| Delaware |
56-1574463 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification
Number) |
| COMMON STOCK, $0.01 PAR VALUE |
18,107,597 SHARES | |
| (Class) |
(Outstanding at January 27, 2003) |
| Page | ||
| Part IFinancial Information |
||
| 3 | ||
| 4 | ||
| 5 | ||
| 6 | ||
| 16 | ||
| 28 | ||
| 29 | ||
| Part IIOther Information |
||
| 30 | ||
| S-1 |
| December 26, 2002 |
September 26, 2002 |
|||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ |
21,596 |
|
$ |
42,236 |
| ||
| Receivables, net |
|
34,168 |
|
|
34,316 |
| ||
| Inventories (Note 2) |
|
79,709 |
|
|
84,437 |
| ||
| Prepaid expenses |
|
4,419 |
|
|
3,499 |
| ||
| Property held for sale |
|
838 |
|
|
388 |
| ||
| Deferred income taxes |
|
863 |
|
|
1,414 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
141,593 |
|
|
166,290 |
| ||
| |
|
|
|
|
| |||
| Property and equipment, net (Note 6) |
|
425,086 |
|
|
435,518 |
| ||
| |
|
|
|
|
| |||
| Other assets: |
||||||||
| Goodwill |
|
277,874 |
|
|
277,874 |
| ||
| Deferred financing cost, net |
|
8,426 |
|
|
8,965 |
| ||
| Environmental receivables (Note 3) |
|
11,696 |
|
|
11,696 |
| ||
| Other assets |
|
9,037 |
|
|
9,355 |
| ||
| |
|
|
|
|
| |||
| Total other assets |
|
307,033 |
|
|
307,890 |
| ||
| |
|
|
|
|
| |||
| Total assets |
$ |
873,712 |
|
$ |
909,698 |
| ||
| |
|
|
|
|
| |||
| LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
| Current liabilities: |
||||||||
| Current maturities of long-term debt (Note 4) |
$ |
42,913 |
|
$ |
43,255 |
| ||
| Current maturities of capital lease obligations |
|
1,521 |
|
|
1,521 |
| ||
| Accounts payable |
|
80,328 |
|
|
93,858 |
| ||
| Accrued interest |
|
6,515 |
|
|
13,175 |
| ||
| Accrued compensation and related taxes |
|
7,932 |
|
|
10,785 |
| ||
| Income taxes payable |
|
46 |
|
|
|
| ||
| Other accrued taxes |
|
11,097 |
|
|
17,463 |
| ||
| Accrued insurance |
|
10,420 |
|
|
9,687 |
| ||
| Other accrued liabilities (Note 5) |
|
13,847 |
|
|
19,969 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
174,619 |
|
|
209,713 |
| ||
| |
|
|
|
|
| |||
| Long-term debt (Note 4) |
|
451,086 |
|
|
460,920 |
| ||
| |
|
|
|
|
| |||
| Other liabilities: |
||||||||
| Environmental reserves (Note 3) |
|
13,232 |
|
|
13,285 |
| ||
| Deferred income taxes (Note 6) |
|
39,264 |
|
|
38,360 |
| ||
| Deferred revenue |
|
48,842 |
|
|
51,772 |
| ||
| Capital lease obligations |
|
15,046 |
|
|
15,381 |
| ||
| Other noncurrent liabilities (Notes 5 and 6) |
|
13,879 |
|
|
5,063 |
| ||
| |
|
|
|
|
| |||
| Total other liabilities |
|
130,263 |
|
|
123,861 |
| ||
| |
|
|
|
|
| |||
| Commitments and contingencies (Notes 3 and 4) |
||||||||
| Shareholders equity (Notes 5, 8 and 9): |
||||||||
| Common stock, $.01 par value, 50,000,000 shares authorized; 18,107,597 issued and outstanding at December 26, 2002 and
September 26, 2002 |
|
182 |
|
|
182 |
| ||
| Additional paid-in capital |
|
128,002 |
|
|
128,002 |
| ||
| Shareholder loans |
|
(483 |
) |
|
(708 |
) | ||
| Accumulated other comprehensive deficit, net |
|
(1,235 |
) |
|
(2,112 |
) | ||
| Accumulated deficit |
|
(8,722 |
) |
|
(10,160 |
) | ||
| |
|
|
|
|
| |||
| Total shareholders equity |
|
117,744 |
|
|
115,204 |
| ||
| |
|
|
|
|
| |||
| Total liabilities and shareholders equity |
$ |
873,712 |
|
$ |
909,698 |
| ||
| |
|
|
|
|
| |||
| Three Months Ended |
||||||||
| December 26, 2002 |
December 27, 2001 |
|||||||
| (13 weeks) |
(13 weeks) |
|||||||
| Revenues: |
||||||||
| Merchandise sales |
$ |
242,340 |
|
$ |
237,238 |
| ||
| Gasoline sales |
|
401,933 |
|
|
334,313 |
| ||
| Commissions |
|
6,704 |
|
|
5,822 |
| ||
| |
|
|
|
|
| |||
| Total revenues |
|
650,977 |
|
|
577,373 |
| ||
| |
|
|
|
|
| |||
| Cost of sales: |
||||||||
| Merchandise |
|
162,567 |
|
|
159,925 |
| ||
| Gasoline |
|
362,419 |
|
|
301,969 |
| ||
| |
|
|
|
|
| |||
| Total cost of sales |
|
524,986 |
|
|
461,894 |
| ||
| |
|
|
|
|
| |||
| Gross profit |
|
125,991 |
|
|
115,479 |
| ||
| |
|
|
|
|
| |||
| Operating expenses: |
||||||||
| Operating, general and administrative expenses |
|
93,141 |
|
|
88,976 |
| ||
| Depreciation and amortization |
|
13,092 |
|
|
13,392 |
| ||
| |
|
|
|
|
| |||
| Total operating expenses |
|
106,233 |
|
|
102,368 |
| ||
| |
|
|
|
|
| |||
| Income from operations |
|
19,758 |
|
|
13,111 |
| ||
| |
|
|
|
|
| |||
| Other income (expense): |
||||||||
| Interest expense (Note 7) |
|
(12,188 |
) |
|
(12,343 |
) | ||
| Miscellaneous |
|
434 |
|
|
25 |
| ||
| |
|
|
|
|
| |||
| Total other expense |
|
(11,754 |
) |
|
(12,318 |
) | ||
| |
|
|
|
|
| |||
| Income before income taxes |
|
8,004 |
|
|
793 |
| ||
| Income tax expense |
|
(3,084 |
) |
|
(318 |
) | ||
| |
|
|
|
|
| |||
| Net income before cumulative effect adjustment |
|
4,920 |
|
|
475 |
| ||
| Cumulative effect adjustment, net of tax (Note 6) |
|
(3,482 |
) |
|
|
| ||
| |
|
|
|
|
| |||
| Net income |
$ |
1,438 |
|
$ |
475 |
| ||
| |
|
|
|
|
| |||
| Earnings per share (Note 9): |
||||||||
| Basic |
$ |
0.08 |
|
$ |
0.03 |
| ||
| Diluted |
$ |
0.08 |
|
$ |
0.03 |
| ||
THE PANTRY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| Three Months Ended |
||||||||
| December 26, 2002 |
December 27, 2001 |
|||||||
| (13 weeks) |
(13 weeks) |
|||||||
| CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
| Net income |
$ |
1,438 |
|
$ |
475 |
| ||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
|
13,092 |
|
|
13,392 |
| ||
| Provision for deferred income taxes |
|
3,084 |
|
|
317 |
| ||
| Loss on sale of property and equipment |
|
202 |
|
|
92 |
| ||
| Impairment of long-lived assets |
|
75 |
|
|
|
| ||
| Fair market value change in non-qualifying derivatives |
|
(219 |
) |
|
(235 |
) | ||
| Provision for closed stores |
|
642 |
|
|
40 |
| ||
| Cumulative effect of change in accounting principal |
|
3,482 |
|
|
|
| ||
| Changes in operating assets and liabilities |
||||||||
| Receivables |
|
180 |
|
|
1,151 |
| ||
| Inventories |
|
4,728 |
|
|
7,538 |
| ||
| Prepaid expenses |
|
(920 |
) |
|
(757 |
) | ||
| Other noncurrent assets |
|
134 |
|
|
40 |
| ||
| Accounts payable |
|
13,530 |
|
|
(14,162 |
) | ||
| Other current liabilities and accrued expenses |
|
|||||||