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 Existing Facilities, the secured guaranteed notes and unsecured guaranteed notes (the “Subsidiary Guarantors”). Additionally, with the exception of EIC, the subsidiaries, including joint ventures, that do not guarantee the Existing Facilities, the secured guaranteed notes 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 Existing Facilities, secured guaranteed notes 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 February 29, 2020 and March 2, 2019 and for the fiscal years ended February 29, 2020, March 2, 2019 and March 3, 2018. Separate financial statements for Subsidiary Guarantors are not presented. Rite Aid Corporation Condensed Consolidating Balance Sheet February 29, 2020 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ — $ 194,005 $ 24,175 $ — $ 218,180 Accounts receivable, net — 1,278,002 8,783 — 1,286,785 Intercompany receivable — (56,608) 43,304 13,304 (a) — Inventories, net of LIFO reserve of $0, $539,640, $0, $0, and $539,640 — 1,921,604 — — 1,921,604 Prepaid expenses and other current assets — 171,086 10,708 — 181,794 Current assets held for sale — 92,278 — — 92,278 Total current assets — 3,600,367 86,970 13,304 3,700,641 Property, plant and equipment, net — 1,215,838 — — 1,215,838 Operating lease right-of-use assets — 2,903,256 — — 2,903,256 Goodwill — 1,108,136 — — 1,108,136 Other intangibles, net — 312,763 46,728 — 359,491 Deferred tax assets 10,828 5,852 — — 16,680 Investment in subsidiaries 7,843,411 67,342 — (7,910,753) (b) — Intercompany receivable — 4,090,373 — (4,090,373) (a) — Other assets — 141,305 7,022 — 148,327 Total assets $ 7,854,239 $ 13,445,232 $ 140,720 $ (11,987,822) $ 9,452,369 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt and lease financing obligations $ — $ 8,840 $ — $ — $ 8,840 Accounts payable — 1,471,459 12,622 — 1,484,081 Intercompany payable — (43,304) 30,000 13,304 (a) — Accrued salaries, wages and other current liabilities 12,071 711,491 22,756 — 746,318 Current portion of operating lease liabilities — 490,161 — — 490,161 Current liabilities held for sale — 37,063 — — 37,063 Total current liabilities 12,071 2,675,710 65,378 13,304 2,766,463 Long-term debt, less current maturities 3,077,268 — — — 3,077,268 Long-term operating lease liabilities — 2,710,347 — — 2,710,347 Lease financing obligations, less current maturities — 19,326 — — 19,326 Intercompany payable 4,090,373 — — (4,090,373) (a) — Other noncurrent liabilities — 196,438 8,000 — 204,438 Total liabilities 7,179,712 5,601,821 73,378 (4,077,069) 8,777,842 Commitments and contingencies — — — — — Total stockholders’ equity 674,527 7,843,411 67,342 (7,910,753) (b) 674,527 Total liabilities and stockholders’ equity $ 7,854,239 $ 13,445,232 $ 140,720 $ (11,987,822) $ 9,452,369 (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 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 Year Ended February 29, 2020 Rite Aid Corporation Non- (Parent Subsidiary Guarantor Company Only) Guarantors Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 21,514,693 $ 441,827 $ (28,127) (a) $ 21,928,393 Costs and expenses: Cost of revenues — 16,818,111 411,266 (27,742) (a) 17,201,635 Selling, general and administrative expenses — 4,560,220 27,501 (385) (a) 4,587,336 Lease termination and impairment charges — 42,843 — — 42,843 Interest expense 216,834 13,586 (763) — 229,657 Gain on debt retirements — (55,692) — — (55,692) Loss on sale of assets, net — 4,226 — — 4,226 Equity in earnings of subsidiaries, net of tax 235,340 (12,233) — (223,107) (b) — 452,174 21,371,061 438,004 (251,234) 22,010,005 (Loss) income from continuing operations before income taxes (452,174) 143,632 3,823 223,107 (81,612) Income tax expense (benefit) — 396,017 (8,410) — 387,607 Net (loss) income from continuing operations $ (452,174) $ (252,385) $ 12,233 $ 223,107 $ (469,219) Net income from discontinued operations — 17,045 — — 17,045 Net (loss) income (452,174) (235,340) 12,233 223,107 (b) (452,174) Total other comprehensive (loss) income (17,839) (17,351) — 17,351 (17,839) Comprehensive (loss) income $ (470,013) $ (252,691) $ 12,233 $ 240,458 $ (470,013) (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 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 charges — 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 (Loss) income from continuing operations before income taxes (417,598) (384,249) 2,667 209,703 (589,477) Income tax benefit — 75,843 1,634 — 77,477 Net (loss) income from continuing operations $ (417,598) $ (460,092) $ 1,033 $ 209,703 $ (666,954) Net income from discontinued operations (4,615) 249,356 — — 244,741 Net (loss) income (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 (loss) income $ (418,723) $ (207,246) $ 1,033 $ 206,213 $ (418,723) (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 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 (Loss) income from continuing operations before income taxes 1,175,950 (176,742) (3,906) (1,038,847) (43,545) Income tax expense — 313,965 (7,978) — 305,987 Net (loss) income from continuing operations 1,175,950 (490,707) 4,072 (1,038,847) (349,532) Net loss from discontinued operations (232,480) 1,525,482 — — 1,293,002 Net (loss) income $ 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 (loss) income $ 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 Cash Flows Year Ended February 29, 2020 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 $ (214,470) $ 723,371 $ 1,956 $ — $ 510,857 Investing activities: Payments for property, plant and equipment — (171,705) — — (171,705) Intangible assets acquired — (42,681) — — (42,681) Intercompany activity — (539,344) — 539,344 — Proceeds from dispositions of assets and investments — 59,658 — — 59,658 Proceeds from sale-leaseback transactions — 4,879 — — 4,879 Net cash used in investing activities — (689,193) — 539,344 (149,849) Financing activities: Proceeds from issuance of long-term debt 600,000 — — — 600,000 Net payments to revolver (225,000) — — — (225,000) Principal payments on long-term debt (694,093) (12,010) — — (706,103) Change in zero balance cash accounts — 12,671 — — 12,671 Financing fees paid for early debt redemption — (518) — — (518) Payments for taxes related to net share settlement of equity awards — (1,921) — — (1,921) Deferred financing costs paid (5,781) — — — (5,781) Intercompany activity 539,344 — — (539,344) — Net cash provided by (used in) financing activities 214,470 (1,778) — (539,344) (326,652) Cash flows of discontinued operations: Operating activities of discontinued operations — (23,836) — — (23,836) Investing activities of discontinued operations — 63,307 — — 63,307 Financing activities of discontinued operations — — — — — Net cash provided by discontinued operations — 39,471 — — 39,471 Increase in cash and cash equivalents — 71,871 1,956 — 73,827 Cash and cash equivalents, beginning of period — 122,134 22,219 — 144,353 Cash and cash equivalents, end of period $ — $ 194,005 $ 24,175 $ — $ 218,180 Rite Aid Corporation Condensed Consolidating Statement of Cash Flows Year Ended March 2, 2019 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 $ (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 dispositions of assets and investments — 43,550 — — 43,550 Proceeds from sale-leaseback transactions — 2,587 — — 2,587 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 Payments for taxes related to net share settlement of equity awards — (2,419) — — (2,419) Financing fees paid for early redemption — (171) — — (171) Deferred financing costs paid (21,564) — — — (21,564) Intercompany activity 727,221 — — (727,221) — 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 (used in) provided by 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 (used in) provided by 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 Increase (decrease) 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 |