Exhibit 99.1

Press Release
For Further Information Contact:
INVESTORS: | MEDIA: |
Matt Schroeder | Susan Henderson |
(717) 214-8867 | (717) 730-7766 |
or investor@riteaid.com
FOR IMMEDIATE RELEASE
RITE AID REPORTS NET INCOME OF $59.5 MILLION AND ADJUSTED EBITDA
OF $373.2 MILLION FOR THIRD QUARTER FISCAL 2016
| · | Third Quarter Net Income of $59.5 Million and Net Income per Diluted Share of $0.06, |
Compared to Prior Year’s Third Quarter Net Income of $104.8 Million and Net Income per Diluted Share of $0.10
| § | Prior Year’s Net Income Benefited from an Adjustment to the Company’s Deferred Tax Valuation Allowance of $45.9 Million |
| · | Third Quarter Adjusted EBITDA Increased $40.4 Million to $373.2 Million Compared to Adjusted EBITDA of $332.8 Million in Prior Year’s Third Quarter |
CAMP HILL, Pa. (Dec. 17, 2015) - Rite Aid Corporation (NYSE: RAD) today reported operating results for its fiscal third quarter ended November 28, 2015. The company reported revenues of $8.2 billion, net income of $59.5 million or $0.06 per diluted share, and Adjusted EBITDA of $373.2 million, or 4.6 percent of revenues.
“We are pleased with our results for the third quarter, which reflect growth in revenue, same-store sales and Adjusted EBITDA along with positive, significant contributions from our new Pharmacy Services Segment,” said Rite Aid Chairman and CEO John Standley. “We also continued making tremendous progress in strengthening our retail healthcare offering by converting additional stores to our Wellness format. We thank our dedicated Rite Aid team for their continued hard work in executing our key initiatives and serving our valued customers.”
Third Quarter Summary
Revenues for the quarter were $8.2 billion versus revenues of $6.7 billion in the prior year’s third quarter, an increase of $1.5 billion or 21.8 percent. Retail Pharmacy Segment revenues were $6.7 billion and increased 0.8 percent compared to the prior year period primarily as a result of an increase in same store sales. Pharmacy Services Segment revenues were $1.5 billion.
Same store drugstore sales for the Retail Pharmacy Segment increased 0.9 percent over the prior year, consisting of a 0.3 percent increase in front-end sales and a 1.2 percent increase in pharmacy sales. Pharmacy sales included an approximate 252 basis point negative impact from new generic introductions. The number of prescriptions filled in same stores increased 0.2 percent over the prior year period. Prescription sales accounted for 69.9 percent of total drugstore sales, and third party prescription revenue was 97.9 percent of pharmacy sales.
-MORE-
Rite Aid FY 2016 Q3 Press Release - page 2
Net income was $59.5 million or $0.06 per diluted share compared to last year’s third quarter net income of $104.8 million or $0.10 per diluted share. The decline in net income was due to lower income tax expense in the prior year as a result of an adjustment to the company’s deferred tax valuation allowance of $45.9 million, an increase in interest and amortization expense related to the company’s purchase of EnvisionRx and transaction expenses of $9.8 million related to the company’s pending merger with Walgreens Boots Alliance, Inc. (“WBA”). These items were partially offset by an increase in Adjusted EBITDA and a prior year loss on debt retirement.
Adjusted EBITDA (which is reconciled to net income on the attached table) increased $40.4 million to $373.2 million or 4.6 percent of revenues for the third quarter compared to $332.8 million or 5.0 percent of revenues for the like period last year. Adjusted EBITDA improved due to $33.9 million of Pharmacy Services Segment Adjusted EBITDA and an increase of $6.5 million in Retail Pharmacy Segment Adjusted EBITDA. The increase in Retail Pharmacy Segment Adjusted EBITDA was driven by an increase in front-end gross profit and continued cost control, partially offset by a decrease in pharmacy gross profit.
In the third quarter, the company relocated 5 stores and remodeled 96 stores, bringing the total number of wellness stores chainwide to 1,948. The company also acquired 2 stores and closed 3 stores, resulting in a total store count of 4,560 at the end of the third quarter. The company also opened 5 clinics in the third quarter, bringing the total to 75.
As previously announced on October 27, 2015, Rite Aid and WBA entered into a definitive agreement under which WBA will acquire all outstanding shares of Rite Aid for $9.00 per share in cash, for a total enterprise value of approximately $17.2 billion, including acquired net debt. The board of directors of both companies have approved the transaction, which is subject to certain conditions, including, among others, approval by Rite Aid’s shareholders, the receipt of approval under applicable antitrust laws, and other customary closing conditions. The transaction is expected to close in the second half of calendar 2016.
While Rite Aid remains comfortable with the fiscal 2016 guidance the company provided on September 17, 2015, given the agreement with WBA described above, and as is customary for transactions of this type, Rite Aid does not intend to provide further updates to its guidance for fiscal 2016 or to issue guidance for fiscal 2017. Rite Aid’s guidance did not reflect the pending transaction with WBA.
Rite Aid is one of the nation’s leading drugstore chains with 4,560 stores in 31 states and the District of Columbia. Information about Rite Aid, including corporate background and press releases, is available through Rite Aid’s website at www.riteaid.com.
-More-
Rite Aid FY 2016 Q3 Press Release - page 3
Cautionary Statement Regarding Forward Looking Statements
Statements in this release that are not historical, including guidance, statements regarding the expected timing of the closing of the proposed merger and the ability of the parties to complete such transaction considering the various closing conditions and any assumptions underlying any of the foregoing, are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” and “will” and variations of such words and similar expressions are intended to identify such forward-looking statements. These forward-looking statements are not guarantees of future performance and involve risks, assumptions and uncertainties, including, but not limited to, our high level of indebtedness and our ability to make interest and principal payments on our debt and satisfy the other covenants contained in our debt agreements, general economic, market and competitive conditions, our ability to improve the operating performance of our stores in accordance with our long term strategy, the impact of private and public third-party payers continued reduction in prescription drug reimbursements and efforts to encourage mail order, our ability to manage expenses and our investments in working capital, outcomes of legal and regulatory matters, changes in legislation or regulations, including healthcare reform and risks related to the proposed merger. These and other risks, assumptions and uncertainties are more fully described in Item 1A (Risk Factors) of our most recent Annual Report on Form 10-K, in the preliminary proxy statement, as it may be amended, that we filed with the SEC on November 24, 2015 in connection with the proposed merger, and in other documents that we file or furnish with the Securities and Exchange Commission, which you are encouraged to read. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Additionally, there can be no assurance that the proposed merger will be completed, or if it is completed, that it will close within the anticipated time period or that the expected benefits of the proposed merger will be realized. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. Rite Aid expressly disclaims any current intention to update publicly any forward-looking statement after the distribution of this release, whether as a result of new information, future events, changes in assumptions or otherwise.
Additional Information and Where to Find It
In connection with the proposed strategic combination, Rite Aid prepared a preliminary proxy statement on Schedule 14A that has been filed with the SEC on November 24, 2015. The preliminary proxy statement is not yet final and will be amended. Following the filing of the definitive proxy statement with the SEC, Rite Aid will mail the definitive proxy statement and a proxy card to each stockholder entitled to vote at the special meeting relating to the proposed merger. INVESTORS ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT WHEN IT BECOMES AVAILABLE BECAUSE IT WILL CONTAIN IMPORTANT INFORMATION. Investors may obtain the proxy statement, as well as other filings containing information about Rite Aid, free of charge, from the SEC’s Web site (www.sec.gov). Investors may also obtain Rite Aid’s SEC filings in connection with the transaction, free of charge, from Rite Aid’s Web site (www.RiteAid.com) under the link “Investor Relations” and then under the tab “SEC Filings,” or by directing a request to Rite Aid, Byron Purcell, Attention: Senior Director, Treasury Services & Investor Relations.
-More-
Rite Aid FY 2016 Q3 Press Release - page 4
Participants in the Merger Solicitation
The directors, executive officers and employees of Rite Aid and other persons may be deemed to be participants in the solicitation of proxies in respect of the transaction. Information regarding Rite Aid’s directors and executive officers is available in its definitive proxy statement for its 2015 annual meeting of stockholders filed with the SEC on May 15, 2015. This document can be obtained free of charge from the sources indicated above. Other information regarding the interests of the participants in the proxy solicitation is set forth in the preliminary proxy statement, as it may be amended, that has been filed with the SEC on November 24, 2015. This communication shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
Reconciliation of Non-GAAP Financial Measure
See the attached table for a reconciliation of a non-GAAP financial measure, Adjusted EBITDA to net income, the most comparable GAAP financial measure. We define Adjusted EBITDA as net income excluding the impact of income taxes (and any corresponding adjustments to tax indemnification asset), interest expense, depreciation and amortization, LIFO adjustments, charges or credits for facility closing and impairment, inventory write-downs related to store closings, debt retirements and other items (including stock-based compensation expense, sale of assets and investments and revenue deferrals related to our customer loyalty program).
###
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(unaudited)
| | November 28, 2015 | | | February 28, 2015 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 226,252 | | | $ | 115,899 | |
Accounts receivable, net | | | 1,555,352 | | | | 980,904 | |
Inventories, net of LIFO reserve of $1,015,487 and $997,528 | | | 2,871,929 | | | | 2,882,980 | |
Deferred tax assets | | | 17,823 | | | | 17,823 | |
Prepaid expenses and other current assets | | | 133,811 | | | | 224,152 | |
Total current assets | | | 4,805,167 | | | | 4,221,758 | |
Property, plant and equipment, net | | | 2,264,251 | | | | 2,091,369 | |
Goodwill | | | 1,554,747 | | | | 76,124 | |
Other intangibles, net | | | 1,206,105 | | | | 421,480 | |
Deferred tax assets | | | 1,573,295 | | | | 1,766,349 | |
Other assets | | | 314,515 | | | | 286,172 | |
Total assets | | $ | 11,718,080 | | | $ | 8,863,252 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Current maturities of long-term debt and lease financing obligations | | $ | 29,135 | | | $ | 100,376 | |
Accounts payable | | | 1,663,483 | | | | 1,133,520 | |
Accrued salaries, wages and other current liabilities | | | 1,412,694 | | | | 1,193,419 | |
Deferred tax liabilities | | | 57,685 | | | | 57,685 | |
Total current liabilities | | | 3,162,997 | | | | 2,485,000 | |
Long-term debt, less current maturities | | | 7,287,911 | | | | 5,483,415 | |
Lease financing obligations, less current maturities | | | 50,434 | | | | 61,152 | |
Other noncurrent liabilities | | | 715,910 | | | | 776,629 | |
Total liabilities | | | 11,217,252 | | | | 8,806,196 | |
| | | | | | | | |
Commitments and contingencies | | | - | | | | - | |
Stockholders' equity: | | | | | | | | |
Common stock | | | 1,046,469 | | | | 988,558 | |
Additional paid-in capital | | | 4,805,243 | | | | 4,521,023 | |
Accumulated deficit | | | (5,306,826 | ) | | | (5,406,675 | ) |
Accumulated other comprehensive loss | | | (44,058 | ) | | | (45,850 | ) |
Total stockholders' equity | | | 500,828 | | | | 57,056 | |
Total liabilities and stockholders' equity | | $ | 11,718,080 | | | $ | 8,863,252 | |
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(unaudited)
| | Thirteen weeks ended November 28, 2015 | | | Thirteen weeks ended November 29, 2014 | |
Revenues | | $ | 8,154,184 | | | $ | 6,692,333 | |
Costs and expenses: | | | | | | | | |
Cost of revenues | | | 6,151,305 | | | | 4,769,020 | |
Selling, general and administrative expenses | | | 1,777,647 | | | | 1,692,437 | |
Lease termination and impairment charges | | | 7,011 | | | | 8,702 | |
Interest expense | | | 106,879 | | | | 97,400 | |
Loss on debt retirements, net | | | - | | | | 18,512 | |
Loss (gain) on sale of assets, net | | | 3,331 | | | | (455 | ) |
| | | | | | | | |
| | | 8,046,173 | | | | 6,585,616 | |
| | | | | | | | |
Income before income taxes | | | 108,011 | | | | 106,717 | |
Income tax expense | | | 48,468 | | | | 1,871 | |
Net income | | $ | 59,543 | | | $ | 104,846 | |
| | | | | | | | |
Basic and diluted earnings per share: | | | | | | | | |
| | | | | | | | |
Numerator for earnings per share: | | | | | | | | |
Net income | | $ | 59,543 | | | $ | 104,846 | |
Add back - Interest on convertible notes | | | - | | | | 1,364 | |
Income attributable to common stockholders - diluted | | $ | 59,543 | | | $ | 106,210 | |
| | | | | | | | |
Denominator: | | | | | | | | |
Basic weighted average shares | | | 1,039,867 | | | | 972,688 | |
Outstanding options and restricted shares, net | | | 17,411 | | | | 22,793 | |
Convertible notes | | | - | | | | 24,796 | |
| | | | | | | | |
Diluted weighted average shares | | | 1,057,278 | | | | 1,020,277 | |
| | | | | | | | |
Basic income per share | | $ | 0.06 | | | $ | 0.11 | |
Diluted income per share | | $ | 0.06 | | | $ | 0.10 | |
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(unaudited)
| | Thirty-nine weeks ended November 28, 2015 | | | Thirty-nine weeks ended November 29, 2014 | |
Revenues | | $ | 22,466,521 | | | $ | 19,680,448 | |
Costs and expenses: | | | | | | | | |
Cost of revenues | | | 16,681,822 | | | | 14,059,577 | |
Selling, general and administrative expenses | | | 5,203,058 | | | | 4,977,315 | |
Lease termination and impairment charges | | | 21,670 | | | | 20,661 | |
Interest expense | | | 345,895 | | | | 299,170 | |
Loss on debt retirements, net | | | 33,205 | | | | 18,512 | |
Loss (gain) on sale of assets, net | | | 3,651 | | | | (2,540 | ) |
| | | | | | | | |
| | | 22,289,301 | | | | 19,372,695 | |
| | | | | | | | |
Income before income taxes | | | 177,220 | | | | 307,753 | |
Income tax expense | | | 77,372 | | | | 33,612 | |
Net income | | $ | 99,848 | | | $ | 274,141 | |
| | | | | | | | |
Basic and diluted earnings per share: | | | | | | | | |
| | | | | | | | |
Numerator for earnings per share: | | | | | | | | |
Net income | | $ | 99,848 | | | $ | 274,141 | |
Add back - Interest on convertible notes | | | - | | | | 4,092 | |
Income attributable to common stockholders - diluted | | $ | 99,848 | | | $ | 278,233 | |
| | | | | | | | |
Denominator: | | | | | | | | |
Basic weighted average shares | | | 1,018,783 | | | | 968,897 | |
Outstanding options and restricted shares, net | | | 18,765 | | | | 25,330 | |
Convertible notes | | | - | | | | 24,796 | |
| | | | | | | | |
Diluted weighted average shares | | | 1,037,548 | | | | 1,019,023 | |
| | | | | | | | |
Basic income per share | | $ | 0.10 | | | $ | 0.28 | |
Diluted income per share | | $ | 0.10 | | | $ | 0.27 | |
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)
| | Thirteen weeks ended November 28, 2015 | | | Thirteen weeks ended November 29, 2014 | |
Net income | | $ | 59,543 | | | $ | 104,846 | |
Other comprehensive income: | | | | | | | | |
Defined benefit pension plans: | | | | | | | | |
Amortization of prior service cost, net transition obligation and net actuarial losses included in net periodic pension cost, net of $398 and $0 tax expense | | | 597 | | | | 660 | |
Total other comprehensive income | | | 597 | | | | 660 | |
Comprehensive income | | $ | 60,140 | | | $ | 105,506 | |
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)
| | Thirty-nine weeks ended November 28, 2015 | | | Thirty-nine weeks ended November 29, 2014 | |
Net income | | $ | 99,848 | | | $ | 274,141 | |
Other comprehensive income: | | | | | | | | |
Defined benefit pension plans: | | | | | | | | |
Amortization of prior service cost, net transition obligation and net actuarial losses included in net periodic pension cost, net of $1,194 and $0 tax expense | | | 1,792 | | | | 1,979 | |
Total other comprehensive income | | | 1,792 | | | | 1,979 | |
Comprehensive income | | $ | 101,640 | | | $ | 276,120 | |
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL SEGMENT OPERATING INFORMATION
(Dollars in thousands)
(unaudited)
| | Thirteen weeks ended November 28, 2015 | | | Thirteen weeks ended November 29, 2014 | |
| | | | | | |
Retail Pharmacy Segment | | | | | | | | |
Revenues (a) | | $ | 6,744,143 | | | $ | 6,692,333 | |
Cost of revenues (a) | | | 4,822,257 | | | | 4,769,020 | |
Gross profit | | | 1,921,886 | | | | 1,923,313 | |
LIFO charge | | | 5,986 | | | | 1,543 | |
FIFO gross profit | | | 1,927,872 | | | | 1,924,856 | |
| | | | | | | | |
Gross profit as a percentage of revenues | | | 28.50 | % | | | 28.74 | % |
LIFO charge as a percentage of revenues | | | 0.09 | % | | | 0.02 | % |
FIFO gross profit as a percentage of revenues | | | 28.59 | % | | | 28.76 | % |
| | | | | | | | |
Selling, general and administrative expenses | | | 1,708,445 | | | | 1,692,437 | |
Selling, general and administrative expenses as a percentage of revenues | | | 25.33 | % | | | 25.29 | % |
| | | | | | | | |
Cash interest expense | | | 101,494 | | | | 93,142 | |
Non-cash interest expense | | | 5,375 | | | | 4,258 | |
Total interest expense | | | 106,869 | | | | 97,400 | |
| | | | | | | | |
Adjusted EBITDA | | | 339,255 | | | | 332,769 | |
Adjusted EBITDA as a percentage of revenues | | | 5.03 | % | | | 4.97 | % |
| | | | | | | | |
Pharmacy Services Segment | | | | | | | | |
Revenues (a) | | $ | 1,500,895 | | | | | |
Cost of revenues (a) | | | 1,419,902 | | | | | |
Gross profit | | | 80,993 | | | | | |
| | | | | | | | |
Gross profit as a percentage of revenues | | | 5.40 | % | | | | |
| | | | | | | | |
Adjusted EBITDA | | | 33,911 | | | | | |
Adjusted EBITDA as a percentage of revenues | | | 2.26 | % | | | | |
(a) - Revenues and cost of revenues include $90,854 of inter-segment activity that is eliminated in consolidation.
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL SEGMENT OPERATING INFORMATION
(Dollars in thousands)
(unaudited)
| | Thirty-nine weeks ended November 28, 2015 | | | Thirty-nine weeks ended November 29, 2014 | |
| | | | | | |
Retail Pharmacy Segment | | | | | | | | |
Revenues (a) | | $ | 20,038,947 | | | $ | 19,680,448 | |
Cost of revenues (a) | | | 14,397,018 | | | | 14,059,577 | |
Gross profit | | | 5,641,929 | | | | 5,620,871 | |
LIFO charge | | | 17,959 | | | | 4,632 | |
FIFO gross profit | | | 5,659,888 | | | | 5,625,503 | |
| | | | | | | | |
Gross profit as a percentage of revenues | | | 28.15 | % | | | 28.56 | % |
LIFO charge as a percentage of revenues | | | 0.09 | % | | | 0.02 | % |
FIFO gross profit as a percentage of revenues | | | 28.24 | % | | | 28.58 | % |
| | | | | | | | |
Selling, general and administrative expenses | | | 5,086,939 | | | | 4,977,315 | |
Selling, general and administrative expenses as a percentage of revenues | | | 25.39 | % | | | 25.29 | % |
| | | | | | | | |
Cash interest expense | | | 314,052 | | | | 286,135 | |
Non-cash interest expense | | | 31,828 | | | | 13,035 | |
Total interest expense | | | 345,880 | | | | 299,170 | |
| | | | | | | | |
Adjusted EBITDA | | | 952,120 | | | | 979,548 | |
Adjusted EBITDA as a percentage of revenues | | | 4.75 | % | | | 4.98 | % |
| | | | | | | | |
Pharmacy Services Segment | | | | | | | | |
Revenues (a) | | $ | 2,572,784 | | | | | |
Cost of revenues (a) | | | 2,430,014 | | | | | |
Gross profit | | | 142,770 | | | | | |
| | | | | | | | |
Gross profit as a percentage of revenues | | | 5.55 | % | | | | |
| | | | | | | | |
Adjusted EBITDA | | | 67,133 | | | | | |
Adjusted EBITDA as a percentage of revenues | | | 2.61 | % | | | | |
(a) - Revenues and cost of revenues include $145,210 of inter-segment activity that is eliminated in consolidation.
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(In thousands)
(unaudited)
| | Thirteen weeks ended November 28, 2015 | | | Thirteen weeks ended November 29, 2014 | |
| | | | | | |
Reconciliation of net income to adjusted EBITDA: | | | | | | | | |
Net income | | $ | 59,543 | | | $ | 104,846 | |
Adjustments: | | | | | | | | |
Interest expense | | | 106,879 | | | | 97,400 | |
Income tax expense | | | 48,468 | | | | 1,871 | |
Depreciation and amortization | | | 136,434 | | | | 104,614 | |
LIFO charge | | | 5,986 | | | | 1,543 | |
Lease termination and impairment charges | | | 7,011 | | | | 8,702 | |
Loss on debt retirements, net | | | - | | | | 18,512 | |
Other | | | 8,845 | | | | (4,719 | ) |
Adjusted EBITDA | | $ | 373,166 | | | $ | 332,769 | |
Percent of revenues | | | 4.58 | % | | | 4.97 | % |
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
(In thousands)
(unaudited)
| | Thirty-nine weeks ended November 28, 2015 | | | Thirty-nine weeks ended November 29, 2014 | |
| | | | | | |
Reconciliation of net income to adjusted EBITDA: | | | | | | | | |
Net income | | $ | 99,848 | | | $ | 274,141 | |
Adjustments: | | | | | | | | |
Interest expense | | | 345,895 | | | | 299,170 | |
Income tax expense | | | 77,372 | | | | 33,612 | |
Depreciation and amortization | | | 373,782 | | | | 309,203 | |
LIFO charge | | | 17,959 | | | | 4,632 | |
Lease termination and impairment charges | | | 21,670 | | | | 20,661 | |
Loss on debt retirements, net | | | 33,205 | | | | 18,512 | |
Other | | | 49,522 | | | | 19,617 | |
Adjusted EBITDA | | $ | 1,019,253 | | | $ | 979,548 | |
Percent of revenues | | | 4.54 | % | | | 4.98 | % |
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)
| | Thirteen weeks ended November 28, 2015 | | | Thirteen weeks ended November 29, 2014 | |
| | | | | | |
OPERATING ACTIVITIES: | | | | | | | | |
Net income | | $ | 59,543 | | | $ | 104,846 | |
Adjustments to reconcile to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 136,434 | | | | 104,614 | |
Lease termination and impairment charges | | | 7,011 | | | | 8,702 | |
LIFO charge | | | 5,986 | | | | 1,543 | |
Loss (gain) on sale of assets, net | | | 3,331 | | | | (455 | ) |
Stock-based compensation expense | | | 10,328 | | | | 7,040 | |
Loss on debt retirements, net | | | - | | | | 18,512 | |
Changes in deferred taxes | | | 44,079 | | | | - | |
Excess tax benefit on stock options and restricted stock | | | (567 | ) | | | (589 | ) |
Changes in operating assets and liabilities: | | | | | | | | |
Accounts receivable | | | 307,779 | | | | (41,934 | ) |
Inventories | | | 24,808 | | | | (76,955 | ) |
Accounts payable | | | 57,721 | | | | (18,297 | ) |
Other assets and liabilities, net | | | (328,488 | ) | | | 4,701 | |
Net cash provided by operating activities | | | 327,965 | | | | 111,728 | |
INVESTING ACTIVITIES: | | | | | | | | |
Payments for property, plant and equipment | | | (142,655 | ) | | | (131,305 | ) |
Intangible assets acquired | | | (54,150 | ) | | | (39,586 | ) |
Acquisition of businesses, net of cash acquired | | | 1,194 | | | | - | |
Proceeds from dispositions of assets and investments | | | 2,616 | | | | 4,457 | |
Net cash used in investing activities | | | (192,995 | ) | | | (166,434 | ) |
FINANCING ACTIVITIES: | | | | | | | | |
Net (payments to) proceeds from revolver | | | (73,000 | ) | | | 375,000 | |
Principal payments on long-term debt | | | (5,750 | ) | | | (278,189 | ) |
Change in zero balance cash accounts | | | 16,298 | | | | 17,611 | |
Net proceeds from the issuance of common stock | | | 520 | | | | 732 | |
Financing fees paid for early debt redemption | | | - | | | | (13,841 | ) |
Excess tax benefit on stock options and restricted stock | | | 567 | | | | 589 | |
Net cash (used in) provided by financing activities | | | (61,365 | ) | | | 101,902 | |
Increase in cash and cash equivalents | | | 73,605 | | | | 47,196 | |
Cash and cash equivalents, beginning of period | | | 152,647 | | | | 185,758 | |
Cash and cash equivalents, end of period | | $ | 226,252 | | | $ | 232,954 | |
| | | | | | | | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | |
| | | | | | | | |
Payments for property, plant and equipment | | $ | 142,655 | | | $ | 131,305 | |
Intangible assets acquired | | | 54,150 | | | | 39,586 | |
Total cash capital expenditures | | | 196,805 | | | | 170,891 | |
Equipment received for noncash consideration | | | - | | | | 263 | |
Equipment financed under capital leases | | | 2,228 | | | | 824 | |
Gross capital expenditures | | $ | 199,033 | | | $ | 171,978 | |
RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)
| | Thirty-nine weeks ended November 28, 2015 | | | Thirty-nine weeks ended November 29, 2014 | |
| | | | | | |
OPERATING ACTIVITIES: | | | | | | | | |
Net income | | $ | 99,848 | | | $ | 274,141 | |
Adjustments to reconcile to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 373,782 | | | | 309,203 | |
Lease termination and impairment charges | | | 21,670 | | | | 20,661 | |
LIFO charge | | | 17,959 | | | | 4,632 | |
Loss (gain) on sale of assets, net | | | 3,651 | | | | (2,540 | ) |
Stock-based compensation expense | | | 26,529 | | | | 16,932 | |
Loss on debt retirements, net | | | 33,205 | | | | 18,512 | |
Changes in deferred taxes | | | 50,696 | | | | - | |
Excess tax benefit on stock options and restricted stock | | | (21,436 | ) | | | (27,647 | ) |
Changes in operating assets and liabilities: | | | | | | | | |
Accounts receivable | | | 315,898 | | | | (41,493 | ) |
Inventories | | | 339 | | | | (8,038 | ) |
Accounts payable | | | 89,630 | | | | (45,047 | ) |
Other assets and liabilities, net | | | (342,234 | ) | | | (45,357 | ) |
Net cash provided by operating activities | | | 669,537 | | | | 473,959 | |
INVESTING ACTIVITIES: | | | | | | | | |
Payments for property, plant and equipment | | | (414,338 | ) | | | (324,938 | ) |
Intangible assets acquired | | | (97,612 | ) | | | (79,609 | ) |
Acquisition of businesses, net of cash acquired | | | (1,778,377 | ) | | | (69,793 | ) |
Proceeds from dispositions of assets and investments | | | 8,697 | | | | 10,559 | |
Net cash used in investing activities | | | (2,281,630 | ) | | | (463,781 | ) |
FINANCING ACTIVITIES: | | | | | | | | |
Proceeds from issuance of long-term debt | | | 1,800,000 | | | | 1,152,293 | |
Net proceeds from revolver | | | 655,000 | | | | 380,000 | |
Principal payments on long-term debt | | | (666,967 | ) | | | (1,443,812 | ) |
Change in zero balance cash accounts | | | (35,011 | ) | | | (39,934 | ) |
Net proceeds from the issuance of common stock | | | 8,625 | | | | 15,523 | |
Financing fees paid for early debt redemption | | | (26,003 | ) | | | (13,841 | ) |
Excess tax benefit on stock options and restricted stock | | | 21,436 | | | | 27,647 | |
Deferred financing costs paid | | | (34,634 | ) | | | (1,506 | ) |
Net cash provided by financing activities | | | 1,722,446 | | | | 76,370 | |
Increase in cash and cash equivalents | | | 110,353 | | | | 86,548 | |
Cash and cash equivalents, beginning of period | | | 115,899 | | | | 146,406 | |
Cash and cash equivalents, end of period | | $ | 226,252 | | | $ | 232,954 | |
| | | | | | | | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | |
| | | | | | | | |
Payments for property, plant and equipment | | $ | 414,338 | | | $ | 324,938 | |
Intangible assets acquired | | | 97,612 | | | | 79,609 | |
Total cash capital expenditures | | | 511,950 | | | | 404,547 | |
Equipment received for noncash consideration | | | 2,011 | | | | 1,600 | |
Equipment financed under capital leases | | | 3,499 | | | | 4,749 | |
Gross capital expenditures | | $ | 517,460 | | | $ | 410,896 | |