UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended November 26, 2016
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 1-5742
RITE AID CORPORATION
(Exact name of registrant as specified in its charter)
Delaware |
|
23-1614034 |
|
|
|
30 Hunter Lane, |
|
17011 |
Registrants telephone number, including area code: (717) 761-2633.
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report):
Not Applicable
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
Indicate by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Exchange act). Yes o No x
The registrant had 1,052,367,228 shares of its $1.00 par value common stock outstanding as of December 21, 2016.
RITE AID CORPORATION
|
2 | |
| ||
|
Condensed Consolidated Balance Sheets as of November 26, 2016 and February 27, 2016 |
4 |
|
5 | |
|
6 | |
|
7 | |
|
8 | |
|
9 | |
|
10 | |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
33 | |
46 | ||
48 | ||
49 | ||
49 | ||
51 | ||
51 | ||
51 | ||
51 | ||
52 |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This report, as well as our other public filings or public statements, include forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are often identified by terms and phrases such as anticipate, believe, intend, estimate, expect, continue, should, could, may, plan, project, predict, will and similar expressions and include references to assumptions and relate to our future prospects, developments and business strategies.
Factors that could cause actual results to differ materially from those expressed or implied in such forward-looking statements include, but are not limited to:
· our high level of indebtedness;
· our ability to make interest and principal payments on our debt and satisfy the other covenants contained in our credit facilities and other debt agreements;
· the continued impact of private and public third party payors reduction in prescription drug reimbursement rates and their ongoing efforts to limit access to payor networks, including mail order;
· our ability to achieve the benefits of our efforts to reduce the costs of our generic and other drugs, and our ability to achieve drug pricing efficiencies;
· the inability to complete the proposed acquisition (the Merger) of us by Walgreens Boots Alliance, Inc., a Delaware corporation (WBA), due to the failure to satisfy the remaining conditions to the completion of the Merger, including receipt of required regulatory approvals;
· the inability to complete the proposed Sale (as defined below) to a wholly owned subsidiary of Freds, Inc. (Freds) due to the failure to satisfy the conditions to the completion of the Sale, including receipt of required regulatory approvals;
· the continuing effect of the pending Merger or Sale on our business relationships (including, without limitation, customers and suppliers), operating results and business generally;
· our ability to continue to improve the operating performance of our stores in accordance with our long term strategy;
· our ability to maintain or grow prescription count and realize front-end sales growth;
· our ability to hire and retain qualified personnel;
· competitive pricing pressures, including aggressive promotional activity from our competitors;
· decisions to close additional stores and distribution centers or undertake additional refinancing activities (subject to the limitations in the Merger Agreement), which could result in charges to our operating statement;
· our ability to manage expenses and working capital;
· continued consolidation of the drugstore and the pharmacy benefit management (PBM) industries;
· changes in state or federal legislation or regulations, and the continued impact from the ongoing implementation of the Patient Protection and Affordable Care Act as well as other healthcare reform;
· risks related to compromises of our information or payment systems or unauthorized access to confidential or personal information of our associates or customers;
· our ability to maintain our current pharmacy services business and obtain new pharmacy services business, including maintaining renewals of expiring contracts, avoiding contract termination rights that may permit certain of our clients to terminate their contracts prior to their expiration and early price renegotiations prior to contract expirations;
· the continued impact of declining gross margins in the PBM industry due to increased market competition and client demand for lower prices while providing enhanced service offerings;
· our ability to maintain our current Medicare Part D business and obtain new Medicare Part D business, as a result of the annual Medicare Part D competitive bidding process;
· the expiration or termination of our Medicare or Medicaid managed care contracts by federal or state governments and related tax matters;
· the risk that the Merger Agreement may be terminated in certain limited circumstances that require us to pay WBA a termination fee of $325 million;
· risks that the proposed Merger disrupts our current plans and operations or affects our ability to retain or recruit key employees;
· the amount of the costs, fees, expenses and charges related to the Merger Agreement, the Merger, the Asset Purchase Agreement (as defined below) or the Sale;
· risks related to the Merger or Sale diverting managements or employees attention from ongoing business operations;
· risks associated with the financing of the Merger transaction;
· the risk that our stock price may decline significantly if the Merger is not completed;
· risks related to obtaining the requisite consents to the Merger or Sale, including, without limitation, the timing (including possible delays) and expiration or termination of the applicable waiting periods under the HSR Act and other applicable antitrust laws, and the risk that such consents might not be received;
· the risk that the Merger or Sale may not be completed in a timely manner, if at all;
· risks related to other business effects, including the effects of industry, market, economic, political (including as a result of the recent U.S. Presidential election) or regulatory conditions, future exchange or interest rates or credit ratings, changes in tax laws, regulations, rates and policies or competitive development;
· the risk that we could experience deterioration in our current Star rating with the Centers of Medicare and Medicaid Services (CMS) or incur CMS penalties and/or sanctions;
· the nature, cost and outcome of pending and future litigation and other legal proceedings or governmental investigations, including any such proceedings related to the Merger or Sale and instituted against us and others;
· the risk that there may be a material adverse change of the Company or the acquired stores;
· other risks and uncertainties described from time to time in our filings with the Securities and Exchange Commission (the SEC).
We undertake no obligation to update or revise the forward-looking statements included in this report, whether as a result of new information, future events or otherwise, after the date of this report. Our actual results, performance or achievements could differ materially from the results expressed in, or implied by, these forward-looking statements. Factors that could cause or contribute to such differences are discussed in the section entitled Managements Discussion and Analysis of Financial Condition and Results of Operations included herein and in our Annual Report on Form 10-K for the fiscal year ended February 27, 2016 (the Fiscal 2016 10-K ), our Quarterly Report on Form 10-Q for the thirteen weeks ended May 28, 2016 (the First Quarter 2017 10-Q) which we filed on July 5, 2016, and our Quarterly Report on Form 10-Q for the thirteen weeks ended August 27, 2016 (the Second Quarter 2017 10-Q) which we filed on October 4, 2016, as well as in the Risk Factors section of the Fiscal 2016 10-K, which we filed with the SEC on April 25, 2016. These documents are available on the SECs website at www.sec.gov.
RITE AID CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
(unaudited)
|
|
November |
|
February 27, |
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
220,028 |
|
$ |
124,471 |
|
Accounts receivable, net |
|
1,707,648 |
|
1,601,008 |
| ||
Inventories, net of LIFO reserve of $1,047,657 and $1,006,396 |
|
2,947,358 |
|
2,697,104 |
| ||
Prepaid expenses and other current assets |
|
142,134 |
|
128,144 |
| ||
Total current assets |
|
5,017,168 |
|
4,550,727 |
| ||
Property, plant and equipment, net |
|
2,291,459 |
|
2,255,398 |
| ||
Goodwill |
|
1,715,479 |
|
1,713,475 |
| ||
Other intangibles, net |
|
885,220 |
|
1,004,379 |
| ||
Deferred tax assets |
|
1,534,437 |
|
1,539,141 |
| ||
Other assets |
|
215,163 |
|
213,890 |
| ||
Total assets |
|
$ |
11,658,926 |
|
$ |
11,277,010 |
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Current maturities of long-term debt and lease financing obligations |
|
$ |
22,681 |
|
$ |
26,848 |
|
Accounts payable |
|
1,792,574 |
|
1,542,797 |
| ||
Accrued salaries, wages and other current liabilities |
|
1,256,283 |
|
1,427,250 |
| ||
Total current liabilities |
|
3,071,538 |
|
2,996,895 |
| ||
Long-term debt, less current maturities |
|
7,208,286 |
|
6,914,393 |
| ||
Lease financing obligations, less current maturities |
|
43,943 |
|
52,895 |
| ||
Other noncurrent liabilities |
|
689,032 |
|
731,399 |
| ||
Total liabilities |
|
11,012,799 |
|
10,695,582 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Common stock, par value $1 per share; 1,500,000 shares authorized; shares issued and outstanding 1,052,268 and 1,047,754 |
|
1,052,268 |
|
1,047,754 |
| ||
Additional paid-in capital |
|
4,855,612 |
|
4,822,665 |
| ||
Accumulated deficit |
|
(5,216,015 |
) |
(5,241,210 |
) | ||
Accumulated other comprehensive loss |
|
(45,738 |
) |
(47,781 |
) | ||
Total stockholders equity |
|
646,127 |
|
581,428 |
| ||
Total liabilities and stockholders equity |
|
$ |
11,658,926 |
|
$ |
11,277,010 |
|
See accompanying notes to condensed consolidated financial statements.
RITE AID CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)
|
|
Thirteen Week Period Ended |
| ||||
|
|
November |
|
November |
| ||
Revenues |
|
$ |
8,089,726 |
|
$ |
8,154,184 |
|
Costs and expenses: |
|
|
|
|
| ||
Cost of revenues |
|
6,194,866 |
|
6,151,305 |
| ||
Selling, general and administrative expenses |
|
1,773,862 |
|
1,777,647 |
| ||
Lease termination and impairment charges |
|
7,265 |
|
7,011 |
| ||
Interest expense |
|
106,309 |
|
106,879 |
| ||
Loss on sale of assets, net |
|
501 |
|
3,331 |
| ||
|
|
8,082,803 |
|
8,046,173 |
| ||
Income before income taxes |
|
6,923 |
|
108,011 |
| ||
Income tax (benefit) expense |
|
(8,087 |
) |
48,468 |
| ||
Net income |
|
$ |
15,010 |
|
$ |
59,543 |
|
Computation of income attributable to common stockholders: |
|
|
|
|
| ||
Income attributable to common stockholdersbasic and diluted |
|
$ |
15,010 |
|
$ |
59,543 |
|
Basic and diluted income per share |
|
$ |
0.01 |
|
$ |
0.06 |
|
See accompanying notes to condensed consolidated financial statements.
RITE AID CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)
|
|
Thirteen Week Period Ended |
| ||||
|
|
November |
|
November |
| ||
Net income |
|
$ |
15,010 |
|
$ |
59,543 |
|
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 $451 and $398 tax expense |
|
681 |
|
597 |
| ||
Total other comprehensive income |
|
681 |
|
597 |
| ||
Comprehensive income |
|
$ |
15,691 |
|
$ |
60,140 |
|
See accompanying notes to condensed consolidated financial statements.
RITE AID CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)
|
|
Thirty-Nine Week Period Ended |
| ||||
|
|
November |
|
November |
| ||
Revenues |
|
$ |
24,303,712 |
|
$ |
22,466,521 |
|
Costs and expenses: |
|
|
|
|
| ||
Cost of revenues |
|
18,597,809 |
|
16,681,822 |
| ||
Selling, general and administrative expenses |
|
5,345,356 |
|
5,203,058 |
| ||
Lease termination and impairment charges |
|
20,279 |
|
21,670 |
| ||
Interest expense |
|
316,810 |
|
345,895 |
| ||
Loss on debt retirements, net |
|
|
|
33,205 |
| ||
Loss on sale of assets, net |
|
1,731 |
|
3,651 |
| ||
|
|
24,281,985 |
|
22,289,301 |
| ||
Income before income taxes |
|
21,727 |
|
177,220 |
| ||
Income tax (benefit) expense |
|
(3,468 |
) |
77,372 |
| ||
Net income |
|
$ |
25,195 |
|
$ |
99,848 |
|
Computation of income attributable to common stockholders: |
|
|
|
|
| ||
Income attributable to common stockholdersbasic and diluted |
|
$ |
25,195 |
|
$ |
99,848 |
|
Basic and diluted income per share |
|
$ |
0.02 |
|
$ |
0.10 |
|
See accompanying notes to condensed consolidated financial statements.
RITE AID CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(unaudited)
|
|
Thirty-Nine Week Period Ended |
| ||||
|
|
November |
|
November |
| ||
Net income |
|
$ |
25,195 |
|
$ |
99,848 |
|
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 $1,353 and $1,194 tax expense |
|
2,043 |
|
1,792 |
| ||
Total other comprehensive income |
|
2,043 |
|
1,792 |
| ||
Comprehensive income |
|
$ |
27,238 |
|
$ |
101,640 |
|
See accompanying notes to condensed consolidated financial statements.
RITE AID CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
|
|
Thirty-Nine Week Period Ended |
| ||||
|
|
November |
|
November |
| ||
Operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
25,195 |
|
$ |
99,848 |
|
Adjustments to reconcile to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
424,084 |
|
373,782 |
| ||
Lease termination and impairment charges |
|
20,279 |
|
21,670 |
| ||
LIFO charge |
|
41,261 |
|
17,959 |
| ||
Loss on sale of assets, net |
|
1,731 |
|
3,651 |
| ||
Stock-based compensation expense |
|
36,766 |
|
26,529 |
| ||
Loss on debt retirements, net |
|
|
|
33,205 |
| ||
Changes in deferred taxes |
|
6,165 |
|
50,696 |
| ||
Excess tax benefit on stock options and restricted stock |
|
(3,809 |
) |
(21,436 |
) | ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
(110,868 |
) |
315,898 |
| ||
Inventories |
|
(291,574 |
) |
339 |
| ||
Accounts payable |
|
225,278 |
|
89,630 |
| ||
Other assets and liabilities, net |
|
(209,055 |
) |
(342,234 |
) | ||
Net cash provided by operating activities |
|
165,453 |
|
669,537 |
| ||
Investing activities: |
|
|
|
|
| ||
Payments for property, plant and equipment |
|
(333,788 |
) |
(414,338 |
) | ||
Intangible assets acquired |
|
(48,805 |
) |
(97,612 |
) | ||
Acquisition of businesses, net of cash acquired |
|
|
|
(1,778,377 |
) | ||
Proceeds from dispositions of assets and investments |
|
10,217 |
|
8,697 |
| ||
Net cash used in investing activities |
|
(372,376 |
) |
(2,281,630 |
) | ||
Financing activities: |
|
|
|
|
| ||
Proceeds from issuance of long-term debt |
|
|
|
1,800,000 |
| ||
Net proceeds from revolver |
|
280,000 |
|
655,000 |
| ||
Principal payments on long-term debt |
|
(16,426 |
) |
(666,967 |
) | ||
Change in zero balance cash accounts |
|
30,685 |
|
(35,011 |
) | ||
Net proceeds from issuance of common stock |
|
4,412 |
|
8,625 |
| ||
Financing fees paid for early debt redemption |
|
|
|
(26,003 |
) | ||
Excess tax benefit on stock options and restricted stock |
|
3,809 |
|
21,436 |
| ||
Deferred financing costs paid |
|
|
|
(34,634 |
) | ||
Net cash provided by financing activities |
|
302,480 |
|
1,722,446 |
| ||
Increase in cash and cash equivalents |
|
95,557 |
|
110,353 |
| ||
Cash and cash equivalents, beginning of period |
|
124,471 |
|
115,899 |
| ||
Cash and cash equivalents, end of period |
|
$ |
220,028 |
|
$ |
226,252 |
|
Supplementary cash flow data: |
|
|
|
|
| ||
Cash paid for interest (net of capitalized amounts of $147 and $128, respectively) |
|
$ |
273,713 |
|
$ |
239,869 |
|
Cash payments of income taxes, net of refunds |
|
$ |
6,506 |
|
$ |
5,808 |
|
Equipment financed under capital leases |
|
$ |
3,881 |
|
$ |
3,499 |
|
Equipment received for noncash consideration |
|
$ |
746 |
|
$ |
2,011 |
|
Stock consideration issued in connection with business acquisitions |
|
$ |
|
|
$ |
240,907 |
|
Conversion of the 8.5% convertible notes to common stock |
|
$ |
|
|
$ |
64,089 |
|
Gross borrowings from revolver |
|
$ |
2,774,000 |
|
$ |
3,983,000 |
|
Gross payments to revolver |
|
$ |
2,494,000 |
|
$ |
3,328,000 |
|
See accompanying notes to condensed consolidated financial statements.
RITE AID CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
For the Thirteen and Thirty-Nine Week Periods Ended November 26, 2016 and November 28, 2015
(Dollars and share information in thousands, except per share amounts)
(unaudited)
1. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X and therefore do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete annual financial statements. The accompanying financial information reflects all adjustments which are of a recurring nature and, in the opinion of management, are necessary for a fair presentation of the results for the interim periods. The results of operations for the thirteen and thirty-nine week periods ended November 26, 2016 are not necessarily indicative of the results to be expected for the full year. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Rite Aid Corporation (Rite Aid) and Subsidiaries (together with Rite Aid, the Company) Fiscal 2016 10-K.
Recent Accounting Pronouncements
In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606), an update to ASU 2014-09. This ASU amends ASU 2014-09 to defer the effective date by one year for annual reporting periods beginning after December 15, 2017 (fiscal 2019). Subsequently, the FASB has also issued accounting standards updates which clarify the guidance. This ASU removes inconsistencies, complexities and allows transparency and comparability of revenue transactions across entities, industries, jurisdictions and capital markets by providing a single comprehensive principles-based model with additional disclosures regarding uncertainties. The principles-based revenue recognition model has a five-step analysis of transactions to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Early adoption is permitted for annual reporting periods beginning after December 15, 2016 (fiscal 2018). In transition, the ASU may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized as of the date of adoption. The Company is in the process of assessing the impact and method of the adoption of the standards on its financial position, results of operations and cash flow.
In February 2016, the FASB issued ASU No. 2016-02, Leases, (Topic 842), which is intended to improve financial reporting around leasing transactions. The ASU affects all companies and other organizations that engage in lease transactions (both lessee and lessor) that lease assets such as real estate and manufacturing equipment. This ASU will require organizations that lease assetsreferred to as leasesto recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. ASU No. 2016-02 is effective for fiscal years and interim periods within those years beginning January 1, 2019. The Company is in process of assessing the impact of the adoption of ASU No. 2016-02 on its financial position, results of operations and cash flows.
In March 2016, the FASB issued ASU No. 2016-09, Compensation Stock Compensation, (Topic 718): Improvements to Employee Share-Based Payment Accounting, which is intended to simplify aspects of the accounting for share-based payment transactions. The ASU simplifies the accounting of stock compensation, including income tax implications, the balance sheet classification of awards as either equity or liabilities, and the cash flow classification of employee share based payment transactions. ASU No. 2016-09 is effective for fiscal years and interim periods within those years beginning after December 15, 2016. Early adoption of all the amendments for ASU 2016-09 is permitted. Amendments requiring recognition of excess tax benefits and tax deficiencies in the income statement must be applied prospectively. Amendments related to the presentation of excess tax benefits on the statement of cash flows may be applied either prospectively or retrospectively based on the Companys election. Amendments related to the statement of cash flows presentation of employee taxes paid when an employer withholds shares must be applied retrospectively. The Company is in process of assessing the impact of the adoption of ASU No. 2016-09 on its financial position, results of operations and cash flows.
2. Acquisition
On June 24, 2015, the Company completed its acquisition of TPG VI Envision BL, LLC and Envision Topco Holdings, LLC (EnvisionRx), pursuant to the terms of an agreement (Agreement) dated February 10, 2015 (the Acquisition). EnvisionRx, which was a portfolio company of TPG Capital L.P. prior to its acquisition by the Company, is a full-service pharmacy services provider. EnvisionRx provides both transparent and traditional pharmacy benefit manager (PBM) service options through its EnvisionRx and MedTrak PBMs, respectively. EnvisionRx also offers fully integrated mail-order and specialty pharmacy services through EnvisionPharmacies; access to the nations largest cash pay infertility discount drug program via Design Rx; an innovative claims adjudication software platform in Laker Software; and a national Medicare Part D prescription drug plan through Envision Insurance Companys (EIC) EnvisionRx Plus Silver product for the low income auto-assign market and its Clear Choice product for the chooser market. EnvisionRx is headquartered in Twinsburg, Ohio and operates as a 100 percent owned subsidiary of the Company.
Pursuant to the terms of the Agreement, as consideration for the Acquisition, the Company paid $1,882,211 in cash and issued 27,754 shares of Rite Aid common stock. The Company financed the cash portion of the Acquisition with borrowings under its Amended and Restated Senior Secured Revolving Credit Facility, and the net proceeds from the April 2, 2015 issuance of $1,800,000 aggregate principal amount of 6.125% senior notes due 2023 (the 6.125% Notes). The consideration associated with the common stock was $240,907 based on a stock price of $8.68 per share, representing the closing price of the Companys common stock on the closing date of the Acquisition.
The Companys condensed consolidated financial statements for the thirteen and thirty-nine week periods ended November 26, 2016 include EnvisionRx results of operations. The Companys condensed consolidated financial statements for the thirteen and thirty-nine week periods ended November 28, 2015 include EnvisionRx results of operations from the Acquisition date of June 24, 2015 through November 28, 2015 (please see Note 14 Segment Reporting for the Pharmacy Services segment results included within the condensed consolidated financial statements for the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015, which reflects the results of EnvisionRx). The Companys condensed consolidated financial statements reflect the final purchase accounting adjustments in accordance with ASC 805 Business Combinations, whereby the purchase price was allocated to the assets acquired and liabilities assumed based upon their estimated fair values on the Acquisition date.
The following allocation of the purchase price is final:
Final purchase price |
|
|
| |
Cash consideration |
|
$ |
1,882,211 |
|
Stock consideration |
|
240,907 |
| |
Total |
|
$ |
2,123,118 |
|
Final purchase price allocation |
|
|
| |
Cash and cash equivalents |
|
$ |
103,834 |
|
Accounts receivable |
|
892,678 |
| |
Inventories |
|
7,276 |
| |
Prepaid expenses and other current assets |
|
13,386 |
| |
Total current assets |
|
1,017,174 |
| |
Property and equipment |
|
13,196 |
| |
Intangible assets(1) |
|
646,600 |
| |
Goodwill |
|
1,639,355 |
| |
Other assets |
|
7,219 |
| |
Total assets acquired |
|
3,323,544 |
| |
Accounts payable |
|
491,672 |
| |
Reinsurance funds held |
|
381,225 |
| |
Other current liabilities(2) |
|
215,770 |
| |
Total current liabilities |
|
1,088,667 |
| |
Other long term liabilities(3) |
|
111,759 |
| |
Total liabilities assumed |
|
1,200,426 |
| |
Net assets acquired |
|
$ |
2,123,118 |
|
(1) Intangible assets are recorded at estimated fair value, as determined by management based on available information which includes a final valuation prepared by an independent third party. The fair values assigned to identifiable intangible assets were determined through the use of the income approach, specifically the relief from royalty and the multi-period excess earnings methods. The major assumptions used in arriving at the estimated identifiable intangible asset values included
managements estimates of future cash flows, discounted at an appropriate rate of return which are based on the weighted average cost of capital for both the Company and other market participants, projected customer attrition rates, as well as applicable royalty rates for comparable assets. The useful lives for intangible assets were determined based upon the remaining useful economic lives of the intangible assets that are expected to contribute directly or indirectly to future cash flows. The estimated fair value of intangible assets and related useful lives as included in the final purchase price allocation include:
|
|
Estimated |
|
Estimated |
| |
Customer relationships |
|
$ |
465,000 |
|
17 |
|
CMS license |
|
57,500 |
|
25 |
| |
Claims adjudication and other developed software |
|
59,000 |
|
7 |
| |
Trademarks |
|
20,100 |
|
10 |
| |
Backlog |
|
11,500 |
|
3 |
| |
Trademarks |
|
33,500 |
|
Indefinite |
| |
Total |
|
$ |
646,600 |
|
|
|
(2) Other current liabilities includes $116,057 due to TPG under the terms of the Agreement, representing the amounts due to EnvisionRx from CMS, less corresponding amounts due to various reinsurance providers under certain reinsurance programs, for CMS activities that relate to the year ended December 31, 2014. This liability was satisfied with a payment to TPG on November 5, 2015.
(3) Primarily relates to deferred tax liabilities.
The above goodwill represents future economic benefits expected to be recognized from the Companys expansion into the pharmacy services market, as well as expected future synergies and operating efficiencies from combining operations with EnvisionRx. Goodwill resulting from the Acquisition of $1,639,355 has been allocated to the Pharmacy Services segment of which $1,368,657 is deductible for tax purposes.
During the thirteen and thirty-nine week periods ended November 26, 2016, $0 and $6, respectively, of costs related to the Acquisition were expensed by the Company as incurred. During the thirteen and thirty-nine week periods ended November 28, 2015, acquisition costs of $0 and $27,072, respectively, were expensed as incurred. The following unaudited pro forma combined financial data gives effect to the Acquisition as if it had occurred as of March 1, 2014.
These unaudited pro forma combined results have been prepared by combining the historical results of the Company and historical results of EnvisionRx. The unaudited pro forma condensed combined financial data for all periods presented were adjusted to give effect to pro forma events that 1) are directly attributable to the aforementioned transaction, 2) factually supportable, and 3) expected to have a continuing impact on the consolidated results of operations. Specifically, these adjustments reflect:
· Incremental interest expense relating to the $1,800,000 6.125% Notes issued on April 2, 2015, the net proceeds of which were used to finance the cash portion of the Acquisition.
· Incremental amortization resulting from increased fair value of the identifiable intangible assets as noted in the final purchase price allocation.
· Removal of costs incurred in connection with the Acquisition by both the Company and EnvisionRx, including bridge loan commitment fees of $15,375.
· Removal of interest expense incurred by EnvisionRx as the underlying debt was repaid upon the acquisition date.
· Removal of debt extinguishment charges incurred by EnvisionRx.
· Inclusion of the 27,754 shares of Rite Aid common stock issued to fund the stock portion of the purchase price in the basic and diluted share calculation.
The unaudited pro forma combined information is not necessarily indicative of what the combined companys results actually would have been had the Acquisition been completed as of the beginning of the periods as indicated. In addition, the unaudited pro forma combined information does not purport to project the future results of the combined company.
|
|
Thirteen week |
|
Thirty-Nine week |
| ||||||||
|
|
November 26, |
|
November 28, |
|
November 26, |
|
November 28, |
| ||||
|
|
Pro forma |
|
Pro forma |
|
Pro forma |
|
Pro forma |
| ||||
Net revenues as reported |
|
$ |
8,089,726 |
|
$ |
8,154,184 |
|
$ |
24,303,712 |
|
$ |
22,466,521 |
|
EnvisionRx revenue, prior to the acquisition |
|
|
|
|
|
|
|
1,735,635 |
| ||||
Less pre-acquisition intercompany revenue |
|
|
|
|
|
|
|
(104,731 |
) | ||||
Pro forma combined revenues |
|
$ |
8,089,726 |
|
$ |
8,154,184 |
|
$ |
24,303,712 |
|
$ |
24,097,425 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income as reported |
|
$ |
15,010 |
|
$ |
59,543 |
|
$ |
25,195 |
|
$ |
99,848 |
|
EnvisionRx net loss before income taxes, prior to the acquisition |
|
|
|
|
|
|
|
(45,307 |
) | ||||
Incremental interest expense on the 6.125% Notes issued on April 2, 2015 |
|
|
|
|
|
|
|
(11,097 |
) | ||||
Incremental amortization resulting from fair value adjustments of the identifiable intangible assets |
|
|
|
|
|
|
|
(16,509 |
) | ||||
Transaction costs incurred by both the Company and EnvisionRx |
|
|
|
|
|
|
|
55,864 |
| ||||
Interest expense incurred by EnvisionRx |
|
|
|
|
|
|
|
21,984 |
| ||||
Debt extinguishment charges incurred by EnvisionRx |
|
|
|
|
|
|
|
31,601 |
| ||||
Income tax expense relating to pro forma adjustments |
|
|
|
|
|
|
|
(15,601 |
) | ||||
Pro forma net income |
|
$ |
15,010 |
|
$ |
59,543 |
|
$ |
25,195 |
|
$ |
120,783 |
|
|
|
|
|
|
|
|
|
|
| ||||
Pro forma basic and diluted income per share |
|
$ |
0.01 |
|
$ |
0.06 |
|
$ |
0.02 |
|
$ |
0.12 |
|
The unaudited pro forma condensed combined financial information for the thirteen week periods ended November 26, 2016 and November 28, 2015 is identical to the actual results reported by the Company because EnvisionRx results were included in the consolidated operations of the Company for the entire period. The unaudited pro forma condensed combined financial information for the thirty-nine week period ended November 26, 2016 is identical to the actual results reported by the Company because EnvisionRx results were included in the consolidated operations of the Company for the entire period.
3. Pending Merger
On October 27, 2015, Rite Aid entered into an Agreement and Plan of Merger (the Merger Agreement) with WBA, and Victoria Merger Sub, Inc., a Delaware corporation and a wholly owned direct subsidiary of WBA (Victoria Merger Sub). Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, Victoria Merger Sub will merge with and into Rite Aid (the Merger), with Rite Aid surviving the Merger as a 100 percent owned direct subsidiary of WBA. On February 4, 2016, the proposal to adopt the Merger Agreement was approved by approximately 97% of the votes cast at the special meeting, which represented approximately 72% of the Companys total outstanding shares of common stock entitled to vote as of the record date of the special meeting. A quorum of 74% of the Companys total outstanding shares of common stock as of the record date voted at the special meeting. Completion of the Merger is subject to various closing conditions, including but not limited to (i) the expiration or earlier termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, (ii) the absence of any law or order prohibiting the Merger, and (iii) the absence of a material adverse effect on Rite Aid, as defined in the Merger Agreement. Under the terms of the Merger Agreement, at the effective time of the Merger, each share of Rite Aids common stock, par value $1.00 per share, issued and outstanding immediately prior to the effective time (other than shares owned by (i) WBA, Victoria Merger Sub or Rite Aid (which will be cancelled), (ii) stockholders who have properly exercised and perfected appraisal rights under Delaware law, or (iii) any direct or indirect 100 percent owned subsidiary of Rite Aid or WBA (which will be converted into shares of common stock of the surviving corporation)) will be converted into the right to receive $9.00 per share in cash, without interest.
Rite Aid and WBA and Victoria Merger Sub have each made customary representations, warranties and covenants in the Merger Agreement, including, among other things, that (i) Rite Aid and its subsidiaries will continue to conduct our business in the ordinary course consistent with past practice between the execution of the Merger Agreement and the closing of the Merger and (ii) Rite Aid will not solicit proposals relating to alternative transactions to the Merger or engage in discussions or negotiations with
respect thereto, subject to certain exceptions. Additionally, the Merger Agreement limits the Companys ability to incur indebtedness for borrowed money and issue additional capital stock, among other things.
On October 19, 2016, in accordance with the terms of the Merger Agreement, the Company and WBA jointly agreed to extend the End Date (as defined in the Merger Agreement) to January 27, 2017.
On December 19, 2016, the Company entered into an Asset Purchase Agreement (the Asset Purchase Agreement) with AFAE, LLC, a Tennessee limited liability company (Buyer), Freds (solely for the purposes set forth in the Asset Purchase Agreement) and WBA (solely for the purposes set forth in the Asset Purchase Agreement). Pursuant to the terms and subject to the conditions set forth in the Asset Purchase Agreement, Buyer will purchase from the Company 865 stores (the Acquired Stores) and certain specified assets related thereto for a purchase price of $950,000 plus Buyers assumption of certain liabilities of the Company and its affiliates (the Sale).
Completion of the Sale is subject to various closing conditions, including but not limited to (i) the closing of the proposed acquisition of the Company by WBA (the Rite Aid Acquisition), (ii) the Federal Trade Commission (FTC) having issued publicly the proposed final judgment relating to the Acquired Stores in connection with the Rite Aid Acquisition identifying Buyer as being preliminarily approved as the purchaser of the assets purchased under the Asset Purchase Agreement, (iii) filings with or receipt of approval from the applicable state boards of pharmacy, and (iv) the absence of a material adverse effect on the stores being acquired in the Sale.
The parties to the Asset Purchase Agreement have each made customary representations and warranties. The Company has agreed to various covenants and agreements, including, among others, the Companys agreement to conduct its business at the Acquired Stores in the ordinary course during the period between the execution of the Asset Purchase Agreement and the closing of the Sale, subject to certain exceptions. Freds and Buyer have also agreed to various covenants and agreements in the Asset Purchase Agreement, including, among other things, (i) Freds and Buyers agreement to use their reasonable best efforts to obtain all authorizations and approvals from governmental authorities and (ii) Freds and Buyers agreement to (x) prepare and furnish all necessary information and documents reasonably requested by the FTC, (y) use reasonable best efforts to demonstrate to the FTC that each of Freds and Buyer is an acceptable purchaser of, and will compete effectively using, the assets purchased in the Sale, and (z) reasonably cooperate with WBA and the Company in obtaining all FTC approvals. In the event that the FTC requests changes to the Asset Purchase Agreement, the parties agreed to negotiate in good faith to make the necessary changes. To the extent the FTC requests that additional stores be sold, and WBA agrees to sell such stores, each of Freds and Buyer has agreed to buy those stores.
The Asset Purchase Agreement contains specified termination rights for the Company, WBA and Buyer, including a mutual termination right (i) in the event of the issuance of a final, nonappealable governmental order permanently restraining the Sale or (ii) in the event that the Merger Agreement is terminated in accordance with its terms. WBA has additional termination rights, if, among others thing, (i) Buyer or Freds is not preliminarily approved by the FTC or other necessary governmental authority as purchaser of the assets in the Sale or (ii) the FTC informs WBA or its affiliates in writing that the Director of the Bureau of Competition will not recommend approval of Freds or Buyer as purchaser of the assets in the Sale.
While WBA is actively engaged in discussions with the FTC regarding the transaction and is working towards a close of the Merger in early calendar 2017, there can be no assurance that the requisite regulatory approvals will be obtained, or that the Merger or the Sale will be completed within the time periods contemplated by the Merger Agreement and Asset Purchase Agreement.
4. Income Per Share
Basic income per share is computed by dividing income available to common stockholders by the weighted average number of shares of common stock outstanding for the period. Diluted income per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the income of the Company subject to anti-dilution limitations.
|
|
Thirteen Week Period |
|
Thirty-Nine Week Period |
| ||||||||
|
|
November 26, |
|
November 28, |
|
November 26, |
|
November 28, |
| ||||
Numerator for income per share: |
|
|
|
|
|
|
|
|
| ||||
Income attributable to common stockholdersbasic and diluted |
|
$ |
15,010 |
|
$ |
59,543 |
|
$ |
25,195 |
|
$ |
99,848 |
|
Denominator: |
|
|
|
|
|
|
|
|
| ||||
Basic weighted average shares |
|
1,045,028 |
|
1,039,867 |
|
1,043,887 |
|
1,018,783 |
| ||||
Outstanding options and restricted shares, net |
|
15,735 |
|
17,411 |
|
17,117 |
|
18,765 |
| ||||
Diluted weighted average shares |
|
1,060,763 |
|
1,057,278 |
|
1,061,004 |
|
1,037,548 |
| ||||
Basic and diluted income per share |
|
$ |
0.01 |
|
$ |
0.06 |
|
$ |
0.02 |
|
$ |
0.10 |
|
Due to their antidilutive effect, 3,320 and 3,534 potential common shares related to stock options have been excluded from the computation of diluted income per share as of November 26, 2016 and November 28, 2015, respectively.
During May 2015, $64,089 of the Companys 8.5% convertible notes due 2015 were converted into 24,762 shares of common stock, pursuant to their terms.
5. Lease Termination and Impairment Charges
Lease termination and impairment charges consist of amounts as follows:
|
|
Thirteen Week Period |
|
Thirty-Nine Week Period |
| ||||||||
|
|
November 26, |
|
November 28, |
|
November 26, |
|
November 28, |
| ||||
Impairment charges |
|
$ |
957 |
|
$ |
540 |
|
$ |
1,654 |
|
$ |
818 |
|
Lease termination charges |
|
6,308 |
|
6,471 |
|
18,625 |
|
20,852 |
| ||||
|
|
$ |
7,265 |
|
$ |
7,011 |
|
$ |
20,279 |
|
$ |
21,670 |
|
Impairment Charges
These amounts include the write-down of long-lived assets at locations that were assessed for impairment because of managements intention to relocate or close the location or because of changes in circumstances that indicated the carrying value of an asset may not be recoverable.
Lease Termination Charges
As part of the Companys ongoing business activities, the Company assesses stores and distribution centers for potential closure or relocation. Decisions to close or relocate stores or distribution centers in future periods would result in lease termination charges, lease exit costs and inventory liquidation charges, as well as impairment of assets at these locations. The following table reflects the closed store and distribution center charges that relate to new closures, changes in assumptions and interest accretion:
|
|
Thirteen Week Period |
|
Thirty-Nine Week Period |
| ||||||||
|
|
November 26, |
|
November 28, |
|
November 26, |
|
November 28, |
| ||||
Balancebeginning of period |
|
$ |
190,708 |
|
$ |
223,667 |
|
$ |
208,421 |
|
$ |
241,047 |
|
Provision for present value of noncancellable lease payments of closed stores |
|
2,725 |
|
438 |
|
5,877 |
|
6,410 |
| ||||
Changes in assumptions about future sublease income, terminations and changes in interest rates |
|
137 |
|
2,000 |
|
2,044 |
|
2,434 |
| ||||
Interest accretion |
|
3,482 |
|
4,033 |
|
10,878 |
|
12,553 |
| ||||
Cash payments, net of sublease income |
|
(17,073 |
) |
(15,502 |
) |
(47,241 |
) |
(47,808 |
) | ||||
Balanceend of period |
|
$ |
179,979 |
|
$ |
214,636 |
|
$ |
179,979 |
|
$ |
214,636 |
|
6. Fair Value Measurements
The Company utilizes the three-level valuation hierarchy for the recognition and disclosure of fair value measurements. The categorization of assets and liabilities within this hierarchy is based upon the lowest level of input that is significant to the measurement of fair value. The three levels of the hierarchy consist of the following:
· Level 1Inputs to the valuation methodology are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
· Level 2Inputs to the valuation methodology are quoted prices for similar assets and liabilities in active markets, quoted prices in markets that are not active or inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the instrument.
· Level 3Inputs to the valuation methodology are unobservable inputs based upon managements best estimate of inputs market participants could use in pricing the asset or liability at the measurement date, including assumptions about risk.
Non-Financial Assets Measured on a Non-Recurring Basis
Long-lived non-financial assets are measured at fair value on a nonrecurring basis for purposes of calculating impairment using Level 2 and Level 3 inputs as defined in the fair value hierarchy. The fair value of long-lived assets using Level 2 inputs is determined by evaluating the current economic conditions in the geographic area for similar use assets. The fair value of long-lived assets using Level 3 inputs is determined by estimating the amount and timing of net future cash flows (which are unobservable inputs) and discounting them using a risk-adjusted rate of interest (which is Level 1). The Company estimates future cash flows based on its experience and knowledge of the market in which the store is located. Significant increases or decreases in actual cash flows may result in valuation changes. During the thirty-nine week period ended November 26, 2016, long-lived assets from continuing operations with a carrying value of $3,544, primarily store assets, were written down to their fair value of $1,890, resulting in an impairment charge of $1,654 of which $957 relates to the thirteen week period ended November 26, 2016. During the thirty-nine week period ended November 28, 2015, long-lived assets from continuing operations with a carrying value of $5,125, primarily store assets, were written down to their fair value of $4,307, resulting in an impairment charge of $818 of which $540 relates to the thirteen week period ended November 28, 2015. If our actual future cash flows differ from our projections materially, certain stores that are either not impaired or partially impaired in the current period may be further impaired in future periods.
The following table presents fair values for those assets measured at fair value on a non-recurring basis at November 26, 2016 and November 28, 2015:
Fair Value Measurement Using
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total as of |
| ||||
Long-lived assets held for use |
|
$ |
|
|
$ |
|
|
$ |
867 |
|
$ |
867 |
|
Long-lived assets held for sale |
|
$ |
|
|
$ |
1,023 |
|
$ |
|
|
$ |
1,023 |
|
Total |
|
$ |
|
|
$ |
1,023 |
|
$ |
867 |
|
$ |
1,890 |
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total as of |
| ||||
Long-lived assets held for use |
|
$ |
|
|
$ |
|
|
$ |
1,747 |
|
$ |
1,747 |
|
Long-lived assets held for sale |
|
$ |
|
|
$ |
2,371 |
|
$ |
189 |
|
$ |
2,560 |
|
Total |
|
$ |
|
|
$ |
2,371 |
|
$ |
1,936 |
|
$ |
4,307 |
|
As of November 26, 2016 and November 28, 2015, the Company did not have any financial assets measured on a recurring basis.
Other Financial Instruments
Financial instruments other than long-term indebtedness include cash and cash equivalents, accounts receivable and accounts payable. These instruments are recorded at book value, which we believe approximate their fair values due to their short term nature. In addition, the Company has $6,893 of investments, carried at amortized cost as these investments are being held to maturity, which are included as a component of prepaid expenses and other current assets as of November 26, 2016. The Company believes the carrying value of these investments approximates their fair value.
The fair value for LIBOR-based borrowings under the Companys senior secured credit facility and first and second lien term loans are estimated based on the quoted market price of the financial instrument which is considered Level 1 of the fair value hierarchy. The fair values of substantially all of the Companys other long-term indebtedness are estimated based on quoted market prices of the financial instruments which are considered Level 1 of the fair value hierarchy. The carrying amount and estimated fair value of the Companys total long-term indebtedness was $7,208,376 and $7,576,833, respectively, as of November 26, 2016. There were no outstanding derivative financial instruments as of November 26, 2016 and February 27, 2016.
7. Income Taxes
The Company recorded an income tax benefit of $8,087 and an income tax expense of $48,468 for the thirteen week periods ended November 26, 2016 and November 28, 2015, respectively, and an income tax benefit of $3,468 and an income tax expense of $77,372 for the thirty-nine week periods ended November 26, 2016 and November 28, 2015, respectively. The income tax benefit for the thirteen week period ended November 26, 2016 and the income tax expense for the thirteen week period ended November 28, 2015 resulted in a tax rate of (116.8)% and 44.9%, respectively. The income tax benefit for the thirty-nine week period ended
November 26, 2016 and the income tax expense for the thirty-nine week period ended November 28, 2015 resulted in a tax rate of (16.0)% and 43.7%, respectively. The tax benefit for the thirteen and thirty-nine week periods ended November 26, 2016 was the result of lower projected earnings for the Retail Pharmacy segment which resulted in a cumulative adjustment to the annual effective tax rate.
The Company recognizes tax liabilities in accordance with the guidance for uncertain tax positions and management adjusts these liabilities with changes in judgment as a result of the evaluation of new information not previously available. Due to the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from the current estimate of the tax liabilities.
While it is expected that the amount of unrecognized tax benefits will change in the next twelve months, the Company does not expect the change to have a significant impact on the results of operations or the financial position of the Company.
The Company regularly evaluates valuation allowances established for deferred tax assets for which future realization is uncertain. Management will continue to monitor all available evidence related to the net deferred tax assets that may change the most recent assessment, including events that have occurred or are anticipated to occur. The Company continues to maintain a valuation allowance against net deferred tax assets of $215,448 and $212,023, which relates primarily to state deferred tax assets at November 26, 2016 and February 27, 2016, respectively.
8. Medicare Part D
The Company offers Medicare Part D benefits through EIC, which has contracted with CMS to be a Prescription Drug Plan (PDP) and, pursuant to the Medicare Prescription Drug, Improvement and Modernization Act of 2003, must be a risk-bearing entity regulated under state insurance laws or similar statutes.
EIC is a licensed domestic insurance company under the applicable laws and regulations. Pursuant to these laws and regulations, EIC must file quarterly and annual reports with the National Association of Insurance Commissioners (NAIC) and certain state regulators, must maintain certain minimum amounts of capital and surplus under formulas established by certain states and must, in certain circumstances, request and receive the approval of certain state regulators before making dividend payments or other capital distributions to the Company. The Company does not believe these limitations on dividends and distributions materially impact its financial position. EIC is subject to minimum capital and surplus requirements in certain states. The minimum amount of capital and surplus required to satisfy regulatory requirements in these states is $29,331 as of September 30, 2016. EIC was in excess of the minimum required amounts in these states as of November 26, 2016.
The Company has recorded estimates of various assets and liabilities arising from its participation in the Medicare Part D program based on information in its claims management and enrollment systems. Significant estimates arising from its participation in this program include: (i) estimates of low-income cost subsidies, reinsurance amounts, and coverage gap discount amounts ultimately payable to CMS based on a detailed claims reconciliation that will occur in the following year; (ii) an estimate of amounts receivable from CMS under a risk-sharing feature of the Medicare Part D program design, referred to as the risk corridor and (iii) estimates for claims that have been reported and are in the process of being paid or contested and for our estimate of claims that have been incurred but have not yet been reported.
As of November 26, 2016, accounts receivable, net included $193,238 due from CMS and accrued salaries, wages and other current liabilities included $106,205 of EIC liabilities under certain reinsurance contracts. As of February 27, 2016, accounts receivable, net included $275,032 due from CMS and accrued salaries, wages and other current liabilities included $166,238 of EIC liabilities under certain reinsurance contracts. EIC limits its exposure to loss and recovers a portion of benefits paid by utilizing quota-share reinsurance with a commercial reinsurance company.
9. Goodwill and Other Intangible Assets
Goodwill and indefinitely-lived assets, such as certain trademarks acquired in connection with acquisition transactions, are not amortized, but are instead evaluated for impairment on an annual basis at the end of the fiscal year, or more frequently if events or circumstances indicate that impairment may be more likely. During the thirteen and thirty-nine week periods ended November 26, 2016 and the fifty-two week period ended February 27, 2016, no impairment charges have been taken against the Companys goodwill or indefinitely-lived intangible assets. Below is a summary of the changes in the carrying amount of goodwill for the thirty-nine week period ended November 26, 2016:
|
|
November 26, 2016 |
| |||||||
|
|
Retail Pharmacy |
|
Pharmacy Services |
|
Total |
| |||
Balance, February 27, 2016 |
|
$ |
76,124 |
|
$ |
1,637,351 |
|
$ |
1,713,475 |
|
Acquisition (see Note 2. Acquisition) |
|
|
|
|
|
|
| |||
Change in goodwill resulting from changes to the final purchase price allocation |
|
|
|
2,004 |
|
2,004 |
| |||
Balance, November 26, 2016 |
|
$ |
76,124 |
|
$ |
1,639,355 |
|
$ |
1,715,479 |
|
The Companys intangible assets are finite-lived and amortized over their useful lives. Following is a summary of the Companys finite-lived and indefinitely-lived intangible assets as of November 26, 2016 and February 27, 2016.
|
|
November 26, 2016 |
|
February 27, 2016 |
| ||||||||||||||||||
|
|
Gross |
|
Accumulated |
|
Net |
|
Remaining |
|
Gross |
|
Accumulated |
|
Net |
|
Remaining |
| ||||||
Favorable leases and other |
|
$ |
672,470 |
|
$ |
(530,124 |
) |
$ |
142,346 |
|
7 years |
|
$ |
665,197 |
|
$ |
(507,776 |
) |
$ |
157,421 |
|
8 years |
|
Prescription files |
|
1,578,079 |
|
(1,364,143 |
) |
213,936 |
|
3 years |
|
1,541,518 |
|
(1,285,633 |
) |
255,885 |
|
3 years |
| ||||||
Customer relationships(a) |
|
465,000 |
|
(93,991 |
) |
371,009 |
|
16 years |
|
465,000 |
|
(44,203 |
) |
420,797 |
|
17 years |
| ||||||
CMS license |
|
57,500 |
|
(3,297 |
) |
54,203 |
|
24 years |
|
57,500 |
|
(1,572 |
) |
55,928 |
|
25 years |
| ||||||
Claims adjudication and other developed software |
|
59,082 |
|
(12,081 |
) |
47,001 |
|
6 years |
|
59,000 |
|
(5,760 |
) |
53,240 |
|
7 years |
| ||||||
Trademarks |
|
20,100 |
|
(2,881 |
) |
17,219 |
|
9 years |
|
20,100 |
|
(1,373 |
) |
18,727 |
|
10 years |
| ||||||
Backlog |
|
11,500 |
|
(5,494 |
) |
6,006 |
|
2 years |
|
11,500 |
|
(2,619 |
) |
8,881 |
|
3 years |
| ||||||
Total finite |
|
$ |
2,863,731 |
|
$ |
(2,012,011 |
) |
851,720 |
|
|
|
$ |
2,819,815 |
|
$ |
(1,848,936 |
) |
970,879 |
|
|
| ||
Trademarks |
|
33,500 |
|
|
|
33,500 |
|
Indefinite |
|
33,500 |
|
|
|
33,500 |
|
Indefinite |
| ||||||
Total |
|
$ |
2,897,231 |
|
$ |
(2,012,011 |
) |
$ |
885,220 |
|
|
|
$ |
2,853,315 |
|
$ |
(1,848,936 |
) |
$ |
1,004,379 |
|
|
|
(a) Amortized on an accelerated basis which is determined based on the remaining useful economic lives of the customer relationships that are expected to contribute directly or indirectly to future cash flows.
Also included in other non-current liabilities as of November 26, 2016 and February 27, 2016 are unfavorable lease intangibles with a net carrying amount of $41,820 and $46,947, respectively. These intangible liabilities are amortized over their remaining lease terms at the time of acquisition.
Amortization expense for these intangible assets and liabilities was $55,625 and $166,536 for the thirteen and thirty-nine week periods ended November 26, 2016, respectively. Amortization expense for these intangible assets and liabilities was $54,338 and $134,888 for the thirteen and thirty-nine week periods ended November 28, 2015, respectively. The anticipated annual amortization expense for these intangible assets and liabilities is 2017$217,982; 2018$178,909; 2019$141,415; 2020$111,826 and 2021$79,109.
10. Indebtedness and Credit Agreements
Following is a summary of indebtedness and lease financing obligations at November 26, 2016 and February 27, 2016:
|
|
November 26, |
|
February 27, |
| ||
Secured Debt: |
|
|
|
|
| ||
Senior secured revolving credit facility due January 2020 ($2,380,000 and $2,100,000 face value less unamortized debt issuance costs of $27,292 and $33,903) |
|
$ |
2,352,708 |
|
$ |
2,066,097 |
|
Tranche 1 Term Loan (second lien) due August 2020 ($470,000 face value less unamortized debt issuance costs of $4,496 and $5,414) |
|
465,504 |
|
464,586 |
| ||
Tranche 2 Term Loan (second lien) due June 2021 ($500,000 face value less unamortized debt issuance costs of $2,584 and $3,007) |
|
497,416 |
|
496,993 |
| ||
Other secured |
|
90 |
|
90 |
| ||
|
|
3,315,718 |
|
3,027,766 |
| ||
Guaranteed Unsecured Debt: |
|
|
|
|
| ||
9.25% senior notes due March 2020 ($902,000 face value plus unamortized premium of $2,239 and $2,743 and less unamortized debt issuance costs of $8,228 and $10,180) |
|
896,011 |
|
894,563 |
| ||
6.75% senior notes due June 2021 ($810,000 face value less unamortized debt issuance costs of $6,759 and $7,872) |
|
803,241 |
|
802,128 |
| ||
6.125% senior notes due April 2023 ($1,800,000 face value less unamortized debt issuance costs of $27,135 and $30,343) |
|
1,772,865 |
|
1,769,657 |
| ||
|
|
3,472,117 |
|
3,466,348 |
| ||
|
|
November 26, |
|
February 27, |
| ||
Unguaranteed Unsecured Debt: |
|
|
|
|
| ||
7.7% notes due February 2027 ($295,000 face value less unamortized debt issuance costs of $1,670 and $1,794) |
|
293,330 |
|
293,206 |
| ||
6.875% fixed-rate senior notes due December 2028 ($128,000 face value less unamortized debt issuance costs of $789 and $837) |
|
127,211 |
|
127,163 |
| ||
|
|
420,541 |
|
420,369 |
| ||
Lease financing obligations |
|
66,534 |
|
79,653 |
| ||
Total debt |
|
7,274,910 |
|
6,994,136 |
| ||
Current maturities of long-term debt and lease financing obligations |
|
(22,681 |
) |
(26,848 |
) | ||
Long-term debt and lease financing obligations, less current maturities |
|
$ |
7,252,229 |
|
$ |
6,967,288 |
|
Credit Facility
The Companys senior secured credit facility (Amended and Restated Senior Secured Credit Facility or revolver) has a borrowing capacity of $3,700,000 and matures in January 2020. Borrowings under the revolver bear interest at a rate per annum between (i) LIBOR plus 1.50% and LIBOR plus 2.00% with respect to Eurodollar borrowings and (ii) the alternate base rate plus 0.50% and the alternate base rate plus 1.00% with respect to ABR borrowings, in each case, based upon the average revolver availability (as defined in the Amended and Restated Senior Secured Credit Facility). The Company is required to pay fees between 0.250% and 0.375% per annum on the daily unused amount of the revolver, depending on the Average Revolver Availability (as defined in the Amended and Restated Senior Secured Credit Facility). Amounts drawn under the revolver become due and payable on January 13, 2020.
The Companys ability to borrow under the revolver is based upon a specified borrowing base consisting of accounts receivable, inventory and prescription files. At November 26, 2016, the Company had $2,380,000 of borrowings outstanding under the revolver and had letters of credit outstanding against the revolver of $64,866, which resulted in additional borrowing capacity of $1,255,134. The Merger Agreement contains a requirement that the Companys borrowings under the revolver not exceed $3,000,000 in the aggregate immediately prior to the closing of the Merger.
The Amended and Restated Senior Secured Credit Facility restricts the Company and the Subsidiary Guarantors (as defined herein) from accumulating cash on hand, and under certain circumstances, requires the funds in the Companys deposit accounts to be applied first to the repayment of outstanding revolving loans under the Amended and Restated Senior Secured Credit Facility and then to be held as collateral for the senior obligations.
The Amended and Restated Senior Secured Credit Facility allows the Company to have outstanding, at any time, up to $1,500,000 in secured second priority debt, split-priority term loan debt, unsecured debt and disqualified preferred stock in addition to borrowings under the Amended and Restated Senior Secured Credit Facility and existing indebtedness, provided that not in excess of $750,000 of such secured second priority debt, split-priority term loan debt, unsecured debt and disqualified preferred stock shall mature or require scheduled payments of principal prior to 90 days after the latest of (a) the fifth anniversary of the effectiveness of the Amended and Restated Senior Secured Credit Facility and (b) the latest maturity date of any Term Loan or Other Revolving Loan (each as defined in the Amended and Restated Senior Secured Credit Facility) (excluding bridge facilities allowing extensions on customary terms to at least the date that is 90 days after such date and, with respect to any escrow notes issued by Rite Aid, excluding any special mandatory redemption of the type described in clause (iii) of the definition of Escrow Notes in the Amended and Restated Senior Secured Credit Facility). Subject to the limitations described in clauses (a) and (b) of the immediately preceding sentence, the Amended and Restated Senior Secured Credit Facility additionally allows the Company to issue or incur an unlimited amount of unsecured debt and disqualified preferred stock so long as a Financial Covenant Effectiveness Period (as defined in the Amended and Restated Senior Secured Credit Facility) is not in effect; provided, however, that certain of the Companys other outstanding indebtedness limits the amount of unsecured debt that can be incurred if certain interest coverage levels are not met at the time of incurrence or other exemptions are not available. The Amended and Restated Senior Secured Credit Facility also contains certain restrictions on the amount of secured first priority debt the Company is able to incur. The Amended and Restated Senior Secured Credit Facility also allows for the voluntary repurchase of any debt or other convertible debt, so long as the Amended and Restated Senior Secured Credit Facility is not in default and the Company maintains availability under its revolving credit facility of more than $365,000.
The Amended and Restated Senior Secured Credit Facility has a financial covenant that requires the Company to maintain a minimum fixed charge coverage ratio of 1.00 to 1.00 (a) on any date on which availability under the revolving credit facility is less than $200,000 or (b) on the third consecutive business day on which availability under the revolving credit facility is less than $250,000 and, in each case, ending on and excluding the first day thereafter, if any, which is the 30th consecutive calendar day on
which availability under the revolving credit facility is equal to or greater than $250,000. As of November 26, 2016, the availability was at a level that did not trigger this covenant. The Amended and Restated Senior Secured Credit Facility also contains covenants which place restrictions on the incurrence of debt, the payments of dividends, sale of assets, mergers and acquisitions and the granting of liens.
The Amended and Restated Senior Secured Credit Facility also provides for customary events of default.
The Company also has two second priority secured term loan facilities. The first includes a $470,000 second priority secured term loan (the Tranche 1 Term Loan). The Tranche 1 Term Loan matures on August 21, 2020 and currently bears interest at a rate per annum equal to LIBOR plus 4.75% with a LIBOR floor of 1.00%, if the Company chooses to make LIBOR borrowings, or at Citibanks base rate plus 3.75%. The second includes a $500,000 second priority secured term loan (the Tranche 2 Term Loan). The Tranche 2 Term Loan matures on June 21, 2021 and currently bears interest at a rate per annum equal to LIBOR plus 3.875% with a LIBOR floor of 1.00%, if the Company chooses to make LIBOR borrowings, or at Citibanks base rate plus 2.875%.
With the exception of EIC, substantially all of Rite Aid Corporations 100 percent owned subsidiaries guarantee the obligations under the Amended and Restated Senior Secured Credit Facility, second priority secured term loan facilities, and unsecured guaranteed notes. The Amended and Restated Senior Secured Credit Facility and second priority secured term loan facilities are secured, on a senior or second priority basis, as applicable, by a lien on, among other things, accounts receivable, inventory and prescription files of the Subsidiary Guarantors. The subsidiary guarantees related to the Companys Amended and Restated Senior Secured Credit Facility and second priority secured term loan facilities and, on an unsecured basis, the unsecured guaranteed notes, are full and unconditional and joint and several, and there are no restrictions on the ability of the Company to obtain funds from its subsidiaries. The Company has no independent assets or operations. Additionally, prior to the Acquisition, the subsidiaries, including joint ventures, that did not guarantee the Amended and Restated Senior Secured Credit Facility, the credit facility, second priority secured term loan facilities and applicable notes, were minor. Accordingly, condensed consolidating financial information for the Company and subsidiaries is not presented for those periods. Subsequent to the Acquisition, other than EIC, the subsidiaries, including joint ventures, that do not guarantee the credit facility, second priority secured term loan facilities and applicable notes, are minor. As such, condensed consolidating financial information for the Company, its guaranteeing subsidiaries and non-guaranteeing subsidiaries is presented for those periods subsequent to the Acquisition. See Note 16 Guarantor and Non-Guarantor Condensed Consolidating Financial Information for additional disclosure.
Other Transactions
On April 2, 2015, the Company issued $1,800,000 aggregate principal amount of its 6.125% Notes, the net proceeds of which, along with other available cash and borrowings under its Amended and Restated Senior Secured Credit Facility, were used to finance the cash portion of the Acquisition. The Companys obligations under the notes are fully and unconditionally guaranteed, jointly and severally, on an unsubordinated basis, by all of its subsidiaries that guarantee the Companys obligations under the Amended and Restated Senior Secured Credit Facility, second priority secured term loan facilities, the 9.25% senior notes due 2020 (the 9.25% Notes) and the 6.75% senior notes due 2021 (the 6.75% Notes) (the Rite Aid Subsidiary Guarantors), including EnvisionRx and certain of its domestic subsidiaries other than, among others, EIC (the EnvisionRx Subsidiary Guarantors and, together with the Rite Aid Subsidiary Guarantors, the Subsidiary Guarantors). The guarantees are unsecured. The 6.125% Notes are unsecured, unsubordinated obligations of Rite Aid Corporation and rank equally in right of payment with all of its other unsecured, unsubordinated indebtedness.
During May 2015, $64,089 of the Companys 8.5% convertible notes due 2015 were converted into 24,762 shares of common stock, pursuant to their terms. The remaining $79 of the Companys 8.5% convertible notes due 2015 were repaid by the Company upon maturity.
On August 15, 2015, the Company completed the redemption of all of its outstanding $650,000 aggregate principal amount of its 8.00% Notes. In connection with the redemption, the Company recorded a loss on debt retirement, including call premium and unamortized debt issue costs, of $33,205 during the second quarter of fiscal 2016.
Maturities
The aggregate annual principal payments of long-term debt for the remainder of fiscal 2017 and thereafter are as follows: 2017$90; 2018$0; 2019$0; 2020$2,380,000; 2021$1,372,000 and $3,533,000 thereafter.
11. Stock Options and Stock Awards
The Company recognizes share-based compensation expense over the requisite service period of the award, net of an estimate for the impact of forfeitures. Operating results for the thirty-nine week periods ended November 26, 2016 and November 28, 2015 include $36,766 and $26,529, respectively, of compensation costs related to the Companys stock-based compensation arrangements.
Beginning in fiscal 2015, the Company provided certain of its associates with performance based incentive plans under which the associates will receive a certain number of shares of the Companys common stock based on the Company meeting certain financial and performance goals. During the thirty-nine week periods ended November 26, 2016 and November 28, 2015, the Company incurred $14,448 and $7,996 related to these performance based incentive plans, respectively, which is recorded as a component of stock-based compensation expense.
The total number and type of newly awarded grants and the related weighted average fair value for the thirty-nine week periods ended November 26, 2016 and November 28, 2015 are as follows:
|
|
November 26, 2016 |
|
November 28, 2015 |
| ||||||
|
|
Shares |
|
Weighted |
|
Shares |
|
Weighted |
| ||
Stock options granted |
|
|
|
$ |
N/A |
|
3,579 |
|
$ |
4.45 |
|
Restricted stock awards granted |
|
3,613 |
|
$ |
7.73 |
|
2,750 |
|
$ |
8.60 |
|
Total awards |
|
3,613 |
|
|
|
6,329 |
|
|
|
Typically, stock options granted vest, and are subsequently exercisable in equal annual installments over a four-year period for employees. Restricted stock awards typically vest in equal annual installments over a three-year period.
The Company calculates the fair value of stock options using the Black- Scholes-Merton option pricing model. The following assumptions were used in the Black-Scholes-Merton option pricing model:
|
|
Thirty-Nine Week Period |
| ||
|
|
November 26, |
|
November 28, |
|
Expected stock price volatility |
|
N/A |
|
56 |
% |
Expected dividend yield |
|
N/A |
|
0 |
% |
Risk-free interest rate |
|
N/A |
|
1.7 |
% |
Expected option life |
|
N/A |
|
5.5 years |
|
As of November 26, 2016, the total unrecognized pre-tax compensation costs related to unvested stock options and restricted stock awards granted, net of estimated forfeitures and the weighted average period of cost amortization are as follows:
|
|
November 26, 2016 |
| |||||||
|
|
Unvested |
|
Unvested |
|
Unvested |
| |||
Unrecognized pre-tax costs |
|
$ |
14,865 |
|
$ |
37,183 |
|
$ |
28,135 |
|
Weighted average amortization period |
|
2.1 years |
|
2.1 years |
|
1.7 years |
| |||
12. Reclassifications from Accumulated Other Comprehensive Loss
The following table summarizes the components of accumulated other comprehensive loss and the changes in balances of each component of accumulated other comprehensive loss, net of tax as applicable, for the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015:
|
|
Thirteen Week Period |
|
Thirteen Week Period |
|
Thirty-Nine Week Period |
|
Thirty-Nine Week Period |
| ||||||||||||||||
|
|
Defined |
|
Accumulated |
|
Defined |
|
Accumulated |
|
Defined |
|
Accumulated |
|
Defined |
|
Accumulated |
| ||||||||
Accumulated other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance-beginning of period |
|
$ |
(46,419 |
) |
$ |
(46,419 |
) |
$ |
(44,655 |
) |
$ |
(44,655 |
) |
$ |
(47,781 |
) |
$ |
(47,781 |
) |
$ |
(45,850 |
) |
$ |
(45,850 |
) |
Amounts reclassified from accumulated other comprehensive loss to net income, net of $451, $398, $1,353, and $1,194 tax expense |
|
681 |
|
681 |
|
597 |
|
597 |
|
2,043 |
|
2,043 |
|
1,792 |
|
1,792 |
| ||||||||
Balance-end of period |
|
$ |
(45,738 |
) |
$ |
(45,738 |
) |
$ |
(44,058 |
) |
$ |
(44,058 |
) |
$ |
(45,738 |
) |
$ |
(45,738 |
) |
$ |
(44,058 |
) |
$ |
(44,058 |
) |
The following table summarizes the effects on net income of significant amounts classified out of each component of accumulated other comprehensive loss for the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015:
|
|
Thirteen Week Periods Ended November 26, 2016 and November 28, 2015 |
| ||||||
|
|
Amount |
|
|
| ||||
Details about accumulated other |
|
November 26, |
|
November 28, |
|
Affected line item in the condensed |
| ||
Defined benefit pension plans |
|
|
|
|
|
|
| ||
Amortization of unrecognized prior service cost(a) |
|
$ |
|
|
$ |
(17 |
) |
Selling, general and administrative expenses |
|
Amortization of unrecognized net loss(a) |
|
(1,132 |
) |
(978 |
) |
Selling, general and administrative expenses |
| ||
|
|
(1,132 |
) |
(995 |
) |
Total before income tax expense |
| ||
|
|
451 |
|
398 |
|
Income tax expense |
| ||
|
|
$ |
(681 |
) |
$ |
(597 |
) |
Net of income tax expense |
|
|
|
Thirty-Nine Week Periods Ended November 26, 2016 and November 28, 2015 |
| ||||||
|
|
Amount |
|
|
| ||||
Details about accumulated other |
|
November 26, |
|
November 28, |
|
Affected line item in the condensed |
| ||
Defined benefit pension plans |
|
|
|
|
|
|
| ||
Amortization of unrecognized prior service cost(a) |
|
$ |
|
|
$ |
(52 |
) |
Selling, general and administrative expenses |
|
Amortization of unrecognized net loss(a) |
|
(3,396 |
) |
(2,934 |
) |
Selling, general and administrative expenses |
| ||
|
|
(3,396 |
) |
(2,986 |
) |
Total before income tax expense |
| ||
|
|
1,353 |
|
1,194 |
|
Income tax expense |
| ||
|
|
$ |
(2,043 |
) |
$ |
(1,792 |
) |
Net of income tax expense |
|
(a) See Note 13, Retirement Plans for additional details.
13. Retirement Plans
Net periodic pension expense recorded in the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015, for the Companys defined benefit plans includes the following components:
|
|
Defined Benefit |
|
Nonqualified |
|
Defined Benefit |
|
Nonqualified |
| ||||||||||||||||
|
|
Thirteen Week Period Ended |
|
Thirty-Nine Week Period Ended |
| ||||||||||||||||||||
|
|
November |
|
November |
|
November |
|
November |
|
November |
|
November |
|
November |
|
November |
| ||||||||
Service cost |
|
$ |
292 |
|
$ |
513 |
|
$ |
|
|
$ |
|
|
$ |
876 |
|
$ |
1,538 |
|
$ |
|
|
$ |
|
|
Interest cost |
|
1,621 |
|
1,634 |
|
109 |
|
119 |
|
4,863 |
|
4,901 |
|
327 |
|
356 |
| ||||||||
Expected return on plan assets |
|
(1,142 |
) |
(1,593 |
) |
|
|
|
|
(3,426 |
) |
(4,779 |
) |
|
|
|
| ||||||||
Amortization of unrecognized prior service cost |
|
|
|
17 |
|
|
|
|
|
|
|
52 |
|
|
|
|
| ||||||||
Amortization of unrecognized net loss |
|
1,132 |
|
978 |
|
|
|
|
|
3,396 |
|
2,934 |
|
|
|
|
| ||||||||
Net pension expense |
|
$ |
1,903 |
|
$ |
1,549 |
|
$ |
109 |
|
$ |
119 |
|
$ |
5,709 |
|
$ |
4,646 |
|
$ |
327 |
|
$ |
356 |
|
During the thirteen and thirty-nine week periods ended November 26, 2016 the Company contributed $366 and $1,115, respectively, to the Nonqualified Executive Retirement Plans and $0 to the Defined Benefit Pension Plan. During the remainder of fiscal 2017, the Company expects to contribute $388 to the Nonqualified Executive Retirement Plans and $0 to the Defined Benefit Pension Plan.
14. Segment Reporting
Prior to June 24, 2015, the Companys operations were within one reportable segment. As a result of the completion of the Acquisition, the Company has realigned its internal management reporting to reflect two reportable segments, its retail drug stores (Retail Pharmacy), and its pharmacy services (Pharmacy Services) segments.
The Retail Pharmacy segments primary business is the sale of prescription drugs and related consultation to its customers. Additionally, the Retail Pharmacy segment sells a full selection of health and beauty aids and personal care products, seasonal merchandise and a large private brand product line. The Pharmacy Services segment offers a full range of pharmacy benefit management services including plan design and administration, on both a transparent pass-through model and traditional model, formulary management and claims processing. Additionally, the Pharmacy Services segment offers specialty and mail order services, infertility treatment, and drug benefits to eligible beneficiaries under the federal governments Medicare Part D program.
The Parent Companys chief operating decision makers are its Parent Company Chief Executive Officer, Parent Company President and CEORetail Pharmacy, CEOPharmacy Services, Chief Financial Officer and its Senior Executive Vice Presidents (collectively the CODM). The CODM has ultimate responsibility for enterprise decisions. The CODM determines, in particular, resource allocation for, and monitors performance of, the consolidated enterprise, the Retail Pharmacy segment and the Pharmacy Services segment. The Retail Pharmacy and Pharmacy Services segment managers have responsibility for operating decisions, allocating resources and assessing performance within their respective segments. The CODM relies on internal management reporting that analyzes enterprise results on certain key performance indicators, namely, revenues, gross profit, and Adjusted EBITDA.
The following table is a reconciliation of the Companys business segments to the condensed consolidated financial statements for the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015:
|
|
Retail |
|
Pharmacy |
|
Intersegment |
|
Consolidated |
| ||||
Thirteen Week Period Ended |
|
|
|
|
|
|
|
|
| ||||
November 26, 2016: |
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
6,535,274 |
|
$ |
1,645,835 |
|
$ |
(91,383 |
) |
$ |
8,089,726 |
|
Gross Profit |
|
1,791,803 |
|
103,057 |
|
|
|
1,894,860 |
| ||||
Adjusted EBITDA(2) |
|
221,716 |
|
52,431 |
|
|
|
274,147 |
| ||||
|
|
Retail |
|
Pharmacy |
|
Intersegment |
|
Consolidated |
| ||||
November 28, 2015: |
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
6,744,143 |
|
$ |
1,500,895 |
|
$ |
(90,854 |
) |
$ |
8,154,184 |
|
Gross Profit |
|
1,921,886 |
|
80,993 |
|
|
|
2,002,879 |
| ||||
Adjusted EBITDA(2) |
|
339,255 |
|
33,911 |
|
|
|
373,166 |
| ||||
Thirty-Nine Week Period Ended |
|
|
|
|
|
|
|
|
| ||||
November 26, 2016: |
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
19,696,304 |
|
$ |
4,883,070 |
|
$ |
(275,662 |
) |
$ |
24,303,712 |
|
Gross Profit |
|
5,416,519 |
|
289,384 |
|
|
|
5,705,903 |
| ||||
Adjusted EBITDA(2) |
|
729,186 |
|
143,616 |
|
|
|
872,802 |
| ||||
November 28, 2015: |
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
20,038,947 |
|
$ |
2,572,784 |
|
$ |
(145,210 |
) |
$ |
22,466,521 |
|
Gross Profit |
|
5,641,929 |
|
142,770 |
|
|
|
5,784,699 |
| ||||
Adjusted EBITDA(2) |
|
952,120 |
|
67,133 |
|
|
|
1,019,253 |
|
(1) Intersegment eliminations include intersegment revenues and corresponding cost of revenues that occur when Pharmacy Services segment customers use Retail Pharmacy segment stores to purchase covered products. When this occurs, both the Retail Pharmacy and Pharmacy Services segments record the revenue on a stand-alone basis.
(2) See Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per Diluted Share and Other Non-GAAP Measures in MD&A for additional details.
The following is a reconciliation of net income to Adjusted EBITDA for the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015:
|
|
Thirteen Week |
|
Thirty-Nine Week |
| ||||||||
|
|
November 26, |
|
November 28, |
|
November 26, |
|
November 28, |
| ||||
|
|
(dollars in thousands) |
| ||||||||||
Net income |
|
$ |
15,010 |
|
$ |
59,543 |
|
$ |
25,195 |
|
$ |
99,848 |
|
Interest expense |
|
106,309 |
|
106,879 |
|
316,810 |
|
345,895 |
| ||||
Income tax (benefit) expense |
|
(8,087 |
) |
48,468 |
|
(3,468 |
) |
77,372 |
| ||||
Depreciation and amortization expense |
|
143,245 |
|
136,434 |
|
424,084 |
|
373,782 |
| ||||
LIFO charge |
|
13,750 |
|
5,986 |
|
41,261 |
|
17,959 |
| ||||
Lease termination and impairment charges |
|
7,265 |
|
7,011 |
|
20,279 |
|
21,670 |
| ||||
Loss on debt retirements, net |
|
|
|
|
|
|
|
33,205 |
| ||||
Other |
|
(3,345 |
) |
8,845 |
|
48,641 |
|
49,522 |
| ||||
Adjusted EBITDA |
|
$ |
274,147 |
|
$ |
373,166 |
|
$ |
872,802 |
|
$ |
1,019,253 |
|
The following is balance sheet information for the Companys reportable segments:
|
|
Retail |
|
Pharmacy |
|
Eliminations (2) |
|
Consolidated |
| ||||
November 26, 2016: |
|
|
|
|
|
|
|
|
| ||||
Total Assets |
|
$ |
8,764,578 |
|
$ |
3,047,556 |
|
$ |
(153,208 |
) |
$ |
11,658,926 |
|
Goodwill |
|
76,124 |
|
1,639,355 |
|
|
|
1,715,479 |
| ||||
Additions to property and equipment and intangible assets |
|
372,857 |
|
9,736 |
|
|
|
382,593 |
| ||||
February 27, 2016: |
|
|
|
|
|
|
|
|
| ||||
Total Assets |
|
$ |
8,468,186 |
|
$ |
2,948,548 |
|
$ |
(139,724 |
) |
$ |
11,277,010 |
|
Goodwill |
|
76,124 |
|
1,637,351 |
|
|
|
1,713,475 |
| ||||
Additions to property and equipment and intangible assets |
|
667,719 |
|
2,276 |
|
|
|
669,995 |
|
(2) As of November 26, 2016 and February 27, 2016, intersegment eliminations include netting of the Pharmacy Services segment long-term deferred tax liability of $128,841 and $116,027, respectively, against the Retail Pharmacy segment long-term deferred tax asset for consolidation purposes in accordance with ASC 740, and intersegment accounts receivable of $24,367 and $23,697, respectively, that represents amounts owed from the Pharmacy Services segment to the Retail Pharmacy segment that are created when Pharmacy Services segment customers use Retail Pharmacy segment stores to purchase covered products.
15. Commitments and Contingencies
Legal Matters
The Company is a party to legal proceedings, investigations and claims in the ordinary course of its business, including the matters described below. The Company records accruals for outstanding legal matters when it believes it is probable that a loss will be incurred and the amount can be reasonably estimated. The Company evaluates, on a quarterly basis, developments in legal matters that could affect the amount of any accrual and developments that would make a loss contingency both probable and reasonably estimable. If a loss contingency is not both probable and estimable, the Company does not establish an accrued liability.
The Companys contingencies are subject to significant uncertainties, including, among other factors: (i) proceedings are in early stages; (ii) whether class or collective action status is sought and the likelihood of a class being certified; (iii) the outcome of pending appeals or motions; (iv) the extent of potential damages, fines or penalties, which are often unspecified or indeterminate; (v) the impact of discovery on the matter; (vi) whether novel or unsettled legal theories are at issue; (vii) there are significant factual issues to be resolved; and/or (viii) in the case of certain government agency investigations, whether a sealed qui tam lawsuit (whistleblower action) has been filed and whether the government agency makes a decision to intervene in the lawsuit following investigation.
As of November 26, 2016, the Company was aware of ten (10) putative class action lawsuits that were filed by purported Company stockholders, against the Company, its directors (the Individual Defendants, together with the Company, the Rite Aid Defendants), Walgreens Boots Alliance, Inc. (WBA) and Victoria Merger Sub Inc., (Victoria) challenging the transactions contemplated by the Merger agreement between the Company and WBA. Eight (8) of these actions were filed in the Court of Chancery of the State of Delaware (Smukler v. Rite Aid Corp., et al., Hirschler v. Standley, et al., Catelli v. Rite Aid Corp., et al., Orr v. Rite Aid Corp., et al., DePietro v. Standley, et al., Abadi v. Rite Aid Corp., et al., Mortman v. Rite Aid Corp., et al.). One (1) action was filed in Pennsylvania in the Court of Common Pleas of Cumberland County (Wilson v. Rite Aid Corp., et al., Sachs Investment Grp., et al. v. Standley, et al.). The complaints in these nine (9) actions alleged primarily that the Companys directors breached their fiduciary duties by, among other things, agreeing to an allegedly unfair and inadequate price, agreeing to deal protection devices that allegedly prevented the directors from obtaining higher offers from other interested buyers for the Company and allegedly failing to protect against certain purported conflicts of interest in connection with the Merger. The Complaints further allege that the Company, WBA and/or Victoria aided and abetted these alleged breaches of fiduciary duty. The complaints sought, among other things, to enjoin the closing of the Merger as well as money damages and attorneys and experts fees.
On December 23, 2015, the eight (8) Delaware actions were consolidated in an action captioned In re Rite Aid Corporation Stockholders Litigation, Consol. C.A. No. 11663-CB (the Consolidated Action). In addition to the claims asserted in the nine (9) complaints discussed above, the operative pleading in the Consolidated Action also included allegations that the preliminary proxy statement contained material omissions, including with respect to the process that resulted in the Merger agreement and the fairness opinion rendered by the Companys banker. On December 28, 2015, the plaintiffs in the Consolidated Action filed a motion for expedited proceedings, which the Court orally denied at a hearing held on January 5, 2016. On March 11, 2016, the Court granted the plaintiffs notice and proposed order voluntarily dismissing the Consolidated Action as moot, while retaining jurisdiction solely for the purpose of adjudicating plaintiffs counsels anticipated application for an award of attorneys fees and reimbursement of expenses. On April 15, 2016, the Company reached a settlement in principle related to this matter for an immaterial amount. On May 11, 2016, the Court entered a stipulated order regarding notice of payment thereof and final dismissal of this matter.
A tenth action was filed in the United States District Court for the Middle District of Pennsylvania (the Pennsylvania District Court), asserting a claim for violations of Section 14(a) of the Exchange Act and SEC Rule 14a-9 against all defendants and a claim for violations of Section 20(a) of the Exchange Act against the Individual Defendants and WBA (Herring v. Rite Aid Corp., et al.). The Herring complaint alleges, among other things, that Rite Aid and its Board of Directors disseminated an allegedly false and materially misleading proxy. The complaint sought to enjoin the shareholder vote on the proposed Merger, a declaration that the proxy was materially false and misleading in violation of federal securities laws, and an award of money damages and attorneys and experts fees. On January 14 and 16, 2016, respectively, the plaintiff in the Herring action filed a motion for preliminary injunction and a motion for expedited discovery. On January 21, 2016, the Rite Aid Defendants filed a motion to dismiss the Herring complaint.
At a hearing held on January 25, 2016, the Pennsylvania District Court orally denied the plaintiffs motion for expedited discovery and subsequently denied the plaintiffs motion for preliminary injunction on January 28, 2016. On March 14, 2016, the Pennsylvania District Court appointed Jerry Herring, Don Michael Hussey and Joanna Pauli Hussey as lead plaintiffs for the putative class and approved their selection of Robbins Geller Rudman & Dowd LLP as lead counsel. On April 14, 2016, the Pennsylvania District Court granted the plaintiffs unopposed motion to stay the Herring action for all purposes pending consummation of the Merger.
The Company has been named in a collective and class action lawsuit, Indergit v. Rite Aid Corporation et al. pending in the United States District Court for the Southern District of New York, filed purportedly on behalf of current and former store managers working in the Companys stores at various locations around the country. The lawsuit alleges that the Company failed to pay overtime to store managers as required under the FLSA and under certain New York state statutes. The lawsuit also seeks other relief, including liquidated damages, attorneys fees, costs and injunctive relief arising out of state and federal claims for overtime pay. On April 2, 2010, the Court conditionally certified a nationwide collective group of individuals who worked for the Company as store managers since March 31, 2007. The Court ordered that Notice of the Indergit action be sent to the purported members of the collective group (approximately 7,000 current and former store managers) and approximately 1,550 joined the Indergit action. Discovery as to certification issues has been completed. On September 26, 2013, the Court granted Rule 23 class certification of the New York store manager claims as to liability only, but denied it as to damages, and denied the Companys motion for decertification of the nationwide collective action claims. The Company filed a motion seeking reconsideration of the Courts September 26, 2013 decision which motion was denied in June 2014. The Company subsequently filed a petition for an interlocutory appeal of the Courts September 26, 2013 ruling with the U. S. Court of Appeals for the Second Circuit which petition was denied in September 2014. Notice of the Rule 23 class certification as to liability only has been sent to approximately 1,750 current and former store managers in the state of New York. Discovery related to the merits of the claims is ongoing. At this time, the Company is not able to either predict the outcome of this lawsuit or estimate a potential range of loss with respect to the lawsuit. The Companys management believes, however, that this lawsuit is without merit and is vigorously defending this lawsuit.
The Company is currently a defendant in several lawsuits filed in state courts in California alleging violations of California wage-and-hour laws, rules and regulations pertaining primarily to failure to pay overtime, failure to pay for missed meals and rest periods, failure to reimburse business expenses and failure to provide employee seating (the California Cases). The class actions pertaining to failure to reimburse business expenses and provide employee seating purport to be class actions and seek substantial damages. The single-plaintiff and multi-plaintiff lawsuits regarding failure to pay overtime and failure to pay for missed meals and rest periods, in the aggregate, seek substantial damages. The Company has aggressively challenged the merits of the lawsuits and, where applicable, the allegations that the cases should be certified as class or representative actions.
In the business expense class action (Fenley v. Rite Aid Corporation, Santa Clara Superior Court), the parties have reached a settlement under which the Company will pay an immaterial amount to settle the class claims. The court granted preliminary approval of the settlement on September 8, 2016. The parties currently are involved with the notice process which will lead to a motion for final court approval being filed in calendar year 2017.
In the employee seating case (Hall v. Rite Aid Corporation, San Diego County Superior Court), the Court, in October 2011, granted the plaintiffs motion for class certification. The Company filed its motion for decertification, which motion was granted in November 2012. Plaintiff subsequently appealed the Courts order which appeal was granted in May 2014. The Company filed a petition for review of the appellate courts decision with the California Supreme Court, which petition was denied in August 2014. Proceedings in the Hall case were stayed pending a decision by the California Supreme Court in two similar cases. That decision was rendered on April 4, 2016. A status conference in the case was held on November 18, 2016, at which time the court lifted the stay and scheduled the case for trial on January 26, 2018.
With respect to the California Cases, the Company, at this time, is not able to predict either the outcome of these lawsuits or estimate a potential range of loss with respect to said lawsuits.
The Company was served with a Civil Investigative Demand Subpoena Duces Tecum dated August 26, 2011 by the United States Attorneys Office for the Eastern District of Michigan. The subpoena requests records regarding the relationship of Rite Aids Rx Savings Program to the reporting of usual and customary charges to publicly funded health programs. In connection with the same investigation, the Company was served with a Civil Subpoena Duces Tecum dated February 22, 2013 by the State of Indiana Office of the Attorney General requesting additional information regarding both Rite Aids Rx Savings Program and usual and customary charges. The Company has responded to both of the subpoenas. To enable the parties to discuss a possible resolution, the Medicaid Fraud Control Units of the several states, commonwealths and the District of Columbia and Rite Aid have entered into an agreement tolling the statute of limitations until October 7, 2015. The parties agreed to extend the tolling agreement and continue to exchange pertinent claims data in the near future. At this stage of the proceedings, Rite Aid is unable to predict the outcome of any review by the government of such information and the outcome of the parties discussions of a possible resolution.
On April 26, 2012, the Company received an administrative subpoena from the U.S. Drug Enforcement Administration (DEA), Albany, New York District Office, requesting information regarding the Companys sale of products containing pseudoephedrine (PSE). In April 2012, it also received a communication from the U.S. Attorneys Office (USAO) for the Northern District of New York concerning an investigation of possible civil violations of the Combat Methamphetamine Epidemic Act of 2005 (CMEA). Additional subpoenas were issued in 2013, 2014, and 2015 seeking broader documentation regarding PSE sales and recordkeeping requirements. Assistant U.S. Attorneys from the Northern and Eastern Districts of New York and the Southern District of West Virginia are currently investigating, but no charges have been filed. Between September 2015 and August 2016, the Company received several grand jury subpoenas from the U.S. District Court for the Southern District of West Virginia seeking additional information in connection with the investigation of violations of the CMEA and/or the Controlled Substances Act (CSA). Violations of the CMEA or the CSA could result in the imposition of administrative, civil and/or criminal penalties against the Company. The Company is cooperating with the government and continues to provide information responsive to the subpoenas. The Company has entered into a tolling agreement with the USAOs in the Northern and Eastern Districts of New York and entered into a separate tolling agreement with the USAO in the Southern District of West Virginia. Discussions are underway to resolve these matters with those USAOs and the Department of Justice, but whether an agreement can be reached and on what terms is uncertain. While the Companys management cannot predict the outcome of these matters, it is possible that the Companys results of operations or cash flows could be materially affected by an unfavorable resolution. At this stage of the investigation, Rite Aid is unable to predict the outcome of the investigation.
In January 2013, the DEA, Los Angeles District Office, served an administrative subpoena on the Company seeking documents related to prescriptions by a certain prescriber. The USAO, Central District of California, also contacted the Company about a related investigation into allegations that Rite Aid pharmacies filled certain controlled substance prescriptions for a number of practitioners after their DEA registrations had expired or otherwise become invalid in violation of the federal Controlled Substances Act and DEA regulations. The Company responded to the administrative subpoena and subsequent informal requests for information from the USAO. The Company met with the USAO and DEA in January 2014 and is involved in ongoing discussions with the government regarding this matter. The Company has entered into a tolling agreement with the USAO. The Company recorded a legal accrual during the period ended March 1, 2014, which was revised during the period ending August 29, 2015. However, Rite Aid cannot predict at this time whether an agreement can be reached and the terms of any agreement.
In June 2013, the Company was served with a Civil Investigative Demand (CID) by the United States Attorneys Office for the Eastern District of California (the USAO). The CID requested records and responses to interrogatories regarding the Companys Drug Utilization Review and prescription dispensing protocol and the dispensing of drugs designated as Code 1 by the State of California. The Company researched the governments allegations and refuted the governments position in writing and on conference calls. Subsequently, the USAOs office, along with the State of California, Department of Justice, Bureau of Medical Fraud and Elder Abuse (the Bureau), requested the Company to produce certain prescription files related to Code 1 drugs. There has been a series of four document productions in which the Company has produced prescription and associated documentation concerning Code 1 drugs: 1) on May 15, 2014, the government requested that the Company produce 60 prescriptions; (2) on July 30, 2014, the government requested that the Company produce 30 prescriptions; (3) on June 15, 2015, the government requested that the Company produce 80 prescriptions; and (4) on September 30, 2016, the Company agreed to produce an additional 242 prescriptions. The Company is continuing discussions with the government.
Relator, Matthew Omlansky, filed a qui tam action, State of California ex rel. Matthew Omlansky v. Rite Aid Corporation, on behalf of the State of California against Rite Aid in the Superior Court of the State of California. In his Complaint, Relator alleges that Rite Aid violated the California False Claims Act by (i) failing to comply with California rules governing the Companys reporting of its usual and customary prices; (ii) failing to dispense the least expensive equivalent generic drug in certain circumstances, in violation of applicable regulations; and (iii) dispensing, and seeking reimbursement for, restricted brand name drugs without prior approval. Relator filed his Second Amended Complaint on April 19, 2016 and Rite Aid filed its demurrer on July 29, 2016. On October 5, 2016, Rite Aids demurrer was granted and plaintiffs complaint was dismissed with leave for plaintiff to file an amended complaint. Plaintiff filed a Third Amended Complaint to which Rite Aid filed a second demurrer, which is pending. At this stage of the proceedings, Rite Aid is unable to predict the outcome of its demurrer and Relators suit.
In addition to the above described matters, the Company is subject from time to time to various claims and lawsuits and governmental investigations arising in the ordinary course of business. While the Companys management cannot predict the outcome of any of the claims, the Companys management does not believe that the outcome of any of these legal matters will be material to the Companys consolidated financial position. It is possible, however, that the Companys results of operations or cash flows could be materially affected by an unfavorable resolution of pending litigation or contingencies.
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 Corporations 100 percent owned subsidiaries guarantee the obligations under the Amended and Restated Senior Secured Credit Facility, second priority secured term loan facilities, secured guaranteed notes and unsecured guaranteed notes (the
Subsidiary Guarantors). Additionally, prior to the Acquisition, the subsidiaries, including joint ventures, that did not guarantee the Amended and Restated Senior Secured Credit Facility, second priority secured term loan facilities, secured guaranteed notes and unsecured guaranteed notes, were minor. Accordingly, condensed consolidating financial information for the Company and subsidiaries is not presented for those periods. Condensed consolidating financial information for the Company, its Subsidiary Guarantors and non-guarantor subsidiaries, is presented for periods subsequent to the Acquisition.
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 Companys Amended and Restated Senior Secured Credit Facility, second priority secured term loan facilities and 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 November 26, 2016, February 27, 2016, and for the thirteen and thirty-nine week periods ended November 26, 2016 and November 28, 2015. Separate financial statements for Subsidiary Guarantors are not presented.
|
|
Rite Aid Corporation |
| |||||||||||||
|
|
Condensed Consolidating Balance Sheet |
| |||||||||||||
|
|
November 26, 2016 |
| |||||||||||||
|
|
(unaudited) |
| |||||||||||||
|
|
Rite Aid |
|
Subsidiary |
|
Non- |
|
Eliminations |
|
Consolidated |
| |||||
|
|
(in thousands) |
| |||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
| |||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and cash equivalents |
|
$ |
|
|
$ |
180,213 |
|
$ |
39,815 |
|
$ |
|
|
$ |
220,028 |
|
Accounts receivable, net |
|
|
|
1,505,932 |
|
201,716 |
|
|
|
1,707,648 |
| |||||
Intercompany receivable |
|
|
|
205,869 |
|
|
|
(205,869 |
)(a) |
|
| |||||
Inventories, net of LIFO reserve of $0, $1,047,657, $0, $0, and $1,047,657 |
|
|
|
2,947,358 |
|
|
|
|
|
2,947,358 |
| |||||
Prepaid expenses and other current assets |
|
|
|
134,193 |
|
7,941 |
|
|
|
142,134 |
| |||||
Total current assets |
|
|
|
4,973,565 |
|
249,472 |
|
(205,869 |
) |
5,017,168 |
| |||||
Property, plant and equipment, net |
|
|
|
2,291,459 |
|
|
|
|
|
2,291,459 |
| |||||
Goodwill |
|
|
|
1,715,479 |
|
|
|
|
|
1,715,479 |
| |||||
Other intangibles, net |
|
|
|
831,017 |
|
54,203 |
|
|
|
885,220 |
| |||||
Deferred tax assets |
|
|
|
1,534,437 |
|
|
|
|
|
1,534,437 |
| |||||
Investment in subsidiaries |
|
15,199,100 |
|
51,401 |
|
|
|
(15,250,501 |
)(b) |
|
| |||||
Intercompany receivable |
|
|
|
7,251,774 |
|
|
|
(7,251,774 |
)(a) |
|
| |||||
Other assets |
|
|
|
215,163 |
|
|
|
|
|
215,163 |
| |||||
Total assets |
|
$ |
15,199,100 |
|
$ |
18,864,295 |
|
$ |
303,675 |
|
$ |
(22,708,144 |
) |
$ |
11,658,926 |
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
| |||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
| |||||
Current maturities of long-term debt and lease financing obligations |
|
$ |
90 |
|
$ |
22,591 |
|
$ |
|
|
$ |
|
|
$ |
22,681 |
|
Accounts payable |
|
|
|
1,790,821 |
|
1,753 |
|
|
|
1,792,574 |
| |||||
Intercompany payable |
|
|
|
|
|
205,869 |
|
(205,869 |
)(a) |
|
| |||||
Accrued salaries, wages and other current liabilities |
|
92,823 |
|
1,136,773 |
|
26,687 |
|
|
|
1,256,283 |
| |||||
Total current liabilities |
|
92,913 |
|
2,950,185 |
|
234,309 |
|
(205,869 |
) |
3,071,538 |
| |||||
Long-term debt, less current maturities |
|
7,208,286 |
|
|
|
|
|
|
|
7,208,286 |
| |||||
Lease financing obligations, less current maturities |
|
|
|
43,943 |
|
|
|
|
|
43,943 |
| |||||
Intercompany payable |
|
7,251,774 |
|
|
|
|
|
(7,251,774 |
)(a) |
|
| |||||
Other noncurrent liabilities |
|
|
|
671,067 |
|
17,965 |
|
|
|
689,032 |
| |||||
Total liabilities |
|
14,552,973 |
|
3,665,195 |
|
252,274 |
|
(7,457,643 |
) |
11,012,799 |
| |||||
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
| |||||
Total stockholders equity |
|
646,127 |
|
15,199,100 |
|
51,401 |
|
(15,250,501 |
)(b) |
646,127 |
| |||||
Total liabilities and stockholders equity |
|
$ |
15,199,100 |
|
$ |
18,864,295 |
|
$ |
303,675 |
|
$ |
(22,708,144 |
) |
$ |
11,658,926 |
|
(a) Elimination of intercompany accounts receivable and accounts payable amounts.
(b) Elimination of investments in consolidated subsidiaries.
|
|
Rite Aid Corporation |
| |||||||||||||
|
|
Rite Aid |
|
Subsidiary |
|
Non- |
|
Eliminations |
|