Attached files

file filename
8-K - FORM 8-K - ABERCROMBIE & FITCH CO /DE/c96429e8vk.htm
EX-99.3 - EXHIBIT 99.3 - ABERCROMBIE & FITCH CO /DE/c96429exv99w3.htm
EX-99.2 - EXHIBIT 99.2 - ABERCROMBIE & FITCH CO /DE/c96429exv99w2.htm
Exhibit 99.1
ABERCROMBIE & FITCH REPORTS FOURTH QUARTER AND FISCAL YEAR-END RESULTS
BOARD OF DIRECTORS DECLARES QUARTERLY DIVIDEND OF $0.175
New Albany, Ohio, February 16, 2010: Abercrombie & Fitch Co. (NYSE: ANF) today reported unaudited results which reflected net income of $47.5 million and net income per diluted share of $0.53 for the thirteen weeks ended January 30, 2010, compared to net income of $68.4 million and net income per diluted share of $0.78 for the thirteen weeks ended January 31, 2009.
Excluding a net loss from discontinued operations and non-cash asset impairment charges, the Company reported non-GAAP net income per diluted share of $0.91 for the thirteen weeks ended January 30, 2010, compared to non-GAAP net income per diluted share of $1.06 for the comparable period last year. A reconciliation of net income per diluted share on a GAAP basis to net income per diluted share excluding net loss from discontinued operations and non-cash asset impairment charges, a non-GAAP financial measure, is summarized in a table accompanying the Condensed Consolidated financial statements included with this release.
The Company also reported net income of $0.3 million and net income per diluted share of $0.00 for the fifty-two weeks ended January 30, 2010, compared to net income of $272.3 million and net income per diluted share of $3.05 for the fifty-two weeks ended January 31, 2009.
Excluding a net loss from discontinued operations and non-cash asset impairment charges, the Company reported non-GAAP net income per diluted share of $1.12 for the fifty-two weeks ended January 30, 2010, compared to non-GAAP net income per diluted of $3.51 for the comparable period last year.
The Company completed the closure of its Ruehl branded stores and related direct-to-consumer operations during the fourth quarter. Accordingly, the after-tax operating results for Ruehl are included in discontinued operations for all periods presented in the Company’s Condensed Consolidated Statements of Income.
Fourth Quarter Sales Highlights — From Continuing Operations
    Total Company net sales, including direct-to-consumer net sales, decreased 5% to $936.0 million
    Total Company domestic net sales, including direct-to-consumer net sales, decreased 12% to $793.1 million
    Total Company international net sales, including direct-to-consumer net sales, increased 86% to $142.9 million
    Comparable store sales decreased 13%
    Total Company direct-to-consumer net merchandise sales were $93.1 million, flat compared to last year
    Abercrombie & Fitch net sales of $398.0 million; Abercrombie & Fitch comparable store sales decreased 8%

 

 


 

    abercrombie kids net sales of $111.8 million; abercrombie kids comparable store sales decreased 11%
    Hollister Co. net sales of $417.1 million; Hollister Co. comparable store sales decreased 19%
Mike Jeffries, Chief Executive Officer and Chairman of the Board of Abercrombie & Fitch Co., said:
“Having managed through a very difficult retail environment in 2009 with a long-term mindset of protecting our brands, we look forward to 2010 as we intend to grow the business internationally and improve the profitability of the domestic business.”
Fourth Quarter and Fiscal Year 2009 Financial Results
Net sales for the thirteen weeks ended January 30, 2010 decreased 5% to $936.0 million from $980.8 million for the thirteen weeks ended January 31, 2009. Total Company direct-to-consumer net merchandise sales were $93.1 million for the thirteen week period ended January 30, 2010, flat to the comparable period last year. Total Company fourth quarter comparable store sales decreased 13%. For the fifty-two week fiscal year ended January 30, 2010, the Company reported a net sales decrease of 16% to $2.93 billion from $3.48 billion for the fifty-two week fiscal year ended January 31, 2009. Total Company direct-to-consumer net merchandise sales decreased 6% to $249.4 million for the fifty-two week fiscal year ended January 30, 2010, compared to the fifty-two week fiscal year ended January 31, 2009. Fiscal 2009 total Company comparable store sales decreased 23%.
The gross profit rate for the fourth quarter was 63.5%, 110 basis points lower than last year’s fourth quarter gross profit rate. The decrease in gross profit rate was primarily driven by a lower average unit retail, partially off-set by a reduction in average unit cost. In addition, gross profit for the quarter was affected by unplanned markdowns on spring product that will go straight to clearance or outlet stores. For Fiscal 2009, the gross profit rate was 64.3% versus 66.9% last year.
Stores and distribution expense, as a percentage of net sales, increased to 44.2% from 39.3% for the fourth quarter. For the thirteen weeks ended January 30, 2010 and January 31, 2009, stores and distribution expense included non-cash, pre-tax asset impairment charges related to 99 stores of $33.2 million, or 3.5% of net sales, and charges related to 20 stores of $8.3 million, or 0.8% of net sales, respectively. Excluding the effect of impairment charges, the increase in stores and distribution expense as a percentage of net sales was primarily attributable to higher store occupancy costs, including rent, depreciation and other occupancy costs. For Fiscal 2009, stores and distribution expense, as a percentage of net sales, increased to 48.7% versus 41.2% last year.
Marketing, general and administrative expense for the fourth quarter was $92.4 million, compared to $97.5 million during the same period last year. Marketing, general and administrative expense reflects reductions related to employee compensation and benefits, travel, outside services and marketing. For Fiscal 2009, marketing, general and administrative expense was $353.3 million compared to $405.2 million last year.
The income tax rate for continuing operations for the fourth quarter was 35.3% compared to 44.4% during the same period last year. The fourth quarter income tax rate for continuing operations for Fiscal 2009 benefitted from foreign operations. The income tax rate for the fourth quarter of Fiscal 2008 included a charge of $9.9 million related to IRC Section 162(m). For Fiscal 2009, the income tax rate from continuing operations was 33.9% compared to 39.5% last year.

 

 


 

Net income from continuing operations was $61.0 million and net income per diluted share from continuing operations was $0.68 for the thirteen weeks ended January 30, 2010, compared to net income from continuing operations of $88.0 million and net income per diluted share from continuing operations of $1.00 for the comparable period last year. The results included non-cash, store-related asset impairment charges of $0.23 per diluted share and $0.06 per diluted share for the thirteen weeks ended January 30, 2010 and January 31, 2009, respectively, and a charge of $0.11 per diluted share related to expense associated with IRC Section 162(m) for the thirteen weeks ended January 31, 2009. For Fiscal 2009, net income from continuing operations was $79.0 million and net income per diluted share from continuing operations was $0.89, compared to net income from continuing operations of $308.2 million and net income per diluted share from continuing operations of $3.45 for the comparable period last year, including the above charges.
Net loss from discontinued operations was $13.6 million and net loss per diluted share from discontinued operations was $0.15 for the fourth quarter, compared to net loss from discontinued operations of $19.6 million and net loss per diluted share from discontinued operations of $0.22 for the comparable period last year. Net loss from discontinued operations for the fourth quarter of Fiscal 2009 includes an after-tax charge of $13.7 million, or $0.15 per diluted share, associated with the closure of the Ruehl business, primarily related to lease termination costs. Net loss from discontinued operations for the fourth quarter of Fiscal 2008 includes an after-tax, store-related asset impairment charge of $13.6 million, or $0.15 per diluted share. For Fiscal 2009, net loss from discontinued operations was $78.7 million and net loss per diluted share from discontinued operations was $0.89, compared to net loss from discontinued operations of $35.9 million and net loss per diluted share from discontinued operations of $0.40 for the comparable period last year. Net loss from discontinued operations includes after-tax charges of $34.2 million, or $0.39 per diluted share, associated with the closure of the Ruehl business for Fiscal 2009, and after-tax charges of $31.4 million, or $0.35 per diluted share, and $13.6 million, or $0.15 per diluted share, associated with the impairment of Ruehl-related store assets for Fiscal 2009 and Fiscal 2008, respectively.
The Company ended the fourth quarter with $680.1 million in cash and cash equivalents, and borrowings under the credit agreement of $50.9 million and outstanding letters of credit of $50.0 million.
Fiscal 2009 total capital expenditures were $175.5 million, which consisted of approximately $136.5 million for new stores, store refreshes and remodels and $39.0 million related to information technology, distribution center and other home office projects.
During Fiscal 2009, the Company opened 24 new stores, 11 domestically and 13 internationally, and closed 53 stores, including 29 Ruehl stores.
Ruehl Update — Discontinued Operations
As previously announced, on June 16, 2009, the Board of Directors approved the closure of the Company’s 29 Ruehl branded stores and related direct-to-consumer operations. The Company completed the closure during the fourth quarter of Fiscal 2009 and accordingly the after-tax operating results of Ruehl for each period presented are included in discontinued operations on the Condensed Consolidated Statements of Income. As compared to the previous estimate of $60 million, during Fiscal 2009 the Company incurred aggregate pre-tax charges with a net present value of approximately $56.1 million to exit the Ruehl business, of which $22.4 million was incurred in the fourth quarter.
In addition to the $56.1 million in aggregate pre-tax exit charges incurred during Fiscal 2009, the Company incurred non-cash, pre-tax asset impairment charges related to Ruehl of $51.5 million during Fiscal 2009 and $22.3 million during Fiscal 2008.
The net loss from discontinued operations for the fourth quarter and fiscal year includes the operating results, exit charges and non-cash impairment charges for Ruehl as summarized in the table accompanying the condensed consolidated financial statements included with this release.

 

 


 

Other Developments
During the quarter, the Company opened a flagship location in Tokyo, as well as five Hollister mall-based stores in Europe.
The Board of Directors declared a quarterly cash dividend of $0.175 per share on the Class A Common Stock of Abercrombie & Fitch Co. payable on March 16, 2010 to shareholders of record at the close of business on February 26, 2010.
2010 Outlook
In Fiscal 2010, the Company expects to open Abercrombie & Fitch flagship stores in Copenhagen, Denmark and Fukuoka, Japan and a Hollister Epic store on Fifth Avenue in New York. Additionally, the Company expects to open approximately 30 international mall-based Hollister stores.
Based on current new store plans and other planned expenditures, the Company expects total capital expenditures to be in the range of $250 million to $260 million, including $215 million to $225 million related to new stores, store refreshes and remodels, and approximately $35 million related to information technology, distribution center and other home office projects.
At the end of Fiscal 2009, the Company operated a total of 1,096 stores. The Company operated 340 Abercrombie & Fitch stores, 205 abercrombie stores, 507 Hollister Co. stores and 16 Gilly Hicks stores domestically. The Company also operated six Abercrombie & Fitch stores, four abercrombie kids stores and 18 Hollister Co. stores internationally. The Company operates e-commerce websites at www.abercrombie.com, www.abercrombiekids.com, www.hollisterco.com and www.gillyhicks.com.
Today at 8:30 AM, Eastern Time, the Company will conduct a conference call. Management will discuss the Company’s performance and its plans for the future and will accept questions from participants. To listen to the live conference call, dial (888) 204-4317 or internationally at (913) 981-5589. To listen via the Internet, go to www.abercrombie.com, select the Investors page and scroll through the Calendar of Events. Replays of the call will be available shortly after its completion. The audio replay can be accessed for two weeks following the reporting date by calling (888) 203-1112 or internationally at (719) 457-0820 followed by the conference ID number 6042496; or for 12 months by visiting the Company’s website at www.abercrombie.com.
# # # #

 

 


 

     
For further information, call:
  Eric Cerny
 
  Manager, Investor Relations
 
  (614) 283-6385
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
A&F cautions that any forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) contained in this Press Release or made by management of A&F involve risks and uncertainties and are subject to change based on various important factors, many of which may be beyond the Company’s control. Words such as “estimate,” “project,” “plan,” “believe,” “expect,” “anticipate,” “intend,” and similar expressions may identify forward-looking statements. The following factors, in addition to those included in the disclosure under the heading “ FORWARD-LOOKING STATEMENTS AND RISK FACTORS” in “ITEM 1A. RISK FACTORS” of A&F’s Annual Report on Form 10-K for the fiscal year ended January 31, 2009, in some cases have affected and in the future could affect the Company’s financial performance and could cause actual results for the 2009 fiscal year and beyond to differ materially from those expressed or implied in any of the forward-looking statements included in this Press Release or otherwise made by management: current general and financial economic conditions; changes in consumer spending patterns and consumer preferences; the effects of political and economic events and conditions domestically and in foreign jurisdictions in which the Company operates, including, but not limited to, acts of terrorism or war; the impact of competition and pricing; changes in weather patterns; availability and market prices of key raw materials; ability to source product from its global supplier base; political stability; currency and exchange risks and changes in existing or potential duties, tariffs or quotas; availability of suitable store locations at appropriate terms; ability to develop new merchandise; ability to hire, train and retain associates; estimates of expenses which the Company may incur in connection with the closure of the Ruehl stores and related direct-to-consumer operations; and the outcome of pending litigation or other adversarial proceedings. Future economic and industry trends that could potentially impact revenue and profitability are difficult to predict. Therefore, there can be no assurance that the forward-looking statements included in this Press Release will prove to be accurate. In light of the significant uncertainties in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by the Company, or any other person, that the objectives of the Company will be achieved. The forward-looking statements herein are based on information presently available to the management of the Company. Except as may be required by applicable law, the Company assumes no obligation to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied therein will not be realized.
# # # #

 

 


 

Abercrombie & Fitch Co.
Condensed Consolidated Statements of Income
(Unaudited)
Thirteen Weeks Ended January 30, 2010 and Thirteen Weeks Ended January 31, 2009
(in thousands, except per share data)
                                 
    ACTUAL     ACTUAL  
    2009     % of Net Sales     2008     % of Net Sales  
 
                               
Net Sales
  $ 935,991       100.0 %   $ 980,809       100.0 %
 
                               
Cost of Goods Sold
    341,449       36.5 %     346,960       35.4 %
 
                       
 
                               
Gross Profit
    594,542       63.5 %     633,849       64.6 %
 
                               
Total Stores and Distribution Expense
    413,983       44.2 %     385,017       39.3 %
 
                               
Total Marketing, General and Administrative Expense
    92,390       9.9 %     97,464       9.9 %
 
                               
Other Operating Income, Net
    (7,268 )     -0.8 %     (5,431 )     -0.6 %
 
                       
 
                               
Operating Income
    95,437       10.2 %     156,799       16.0 %
 
                               
Interest Expense (Income), Net
    1,093       0.1 %     (1,419 )     -0.1 %
 
                       
 
                               
Income from Continuing Operation Before Income Taxes
    94,344       10.1 %     158,218       16.1 %
 
                               
Income Tax Expense for Continuing Operations
    33,319       3.6 %     70,197       7.2 %
 
                       
 
                               
Net Income from Continuing Operations
    61,025       6.5 %     88,021       9.0 %
 
                               
Net Loss from Discontinued Operations (net of taxes)
    (13,566 )     -1.4 %     (19,614 )     -2.0 %
 
                       
 
                               
Net Income
  $ 47,459       5.1 %   $ 68,407       7.0 %
 
                       
 
                               
Net Income Per Share from Continuing Operations:
                               
Basic
  $ 0.69             $ 1.01          
Diluted
  $ 0.68             $ 1.00          
 
                               
Net Loss Per Share from Discontinued Operations:
                               
Basic
  $ (0.15 )           $ (0.23 )        
Diluted
  $ (0.15 )           $ (0.22 )        
 
                               
Total Net Income Per Share:
                               
Basic
  $ 0.54             $ 0.79          
Diluted
  $ 0.53             $ 0.78          
 
                               
Weighted-Average Shares Outstanding:
                               
Basic
    87,977               87,052          
Diluted
    89,114               88,258          

 

 


 

Abercrombie & Fitch Co.
Condensed Consolidated Statements of Income
(Unaudited)
Fifty-Two Weeks Ended January 30, 2010 and Fifty-Two Weeks Ended January 31, 2009
(in thousands, except per share data)
                                 
    ACTUAL     ACTUAL  
    2009     % of Net Sales     2008     % of Net Sales  
 
                               
Net Sales
  $ 2,928,626       100.0 %   $ 3,484,058       100.0 %
 
                               
Cost of Goods Sold
    1,045,028       35.7 %     1,152,963       33.1 %
 
                       
 
                               
Gross Profit
    1,883,598       64.3 %     2,331,095       66.9 %
 
                               
Total Stores and Distribution Expense
    1,425,950       48.7 %     1,436,363       41.2 %
 
                               
Total Marketing, General and Administrative Expense
    353,269       12.1 %     405,248       11.6 %
 
                               
Other Operating Income, Net
    (13,533 )     -0.5 %     (8,778 )     -0.3 %
 
                       
 
                               
Operating Income
    117,912       4.0 %     498,262       14.3 %
 
                               
Interest Income, Net
    (1,598 )     -0.1 %     (11,382 )     -0.3 %
 
                       
 
                               
Income from Continuing Operation Before Income Taxes
    119,510       4.1 %     509,644       14.6 %
 
                               
Income Tax Expense for Continuing Operations
    40,557       1.4 %     201,475       5.8 %
 
                       
 
                               
Net Income from Continuing Operations
    78,953       2.7 %     308,169       8.8 %
 
                               
Net Loss from Discontinued Operations (net of taxes)
    (78,699 )     -2.7 %     (35,914 )     -1.0 %
 
                       
 
                               
Net Income
  $ 254       0.0 %   $ 272,255       7.8 %
 
                       
 
                               
Net Income Per Share from Continuing Operations:
                               
Basic
  $ 0.90             $ 3.55          
Diluted
  $ 0.89             $ 3.45          
 
                               
Net Loss Per Share from Discontinued Operations:
                               
Basic
  $ (0.90 )           $ (0.41 )        
Diluted
  $ (0.89 )           $ (0.40 )        
 
                               
Total Net Income Per Share:
                               
Basic
  $ 0.00             $ 3.14          
Diluted
  $ 0.00             $ 3.05          
 
                               
Weighted-Average Shares Outstanding:
                               
Basic
    87,874               86,816          
Diluted
    88,609               89,291          

 

 


 

Abercrombie & Fitch Co.
Condensed Consolidated Balance Sheets
(in thousands)
                 
    (Unaudited)        
    January 30, 2010     January 31, 2009  
ASSETS
               
 
               
Current Assets
               
Cash and Equivalents
  $ 680,113     $ 522,122  
Marketable Securities
    32,356        
Receivables
    102,450       53,110  
Inventories
    310,645       372,422  
Deferred Income Taxes
    44,570       43,408  
Other Current Assets
    89,942       93,763  
 
           
 
               
Total Current Assets
    1,260,076       1,084,825  
 
               
Property and Equipment, Net
    1,244,019       1,398,655  
 
               
Non-Current Marketable Securities
    141,794       229,081  
 
               
Other Assets
    187,562       135,620  
 
           
 
               
TOTAL ASSETS
  $ 2,833,451     $ 2,848,181  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
 
               
Current Liabilities
               
Accounts Payable and Outstanding Checks
  $ 150,134     $ 149,753  
Accrued Expenses
    264,109       241,231  
Deferred Lease Credits
    43,597       42,358  
Income Taxes Payable
    9,352       16,455  
 
           
 
               
Total Current Liabilities
    467,192       449,797  
 
               
Long-Term Liabilities
               
Deferred Income Taxes
    47,142       34,085  
Deferred Lease Credits
    212,052       211,978  
Debt
    71,213       100,000  
Other Liabilities
    207,935       206,743  
 
           
 
               
Total Long-Term Liabilities
    538,342       552,806  
 
               
Total Shareholders’ Equity
    1,827,917       1,845,578  
 
           
 
               
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  $ 2,833,451     $ 2,848,181  
 
           

 

 


 

Reconciliation of GAAP to non-GAAP financial measures
This release contains non-GAAP financial measures reflecting adjustments to the Company’s net income per diluted share for the thirteen and fifty-two weeks ended January 30, 2010 and January 31, 2009. Provided in the tables below are reconciliations between the relevant GAAP financial measures and the non-GAAP financial measures contained in this release. As used herein, “GAAP” refers to accounting principles generally accepted in the United States of America.
The Company believes that the non-GAAP financial measures presented in the release and below in the reconciliation tables are useful to investors as they provide the ability to measure the Company’s operating performance and compare it against that of prior periods without reference to the Condensed Consolidated Statements of Income impact of discontinued operations and non-cash, store related asset impairment charges. These non-GAAP financial measures should not be used as alternatives to net income per diluted share as indicators of the ongoing operating performance of the Company and are also not intended to supersede or replace the Company’s GAAP financial measures.
Abercrombie & Fitch Co.
Reconciliation of net income per diluted share on a GAAP basis to net income per diluted share on a non-GAAP basis
(Unaudited)
                 
    Thirteen Weeks Ended  
    January 30, 2010     January 31, 2009  
 
               
Net income per diluted share on a GAAP basis
  $ 0.53     $ 0.78  
Plus: Net loss from discontinued operations (1)
  $ 0.15     $ 0.22  
Plus: Non-cash, store-related asset impairment charges (2)
  $ 0.23     $ 0.06  
 
           
Net income per diluted share on a non-GAAP basis
  $ 0.91     $ 1.06  
                 
    Fifty-two Weeks Ended  
    January 30, 2010     January 31, 2009  
 
               
Net income per diluted share on a GAAP basis
  $ 0.00     $ 3.05  
Plus: Net loss from discontinued operations (1)
  $ 0.89     $ 0.40  
Plus: Non-cash, store-related asset impairment charges (2)
  $ 0.23     $ 0.06  
 
           
Net income per diluted share on a non-GAAP basis
  $ 1.12     $ 3.51  
     
(1)   Net loss from discontinued operations for the fourth quarter and fiscal year includes the operating results, exit charges and non-cash impairment charges for Ruehl as summarized in a table accompanying the condensed consolidated financial statements included with this release.
 
(2)   The non-cash, store-related asset impairment charges relate to stores whose asset carrying value exceeded the fair value. For Fiscal 2009 the charge was associated with 34 Abercrombie & Fitch, 46 abercrombie kids and 19 Hollister stores. For Fiscal 2008 the charge was associated with 11 Abercrombie & Fitch, six abercrombie kids and three Hollister stores.

 

 


 

Abercrombie & Fitch Co.
Analysis of Net Loss from Discontinued Operations
(Unaudited)
(in thousands)
                                                                 
    Thirteen Weeks Ended  
    January 30, 2010     January 31, 2009  
    Operating     Exit     Impairment             Operating     Exit     Impairment        
    Results     Charges     Charges     Total     Results     Charges     Charges     Total  
Net Sales
  $ 15,032     $     $     $ 15,032     $ 17,146     $     $     $ 17,146  
 
                                                               
Cost of Goods Sold
    4,629       608             5,237       8,381                   8,381  
 
                                               
 
                                                               
Gross Profit
    10,403       (608 )           9,795       8,765                   8,765  
 
                                                               
Stores and Distribution Expense
    10,177       21,754             31,931       15,170             22,272       37,442  
Marketing, General and Administrative Expense
    82       22             104       3,514                   3,514  
Other Operating Income, Net
                            (37 )                 (37 )
 
                                               
 
                                                               
Operating Income (Loss)
    144       (22,384 )           (22,240 )     (9,882 )           (22,272 )     (32,154 )
 
                                                               
Tax Expense (Benefit) for Discontinued Operations
    56       (8,730 )           (8,674 )     (3,854 )           (8,686 )     (12,540 )
 
                                               
 
                                                               
Net Income (Loss) from Discontinued Operations
    88       (13,654 )           (13,566 )     (6,028 )           (13,586 )     (19,614 )
 
                                                               
Net Income (Loss) Per Share from Discontinued Operations:
                                                               
Basic
  $ 0.00     $ (0.15 )   $     $ (0.15 )   $ (0.07 )   $     $ (0.16 )   $ (0.23 )
Diluted
  $ 0.00     $ (0.15 )   $     $ (0.15 )   $ (0.07 )   $     $ (0.15 )   $ (0.22 )
                                                                 
    Fifty-two Weeks Ended  
    January 30, 2010     January 31, 2009  
    Operating     Exit     Impairment             Operating     Exit     Impairment        
    Results     Charges     Charges     Total     Results     Charges     Charges     Total  
Net Sales
  $ 48,393     $     $     $ 48,393     $ 56,218     $     $     $ 56,218  
 
                                                               
Cost of Goods Sold
    21,429       608             22,037       25,621                   25,621  
 
                                               
 
                                                               
Gross Profit
    26,964       (608 )           26,356       30,597                   30,597  
 
                                                               
Stores and Distribution Expense
    43,407       54,903       48,516       146,826       52,876             22,272       75,148  
Marketing, General and Administrative Expense
    4,942       594       3,020       8,556       14,411                   14,411  
Other Operating Income, Net
    (11 )                 (11 )     (86 )                 (86 )
 
                                               
 
                                                               
Operating Income (Loss)
    (21,374 )     (56,105 )     (51,536 )     (129,016 )     (36,604 )           (22,272 )     (58,876 )
 
                                                               
Tax Expense (Benefit) for Discontinued Operations
    (8,336 )     (21,881 )     (20,099 )     (50,316 )     (14,275 )           (8,686 )     (22,962 )
 
                                               
 
                                                               
Net Income (Loss) from Discontinued Operations
    (13,038 )     (34,224 )     (31,437 )     (78,699 )     (22,328 )           (13,586 )     (35,914 )
 
                                                               
Net Income (Loss) Per Share from Discontinued Operations:
                                                               
Basic
  $ (0.15 )   $ (0.39 )   $ (0.36 )   $ (0.90 )   $ (0.26 )   $     $ (0.16 )   $ (0.41 )
Diluted
  $ (0.15 )   $ (0.39 )   $ (0.35 )   $ (0.89 )   $ (0.25 )   $     $ (0.15 )   $ (0.40 )