Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      99 Cents Only Stores® Reports Fourth Quarter And Full-Year Fiscal 2013 Results

      99 Cents Only Stores

      News provided by

      99 Cents Only Stores

      Jul 17, 2013, 04:30 ET

      Share this article

      Share this article


      CITY OF COMMERCE, Calif., July 17, 2013 /PRNewswire/ -- 99¢ Only Stores® (the "Company") announced its financial results for the fourth quarter and full-year fiscal 2013 ended March 30, 2013.

      (Logo: http://photos.prnewswire.com/prnh/20130612/LA31400LOGO)

      The Company's net sales increased $38.4 million, or 9.7%, to $434.8 million for the fourth quarter of fiscal 2013 compared to $396.4 million for the fourth quarter of fiscal 2012.  Same-store sales, calculated on a comparable 13-week period, increased 4.4%.  The Company's pro forma Adjusted EBITDA[1] was $40.9 million in the fourth quarter of fiscal 2013, compared to $40.6 million in the fourth quarter of fiscal 2012, and the Company's pro forma Adjusted EBITDA margin was 9.4% compared to 10.2% over the same period.

      The Company's net sales increased $137.0 million, or 8.9%, to $1.67 billion for the full-year of fiscal 2013 compared to $1.53 billion for fiscal 2012.  Same-store sales, calculated on a comparable 52-week period, increased 4.3%.  The Company's pro forma Adjusted EBITDA was $162.9 million in fiscal 2013, an increase of $6.9 million, or 4.4%, compared to $156.0 million in fiscal 2012, and the Company's pro forma Adjusted EBITDA margin was 9.8% compared to 10.2% over the same period. Easter, a holiday that drives the Company's busiest selling week, occurred in calendar year 2012 on April 8 and in calendar year 2013 on March 31. As a result, the Company's fiscal 2013 included two Easter seasons compared to one Easter season in fiscal 2012, which the Company estimates accounted for approximately 50 basis points of same-store sales for fiscal 2013 and approximately 190 basis points of same-store sales in the fourth quarter of fiscal 2013.

      As of the end of the fourth quarter of fiscal 2013, the Company's cash holdings were $45.5 million and total debt was $758.3 million, consisting of net borrowings of $508.3 million under the Company's first lien term loan facility and $250 million of the Company's 11% senior notes. There were no outstanding borrowings under the Company's revolving credit facility. 

      During the fourth quarter of fiscal 2013, the Company opened seven stores in California.  As of March 30, 2013, the Company operated 316 stores, an increase of 6.0% in store count over last year. The gross and saleable retail square footage at the end of the fourth quarter were 6.63 million and 5.21 million, respectively.  This represents an increase of 5.4% and 5.3% for gross and saleable square footage, respectively, over last year.

      For fiscal 2013, average annual sales per store for all stores open for at least 12 months, on a comparable 52-week period, were $5.3 million, compared to $5.2 million for fiscal 2012.  Fiscal 2013 average annual sales per estimated saleable square foot for all stores open for at least 12 months, on a comparable 52-week period, increased to $321, compared to fiscal 2012 average annual sales per estimated saleable square foot of $309 for all stores open for at least 12 months as of March 31, 2012.

      In fiscal 2014, the Company currently intends to increase its store count by approximately 10%, all of which are expected to be opened in existing markets.

      Previously Announced Accounting Items

      As reported in the Company's Form 10-K for fiscal 2013, the Company is in the process of upgrading its systems for accounting for merchandise inventories.  Among other things, the Company is preparing to implement an SAP system that will enable the Company, for the first time, to track inventory at each of its retail stores on a perpetual basis by stock keeping unit (or SKU). The SAP implementation process will begin in fiscal 2014, with all stores expected to be included by the end of fiscal 2015.  In anticipation of the implementation of this system, during the second half of fiscal 2013 the Company performed physical counts and established inventory cost and retail by SKU at 81 of its more than 300 retail stores. In prior periods, the Company had originally determined the value of store level inventory by performing physical counts for each price point category and then converted those retail values to cost basis by applying a year-to-date cost percentage per store. For the 81 stores where the counts were taken by SKU, the Company determined total retail values by merchandise category and applied each category's cost percentage to determine the value of the inventory.  As a result of this analysis, the Company determined that single average cost percentage by store was not consistent with the inventory on hand at the applicable balance sheet date based on the higher turnover of low margin product.  As of March 30, 2013 and for all prior periods since Merger, the Company revised the calculation to include a year-to-date cost percentage per merchandise category applied to the estimated retail value for all stores by merchandise category. The result of the foregoing evaluation indicated an overstatement in total inventory of $13.3 million at the Merger date, and represents an amount that has accumulated over prior periods.

      Management evaluated the materiality of this error quantitatively and qualitatively, and concluded that it was not material, to any prior period annual and quarterly financial statements.  However, because the adjustment to correct the error in fiscal 2013, would have had a material effect on the fiscal 2013 financial statements, the correction was reflected retroactively within the March 31, 2012 balance sheet, and the purchase price allocation as of the Merger date, which resulted in a $8.0 million increase to goodwill, a $5.3 million increase to deferred tax assets, and a $13.3 million decrease to inventories. The adjustments had no effect on the Company's prior statements of cash flows or statements of operations. 

      As reported in the Company's 10-K for fiscal 2013, in the fourth quarter of fiscal 2013, the Company revised its inventory merchandising and liquidation philosophies to significantly reduce and liquidate slow moving inventories prospectively as directed by the current management team.  Based on these changes, the Company adjusted its excess and obsolescence reserve to include items that are at least twelve months old and that the Company does not expect to sell above cost within the next twelve months.  As a result of this change, the Company recorded a charge to cost of sales and corresponding reduction in inventory of approximately $9.1 million in the fourth quarter of fiscal 2013. This charge had no impact on Adjusted EBITDA or pro forma Adjusted EBITDA. This is a prospective change and did not have an effect on prior periods.

      Additionally, as reported in the Company's Form 10-K for fiscal 2013, the Company undertook a review of accounting for put rights for former executives. Three former executives have the right to put common shares in the Company's parent for total consideration of $37.5 million per their employment agreements. This put terminates in January 2014, subject to extension, and the Company is required to satisfy the put only to the extent that doing so does not violate certain contracts including the ABL, term loan agreements and the bond indenture. The Company recorded a non-cash stock-based compensation expense of approximately $6.5 million in the fourth quarter of fiscal 2013 related to these put rights. This charge had no impact on Adjusted EBITDA or pro forma Adjusted EBITDA.

      Q1 FY14 Store Openings

      During the first quarter of fiscal 2014 ended June 29, 2013, the Company opened six stores, including three in California, two in Texas and one in Nevada.

      Merger

      On January 13, 2012, 99¢ Only Stores was acquired by affiliates of Ares Management LLC and Canada Pension Plan Investment Board and the Gold/Schiffer family.  The acquisition is referred to as the "Merger." As a result of the Merger, the accompanying financial information is presented for the "Predecessor" and "Successor" periods relating to the periods preceding and succeeding the Merger, respectively. Our fiscal year 2012 is presented in the tables at the end of this press release as a Successor period from January 15, 2012 to March 31, 2012 consisting of 11 weeks, plus a Predecessor period from April 3, 2011 to January 14, 2012 consisting of 41 weeks, for a total of 52 weeks. Our fourth quarter of fiscal year 2012 is presented in the tables at the end of this press release as a Successor period from January 15, 2012 to March 31, 2012 consisting of 11 weeks, plus a Predecessor period from January 1, 2012 to January 14, 2012 consisting of 2 weeks, for a total of 13 weeks. For comparison purposes, the discussion of operating results is based on the mathematical combination of the Successor and Predecessor periods in the fourth quarter and fiscal years ended March 31, 2012 compared to the fourth quarter ended March 30, 2013 and fiscal year 2013, which we believe provides a meaningful understanding of the underlying business.

      CONFERENCE CALL DETAILS

      The Company's conference call to discuss its fourth quarter and full-year fiscal 2013 ended March 30, 2013 and the other matters described in this release is scheduled for Thursday, July 18, 2013 at 9:30 a.m. Pacific time (12:30 p.m. Eastern time). 

      The live Fourth Quarter Fiscal 2013 Earnings call can be accessed by dialing (888) 895-5479 from the U.S.A., or (847) 619-6250 from international locations, and entering confirmation code 35291768.  Please phone in approximately 9 minutes before the call is scheduled to begin and hold for a ConferencePlus operator to assist you.  Please inform the operator that you are calling in for 99¢ Only Stores' Fourth Quarter Fiscal 2013 Earnings Release conference call, and be prepared to provide the operator with your name, company name, and position, if requested.  A telephone replay will be available approximately two hours after the call concludes and will be available through Thursday, August 1, 2013, by dialing (888) 843-7419 from the U.S.A., or (630) 652-3042 from international locations, and entering confirmation code 35291768#.

      A copy of this earnings release and any other financial and statistical information about the period to be presented in the conference call will be available prior to the call at the section of the Company's website entitled "Investor Relations" at www.99only.com. 

      Non-GAAP Financial Measures

      The Company defines EBITDA as net income before interest expense (income) and other financial costs, income taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA for the relevant period as adjusted by the following amounts: non-cash  adjustments to reserve balances, stock-based compensation, fees and expenses related to the Merger, legal settlements, non-ordinary course store closures, and other non-cash or one-time items. In calculating pro forma Adjusted EBITDA, the Company reflects the impact of the Merger on the Company's historical financial performance for the periods presented.  Adjusted EBITDA and pro forma Adjusted EBITDA, as presented herein, are supplemental measures of our performance that are not required by, or presented in accordance with, generally accepted accounting principles in the United States of America ("GAAP"). The Company's management uses EBITDA, Adjusted EBITDA and pro forma Adjusted EBITDA to assess its performance and that of its competitors. In addition, Adjusted EBITDA is used to determine the Company's compliance and ability to take certain actions under the covenants contained in the Company's debt instruments. EBITDA, Adjusted EBITDA and pro forma Adjusted EBITDA are not measures of our financial performance under GAAP and should not be considered in isolation or as alternatives to net income, operating income or any other performance measures derived in accordance with GAAP, as measures of operating performance or operating cash flows or as measures of liquidity.

      [1] "EBITDA," "Adjusted EBITDA" and "pro forma Adjusted EBITDA" are financial measures that are considered "non-GAAP financial measures" under the Securities and Exchange Commission regulations. The definitions of, an explanation of how and why the Company uses, and a reconciliation to the closest GAAP measure of these non-GAAP measures are included in this press release.

      The following tables reconcile EBITDA, Adjusted EBITDA and pro forma Adjusted EBITDA to net income for the periods indicated:


      For the Fourth Quarter Ended


      March 30,

      2013

      March 31,

      2012


      (In thousands)


      (Unaudited)




      Net loss

      $ (16,920)

      $ (10,517)

      Interest expense, net

      14,983

      16,190

      (Benefit) provision for income taxes

      (14,368)

      640

      Depreciation and amortization

      15,279

      12,833




      EBITDA

      $ (1,026)

      $ 19,146

      Accrual adjustments (a)

      4,410

      (418)

      Stock-based compensation (b)

      15,959

      1,105

      Merger expenses (c)

      (4)

      19,177

      Texas lease termination costs (d)

      51

      105

      Payroll tax expenses related to conversion of shares (e)

      —

      1,093

      Purchase accounting effect on leases (f)

      350

      346

      Executive related expenses (g)

      9,351

      —

      Impairment of asset held for sale (h)

      515

      —

      Inventory adjustments (i)

      10,671

      —

      Other (j)

      606

      119




      Adjusted EBITDA

      $ 40,883

      $ 40,673




      Additional adjustments related to the Merger:



           Executive compensation (k)

      —

      (28)

           Market value adjustments to leases (l)

      —

      (27)

           Credit facility administration fees (m)

      —

      (8)




      Pro forma adjusted EBITDA

      $ 40,883

      $ 40,610




      (a)

      Represents non-cash adjustments to reserve balances related to merchandise accruals, and for fiscal 2013, workers' compensation accrual.

      (b)

      Represents stock-based compensation expense incurred in connection with various stock-based compensation plans in which certain Company employees have participated, including accelerated option expense related to change in management in fourth quarter of fiscal 2013, and former executive put rights.

      (c)

      Represents professional fees incurred in connection with the Merger.

      (d)

      Represents expenses related to the non-ordinary course termination of leases for stores previously closed in Texas.

      (e)

      Represents payroll tax expenses related to conversion of shares due to the Merger.

      (f)

      Represents purchase accounting effect on rent revenue and rent expense.

      (g)

      Represents expenses related to severance for former executives, retention bonuses, legal fees related to separation agreements and other expenses related to change in management in fourth quarter of fiscal 2013.

      (h)

      Represents charges related to impairment of an asset held for sale in fourth quarter of fiscal 2013.

      (i)

      Represents effect of changes in determining excess and obsolescence reserve and first-in, first-out price adjustment in the fourth quarter of fiscal 2013.

      (j)

      Represents the following non-cash or one-time charges and income: (a) for all periods, amortization of gains relates to sale-leaseback arrangements; (b) for all periods, net loss on the sale of non-core assets; (c) for fiscal 2013, charges related to an interest rate hedging loss; (d) for fiscal 2012, charges related to other-than-temporary investment impairments due to credit loss; (e) for fiscal 2013, realized losses on disposition of investments; (f) for fiscal 2013, one-time restatement fees and real estate study fees.

      (k)

      Represents salary adjustments implemented in connection with the Merger for our former Chief Executive Officer, former President and Chief Operating Officer, and former Executive Vice President of Special Projects.

      (l)

      Represents adjustments to market value in connection with the Merger of rent payable to the Company's affiliates under leases.

      (m)

      Represents administrative fees associated with the first lien term loan facility and senior revolving credit facility.


      Fiscal Years Ended


      March 30,

      2013

      March 31,

      2012


      (In thousands)


      (Unaudited)




      Net (loss) income

      $            (8,909)

      $           44,455

      Interest expense, net

      60,556

      16,284

      (Benefit) provision for income taxes

      (10,089)

      35,802

      Depreciation and amortization

      58,577

      33,604




      EBITDA

      $          100,135

      $         130,145

      Accrual adjustments (a)

      3,604

      (6,490)

      Stock-based compensation (b)

      18,387

      2,882

      Merger expenses (c)

      517

      25,786

      Legal settlements (d)

      —

      2,791

      Texas lease termination costs (e)

      334

      426

      Payroll tax expenses related to conversion of shares (f)

      —

      1,093

      Purchase accounting effect on leases (g)

      1,504

      346

      Loss on extinguishment of debt (h)

      16,346

      —

      Executive related expenses (i)

      9,351

      —

      Impairment of asset held for sale (j)

      515

      —

      Inventory adjustments (k)

      10,671

      —

      Other (l)

      1,540

      308




      Adjusted EBITDA

      $          162,904

      $         157,287




      Additional adjustments related to the Merger:



           Executive compensation (m)

      —

      (583)

           Market value adjustments to leases (n)

      —

      (562)

           Credit facility administration fees (o)

      —

      (158)




      Pro forma adjusted EBITDA

      $           162,904

      $          155,984




      (a)

      Represents non-cash adjustments to reserve balances related to merchandise accruals, and for fiscal 2013, workers' compensation accrual.

      (b)

      Represents stock-based compensation expense incurred in connection with various stock-based compensation plans in which certain Company employees have participated, including accelerated option expense related to change in management in fourth quarter of fiscal 2013, and former executive put rights.

      (c)

      Represents professional fees incurred in connection with the Merger.

      (d)

      Represents the net expense associated with one-time litigation settlements involving wages.

      (e)

      Represents expenses related to the non-ordinary course termination of leases for stores previously closed in Texas.

      (f)

      Represents payroll tax expenses related to conversion of shares due to the Merger.

      (g)

      Represents purchase accounting effect on rent revenue and rent expense.

      (h)

      Represents loss on extinguishment of debt from the repricing of the first lien term loan facility in the first quarter of fiscal 2013.

      (i)

      Represents expenses related to severance for former executives, retention bonuses, legal fees related to separation agreements and other expenses related to change in management in fourth quarter of fiscal 2013.

      (j)

      Represents charges related to impairment of an asset held for sale in fourth quarter of fiscal 2013.

      (k)

      Represents effect of changes in determining excess and obsolescence reserve and first-in, first-out price adjustment in the fourth quarter of fiscal 2013.

      (l)

      Represents the following non-cash or one-time charges and income (a) for all periods, amortization of gain related to sale leaseback arrangements; (b) for all periods, net loss on the sale of non-core assets; (c) for fiscal 2013, charges related to an interest rate hedging loss; (d) for fiscal 2012, charges related to other-than-temporary investment impairments due to credit loss; (e) for fiscal 2013, realized losses on disposition of investments; (f) for fiscal 2013, one-time restatement fees and real estate study fees.

      (m)

      Represent salary adjustments implemented in connection with the Merger for our former Chief Executive Officer, former President and Chief Operating Officer, and former Executive Vice President of Special Projects.

      (n)

      Represent adjustments to market value in connection with the Merger to rent payable to the Company's affiliates under leases.

      (o)

      Represents administrative fees associated with the first lien term loan facility and senior revolving credit facility.

      99¢ ONLY STORES

      CONSOLIDATED BALANCE SHEETS

      (In thousands, except share data)





      March 30,

      2013

      March 31,

      2012


      (Successor)

      (Successor)

      ASSETS



      Current Assets:



      Cash

      $         45,476

      $         27,766

      Short-term investments

      —

      3,631

      Accounts receivable, net of allowance for doubtful accounts of $84 and $280 as of March 30, 2013 and March 31, 2012, respectively

      1,851

      2,999

      Income taxes receivable

      3,969

      6,868

      Deferred income taxes

      33,139

      31,188

      Inventories, net

      201,601

      200,978

      Assets held for sale

      2,106

      6,849

      Other

      16,370

      11,297




                Total current assets

      304,512

      291,576

      Property and equipment, net

      476,051

      476,525

      Deferred financing costs, net

      21,016

      30,400

      Intangible assets, net

      471,359

      477,434

      Goodwill

      479,745

      479,508

      Deposits and other assets

      4,554

      12,598




                Total assets

      $    1,757,237

      $    1,768,041







      LIABILITIES AND SHAREHOLDERS' EQUITY



      Current Liabilities:



      Accounts payable

      $         50,011

      $         41,407

      Payroll and payroll-related

      17,096

      15,580

      Sales tax

      7,200

      6,128

      Other accrued expenses

      29,695

      30,569

      Workers' compensation

      39,498

      39,024

      Current portion of long-term debt

      8,567

      5,250

      Current portion of capital lease obligation

      83

      77




                Total current liabilities

      152,150

      138,035

      Long-term debt, net of current portion

      749,758

      758,351

      Unfavorable lease commitments, net

      14,833

      18,959

      Deferred rent

      4,823

      798

      Deferred compensation liability

      1,153

      5,136

      Capital lease obligation, net of current portion

      271

      354

      Long-term deferred income taxes

      186,851

      214,874

      Other liabilities

      8,428

      767




                Total liabilities

      1,118,267

      1,137,274




      Commitments and contingencies



      Shareholders' Equity:



      Preferred stock, no par value – authorized, 1,000 shares; no shares issued or outstanding

      —

      —

      Common stock $0.01 par value – Class A authorized, 1,000 shares; issued and outstanding, 100 shares and Class B authorized, 1,000 shares; issued and outstanding, 100 shares at March 30, 2013 and March 31, 2012, respectively

      —

      —

           Additional paid-in capital

      654,424

      636,037

           Accumulated deficit

      (14,202)

      (5,293)

           Other comprehensive (loss) income

      (1,252)

      23




                Total shareholders' equity

      638,970

      630,767




                Total liabilities and shareholders' equity

      $    1,757,237

      $    1,768,041




      99¢ ONLY STORES

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (In thousands)






      For the Fourth Quarter Ended

      For the Periods

      For the Fourth Quarter Ended


      March 30,

      2013

      January 15, 2012

      to

      March 31, 2012


      January 1, 2012

      to

      January 14, 2012

      March 31,

      2012


      (Successor)

      (Successor)


      (Predecessor)

      (Combined)1


      (Unaudited)




      (Unaudited)


      (13Weeks)

      (11 Weeks)


      (2 Weeks)

      (13 Weeks)

      Net Sales:






      99¢ Only Stores

      $        422,552

      $             329,361


      $            55,706

      $      385,067

      Bargain Wholesale

      12,296

      9,555


      1,776

      11,331







           Total sales

      434,848

      338,916


      57,482

      396,398

      Cost of sales (excluding depreciation and amortization expense shown separately below)     

      277,463

      203,775


      35,513

      239,288







      Gross profit

      157,385

      135,141


      21,969

      157,110

      Selling, general and administrative expenses:






      Operating expenses (includes asset impairment of  $515 for the quarter ended March 30, 2013)

      158,350

      110,477


      27,584

      138,061

      Depreciation

      14,837

      11,361


      1,097

      12,458

      Amortization of intangible assets

      442

      374


      1

      375







           Total selling, general and administrative expenses

      173,629

      122,212


      28,682

      150,894

      Operating (loss) income

      (16,244)

      12,929


      (6,713)

      6,216

      Other (income) expense:






      Interest income

      (54)

      (29)


      (10)

      (39)

      Interest expense

      15,037

      16,223


      6

      16,229

      Other-than-temporary investment impairment due to credit loss

      —

      —


      12

      12

      Other

      61

      (75)


      (34)

      (109)







      Total other expense (income), net

      15,044

      16,119


      (26)

      16,093







      Loss before provision for income taxes

      (31,288)

      (3,190)


      (6,687)

      (9,877)

      (Benefit) provision for income taxes     

      (14,368)

      2,103


      (1,463)

      640







      Net loss

      $       (16,920)

      $              (5,293)


      $             (5,224)

      $       (10,517)







      1

      Amounts presented for the fourth quarter ended March 31, 2012 represent a mathematical combination of the 2-week Predecessor period from January 1, 2012 to January 14, 2012 and the 11-week Successor period from January 15, 2012 through March 31, 2012.

      99¢ ONLY STORES

      CONSOLIDATED STATEMENTS OF OPERATIONS

      (In thousands)






      Year Ended

      For the Periods

      Year Ended


      March 30,

      2013

      January 15, 2012

      to

      March 31, 2012


      April 3, 2011

      to

      January 14, 2012

      March 31,

      2012








      (Successor)

      (Successor)


      (Predecessor)

      (Combined)1






      (Unaudited)


      (52 Weeks)

      (11 Weeks)


      (41 Weeks)

      (52 Weeks)

      Net Sales:






      99¢ Only Stores

      $     1,620,683

      $             329,361


      $        1,158,733

      $   1,488,094

      Bargain Wholesale

      47,968

      9,555


      34,047

      43,602







           Total sales

      1,668,651

      338,916


      1,192,780

      1,531,696

      Cost of sales (excluding depreciation and amortization expense shown separately below)     

      1,028,295

      203,775


      711,002

      914,777







      Gross profit

      640,356

      135,141


      481,778

      616,919

      Selling, general and administrative expenses:






      Operating expenses (includes asset impairment of  $515 for the year ended March 30, 2013)

      523,495

      110,477


      376,122

      486,599

      Depreciation

      56,810

      11,361


      21,855

      33,216

      Amortization of intangible assets

      1,767

      374


      14

      388







           Total selling, general and administrative expenses

      582,072

      122,212


      397,991

      520,203

      Operating income

      58,284

      12,929


      83,787

      96,716

      Other (income) expense:






      Interest income

      (342)

      (29)


      (291)

      (320)

      Interest expense

      60,898

      16,223


      381

      16,604

      Other-than-temporary investment impairment due to credit loss

      —

      —


      357

      357

      Loss on extinguishment of debt

      16,346

      —


      —

      —

      Other

      380

      (75)


      (107)

      (182)







      Total other expense, net

      77,282

      16,119


      340

      16,459







      (Loss) income before provision for income taxes

      (18,998)

      (3,190)


      83,447

      80,257

      (Benefit) provision for income taxes

      (10,089)

      2,103


      33,699

      35,802







      Net (loss) income     

      $        (8,909)

      $               (5,293)


      $              49,748

      $         44,455







      1

      Amounts presented for the fiscal year ended March 31, 2012 represent a mathematical combination of the 41-week Predecessor period from April 3, 2011 to January 14, 2012 and the 11-week Successor period from January 15, 2012 through March 31, 2012.

      99¢ ONLY STORES

      CONSOLIDATED STATEMENTS OF CASH FLOWS

      (In thousands)






      Year Ended

      For the Periods

      Year Ended


      March 30, 2013

      January 15, 2012

      to

      March 31, 2012


      April 3, 2011

      to

      January 14, 2012

      March 30, 2012


      (Successor)

      (Successor)


      (Predecessor)

      (Combined)1


      (52 Weeks)

      (11 Weeks)


      (41 Weeks)

      (52 Weeks)






      (Unaudited)

      Cash flows from operating activities:






      Net (loss) income

      $        (8,909)

      $                (5,293)


      $        49,748

      $         44,455

      Adjustments to reconcile net (loss) income to net cash provided by operating activities:






           Depreciation

      56,810

      11,361


      21,855

      33,216

           Amortization of deferred financing costs and accretion of OID

      4,229

      1,425


      —

      1,425

           Amortization of intangible assets

      1,767

      374


      14

      388

           Amortization of favorable/unfavorable leases, net

      182

      38


      —

      38

           Loss on extinguishment of debt

      16,346

      —


      —

      —

           Loss on disposal of fixed assets

      895

      130


      8

      138

           Loss on interest rate hedge

      592

      —


      —

      —

           Long-lived assets impairment

      515

      —


      —

      —

           Investments impairment

      —

      —


      357

      357

           Excess tax benefit from share-based payment arrangements

      —

      —


      (5,401)

      (5,401)

           Deferred income taxes

      (32,800)

      (1,411)


      (10,492)

      (11,903)

           Stock-based compensation expense

      18,387

      137


      2,745

      2,882







           Changes in assets and liabilities associated with operating activities:






                Accounts receivable

      1,321

      (182)


      (1,162)

      (1,344)

                Inventories

      5,811

      17,850


      (42,538)

      (24,688)

                Deposits and other assets

      (7,163)

      (210)


      (920)

      (1,130)

                Accounts payable

      6,458

      (8,761)


      5,533

      (3,228)

                Accrued expenses

      1,700

      8,025


      15,599

      23,624

                Accrued workers' compensation

      474

      (356)


      (3,050)

      (3,406)

                Income taxes

      6,339

      (1,736)


      10,769

      9,033

                Deferred rent

      4,025

      714


      1,191

      1,905

                Other long-term liabilities

      4,445

      (70)


      —

      (70)







                      Net cash provided by operating activities

      81,424

      22,035


      44,256

      66,291













      Cash flows from investing activities:






      Acquisition of 99¢ Only Stores

      —

      (1,477,563)


      —

      (1,477,563)

      Deposit – Merger consideration

      —

      177,322


      (177,322)

      —

      Purchases of property and equipment

      (62,494)

      (13,170)


      (33,570)

      (46,740)

      Proceeds from sale of fixed assets

      12,064

      1,910


      98

      2,008

      Purchases of investments

      (1,996)

      (6,277)


      (52,623)

      (58,900)

      Proceeds from sale of investments

      5,256

      24,519


      226,805

      251,324







                     Net cash used in investing activities

      (47,170)

      (1,293,259)


      (36,612)

      (1,329,871)













      Cash flows from financing activities:






      Proceeds from debt

      —

      774,500


      —

      774,500

      Payments of debt

      (5,237)

      (11,313)


      —

      (11,313)

      Payments of debt issuance costs

      (11,230)

      (31,411)


      —

      (31,411)

      Payments of capital lease obligation

      (77)

      (13)


      (56)

      (69)

      Proceeds from equity contribution

      —

      535,900


      —

      535,900

      Repurchases of common stock related to issuance of Performance Stock Units

      —

      —


      (1,744)

      (1,744)

      Proceeds from exercise of stock options

      —

      —


      3,359

      3,359

      Excess tax benefit from share-based payment arrangements

      —

      —


      5,401

      5,401







                     Net cash (used in) provided by financing activities

      (16,544)

      1,267,663


      6,960

      1,274,623







      Net increase (decrease) in cash

      17,710

      (3,561)


      14,604

                         *

      Cash - beginning of period

      27,766

      31,327


      16,723

                         *







      Cash - end of period

      $        45,476

      $               27,766


      $         31,327

         $               *







      1

      Amounts presented for the fiscal year ended March 31, 2012 represent a mathematical combination of the 41-week Predecessor period from April 3, 2011 to January 14, 2012 and the 11-week Successor period from January 15, 2012 through March 31, 2012.       

      *

      Not meaningful.

      Founded in 1982, 99¢ Only Stores® operates 323 extreme value retail stores with 236 in California, 41 in Texas, 29 in Arizona and 17 in Nevada as of July 17, 2013. 99¢ Only Stores® emphasizes quality name-brand consumables, priced at an excellent value, in convenient, attractively merchandised stores. Over half of the Company's sales come from food and beverages, including produce, dairy, deli and frozen foods, along with organic and gourmet foods. For more information, visit www.99only.com.

      Safe Harbor Statement
      The Company has included statements in this release that constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act, as amended, and Section 27A of the Securities Act of 1933, as amended. As a general matter, forward-looking statements are those focused on future or anticipated events or trends, expectations and beliefs including, among other things, (a) trends affecting the financial condition or results of operations of the Company and (b) the business and growth strategies of the Company (including the Company's store opening growth rate) that are not historical in nature. Such statements are intended to be identified by using words such as "believe," "expect," "intend," "estimate," "anticipate," "will," "project," "plan" and similar expressions in connection with any discussion of future operating or financial performance. Any forward-looking statements are and will be based upon the Company's then-current expectations, estimates and assumptions regarding future events and are applicable only as of the dates of such statements. Readers are cautioned not to put undue reliance on such forward-looking statements.  Such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and actual results may differ materially from those projected in this release for the reasons, among others, discussed in the reports and other documents the Company files from time to time with the Securities and Exchange Commission, the "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" sections contained in the Company's Annual Report on Form 10-K for the fiscal year ended March 30, 2013.  The Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. 

      Contact: 99¢ Only Stores, (323) 980-8145

      SOURCE 99 Cents Only Stores

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.