Guarantor and Non-Guarantor Condensed Consolidating Financial Information | 16. 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 June 1, 2019, March 2, 2019 and for the thirteen week periods ended June 1, 2019 and June 2, 2018. Separate financial statements for Subsidiary Guarantors are not presented. Rite Aid Corporation Condensed Consolidating Balance Sheet June 1, 2019 (unaudited) Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ — $ 137,022 $ 53,431 $ — $ 190,453 Accounts receivable, net — 1,342,745 461,033 — 1,803,778 Intercompany receivable — 458,684 — (458,684) (a) — Inventories, net of LIFO reserve of $0 , $611,933, $0, $0, and $611,933 — 1,875,917 — — 1,875,917 Prepaid expenses and other current assets — 100,118 4,666 — 104,784 Current assets held for sale — 153,811 — — 153,811 Total current assets — 4,068,297 519,130 (458,684) 4,128,743 Property, plant and equipment, net — 1,284,680 — — 1,284,680 Operating lease right-of-use assets — 2,985,213 — — 2,985,213 Goodwill — 1,108,136 — — 1,108,136 Other intangibles, net — 351,631 48,453 — 400,084 Deferred tax assets — 419,122 (10,038) — 409,084 Investment in subsidiaries 9,224,254 56,405 — (9,280,659) (b) — Intercompany receivable — 4,558,036 — (4,558,036) (a) — Other assets 180 206,601 6,968 — 213,749 Total assets $ 9,224,434 $ 15,038,121 $ 564,513 $ (14,297,379) $ 10,529,689 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt and lease financing obligations $ — $ 11,751 $ — $ — $ 11,751 Accounts payable — 1,550,469 5,956 — 1,556,425 Intercompany payable — — 458,684 (458,684) (a) — Accrued salaries, wages and other current liabilities 49,144 697,593 35,468 — 782,205 Current portion of operating lease liabilities — 450,933 — — 450,933 Current liabilities held for sale — 43,829 — — 43,829 Total current liabilities 49,144 2,754,575 500,108 (458,684) 2,845,143 Long-term debt, less current maturities 3,582,037 — — — 3,582,037 Non-current operating lease liabilities — 2,790,738 — — 2,790,738 Lease financing obligations, less current maturities — 22,679 — — 22,679 Intercompany payable 4,558,036 — — (4,558,036) (a) — Other noncurrent liabilities — 245,875 8,000 — 253,875 Total liabilities 8,189,217 5,813,867 508,108 (5,016,720) 9,494,472 Commitments and contingencies — — — — — Total stockholders’ equity 1,035,217 9,224,254 56,405 (9,280,659) (b) 1,035,217 Total liabilities and stockholders’ equity $ 9,224,434 $ 15,038,121 $ 564,513 $ (14,297,379) $ 10,529,689 (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 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 Statement of Operations For the Thirteen Weeks Ended June 1, 2019 (unaudited) Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 5,281,323 $ 104,422 $ (13,156) (a) $ 5,372,589 Costs and expenses: Cost of revenues — 4,162,142 96,783 (13,059) (a) 4,245,866 Selling, general and administrative expenses — 1,156,226 6,523 (97) (a) 1,162,652 Lease termination and impairment charges — 478 — — 478 Interest expense 54,955 3,495 (180) — 58,270 Gain on sale of assets, net — (2,712) — — (2,712) Equity in earnings of subsidiaries, net of tax 44,704 (1,296) — (43,408) (b) — 99,659 5,318,333 103,126 (56,564) 5,464,554 Income (loss) from continuing operations before income taxes (99,659) (37,010) 1,296 43,408 (91,965) Income tax expense — 7,374 — — 7,374 Net income (loss) from continuing operations $ (99,659) $ (44,384) $ 1,296 $ 43,408 (b) $ (99,339) Net loss from discontinued operations — (320) — — (320) Net income (loss) (99,659) (44,704) 1,296 43,408 (99,659) Total other comprehensive income (loss) (241) 415 — (415) (241) Comprehensive (loss) income $ (99,900) $ (44,289) $ 1,296 $ 42,993 $ (99,900) (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 Thirteen Weeks Ended June 2, 2018 (unaudited) Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 5,321,025 $ 95,584 $ (28,119) (a) $ 5,388,490 Costs and expenses: Cost of revenues — 4,158,627 89,032 (27,918) (a) 4,219,741 Selling, general and administrative expenses — 1,144,832 7,996 (201) (a) 1,152,627 Lease termination and impairment charges — 9,859 — — 9,859 Interest expense 59,939 2,946 (93) — 62,792 Loss on debt retirements — 554 — — 554 Gain on sale of assets, net — (5,859) — — (5,859) Equity in earnings of subsidiaries, net of tax (278,970) 1,485 — 277,485 (b) — (219,031) 5,312,444 96,935 249,366 5,439,714 Income (loss) from continuing operations before income taxes 219,031 8,581 (1,351) (277,485) (51,224) Income tax expense (benefit) — (9,631) 134 — (9,497) Net income (loss) from continuing operations $ 219,031 $ 18,212 $ (1,485) $ (277,485) (b) $ (41,727) Net income (loss) from discontinued operations (4,615) 260,758 — — 256,143 Net income (loss) 214,416 278,970 (1,485) (277,485) 214,416 Total other comprehensive income (loss) 364 364 — (364) 364 Comprehensive (loss) income $ 214,780 $ 279,334 $ (1,485) $ (277,849) $ 214,780 (a) Elimination of intercompany revenues and expenses. (b) Elimination of equity in earnings of subsidiaries. Rite Aid Corporation Condensed Consolidating Statement of Cash Flows For the Thirteen Weeks Ended June 1, 2019 (unaudited) 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 $ (17,363) $ (65,088) $ 31,212 $ — $ (51,239) Investing activities: Payments for property, plant and equipment — (40,981) — — (40,981) Intangible assets acquired — (8,210) — — (8,210) Intercompany activity — 111,417 — (111,417) — Proceeds from dispositions of assets and investments — 658 — — 658 Net cash provided by (used in) investing activities — 62,884 — (111,417) (48,533) Financing activities: Net proceeds from revolver 125,000 — — — 125,000 Principal payments on long-term debt 3,966 (5,746) — — (1,780) Change in zero balance cash accounts — 36,387 — — 36,387 Payments for taxes related to net share settlement of equity awards — (195) — — (195) Deferred financing costs paid (186) — — — (186) Intercompany activity (111,417) — — 111,417 — Net cash provided by financing activities 17,363 30,446 — 111,417 159,226 Cash flows of discontinued operations: Operating activities of discontinued operations — (13,877) — — (13,877) Investing activities of discontinued operations — 523 — — 523 Financing activities of discontinued operations — — — — — Net cash used in discontinued operations — (13,354) — — (13,354) (Decrease) increase in cash and cash equivalents — 14,888 31,212 — 46,100 Cash and cash equivalents, beginning of period — 122,134 22,219 — 144,353 Cash and cash equivalents, end of period $ — $ 137,022 $ 53,431 $ — $ 190,453 Rite Aid Corporation Condensed Consolidating Statement of Cash Flows For the Thirteen Weeks Ended June 2, 2018 (unaudited) 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 $ (48,608) $ 29,692 $ 2,602 $ — $ (16,314) Investing activities: Payments for property, plant and equipment — (47,971) — — (47,971) Intangible assets acquired — (13,655) — — (13,655) Intercompany activity — (813,705) — 813,705 — Proceeds from dispositions of assets and investments — 9,916 — — 9,916 Proceeds from sale-leaseback transactions — 2,587 — — 2,587 Net cash (used in) provided by investing activities — (862,828) — 813,705 (49,123) Financing activities: Net proceeds from revolver 190,000 — — — 190,000 Principal payments on long-term debt (426,361) (4,745) — — (431,106) Change in zero balance cash accounts — 1,083 — — 1,083 Net proceeds from issuance of common stock 910 — — — 910 Financing fees paid for early redemption — (13) — — (13) Intercompany activity 813,705 — — (813,705) — Net cash provided by (used in) financing activities 578,254 (3,675) — (813,705) (239,126) Cash flows of discontinued operations: Operating activities of discontinued operations (4,615) (69,435) — — (74,050) Investing activities of discontinued operations — 603,402 — — 603,402 Financing activities of discontinued operations (525,031) — — — (525,031) Net cash (used in) provided by discontinued operations (529,646) 533,967 — — 4,321 (Decrease) increase in cash and cash equivalents — (302,844) 2,602 — (300,242) Cash and cash equivalents, beginning of period — 441,244 6,090 — 447,334 Cash and cash equivalents, end of period $ — $ 138,400 $ 8,692 $ — $ 147,092 |