HECHINGER CO
10-Q, 1996-12-17
LUMBER & OTHER BUILDING MATERIALS DEALERS
Previous: HARVARD INDUSTRIES INC, SC 13D/A, 1996-12-17
Next: INNOVEX INC, DEF 14A, 1996-12-17



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-Q

CHECK ONE

  x     Quarterly report pursuant to Section 13 or 15(d) of the Securities 
- -----   Exchange Act of 1934 for the thirteen weeks ended November 2, 1996 or

- -----   Transition report pursuant to Section 13 or 15(d) of the Securities 
        Exchange Act of 1934



COMMISSION FILE NUMBER 0-7214

                               HECHINGER COMPANY
             (Exact name of Registrant as specified in its charter)


<TABLE>
<S>                                                      <C>
                   DELAWARE                                          52-1001530 
(State or other jurisdiction of incorporation)           (I.R.S. Employer Identification No.)
</TABLE>


   1801 MCCORMICK DRIVE, LARGO, MARYLAND                                 20774
  (Address of principal executive offices)                          (Zip Code)


      Registrant's telephone number, including area code:  (301) 341-1000



        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 the number of shares outstanding of each of the registrant's
classes of Common Stock, as of December 6, 1996.

           31,239,421 shares of Class A Common Stock, $.10 par value
           10,986,395 shares of Class B Common Stock, $.10 par value





                                    1 of 15
<PAGE>   2
                               HECHINGER COMPANY

                               INDEX TO FORM 10-Q
         THIRTEEN WEEKS AND THIRTY-NINE WEEKS ENDED NOVEMBER 2, 1996

                                       



<TABLE>
<CAPTION>
DESCRIPTION                                                                                                        PAGE
- -----------                                                                                                        ----
<S>              <C>                                                                                               <C>
Part I.          Financial Information:


                 Item 1.  Financial Statements                                                                       3

                 Item 2.  Management's Discussion and Analysis of Financial
                          Condition and Results of Operations                                                      3 - 5


Part II.         Other Information:


                 Item 6.  Exhibits and Reports on Form 8-K                                                           6

                 Index to Exhibits                                                                                   8
</TABLE>





                                       2
<PAGE>   3
                                     PART I

ITEM 1.  FINANCIAL STATEMENTS

The information called for by this item is hereby incorporated by reference
from Exhibits 99(a) - 99(e) of this report.


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

The following table sets forth the sales reported by the Company (in millions):

<TABLE>
<CAPTION>
                                           TOTAL               TOTAL            TOTAL       COMPARABLE
                                           SALES               SALES            SALES      STORE SALES
PERIOD                              NOV. 2, 1996       OCT. 28, 1995           CHANGE           CHANGE
- ------                              ------------       -------------           ------     ------------
<S>                                     <C>                 <C>                  <C>              <C>
Thirteen weeks                            $533.3              $549.2             (3)%             (5)%
                                                                          
Thirty-nine weeks                       $1,760.5            $1,751.0              1 %             (3)%
</TABLE>                                                                  


For the thirteen weeks ended November 2, 1996, the total sales and comparable
store sales decreases were due primarily to increased competition and
disruption in the Company's stores caused by remerchandising and remodeling
programs.

The following table sets forth the number of stores operated by the Company:

     As of July 29, 1995                                          114
     Third quarter 1995 openings                                    5
     Third quarter 1995 closings                                   (1)

     As of October 28, 1995                                       118
     Fourth quarter 1995 openings                                   -
     Fourth quarter 1995 closings                                   -

     As of February 3, 1996                                       118
     First quarter 1996 openings                                    1
     First quarter 1996 closings                                   (1)

     As of May 4, 1996                                            118
     Second quarter 1996 openings                                   1
     Second quarter 1996 closings                                  (2)

     As of August 3, 1996                                         117
     Third quarter 1996 openings                                    -
     Third quarter 1996 closings                                    -
                                                                  ---
     As of November 2, 1996                                       117
                                                                  ===

For the thirteen weeks ended November 2, 1996, cost of sales was 79.6% of sales
compared to 81.1% of sales for the corresponding period last year.  For the
thirty-nine weeks ended November 2, 1996 and October 28, 1995, cost of sales
was 79.3% of sales.  Distribution, buying and occupancy expenses are included
in cost of sales and are comprised substantially of fixed costs.  The decrease
in cost of sales during the thirteen weeks ended November 2, 1996 compared to
the same period last year is due primarily to improvement in the merchandise
margin resulting from the Company's vendor consolidation program.





                                       3
<PAGE>   4
For the thirteen weeks ended November 2, 1996, selling, general and
administrative expenses were 20.5% of sales compared to 19.4% of sales for the
corresponding period last year.  For the thirty-nine weeks ended November 2,
1996, selling, general and administrative expenses were 19.3% of sales compared
to 19.1% of sales for the corresponding period last year.  The increases for
the thirteen and thirty-nine weeks ended November 2, 1996 were due primarily to
additional store payroll expenses incurred to support customer service
initiatives.

For the thirteen weeks ended November 2, 1996, interest expense was $10.0
million, 1.9% of sales, compared to $8.2 million, 1.5% of sales, for the
corresponding period last year.  For the thirty-nine weeks ended November 2,
1996, interest expense was $29.6 million, 1.7% of sales, compared to $23.3
million, 1.3% of sales for the corresponding period last year.  The increases
were due primarily to interest on borrowings under the revolving credit
facility and lower interest capitalized on construction-in-progress as a result
of fewer stores under construction.

For the thirteen weeks and thirty-nine weeks ended November 2, 1996, the
effective tax rates were 0% compared to 37.0% for the corresponding periods
last year.  The decreases in the effective tax rates were due to tax loss
carryforwards.  No tax benefits have been recorded as all potential benefits
have been recorded in prior periods.

For the thirteen weeks ended November 2, 1996, the net loss was $10.0 million,
$.24 per share, compared to a net loss of $6.4 million, $.15 per share, for the
corresponding period last year.  For the thirty-nine weeks ended November 2,
1996, the net loss was $3.7 million, $.09 per share, compared to net earnings
of $3.9 million, $.09 per share, for the corresponding period last year.

The following table reflects the activities recorded during the thirty-nine
weeks ended November 2, 1996 for the $25 million reserve recorded in 1995
related to the Company's decision to combine its Hechinger Stores and Home
Quarters operations:

<TABLE>
<CAPTION>
($ in millions)                                    Balance                                           Balance
                                                 Remaining            Utilized in 1996             Remaining
                                              Feb. 3, 1996          Cash        Non-cash         Nov. 2, 1996
                                              ------------          ----        --------         ------------
<S>                                                  <C>          <C>               <C>                  <C>
Employee termination costs                           $11.0        $  7.7               -                 $3.3
Pension termination and other                          7.1           6.2               -                  0.9
Disposal of furniture, fixtures and
     equipment and other assets                        2.0             -            $1.4                  0.6
                                                     -----         -----            ----                 ----
                                                     $20.1         $13.9            $1.4                 $4.8
                                                     =====         =====            ====                 ====
</TABLE>

The remaining balance of $4.8 million has been recorded as a current liability
as of November 2, 1996.  Management anticipates that the combination will be
substantially completed by the end of fiscal 1996.  The Company believes that
the balance remaining in the reserve is adequate to cover future expenses
related to the cost of combining its Hechinger Stores and Home Quarters
operations.

For the thirty-nine weeks ended November 2, 1996, expenditures for carrying
costs of closed stores associated with the store closing reserve recorded in
1994 totaled $8.6 million.  Of the $13.5 million remaining, $5.3 million has
been recorded as a current liability.  The Company believes that the balance
remaining in the store closing reserve is adequate to cover future expenses
related to the carrying costs of the closed stores.

In February 1996, the Company's operating subsidiaries entered into a new
senior secured revolving credit facility, which permits borrowings of up to
$200 million, with preauthorization from the lender to utilize the last $25
million. This facility replaced the existing revolving credit facility and all
letter of credit facilities.  This facility is secured by merchandise
inventories and expires in February 1999.  Interest on borrowings under this
facility is at prime plus 1% or LIBOR plus 2.75% at the option of management.
As of November 2, 1996, the Company had outstanding loans of $82.1 million
under this facility.  In addition, the Company had issued and outstanding
letters of credit of $20.8 million under this facility.

Cash and cash equivalents were $69.9 million as of November 2, 1996 compared to
$35.8 million as of February 3, 1996.  The increase in merchandise inventories
from year-end was due primarily to a lower than expected sales level.





                                       4
<PAGE>   5
Accounts payable and accrued expenses are higher due to higher inventories.
Expenditures for property, furniture and equipment and other assets, net of
disposal of a company-owned store and other asset disposals, were $21.7 million
for the thirty-nine weeks ended November 2, 1996.  These expenditures are
related primarily to the Company's store relocation and remodeling programs.

The Company is a party to legal proceedings and claims arising in the ordinary
course of business.  Although the outcome of such proceedings and claims cannot
be determined with certainty, management believes that the outcome of such
proceedings and claims will not have a material adverse effect on the Company's
consolidated financial position, results of operations or liquidity.

Forward-looking statements in this Form 10-Q are made pursuant to the safe
harbor provision of the Private Securities Litigation Reform Act of 1995.
There are various factors that could cause results to differ materially from
those anticipated by some statements made above.  Investors are cautioned that
all forward-looking statements involve risks and uncertainty.  Factors that
could cause actual results to differ materially include the following:  general
economic conditions, housing turnover, interest rates, weather, impact on sales
and margins from both existing and new competition, product mix, lumber prices,
LIFO and inventory shortage and other risks described from time to time in the
Company's SEC filings.





                                       5
<PAGE>   6
                                    PART II




ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  EXHIBITS

<TABLE>
<CAPTION>
         EXHIBIT
         NUMBER      DOCUMENT
         ------      --------
         <S>         <C>
         11          Statement Regarding Computation of Earnings Per Share
         27          Financial Data Schedule
         99(a)       Consolidated Statements of Operations
         99(b)       Consolidated Balance Sheets
         99(c)       Consolidated Statements of Cash Flows
         99(d)       Consolidated Statements of Stockholders' Equity
         99(e)       Notes to Consolidated Financial Statements
</TABLE>

(b)  REPORTS ON FORM 8-K

         None.





                                       6
<PAGE>   7
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.




Date:  December 17, 1996              HECHINGER COMPANY
                                      -----------------
                                      Registrant




                                      /S/W. CLARK McCLELLAND
                                      ----------------------
                                      W. Clark McClelland
                                      Executive Vice President and Chief 
                                        Financial Officer
                                      (Principal Financial Officer)





                                       7
<PAGE>   8
                               HECHINGER COMPANY

                               INDEX TO EXHIBITS
 FORM 10-Q FOR THE THIRTEEN WEEKS AND THIRTY-NINE WEEKS ENDED NOVEMBER 2, 1996





<TABLE>
<CAPTION>
EXHIBIT NO.                  PAGE
- -----------                  ----
<S>             <C>                                                                 
11              Statement Regarding Computation of Earnings Per Share               
27              Financial Data Schedule                                             
99(a)           Consolidated Statements of Operations                               
99(b)           Consolidated Balance Sheets                                         
99(c)           Consolidated Statements of Cash Flows                               
99(d)           Consolidated Statements of Stockholders' Equity                     
99(e)           Notes to Consolidated Financial Statements                          
</TABLE>





                                       8

<PAGE>   1
EXHIBIT 11




                              HECHINGER COMPANY
            STATEMENT REGARDING COMPUTATION OF EARNINGS PER SHARE
                                 (unaudited)
<TABLE>
<CAPTION>
                                                                    13 WEEKS ENDED                           39 WEEKS ENDED        
                                                             NOV. 2, 1996       OCT. 28, 1995        NOV. 2, 1996      OCT.28,1995 
                                                            ---------------    ---------------      --------------    -------------
<S>                                                         <C>                <C>                 <C>                <C>          
Net (loss) earnings                                          $  (9,965,000)     $ (6,406,000)        $ (3,739,000)     $3,901,000  
                                                                                                                                   
                                                                                                                                   
Interest on 5-1/2% convertible debentures, net of tax                                                                              
benefit (1)                                                           -                  -                    -               -   
                                                            ---------------    ---------------      --------------    -------------
                                                                                                                                   
Net (loss) earnings for primary and fully diluted                                                                                  
earnings per share                                           $  (9,965,000)     $ (6,406,000)        $ (3,739,000)     $3,901,000  
                                                            ===============    ===============      ==============    =============
                                                                                                                                   
Weighted average shares outstanding                             42,158,556        42,117,066           42,161,820      42,109,721  
                                                                                                                                   
                                                                                                                                   
Dilutive effect of stock options and restricted stock and                                                                          
performance share awards after application of the                      -               -                      -           105,754   
treasury stock method                                                                                                              
                                                                                                                                   
Additional shares issuable assuming full conversion of                                                                             
the 5-1/2% debentures into Class A common stock (1)                    -               -                      -               -     
                                                            ---------------    ---------------      --------------    -------------
                                                                                                                                   
Common and common equivalent shares outstanding for                                                                                
primary earnings per share                                      42,158,556        42,117,066           42,161,820      42,215,475  
                                                                                                                                   
Additional dilution from stock options and restricted                                                                              
stock and performance share awards after application of                                                                            
the treasury stock method                                              -                -                     -               -    
                                                            ---------------    ---------------      --------------    -------------
                                                                                                                                   
Common and common equivalent shares outstanding for fully                                                                          
diluted earnings per share                                      42,158,556        42,117,066           42,161,820      42,215,475 
                                                            ===============    ===============      ==============    =============
                                                                                                                                   
                                                                                                                                   
                                                                                                                                   
Primary (loss) earnings per common share                            ($0.24)           ($0.15)              ($0.09)          $0.09 
                                                            ===============    ===============      ==============    =============
                                                                                                                                   
Fully diluted (loss) earnings per common share                      ($0.24)           ($0.15)              ($0.09)          $0.09 
                                                            ===============    ===============      ==============    =============
</TABLE>
(1)  The 5-1/2% Convertible Subordinated Debentures, stock options, restricted
     stock and performance share awards were antidilutive for the 13 weeks and
     39 weeks ended November 2, 1996 and 13 weeks ended October 28, 1995.  The
     5-1/2% Convertible Subordinated Debentures were antidilutive for the 39
     weeks ended October 28, 1995.




                                      9


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          FEB-01-1997
<PERIOD-START>                             FEB-04-1996
<PERIOD-END>                               NOV-02-1996
<CASH>                                          69,859
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                    493,153
<CURRENT-ASSETS>                               649,409
<PP&E>                                         468,639<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               1,248,506
<CURRENT-LIABILITIES>                          422,397
<BONDS>                                        381,514
                                0
                                          0
<COMMON>                                         4,232
<OTHER-SE>                                     391,264
<TOTAL-LIABILITY-AND-EQUITY>                 1,248,506
<SALES>                                      1,760,495
<TOTAL-REVENUES>                             1,762,404
<CGS>                                        1,396,080
<TOTAL-COSTS>                                1,736,557
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              29,586
<INCOME-PRETAX>                                (3,739)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (3,739)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (3,739)
<EPS-PRIMARY>                                   (0.09)
<EPS-DILUTED>                                   (0.09)

<FN>
<F1>Property furniture and equipment, net of accumulated depreciation
</FN>
        

</TABLE>

<PAGE>   1
EXHIBIT 99(a)




                                 HECHINGER COMPANY
                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                    (unaudited)
                       (in thousands except per share data)
<TABLE>
<CAPTION>
                                                               13 WEEKS ENDED                             39 WEEKS ENDED
                                                      NOV. 2, 1996          OCT. 28, 1995       NOV. 2, 1996         OCT. 28, 1995
                                                    ---------------       ----------------    -----------------    -----------------
<S>                                                 <C>                   <C>                 <C>                  <C>
REVENUES                                                                                       
Net sales                                                 $533,276               $549,189           $1,760,495           $1,751,012
Other (principally interest)                                   549                    564                1,909                2,512
                                                    ---------------       ----------------    -----------------    -----------------

Total Revenues                                             533,825                549,753            1,762,404            1,753,524
                                                                                               
COSTS AND EXPENSES                                                                             
                                                                                               
Cost of sales                                              424,270                445,240            1,396,080            1,388,984
Selling, general and administrative expenses               109,488                106,518              340,477              335,078
Interest expense                                            10,032                  8,163               29,586               23,269
                                                    ---------------       ----------------    -----------------    -----------------

Total Costs and Expenses                                   543,790                559,921            1,766,143            1,747,331
                                                    ---------------       ----------------    -----------------    -----------------
                                                                                               
(LOSS) EARNINGS BEFORE INCOME TAXES                         (9,965)               (10,168)              (3,739)               6,193

INCOME TAX (BENEFIT) EXPENSE                                    -                  (3,762)                  -                 2,292
                                                    ---------------       ----------------    -----------------    -----------------
                                                                                               
NET (LOSS) EARNINGS                                        ($9,965)               ($6,406)             ($3,739)              $3,901
                                                    ===============       ================    =================    =================
                                                                                               
PRIMARY AND FULLY DILUTED (LOSS) EARNINGS PER                                                                                      
COMMON SHARE                                                ($0.24)                ($0.15)              ($0.09)               $0.09
                                                    ===============       ================    =================    =================
                                                                                               
                                                                                               
AVERAGE NUMBER OF COMMON AND COMMON                                                            
EQUIVALENT SHARES OUTSTANDING:                                                                 
Primary                                                     42,159                 42,117               42,162               42,215
Fully diluted                                               42,159                 42,117               42,162               42,215
                                                                                               
DIVIDENDS PER SHARE:                                                                           
Class A common stock                                         $0.00                  $0.04                $0.00                $0.12
Class B common stock                                         $0.00                  $0.02                $0.00                $0.05
</TABLE>




See notes to consolidated financial statements.





                                       10

<PAGE>   1
EXHBIT 99(b)






                              HECHINGER COMPANY
                         CONSOLIDATED BALANCE SHEETS
                       (in thousands except share data)
<TABLE>
<CAPTION>
                                                   (unaudited)                          
                                                   NOV. 2, 1996       FEB. 3, 1996      
                                                  ---------------   ---------------     
<S>                                               <C>               <C>                 
ASSETS                                                                                  

CURRENT ASSETS                                                                          
Cash and cash equivalents                           $     69,859     $      35,785      
Merchandise inventories                                  493,153           414,974      
Other current assets                                      86,397            79,533      
                                                                                        
                                                  ---------------   ---------------     
                                                                                        
Total Current Assets                                     649,409           530,292       
                                                                                        
                                                                                        
                                                                                        
                                                                                        
                                                                                        
PROPERTY, FURNITURE AND EQUIPMENT, NET                   468,639           497,577      
                                                                                        
                                                                                        
COST IN EXCESS OF NET ASSETS ACQUIRED, NET                52,485            53,743      
                                                                                        
                                                                                        
                                                                                        
                                                                                        
                                                                                        
                                                                                        
LEASEHOLD ACQUISITION COSTS, NET                          47,444            49,128      
                                                                                        
                                                                                        
                                                                                        
                                                                                        
OTHER ASSETS                                              30,529            19,681      
                                                  ---------------   ---------------     
                                                                                        
TOTAL ASSETS                                        $  1,248,506     $   1,150,421      
                                                  ===============   ===============     


<CAPTION>
                                                     (unaudited)
                                                     NOV. 2, 1996      FEB. 3, 1996
                                                    -------------     --------------
<S>                                                  <C>               <C>             
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
Revolving credit facility                            $    82,062       $          -
Accounts payable and accrued expenses                    336,498            313,067
Current portion of long-term debt and capital lease
obligations                                                3,837              3,806
                                                    -------------     --------------     

Total Current Liabilities                                422,397            316,873

LONG-TERM DEBT                                           381,514            383,709
CAPITAL LEASE OBLIGATIONS                                 14,163             15,821
DEFERRED RENT                                             26,736             26,779
OTHER LONG-TERM LIABILITIES                                8,200              8,200

STOCKHOLDERS' EQUITY

Class A common stock, $.10 par value; authorized                                     
50,000,000 shares; issued 31,323,618 and 30,892,581        3,132              3,089  
Class B common stock, $.10 par value, authorized                                     
30,000,000 shares; issued 11,000,892 and 11,431,929        1,100              1,143  

Additional paid-in capital                               238,248            238,248
Retained earnings                                        154,251            157,990
Unearned compensation                                       (379)              (759)


Less treasury stock at cost, 84,197 and 39,325
Class A common shares and 14,497 and 14,497                                         
Class B common shares                                       (856)              (672)
                                                    -------------     --------------


TOTAL STOCKHOLDERS' EQUITY                               395,496            399,039
                                                    -------------     --------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY           $ 1,248,506       $  1,150,421
                                                    =============     ==============
</TABLE>

See notes to consolidated financial statements.





                                       11


<PAGE>   1
EXHIBIT 99(c)







                               HECHINGER COMPANY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                          39 WEEKS ENDED
                                                                                NOV. 2, 1996           OCT. 28, 1995  
                                                                           -------------------      -------------------
<S>                                                                        <C>                      <C>                   
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES

Net (loss) earnings                                                         $          (3,739)       $           3,901
Adjustments to reconcile earnings to net cash provided by
    operating activities:
    Unusual charges                                                                   (24,009)                 (23,220)
    Depreciation and amortization                                                      42,725                   43,115
    Deferred income taxes                                                                 -                      1,954
    Deferred rent expense                                                                 (43)                   1,486

CHANGES IN OPERATING ASSETS AND LIABILITIES

Merchandise inventories                                                               (78,179)                 (19,946)
Other current assets                                                                  (18,166)                  (2,133)
Accounts payable and accrued expenses                                                  47,440                   58,455
Income taxes payable                                                                   11,302                   (2,643)
                                                                           -------------------      -------------------

NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES                                    (22,669)                  60,969
                                                                           -------------------      -------------------

CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES

Property, furniture, equipment and other assets:
    Additions                                                                         (39,824)                 (88,449)
    Disposals                                                                          18,131
Marketable securities:
    Purchases                                                                             -                   (162,628)
    Proceeds from sales                                                                   -                    194,333
                                                                           -------------------      -------------------

NET CASH FLOWS USED IN INVESTING ACTIVITIES                                           (21,693)                 (56,744)
                                                                           -------------------      -------------------

CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES

Proceeds from revolving credit facility                                               376,437                      -
Payments to revolving credit facility                                                (294,375)                     -
Dividends paid to stockholders                                                            -                     (4,248)
Other                                                                                  (3,626)                  (1,438)
                                                                           -------------------      -------------------

NET CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES                                     78,436                   (5,686)
                                                                           -------------------      -------------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                       34,074                   (1,461)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                         35,785                   26,252
                                                                           -------------------      -------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                  $          69,859        $          24,791
                                                                           ===================      ===================

SUPPLEMENTAL INFORMATION
    Cash payments for income taxes                                          $           1,519        $           3,082
    Cash payments for interest, net of amount capitalized                   $          30,401        $          23,718
</TABLE>
See notes to consolidated financial statements.





                                       12

<PAGE>   1
EXHIBIT 99(d)




                               HECHINGER COMPANY
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                        (in thousands except share data)


<TABLE>
<CAPTION>
                                                                                                                                  
                                                         CLASS A COMMON     CLASS B COMMON    ADDITIONAL PAID-IN      RETAINED    
                                                              STOCK              STOCK              CAPITAL           EARNINGS    
                                                        ---------------     ---------------   -----------------    -------------- 
<S>                                                        <C>                 <C>                 <C>             <C>          
BALANCE, JAN. 28, 1995                                     $     3,080         $     1,152         $   238,182     $     240,919  
                                                                                                                                  
Restricted stock awards earned                                     -                   -                   -                 -    
Exercise of stock options including income tax benefit             -                   -                    66               -    
Conversions from Class B to Class A common stock                     9                  (9)                -                 -    
   (86,800 Class A common shares)                                                                                                 
Purchase of treasury stock (27,391 Class A common shares)          -                   -                   -                 -    
Adjustment to fair value of marketable securities                  -                   -                   -                 371  
Cash dividends on common stock:                                                                                                   
  Class A - $.16 per share                                         -                   -                   -              (4,931) 
  Class B - $.06 per share                                         -                   -                   -                (733) 
Net loss                                                           -                   -                   -             (77,636) 
                                                        ---------------     ---------------   -----------------    -------------- 
                                                                                                                                  
BALANCE, FEB. 3, 1996                                            3,089               1,143             238,248           157,990  
                                                                                                                                  
Restricted stock awards earned                                     -                   -                   -                 -    
Conversions from Class B to Class A common stock                    43                 (43)                 -                -    
   (431,037 Class A common shares)                                                                                                
Purchase of treasury stock (44,872 Class A 
   common shares)                                                  -                   -                   -                 -    
Net loss                                                           -                   -                   -              (3,739) 
                                                        ---------------     ---------------   -----------------    -------------- 
                                                                                                                                  
BALANCE, NOV. 2, 1996 (unaudited)                         $      3,132         $     1,100         $   238,248       $   154,251  
                                                        ===============     ===============   =================    ============== 


<CAPTION>
                                                                                                  
                                                         UNEARNED             TREASURY           
                                                       COMPENSATION            STOCK                  TOTAL
                                                       --------------     --------------        ---------------
<S>                                                    <C>                <C>                   <C>
BALANCE, JAN. 28, 1995                                  $     (1,553)     $        (507)        $      481,273
                                                       
Restricted stock awards earned                                   794                -                      794
Exercise of stock options including income tax benefit           -                   66                    132
Conversions from Class B to Class A common stock                 -                  -                      -
   (86,800 Class A common shares)                      
Purchase of treasury stock (27,391 Class A common 
   shares)                                                       -                 (231)                  (231)
Adjustment to fair value of marketable securities                -                  -                      371
Cash dividends on common stock:                                  
  Class A - $.16 per share                                       -                  -                   (4,931)
  Class B - $.06 per share                                       -                  -                     (733)
Net loss                                                         -                  -                  (77,636)
                                                       --------------     --------------        ---------------
                                                       
BALANCE, FEB. 3, 1996                                           (759)              (672)               399,039
                                                                       
Restricted stock awards earned                                   380                -                      380
Conversions from Class B to Class A common stock                 -                  -                      -
   (431,037 Class A common shares)                                                                         
Purchase of treasury stock (44,872 Class A 
   common shares)                                                -                 (184)                  (184)
Net loss                                                         -                  -                   (3,739)
                                                       --------------     --------------        ---------------
                                                       
BALANCE, NOV. 2, 1996 (unaudited)                       $       (379)     $        (856)        $      395,496
                                                       ==============     ==============        ===============
</TABLE>


See notes to consolidated financial statements.




                                      13

<PAGE>   1
EXHIBIT 99(e)

                               HECHINGER COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      FOR THE THIRTEEN WEEKS AND THIRTY-NINE WEEKS ENDED NOVEMBER 2, 1996
                                  (unaudited)


A.  BASIS OF PRESENTATION

In the opinion of the management of Hechinger Company (the "Company"), the
accompanying unaudited consolidated financial statements include all
adjustments (which consist of normal recurring accruals) considered necessary
for a fair statement of the results for the interim periods presented.  The
operating results for the thirteen weeks and thirty-nine weeks ended November
2, 1996 are not necessarily indicative of the results to be expected for the
fiscal year ending February 1, 1997.

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes.  Actual results could differ from those estimates.  The financial
statements presented herein should be read in conjunction with the financial
statements incorporated by reference in the Company's Annual Report on Form
10-K for the year ended February 3, 1996.


B.  MERCHANDISE INVENTORY

An actual valuation of inventory under the LIFO method can be made only at the
end of each year based on the inventory levels and costs at that time.
Accordingly, interim LIFO calculations are based on management's estimates of
expected year-end inventory levels and costs.  Interim results are subject to
the final year-end LIFO inventory valuation.

All inventories reported at November 2, 1996 and February 3, 1996 were valued
using the LIFO inventory valuation method.  If all inventories had been valued
under the FIFO method, which approximates replacement cost, inventories would
have been $24.4 million and $21.5 million higher than reported at November 2,
1996 and February 3, 1996, respectively.


C.  TAXES ON INCOME

For the thirteen weeks and thirty-nine weeks ended November 2, 1996, the
effective tax rates were 0% compared to 37.0% for the corresponding periods
last year.  The decreases in the effective tax rates were due to tax loss
carryforwards.  No tax benefits have been recorded as all potential benefits
have been recorded in prior periods.


D.  UNUSUAL CHARGEs

For the thirty-nine weeks ended November 2, 1996, the Company utilized
approximately $15.3 million of the reserve recorded in 1995 related to the
Company's decision to combine its Hechinger Stores and Home Quarters
operations. The remaining balance of $4.8 million has been recorded as a
current liability as of November 2, 1996.  Management anticipates that the
combination will be substantially completed by the end of fiscal 1996.  The
Company believes that the balance remaining in the reserve is adequate to cover
future expenses related to the cost of combining its Hechinger Stores and Home
Quarters operations.

For the thirty-nine weeks ended November 2, 1996, expenditures for carrying
costs of closed stores associated with the store closing reserve recorded in
1994 totaled $8.6 million.  Of the $13.5 million remaining, $5.3 million has
been recorded as a current liability.  The Company believes that the balance
remaining in the store closing reserve is adequate





                                       14
<PAGE>   2
to cover future expenses related to the carrying costs of the closed stores.


E.  REVOLVING CREDIT FACILITY

In February 1996, the Company's operating subsidiaries entered into a new
senior secured revolving credit facility, which permits borrowings of up to
$200 million, with preauthorization from the lender to utilize the last $25
million. This facility replaced the existing revolving credit facility and all
letter of credit facilities.  This facility is secured by merchandise
inventories and expires in February 1999.  Interest on borrowings under this
facility is at prime plus 1% or LIBOR plus 2.75% at the option of management.
As of November 2, 1996, the Company had outstanding loans of $82.1 million
under this facility.  In addition, the Company had issued and outstanding
letters of credit of $20.8 million under this facility.


F.  CONTINGENCIES

The Company is a party to legal proceedings and claims arising in the ordinary
course of business.  Although the outcome of such proceedings and claims cannot
be determined with certainty, management believes that the outcome of such
proceedings and claims will not have a material adverse effect on the Company's
consolidated financial position, results of operations or liquidity.





                                       15


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission