
DOLLAR TREE, INC. | ||||||||||||||||
Condensed Consolidated Income Statements | ||||||||||||||||
(In millions, except per share data) | ||||||||||||||||
13 Weeks Ended | ||||||||||||||||
January 30, 2016 | January 31, 2015 | |||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
As Reported | As Reported | Adjustments (a) | As Adjusted | |||||||||||||
Net sales | $ | 5,365.3 | $ | 2,475.6 | $ | — | $ | 2,475.6 | ||||||||
Cost of sales | 3,712.7 | 1,557.5 | — | 1,557.5 | ||||||||||||
Gross profit | 1,652.6 | 918.1 | — | 918.1 | ||||||||||||
30.8 | % | 37.1 | % | 37.1 | % | |||||||||||
Selling, general & administrative expenses | 1,182.9 | 534.5 | (6.7 | ) | 527.8 | |||||||||||
22.0 | % | 21.6 | % | (0.3 | )% | 21.3 | % | |||||||||
Operating income | 469.7 | 383.6 | 6.7 | 390.3 | ||||||||||||
8.8 | % | 15.5 | % | 0.3 | % | 15.8 | % | |||||||||
Interest expense, net | 114.8 | 54.3 | (45.8 | ) | 8.5 | |||||||||||
Other expense, net | 2.4 | 4.6 | — | 4.6 | ||||||||||||
Income before income taxes | 352.5 | 324.7 | 52.5 | 377.2 | ||||||||||||
6.6 | % | 13.1 | % | 2.1 | % | 15.2 | % | |||||||||
Income tax expense | 123.5 | 118.1 | 20.1 | 138.2 | ||||||||||||
Income tax rate | 35.0 | % | 36.4 | % | 38.3 | % | 36.6 | % | ||||||||
Net income | $ | 229.0 | $ | 206.6 | $ | 32.4 | $ | 239.0 | ||||||||
4.3 | % | 8.3 | % | 1.3 | % | 9.7 | % | |||||||||
Net earnings per share: | ||||||||||||||||
Basic (b) | $ | 0.97 | $ | 1.00 | $ | 0.16 | $ | 1.16 | ||||||||
Weighted average number of shares | 234.9 | 205.7 | 205.7 | 205.7 | ||||||||||||
Diluted (b) | $ | 0.97 | $ | 1.00 | $ | 0.16 | $ | 1.16 | ||||||||
Weighted average number of shares | 236.0 | 206.8 | 206.8 | 206.8 | ||||||||||||
(a) The adjustments to selling, general and administrative expenses and interest expense, net are related to the acquisition of Family Dollar Stores, Inc. | ||||||||||||||||
NOTE: These condensed consolidated income statements have been prepared on a basis consistent with our previously prepared income statements filed with the Securities and Exchange Commission for our prior quarter and annual periods, with the exception of the footnotes required by GAAP for complete financial statements and inclusion of certain non-GAAP adjustments and measures as described in footnote (a) above. Management believes the reporting of comparable results is important in assessing the overall performance of the business and is therefore useful for investors and prospective investors. | ||||||||||||||||
DOLLAR TREE, INC. | ||||
Reconciliation of Reported Net Income Before Income Taxes to Adjusted Earnings Per Share | ||||
(In millions, except per share data) | ||||
13 Weeks Ended January 30, 2016 | ||||
Reported income before income taxes | $ | 352.5 | ||
Plus: Incremental amortization of Family Dollar inventory step-up (a) | 5.1 | |||
Plus: Severance | 8.9 | |||
Plus: Noncash accelerated debt-issuance costs | 19.0 | |||
Adjusted income before income taxes | 385.5 | |||
Income taxes (37.9%) | 146.1 | |||
Adjusted net income | $ | 239.4 | ||
Adjusted basic earnings per share | $ | 1.02 | ||
Adjusted diluted earnings per share | $ | 1.01 | ||
Weighted average basic shares outstanding | 234.9 | |||
Weighted average diluted shares outstanding | 236.0 | |||
(a) Inventory sell-through was different that anticipated in the November 24, 2015 Form 8-K disclosure. | ||||
Note: Management believes the reporting of Adjusted Earnings Per Share is relevant and useful in understanding the performance of the core business excluding acquisition-related costs and purchase accounting required entries. | ||||
DOLLAR TREE, INC. | ||||||||||||||||||||
Condensed Consolidated Income Statements | ||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||
Year Ended | ||||||||||||||||||||
January 30, 2016 | January 31, 2015 | |||||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
As Reported | Adjustments (a) | As Adjusted | As Reported | Adjustments (a) | As Adjusted | |||||||||||||||
Net sales | $ | 15,498.4 | $ | — | $ | 15,498.4 | $ | 8,602.2 | $ | — | $ | 8,602.2 | ||||||||
Cost of sales | 10,841.7 | — | 10,841.7 | 5,568.2 | — | 5,568.2 | ||||||||||||||
Gross profit | 4,656.7 | — | 4,656.7 | 3,034.0 | — | 3,034.0 | ||||||||||||||
30.1 | % | 30.1 | % | 35.3 | % | 35.3 | % | |||||||||||||
Selling, general & administrative expenses | 3,607.0 | (38.7 | ) | 3,568.3 | 1,993.8 | (28.5 | ) | 1,965.3 | ||||||||||||
23.3 | % | (0.3 | )% | 23.0 | % | 23.2 | % | (0.3 | )% | 22.8 | % | |||||||||
Operating income | 1,049.7 | 38.7 | 1,088.4 | 1,040.2 | 28.5 | 1,068.7 | ||||||||||||||
6.8 | % | 0.2 | % | 7.0 | % | 12.1 | % | 0.3 | % | 12.4 | % | |||||||||
Interest expense, net | 599.4 | (343.2 | ) | 256.2 | 80.1 | (46.7 | ) | 33.4 | ||||||||||||
Other expense, net | 2.1 | — | 2.1 | 5.9 | — | 5.9 | ||||||||||||||
Income before income taxes | 448.2 | 381.9 | 830.1 | 954.2 | 75.2 | 1,029.4 | ||||||||||||||
2.9 | % | 2.5 | % | 5.4 | % | 11.1 | % | 0.9 | % | 12.0 | % | |||||||||
Income tax expense | 165.8 | 146.1 | 311.9 | 355.0 | 28.8 | 383.8 | ||||||||||||||
Income tax rate | 37.0 | % | 38.3 | % | 37.6 | % | 37.2 | % | 38.3 | % | 37.3 | % | ||||||||
Net income | $ | 282.4 | $ | 235.8 | $ | 518.2 | $ | 599.2 | $ | 46.4 | $ | 645.6 | ||||||||
1.8 | % | 1.5 | % | 3.3 | % | 7.0 | % | 0.5 | % | 7.5 | % | |||||||||
Net earnings per share: | ||||||||||||||||||||
Basic | $ | 1.27 | $ | 1.06 | $ | 2.33 | $ | 2.91 | $ | 0.22 | $ | 3.13 | ||||||||
Weighted average number of shares | 222.5 | 222.5 | 222.5 | 206.0 | 206.0 | 206.0 | ||||||||||||||
Diluted | $ | 1.26 | $ | 1.06 | $ | 2.32 | $ | 2.90 | $ | 0.22 | $ | 3.12 | ||||||||
Weighted average number of shares | 223.5 | 223.5 | 223.5 | 207.0 | 207.0 | 207.0 | ||||||||||||||
(a) The adjustments to Selling, general and administrative expenses and Interest expense, net are related to the acquisition of Family Dollar Stores, Inc. The adjustments to Interest expense, net represent the incremental costs incurred to the July 6, 2015 acquisition date and in conjunction with the repayment of pre-existing debt. | ||||||||||||||||||||
NOTE: These condensed consolidated income statements have been prepared on a basis consistent with our previously prepared income statements filed with the Securities and Exchange Commission for our prior quarter and annual periods, with the exception of the footnotes required by GAAP for complete financial statements and inclusion of certain non-GAAP adjustments and measures as described in footnote (a) above. Management believes the reporting of comparable results is important in assessing the overall performance of the business and is therefore useful for investors and prospective investors. | ||||||||||||||||||||
DOLLAR TREE, INC. | |||||||||||||||||||||||||||||||||||||||
Segment Information | |||||||||||||||||||||||||||||||||||||||
(In millions, except store count) | |||||||||||||||||||||||||||||||||||||||
13 Weeks Ended | Year Ended | ||||||||||||||||||||||||||||||||||||||
January 30, 2016 | January 31, 2015 | January 30, 2016 | January 31, 2015 | ||||||||||||||||||||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||||||||||||||||
As Reported | As Reported | Adj (a) | As Adjusted | As Reported | Adj (a) | As Adjusted | As Reported (b) | Adj (a) | As Adjusted | ||||||||||||||||||||||||||||||
Net sales: | |||||||||||||||||||||||||||||||||||||||
Dollar Tree | $ | 2,688.4 | $ | 2,475.6 | $ | — | $ | 2,475.6 | $ | 9,336.4 | $ | — | $ | 9,336.4 | $ | 8,602.2 | $ | — | $ | 8,602.2 | |||||||||||||||||||
Family Dollar | 2,676.9 | — | — | — | 6,162.0 | — | 6,162.0 | — | — | — | |||||||||||||||||||||||||||||
Total net sales | $ | 5,365.3 | $ | 2,475.6 | $ | — | $ | 2,475.6 | $ | 15,498.4 | $ | — | $ | 15,498.4 | $ | 8,602.2 | $ | — | $ | 8,602.2 | |||||||||||||||||||
Gross profit: | |||||||||||||||||||||||||||||||||||||||
Dollar Tree | $ | 978.9 | $ | 918.1 | $ | — | $ | 918.1 | $ | 3,249.3 | $ | — | $ | 3,249.3 | $ | 3,034.0 | $ | — | $ | 3,034.0 | |||||||||||||||||||
Family Dollar | 673.7 | — | — | — | 1,407.4 | — | 1,407.4 | — | — | — | |||||||||||||||||||||||||||||
Total gross profit | $ | 1,652.6 | $ | 918.1 | $ | — | $ | 918.1 | $ | 4,656.7 | $ | — | $ | 4,656.7 | $ | 3,034.0 | $ | — | $ | 3,034.0 | |||||||||||||||||||
Operating income (loss): | |||||||||||||||||||||||||||||||||||||||
Dollar Tree | $ | 404.4 | $ | 383.6 | $ | 6.7 | $ | 390.3 | $ | 1,080.5 | $ | 38.7 | $ | 1,119.2 | $ | 1,040.2 | $ | 28.5 | $ | 1,068.7 | |||||||||||||||||||
Family Dollar | 65.3 | — | — | — | (30.8 | ) | — | (30.8 | ) | — | — | — | |||||||||||||||||||||||||||
Total operating income | $ | 469.7 | $ | 383.6 | $ | 6.7 | $ | 390.3 | $ | 1,049.7 | $ | 38.7 | $ | 1,088.4 | $ | 1,040.2 | $ | 28.5 | $ | 1,068.7 | |||||||||||||||||||
13 Weeks Ended | Year Ended | ||||||||||||||||||||||||||||||||||||||
January 30, 2016 | January 31, 2015 | January 30, 2016 | January 31, 2015 | ||||||||||||||||||||||||||||||||||||
Dollar Tree | Family Dollar | Total | Dollar Tree | Family Dollar | Total | Dollar Tree | Family Dollar | Total | Dollar Tree | Family Dollar | Total | ||||||||||||||||||||||||||||
Store Count: | |||||||||||||||||||||||||||||||||||||||
Beginning | 5,841 | 8,197 | 14,038 | 5,282 | — | 5,282 | 5,367 | 8,284 | 13,651 | 4,992 | — | 4,992 | |||||||||||||||||||||||||||
New | 63 | 65 | 128 | 90 | — | 90 | 400 | 166 | 566 | 391 | — | 391 | |||||||||||||||||||||||||||
Rebanner (c) | 58 | (20 | ) | 38 | — | — | — | 205 | (205 | ) | — | — | — | — | |||||||||||||||||||||||||
Closings | (8 | ) | (20 | ) | (28 | ) | (5 | ) | — | (5 | ) | (18 | ) | (23 | ) | (41 | ) | (16 | ) | — | (16 | ) | |||||||||||||||||
Divestitures | — | (325 | ) | (325 | ) | — | — | — | — | (325 | ) | (325 | ) | — | — | — | |||||||||||||||||||||||
Ending | 5,954 | 7,897 | 13,851 | 5,367 | — | 5,367 | 5,954 | 7,897 | 13,851 | 5,367 | — | 5,367 | |||||||||||||||||||||||||||
Selling Square Footage (in millions) | 51.3 | 57.1 | 108.4 | 46.5 | — | 46.5 | 51.3 | 57.1 | 108.4 | 46.5 | — | 46.5 | |||||||||||||||||||||||||||
Growth Rate (Square Footage) | 10.3 | % | 100.0 | % | 133.1 | % | 7.4 | % | — | % | 7.4 | % | 10.3 | % | 100.0 | % | 133.1 | % | 7.4 | % | — | % | 7.4 | % | |||||||||||||||
(a) The adjustments to Operating income (loss) are related to the acquisition of Family Dollar Stores, Inc. | |||||||||||||||||||||||||||||||||||||||
(b) The year ended January 31, 2015 As Reported information was derived from the audited consolidated financial statements as of that date. | |||||||||||||||||||||||||||||||||||||||
(c) Rebanner represent stores being converted from the Family Dollar segment to the Dollar Tree segment. The Family Dollar segment shows the store as a reduction in store count when it ceases operations and the Dollar Tree segment shows it as an increase in store count upon reopening. | |||||||||||||||||||||||||||||||||||||||
NOTE: These condensed consolidated income statements have been prepared on a basis consistent with our previously prepared income statements filed with the Securities and Exchange Commission for our prior quarter and annual periods, with the exception of the footnotes required by GAAP for complete financial statements and inclusion of certain non-GAAP adjustments and measures as described in footnote (a) above. Management believes the reporting of comparable results is important in assessing the overall performance of the business and is therefore useful for investors and prospective investors. The results of Family Dollar's operations are included from the July 6, 2015 acquisition date. | |||||||||||||||||||||||||||||||||||||||
DOLLAR TREE, INC. | |||||||||
Condensed Consolidated Balance Sheets | |||||||||
(In millions) | |||||||||
January 30, | January 31, | ||||||||
2016 | 2015 | ||||||||
(unaudited) | |||||||||
Cash and cash equivalents | $ | 736.1 | $ | 864.1 | |||||
Short-term investments | 4.0 | — | |||||||
Merchandise inventories, net | 2,885.5 | 1,035.7 | |||||||
Current deferred tax assets, net | — | 28.3 | |||||||
Other current assets | 310.3 | 66.5 | |||||||
Total current assets | 3,935.9 | 1,994.6 | |||||||
Property, plant and equipment, net | 3,125.5 | 1,210.5 | |||||||
Assets available for sale | 12.1 | — | |||||||
Goodwill | 5,021.7 | 164.6 | |||||||
Deferred tax assets, net | — | 30.6 | |||||||
Favorable lease rights, net | 569.4 | 0.3 | |||||||
Tradename intangible asset | 3,100.0 | — | |||||||
Other intangible assets, net | 5.8 | 1.2 | |||||||
Other assets, net | 130.8 | 90.9 | |||||||
Total assets | $ | 15,901.2 | $ | 3,492.7 | |||||
Current portion of long-term debt | $ | 108.0 | $ | — | |||||
Accounts payable | 1,251.9 | 433.6 | |||||||
Other current liabilities | 722.6 | 385.3 | |||||||
Income taxes payable | 12.9 | 42.7 | |||||||
Total current liabilities | 2,095.4 | 861.6 | |||||||
Long-term debt, net | 7,238.4 | 682.7 | |||||||
Unfavorable lease rights, net | 149.3 | — | |||||||
Deferred tax liabilities, net | 1,586.6 | — | |||||||
Income taxes payable, long-term | 71.4 | 6.5 | |||||||
Other liabilities | 353.2 | 156.9 | |||||||
Total liabilities | 11,494.3 | 1,707.7 | |||||||
Shareholders' equity | 4,406.9 | 1,785.0 | |||||||
Total liabilities and shareholders' equity | $ | 15,901.2 | $ | 3,492.7 | |||||
The January 31, 2015 information was derived from the audited consolidated financial statements as of that date. | |||||||||
DOLLAR TREE, INC. | ||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||
(In millions) | ||||||||||||
Year Ended | ||||||||||||
January 30, | January 31, | |||||||||||
2016 | 2015 | |||||||||||
(unaudited) | ||||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 282.4 | $ | 599.2 | ||||||||
Adjustments to reconcile net income to net cash provided by | ||||||||||||
operating activities: | ||||||||||||
Depreciation and amortization | 487.6 | 205.9 | ||||||||||
Provision for deferred taxes | 25.6 | (18.1 | ) | |||||||||
Other non-cash adjustments to net income | 125.6 | 42.6 | ||||||||||
Changes in operating assets and liabilities | (140.3 | ) | 97.2 | |||||||||
Total adjustments | 498.5 | 327.6 | ||||||||||
Net cash provided by operating activities | 780.9 | 926.8 | ||||||||||
Cash flows from investing activities: | ||||||||||||
Capital expenditures | (480.5 | ) | (325.6 | ) | ||||||||
Acquisition of Family Dollar, net of common stock issued, equity | ||||||||||||
compensation and cash acquired | (6,527.7 | ) | — | |||||||||
Purchase of restricted investments | (23.7 | ) | (6.8 | ) | ||||||||
Proceeds from sale of restricted investments | 53.0 | 15.8 | ||||||||||
Proceeds from fixed asset disposition | 0.5 | 1.6 | ||||||||||
Net cash used in investing activities | (6,978.4 | ) | (315.0 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||
Principal payments for long-term debt | (5,926.7 | ) | (12.8 | ) | ||||||||
Proceeds from long-term debt, net of discount | 12,130.2 | — | ||||||||||
Debt-issuance costs | (159.8 | ) | (11.8 | ) | ||||||||
Proceeds from stock issued pursuant to stock-based | ||||||||||||
compensation plans | 13.9 | 5.5 | ||||||||||
Tax benefit of exercises/vesting of stock-based compensation | 12.8 | 4.5 | ||||||||||
Net cash provided by (used in) financing activities | 6,070.4 | (14.6 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (0.9 | ) | (0.8 | ) | ||||||||
Net increase in cash and cash equivalents | (128.0 | ) | 596.4 | |||||||||
Cash and cash equivalents at beginning of period | 864.1 | 267.7 | ||||||||||
Cash and cash equivalents at end of period | $ | 736.1 | $ | 864.1 | ||||||||
The January 31, 2015 information was derived from the audited consolidated financial statements as of that date. | ||||||||||||