Rite Aid Corporation Reports Fiscal 2020 Fourth Quarter and Full Year Results

Rite Aid Corporation reported operating results for its fourth quarter and fiscal year ended February 29, 2020.

April 16, 2020 11:00 UTC

Provides Update on Impact of COVID-19 on the Business

  • Fourth Quarter Net Loss from Continuing Operations of $343.5 Million, or $6.43 Per Share, Compared to the Prior Year Fourth Quarter Net Loss of $255.6 Million, or $4.83 Per Share
    • Fourth Quarter Net Loss from Continuing Operations Includes $320.6 Million, or $6.00 Per Share of Non-Cash Income Tax Expense
  • Fourth Quarter Adjusted Net Loss from Continuing Operations of $19.9 Million, or $0.37 Per Share, Compared to the Prior Year Fourth Quarter Adjusted Net Loss of $13.3 Million, or $0.25 Per Share
  • Fourth Quarter Adjusted EBITDA from Continuing Operations of $135.6 Million, Compared to the Prior Year Fourth Quarter Adjusted EBITDA of $134.1 Million
  • Strong Growth in Pharmacy Services Segment Revenues and Same Store Prescription Volume
  • Substantially Improved Pro-Forma Leverage Ratio to 5.3x Adjusted EBITDA
  • Fiscal 2021 Outlook as Previously Announced on March 16, 2020 Unchanged – Ultimate Impact of COVID-19 on Fiscal 2021 Outlook Uncertain

CAMP HILL, Pa.--(BUSINESS WIRE)-- Rite Aid Corporation (NYSE: RAD) today reported operating results for its fourth quarter and fiscal year ended February 29, 2020.

For the fourth quarter, the company reported net loss from continuing operations of $343.5 million, or $6.43 per share, Adjusted net loss from continuing operations of $19.9 million, or $0.37 per share, and Adjusted EBITDA from continuing operations of $135.6 million, or 2.4 percent of revenues.

“I’d like to thank our Rite Aid team for working together to deliver a solid finish to the fiscal year,” said Heyward Donigan, president and chief executive officer, Rite Aid. “Strong execution by our team drove growth in both Pharmacy Services Segment revenues and Retail Pharmacy Segment prescription count, and helped deliver our second consecutive quarter-over-quarter improvement in Adjusted EBITDA. These results provide important momentum as we redefine our industry by deploying our bold, new RxEvolution strategy.”

“As we begin the new fiscal year, Rite Aid’s top priority is to continue providing the essential care, services and products that our communities need during the COVID-19 crisis,” Donigan continued. “I couldn’t be more proud of our team for working together to support our fellow associates and serve our customers and clients during this global health emergency. There has never been a more important time to be a pharmacy company, and we remain committed to serving as a trusted and essential resource for medications, supplies and services in our communities.”

Fourth Quarter Summary

Revenues from continuing operations for the quarter were $5.73 billion compared to revenues from continuing operations of $5.38 billion in the prior year’s quarter. Retail Pharmacy Segment revenues were $3.99 billion and increased 0.6 percent compared to the prior year period due to an increase in same store sales. Revenues in the Pharmacy Services Segment were $1.8 billion, an increase of 23.1 percent compared to the prior year period, which was due to an increase in Medicare Part D membership of approximately 244,000 compared to the prior year period.

Retail Pharmacy Segment same store sales from continuing operations for the fourth quarter increased 1.6 percent over the prior year period, consisting of a 1.6 percent increase in pharmacy sales and a 0.1 percent increase in front-end sales. Front-end same store sales, excluding cigarettes and tobacco products, increased 1.5 percent. Pharmacy sales were negatively impacted by approximately 330 basis points as a result of new generic introductions. The number of prescriptions filled in same stores, adjusted to 30-day equivalents, increased 5.0 percent over the prior year period driven by strong execution, notably in growing immunizations and medication adherence through personalized interventions, as well as prescription file buys and gaining access to new networks in markets where we have strong market presence. Prescription sales from continuing operations accounted for 65.9 percent of total drugstore sales.

Net loss from continuing operations was $343.5 million, or $6.43 per share compared to last year’s fourth quarter net loss from continuing operations of $255.6 million, or $4.83 per share. Income tax expense in the current year’s fourth quarter was impacted by a $320.6 million charge related to an increase in the valuation allowance against the company’s deferred tax asset. Other items impacting net loss from continuing operations included a loss on sale of assets in the current year compared to a gain on sale of assets in the prior year, partially offset by a LIFO credit in the current year compared to a LIFO charge in the prior year.

Adjusted EBITDA from continuing operations was $135.6 million or 2.4 percent of revenues for the fourth quarter compared to last year’s fourth quarter Adjusted EBITDA from continuing operations of $134.1 million or 2.5 percent of revenues. Retail Pharmacy Segment Adjusted EBITDA from continuing operations decreased $11.1 million due primarily to a reduction in the Transition Services Agreement (the TSA) fee income from Walgreens Boots Alliance, Inc. (WBA). Pharmacy Services Segment Adjusted EBITDA increased $12.6 million over the prior year due to increased revenues and improvements in pharmacy network management.

Full Year Results

For the fiscal year ended February 29, 2020, revenues from continuing operations were $21.9 billion compared to revenues of $21.6 billion in the prior year, an increase of $0.3 billion or 1.3 percent. Retail Pharmacy Segment revenues were $15.6 billion, a decrease of 0.9 percent compared to the prior year. Revenues in the Pharmacy Services Segment were $6.6 billion, an increase of 7.6 percent compared to the prior year, which was due to an increase in Medicare Part D membership.

Retail Pharmacy Segment same store sales from continuing operations for the year increased 1.1 percent, consisting of a 1.4 percent increase in pharmacy sales and a 0.6 percent decrease in front end sales. Front-end same store sales, excluding cigarettes and tobacco products, increased 0.6 percent for the year. Pharmacy sales were negatively impacted by approximately 286 basis points as a result of new generic introductions. The number of prescriptions filled in same stores, adjusted to 30-day equivalents, increased 3.5 percent over the prior year resulting primarily from strong execution, notably in growing immunizations and medication adherence through personalized interventions, as well as prescription file buys and gaining access to new networks in markets where we have strong market presence. Prescription sales from continuing operations accounted for 67.0 percent of total drugstore sales.

Net loss from continuing operations for fiscal 2020 was $469.2 million, or $8.82 per share compared to last year’s net loss from continuing operations of $667.0 million, or $12.62 per share. The reduction in net loss is due to lower goodwill and intangible asset impairment charges, lower LIFO expense, lower lease termination and impairment charges, and a gain on debt retirements in the current year compared to a loss on debt retirements in the prior year. These items were partially offset by higher income tax expense and higher restructuring-related costs.

Adjusted EBITDA from continuing operations was $538.2 million or 2.5 percent of revenues for the year compared to $563.4 million or 2.6 percent of revenues for last year. The decrease in Adjusted EBITDA is due to a decrease of $34.8 million in the Retail Pharmacy Segment, partially offset by a $9.5 million increase in the Pharmacy Services Segment. The decrease in the Retail Pharmacy Segment Adjusted EBITDA was driven by a $42.4 million reduction in TSA fee income from WBA. Also contributing to the reduction in Adjusted EBITDA was a decrease in Adjusted EBITDA gross profit resulting from reimbursement rate pressures that were not fully offset by generic drug purchasing efficiencies, a reduction in vendor promotional funds and a decline in front-end same store sales. These negative variances were partially offset by same-store prescription count growth and lower selling, general and administrative expenses due to strong labor and benefits expense control. The improvement in the Pharmacy Services Segment EBITDA was due to increased revenue and improvements in pharmacy network management.

For the year, the company relocated five stores, finished the last 75 stores with the wellness remodel format, opened two stores, and closed 10 stores.

Rite Aid on the Front Lines of the COVID-19 Crisis

Rite Aid is on the front lines of providing communities with essential care, services and products during the COVID-19 pandemic. The company has taken numerous steps to ensure that Rite Aid can continue providing these vital services during this time of great need, including:

  • Working with the U.S. Department of Health and Human Services to pilot new testing models.
  • Announcing plans to hire an additional 5,000 full and part-time associates to support store and distribution center teams.
  • Implementing Hero Pay and Hero Bonus programs, along with increasing our associate discount to 35%, to show appreciation for the exceptional commitment of Rite Aid associates on the front lines.
  • Instituting a “Pandemic Pay” policy that ensures associates are compensated if diagnosed with the virus or quarantined because of exposure.
  • Implementing specific internal protocols to keep associates safe and ready to serve customers, including the installation of Plexiglas shields at pharmacy and front-end counters to provide additional protection.
  • Ensuring contact-less capabilities at our stores for prescription pickup and payment.
  • Launching a new telehealth service RediClinic@Home to better serve patient needs.
  • Designating 9 a.m. to 10 a.m. as a senior shopping hour to limit exposure for customers 60 and older and offering a 30% discount to wellness+ rewards members every Wednesday in April.
  • Establishing social distancing procedures that include marking floor areas in front of the pharmacy and front-end counters with tape to ensure 6-foot separation.
  • Waiving delivery-service fees for eligible prescriptions.
  • Following enhanced cleaning and sanitization protocols designed specifically to prevent the spread of a wide spectrum of viruses, including COVID-19 and influenza.

In response to the COVID-19 pandemic, the company implemented its business continuity plans in an effort to continue normal operations based on the work from home and social distancing requirements of various governmental entities. During the month of March, the company saw increases in comparable front-end sales of 33 percent, due to demand for personal care, paper products and OTC medications, and increases in 30-day comparable adjusted prescription count of 8.3 percent due to increased fills of maintenance medications.

The company expects these initial favorable results to be tempered by a decline in front-end sales during the remainder of the first quarter of fiscal 2021 due to social distancing measures that are in effect in our markets, and a moderation in prescription count due to the timing of maintenance medication fills and a potential prolonged acute prescription decline. Also the company incurred incremental costs related to the Hero Pay and Bonus programs for front-line associates, as well as incremental expenses (e.g. Plexiglas protective barriers, cleaning crews and additional staffing) to ensure our stores stay open and to minimize the risk to our associates and customers.

The company currently has liquidity of $1.9 billion, which consists of availability to borrow under our secured revolving credit facility of $1.7 billion and cash on hand of $180 million. The company will continue to assess developments related to COVID-19 as the quarter progresses to determine if any material negative impacts are identified and will work to minimize the risk to the company’s financial position if material negative developments occur.

Outlook for Fiscal 2021

The company’s outlook for fiscal 2021, as previously announced on March 16, 2020, assumes a decline in reimbursement rates consistent with the decline experienced in fiscal 2020. However, based upon conditions in the generic drug market, the company does not expect to be able to as effectively offset these declines with generic drug purchasing savings as in the prior year. The company does expect benefits from revenue growth and initiatives to control costs to partially offset these reimbursement rate pressures. The company’s outlook also assumes restructuring charges of approximately $60.0 million, which will not be included in Adjusted EBITDA. These charges include costs to relaunch the brand and to transition certain merchandise lines.

At this time, the impact of COVID-19 on fiscal 2021 Adjusted EBITDA has not been material, as increased sales volumes in March are expected to be offset by declines in sales during the remainder of the first quarter of fiscal 2021 and the cost investments described above. At this time, the company does not have enough information about the ultimate impact of COVID-19 on fiscal 2021 results to justify changing guidance. It is important to note that the impacts of COVID-19 on our business are fluid and difficult to predict and these estimates could materially change. Factors that could cause our estimates for fiscal 2021 to materially change include a deterioration in front-end sales and prescriptions due to prolonged social distancing measures, a reduction in members at our Pharmacy Services Segment commercial clients and disruptions to our front-end or pharmaceutical supply chain.

Revenues are expected to be between $22.5 billion and $22.9 billion in fiscal 2021 with Retail Pharmacy Segment same store sales expected to range from an increase of 1.5 percent to an increase of 2.5 percent over fiscal 2020. Pharmacy Services Segment revenue is expected to be between $6.75 billion and $6.85 billion (net of any intercompany revenues to Rite Aid retail).

Net loss is expected to be between $91.0 million and $119.0 million.

Adjusted EBITDA is expected to be between $500.0 million and $540.0 million.

Adjusted net (loss) income per share is expected to be between a loss of $0.22 and income of $0.19.

Cash flow from operations is expected to be between $400.0 million and $450.0 million.

Capital expenditures are expected to be approximately $350.0 million.

Conference Call Broadcast

Rite Aid will hold an analyst call at 8:30 a.m. Eastern Time today with remarks by Rite Aid’s management team.

The call will be broadcast via the Internet at https://www.riteaid.com/corporate/investor-relations/presentations. The telephone replay will be available beginning at 12 p.m. Eastern Time today and ending at 11:59 p.m. Eastern Time on, April 18, 2020. To access the replay of the call, telephone (855) 859-2056 from within the U.S. and Canada or (404) 537-3406 from outside the U.S. and Canada and enter the seven-digit reservation number 5497617. The webcast replay of the call will also be available at https://www.riteaid.com/corporate/investor-relations/presentations starting at 12 p.m. Eastern Time today. The playback will be available until the company’s next conference call.

About Rite Aid Corporation

Rite Aid Corporation is on the front lines of delivering health care services and retail products to over 1.6 million Americans daily. Our pharmacists are uniquely positioned to engage with customers and improve their health outcomes. We provide an array of whole being health products and services for the entire family through over 2,400 retail pharmacy locations across 18 states. Through EnvisionRxOptions, soon to be renamed Elixir, we provide pharmacy benefits and services to approximately 4 million members nationwide. For more information, www.riteaid.com.

Cautionary Statement Regarding Forward-Looking Statements

Statements in this release that are not historical, are forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements regarding Rite Aid’s outlook and guidance for fiscal 2021, including the impact of coronavirus pandemic (COVID-19) on the company’s business; Rite Aid’s plan to hire additional associates; and any assumptions underlying any of the foregoing. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” and “will” and variations of such words and similar expressions are intended to identify such forward-looking statements.

These forward-looking statements are not guarantees of future performance and involve risks, assumptions and uncertainties, including, but not limited to: the impact of COVID-19 on our workforce, operations, stores, and supply chain, and the operations of our customers, suppliers and business partners; our ability to successfully implement our new business strategy (including any delays as a result of COVID-19) and improve the operating performance of our stores; our high level of indebtedness and our ability to satisfy our obligations and the other covenants contained in our debt agreements; general competitive, economic, industry, market, political (including healthcare reform), and regulatory conditions, as well as factors specific to the markets in which we operate; the impact of private and public third-party payers continued reduction in prescription drug reimbursements and efforts to encourage mail order ;our ability to manage expenses and our investments in working capital; our ability to achieve the benefits of our efforts to reduce the costs of our generic and other drugs; outcomes of legal and regulatory matters; our ability to partner and have relationships with health plans and health systems; risks related to the pending sale of the remaining Rite Aid distribution center and related assets to WBA, including the possibility that the transaction may not close; and the continued integration of our new senior management team and our ability to realize the benefits from our organizational restructuring.

These and other risks, assumptions and uncertainties are more fully described in Item 1A (Risk Factors) of our most recent Annual Report on Form 10-K and in other documents that we file or furnish with the Securities and Exchange Commission (the “SEC”), which you are encouraged to read. To the extent that COVID-19 adversely affects our business and financial results, it may also have the effect of heightening many of such risk factors.

Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. The degree to which COVID-19 may affect Rite Aid’s results and operations, including its ability to achieve its outlook for fiscal 2021, will depend on future developments, which are highly uncertain, including, but not limited to, the duration and spread of the outbreak, its severity, the actions to contain the virus or treat its impact (including travel bans and restrictions, quarantines, shelter-in-place orders and shutdowns), and how quickly and to what extent normal economic and operating conditions can resume. As a result, the impact on Rite Aid’s financial and operating results cannot be reasonably estimated with specificity at this time, but the impact could be material. Rite Aid expressly disclaims any current intention to update publicly any forward-looking statement after the distribution of this release, whether as a result of new information, future events, changes in assumptions or otherwise.

Reconciliation of Non-GAAP Financial Measures

Rite Aid separately reports financial results on the basis of Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share and Adjusted EBITDA which are non-GAAP financial measures. See the attached tables for a reconciliation of Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share and Adjusted EBITDA to net income (loss), and net income (loss) per diluted share, which are the most directly comparable GAAP financial measures. Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Diluted Share exclude amortization expense, merger and acquisition-related costs, non-recurring litigation settlement, gains and losses on debt retirements, LIFO adjustments, goodwill and intangible asset impairment charges, restructuring-related costs and the WBA merger termination fee. The current calculations of Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Diluted Share reflect a modification made in the second quarter of fiscal 2019 to add back all amortization expenses rather than the amortization of EnvisionRx intangible assets only.

Adjusted EBITDA is defined as net income (loss) excluding the impact of income taxes, interest expense, depreciation and amortization, LIFO adjustments, charges or credits for facility closing and impairment, goodwill and intangible asset impairment charges, inventory write-downs related to store closings, gains or losses on debt retirements, the WBA merger termination fee, and other items (including stock-based compensation expense, merger and acquisition-related costs, non-recurring litigation settlement, severance, restructuring-related costs and costs related to facility closures and gain or loss on sale of assets). The current calculation of Adjusted EBITDA reflects a modification made in the second quarter of fiscal 2019 to eliminate the add back of revenue deferrals related to our customer loyalty program and to present amounts previously included within other as separate reconciling items. We further note that the add back of LIFO (credit) charge when calculating Adjusted EBITDA, Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Diluted Share removes the entire impact of LIFO (credits) charges, and effectively reflects Rite Aid’s results as if the company was on a FIFO inventory basis.

Cautionary Note Regarding Pro Forma Information

This release provides certain pro forma information regarding the impact of Rite Aid’s pending sale of a distribution center and assets to WBA on Rite Aid’s results of operations and capital structure. The pro forma information is for illustrative purposes only, was prepared by management in response to investor inquiries and is based upon a number of assumptions. The pro forma information assumes the completion of all the asset sales when they actually take place over an extended period of time. Additional items that may require adjustments to the pro forma information may be identified and could result in material changes to the information contained herein. The information in this release is not necessarily indicative of what actual financial results of Rite Aid would have been had the sale occurred on the dates or for the periods indicated, nor does it purport to project the financial results of Rite Aid for any future periods or as of any date. Such pro forma information has not been prepared in conformity with Regulation S-X. Rite Aid’s independent auditors have not audited, reviewed, compiled or performed any procedures with respect to this preliminary financial information. Accordingly, they do not express an opinion or provide any form of assurance with respect thereto. The information in this release should not be viewed in replacement of results prepared in compliance with Generally Accepted Accounting Principles or any pro forma financial statements subsequently required by the rules and regulations of the SEC.

###

RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(unaudited)
February 29, 2020 March 2, 2019
ASSETS
Current assets:
Cash and cash equivalents

$

218,180

$

144,353

Accounts receivable, net

1,286,785

1,788,712

Inventories, net of LIFO reserve of $539,640 and $604,444

1,921,604

1,871,941

Prepaid expenses and other current assets

181,794

179,132

Current assets held for sale

92,278

117,581

Total current assets

3,700,641

4,101,719

Property, plant and equipment, net

1,215,838

1,308,514

Operating lease right-of-use assets

2,903,256

-

Goodwill

1,108,136

1,108,136

Other intangibles, net

359,491

448,706

Deferred tax assets

16,680

409,084

Other assets

148,327

215,208

Total assets

$

9,452,369

$

7,591,367

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current maturities of long-term debt and lease financing obligations

$

8,840

$

16,111

Accounts payable

1,484,081

1,618,585

Accrued salaries, wages and other current liabilities

746,318

808,439

Current portion of operating lease liabilities

490,161

-

Current liabilities held for sale

37,063

-

Total current liabilities

2,766,463

2,443,135

Long-term debt, less current maturities

3,077,268

3,454,585

Long-term operating lease liabilities

2,710,347

-

Lease financing obligations, less current maturities

19,326

24,064

Other noncurrent liabilities

204,438

482,893

Total liabilities

8,777,842

6,404,677

Commitments and contingencies

-

-

Stockholders’ equity:
Common stock

54,716

54,016

Additional paid-in capital

5,890,903

5,876,977

Accumulated deficit

(5,222,194

)

(4,713,244

)

Accumulated other comprehensive loss

(48,898

)

(31,059

)

Total stockholders’ equity

674,527

1,186,690

Total liabilities and stockholders’ equity

$

9,452,369

$

7,591,367

RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(unaudited)
Thirteen weeks ended
February 29, 2020
Thirteen weeks ended
March 2, 2019
Revenues

$

5,727,242

$

5,379,645

Costs and expenses:
Cost of revenues

4,460,621

4,215,281

Selling, general and administrative expenses

1,154,300

1,143,202

Lease termination and impairment charges

40,728

55,898

Interest expense

53,429

52,695

Loss (gain) on sale of assets, net

9,896

(26,806

)

5,718,974

5,440,270

Income (loss) from continuing operations before income taxes

8,268

(60,625

)

Income tax expense

351,729

195,004

Net loss from continuing operations

(343,461

)

(255,629

)

Net income (loss) from discontinued operations, net of tax

18,740

(17,350

)

Net loss

$

(324,721

)

$

(272,979

)

Basic and diluted loss per share:
Numerator for loss per share:
Net loss from continuing operations attributable to common
stockholders - basic and diluted

$

(343,461

)

$

(255,629

)

Net income (loss) from discontinued operations attributable to
common stockholders - basic and diluted

18,740

(17,350

)

Loss attributable to common stockholders - basic and diluted

$

(324,721

)

$

(272,979

)

Denominator:
Basic and diluted weighted average shares

53,434

52,965

Basic and diluted loss per share
Continuing operations

$

(6.43

)

$

(4.83

)

Discontinued operations

$

0.35

$

(0.32

)

Net basic and diluted loss per share

$

(6.08

)

$

(5.15

)

RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(unaudited)
Fifty-two weeks ended
February 29, 2020
Fifty-two weeks ended
March 2, 2019
Revenues

$

21,928,393

$

21,639,557

Costs and expenses:
Cost of revenues

17,201,635

16,963,205

Selling, general and administrative expenses

4,587,336

4,592,375

Lease termination and impairment charges

42,843

107,994

Goodwill and intangible asset impairment charges

-

375,190

Interest expense

229,657

227,728

(Gain) loss on debt retirements, net

(55,692

)

554

Loss (gain) on sale of assets, net

4,226

(38,012

)

22,010,005

22,229,034

Loss from continuing operations before income taxes

(81,612

)

(589,477

)

Income tax expense

387,607

77,477

Net loss from continuing operations

(469,219

)

(666,954

)

Net income from discontinued operations, net of tax

17,045

244,741

Net loss

$

(452,174

)

$

(422,213

)

Basic and diluted loss per share:
Numerator for loss per share:
Net loss from continuing operations attributable to common
stockholders - basic and diluted

$

(469,219

)

$

(666,954

)

Net income from discontinued operations attributable to
common stockholders - basic and diluted

17,045

244,741

Loss attributable to common stockholders - basic and diluted

$

(452,174

)

$

(422,213

)

Denominator:
Basic and diluted weighted average shares

53,228

52,854

Basic and diluted loss per share
Continuing operations

$

(8.82

)

$

(12.62

)

Discontinued operations

$

0.32

$

4.63

Net basic and diluted loss per share

$

(8.50

)

$

(7.99

)

RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)
Thirteen weeks ended
February 29, 2020
Thirteen weeks ended
March 2, 2019
OPERATING ACTIVITIES:
Net loss

$

(324,721

)

$

(272,979

)

Net income (loss) from discontinued operations, net of tax

18,740

(17,350

)

Net loss from continuing operations

$

(343,461

)

$

(255,629

)

Adjustments to reconcile to net cash provided by (used in) operating activities of continuing operations:
Depreciation and amortization

79,300

86,925

Lease termination and impairment charges

40,728

55,898

LIFO (credit) charge

(72,357

)

4,043

Loss (gain) on sale of assets, net

9,896

(26,806

)

Stock-based compensation expense

2,489

552

Changes in deferred taxes

358,925

221,740

Changes in operating assets and liabilities:
Accounts receivable

387,065

(70,407

)

Inventories

107,798

33,844

Accounts payable

(53,817

)

(55,572

)

Operating lease right-of-use assets and operating lease liabilities

(8,691

)

-

Other assets

4,364

13,304

Other liabilities

(95,057

)

(223,820

)

Net cash provided by (used in) operating activities of continuing operations

417,182

(215,928

)

INVESTING ACTIVITIES:
Payments for property, plant and equipment

(42,570

)

(57,560

)

Intangible assets acquired

(9,246

)

(16,338

)

Proceeds from dispositions of assets and investments

3,687

27,749

Proceeds from sale-leaseback transactions

4,879

-

Net cash used in investing activities of continuing operations

(43,250

)

(46,149

)

FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt

600,000

450,000

Net payments to revolver

(485,000

)

(370,000

)

Principal payments on long-term debt

(601,401

)

(2,773

)

Change in zero balance cash accounts

24,420

(43,517

)

Payments for taxes related to net share settlement of equity awards

(348

)

-

Financing fees paid for early debt redemption

-

(158

)

Deferred financing costs paid

(5,466

)

(21,564

)

Net cash (used in) provided by financing activities of continuing operations

(467,795

)

11,988

Cash flows from discontinued operations:
Operating activities of discontinued operations

(16,688

)

(15,688

)

Investing activities of discontinued operations

39,233

87

Net cash provided by (used in) discontinued operations

22,545

(15,601

)

Decrease in cash and cash equivalents

(71,318

)

(265,690

)

Cash and cash equivalents, beginning of period

289,498

410,043

Cash and cash equivalents, end of period

$

218,180

$

144,353

RITE AID CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)
Fifty-two weeks ended
February 29, 2020
Fifty-two weeks ended
March 2, 2019
OPERATING ACTIVITIES:
Net loss

$

(452,174

)

$

(422,213

)

Net income from discontinued operations, net of tax

17,045

244,741

Net loss from continuing operations

$

(469,219

)

$

(666,954

)

Adjustments to reconcile to net cash provided by (used in) operating activities of continuing operations:
Depreciation and amortization

328,277

357,882

Lease termination and impairment charges

42,843

107,994

Goodwill and intangible asset impairment charges

-

375,190

LIFO (credit) charge

(64,804

)

23,354

Loss (gain) on sale of assets, net

4,226

(38,012

)

Stock-based compensation expense

16,087

12,115

(Gain) loss on debt retirements, net

(55,692

)

554

Changes in deferred taxes

385,904

95,638

Changes in operating assets and liabilities:
Accounts receivable

486,563

(75,844

)

Inventories

15,141

(44,645

)

Accounts payable

(92,062

)

125,925

Operating lease right-of-use assets and operating lease liabilities

14,112

-

Other assets

(38,351

)

1,000

Other liabilities

(62,168

)

(439,906

)

Net cash provided by (used in) operating activities of continuing operations

510,857

(165,709

)

INVESTING ACTIVITIES:
Payments for property, plant and equipment

(171,705

)

(196,778

)

Intangible assets acquired

(42,681

)

(47,911

)

Proceeds from dispositions of assets and investments

59,658

43,550

Proceeds from sale-leaseback transactions

4,879

2,587

Net cash used in investing activities of continuing operations

(149,849

)

(198,552

)

FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt

600,000

450,000

Net (payments to) proceeds from revolver

(225,000

)

875,000

Principal payments on long-term debt

(706,103

)

(440,370

)

Change in zero balance cash accounts

12,671

(59,481

)

Net proceeds from the issuance of common stock

-

2,294

Payments for taxes related to net share settlement of equity awards

(1,921

)

(2,419

)

Financing fees paid for early debt redemption

(518

)

(171

)

Deferred financing costs paid

(5,781

)

(21,564

)

Net cash (used in) provided by financing activities of continuing operations

(326,652

)

803,289

Cash flows from discontinued operations:
Operating activities of discontinued operations

(23,836

)

(62,956

)

Investing activities of discontinued operations

63,307

664,740

Financing activities of discontinued operations

-

(1,343,793

)

Net cash provided by (used in) discontinued operations

39,471

(742,009

)

Increase (decrease) in cash and cash equivalents

73,827

(302,981

)

Cash and cash equivalents, beginning of period

144,353

447,334

Cash and cash equivalents, end of period

$

218,180

$

144,353

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL SEGMENT OPERATING INFORMATION
(Dollars in thousands)
(unaudited)
Thirteen weeks ended
February 29, 2020
Thirteen weeks ended
March 2, 2019
Retail Pharmacy Segment
Revenues from continuing operations (a)

$

3,993,328

$

3,971,156

Cost of revenues from continuing operations (a)

2,852,283

2,913,118

Gross profit from continuing operations

1,141,045

1,058,038

LIFO (credit) charge from continuing operations

(72,357

)

4,043

FIFO gross profit from continuing operations

1,068,688

1,062,081

Adjusted EBITDA gross profit from continuing operations

1,070,890

1,069,396

Gross profit as a percentage of revenues - continuing operations

28.57

%

26.64

%

LIFO (credit) charge as a percentage of revenues - continuing operations

-1.81

%

0.10

%

FIFO gross profit as a percentage of revenues - continuing operations

26.76

%

26.74

%

Adjusted EBITDA gross profit as a percentage of revenues - continuing operations

26.82

%

26.93

%

Selling, general and administrative expenses from continuing operations

1,060,472

1,055,449

Adjusted EBITDA selling, general and administrative expenses from continuing operations

985,715

973,162

Selling, general and administrative expenses as a percentage of
revenues - continuing operations

26.56

%

26.58

%

Adjusted EBITDA selling, general and administrative expenses as a percentage of
revenues - continuing operations

24.68

%

24.51

%

Cash interest expense

49,607

49,325

Non-cash interest expense

3,822

3,371

Total interest expense

53,429

52,696

Interest expense - continuing operations

53,429

52,695

Interest expense - discontinued operations

-

1

Adjusted EBITDA - continuing operations

85,175

96,234

Adjusted EBITDA as a percentage of revenues - continuing operations

2.13

%

2.42

%

Pharmacy Services Segment
Revenues (a)

$

1,801,090

$

1,463,278

Cost of revenues (a)

1,675,514

1,356,952

Gross profit

125,576

106,326

Gross profit as a percentage of revenues

6.97

%

7.27

%

Adjusted EBITDA

50,409

37,846

Adjusted EBITDA as a percentage of revenues

2.80

%

2.59

%

(a) -

Revenues and cost of revenues include $67,176 and $54,789 of inter-segment activity for the thirteen weeks ended February 29, 2020 and March 2, 2019, respectively, that is eliminated in consolidation.
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL SEGMENT OPERATING INFORMATION
(Dollars in thousands)
(unaudited)
Fifty-two weeks ended
February 29, 2020
Fifty-two weeks ended
March 2, 2019
Retail Pharmacy Segment
Revenues from continuing operations (a)

$

15,616,186

$

15,757,152

Cost of revenues from continuing operations (a)

11,341,350

11,498,436

Gross profit from continuing operations

4,274,836

4,258,716

LIFO (credit) charge from continuing operations

(64,804

)

23,354

FIFO gross profit from continuing operations

4,210,032

4,282,070

Adjusted EBITDA gross profit from continuing operations

4,221,933

4,299,389

Gross profit as a percentage of revenues - continuing operations

27.37

%

27.03

%

LIFO (credit) charge as a percentage of revenues - continuing operations

-0.41

%

0.15

%

FIFO gross profit as a percentage of revenues - continuing operations

26.96

%

27.18

%

Adjusted EBITDA gross profit as a percentage of revenues - continuing operations

27.04

%

27.29

%

Selling, general and administrative expenses from continuing operations

4,220,851

4,251,378

Adjusted EBITDA selling, general and administrative expenses from continuing operations

3,851,498

3,894,183

Selling, general and administrative expenses as a percentage of
revenues - continuing operations

27.03

%

26.98

%

Adjusted EBITDA selling, general and administrative expenses as a percentage of
revenues - continuing operations

24.66

%

24.71

%

Cash interest expense

214,589

216,595

Non-cash interest expense

15,068

15,749

Total interest expense

229,657

232,344

Interest expense - continuing operations

229,657

227,728

Interest expense - discontinued operations

-

4,616

Adjusted EBITDA - continuing operations

370,435

405,206

Adjusted EBITDA as a percentage of revenues - continuing operations

2.37

%

2.57

%

Pharmacy Services Segment
Revenues (a)

$

6,559,560

$

6,093,688

Cost of revenues (a)

6,107,638

5,676,052

Gross profit

451,922

417,636

Gross profit as a percentage of revenues

6.89

%

6.85

%

Adjusted EBITDA

167,776

158,238

Adjusted EBITDA as a percentage of revenues

2.56

%

2.60

%

(a) -

Revenues and cost of revenues include $247,353 and $211,283 of inter-segment activity for the fifty-two weeks ended February 29, 2020 and March 2, 2019, respectively, that is eliminated in consolidation.
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA
(In thousands)
(unaudited)
Thirteen weeks ended
February 29, 2020
Thirteen weeks ended
March 2, 2019
Reconciliation of net loss to adjusted EBITDA:
Net loss - continuing operations

$

(343,461

)

$

(255,629

)

Adjustments:
Interest expense

53,429

52,695

Income tax expense

351,729

195,004

Depreciation and amortization

79,300

86,925

LIFO (credit) charge

(72,357

)

4,043

Lease termination and impairment charges

40,728

55,898

Merger and Acquisition-related costs

-

4,602

Stock-based compensation expense

2,489

552

Restructuring-related costs

11,872

4,704

Inventory write-downs related to store closings

569

7,933

Loss (gain) on sale of assets, net

9,896

(26,806

)

Other

1,390

4,159

Adjusted EBITDA - continuing operations

$

135,584

$

134,080

Percent of revenues - continuing operations

2.37

%

2.49

%

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA
(In thousands)
(unaudited)
Fifty-two weeks ended
February 29, 2020
Fifty-two weeks ended
March 2, 2019
Reconciliation of net loss to adjusted EBITDA:
Net loss - continuing operations

$

(469,219

)

$

(666,954

)

Adjustments:
Interest expense

229,657

227,728

Income tax expense

387,607

77,477

Depreciation and amortization

328,277

357,882

LIFO (credit) charge

(64,804

)

23,354

Lease termination and impairment charges

42,843

107,994

Goodwill and intangible asset impairment charges

-

375,190

(Gain) loss on debt retirements, net

(55,692

)

554

Merger and Acquisition-related costs

3,599

37,821

Stock-based compensation expense

16,087

12,115

Restructuring-related costs

105,642

4,704

Inventory write-downs related to store closings

4,652

13,487

Litigation settlement

-

18,000

Loss (gain) on sale of assets, net

4,226

(38,012

)

Other

5,336

12,104

Adjusted EBITDA - continuing operations

$

538,211

$

563,444

Percent of revenues - continuing operations

2.45

%

2.60

%

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
ADJUSTED NET LOSS
(Dollars in thousands, except per share amounts)
(unaudited)
Thirteen weeks ended
February 29, 2020
Thirteen weeks ended
March 2, 2019

Net loss from continuing operations

$

(343,461

)

$

(255,629

)

Add back - Income tax expense

351,729

195,004

Income (loss) before income taxes - continuing operations

8,268

(60,625

)

Adjustments:
Amortization expense

24,765

28,972

LIFO (credit) charge

(72,357

)

4,043

Merger and Acquisition-related costs

-

4,602

Restructuring-related costs

11,872

4,704

Adjusted loss before income taxes - continuing operations

(27,452

)

(18,304

)

Adjusted income tax benefit (a)

(7,588

)

(5,052

)

Adjusted net loss from continuing operations

$

(19,864

)

$

(13,252

)

Adjusted net loss per diluted share - continuing operations:
Numerator for adjusted net loss per diluted share:
Adjusted net loss from continuing operations

$

(19,864

)

$

(13,252

)

Denominator:
Basic and diluted weighted average shares

53,434

52,965

Net loss from continuing operations per diluted
share - continuing operations

$

(6.43

)

$

(4.83

)

Adjusted net loss per diluted share - continuing operations

$

(0.37

)

$

(0.25

)

(a)

The fiscal year 2020 and 2019 annual effective tax rates, calculated using a federal rate plus a net state rate that excluded the impact of state NOL’s, state credits and valuation allowance, was used for the thirteen weeks ended February 29, 2020 and March 2, 2019, respectively.

RITE AID CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION
ADJUSTED NET INCOME (LOSS)
(Dollars in thousands, except per share amounts)
(unaudited)
Fifty-two weeks ended
February 29, 2020
Fifty-two weeks ended
March 2, 2019
Net loss from continuing operations

$

(469,219

)

$

(666,954

)

Add back - Income tax expense

387,607

77,477

Loss before income taxes - continuing operations

(81,612

)

(589,477

)

Adjustments:
Amortization expense

103,941

125,640

LIFO (credit) charge

(64,804

)

23,354

Goodwill and intangible asset impairment charges

-

375,190

(Gain) loss on debt retirements, net

(55,692

)

554

Merger and Acquisition-related costs

3,599

37,821

Restructuring-related costs

105,642

4,704

Litigation settlement

-

18,000

Adjusted income (loss) before income taxes - continuing operations

11,074

(4,214

)

Adjusted income tax expense (benefit) (a)

3,061

(1,163

)

Adjusted net income (loss) from continuing operations

$

8,013

$

(3,051

)

Adjusted net income (loss) per diluted share - continuing operations:
Numerator for adjusted net income (loss) per diluted share:
Adjusted net income (loss) from continuing operations

$

8,013

$

(3,051

)

Denominator:
Basic weighted average shares

53,228

52,854

Outstanding options and restricted shares, net

778

-

Diluted weighted average shares

54,006

52,854

Net loss from continuing operations per diluted
share - continuing operations

$

(8.82

)

$

(12.62

)

Adjusted net income (loss) per diluted share - continuing operations

$

0.15

$

(0.06

)

(a)

The fiscal year 2020 and 2019 annual effective tax rates, calculated using a federal rate plus a net state rate that excluded the impact of state NOL’s, state credits and valuation allowance, was used for the fifty-two weeks ended February 29, 2020 and March 2, 2019, respectively.
RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ADJUSTED EBITDA GROSS PROFIT AND RECONCILIATION OF ADJUSTED EBITDA SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES- RETAIL PHARMACY SEGMENT
(In thousands)
(unaudited)
Thirteen weeks ended
February 29, 2020
Thirteen weeks ended
March 2, 2019
Reconciliation of adjusted EBITDA gross profit:
Revenues

$

3,993,328

$

3,971,156

Gross Profit

1,141,045

1,058,038

Addback:
LIFO (credit) charge

(72,357

)

4,043

Depreciation and amortization (cost of goods sold portion only)

1,758

2,277

Other

444

5,038

Adjusted EBITDA gross profit - continuing operations

$

1,070,890

$

1,069,396

Percent of revenues - continuing operations

26.82

%

26.93

%

Reconciliation of adjusted EBITDA selling, general and administrative expenses:
Revenues

$

3,993,328

$

3,971,156

Selling, general and administrative expenses

1,060,472

1,055,449

Less:
Depreciation and amortization (SG&A portion only)

62,109

68,150

Stock-based compensation expense

2,191

475

Merger and Acquisition-related costs

-

3,466

Restructuring-related costs

8,887

3,224

Other

1,570

6,972

Adjusted EBITDA selling, general and administrative
expenses - continuing operations

$

985,715

$

973,162

Percent of revenues - continuing operations

24.68

%

24.51

%

Adjusted EBITDA - continuing operations

$

85,175

$

96,234

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ADJUSTED EBITDA GROSS PROFIT AND RECONCILIATION OF ADJUSTED EBITDA SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES- RETAIL PHARMACY SEGMENT
(In thousands)
(unaudited)
Fifty-two weeks ended
February 29, 2020
Fifty-two weeks ended
March 2, 2019
Reconciliation of adjusted EBITDA gross profit:
Revenues

$

15,616,186

$

15,757,152

Gross Profit

4,274,836

4,258,716

Addback:
LIFO (credit) charge

(64,804

)

23,354

Depreciation and amortization (cost of goods sold portion only)

8,296

9,206

Other

3,605

8,113

Adjusted EBITDA gross profit - continuing operations

$

4,221,933

$

4,299,389

Percent of revenues - continuing operations

27.04

%

27.29

%

Reconciliation of adjusted EBITDA selling, general and administrative expenses:
Revenues

$

15,616,186

$

15,757,152

Selling, general and administrative expenses

4,220,851

4,251,378

Less:
Depreciation and amortization (SG&A portion only)

257,390

274,122

Stock-based compensation expense

14,864

12,038

Merger and Acquisition-related costs

2,828

33,860

Restructuring-related costs

87,738

3,224

Litigation settlement

-

18,000

Other

6,533

15,951

Adjusted EBITDA selling, general and administrative
expenses - continuing operations

$

3,851,498

$

3,894,183

Percent of revenues - continuing operations

24.66

%

24.71

%

Adjusted EBITDA - continuing operations

$

370,435

$

405,206

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET LOSS GUIDANCE TO ADJUSTED EBITDA GUIDANCE
YEAR ENDING FEBRUARY 27, 2021
(In thousands)
(unaudited)
Guidance Range
Low High
Total Revenues

$

22,500,000

$

22,900,000

PBM Revenues

$

6,750,000

$

6,850,000

Same store sales

1.50

%

2.50

%

Gross Capital Expenditures

$

350,000

$

350,000

Reconciliation of net loss to adjusted EBITDA:
Net loss

$

(119,000

)

$

(91,000

)

Adjustments:
Interest expense

215,000

215,000

Income tax expense

3,000

15,000

Depreciation and amortization

317,000

317,000

LIFO credit

(35,000

)

(35,000

)

Lease termination and impairment charges

41,000

41,000

Restructuring-related costs

60,000

60,000

Other

18,000

18,000

Adjusted EBITDA

$

500,000

$

540,000

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET LOSS GUIDANCE TO ADJUSTED NET (LOSS) INCOME GUIDANCE
YEAR ENDING FEBRUARY 27, 2021
(In thousands)
(unaudited)
Guidance Range
Low High
Net loss

$

(119,000

)

$

(91,000

)

Add back - income tax expense

3,000

15,000

Loss before income taxes

(116,000

)

(76,000

)

Adjustments:
Amortization expense

64,000

64,000

LIFO credit

(35,000

)

(35,000

)

Restructuring-related costs

60,000

60,000

Adjusted (loss) income before adjusted income taxes

(27,000

)

13,000

Adjusted income tax (benefit) expense

(15,000

)

3,000

Adjusted net (loss) income

$

(12,000

)

$

10,000

Diluted adjusted net (loss) income per share

$

(0.22

)

$

0.19

RITE AID CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
RECONCILIATION OF ADJUSTED EBITDA GUIDANCE TO FREE CASH FLOW
GUIDANCE
YEAR ENDING FEBRUARY 27, 2021
(In thousands)
(unaudited)
Guidance Range
Low High
Adjusted EBITDA

$

500,000

$

540,000

Cash interest expense

(210,000)

(210,000)

Restructuring-related costs

(60,000)

(60,000)

Closed store rent

(30,000)

(30,000)

Working capital benefit

200,000

210,000

Cash flow from operations

400,000

450,000

Gross capital expenditures

(350,000)

(350,000)

Free cash flow

$

50,000

$

100,000

View source version on businesswire.com: https://www.businesswire.com/news/home/20200416005368/en/

Contacts

INVESTORS:
Byron Purcell
(717) 975-5809
investor@riteaid.com

MEDIA:
Christopher Savarese
(717) 975-5718
Christopher.Savarese@riteaid.com

Source: Rite Aid

MORE ON THIS TOPIC