Virginia | 0-25464 | 26-2018846 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
500 Volvo Parkway Chesapeake, Virginia | 23320 | |
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading symbol(s) | Name of each exchange on which registered |
Common Stock, par value $.01 per share | DLTR | NASDAQ Global Select Market |
DOLLAR TREE, INC. | ||
Date: May 31, 2019 | By: | /s/ Kevin S. Wampler |
Kevin S. Wampler | ||
Chief Financial Officer |
DOLLAR TREE, INC. | ||||||||
Condensed Consolidated Income Statements | ||||||||
(In millions, except per share data) | ||||||||
(Unaudited) | ||||||||
13 Weeks Ended | ||||||||
May 4, 2019 | May 5, 2018 | |||||||
Net sales | $ | 5,808.7 | $ | 5,553.7 | ||||
Cost of sales | 4,081.5 | 3,854.1 | ||||||
Gross profit | 1,727.2 | 1,699.6 | ||||||
29.7 | % | 30.6 | % | |||||
Selling, general & administrative expenses | 1,341.7 | 1,262.0 | ||||||
23.1 | % | 22.7 | % | |||||
Operating income | 385.5 | 437.6 | ||||||
6.6 | % | 7.9 | % | |||||
Interest expense, net | 41.4 | 230.0 | ||||||
Other expense, net | 0.2 | 0.2 | ||||||
Income before income taxes | 343.9 | 207.4 | ||||||
5.9 | % | 3.7 | % | |||||
Provision for income taxes | 76.0 | 46.9 | ||||||
Income tax rate | 22.1 | % | 22.6 | % | ||||
Net income | $ | 267.9 | $ | 160.5 | ||||
4.6 | % | 2.9 | % | |||||
Net earnings per share: | ||||||||
Basic | $ | 1.13 | $ | 0.68 | ||||
Weighted average number of shares | 238.0 | 237.5 | ||||||
Diluted | $ | 1.12 | $ | 0.67 | ||||
Weighted average number of shares | 239.1 | 238.5 | ||||||
DOLLAR TREE, INC. | ||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||
(In millions) | ||||||||||||
(Unaudited) | ||||||||||||
May 4, | February 2, | May 5, | ||||||||||
2019 | 2019 | 2018 | ||||||||||
Cash and cash equivalents | $ | 725.8 | $ | 422.1 | $ | 475.2 | ||||||
Merchandise inventories | 3,325.5 | 3,536.0 | 3,248.2 | |||||||||
Other current assets | 194.8 | 335.2 | 318.6 | |||||||||
Total current assets | 4,246.1 | 4,293.3 | 4,042.0 | |||||||||
Property, plant and equipment, net | 3,525.0 | 3,445.3 | 3,249.7 | |||||||||
Restricted cash | 24.7 | 24.6 | — | |||||||||
Operating lease right-of-use assets | 6,111.0 | — | — | |||||||||
Goodwill | 2,295.9 | 2,296.6 | 5,024.2 | |||||||||
Favorable lease rights, net | — | 288.7 | 354.9 | |||||||||
Trade name intangible asset | 3,100.0 | 3,100.0 | 3,100.0 | |||||||||
Other assets | 51.6 | 52.7 | 56.3 | |||||||||
Total assets | $ | 19,354.3 | $ | 13,501.2 | $ | 15,827.1 | ||||||
Current portion of long-term debt | $ | 750.0 | $ | — | $ | — | ||||||
Current portion of operating lease liabilities | 1,215.9 | — | — | |||||||||
Accounts payable | 1,186.5 | 1,416.4 | 1,181.5 | |||||||||
Income taxes payable | 125.2 | 60.0 | 81.7 | |||||||||
Other current liabilities | 701.7 | 619.3 | 654.0 | |||||||||
Total current liabilities | 3,979.3 | 2,095.7 | 1,917.2 | |||||||||
Long-term debt, net, excluding current portion | 3,516.9 | 4,265.3 | 5,040.1 | |||||||||
Operating lease liabilities, long-term | 4,849.5 | — | — | |||||||||
Unfavorable lease rights, net | — | 78.8 | 94.5 | |||||||||
Deferred income taxes, net | 954.2 | 973.2 | 976.2 | |||||||||
Income taxes payable, long-term | 35.8 | 35.4 | 42.5 | |||||||||
Other liabilities | 262.7 | 409.9 | 400.9 | |||||||||
Total liabilities | 13,598.4 | 7,858.3 | 8,471.4 | |||||||||
Shareholders' equity | 5,755.9 | 5,642.9 | 7,355.7 | |||||||||
Total liabilities and shareholders' equity | $ | 19,354.3 | $ | 13,501.2 | $ | 15,827.1 | ||||||
The February 2, 2019 information was derived from the audited consolidated financial statements as of that date. |
DOLLAR TREE, INC. | ||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||
(In millions) | ||||||||||||
(Unaudited) | ||||||||||||
13 Weeks Ended | ||||||||||||
May 4, | May 5, | |||||||||||
2019 | 2018 | |||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 267.9 | $ | 160.5 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 151.2 | 151.5 | ||||||||||
Provision for deferred income taxes | 3.0 | (9.0 | ) | |||||||||
Amortization of debt discount and debt-issuance costs | 1.6 | 49.7 | ||||||||||
Other non-cash adjustments to net income | 33.4 | 33.6 | ||||||||||
Loss on debt extinguishment | — | 114.7 | ||||||||||
Changes in operating assets and liabilities | 157.0 | (113.4 | ) | |||||||||
Total adjustments | 346.2 | 227.1 | ||||||||||
Net cash provided by operating activities | 614.1 | 387.6 | ||||||||||
Cash flows from investing activities: | ||||||||||||
Capital expenditures | (209.2 | ) | (180.9 | ) | ||||||||
Proceeds from governmental grant | 16.5 | — | ||||||||||
Proceeds from (payments for) fixed asset disposition | 0.3 | (0.2 | ) | |||||||||
Net cash used in investing activities | (192.4 | ) | (181.1 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from long-term debt, net of discount | — | 4,775.8 | ||||||||||
Principal payments for long-term debt | — | (5,432.7 | ) | |||||||||
Debt-issuance and debt extinguishment costs | — | (155.3 | ) | |||||||||
Proceeds from revolving credit facility | — | 50.0 | ||||||||||
Repayments of revolving credit facility | — | (50.0 | ) | |||||||||
Proceeds from stock issued pursuant to stock-based compensation plans | 5.8 | 4.6 | ||||||||||
Cash paid for taxes on exercises/vesting of stock-based compensation | (23.3 | ) | (21.2 | ) | ||||||||
Payments for repurchase of stock | (100.0 | ) | — | |||||||||
Net cash used in financing activities | (117.5 | ) | (828.8 | ) | ||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (0.4 | ) | (0.3 | ) | ||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 303.8 | (622.6 | ) | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 446.7 | 1,097.8 | ||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 750.5 | $ | 475.2 | ||||||||
#;@=CVXKS\NBT0 .YS*P*-"QS$W<7)&8M+ ZLL(.ML+BY
ML)2N>\ )D)RESPF"JSB#BBK64I5 0-7=[J#2LN>*L.=N5J600-#;Y?' GMN%
MAV5G>50]K%F=-EUW.8F"$8WP$@*K0CXV\&[^FG'4KN#A[G:[_![5XU$5KV9W
M:6K HRF:1P;V 3@_\ K "+B7HR@8#<":\$**4'UO:O4$@FTAE4WX1A!2R)@NV+!<"
MO![L% JGTU7PHII-L1,8":3R+K>2@9%6PKC+L4"@FDIEJZE E=&"EYBR(<=L
MIQ*H8(-$@O5M-IO%=L=\#TS(86] Y7=.9#8D9_\@RC.BO$>49913*4Q(3@:W3R1GI4W)R=FEEV[?/;EI
M LOM=3K&,^-;'95VVNMPHNA$:3:0V;%7"@Q+HF (3 [L-9!-!E*SX
M+.![!7RM@,J(,R/_(R-_/2/?EI%''885E$7S -9^3[I24JC(S423LN_3,L_2\M?2,MWI.4;TO+&M'QB6EZ9YJ6*E"39$&,H
MG2I@="20E/^9E'^>E+^3E+^9E#^6E# 9D,;9YY/&I+UBE9%&J89APXU2'ME0BW*#C6UE
M9/V-(F@L]36*'P7E>N QZ&\W,2+?TGW+4S]UKNXUQV^L#JBE'P3V@!$=@8DA-Q&R_A=HD8
MK)&MXE<;L@;9@W23:CM]2B5#[,R('<;*@L+?BY5Q!,,*TPK0:G5EYDN86'7U
MNAM$\B+LS-4U3.V- D6]K[8Q[)PSRYMC>>1@1.[YW(Q$:_\)=^Z">BB$01)R
M.5WNQ=SO +7,;C
MB=)&>R>;?F?'D!M/MK/9.'B^M,9+V'H?7C79WGM5KQ5KOD&<"L7^@"] Y0:]
MH*?R<"@2HG+V^USLYR)E W=Z#\$X6$\D+<]TH'_L:.]"@T_2Z4XV[4LT*T6;+JT4[7I<. VXT*4D^4,B
M-$_LE5<\0Y)3/$E:NP5IO=MC3$OGGC9**1N+23+&E"F%N\*;S&B13"!034P8
M>#%:20+$(A4Y!O+H5RJYD>?_"O,>67;%YM&1FI/KKWIZ\I#IN69@;I\IWLKH&.CY@EN+=(R3XZ)/8; ;9L9OB*^P
MKK ]9'[ ]I1IN^V065/J27NH18DQ%(8QA+!'_TA TU\%DXF2!.@Q$J7O8B*M
MQ.Z@YY7H:L(D/4O?W2_J>9>.6++4O-575LR6S9O7#]KW+R!]_"4L>_$;.!-3P6/5K&X
M=WS]U_?5R=E;3EQ_;&^*X88-6 -S#;FEFW8OQ=;7@8C3
M:Y/8S7#5AO6STE78,LDGX5.USK!-:$=\_2FC>F
M&N'PR#W-(Q2>3.Y>MSZ3FET2R6S8/!'=ZZ/=:]ZX+S22#+VRI]*^5_6T"+O7
MKNBKQ1;*N+CD8X6G\ EO)&*E "#5+#'Q$]U!@;FROT]K<*^TJ5
M^N%1_G,,SR(93&22J-B:M:]8K3_W)=0EX\ND2!*W&O^Y3_5A-^-+^Q2M/C*J
M&O]!JY$,-&O<2P>0#'2!\2]T.9(!P^]J5#IY(^-=^QSNNHKQSU(2:1>2D6X!
ME$1]!(G'/[M/\_/ROVXH'C'O<*/6W2KL4X/UU:,^XQ/ YUO&'U"&$L9?((\C
M?Q!Y#/DWC-\D6>!YZSY%K>_"?I_ \$\8WTAMZ/ZD\4U41WZ[\3**B&$_;;A;
M^_RT42S51QW&VXQO$4-V&B^D;N3G&L]IU!/)^XRWLCP:G]YG=S)^3S=4O?Z
M\;?&<\B'44]A5""A/& \GSJ0^"3[]]GE^IY1EW$_CKD?9$D 1XEN%G#$^(,&
M%L)^GS;N(C_Z'C9>03KR.XQO:^B) _<9_R:&_957P7X?A\1PMD]VUP^,VHT?
M9PDQ/@^*/R]V^_.^?'^=1O/&ZZB&9 !1GT3I2?ZC8\9G4'H&;'H&K'D&K'D&
M6#P#H27C']#S!XSI,!ZB'<:#M ?I9I1-6/*-#5#P'E'(%NOW&-]J? LHH=X'
MVDEHO6R?W
$?@'?_"-(1>/AQXX'A1X:/#!L/S#PR
0L[82:UH_!<%
MA239QTQM6K5LJ!6%!?&J]!G T-_Q'W/12HTJI,$YL&C!MQ<)UGS$,*F >O8$V
MH>]QB5KZ*2$N'IPR=K/APFGA#$FVH\Y H#I ;^@^2 ?!O./LJ@D]7\&34(44
M#.XE;7(-QW(_C5]5IJ(JIS8?SY_'*)XPC;O8]0(9.&5J:^N4*5 EK5I;ITHS
MW'H^IVDI3JH1O:C Z7SX0C@ JN%V,J1VTA+9BZV,!BPI8TUC>/!K6(!1 $WG
MFI?"*^B'%_%K658U!+.J?9A5V4@
E>\&OV1TE&W.;J%FZ?XB,/T@B>'\_
MWO]?>C!;!1U#PZC6'=$>*VASJ!&7,KVV';WSX[N'WC=V$RN3%\ZO%!#\