The Great Atlantic & Pacific Tea Company, Inc. (A&P, NYSE Symbol: GAP)
announced fiscal 2008 fourth quarter and full year results for the 13
and 53 weeks ended February 28, 2009.
Eric Claus, President and Chief Executive Officer, stated, "We
are pleased that we were able to deliver respectable results for this
latest quarter and for the year in this unprecedented time of economic
recession. Although we are fortunate to be in the supermarket business,
we are all feeling the effects of a cash strapped consumer. Despite the
difficult environment we made much progress again this quarter,
delivering positive cash flow and improved adjusted EBITDA.
"This year we once again saw our Fresh, Gourmet and Discount businesses
grow top and bottom line while attaining our synergy targets and
completing the integration of the Pathmark business. Our Price Impact or
Pathmark stores were a challenge for the year. However, our team has
worked hard to create more value than ever for our customers and we will
see this business grow as our value enhancing initiatives take hold. We
will continue to innovate and negotiate, creating even more value for
them as we navigate through this difficult environment. In addition, now
that we have completed the integration of Pathmark, we are launching our
business optimization program, whereby we are utilizing the knowledge
and strengths from each business and incorporating best practices to
further improve gross margins and reduce operating costs.”
Sales in the 13-week fourth quarter of fiscal 2008 were $2.3 billion,
compared to $2.2 billion in the prior year’s 12-week fourth quarter.
Comparable store sales decreased 1.3% during the comparable 13-week
period.
For the 13-week fourth quarter, excluding non-operating items, adjusted
EBITDA was $84.7 million versus $72.2 million for last year’s 12-week
fourth quarter. The estimated EBITDA benefit from the 13th
week is approximately $6 million. Adjusted income from operations was
$25.1 million versus an adjusted income from operations of $8.0 million
in last year’s fourth quarter. The non-operating items excluded from
adjusted income from operations are listed on Schedule 3 of the press
release and adjusted EBITDA is reconciled to net cash from operating
activities on Schedule 4.
For the 13-week fourth quarter, reported loss from continuing operations
was $83.4 million compared to a loss of $44.6 million for last year’s
12-week quarter.
Sales for the 53-week full year were $9.5 billion versus $6.4 billion
for the 52-week fiscal 2007. Comparable store sales increased 2.0% for
A&P and increased 0.8 % for Pathmark, when measured during the same
period. Prior year’s results exclude the results of Pathmark prior to
the date of acquisition December 3, 2007.
Excluding non-operating items, adjusted EBITDA was $326.0 million for
the 53-week full year versus $159.4 million for the 52-week fiscal 2007.
Adjusted income from operations was $65.0 million versus an adjusted
loss from operations of $18.7 million last year. The non-operating items
excluded from adjusted income from operations are listed on Schedule 3
of the press release and adjusted EBITDA is reconciled to net cash from
operating activities on Schedule 4.
Reported loss from continuing operations for the 53-week full year was
$86.2 million compared to income from continuing operations of $87.0
million for the 52-week fiscal 2007, which included a gain of $184.5
million from the sale of Metro Inc. shares.
Christian Haub, Executive Chairman of the Board, said, "The
current challenging economic environment has clearly impacted our
business, as it has all in our industry. That being said, A&P has
continued to make progress on many fronts and we have plenty of reasons
to be optimistic for the future of our Company, including good
performance in our Fresh, Gourmet and Discount businesses and the
realization of target synergies from the Pathmark acquisition.
"We are also confident that, similar to the improvements we have
accomplished in the core A&P business, the initiatives we have recently
enacted will improve the overall Pathmark business.
"Clearly the U.S. retail market is facing one of the most challenging
years in 2009; we are prepared to weather this economic storm and
preserve the strategic value of A&P for the future.”
Founded in 1859, A&P is one of the nation's first supermarket chains.
The Company operates 436 stores in 8 states and the District of Columbia
under the following trade names: A&P, Waldbaum's, Pathmark, Pathmark
Sav-a-Center, Best Cellars, The Food Emporium, Super Foodmart, Super
Fresh and Food Basics.
The Company invites investors and other interested parties to listen to
a live audio Webcast to be held at 11:00 AM Eastern Time today, at which
members of the Company’s senior management team will discuss the
Company’s fourth quarter and full year financial results. The Webcast
may be accessed through a link on the "Investors” page of the Company’s
Website, www.aptea.com.
Listeners who cannot participate in the live broadcast will be able to
hear a recorded replay of the broadcast beginning this afternoon and
available through midnight on June 9, 2009.
Effective March 28, 2003, the Securities and Exchange Commission ("SEC”)
adopted new rules related to disclosure of certain financial measures
not calculated in accordance with Generally Accepted Accounting
Principles ("GAAP”). Such new rules require all public companies to
provide certain disclosures in press release and SEC filings related to
non-GAAP financial measures. We use the non-GAAP measures "Adjusted
income (loss) from operations”, "EBITDA” and "adjusted ongoing operating
EBITDA” to evaluate the Company’s liquidity and it is among the primary
measures used by management for planning and forecasting of future
periods. Adjusted income (loss) from operations is defined as income
(loss) from operations adjusted for items the Company considers
non-operating in nature that management excludes when evaluating the
results of the ongoing business. EBITDA is defined as earnings before
interest expense, interest and dividend income, taxes, depreciation,
amortization, the (loss) gain on the sale of A&P Canada, the gain on the
disposition of Metro, Inc., nonoperating income, equity in earnings of
Metro, Inc., and discontinued operations. Adjusted ongoing, operating
EBITDA is defined as EBITDA adjusted for items the Company considers
non-operating in nature that management excludes when evaluating the
results of the ongoing business. The Company believes the presentation
of these measures is relevant and useful for investors because it allows
investors to view results in a manner similar to the method used by the
Company’s management and makes it easier to compare the Company’s
results with other companies that have different financing and capital
structures or tax rates. In addition, these measures are also among the
primary measures used externally by the Company’s investors, analysts
and peers in its industry for purposes of valuation and comparing the
results of the Company to other companies in its industry. Adjusted
ongoing, operating EBITDA is reconciled to Net Cash used in Operating
Activities on Schedule 4 of this release.
This release contains forward-looking statements about the future
performance of the Company, which are based on Management’s assumptions
and beliefs in light of the information currently available to it. The
Company assumes no obligation to update the information contained
herein. These forward-looking statements are subject to uncertainties
and other factors that could cause actual results to differ materially
from such statements including, but not limited to: competitive
practices and pricing in the food industry generally and particularly in
the Company’s principal markets; the Company’s relationships with its
employees and the terms of future collective bargaining agreements; the
costs and other effects of legal and administrative cases and
proceedings; the nature and extent of continued consolidation in the
food industry; changes in the financial markets which may affect the
Company’s cost of capital and the ability of the Company to access
capital; supply or quality control problems with the Company’s vendors;
and changes in economic conditions which affect the buying patterns of
the Company’s customers.
|
The Great Atlantic & Pacific Tea Company, Inc.
|
|
Schedule 1 - GAAP Earnings for the 13 and 53 weeks ended February
28, 2009 and 12 and 52 weeks ended February 23, 2008
|
|
(Unaudited)
|
|
(In thousands, except share amounts and store data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended
|
|
12 Weeks Ended
|
|
53 Weeks Ended
|
|
52 Weeks Ended
|
|
|
|
|
February 28, 2009
|
|
February 23, 2008
|
|
February 28, 2009
|
|
February 23, 2008 (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
$
|
2,289,931
|
|
|
$
|
2,196,500
|
|
|
$
|
9,516,186
|
|
|
$
|
6,401,130
|
|
|
Cost of merchandise sold
|
|
(1,582,409
|
)
|
|
|
(1,529,963
|
)
|
|
|
(6,613,150
|
)
|
|
|
(4,431,299
|
)
|
|
Gross margin
|
|
707,522
|
|
|
|
666,537
|
|
|
|
2,903,036
|
|
|
|
1,969,831
|
|
|
Store operating, general and administrative expense
|
|
(756,785
|
)
|
|
|
(685,660
|
)
|
|
|
(2,949,822
|
)
|
|
|
(2,009,071
|
)
|
|
Loss from operations
|
|
(49,263
|
)
|
|
|
(19,123
|
)
|
|
|
(46,786
|
)
|
|
|
(39,240
|
)
|
|
Loss on sale of Canadian operations
|
|
-
|
|
|
|
(645
|
)
|
|
|
-
|
|
|
|
(436
|
)
|
|
Gain on sale of Metro, Inc.
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
184,451
|
|
|
Nonoperating income (1)
|
|
2,595
|
|
|
|
37,394
|
|
|
|
116,864
|
|
|
|
37,394
|
|
|
Interest expense (2)
|
|
(37,516
|
)
|
|
|
(63,010
|
)
|
|
|
(154,137
|
)
|
|
|
(111,816
|
)
|
|
Interest and dividend income
|
|
38
|
|
|
|
2,119
|
|
|
|
591
|
|
|
|
14,350
|
|
|
Equity in earnings of Metro, Inc.
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,869
|
|
|
(Loss) income from continuing operations before income taxes
|
|
(84,146
|
)
|
|
|
(43,265
|
)
|
|
|
(83,468
|
)
|
|
|
92,572
|
|
|
Benefit from (provision for) income taxes
|
|
777
|
|
|
|
(1,304
|
)
|
|
|
(2,683
|
)
|
|
|
(5,592
|
)
|
|
(Loss) income from continuing operations
|
|
(83,369
|
)
|
|
|
(44,569
|
)
|
|
|
(86,151
|
)
|
|
|
86,980
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
Loss from operations of discontinued businesses, net of tax
|
|
(27,759
|
)
|
|
|
(17,181
|
)
|
|
|
(58,383
|
)
|
|
|
(196,848
|
)
|
|
Gain (loss) on disposal of discontinued businesses, net of tax
|
|
-
|
|
|
|
227
|
|
|
|
4,653
|
|
|
|
(50,812
|
)
|
|
Loss from discontinued operations
|
|
(27,759
|
)
|
|
|
(16,954
|
)
|
|
|
(53,730
|
)
|
|
|
(247,660
|
)
|
|
Net loss
|
$
|
(111,128
|
)
|
|
$
|
(61,523
|
)
|
|
$
|
(139,881
|
)
|
|
$
|
(160,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic:
|
|
|
|
|
|
|
|
|
Continuing operations
|
$
|
(1.58
|
)
|
|
$
|
(0.90
|
)
|
|
$
|
(1.69
|
)
|
|
$
|
2.00
|
|
|
Discontinued operations
|
|
(0.53
|
)
|
|
|
(0.34
|
)
|
|
|
(1.05
|
)
|
|
|
(5.69
|
)
|
|
Net loss per share - basic
|
$
|
(2.11
|
)
|
|
$
|
(1.24
|
)
|
|
$
|
(2.74
|
)
|
|
$
|
(3.69
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - diluted:
|
|
|
|
|
|
|
|
|
Continuing operations
|
$
|
(3.33
|
)
|
|
$
|
(1.40
|
)
|
|
$
|
(4.28
|
)
|
|
$
|
1.37
|
|
|
Discontinued operations
|
|
(0.82
|
)
|
|
|
(0.33
|
)
|
|
|
(1.13
|
)
|
|
|
(5.59
|
)
|
|
Net loss per share - diluted
|
$
|
(4.15
|
)
|
|
$
|
(1.73
|
)
|
|
$
|
(5.41
|
)
|
|
$
|
(4.22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
52,746,648
|
|
|
|
49,494,373
|
|
|
|
50,948,194
|
|
|
|
43,551,459
|
|
|
Weighted average common shares outstanding - diluted
|
|
33,901,805
|
|
|
|
50,667,417
|
|
|
|
47,691,002
|
|
|
|
44,295,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin rate
|
|
30.90
|
%
|
|
|
30.35
|
%
|
|
|
30.51
|
%
|
|
|
30.77
|
%
|
|
Store operating, general and administrative expense rate
|
|
33.05
|
%
|
|
|
31.22
|
%
|
|
|
31.00
|
%
|
|
|
31.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
$
|
59,629
|
|
|
$
|
64,175
|
|
|
$
|
260,991
|
|
|
$
|
186,789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of stores operated at end of quarter
|
|
436
|
|
|
|
447
|
|
|
|
436
|
|
|
|
447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Non operating income reflects the marked-to-market adjustments
related to the conversion features, financing warrants, and Series A
and B warrants.
|
|
|
|
|
|
|
|
|
(2)
|
|
Interest expense in 2007 includes one-time financing fees of $27.3
million related to the Bridge Loan Facility.
|
|
|
|
|
|
|
|
|
|
(3)
|
|
Results for the 52 weeks ended February 23, 2008 exclude the results
of Pathmark prior to the date of acquisition December 3, 2007.
|
|
The Great Atlantic & Pacific Tea Company, Inc.
|
|
Schedule 2 - Condensed Balance Sheet Data
|
|
(Unaudited)
|
|
(In millions, except per share and store data)
|
|
|
|
|
|
|
|
February 28, 2009
|
|
February 23, 2008
|
|
|
|
|
|
|
Cash and short-term investments
|
$175
|
|
|
$101
|
|
|
|
|
|
|
|
Other current assets
|
742
|
|
|
783
|
|
|
|
|
|
|
|
Total current assets
|
917
|
|
|
884
|
|
|
|
|
|
|
|
Property-net
|
1,724
|
|
|
1,901
|
|
|
|
|
|
|
|
Other assets
|
905
|
|
|
859
|
|
|
|
|
|
|
|
Total assets
|
$3,546
|
|
|
$3,644
|
|
|
|
|
|
|
|
Total current liabilities
|
747
|
|
|
$772
|
|
|
|
|
|
|
|
Total non-current liabilities
|
2,532
|
|
|
2,454
|
|
|
|
|
|
|
|
Stockholders' equity
|
267
|
|
|
418
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$3,546
|
|
|
$3,644
|
|
|
|
|
|
|
|
Other Statistical Data
|
|
|
|
|
|
|
|
|
|
Total Debt and Capital Leases
|
$1,108
|
|
|
$940
|
|
|
Total Long Term Real Estate Liabilities
|
330
|
|
|
346
|
|
|
Temporary Excess Cash and Investments and Marketable Securities
|
(74
|
)
|
|
(25
|
)
|
|
Net Debt
|
$1,364
|
|
|
$1,261
|
|
|
|
|
|
|
|
Total Retail Square Footage (in thousands)
|
18,386
|
|
|
18,813
|
|
|
|
|
|
|
|
Book Value Per Share
|
$4.64
|
|
|
$7.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 53
|
|
For the 52
|
|
|
weeks ended
|
|
weeks ended
|
|
|
February 28, 2009
|
|
February 23, 2008
|
|
|
|
|
|
|
Capital Expenditures
|
$116
|
|
|
$123
|
|
|
The Great Atlantic & Pacific Tea Company, Inc.
|
|
Schedule 3 - Reconciliation of GAAP Loss from Operations to
Adjusted Income (Loss) from Operations
|
|
for the 13 and 53 weeks ended February 28, 2009 and 12 and 52
weeks ended February 23, 2008
|
|
(Unaudited)
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended
|
|
12 Weeks Ended
|
|
53 Weeks Ended
|
|
52 Weeks Ended
|
|
|
|
|
|
|
February 28,
|
|
February 23,
|
|
February 28,
|
|
February 23,
|
|
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported loss from operations
|
|
$
|
(49,263
|
)
|
|
$
|
(19,123
|
)
|
|
$
|
(46,786
|
)
|
|
$
|
(39,240
|
)
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net restructuring costs
|
|
|
-
|
|
|
|
-
|
|
|
|
440
|
|
|
|
4,420
|
|
|
|
|
|
Pathmark integration
|
|
|
7,638
|
|
|
|
20,933
|
|
|
|
34,042
|
|
|
|
27,694
|
|
|
|
|
|
Real estate related activity
|
|
|
32,081
|
|
(1)
|
|
(2,020
|
)
|
|
|
40,161
|
|
|
|
(14,057
|
)
|
|
|
|
|
Benefit related costs
|
|
|
-
|
|
|
|
-
|
|
|
|
481
|
|
|
|
-
|
|
|
|
|
|
Pension withdrawal costs
|
|
|
28,911
|
|
(2)
|
|
5,944
|
|
|
|
28,911
|
|
|
|
5,944
|
|
|
|
|
|
Visa/Mastercard lawsuit settlement
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,230
|
)
|
|
|
-
|
|
|
|
|
|
LIFO provision
|
|
|
3,586
|
|
|
|
2,310
|
|
|
|
7,817
|
|
|
|
2,310
|
|
|
|
|
|
Net loss on marketable securities
|
|
|
2,160
|
|
|
|
-
|
|
|
|
2,160
|
|
|
|
-
|
|
|
|
|
|
IT services agreement with Metro, Inc.
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,792
|
)
|
|
|
|
|
Total adjustments
|
|
|
74,376
|
|
|
|
27,167
|
|
|
|
111,782
|
|
|
|
20,519
|
|
|
|
Adjusted income (loss) from operations
|
|
$
|
25,113
|
|
|
$
|
8,044
|
|
|
$
|
64,996
|
|
|
$
|
(18,721
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations depreciation and amortization
|
|
$
|
59,629
|
|
|
$
|
64,175
|
|
|
$
|
260,991
|
|
|
$
|
178,152
|
|
|
|
Discontinued operations depreciation and amortization
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,637
|
|
|
|
Total A&P depreciation and amortization
|
|
$
|
59,629
|
|
|
$
|
64,175
|
|
|
$
|
260,991
|
|
|
$
|
186,789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Real estate related activity primarily relates to changes in
estimates and impairments for closed stores.
|
|
|
|
|
|
|
(2)
|
|
Pension withdrawal costs relates to our Company's withdrawal from
the UFCW Local 342 Amalgamated Pension Plan. We believe that our
cash flow and earnings will benefit from gaining a better control
over future costs by limiting our obligation to fund pension
benefits for our employees as compared to remaining in the
multiemployer plan.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
Results for the 52 weeks ended February 23, 2008 exclude the results
of Pathmark prior to the date of acquisition December 3, 2007.
|
|
The Great Atlantic & Pacific Tea Company, Inc.
|
|
Schedule 4 - Reconciliation of GAAP Net Cash Provided By (Used
In) Operating Activities to Adjusted EBITDA
|
|
for the 13 and 53 weeks ended February 28, 2009 and 12 and 52
weeks ended February 23, 2008
|
|
(Unaudited)
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended
|
|
12 Weeks Ended
|
|
53 Weeks Ended
|
|
52 Weeks Ended
|
|
|
|
|
|
|
February 28,
|
|
February 23,
|
|
February 28,
|
|
February 23,
|
|
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
$
|
45,768
|
|
|
$
|
(17,284
|
)
|
|
$
|
(2,446
|
)
|
|
$
|
(42,544
|
)
|
|
|
Adjustments to calculate EBITDA:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization on discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(8,637
|
)
|
|
|
Net interest expense
|
|
|
37,478
|
|
|
|
60,891
|
|
|
|
153,546
|
|
|
|
97,466
|
|
|
|
Asset disposition initiatives
|
|
|
(28,393
|
)
|
|
|
(3,529
|
)
|
|
|
(38,217
|
)
|
|
|
(123,951
|
)
|
|
|
Long lived asset impairment charges
|
|
|
(11,402
|
)
|
|
|
(8,106
|
)
|
|
|
(14,069
|
)
|
|
|
(11,657
|
)
|
|
|
Gain on disposal of owned property
|
|
|
(1,448
|
)
|
|
|
16,257
|
|
|
|
(1,086
|
)
|
|
|
13,743
|
|
|
|
Interest accretion on convertible notes
|
|
|
(2,775
|
)
|
|
|
(2,313
|
)
|
|
|
(12,027
|
)
|
|
|
(2,313
|
)
|
|
|
Loss from operations of discontinued operations
|
|
|
27,759
|
|
|
|
17,181
|
|
|
|
58,383
|
|
|
|
196,848
|
|
|
|
Financing fees relating to bridge loan facility
|
|
|
-
|
|
|
|
(25,421
|
)
|
|
|
-
|
|
|
|
(25,421
|
)
|
|
|
(Benefit from) provision for income taxes
|
|
|
(777
|
)
|
|
|
1,304
|
|
|
|
2,683
|
|
|
|
5,592
|
|
|
|
Other share based awards
|
|
|
(2,052
|
)
|
|
|
(1,757
|
)
|
|
|
(5,694
|
)
|
|
|
(9,039
|
)
|
|
|
Working capital changes
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
25,991
|
|
|
|
(5,183
|
)
|
|
|
28,625
|
|
|
|
(37,098
|
)
|
|
|
|
|
Inventories
|
|
|
(78,822
|
)
|
|
|
(43,244
|
)
|
|
|
(29,706
|
)
|
|
|
(115,985
|
)
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
(4,260
|
)
|
|
|
(24,134
|
)
|
|
|
(1,633
|
)
|
|
|
(9,904
|
)
|
|
|
|
|
Accounts payable
|
|
|
15,860
|
|
|
|
45,429
|
|
|
|
(5,850
|
)
|
|
|
72,714
|
|
|
|
|
|
Accrued salaries, wages, benefits and taxes
|
|
|
(9,146
|
)
|
|
|
(10,491
|
)
|
|
|
21,177
|
|
|
|
42,345
|
|
|
|
|
|
Other accruals
|
|
|
(14,576
|
)
|
|
|
42,046
|
|
|
|
(12,637
|
)
|
|
|
47,590
|
|
|
|
Other assets
|
|
|
6,416
|
|
|
|
(20,080
|
)
|
|
|
18,182
|
|
|
|
(16,949
|
)
|
|
|
Other non-current liabilities
|
|
|
3,699
|
|
|
|
22,867
|
|
|
|
52,741
|
|
|
|
65,426
|
|
|
|
Other, net
|
|
|
1,046
|
|
|
|
619
|
|
|
|
2,233
|
|
|
|
686
|
|
|
|
Total A&P EBITDA
|
|
|
10,366
|
|
|
|
45,052
|
|
|
|
214,205
|
|
|
|
138,912
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net restructuring costs
|
|
|
-
|
|
|
|
-
|
|
|
|
440
|
|
|
|
4,420
|
|
|
|
|
|
Pathmark integration
|
|
|
7,638
|
|
|
|
20,933
|
|
|
|
34,042
|
|
|
|
27,694
|
|
|
|
|
|
Real estate related activity
|
|
|
32,081
|
|
|
|
(2,020
|
)
|
|
|
40,161
|
|
|
|
(14,057
|
)
|
|
|
|
|
Benefit related costs
|
|
|
-
|
|
|
|
-
|
|
|
|
481
|
|
|
|
-
|
|
|
|
|
|
Pension withdrawal costs
|
|
|
28,911
|
|
|
|
5,944
|
|
|
|
28,911
|
|
|
|
5,944
|
|
|
|
|
|
Visa/Mastercard lawsuit settlement
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,230
|
)
|
|
|
-
|
|
|
|
|
|
LIFO provision
|
|
|
3,586
|
|
|
|
2,310
|
|
|
|
7,817
|
|
|
|
2,310
|
|
|
|
|
|
Net loss on marketable securities
|
|
|
2,160
|
|
|
|
-
|
|
|
|
2,160
|
|
|
|
-
|
|
|
|
|
|
IT services agreement with Metro, Inc.
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,792
|
)
|
|
|
|
|
Total adjustments
|
|
|
74,376
|
|
|
|
27,167
|
|
|
|
111,782
|
|
|
|
20,519
|
|
|
|
Adjusted A&P ongoing operating EBITDA
|
|
$
|
84,742
|
|
|
$
|
72,219
|
|
|
$
|
325,987
|
|
|
$
|
159,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Results for the 52 weeks ended February 23, 2008 exclude the results
of Pathmark prior to the date of acquisition December 3, 2007.
|