UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended October 29, 2004
Commission file number: 001-11421
DOLLAR GENERAL CORPORATION
(Exact Name of Registrant as Specified in Its Charter)
TENNESSEE | 61-0502302 |
100 MISSION RIDGE | |
Registrants telephone number, including area code: (615) 855-4000 |
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 (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]
The number of shares of common stock outstanding on December 3, 2004, was 327,668,589.
PART I FINANCIAL INFORMATION
ITEM 1.
FINANCIAL STATEMENTS
DOLLAR GENERAL CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS | ||
(Unaudited) October 29, 2004 | January 30, 2004 | |
ASSETS | ||
Current assets: | ||
Cash and cash equivalents | $ 45,832 | $ 398,278 |
Merchandise inventories | 1,558,574 | 1,157,141 |
Deferred income taxes | 17,305 | 30,413 |
Other current assets | 100,523 | 66,383 |
Total current assets | 1,722,234 | 1,652,215 |
Property and equipment, at cost | 1,905,578 | 1,709,722 |
Less accumulated depreciation and amortization | 828,951 | 720,498 |
Net property and equipment | 1,076,627 | 989,224 |
Other assets, net | 29,156 | 11,270 |
Total assets | $ 2,828,017 | $ 2,652,709 |
LIABILITIES AND SHAREHOLDERS EQUITY | ||
Current liabilities: | ||
Current portion of long-term obligations | $ 14,704 | $ 16,670 |
Accounts payable | 475,841 | 383,791 |
Accrued expenses and other | 336,408 | 297,616 |
Income taxes payable | 21,706 | 45,725 |
Total current liabilities | 848,659 | 743,802 |
Long-term obligations | 321,194 | 265,337 |
Deferred income taxes | 80,674 | 66,650 |
Shareholders equity: | ||
Preferred stock | - | - |
Common stock | 163,785 | 168,095 |
Additional paid-in capital | 405,003 | 376,930 |
Retained earnings | 1,014,969 | 1,037,409 |
Accumulated other comprehensive loss | (1,009) | (1,161) |
1,582,748 | 1,581,273 | |
Other shareholders equity | (5,258) | (4,353) |
Total shareholders equity | 1,577,490 | 1,576,920 |
Total liabilities and shareholders equity | $ 2,828,017 | $ 2,652,709 |
See notes to condensed consolidated financial statements.
DOLLAR GENERAL CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands except per share amounts) | ||||
For the 13 weeks ended | ||||
October 29, 2004 | October 31, 2003 | |||
Amount | % of Net Sales | Amount | % of Net Sales | |
Net sales | $ 1,879,187 | 100.00% | $ 1,685,346 | 100.00% |
Cost of goods sold | 1,325,202 | 70.52 | 1,168,449 | 69.33 |
Gross profit | 553,985 | 29.48 | 516,897 | 30.67 |
Selling, general and administrative | 440,029 | 23.42 | 385,551 | 22.88 |
Operating profit | 113,956 | 6.06 | 131,346 | 7.79 |
Interest expense, net | 6,364 | 0.34 | 7,976 | 0.47 |
Income before taxes on income | 107,592 | 5.73 | 123,370 | 7.32 |
Provision for taxes on income | 36,466 | 1.94 | 45,467 | 2.70 |
Net income | $ 71,126 | 3.78% | $ 77,903 | 4.62% |
|
| |||
Diluted earnings per share | $ 0.22 |
| $ 0.23 |
|
Weighted average diluted shares (000s) | 330,313 |
| 339,238 | |
Basic earnings per share | $ 0.22 |
| $ 0.23 | |
Weighted average basic shares (000s) | 327,844 |
| 335,411 | |
Dividends per share | $ 0.040 | $ 0.035 |
| |
|
|
See notes to condensed consolidated financial statements.
2
DOLLAR GENERAL CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands except per share amounts) | ||||
For the 39 weeks ended | ||||
October 29, 2004 | October 31, 2003 | |||
Amount | % of Net Sales | Amount | % of Net Sales | |
Net sales | $ 5,463,389 | 100.00% | $ 4,905,504 | 100.00% |
Cost of goods sold | 3,860,174 | 70.66 | 3,463,871 | 70.61 |
Gross profit | 1,603,215 | 29.34 | 1,441,633 | 29.39 |
Selling, general and administrative | 1,266,583 | 23.18 | 1,105,493 | 22.54 |
Operating profit | 336,632 | 6.16 | 336,140 | 6.85 |
Interest expense, net | 16,847 | 0.31 | 25,286 | 0.52 |
Income before taxes on income | 319,785 | 5.85 | 310,854 | 6.34 |
Provision for taxes on income | 109,488 | 2.00 | 112,683 | 2.30 |
Net income | $ 210,297 | 3.85% | $ 198,171 | 4.04% |
|
| |||
Diluted earnings per share | $ 0.63 |
| $ 0.59 |
|
Weighted average diluted shares (000s) | 332,623 |
| 336,892 | |
Basic earnings per share | $ 0.64 |
| $ 0.59 | |
Weighted average basic shares (000s) | 329,917 |
| 334,175 | |
Dividends per share | $ 0.120 | $ 0.105 |
| |
|
|
See notes to condensed consolidated financial statements.
3
DOLLAR GENERAL CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||
For the 39 weeks ended | ||
October 29, 2004 | October 31, 2003 | |
Cash flows from operating activities: | ||
Net income | $ 210,297 | $ 198,171 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 122,882 | 113,114 |
Deferred income taxes | 27,132 | 20,912 |
Tax benefit from stock option exercises | 5,615 | 10,780 |
Change in operating assets and liabilities: | ||
Merchandise inventories | (401,433) | (250,169) |
Other current assets | (34,140) | (19,602) |
Accounts payable | 87,233 | 95,314 |
Accrued expenses and other | 39,987 | 49,039 |
Income taxes | (24,082) | (52,538) |
Other | (12,610) | 1,974 |
Net cash provided by operating activities | 20,881 | 166,995 |
Cash flows from investing activities: | ||
Purchases of property and equipment | (209,534) | (93,035) |
Purchase of promissory notes | - | (49,582) |
Proceeds from sale of property and equipment | 154 | 195 |
Net cash used in investing activities | (209,380) | (142,422) |
Cash flows from financing activities: | ||
Net borrowings under revolving credit facilities | 64,500 | - |
Repayments of long-term obligations | (12,311) | (11,808) |
Payment of cash dividends | (39,564) | (35,136) |
Proceeds from exercise of stock options | 21,125 | 39,660 |
Repurchases of common stock | (198,362) | - |
Other financing activities | 665 | (137) |
Net cash used in financing activities | (163,947) | (7,421) |
Net increase (decrease) in cash and cash equivalents | (352,446) | 17,152 |
Cash and cash equivalents, beginning of period | 398,278 | 121,318 |
Cash and cash equivalents, end of period | $ 45,832 | $ 138,470 |
Supplemental schedule of noncash investing and financing activities: | ||
Purchases of property and equipment awaiting processing for payment, included in accounts payable | $ 4,817 | $ 3,888 |
Purchases of property and equipment under capital lease obligations | $ 1,690 | $ 551 |
See notes to condensed consolidated financial statements.
4
DOLLAR GENERAL CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements (Unaudited)
1.
Basis of presentation and accounting policies
Basis of presentation
The accompanying unaudited condensed consolidated financial statements of Dollar General Corporation (the Company) have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and are presented in accordance with the requirements of Form 10-Q and Rule 10-01 of Regulation S-X. Such financial statements consequently do not include all of the disclosures normally required by GAAP or those normally made in the Companys Annual Report on Form 10-K. Accordingly, the reader of this Quarterly Report on Form 10-Q should refer to the Companys Annual Report on Form 10-K for the year ended January 30, 2004 for additional information.
The accompanying condensed consolidated financial statements have been prepared in accordance with the Companys customary accounting practices and have not been audited. In managements opinion, all adjustments (which are of a normal recurring nature) necessary for a fair presentation of the consolidated financial position and results of operations for the 13-week and 39-week periods ended October 29, 2004 and October 31, 2003 have been made.
Certain prior year amounts have been reclassified to conform to the current period presentation. Ongoing estimates of inventory shrinkage and initial markups and markdowns are included in the interim cost of goods sold calculation. Because the Companys business is moderately seasonal, the results for interim periods are not necessarily indicative of the results to be expected for the entire year.
Accounting pronouncements
In October 2004, the Financial Accounting Standards Board (FASB) concluded that the proposed Statement of Financial Accounting Standards (SFAS) No. 123R, Share-Based Payment, which would require all companies to measure compensation cost for all share-based payments (including employee stock options) at fair value, would be effective for public companies for interim or annual periods beginning after June 15, 2005. The FASB has tentatively concluded that companies can adopt the new standard in one of two ways: the modified prospective transition method, in which a company would recognize share-based employee compensation cost from the beginning of the fiscal period in which the recognition provisions are first applied as if the fair-value-based accounting method had been used to account for all employee awards granted, modified, or settled after the effective date and to any awards that were not fully vested as of the effective date; or the modified retrospective transition method, in which a company would recognize employee compensation cost for periods presented prior to the adoption of SFAS No. 123R in accordance with the original provisions of SFAS No. 123 Accounting for Stock-Based Compensation, pursuant to which an entity would recognize employee compensation cost in the amounts reported in the pro forma disclosures provided in accordance with SFAS No. 123. As currently proposed, the Company expects to adopt SFAS No. 123R during the third quarter of 2005, and has not made a determination as to the method it will
5
adopt. See Note 5 for disclosure of the pro forma effects of stock option grants as determined using the methodology prescribed under SFAS No. 123.
2.
Comprehensive income
Comprehensive income consists of the following (in thousands):
13 Weeks Ended | 39 Weeks Ended | ||||
October 29, 2004 | October 31, 2003 | October 29, 2004 | October 31, 2003 | ||
Net income | $ 71,126 | $ 77,903 | $ 210,297 | $ 198,171 | |
Reclassification of net loss on derivatives | 45 | 60 | 152 | 143 | |
Comprehensive income | $ 71,171 | $ 77,963 | $ 210,449 | $ 198,314 | |
3.
Earnings per share
The amounts reflected below are in thousands except per share data.
13 Weeks Ended October 29, 2004 | 13 Weeks Ended October 31, 2003 | ||||||
Net Income | Shares | Per Share Amount | Net Income | Shares | Per Share Amount | ||
Basic earnings per share | $ 71,126 | 327,844 | $ 0.22 | $ 77,903 | 335,411 | $ 0.23 | |
Effect of dilutive stock options | 2,469 | 3,827 | |||||
Diluted earnings per share | $ 71,126 | 330,313 | $ 0.22 | $ 77,903 | 339,238 | $ 0.23 |
39 Weeks Ended October 29, 2004 | 39 Weeks Ended October 31, 2003 | ||||||
Net Income | Shares | Per Share Amount | Net Income | Shares | Per Share Amount | ||
Basic earnings per share | $ 210,297 | 329,917 | $ 0.64 | $ 198,171 | 334,175 | $ 0.59 | |
Effect of dilutive stock options | 2,706 | 2,717 | |||||
Diluted earnings per share | $ 210,297 | 332,623 | $ 0.63 | $ 198,171 | 336,892 | $ 0.59 |
Basic earnings per share was computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share was determined based on the dilutive effect of stock options and other common stock equivalents using the treasury stock method.
4.
Commitments and contingencies
Legal proceedings
Restatement-Related Proceedings. As previously disclosed in the Companys periodic reports filed with the Securities and Exchange Commission (the SEC), the Company restated its audited financial statements for fiscal years 1999 and 1998, and certain unaudited financial information for fiscal year 2000, by means of its Form 10-K for the fiscal year ended February 2, 2001, which was filed on January 14, 2002.
6
The SEC conducted an investigation into the circumstances giving rise to the restatement, and, on January 8, 2004, the Company received notice that the SEC staff was considering recommending that the SEC bring a civil injunctive action against the Company for alleged violations of the federal securities laws in connection with circumstances relating to the restatement. The Company subsequently reached an agreement in principle with the SEC staff to settle the matter. Under the terms of the agreement in principle, the Company, without admitting or denying the allegations in a complaint to be filed by the SEC, will consent to the entry of a permanent civil injunction against future violations of the antifraud, books and records, reporting and internal control provisions of the federal securities laws and related SEC rules and will pay a $10 million non-deduc tible civil penalty. The Company is not entitled to seek reimbursement from its insurers with regard to this settlement.
The agreement with the SEC staff is subject to final approval by the SEC and the court in which the SECs complaint is filed. The Company accrued $10 million with respect to the penalty in its financial statements for the year ended January 30, 2004. The Company can give no assurances that the SEC or the court will approve this agreement. If the agreement is not approved, the Company could be subject to different or additional penalties, both monetary and non-monetary, which could materially and adversely affect the Companys financial statements as a whole.
Other Litigation. On March 14, 2002, a complaint was filed in the United States District Court for the Northern District of Alabama (Edith Brown, on behalf of herself and others similarly situated v. Dolgencorp. Inc., and Dollar General Corporation, CV 02-C-0673-W (Brown)) to commence a collective action against the Company on behalf of current and former salaried store managers. The complaint alleges that these individuals were entitled to overtime pay and should not have been classified as exempt employees under the Fair Labor Standards Act (FLSA). Plaintiffs seek to recover overtime pay, liquidated damages, declaratory relief and attorneys fees.
On January 12, 2004, the court certified an opt-in class of plaintiffs consisting of all persons employed by the Company as store managers at any time since March 14, 1999, who regularly worked more than 50 hours per week and either: (1) customarily supervised less than two employees at one time; (2) lacked authority to hire or discharge employees without supervisor approval; or (3) sometimes worked in non-managerial positions at stores other than the one he or she managed. The Companys attempt to appeal this decision on a discretionary basis to the 11th Circuit Court of Appeals was denied.
Notice was sent to prospective class members and the deadline for individuals to opt in to the lawsuit was May 31, 2004. Approximately 5,000 individuals opted in. The Court has entered a scheduling order that governs the discovery and remaining phases of the case.
Three copycat lawsuits, Tina Depasquales v. Dollar General Corp., (Southern District of Georgia, Savannah Division, CV 404-096, filed May 12, 2004), Karen Buckley v. Dollar General Corp., (Southern District of Ohio, C-2-04-484, filed June 8, 2004), and Sheila Ann Hunsucker v. Dollar General Corp. et al., (Western District of Oklahoma, Civ-04-165-R, filed February 19, 2004), were filed asserting the same claims as the Brown case. The Company moved the Judicial Panel on Multidistrict Litigation (MDL Panel) to consolidate the three
7
lawsuits with the Brown litigation and to then transfer the consolidated action to the Western District of Oklahoma. The MDL Panel granted the motion to consolidate, but transferred the consolidated action to the Northern District of Alabama, the forum where the Brown case was pending. The Company has not been notified if the consolidation will impact the scheduling order or extend any of the deadlines in the Brown case.
The Company believes that its store managers are and have been properly classified as exempt employees under the FLSA and that the action is not appropriate for collective action treatment. The Company intends to vigorously defend the action. However, no assurances can be given that the Company will be successful in defending this action on the merits or otherwise, and, if not, the resolution could have a material adverse effect on the Companys financial statements as a whole.
The Company is involved in other legal actions and claims arising in the ordinary course of business. The Company currently believes that such other litigation and claims, both individually and in the aggregate, will be resolved without a material effect on the Companys financial statements as a whole. However, litigation involves an element of uncertainty. Future developments could cause these actions or claims to have a material adverse effect on the Companys financial statements as a whole.
5.
Stock-based compensation
The Company accounts for stock option grants in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25), and related interpretations because the Company believes the alternative fair value accounting provided for under SFAS No. 123, as amended by SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure, requires the use of option valuation models that were not developed for use in valuing employee stock options. See Note 1 for a proposed accounting pronouncement related to this issue. Under APB No. 25, compensation expense is generally not recognized for plans in which the exercise price of the stock options equals the market price of the underlying stock on the date of grant and the number of shares subject to exercise is fixed. Had compensation cost for the Companys stock-based compensation plans been determined based on the fair value at the grant date for awards under these plans consistent with the methodology prescribed under SFAS No. 123, net income and earnings per share would have been reduced to the pro forma amounts indicated in the following table:
13 Weeks Ended | 39 Weeks Ended | ||||
(amounts in thousands except per share data) | October 29, 2004 | October 31, 2003 | October 29, 2004 | October 31, 2003 | |
Net income as reported | $ 71,126 | $ 77,903 | $ 210,297 | $ 198,171 | |
Less pro forma effect of stock option grants | 2,956 | 791 | 8,860 | 4,604 | |
Net income pro forma | $ 68,170 | $ 77,112 | $ 201,437 | $ 193,567 | |
Earnings per share as reported | |||||
Basic | $ 0.22 | $ 0.23 | $ 0.64 | $ 0.59 | |
Diluted | $ 0.22 | $ 0.23 | $ 0.63 | $ 0.59 | |
Earnings per share pro forma | |||||
Basic | $ 0.21 | $ 0.23 | $ 0.61 | $ 0.58 | |
Diluted | $ 0.21 | $ 0.23 | $ 0.61 | $ 0.57 |
8
The fair value of options granted during the 13 weeks ended October 29, 2004 and October 31, 2003 was $6.38 and $6.34 per share, respectively. The fair value of options granted during the 39 weeks ended October 29, 2004 and October 31, 2003 was $6.36 and $5.42 per share, respectively. The fair value of each stock option grant was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions:
13 Weeks Ended | 39 Weeks Ended | ||||
October 29, 2004 | October 31, 2003 | October 29, 2004 | October 31, 2003 | ||
Expected dividend yield | 0.9% | 0.9% | 0.9% | 0.9% | |
Expected stock price volatility | 35.5% | 37.6% | 35.5% | 36.9% | |
Weighted average risk-free interest rate | 3.6% | 3.0% | 3.5% | 2.6% | |
Expected life of options (years) | 5.0 | 4.0 | 5.0 | 3.7 |
The Black-Scholes option model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the Companys employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in managements opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.
6.
Income taxes
The Companys effective income tax rates for the 13 weeks ended October 29, 2004 and October 31, 2003 were 33.9% and 36.9%, respectively, and for the 39 weeks ended October 29, 2004 and October 31, 2003 were 34.2% and 36.2%, respectively.
During the current quarter, the Company lowered its estimated annualized effective income tax rate by 57 basis points, which had the effect of reducing its effective tax rate in the current quarter by 111 basis points. This reduction was primarily the result of the retroactive reinstatement during the current quarter of certain federal jobs credits for employees hired after December 31, 2003. In addition, the Company recorded a favorable adjustment, net of the federal income tax effect, of approximately $1.9 million, or 173 basis points, primarily as the result of the Company filing its income tax returns in October 2004 and its related reconciliation of previously recorded tax accruals.
As previously disclosed, during the 13-week period ended July 30, 2004, the Company recorded a net reduction in certain contingent income tax-related liabilities and the related interest accruals due to a change in its probability assessment (as described in SFAS No. 5, Accounting for Contingencies) that the likelihood of certain potential income tax-related exposure items would translate into actual future liabilities. These adjustments resulted in favorable impacts of approximately $6.2 million, net of the federal income tax effect, and $2.0 million to pre-tax interest expense, net, in the accompanying condensed consolidated statements of income for the 39-week period ended October 29, 2004.
9
The adjustments discussed above ($1.9 million, $6.2 million and $2.0 million), had the effect of increasing fully diluted earnings per share by approximately $0.03 per share in the 39-week period ended October 29, 2004.
7.
Capital stock
On March 13, 2003, the Board of Directors authorized the Company to repurchase up to 12 million shares of its outstanding common stock. Purchases may be made in the open market or in privately negotiated transactions from time to time subject to market conditions. The objective of the share repurchase program is to enhance shareholder value by purchasing shares at a price that produces a return on investment that is greater than the Company's cost of capital. Additionally, share repurchases generally will be undertaken only if such purchases result in an accretive impact on the Company's fully diluted earnings per share calculation. This authorization expires March 13, 2005. During the first 39 weeks of 2004, the Company purchased approximately 10.5 million shares at a total cost of $198.4 million. As of October 29, 2004, approximately 12.0 million shares had been purch ased, substantially completing this share repurchase authorization.
On November 30, 2004, the Board of Directors authorized the Company to repurchase up to an additional 10 million shares of its outstanding common stock. Purchases may be made in the open market or in privately negotiated transactions from time to time subject to market conditions. The objective of the share repurchase program is consistent with the March 2003 repurchase program as described above. This authorization expires November 30, 2005.
8.
Segment reporting
The Company manages its business on the basis of one reportable segment. As of October 29, 2004 and October 31, 2003, all of the Companys operations were located within the United States, with the exception of an immaterial Hong Kong subsidiary formed to assist in the process of importing certain merchandise that began operations in early 2004. The following data is presented in accordance with SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information.
13 Weeks Ended | 39 Weeks Ended | ||||
(In thousands) | October 29, 2004 | October 31, 2003 | October 29, 2004 | October 31, 2003 | |
Classes of similar products: | |||||
Net sales: | |||||
Highly consumable | $ 1,251,106 | $ 1,076,913 | $ 3,532,824 | $ 3,094,797 | |
Seasonal | 258,835 | 237,365 | 810,166 | 737,952 | |
Home products | 203,227 | 207,570 | 626,153 | 614,746 | |
Basic clothing | 166,019 | 163,498 | 494,246 | 458,009 | |
$ 1,879,187 | $ 1,685,346 | $ 5,463,389 | $ 4,905,504 |
10
9.
Guarantor subsidiaries
All of the Companys subsidiaries, except for its not-for-profit subsidiary, the assets and revenues of which are not material, (the Guarantors) have fully and unconditionally guaranteed on a joint and several basis the Companys obligations under certain outstanding debt obligations. Each of the Guarantors is a direct or indirect wholly owned subsidiary of the Company. In order to participate as a subsidiary guarantor on certain of the Companys financing arrangements, a subsidiary of the Company has entered into a letter agreement with certain state regulatory agencies to maintain a minimum balance of stockholders equity of $50 million in excess of the Companys debt it has guaranteed, or $500 million as of October 29, 2004. The subsidiary of the Company was in compliance with such agreement as of October 29, 2004. &nb sp;
The following consolidating schedules present condensed financial information on a combined basis. Dollar amounts are in thousands.
11
As of October 29, 2004 | |||||
DOLLAR GENERAL CORPORATION | GUARANTOR SUBSIDIARIES | ELIMINATIONS | CONSOLIDATED | ||
BALANCE SHEETS: | |||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ 842 | $ 44,990 | $ - | $ 45,832 | |
Merchandise inventories | - | 1,558,574 | - | 1,558,574 | |
Deferred income taxes | 10,347 | 6,958 | - | 17,305 | |
Other current assets | 33,834 | 1,519,231 | (1,452,542) | 100,523 | |
Total current assets | 45,023 | 3,129,753 | (1,452,542) | 1,722,234 | |
Property and equipment, at cost | 194,106 | 1,711,472 | - | 1,905,578 | |
Less accumulated depreciation | 89,331 | 739,620 | - | 828,951 | |
Net property and equipment | 104,775 | 971,852 | - | 1,076,627 | |
Other assets, net | 3,229,275 | 57,506 | (3,257,625) | 29,156 | |
Total assets | $ 3,379,073 | $ 4,159,111 | $ (4,710,167) | $ 2,828,017 | |
LIABILITIES AND SHAREHOLDERS EQUITY | |||||
Current liabilities: | |||||
Current portion of long-term obligations | $ 5,843 | $ 8,861 | $ - | $ 14,704 | |
Accounts payable | 1,490,866 | 437,486 | (1,452,511) | 475,841 | |
Accrued expenses and other | 45,355 | 291,053 | - | 336,408 | |
Income taxes payable | - | 21,737 | (31) | 21,706 | |
Total current liabilities | 1,542,064 | 759,137 | (1,452,542) | 848,659 | |
Long-term obligations | 255,581 | 1,218,961 | (1,153,348) | 321,194 | |
Deferred income taxes | 3,938 | 76,736 | - | 80,674 | |
Shareholders equity: | |||||
Preferred stock | - | - | - | - | |
Common stock | 163,785 | 23,853 | (23,853) | 163,785 | |
Additional paid-in capital | 405,003 | 1,243,478 | (1,243,478) | 405,003 | |
Retained earnings | 1,014,969 | 836,946 | (836,946) | 1,014,969 | |
Accumulated other comprehensive loss | (1,009) | - | - | (1,009) | |
1,582,748 | 2,104,277 | (2,104,277) | 1,582,748 | ||
Other shareholders equity | (5,258) | - | - | (5,258) | |
Total shareholders equity | 1,577,490 | 2,104,277 | (2,104,277) | 1,577,490 | |
Total liabilities and shareholders equity | $ 3,379,073 | $ 4,159,111 | $ (4,710,167) | $ 2,828,017 |
12
As of January 30, 2004 | |||||
DOLLAR GENERAL CORPORATION | GUARANTOR SUBSIDIARIES | ELIMINATIONS | CONSOLIDATED | ||
BALANCE SHEETS: | |||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ 352,232 | $ 46,046 | $ - | $ 398,278 | |
Merchandise inventories | - | 1,157,141 | - | 1,157,141 | |
Deferred income taxes | 15,412 | 15,001 | - | 30,413 | |
Other current assets | 21,363 | 2,343,914 | (2,298,894) | 66,383 | |
Total current assets | 389,007 | 3,562,102 | (2,298,894) | 1,652,215 | |
Property and equipment, at cost | 183,843 | 1,525,879 | - | 1,709,722 | |
Less accumulated depreciation | 81,281 | 639,217 | - | 720,498 | |
Net property and equipment | 102,562 | 886,662 | - | 989,224 | |
Other assets, net | 3,691,494 | 41,247 | (3,721,471) | 11,270 | |
Total assets | $ 4,183,063 | $ 4,490,011 | $ (6,020,365) | $ 2,652,709 | |
LIABILITIES AND SHAREHOLDERS EQUITY | |||||
Current liabilities: | |||||
Current portion of long-term obligations | $ 7,772 | $ 8,898 | $ - | $ 16,670 | |
Accounts payable | 2,350,375 | 323,251 | (2,289,835) | 383,791 | |
Accrued expenses and other | 48,394 | 249,224 | (2) | 297,616 | |
Income taxes payable | - | 54,782 | (9,057) | 45,725 | |
Total current liabilities | 2,406,541 | 636,155 | (2,298,894) | 743,802 | |
Long-term obligations | 194,306 | 1,892,342 | (1,821,311) | 265,337 | |
Deferred income taxes | 5,296 | 61,354 | - | 66,650 | |
Shareholders equity: | |||||
Preferred stock | - | - | - | - | |
Common stock | 168,095 | 23,853 | (23,853) | 168,095 | |
Additional paid-in capital | 376,930 | 1,243,478 | (1,243,478) | 376,930 | |
Retained earnings | 1,037,409 | 632,829 | (632,829) | 1,037,409 | |
Accumulated other comprehensive loss | (1,161) | - | - | (1,161) | |
1,581,273 | 1,900,160 | (1,900,160) | 1,581,273 | ||
Other shareholders equity | (4,353) | - | - | (4,353) | |
Total shareholders equity | 1,576,920 | 1,900,160 | (1,900,160) | 1,576,920 | |
Total liabilities and shareholders equity | $ 4,183,063 | $ 4,490,011 | $ (6,020,365) | $ 2,652,709 | |
For the 13 weeks ended October 29, 2004 | ||||
DOLLAR | GUARANTOR | ELIMINATIONS | CONSOLIDATED | |
STATEMENTS OF INCOME: | ||||
Net sales | $ 40,639 | $ 1,879,187 | $ (40,639) | $ 1,879,187 |
Cost of goods sold | - | 1,325,202 | - | 1,325,202 |
Gross profit | 40,639 | 553,985 | (40,639) | 553,985 |
Selling, general and administrative | 33,716 | 446,952 | (40,639) | 440,029 |
Operating profit | 6,923 | 107,033 | - | 113,956 |
Interest expense, net | 4,008 | 2,356 | - | 6,364 |
Income before taxes on income | 2,915 | 104,677 | - | 107,592 |
Provision for taxes on income | 841 | 35,625 | - | 36,466 |
Equity in subsidiaries earnings, net of taxes | 69,052 | - | (69,052) | - |
Net income | $ 71,126 | $ 69,052 | $ (69,052) | $ 71,126 |
13
For the 13 weeks ended October 31, 2003 | ||||
DOLLAR | GUARANTOR | ELIMINATIONS | CONSOLIDATED | |
STATEMENTS OF INCOME: | ||||
Net sales | $ 48,202 | $ 1,685,346 | $ (48,202) | $ 1,685,346 |
Cost of goods sold | - | 1,168,449 | - | 1,168,449 |
Gross profit | 48,202 | 516,897 | (48,202) | 516,897 |
Selling, general and administrative | 32,464 | 401,289 | (48,202) | 385,551 |
Operating profit | 15,738 | 115,608 | - | 131,346 |
Interest expense, net | 4,567 | 3,409 | - | 7,976 |
Income before taxes on income | 11,171 | 112,199 | - | 123,370 |
Provision for taxes on income | 4,366 | 41,101 | - | 45,467 |
Equity in subsidiaries earnings, net of taxes | 71,098 | - | (71,098) | - |
Net income | $ 77,903 | $ 71,098 | $ (71,098) | $ 77,903 |
For the 39 weeks ended October 29, 2004 | ||||
DOLLAR | GUARANTOR | ELIMINATIONS | CONSOLIDATED | |
STATEMENTS OF INCOME: | ||||
Net sales | $ 130,368 | $ 5,463,389 | $ (130,368) | $ 5,463,389 |
Cost of goods sold | - | 3,860,174 | - | 3,860,174 |
Gross profit | 130,368 | 1,603,215 | (130,368) | 1,603,215 |
Selling, general and administrative | 108,590 | 1,288,361 | (130,368) | 1,266,583 |
Operating profit | 21,778 | 314,854 | - | 336,632 |
Interest expense, net | 11,684 | 5,163 | - | 16,847 |
Income before taxes on income | 10,094 | 309,691 | - | 319,785 |
Provision for taxes on income | 3,914 | 105,574 | - | 109,488 |
Equity in subsidiaries earnings, net of taxes | 204,117 | - | (204,117) | - |
Net income | $ 210,297 | $ 204,117 | $ (204,117) | $ 210,297 |
For the 39 weeks ended October 31, 2003 | ||||
DOLLAR | GUARANTOR | ELIMINATIONS | CONSOLIDATED | |
STATEMENTS OF INCOME: | ||||
Net sales | $ 125,783 | $ 4,905,504 | $ (125,783) | $ 4,905,504 |
Cost of goods sold | - | 3,463,871 | - | 3,463,871 |
Gross profit | 125,783 | 1,441,633 | (125,783) | 1,441,633 |
Selling, general and administrative | 97,792 | 1,133,484 | (125,783) | 1,105,493 |
Operating profit | 27,991 | 308,149 | - | 336,140 |
Interest expense, net | 17,628 | 7,658 | - | 25,286 |
Income before taxes on income | 10,363 | 300,491 | - | 310,854 |
Provision for taxes on income | 4,034 | 108,649 | - | 112,683 |
Equity in subsidiaries earnings, net of taxes | 191,842 | - | (191,842) | - |
Net income | $ 198,171 | $ 191,842 | $ (191,842) | $ 198,171 |
14
For the 39 weeks ended October 29, 2004 | ||||
DOLLAR | GUARANTOR | ELIMINATIONS | CONSOLIDATED | |
STATEMENTS OF CASH FLOWS: | ||||
Cash flows from operating activities: | ||||
Net income | $ 210,297 | $ 204,117 | $ (204,117) | $ 210,297 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||
Depreciation and amortization | 13,868 | 109,014 | - | 122,882 |
Deferred income taxes | 3,707 | 23,425 | - | 27,132 |
Tax benefit from stock option exercises | 5,615 | - | - | 5,615 |
Equity in subsidiaries earnings, net | (204,117) | - | 204,117 | - |
Change in operating assets and liabilities: | ||||
Merchandise inventories | - | (401,433) | - | (401,433) |
Other current assets | (4,899) | (29,241) | - | (34,140) |
Accounts payable | (2,314) | 89,547 | - | 87,233 |
Accrued expenses and other | (3,082) | 43,069 | - | 39,987 |
Income taxes | 8,963 | (33,045) | - | (24,082) |
Other | (208,558) | 195,948 | - | (12,610) |
Net cash provided by (used in) operating activities | (180,520) | 201,401 | - | 20,881 |
Cash flows from investing activities: | ||||
Purchase of property and equipment | (13,573) | (195,961) | - | (209,534) |
Proceeds from sale of property and equipment | 3 | 151 | - | 154 |
Net cash used in investing activities | (13,570) | (195,810) | - | (209,380) |
Cash flows from financing activities: | ||||
Net borrowings under revolving credit facilities | 64,500 | - | - | 64,500 |
Repayments of long-term obligations | (5,664) | (6,647) | - | (12,311) |
Payment of cash dividends | (39,564) | - | - | (39,564) |
Proceeds from exercise of stock options | 21,125 | - | - | 21,125 |
Repurchases of common stock | (198,362) | - | - | (198,362) |
Other financing activities | 665 | - | - | 665 |
Net cash used in financing activities | (157,300) | (6,647) | - | (163,947) |
Net decrease in cash and cash equivalents | (351,390) | (1,056) | - | (352,446) |
Cash and cash equivalents, beginning of period | 352,232 | 46,046 | - | 398,278 |
Cash and cash equivalents, end of period | $ 842 | $ 44,990 | $ - | $ 45,832 |
15
For the 39 weeks ended October 31, 2003 | ||||
DOLLAR | GUARANTOR | ELIMINATIONS | CONSOLIDATED | |
STATEMENTS OF CASH FLOWS: | ||||
Cash flows from operating activities: | ||||
Net income | $ 198,171 | $ 191,842 | $ (191,842) | $ 198,171 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||
Depreciation and amortization | 14,858 | 98,256 | - | 113,114 |
Deferred income taxes | (3,376) | 24,288 | - | 20,912 |
Tax benefit from stock option exercises | 10,780 | - | - | 10,780 |
Equity in subsidiaries earnings, net | (191,842) | - | 191,842 | - |
Change in operating assets and liabilities: | ||||
Merchandise inventories | - | (250,169) | - | (250,169) |
Other current assets | (7,473) | (255,039) | 242,910 | (19,602) |
Accounts payable | 175,072 | 164,840 | (244,598) | 95,314 |
Accrued expenses and other | 2,675 | 45,715 | 649 | 49,039 |
Income taxes | 4,177 | (56,715) | - | (52,538) |
Other | 1,197 | (262) | 1,039 | 1,974 |
Net cash provided by (used in) operating activities | 204,239 | (37,244) | - | 166,995 |
Cash flows from investing activities: | ||||
Purchase of property and equipment | (6,834) | (86,201) | - | (93,035) |
Purchase of promissory notes | (49,582) | - | - | (49,582) |
Proceeds from sale of property and equipment | 18 | 177 | - | 195 |
Issuance of long-term notes receivable | (127,258) | (1,144) | 128,402 | - |
Contribution of capital | (10) | - | 10 | - |
Net cash used in investing activities | (183,666) | (87,168) | 128,412 | (142,422) |
Cash flows from financing activities: | ||||
Issuance of long-term obligations | 1,144 | 127,258 | (128,402) | - |
Repayments of long-term obligations | (5,642) | (6,166) | - | (11,808) |
Payment of cash dividends | (35,136) | - | - | (35,136) |
Proceeds from exercise of stock options | 39,660 | - | - | 39,660 |
Other financing activities | (53) | (84) | - | (137) |
Issuance of common stock, net | - | 10 | (10) | - |
Net cash provided by (used in) financing activities | (27) | 121,018 | (128,412) | (7,421) |
Net increase (decrease) in cash and cash equivalents | 20,546 | (3,394) | - | 17,152 |
Cash and cash equivalents, beginning of period | 72,799 | 48,519 | - | 121,318 |
Cash and cash equivalents, end of period | $ 93,345 | $ 45,125 | $ - | $ 138,470 |
16
ITEM 2.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
Except for specific historical information, many of the matters discussed in this Form 10-Q may express or imply projections of revenues or expenditures, statements of plans and objectives for future operations, growth or initiatives, statements of future economic performance, or statements regarding the outcome or impact of pending or threatened litigation. These and similar statements regarding events or results which the Company expects will or may occur in the future are forward-looking statements concerning matters that involve risks, uncertainties and other factors that may cause the actual performance of the Company to differ materially from those expressed or implied by these statements. All forward-looking information should be evaluated in the context of these risks, uncertainties and other factors. The words believe, anticipate, project, plan, expect, estimate, objective, forecast, goal, intend, will likely result, or will continue and similar expressions generally identify forward-looking statements. The Company believes the assumptions underlying these forward-looking statements are reasonable; however, any of the assumptions could be inaccurate, and therefore, actual results may differ materially from those projected in the forward-looking statements.
Factors that may result in actual results differing from such forward-looking information include, but are not limited to:
·
transportation and distribution delays or interruptions both domestically and internationally;
·
labor shortages in the trucking industry;
·
the Companys ability to negotiate effectively the cost and purchase of merchandise;
·
prolonged or repeated price increases of certain raw materials that could affect vendors product costs;
·
inventory risks due to shifts in market demand;
·
changes in product mix;
·
interruptions in suppliers' businesses;
·
the inability to execute operating initiatives;
·
costs and potential problems and interruptions associated with implementation of new or upgraded systems and technology or with maintenance or adequate support of existing systems;
·
fuel price and interest rate fluctuations;
·
a continued rise in health insurance costs or workers compensation costs;
·
a deterioration in general economic conditions whether caused by acts of war, terrorism or other factors;
·
changes in demand due to unexpected or unusual weather patterns;
·
seasonality of the Companys business such as a sales shortfall during the holiday selling season;
17
·
unanticipated changes in the federal or state minimum wage or living wage requirements;
·
changes in federal or state regulations governing the sale of the Companys products, particularly over-the-counter medications or health products;
·
excessive costs and delays associated with building, opening and operating new stores;
·
excessive costs and delays associated with building, opening, expanding or converting new or existing distribution centers (DCs);
·
the reputational and financial impact of the Securities and Exchange Commission (SEC) inquiry related to the restatement of certain of the Companys financial statements further described in Part II, Item 1 of this Form 10-Q;
·
results of other legal proceedings and claims; and
·
other factors described under Critical Accounting Policies and Estimates below or described in the Companys Form 10-K for the fiscal year ended January 30, 2004, filed with the SEC on March 16, 2004, and from time to time in the Companys other filings with the SEC, press releases and other communications.
Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Form 10-Q. Except as may be required by law, the Company undertakes no obligation to publicly update or revise any forward-looking statements contained herein to reflect events or circumstances occurring after the date of this Form 10-Q or to reflect the occurrence of unanticipated events. Readers are advised, however, to consult any further disclosures the Company may make on related subjects in its public disclosures or documents filed with the SEC.
Accounting Periods
The following text contains references to years 2004, 2003 and 2002, which represent fiscal years with 52-week accounting periods ending or ended January 28, 2005, January 30, 2004 and January 31, 2003, respectively.
Results of Operations
The following discussion of the Companys financial performance should be read with, and is qualified in its entirety by, the condensed consolidated financial statements set forth herein. The nature of the Companys business is moderately seasonal. Historically, sales in the fourth quarter have been higher than sales achieved in each of the first three quarters of the fiscal year. Expenses, and to a greater extent operating income, vary by quarter. Results of a period shorter than a full year may not be indicative of results expected for the entire year. Furthermore, the seasonal nature of the Companys business may affect comparisons between periods. The following table contains results of operations data for the first 13 and 39 weeks of each of 2004 and 2003, and the dollar and percentage variances among those periods:
18
(amounts in millions, excluding per share amounts) | 13 Weeks Ended | 2004 vs. 2003 | 39 Weeks Ended | 2004 vs. 2003 | ||||
Oct. 29, 2004 | Oct. 31, 2003 | amount change | % | Oct. 29, 2004 | Oct. 31, 2003 | amount change | % | |
Net sales by category: | ||||||||
Highly consumable | $ 1,251.1 | $ 1,076.9 | $ 174.2 | 16.2% | $ 3,532.8 | $ 3,094.8 | $438.0 | 14.2% |
% of net sales | 66.58% | 63.90% | 64.66% | 63.09% | ||||
Seasonal | 258.8 | 237.4 | 21.5 | 9.0 | 810.2 | 738.0 | 72.2 | 9.8 |
% of net sales | 13.77% | 14.08% | 14.83% | 15.04% | ||||
Home products | 203.2 | 207.6 | (4.3) | (2.1) | 626.2 | 614.7 | 11.4 | 1.9 |
% of net sales | 10.81% | 12.32% | 11.46% | 12.53% | ||||
Basic clothing | 166.0 | 163.5 | 2.5 | 1.5 | 494.2 | 458.0 | 36.2 | 7.9 |
% of net sales | 8.83% | 9.70% | 9.05% | 9.34% | ||||
Net sales | $ 1,879.2 | $ 1,685.3 | $ 193.8 | 11.5% | $ 5,463.4 | $ 4,905.5 | $ 557.9 | 11.4% |
Cost of goods sold | 1,325.2 | 1,168.4 | 156.8 | 13.4 | 3,860.2 | 3,463.9 | 396.3 | 11.4 |
% of net sales | 70.52% | 69.33% | 70.66% | 70.61% | ||||
Gross profit | 554.0 | 516.9 | 37.1 | 7.2 | 1,603.2 | 1,441.6 | 161.6 | 11.2 |
% of net sales | 29.48% | 30.67% | 29.34% | 29.39% | ||||
Selling, general and administrative | 440.0 | 385.6 | 54.5 | 14.1 | 1,266.6 | 1,105.5 | 161.1 | 14.6 |
% of net sales | 23.42% | 22.88% | 23.18% | 22.54% | ||||
Operating profit | 114.0 | 131.3 | (17.4) | (13.2) | 336.6 | 336.1 | 0.5 | 0.1 |
% of net sales | 6.06% | 7.79% | 6.16% | 6.85% | ||||
Interest expense, net | 6.4 | 8.0 | (1.6) | (20.2) | 16.8 | 25.3 | (8.4) | (33.4) |
% of net sales | 0.34% | 0.47% | 0.31% | 0.52% | ||||
Income before taxes on income | 107.6 | 123.4 | (15.8) | (12.8) | 319.8 | 310.9 | 8.9 | 2.9 |
% of net sales | 5.73% | 7.32% | 5.85% | 6.34% | ||||
Provision for taxes on income | 36.5 | 45.5 | (9.0) | (19.8) | 109.5 | 112.7 | (3.2) | (2.8) |
% of net sales | 1.94% | 2.70% | 2.00% | 2.30% | ||||
Net income | $ 71.1 | $ 77.9 | $ (6.8) | (8.7)% | $ 210.3 | $ 198.2 | $ 12.1 | 6.1% |
% of net sales | 3.78% | 4.62% | 3.85% | 4.04% | ||||
Diluted earnings per share | $ 0.22 | $ 0.23 | $ (0.01) | (4.3)% | $ 0.63 | $ 0.59 | $ 0.04 | 6.8% |
Weighted average diluted shares | 330.3 | 339.2 | (8.9) | (2.6) | 332.6 | 336.9 | (4.3) | (1.3) |
13 WEEKS ENDED OCTOBER 29, 2004 AND OCTOBER 31, 2003
Net Sales. Increases in net sales resulted primarily from opening additional stores, including 604 net new stores in the preceding twelve month period, and a same-store sales increase of 3.4% for the 2004 period compared to the 2003 period. Same-store sales calculations for a given period include only those stores that were open both at the end of that period and at the beginning of the preceding fiscal year. The increase in same-store sales accounted for $53.0 million of the increase in sales while stores opened since the beginning of 2003 were the primary contributors to the balance of the sales increase of $140.8 million during the current year period. The increase in same-store sales is primarily attributable to an increase in the number of customer transactions.
19
The Company monitors its sales internally by the four major categories noted in the table above. The Companys sales increase in the 2004 period compared to the 2003 period was primarily attributable to sales in the highly consumable category, which increased by $174.2 million, or 16.2%. The Company continually reviews its merchandise mix and adjusts it when deemed necessary as a part of its ongoing efforts to improve overall sales and gross profit. These ongoing reviews may result in a shift in the Companys merchandising strategy which could increase permanent markdowns in the future.
Gross Profit. The gross profit rate decreased in the 2004 period as compared with the 2003 period primarily due to the following factors: the increase in the percentage of sales in the highly consumable category in the 2004 period compared with the 2003 period (as noted above) which generally has gross profit rates that are lower than the Companys average, and higher transportation expenses which are primarily attributable to higher fuel costs, the combination of which accounted for approximately half of the decline in the gross profit rate; and a nonrecurring favorable inventory adjustment in the 2003 period representing a change in the Companys estimated provision for shrinkage, which was the other primary contributor to the decline in the gross profit rate. Both of these factors were partially offset by a reduction in markdowns taken during t he current year period.
Selling, General and Administrative (SG&A) Expense. The increase in SG&A expense as a percentage of sales in the 2004 period as compared with the 2003 period was due to a number of factors, including but not limited to increases in the following expense categories that were in excess of the 11.5 percent increase in sales: store occupancy costs (increased 16.6%) primarily due to rising average monthly rentals associated with the Companys leased store locations; an increase in purchased services (increased 66.9%) due primarily to fees associated with the increased customer usage of debit cards; and increased costs for inventory services (increased 103.2%) due to both an increased number of physical inventories and a higher average cost per physical inventory. Also during the current year period, the Company recorded a $4.5 million ch arge for increased sales and use tax accruals due to an increase in potential exposures in certain jurisdictions, a $3.1 million charge related to the expiration of a lease for and subsequent purchase of the Companys airplane, and an increase in disaster losses of $2.1 million during the current year period primarily related to hurricane damages. Partially offsetting these increases was a reduction in accruals for employee bonus expenses (declined 50.5%) primarily related to higher bonus accruals in the prior year period resulting from the Companys strong year-over-year financial performance during that period.
Interest Expense, Net. The decrease in net interest expense in the 2004 period compared to the 2003 period is due primarily to capitalized interest on certain of the Companys DC construction and expansion projects totaling $1.1 million in the 2004 period. The Company had no capitalized interest in the 2003 period.
Provision for Taxes on Income. The effective income tax rates for the 2004 and 2003 periods were 33.9% and 36.9%, respectively. During the current quarter, the Company lowered its estimated annualized effective income tax rate by 57 basis points, which had the effect of reducing its effective tax rate in the current quarter by 111 basis points. This reduction was primarily the result of the retroactive reinstatement of certain federal jobs credits for employees hired after December 31, 2003. In addition, the Company recorded a favorable adjustment, net of
20
the federal income tax effect, of approximately $1.9 million, or 173 basis points, primarily as the result of the Company filing its income tax returns in October 2004 and its related reconciliation of previously recorded tax accruals. The effective tax rate in the prior year period was negatively impacted by an adjustment that increased certain state income tax liabilities.
39 WEEKS ENDED OCTOBER 29, 2004 AND OCTOBER 31, 2003
Net Sales. Increases in net sales resulted primarily from opening additional stores, including 604 net new stores in the preceding twelve month period, and a same-store sales increase of 3.2% for the 2004 period compared to the 2003 period. Same-store sales calculations for a given period include only those stores that were open both at the end of that period and at the beginning of the preceding fiscal year. The increase in same-store sales accounted for $149.7 million of the increase in sales while stores opened since the beginning of 2003 were the primary contributor to the balance of the sales increase of $408.2 million during the current year period. The increase in same-store sales is primarily attributable to an increase in the number of customer transactions.
The Company monitors its sales internally by the four major categories noted in the table above. The Companys sales increase in the 2004 period compared to the 2003 period was primarily attributable to sales in the highly consumable category, which increased by $438.0 million, or 14.2%.
Gross Profit. The gross profit rate remained relatively constant in the 2004 period as compared to the 2003 period, declining by five basis points as a result of a number of offsetting factors, including but not limited to: higher average mark-ups on the Companys beginning inventory in 2004 as compared to 2003, representing the cumulative impact of higher margin purchases over time, resulting in approximately 23 basis points of improvement in the gross profit rate; and higher average mark-ups on the Companys inventory purchases in 2004 as compared to 2003, resulting in approximately 22 basis points of improvement in the gross profit rate. These factors were offset by the impact of the Companys increased sales in the highly consumable category in the current year period resulting in a decline in the gross profit rate of approximately 31 bas is points; and higher transportation expenses, which are primarily attributable to higher fuel costs, resulting in a decline in the gross profit rate of approximately 17 basis points in the current year period.
In the 2004 period, the Companys estimated shrink rate included in its gross profit calculation, expressed in retail dollars as a percentage of sales, was 3.11% compared to 3.10% in the 2003 period. There are many factors that affect the Companys shrink rate in a given reporting period, as more fully discussed below in Critical Accounting Policies and Estimates.
Selling, General and Administrative (SG&A) Expense. The increase in SG&A expense as a percentage of sales in the 2004 period as compared with the 2003 period was due to a number of factors, including but not limited to increases in the following expense categories that were in excess of the 11.4 percent increase in sales: store occupancy costs (increased 16.9%) primarily due to rising average monthly rentals associated with the Companys leased store locations; increased costs for inventory services (increased 107.0%) due to both an increased number of physical inventories and a higher average cost per physical inventory; professional
21
fees (increased 177.4%) primarily due to consulting fees associated with the Companys 2004 store work-flow project; and an increase in purchased services (increased 45.7%) due primarily to fees associated with the increased customer usage of debit cards.
Interest Expense, Net. The decrease in net interest expense in the 2004 period compared to the 2003 period is due primarily to capitalized interest of $2.5 million in the 2004 period related to the Companys DC construction and expansion projects, compared to none in the 2003 period; a net reduction of interest accruals of approximately $2.0 million related to estimated tax contingencies as discussed below; a reduction in amortization of debt issuance costs of $1.8 million due in part to the amendment of the Companys revolving credit facility in June 2004; and the May 2003 purchase of promissory notes related to the Companys DC in South Boston, Virginia, which resulted in reduced interest expense during the current year period of $1.2 million.
Provision for Taxes on Income. The effective income tax rates for the 2004 and 2003 periods were 34.2% and 36.2%, respectively. In addition to the items discussed above that impacted the current quarters provision for income taxes, and as previously disclosed, during the quarter ended July 30, 2004, the Company recorded a net reduction in certain contingent income tax-related liabilities and the related interest accruals due to a change in its probability assessment (as described in SFAS No. 5, Accounting for Contingencies) that the likelihood of certain potential income tax-related exposure items would translate into actual future liabilities. These adjustments resulted in favorable impacts of approximately $6.2 million, net of the federal income tax effect, and $2.0 million to pre-tax interest expense, net, in the accompanying condensed consolidated statements of income for the current year period. The effective tax rate in the prior year period was favorably impacted by a $0.8 million adjustment to the Companys state income tax valuation reserves related to a change in tax laws in the state of Mississippi.
Liquidity and Capital Resources
At October 29, 2004, the Company had total debt (including the current portion of long-term obligations and short-term borrowings) of $335.9 million and $45.8 million of cash and cash equivalents, compared with total debt of $282.0 million and $398.3 million of cash and cash equivalents at January 30, 2004. The most significant factors in the change affecting the Companys total debt and cash positions during the first 39 weeks of 2004 were increased inventory levels, purchases of property and equipment, and repurchases of the Companys outstanding common stock, all as further described below.
The Companys inventory balance represented approximately 55% of its total assets as of October 29, 2004. The Companys proficiency in managing its inventory balances can have a significant impact on the Companys cash flows from operations during a given period. In addition, inventory purchases can be somewhat seasonal in nature, such as the purchase of warm-weather or Christmas-related merchandise. Inventory turns increased to 3.9 times for the twelve months ended October 29, 2004 from 3.8 times for the twelve months ended October 31, 2003.
On March 13, 2003, the Board of Directors authorized the Company to repurchase up to 12 million shares of its outstanding common stock. Purchases may be made in the open market or in privately negotiated transactions from time to time subject to market conditions. The
22
objective of the share repurchase program is to enhance shareholder value by purchasing shares at a price that produces a return on investment that is greater than the Company's cost of capital. Additionally, share repurchases generally will be undertaken only if such purchases result in an accretive impact on the Company's fully diluted earnings per share calculation. This authorization expires March 13, 2005. During the first 39 weeks of 2004, the Company purchased approximately 10.5 million shares at a total cost of $198.4 million. As of October 29, 2004, approximately 12.0 million shares had been purchased, substantially completing this share repurchase authorization.
On November 30, 2004, the Board of Directors authorized the Company to repurchase up to an additional 10 million shares of its outstanding common stock. Purchases may be made in the open market or in privately negotiated transactions from time to time subject to market conditions. The objective of the share repurchase program is consistent with the March 2003 repurchase program as described above. This authorization expires November 30, 2005.
As described in Note 4 to the condensed consolidated financial statements, the Company is involved in a number of legal actions and claims, some of which could potentially result in material cash settlements. Adverse developments in these actions could materially and adversely affect the Companys liquidity. The Company also has certain income tax-related contingencies as more fully described below under Critical Accounting Policies and Estimates. Estimates of these contingent liabilities are included in the Companys condensed consolidated financial statements. However, future negative developments could have a material adverse effect on the Companys liquidity.
In June 2004, the Company amended its existing revolving credit facility (the Credit Facility). Under the terms of the amendment, the Credit Facility has a current maximum commitment of $250 million and expires in June 2009. The amended Credit Facility contains provisions that would allow the maximum commitment to be increased to up to $400 million upon mutual agreement of the Company and its lenders. The Credit Facility, as amended, is unsecured. The Company pays interest on funds borrowed under the Credit Facility at rates that are subject to change based upon the ratio of the Companys debt to EBITDA (as defined in the Credit Facility). The Company has two interest rate options, base rate (which is usually equal to prime rate) or LIBOR. Under the amended terms of the Credit Facility, the facility fees can range from 12.5 to 37.5 basis poi nts; the all-in drawn margin under the LIBOR option can range from LIBOR plus 87.5 to 212.5 basis points and the all-in drawn margin under the base rate option can range from the base rate plus 12.5 to 62.5 basis points. The Credit Facility contains financial covenants, which include limits on certain debt to cash flow ratios, a fixed charge coverage test, and minimum allowable consolidated net worth. As of October 29, 2004, the Company was in compliance with all of these covenants. As of October 29, 2004, the Company had $64.5 million of outstanding borrowings and $6.5 million of standby letters of credit under the Credit Facility. The standby letters of credit reduce the borrowing capacity under the Credit Facility.
The Company has $200 million (principal amount) of 8 5/8% unsecured notes due June 15, 2010. This indebtedness was incurred to assist in funding the Companys growth. Interest on the notes is payable semi-annually on June 15 and December 15 of each year. The note holders may elect to have these notes repaid on June 15, 2005, at 100% of the principal amount plus
23
accrued and unpaid interest. Although the holders of the notes have the ability to require the Company to repurchase the notes in June 2005, the Company has classified this debt as long-term due to its intent and ability, in the event it were required to repurchase any portion of the notes, to refinance this indebtedness on a long-term basis, including through borrowings under the Credit Facility. The Company may seek, from time to time, to retire its outstanding notes through cash purchases on the open market, privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, the Companys liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.
Certain terms of the Companys outstanding debt obligations could have an effect on the Companys ability to incur additional debt financing. The Credit Facility contains financial covenants as listed above and places certain specified limitations on the incurrence of secured and unsecured debt. The Companys outstanding notes discussed above place certain specified limitations on the incurrence of secured debt and on the Companys ability to execute sale-leaseback transactions. The Company has generated over one billion dollars of cash flows from operating activities during the three preceding years, and does not believe that any existing limitations on its ability to incur additional indebtedness will have a material impact on its liquidity.
At October 29, 2004 and January 30, 2004, the Company had commercial letter of credit facilities totaling $218.0 million, of which $65.1 million and $111.7 million, respectively, were outstanding for the funding of imported merchandise purchases.
The Company believes that its existing cash balances, cash flows from operations, available borrowings under the Credit Facility and its anticipated ongoing access to the capital markets, if necessary, will provide sufficient financing to meet the Companys currently foreseeable liquidity and capital resource needs.
Cash Flows Provided by Operating Activities. During the 2004 period, cash flows from operating activities declined by $146.1 million as compared to the 2003 period. The most significant component of the change in cash flows from operating activities was an increase in inventory levels in the 2004 period over the 2003 period. Inventory balances at October 29, 2004 in the seasonal, highly consumable and basic clothing categories increased by $155.5 million, $107.7 million and $89.3 million, respectively, as compared to the beginning of the year. These increased inventory levels reflect, among other things, growth in the number of stores, purchases of seasonal merchandise in anticipation of the upcoming Christmas selling season, and the Companys emphasis on improving its in-stock positions in stores. Cash flows in the cu rrent year period increased by $28.5 million over the prior year period related to changes in income taxes payable, primarily due to a large payment of estimated federal income taxes for 2002 that was made in 2003. Cash flows in the 2004 period were positively impacted by an increase in net income of $12.1 million driven by improved operating results (as more fully discussed above under Results of Operations). The primary source of cash in 2003 was the Companys net income, as adjusted for the non-cash depreciation and amortization expense, which together totaled $311.3 million. In addition, the Company generated $95.3 million in the prior year period as a result of increases in its accounts payable balances. Significant uses of cash in the prior year include an increase in inventories of $250.2 million and a decline in net cash flows from changes in current income taxes payable of $52.5 million.
24
Cash Flows Used in Investing Activities. The Companys purchases of property and equipment in the 2004 period totaled $209.5 million, which is net of property and equipment purchases of $4.8 million that have not been processed for payment and are included in accounts payable at October 29, 2004. Significant components of these purchases included the following: $73.2 million for distribution and transportation-related capital expenditures; $53.3 million for new stores; $21.8 million for coolers in new and existing stores, which allow the stores to carry refrigerated products; $16.5 million for certain fixtures in existing stores and $13.9 million for various systems-related capital projects. During the 2004 period, the Company opened 639 new stores. Distribution and transportation expenditures in the 2004 period include costs associated with the expansion of the Ardmore, Oklahoma and South Boston, Virginia DCs as well as costs associated with the construction of the Companys new DC in Union County, South Carolina. The Company purchased property and equipment totaling $93.0 million in the prior year period which consisted primarily of $45.7 million for new stores, $31.5 million for other store-related projects and $13.6 million for various technology projects. Also during the prior year period the Company purchased two secured promissory notes totaling $49.6 million which represent debt issued by a third party entity from which the Company leases its DC in South Boston, Virginia.
Capital expenditures during 2004 are projected to be approximately $290 million. The Company anticipates funding its 2004 capital requirements with cash flows from operations and available borrowings under the Credit Facility.
Cash Flows Used in Financing Activities. During the 2004 period, the Company repurchased approximately 10.5 million shares of its common stock at a total cost of $198.4 million, and paid cash dividends of $39.6 million, or $0.12 per share, on its outstanding common stock. The primary use of cash in the 2003 period was the payment of $35.1 million of cash dividends, or $0.105 per share.
Critical Accounting Policies and Estimates
Merchandise Inventories. Merchandise inventories are stated at the lower of cost or market with cost determined using the retail last-in, first-out (LIFO) method. Under the Companys retail inventory method (RIM), the calculation of gross profit and the resulting valuation of inventories at cost are computed by applying a calculated cost-to-retail inventory ratio to the retail value of sales. The RIM is an averaging method that has been widely used in the retail industry due to its practicality. Also, it is recognized that the use of the RIM will result in valuing inventories at the lower of cost or market if markdowns are currently taken as a reduction of the retail value of inventories.
Inherent in the RIM calculation are certain significant management judgments and estimates including, among others, initial markups, markdowns, and shrinkage, which significantly impact the gross profit calculation as well as the ending inventory valuation at cost. These significant estimates, coupled with the fact that the RIM is an averaging process, can, under certain circumstances, produce distorted cost figures. Factors that can lead to distortion in the calculation of the inventory balance include:
·
applying the RIM to a group of products that is not fairly uniform in terms of its cost and selling price relationship and turnover;
25
·
applying the RIM to transactions over a period of time that include different rates of gross profit, such as those relating to seasonal merchandise;
·
inaccurate estimates of inventory shrinkage between the date of the last physical inventory at a store and the financial statement date; and
·
inaccurate estimates of LIFO reserves.
To reduce the potential of such distortions in the valuation of inventory, the Companys RIM currently utilizes 10 departments in which fairly homogenous classes of merchandise inventories having similar gross margins are grouped. In the future, in order to further refine its RIM calculation, the Company intends to expand the number of departments it utilizes for its gross margin calculation. The impact of this intended change on the Companys future consolidated financial statements is not currently expected to be material. Other factors that reduce potential distortion include the use of historical experience in estimating the shrink provision (see discussion below) and the utilization of an independent statistician to assist in the LIFO sampling process and index formulation. Also, on an ongoing basis, the Company reviews and evaluates the salability of its inventory and records adjustments, if necessary, to reflect its inventory at the lower of cost or market.
The Company calculates its shrink provision based on actual physical inventory results during the fiscal period and an accrual for estimated shrink occurring subsequent to a physical inventory through the end of the fiscal reporting period. This accrual is calculated as a percentage of sales and is determined by dividing the book-to-physical inventory adjustments recorded during the previous twelve months by the related sales for the same period for each store. To the extent that subsequent physical inventories yield different results than this estimated accrual, the Companys effective shrink rate for a given reporting period will include the impact of adjusting the estimated results to the actual results. Although the Company performs physical inventories in all of its stores annually, the same stores do not necessarily get counted in the same reporting periods f rom year to year, which could impact comparability in a given reporting period.
Property and Equipment. Property and equipment are recorded at cost. The Company groups its assets into relatively homogeneous classes and provides for depreciation on a straight-line basis over the estimated average useful life of each asset class. The valuation and classification of these assets and the assignment of useful depreciable lives involves significant judgments and the use of estimates. Property and equipment are reviewed for impairment periodically and whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable.
Self-Insurance Liability. The Company retains a significant portion of the risk for its workers compensation, employee health insurance, general liability, property loss and automobile coverage. These costs are significant primarily due to the large employee base and number of stores. Provisions are made to this insurance liability on an undiscounted basis based on actual claim data and estimates of incurred but not reported claims developed by an independent actuary utilizing historical claim trends. If future claim trends deviate from recent historical patterns, the Company may be required to record additional expenses or expense reductions which could be material to the Companys future financial results.
26
Contingent Liabilities Income Taxes. The Company is subject to routine income tax audits which occur periodically in the normal course of business. The Company estimates its contingent income tax liabilities based on its assessment of potential income tax-related exposures and the relative probabilities of those exposures translating into actual future liabilities. The probabilities are estimated based on both historical audit experiences with various state and federal taxing authorities and the Companys interpretation of current income tax-related trends. If the Companys income tax contingent liability estimates prove to be inaccurate, the resulting adjustments could be material to the Companys future financial results.
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We have no material changes to the disclosures relating to this item that are set forth in the Companys Annual Report on Form 10-K for the fiscal year ended January 30, 2004.
ITEM 4.
CONTROLS AND PROCEDURES
(a)
Disclosure Controls and Procedures. The Company, under the supervision and with the participation of the Companys management, including the Chief Executive Officer and the Chief Financial Officer, evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of October 29, 2004. Based on that evaluation, the Companys Chief Executive Officer and Chief Financial Officer concluded that, as of October 29, 2004, the Companys disclosure controls and procedures were effective for the purposes set forth in the definition thereof in Exchange Act Rule 13a-15(e).
(b)
Changes in Internal Control Over Financial Reporting. There have been no changes during the quarter ended October 29, 2004 in the Companys internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
PART II OTHER INFORMATION
ITEM 1.
LEGAL PROCEEDINGS
The information in Note 4 to the condensed consolidated financial statements under the heading Legal Proceedings contained in Part I, Item 1 of this Form 10-Q is incorporated herein by this reference.
27
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The following table sets forth information with respect to purchases of shares of the Companys common stock made during the quarter ended October 29, 2004 by or on behalf of the Company or any affiliated purchaser, as defined by Rule 10b-18(a)(3) of the Securities Exchange Act of 1934:
Issuer Purchases of Equity Securities
Period | Total Number of Shares Purchased(a) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(b) | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs(b) |
07/31/04-08/31/04 | 283 | $18.95 | -- | 1,476,380 |
09/01/04-09/30/04 | 890,116 | $20.09 | 888,000 | 588,380 |
10/01/04-10/29/04 | 589,487 | $18.92 | 588,000 | 380 |
Totals | 1,479,886 | $19.63 | 1,476,000 | 380 |
(a) Includes 1,770 shares purchased in open market transactions in satisfaction of the Companys obligations under certain employee benefit plans and 2,116 shares accepted in lieu of cash to pay employee tax liabilities upon lapse of restrictions on restricted stock.
(b) On March 13, 2003, the Company announced that its Board of Directors had authorized the Company to repurchase up to 12 million shares of the Companys outstanding common stock. Purchases may be made in the open market or in privately negotiated transactions from time to time subject to market conditions. This repurchase authorization expires on March 13, 2005. In addition, on November 30, 2004, the Companys Board of Directors approved an additional share repurchase program of 10 million shares. See Liquidity and Capital Resources in Part I, Item 2 above.
ITEM 6.
EXHIBITS
See the Exhibit Index immediately following the signature page hereto, which Exhibit Index is incorporated by reference herein.
28
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized, both on behalf of the Registrant and in his capacity as principal financial and accounting officer of the Registrant.
DOLLAR GENERAL CORPORATION | ||
Date: December 6, 2004 | By: | /s/ David M. Tehle |
David M. Tehle Executive Vice President and Chief Financial Officer |
29
EXHIBIT INDEX
10.1
Form of Stock Option Grant Notice in connection with option grants made pursuant to the Companys 1998 Stock Incentive Plan (as amended and restated effective June 2, 2003, as modified though August 26, 2003) (the 1998 Stock Incentive Plan).
10.2
Form of Restricted Stock Award Agreement in connection with restricted stock grants made pursuant to the Companys 1998 Stock Incentive Plan.
10.3
Form of Restricted Stock Unit Award Agreement in connection with restricted stock unit grants made pursuant to the Companys 1998 Stock Incentive Plan.
10.4
Dollar General Corporation CDP/SERP Plan (as amended and restated effective November 1, 2004), filed as Exhibit 4.1 to the Companys Registration Statement on Form S-8 (File No. 333-120126) filed with the SEC on November 1, 2004. *
10.5
Dollar General Corporation Deferred Compensation Plan for Non-Employee Directors (as amended and restated effective November 1, 2004), filed as Exhibit 4.2 to the Companys Registration Statement on Form S-8 (File No. 333-120126) filed with the SEC on November 1, 2004. *
10.6
2004 Bonus Plan.
31
Certifications of CEO and CFO under Exchange Act Rule 13a-14(a).
32
Certifications of CEO and CFO under 18 U.S.C. 1350.
*
Incorporated by reference.
30