference call to discuss the Company's second-quarter financial results is scheduled for 9:00 a.m. Eastern Time, Thursday, October 15, 2009. A live webcast of this conference call will be available on the Company's website, www.spartanstores.com. Simply click on "For Investors" and follow the links to the live webcast. The webcast will remain available for replay on the Company's website for approximately ten days.

About Spartan Stores

Grand Rapids, Michigan-based Spartan Stores, Inc., (Nasdaq:SPTN) is the nation's eleventh largest grocery distributor with warehouse facilities in Grand Rapids and Plymouth, Michigan. The Company distributes more than 40,000 private-label and national brand products to approximately 350 independent grocery stores in Michigan, Indiana and Ohio. Spartan Stores also owns and operates 97 retail supermarkets in Michigan, including Family Fare Supermarkets, Glen's Markets, D&W Fresh Markets, Felpausch Food Centers and VG's Food and Pharmacy.


4


Forward-Looking Statements

This press release contains forward-looking statements. Forward-looking statements are identifiable by words or phrases such as "outlook", "schedule", "potential", or "opportunities"; that an event or trend "will" or "should" occur or "continue" or is "likely" or that Spartan Stores or its management "anticipates", "believes", "expects", "plans" or is "confident" of a particular result. These forward-looking statements are subject to a number of factors that could cause actual results to differ materially. Our ability to successfully realize expected benefits of new relationships, realize growth opportunities, expand our customer base, effectively integrate and achieve the expected benefits of acquired stores, anticipate and successfully respond to openings of competitors' stores, achieve expected sales and earnings, implement plans, programs and strategies, reduce debt, and continue to pay dividends is not certain and depends on many factors, not all of which are in our control. Additional information ab out the factors that may adversely affect these forward-looking statements is contained in Spartan Stores' reports and filings with the Securities and Exchange Commission. Other risk factors exist and new risk factors may emerge at any time. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as predictions of future results. Spartan Stores undertakes no obligation to update or revise any forward-looking statements to reflect developments or information obtained after the date of this press release.

- More -













5


SPARTAN STORES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
(in thousands, except per share data)
(Unaudited)

 

Second Quarter Ended


 

Year-to-Date


 

 

(12 weeks)
Sept. 12,
2009


 

(12 weeks)
Sept. 13,
2008


 

(24 weeks)
Sept. 12,
2009


 

(24 weeks)
Sept. 13,
2008


 

 

 

 

 

 

 

 

 

 

Net sales

$

610,222

 

$

626,830

 

$

1,206,249

 

$

1,213,535

 

Cost of sales

474,209


 

499,312


 

939,222


 

970,487


 

Gross margin

136,013

 

127,518

 

267,027

 

243,048

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

   Selling, general and administrative

106,850

 

98,637

 

214,637

 

193,434

 

   Depreciation and amortization

8,138

 

6,343

 

16,150

 

12,085

 

    (Gain) loss on disposal of assets


(14


)


(9


)


110


 

(28


)


Total operating expenses

114,974


 

104,971


 

230,897


 

205,491


 

 

 

 

 

 

 

 

 

 

Operating earnings

21,039

 

22,547

 

36,130

 

37,557

 

 

 

 

 

 

 

 

 

 

Non-operating expense (income)

 

 

 

 

 

 

 

 

   Interest expense

3,727

 

3,119

 

7,390

 

6,271

 

   Other, net

(30


)


(140


)


(53


)


(209


)


Total non-operating expense, net

3,697


 

2,979


 

7,337


 

6,062


 

 

 

 

 

 

 

 

 

 

Earnings before income taxes and discontinued
  operations


17,342

 


19,568

 


28,793

 


31,495

 

 

 

 

 

 

 

 

 

 

Income taxes

6,845


 

7,969


 

11,452


 

12,748


 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

10,497

 

11,599

 

17,341

 

18,747

 

 

 

 

 

 

 

 

 

 

(Loss) earnings from discontinued operations, net of
  taxes


(63



)



(963



)



(48



)



1,379


 

 

 

 

 

 

 

 

 

 

Net earnings

$


10,434


 

$


10,636


 

$


17,293


 

$


20,126


 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

   Earnings from continuing operations

$

0.47

 

$

0.52

 

$

0.78

 

$

0.85

 

   (Loss) earnings from discontinued operations

0.00


 

(0.04


)


(0.01


)


0.06


 

   Net earnings

$


0.47


 

$


0.48


 

$


0.77


 

$


0.91


 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

   Earnings from continuing operations

$

0.47

 

$

0.52

 

$

0.77

 

$

0.85

 

   (Loss) earnings from discontinued operations

(0.01


)


(0.04


)


-


 

0.06


 

   Net earnings

$


0.46


 

$


0.48


 

$


0.77


 

$


0.91


 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

   Basic

22,432

 

22,085

 

22,364

 

22,038

 

   Diluted

22,496

 

22,268

 

22,435

 

22,219

 



6


SPARTAN STORES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(Unaudited)

 

Sept. 12,
2009


 

Mar. 28,
2009


 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

   Cash and cash equivalents

$

6,746

 

$

6,519

 

   Accounts receivable, net

 

53,673

 

 

51,470

 

   Inventories

 

143,332

 

 

113,790

 

   Other current assets

 


14,592


 

 


14,780


 

      Total current assets

 

218,343

 

 

186,559

 

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

 

   Goodwill, net

 

249,492

 

 

249,303

 

   Other, net

 


51,397


 

 


52,643


 

      Total other assets

 

300,889

 

 

301,946

 

Property and equipment, net

 


246,360


 

 


234,806


 

Total assets

$


765,592


 

$


723,311


 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

   Accounts payable

$

129,646

 

$

97,248

 

   Accrued payroll and benefits

 

27,791

 

 

35,456

 

   Other accrued expenses

 

20,083

 

 

19,195

 

   Current portion of exit costs

 

9,859

 

 

9,759

 

   Current maturities of long-term debt and capital lease obligations

 


3,900


 

 


3,932


 

      Total current liabilities

 


191,279


 

 


165,590


 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

   Other long-term liabilities

 

88,707

 

 

81,615

 

   Exit costs

 

32,120

 

 

34,786

 

   Long-term debt and capital lease obligations

 


189,115


 

 


194,115


 

Total long-term liabilities

 

309,942

 

 

310,516

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

   Common stock, voting, no par value; 50,000 shares authorized;
      22,437 and 22,213 shares outstanding

 


155,832

 

 


153,778

 

   Preferred stock, no par value, 10,000 shares authorized; no
      shares outstanding

 


- -

 

 


- -

 

   Accumulated other comprehensive loss

 

(14,089

)

 

(14,151

)

   Retained earnings

 


122,628


 

 


107,578


 

      Total shareholders' equity

 


264,371


 

 


247,205


 

Total liabilities and shareholders' equity

$


765,592


 

$


723,311


 



7


SPARTAN STORES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)


 

Year-to-Date


 

 

(24 weeks)
Sept. 12,
2009


 

(24 weeks)
Sept. 13,
2008


 

 

 

 

 

 

Net cash provided by operating activities

$

40,868

 

$

23,334

 

 

 

 

 

 

Net cash used in investing activities

(23,997

)

(24,468

)

 

 

 

 

 

Net cash used in financing activities

(15,073

)

(3,997

)

 

 

 

 

 

Net cash (used in) provided by discontinued operations

(1,571


)


13,741


 

 

 

 

 

 

Net increase in cash and cash equivalents

227

 

8,610

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

6,519


 

19,867


 

 

 

 

 

 

Cash and cash equivalents at end of period

$


6,746


 

$


28,477


 















8


SPARTAN STORES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL DATA
(in thousands)
(Unaudited)


 

Second Quarter Ended


 

Year-to-Date


 

(12 weeks)
Sept. 12,
2009


 

(12 weeks)
Sept. 13,
2008


 

(24 weeks)
Sept. 12,
2009


 

(24 weeks)
Sept. 13,
2008


Retail Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

$

360,195

 

$

323,528

 

$

702,855

 

$

612,089

Operating Earnings

$

10,427

 

$

12,548

 

$

17,753

 

$

20,072

 

 

 

 

 

 

 

 

Distribution Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

$

250,027

 

$

303,302

 

$

503,394

 

$

601,446

Operating Earnings

$

10,612

 

$

9,999

 

$

18,377

 

$

17,485














9


SPARTAN STORES, INC. AND SUBSIDIARIES
RECONCILIATION OF OPERATING EARNINGS TO EARNINGS BEFORE INTEREST,
TAXES, DEPRECIATION AND AMORTIZATION (A NON-GAAP FINANCIAL MEASURE)
(in thousands)
(unaudited)

 

Second Quarter Ended
(12 weeks)



 


Year-to-Date
(24 weeks)


 

 

Sept. 12,
2009



 


Sept. 13,
2008



 


Sept. 12,
2009



 


Sept. 13,
2008


 

Retail Segment:

 

 

 

 

Operating earnings

$

10,427

 

$

12,548

 

$

17,753

 

$

20,072

 

Plus:

 

 

 

 

 

 

 

 

   Depreciation and amortization

6,088

 

4,487

 

11,946

 

8,463

 

   LIFO expense

109

 

373

 

219

 

752

 

   Provision for asset impairments and exit costs

-

 

-

 

601

 

-

 

   Other non-cash charges

(110


)


(42


)


(142


)


(67


)


EBITDA

$


16,514


 


$


17,366


 


$


30,377


 


$


29,220


 

 

 

 

 

 

 

 

 

 

Distribution Segment:

 

 

 

 

 

 

 

 

Operating earnings

$

10,612

 

$

9,999

 

$

18,377

 

$

17,485

 

Plus:

 

 

 

 

 

 

 

 

   Depreciation and amortization

2,050

 

1,856

 

4,204

 

3,622

 

   LIFO expense

(100

)

845

 

(300

)

1,460

 

   Other non-cash charges

933


 


1,478


 


2,276


 


2,540


 

EBITDA

$


13,495


 


$


14,178


 


$


24,557


 


$


25,107


 

 

 

 

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

 

 

 

Operating earnings

$

21,039

 

$

22,547

 

$

36,130

 

$

37,557

 

Plus:

 

 

 

 

 

 

 

 

   Depreciation and amortization

8,138

 

6,343

 

16,150

 

12,085

 

   LIFO expense

9

 

1,218

 

(81

)

2,212

 

   Provision for asset impairments and exit costs

-

 

-

 

601

 

-

 

   Other non-cash charges

823


 


1,436


 


2,134


 


2,473


 

EBITDA

$


30,009


 


$


31,544


 


$


54,934


 


$


54,327


 


Notes: Consolidated EBITDA is a non-GAAP financial measure that our credit facility defines as Net earnings from continuing operations plus depreciation and amortization, and other non-cash charges including imputed interest, deferred (stock) compensation, LIFO expense and costs associated with the closing of retail store locations, plus interest expense, the provision for income taxes and Michigan Single Business Tax to the extent deducted in the computation of Net Earnings.

EBITDA is not a measure of performance under accounting principles generally accepted in the United States of America, and should not be considered as a substitute for net earnings, cash flows from operating activities and other income or cash flow statement data. The EBITDA information has been included as one measure of the Company's operating performance and historical ability to service debt. The Company believes investors find the information useful because it reflects the resources available for strategic opportunities including, among others, to invest in the business, make strategic acquisitions and to service debt. EBITDA as defined by the Company may not be comparable to similarly titled measures reported by other companies.



10

GRAPHIC 4 image118.gif GRAPHIC begin 644 image118.gif M1TE&.#=A2@&)`+,``/___[_*R'^6DC]B6QM1(P`N)3=T(E*7(&Z['V,`:6\` M-!`P<0,"SI\^?0(,*'4JTJ-&C1@\H-7#QIM.G4$&*%%!RIM6K M6`TZE&C3*8&6`3H:&'J@*]2S:-.J7//JM6O`XT(! M&W?^-/O68\B*A1,K7HQV@$'`C"-+GDRYLF`$!S0:Q#FX\,$!B0>4W+I1-$+( M:$TJ?`A:+=71J#52+=CZ:\/1#EMS%,`P@&ZTKTNB)J#Z8.S*R)-?SIQ1(&J? MS!7S3NC;[72"C3]+?^ST>L'C-VT3_R3,V/%WI\4%AH5JGN#OY/`5+]>XOH!/ M\LA-,R30.\]M6"`:^FG58$'`H!>0V@9U&!\ M'+(U'TB50?B%!R-[6@&WV4T`)NB4AB+VZ&%/ MT6D4XF(5GE3=4R;2=]"1V1F)T8$Z9E0A>"W^U9&)"%7G8D<'G65BE#Z&V=&0 M&9$I9EHFQGCFFFT1<)E0Y/W$YIR4F6DFG7CFR=B;"*@)%5%];>1F467=]&:@ M8_T4:)E$!=D1`81.9B>0>E9JJ62)%A6G3V/ZM&A47L MLT@I=0!3%K$Y**&KDJJJ@GP&%>.A:9TJ5*$^RH`87TS"'I:6"&SD78:[U*X_`Z5&VZE2I.+-"CR0J6X6Q M6P%TP[P-VE!M#>L*"!&WEE,%ZDWUVPL,JCL8.Z^4T#$$S.`-E_A!Z)"'A`VT M3PE392ORF,LL0'104%8%1?-]34'$>@NNVI/$Q#E()WB1&_)XUC:J!<5JU6(B M`OFT*-.5T5VV@F'I@J>T/JI$7_Q26TZFYD9"M>UJ6*/3OSH81H]`#CON&N$C M_4C)2IY,7Q*I2!%]1`#4864CD[2D*$=)RE*:LB%0SZE3=IL9Z7@T>L?F M"*0V,DQ,EK;3$,EQ[U%IJ5#Q"O#(`*AIH;X+:I=V9)R4WDBC#TWBNA@C4P21 M;C=/K1*&%(,_K`+003.JC/^^M]41B0^JY4O6`"FC.['Q+JLEW6=XJGI2ITK/ M=_]A->A*AE?7_YVUH2'"::_$U$FWE@BN^2OKBKZZV+X^*J\*A6SWFCH_Q&9D MK(EU#TTQ:$818:DTEB4K0G&R5*TZ5D&2!2OV_+I:TRZ,(YAEJF;16M`:KH4W M*$V-8F<8VLR]5DI=[4YH,[J]O[ZUMXTU7.-&:];9`G:M#(.N1&%2//>)9&1# M+=U,J&0BAHIV23T M)GN%X]T9TC>6]KTG3K8&S_NB5XDU-2!R:>K-BS*X+9Q%6X7Z^V`6'H6"+:SP M6R*LX0VJJXB#R:^#XJBQG!QUDP*6%'1MVV'!F8M<:P'_E(6C!48@D>V+-WZC MMHJB1[=\J"LL;K'@$S+C1LRX-;-G!`Y<&F_" MSB]FI-/C4B%/YJ7,H!"T487Q:.$$$NE4HY&>EG8;/??23!(_,,7P,;#O;%V8 MB+)K82S6)ED676*BA>2_R/[O8?B%ZV4MLM3.*N:>*:/-()DLTL(NLH-XZG+=L\6=4DJ:5ZPD?1M=NG_':Q.3;K>N<%QC@Q*:OY*:S" MPOO?,\-D(/VVMEC##9>\1HN_8>(KPKP;X!"/^"]Q@\ED4YQE^Y.XQC?.\9-< MMN,@#[G(2_GMA.O)V-&LRLA7+G&<5=C8K&2YS&.VK]AUC9#V9N8M$4[PE.M[ MYD!7#X4M(L^<&]V>)H<@S*49])1M9>#ZI"[IADFUM_T,D4&[.MLH;?1Q37H]J[K_.O-_B<;WZXHWZJD0>VLO6&/"3/$_-ZAOPF7F6F MO?"7V/N$_*9;P1_^>P\S>.77*:T#9;>4O<3'X#ZXN\Z?%4?S*J[IA^?G0B9N M]O.T?$@%YA9)Z45].5_&;@;#[&`#"A;$\(16))=(>A^4G51U`&"E64[K,5< MA9$B,0(Y$[A^BI$BJD-9?*5SI50 MK=,:IS)W^F94B;AON@6(W0%,U<6'YC53A=%6"'&&"!(^EQB(Y3.("KA>)M4@ M!Q17HN@1(W4TIP5:N2@C>JA4^1):Y<4EO_^X9N7S.E/T3+L(A0OV:XAH($L" M'M8#C*BH<*DE7&9(@2I"B5SHA$UX8-&AB8$F(L1Q&KZHB,W5BT7"4-5XBFB( MC<%X7,?H/=[8BSH7=E8C):XD40I:MYWE%IQ,9YDAQDIC:9X.8@A MB<9'DY&S%O.'$U[U-2$VP8@TL5P(N9,&N8\(YBY?69(L03KN`X:'Z#ET&)-[ MDX25(WK%.(E2>9/_Q&&1H8I90F&!22!M9>359=9.)FD)8J,>26F M.(7IU9*64I;LMYIFMI=?YIJRHIJL.9L_2F:F7WB9F>T>1:063`5,H!, MI':Z\F1X1IN_22LH1Q'#1S;-U#$8-EBSF9R]62E\$CMTIGS469UX(BX@-A0P M1'5.U&7CA!/@(BC=,GMBP6;)!V$L>9O*0WAN9#P/*?:%&<-&21%^HW@1=F3J9JOIE3?`)G/5%F;V*?Q9EK M5&:A*YHGH#:A'WJ<07HL`!IG.6JA1EB5&GJX:IF0H?`@.F(!)B M!'.@.-=HH@JE=G%J7]4V*W>A)AWT*426H`35+Y;G M:?Q$H'66C')HE+[S:L.*>\5JCF[B-L3F+VSG%;+G)Q-T-3V4GNKI$0U:*SDZ M(,`:%=AZ;^6V=\Z6=9Y7;]+6JA0:1MYCK?%J2/1Z:\\63OFJKZ+60`#)EPH5 M>`&K(+L4'"J(%7B',?L7B>+VK&D4=]SY8GA96G?RH^DJ.KPH<@+7L".VFP2K M1BW&3@FC$`FF=F5&ETWW$H#$33>'K_.*0.+Y1H012F5T8^HIF3-[211EL@%& M;]EZ<)FGI$I:>7
-----END PRIVACY-ENHANCED MESSAGE-----