-----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, C341COlzXbsffQaPwcCuxcrNrulldAL8pztIdv6uPkDVyrrVxs6qQycjXXMQ3aL4 d9NOi6xd7tNe3FJANVorNg== 0000905729-10-000011.txt : 20100203 0000905729-10-000011.hdr.sgml : 20100203 20100203162325 ACCESSION NUMBER: 0000905729-10-000011 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100203 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100203 DATE AS OF CHANGE: 20100203 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: 10570955 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_020310.htm SPARTAN STORES, INC. FORM 8-K Spartan Stores, Inc. Form 8-K - 02-03-10

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):  February 3, 2010

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 February 3, 2010, Spartan Stores, Inc. issued the press release attached to this Form 8-K as Exhibit 99.1 concerning its financial results for its sixteen-week third fiscal quarter ended January 2, 2010. 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 February 3, 2010.








- -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:  February 3, 2010

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 February 3, 2010.













- -4-


EX-99.1 2 sptnstex991_020310.htm SPARTAN STORES, INC. EXHIBIT 99.1 TO FORM 8-K Spartan Stores, Inc. Exhibit 99.1 to Form 8-K - 02-03-10

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 Third-Quarter
Fiscal 2010 Financial Results

Provides Update on Recently Announced Supply Chain Optimization Plan
and Capital Spending Guidance for Fiscal 2011

GRAND RAPIDS, MICHIGAN-February 3, 2010-Spartan Stores, Inc., (Nasdaq:SPTN) today reported financial results for its 16-week third quarter ended January 2, 2010.

Third Quarter Results

Consolidated net sales for the 16-week third quarter were $786.9 million compared with $781.9 million in the same period last year. The net sales increase was due to incremental sales from the acquired VG's Food and Pharmacy stores (VG's) and the opening of additional fuel centers, but was partially offset by the persistent weak economic conditions, continued price deflation, competitive activity and the continued shift in mix toward more private label sales.

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) for the quarter were $26.0 million, or 3.3 percent of net sales, compared with $29.7 million, or 3.8 percent of net sales in the same period last year. Operating earnings for the quarter were $13.7 million compared with last year's third-quarter record $17.9 million. The change in operating earnings was the result of lower comparable store sales volume and fixed cost leverage, lower fuel and retail margins, and a non-cash store closure charge. These items were partially offset by lower incentive compensation costs as well as the benefits from general cost saving initiatives.

"We are pleased with our ability to profitably work through this prolonged weak economic environment," stated Dennis Eidson, Spartan's President and Chief Executive Officer. "Michigan has experienced a slight loss in its population base and has also led the nation in unemployment for 45 consecutive months. The state's unemployment rate for the reported quarter was approximately 15 percent. Consumers remain cautious in their spending behavior, and we continued to experience price deflation. These issues, along with the competitive environment during the year and strong comparable store sales reported in last year's third quarter, have been the primary cause of our recent comparable store sales trend.





"We remain committed to providing consumers in our market with exceptional product values and services and are working diligently to ensure that our cost structure is appropriately aligned with our level of business activity."

Mr. Eidson continued, "To that end, at the beginning of our fourth quarter, we began implementing the conclusions of a comprehensive, multi-year supply chain optimization study. This is another important step in our ongoing strategy of maintaining a low cost grocery distribution operation. As previously announced, we have reached an agreement with the Teamsters Local 337 to transition our Plymouth, Michigan dry grocery distribution operation to our Grand Rapids facility. We expect the transition to be substantially complete by the end of our fourth quarter. During the past several years, we have prudently invested capital to upgrade our distribution system technology, expand our produce ripening operations, upgrade our entire fleet of trucks and completed a major warehouse re-racking project at our Grand Rapids grocery distribution center that significantly increased warehouse capacity and improved space utilization. In addition to better customer service through a centralized Grand Rapids facil ity, this decision, along with our other cost reduction initiatives, will also ensure better alignment between the current level of business activity and our cost structure.

"With regard to our retail consumer, our recently launched customer loyalty initiative at our Glen's stores has been in place for less than one year and has furnished important insight about value oriented programs that resonate most with our customers. Additionally, consumer perceptions, based on value ratings, have shown a significant improvement at our retail banners."

Earnings from continuing operations for the quarter, including higher interest expense associated with the Company's most recent acquisition, were $5.3 million, or $0.23 per diluted share, compared with $8.1 million, or $0.36 per diluted share last year. Net earnings for the quarter were $5.0 million, or $0.22 per diluted share, compared with $8.3 million, or $0.37 per diluted share in last year's third quarter. Net earnings included a loss from discontinued operations of $(0.2) million, or $(0.01) per diluted share, compared to earnings from discontinued operations of $0.2 million, or $0.01 per diluted share in the same period last year.

Third-quarter gross profit margin increased 90 basis points to 21.0 percent from 20.1 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 due to the reclassification of sales associated with the acquired stores to the retail segment.

Operating expenses totaled $151.8 million, or 19.3 percent of sales, compared with $139.6 million, or 17.8 percent of sales, in the year-ago quarter. As a percentage of sales, the increase in operating expenses was due primarily to the incremental cost and sales related to the VG's acquisition and lower sales volumes.







2


Operating Segments

Distribution Segment

Net sales in the distribution segment were $343.6 million compared with $397.9 million in the same period last year. The sales decline was primarily the result of $44.2 million in distribution sales related to the VG's acquisition now included in retail segment sales, product price deflation and the current economic environment, which is resulting in lower sales.

Distribution segment operating earnings for the quarter increased 6.1 percent to $11.7 million from $11.1 million in the same period last year. The increase was the result of an improved sales mix, lower employee incentive compensation and benefit expenses, and a continued focus on operating expense controls. Product price deflation contributed to lower procurement gains that were significantly offset by the benefit of a $0.2 million LIFO inventory valuation credit compared to $0.9 million of LIFO expense in the same quarter last year.

Retail Segment

Third-quarter retail net sales increased 15.5 percent to $443.4 million from $384.0 million in the same period last year. The increase was due primarily to the incremental sales related to the VG's acquisition and an increase in the number of fuel centers as well as a higher average price per gallon of fuel sold. The increase, however, was partially offset by lower comparable store sales and the loss of $6.4 million in sales related to three closed stores and one sold store since last year's third quarter. Comparable store sales for the quarter declined 6.0 percent as a result of cautious consumer spending due to Michigan's current economic state, retail price deflation and competitive activity.

Third-quarter retail operating earnings were $1.9 million compared with $6.8 million in the prior year period. The decline in operating earnings was the result of lower comparable store sales volumes, lower gross margin rates and the non-cash store closure charge. Heightened market competition, the deflationary environment and weak economic conditions contributed to the lower margins. Additionally, the prior year period benefited from unusually high fuel margins, which contributed approximately $0.05 to the year-over-year decrease in the reported third-quarter diluted earnings per share.

Balance Sheet and Cash Flow

Year-to-date net cash generated from operating activities increased 16.0 percent to $54.3 million from $46.8 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 January 2, 2010, total long-term debt (including current maturities and capital lease obligations) increased to $203.8 million from $193.0 million at the end of the previous quarter due to certain real estate financing transactions and the timing of inventory purchases for the post holiday selling season. The debt and inventory levels are expected to return to more normalized levels during the fourth quarter. The Company continues to maintain a very healthy total long-term debt-to-capital ratio of 0.43 to 1.0 at the end of the quarter and a debt-to-EBITDA ratio on a trailing four-quarter EBITDA basis of 1.9 to 1.0.



3


Outlook

"We continue to generate solid cash flow and our balance sheet remains healthy, giving us the resources and strength to continue executing our capital investment program and consumer-centric business strategy," said Mr. Eidson. "During the third quarter, we completed a major remodel project and closed a nearby store location, opened three new fuel centers, closed one underperforming store and sold a store to an independent customer. Because we have made significant progress on our multi-year strategic retail capital investment program, we expect capital investments in fiscal 2011 to be significantly lower than the fiscal 2010 levels. We expect the economic climate in markets where we operate to weaken slightly, but begin to moderate in late fiscal 2011. We also expect that the rate of product price deflation will begin to temper during fiscal 2011. As a result of these factors and the cycling of competitive store openings, we look for the operating environment to improve late in fiscal 2011.

"We expect that the retail food industry will continue to be pressured by the current environment. As a result, we now anticipate that retail comparable store sales (excluding fuel) will approximate negative eight percent for the fourth quarter due primarily to the continued difficult economic and competitive environment, as well as the inclusion of our recently acquired stores into comparable store sales and the cycling of last year's highly successful grand opening of a relocated store. We expect comparable store sales to begin improving in early fiscal 2011. Core distribution sales for the fourth quarter are expected to decline relative to last year at a rate slightly above the third quarter level (excluding the elimination impact of the acquired stores). We believe that these factors will continue to pressure earnings during the final quarter of the fiscal year. Our outlook remains cautious due to the persistent economic weakness and high rate of unemployment. We expect earnings in fiscal 2 011 to be modestly higher than the levels we expect to achieve in fiscal 2010. Our expectation excludes the approximate $2.5 million in one-time, after tax charges anticipated in this year's fourth quarter as a result of severance and other charges related to our warehouse consolidation, real estate and corporate initiatives.

"Capital and real estate development 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 $35.0 million and total interest expense of approximately $16.0 million to $16.5 million. We now expect capital expenditures for fiscal 2011 to range from $30 million to $35 million," concluded Mr. Eidson.

Conference Call

A telephone conference call to discuss the Company's third-quarter financial results is scheduled for 9:00 a.m. Eastern Time, Thursday, February 4, 2010. 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.



4


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 96 retail supermarkets in Michigan, including Family Fare Supermarkets, Glen's Markets, D&W Fresh Markets, Felpausch Food Centers and VG's Food and Pharmacy.

Forward-Looking Statements

This press release contains forward-looking statements. Forward-looking statements are identifiable by words or phrases such as "guidance", "outlook", "schedule", 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", is "committed to", "looks for", is "working" to, "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 growth opportunities, expand our customer base, effectively integrate and achieve the expected benefits of acquired stores, successfully respond to the weak economic environment, realize the full expected benefits of restructuring and capital investments, antic ipate 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 about 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)

 

Third Quarter Ended


 

Year-to-Date


 
 

(16 weeks)
Jan. 2,
2010


 

(16 weeks)
Jan. 3,
2009


 

(40 weeks)
Jan. 2,
2010


 

(40 weeks)
Jan. 3,
2009


 
                 

Net sales

$

786,930

 

$

781,949

 

$

1,993,179

 

$

1,995,484

 

Cost of sales

621,439


 

624,509


 

1,560,661


 

1,594,996


 

Gross margin

165,491

 

157,440

 

432,518

 

400,488

 
                 

Operating expenses

               

   Selling, general and administrative

140,554

 

131,100

 

354,590

 

324,534

 

   Provision for asset impairments and exit costs

715

 

-

 

1,316

 

-

 

   Depreciation and amortization

10,528

 

8,380

 

26,678

 

20,465

 

   Loss on disposal of assets

16


 

72


 

126


 

44


 

Total operating expenses

151,813


 

139,552


 

382,710


 

345,043


 
                 

Operating earnings

13,678

 

17,888

 

49,808

 

55,445

 
                 

Non-operating expense (income)

               

   Interest expense

5,188

 

4,190

 

12,578

 

10,461

 

   Other, net

(43


)


(142


)


(96


)


(351


)


Total non-operating expense, net

5,145


 

4,048


 

12,482


 

10,110


 
                 

Earnings before income taxes and discontinued
  operations


8,533

 


13,840

 


37,326

 


45,335

 
                 

Income taxes

3,272


 

5,754


 

14,724


 

18,502


 
                 

Earnings from continuing operations

5,261

 

8,086

 

22,602

 

26,833

 
                 

(Loss) earnings from discontinued operations, net of
  taxes


(232



)



229


 


(280



)



1,608


 
                 

Net earnings

$


5,029


 

$


8,315


 

$


22,322


 

$


28,441


 
                 

Basic earnings per share:

               

   Earnings from continuing operations

$

0.23

 

$

0.37

 

$

1.01

 

$

1.22

 

   (Loss) earnings from discontinued operations

(0.01


)


0.01


 

(0.01


)


0.07


 

   Net earnings

$


0.22


 

$


0.38


 

$


1.00


 

$


1.29


 
                 

Diluted earnings per share:

               

   Earnings from continuing operations

$

0.23

 

$

0.36

 

$

1.01

 

$

1.21

 

   (Loss) earnings from discontinued operations

(0.01


)


0.01


 

(0.02


)


0.07


 

   Net earnings

$


0.22


 

$


0.37


 

$


0.99


 

$


1.28


 
                 

Weighted average number of shares outstanding:

               

   Basic

22,436

 

22,130

 

22,393

 

22,075

 

   Diluted

22,515

 

22,305

 

22,468

 

22,253

 


6


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

 

Jan 2,
2010


 

Mar. 28,
2009


 

ASSETS

           

Current assets

           

   Cash and cash equivalents

$

7,180

 

$

6,519

 

   Accounts receivable, net

 

52,020

   

51,470

 

   Inventories

 

135,718

   

113,790

 

   Other current assets

 

13,705


   

14,780


 

      Total current assets

 

208,623

   

186,559

 
             

Other assets

           

   Goodwill, net

 

251,491

   

249,303

 

   Other, net

 

55,809


   

52,643


 

      Total other assets

 

307,300

   

301,946

 

Property and equipment, net

 

249,915


   

234,806


 

Total assets

$


765,838


 

$


723,311


 
             

LIABILITIES AND SHAREHOLDERS' EQUITY

           

Current liabilities

           

   Accounts payable

$

112,457

 

$

97,248

 

   Accrued payroll and benefits

 

30,394

   

35,456

 

   Other accrued expenses

 

20,805

   

19,195

 

   Current portion of exit costs

 

10,234

   

9,759

 

   Current maturities of long-term debt and capital lease obligations

 

3,883


   

3,932


 

      Total current liabilities

 

177,773


   

165,590


 
             

Long-term liabilities

           

   Other long-term liabilities

 

87,827

   

81,615

 

   Exit costs

 

30,408

   

34,786

 

   Long-term debt and capital lease obligations

 

199,921


   

194,115


 

Total long-term liabilities

 

318,156

   

310,516

 
             

Shareholders' equity

           

   Common stock, voting, no par value; 50,000 shares authorized;
      22,453 and 22,213 shares outstanding

 


157,360

   


153,778

 

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

 


- -

   


- -

 

   Accumulated other comprehensive loss

 

(13,984

)

 

(14,151

)

   Retained earnings

 

126,533


   

107,578


 

      Total shareholders' equity

 

269,909


   

247,205


 

Total liabilities and shareholders' equity

$


765,838


 

$


723,311


 


7


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

 

Year-to-Date


 
 

(40 weeks)
Jan 2,
2010


 

(40 weeks)
Jan 3,
2009


 
         

Net cash provided by operating activities

$

54,330

 

$

46,824

 
         

Net cash used in investing activities

(43,708

)

(143,512

)

         

Net cash (used in) provided by financing activities

(7,420

)

74,610

 
         

Net cash (used in) provided by discontinued operations

(2,541


)


11,861


 
         

Net increase (decrease) in cash and cash equivalents

661

 

(10,217

)

         

Cash and cash equivalents at beginning of period

6,519


 

19,867


 
         

Cash and cash equivalents at end of period

$


7,180


 

$


9,650


 












8


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

 

Third Quarter Ended


 

Year-to-Date


 

(16 weeks)
Jan 2,
2010


 

(16 weeks)
Jan. 3,
2009


 

(40 weeks)
Jan. 2,
2010


 

(40 weeks)
Jan. 3,
2009


Retail Segment:

             
               

Net Sales

$

443,376

 

$

384,002

 

$

1,146,231

 

$

996,091

Operating Earnings

$

1,933

 

$

6,823

 

$

19,686

 

$

26,895

               

Distribution Segment:

             
               

Net Sales

$

343,554

 

$

397,947

 

$

846,948

 

$

999,393

Operating Earnings

$

11,745

 

$

11,065

 

$

30,122

 

$

28,550














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)

 

Third Quarter Ended
(16 weeks)



 

Year-to-Date
(40 weeks)


 
 

Jan. 2,
2010



 

Jan. 3,
2009



 

Jan. 2,
2010



 

Jan. 3,
2009


 

Retail Segment:

       

Operating earnings

$

1,933

 

$

6,823

 

$

19,686

 

$

26,895

 

Plus:

               

   Depreciation and amortization

8,022

 

5,852

 

19,968

 

14,315

 

   LIFO expense

137

 

499

 

356

 

1,251

 

   Provision for asset impairments and exit costs

715

 

-

 

1,316

 

-

 

   Other non-cash charges

(104


)


753


 

(246


)


686


 

EBITDA

$


10,703


 

$


13,927


 

$


41,080


 

$


43,147


 
                 

Distribution Segment:

               

Operating earnings

$

11,745

 

$

11,065

 

$

30,122

 

$

28,550

 

Plus:

               

   Depreciation and amortization

2,506

 

2,528

 

6,710

 

6,150

 

   LIFO expense

(160

)

944

 

(460

)

2,404

 

   Other non-cash charges

1,202


 

1,263


 

3,478


 

3,803


 

EBITDA

$


15,293


 

$


15,800


 

$


39,850


 

$


40,907


 
                 

Consolidated:

               

Operating earnings

$

13,678

 

$

17,888

 

$

49,808

 

$

55,445

 

Plus:

               

   Depreciation and amortization

10,528

 

8,380

 

26,678

 

20,465

 

   LIFO expense

(23

)

1,443

 

(104

)

3,655

 

   Provision for asset impairments and exit costs

715

 

-

 

1,316

 

-

 

   Other non-cash charges

1,098


 

2,016


 

3,232


 

4,489


 

EBITDA

$


25,996


 

$


29,727


 

$


80,930


 

$


84,054


 

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 image184.gif GRAPHIC begin 644 image184.gif M1TE&.#=A2@&)`+,``/___[_*R'^6DC]B6QM1(P`N)3=T(E*7(&Z['P`````` M`````````````````````"'Y!``!````+`````!*`8D`0`C_``$('$BPH,&# M"!,J7%@P0``!$"$.F#B`@$4"!3)JW,@QXT6+%`=$A.@P`,.3*%.J7,FRI-!`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-----