Back to GetFilings.com








UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549



FORM 10-Q



(X)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended May 2, 2003


Commission file number 001-11421

DOLLAR GENERAL CORPORATION
(Exact Name of Registrant as Specified in Its Charter)


TENNESSEE
(State or Other Jurisdiction of
Incorporation or Organization)

61-0502302
(I.R.S. Employer
Identification No.)

100 MISSION RIDGE
GOODLETTSVILLE, TN  37072
(Address of Principal Executive Offices, Zip Code)


Registrant’s telephone number, including area code:  (615) 855-4000



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 by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X ] No [  ]


The number of shares of common stock outstanding on May 15, 2003, was 333,565,717.


PART I – FINANCIAL INFORMATION

ITEM 1.

FINANCIAL STATEMENTS


DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)

 
 

(Unaudited)

May 2, 2003

January 31, 2003

ASSETS

  

Current assets:

  

Cash and cash equivalents

$

75,946

$

121,318

Merchandise inventories

1,200,701

1,123,031

Deferred income taxes

26,664

33,860

Other current assets

52,080

45,699

Total current assets

1,355,391

1,323,908

  


Property and equipment, at cost

1,606,447

1,577,823

Less accumulated depreciation and amortization

618,336

584,001

Net property and equipment

988,111

993,822

Other assets, net

12,465

15,423

Total assets

$

2,355,967

$

2,333,153

   

LIABILITIES AND SHAREHOLDERS’ EQUITY

  

Current liabilities:

  

Current portion of long-term obligations

$

16,560

$

16,209

Accounts payable

357,224

341,303

Accrued expenses and other

230,288

239,898

Income taxes payable

36,536

67,091

Total current liabilities

640,608

664,501

   

Long-term obligations

326,028

330,337

Deferred income taxes

51,584

50,247

Shareholders’ equity:

  

Preferred stock

-

-

Common stock

166,762

166,670

Additional paid-in capital

314,973

313,269

Retained earnings

860,879

812,220

Accumulated other comprehensive loss

(1,311)

(1,349)

 

1,341,303

1,290,810

Less other shareholders’ equity

3,556

2,742

Total shareholders’ equity

1,337,747

1,288,068

Total liabilities and shareholders’ equity

$

2,355,967

$

2,333,153

 

See notes to condensed consolidated financial statements.


DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(Dollars in thousands except per share amounts)

 
 

For the 13 weeks ended

 

May 2, 2003

May 3, 2002

 

Amount

% of

Net Sales

Amount

% of

Net Sales

Net sales

$

1,569,064

100.00%

$

1,389,412

100.00%

Cost of goods sold

1,117,158

71.20

1,009,120

72.63

Gross profit

451,906

28.80

380,292

27.37

Selling, general and administrative

348,955

22.24

297,304

21.40

Operating profit

102,951

6.56

82,988

5.97

Interest expense, net

9,411

0.60

10,432

0.75

Income before taxes on income

93,540

5.96

72,556

5.22

Provision for taxes on income

33,208

2.12

26,628

1.92

Net income

$

60,332

3.84%

$

45,928

3.30%

  


 


Diluted earnings per share

$

0.18


$

0.14


Weighted average diluted shares (000s)

334,597


334,834

 

Basic earnings per share

$

0.18


$

0.14

 

Weighted average basic shares (000s)

333,243


332,665

 

Dividends per share

$

0.035

 

$

0.032


  


 


See notes to condensed consolidated financial statements.


DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
(In thousands)

 
 

For the 13 weeks ended

 

May 2, 2003

May 3, 2002

Cash flows from operating activities:

  

Net income

$

60,332

$

45,928

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

  

Depreciation and amortization

36,756

32,004

Deferred income taxes

8,500

39,859

Tax benefit from stock option exercises

224

689

Change in operating assets and liabilities:

 


Merchandise inventories

(77,670)

(3,426)

Other current assets

(6,381)

1,500

Accounts payable

15,921

18,671

Accrued expenses and other

(9,198)

(19,775)

Income taxes

(30,555)

(39,464)

Other

1,763

(1,166)

Net cash provided by (used in) operating activities

(308)

74,820

   

Cash flows from investing activities:

  

Purchase of property and equipment

(30,129)

(34,812)

Proceeds from sale of property and equipment

66

58

Net cash used in investing activities

(30,063)

(34,754)

   

Cash flows from financing activities:

 


Repayments of long-term obligations

(4,086)

(3,196)

Payment of cash dividends

(11,673)

(10,646)

Proceeds from exercise of stock options

694

1,374

Other financing activities

64

(1,699)

Net cash used in financing activities

(15,001)

(14,167)

   

Net increase (decrease) in cash and cash equivalents

(45,372)

25,899

Cash and cash equivalents, beginning of period

121,318

261,525

Cash and cash equivalents, end of period

$

75,946

$

287,424

   

Supplemental schedule of noncash investing and financing activities:


 

Purchase of property and equipment under capital lease obligations

$

117

$

-

 

See notes to condensed consolidated financial statements.


DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

1.

Basis of presentation and accounting policies

Basis of presentation

The accompanying unaudited condensed consolidated financial statements of Dollar General Corporation (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and are presented in accordance with the requirements of Form 10-Q and Rule 10-01 of Regulation S-X.  Such financial statements consequently do not include all of the disclosures normally required by accounting principles generally accepted in the United States or those normally made in the Company’s Annual Report on Form 10-K.  Accordingly, the reader of this Quarterly Report on Form 10-Q should refer to the Company’s Annual Report on Form 10-K for the year ended January 31, 2003 for additional information.

The accompanying condensed consolidated financial statements have been prepared in accordance with the Company’s customary accounting practices and have not been audited.  In management’s opinion, all adjustments (which are of a normal recurring nature) necessary for a fair presentation of the consolidated financial position and results of operations for the 13-week periods ended May 2, 2003 and May 3, 2002 have been made.

Certain prior year amounts have been reclassified to conform to the current period presentation. Ongoing estimates of inventory shrinkage and markdowns are included in the interim cost of goods sold calculation.  Because the Company’s business is moderately seasonal, the results for interim periods are not necessarily indicative of the results to be expected for the entire year.

Accounting pronouncements

In April 2002, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 145, “Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections.”  SFAS No. 145 rescinds both SFAS No. 4, “Reporting Gains and Losses from Extinguishment of Debt,” and the amendment to SFAS No. 4, SFAS No. 64, “Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements.”  Generally, under SFAS No. 145, gains and losses from debt extinguishments will no longer be classified as extraordinary items. The Company adopted the provisions of SFAS No. 145 on February 1, 2003 and the adoption of SFAS No. 145 has not had a material effect on the Company’s financial position or results of operations.

In July 2002, the FASB issued SFAS No. 146, “Accounting for Costs Associated with Exit or Disposal Activities.”  SFAS No. 146 nullifies Emerging Issues Task Force (“EITF”) Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)” (“EITF 94-3”). SFAS No. 146 requires that a liability for a cost associated with an exit or disposal activity be recognized when the liability is incurred, whereas EITF 94-3 had recognized the liability at the commitment date to an exit plan.  The Company was required to adopt the provisions of SFAS No. 146 effective for exit or disposal activities initiated after December 31, 2002.  The adoption of SFAS No. 146 did not have a material impact on the Company’s financial position or results of operations .

In November 2002, the EITF reached a consensus on EITF 02-16, which addresses the accounting and income statement classification for consideration given by a vendor to a retailer in connection with the sale of the vendor’s products or for the promotion of sales of the vendor’s products. The EITF concluded that such consideration received from vendors should be reflected as a decrease in prices paid for inventory and recognized in cost of sales as the related inventory is sold, unless specific criteria are met qualifying the consideration for treatment as reimbursement of specific, identifiable incremental costs.  As clarified by the EITF in January 2003, this issue is effective for arrangements with vendors initiated on or after January 1, 2003. The provisions of this consensus have been applied prospectively and are consistent with the Company’s existing accounting policy. Acco rdingly, the adoption of EITF 02-16 did not have a material impact on the Company’s financial position or results of operations.

  FASB Interpretation No. 46, “Accounting for Variable Interest Entities” (“FIN 46”), expands upon current guidance relating to when a company should include in its financial statements the assets, liabilities and activities of a Variable Interest Entity (“VIE”). The consolidation requirements of FIN 46 apply immediately to variable interest entities created after January 31, 2003. The consolidation requirements apply for “older” variable interest entities in the first fiscal year or interim period beginning after June 15, 2003, which would apply for the Company beginning in the third quarter of 2003.  The Company leases four of its distribution centers (“DCs”) from lessors, which meet the definition of VIEs.  Two of these DCs have been recorded as financing obligations whereby the property and equipment, along with the related l ease obligations are reflected in the accompanying condensed consolidated balance sheets.  The other two DCs, excluding the equipment, have been recorded as operating leases in accordance with SFAS No. 98.  Based on our analysis, which is subject to additional interpretive guidance, the Company does not anticipate any change in its current accounting treatment as a result of the adoption of FIN 46.

2.

Comprehensive income

Comprehensive income consists of the following (in thousands):

 

13 Weeks Ended

May 2, 2003

May 3, 2002

Net income

$

60,332

$

45,928

Reclassification of net loss on derivatives

38

551

Comprehensive income

$

60,370

$

46,479

   

3.

Earnings per share

The amounts reflected below are in thousands except per share data.

 

13 Weeks Ended May 2, 2003

 

Net Income

Shares

Per Share Amount

Basic earnings per share

$

60,332

333,243

$

0.18

Effect of dilutive stock options


1,354


Diluted earnings per share

$

60,332

334,597

$

0.18

    


 

13 Weeks Ended May 3, 2002

 

Net Income

Shares

Per Share Amount

Basic earnings per share

$

45,928

332,665

$

0.14

Effect of dilutive stock options


2,169


Diluted earnings per share

$

45,928

334,834

$

0.14

    


Basic earnings per share was computed by dividing net income by the weighted average number of shares of common stock outstanding during the period.  Diluted earnings per share was determined based on the dilutive effect of stock options using the treasury stock method.

4.

Commitments and contingencies

Legal proceedings

Restatement-Related Proceedings. As previously disclosed in the Company’s periodic reports filed with the Securities and Exchange Commission (the “SEC”), the Company restated its audited financial statements for fiscal years 1999 and 1998, and certain unaudited financial information for fiscal year 2000, by means of its Form 10-K for the fiscal year ended February 2, 2001, which was filed on January 14, 2002. The SEC is conducting an investigation into the circumstances giving rise to the restatement. The Company is cooperating with this investigation by providing documents, testimony and other information to the SEC. At this time, the Company is unable to predict the outcome of this investigation and the ultimate effects on the Company, if any.

In addition, as previously discussed in the Company’s periodic reports filed with the SEC, the Company settled in the second quarter of 2002 the lead shareholder derivative action relating to the restatement that had been filed in Tennessee State Court.  All other pending state and federal derivative cases were subsequently dismissed during the third quarter of fiscal 2002. The settlement of the shareholder derivative lawsuits resulted in a net payment to the Company, after attorney’s fees payable to the plaintiffs’ counsel, of approximately $25.2 million, which was recorded as income during the third quarter of 2002. The Company also settled the federal consolidated restatement-related class action lawsuit in the second quarter of fiscal 2002. The $162 million settlement was paid in the first half of fiscal 2002, but was previously expensed in the fourth quarter of 2000. The Co mpany received from its insurers $4.5 million in respect of such settlement in July 2002, which was recorded as income during the second quarter of 2002.

Plaintiffs representing fewer than 1% of the shares traded during the class period chose to opt out of the federal class action settlement and may elect to pursue recovery against the Company individually. In the fourth quarter of 2002, the Company settled and paid a claim by one such plaintiff and recognized an expense of $0.2 million in respect of that agreement. To the Company’s knowledge, no other litigation has yet been filed or threatened by parties who opted out of the class action settlement. The Company cannot predict whether any additional litigation will be filed or estimate the potential liabilities associated with such litigation, but it does not believe that the resolution of any such litigation will have a material adverse effect on the Company’s financial position or results of operations.

Other Litigation.  On March 14, 2002, a complaint was filed in the United States District Court for the Northern District of Alabama to commence a purported collective action against the Company on behalf of current and former salaried store managers.  The complaint alleges that these individuals were entitled to overtime pay and should not have been classified as exempt employees under the Fair Labor Standards Act (“FLSA”).  Plaintiffs seek to recover overtime pay, liquidated damages, declaratory relief and attorneys’ fees.  This action is still in the initial discovery phase and the court has not found that the case should proceed as a collective action.  The Company believes that its store managers are and have been properly classified as exempt employees under the FLSA and that the action is not appropriate for collective action treatment.  Th e Company intends to vigorously defend the action.  However, no assurances can be given that the Company will be successful in defending this action on the merits or otherwise, and, if not, the resolution could have a material adverse effect on the Company’s financial position or results of operations.

The Company is involved in other legal actions and claims arising in the ordinary course of business.  The Company currently believes that such litigation and claims, both individually and in the aggregate, will be resolved without a material effect on the Company’s financial position or results of operations.  However, litigation involves an element of uncertainty.  Future developments could cause these actions or claims to have a material adverse effect on the Company’s financial position or results of operations.

Other matters

The Internal Revenue Service (“IRS”) is currently conducting a normal examination of the Company’s 1998 and 1999 federal income tax returns.  The results of the examination, and any other issues discussed with the IRS in the course of the examination, may result in changes to the Company’s future tax liability.

5.

Stock-based compensation

The Company has a stock incentive plan under which stock options to purchase common stock and restricted stock awards may be granted to executive officers, directors and key employees. The Company grants stock options having a fixed number of shares and an exercise price equal to the fair value of the stock on the date of grant. Under the plan, stock option grants are made as prescribed by the Compensation Committee of the Board of Directors.  The number of options granted is directly linked to the employee’s job classification.  The plan also currently provides for annual stock option grants to non-employee directors according to a non-discretionary formula.  The number of shares granted is dependent upon current director compensation levels and the fair market value of the stock on the grant date.  

The terms of the stock incentive plan currently limit the number of shares of restricted stock eligible for issuance thereunder to a maximum of 100,000 shares. At May 2, 2003, 68,000 shares of restricted stock were available for grant under the Company’s stock incentive plan.

In April 2003, the Company’s Board of Directors approved certain amendments to the stock incentive plan, all of which are subject to shareholder approval.  The amendments would increase the amount of shares authorized for issuance pursuant to the plan from 21,375,000 shares to 29,375,000 shares (subject to antidilutive adjustment), raise the limit on the amount of restricted stock available for grant from 100,000 shares to 4 million shares, and permit the grant of restricted stock units to key employees. These amendments would also delete the provisions regarding the formula stock option grants to outside directors and provide instead for the automatic annual grant of 4,600 restricted stock units to outside directors (6,000 restricted stock units to an outside director serving as Chairman, if applicable).  These amendments will be submitted to a vote by the shareholders at the Compan y’s annual meeting of shareholders to be held on June 2, 2003.  No assurance can be given whether the shareholders will approve such amendments.  If the shareholders approve the amendments, they will become effective immediately.

All stock options granted in the first 13 weeks of 2003 and 2002 under the stock incentive plan were non-qualified stock options issued at a price equal to the fair market value of the Company’s common stock on the date of grant.  Non-qualified options granted under these plans have expiration dates no later than 10 years following the date of grant.  In the first quarter of 2003, the Company awarded its new chief executive officer (the “new CEO”) an option to purchase 500,000 shares at an exercise price of $12.68 per share under this plan.

Beginning in 2002, vesting provisions for options granted under the plan changed from a combination of Company performance-based vesting and time-based vesting to time-based vesting only.  All options granted in 2002 and in the first quarter of 2003 under the plan vest ratably over a four-year period, other than the option granted under the plan to the new CEO, which vests at a rate of 333,333 shares on the first anniversary of the grant date and 166,667 shares on the second anniversary of the grant date.

The Company accounts for stock option grants in accordance with Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB No. 25”), and related interpretations because the Company believes the alternative fair value accounting provided for under SFAS No. 123, “Accounting for Stock-Based Compensation,” as amended by SFAS No. 148, “Accounting for Stock-Based Compensation – Transition and Disclosure,” requires the use of option valuation models that were not developed for use in valuing employee stock options.  Under APB No. 25, compensation expense is generally not recognized for plans in which the exercise price of the stock options equals the market price of the underlying stock on the date of grant and the number of shares subject to exercise is fixed. Had compensation cost for the Company’s stock - -based compensation plans been determined based on the fair value at the grant date for awards under these plans consistent with the methodology prescribed under SFAS No. 123, net income and earnings per share would have been reduced to the pro forma amounts indicated in the following table:

 

13 Weeks Ended

(Amounts in thousands except per share data)

May 2, 2003

May 3, 2002

Net income – as reported

$

60,332

$

45,928

Less pro forma effect of stock option grants

2,702

3,850

Net income – pro forma

$

57,630

$

42,078

   

Earnings per share – as reported

  

Basic

$

0.18

$

0.14

Diluted

$

0.18

$

0.14

Earnings per share – pro forma

  

Basic

$

0.17

$

0.13

Diluted

$

0.17

$

0.13


The pro forma effects on net income for the 13 weeks ended May 2, 2003 and May 3, 2002 are not representative of the pro forma effect on net income in future periods because they do not take into consideration pro forma compensation expense related to grants made prior to 1995.

The fair value of options granted during the first quarter of 2003 and 2002 was $2.92 and $4.84 per share, respectively. The fair value of each stock option grant was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions:

 

13 Weeks Ended

 

May 2, 2003

May 3, 2002

Expected dividend yield

0.9%

0.8%

Expected stock price volatility

34.9%

39.0%

Weighted average risk-free interest rate

1.8%

2.8%

Expected life of options (years)

2.8

3.6

 



The Black-Scholes option model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable.  In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.

During the first quarter of 2003, the Company also granted stock options and restricted stock in transactions that were not made under the stock incentive plan. The Company awarded 78,865 shares of restricted stock as a material inducement to employment to the new CEO at a fair value of $12.68 per share.  The difference between the market price of the underlying stock and the purchase price, which was set as zero for this restricted stock award, on the date of grant was recorded as a reduction of shareholders’ equity as unearned compensation expense and is being amortized to expense on a straight-line basis over the restriction period of five years.  The new CEO is entitled to receive cash dividends and to vote these shares, but is prohibited from selling or transferring shares prior to vesting.  Also during the first quarter of 2003, the Company awarded the new CEO, as a materi al inducement to employment, an option to purchase 500,000 shares at an exercise price of $12.68 per share. The option vests at a rate of 166,666 shares on the second anniversary of the grant date and 333,334 shares on the third anniversary of the grant date.  The option will terminate 10 years from the grant date.  See Part II, Item 2 for further information regarding these grants.

6.

Segment reporting

The Company manages its business on the basis of one reportable segment. As of May 2, 2003 and May 3, 2002, all of the Company’s operations were located within the United States.  The following data is presented in accordance with SFAS No. 131, “Disclosures about Segments of an Enterprise and Related Information.”

 

13 Weeks Ended

(In thousands)

May 2, 2003

May 3, 2002

Classes of similar products:

  

Net sales:

  

Highly consumable

$

990,030

$

851,236

Seasonal

237,119

204,763

Home products

199,469

191,112

Basic clothing

142,446

142,301

 

$

1,569,064

$

1,389,412

   

7.

Subsequent event

In May 2003, the Company purchased two secured promissory notes (the “Notes”) from Principal Life Insurance Company totaling $49.6 million. These Notes represent debt issued by a third party entity from which the Company leases its DC in South Boston, Virginia. This existing lease is recorded as a financing obligation in the accompanying condensed consolidated financial statements. By acquiring these Notes, the Company will be holding the debt instruments pertaining to its lease financing obligation and, because a legal right of offset exists, will reflect the acquired Notes as a reduction of its outstanding financing obligations in its consolidated financial statements.

8.

Guarantor subsidiaries

All of the Company’s subsidiaries, except for two subsidiaries whose assets and revenues are not material (the “Guarantors”), have fully and unconditionally guaranteed on a joint and several basis the Company’s obligations under certain outstanding debt obligations.  Each of the Guarantors is a direct or indirect wholly owned subsidiary of the Company. In order to participate as a subsidiary guarantor on certain of the Company’s financing arrangements, a subsidiary of the Company has entered into a letter agreement with certain state regulatory agencies to maintain stockholders’ equity of at least $250 million.

The following consolidating schedules present condensed financial information on a combined basis. Dollar amounts are in thousands.

 

As of

May 2, 2003

 

DOLLAR GENERAL CORPORATION

GUARANTOR SUBSIDIARIES

 ELIMINATIONS

CONSOLIDATED
TOTAL

BALANCE SHEETS:

    

ASSETS

    

Current assets:

    

Cash and cash equivalents

$

33,606

$

42,340

$

-

$

75,946

Merchandise inventories

-

1,200,701

-

1,200,701

Deferred income taxes

8,237

18,427

-

26,664

Other current assets

18,371

1,417,366

(1,383,657)

52,080

Total current assets

60,214

2,678,834

(1,383,657)

 1,355,391

     

Property and equipment, at cost

172,068

1,434,379

-

1,606,447

Less accumulated depreciation
and amortization

69,352

548,984

-

618,336

Net property and equipment

102,716

885,395

-

988,111

     

Other assets, net

2,885,027

38,113

(2,910,675)

12,465

     

Total assets

$

3,047,957

$

3,602,342

$

(4,294,332)

$

2,355,967

     

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Current portion of long-term obligations

$

8,362

$

8,198

$

-

$

16,560

Accounts payable

1,427,543

313,236

(1,383,555)

357,224

Accrued expenses and other

23,871

206,519

(102)

230,288

Income taxes payable

-

36,536

-

36,536

Total current liabilities

1,459,776

564,489

(1,383,657)

640,608

     

Long-term obligations

248,357

972,302

(894,631)

326,028

Deferred income taxes

2,077

49,507

-

51,584

     

Shareholders’ equity:

    

Preferred stock

-

-

-

-

Common stock

166,762

23,853

(23,853)

166,762

Additional paid-in capital

314,973

1,247,290

(1,247,290)

314,973

Retained earnings

860,879

744,901

(744,901)

860,879

Accumulated other comprehensive loss

(1,311)

-

-

(1,311)

 

1,341,303

2,016,044

(2,016,044)

1,341,303

Less other shareholders’ equity

3,556

-

-

3,556

Total shareholders’ equity

1,337,747

2,016,044

(2,016,044)

1,337,747

     

Total liabilities and shareholders’ equity

$

3,047,957

$

3,602,342

$

(4,294,332)

$

2,355,967

    


 

As of

January 31, 2003

 

DOLLAR GENERAL CORPORATION

GUARANTOR SUBSIDIARIES

 ELIMINATIONS

CONSOLIDATED
TOTAL

BALANCE SHEETS:

    

ASSETS

    

Current assets:

    

Cash and cash equivalents

$

72,799

$

48,519

$

-

$

121,318

Merchandise inventories

-

1,123,031

-

1,123,031

Deferred income taxes

8,937

24,923

-

33,860

Other current assets

19,004

1,328,417

(1,301,722)

45,699

Total current assets

100,740

2,524,890

(1,301,722)

 1,323,908

     

Property and equipment, at cost

169,551

1,408,272

-

1,577,823

Less accumulated depreciation
and amortization

65,677

518,324

-

584,001

Net property and equipment

103,874

889,948

-

993,822

     

Other assets, net

2,786,977

38,949

(2,810,503)

15,423

     

Total assets

$

2,991,591

$

3,453,787

$

(4,112,225)

$

2,333,153