STAPLES INC
8-K, 2000-05-19
MISCELLANEOUS SHOPPING GOODS STORES
Previous: IMAGING DIAGNOSTIC SYSTEMS INC /FL/, 10QSB, 2000-05-19
Next: HARLEYSVILLE GROUP INC, S-8, 2000-05-19



<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                                   FORM 8-K

                                CURRENT REPORT

                      Pursuant to Section 13 or 15(d) of
                      the Securities Exchange Act of 1934


               Date of Report (Date of earliest event reported):

                                 May 16, 2000
                               -----------------


                                 STAPLES, INC.
                ----------------------------------------------
            (Exact name of registrant as specified in its charter)


          Delaware                   0-17586              04-2896127
        ---------------------------------------------------------------
       (State or other             (Commission          (IRS Employer
       jurisdiction of             File Number)       Identification No.)
       incorporation)


       Five Hundred Staples Drive, Framingham, Massachusetts      01702
     --------------------------------------------------------------------
     (Address of principal executive offices)                  (Zip Code)


       Registrant's telephone number, including area code: (508) 253-5000
                                                           --------------


                                Not Applicable
                        ------------------------------
         (Former name or former address, if changed since last report)



<PAGE>




ITEM 5.   OTHER EVENTS

         On May 16, 2000, Staples, Inc. issued two press releases announcing
the financial results of the Staples Retail and Delivery and Staples.com
divisions for the fiscal quarter ended April 29, 2000. Attached hereto as
Exhibit 99.1 are the consolidated financial results of Staples, Inc. for the
fiscal quarter ended April 29, 2000. Attached hereto as Exhibit 99.2 and
Exhibit 99.3 are the combined financial results of Staples Retail and
Delivery and Staples.com, respectively, for the fiscal quarter ended April
29, 2000.

                                  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 hereunto duly authorized.


Date:  May 19, 2000                 STAPLES, INC.



                                    By:/s/ John J. Mahoney
                                       ----------------------------
                                       John J. Mahoney
                                       Executive Vice President
                                       and Chief Financial Officer


<PAGE>


                         STAPLES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>

                                                                                     April 29,
                                                                                       2000                 January 29,
                                                                                    (Unaudited)                2000
                                                                                    -----------             -----------
<S>                                                                                  <C>                     <C>
ASSETS
CURRENT ASSETS:
    Cash and cash equivalents...................................................          $ 651              $  110,483
    Short-term investments......................................................          1,047                   1,071
    Merchandise inventories.....................................................      1,547,780               1,607,516
    Receivables, net............................................................        438,383                 360,901
    Deferred income taxes.......................................................         40,095                  39,730
    Prepaid expenses and other current assets...................................         84,912                  73,750
                                                                                     ----------              ----------
            TOTAL CURRENT ASSETS................................................      2,112,868               2,193,451

PROPERTY AND EQUIPMENT:
    Land and buildings..........................................................        336,445                 328,994
    Leasehold improvements......................................................        463,060                 442,119
    Equipment...................................................................        581,078                 547,309
    Furniture and fixtures......................................................        311,888                 286,260
                                                                                     ----------              ----------
            TOTAL PROPERTY AND EQUIPMENT........................................      1,692,471               1,604,682
    Less accumulated depreciation and amortization..............................        560,873                 509,920
                                                                                     ----------              ----------
            NET PROPERTY AND EQUIPMENT..........................................      1,131,598               1,094,762

OTHER ASSETS:
    Lease acquisition costs, net of amortization................................         67,000                  68,832
    Investments.................................................................        244,469                  34,755
    Goodwill, net of amortization...............................................        389,406                 387,595
    Deferred income taxes.......................................................             --                  34,912
    Other.......................................................................         35,383                  31,769
                                                                                     ----------              ----------
            TOTAL OTHER ASSETS..................................................        736,258                 557,863
                                                                                     ----------              ----------
                                                                                     $3,980,724              $3,846,076
                                                                                     ==========              ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
    Accounts payable............................................................      $ 842,113              $  897,523
    Accrued expenses and other current liabilities..............................        528,562                 545,162
    Debt maturing within one year...............................................         27,498                  12,219
                                                                                     ----------              ----------
            TOTAL CURRENT LIABILITIES...........................................      1,398,173               1,454,904

LONG-TERM DEBT .................................................................        543,781                 500,903
DEFERRED INCOME TAXES...........................................................         29,223                      --
OTHER LONG-TERM OBLIGATIONS.....................................................         64,063                  61,456
STOCKHOLDERS' EQUITY:
    Preferred stock, $.01 par value 5,000,000 shares
      authorized; no shares issued .............................................             --                      --
    Common stock:
      Staples RD Stock, $.0006 par value 1,500,000,000 shares
            authorized; 472,312,364 shares issued and outstanding
            at April 29, 2000 and 470,752,253 at January 29, 2000...............            283                     282
      Staples.com Stock, $.0006 par value 600,000,000 shares
            authorized; 14,028,672 shares issued and outstanding at
            April 29, 2000 and 13,626,093 at January 29, 2000...................              8                       8
    Additional paid-in capital..................................................      1,213,611               1,196,512
    Cumulative foreign currency translation adjustments.........................         (5,164)                 (4,473)
    Unrealized gain on investments..............................................        100,718                   6,651
    Retained earnings ..........................................................        992,476                 948,309
    Less: treasury stock at cost, 15,571,243 shares at
      April 29, 2000 and 13,668,743 shares at January 29, 2000..................       (356,448)               (318,476)
                                                                                     ----------              ----------
                TOTAL STOCKHOLDERS' EQUITY......................................      1,945,484               1,828,813
                                                                                     ----------              ----------
                                                                                     $3,980,724              $3,846,076
                                                                                     ==========              ==========
</TABLE>

<PAGE>


                         STAPLES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>

                                                                                            (UNAUDITED)
                                                                                          13 WEEKS ENDED
                                                                                -----------------------------------
                                                                                 APRIL 29,                 MAY 1,
                                                                                   2000                     1999
                                                                                ----------               ----------
<S>                                                                             <C>                      <C>
Sales.........................................................................  $2,555,786               $2,072,066
Cost of goods sold and occupancy costs........................................   1,946,139                1,577,313
                                                                                ----------               ----------
    GROSS PROFIT..............................................................     609,647                  494,753

OPERATING AND OTHER EXPENSES:
  Operating and selling.......................................................     419,357                  315,320
  Pre-opening.................................................................       7,983                    4,508
  General and administrative..................................................     104,987                   88,740
  Amortization of goodwill....................................................       3,572                    2,287
  Store closure charge........................................................      (7,250)                      --
  Interest and other expense, net.............................................       6,139                    1,416
                                                                                ----------               ----------
    TOTAL OPERATING AND OTHER EXPENSES........................................     534,788                  412,271
                                                                                ----------               ----------

   INCOME BEFORE INCOME TAXES.................................................      74,859                   82,482
Income tax expense............................................................      30,692                   32,168
                                                                                ----------               ----------
    NET INCOME................................................................  $   44,167               $   50,314

NET INCOME (LOSS) ATTRIBUTED TO:
  Staples.com Stock...........................................................     $(2,842)              $       --
  Staples RD Stock............................................................      47,009                   50,314
                                                                                ----------               ----------
                                                                                $   44,167               $   50,314
                                                                                ==========               ==========

BASIC EARNINGS PER COMMON SHARE
    Historical net income per common share Staples, Inc. Stock................                           $     0.11
                                                                                                         ==========
    Historical net income per common share - Staples RD Stock.................  $     0.10
                                                                                ==========
    Historical net loss per common share - Staples.com Stock..................  $    (0.21)
                                                                                ==========

DILUTED EARNINGS PER COMMON SHARE

    Historical net income per common share Staples, Inc. Stock................                           $     0.11
                                                                                                         ==========
    Historical net income per common share - Staples RD Stock.................  $     0.10
                                                                                ==========
    Historical net loss per common share - Staples.com Stock..................  $    (0.21)
                                                                                ==========

PRO FORMA EARNINGS PER COMMON SHARE CALCULATION FOR TRACKING STOCK:

BASIC EARNINGS PER COMMON SHARE
   Pro forma net income per common share - Staples RD Stock...................                           $     0.11
                                                                                                         ==========
   Pro forma net loss per common share - Staples.com  Stock...................                           $    (0.02)
                                                                                                         ==========
DILUTED EARNINGS PER COMMON SHARE
   Pro forma net income per common share - Staples RD Stock...................                           $     0.11
                                                                                                         ==========
   Pro forma net loss per common share - Staples.com  Stock..................                            $    (0.02)
                                                                                                         ==========
</TABLE>

<PAGE>


                         STAPLES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (DOLLAR AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                                          (UNAUDITED)
                                                                                         13 WEEKS ENDED
                                                                              -----------------------------------
                                                                               April 29,                  May 1,
                                                                                2000                       1999
                                                                              ----------                ---------
<S>                                                                           <C>                       <C>
Net income ...............................................................    $  44,167                 $  50,314
Adjustments to reconcile net income to net cash
   (used in)/provided by) operating activities:
   Depreciation and amortization..........................................       50,677                    34,456
   Store closure charge...................................................       (7,250)                       --
   Expense from 401K and PARS stock contribution..........................        3,192                     4,625
   Deferred income taxes benefit..........................................       (1,497)                   (2,800)
   Change in assets and liabilities, net of companies acquired
    using purchase accounting:
    Decrease in merchandise inventories...................................       62,345                    47,238
    Increase in receivables...............................................      (78,056)                 (100,995)
    (Increase)/Decrease in prepaid expenses and other assets..............      (20,596)                   11,278
    Decrease in accounts payable, accrued
       expenses and other current liabilities.............................      (65,836)                  (41,760)
    Increase in other long-term obligations...............................        1,749                       526
                                                                              ---------                 ---------
                                                                                (55,272)                  (47,432)
                                                                              ---------                 ---------
NET CASH (USED IN)/PROVIDED BY OPERATING ACTIVITIES.......................      (11,105)                    2,882

INVESTING ACTIVITIES:
  Acquisition of property and equipment...................................      (81,404)                  (60,623)
  Acquisition of businesses, net of cash acquired ........................           --                  (137,625)
  Proceeds from sales and maturities of short-term investments ...........           34                    10,572
  Purchase of short-term investments......................................           --                   (16,651)
  Purchase of long-term investments.......................................      (49,917)                       --
  Acquisition of lease rights.............................................          335                       656
  Other ..................................................................      (11,374)                    2,553
                                                                              ---------                 ---------
  NET CASH USED IN INVESTING ACTIVITIES...................................     (142,326)                 (201,118)

FINANCING ACTIVITIES:
  Proceeds from sale of capital stock.....................................        8,926                     9,973
  Proceeds from borrowings................................................      584,278                    13,150
  Payments on borrowings..................................................     (514,137)                  (11,914)
  Purchase of treasury stock..............................................      (37,972)                  (19,779)
                                                                              ---------                 ---------
  NET CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES.....................       41,095                    (8,570)

  Effect of exchange rate changes on cash.................................        2,504                       483

NET DECREASE IN CASH AND CASH EQUIVALENTS ................................     (109,832)                 (206,323)
Cash and cash equivalents at beginning of period .........................      110,483                   357,993
                                                                              ---------                 ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD ...............................    $     651                 $ 151,670
                                                                              =========                 =========
</TABLE>


<PAGE>


                           STAPLES RETAIL AND DELIVERY
                          (A DIVISION OF STAPLES, INC.)
                             COMBINED BALANCE SHEETS
                          (DOLLAR AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                     April 29,
                                                        2000         January 29,
                                                     (Unaudited)        2000
                                                     -----------     -----------
<S>                                                  <C>             <C>
ASSETS
CURRENT ASSETS:
 Cash and cash equivalents .......................      $       651 $   110,483
 Short-term investments ..........................            1,047       1,071
 Merchandise inventories .........................        1,547,780   1,607,516
 Receivables, net ................................          438,383     360,901
 Inter-business receivable from Staples.com ......          100,208        --
 Deferred income taxes ...........................           40,095      39,730
 Prepaid expenses and other current assets .......           83,257      72,172
                                                        ----------- -----------
     TOTAL CURRENT ASSETS ........................        2,211,421   2,191,873

PROPERTY AND EQUIPMENT:
 Land and buildings ..............................          336,445     328,994
 Leasehold improvements ..........................          463,060     442,119
 Equipment .......................................          563,194     533,771
 Furniture and fixtures ..........................          311,888     286,260
                                                        ----------- -----------
     TOTAL PROPERTY AND EQUIPMENT ................        1,674,587   1,591,144
 Less accumulated depreciation and amortization ..          558,095     508,810
                                                        ----------- -----------
     NET PROPERTY AND EQUIPMENT ..................        1,116,492   1,082,334

OTHER ASSETS:
 Retained interest in Staples.com ................             --        16,254
 Lease acquisition costs, net of amortization ....           67,000      68,832
 Investments .....................................            5,055        --
 Goodwill, net of amortization ...................          389,406     387,595
 Deferred income taxes ...........................             --        34,912
 Other ...........................................           35,383      31,769
                                                        ----------- -----------
     TOTAL OTHER ASSETS ..........................          496,844     539,362
                                                        ----------- -----------
                                                        $ 3,824,757 $ 3,813,569
                                                        =========== ===========
LIABILITIES AND GROUP EQUITY
CURRENT LIABILITIES:

 Accounts payable ................................      $   842,113 $   897,523
 Inter-business payable to Staples.com ...........             --        23,660
 Accrued expenses and other
  current liabilities ............................          510,806     537,696
 Debt maturing within one year ...................           27,498      12,219
                                                        ----------- -----------
     TOTAL CURRENT LIABILITIES ...................        1,380,417   1,471,098

LONG-TERM DEBT ...................................          543,781     500,903
DEFERRED INCOME TAXES ............................           29,223        --
INVESTMENT IN CAPITAL DEFICIENCY
 OF STAPLES.COM ..................................            4,337        --
OTHER LONG-TERM OBLIGATIONS ......................           64,063      61,456

DIVISIONAL NET WORTH:

 Preferred stock, $ .01 par value-authorized
  5,000,000 shares; no shares issued .............             --          --
 Common stock:
  Staples RD Stock, $ .0006 par value 1,500,000,000
   shares authorized; 472,312,364 shares issued and
   outstanding at April 29, 2000 and
   470,752,253 at January 29, 2000 ...............              283         282
 Additional paid-in capital ......................        1,168,258   1,153,784
 Cumulative foreign currency
  translation adjustments ........................           (5,167)     (4,473)
 Unrealized gain on investments ..................              (38)        (44)
 Retained earnings ...............................          996,048     949,039
 Less: treasury stock at cost,
  15,571,243 shares at April 29, 2000
  and 13,668,743 shares at
  January 29, 2000 ...............................         (356,448)   (318,476)
                                                        ----------- -----------
     TOTAL DIVISIONAL NET WORTH ..................        1,802,936   1,780,112
                                                        ----------- -----------
                                                        $ 3,824,757 $ 3,813,569
                                                        =========== ===========
</TABLE>


<PAGE>


                      STAPLES RETAIL AND DELIVERY
                     (A DIVISION OF STAPLES, INC.)
                     COMBINED STATEMENTS OF INCOME
           (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                              (UNAUDITED)
                                                            13 WEEKS ENDED
                                                     ---------------------------
                                                         April 29,       May 1,
                                                           2000           1999
                                                     -------------  ------------
<S>                                                  <C>             <C>
Sales ............................................   $ 2,480,423    $ 2,060,374
Cost of goods sold and occupancy costs ...........     1,885,532      1,568,291
                                                     -------------  ------------
     GROSS PROFIT ................................       594,891        492,083

OPERATING AND OTHER EXPENSES:
  Operating and selling ..........................       378,456        311,528
  Pre-opening ....................................         7,983          4,508
  General and administrative .....................        91,496         86,486
  Amortization of goodwill .......................         3,572          2,287
  Store closure charge ...........................        (7,250)          --
  Interest and other expense, net ................         6,054          1,401
                                                     -------------  ------------
     TOTAL OPERATING AND OTHER EXPENSES ..........       480,311        406,210
                                                     -------------  ------------

   INCOME BEFORE INCOME TAXES ....................       114,580         85,873
  Income tax expense .............................        46,978         33,490
                                                     -------------  ------------
   NET INCOME BEFORE RETAINED INTEREST
    IN STAPLES.COM ...............................        67,602         52,383

Loss related to retained interest
 in Staples.com ..................................       (20,593)        (2,069)
                                                     -------------  ------------
   NET INCOME ....................................   $    47,009    $    50,314
                                                     =============  ============
BASIC NET INCOME PER COMMON SHARE
  Historical net income per common share .........        $ 0.10
                                                     =============

DILUTED NET INCOME PER COMMON SHARE
  Historical net income per common share .........        $ 0.10
                                                     =============

PRO FORMA NET INCOME PER COMMON SHARE FOR TRACKING STOCK:

  BASIC NET INCOME PER COMMON SHARE
   Pro forma net income per common share .........                       $ 0.11
                                                                   ============

  DILUTED NET INCOME PER COMMON SHARE
   Pro forma net income per common share .........                       $ 0.11
                                                                   ============
</TABLE>

<PAGE>


                           STAPLES RETAIL AND DELIVERY
                          (A DIVISION OF STAPLES, INC.)
                        COMBINED STATEMENTS OF CASH FLOWS
                          (DOLLAR AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                               (UNAUDITED)
                                                             13 WEEKS ENDED
                                                          ---------------------
                                                           April 29,     May 1,
                                                             2000         1999
                                                           ---------  ---------
<S>                                                        <C>        <C>
OPERATING ACTIVITIES:
Net income ..............................................  $  47,009  $  50,314
Adjustments to reconcile net income to net cash
 (used in)/provided by operating activities:
    Retained interest in loss of Staples.com ............     20,593      2,069
    Depreciation and amortization .......................     48,259     34,385
    Store closure charge ................................     (7,250)
    Expense from 401K and PARS stock contribution .......      3,192      4,625
    Deferred income taxes (benefit)/expense .............     (1,497)    (2,800)
    Change in assets and liabilities, net of
     companies acquired using purchase accounting:
     Decrease in merchandise inventories ................     62,345     47,238
     Increase in receivables ............................    (78,056)  (100,995)
     (Increase)/Decrease in prepaid expenses and
      other assets ......................................    (20,519)    11,027
     Decrease in accounts payable, accrued
      expenses and other current liabilities ............    (76,126)   (42,499)
     Increase in other long-term obligations ............      1,749        526
                                                           ---------  ---------
                                                             (47,310)   (46,424)
                                                           ---------  ---------
NET CASH (USED IN)/PROVIDED BY OPERATING ACTIVITIES .....       (301)     3,890

INVESTING ACTIVITIES:
  Acquisition of property and equipment .................    (77,058)   (60,519)
  Acquisition of businesses,
   net of cash acquired .................................       --     (137,625)
  Proceeds from sales and maturities
   of short-term investments ............................         34     10,572
  Purchase of short-term investments ....................       --      (16,651)
  Purchase of long-term investments .....................     (5,055)      --
  Capital contribution to Staples.com ...................       --         (104)
  Acquisition of lease rights ...........................        335        656
  Other .................................................    (11,374)     2,553
                                                           ---------  ---------
NET CASH USED IN INVESTING ACTIVITIES                        (93,118)  (201,118)

FINANCING ACTIVITIES:
  Proceeds from sale of capital stock ...................      7,049      9,973
  Proceeds from borrowings ..............................    584,278     13,150
  Payments on borrowings ................................   (514,137)   (11,914)
  Purchase of treasury stock ............................    (37,972)   (19,779)
  Repayment of inter-business advance from
   Staples.com ..........................................    (27,940)      --
  Inter-business advance to Staples.com .................    (30,195)    (1,008)
                                                           ---------  ---------
  NET CASH USED IN INVESTING ACTIVITIES
   FINANCING ACTIVITIES .................................    (18,917)    (9,578)
  Effect of exchange rate changes on cash ...............      2,504        483
                                                           ---------  ---------

NET DECREASE IN CASH AND CASH EQUIVALENTS ...............   (109,832)  (206,323)
Cash and cash equivalents at beginning of
  period ................................................    110,483    357,993
                                                           ---------  ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD ..............  $     651  $ 151,670
                                                           =========  =========
</TABLE>

<PAGE>


                                  STAPLES.COM
                          (A DIVISION OF STAPLES, INC.)
                             COMBINED BALANCE SHEETS
                          (DOLLAR AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                         APRIL 29,
                                                           2000      JANUARY 29,
                                                        (UNAUDITED)     2000
                                                        -----------  ----------
<S>                                                     <C>          <C>
ASSETS
CURRENT ASSETS:
   Cash and cash equivalents .........................   $    --      $    --
   Prepaid expenses and other current assets .........     1,655        1,578
   Inter-business receivable from Staples RD .........      --         23,660
                                                        -----------  ----------
      TOTAL CURRENT ASSETS ...........................     1,655       25,238

EQUIPMENT:
   Equipment .........................................    17,884       13,538
   Less accumulated depreciation .....................     2,778        1,110
                                                        -----------  ----------
      NET EQUIPMENT ..................................    15,106       12,428

OTHER ASSETS
   Investments .......................................   239,414       34,755
                                                        -----------  ----------
                                                       $ 256,175    $  72,421
                                                       ============  ==========

LIABILITIES AND DIVISIONAL NET WORTH
CURRENT LIABILITIES:

   Accrued expenses and other
    current liabilities............................... $  17,756    $   7,466
   Inter-business payable to Staples RD ..............   100,208         --
                                                        -----------  ----------
      TOTAL CURRENT LIABILITIES ......................   117,964        7,466

DIVISIONAL NET WORTH:
   Common stock:

     Staples.com Stock, $ .0006 par value
      600,000,000 shares authorized;
      14,028,672 shares issued and outstanding
      at April 29, 2000 and 13,626,093 at
      January 29, 2000 ...............................         8            8
   Additional paid-in capital ........................    78,231       75,604
   Cumulative foreign currency
    translation adjustments ..........................         3         --
   Unrealized gain on investments ....................   100,756        6,695
   Accumulated deficit ...............................   (40,787)     (17,352)
                                                        -----------  ----------
      TOTAL DIVISIONAL NET WORTH .....................   138,211       64,955
                                                        -----------  ----------
                                                       $ 256,175    $  72,421
                                                       ============  ==========

</TABLE>

<PAGE>




                                   STAPLES.COM
                          (A DIVISION OF STAPLES, INC.)
                        COMBINED STATEMENTS OF OPERATIONS
                (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                              (UNAUDITED)
                                                             13 WEEKS ENDED
                                                          ----------------------
                                                          April 29,       May 1,
                                                            2000          1999
                                                          ----------  ----------
<S>                                                       <C>         <C>
Sales ..................................................   $ 75,363    $ 11,692
Cost of goods sold and occupancy costs .................     60,607       9,022
                                                          ----------  ----------
    Gross profit .......................................     14,756       2,670

OPERATING AND OTHER EXPENSES:
  Operating and selling ................................     33,248       3,683
  Site development costs ...............................      7,653         518
  General and administrative ...........................     13,491       1,845
  Interest and other expense, net ......................         85          15
                                                          ----------  ----------
    TOTAL OPERATING AND OTHER EXPENSES .................     54,477       6,061
                                                          ----------  ----------

   LOSS BEFORE INCOME TAXES ............................    (39,721)     (3,391)
  Income tax benefit ...................................    (16,286)     (1,322)
                                                          ----------  ----------
    NET LOSS ...........................................   $(23,435)   $ (2,069)
                                                          ==========  ==========

    NET LOSS ATTRIBUTED TO (NOTE A):
      Staples.com Stock ................................     (2,842)       --
      Staples RD Stock .................................    (20,593)     (2,069)
                                                          ----------  ----------
                                                           $(23,435)   $ (2,069)
                                                          ==========  ==========
  BASIC NET LOSS PER COMMON SHARE
     Historical net loss per common share ..............    $ (0.21)
                                                          ==========

  DILUTED NET LOSS PER COMMON SHARE
     Historical net loss per common share ..............    $ (0.21)
                                                          ==========

 PRO FORMA NET LOSS PER COMMON SHARE FOR TRACKING STOCK:

  BASIC NET LOSS PER COMMON SHARE
     Pro forma net loss per common share ...............                $ (0.02)
                                                                      ==========

  DILUTED NET LOSS PER COMMON SHARE
     Pro forma net loss per common share ...............                $ (0.02)
                                                                      ==========

</TABLE>


<PAGE>



                                   STAPLES.COM
                          (A DIVISION OF STAPLES, INC.)
                        COMBINED STATEMENTS OF CASH FLOWS
                          (DOLLAR AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                (UNAUDITED)
                                                              13 WEEKS ENDED
                                                         -----------------------
                                                          April 29,       May 1,
                                                            2000          1999
                                                         ----------   ----------
<S>                                                      <C>          <C>
OPERATING ACTIVITIES:
 Net loss ..............................................  $(23,435)    $ (2,069)
 Adjustments to reconcile net loss
  to net cash provided by (used in)
  operating activities:
  Depreciation and amortization ........................     2,418           71
  Change in assets and liabilities:
   Increase in prepaid expenses
    and other assets ...................................       (77)         251
   Increase in accounts payable, accrued
    expenses and other current liabilities .............    10,290          739
                                                         ----------   ----------
                                                            12,631        1,061
                                                         ----------   ----------

 NET CASH USED IN OPERATING ACTIVITIES .................   (10,804)      (1,008)

INVESTING ACTIVITIES:

 Acquisition of property and equipment .................    (4,346)        (104)
 Purchase of long-term investments .....................   (44,862)         --
                                                         ----------   ----------
 NET CASH USED IN INVESTING ACTIVITIES .................   (49,208)        (104)

FINANCING ACTIVITIES:

 Net proceeds from sale of capital stock ...............     1,877          --
 Repayment of inter-business
  advance to Staples RD ................................    27,940          --
 Proceeds from borrowings from Staples RD ..............    30,195        1,008
 Capital contributions from Staples RD .................      --            104
                                                         ----------   ----------
 NET CASH PROVIDED BY FINANCING ACTIVITIES .............    60,012        1,112

NET (DECREASE) INCREASE IN CASH AND
 CASH EQUIVALENTS ......................................       --          --

Cash and cash equivalents
 at beginning of period ................................       --          --
                                                         ----------   ----------
CASH AND CASH EQUIVALENTS
 AT END OF PERIOD ......................................   $   --      $   --
                                                         ==========   ==========

</TABLE>



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