UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 8-K/A
(Amendment No.1)
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): June 2, 2016
DOLLAR TREE, INC.
(Exact name of registrant as specified in its charter)
VIRGINIA
(State or Other Jurisdiction of Incorporation)
0-25464 |
|
26-2018846 |
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
500 Volvo Parkway
Chesapeake, VA 23320
(Address of Principal Executive Offices and Zip Code)
(757) 321-5000
(Registrants Telephone Number, Including Area Code)
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))
Explanatory Note
Dollar Tree, Inc. (the Company) is filing this Amendment No. 1 on Form 8-K/A to amend its Current Report on Form 8-K, as filed with the Securities and Exchange Commission on May 5, 2016 (the Original Filing). The Company is filing this amendment to its Original Filing to amend certain information included in its pro forma financial information that was filed as Exhibit 99.6 to the Original Filing (the Original Pro Forma Financial Information). In particular, the Company is amending the Original Pro Forma Financial Information to reflect revisions to the pro forma adjustment for interest expense, the related change to the pro forma income taxes and the addition of adjustment amounts in the footnotes thereto. Except as indicated herein, no other information included in the Original Filing is amended by this Amendment No. 1 on Form 8-K/A.
Item 9.01. Financial Statements and Exhibits.
(b) Pro Forma Financial Information.
The Amended Unaudited Pro Forma Condensed Combined Income Statement for fiscal year ended January 30, 2016 is filed as Exhibit 99.1 hereto and incorporated herein by reference.
(d) Exhibits
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
Amended Unaudited Pro Forma Condensed Combined Income Statement for the Fiscal Year Ended January 30, 2016 |
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 hereunto duly authorized.
|
DOLLAR TREE, INC. | |
|
(Registrant) | |
|
|
|
|
|
|
Date: June 2, 2016 |
By: |
/s/ Kevin S. Wampler |
|
|
Kevin S. Wampler |
|
|
Chief Financial Officer |
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The accompanying unaudited pro forma condensed combined financial information is derived from the historical income statements of Dollar Tree and Family Dollar Stores, Inc. (Family Dollar). The unaudited pro forma condensed combined financial information is prepared using the purchase method of accounting, as defined by Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 805, Business Combinations, with Dollar Tree treated as the acquirer.
Dollar Tree, a registrant with a year that ends on the Saturday closest to January 31, acquired Family Dollar, with a year that ends on the Saturday closest to August 31, on July 6, 2015. The pro forma income statement for the year-ended January 30, 2016 will include (1) Dollar Trees year ended January 30, 2016 and (2) Family Dollars 12-month period ended January 30, 2016.
The Unaudited Pro Forma Condensed Combined Income Statement for the year ended January 30, 2016 is presented as if the merger and the related borrowings used to finance the merger occurred on February 1, 2015. The pro forma adjustments reflect an exchange ratio of 0.2484 shares of Dollar Tree common stock for every share of Family Dollar common stock.
Certain reclassifications have been made in the presentation reclassification column of the pro forma condensed combined income statement, relative to Family Dollars historical financial statements. These presentation reclassifications show the impact of conforming Family Dollars accounting policies in order to present them on a basis consistent with those of Dollar Tree.
As disclosed in Dollar Trees historical audited financial statements, Dollar Trees gross profit may not be comparable to other retailers, as some companies exclude costs related to their store occupancy and distribution network from cost of sales while others, like Dollar Tree, include all or a portion of such costs in cost of sales. As such, for income statement purposes, certain buying, distribution and occupancy costs for Family Dollar were reclassified from Family Dollars selling, general and administrative expenses to cost of sales to conform to Dollar Trees calculation of gross profit. In addition, amounts included in other income on Family Dollars income statement have been reclassified to selling, general and administrative expenses to conform to Dollar Trees presentation of these items.
The unaudited pro forma condensed combined financial information is presented for informational purposes only and is not intended to represent the consolidated results of operations of Dollar Tree that would have been reported had the merger been completed as of February 1, 2015, and should not be taken as indicative of any future consolidated results of operations. The Unaudited Pro Forma Condensed Combined Income Statement does not reflect any sales or cost savings from synergies that may be achieved with respect to the combined companies.
The unaudited pro forma condensed combined financial information should be read in conjunction with the historical consolidated financial statements and accompanying notes of Dollar Tree, Inc. in the Annual Report on Form 10-K for the fiscal year ended January 30, 2016 which includes seven months of Family Dollar results. Additionally, the unaudited pro forma condensed combined financial information should be read in conjunction with the historical consolidated financial statements and accompanying notes of Family Dollar in the Quarterly Reports on Form 10-Q for the periods ended February 28, 2015 and May 30, 2015.
Dollar Tree, Inc.
Unaudited Pro Forma Condensed Combined Income Statement
For the year ended January 30, 2016
|
|
|
|
Historical |
|
Presentation |
|
Pro Forma |
|
Note |
|
Combined |
| |||||
|
|
Historical |
|
Family Dollar |
|
Reclassifications |
|
Adjustments |
|
References |
|
Company |
| |||||
(in millions, except per share data) |
|
Dollar Tree |
|
(1) |
|
(2) |
|
(3) |
|
(3) |
|
Pro Forma |
| |||||
Net sales |
|
$ |
9,336.4 |
|
$ |
10,831.9 |
|
$ |
(0.3 |
) |
$ |
(385.7 |
) |
B |
|
$ |
19,782.3 |
|
Cost of sales |
|
6,087.1 |
|
7,808.0 |
|
397.3 |
|
(339.7 |
) |
B, D, F |
|
13,952.7 |
| |||||
Gross profit |
|
3,249.3 |
|
3,023.9 |
|
(397.6 |
) |
(46.0 |
) |
|
|
5,829.6 |
| |||||
Selling, general and administrative expenses |
|
2,168.8 |
|
2,834.0 |
|
(412.0 |
) |
(184.7 |
) |
B, C, D, E |
|
4,406.1 |
| |||||
Operating income |
|
1,080.5 |
|
189.9 |
|
14.5 |
|
138.7 |
|
|
|
1,423.6 |
| |||||
Interest expense, net |
|
444.3 |
|
166.5 |
|
|
|
(215.6 |
) |
A |
|
395.2 |
| |||||
Other (income) expense, net |
|
2.1 |
|
(14.5 |
) |
14.5 |
|
1.2 |
|
B |
|
3.3 |
| |||||
Income before income taxes |
|
634.0 |
|
38.0 |
|
|
|
353.1 |
|
|
|
1,025.1 |
| |||||
Provision for income taxes |
|
243.7 |
|
34.8 |
|
|
|
134.9 |
|
G |
|
413.4 |
| |||||
Net income |
|
$ |
390.3 |
|
$ |
3.2 |
|
$ |
|
|
$ |
218.2 |
|
|
|
$ |
611.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
$ |
1.66 |
|
$ |
0.01 |
|
|
|
|
|
|
|
$ |
2.61 |
| ||
Diluted |
|
$ |
1.66 |
|
$ |
0.01 |
|
|
|
|
|
|
|
$ |
2.59 |
| ||
Average number of shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
234.7 |
|
234.7 |
|
|
|
|
|
|
|
234.7 |
| |||||
Diluted |
|
235.8 |
|
235.8 |
|
|
|
|
|
|
|
235.8 |
|
The accompanying notes are an integral part of the unaudited pro forma condensed combined financial information.
(1) Family Dollars income statement was derived by adding the five months ended July 4, 2015 to the seven months ended January 30, 2016 which were included in the the consolidated company 10-K for the year ending January 30, 2016.
(2) See Note 1 to the Unaudited Pro Forma Condensed Combined Financial Information for a description of the presentation reclassifications included in this column.
(3) See Note 2 to the Unaudited Pro Forma Condensed Combined Financial Information.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF DOLLAR TREE
1. Basis of pro forma presentation
The accompanying unaudited pro forma condensed combined financial information is derived from the historical income statements of Dollar Tree and Family Dollar. The unaudited pro forma condensed combined financial information is prepared using the purchase method of accounting, as defined by Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 805, Business Combinations, with Dollar Tree treated as the acquirer.
Dollar Tree, a registrant with a year that ends on the Saturday closest to January 31, acquired Family Dollar, with a year that ends on the Saturday closest to August 31, on July 6, 2015. The pro forma income statement for the year-ended January 30, 2016 will include (1) Dollar Trees year ended January 30, 2016 and (2) Family Dollars 12-month period ended January 30, 2016.
The Unaudited Pro Forma Condensed Combined Income Statement for the year ended January 30, 2016 is presented as if the merger and the related borrowings used to finance the merger occurred on February 1, 2015. The pro forma adjustments reflect an exchange ratio of 0.2484 shares of Dollar Tree common stock for every share of Family Dollar common stock.
Certain reclassifications have been made in the presentation reclassification column of the pro forma condensed combined income statement, relative to Family Dollars historical financial statements. These presentation reclassifications show the impact of conforming Family Dollars accounting policies in order to present them on a basis consistent with those of Dollar Tree.
As disclosed in Dollar Trees historical audited financial statements, Dollar Trees gross profit may not be comparable to other retailers, as some companies exclude costs related to their store occupancy and distribution network from cost of sales while others, like Dollar Tree, include all or a portion of such costs in cost of sales. As such, for income statement purposes, certain buying, distribution and occupancy costs for Family Dollar were reclassified from Family Dollars selling, general and administrative expenses to cost of sales to conform to Dollar Trees calculation of gross profit. In addition, amounts included in other income on Family Dollars income statement have been reclassified to selling, general and administrative expenses to conform to Dollar Trees presentation of these items.
The unaudited pro forma condensed combined financial information is presented for informational purposes only and is not intended to represent the consolidated results of operations of Dollar Tree that would have been reported had the merger been completed as of February 1, 2015, and should not be taken as indicative of any future consolidated results of operations. The Unaudited Pro Forma Condensed Combined Income Statement does not reflect any sales or cost savings from synergies that may be achieved with respect to the combined companies.
The unaudited pro forma condensed combined financial information should be read in conjunction with the historical consolidated financial statements and accompanying notes of Dollar Tree, Inc. in the Annual Report on Form 10-K for the fiscal year ended January 30, 2016 which includes seven months of Family Dollar results. Additionally, the unaudited pro forma condensed combined financial information should be read in conjunction with the historical consolidated financial statements and accompanying notes of Family Dollar in the Quarterly Reports on Form 10-Q for the periods ended February 28, 2015 and May 30, 2015.
2. Pro forma adjustments
A. Interest expense has been adjusted to reflect the net effect of the issuance of new debt and retirement of certain Family Dollar and Dollar Tree debt.
B. A condition of the acquisition, as required by the Federal Trade Commission, was to divest 330 Family Dollar stores, 325 of which were already open. This adjustment eliminates the income statement effects of
the stores that were divested as of November 1, 2015, the date the Company completed the transaction pursuant to the divesture of 330 stores.
C. Non-recurring acquisition and integration-related costs of $74.5 million incurred as a result of the acquisition were eliminated.
D. Amortization of $70.2 million and accelerated depreciation of $42.0 million were eliminated for the inventory step-up and fixed asset purchase price adjustments, respectively.
E. Favorable and unfavorable lease rights were recognized as a result of the acquisition. As the related amortization will be reoccurring over the lease terms of the impacted stores, an adjustment of $32.4 million for the net effect of amortization was included for the 12-months ending January 30, 2016.
F. As a result of the elimination of Family Dollars deferred rent liabilities and sale leaseback deferred gains, the amortization of $8.1 million of these liabilities as a reduction of rent expense has been eliminated resulting in an increase in Family Dollars occupancy costs, which is shown as an adjustment to cost of goods sold to conform to the Dollar Tree presentation.
G. The pro forma condensed combined tax provision has been adjusted for the tax effect of adjustments to income before income taxes at the statutory rates in effect for the 12-months ended January 30, 2016.
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