Ohio | 1-10767 | 20-0090238 | ||
(State or other jurisdiction | (Commission | ( IRS Employer | ||
of incorporation) | File Number) | Identification No.) |
4150 E. Fifth Avenue, Columbus, Ohio | 43219 | |
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 1.01 ENTRY INTO A MATERIAL DEFINITIVE AGREEMENT | ||||||||
ITEM 2.01 COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS | ||||||||
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS | ||||||||
Signature | ||||||||
EX-2.1 | ||||||||
EX-10.1 | ||||||||
EX-99.1 |
As of November 1, 2008 | ||||||||||||
Pro Forma | Pro Forma | |||||||||||
As Reported | Adjustments(a) | Adjusted | ||||||||||
ASSETS |
||||||||||||
Cash and equivalents |
$ | 96,526 | $ | (13,030 | )(b) | $ | 83,496 | |||||
Restricted Cash |
260 | 260 | ||||||||||
Short-term investments |
84,915 | 84,915 | ||||||||||
Accounts Receivable, net |
10,712 | 2,811 | (c) | 13,523 | ||||||||
Inventories |
418,664 | (99,420 | ) | 319,244 | ||||||||
Prepaid expenses and other assets |
32,495 | (5,768 | ) | 26,727 | ||||||||
Deferred income taxes |
26,449 | 26,449 | ||||||||||
Total current assets |
670,021 | (115,407 | ) | 554,614 | ||||||||
Property and equipment, net |
278,753 | (39,490 | ) | 239,263 | ||||||||
Goodwill |
25,899 | 25,899 | ||||||||||
Long-term investments, net |
4,493 | 4,493 | ||||||||||
Notes receivable from Filenes Basement |
52,559 | (d) | 52,559 | |||||||||
Tradenames and other intangibles, net |
17,537 | (13,655 | ) | 3,882 | ||||||||
Conversion feature of long-term debt |
52,329 | 52,329 | ||||||||||
Deferred income taxes |
3,972 | (1,578 | ) | 2,394 | ||||||||
Other assets |
7,351 | (645 | ) | 6,706 | ||||||||
Total assets |
$ | 1,060,355 | $ | (118,216 | ) | $ | 942,139 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Accounts payable, net |
$ | 189,103 | $ | (52,087 | ) | $ | 137,016 | |||||
Accrued expenses: |
||||||||||||
Compensation |
14,611 | (4,420 | ) | 10,191 | ||||||||
Taxes |
35,300 | (3,795 | ) | 31,505 | ||||||||
Gift cards and merchandise credits |
15,166 | (2,510 | ) | 12,656 | ||||||||
Guarantees from discontinued operations |
3,932 | 3,932 | ||||||||||
Other |
47,304 | (8,294 | ) (e) | 39,010 | ||||||||
Warrant liability |
4,337 | 4,337 | ||||||||||
Total current liabilities |
309,753 | (71,106 | ) | 238,647 | ||||||||
Long-term obligations |
170,309 | (43,000 | ) | 127,309 | ||||||||
Other noncurrent liabilities |
144,409 | (31,408 | ) | 113,001 | ||||||||
Deferred income taxes |
28,861 | 28,861 | ||||||||||
Minority interest |
174,469 | 174,469 | ||||||||||
Total shareholders equity: |
||||||||||||
Common shares |
306,500 | 306,500 | ||||||||||
Accumulated deficit |
(71,251 | ) | 25,479 | (b) (e) | (45,772 | ) | ||||||
Treasury shares, at cost |
(59 | ) | (59 | ) | ||||||||
Warrants |
124 | 124 | ||||||||||
Accumulated other comprehensive loss |
(2,760 | ) | 1,819 | (941 | ) | |||||||
Total shareholders equity |
232,554 | 27,298 | 259,852 | |||||||||
Total liabilities and shareholders equity |
$ | 1,060,355 | $ | (118,216 | ) | $ | 942,139 | |||||
(a) | Unless otherwise noted, the pro forma adjustments represent the assets, liabilities and equity related to the Filenes Basement operations, assuming the disposition had occurred on November 1, 2008. | |
(b) | Included in the pro forma adjustment is the effect of $0.4 million of cash paid by Retail Ventures in conjunction with the disposition of Filenes Basement. | |
(c) | Included in the pro forma adjustment is receivable from Filenes Basement of $5.2 million which previously eliminated in consolidation. | |
(d) | Adjustment reflects the presentation of the note receivable from Filenes Basement which previously eliminated in consolidation. | |
(e) | Included in the pro forma adjustment is the effect of $1.3 million of management fee accrued by Retail Ventures in conjunction with the disposition of Filenes Basement. |
Nine Months Ended November 1, 2008 | ||||||||||||
Pro Forma | Pro Forma | |||||||||||
As Reported | Adjustments(f) | Adjusted | ||||||||||
Net sales |
$ | 1,429,575 | $ | (314,781 | ) | $ | 1,114,794 | |||||
Cost of sales |
(821,354 | ) | 192,795 | (628,559 | ) | |||||||
Gross profit |
608,221 | (121,986 | ) | 486,235 | ||||||||
Selling, general and administrative expenses |
(577,729 | ) | 146,096 | (431,633 | ) | |||||||
Change in fair value of derivative instruments |
61,759 | 61,759 | ||||||||||
Operating profit |
92,251 | 24,110 | 116,361 | |||||||||
Interest (expense) income, net |
(8,649 | ) | 6,686 | (1,963 | ) | |||||||
Non-operating income |
1,486 | 1,486 | ||||||||||
Income from continuing operations before income taxes
and minority interest |
85,088 | 30,796 | 115,884 | |||||||||
Income taxes benefit (expense) |
(24,374 | ) | (275 | ) | (24,649 | ) | ||||||
Income from continuing operations before minority interest |
60,714 | 30,521 | 91,235 | |||||||||
Minority interest |
(12,748 | ) | (12,748 | ) | ||||||||
Income from continuing operations |
$ | 47,966 | $ | 30,521 | $ | 78,487 | ||||||
Basic earnings per share from continuing operations |
$ | 0.99 | $ | 0.62 | $ | 1.61 | ||||||
Diluted earnings per share from continuing operations |
$ | 0.96 | $ | 0.62 | $ | 1.58 | ||||||
Basic shares used in calculation |
48,665 | 48,665 | 48,665 | |||||||||
Diluted shares used in calculation |
49,803 | 49,803 | 49,803 | |||||||||
(f) | The pro forma adjustments represent the results of operations for the Filenes Basement operations during the period presented. |
Year Ended February 2, 2008 | ||||||||||||
Pro Forma | Pro Forma | |||||||||||
As Reported | Adjustments(g) | Adjusted | ||||||||||
Net sales |
$ | 1,871,904 | $ | (466,289 | ) | $ | 1,405,615 | |||||
Cost of sales |
(1,120,899 | ) | 299,052 | (821,847 | ) | |||||||
Gross profit |
751,005 | (167,237 | ) | 583,768 | ||||||||
Selling, general and administrative expenses |
(687,532 | ) | 185,085 | (502,447 | ) | |||||||
Change in fair value of derivative instruments |
248,193 | 248,193 | ||||||||||
Operating profit |
311,666 | 17,848 | 329,514 | |||||||||
Interest (expense) income, net |
(3,076 | ) | 7,811 | 4,735 | ||||||||
Non-operating income |
||||||||||||
Income from continuing operations before income taxes
and minority interest |
308,590 | 25,659 | 334,249 | |||||||||
Income taxes benefit (expense) |
(86,607 | ) | 14,204 | (72,403 | ) | |||||||
Income from continuing operations before minority interest |
221,983 | 39,863 | 261,846 | |||||||||
Minority interest |
(19,879 | ) | (19,879 | ) | ||||||||
Income from continuing operations |
$ | 202,104 | $ | 39,863 | $ | 241,967 | ||||||
Basic earnings per share from continuing operations |
$ | 4.20 | $ | 0.82 | $ | 5.02 | ||||||
Diluted earnings per share from continuing operations |
$ | 3.56 | $ | 0.70 | $ | 4.26 | ||||||
Basic shares used in calculation |
48,165 | 48,165 | 48,165 | |||||||||
Diluted shares used in calculation |
56,794 | 56,794 | 56,794 | |||||||||
(g) | The pro forma adjustments represent the results of operations for the Filenes Basement operations during the period presented. |
(d) | Exhibits. |
Exhibit Number | Description | |||
2.1 | Purchase Agreement, dated as of April 21, 2009, by and
between Retail Ventures, Inc. and FB II Acquisition Corp. |
|||
10.1 | Consent and Ratification Agreement, dated as of April 21,
2009, by and among National City Business Credit, Inc., as
Administrative Agent and Collateral Agent, the Revolving
Credit Lenders, Filenes Basement, Inc., Retail Ventures,
Inc., and FB II Acquisition Corp. |
|||
99.1 | Press Release dated April 21, 2009. |
Retail Ventures, Inc. |
||||
By: | /s/ James A. McGrady | |||
James A. McGrady | ||||
Executive Vice President, Chief Executive Officer, Chief Financial Officer, Treasurer and Secretary |
||||