1
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
X[X] Quarterly report pursuant to Section 13 or 15(d) of the - ---- Securities Exchange
Act of 1934 for the quarterly period ended June 13,October 3, 1998 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 1-303
THE KROGER CO.
An Ohio Corporation I.R.S. Employer Identification
No. 31-0345740
1014 Vine Street, Cincinnati, OH 45202
- ------------------------------------------------------------------------- ----------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (513) 762-4000
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d)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 .
---------- ----------- ----------
There were 256,525,200256,220,362 shares of Common Stock ($1 par value) outstanding as of
July 21,October 31, 1998.
2
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
The unaudited information for the quarters ended June 13,October 3, 1998 and June 14,October 4,
1997 includes the results of operations of The Kroger Co. for the 1216 and 2440 week
periods ended June 13,October 3, 1998 and June 14,October 4, 1997, and of Dillon Companies, Inc.
for the 13 and 2639 week periods ended June 27,September 26, 1998 and June 28,September 27, 1997.
In the opinion of management, the information reflects all adjustments (consisting
only of normal recurring adjustments) which are
necessary for a fair presentation of results of operations for such periods but
should not be considered as indicative of results for a full year. See footnotes
five and six regarding one-time expenses and an accounting change.
CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
2nd
3rd Quarter Ended 2nd3 Quarters Ended
---------------------- ------------------------
June 13, June 14, June 13, June 14,October 3, October 4, October 3, October 4,
1998 1997 1998 1997
---------- ---------- ----------- -----------
Sales . . . . . . . . . . . . . . . . . . . . . . . . . $6,441,616 $6,231,794 $12,830,375 $12,371,207$8,023,906 $7,686,640 $20,854,281 $20,057,847
---------- ---------- ----------- -----------
Costs and expenses:
Merchandise costs, including warehousing and
transportation. . . . . . . . . . . . . . . . . . . . 4,911,644 4,741,737 9,867,651 9,428,1006,091,003 5,863,919 15,958,653 15,292,020
Operating, general and administrative. . . . . . . . . 1,133,409 1,082,733 2,242,835 2,154,8021,426,686 1,365,987 3,669,521 3,520,788
Rent . . . . . . . . . . . . . . . . . . . . . . . . . 83,065 74,989 165,594 150,834104,301 101,238 269,895 252,072
Depreciation and amortization. . . . . . . . . . . . . 98,285 88,203 191,467 173,576124,436 112,009 315,903 285,584
Interest expense, net. . . . . . . . . . . . . . . . . 63,068 68,352 127,260 138,09976,856 85,213 204,116 223,313
---------- ---------- ----------- -----------
Total. . . . . . . . . . . . . . . . . . . . . . . 6,289,471 6,056,014 12,594,807 12,045,4117,823,282 7,528,366 20,418,088 19,573,777
---------- ---------- ----------- -----------
Earnings before income tax expense and
extraordinary loss . . . . . . . . . . . . . . . . . . 152,145 175,780 235,568 325,796
Tax expense200,624 158,274 436,193 484,070
Income tax expense. . . . . . . . . . . . . . . . . . . . . . . 57,816 67,643 89,518 125,39976,239 61,744 165,757 187,143
---------- ---------- --------------------- -----------
Earnings before extraordinary loss. . . . . . . . . . . 94,329 108,137 146,050 200,397124,385 96,530 270,436 296,927
Extraordinary loss (net of income tax credit) . . . . . 0 (3,033) (4,293) (8,243)(6,490) (802) (10,783) (9,045)
---------- ---------- --------------------- -----------
Net earnings . . . . . . . . . . . . . . . . . . . $ 94,329117,895 $ 105,10495,728 $ 141,757259,653 $ 192,154287,882
========== ========== ===================== ===========
Basic earnings per common share:
Earnings from operations . . . . . . . . . . . . . . . $ .370.49 $ .430.38 $ .571.06 $ .791.17
Extraordinary loss . . . . . . . . . . . . . . . . . . .00 (.01) (.02) (.03)(0.03) 0.00 (0.04) (0.04)
------ ------ ------ ------
Net earnings . . . . . . . . . . . . . . . . . . . $ .370.46 $ .420.38 $ .551.02 $ .761.13
====== ====== ====== ======
Average number of common shares used in basic per share
calculation. . . . . . . . . . . . . . . . . . . . . . 255,776 253,970 255,475 254,025256,039 254,423 255,701 254,184
Diluted earnings per common share:
Earnings from operations . . . . . . . . . . . . . . . $0.47 $0.37 $ .361.02 $ .41 $ .55 $ .761.13
Extraordinary loss . . . . . . . . . . . . . . . . . . .00 (.01) (.02) (.03)(0.02) 0.00 (0.04) (0.03)
----- ----- ------ ------
Net earnings . . . . . . . . . . . . . . . . . . . $0.45 $0.37 $ .360.98 $ .40 $ .53 $ .731.10
===== ===== ====== ======
Average number of common shares used in diluted
per share calculation. . . . . . . . . . . . . . . . . 265,138 262,119 265,028 262,284265,415 263,078 265,237 262,575
- ---------------------------------------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part
of the consolidated financial statements.
3
CONSOLIDATED BALANCE SHEET
(in thousands of dollars)
(unaudited)
June 13,October 3, December 27,
1998 1997
---------- ----------------------
ASSETS
Current assets
Cash. . . . . . . . . . . . . . . . . . . . . . . . . . $ 61,67774,845 $ 65,484
Receivables . . . . . . . . . . . . . . . . . . . . . . 385,888381,756 400,529
Inventories:
FIFO cost . . . . . . . . . . . . . . . . . . . . . . 2,046,3042,186,980 2,273,896
Less LIFO reserve . . . . . . . . . . . . . . . . . . (475,931)(480,931) (467,931)
---------- ----------
1,570,3731,706,049 1,805,965
Property held for sale. . . . . . . . . . . . . . . . . 11,73812,919 39,672
Prepaid and other current assets. . . . . . . . . . . . 259,564173,748 328,901
---------- ----------
Total current assets. . . . . . . . . . . . . . . . 2,289,2402,349,317 2,640,551
Property, plant and equipment, net. . . . . . . . . . . . 3,473,4913,644,044 3,296,599
Investments and other assets. . . . . . . . . . . . . . . 392,689474,836 364,191
---------- ----------
Total Assets. . . . . . . . . . . . . . . . . . . . $6,155,420$6,468,197 $6,301,341
========== ==========
LIABILITIES
Current liabilities
Current portion of long-term debt . . . . . . . . . . . $ 141,803154,062 $ 14,304
Current portion of obligations under
capital leases. . . . . . . . . . . . . . . . . . . . 10,64410,897 10,031
Accounts payable. . . . . . . . . . . . . . . . . . . . 1,635,7961,684,968 1,781,527
Other current liabilities . . . . . . . . . . . . . . . 1,261,6751,287,972 1,137,654
---------- ----------
Total current liabilities . . . . . . . . . . . . . 3,049,9183,137,899 2,943,516
Long-term debt. . . . . . . . . . . . . . . . . . . . . . 2,944,0003,121,234 3,306,451
Obligations under capital leases. . . . . . . . . . . . . 195,818192,938 186,624
Deferred income taxes . . . . . . . . . . . . . . . . . . 166,345146,642 166,013
Other long-term liabilities . . . . . . . . . . . . . . . 466,718472,705 483,585
---------- ----------
Total Liabilities . . . . . . . . . . . . . . . . . 6,822,7997,071,418 7,086,189
---------- ----------
SHAREOWNERS' DEFICIT
Common capital stock, par $1, at stated value
Authorized: 350,000,0001,000,000,000 shares
Issued: 1998 - 279,287,934280,560,937 shares
1997 - 277,153,260 shares. . . . . . . . . . . 749,832772,322 728,644
Accumulated deficit . . . . . . . . . . . . . . . . . . . (1,042,637)(924,741) (1,184,394)
Common stock in treasury, at cost
1998 - 23,255,07324,826,941 shares
1997 - 22,182,650 shares . . . . . . . . . . . (374,574)(450,802) (329,098)
---------- ----------
Total Shareowners' Deficit (667,379)(603,221) (784,848)
---------- ----------
Total Liabilities and Shareowners' Deficit. . . . . . $6,155,420$6,468,197 $6,301,341
========== ==========
- ---------------------------------------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part
of the consolidated financial statements.
4
CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands of dollars)
(unaudited)
23 Quarters Ended
------------------------------
June 13, June 14,October 3, October 4,
1998 1997
----------- ---------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings. . . . . . . . . . . . . . . . . . . . . . . . . . $ 141,757259,653 $ 192,154287,882
Adjustments to reconcile net earnings to net cash
provided by operating activities:
Extraordinary loss . . . . . . . . . . . . . . . . . . . . . 4,293 8,24310,783 9,045
Depreciation and amortization. . . . . . . . . . . . . . . . 191,467 173,576315,903 285,584
Amortization of deferred financing costs . . . . . . . . . . 5,424 8,1699,250 11,142
LIFO charge. . . . . . . . . . . . . . . . . . . . . . . . . 8,000 8,00013,000 11,000
Net increase in cash from changes in operating
assets and liabilities, detail below . . . . . . . . . . . 350,281 314,690407,720 295,552
Other changes, net . . . . . . . . . . . . . . . . . . . . . (13,725) (881)(9,263) (2,557)
---------- ----------
Net cash provided by operating activities . . . . . . . . 687,497 703,9511,007,046 897,648
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures. . . . . . . . . . . . . . . . . . . . . . (370,611) (261,461)(665,980) (421,262)
Proceeds from sale of assets. . . . . . . . . . . . . . . . . . 36,158 4,31640,797 20,148
Decrease in property held for sale. . . . . . . . . . . . . . . 27,805 9,21220,983 728
Increase in other investments . . . . . . . . . . . . . . . . . (18,006) (20,425)(94,479) (168,893)
---------- ----------
Net cash used by investing activities . . . . . . . . . . (324,654) (268,358)(698,679) (569,279)
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Debt prepayment costs . . . . . . . . . . . . . . . . . . . . . (5,850) (7,284)(14,803) (7,696)
Financing charges incurred. . . . . . . . . . . . . . . . . . . (18,886) (6,200)(29,307) (24,988)
Principal payments under capital lease obligations. . . . . . . (5,153) (4,780)(7,780) (7,154)
Proceeds from issuance of long-term debt. . . . . . . . . . . . 436,044 661,647626,011 645,956
Reductions in long-term debt. . . . . . . . . . . . . . . . . . (670,996) (885,660)(671,470) (736,246)
Outstanding checks. . . . . . . . . . . . . . . . . . . . . . . (77,124) (170,788)(122,839) (164,108)
Proceeds from issuance of capital stock . . . . . . . . . . . . 20,791 20,81142,886 33,893
Capital stock reacquired. . . . . . . . . . . . . . . . . . . . (45,476) (46,821)(121,704) (69,286)
---------- ----------
Net cash used by financing activities . . . . . . . . . . (366,650) (439,075)(299,006) (329,629)
---------- ----------
Net decreaseincrease(decrease) in cash and temporary cash investments . . . . . . . (3,807) (3,482)9,361 (1,260)
Cash and temporary cash investments:
Beginning of year . . . . . . . . . . . . . . . . . . . . . . 65,484 67,052
---------- ----------
End of quarter. . . . . . . . . . . . . . . . . . . . . . . . $ 61,67774,845 $ 63,57065,792
========== ==========
INCREASE (DECREASE) IN CASH FROM CHANGES IN OPERATING ASSETS AND LIABILITIES:
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . $ 227,59286,916 $ 111,383(2,814)
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . 14,641 5,33218,773 (21,188)
Prepaid and other current assets. . . . . . . . . . . . . . . 69,196 83,458154,920 103,434
Accounts payable. . . . . . . . . . . . . . . . . . . . . . . (68,608) 13,97926,280 32,128
Deferred income taxes . . . . . . . . . . . . . . . . . . . . 332 4,186(31,622) 6,340
Other liabilities . . . . . . . . . . . . . . . . . . . . . . 107,128 96,352152,453 177,652
---------- ----------
$ 350,281407,720 $ 314,690295,552
========== ==========
- ---------------------------------------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part
of the consolidated financial statements.
5
Supplemental disclosures of cash flow information:
2 Quarters Ended
------------------------
June 13, June 14,
1998 1997
-------- --------
Cash paid during the period for:
Interest (net of amount capitalized) $129,816 $141,333
Income taxes 55,976 22,823
3 Quarters Ended
--------------------------
October 3, October 4,
1998 1997
---------- ----------
Cash paid during the period for:
Interest (net of amount capitalized) $ 214,432 $ 220,663
Income taxes 169,471 126,673
- ---------------------------------------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part
of the consolidated financial statements.
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
-------------------------------------------------------------------------------------
1. BASIS OF PRESENTATION
---------------------
The year-end condensed balance sheet data was derived from audited
financial statements and, due to its summary nature, does not contain
all information required by generally accepted accounting principles.
Certain prior year amounts have been restatedreclassified to conform to current
year presentation.
2. INCOME TAXES
------------
The effective income tax rate differs from the expected statutory rate
primarily due to the effect of certain state taxes.
3. EXTRAORDINARY LOSS
------------------
The extraordinary loss for the twothree quarters ended June 13,October 3, 1998 and
June 14,October 4, 1997 of $4.3$10.8 million and $8.2$9.0 million, respectively, (netnet of
income tax credittaxes of $2.6$6.5 million and $5.2$5.7 million, respectively)respectively, is related
to the early retirement of long-term debt. The extraordinary loss for
the quarterquarters ended June 14,October 3, 1998 and October 4, 1997, contained an extraordinary loss of $3.0$6.5 million
and $.8 million, respectively, net of income taxes of $1.9$3.9 million and
$.5 million, respectively, is related to the early retirement of
long termlong-term debt.
4. EARNINGS PER COMMON SHARE
-------------------------
Basic earnings per common share equals net earnings divided by the
weighted average number of common shares outstanding. Diluted earnings
per common share equals net earnings divided by the weighted average
number of common shares outstanding after giving effect to dilutive
stock options.
The following table provides a reconciliation of earnings before
extraordinary loss and shares used in calculating basic earnings per
share to those used in calculating diluted earnings per share.
For the quarter ended For the quarter ended
June 13,October 3, 1998 June 14,October 4, 1997
---------------------------- --------------------------
Income Shares Per Income Shares Per
(Numer- (Denomi- Share (Numer- (Denomi- Share
ator nator Amount ator nator Amount
--------- -------- ------ -------- -------- -------
Basic EPS
---------
Earnings before extraordinary
loss . . . . . . . . . . . $ 94,329 255,776 $0.37 $108,137 253,970 $0.43
Effect of Dilutive Securities
-----------------------------
Stock option awards. . . . 9,362 8,149
Diluted EPS
-----------
Income available to share-
holders plus assumed -------- ------- ------ -------- ------- ------
conversions. . . . . . . $ 94,329 265,138 $0.36 $108,137 262,119 $0.41
======== ======= ====== ======== ======= ======
For 2 quarters ended For 2 quarters ended
June 13, 1998 June 14, 1997
---------------------------- ------------------------------------------------
Income Shares Per Income Shares Per
(Numer- (Denomi- Share (Numer- (Denomi- Share
ator nator Amount ator nator Amount
-------- -------- ------ --------------- ------- -------- ------
Basic EPS
---------
Earnings before extraordinary
loss . . . . . . . . . . . $146,050 255,475 $0.57 $200,397 254,025 $0.79$124,385 256,039 $0.49 $ 96,530 254,423 $0.38
Effect of Dilutive Securities
-----------------------------
Stock option awards. . . . 9,553 8,2599,376 8,655
Diluted EPS
-----------
Income available to share-
holders plus assumed -------- ------- ----- -------- ------- -----
conversions. . . . . . . $146,050 265,028 $0.55 $200,397 262,284 $0.76$124,385 265,415 $0.47 $ 96,530 263,078 $0.37
======== ======= ===== ======== ======= =====
For 3 quarters ended For 3 quarters ended
October 3, 1998 October 4, 1997
--------------------------- ---------------------
Income Shares Per Income Shares Per
(Numer- (Denomi- Share (Numer- (Denomi- Share
ator nator Amount ator nator Amount
-------- -------- ------ -------- -------- ------
Basic EPS
---------
Earnings before extraordinary
loss . . . . . . . . . . . $270,436 255,701 $1.06 $296,927 254,184 $1.17
Effect of Dilutive Securities
-----------------------------
Stock option awards. . . . 9,536 8,391
Diluted EPS
-----------
Income available to share-
holders plus assumed -------- ------- ----- -------- ------- -----
conversions. . . . . . . $270,436 265,237 $1.02 $296,927 262,575 $1.13
======== ======= ===== ======== ======= =====
7
5. ONE-TIME EXPENSES
-----------------
DuringIn the second quarter of 1998, the Company incurred approximately $40.8
million pre-tax, $25.3 million after-tax or $.09 per diluted share, in
one-time expenses associated with its logistics initiatives. These
expenses include the costs associated with restructuring theexiting a joint venture that
formerly operated as a wholesale distributor for the Company's Michigan
stores. This warehouse is now operated asby a third party, facility, with the
Company procuring and owning the inventory. These expenses also include
the transition costs related to one new Company operated warehouse
facility and one new warehouse facility operated by an unaffiliated
entity, including the carrying costs of the facilities idled as a
result of these new warehouses and the associated employee severance
costs. The expenses described above expenses are reflectedinclude non-cash asset writedowns
of $15.5 million and were included in merchandise costs, including
warehousingwarehouse and transportation. Cash costs paid to date are $12.1 million
and the remaining accrual of $13.2 million at October 3, 1998 relates
to severance costs that will be paid through the second quarter of 1999
and carrying costs for idle warehouse facilities through 2001.
Additionally, in the second quarter of 1998, the Company incurred
one-time expenses of $11.6 million pre-tax, $7.2 million after-tax or
$.03 per diluted share, associated with accounting, data and operations
consolidations in Texas, including the costs associated with closing
eight stores and relocating the remaining Dallas office employees to a
smaller facility. These expenses, are
reflectedwhich include non-cash asset
writedowns of $2.2 million, were includes in Operating, General and
Administrative expenses. Cash costs paid to date are $0.6 million and
the remaining accrual of $8.8 million at October 3, 1999 represents
estimated rent or lease termination costs that will be paid on closed
stores.
6. ACCOUNTING CHANGE
-----------------
In the second quarter of 1998, the Company changed its application of
the LIFO method of accounting for store inventories from the retail
method to the item cost method. The change was made to more accurately
reflect inventory value by eliminating the averaging and estimation
inherent in the retail method. The cumulative effect of this change on
periods prior to December 28, 1997 cannot be determined. The effect of
the change on the December 28, 1997 inventory valuation, which includes
other immaterial modifications in inventory valuation methods, was
included in restated results for the quarter ended March 21, 1998, and
increased merchandise costs by $89.7 million and reduced earnings
before extraordinary loss and net earnings by $55.6 million, or $0.21
per diluted share. Pro forma effects of the change for prior periods
have not been presented as cost information is not determinable. The
effect of adopting the item cost method on earnings before
extraordinary loss and on net earnings for the
quarter and year-to-datethrough three quarters ended
June 13,October 3, 1998 is not material.
7. SUBSEQUENT EVENTS
-----------------
On October 19, 1998 the Company announced its intended merger with Fred
Meyer, Inc. Under the terms of the merger, Fred Meyer, Inc.
shareholders will receive one newly issued share of Kroger common stock
for each Fred Meyer, Inc. common share. The transaction will be
accounted for as a pooling of interests. It is expected to close in
early 1999 subject to approval of Kroger and Fred Meyer shareholders,
antitrust clearance and customary closing conditions. Additional
information regarding the merger can be found in the Company's current
report on Form 8-K dated October 20, 1998.
8. RECENTLY ISSUED ACCOUNTING STANDARDS
------------------------------------
The Financial Accounting Standards Board issued Statement of Financial
Standards No. 131 "Disclosure about Segments of an Enterprise and
Related Information", No. 132 "Employers' Disclosures about Pensions
and Other Postretirement Benefits"
and, No. 133 "Accounting for Derivative
Instruments and Hedging Activities", and No. 134 "Accounting for
Mortgage Backed Securities Retained after the Securitization of
Mortgage Loans Held for Sale by a Mortgage Banking Enterprise". The
Company has not yet determined what effect, if any, these statements
will have.
8.9. COMPREHENSIVE INCOME
--------------------
The Company has no items of other comprehensive income in any period
presented. Therefore net earnings as presented in the Consolidated
Statement of Operations equals comprehensive income.
Item8
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
RESULTS OF OPERATIONS
SALES
Total sales for the secondthird quarter of 1998 increased 3.4%4.4% from the secondthird quarter
1997 to a record $6.4$8.0 billion. Food store sales increased 3.8%4.9% over the 1997
secondthird quarter. During the secondthird quarter of 1998, food stores' square footage
increased 2.9%3.2% over the same period last year. Sales in identical food stores,
units that have been in operation for one full year and have not been expanded
or relocated during that period, increased .5%2.1% versus a .1%.7% decrease in 1997.
SecondThird quarter comparable store sales, which include results of expanded and
relocated stores, increased 3.0%3.6% versus a 3.2%2.5% increase in 1997. A review of
sales trends by lines of business is as follows:
(in thousands of dollars)
3rd Quarter
% of 1998 2nd Quarter
-----------------------------------------------
Lines of Business Sales 1998 1997 Change
--------------------- --------- ---------- ---------- ------
Food Stores ........ 93.3% $6,007,655 $5,790,154 +3.8%93.9% $7,535,877 $7,186,263 +4.9%
Convenience Stores .. 3.9% 251,474 255,428 -1.5%3.3% 266,124 268,963 -1.1%
Other Sales ........ 2.8% 182,487 186,212 -2.0%221,905 231,414 -4.1%
--------- ---------- ----------
Total Sales ........ 100.0% $6,441,616 $6,231,794 +3.4%
$8,023,906 $7,686,640 +4.4%
(in thousands of dollars)
3 Quarters Year-to-date
% of 1998 2 Quarters Year-to-date
-------------------------------------------------
Lines of Business Sales 1998 1997 Change
--------------------- --------- ----------- ----------- ------
Food Stores ........ 93.5% $11,997,304 $11,526,389 +4.1%93.7% $19,533,181 $18,712,652 +4.4%
Convenience Stores .. 3.7% 475,932 489,081 -2.7%3.5% 742,056 758,044 -2.1%
Other Sales ........ 2.8% 357,139 355,737 + .4%579,044 587,151 -1.4%
--------- ----------- -----------
Total Sales ........ 100.0% $12,830,375 $12,371,207 +3.7%$20,854,281 $20,057,847 +4.0%
Convenience stores' identical grocery sales increased 4.9%7.0%, identical gasoline
sales decreased 9.3%10.7%, and identical gas gallons increased 4.1%4.0%. Total sales for
the Company's convenience store group were weakened by a 12.7%14.7% decline in the
average retail price per gallon of gasoline as compared to the secondthird quarter of
1997. Total gallons sold increased 4.9%5.6% during this period.
Other sales, consisting of non-retail sales to unaffiliated entities, decreased
2.0%4.1% versus the secondthird quarter 1997. These included sales of product manufactured
or packaged to customers' specifications.
ONE-TIME EXPENSES
DuringIn the second quarter of 1998, the Company incurred approximately $40.8 million
pre-tax, $25.3 million after-tax or $.09 per diluted share, in one-
timeone-time expenses
associated with its logistics initiatives. These expenses include the costs
associated with restructuring theexiting a joint venture that formerly operated as a wholesale
distributor for the Company's Michigan stores. This warehouse is now operated asby
a third party, facility, with the Company procuring and owning the inventory. These
expenses also include the transition costs related to one new Company warehouse
facility and one new warehouse facility operated by an unaffiliated entity,
including the carrying costs of the facilities idled as a result of these new
warehouses and the associated employee severance costs. The expenses described
above expenses
are reflectedinclude non-cash asset writedowns of $15.5 million and were included in
merchandise costs, including warehousingwarehouse and transportation. Cash costs paid to
date are $12.1 million and the remaining accrual of $13.2 million at October 3,
1998 relates to severance costs that will be paid through the second quarter of
1999 and carrying costs for idle warehouse facilities through 2001.
Additionally, in the second quarter of 1998, the Company incurred one-time
expenses of $11.6 million pre-tax, $7.2 million after-tax or $.03 per diluted
share, associated with accounting, data and operations consolidations in Texas,
including the costs associated with closing eight stores and relocating the
remaining Dallas office employees to a smaller facility. These expenses, which
include non-cash asset writedowns of $2.2 million, were includes in Operating,
General and Administrative expenses. Cash costs paid to date are reflected in operating, general$0.6 million
and administrative expenses.the remaining accrual of $8.8 million at October 3, 1999 represents
estimated rent or lease termination costs that will be paid on closed stores.
9
ACCOUNTING CHANGE
In the second quarter of 1998, the Company changed its application of the LIFO
method of accounting for store inventories from the retail method to the item
cost method. The change was made to more accurately reflect inventory value by
eliminating the averaging and estimation inherent in the retail method. The
cumulative effect of this change on periods prior to December 28, 1997 cannot be
determined. The effect of the change on the December 28, 1997 inventory
valuation, which includes other immaterial modifications in inventory valuation
methods, was included in restated results for the quarter ended March 21, 1998,
and increased merchandise costs by $89.7 million and reduced earnings before
extraordinary loss and net earnings by $55.6 million, or $0.21 per diluted
share. Pro forma effects of the change for prior periods have not been presented
as cost information is not determinable. The effect of adopting the item cost
method on earnings before extraordinary loss and on net earnings for the quarter and year-to-datethrough three
quarters ended June 13,October 3, 1998 is not material.
EBITD
The Company's $1.5 Billion Five-Year Credit Agreement and $500 Million 364-Day
Credit Agreement (collectively, the "Credit Agreement"), and the indentures
underlying approximately $573$380 million of publicly issued debt contain various
restrictive covenants, many of which are based on earnings before interest,
taxes, depreciation, LIFO charge, and unusual and extraordinary items ("EBITD").
The ability to generate EBITD at levels sufficient to satisfy the requirements
of these agreements is a key measure of the Company's financial strength. The
presentation of EBITD is not intended to be an alternative to any generally
accepted accounting principle measure of performance but rather to facilitate an
understanding of the Company's performance compared to its debt covenants. At
June 13,October 3, 1998, the Company was in compliance with all covenants of its Credit
Agreements and its indentures. The Company believes it has adequate coverage of
its debt covenants to continue to respond effectively to competitive conditions.
ExcludingEBITD for the third quarter of 1998 increased 13.5% to $406.9 million compared
to $358.5 million in the third quarter of 1997. On a year-to-date basis,
excluding one-time expenses, as described in "One-Time Expenses", above
("One-Time Expenses") of $52.4 million pre-tax, EBITD
increased 10% in 1998 to $369.4 million compared to $335.8 million
in the second quarter of 1997. On a year-to-date basis, excluding
One-Time Expenses, of $52.4 million and the $89.7 million accounting change,
as described in "Accounting Change", above ("Accounting Change"), 1998 EBITD
increased 9.1%10.7% to $704.4$1,111.3 million compared to $645.5$1,004.0 million in 1997.
EBITD for the second quarter of 1998 including One-Time Expenses of
$52.4 million decreased 5.6% to $317.0 million compared to $335.8
million in the second quarter of 1997. On a
year-to-date basis, including One-Time Expenses and the Accounting Change, 1998
EBITD decreased 12.9%3.5% to $562.3$969.2 million compared to $645.5$1,004.0 million in 1997.
MERCHANDISE COSTS
Merchandise costs for the secondthird quarter 1998, including advertising, warehousing
and transportation expense and LIFO charges, excluding One-Time Expenses of $40.8 million, declined to 75.6%75.9% of sales compared
to 76.1%76.3% in the secondthird quarter 1997. Merchandise costs were affected positively
by the Company's strategic initiatives in coordinated purchasing, category
management and operating improvements due to logistics and technology related
efficiencies. Year-to-date 1998 merchandise costs, excluding One-Time Expenses
of $40.8 million and the $89.7 million Accounting Change, declined to 75.9% of
sales compared to 76.2% year-to-date in 1997.
Merchandise costs for the second quarter 1998, including the One-
Time Expenses of $40.8 million, increased to 76.2% of sales
compared to 76.1% in the second quarter of 1997. Year-to-date 1998 merchandise costs, including One-Time Expenses of $40.8
million and the $89.7 million Accounting Change, increased to 76.9%76.5% of sales
compared to 76.2% in 1997.
OPERATING, GENERAL AND ADMINISTRATIVE EXPENSES
Operating, general and administrative expenses as a percent of sales in the
secondthird quarter 1998, excluding One-Time Expenses of
$11.6 million, were 17.4%,17.8% which was equal to the rate for the secondthird quarter
1997. These expenses in the quarter reflect the
efforts of the Company's operators to control expenses in this
deflationary period in spite of slightly inflationary labor
contracts. On a year-to-date basis, operating, general and administrative expenses as
a percent of sales, excluding One-Time Expenses of $11.6 million, remained at
17.4%17.5% of sales through twothree quarters for both 1998 and 1997.
Operating, general and administrative expenses as a percent of
sales in the second quarter 1998, including the One-Time Expenses
of $11.6 million, were 17.6% compared to 17.4% in 1997. On a year-
to-dateyear-to-date basis, operating, general and administrative expenses as a
percent of sales, in 1998, including the One-Time Expense of $11.6 million, were 17.5% compared to 17.4%17.6%
through twothree quarters of both 1998 and 1997. 10
NET INTEREST EXPENSE
Net interest expense decreased to $63.1$76.9 million in the secondthird quarter 1998 as
compared to $68.4$85.2 million in last year's secondthird quarter. Year-to-date net
interest expense totaled $127.3$204.1 million in 1998 as compared to $138.1$223.3 million in
1997.
To reduce its effectivenet interest expense, the Company has purchased a portion of the debt
under certain of its structured financings. Excluding the debt incurred to make
these purchases, which are classified as investments, and the pre-funding of
employee benefits, the Company's long-term debt at the end of the secondthird quarter
was $3.04$3.19 billion, down from $3.28$3.27 billion at the end of the 1997 secondthird quarter.
NET EARNINGS
The Company's net earnings in the secondthird quarter 1998 excluding
the One-Time Expenses of $32.5 million after tax, were $126.8$117.9 million or $.48$.45
per diluted share as compared to net earnings in the secondthird quarter 1997 of $105.1$95.7
million or $.40$.37 per diluted share. Net earnings in the secondthird quarter 19971998 were
negatively affected by an extraordinary loss of $3.0$6.5 million or $.01$.02 per diluted
share as compared to an extraordinary loss of $0.8 million in 1997. The
Company's net earnings before the extraordinary loss in the third quarter of
1998 were $124.4 million or $.47 per diluted share compared to net earnings
before the extraordinary loss in the third quarter 1997 of $96.5 million or $.37
per diluted share.
The Company's year-to-date net earnings through twothree quarters of 1998,
excluding the One-Time Expenses of $32.5 million after tax and the Accounting
Change of $55.6 million after tax, were $229.9$347.8 million or $.86$1.31 per diluted
share as compared to net earnings through twothree quarters of 1997 of $192.2$287.9
million or $.73$1.10 per diluted share. Year-to-date net earnings in 1998 were
negatively affected by an extraordinary loss of $4.3$10.8 million or $.02$.04 per
diluted share as compared to an extraordinary loss of $8.2$9.0 million or $.03 per
diluted share in 1997. The extraordinary loss in both years resulted from the
early retirement of long term debt.
The Company's second quarter 1998 net earnings, including the One-
Time Expenses of $32.5 million after tax, were $94.3 million or
$.36 per diluted share as compared to net earnings in the second
quarter 1997 of $105.1 million or $.40 per diluted share. Net
earnings in the second quarter of 1997 were negatively affected by
an extraordinary loss of $3.0 million or $.01 per diluted share.
Net earnings through twothree quarters of 1998, including the One-Time Expenses of
$32.5 million after tax and the Accounting Change of $55.6 million after tax,
were $141.8$259.7 million or $.53$.98 per diluted share compared to net earnings through
twothree quarters of 1997 of $192.2$287.9 million or $.73$1.10 per diluted share.
Year-to-date net earnings in 1998 were negatively affected by an extraordinary
loss of $4.3$10.8 million or $.02$.04 per diluted share compared to an extraordinary
loss of $8.2$9.0 million or $.03 per diluted share in 1997. The extraordinary item
in both years resulted from the early retirement of debt.
11
LIQUIDITY AND CAPITAL RESOURCES
During the secondthird quarter 1998 the Company repurchased or redeemed $3.3$193.1 million
of its various subordinated debt issues. Through twothree quarters of 1998 the
Company repurchased or redeemed $133.3$326.5 million of its various subordinated debt
issues.
At the end of the secondthird quarter 1998 the Company had $1,227.4$1,045.9 million available
under its Credit Agreement to meet short-term liquidity needs.
Capital expenditures for the secondthird quarter 1998 totaled $195.3$295.2 million as
compared to $124.8$159.8 million for the secondthird quarter 1997. Year-to-date capital
expenditures for 1998 totaled $370.6$666.0 million as compared to $261.5$421.3 million
year-to-date 1997.
CONSOLIDATED STATEMENT OF CASH FLOWS
The Company generated $687.5$1,007.0 million of cash from operating activities during
the first halfthree quarters 1998 compared to $704.0$897.6 million in last year's first half.three
quarters.
Investing activities used $324.7$698.7 million in cash during the first
halfthree quarters of
1998 as compared to $268.4$569.3 million last year. The Company's capital investment
in the first halfthree quarters of 1998 increased $109.2$244.7 million from the first halfthree quarters
of 1997.
Financing activities during the second quarterthree quarters used $366.7$299.0 million in cash as
compared to $439.1$329.6 million last year. The Company's net debt reductions in the
second quarterthree quarters of 1998 equaled $235.0$45.5 million as compared to $224.0$90.3 million in the
second quarterthree quarters of 1997. Additionally, debt prepayment costs and new financing
charges used $24.7$44.1 million of cash as compared to $13.5$32.7 million in 1997. The
change in the balance of outstanding checks used $77.1$122.8 million of cash in 1998
compared to $170.8$164.1 million in 1997.
SUBSEQUENT EVENTS
On October 19, 1998 the Company announced its intended merger with Fred Meyer,
Inc. Under the terms of the merger, Fred Meyer, Inc. shareholders will receive
one newly issued share of Kroger common stock for each Fred Meyer, Inc. common
share. The transaction will be accounted for as a pooling of interests. It is
expected to close in early 1999 subject to approval of Kroger and Fred Meyer
shareholders, antitrust clearance and customary closing conditions. Additional
information regarding the merger can be found in the Company's current report on
Form 8-K dated October 20, 1998.
OUTLOOK
Statements below regarding the Company's expectations, hopes, beliefs,
intentions or strategies are forward looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934. Since the intended merger
described in the "Subsequent Events" section above is not expected to close
until the early part of 1999, the effects of the merger are not considered in
making these statements unless referred to specifically. While we believe that
the statements are accurate, uncertainties and other factors could cause actual
results to differ materially from those statements. In particular:
- The Company obtains sales growth from new square footage, as well as
from increased productivity from existing locations. During 1998, the
Company is expected to open, acquire, relocate or expand 96 stores and
remodel approximately 100 units. Full year square footage growth is
expected to equal 4.5% to 5.0%. The Company expects to continue to
realize savings from economies of scale in technology and logistics,
some of which may be reinvested in retail price reductions to increase
sales volume.volume and enhance market share.
- The Company believes it has adequate coverage of its debt covenants to
continue to respond effectively to competitive conditions.
- The Company expects to continue capital spending in technology focusing
on improved store operation,operations, logistics, procurement, category
management, merchandising and distribution practices, which should
continue to improvereduce merchandising cost as a percent of sales. 12
- The Company expects 1998 net interest expense to total approximately
$275-$270-$280275 million.
- The Company expects to incur an extraordinary loss in each of
the remaining quartersfourth
quarter of 1998 as it continues to retire its higher-cost debt.
- The Company expects to reduce working capital over the next 2 years.
The- In the second quarter the Company is raisingraised its earnings per share target
to a 15%-
17%-17% average annual increase over fiscal years 1999-2001 from
the previously stated target of a 13%-15% average annual increase.
Assuming consummation of the merger referenced in the "Subsequent
Events" section above, the Company is raising its earnings per share
target to a 16%-18% average annual increase effective with the year
2000.
- Capital expenditures for the year are expected to total $750-
$800$800-$850
million as compared to $612.2 million during all of 1997. The increase reflectsCapital
Expenditures reflect the Company's strategy of growth through expansion
and acquisition as well as the Company's emphasis, whenever possible,
on self-development and ownership of store real estate, as well as
logistics and technology improvements.
- The Company and each of its subsidiaries are dependent on computer
hardware, software, systems and processes ("IT Systems") and
non-information technology systems such as telephones, clocks, scales
and refrigeration controllers, and other equipment containing embedded
microprocessor technology ("Non-IT Systems"). These systems are used in
several critical operating areas including store and distribution
operations, product merchandising and procurement, manufacturing plant
operations, inventory and labor management, and accounting and
administrative systems.
The Company is currently is working to resolve the potential effect of the
year 2000 on the processing of date-sensitive information by the Company's computerized informationwithin these
various systems. The yearYear 2000 problem is the result of computer
programs being written using two digits (rather than four) to define
the applicable year. Any of the Company's programs that have
time-sensitivedate-sensitive software may recognize a date using "00" as the year
1900 rather than the year 2000, which could result in miscalculations
or system failures.
Based on current
information, costsThe Company has developed a plan (the "Plan") to assess and update its
IT Systems and Non-IT Systems for year 2000 compliance requirements and
provide for continued functionality. The Plan consists of addressing potential problems are notthree major
phases: (1) create an inventory of systems subject to the year 2000
problem and assess the scope of the problem as it relates to those
systems; (2) remediate any year 2000 problems; (3) test and implement
systems subsequent to remediation. The chart below shows the estimated
completion status of each of these phases expressed as a percent of
completion as of the end of the third quarter 1998.
Phase 1 2 3
(percent complete)
IT Systems 83% 63% 52%
Non-IT Systems 72% 18% 16%
Assessment and remediation of these systems is expected to be completed
by the end of the first quarter of 1999. Testing and implementation
will continue to take place as remediation is completed, and is
expected to be finalized during the second quarter of 1999.
In addition to the remediation of the IT Systems and Non-IT Systems,
the Company is contacting all critical external entities (product
suppliers, service providers, and those with which the Company
exchanges information) to ensure they will be able to continue normal
business operations uninterrupted. This effort also consists of three
phases: (1) identify the entities and verify address and contact
information; (2) mail the initial request; and (3) receive and accept
response. This third step includes the verification of the Company's
Year 2000 readiness, if appropriate. To date, the Company has
identified and mailed Year 2000 verification requests to approximately
85% of the critical external entities. Approximately 24% of these
entities have a material adverse impactresponded, and less than 10% of their Year 2000 readiness
plans have been verified. We expect that substantially all critical
external entities will have been contacted and Year 2000 readiness
verified by the end of the first quarter 1999.
Although the Company has not yet fully developed contingency plans
related to uncertainties in the Plan, based on the Company's
financial position, results of operations orour
testing, implementation and verification efforts noted above, the
Company will establish contingency plans in mission critical processes
to address potential additional Year 2000 issues. We expect that these
contingency plans will be in place by the end of the third quarter of
1999.
13
The total estimated cost for the project, over a four year period, is
$32.1 million, most of which is being expensed as incurred and is being
funded through operating cash flows in
future periods.flow. This represents an immaterial part
of the Company's IT budget over the period. The breakdown of the costs
are as follows.
Total Projected Cost Incurred
Cost To Date
(in millions) (in millions)
Labor-Internal $9.6 $2.6
Labor-External $8.4 $5.0
Hardware Upgrades $7.2 $2.0
Software Upgrades $2.8 $0.7
Non-IT Upgrades $3.0 $0.2
Other $1.1 $0.2
----- -----
Total $32.1 $10.7
If the Company,company, its customers or vendors are unable to resolve such
processing issues in a timely manner, it could result in the disruption
of the operation of IT Systems and or Non-IT Systems, and in a material
financial risk. The Companycompany believes, however, that it has allocated
the resources necessary to resolvemitigate all significant year 2000 issues in
a timely manner.
Inflationary factors, increased competition, construction delays, and labor
disputes could affect the Company's ability to obtain expected increases in
sales and earnings. Delays in store maturity, increased competition and
increased capital spending could adversely affect the anticipated increase in
sales per square foot. Increases in gross profit rate may not be achieved if
start
upstart-up costs are higher than expected or if problems associated with
integrating new systems occur. Increased operating costs and changes in
inflationary trends could prevent the Company from reducing operating, general
and administrative expenses. New technologies could fail to achieve the desired
savings and efficiencies. Net interest expenses could exceed expectations due to
acquisitions, higher working capital usage, inflation, or increased competition.
The Company's ability to achieve its storing goals could be hampered by
construction delays, labor disputes, increased competition, delays in technology
projects, and its ability to generate continued EBITD growth. The effects of the
intended merger and the inherent complexity of computer software and reliance on
third party software vendors to interface with the Company's systems could
affect the completion of necessary 'year 2000' modifications.
14
PART II - OTHER INFORMATION
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
(a) May 14, 1998 -- Annual Meeting
(b) The shareholders elected five directors to serve
until the annual meeting of shareholders in 2001 or
until their successors have been elected and
qualified, authorized an amendment to the Amended
Articles of Incorporation to increase the authorized
shares of common stock from 350,000,000 to
1,000,000,000, and ratified the selection of Coopers
& Lybrand L.L.P., now known as
PricewaterhouseCoopers LLP, as Company auditors for
1998.
Votes cast were as follows:
To Serve Until 2001 For Withheld Broker Non-Votes
------------------- --- -------- ----------------
John L. Clendenin 215,796,054 3,526,201 0
David B. Dillon 216,059,906 3,262,349 0
Patricia Shontz Longe 216,116,773 3,205,482 0
Thomas H. O'Leary 216,119,695 3,202,560 0
James D. Woods 216,119,717 3,202,538 0
For Against Withheld Broker Non-Votes
--- ------- -------- ----------------
Amendment to 186,898,649 31,346,321 1,077,285 0
Increase Author-
ized Shares
For Against Withheld Broker Non-Votes
--- ------- -------- ----------------
Coopers & 217,434,431 847,998 1,039,826 0
Lybrand L.L.P.
ItemITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) ExhibitEXHIBIT 3.1 - Amended Articles of Incorporation of the
----------- Company
are hereby incorporated by reference to Exhibit 3(a) of the
Company's Current Report on Form 8-K as filed with the
Securities and Exchange Commission on April 16, 1997.1997, and a
Certificate of Amendment thereto is attached as Exhibit 3.1(a)
hereto. The Company's Regulations are incorporated by
reference to Exhibit 4.2 of the Company's Registration
Statement on Form S-3 as filed with the Securities and
Exchange Commission on January 28, 1993, and bearing
Registration No. 33-57552.
EXHIBIT 4.1 - Instruments defining the rights of holders of
long-term debt of the Company and its subsidiaries are not
filed as Exhibits because the amount of debt under each
instrument is less than 10% of the consolidated assets of the
Company. The Company undertakes to file these instruments with
the Commission upon request.
EXHIBIT 27.1 - Financial Data Schedule.
EXHIBIT 99.1 - Additional Exhibits - Statement of Computation
of Ratio of Earnings to Fixed Charges.
(b) The Company disclosed and filed the Pricing Agreement, Second
Supplemental Indenture, and Calculation Agency Agreement
related to its Puttable Reset Securities PURS(SM) due July 1,
2010 in its Current Report on Form 8-K dated June 26, 1998;
and its earnings release for the second quarter 1998 in its
Current Report on Form 8-K dated July 15, 1998.
15
SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
THE KROGER CO.
Dated: November 12, 1998 By: /s/ Joseph A. Pichler
-- ----------------------------------
Joseph A. Pichler
Chairman of the Board and
Chief Executive Officer
Dated: November 12, 1998 By: /s/ J. Michael Schlotman
-- ----------------------------------
J. Michael Schlotman
Vice President and
Corporate Controller
16
Exhibit Index
-------------
Exhibit
- -------
Exhibit 3.1 - Amended Articles of Incorporation of the Company are hereby
incorporated by reference to Exhibit 3(a) of the Company's
Current Report on Form 8-K as filed with the Securities and
Exchange Commission on April 16, 1997, and a Certificate of
Amendment thereto is attached as Exhibit 3.1(a) hereto. The
Company's Regulations are incorporated by reference to Exhibit
4.2 of the Company's Registration Statement on Form S-3 as
filed with the Securities and Exchange Commission on January
28, 1993, and bearing Registration No. 33-57552.
Exhibit 4.1 - Instruments defining the rights of holders of long-term debt
of the Company and its subsidiaries are not filed as Exhibits
because the amount of debt under each instrument is less than
10% of the consolidated assets of the Company. The Company
undertakes to file these instruments with the Commission upon
request.
Exhibit 18.1 - Letter from PricewaterhouseCoopers LLP
------------
regarding change in accounting.
Exhibit 27.1 - Financial Data Schedule.
------------
Exhibit 27.2 - Restated Financial Data Schedule.
------------
Exhibit 99.1 - Additional Exhibits - Statement of
------------
Computation of Ratio of Earnings to Fixed Charges.
(b) The Company disclosed and filed its earnings release for
the first quarter 1998 in its Current Report on Form 8-K
dated April 15, 1998; the form of Underwriting Agreement,
form of Senior Indenture, and the Statement of
Eligibility on Form T-1 related to its Registration
Statement No. 333-50269 on Form S-3 that provides for the
issuance of Securities in an aggregate amount of
$800,000,000 in its Current Report on Form 8-K dated May
6, 1998; and the Pricing Agreement and First Supplemental
Indenture related to its 7% Senior Notes due 2018 in its
Current Report on Form 8-K dated May 11, 1998.
SIGNATURES
-----------
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.
THE KROGER CO.
Dated: July 27, 1998 By: (Joseph A. Pichler)
Joseph A. Pichler
Chairman of the Board and
Chief Executive Officer
Dated: July 27, 1998 By: (J. Michael Schlotman)
J. Michael Schlotman
Vice President and
Corporate Controller
Exhibit Index
-------------
Exhibit
- --------
Exhibit 3.1 - Amended Articles of Incorporation of the Company are
hereby incorporated by reference to Exhibit 3(a) of
the Company's Current Report on Form 8-K as filed
with the Securities and Exchange Commission on April
16, 1997. The Company's Regulations are
incorporated by reference to Exhibit 4.2 of the
Company's Registration Statement on Form S-3 as
filed with the Securities and Exchange Commission on
January 28, 1993, and bearing Registration No.
33-57552.
Exhibit 4.1 - Instruments defining the rights of holders of long-
term debt of the Company and its subsidiaries are
not filed as Exhibits because the amount of debt
under each instrument is less than 10% of the
consolidated assets of the Company. The Company
undertakes to file these instruments with the
Commission upon request.
Exhibit 18.1 - Letter from PricewaterhouseCoopers LLP regarding
change in accounting.
Exhibit 27.1 - Financial Data Schedule.
Exhibit 27.2 - Restated Financial Data Schedule
Exhibit 99.1 - Additional Exhibits - Statement of Computation of Ratio of
Earnings to Fixed Charges.