Back to GetFilings.com



 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

(Mark One)

ý

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

 

 

 

 

For the quarterly period ended July 6, 2003

 

 

 

 

 

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 0-24548

 

Movie Gallery, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

 

63-1120122

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

 

 

900 West Main Street, Dothan, Alabama

 

36301

(Address of principal executive offices)

 

(Zip Code)

 

(334) 677-2108

(Registrant’s telephone number, including area code)

 

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 filing requirements for the past 90 days.  YES  ý  NO  o

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

YES  ý  NO  o

 

The number of shares outstanding of the registrant’s common stock as of  August 13, 2003 was 32,502,419.

 

 



 

Movie Gallery, Inc.

Index

 

Part I.

Financial Information

 

 

 

 

Item 1.

Consolidated Financial Statements (Unaudited)

 

 

 

 

Consolidated Balance Sheets  – January 5, 2003 and July 6, 2003

3

 

 

Consolidated Statements of Income – Thirteen weeks and twenty-six weeks ended July 7, 2002 and July 6, 2003

4

 

 

Consolidated Statements of Cash Flows – Twenty-six weeks ended July 7, 2002 and July 6, 2003

5

 

 

Notes to Consolidated Financial Statements – July 6, 2003

6

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

10

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

16

 

 

 

Item 4.

Controls and Procedures

16

 

 

 

Part II.

Other Information

16

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

16

 

 

 

Item 6.

Exhibits and Reports on Form 8-K

16

 

2



 

Movie Gallery, Inc.

Consolidated Balance Sheets

(in thousands)

 

 

 

January 5,
2003

 

July 6,
2003

 

 

 

 

 

(Unaudited)

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

39,526

 

$

23,451

 

Merchandise inventory

 

18,646

 

19,136

 

Prepaid expenses

 

1,533

 

2,064

 

Store supplies and other

 

7,585

 

8,435

 

Total current assets

 

67,290

 

53,086

 

 

 

 

 

 

 

Rental inventory, net

 

82,880

 

89,781

 

Property, furnishings and equipment, net

 

86,993

 

98,884

 

Goodwill

 

116,119

 

128,184

 

Other intangibles, net

 

6,677

 

7,864

 

Deposits and other assets

 

3,615

 

4,872

 

Total assets

 

$

363,574

 

$

382,671

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

66,996

 

$

46,690

 

Accrued liabilities

 

23,524

 

32,353

 

Deferred revenue

 

9,636

 

8,397

 

Deferred income taxes

 

742

 

1,365

 

Total current liabilities

 

100,898

 

88,805

 

 

 

 

 

 

 

Other accrued liabilities

 

249

 

311

 

Deferred income taxes

 

3,376

 

4,940

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $.10 par value; 2,000,000 shares authorized, no shares issued or outstanding

 

 

 

Common stock, $.001 par value; 65,000,000 shares authorized, 32,061,871 and 32,389,854 shares issued and outstanding, respectively

 

32

 

32

 

Additional paid-in capital

 

216,631

 

220,405

 

Retained earnings

 

42,647

 

65,408

 

Accumulated other comprehensive income (loss)

 

(259

)

2,770

 

Total stockholders’ equity

 

259,051

 

288,615

 

Total liabilities and stockholders’ equity

 

$

363,574

 

$

382,671

 

 

See accompanying notes.

 

3



 

Movie Gallery, Inc.

Consolidated Statements of Income

(Unaudited)

(in thousands, except per share data)

 

 

 

Thirteen Weeks Ended

 

Twenty-Six Weeks Ended

 

 

 

July 7,
2002

 

July 6,
2003

 

July 7,
2002

 

July 6,
2003

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Rentals

 

$

115,634

 

$

148,576

 

$

232,052

 

$

301,757

 

Product sales

 

6,944

 

12,422

 

13,656

 

27,890

 

Total revenues

 

122,578

 

160,998

 

245,708

 

329,647

 

 

 

 

 

 

 

 

 

 

 

Cost of sales:

 

 

 

 

 

 

 

 

 

Cost of rental revenues

 

32,977

 

42,823

 

64,734

 

90,407

 

Cost of product sales

 

5,382

 

9,771

 

9,922

 

22,442

 

Gross margin

 

84,219

 

108,404

 

171,052

 

216,798

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

Store operating expenses

 

60,835

 

79,415

 

120,675

 

153,899

 

General and administrative

 

12,547

 

11,729

 

22,137

 

22,505

 

Amortization of intangibles

 

360

 

470

 

697

 

896

 

Stock option compensation

 

749

 

1,029

 

946

 

1,498

 

Operating income

 

9,728

 

15,761

 

26,597

 

38,000

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(394

)

(143

)

(840

)

(242

)

Income before income taxes

 

9,334

 

15,618

 

25,757

 

37,758

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

3,734

 

6,141

 

10,283

 

14,997

 

Net income

 

$

5,600

 

$

9,477

 

$

15,474

 

$

22,761

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.19

 

$

0.29

 

$

0.54

 

$

0.71

 

Diluted

 

$

0.18

 

$

0.28

 

$

0.52

 

$

0.69

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

29,841

 

32,275

 

28,583

 

32,186

 

Diluted

 

31,115

 

33,310

 

29,866

 

33,197

 

 

See accompanying notes.

 

4



 

Movie Gallery, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

 

 

Twenty-Six Weeks Ended

 

 

 

July 7,
2002

 

July 6,
2003

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net income

 

$

15,474

 

$

22,761

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Rental inventory amortization and non-cash cost of rental inventory sold

 

46,346

 

65,954

 

Depreciation and intangibles amortization

 

9,567

 

10,981

 

Stock option compensation

 

946

 

1,498

 

Tax benefit of stock options exercised

 

3,875

 

1,607

 

Deferred income taxes

 

3,309

 

2,187

 

Changes in operating assets and liabilities:

 

 

 

 

 

Merchandise inventory

 

(2,341

)

(244

)

Other current assets

 

197

 

(1,305

)

Deposits and other assets

 

(869

)

(1,204

)

Accounts payable

 

4,970

 

(20,306

)

Accrued liabilities and deferred revenue

 

2,347

 

5,374

 

Net cash provided by operating activities

 

83,821

 

87,303

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

Business acquisitions

 

(32,206

)

(16,709

)

Purchases of rental inventory

 

(52,567

)

(69,391

)

Purchases of property, furnishings and equipment

 

(12,907

)

(20,976

)

Net cash used in investing activities

 

(97,680

)

(107,076

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Proceeds from issuance of common stock

 

66,769

 

 

Proceeds from exercise of stock options

 

2,434

 

669

 

Net payments on long-term debt

 

(26,000

)

 

Net cash provided by financing activities

 

43,203

 

669

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

207

 

3,029

 

Increase (decrease) in cash and cash equivalents

 

29,551

 

(16,075

)

Cash and cash equivalents at beginning of period

 

16,349

 

39,526

 

Cash and cash equivalents at end of period

 

$

45,900

 

$

23,451

 

 

See accompanying notes.

 

5



 

Movie Gallery, Inc.

 

Notes to Consolidated Financial Statements (Unaudited)

 

July 6, 2003

 

1.  Basis of Presentation

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Operating results for the twenty-six week period ended July 6, 2003 are not necessarily indicative of the results that may be expected for the fiscal year ending January 4, 2004.  For further information, refer to the consolidated financial statements and footnotes thereto included in our Annual Report on Form 10-K for the fiscal year ended January 5, 2003.

 

Stock Option Plan

 

We account for stock-based employee compensation under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations.  Stock option compensation is reflected in net income for variable options outstanding under the plan.  No stock option compensation is reflected in net income for the remaining options outstanding under the plan, as the exercise price was equal to the market value of the underlying common stock on the date of grant.  The following table illustrates the effect on net income and earnings per share if we had applied the fair value recognition provision of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.

 

 

 

Thirteen Weeks Ended

 

Twenty-Six Weeks Ended

 

 

 

July 7,
2002

 

July 6,
2003

 

July 7,
2002

 

July 6,
2003

 

 

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Net income, as reported

 

$

5,600

 

$

9,477

 

$

15,474

 

$

22,761

 

Add:  Stock option compensation included in reported net income, net of tax

 

449

 

622

 

568

 

903

 

Deduct:  Stock option compensation determined under fair value based methods for all awards, net of tax

 

(273

)

(140

)

(560

)

(272

)

 

 

 

 

 

 

 

 

 

 

Pro forma net income

 

$

5,776

 

$

9,959

 

$

15,482

 

$

23,392

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.19

 

$

0.29

 

$

0.54

 

$

0.71

 

Diluted

 

$

0.18

 

$

0.28

 

$

0.52

 

$

0.69

 

 

 

 

 

 

 

 

 

 

 

Pro forma net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.19

 

$

0.31

 

$

0.54

 

$

0.73

 

Diluted

 

$

0.18

 

$

0.30

 

$

0.51

 

$

0.70

 

 

6



 

Recently Issued Accounting Pronouncements

 

In November 2002, the Emerging Issues Task Force (“EITF”) reached a concensus on Issue No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, effective for fiscal years beginning after December 15, 2002.  EITF 02-16 generally requires that cash consideration received from a vendor be considered as a reduction of the prices of the vendor’s products, reflected as a reduction of cost of sales in the customer’s income statement.  The presumption can be overcome if the vendor receives an identifiable benefit in exchange for the consideration, in which case the consideration should be recorded as revenue, or if the consideration represents a reimbursement of a specific identifiable incremental cost incurred by the customer in selling the vendor’s products where the consideration should  be characterized as a reduction of that cost.  Our adoption of this standard as of January 6, 2003 did not have a material impact on our financial position or results of operations.

 

2.  Rental Inventory

 

In the fourth quarter of 2002, we made a strategic decision to make a portion of our base stock VHS rental inventory available for sale during the holiday period as previously viewed inventory.  The sale of base stock VHS rental inventory was designed to make room on our store shelves for a significant investment in base stock DVD rental inventory which arrived in stores in the first quarter of 2003.  Our decision to make this investment in base stock DVD was primarily driven by the continued growth in consumer acceptance of the DVD platform in our core markets throughout the last year.  DVD rental revenue represented approximately 50% of our movie rental revenue as of the end of fiscal 2002 versus approximately 20% as of the end of fiscal 2001.  As a result of the significant shift from VHS to DVD that occurred in our rental inventory base, we changed the estimates used to amortize rental inventory in the fourth quarter of fiscal 2002 as discussed below.  The revised estimates reflect a reduction in the estimated useful lives of the rental inventory and a reduced salvage value for both VHS and game inventory.  We believe the revised estimated useful lives and salvage values are better matched to our current rental business and are consistent with industry trends.

 

Rental inventory is stated at cost and amortized over its economic useful life. The up-front fees and minimum costs of rental product purchased under revenue-sharing arrangements are capitalized and amortized in accordance with our rental inventory amortization policy.  Revenue-sharing payments are expensed as incurred and are included in cost of rental revenues.  Effective as of the beginning of the fourth quarter of 2002, the cost of base stock, or catalog, movie inventory is amortized on an accelerated basis over the first twelve months and then on a straight-line basis over the next twelve months to its salvage value, $4 for DVD and $2 for VHS.  The cost of non-base stock, or new release, movie inventory is amortized to its salvage value on an accelerated basis over six months.  Video games are amortized on a straight-line basis to a $5 salvage value over twelve months.

 

The changes in our estimates for rental inventory amortization were applied to all inventory held at the beginning of the fourth quarter of fiscal 2002.  The changes were accounted for as a change in accounting estimate during the fourth quarter ended January 5, 2003. The change in estimate decreased rental inventory and increased depreciation expense for the twenty-six weeks ended July 6, 2003 by approximately $4.1 million and reduced net income by $0.07 per diluted share.

 

Prior to the fourth quarter of 2002, the cost of base stock movie inventory was amortized on an accelerated basis to a net book value of $8 over six months and to a $4 salvage value over the next thirty months.  The cost of non-base stock movie inventory was amortized on an accelerated basis over six months to a net book value of $4, which was then amortized on a straight-line basis over the next 30 months or until the movie was sold, at which time the unamortized book value was charged to cost of rental revenues.  Video games were amortized on a straight-line basis to a $10 salvage value over eighteen months or until the game was sold, at which time the unamortized book value was charged to cost of rental revenues.

 

7



 

3.  Goodwill and Other Intangible Assets

 

The components of amortized other intangible assets are as follows (in thousands):

 

 

 

 

 

January 5, 2003

 

July 6, 2003

 

 

 

Weighted-Average
Amortization Period

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-compete agreements

 

9 years

 

$

9,492

 

$

(6,493

)

$

10,201

 

$

(7,047

)

Customer lists

 

7 years

 

3,996

 

(318

)

5,373

 

(663

)

Total other intangible assets

 

 

 

$

13,488

 

$

(6,811

)

$

15,574

 

$

(7,710

)

 

Estimated amortization expense for other intangible assets for the remainder of 2003 and the five succeeding fiscal years  is as follows (in thousands):

 

2003 (remainder)

 

$

975

 

2004

 

1,923

 

2005

 

1,450

 

2006

 

1,124

 

2007

 

985

 

2008

 

791

 

 

The changes in the carrying amounts of goodwill for the twenty-six weeks ended July 6, 2003, are as follows (in thousands):

 

Balance as of January 5, 2003

 

$

116,119

 

Goodwill acquired

 

12,065

 

Balance as of July 6, 2003

 

$

128,184

 

 

4.  Financing Obligations

 

On June 27, 2001, we entered into a credit agreement with a syndicate of banks, led by SouthTrust Bank, with respect to a revolving credit facility.  Our credit facility is unsecured and, as amended, provides for borrowings of up to $65 million through final maturity on July 4, 2005.  The interest rate on our credit facility is based on LIBOR plus an applicable margin percentage, which depends on cash flow generation and borrowings outstanding.  As of July 6, 2003, there were standby letters of credit outstanding under our credit facility of $1,172,000.

 

5.  Earnings Per Share

 

Basic earnings per share is computed based on the weighted average number of shares of common stock outstanding during the periods presented.  Diluted earnings per share is computed based on the weighted average number of shares of common stock outstanding during the periods presented, increased solely by the effects of shares to be issued from the exercise of dilutive common stock options (1,274,000 and 1,035,000 for the thirteen weeks ended July 7, 2002 and July 6, 2003, respectively; 1,283,000 and 1,011,000 for the twenty-six weeks ended July 7, 2002 and July 6, 2003, respectively).  No adjustments were made to net income in the computation of basic or diluted earnings per share.

 

8



 

6.  Comprehensive Income

 

Comprehensive income was as follows (in thousands):

 

 

 

Thirteen Weeks Ended

 

Twenty-Six Weeks Ended

 

 

 

July 7,
2002

 

July 6,
2003

 

July 7,
2002

 

July 6,
2003

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,600

 

$

9,477

 

$

15,474

 

$

22,761

 

Foreign currency translation adjustment

 

190

 

1,972

 

207

 

3,029

 

Comprehensive income

 

$

5,790

 

$

11,449

 

$

15,681

 

$

25,790

 

 

9



 

Movie Gallery, Inc.

 

Management’s Discussion and Analysis of Financial Condition

and Results of Operations

 

Results of Operations

 

The following table sets forth, for the periods indicated, statements of income data and Adjusted EBITDA (see “Liquidity and Capital Resources” below for our calculation of Adjusted EBITDA) expressed as a percentage of total revenue, and the number of stores open at the end of each period.

 

 

 

Thirteen Weeks Ended

 

Twenty-Six Weeks Ended

 

 

 

July 7,
2002

 

July 6,
2003

 

Increase
(Decrease)

 

July 7,
2002

 

July 6,
2003

 

Increase
(Decrease)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rentals

 

94.3

%

92.3

%

(2.0

)%

94.4

%

91.5

%

(2.9

)%

Product sales

 

5.7

 

7.7

 

2.0

 

5.6

 

8.5

 

2.9

 

Total revenues

 

100.0

 

100.0

 

 

100.0

 

100.0

 

 

Cost of sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of rental revenues

 

26.9

 

26.6

 

(0.3

)

26.4

 

27.4

 

1.0

 

Cost of product sales

 

4.4

 

6.1

 

1.7

 

4.0

 

6.8

 

2.8

 

Gross margin

 

68.7

 

67.3

 

(1.4

)

69.6

 

65.8

 

(3.8

)

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Store operating expenses

 

49.6

 

49.3

 

(0.3

)

49.1

 

46.7

 

(2.4

)

General and administrative

 

10.3

 

7.3

 

(3.0

)

9.0

 

6.8

 

(2.2

)

Amortization of intangibles

 

0.3

 

0.3

 

 

0.3

 

0.3

 

 

Stock option compensation

 

0.6

 

0.6

 

 

0.4

 

0.5

 

0.1

 

Operating income

 

7.9

 

9.8

 

1.9

 

10.8

 

11.5

 

0.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(0.3

)

(0.1

)

0.2

 

(0.3

)

(0.1

)

0.2

 

Income before income taxes

 

7.6

 

9.7

 

2.1

 

10.5

 

11.4

 

0.9

 

Income taxes

 

3.0

 

3.8

 

0.8

 

4.2

 

4.5

 

0.3

 

Net income

 

4.6

%

5.9

%

1.3

%

6.3

%

6.9

%

0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

14.8

%

17.5

%

2.7

%

15.5

%

17.2

%

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of stores open at end of period

 

1,560

 

1,936

 

376

 

1,560

 

1,936

 

376

 

 

Revenue.  For the thirteen weeks and twenty-six weeks ended July 6, 2003, total revenues were $161.0 million and $329.6 million, respectively, increases of 31.3% and 34.2% over the comparable periods in 2002.  The increase for the year was due primarily to the 24.1% growth in our store base to 1,936 stores at the end of the second quarter of 2003 from 1,560 at the end of the second quarter last year.  Increases in same-store revenues of 6.5% and 9.0% for the second quarter and year-to-date period of 2003, respectively, also contributed to the overall increase in total revenues.  The increase in same-store revenues was the result of: (i) continued growth of DVD rental and sales revenue; (ii) increases in the sales of previously viewed movies and previously played games; (iii) higher video game rental revenues driven by our increased commitment to game investments over the last year; (iv) strong performance of new release titles in the first half of 2003 versus the first half of 2002; (v) increased revenue from product sales as a result of a significant expansion of new movie inventory available in the stores beginning in the latter half of 2002; (vi) continued revenue growth in the Video Update stores we acquired in December 2001; and (vii) favorable weather in many of our markets during the first half of 2003 versus the first half of 2002. The revenue increases were partially offset by the continued decline in rental revenue from VHS product due to the consumer transition to DVD.

 

Cost of Sales.  The gross margin on rental revenue for the second quarter and year-to-date period of 2003 was 71.2% and 70.0%, respectively, versus 71.5% and 72.1% for the comparable quarter and year-to-date period of

 

10



 

2002.  The cost of rental revenues includes the amortization of rental inventory, revenue sharing expenses incurred and the cost of previously viewed rental inventory sold during the period.  The decrease in the gross margin on rental revenue was primarily due to: (i) a change in estimate related to our amortization policy for rental inventory during the fourth quarter of fiscal 2002 (see Note 2 to our consolidated financial statements) and (ii) amortization resulting from the investment in DVD catalog inventory that took place in the first quarter of 2003 designed to address  increasing consumer demand for movies on the DVD format.  The change in estimate decreased rental inventory and increased depreciation expense for the first half of 2003 by approximately $4.1 million and reduced net income by $0.07 per diluted share.

 

Cost of product sales includes the costs of new DVD, VHS, concessions and other goods sold.  The gross margin on product sales decreased to 21.3% for the second quarter of 2003 from 22.5% in the second quarter of 2002, and decreased to 19.5% for the year-to-date period of 2003 versus 27.3% in the comparable period of 2002.  The decrease in the gross margin reflects an expected trend due to an increase in the sale of new movies which generate lower margins than our other product offerings.  The increase in new movie sales is a result of our increased inventory commitment, beginning in the latter half of 2002, to accommodate an increased consumer demand for retail movies and to complement our rental business.

 

Operating Costs and Expenses.  Store operating expenses, which include store-level expenses such as lease payments and in-store payroll, decreased to 49.3% and 46.7% of total revenue for the second quarter and year-to-date period of 2003, respectively.  This reflects a decrease from 49.6% and 49.1% in the comparable periods of 2002, respectively. The decrease in store operating expenses as a percentage of total revenue was due to: (i) the leveraging of expenses, particularly in the Video Update stores acquired late in 2001, against an increase in same-store revenues of 6.5% and 9.0% in the second quarter and year-to-date period of 2003, respectively; (ii) continued initiatives to reduce operating costs; and (iii) continued closure of under-performing units.

 

General and administrative expenses as a percentage of revenue were 7.3% and 6.8% for the second quarter and year-to-date period of 2003, respectively, compared to 10.3% and 9.0% for the comparable periods in 2002. The decline in general and administrative expenses as a percentage of revenue for the second quarter was primarily due to a legal settlement charge of $4.0 million incurred in the second quarter of 2002 regarding our extended viewing fee policy.  This decline was offset slightly by overhead increases in the second quarter of 2003 to support new initiatives and our future growth plans, which include expansion into new geographic areas where our market penetration is lower. The year-to-date decline in general and administrative expenses as a percentage of revenue is also attributable to the legal settlement, as well as costs and expenses associated with the conversion of the Video Update stores’ point of sale system that were incurred in the first quarter of 2002.

 

Stock option compensation represents the non-cash charge associated with certain stock options that were repriced during the first quarter of 2001 and are subsequently accounted for as variable stock options under FASB Interpretation No. 44, Accounting for Certain Transactions involving Stock Compensation, an interpretation of APB Opinion No. 25. We expect to record adjustments to income from stock option compensation in future periods.

 

Interest expense includes fees for the unused borrowings available under our credit facility and amortization of the associated debt issue costs, as well as the costs of any outstanding borrowings under our credit facility, net of interest income.  Interest expense as a percentage of total revenue decreased to 0.1% in the second quarter and year-to-date period ended July 6, 2003 from 0.3% in the comparable periods of 2002.  The decrease was primarily due to the repayment of all outstanding debt in May 2002.

 

As a result of the impact of the above factors on revenues and expenses, operating income increased by 62.0% and 42.9% for the second quarter and year-to-date period of 2003 to $15.8 million and $38.0 million, respectively.  Operating income includes stock option compensation expense and, for the second quarter of 2002, was reduced by the $4 million legal settlement charge previously discussed.

 

11



 

Liquidity and Capital Resources

 

Our primary capital needs are for opening and acquiring new stores and for purchasing inventory. Other capital needs include refurbishing, remodeling and relocating existing stores; refreshing, rebranding and supplying new computer hardware for acquired stores; and infrastructure improvements, primarily computer hardware and software at our support center.  We fund inventory purchases, remodeling, rebranding and relocation programs, new store opening costs and acquisitions primarily from cash flow from operations, and, if necessary, loans under revolving credit facilities.  At July 6, 2003, we had cash and cash equivalents of $23.5 million, no long-term debt and $63.8 million in available borrowings under our credit facility.

 

During the twenty-six weeks ended July 6, 2003, we generated $56.7 million in Adjusted EBITDA, a 49.2% increase over $38.0 million for the comparable period in the prior year.  This increase was primarily driven by the revenue growth as discussed above and continued efforts to maximize economies of scale within our expense structure.  Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization, non-cash compensation and non-recurring items, less our purchases of rental inventory which excludes rental inventory purchases specifically for new store openings.  Adjusted EBITDA is presented not as an alternative measure of operating results or cash flow from operations (as determined in accordance with accounting principles generally accepted in the United States), but because, in the home video retail industry, it is a widely accepted financial indicator of a company’s ability to finance its operations and meet its growth plans, in that it treats rental inventory as being expensed upon purchase instead of being capitalized and amortized.  This measure is also used by us internally to make new store and acquisition investment decisions and to calculate awards under incentive based compensation programs.  Our calculation of Adjusted EBITDA is not necessarily comparable to reported EBITDA and/or Adjusted EBITDA of other companies due to the lack of uniform definitions of EBITDA and Adjusted EBITDA.  Our calculation of Adjusted EBITDA is as follows (in thousands):

 

 

 

Thirteen Weeks Ended

 

Twenty-Six Weeks Ended

 

 

 

July 7,
2002

 

July 6,
2003

 

July 7,
2002

 

July 6,
2003

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

9,728

 

$

15,761

 

$

26,597

 

$

38,000

 

Rental inventory amortization and
non-cash cost of rental inventory sold

 

23,750

 

30,179

 

46,346

 

65,954

 

Depreciation and intangibles amortization

 

4,847

 

5,658

 

9,567

 

10,981

 

Stock option compensation

 

749

 

1,029

 

946

 

1,498

 

Legal settlement

 

4,000

 

 

4,000

 

 

Purchases of rental inventory

 

(26,738

)

(27,004

)

(52,567

)

(69,391

)

DVD catalog investment

 

 

 

 

5,421

 

New store rental inventory purchases

 

1,824

 

2,505

 

3,099

 

4,229

 

Adjusted EBITDA

 

$

18,160

 

$

28,128

 

$

37,988

 

$

56,692

 

 

We fund short-term working capital needs, including the purchase of rental inventory, primarily through cash flow from operations and temporary borrowings under our credit facility. Net cash provided by operating activities was $87.3 million for the twenty-six weeks ended July 6, 2003 compared to $83.8 million for the twenty-six weeks ended July 7, 2002.  The increase was primarily attributable to the increases in operating income offset by significant reductions in accounts payable during the first half of 2003 versus 2002.  Net cash provided by operating activities continues to be sufficient to cover the majority of our rental inventory replenishment and capital resource needs.

 

Net cash used in investing activities was $107.1 million for the first half of 2003 versus $97.7 million for the comparable period in 2002.  The increase was primarily due to increased rental inventory purchases in 2003 to

 

12



 

support a larger store base, the DVD catalog investment in the first quarter of 2003 and significantly more new store builds in 2003 versus the first half of 2002.  The increase was offset partially by a reduction in business acquisitions in 2003 versus 2002.

 

Net cash provided by financing activities was $0.7 million for the first half of 2003, versus $43.2 million for the comparable period in 2002.  Net cash provided by financing activities in the first half of 2002 includes the net proceeds from our stock offering in May 2002, partially offset by the repayment of amounts outstanding under our credit facility. Financing activities in 2003 relate solely to cash received from the exercise of stock options.

 

We grow our store base through internally developed and acquired stores. We opened 84 internally developed stores, acquired 92 stores and closed 24 stores during the first half of 2003.  We expect to open between 200 and 225 new internally developed stores in 2003. To the extent available, new stores and future acquisitions will be funded using cash from operations, funds available under our credit facility, financing provided by sellers, alternative financing arrangements such as funds raised in public or private debt or equity offerings or shares of our stock issued to sellers.  However, we cannot assure you that financing will be available to us on terms which will be acceptable, if at all.

 

At July 6, 2003, we had a working capital deficit of $35.7 million, due to the accounting treatment of rental inventory. Rental inventory is treated as a noncurrent asset under accounting principles generally accepted in the United States because it is a depreciable asset and a portion of this asset is not reasonably expected to be completely realized in cash or sold in the normal business cycle. Although the rental of this inventory generates the major portion of our revenue, the classification of this asset as noncurrent results in its exclusion from working capital.  The aggregate amount payable for this inventory, however, is reported as a current liability until paid and, accordingly, is reflected as a reduction in working capital. Consequently, we believe that working capital is not an appropriate measure of our liquidity and we anticipate that we will continue to operate with a working capital deficit.

 

The following table discloses our contractual obligations and commercial commitments as of July 6, 2003:

 

 

 

Payments Due by Period

 

 

 

(in thousands)

 

Contractual Obligations

 

Total

 

< 1 Year

 

1-3
Years

 

4-5
Years

 

>5 Years

 

Credit facility – outstanding(1)

 

$

 

$

 

$

 

$

 

$

 

Operating leases

 

243,225

 

7,429

 

185,158

 

37,639

 

12,999

 

Unconditional purchase obligations

 

12,838

 

4,000

 

8,838

 

 

 

Total contractual cash obligations

 

$

256,063

 

$

11,429

 

$

193,996

 

$

37,639

 

$

12,999

 

 


(1) The total commercial commitment under our credit facility is $65 million, which expires on July 4, 2005.  As of July 6, 2003, there were standby letters of credit outstanding under our credit facility of $1,172,000, of which $322,000 expires in 2003 and $850,000 expires in 2004.

 

We believe our projected cash flow from operations, cash on hand, borrowing capacity under our credit facility and trade credit will provide the necessary capital to fund our current plan of operations, including our anticipated new store openings and acquisition program, through fiscal 2003. However, to fund a major acquisition, or to provide funds in the event that our need for funds is greater than expected, or if the financing sources identified above are not available to the extent anticipated or if we increase our growth plan, we may need to seek additional or alternative sources of financing.  This financing may not be available on satisfactory terms.  Failure to obtain financing to fund our expansion plans or for other purposes could have a material adverse effect on our operating results.

 

13



 

Our ability to fund our current plan of operations and our growth plans will depend upon our future performance, which is subject to general economic, financial, competitive and other factors that are beyond our control.  We cannot assure you that our business will continue to generate sufficient cash flow from operations in the future to fund capital resource needs, cover the ongoing costs of operating our business and service any debt incurred in the future.  If we are unable to satisfy these requirements with cash flow from operations and cash on hand, we may be required to sell assets or to obtain additional financing.  We cannot assure you that any such sales of assets or additional financing could be obtained.

 

Recently Issued Accounting Pronouncements

 

In November 2002, the Emerging Issues Task Force (“EITF”) reached a concensus on Issue No. 02-16, Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor, effective for fiscal years beginning after December 15, 2002.  EITF 02-16 generally requires that cash consideration received from a vendor be considered as a reduction of the prices of the vendor’s products, reflected as a reduction of cost of sales in the customer’s income statement.  The presumption can be overcome if the vendor receives an identifiable benefit in exchange for the consideration, in which case the consideration should be recorded as revenue, or if the consideration represents a reimbursement of a specific identifiable incremental cost incurred by the customer in selling the vendor’s products where the consideration should  be characterized as a reduction of that cost.  Our adoption of this standard as of January 6, 2003 did not have a material impact on our financial position or results of operations.

 

Critical Accounting Policies

 

Our significant accounting policies are described in Note 1 to our consolidated financial statements as filed in our Annual Report on Form 10-K for the fiscal year ended January 5, 2003.  Our discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of the financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosure of contingent assets and liabilities.  On an on-going basis, we evaluate the estimates that we have made. These estimates have been based upon historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ from these estimates under different conditions or using different assumptions. We believe our most critical accounting policies include our policies with respect to rental inventory amortization, the recognition of extended viewing fee revenue, impairment of long-lived assets, purchase price allocation of acquired businesses and deferred income taxes.  These policies are discussed in Item 7 of our Annual Report on Form 10-K for the fiscal year ended January 5, 2003.

 
Forward Looking Statements

 

This quarterly report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which represent our expectations or beliefs about future events and financial performance.  Forward-looking statements are identifiable by the fact that they do not relate strictly to historical information and may include words such as “believe,” “anticipate,” “expect,” “intend,” “plan,” “will,” “may,” “estimate” or other similar expressions and variations thereof.  In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements.  Our forward-looking statements are based on management’s current intent, belief, expectations, estimates and projections regarding our company and our industry.  Forward-looking statements are subject to known and unknown risks and uncertainties, including those described in our Annual Report on Form 10-K for the fiscal year ended January 5, 2003.  In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this Form 10-Q might not occur.  In addition, actual results could differ materially from those suggested by the forward-looking statements, and therefore you should not place undue reliance on the forward-looking statements.  We undertake no obligation to publicly update or revise any

 

14



 

forward-looking statements, whether as a result of new information, future events or otherwise.  We desire to take advantage of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and in that regard we caution the readers of this Form 10-Q that the important factors described in our Annual Report on Form 10-K for the fiscal year ended January 5, 2003, among others, could affect our actual results of operations and may cause changes in our strategy with the result that our operations and results may differ materially from those expressed in any forward-looking statements made by us, or on our behalf.

 

15



 

Item 3.   Quantitative and Qualitative Disclosures About Market Risk

 

There have been no material changes in our inherent market risk since the disclosures made as of January 5, 2003 in our Annual Report on Form 10-K.

 

Item 4.   Controls and Procedures

 

Pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934 (the “Exchange Act”), our management, with the participation of the Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in ensuring that information required to be disclosed in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.  No change in our internal controls over financial reporting occurred during the most recent fiscal quarter that materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

 

Part II - Other Information

 

Item 4.  Submission of Matters to a Vote of Security Holders

 

Our Annual Meeting of Stockholders was held on June 11, 2003.  The following action was taken at the Annual Meeting, for which proxies were solicited pursuant to Regulation 14 under the Securities Exchange Act of 1934, as amended:

 

1.               The five nominees proposed by the Board of Directors were elected as directors by the following votes:

 

Name

 

For

 

Withheld

 

Joe T. Malugen

 

18,760,838

 

11,867,603

 

H. Harrison Parrish

 

19,198,638

 

11,429,803

 

William B. Snow

 

18,914,447

 

11,713,994

 

Sanford C. Sigoloff

 

18,370,307

 

12,258,134

 

John J. Jump

 

25,959,468

 

4,668,973

 

 

2.               A proposal to adopt the Movie Gallery, Inc. 2003 Stock Plan was approved by a vote of 22,339,315 for

versus 5,169,797 against.  There were 15,811 abstentions.

 

3.               A proposal to adopt the Movie Gallery, Inc. 2003 Employee Stock Purchase Plan was approved by a vote of 27,347,791 for versus 162,468 against.  There were 14,664 abstentions.

 

4.               A proposal to ratify the appointment of Ernst & Young LLP as the Company’s independent auditors for

the 2003 fiscal year was approved by a vote of 29,072,406 for versus 1,545,399 against.  There were 10,636 abstentions.

 

Item 6.  Exhibits and Reports on Form 8-K

 

a)

 

Exhibits

 

 

10.1

Amendment to Credit Agreement between Movie Gallery, Inc. and SouthTrust Bank dated May 19, 2003.

 

16



 

 

 

31.1

Certification of Chief Executive Officer Pursuant to 15 U.S.C. §7241, as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

 

31.2

Certification of Chief Financial Officer Pursuant to 15 U.S.C. §7241, as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

 

32.1

Certification of Chief Executive Officer Pursuant to 18 U.S.C §1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

32.2

Certification of Chief Financial Officer Pursuant to 18 U.S.C. §1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

b)

 

Reports on Form 8-K

 

 

 

 

 

 

We filed a Form 8-K reporting on Items 7 and 12 on April 14, 2003.

 

 

 

 

 

 

We filed a Form 8-K reporting on Items 7 and 12 on May 8, 2003.

 

 

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.

 

 

 

 

Movie Gallery, Inc.

 

 

 

(Registrant)

 

 

 

 

Date:  August 20, 2003

/s/ J. Steven Roy

 

 

J. Steven Roy, Executive Vice President and

 

Chief Financial Officer

 

17