EX-99.1 2 fl_8k0703ex.htm FINANCIALS fl_8k0703ex.htm

Exhibit 99.1
 
 

Unaudited Pro Forma Financial Statements

The following unaudited pro forma financial data reflects The Finish Line, Inc.’s (the “Company”) historical results as adjusted on a pro forma basis to give effect to the disposition of the Man Alive business (“Man Alive”), which became effective on July 4, 2009.  The Company will account for the disposition as a discontinued operation in its consolidated financial statements in accordance with Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.

The unaudited pro forma condensed consolidated balance sheet as of May 30, 2009 presents the financial position of the Company assuming the disposition of Man Alive had been completed on that date.  The following unaudited pro forma consolidated statements of operations for the fiscal years ended February 28, 2009, March 1, 2008, March 3, 2007, and for the thirteen weeks ended May 30, 2009, February 28, 2009, November 29, 2008, August 30, 2008 and May 31, 2008, present the Company’s results of operations assuming that the disposition of Man Alive had been completed on the first day of these respective periods. The adjustments set forth in the “Man Alive” column are described in the Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

The unaudited pro forma condensed consolidated balance sheet and consolidated statements of operations for the periods presented do not purport to represent what the Company’s consolidated results of operations or financial position actually would have been had the disposition of Man Alive occurred on the dates noted above, or to project our consolidated results of operations for any future periods.  The pro forma adjustments are based upon available information and certain assumptions that management believes are reasonable under the circumstances.  The pro forma results should be read in conjunction with the consolidated financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended February 28, 2009 and the Company’s Quarterly Report on Form 10-Q for the quarterly periods ended May 30, 2009, November 29, 2008, August 30, 2008, and May 31, 2008.

 
 

 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
May 30, 2009
(in thousands)


   
Historical
   
Man Alive
   
Pro Forma
 
ASSETS
                 
Cash and cash equivalents
  $ 118,959     $ (7,699 ) [B]   $ 111,260  
Merchandise inventories, net
    241,571       (7,377 ) [A]     234,194  
Other current assets
    16,215       (107 ) [A]     16,108  
Property and equipment, net
    166,996       (6,779 ) [A]     160,217  
Other assets, net
    39,575             39,575  
                         
Total assets
  $ 583,316     $ (21,962 )   $ 561,354  
                         
LIABILITIES AND SHAREHOLDERS' EQUITY
                       
Current liabilities
  $ 95,363     $ (1,612 ) [A]   $ 93,751  
Deferred credits from landlords
    49,546       (6,110 ) [A]     43,436  
Other long-term liabilities
    14,877             14,877  
Shareholders' equity
    423,530       (14,240 ) [A][B]     409,290  
                         
Total liabilities and shareholders' equity
  $ 583,316     $ (21,962 )   $ 561,354  


 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Thirteen Weeks Ended May 30, 2009
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 267,229     $ (8,133 )   $ 259,096  
Cost of sales (including occupancy costs)
    190,171       (7,449 )     182,722  
Gross Profit
    77,058       (684 )     76,374  
Selling, general and administrative expenses
    77,983       (4,598 )     73,385  
Operating (loss) income
    (925 )     3,914       2,989  
Interest income, net
    104             104  
(Loss) income from continuing operations before income taxes
    (821 )     3,914       3,093  
Income tax (benefit) expense
    (215 )     1,549       1,334  
(Loss) income from continuing operations
  $ (606 )   $ 2,365     $ 1,759  
                         
(Loss) income per share from continuing operations:
                       
Basic
  $ (0.01 )           $ 0.03  
Diluted
  $ (0.01 )           $ 0.03  
                         
Weighted average shares outstanding:
                       
Basic
    54,153               54,153  
Diluted
    54,153               54,408  



 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Thirteen Weeks Ended February 28, 2009
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 364,148     $ (20,081 )   $ 344,067  
Cost of sales (including occupancy costs)
    248,617       (18,762 )     229,855  
Gross Profit
    115,531       (1,319 )     114,212  
Selling, general and administrative expenses
    83,451       (5,431 )     78,020  
Terminated merger-related income, net
    (2,075 )           (2,075 )
Impairment charges
    32,588       (26,470 )     6,118  
Operating income
    1,567       30,582       32,149  
Interest income, net
    128       (1 )     127  
Income from continuing operations before income taxes
    1,695       30,581       32,276  
Income tax expense
    2,900       9,724       12,624  
(Loss) income from continuing operations
  $ (1,205 )   $ 20,857     $ 19,652  
                         
(Loss) income per share from continuing operations:
                       
Basic
  $ (0.03 )           $ 0.36  
Diluted
  $ (0.03 )           $ 0.36  
                         
Weighted average shares outstanding:
                       
Basic
    54,026               54,026  
Diluted
    54,026               54,125  



 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Thirteen Weeks Ended November 29, 2008
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 256,864     $ (16,293 )   $ 240,571  
Cost of sales (including occupancy costs)
    190,280       (14,671 )     175,609  
Gross Profit
    66,584       (1,622 )     64,962  
Selling, general and administrative expenses
    81,060       (5,494 )     75,566  
Terminated merger-related costs, net
    23             23  
Operating loss
    (14,499 )     3,872       (10,627 )
Interest income, net
    194       (5 )     189  
Loss from continuing operations before income taxes
    (14,305 )     3,867       (10,438 )
Income tax benefit
    (5,462 )     1,527       (3,935 )
Loss from continuing operations
  $ (8,843 )   $ 2,340     $ (6,503 )
                         
Loss per share from continuing operations:
                       
Basic
  $ (0.16 )           $ (0.12 )
Diluted
  $ (0.16 )           $ (0.12 )
                         
Weighted average shares outstanding:
                       
Basic
    53,935               53,935  
Diluted
    53,935               53,935  


 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Thirteen Weeks Ended August 30, 2008
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 353,312     $ (16,312 )   $ 337,000  
Cost of sales (including occupancy costs)
    242,600       (12,860 )     229,740  
Gross Profit
    110,712       (3,452 )     107,260  
Selling, general and administrative expenses
    89,260       (6,248 )     83,012  
Terminated merger-related costs, net
    45             45  
Operating income
    21,407       2,796       24,203  
Interest income, net
    244       (1 )     243  
Income from continuing operations before income taxes
    21,651       2,795       24,446  
Income tax expense
    8,431       1,104       9,535  
Income from continuing operations
  $ 13,220     $ 1,691     $ 14,911  
                         
Income per share from continuing operations:
                       
Basic
  $ 0.24             $ 0.27  
Diluted
  $ 0.24             $ 0.27  
                         
Weighted average shares outstanding:
                       
Basic
    53,902               53,902  
Diluted
    54,334               54,334  



 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Thirteen Weeks Ended May 31, 2008
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 287,939     $ (14,920 )   $ 273,019  
Cost of sales (including occupancy costs)
    204,812       (11,877 )     192,935  
Gross Profit
    83,127       (3,043 )     80,084  
Selling, general and administrative expenses
    81,389       (5,484 )     75,905  
Terminated merger-related costs, net
    38             38  
Operating income
    1,700       2,441       4,141  
Interest income, net
    255             255  
Income from continuing operations before income taxes
    1,955       2,441       4,396  
Income tax expense
    1,090       964       2,054  
Income from continuing operations
  $ 865     $ 1,477     $ 2,342  
                         
Income per share from continuing operations:
                       
Basic
  $ 0.02             $ 0.04  
Diluted
  $ 0.02             $ 0.04  
                         
Weighted average shares outstanding:
                       
Basic
    53,523               53,523  
Diluted
    53,680               53,680  



 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Year Ended February 28, 2009
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 1,262,263     $ (67,606 )   $ 1,194,657  
Cost of sales (including occupancy costs)
    886,309       (58,170 )     828,139  
Gross Profit
    375,954       (9,436 )     366,518  
Selling, general and administrative expenses
    335,160       (22,657 )     312,503  
Terminated merger-related income, net
    (1,969 )           (1,969 )
Impairment charges
    32,588       (26,470 )     6,118  
Operating income
    10,175       39,691       49,866  
Interest income, net
    821       (7 )     814  
Income from continuing operations before income taxes
    10,996       39,684       50,680  
Income tax expense
    6,959       13,319       20,278  
Income from continuing operations
  $ 4,037     $ 26,365     $ 30,402  
                         
Income per share from continuing operations:
                       
Basic
  $ 0.07             $ 0.56  
Diluted
  $ 0.07             $ 0.55  
                         
Weighted average shares outstanding:
                       
Basic
    53,846               53,846  
Diluted
    54,108               54,108  



 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Year Ended March 1, 2008
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 1,277,162     $ (76,299 )   $ 1,200,863  
Cost of sales (including occupancy costs)
    905,726       (62,438 )     843,288  
Gross Profit
    371,436       (13,861 )     357,575  
Selling, general and administrative expenses
    342,234       (23,700 )     318,534  
Terminated merger-related costs
    91,354             91,354  
Impairment charges
    5,661       (1,110 )     4,551  
Operating loss
    (67,813 )     10,949       (56,864 )
Interest income, net
    1,380             1,380  
Loss from continuing operations before income taxes
    (66,433 )     10,949       (55,484 )
Income tax benefit
    (17,931 )     4,318       (13,613 )
Loss from continuing operations
  $ (48,502 )   $ 6,631     $ (41,871 )
                         
Loss per share from continuing operations:
                       
Basic
  $ (1.03 )           $ (0.89 )
Diluted
  $ (1.03 )           $ (0.89 )
                         
Weighted average shares outstanding:
                       
Basic
    47,196               47,196  
Diluted
    47,196               47,196  


 
 

 

The Finish Line, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Year Ended March 3, 2007
(in thousands, except per share data)
 

   
Historical
   
Man Alive [C]
   
Pro Forma
 
                   
                   
Net Sales
  $ 1,331,959     $ (69,353 )   $ 1,262,606  
Cost of sales (including occupancy costs)
    929,693       (51,601 )     878,092  
Gross Profit
    402,266       (17,752 )     384,514  
Selling, general and administrative expenses
    335,019       (19,797 )     315,222  
Impairment charges
    3,559             3,559  
Operating income
    63,688       2,045       65,733  
Interest income, net
    1,021       6       1,027  
Income from continuing operations before income taxes
    64,709       2,051       66,760  
Income tax expense
    24,445       785       25,230  
Income from continuing operations
  $ 40,264     $ 1,266     $ 41,530  
                         
Income per share from continuing operations:
                       
Basic
  $ 0.85             $ 0.87  
Diluted
  $ 0.84             $ 0.87  
                         
Weighted average shares outstanding:
                       
Basic
    47,250               47,250  
Diluted
    47,757               47,757  


 
 

 

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

Man Alive Adjustments

Man Alive adjustments reflect those adjustments which are directly attributable to the disposition and include the following:

 
[A]
Eliminates the financial position of The Finish Line Man Alive, Inc., the subsidiary that owned the Man Alive business (“Man Alive”).

 
[B]
Reflects the $7.7 million paid by the Company to Man Alive Acquisitions, LLC for the disposition of Man Alive.

 
[C]
Eliminates the results of operations of Man Alive.