Guarantor and Non-Guarantor Condensed Consolidating Financial Information | 24. Guarantor and Non-Guarantor Condensed Consolidating Financial Information Rite Aid Corporation conducts the majority of its business through its subsidiaries. With the exception of EIC, substantially all of Rite Aid Corporation’s 100 % owned subsidiaries guarantee the obligations under the New Facilities and unsecured guaranteed notes (the “Subsidiary Guarantors”). Additionally, with the exception of EIC, the subsidiaries, including joint ventures, that do not guarantee the New Facilities and unsecured guaranteed notes, are minor. For the purposes of preparing the information below, Rite Aid Corporation uses the equity method to account for its investment in subsidiaries. The equity method has been used by Subsidiary Guarantors with respect to investments in the non-guarantor subsidiaries. The subsidiary guarantees related to the Company’s New Facilities and, on an unsecured basis, the unsecured guaranteed notes, are full and unconditional and joint and several. Presented below is condensed consolidating financial information for Rite Aid Corporation, the Subsidiary Guarantors, and the non-guarantor subsidiaries at March 2, 2019 and March 3, 2018 and for the fiscal years ended March 2, 2019, March 3, 2018 and March 4, 2017. Separate financial statements for Subsidiary Guarantors are not presented. Rite Aid Corporation Condensed Consolidating Balance Sheet March 2, 2019 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ — $ 122,134 $ 22,219 $ — $ 144,353 Accounts receivable, net — 1,377,342 411,370 — 1,788,712 Intercompany receivable — 400,526 — (400,526) (a) — Inventories, net of LIFO reserve of $0, $604,444, $0, $0, and $604,444 — 1,871,941 — — 1,871,941 Prepaid expenses and other current assets — 172,448 6,684 — 179,132 Current assets held for sale — 117,581 — — 117,581 Total current assets — 4,061,972 440,273 (400,526) 4,101,719 Property, plant and equipment, net — 1,308,514 — — 1,308,514 Goodwill — 1,108,136 — — 1,108,136 Other intangibles, net — 399,678 49,028 — 448,706 Deferred tax assets — 419,122 (10,038) — 409,084 Investment in subsidiaries 8,294,315 55,109 — (8,349,424) (b) — Intercompany receivable — 3,639,035 — (3,639,035) (a) — Other assets — 208,018 7,190 — 215,208 Noncurrent assets held for sale — — — — — Total assets $ 8,294,315 $ 11,199,584 $ 486,453 $ (12,388,985) $ 7,591,367 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt and lease financing obligations $ — $ 16,111 $ — $ — $ 16,111 Accounts payable — 1,612,181 6,404 — 1,618,585 Intercompany payable — — 400,526 (400,526) (a) — Accrued salaries, wages and other current liabilities 14,005 778,020 16,414 — 808,439 Total current liabilities 14,005 2,406,312 423,344 (400,526) 2,443,135 Long-term debt, less current maturities 3,454,585 — — — 3,454,585 Lease financing obligations, less current maturities — 24,064 — — 24,064 Intercompany payable 3,639,035 — — (3,639,035) (a) — Other noncurrent liabilities — 474,893 8,000 — 482,893 Total liabilities 7,107,625 2,905,269 431,344 (4,039,561) 6,404,677 Commitments and contingencies — — — — — Total stockholders’ equity 1,186,690 8,294,315 55,109 (8,349,424) (b) 1,186,690 Total liabilities and stockholders’ equity $ 8,294,315 $ 11,199,584 $ 486,453 $ (12,388,985) $ 7,591,367 (a) Elimination of intercompany accounts receivable and accounts payable amounts. (b) Elimination of investments in consolidated subsidiaries. Rite Aid Corporation Condensed Consolidating Balance Sheet March 3, 2018 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ — $ 441,244 $ 6,090 $ — $ 447,334 Accounts receivable, net — 1,502,507 366,593 — 1,869,100 Intercompany receivable 223,413 — (223,413) (a) — Inventories, net of LIFO reserve of $0, $581,090, $0, $0, and $581,090 — 1,799,539 — — 1,799,539 Prepaid expenses and other current assets — 176,678 4,503 — 181,181 Current assets held for sale — 438,137 — — 438,137 Total current assets — 4,581,518 377,186 (223,413) 4,735,291 Property, plant and equipment, net — 1,431,246 — — 1,431,246 Goodwill — 1,421,120 — — 1,421,120 Other intangibles, net — 539,115 51,328 — 590,443 Deferred tax assets — 594,019 — — 594,019 Investment in subsidiaries 8,745,390 54,076 — (8,799,466) (b) — Intercompany receivable — 3,189,419 — (3,189,419) (a) — Other assets — 209,926 7,282 — 217,208 Noncurrent assets held for sale — — — — — Total assets $ 8,745,390 $ 12,020,439 $ 435,796 $ (12,212,298) $ 8,989,327 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt and lease financing obligations $ 90 $ 20,671 $ — $ — $ 20,761 Accounts payable — 1,641,676 9,687 — 1,651,363 Intercompany payable — — 223,413 (223,413) (a) — Accrued salaries, wages and other current liabilities 65,223 1,031,379 135,134 — 1,231,736 Current liabilities held for sale 549,549 10,656 — — 560,205 Total current liabilities 614,862 2,704,382 368,234 (223,413) 3,464,065 Long-term debt, less current maturities 3,340,099 — — — 3,340,099 Lease financing obligations, less current maturities — 30,775 — — 30,775 Intercompany payable 3,189,419 — — (3,189,419) (a) — Other noncurrent liabilities — 539,892 13,486 — 553,378 Noncurrent liabilities held for sale — — — — — Total liabilities 7,144,380 3,275,049 381,720 (3,412,832) 7,388,317 Commitments and contingencies — — — — — Total stockholders’ equity 1,601,010 8,745,390 54,076 (8,799,466) (b) 1,601,010 Total liabilities and stockholders’ equity $ 8,745,390 $ 12,020,439 $ 435,796 $ (12,212,298) $ 8,989,327 (a) Elimination of intercompany accounts receivable and accounts payable amounts. (b) Elimination of investments in consolidated subsidiaries. Rite Aid Corporation Condensed Consolidating Statement of Operations For the Year Ended March 2, 2019 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 21,297,937 $ 397,328 $ (55,708) (a) $ 21,639,557 Costs and expenses: Cost of revenues — 16,648,099 370,413 (55,307) (a) 16,963,205 Selling, general and administrative expenses — 4,567,690 25,086 (401) (a) 4,592,375 Lease termination and impairment expenses — 107,994 — — 107,994 Goodwill and intangible asset impairment charges — 375,190 — — 375,190 Interest expense 206,862 21,704 (838) — 227,728 Loss on debt retirements — 554 — — 554 Gain on sale of assets, net — (38,012) — — (38,012) Equity in earnings of subsidiaries, net of tax 210,736 (1,033) — (209,703) (b) — 417,598 21,682,186 394,661 (265,411) 22,229,034 Income (loss) from continuing operations before income taxes (417,598) (384,249) 2,667 209,703 (589,477) Income tax expense (benefit) — 75,843 1,634 — 77,477 Net income (loss) from continuing operations (417,598) (460,092) 1,033 209,703 (666,954) Net income (loss) from discontinued operations (4,615) 249,356 — — 244,741 Net income (loss) $ (422,213) $ (210,736) $ 1,033 $ 209,703 (b) $ (422,213) Total other comprehensive income (loss) 3,490 3,490 — (3,490) 3,490 Comprehensive income (loss) $ (418,723) $ (207,246) $ 1,033 $ 206,213 $ (418,723) Rite Aid Corporation Condensed Consolidating Statement of Operations For the Year Ended March 3, 2018 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 21,413,734 $ 209,356 $ (94,122) (a) $ 21,528,968 Costs and expenses: Cost of revenues — 16,645,136 197,084 (93,357) (a) 16,748,863 Selling, general and administrative expenses — 4,635,531 16,496 (765) (a) 4,651,262 Lease termination and impairment expenses — 58,765 — — 58,765 Goodwill and intangible asset impairment charges — 261,727 — — 261,727 Interest expense 183,825 19,261 (318) — 202,768 Walgreens Boots Alliance, Inc. termination fee (325,000) — — — (325,000) Gain on sale of assets, net — (25,872) — — (25,872) Equity in earnings of subsidiaries, net of tax (1,034,775) (4,072) — 1,038,847 (b) — (1,175,950) 21,590,476 213,262 944,725 21,572,513 Income (loss) from continuing operations before income taxes 1,175,950 (176,742) (3,906) (1,038,847) (43,545) Income tax expense (benefit) — 313,965 (7,978) — 305,987 Net income (loss) from continuing operations 1,175,950 (490,707) 4,072 (1,038,847) (349,532) Net income (loss) from discontinued operations (232,480) 1,525,482 — — 1,293,002 Net income (loss) $ 943,470 $ 1,034,775 $ 4,072 $ (1,038,847) (b) $ 943,470 Total other comprehensive income (loss) 7,255 7,255 — (7,255) 7,255 Comprehensive income (loss) $ 950,725 $ 1,042,030 $ 4,072 $ (1,046,102) $ 950,725 (a) Elimination of intercompany revenues and expenses. (b) Elimination of equity in earnings of subsidiaries. Rite Aid Corporation Condensed Consolidating Statement of Operations For the Year Ended March 4, 2017 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 22,821,940 $ 223,077 $ (117,477) (a) $ 22,927,540 Costs and expenses: Cost of revenues — 17,767,363 213,225 (117,755) (a) 17,862,833 Selling, general and administrative expenses — 4,763,176 13,541 278 (a) 4,776,995 Lease termination and impairment expenses — 45,778 — — 45,778 Interest expense 182,282 17,796 (13) — 200,065 Gain on sale of assets, net — (6,649) — — (6,649) Equity in earnings of subsidiaries, net of tax (418,261) 5,101 — 413,160 (b) — (235,979) 22,592,565 226,753 295,683 22,879,022 Income (loss) before income taxes 235,979 229,375 (3,676) (413,160) 48,518 Income tax expense — 43,013 1,425 — 44,438 Net income (loss) from continuing operations 235,979 186,362 (5,101) (413,160) (b) 4,080 Net income (loss) from discontinued operations (231,926) 231,899 — — (27) Net income (loss) $ 4,053 $ 418,261 $ (5,101) $ (413,160) $ 4,053 Total other comprehensive income (loss) 5,464 5,464 — (5,464) 5,464 Comprehensive income (loss) $ 9,517 $ 423,725 $ (5,101) $ (418,624) $ 9,517 (a) (b) Rite Aid Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended March 2, 2019 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Operating activities: Net cash (used in) provided by operating activities $ (255,962) $ 74,124 $ 16,129 $ — $ (165,709) Investing activities: Payments for property, plant and equipment — (196,778) — — (196,778) Intangible assets acquired — (47,911) — — (47,911) Intercompany activity — (727,221) — 727,221 — Proceeds from sale-leaseback transactions — 2,587 — — 2,587 Proceeds from dispositions of assets and investments — 43,550 — — 43,550 Net cash (used in) provided by investing activities — (925,773) — 727,221 (198,552) Financing activities: Proceeds from issuance of long-term debt 450,000 — — — 450,000 Net proceeds from revolver 875,000 — — — 875,000 Principal payments on long-term debt (427,992) (12,378) — — (440,370) Change in zero balance cash accounts — (59,481) — — (59,481) Net proceeds from issuance of common stock 2,294 — — — 2,294 Financing fees paid for early debt redemption — (171) — — (171) Payments for taxes related to net share settlement of equity awards — (2,419) — — (2,419) Intercompany activity 727,221 — — (727,221) — Deferred financing costs paid (21,564) — — — (21,564) Net cash provided by (used in) financing activities 1,604,959 (74,449) — (727,221) 803,289 Cash flows of discontinued operations: Operating activities of discontinued operations (4,615) (58,341) — — (62,956) Investing activities of discontinued operations — 664,740 — — 664,740 Financing activities of discontinued operations (1,344,382) 589 — — (1,343,793) Net cash provided by (used in) discontinued operations (1,348,997) 606,988 — — (742,009) (Decrease) increase in cash and cash equivalents — (319,110) 16,129 — (302,981) Cash and cash equivalents, beginning of period — 441,244 6,090 — 447,334 Cash and cash equivalents, end of period $ — $ 122,134 $ 22,219 $ — $ 144,353 Rite Aid Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended March 3, 2018 Rite Aid Corporation (Parent Non- Company Subsidiary Guarantor Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Operating activities: Net cash provided by (used in) operating activities $ 158,247 $ 379,439 $ (26,216) $ — $ 511,470 Investing activities: Payments for property, plant and equipment — (185,879) — — (185,879) Intangible assets acquired — (28,885) — — (28,885) Intercompany activity — (3,460,291) — 3,460,291 — Proceeds from insured loss — 4,239 — — 4,239 Proceeds from dispositions of assets and investments — 27,586 — — 27,586 Net cash (used in) provided by investing activities — (3,643,230) — 3,460,291 (182,939) Financing activities: Net payments to revolver (265,000) — — — (265,000) Principal payments on long-term debt — (9,882) — — (9,882) Change in zero balance cash accounts — 35,605 — — 35,605 Net proceeds from issuance of common stock 5,796 — — — 5,796 Payments for taxes related to net share settlement of equity awards — (4,103) — — (4,103) Intercompany activity 3,460,291 — — (3,460,291) — Net cash provided by (used in) financing activities 3,201,087 21,620 — (3,460,291) (237,584) Cash flows of discontinued operations: Operating activities of discontinued operations (224,300) (20,826) — — (245,126) Investing activities of discontinued operations — 3,496,222 — — 3,496,222 Financing activities of discontinued operations (3,135,034) (5,085) — — (3,140,119) Net cash provided by (used in) discontinued operations (3,359,334) 3,470,311 — — 110,977 (Decrease) increase in cash and cash equivalents — 228,140 (26,216) — 201,924 Cash and cash equivalents, beginning of period — 213,104 32,306 — 245,410 Cash and cash equivalents, end of period $ — $ 441,244 $ 6,090 $ — $ 447,334 Rite Aid Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended March 4, 2017 Rite Aid Corporation (Parent Non- Company Subsidiary Guarantor Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Operating activities: Net cash (used in) provided by operating activities $ (162,842) $ 347,465 $ (1,596) $ — $ 183,027 Investing activities: Payments for property, plant and equipment — (254,149) — — (254,149) Intangible assets acquired — (39,648) — — (39,648) Intercompany activity — (57,817) — 57,817 — Proceeds from dispositions of assets and investments — 16,852 — — 16,852 Net cash (used in) provided by investing activities — (334,762) — 57,817 (276,945) Financing activities: Net proceeds from revolver 330,000 — — — 330,000 Principal payments on long-term debt — (16,588) — — (16,588) Change in zero balance cash accounts — 43,080 — — 43,080 Net proceeds from issuance of common stock 6,951 — — — 6,951 Excess tax benefit on stock options and restricted stock — 543 — — 543 Payments for taxes related to net share settlement of equity awards — (6,254) — — (6,254) Intercompany activity 57,817 — — (57,817) — Net cash provided by (used in) financing activities 394,768 20,781 — (57,817) 357,732 Cash flows of discontinued operations: Operating activities of discontinued operations (231,926) 281,016 — — 49,090 Investing activities of discontinued operations — (187,314) — — (187,314) Financing activities of discontinued operations — (4,651) — — (4,651) Net cash provided by (used in) discontinued operations (231,926) 89,051 — — (142,875) Increase (decrease) in cash and cash equivalents — 122,535 (1,596) — 120,939 Cash and cash equivalents, beginning of period — 90,569 33,902 — 124,471 Cash and cash equivalents, end of period $ — $ 213,104 $ 32,306 $ — $ 245,410 |