THE KROGER CO. CONSOLIDATED STATEMENT OF INCOME WITHOUT ONE-TIME ITEMS (in millions of dollars, except per share amounts)

Size: px

Start display at page:

Download "THE KROGER CO. CONSOLIDATED STATEMENT OF INCOME WITHOUT ONE-TIME ITEMS (in millions of dollars, except per share amounts)"

Anissa Sparks
5 years ago
Views:

1 THE KROGER CO. CONSOLIDATED STATEMENT OF INCOME WITHOUT ONE-TIME ITEMS (in millions of dollars, except per share amounts) THIRD QUARTER YEAR TO DATE SALES $ 10,961.9 $ 10,329.2 $ 36,308.3 $ 34,111.2 COSTS AND EXPENSES: WAREHOUSING AND TRANSPORTATION 8, , , ,122.1 OPERATING, GENERAL AND ADMINISTRATIVE 2, , , ,235.5 RENT DEPRECIATION AMORTIZATION OF GOODWILL NET INTEREST EXPENSE INCL. CAPITAL LEASES TOTAL 10, , , ,054.8 INCOME BEFORE TAX EXPENSE AND EXTRAORDINARY ITEMS , ,056.4 TAX EXPENSE INCOME BEFORE EXTRAORDINARY ITEMS EXTRAORDINARY ITEMS (a) (1.6) - (3.2) (9.8) NET INCOME $ $ $ $ INCOME PER BASIC COMMON SHARE: FROM OPERATIONS $ 0.28 $ 0.24 $ 0.90 $ 0.77 NET INCOME PER COMMON SHARE $ 0.28 $ 0.24 $ 0.90 $ 0.76 SHARES USED IN BASIC CALCULATION INCOME PER DILUTED COMMON SHARE: FROM OPERATIONS $ 0.28 $ 0.24 $ 0.88 $ 0.74 NET INCOME PER DILUTED COMMON SHARE $ 0.28 $ 0.24 $ 0.88 $ 0.73 SHARES USED IN DILUTED CALCULATION (a) The Extraordinary Items are from the early retirement of debt.

2 Supplemental Financial Information Without One-time Items EBITDA (b) , ,261.0 LIFO CHARGE (CREDIT) (6.5) (6.5) GROSS PROFIT % (EXCLUDING LIFO CHARGE) WITHOUT ONE-TIME ITEMS 26.58% 26.48% 26.83% 26.37% NET WORKING CAPITAL (c) NET TOTAL DEBT (d) 8, ,746.2 ERONOA (e) 24.22% 23.53% % TO SALES FOR INCOME STATEMENT WITHOUT ONE-TIME ITEMS WAREHOUSING AND TRANSPORTATION 73.37% 73.46% 73.20% 73.65% OPERATING, GENERAL AND ADMINISTRATIVE 18.28% 18.32% 18.43% 18.28% EFFECTIVE TAX RATE 39.20% 39.41% 39.25% 39.90% (b) EBITDA, as defined in Kroger's credit agreements, represents earnings before interest, taxes, depreciation, amortization, LIFO, and one-time items. (c) Net working capital, as defined by The Kroger Co., is calculated as current operating assets less current operating liabilities. The components of this calculation are detailed following the Consolidated Balance Sheet. (d) Net total debt, as defined by The Kroger Co., is calculated as the amount of long-term debt, including capital leases, net of Kroger's investment in debt securities issued by lenders of certain of Kroger's structured financings and net of prefunded employee benefits. (e) ERONOA, as defined by The Kroger Co., represents the EBITDA return on net operating assets and is calculated as rolling four quarters EBITDA before rent expense divided by the sum of total assets less goodwill less accounts payable, less prepaid VEBA, plus 8 times rolling four quarters rent expense.

3 THE KROGER CO. CONSOLIDATED STATEMENT OF INCOME WITH ONE-TIME ITEMS (in millions of dollars, except per share amounts) THIRD QUARTER YEAR TO DATE SALES $ 10,961.9 $ 10,329.2 $ 36,308.3 $ 34,111.2 COSTS AND EXPENSES: WAREHOUSING, AND TRANSPORTATION 8, , , ,158.3 OPERATING, GENERAL AND ADMINISTRATIVE 2, , , ,258.8 RENT DEPRECIATION AMORTIZATION OF GOODWILL INTEREST EXPENSE INCL. CAPITAL LEASES IMPAIRMENT CHARGES MERGER RELATED COSTS TOTAL 10, , , ,418.1 INCOME BEFORE TAX EXPENSE AND EXTRAORDINARY ITEMS TAX EXPENSE INCOME BEFORE EXTRAORDINARY ITEMS EXTRAORDINARY ITEMS (a) (1.6) - (3.2) (9.8) NET INCOME $ $ $ $ INCOME PER BASIC COMMON SHARE: FROM OPERATIONS $ 0.25 $ 0.16 $ 0.64 $ 0.47 NET INCOME PER COMMON SHARE $ 0.25 $ 0.16 $ 0.64 $ 0.46 SHARES USED IN BASIC CALCULATION INCOME PER DILUTED COMMON SHARE: FROM OPERATIONS $ 0.24 $ 0.15 $ 0.62 $ 0.46 NET INCOME PER DILUTED COMMON SHARE $ 0.24 $ 0.15 $ 0.62 $ 0.45 SHARES USED IN DILUTED CALCULATION ONE-TIME EXPENSES IN MERCHANDISE COSTS (b) $ 8.3 $ 18.0 $ 27.1 $ 36.2 ONE-TIME EXPENSES IN OG&A (b) IMPAIRMENT CHARGES (c) MERGER RELATED COSTS TOTAL ONE-TIME ITEMS, MERGER COSTS, AND IMPAIRMENT CHARGES $ 34.5 $ 93.0 $ $ (a) The Extraordinary Items are from the early retirement of debt. (b) The one-time items in both 1999 and 2000 are costs related to mergers. The merchandise charges relate to inventory revaluations. The operating, general and administrative charges primarily relate to expenses for stores closed or to be closed. (c) Relates primarily to the write-down of certain impaired assets in accordance with Statements of Financial Accounting Standards No. 121.

4 Supplemental Financial Information With One-time Items EBITDA (d) , ,261.0 LIFO CHARGE (CREDIT) (6.5) (6.5) GROSS PROFIT % (EXCLUDING LIFO CHARGE) WITH ONE-TIME ITEMS 26.50% 26.30% 26.75% 26.26% NET WORKING CAPITAL (e) NET TOTAL DEBT (f) 8, ,746.2 ERONOA (g) 24.22% 23.53% % TO SALES FOR INCOME STATEMENT WITH ONE-TIME ITEMS WAREHOUSING AND TRANSPORTATION 73.44% 73.63% 73.28% 73.75% OPERATING, GENERAL AND ADMINISTRATIVE 18.51% 18.38% 18.69% 18.35% EFFECTIVE TAX RATE 41.93% 46.17% 41.49% 43.49% (d) EBITDA, as defined in Kroger's credit agreements, represents earnings before interest, taxes, depreciation, amortization, LIFO, and one-time items. (e) Net working capital, as defined by The Kroger Co., is calculated as current operating assets less current operating liabilities. The components of this calculation are detailed following the Consolidated Balance Sheet. (f) Net total debt, as defined by The Kroger Co., is calculated as the amount of long-term debt, including capital leases, net of Kroger's investment in debt securities issued by lenders of certain of Kroger's structured financings and net of prefunded employee benefits. (g) ERONOA, as defined by The Kroger Co., represents the EBITDA return on net operating assets and is calculated as rolling four quarters EBITDA before rent expense divided by the sum of total assets less goodwill less accounts payable plus 8 times rolling four quarters rent expense.

5 CONSOLIDATED BALANCE SHEET Subject to Reclassification (in millions) November 4, November 6, ASSETS Current Assets Cash $ $ Receivables Inventories 4, ,275.7 Prepaid and other current assets Total current assets 5, ,597.3 Property, plant and equipment, net 8, ,057.5 Goodwill, net 3, ,799.5 Other assets Total Assets $ 18,105.9 $ 17,937.6 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Current portion of long-term debt $ $ Accounts payable 3, ,198.5 Accrued salaries and wages Other current liabilities 1, ,864.2 Total current liabilities 5, ,265.8 Long-term debt 7, ,863.5 Other long-term liabilities 1, ,400.5 Stockholders' equity 2, ,407.8 Total liabilities and stockholders' equity $ 18,105.9 $ 17,937.6 Total common shares outstanding at end of period Total diluted shares Year to Date NET WORKING CAPITAL CALCULATION November 4, November 6, Cash $ $ Receivables FIFO Inventory 4, ,811.8 Operating prepaid and other assets Accounts payable (3,274.2) (3,198.5) Operating accrued liabilities (2,278.6) (2,328.4) Prepaid VEBA (3.0) - Net working capital $ $ 387.4

RITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)

RITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited) CONSOLIDATED BALANCE SHEETS (Dollars in thousands) March 3, 2018 ASSETS Current assets: Cash and cash equivalents $ 147,092 $ 447,334 Accounts receivable, net 1,908,955 1,869,100 Inventories, net of LIFO