- Published: 26 May 2016
- Written by Editor
Dollar Tree, Inc. Reports Results for the First Quarter Fiscal 2016
DOLLAR TREE, INC. | ||||||||||||||||
Condensed Consolidated Income Statements | ||||||||||||||||
(In millions, except per share data) | ||||||||||||||||
13 Weeks Ended | ||||||||||||||||
April 30, 2016 |
May 2, 2015 |
|||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
As |
As |
Adjustments |
As |
|||||||||||||
Net sales | $ | 5,085.8 | $ | 2,176.7 | $ | - | $ | 2,176.7 | ||||||||
Cost of sales | 3,531.2 | 1,427.8 | - | 1,427.8 | ||||||||||||
Gross profit | 1,554.6 | 748.9 | - | 748.9 | ||||||||||||
30.6 | % | 34.4 | % | 34.4 | % | |||||||||||
Selling, general & administrative expenses | 1,135.9 | 516.1 | (10.4 | ) | 505.7 | |||||||||||
22.3 | % | 23.7 | % | (0.5 | %) | 23.2 | % | |||||||||
Operating income | 418.7 | 232.8 | 10.4 | 243.2 | ||||||||||||
8.2 | % | 10.7 | % | 0.5 | % | 11.2 | % | |||||||||
Interest expense, net | 87.3 | 122.2 | (114.0 | ) | 8.2 | |||||||||||
Other income, net | (0.2 | ) | (2.6 | ) | - | (2.6 | ) | |||||||||
Income before income taxes | 331.6 | 113.2 | 124.4 | 237.6 | ||||||||||||
6.5 | % | 5.2 | % | 5.7 | % | 10.9 | % | |||||||||
Income tax expense | 98.9 | 43.7 | 47.6 | 91.3 | ||||||||||||
Income tax rate | 29.8 | % | 38.6 | % | 38.3 | % | 38.4 | % | ||||||||
Net income | $ | 232.7 | $ | 69.5 | $ | 76.8 | $ | 146.3 | ||||||||
4.6 | % | 3.2 | % | 3.5 | % | 6.7 | % | |||||||||
Net earnings per share: | ||||||||||||||||
Basic | $ | 0.99 | $ | 0.34 | $ | 0.37 | $ | 0.71 | ||||||||
Weighted average number of shares | 235.3 | 206.2 | 206.2 | 206.2 | ||||||||||||
Diluted | $ | 0.98 | $ | 0.34 | $ | 0.37 | $ | 0.71 | ||||||||
Weighted average number of shares | 236.4 | 207.1 | 207.1 | 207.1 | ||||||||||||
(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. | ||||||||||||||||||||||
Segment Information | ||||||||||||||||||||||
(In millions, except store count) | ||||||||||||||||||||||
13 Weeks Ended | ||||||||||||||||||||||
April 30, 2016 |
May 2, 2015 |
|||||||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||
As Reported |
As |
Adj |
As |
|||||||||||||||||||
Net sales: | ||||||||||||||||||||||
Dollar Tree | $ | 2,384.5 | $ | 2,176.7 | $ | - | $ | 2,176.7 | ||||||||||||||
Family Dollar | 2,701.3 | - | - | - | ||||||||||||||||||
Total net sales | $ | 5,085.8 | $ | 2,176.7 | $ | - | $ | 2,176.7 | ||||||||||||||
Gross profit: | ||||||||||||||||||||||
Dollar Tree | $ | 820.8 | $ | 748.9 | $ | - | $ | 748.9 | ||||||||||||||
Family Dollar | 733.8 | - | - | - | ||||||||||||||||||
Total gross profit | $ | 1,554.6 | $ | 748.9 | $ | - | $ | 748.9 | ||||||||||||||
Operating income: | ||||||||||||||||||||||
Dollar Tree | $ | 280.7 | $ | 232.8 | $ | 10.4 | $ | 243.2 | ||||||||||||||
Family Dollar | 138.0 | - | - | - | ||||||||||||||||||
Total operating income | $ | 418.7 | $ | 232.8 | $ | 10.4 | $ | 243.2 | ||||||||||||||
13 Weeks Ended | ||||||||||||||||||||||
April 30, 2016 | May 2, 2015 | |||||||||||||||||||||
Dollar |
Family |
Total |
Dollar |
Family |
Total | |||||||||||||||||
Store Count: | ||||||||||||||||||||||
Beginning | 5,954 | 7,897 | 13,851 | 5,367 | - | 5,367 | ||||||||||||||||
New | 112 | 59 | 171 | 93 | - | 93 | ||||||||||||||||
Rebanner (b) | (6 | ) | - | (6 | ) | - | - | - | ||||||||||||||
Closings | (11 | ) | (8 | ) | (19 | ) | (6 | ) | - | (6 | ) | |||||||||||
Ending | 6,049 | 7,948 | 13,997 | 5,454 | - | 5,454 | ||||||||||||||||
Selling Square Footage (in millions) | 52.1 | 57.5 | 109.6 | 47.2 | - | 47.2 | ||||||||||||||||
Growth Rate (Square Footage) | 10.4 | % | 100.0 | % | 132.2 | % | 7.3 | % | 0.0 | % | 7.3 | % | ||||||||||
(a) The adjustments to Operating income are related to the acquisition of Family Dollar Stores, Inc. |
(b) Stores are included as rebanners when they close or open, respectively. |
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) | |||||||||
(Unaudited) | |||||||||
April 30, |
January 30, 2016 |
May 2, 2015 |
|||||||
Cash and cash equivalents | $ | 929.7 | $ | 736.1 | $ | 870.4 | |||
Restricted cash | - | - | 7,244.1 | ||||||
Short-term investments | 4.0 | 4.0 | - | ||||||
Merchandise inventories, net | 2,929.5 | 2,885.5 | 1,093.5 | ||||||
Current deferred tax assets, net | - | - | 19.8 | ||||||
Other current assets | 308.9 | 310.3 | 107.8 | ||||||
Total current assets | 4,172.1 | 3,935.9 | 9,335.6 | ||||||
Property, plant and equipment, net | 3,153.2 | 3,125.5 | 1,226.0 | ||||||
Assets available for sale | 11.7 | 12.1 | - | ||||||
Goodwill | 5,024.9 | 5,021.7 | 166.1 | ||||||
Deferred tax assets, net | - | - | 38.6 | ||||||
Favorable lease rights, net | 543.9 | 569.4 | 0.2 | ||||||
Tradename intangible asset | 3,100.0 | 3,100.0 | - | ||||||
Other intangible assets, net | 5.6 | 5.8 | 1.1 | ||||||
Other assets, net | 49.5 | 130.8 | 101.6 | ||||||
Total assets | $ | 16,060.9 | $ | 15,901.2 | $ | 10,869.2 | |||
Current portion of long-term debt | $ | 120.5 | $ | 108.0 | $ | - | |||
Accounts payable | 1,260.3 | 1,251.9 | 515.6 | ||||||
Other current liabilities | 622.1 | 722.6 | 474.3 | ||||||
Income taxes payable | 46.2 | 12.9 | 25.3 | ||||||
Total current liabilities | 2,049.1 | 2,095.4 | 1,015.2 | ||||||
Long-term debt, net | 7,209.8 | 7,238.4 | 7,819.7 | ||||||
Unfavorable lease rights, net | 142.9 | 149.3 | - | ||||||
Deferred tax liabilities, net | 1,566.2 | 1,586.6 | - | ||||||
Income taxes payable, long-term | 71.1 | 71.4 | 6.1 | ||||||
Other liabilities | 352.2 | 353.2 | 157.4 | ||||||
Total liabilities | 11,391.3 | 11,494.3 | 8,998.4 | ||||||
Shareholders' equity | 4,669.6 | 4,406.9 | 1,870.8 | ||||||
Total liabilities and shareholders' equity | $ | 16,060.9 | $ | 15,901.2 | $ | 10,869.2 | |||
The January 30, 2016 information was derived from the audited consolidated financial statements as of that date. |
DOLLAR TREE, INC. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(In millions) | ||||||||
(unaudited) | ||||||||
13 Weeks Ended | ||||||||
April 30, |
May 2, 2015 |
|||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 232.7 | $ | 69.5 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization | 162.3 | 52.8 | ||||||
Provision for deferred taxes | (20.4 | ) | 1.2 | |||||
Amortization of debt discount and debt-issuance costs | 4.7 | 2.6 | ||||||
Other non-cash adjustments to net income | 27.7 | 22.2 | ||||||
Changes in operating assets and liabilities | (96.0 | ) | 2.1 | |||||
Total adjustments | 78.3 | 80.9 | ||||||
Net cash provided by operating activities | 311.0 | 150.4 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures |
(175.9 | ) | (66.9 | ) | ||||
Increase in restricted cash | - | (7,244.1 | ) | |||||
Purchase of restricted investments | (36.1 | ) | - | |||||
Proceeds from sale of restricted investments | 118.1 | - | ||||||
Proceeds from fixed asset disposition | 1.1 | - | ||||||
Net cash used in investing activities | (92.8 | ) | (7,311.0 | ) | ||||
Cash flows from financing activities: | ||||||||
Principal payments for long-term debt | (20.8 | ) | - | |||||
Proceeds from long-term debt, net of discount | - | 7,180.2 | ||||||
Debt-issuance costs | - | (5.2 | ) | |||||
Proceeds from stock issued pursuant to stock-based compensation plans |
14.4 | 2.6 | ||||||
Cash paid for taxes on exercises/vesting of stock-based compensation | (18.4 | ) | (20.6 | ) | ||||
Tax benefit of exercises/vesting of stock-based compensation | - | 9.6 | ||||||
Net cash provided by (used in) financing activities | (24.8 | ) | 7,166.6 | |||||
Effect of exchange rate changes on cash and cash equivalents | 0.2 | 0.3 | ||||||
Net increase in cash and cash equivalents | 193.6 | 6.3 | ||||||
Cash and cash equivalents at beginning of period | 736.1 | 864.1 | ||||||
Cash and cash equivalents at end of period | $ | 929.7 | $ | 870.4 | ||||
View source version on businesswire.com:http://www.businesswire.com/news/home/20160526005618/en/
Randy Guiler, 757-321-5284
Vice President, Investor Relations
www.DollarTree.com
DLTR-E