TREND LINES INC
10-Q, 1999-10-07
CATALOG & MAIL-ORDER HOUSES
Previous: HISPANIC BROADCASTING CORP, 8-K, 1999-10-07
Next: GARDEN RIDGE CORP, SC 13E4/A, 1999-10-07





                         SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C. 20549

                                    Form 10-Q
(Mark One)
    X       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED AUGUST 28, 1999
                        OR
            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
            ------------------  TO  -----------------

                                    0-24390
Commission file number        . . . . . . . .  .


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

     Massachusetts                                        04-2722797
 -------------------                                    -------------
(State or  other jurisdiction                         (I.R.S. Employer
 incorporation or organization)                      Identification No.)



135 American Legion Highway, Revere, Massachusetts 02151
 . . . . . . . . . . . . . . . . . . . . . .  .  . . . . .
(Address of principal executive office)            (Zip Code)



                                  (781) 853 - 0900
                              . . . . . . . . . . . .
                (Registrant's telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months ( or for such shorter  period that the registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes ..X... No......

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

  CLASS                             NUMBER OF SHARES OUTSTANDING OCTOBER 1, 1999
  -----                             --------------------------------------------
 Class A Common Stock,  $.01 par                                       6,010,411
  value
 Class B Common Stock,   $.01 par                                      4,641,082
  value




<PAGE>


                          Trend-Lines, Inc. and Subsidiary

                                      INDEX

                                                                            Page

Part I - Financial Information

Item 1.        Financial Statements

               Condensed Consolidated Balance Sheets
               August 28, 1999 (Unaudited) and February 27, 1999             3

               Condensed Consolidated Statements of Operations
               Six Months Ended August 28, 1999 and
               August 29, 1998 (Unaudited)                                   4

               Condensed Consolidated Statements of Cash Flows
               Six Months Ended August 28, 1999 and
               August 29, 1998 (Unaudited)                                   5

               Notes to Condensed Consolidated Financial Statements          6-8

Item 2.        Management's Discussion and Analysis of Financial Condition
               And Results of Operations                                    9-14

Part II - Other Information

Item 1.                 Legal Proceedings                                     15

Item 2.                 Changes in Securities                                 15

Item 3.                 Defaults Upon Senior Securities                       15

Item 4.                 Submission of Matters to a Vote of Security Holders   15

Item 5.                 Other Information                                     15

Item 6.                 Exhibits and Reports on Form 8-K                      15


Signatures                                                                    16


<PAGE>


                       TREND-LINES, INC. AND SUBSIDIARY

                          CONDENSED CONSOLIDATED BALANCE SHEETS

                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS)

                                    ASSETS

                                                        August 28,  February 27,
                                                          1999         1999
                                                         ---------    ---------
                                                       (Unaudited)

        CURRENT ASSETS:
           Cash and cash equivalents                         $ 591        $ 540
           Accounts receivable, net                         23,439       22,270
           Inventories                                     128,935      131,219
           Prepaid expenses and other current assets         6,061        9,508
                                                          ---------    ---------

                     Total current assets                  159,026      163,537

        PROPERTY AND EQUIPMENT, NET                         21,418       21,413

        INTANGIBLE ASSETS, NET                               6,446        6,621

        OTHER ASSETS                                         1,258        1,367
                                                          ---------    ---------

                                                          $ 188,148    $ 192,938
                                                          =========    =========

                     LIABILITIES AND STOCKHOLDERS' EQUITY

        CURRENT LIABILITIES:
           Bank credit facility                           $ 89,501     $ 80,152
           Current portion of capital lease obligations        830        1,028
           Accounts payable                                 49,521       62,589
           Accrued expenses                                  6,761        8,056
                                                          ---------    ---------

                     Total current liabilities             146,613      151,825
                                                          ---------    ---------

        CAPITAL LEASE OBLIGATIONS, NET OF CURRENT PORTION      435          671
                                                          ---------    ---------

        STOCKHOLDERS' EQUITY:
           Common stock, $.01 par value -
              Class A --
                Authorized - 20,000,000 shares
                Issued - 6,510,411 and 6,469,553
                 shares at August 28, 1999
                 and February 27, 1999                          65           64
              Class B --
                  Authorized - 5,000,000 shares
                  Issued and outstanding -  4,641,08
                   and 4,681,082 shares at August 28, 1999
                   and February 27, 1999                        46           47
           Additional paid-in capital                       41,626       41,625
           Retained earnings                                 1,823        1,166
           Less 500,000 Class A shares held in treasury
              at August 28, 1999 and February 27, 1999,
              at cost                                       (2,460)      (2,460)
                                                          ---------    ---------

                     Total stockholders' equity             41,100       40,442
                                                          ---------    ---------

                                                          $ 188,148    $ 192,938
                                                          =========    =========

           See notes to condensed consolidated financial statements




<PAGE>




                        TREND-LINES, INC. AND SUBSIDIARY

                     CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

                   (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                 Three Months Ended     Six Months Ended

                                                 August 28, August 29, August 28, August 29,
                                                  1999        1998       1999       1998
                                                --------   --------   --------   --------

<S>                                              <C>        <C>        <C>        <C>
NET SALES                                       $ 68,365   $ 64,897  $ 139,346  $ 124,536
COST OF SALES                                     47,496     44,890     96,337     86,948
                                                --------   --------   --------   --------

    GROSS PROFIT                                  20,869     20,007     43,009     37,588

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES      18,301     23,240     38,574     46,658
                                                --------   --------   --------   --------

    INCOME (LOSS) FROM OPERATIONS                  2,568     (3,233)     4,435     (9,070)

INTEREST EXPENSE, NET                              1,770      1,369      3,358      2,422
                                                --------   --------   --------   --------

    INCOME (LOSS) BEFORE PROVISION (BENEFIT)         798     (4,602)     1,077    (11,492)
     FOR INCOME TAXES

PROVISION (BENEFIT)  FOR  INCOME TAXES               311       (943)       420     (3,230)
                                                --------   --------   --------   --------

    NET INCOME (LOSS)                              $ 487   $ (3,659)    $ 657   $ (8,262)
                                                 =======   ========   ========   ========


BASIC NET INCOME (LOSS) PER SHARE                 $ 0.05    $ (0.34)    $ 0.06    $ (0.78)
                                                 =======   ========   ========   ========


DILUTED NET INCOME (LOSS) PER SHARE               $ 0.05    $ (0.34)    $ 0.06    $ (0.78)
                                                 =======   ========   ========   ========


BASIC WEIGHTED AVERAGE SHARES OUTSTANDING     10,628,538 10,650,344 10,639,586 10,646,097
(Note 2)                                      ==========   ========   ========   ========

DILUTED WEIGHTED AVERAGE SHARES
OUTSTANDING (Note 2)                          10,695,477 10,650,344 10,707,889 10,646,097
                                              ========== ========== ========== ==========

</TABLE>
                See notes to condensed consolidated financial statements.




<PAGE>





                        TREND-LINES, INC. AND SUBSIDIARY

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (IN THOUSANDS)

                                  (Unaudited)

                                                            Six Months Ended

                                                         August 28,   August 29,
                                                           1999         1998
                                                         ----------   ----------
 CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income (loss)                                       $ 657     $ (8,262)
     Adjustments to reconcile net income (loss) to net cash
     provided by (used in) operating activities--
         Depreciation and amortization                       2,691        2,245
         Changes in current assets and liabilities
             Accounts receivable                            (1,169)        (792)
             Inventories                                     2,284       (3,361)
             Prepaid expenses and other current assets       3,447          692
             Accounts payable                              (13,068)      (8,581)
             Accrued expenses                               (1,297)      (2,087)
                                                         ----------    ---------

                Net cash used in operating activities       (6,455)     (20,146)
                                                         ----------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment                    (2,347)      (3,993)
     Increase (decrease) in other assets                       (64)          79
                                                         ----------    ---------

                Net cash used in investing activities       (2,411)      (3,914)
                                                         ----------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:

     Net borrowings under bank credit facilities             9,349       24,648
     Net payments on capital lease obligations                (434)        (374)
     Proceeds from exercise of stock options                     2          101
                                                         ----------    ---------

                Net cash provided by financing activities    8,917       24,375
                                                         ----------    ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS                       51         (315)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                 540          669
                                                         ----------    ---------

CASH AND CASH EQUIVALENTS, END OF PERIOD                     $ 591          984
                                                         ==========    =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash paid (refunded) for:
         Interest                                          $ 2,928      $ 2,308
                                                         ==========    =========
         Income taxes                                     $ (3,505)       $ 339
                                                         ==========    =========



           See notes to condensed consolidated financial statements.



<PAGE>


                          TREND-LINES, INC. AND SUBSIDIARY
                NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1. Basis of Presentation

The information set forth in these financial  statements is unaudited and may be
subject  to normal  year end  adjustments.  In the  opinion of  management,  the
information  reflects  all  adjustments,   which  consist  of  normal  recurring
accruals,  that are  considered  necessary  to present a fair  statement  of the
results of  operations of  Trend-Lines,  Inc.  (the  "Company")  for the interim
periods  presented.  The  operating  results for the six months ended August 28,
1999 are not necessarily indicative of the results to be expected for the fiscal
year ending February 26, 2000.

The financial statements presented herein should be read in conjunction with the
financial  statements  included in the Company's  Annual Report on Form 10-K for
the fiscal year February 27, 1999. Certain  information in footnote  disclosures
normally  included in  financial  statements  has been  condensed  or omitted in
accordance  with the  rules  and  regulations  of the  Securities  and  Exchange
Commission.

2. Earnings Per Share Data

In fiscal  1997,  the Company  adopted  SFAS No. 128  Earnings Per Share,  which
changed the method of  calculating  earnings  per share.  SFAS 128  requires the
presentation  of "basic"  earnings per share and  "diluted"  earnings per share.
Basic  earnings  per share is computed by dividing  the net income  available to
common  shareholders  by the weighted  average  number of shares of common stock
outstanding.  For the purposes of calculating  diluted  earnings per share,  the
denominator   includes  both  the  weighted   average  number  of  common  stock
outstanding  and the dilutive effect of common stock  equivalents  such as stock
options and  warrants.  For the three  and  six months ended August 29, 1998 the
effect of dilutive  stock  options  were not  included in the earnings per share
calculation  as their effect would have been  antidilutive.    For the three and
six months ended August 29, 1998,  total of 214,998 and 418,182 dilutive options
were excluded respectively.

Below is a summary of the shares used in calculating  basic and diluted earnings
per share:

<TABLE>
<CAPTION>

                                                  Three Months Ended           Six Months Ended
                                              August 28,     August 29,      August 28,     August 29,
                                                1999           1998              1999          1998

<S>                                            <C>           <C>             <C>           <C>
Weighted average number shares of common       10,628,538    10,650,344      10,639,586    10,646,097
 stock outstanding
Dilutive stock options                             66,939             0          68,303             0
                                               ----------    ----------      ----------    ----------

Shares used in calculating diluted             10,695,477    10,650,344      10,707,889    10,646,097
 earnings per share                            ==========    ==========      ==========    ==========

</TABLE>

<PAGE>
3.    Bank Credit Facility

During fiscal 1996, the Company entered into a secured line-of-credit  agreement
with a bank (the "credit facility") that, as amended during fiscal 1998, expires
on December 31, 2001. The credit facility bears interest at the bank's reference
rate plus .75% (8.75% at August 28,  1999) or LIBOR plus 2.25%  (7.52% at August
28, 1999). If for any 12 month rolling  period,  the fixed charges ratio exceeds
certain limits,  as defined,  the bank's interest rate on the credit facility is
decreased by .25% for the period  immediately  following such rolling period.  A
commitment fee of .375% per year of the average  unused  commitment  amount,  as
defined, is payable monthly. The credit facility allows for borrowing up to $100
million based on a percentage  of inventory  (the  "advance  rate").  Borrowings
include 50% of the amounts reserved for outstanding letters of credit.

At August 28, 1999,  the Company had  approximately  $89.5 million of borrowings
outstanding and approximately $1.4 million of letters of credit outstanding. The
Company  had  approximately  $0.6  million in  available  borrowings  under this
facility at August 28, 1999. The bank has a security  interest in  substantially
all assets of the Company.  The bank credit facility  agreement contains certain
financial covenants,  including,  but not limited to, maintaining minimum levels
of tangible net worth,  and interest  coverage ratios and limitations on capital
expenditures.  At August  28,  1999,  the  Company  was in  compliance  with all
financial covenants.

The  borrowing  base of the  credit  facility  is to a  maximum  amount  of $100
million. The advance rate is 65% through the last day of May, 1999, 70% from the
first  day of  June,  1999  through  the  last  day of  October,  1999,  and 65%
thereafter.  The Company is required to maintain an interest  coverage  ratio of
2.00:1.00,  on a rolling 12 month basis for each quarter.  The adjusted tangible
net worth as of the last day of the second and third fiscal  quarters of 1999 is
required to be $41.0  million,  and for the fourth fiscal  quarter 1999 and each
fiscal quarter  thereafter,  adjusted tangible net worth is required to be $42.0
million. Capital expenditures may not exceed $6.0 million for any fiscal year.


<PAGE>
4. Selected Information By Business Segment

Information as to the operations of the different business segments with respect
to sales  and  operating  income is set forth  below for  quarter  ended and six
months ended August 28, 1999 and August 29, 1998 (in thousands):


<TABLE>
<CAPTION>

                                                  Three Months Ended           Six Months Ended
                                              August 28,     August 29,      August 28,     August 29,
                                                1999           1998              1999          1998

<S>                                            <C>           <C>             <C>           <C>
Net Sales
    Retail
       Tools                                   $  34,544     $   30,754      $   72,765    $   62,186
       Golf                                       26,047         22,079          48,061        39,616
    Catalog
       Tools                                   $   4,215     $    7,116      $   10,133    $   13,221
       Golf                                        3,559          4,948           8,387         9,513
                                              ----------     ----------      ----------    ----------
                                               $  68,365     $   64,897      $  139,346    $  124,536
                                              ==========     ==========      ==========    ==========

Income (loss) from operations
    Retail
       Tools                                   $   2,337     $    ($533)     $    5,360    $   (1,132)
       Golf                                        1,918          1,068           2,592           962
    Catalog
       Tools                                   $   1,147     $     (148)     $    2,300    $     (280)
       Golf                                          276           (369)            514          (374)

    General corporate expenses                    (3,110)        (3,251)         (6,331)       (8,246)
                                               $   2,568     $  ($3,233)     $    4,435    $   (9,070)
                                              ==========     ==========      ==========    ==========
</TABLE>


The Company operates from a single distribution center in Revere, Massachusetts,
for its Woodworkers  Warehouse and Golf Day operations and utilizes common labor
pools, common management at the corporate level and a single telemarketing sales
force.  Post  Tool,  Inc.  has  a  distribution   center  facility  in  Hayward,
California.  As a result, many of the expenses of the Company are shared between
the business segments.  The disclosures in the above table were determined after
allocating shared resources and expenses.



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

Results of Operations

Net sales for the second  quarter of fiscal 1999  increased by $3.5 million,  or
5.4%, from $64.9 million for the second quarter of fiscal 1998 to $68.4 million.
Net retail sales for the second quarter of fiscal 1999 increased $7.8 million or
14.8% from $52.8 million for the second quarter of fiscal 1998 to $60.6 million.
Catalog sales for the second quarter of fiscal 1999  decreased $4.3 million,  or
35.5%, from $12.1 million for the second quarter of fiscal 1998 to $7.8 million.
However,  catalog sales for the second  quarter of fiscal 1998  included  orders
that were originally received during the first quarter of fiscal 1998,  but were
not shipped  until  the second  quarter due to difficulties  associated with the
implementation  of  the  Company's  warehouse  management  system.  Furthermore,
catalog sales were impacted by the Company's  practice,  which the Company plans
to continue,  of not mailing  catalogs to areas where it operates retail stores.
The revenue growth of the Company's  retail stores is primarily  attributable to
increased store sales at existing  retail  locations as well as the expansion of
the  Company's  retail  store  base.  Comparable  store  sales  for  Woodworkers
Warehouse,  Post Tool and Golf Day stores for the second  quarter of fiscal 1999
increased by 11.2% as compared to the second  quarter of fiscal 1998.  The store
base expanded  4.1% from 217 locations at the end of the second  quarter of 1998
to 226 locations at the end of the second quarter of fiscal 1999.

Net sales for the first six months of fiscal 1999 increased by $14.8 million, or
11.9%,  from  $124.5  million  for the first six months of fiscal 1998 to $139.3
million.  Net  retail  sales for the first six months of fiscal  1999  increased
$19.0  million or 18.7% from  $101.8  million for the first six months of fiscal
1998 to $120.8  million.  Catalog  sales for the first six months of fiscal 1999
decreased $4.2 million, or 18.5%, from $22.7 million for the first six months of
fiscal 1998 to $18.5 million.  This is partially due to the Company's  practice,
which the Company plans to continue,  of not mailing  catalogs to areas where it
operates  retail  stores.  The  revenue  growth  of retail  stores is  primarily
attributable to increased  store sales at existing  retail  locations as well as
the expansion of the Company's retail store base.



<PAGE>

The following  table presents net sales and gross margin data of the Company for
the periods indicated:

<TABLE>
<CAPTION>

                                                  Three Months Ended           Six Months Ended
                                              August 28,     August 29,      August 28,     August 29,
                                                1999           1998              1999          1998
                                                      (In thousands, except percentage data)

<S>                                            <C>           <C>             <C>           <C>
Net Sales:
    Retail
       Tools                                   $  34,544     $   30,754      $   72,765    $   62,186
       Golf                                       26,047         22,079          48,061        39,616
    Catalog
       Tools                                   $   4,215     $    7,116      $   10,133    $   13,221
       Golf                                        3,559          4,948           8,387         9,513
                                              ----------     ----------      ----------    ----------
                                               $  68,365     $   64,897      $  139,346    $  124,536
                                              ==========     ==========      ==========    ==========

Gross Margin
    Retail
       Tools                                       27.2%          25.1%           28.1%         24.9%
       Golf                                        30.1%          32.4%           29.1%         31.6%
    Catalog
       Tools                                       45.8%          40.2%           46.0%         39.0%
       Golf                                        48.1%          45.8%           47.0%         46.6%
    )                                         ----------     ----------      ----------    ----------
                                                   30.5%          30.8%           30.9%         30.2%
                                              ==========     ==========      ==========    ==========
</TABLE>

Following is a summary of retail store growth:

                                                           Three Months Ended
                                                         August 28,  August 29,
                                                            1999          1998
                                                          ---------    --------

Stores operated at the beginning of the quarter
          Tools                                                148          137
          Golf                                                  79           76
                                                           -------     --------
                     Total                                     227          213
Stores opened
          Tools                                                  0            5
          Golf                                                   1            1
                                                           -------     --------
                     Total                                       1            6
Stores closed
          Tools                                                  0            1
          Golf                                                   2            1
                                                           -------     --------
                     Total                                       2            2

Stores operated at the end of the second quarter
          Tools                                                148          141
          Golf                                                  78           76
                                                           -------     --------

                     Total                                     226          217
                                                           -------     --------
<PAGE>

Gross profit for the second quarter of fiscal 1999  increased  $0.9 million,  or
4.3%, from $20.0 million for the second quarter of fiscal 1998 to $20.9 million.
As a  percentage  of net sales,  gross profit  decreased  0.3% from 30.8% of net
sales for the second  quarter of fiscal 1998 to 30.5% of net sales in the second
quarter of fiscal 1999.  The  change in sales mix is the  primary  cause for the
reduction in gross  margin,  since catalog sales have a higher gross margin than
retail sales.

Gross profit for the first six months of fiscal 1999 increased $5.4 million,  or
14.4%,  from  $37.6  million  for the first six  months of fiscal  1998 to $43.0
million for the first six months of fiscal 1999.  As a percentage  of net sales,
gross profit  increased 0.7% from 30.2% of net sales for the first six months of
fiscal 1998 to 30.9% of net sales in the first six months of fiscal 1999.  Gross
margin for the first six months of fiscal 1999 was  consistent  with  historical
performance  parameters  given the  different  levels of gross  margin  that are
inherent between the retail and catalog businesses

Selling,  general and  administrative  expenses for the second quarter of fiscal
1999 decreased $4.9 million, or 21.2%, from $23.2 million for the second quarter
of fiscal  1998 to $18.3  million  for the second  quarter of fiscal  1999.  The
decrease in selling, general and administrative expenses is primarily related to
the elimination of the non-recurring  expenses incurred last year as a result of
the  problems  encountered  in the  implementation  of the  then  new  warehouse
management system.

Selling,  general and administrative expenses for the first six months of fiscal
1999  decreased  $8.1  million,  or 17.3%,  from $46.7 million for the first six
months of fiscal 1998 to $38.6  million for the first six months of fiscal 1999.
The  decrease  in  selling,  general and  administrative  expenses is  primarily
related to the elimination of the non-recurring expenses incurred last year as a
result  of the  problems  encountered  in the  implementation  of the  then  new
warehouse management system.

Interest  expense for the second quarter of fiscal 1999, net of interest income,
increased by $0.4 million from $1.4 million in the second quarter of fiscal 1998
to $1.8 million in the second  quarter of fiscal 1999.  The increase in interest
expense is  attributable  to  the increase in the amount  outstanding  under the
Company's existing bank credit facility.

Interest  expense  for the first six  months of  fiscal  1999,  net of  interest
income,  increased  by $1.0 million from $2.4 million in the first six months of
fiscal 1998 to $3.4 million in the first six months of fiscal 1999. The increase
in interest expense is  attributable to the increase in  the amount  outstanding
under the Company's existing bank credit facility.

Liquidity and Capital Resources

The Company  believes that projected  cash flows from  operations in combination
with current  available  resources are sufficient to meet working capital needs,
such as store  openings and debt  payments.  Achievement of projected cash flows
from  operations,  however,  will be dependent upon the Company's  attainment of
sales,  gross profit,  expense and trade support levels that are consistent with
its financial  plans.  Such operating  performance will be subject to financial,
economic and other factors affecting the industry and operations of the Company,
including  factors  beyond its control,  and there can be no assurance  that the
Company's  plans will be achieved.  If projected cash flows from  operations are
not  realized,   then  the  Company  may  have  to  explore  various   available
alternatives,  including obtaining further  modification to its existing lending
arrangements or attempting to locate additional sources of financing.

<PAGE>

The Company's working capital increased by $.7 million, from $11.7 million as of
February 27, 1999 to $12.4 million as of August 28, 1999. The increase  resulted
primarily from an increase in accounts receivable of $1.2 million and a decrease
in  accounts  payable  of $13.1  million,  which  was  offset by a  decrease  in
inventory of $2.2 million, an increase in the net borrowings under the Company's
bank credit  facility of $9.4  million,  a decrease in accrued  expenses of $1.3
million  and a decrease in prepaid  expenses  and other  current  assets of $3.3
million.

During  the  first  six  months  of  fiscal  1999,  the cash  used in  operating
activities  was $6.4  million.  The primary  uses of the cash were a decrease in
accounts payable of $13.1 million and an increase in accounts receivable of $1.2
million,  offset by a decrease in  inventories  of $2.3  million,  a decrease in
prepaid  expenses of $3.5  million  and a decrease  in accrued  expenses of $1.3
million.

The net cash used in investing  activities was approximately  $2.4 million.  The
main use of the cash was for the purchase of property and equipment.

The net cash provided by financing activities was approximately $8.9 million and
was primarily  attributable  to the increase in borrowings on the Company's bank
credit facility of $9.3 million.

During fiscal 1996, the Company entered into a secured line-of-credit  agreement
with a bank (the "credit facility") that, as amended during fiscal 1998, expires
on December 31, 2001. The credit facility bears interest at the bank's reference
rate plus .75% (8.75% at August 28,  1999) or LIBOR plus 2.25%  (7.52% at August
28, 1999). If for any 12 month rolling  period,  the fixed charges ratio exceeds
certain limits,  as defined,  the bank's interest rate on the credit facility is
decreased by .25% for the period  immediately  following such rolling period.  A
commitment fee of .375% per year of the average  unused  commitment  amount,  as
defined, is payable monthly. The credit facility allows for borrowing up to $100
million based on a percentage  of inventory  (the  "advance  rate").  Borrowings
include 50% of the amounts reserved for outstanding letters of credit.

At August 28, 1999,  the Company had  approximately  $89.5 million of borrowings
outstanding and approximately $1.4 million of letters of credit outstanding. The
Company  had  approximately  $0.6  million in  available  borrowings  under this
facility at August 28, 1999. The bank has a security  interest in  substantially
all assets of the Company.  The bank credit facility  agreement contains certain
financial covenants,  including,  but not limited to, maintaining minimum levels
of tangible net worth,  and interest  coverage ratios and limitations on capital
expenditures.  At August  28,  1999,  the  Company  was in  compliance  with all
financial covenants.

The  borrowing  base of the  credit  facility  is to a  maximum  amount  of $100
million. The advance rate is 65% through the last day of May, 1999, 70% from the
first  day of  June,  1999  through  the  last  day of  October,  1999,  and 65%
thereafter.  The Company is required to maintain an interest  coverage  ratio of
2.00:1.00,  on a rolling 12 month basis for each quarter.  The adjusted tangible
net worth as of the last day of the second and third fiscal  quarters of 1999 is
required to be $41.0  million,  and for the fourth fiscal  quarter 1999 and each
fiscal quarter  thereafter,  adjusted tangible net worth is required to be $42.0
million. Capital expenditures may not exceed $6.0 million for any fiscal year.

<PAGE>

The Company anticipates that it will operate approximately 230 stores by the end
of fiscal 1999. To the extent necessary,  the Company will continue to invest in
leasehold  improvements  and  equipment  to support its retail  store  expansion
plans. In addition,  the Company's  limited expansion plans will require the use
of  cash  to  fund  increased  inventories  associated  with  the  operation  of
additional  retail stores.  The Company estimates that the cost of opening a new
store  (exclusive  of  distribution  center  inventory)  averages  approximately
$350,000,  of which $290,000 consists of inventory, in the case of a tool store,
and approximately $425,000, of which $300,000 consists of inventory, in the case
of a golf store. In each case, a portion of the inventory investment is financed
with trade  credit.  The  Company  opened one new golf store and closed two golf
stores in the second  quarter of fiscal 1999. For the first six months of fiscal
1999,  the  Company  opened one new tool store and one new golf store and closed
two tool stores and five golf stores.

YEAR 2000

Like many other  companies,  the Year 2000  computer  issue creates risk for the
Company.  If both information  technology systems and imbedded technology do not
correctly  recognize  date  information  when the year changes to 2000, it could
have an adverse impact on the Company's operations.  The Company has updated its
software to accommodate  programming  logic that properly  interprets  Year 2000
dates. All software is under maintenance  agreements by software  companies that
have  provided  updated,  Year 2000  compliant  software.  A review of  embedded
technology used in equipment  provided by outside vendors with the manufacturers
of such equipment, is planned to be completed by October, 1999. The Company does
not anticipate  difficulty in resolving issues related to embedded technology in
the equipment provided by other manufacturers.  The Company has also inquired of
important third party vendors regarding their Year 2000 readiness.

Based on the Company's work to date,  the Company  believes that it will be Year
2000  compliant  and that future costs  relating to the Year 2000 issue will not
have a material impact on the Company's consolidated financial position, results
of operations or cash flows.

Since the Company relies on third-party suppliers for many systems, products and
services including merchandise,  telecommunications and call center support, the
Company  could be adversely  affected if these  suppliers do not make  necessary
changes to their own systems and products  successfully  and in a timely manner.
The Company has made inquiries with major third party suppliers  regarding their
Year 2000 compliance. However, there can be no assurance that such third parties
have provided complete or accurate Year 2000 readiness disclosures.

Management  of the  Company  believes  it has an  effective  program in place to
resolve the Year 2000 issues in a timely manner.  Nevertheless,  since it is not
possible to  anticipate  all possible  future  outcomes,  especially  when third
parties are involved, there could be circumstances in which the Company could be
adversely affected.  For example, the Company could encounter problems in taking
customer orders, shipping products,  invoicing customers or collecting payments.
The amount of  potential  lost  revenue or related  consequences  as a result of
these unlikely contingencies has not been estimated.

In  addressing  contingency  issues,  the  Company  plans to  allocate  internal
resources and may retain dedicated consultants and vendor  representatives to be
available to take corrective  action,  if necessary.  However,  the Company will
adjust and adopt additional plans if situations arise requiring modifications to
existing contingency plans or new contingency plans, as required.

<PAGE>
Impact of Inflation

The Company does not believe that inflation has had a material impact on its net
sales or results of operations.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

Statements  included in this report that do not relate to present or  historical
conditions  are  "forward-looking  statements"  within  the  meaning of the Safe
Harbor  provisions  of the  Private  Securities  Litigation  Reform Act of 1995.
Additional oral or written forward-looking statements may be made by the Company
from time to time, and such  statements may be included in documents  other than
this report that are filed with the  Securities  and Exchange  Commission.  Such
forward-looking  statements  involve  risks and  uncertainties  that could cause
results  or  outcomes  to  differ   materially  from  those  expressed  in  such
forward-looking  statements.  Forward-looking  statements  in  this  report  and
elsewhere may include without  limitation,  statements relating to the Company's
plans,  strategies,  objectives,   expectations,   intentions  and  adequacy  of
resources and are intended to be made pursuant to the safe harbor  provisions of
the Private Securities  Litigation Reform Act of 1995. Words such as "believes,"
"forecasts,"  "intends," "possible," "expects,"  "estimates,"  "anticipates," or
"plans"  and  similar  expressions  are  intended  to  identify  forward-looking
statements. Investors are cautioned that such forward-looking statements involve
risks and  uncertainties  including  without  limitation the following:  (i) the
Company's plans, strategies, objectives, expectations and intentions are subject
to  change  at  any  time  at the  discretion  of the  Company;  (ii)  increased
competition,  a change in the retail business in the tool and/or golf sectors or
a change in the  Company's  merchandise  mix;  (iii) a change  in the  Company's
advertising,  pricing  policies or its net product costs after all discounts and
incentives;  (iv) the Company's plans and results of operations will be affected
by the Company's  ability to manage its growth and inventory;  (v) the Company's
ability to achieve  its plans and  strategies  of growth  will be  dependent  on
maintaining adequate bank and other financing: (vi) the timing and effectiveness
of  programs  dealing  with the Year  2000  issue;  and  (vii)  other  risks and
uncertainties  indicated  from time to time in the  Company's  filings  with the
Securities and Exchange Commission.



<PAGE>



                          TREND-LINES, INC. AND SUBSIDIARY


Part II - Other Information

Item 1.       Legal Proceedings

     Not applicable

Item 2.  Changes in Securities

     Not applicable

Item 3.  Defaults Upon Senior Securities

     Not applicable

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

     Not applicable

Item 5.  Other Information

     Not applicable

Item 6.  Exhibits and Reports on Form 8-K

(a)   Exhibits

 Exhibit Number

27  Financial Data Schedule (furnished to the Securities and Exchange Commission
    for Electronic Data Gathering, Analysis and Retrieval [Edgar] purposes only)

(b) Reports on Form 8-K - not applicable



<PAGE>



                                     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.


                                     TREND-LINES, INC.
                                     Registrant




Date: October 7, 1999               /s/ Stanley D. Black
                                     Stanley D. Black
                                     (Chief Executive Officer)




                                     /s/ Ronald L. Franklin
                                     Ronald L. Franklin
                                     (Vice President Finance and
                                       Treasurer)


<TABLE> <S> <C>

<ARTICLE>                           5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF FINANCIAL CONDITION AT AUGUST 28,
1999  (UNAUDITED)  AND THE RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED AUGUST
28, 1999  (UNAUDITED  AND IS  QUALIFIED  IN ITS  ENTIRIETY  BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                        1,000

<S>                                 <C>                     <C>
<PERIOD-TYPE>                       6-MOS                   YEAR
<FISCAL-YEAR-END>                   FEB-26-2000             FEB-27-1999
<PERIOD-START>                      FEB-28-1999             FEB-28-1998
<PERIOD-END>                        AUG-28-1999             FEB-27-1999
<CASH>                              591                     540
<SECURITIES>                        0                       0
<RECEIVABLES>                       23,640                  22,483
<ALLOWANCES>                        (201)                   (213)
<INVENTORY>                         128,935                 131,219
<CURRENT-ASSETS>                    159,026                 163,537
<PP&E>                              36,548                  34,201
<DEPRECIATION>                      (15,129)                (12,788)
<TOTAL-ASSETS>                      188,148                 192,938
<CURRENT-LIABILITIES>               146,613                 151,825
<BONDS>                             0                       0
               0                       0
                         0                       0
<COMMON>                            111                     111
<OTHER-SE>                          41,626                  40,331
<TOTAL-LIABILITY-AND-EQUITY>        188,148                 192,938
<SALES>                             139,346                 262,550
<TOTAL-REVENUES>                    139,346                 262,550
<CGS>                               96,337                  181,577
<TOTAL-COSTS>                       96,337                  181,577
<OTHER-EXPENSES>                    38,574                  86,393
<LOSS-PROVISION>                    0                       0
<INTEREST-EXPENSE>                  3,358                   5,580
<INCOME-PRETAX>                     1,077                   (11,000)
<INCOME-TAX>                        420                     (3,590)
<INCOME-CONTINUING>                 657                     (7,410)
<DISCONTINUED>                      0                       0
<EXTRAORDINARY>                     0                       0
<CHANGES>                           0                       0
<NET-INCOME>                        657                     (7,410)
<EPS-BASIC>                       0.06                    (0.70)
<EPS-DILUTED>                       0.06                    (0.70)





</TABLE>


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