SHOPKO STORES INC
10-Q, 1996-07-22
VARIETY STORES
Previous: CORPORATE EXPRESS INC, S-4/A, 1996-07-22
Next: SHIVA CORP, S-8, 1996-07-22



<PAGE>   1

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-Q
(Mark One)

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

For the quarterly period (16 weeks) ended June 15, 1996

                                       OR

[    ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       ACT OF 1934

For the transition period from                   to 
                               -----------------    ---------------------
Commission file number 1-10876
                       -------

                              SHOPKO STORES, INC.
             (Exact name of registrant as specified in its Charter)


       Minnesota                                          41-0985054
- - --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

700 Pilgrim Way, Green Bay, Wisconsin                         54304
- - --------------------------------------------------------------------------------
(Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code        (414) 497-2211
                                                  ------------------------------
Former name, former address and former fiscal year, if changed since last 
report:

 N/A
- - --------------------------------------------------------------------------------

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 report(s), and (2) has been subject to
such filing requirements for the past 90 days.

Yes  X    No
    ---      ---

The number of shares outstanding of each of the issuer's classes of Common
Stock as of June 15, 1996 is as follows:



        Title of Each Class            Shares Outstanding
        -------------------            ------------------
        Common Shares                  32,078,280

        Exhibit Index                  Page 1 of Page 19
        on Page 14


<PAGE>   2


                              SHOPKO STORES, INC.

                                   FORM 10-Q

                      FOR THE 16 WEEKS ENDED JUNE 15, 1996

                                     INDEX
<TABLE>
<CAPTION>
                                                                         Page
                                                                         ----
<S>      <C>                                                             <C>
Part I   Item 1 -  Financial Statements

                   Consolidated Statements of Earnings for the 16 weeks   3
                   ended June 15, 1996 and June 17, 1995

                   Consolidated Balance Sheets as of June 15,             4
                   1996, June 17, 1995 and February 24, 1996

                   Consolidated Statements of Cash Flows for the 16       5
                   weeks ended June 15, 1996 and June 17, 1995

                   Consolidated Statements of Shareholders' Equity for    6
                   the 16 weeks ended June 15, 1996 and for the
                   year ended February 24, 1996

                   Notes to Consolidated Financial Statements            7-8

          Item 2 - Management's Discussion and Analysis of Financial     9-12
                   Condition and Results of Operations

Part II   Item 6 - Exhibits and Reports on Form 8-K                      13

          Signatures                                                     13
</TABLE>


                                       2


<PAGE>   3


                         PART I - FINANCIAL INFORMATION


Item 1: Financial Statements



CONSOLIDATED STATEMENTS OF EARNINGS


<TABLE>
<CAPTION>
- - -----------------------------------------------------------------------------------------------
ShopKo Stores, Inc. and Subsidiaries                     First Quarter (16 Weeks) Ended
- - -----------------------------------------------------------------------------------------------
(In thousands, except per share data)
                                                      June 15,        June 17,      % Increase
                                                        1996            1995        (Decrease)
- - -----------------------------------------------------------------------------------------------
                                                            (UNAUDITED)
<S>                                                 <C>             <C>               <C>
Revenues:
   Net sales                                        $   610,911     $   560,472        9.0
   Licensed department rentals and other income           3,831           4,382
                                                    -----------     -----------
                                                        614,742         564,854        8.8
Costs and expenses:
   Cost of sales                                        464,520         417,113
   Selling, general and administrative expenses         113,388         110,310
   Depreciation and amortization expenses                17,827          17,565
                                                    -----------     -----------
                                                        595,735         544,988        9.3

Income from operations                                   19,007          19,866       (4.3)
Interest expense                                          9,522          11,025
                                                    -----------     -----------
Earnings before income taxes                              9,485           8,841        7.3
Provision for income taxes                                3,726           3,473
                                                    -----------     -----------
Net earnings                                        $     5,759     $     5,368        7.3
                                                    ===========     ===========

Net earnings per common share                       $      0.18     $      0.17
                                                    ===========     ===========
Weighted average number of common shares
   outstanding                                           32,020          32,005
</TABLE>




See notes to consolidated financial statements.





                                       3

<PAGE>   4
CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
- - -----------------------------------------------------------------------------------------------------
ShopKo Stores, Inc. and Subsidiaries                     First Quarter as of        Fiscal Year End
- - -----------------------------------------------------------------------------------------------------
(In thousands)
                                                           June 15,      June 17,      February 24,
ASSETS                                                       1996          1995           1996
- - -----------------------------------------------------------------------------------------------------
                                                          (UNAUDITED)
<S>                                                      <C>           <C>            <C>
Current assets:
  Cash and cash equivalents                              $  118,014    $   23,144     $   89,469
  Receivables, less allowance for losses of
     $3,644, $2,592 and $3,212, respectively                 44,834        37,763         55,514
  Merchandise inventories                                   343,969       356,366        322,433
  Other current assets                                       18,031        16,235          8,775
                                                         ----------    ----------     ----------
     Total current assets                                   524,848       433,508        476,191

Other assets and deferred charges                            24,738        23,344         24,621

Property and equipment at cost:
  Land                                                      107,917       108,342        107,915
  Buildings                                                 481,220       464,421        479,124
  Equipment                                                 293,412       285,321        286,763
  Leasehold improvements                                     49,636        51,305         49,306
  Property under construction                                 5,984         2,701         10,585
  Property under capital leases                              21,968        17,539         21,968
                                                         ----------    ----------     ----------
                                                            960,137       929,629        955,661
Less accumulated depreciation and amortization:
  Property and equipment                                    348,182       311,677        331,541
  Property under capital leases                               7,749         6,210          6,972
                                                         ----------    ----------     ----------
     Net property and equipment                             604,206       611,742        617,148
                                                         ----------    ----------     ----------
     Total assets                                        $1,153,792    $1,068,594     $1,117,960
                                                         ==========    ==========     ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
- - -----------------------------------------------------------------------------------------------------
Current liabilities:
  Accounts payable - trade                               $  183,294    $  139,941     $  144,638
  Accrued compensation and related taxes                     23,002        21,818         25,290
  Accrued other liabilities                                  63,270        57,397         72,943
  Accrued income and other taxes                             21,407        20,990         16,797
  Current portion of long-term obligations                    1,090           755          1,127
                                                         ----------    ----------     ----------
    Total current liabilities                               292,063       240,901        260,795

Long-term obligations                                       415,026       413,382        415,138
Deferred income taxes                                        22,729        18,709         20,396
Shareholders' equity:
  Common stock                                                  321           320            320
  Additional paid-in capital                                243,954       242,843        242,843
  Retained earnings                                         179,699       152,439        178,468
                                                         ----------    ----------     ----------
     Total shareholders' equity                             423,974       395,602        421,631
                                                         ----------    ----------     ----------
     Total liabilities and shareholders' equity          $1,153,792    $1,068,594     $1,117,960
                                                         ==========    ==========     ==========
</TABLE>



See notes to consolidated financial statements.



                                       4


<PAGE>   5
CONSOLIDATED STATEMENTS OF CASH FLOW


<TABLE>
<CAPTION>
- - -------------------------------------------------------------------------------
ShopKo Stores, Inc. and Subsidiaries           Year to Date (16 weeks) Ended
- - -------------------------------------------------------------------------------
(In thousands)
                                                    June 15,      June 17,
                                                      1996          1995
- - -------------------------------------------------------------------------------
                                                          (UNAUDITED)
<S>                                                <C>           <C>
Cash flows from operating activities:
 Net earnings                                      $   5,759     $   5,368
 Adjustments to reconcile net earnings to net
   cash provided by operating activities:
    Depreciation and amortization                     17,827        17,565
    Provision for losses on receivables                   57            21
    Gain on sale of property and equipment                          (1,031)
    Deferred income taxes                              1,563         1,615
    Change in assets and liabilities:
     Receivables                                      10,623         4,283
     Merchandise inventories                         (21,536)       44,257
     Other current assets                             (8,486)       (3,108)
     Other assets                                       (478)         (768)
     Accounts payable                                 38,656        (9,352)
     Accrued liabilities                              (3,830)      (16,220)
- - -------------------------------------------------------------------------------

     Net cash provided by operating activities        40,155        42,630
- - -------------------------------------------------------------------------------

Cash flows from investing activities:
 Payments for property and equipment                  (4,476)      (11,196)
 Proceeds from the sale of property and equipment                    1,386
- - -------------------------------------------------------------------------------

     Net cash (used in) investing activities          (4,476)       (9,810)
- - -------------------------------------------------------------------------------

Cash flows from financing activities:
 Change in short-term debt                                         (15,000)
 Proceeds from the sale of common stock
    under option plans                                   100
 Dividend payment                                     (7,050)       (7,041)
 Reduction in capital lease obligations                 (184)         (233)
- - -------------------------------------------------------------------------------

     Net cash (used in) financing activities          (7,134)      (22,274)
- - -------------------------------------------------------------------------------

Net increase in cash and cash equivalents             28,545        10,546
Cash and cash equivalents at beginning of year        89,469        12,598
- - -------------------------------------------------------------------------------

Cash and cash equivalents at end of first quarter  $ 118,014     $  23,144
===============================================================================
Supplemental cash flow information:
  Noncash investing and financial activities -
    Restricted stock issued                        $   1,012
</TABLE>


See notes to consolidated financial statements.


                                       5
<PAGE>   6

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------
ShopKo Stores, Inc. and Subsidiaries
- - ----------------------------------------------------------------------------
(In thousands, except per share data)


                                      Common Stock       Capital in
                                    ----------------     Excess of  Retained
                                    Shares    Amount     Par Value  Earnings
- - -----------------------------------------------------------------------------
<S>                                <C>       <C>        <C>         <C>
BALANCES AT FEBRUARY 25, 1995       32,005   $   320    $242,843    $154,112

Net earnings                                                          38,439

Cash dividend declared on common
   stock - $0.44 per share                                           (14,083)
                                   -----------------------------------------
BALANCES AT FEBRUARY 24, 1996       32,005       320     242,843     178,468

Sale of common stock under
  option plans                           8                   100

Issuance of restricted stock            65         1       1,011      (1,012)
                               
Restricted stock expense                                                  12
                                       
Net earnings                                                           5,759

Cash dividend declared on common
   stock - $0.11 per share                                            (3,528)
                                   -----------------------------------------
BALANCES AT JUNE 15, 1996           32,078   $   321    $243,954    $179,699
                                   =========================================
</TABLE>


Interim data subject to year end audit.

See notes to consolidated financial statements.


                                      6
<PAGE>   7


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Accounting Policies:

The 1996 annual report contains a summary of significant accounting policies in
the notes to the consolidated financial statements.  The same accounting
policies are followed in the preparation of interim reports.

During the current fiscal year, the Company adopted Statements of Financial
Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation." The adoption of SFAS No. 123 will have no effect on net
earnings.  The Company will continue to measure compensation cost for stock
compensation plans under Accounting Principles Board Opinion No. 25 "Accounting
for Stock Issued to Employees."

Inventories:

The Company uses the LIFO method for substantially all inventories.  If the
first-in, first-out (FIFO) method had been used, these inventories would have
been $40.3 million and $38.6 million higher at June 15, 1996 and at June 17,
1995, respectively.

Income Taxes:

The provision for income tax expense for the first quarter of fiscal 1997 was
$3.7 million, of which $2.1 million is current and $1.6 million is deferred tax
expense, respectively.  Deferred income taxes reflect the net tax effect of
temporary differences between the carrying amounts of assets and liabilities
for financial reporting purposes and the amounts used for income tax purposes.

Net Earnings Per Common Share:

Net earnings per common share are computed by dividing net earnings by the
weighted average number of common shares outstanding.  Outstanding stock
options do not have a significant dilutive effect on earnings per share.


                                      7


<PAGE>   8


Statement of Registrant:

The data presented herein is unaudited, but in the opinion of management,
includes all adjustments (which consist only of normal recurring accruals)
necessary for a fair presentation of the consolidated financial position of the
Company and its subsidiaries at June 15, 1996 and June 17, 1995 and the results
of their operations and cash flows for the periods then ended.  These interim
results are not necessarily indicative of the results of the fiscal years as a
whole because the operations of the Company are highly seasonal.  The third and
fourth fiscal quarters contribute a significant part of the Company's earnings
due to the Christmas selling season.











                                      8


<PAGE>   9


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

The following table sets forth items from the Company's unaudited consolidated
financial statements for the first quarter of fiscal 1997 and 1996 as a
percentage of net sales:


<TABLE>
<CAPTION>
                                                         First Quarter
                                                         -------------       
                                                     Fiscal       Fiscal
                                                      1997         1996
                                                     ------       ------
<S>                                                 <C>           <C>        
Revenues
  Net sales                                           100.0%      100.0%
  Licensed department rentals and other income          0.6         0.8
                                                      -----       -----
                                                      100.6       100.8
Costs and expenses
  Cost of sales                                        76.0        74.4
  Selling, general and administrative expenses         18.6        19.7
  Depreciation and amortization expenses                2.9         3.1
                                                      -----       -----
                                                       97.5        97.2
Income from operations                                  3.1         3.6
Interest expense                                        1.6         2.0
                                                      -----       -----

Earnings before income taxes                            1.5         1.6
Provision for income taxes                              0.6         0.6
                                                      -----       -----
Net earnings                                            0.9%        1.0%
                                                      =====       =====
</TABLE>

Net Sales

The following table presents the Company's consolidated net sales for the first
quarter of fiscal 1997 and fiscal 1996:


<TABLE>
<CAPTION>
                                                 
                                                % INCREASE/                 
                          FIRST QUARTER        ------------     
                          -------------         (DECREASE) 
                                               ------------
                          FISCAL      FISCAL
                           1997        1996    TOTAL   COMP
                         --------    --------  ------  ------
<S>                      <C>         <C>       <C>     <C>
General Merchandise        $423.5      $426.6  (0.7)%  (0.5)%
Health Services             187.4       133.9  40.0    39.9
                           ------      ------  ----    ----
Consolidated               $610.9      $560.5   9.0%    9.3%
                           ======      ======  ====    ====
</TABLE>




                                      9
<PAGE>   10

The decrease in general merchandise sales is primarily attributable to
unseasonable spring weather throughout the ShopKo markets.

The increase in health services sales is primarily due to growth in the
prescription benefit management business and increases in the retail pharmacy
and optical departments.  Health services comparable sales are based upon sales
generated from healthcare services provided in retail stores which were open
for the entire preceding fiscal year and from the pharmacy mail service sales,
prescription benefit management and claims processing activities.

Consolidated comparable sales are based upon those facilities (both store and
non-store) which were open for the entire preceding fiscal year.  Retail
comparable store sales, which are based on retail facilities which were open
the entire preceding fiscal year, increased 1.4 percent in the first quarter.

Since the first quarter of last year, the Company has opened one new store (in
the third quarter of fiscal 1996) and remodeled 12 stores (six in the third
quarter of fiscal 1996 and six in the first quarter of fiscal 1997) under the
Vision 2000 format.

Gross Margin:

The following table sets forth gross margin as a percent of net sales:

<TABLE>
<CAPTION>
                               First Quarter
                              ----------------
                              Fiscal   Fiscal
                               1997     1996
                              -------  -------
<S>                           <C>      <C>
        Gross margin percent   24.0%    25.6%

        Gross margin percent 
        prior to LIFO charge   24.1%    25.9%
</TABLE>

The decrease in the gross margin percentage is primarily due to the impact of
lower gross margins in the prescription benefit management business and the
retail pharmacies as a result of increased managed care business. The gross
margin percentages reflect LIFO charges of $1.1 million this year versus $1.6
million last year.

Selling, General and Administrative Expenses:

Selling, general and administrative expenses as a percent of sales were 18.6%
for the first quarter of fiscal 1997, compared to 19.7% for the same period
last year.  The decrease is primarily due to increased sales related to the
prescription benefit management business.






                                      10
<PAGE>   11
Interest Expense:

Interest expense for the first quarter was 1.6% of sales versus 2.0% of sales
in the first quarter of last year.  This decrease is primarily due to increased
investment income.

Liquidity and Capital Resources:

The Company relies primarily on cash generated from its operations, with its
remaining funding requirements being met from short-term and long-term
borrowings.  Cash provided from operating activities was $40.2 million for the
first quarter of fiscal 1997 compared to $42.6 million for the same period last
year. The Company had no borrowings outstanding under its revolving credit
agreement at the end of the first quarters of fiscal 1997 and fiscal 1996,
respectively.  Also, the Company had unrestricted cash balances of $118 million
and $23 million at the end of the first quarters of fiscal 1997 and fiscal
1996, respectively.

Funds generated from operations, and if necessary, the existing $175 million
revolving credit agreement are expected to fund the projected working capital
needs and total capital expenditures through fiscal 1997.  The existing
revolving credit agreement will expire October 4, 1996, subject to an extension
for an additional year.  The Company anticipates exercising this extension.

The Company's principal use of cash is for the purchase of property, equipment
and systems technology.  The Company spent $4.5 million on capital expenditures
in the first quarter of fiscal 1997, compared to $11.2 million for the same
period last year.  The Company's total capital expenditures for fiscal 1997 for
new stores, remodels, management information systems and other expenditures
(excluding acquisitions) are expected to range from $45.0 to $55.0 million.

The Company plans to open two new stores in fiscal 1997, one of which is a
relocation. The Company's store expansion and remodel plans for fiscal 1998 and
after are under review. The Company may consider the acquisition of existing
retail stores or businesses, or health services businesses, or the construction
or acquisition of stores which vary from the Company's existing stores.  Such
plans may be reviewed and revised from time to time in light of changing
conditions.  If the Company were to under take a large acquisition, additional
capital may be required.

With respect to store remodels, the Company completed six remodels under the
Vision 2000 format during fiscal 1997. As with store expansion plans,
remodeling plans are subject to change and normal delays.


                                      11

<PAGE>   12


In addition to the above capital expenditures, the Company may be required to
make additional payments of up to $12.3 million over the next several years as
a result of its fiscal 1995 acquisition of Bravell, Inc.  These payments are
contingent upon future results of Bravell's operation.

Subsequent Event:

On July 17, 1996, the Company signed an agreement to acquire the assets of
CareStream Scrip Card from FoxMeyer Health Corporation.  The text of the
Company's press release dated July 17, 1996 is attached as exhibit 99 hereto,
and is incorporated herein by reference.

Inflation:

Inflation has and is expected to have only a minor effect on the results of
operations of the Company and its internal and external sources of liquidity.

Forward-Looking Statements:

Item 2 of this Form 10-Q, "Management's Discussion and Analysis of Financial
Condition and Results of Operations," including information incorporated by
reference into Item 2, contains forward-looking statements.  The Company's
actual results may differ materially from those contained in the
forward-looking statements.  Factors which may cause such differences are
identified in the Company's Annual Report on Form 10-K for the fiscal year
ended February 24, 1996, and are incorporated herein by reference.



                                      12

<PAGE>   13

                          PART II - OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K


     (a) Exhibits.

         11     Computation of Earnings Per Common and Common 
                Equivalent Share.

         12     Statements Re Computation of Ratios.

         27     Financial Data Schedule.

         99     Press Release Dated July 17, 1996.

     (b) Reports on Form 8-K.  None.





                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                                         SHOPKO STORES, INC. (Registrant)



Date:  July 22, 1996                     By:  /s/ Richard D. Schepp
                                              ---------------------------------
                                         Richard D. Schepp
                                         Vice President Legal Affairs/Secretary
                                         (Duly Authorized Officer of Registrant)


Date:  July 22, 1996                     By:  /s/ Lawrence J. Clark
                                              ----------------------------------
                                         Lawrence J. Clark
                                         Vice President, Finance and Treasurer
                                         (Chief Accounting Officer and Duly 
                                         Authorized Officer of Registrant)








                                      13

<PAGE>   14

                                 EXHIBIT INDEX
                              SHOPKO STORES, INC.
                                  10-Q REPORT


<TABLE>
<CAPTION>

Exhibit                                                              Sequential
Number                     Exhibit                                  Page Number
- - -------                    -------                                  -----------
<S>                <C>                                              <C>

11                 Computation of Earnings Per Common and
                   Common Equivalent Share.

12                 Statements Re Computation of Ratios.

27                 Financial Data Schedule.

99                 Press Release Dated July 17, 1996.



</TABLE>


                                      14

<PAGE>   1
                      Shopko Stores, Inc. and Subsidiaries
              Exhibit 11 - Computation of Earnings Per Common and
                            Common Equivalent Share
                     (In Thousands, Except Per Share Data)


<TABLE>
<CAPTION>
                                              First Quarters as of                      Fiscal Years Ended
                                         -------------------------------------------------------------------------------
                                           June 15          June 17        February 24,     February 25,    February 26,
                                             1996             1995             1996            1995            1994
                                          (16 Weeks)       (16 Weeks)       (52 Weeks)      (52 Weeks)      (52 Weeks)
                                         -------------------------------------------------------------------------------
<S>                                      <C>              <C>              <C>              <C>             <C>
PRIMARY:
Net earnings                             $    5,759       $    5,368       $   38,439       $  37,790       $  32,122
                                         ==========       ==========       ==========       =========       =========
Weighted average number of
  outstanding common shares                  32,020           32,005           32,005          32,014          32,001

Number of common shares
  issuable assuming exercise
  of stock options                              411                6               51               4
                                         ----------       ----------       ----------       ---------       ---------

Weighted average number of
  outstanding common and
  common equivalent shares -
  assuming primary                           32,431           32,011           32,056          32,018          32,001
                                         ==========       ==========       ==========       =========       =========

Net earnings per common
  share - primary (1)                    $     0.18       $     0.17       $     1.20       $    1.18       $    1.00
                                         ==========       ==========       ==========       =========       =========

FULLY DILUTED:
Net earnings                             $    5,759       $    5,368       $   38,439       $  37,790       $  32,122
                                         ==========       ==========       ==========       =========       =========

Weighted average number of
  outstanding common shares                  32,020           32,005           32,005          32,014          32,001

Number of common shares
  issuable assuming exercise
  of stock options                              625               11               73               4               8
                                         ----------       ----------       ----------       ---------       ---------

Weighted average number of
  outstanding common and
  common equivalent shares -
  assuming full dilution                     32,645           32,016           32,078          32,018          32,009
                                         ==========       ==========       ==========       =========       =========

Net earnings per common
  share - assuming full dilution (1)     $     0.18       $     0.17       $     1.20       $    1.18       $    1.00
                                         ==========       ==========       ==========       =========       =========
</TABLE>

(1) Earnings per share are computed by dividing net earnings by the weighted
    average number of outstanding common and common equivalent shares.






<PAGE>   1
                      Shopko Stores, Inc. and Subsidiaries
                Exhibit 12 - Statements Re Computation of Ratios
                     (In Thousands, Except Per Share Data)



<TABLE>
<CAPTION>
                                             First Quarters as of              Fiscal Years Ended
                                            ----------------------------------------------------------------
                                             June 15,     June 17,   February 24,  February 25, February 26,
                                               1996         1995         1996         1995         1994
                                            (16 Weeks)   (16 Weeks)   (52 Weeks)   (52 Weeks)   (52 Weeks)
                                            ----------------------------------------------------------------
 <S>                                        <C>          <C>          <C>          <C>          <C>
    Ratio of Earnings to Fixed Charges
    ----------------------------------
    Computation of Earnings

 1  Pretax Income                           $   9,485    $   8,841    $  63,140    $  62,418    $  52,889
 2  Add previously capitalized interest
      amortized during the period                 168          165          540          503          418
 3  Less interest capitalized during
      the period                                  128           81          249        1,309        2,140
                                            ---------    ---------    ---------    ---------    ---------
 4  Total earnings (sum of lines 1 to 3)        9,525        8,925       63,431       61,612       51,167

    Computation of Fixed Charges

 5  Interest (1)                                9,650       11,106       34,531       30,351       23,557
 6  Interest factor in rental expense             781          835        2,689        2,403        1,908
                                            ---------    ---------    ---------    ---------    ---------
 7  Total fixed charges (sum of lines
      5 and 6)                                 10,431       11,941       37,220       32,754       25,465

 8  TOTAL EARNINGS AND
      FIXED CHARGES (line 4
      plus line 7)                          $  19,956    $  20,866    $ 100,651    $  94,366    $  76,632
                                            =========    =========    =========    =========    =========

 9  Ratio (line 8 divided by line 7)              1.9          1.7          2.7          2.9          3.0
</TABLE>

    (1) Includes capitalized interest


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          FEB-22-1997
<PERIOD-START>                             FEB-25-1996
<PERIOD-END>                               JUN-15-1996
<CASH>                                         118,014
<SECURITIES>                                         0
<RECEIVABLES>                                   48,478
<ALLOWANCES>                                     3,644
<INVENTORY>                                    343,969
<CURRENT-ASSETS>                               524,848
<PP&E>                                         960,137
<DEPRECIATION>                                 355,931
<TOTAL-ASSETS>                               1,153,792
<CURRENT-LIABILITIES>                          292,063
<BONDS>                                        415,026
                                0
                                          0
<COMMON>                                           321     
<OTHER-SE>                                     423,653
<TOTAL-LIABILITY-AND-EQUITY>                 1,153,792
<SALES>                                        610,911
<TOTAL-REVENUES>                               614,742
<CGS>                                          464,520
<TOTAL-COSTS>                                  595,735
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,522
<INCOME-PRETAX>                                  9,485
<INCOME-TAX>                                     3,726
<INCOME-CONTINUING>                              5,759
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,759
<EPS-PRIMARY>                                     0.18
<EPS-DILUTED>                                     0.18
        

</TABLE>

<PAGE>   1
[SHOPKO STORES, INC. LETTERHEAD]


                                                     Contact:  Lawrence J. Clark
                                                     (414) 496-4113


          SHOPKO ANNOUNCES PROVANTAGE AGREEMENT FOR ACQUISITION OF
                            FOXMEYER HEALTH'S PBM


     GREEN BAY, WIS.  (July 17, 1996) - ShopKo Stores, Inc., today announced
that its benefit management subsidiary, ProVantage, Inc., has signed an
agreement to acquire CareStream Scrip Card, FoxMeyer Health Corporation's
prescription benefit management business (PBM).  CareStream Scrip Card will be
integrated with ProVantage's PBM, ProVantage Prescription Benefit Management
Services, Inc. after the acquisition is closed, which is expected to occur
within thirty days.

     CareStream Scrip Card is a well-respected, nationally represented PBM
serving 1.3 million lives. The company's customer profile, which consists
primarily of small corporate customers and mid-size managed care organizations,
is highly complementary to the customer profile of ProVantage Prescription
Benefit Management Services, Inc.  With the addition of these lives, ProVantage
will be providing PBM services to almost 4.0 million lives, doubling the number
of lives served by ProVantage since fiscal year end February 24, 1996.  Under
the terms of the agreement, ProVantage, Inc. will pay FoxMeyer Health
Corporation $30.5 million with additional future payments up to a maximum of
$5.0 million.  Assuming the transaction is completed on August 1, 1996, ShopKo
expects additional revenue in the range of $100 to $115 million from the
CareStream Scrip Card operations for its fiscal year ending February 22, 1997.

     Mike Bettiga, Senior Vice President, Health Services of ShopKo Stores, and
the senior manager of ProVantage said, "The acquisition of CareStream Scrip
Card provides ProVantage with a number of strategic advantages. It broadens the
scope of our client base across the entire United States and helps solidify our
position as a strong provider of PBM services to the mid-size corporate,
insurance and HMO marketplaces.  Finally, it strengthens our infrastructure by
integrating CareStream Scrip Card's excellent personnel with ours, particularly
in sales, marketing and customer service."

     ShopKo Stores, Inc. is a leading regional retailer operating 130 stores in
15 states, concentrated in the Upper Midwest, Mountain and Pacific Northwest
states and ProVantage, Inc., which specializes in prescription benefit
management (PBM), vision benefit management (VBM) and health decision support
services (DSS).  ShopKo stock is traded on the New York Stock Exchange under
the symbol "SKO".

     FoxMeyer Health Corporation is a leading provider of health care products
and information-based services in North America.  The company reported sales of
$5.5 billion for the year ended March 31, 1996.

<PAGE>   2
     This press release contains forward-looking statements regarding projected
revenues from the CareStream Scrip Card transaction.  ShopKo's actual results
may differ materially from those contained in the forward-looking statements.
Factors which may cause such differences are identified in ShopKo's Annual
Report on Form 10-K for the fiscal year ended February 24, 1996.


                                    #####


For further information contact Larry Clark, Vice President of Finance, ShopKo
Stores, Inc. at (414) 496-4113, or Wade Hyde, Investor Relations, FoxMeyer
Health Corporation at (214) 446-4270.




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