Back to GetFilings.com



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 April 25, 2004

OR

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


For the transition period from          to         



Commission file number 1-13740

BORDERS GROUP, INC.

(Exact name of registrant as specified in its charter)


Michigan 38-3294588
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Indentification No.)

100 Phoenix Drive, Ann Arbor, Michigan 48108
(Address of principal executive offices with zip code)

(734) 477-1100
(Registrant's telephone number, including area code)


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     

Shares Outstanding As of
Title of Class May 21, 2004
Common Stock 77,579,203


BORDERS GROUP, INC.

INDEX


Part I - Financial Information
Page
        Item 1. Financial Statements1
        Item 2. Management's Discussion and Analysis of
Financial Condition and Results of
Operations11
        Item 3. Quantitative and Qualitative Disclosures about
Market Risk21
        Item 4. Controls and Procedures21
Part II - Other Information
        Item 1. Legal Proceedings21
        Item 2. Changes in Securities and Use of Proceeds22
        Item 3. Defaults Upon Senior SecuritiesN/A
        Item 4. Submission of Matters to a vote of N/A
Securityholders
        Item 5. Other InformationN/A
        Item 6. Exhibits and Reports on Form 8-K22
Signatures23

ii


BORDERS GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(dollars in millions except per share data)
(UNAUDITED)

13 Weeks Ended
April 25, April 27,
2004
2003
Sales $ 830.8 $ 751.4
Other revenue 7.3 7.2


   Total revenue 838.1 758.6
Cost of merchandise sold, including occupancy costs 627.2 569.6
Inventory writedowns 0.1 -


   Gross margin 210.8 189.0
Selling, general and administrative expenses 203.0 193.0
Pre-opening expense 0.7 1.5
Asset impairments and other writedowns 0.4 -


   Operating income (loss) 6.7 (5.5 )
Interest expense 1.9 2.2


   Income (loss) before income tax 4.8 (7.7 )
Income tax provision (benefit) 1.8 (2.9 )


   Net income (loss) $ 3.0 $ (4.8 )


Earnings (loss) per common share data
   Diluted:
Income (loss) per common share $ 0.04 $ (0.06 )


   Weighted average common shares outstanding (in millions) 79.8 78.4
   Basic:
Income (loss) per common share $ 0.04 $ (0.06 )


   Weighted average common shares outstanding (in millions) 78.2 78.4
     
Dividends declared per common share $ 0.08 $ -

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


1


BORDERS GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollars in millions except per share data)
(UNAUDITED)

April 25, April 27, January 25,
2004
2003
2004
Assets
Current assets:
Cash and cash equivalents $ 234.4 $ 136.4 $ 378.8
Merchandise inventories 1,271.7 1,189.5 1,235.6
Accounts receivable and other current assets 95.6 99.0 98.3



Total current assets 1,601.7 1,424.9 1,712.7
Property and equipment, net of accumulated depreciation
of $772.3, $677.3 and $763.5 at April 25, 2004,
April 27, 2003 and January 25, 2004, respectively 525.9 543.7 577.7
Other assets 72.3 90.3 70.2
Deferred income taxes 1.1 2.0 1.3
Goodwill 102.5 95.1 104.3



Total assets $ 2,303.5 $ 2,156.0 $ 2,466.2



Liabilities, Minority Interest and Stockholders' Equity
Current liabilities:
Short-term borrowings and current portion of long-term debt $ 130.1 $ 116.7 $ 141.2
Trade accounts payable 576.5 546.9 595.9
Accrued payroll and other liabilities 249.9 265.0 281.8
Taxes, including income taxes 60.7 54.0 133.1
Deferred income taxes 12.1 8.7 12.1



Total current liabilities 1,029.3 991.3 1,164.1
Long-term debt 56.2 50.0 57.2
Long-term capital lease obligations - 19.0 -
Other long-term liabilities 95.5 82.4 90.2



Total liabilities 1,181.0 1,142.7 1,311.5
Minority interest 1.7 - 1.7



Total liabilities and minority interest 1,182.7 1,142.7 1,313.2



Stockholders' equity:
Common stock; 200,000,000 shares authorized;
77,762,697, 78,086,696 and 78,273,341 issued and
outstanding at April 25, 2004, April 27, 2003
and January 25, 2004, respectively 623.3 646.5 646.3
Deferred compensation (0.8 ) (0.5 ) (0.6 )
Accumulated other comprehensive income 18.3 2.7 24.1
Retained earnings 480.0 364.6 483.2



Total stockholders' equity 1,120.8 1,013.3 1,153.0



Total liabilities, minority interest and stockholders' equity $ 2,303.5 $ 2,156.0 $ 2,466.2



See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


2


BORDERS GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
FOR THE 13 WEEKS ENDED APRIL 25, 2004
(dollars in millions except share amounts)
(UNAUDITED)




Accumulated
Other
Common Stock Deferred Comprehensive Retained
Shares
Amount
Compensation
Income
Earnings
Total
Balance at January 25, 2004 78,273,341 $ 646.3 $ (0.6 ) $ 24.1 $ 483.2 $ 1,153.0






Net income - - - - 3.0 3.0
Currency translation adjustment - - - (6.0 ) - (6.0 )
Change in fair value of
derivatives, net of tax of $0.1 - - - 0.2 - 0.2

Comprehensive loss (2.8 )
Cash dividends declared ($0.08 per
common share) - - - - (6.2 ) (6.2 )
Issuance of common stock 1,625,682 20.7 - - - 20.7
Repurchase and retirement of
common stock (2,136,326 ) (50.1 ) - - - (50.1 )
Change in deferred
compensation - - (0.2 ) - - (0.2 )
Tax benefit of equity
compensation - 6.4 - - - 6.4






Balance at April 25, 2004 77,762,697 $ 623.3 $ (0.8 ) $ 18.3 $ 480.0 $ 1,120.8






See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


3


BORDERS GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in millions)
(UNAUDITED)

13 Weeks Ended
April 25, April 27,
2004 2003


Cash provided by (used for):
Operations
Net income / (loss) $ 3.0 $ (4.8 )
Adjustments to reconcile net income (loss) to operating cash flows:
Depreciation 24.2 24.2
Increase in other long-term assets (2.3 ) (15.9 )
Increase in other long-term liabilities 1.8 1.6
Cash provided by (used for) current assets and current liabilities:
Increase in inventories (39.3 ) (7.3 )
Decrease in accounts receivable 10.8 23.2
Increase in prepaid expenses (5.7 ) (33.8 )
Decrease in accounts payable (18.0 ) (17.9 )
Decrease in taxes payable (65.8 ) (66.5 )
Decrease in expenses payable and accrued liabilities (26.0 ) (14.7 )


Net cash used for operations (117.3 ) (111.9 )
Investing
Capital expenditures (13.5 ) (16.4 )
Proceeds from sale-leaseback of assets 32.3 -


Net cash provided by (used for) investing 18.8 (16.4 )
Financing
Net repayment of long-term capital lease obligations (0.4 ) (0.2 )
Net funding from (repayment of) credit facility (7.2 ) 6.9
Issuance of common stock 20.7 3.1
Payment of cash dividends (6.2 ) -
Repurchase of common stock (50.1 ) (13.8 )


Net cash used for financing (43.2 ) (4.0 )


Effect of exchange rates on cash and equivalents (2.7 ) (0.4 )
Net decrease in cash and equivalents (144.4 ) (132.7 )


Cash and equivalents at beginning of year 378.8 269.1


Cash and equivalents at end of period $ 234.4 $ 136.4


See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


4


BORDERS GROUP, INC.
NOTES TO UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(dollars in millions except per share data)

NOTE 1 - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements of Borders Group, Inc. (the Company) have been prepared in accordance with Rule 10-01 of Regulation S-X and do not include all the information and notes required by accounting principles generally accepted in the United States for complete financial statements. All adjustments, consisting only of normal recurring adjustments, have been made which, in the opinion of management, are necessary for a fair presentation of the results of the interim periods. The results of operations for such interim periods are not necessarily indicative of results of operations for a full year. The unaudited condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and notes thereto, included in its Annual Report on Form 10-K for the fiscal year ended January 25, 2004.

The Company’s fiscal year ends on the Sunday immediately preceding the last Wednesday in January. At April 25, 2004, the Company operated 485 superstores primarily under the Borders name, including 24 in the United Kingdom, nine in Australia, two in Puerto Rico, and one each in Singapore and New Zealand. The Company also operated 712 mall-based and other bookstores primarily under the Waldenbooks name, and 36 bookstores under the Books etc. name in the United Kingdom.

NOTE 2 - COMMITMENTS AND CONTINGENCIES

Litigation: Two former employees, individually and on behalf of a purported class consisting of all current and former employees who worked as assistant managers in Borders stores in the state of California at any time between April 10, 1996, and the present, have filed an action against the Company in the Superior Court of California for the County of San Francisco. The action alleges that the individual plaintiffs and the purported class members worked hours for which they were entitled to receive, but did not receive, overtime compensation under California law, and that they were classified as exempt store management employees but were forced to work more than 50% of their time in non-exempt tasks. The Amended Complaint, which names two additional plaintiffs, alleges violations of the California Labor Code and the California Business and Professions Code. The relief sought includes compensatory and punitive damages, penalties, preliminary and permanent injunctions requiring Borders to pay overtime compensation as required under California and Federal law, prejudgment interest, costs, and attorneys’ fees and such other relief as the court deems proper. On July 29, 2002, the Superior Court of California granted the plaintiffs’ motion for class certification in the action. The class certified consists of all individuals who worked as Assistant Managers in a Borders superstore in California at any time between April 10, 1996 and March 18, 2001. The class was further certified by the Court into the following subclasses: Assistant Manager-Merchandising; Assistant Manager-Inventory; Assistant Manager-Human Resources; Assistant Manager-Music; Assistant Manager-Training; Assistant Manager-Café. On January 28, 2004, a tentative settlement, subject to court approval, was reached pursuant to which the Company has agreed to pay $3.5 to resolve all claims asserted in the litigation. The Company classified this charge as “Legal settlement expense” in the consolidated statements of operations in 2003.

On October 29, 2002, Gary Gerlinger, individually and on behalf of all other similarly situated consumers in the United States who, during the period from August 1, 2001 to the present, purchased books online from either Amazon or the Company, instituted an action against the Company and Amazon in the United States District Court for the Northern District of California. The Complaint alleges that the agreement pursuant to which an affiliate of Amazon operates Borders.com as a co-branded site (the “Mirror Site”) violates federal anti-trust laws, California statutory law and the common law of unjust enrichment. The Complaint seeks injunctive relief, damages, including treble damages or statutory damages where applicable, attorneys fees, costs and disbursements, disgorgement of all sums obtained by allegedly wrongful acts, interest and declaratory relief. The Company has filed an answer denying any liability and also has filed a motion for summary judgment. The Court recently issued an order granting the motion as to certain of plaintiff’s claims, denying it as others and requesting additional briefing on certain issues. The order also denied certain cross-motions filed by the plaintiff. The Company intends to vigorously defend the action. The Company has not included any liability in its consolidated financial statements in connection with this lawsuit and has expensed as incurred all legal costs to date. Although an adverse resolution of the matter could have a material adverse effect on the result of the operations of the Company for the applicable period or periods, the Company does not believe that this litigation will have a material effect on its liquidity or financial position.

5


BORDERS GROUP, INC.
NOTES TO UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(dollars in millions except per share data)

Certain states and private litigants have sought to impose sales or other tax collection efforts on out-of-jurisdiction companies that engage in e-commerce. The Company currently is disputing a claim by the state of California relating to sales taxes that the stateshould have been collected on certain Borders.com sales in California prior to implementation of the Company’s Mirror Site agreement with Amazon. Also, the Company and Amazon have been named as defendants in actions filed by a private litigant on behalf of the States of Nevada and Illinois under the applicable state’s False Claims Act relating to the failure to collect use taxes on Internet sales in Nevada and Illinois for periods both before and after the implementation of the Mirror Site Agreement. The Complaints seek judgments, jointly and severally, against the defendants for, among other things, injunctive relief, treble the amount of damages suffered by the States of Nevada and Illinois as a result of the alleged violations of the defendants, penalties, costs and expenses, including legal fees. A similar action previously filed against the Company in Tennessee has been dismissed and the appeal period has expired.

The Company does not believe that it should be liable under existing laws and regulations for any failure by it or Amazon to collect sales or other taxes relating to Internet sales. Although an adverse resolution of claims relating to the failure to collect sales or other taxes on online sales could have a material effect on the results of the operations of the Company for the applicable period or periods, the Company does not believe that any such claims will have a material adverse effect on its liquidity or financial position.

In addition to the matters described above, the Company is, from time to time, involved in or affected by other litigation incidental to the conduct of its businesses.

Relationship with Kmart — General: Prior to its initial public offering in May 1995, the Company was a subsidiary of Kmart Corporation (Kmart); Kmart currently owns no shares of common stock of the Company. On January 22, 2002, Kmart filed for reorganization under Chapter 11 of the U.S. Bankruptcy Code, and emerged from Chapter 11 on May 6, 2003. Such filings have not affected the operations of the Company.

Kmart and the Company continue to have the following contractual relationships.

Tax Allocation and Indemnification Agreement: Prior to the completion of its initial public offering (IPO), the Company was included in the consolidated federal income tax returns of Kmart and filed on a combined basis with Kmart in certain states. Pursuant to a tax allocation and indemnification agreement between the Company and Kmart (Tax Allocation Agreement) the Company will remain obligated to pay to Kmart any income taxes the Company would have had to pay if it had filed separate tax returns for the tax period beginning on January 26, 1995, and ending on June 1, 1995, the date of the consummation of the IPO (to the extent that it has not previously paid such amounts to Kmart). In addition, if the tax liability attributable to the Company for any previous tax period during which the Company was included in a consolidated federal income tax return filed by Kmart or a combined state return is adjusted as a result of an action of a taxing authority or a court, then the Company will pay to Kmart the amount of any increase in such liability and Kmart has agreed to pay to the Company the amount of any decrease in such liability (in either case together with interest and penalties). The Company’s tax liability for previous years will not be affected by any increase or decrease in Kmart’s tax liability if such increase or decrease is not directly attributable to the Company. After completion of the IPO, the Company continued to be subject under existing federal regulations to several liability for the consolidated federal income taxes for any tax year in which it was a member of any consolidated group of which Kmart was the common parent. Pursuant to the Tax Allocation Agreement, however, Kmart agreed to indemnify the Company for any federal income tax liability of Kmart or any of its subsidiaries (other than that which is attributable to the Company) that the Company could be required to pay and the Company agreed to indemnify Kmart for any of the Company’s separate company taxes.

Lease Guaranty Agreement: Borders’ leases for 13 of its retail stores and its distribution center in Harrisburg, Pennsylvania have been guaranteed by Kmart. Under the terms of a lease guaranty, indemnification and reimbursement agreement entered into upon completion of the IPO, as amended, (Lease Guaranty Agreement), the underlying leases will be transferable by Borders, subject to a right of first refusal in favor of Kmart with respect to sites within a three-mile radius of a Kmart store and, with respect to all other sites, a right of first offer in favor of Kmart. The Company and Borders are required to indemnify Kmart with respect to (i) any liabilities Kmart may incur under the lease guarantees, except those liabilities arising from the gross negligence or willful misconduct


6


BORDERS GROUP, INC.
NOTES TO UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(dollars in millions except per share data)

of Kmart, and (ii) any losses incurred by Kmart after taking possession of any particular premises, except to the extent such losses arise solely from the acts or omissions of Kmart. Under the terms of the Lease Guaranty Agreement, in the event of (i) the Company’s or Borders’ failure to provide any required indemnity, (ii) a knowing and material violation of the limitations on transfers of guaranteed leases set forth in the agreement, or (iii) certain events of bankruptcy, Kmart will have the right to assume any or all of the guaranteed leases and to take possession of all of the premises underlying such guaranteed leases; provided, that in the event of a failure or failures to provide required indemnities, the remedy of taking possession of all of the premises underlying the guaranteed leases may be exercised only if such failures relate to an aggregate liability of $10.0 or more and only if Kmart has provided 100 days’ prior written notice. In the event of a failure to provide required indemnities resulting in losses of more than the equivalent of two months rent under a particular lease but less than $10.0, Kmart may exercise such remedy of possession as to the premises underlying the guaranteed lease or leases to which the failure to provide the indemnity relates and one additional premise for each such premises to which the failure relates, up to a maximum, in any event, of five additional premises, and thereafter, with respect to such additional premises, Kmart remedies and indemnification rights shall terminate. In the event of a failure to provide required indemnities resulting in liabilities of less than the equivalent of two months rent under a particular lease, Kmart may exercise such remedy of possession only as to the premises underlying the guaranteed lease or leases to which the failure to provide the indemnity relates. The Lease Guaranty Agreement will remain in effect until the expiration of all lease guarantees, which the Company believes will be in January 2020.

NOTE 3 - FINANCING

Credit Facility: The Company has a Multicurrency Revolving Credit Agreement (the “Credit Agreement”), which will expire in June 2005. The Credit Agreement provides for borrowings of up to $450.0. Borrowings under the Credit Agreement bear interest at a variable base rate plus an increment or LIBOR plus an increment at the Company’s option. The Credit Agreement contains covenants which limit, among other things, the Company’s ability to incur indebtedness, grant liens, make investments, consolidate or merge, declare dividends, dispose of assets, repurchase its common stock in excess of $225.0 over the term of the Agreement (plus any proceeds and tax benefits resulting from stock option exercises and tax benefits resulting from restricted shares purchased by employees from the Company), and requires the Company to meet certain financial measures regarding fixed coverage, leverage, tangible net worth and capital expenditures. The Company had borrowings outstanding under the Credit Agreement (or a prior agreement) of $116.3 at April 25, 2004, $116.3 at April 27, 2003 and $126.9 at January 25, 2004.

Term Loan: On July 30, 2002, the Company issued $50.0 of senior guaranteed notes (the “Notes”) due July 30, 2006 and bearing interest at 6.31% (payable semi-annually). The note purchase agreement relating to the Notes contains covenants which limit, among other things, the Company’s ability to incur indebtedness, grant liens, make investments, engage in any merger or consolidation, dispose of assets or change the nature of its business, and requires the Company to meet certain financial measures regarding net worth, total debt coverage and fixed charge coverage.

Lease Financing Facilities. The Company has two lease financing facilities (collectively, the “Lease Financing Facilities”) to finance new stores and other property owned by unaffiliated entities and leased to the Company or its subsidiaries. The original facility (the “Original Lease Facility”) will expire in June 2006. In June of 2002, the Company established a new facility (the “New Lease Facility”), which will expire in 2007. The aggregate amount available under the Lease Financing Facilities is $25.0. Properties to be financed after the effective date of the New Lease Facility will be financed under that Facility, and no additional properties will be financed under the Original Lease Facility. The Lease Financing Facilities provide financing to lessors of properties leased to the Company or its subsidiaries through loans from lenders for up to 95% of a project’s cost. Additionally, under the New Lease Facility, the unaffiliated lessor will make equity contributions approximating 5% of the cost of each project. The lessors under the Original Lease Facility have made similar contributions.


7


BORDERS GROUP, INC.
NOTES TO UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(dollars in millions except per share data)

Independent of the Company’s obligations relating to the leases, the Company and certain of its subsidiaries guarantee payment when due of all amounts required to be paid to the third-party lenders. The principal amount guaranteed is limited to approximately 89% of the original cost of a project so long as the Company is not in default under the lease relating to such project. The agreements relating to both of the Lease Financing Facilities contain covenants and events of default that are similar to those contained in the Credit Agreement described above. Security interests in the properties underlying the leases and in the Company’s interests in the leases have been given to the lenders. The Lease Financing Facilities contain cross default provisions with respect to the obligations of the Company under the Credit Agreement and certain other agreements to which the Company is a party. There also are cross default provisions with respect to the obligations relating to the Lease Financing Facilities of Wilmington Trust Company, as owner trustee of a grantor trust formed for the Lease Financing Facilities, and the unaffiliated beneficial owner of the grantor trust. At April 25, 2004, the maximum loss that the Company could incur under these guarantees approximated $13.8.

The Company pays lessors who have financed properties under the Original Lease Facility regular rental amounts for use of the properties. These payments are equal to the carrying cost of the lessors’ borrowings for construction of the properties, and do not include amortization of the principal amounts of the lessors’ indebtedness relating to the properties. The rental payments are categorized as occupancy expense, and as such are included as a component of “Cost of merchandise sold” in the Company’s consolidated statements of operations. These rental payments are also included in the disclosure of future minimum lease payments under operating leases.

There were two, four and two properties financed through the Original Lease Facility at April 25, 2004, April 27, 2003 and January 25, 2004, respectively, with financed values of $13.8, $22.6 and $13.8. The two properties financed through the Original Lease Facility at April 25, 2004 and January 25, 2004 were consolidated by the Company, pursuant to the provisions of Financial Accounting Standards Board (FASB) issued Interpretation No. 46, “Consolidation of Variable Interest Entities” (FIN 46), as discussed below. Of the amount financed under the Original Lease Facility at April 27, 2003, the Company had recorded $19.0 as capitalized leases, under “Other assets” (for the capital lease assets) and “Long-term capital lease obligations” (for the capital lease liabilities) on the consolidated balance sheets at April 27, 2004. These amounts were treated as non-cash items on the consolidated statements of cash flows. There were no borrowings under the New Lease Facility as of April 25, 2004, April 27, 2003 or January 25, 2004.

Consolidated VIEs: Pursuant to the requirements of FIN 46, the Company is the primary beneficiary of the two variable interest entities (VIEs) that own the two properties financed under the Original Lease Facility at April 25, 2004. As a result, the Company consolidates these VIEs and has recorded land, property and equipment, net of accumulated depreciation, of $12.0, short-term borrowings of $13.8, and minority interest of $1.3 at April 25, 2004. These amounts have been treated as non-cash items on the consolidated statements of cash flows.

The Company also is the primary beneficiary of two additional VIEs, due to the Company’s guarantee of the debt of these entities. As a result, the Company consolidates these VIEs and has recorded property and equipment, net of accumulated depreciation, of $5.5, long-term debt of $5.8, and minority interest of $0.4 at April 25, 2004. These amounts have been treated as non-cash items on the consolidated statements of cash flows.

Mortgage Notes: During 1994, the Company entered into agreements in which leases with respect to four Borders locations served as collateral for certain mortgage pass-through certificates. These mortgage pass-through certificates included a provision requiring the Company to repurchase the underlying mortgage notes in certain events. In the fourth quarter of 2001, the Company was obligated to purchase the notes for $33.5, due to Kmart Corporation’s (the former guarantor of the leases) failure to maintain investment grade credit ratings. As a result, the Company has categorized this prepaid rent amount as part of “Other assets” in the consolidated balance sheets and is amortizing the balance over each property’s remaining lease term. The remaining balance at April 25, 2004 was approximately $28.3.


8


BORDERS GROUP, INC.
NOTES TO UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(dollars in millions except per share data)

NOTE 4 – STOCK-BASED BENEFIT PLANS

The Company accounts for equity-based compensation under the guidance of APB No. 25. As permitted, the Company has adopted the disclosure-only option of Statement of Financial Accounting Standards No. 123, “Accounting for Stock Based Compensation” (FAS 123). The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of FAS 123 to stock-based employee compensation:

13 Weeks Ended  
April 25, April 27,    
2004
2003
   
Net income (loss), as reported $ 3.0 $ (4.8 )    
Add: Stock-based employee expense        
included in reported net income,        
net of related tax effects 0.1 -    
Deduct: Total stock-based employee        
compensation expense determined under        
fair value method for all awards,        
net of tax 1.3 2.0    


Pro-forma net income (loss) $ 1.8 $ (6.8 )    


Earnings (loss) per share:
Basic -- as reported $ 0.04 $ (0.06 )    
Basic -- pro-forma $ 0.02 $ (0.09 )    
Diluted -- as reported $ 0.04 $ (0.06 )    
Diluted -- pro-forma $ 0.02 $ (0.09 )    

NOTE 5- SEGMENT INFORMATION

The Company is organized based upon the following operating segments: domestic Borders stores, Waldenbooks stores, International Borders and Books etc. stores, and Corporate (consisting of the unallocated portion of interest expense, certain corporate governance costs, and corporate incentive costs).

Segment data includes charges allocating all corporate support costs to each segment. Transactions between segments, consisting principally of inventory transfers, are recorded primarily at cost. Interest income and expense are allocated to segments based upon the cash flow generated or absorbed by those segments. The Company utilizes fixed interest rates, approximating the Company’s medium-term borrowing and investing rates, in calculating segment interest income and expense. The Company evaluates the performance of its segments and allocates resources to them based on anticipated future contribution.

Total assets for the Corporate segment include certain corporate headquarters property and equipment, net of accumulated depreciation, of $67.2 and $73.3 at April 25, 2004 and April 27, 2003, respectively, whose related depreciation expense has been allocated to the Borders, Waldenbooks and International segments. Depreciation expense allocated to the Borders segment totaled $2.4 and $2.8 for the 13 weeks ended April 25, 2004 and April 27, 2003, respectively. Depreciation expense allocated to the Waldenbooks segment totaled $1.1 and $1.5 for the 13 weeks ended April 25, 2004 and April 27, 2003, respectively. Depreciation expense allocated to the International segment totaled $0.1 and $0.0 for the 13 weeks ended April 25, 2004 and April 27, 2003, respectively.


9


BORDERS GROUP, INC.
NOTES TO UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(dollars in millions except per share data)

13 Weeks Ended  
April 25, April 27,    
2004
2003
   
Sales
Borders $ 577.3 $ 521.5    
Walden 150.8 150.3    
International 102.7 79.6    


Total sales $ 830.8 $ 751.4    


Net income (loss)
Borders $ 10.5 $ 4.8    
Walden 2.9 0.5    
International (3.2 ) (4.2 )    
Corporate (7.2 ) (5.9 )    


Total net income (loss) $ 3.0 $ (4.8 )    


Total assets
Borders $ 1,392.6 $ 1,337.2    
Walden 304.1 318.5    
International 362.6 314.5    
Corporate 244.2 185.8    


Total assets $ 2,303.5 $ 2,156.0    


NOTE 6 - SALE-LEASEBACK TRANSACTIONS

In March 2004, the Company entered into an agreement with GE Pension Limited to sell and subsequently leaseback the Company-owned property at 120 Charing Cross Road, London U.K. WC2J 0JR, owned by its Books, Etc. subsidiary. There were no future commitments, obligations, provisions, or circumstances included in either the sale contract or the lease contract that would result in the Company’s continuing involvement, therefore, the assets associated with the property were removed from the Company’s condensed consolidated balance sheets.

The transaction was recorded in the International segment. The sale proceeds were $32.3 and the net book value of the property upon the completion date of the sale was $28.4. Direct costs associated with the transaction were $0.4. A deferred gain of $3.5 was recorded on the consolidated balance sheets in “Other long-term liabilities” and will be amortized over the 20-year term of the operating lease.


10


ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

General

Borders Group, Inc., through its subsidiaries, Borders, Inc. (Borders), Walden Book Company, Inc. (Waldenbooks), Borders U.K. Limited, Borders Australia Pty Limited and others (individually and collectively, “the Company”), is the second largest operator of book, music and movie superstores and the largest operator of mall-based bookstores in the world based upon both sales and number of stores. At April 25, 2004, the Company operated 485 superstores under the Borders name, including 24 in the United Kingdom, nine in Australia, two in Puerto Rico, and one each in Singapore and New Zealand. The Company also operated 712 mall-based and other bookstores primarily under the Waldenbooks name in the United States and 36 bookstores under the Books etc. name in the United Kingdom.

The Company’s business strategy is to continue its growth and increase its profitability through (i) expanding and refining its core domestic superstore business, (ii) driving International growth by expanding established markets and leveraging infrastructure investments, (iii) leveraging strategic alliances and in-store Web-based commerce technologies which enhance the customer experience, and (iv) maximizing cash flow and profitability at Waldenbooks through a combination of selective growth and profit initiatives. Specifically, the Company expects to open 18 to 20 domestic Borders stores and will undertake an expanded remodel program, through which the Company expects to complete major remodels of 40 to 50 existing stores in 2004. International store growth over the next several years will primarily focus on existing markets with approximately six to eight International store openings annually. The International segment achieved full year profitability for the first time in 2003 and full year profit growth is expected going forward. The Waldenbooks segment has experienced negative comparable store sales percentages for the past several years primarily due to the overall decrease in mall traffic and the impact of superstore openings; however, as a result of the successful plan to optimize the Waldenbooks store base, the comparable store sales percentages are generally improving. The Company is continuing to implement this plan in order to continue improving sales, net income and free cash flow. This plan could result in further store closing costs or asset impairments over the next few years, but at a lesser rate going forward. In addition, Waldenbooks manages the Company’s kiosks and small format stores, including those in airports and outlet malls and selective growth in these small format stores is expected in 2004. The Company’s objectives with respect to these initiatives are to continue to grow consolidated sales and earnings in 2004. In addition, subject to Board approval, the Company plans to provide returns to stockholders through quarterly cash dividends and share repurchases by utilizing free cash flow generated by the business. In March 2004, the Board of Directors declared a quarterly cash dividend of $0.08 per share on the Company’s common stock, payable April 28, 2004 to stockholders of record at the close of business April 7, 2004, and in May 2004, the Board of Directors declared a quarterly cash dividend of $0.08 per share on the Company’s common stock, payable July 28, 2004 to stockholders of record at the close of business July 7, 2004. In May 2003, the Board of Directors authorized an increase in the amount of share repurchases to $150 million (plus any proceeds and tax benefits resulting from stock option exercises and tax benefits resulting from restricted shares purchased by employees from the Company).

From May 1998 to August 2001, the Company operated an Internet commerce site, Borders.com. In 2001, the Company entered into an agreement with an affiliate of Amazon.com, Inc. (Amazon) for Amazon to develop and operate a Web site utilizing the Borders.com URL (the “Mirror Site”). Operation of the Mirror Site began August 1, 2001. As of that date, the Company stopped selling merchandise via its Company-owned and - -operated Borders.com Web site (and the Internet). In 2002, the Company entered into an additional agreement with Amazon for Amazon to develop and operate a Web site utilizing the Waldenbooks.com URL (the “Second Mirror Site”). Operation of the Second Mirror Site began November 11, 2002.

Under these agreements, Amazon is the merchant of record for all sales made through the Mirror Sites, and determines all prices and other terms and conditions applicable to such sales. Amazon is responsible for the fulfillment of all products sold through the Mirror Sites and retains all payments from customers. The Company receives referral fees for products purchased through the Mirror Sites. The agreements contain mutual indemnification provisions, including provisions that essentially allocate between the parties responsibilities with respect to any liabilities for sales, use and similar taxes, including penalties and interest, associated with products sold on the Mirror Sites. Currently, taxes are not collected with respect to products sold on the Mirror Sites except in certain states.

Also in 2002, Borders entered into an agreement with Amazon to allow customers ordering certain book, music and movie products through certain of Amazon’s Web sites to purchase and pick up their merchandise at Borders stores in the United States (Express In-Store Pick Up). Under this agreement, the Company is the merchant of record for all sales made through this service, and determines all prices and other terms and conditions applicable to such sales. The Company fulfills all products sold through Express In-Store Pick Up. In addition, the Company assumes all risk, cost and responsibility related to the sale and fulfillment of all products sold. The Company recognizes revenue upon customers’ pick up of the merchandise at the store, and classifies this revenue as a component of


11


“Sales” in the Company’s consolidated statements of operations. The Company also pays referral fees to Amazon pursuant to this agreement. This service was offered to customers beginning November 27, 2002.

The Company’s first quarters of 2004 and 2003 consisted of the 13 weeks ended April 25, 2004 and April 27, 2003, respectively.

Results of Operations

The following table presents the Company's consolidated statements of operations data, as a percentage of sales, for the periods indicated.

13 Weeks Ended  
April 25, April 27,    
2004 2003    


Sales 100.0 % 100.0 %    
Other revenue 0.9 1.0    


   Total revenue 100.9 101.0    
Cost of merchandise sold (including occupancy) 75.5 75.8    
Inventory writedowns - -    


   Gross margin 25.4 25.2    
Selling, general and administrative expenses 24.5 25.7    
Pre-opening expense 0.1 0.2    
Asset impairments and other writedowns - -    


   Operating income (loss) 0.8 (0.7 )    
Interest expense 0.2 0.3    


   Income (loss) before income tax 0.6 (1.0 )    
Income tax provision (benefit) 0.2 (0.4 )    


   Net income (loss) 0.4  % (0.6 )%