|
Previous: SPARTAN STORES INC, 8-K/A, EX-99, 2000-09-27 |
Next: SPARTAN STORES INC, 8-K/A, EX-99, 2000-09-27 |
Exhibit 99.2
PART I. FINANCIAL INFORMATION (CONTINUED)
Consolidated Statements of Income
(Thousands of Dollars Except
Average Share and Per-Share Data)
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||||||||
May 27, | May 29, | May 27, | May 29, | ||||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||||||
Net Sales | $ | 171,887 | $ | 167,306 | $ | 520,254 | $ | 494,318 | |||||||||||||
Cost of merchandise sold | 125,772 | 124,558 | 385,512 | 369,006 | |||||||||||||||||
Gross profit | 46,115 | 42,748 | 134,742 | 125,312 | |||||||||||||||||
Selling, general and administrative expenses | 39,576 | 38,945 | 118,626 | 113,830 | |||||||||||||||||
Operating profit | 6,539 | 3,803 | 16,116 | 11,482 | |||||||||||||||||
Interest expense | (772 | ) | (1,001 | ) | (2,659 | ) | (3,000 | ) | |||||||||||||
Other income (expense)net | (70 | ) | 91 | 122 | 246 | ||||||||||||||||
Income before income taxes | 5,697 | 2,893 | 13,579 | 8,728 | |||||||||||||||||
Provision for income taxes | 2,186 | 1,030 | 5,024 | 3,120 | |||||||||||||||||
Net income | $ | 3,511 | $ | 1,863 | $ | 8,555 | $ | 5,608 | |||||||||||||
Per common share: | |||||||||||||||||||||
Net income basic and diluted | $ | .53 | $ | .28 | $ | 1.28 | $ | .84 | |||||||||||||
Dividends paid | $ | .045 | $ | .045 | $ | .135 | $ | .135 | |||||||||||||
Average number of shares outstanding basic and diluted | 6,712,810 | 6,673,643 | 6,694,865 | 6,662,417 | |||||||||||||||||
See notes to consolidated financial statements
3
PART I. FINANCIAL INFORMATION (Continued)
Consolidated Balance Sheets
(Thousands of Dollars)
May 27, | August 28, | |||||||||
2000 | 1999 | |||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 12,811 | $ | 9,757 | ||||||
Notes and accounts receivable, less allowance for doubtful accounts of $600 ($500 at August 28, 1999) | 11,209 | 9,717 | ||||||||
Merchandise inventories | 57,292 | 56,343 | ||||||||
Prepaid expenses | 1,022 | 1,353 | ||||||||
Deferred income taxes | 2,205 | 2,205 | ||||||||
84,539 | 79,375 | |||||||||
Other assets less accumulated amortization of $2,901, ($4,845 at August 28, 1999) | 6,044 | 6,167 | ||||||||
Property and equipment: | ||||||||||
Land | 7,900 | 7,900 | ||||||||
Buildings and improvements | 79,025 | 79,115 | ||||||||
Leasehold improvements | 32,839 | 32,771 | ||||||||
Equipment | 115,961 | 113,406 | ||||||||
235,725 | 233,192 | |||||||||
Less accumulated depreciation and amortization | (146,687 | ) | (137,920 | ) | ||||||
Net property and equipment | 89,038 | 95,272 | ||||||||
$ | 179,621 | $ | 180,814 | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | 48,036 | $ | 46,658 | |||||||
Income taxes | 933 | 684 | ||||||||
Accrued liabilities | 15,636 | 14,304 | ||||||||
Long-term debt due within one year | 876 | 1,043 | ||||||||
Total current liabilities | 65,481 | 62,689 | ||||||||
Long-term debt | 36,976 | 49,249 | ||||||||
Deferred income taxes | 1,343 | 1,343 | ||||||||
Deferred other | 3,499 | 3,499 | ||||||||
Shareholders equity: | ||||||||||
Common stock | 13,425 | 13,347 | ||||||||
Capital in excess of stated value | 917 | 358 | ||||||||
Retained earnings | 57,980 | 50,329 | ||||||||
Total shareholders equity | 72,322 | 64,034 | ||||||||
$ | 179,621 | $ | 180,814 | |||||||
See notes to consolidated financial statements
4
PART I. FINANCIAL INFORMATION (Continued)
Condensed Consolidated Statements of Cash Flows
(Thousands of Dollars)
Thirty-Nine Weeks Ended | ||||||||||
May 27, | May 29, | |||||||||
2000 | 1999 | |||||||||
OPERATING ACTIVITIES-net cash provided | $ | 21,532 | $ | 16,358 | ||||||
INVESTING ACTIVITIES | ||||||||||
Expenditures for property and equipment | (5,428 | ) | (11,281 | ) | ||||||
Proceeds from sale of property and other assets | 151 | 177 | ||||||||
Cash paid to acquire businesses | | (4,869 | ) | |||||||
Other | 142 | 149 | ||||||||
Net cash used in investing activities | (5,135 | ) | (15,824 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||
Proceeds from issuance of long-term debt | 2,400 | 10,900 | ||||||||
Payments of long-term debt | (14,840 | ) | (8,816 | ) | ||||||
Dividends paid | (904 | ) | (899 | ) | ||||||
Issuance of common stock | 1 | | ||||||||
Net cash provided by (used in) financing activities | (13,343 | ) | 1,185 | |||||||
Increase in cash and cash equivalents | 3,054 | 1,719 | ||||||||
Cash and cash equivalents at beginning of period | 9,757 | 8,968 | ||||||||
Cash and cash equivalents at end of period | $ | 12,811 | $ | 10,687 | ||||||
Supplemental Disclosures of Cash Flow Information: | ||||||||||
Cash paid during the period for: | ||||||||||
Interest | $ | 3,257 | $ | 3,153 | ||||||
Income Taxes | $ | 4,527 | $ | 2,411 | ||||||
See notes to consolidated financial statements
5
PART I. FINANCIAL INFORMATION (Continued)
Notes to Consolidated Financial Statements
Note A. | Basis of Presentation | |
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the thirteen and thirty-nine week periods ended May 27, 2000 are not necessarily indicative of the results that may be expected for the year ended August 26, 2000. | ||
The balance sheet at August 28, 1999 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. | ||
For further information, refer to the consolidated financial statements and footnotes thereto included in the Companys annual report on Form 10-K for the year ended August 28, 1999. | ||
Note B. | Inventories | |
Meat, produce, bakery, and deli inventories are valued at the lower of cost using the first-in, first-out (FIFO) method, or market. All other merchandise inventories (including store inventories which are determined by the retail inventory method) are valued at the lower of cost, using the last-in, first-out (LIFO) method, or market. Inventories have been reduced by $17,919,000 and $18,122,000 at May 27,2000 and August 28, 1999, respectively, from amounts which would have been reported under the FIFO method (which approximates current cost). | ||
Note C. | Earnings Per Share | |
Net income per common share is based on the weighted average number of shares outstanding during the periods. The Company has no potentially dilutive securities. |
6
PART I. FINANCIAL INFORMATION (Continued)
Notes to Consolidated Financial Statements (Unaudited)
Note D. | Agreement and Plan of Merger | |
On April 6, 2000, the Companys Board of Directors approved an Agreement and Plan of Merger (Merger Agreement) among the Company, Spartan Stores, Inc., and Spartan Acquisition Corp. Based on the Merger Agreement, each of the Companys shareholders will receive a cash payment of $5.00 and one share of Spartan new common stock for each share of Company stock held. Immediately prior to consummation of the merger, Spartan shareholders will exchange their existing shares of Spartan Stores Class A common stock for approximately 13.2 million shares of Spartan new common stock. The merger is subject to shareholder approval of both companies. | ||
The Company and Spartan have agreed to reimburse the other up to $1.5 million for their respective costs and expenses related to the transaction if the Merger Agreement is terminated under certain conditions. Also, the Company has agreed to pay to Spartan (a) an initial termination fee in the amount of $2.167 million if the Merger Agreement is terminated in connection (i) with the withdrawal of, or certain modifications to, the Boards recommendation (ii) the Companys decision to accept an acquisition proposal from another party, or (iii)in connection with the failure of the Companys shareholders to approve the merger subsequent to the making of a competing acquisition proposal, and (b) an additional termination fee of $4.333 million if the Merger Agreement is terminated under circumstances in which the initial termination fee is payable and the Company engages in an acquisition transaction within eighteen (18) months of such termination. | ||
During this past quarter, selling, general and administrative expenses totaling $735,000 were recorded relating to the merger. On a year-to-date basis, these expenses amount to $1,094,000. If the merger is approved, additional costs of approximately $1 million will be incurred. |
7
|