XNYS:PBY Pep Boys - Manny Moe & Jack Quarterly Report 10-Q Filing - 7/28/2012

Effective Date 7/28/2012

XNYS:PBY Fair Value Estimate
Premium
XNYS:PBY Consider Buying
Premium
XNYS:PBY Consider Selling
Premium
XNYS:PBY Fair Value Uncertainty
Premium
XNYS:PBY Economic Moat
Premium
XNYS:PBY Stewardship
Premium
 

Table of Contents

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


 

FORM 10-Q

 

(Mark One)

 

x      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended July 28, 2012

 

OR

 

o         Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the transition period from             to            

 

Commission File No.  1-3381

 

The Pep Boys - Manny, Moe & Jack

(Exact name of registrant as specified in its charter)

 

Pennsylvania

 

23-0962915

(State or other jurisdiction of

 

(I.R.S. Employer ID number)

incorporation or organization)

 

 

 

 

 

3111 W. Allegheny Ave. Philadelphia, PA

 

19132

(Address of principal executive offices)

 

(Zip code)

 

215-430-9000

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities and 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 o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x No o

 

Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

Non-accelerated filer o

 

Smaller reporting company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o No x

 

As of August 24, 2012, there were 52,994,685 shares of the registrant’s Common Stock outstanding.

 

 

 



Table of Contents

 

Index

 

 

 

Page

PART I - FINANCIAL INFORMATION

 

 

 

 

Item 1.

Consolidated Financial Statements (Unaudited)

 

 

 

 

 

Consolidated Balance Sheets — July 28, 2012 and January 28, 2012

3

 

 

 

 

Consolidated Statements of Operations and Comprehensive Income - Thirteen and Twenty-six Weeks Ended July 28, 2012 and July 30, 2011

4

 

 

 

 

Consolidated Statements of Cash Flows — Twenty-six Weeks Ended July 28, 2012 and July 30, 2011

5

 

 

 

 

Notes to the Consolidated Financial Statements

6

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

22

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

29

 

 

 

Item 4.

Controls and Procedures

30

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

30

 

 

 

Item 1A.

Risk Factors

30

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

30

 

 

 

Item 3.

Defaults Upon Senior Securities

30

 

 

 

Item 4.

Mine Safety Disclosures

31

 

 

 

Item 5.

Other Information

31

 

 

 

Item 6.

Exhibits

32

 

 

 

SIGNATURES

33

 

 

INDEX TO EXHIBITS

34

 

2



Table of Contents

 

PART I - FINANCIAL INFORMATION

 

ITEM 1  CONSOLIDATED FINANCIAL STATEMENTS

 

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(dollar amounts in thousands, except share data)

(unaudited)

 

 

 

July 28, 2012

 

January 28, 2012

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

150,833

 

$

58,244

 

Accounts receivable, less allowance for uncollectible accounts of $1,247 and $1,303

 

27,962

 

25,792

 

Merchandise inventories

 

626,555

 

614,136

 

Prepaid expenses

 

21,021

 

26,394

 

Other current assets

 

53,083

 

59,979

 

Total current assets

 

879,454

 

784,545

 

 

 

 

 

 

 

Property and equipment - net

 

682,619

 

696,339

 

Goodwill

 

46,917

 

46,917

 

Deferred income taxes

 

45,825

 

72,870

 

Other long-term assets

 

31,660

 

33,108

 

Total assets

 

$

1,686,475

 

$

1,633,779

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

246,522

 

$

243,712

 

Trade payable program liability

 

115,746

 

85,214

 

Accrued expenses

 

218,548

 

221,705

 

Deferred income taxes

 

61,231

 

66,208

 

Current maturities of long-term debt

 

1,254

 

1,079

 

Total current liabilities

 

643,301

 

617,918

 

 

 

 

 

 

 

Long-term debt less current maturities

 

293,504

 

294,043

 

Other long-term liabilities

 

72,290

 

77,216

 

Deferred gain from asset sales

 

133,971

 

140,273

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock, par value $1 per share: authorized 500,000,000 shares; issued 68,557,041 shares

 

68,557

 

68,557

 

Additional paid-in capital

 

295,536

 

296,462

 

Retained earnings

 

454,343

 

423,437

 

Accumulated other comprehensive loss

 

(15,011

)

(17,649

)

Treasury stock, at cost — 15,563,931 shares and 15,803,322 shares

 

(260,016

)

(266,478

)

Total stockholders’ equity

 

543,409

 

504,329

 

Total liabilities and stockholders’ equity

 

$

1,686,475

 

$

1,633,779

 

 

See notes to consolidated financial statements.

 

3



Table of Contents

 

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

 (dollar amounts in thousands, except per share amounts)

(unaudited)

 

 

 

Thirteen weeks ended

 

Twenty-six weeks ended

 

 

 

July 28,
2012

 

July 30,
2011

 

July 28,
2012

 

July 30,
2011

 

Merchandise sales

 

$

413,380

 

$

415,267

 

$

825,712

 

$

823,894

 

Service revenue

 

112,291

 

107,327

 

224,563

 

212,240

 

Total revenues

 

525,671

 

522,594

 

1,050,275

 

1,036,134

 

Costs of merchandise sales

 

288,051

 

287,721

 

578,907

 

573,050

 

Costs of service revenue

 

107,019

 

99,663

 

213,115

 

192,752

 

Total costs of revenues

 

395,070

 

387,384

 

792,022

 

765,802

 

Gross profit from merchandise sales

 

125,329

 

127,546

 

246,805

 

250,844

 

Gross profit from service revenue

 

5,272

 

7,664

 

11,448

 

19,488

 

Total gross profit

 

130,601

 

135,210

 

258,253

 

270,332

 

Selling, general and administrative expenses

 

114,277

 

113,268

 

233,987

 

222,168

 

Net (loss) gain from dispositions of assets

 

(9

)

(3

)

(11

)

86

 

Operating profit

 

16,315

 

21,939

 

24,255

 

48,250

 

Merger termination fees, net

 

42,955

 

 

42,955

 

 

Other income

 

521

 

569

 

991

 

1,156

 

Interest expense

 

6,427

 

6,444

 

12,943

 

12,941

 

Earnings from continuing operations before income taxes and discontinued operations

 

53,364

 

16,064

 

55,258

 

36,465

 

Income tax expense

 

20,330

 

2,173

 

21,090

 

10,169

 

Earnings from continuing operations before discontinued operations

 

33,034

 

13,891

 

34,168

 

26,296

 

Income (loss) from discontinued operations, net of tax

 

14

 

52

 

(58

)

15

 

Net earnings

 

33,048

 

13,943

 

34,110

 

26,311

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before discontinued operations

 

$

0.62

 

$

0.26

 

$

0.64

 

$

0.49

 

Discontinued operations, net of tax

 

 

 

 

 

Basic earnings per share

 

$

0.62

 

$

0.26

 

$

0.64

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before discontinued operations

 

$

0.61

 

$

0.26

 

$

0.63

 

$

0.49

 

Discontinued operations, net of tax

 

 

 

 

 

Diluted earnings per share

 

$

0.61

 

$

0.26

 

$

0.63

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustment, net of tax

 

354

 

253

 

708

 

473

 

Derivative financial instruments adjustment, net of tax

 

$

910

 

$

170

 

$

1,930

 

$

685

 

Other comprehensive income

 

1,264

 

423

 

2,638

 

1,158

 

Comprehensive income

 

$

34,312

 

$

14,366

 

$

36,748

 

$

27,469

 

 

See notes to consolidated financial statements.

 

4



Table of Contents

 

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollar amounts in thousands)

(unaudited)

 

Twenty-six weeks ended

 

July 28, 2012

 

July 30, 2011

 

Cash flows from operating activities:

 

 

 

 

 

Net earnings

 

$

34,110

 

$

26,311

 

Adjustments to reconcile net earnings to net cash provided by continuing operations:

 

 

 

 

 

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

 

58

 

(15

)

Depreciation and amortization

 

39,288

 

39,654

 

Amortization of deferred gain from asset sales

 

(6,302

)

(6,302

)

Stock compensation expense

 

1,043

 

1,908

 

Deferred income taxes

 

20,485

 

4,238

 

Net loss (gain) from disposition of assets

 

11

 

(86

)

Loss from asset impairment

 

 

389

 

Other

 

13

 

272

 

Changes in assets and liabilities, net of the effects of acquisitions:

 

 

 

 

 

Decrease in accounts receivable, prepaid expenses and other

 

11,448

 

21,816

 

Increase in merchandise inventories

 

(12,419

)

(12,917

)

Increase in accounts payable

 

2,810

 

12,043

 

Decrease in accrued expenses

 

(2,451

)

(33,202

)

Decrease in other long-term liabilities

 

(552

)

(2,831

)

Net cash provided by continuing operations

 

87,542

 

51,278

 

Net cash used in discontinued operations

 

(92

)

(44

)

Net cash provided by operating activities

 

87,450

 

51,234

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capital expenditures

 

(26,347

)

(30,636

)

Proceeds from dispositions of assets

 

 

89

 

Premiums paid on life insurance policies

 

 

(795

)

Collateral investment

 

 

(4,763

)

Acquisitions, net of cash acquired

 

 

(42,757

)

Net cash used in investing activities

 

(26,347

)

(78,862

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Borrowings under line of credit agreements

 

1,106

 

5,045

 

Payments under line of credit agreements

 

(931

)

(5,045

)

Borrowings on trade payable program liability

 

80,836

 

59,097

 

Payments on trade payable program liability

 

(50,304

)

(53,944

)

Payment for finance issuance cost

 

 

(2,441

)

Debt payments

 

(539

)

(539

)

Dividends paid

 

 

(3,171

)

Proceeds from stock issuance

 

1,318

 

363

 

Net cash provided by (used in) financing activities

 

31,486

 

(635

)

Net increase (decrease) in cash and cash equivalents

 

92,589

 

(28,263

)

Cash and cash equivalents at beginning of period

 

58,244

 

90,240

 

Cash and cash equivalents at end of period

 

$

150,833

 

$

61,977

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid for income taxes

 

$

1,705

 

$

629

 

Cash paid for interest

 

$

11,449

 

$

11,523

 

Non-cash investing activities:

 

 

 

 

 

Accrued purchases of property and equipment

 

$

632

 

$

1,416

 

 

See notes to consolidated financial statements

 

5



Table of Contents

 

THE PEP BOYS - MANNY, MOE & JACK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

NOTE 1BASIS OF PRESENTATION

 

The Pep Boys — Manny, Moe & Jack and subsidiaries (the “Company”) consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of the Company’s financial statements requires the Company to make estimates and assumptions that affect the reported amounts of assets, liabilities, sales, costs and expenses, as well as the disclosure of contingent assets and liabilities and other related disclosures. The Company bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances, the results of which form the basis for making judgments about carrying values of the Company’s assets and liabilities that are not readily apparent from other sources. Actual results could differ from those estimates, and the Company includes any revisions to its estimates in the results for the period in which the actual amounts become known.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted, as permitted by Rule 10-01 of the Securities and Exchange Commission’s Regulation S-X, “Interim Financial Statements.” It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended January 28, 2012. The results of operations for the twenty-six weeks ended July 28, 2012 are not necessarily indicative of the operating results for the full fiscal year.

 

The consolidated financial statements presented herein are unaudited. In the opinion of management, all adjustments necessary to present fairly the financial position, results of operations and cash flows as of July 28, 2012 and for all periods presented have been made.

 

The Company’s fiscal year ends on the Saturday nearest January 31. Accordingly, references to fiscal years 2012 and 2011 refer to the fiscal year ending February 2, 2013 and the fiscal year ended January 28, 2012, respectively.

 

The Company operated 742 store locations at July 28, 2012, of which 232 were owned and 510 were leased.

 

NOTE 2NEW ACCOUNTING STANDARDS

 

In May 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2011-04, “Fair Value Measurement (Topic 820) — Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs” (“ASU 2011-04”), which is effective for annual reporting periods beginning after December 15, 2011. This guidance amends certain accounting and disclosure requirements related to fair value measurements. The adoption of ASU 2011-04 did not have a material impact on the consolidated financial statements.

 

In June of 2011, the FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income” (“ASU 2011-05”). ASU 2011-05 was issued to improve the comparability of financial reporting between U.S. GAAP and IFRS, and eliminates previous U.S. GAAP guidance that allowed an entity to present components of other comprehensive income (“OCI”) as part of its statement of changes in shareholders’ equity. With the issuance of ASU 2011-05, companies are now required to report all components of OCI either in a single continuous statement of total comprehensive income, which includes components of both OCI and net income, or in a separate statement appearing consecutively with the statement of income. ASU 2011-05 does not affect current guidance for the accounting of the components of OCI, or which items are included within total comprehensive income, and is effective for periods beginning after December 15, 2011, with early adoption permitted. The adoption of ASU 2011-05 affected presentation only and therefore did not have an impact on the Company’s consolidated financial condition, results of operations or cash flows.

 

In September 2011, the FASB issued ASU 2011-08, “Intangibles — Goodwill and Other (Topic 350) —Testing Goodwill for Impairment” (“ASU 2011-08”). The new guidance provides entities with the option to perform a qualitative assessment of whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount before applying the quantitative two-step goodwill impairment test. If an entity concludes that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, it would not be required to perform the quantitative two-step goodwill impairment test. Entities also have the option to bypass the assessment of qualitative factors for any reporting unit in any period and proceed directly to performing the first step of the quantitative two-step goodwill impairment test, as was required prior to the issuance of this new guidance. The new guidance is

 

6



Table of Contents

 

effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. The adoption of ASU 2011-08 will not have a material impact on the consolidated financial statements.

 

NOTE 3ACQUISITIONS

 

During the twenty-six weeks ended July 30, 2011, the Company made three separate acquisitions. The Company acquired the assets related to seven service and tire centers located in the Seattle-Tacoma area, the assets related to seven service and tire centers located in the Houston, Texas area and all outstanding shares of capital stock of Tire Stores Group Holding Corporation which operated an 85-store chain in Florida, Georgia and Alabama under the name Big 10. Collectively, the acquired stores produced approximately $94.7 million (unaudited) in sales annually based on pre-acquisition historical information. The total purchase price of these stores was approximately $42.6 million in cash and the assumption of certain liabilities. The acquisitions were financed through cash flows provided by operations. The results of operations of these acquired stores are included in the Company’s results from their respective acquisition dates.

 

The Company expensed all costs related to these acquisitions during fiscal 2011. The total costs related to these acquisitions were $1.5 million and are included in the consolidated statement of operations within selling, general and administrative expenses.

 

As the Company’s acquisitions (including Big 10) were immaterial to the Company’s operating results both individually and in aggregate for the thirteen and twenty six week periods ended July 30, 2011, pro forma results of operations are not disclosed. Sales and net earnings for the fiscal 2011 acquired stores totaled $21.9 million and $0.7 million, respectively for the period from acquisition date through July 30, 2011.

 

NOTE 4MERCHANDISE INVENTORIES

 

Merchandise inventories are valued at the lower of cost or market. Cost is determined by using the last-in, first-out (“LIFO”) method. An actual valuation of inventory under the LIFO method can be made only at the end of each fiscal year based on inventory and costs at that time. Accordingly, interim LIFO calculations must be based on management’s estimates of expected fiscal year-end inventory levels and costs. If the first-in, first-out (“FIFO”) method of costing inventory had been used by the Company, inventory would have been $553.9 million and $536.4 million as of July 28, 2012 and January 28, 2012, respectively.

 

The Company’s inventory, consisting primarily of auto parts and accessories, is used on vehicles typically having long lives. Because of this, and combined with the Company’s historical experience of returning excess inventory to the Company’s vendors for full credit, the risk of obsolescence is minimal. The Company establishes a reserve for excess inventory for instances where less than full credit will be received for such returns or where the Company anticipates items will be sold at retail prices that are less than recorded costs. The reserve is based on management’s judgment, including estimates and assumptions regarding marketability of products, the market value of inventory to be sold in future periods and on historical experiences where the Company received less than full credit from vendors for product returns. The Company also provides for estimated inventory shrinkage based upon historical levels and the results of its cycle counting program. The Company’s inventory adjustments for these matters were approximately $4.3 million at July 28, 2012 and $4.6 million at January 28, 2012.

 

NOTE 5PROPERTY AND EQUIPMENT

 

The Company’s property and equipment as of July 28, 2012 and January 28, 2012 was as follows:

 

(dollar amounts in thousands)

 

July 28, 2012

 

January 28, 2012

 

 

 

 

 

 

 

Property and equipment

 

 

 

 

 

Land

 

$

204,023

 

$

204,023

 

Buildings and improvements

 

885,485

 

875,999

 

Furniture, fixtures and equipment

 

738,815

 

723,938

 

Construction in progress

 

3,852

 

3,279

 

Accumulated depreciation and amortization

 

(1,149,556

)

(1,110,900

)

Property and equipment — net

 

$

682,619

 

$

696,339

 

 

7



Table of Contents

 

NOTE 6WARRANTY RESERVE

 

The Company provides warranties for both its merchandise sales and service labor. Warranties for merchandise are generally covered by the respective vendors, with the Company covering any costs above the vendor’s stipulated allowance. Service labor is warranted in full by the Company for a limited specific time period. The Company establishes its warranty reserves based on historical experiences. These costs are included in either costs of merchandise sales or costs of service revenues in the consolidated statements of operations.

 

The reserve for warranty cost activity for the twenty-six weeks ended July 28, 2012 and the fifty-two weeks ended January 28, 2012 is as follows:

 

(dollar amounts in thousands)

 

July 28, 2012

 

January 28, 2012

 

Beginning balance

 

$

673

 

$

673

 

 

 

 

 

 

 

Additions related to current period sales

 

5,410

 

12,122

 

 

 

 

 

 

 

Warranty costs incurred in current period

 

(5,410

)

(12,122

)

 

 

 

 

 

 

Ending balance

 

$

673

 

$

673

 

 

NOTE 7DEBT AND FINANCING ARRANGEMENTS

 

The following are the components of debt and financing arrangements:

 

(dollar amounts in thousands)

 

July 28, 2012

 

January 28, 2012

 

7.50% Senior Subordinated Notes, due December 2014

 

$

147,565

 

$

147,565

 

Senior Secured Term Loan, due October 2013

 

147,018

 

147,557

 

Revolving Credit Agreement, through January 2016

 

175

 

 

Long-term debt

 

294,758

 

295,122

 

Current maturities

 

(1,254

)

(1,079

)

Long-term debt less current maturities

 

$

293,504

 

$

294,043

 

 

As of July 28, 2012, 126 stores collateralized the Senior Secured Term Loan.

 

The Company’s ability to borrow under its Revolving Credit Agreement (the “Agreement”) is based on a specific borrowing base consisting of inventory and accounts receivable. The interest rate on this credit line is daily LIBOR plus 2.00% to 2.50% based upon the then current availability under the Agreement. As of July 28, 2012, there was $0.2 million outstanding under this agreement and $29.6 million of availability was utilized to support outstanding letters of credit. Taking this into account and the borrowing base requirements, as of July 28, 2012, there was $175.1 million of availability remaining.

 

Several of the Company’s debt agreements require compliance with covenants. The most restrictive of these covenants, an earnings before interest, taxes, depreciation and amortization (“EBITDA”) requirement, is triggered if the Company’s availability under its Revolving Credit Agreement drops below $50.0 million. As of July 28, 2012, the Company was in compliance with all financial covenants contained in its debt agreements.

 

Interest rates that are currently available to the Company for issuance of debt with similar terms and remaining maturities are used to estimate fair value for debt issues that are not quoted on an exchange and are considered a level 2 measure under the fair value hierarchy. The estimated fair value of long-term debt including current maturities was $296.6 million and $293.6 million as of July 28, 2012 and January 28, 2012, respectively.

 

8



Table of Contents

 

NOTE 8ACCUMULATED OTHER COMPREHENSIVE LOSS

 

The components of accumulated other comprehensive loss are:

 

(dollar amounts in thousands)

 

July 28, 2012

 

January 28, 2012

 

 

 

 

 

 

 

Defined benefit plan adjustment, net of tax

 

$

(8,988

)

$

(9,696

)

Derivative financial instrument adjustment, net of tax

 

(6,023

)

(7,953

)

Accumulated other comprehensive loss

 

$

(15,011

)

$

(17,649

)

 

NOTE 9EARNINGS PER SHARE

 

The following table presents the calculation of basic and diluted earnings per share for earnings from continuing operations and net earnings:

 

 

 

Thirteen Weeks Ended

 

Twenty-six Weeks Ended

 

(in thousands, except per share amounts)

 

 

July 28,
2012

 

July 30,
2011

 

July 28,
2012

 

July 30,
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Earnings from continuing operations

 

$

33,034

 

$

13,891

 

$

34,168

 

$

26,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of tax

 

14

 

52

 

(58

)

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

33,048

 

$

13,943

 

$

34,110

 

$

26,311

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

 

Basic average number of common shares outstanding during period

 

53,146

 

52,952

 

53,110

 

52,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares assumed issued upon exercise of dilutive stock options, net of assumed repurchase, at the average market price

 

651

 

697

 

765

 

691

 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

 

Diluted average number of common shares assumed outstanding during period

 

53,797

 

53,649

 

53,875

 

53,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations (a/b)

 

$

0.62

 

$

0.26

 

$

0.64

 

$

0.49

 

 

 

Discontinued operations, net of tax

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.62

 

$

0.26

 

$

0.64

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations (a/c)

 

$

0.61

 

$

0.26

 

$

0.63

 

$

0.49

 

 

 

Discontinued operations, net of tax

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.61

 

$

0.26

 

$

0.63

 

$

0.49

 

 

At July 28, 2012 and July 30, 2011, respectively, there were 2,382,000 and 2,682,000 outstanding options and restricted stock units. Certain stock options were excluded from the calculation of diluted earnings per share because their exercise prices were greater than the average market price of the common shares for the periods then ended and therefore would be anti-dilutive. The total number of such shares excluded from the diluted earnings per share calculation are 503,000 and 830,000 for the twenty-six weeks ended July 28, 2012 and July 30, 2011, respectively. The total number of such shares excluded from the diluted earnings per share calculation are 706,000 and 888,000 for the thirteen weeks ended July 28, 2012 and July 30, 2011, respectively.

 

9



Table of Contents

 

NOTE 10BENEFIT PLANS

 

The Company has a qualified 401(k) savings plan and a separate plan for employees residing in Puerto Rico, which cover all full-time employees who are at least 21 years of age with one or more years of service. The Company also maintains a non-qualified defined contribution Supplemental Executive Retirement Plan (the “Account Plan”) for key employees designated by the Board of Directors. The Company’s contribution to these plans for fiscal 2012 is contingent upon meeting certain performance metrics. The Company did not record any contribution expense for these plans in the first half of 2012 or 2011.

 

The Company also has a frozen defined benefit pension plan covering the Company’s full-time employees hired on or before February 1, 1992. The Company’s expense for its pension plan follows:

 

 

 

Thirteen Weeks Ended

 

Twenty-six Weeks Ended

 

(dollar amounts in thousands)

 

July 28, 2012

 

July 30, 2011

 

July 28, 2012

 

July 30, 2011

 

 

 

 

 

 

 

 

 

 

 

Interest cost

 

619

 

627

 

1,238

 

1,278

 

Expected return on plan assets

 

(704

)

(721

)

(1,408

)

(1,372

)

Amortization of net loss

 

566

 

405

 

1,133

 

756

 

Net periodic benefit cost

 

$

481

 

$

311

 

$

963

 

$

662

 

 

The defined benefit pension plan is subject to minimum funding requirements of the Employee Retirement Income Security Act of 1974 as amended. While the Company has no minimum funding requirement during fiscal 2011, it made a $3.0 million discretionary contribution to the defined benefit pension plan on April 28, 2011. There were no discretionary contributions made during the first half of 2012.

 

During the third quarter of fiscal 2011, the Company began the process of terminating the Plan. The termination of the Plan is expected to be completed by the end of fiscal 2012. In order to terminate the Plan, in accordance with Internal Revenue Service and Pension Benefit Guaranty Corporation requirements, the Company is required to fully fund the Plan on a termination basis and will commit to contribute the additional assets necessary to do so. Plan participants will not be adversely affected by the Plan termination, but rather will have their benefits either converted into a lump sum cash payment or an annuity contract placed with an insurance carrier.

 

NOTE 11FAIR VALUE MEASUREMENTS AND DERIVATIVES

 

The Company’s fair value measurements consist of (a) financial assets and liabilities that are recognized or disclosed at fair value in the Company’s financial statements on a recurring basis (at least annually) and (b) all non-recurring non-financial assets and liabilities.

 

Fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. There is a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs market participants would use in valuing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors market participants would use in valuing the asset or liability developed based upon the best information available in the circumstances. The hierarchy is broken down into three levels. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs include quoted prices for similar assets or liabilities in active markets. Level 3 inputs are unobservable inputs for the asset or liability. Categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

 

10



Table of Contents

 

The following table provides information by level for assets and liabilities that are measured at fair value, on a recurring basis:

 

(dollar amounts in thousands)

 

Fair Value
at

 

Fair Value Measurements
Using Inputs Considered as

 

Description

 

July 28, 2012

 

Level 1

 

Level 2

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

150,833

 

$

150,833

 

$

 

$

 

Collateral investments (1)

 

17,276

 

17,276

 

 

 

Rabbi trust assets (1)

 

3,596

 

 

3,596

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

Derivative liability (2)

 

9,494

 

 

9,494

 

 

 

(dollar amounts in thousands)

 

Fair Value
at

 

Fair Value Measurements
Using Inputs Considered as

 

Description

 

January 28, 2012

 

Level 1

 

Level 2

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

58,244

 

$

58,244

 

$

 

$

 

Collateral investments (1)

 

17,276

 

17,276

 

 

 

Rabbi trust assets (1) 

 

3,576

 

 

3,576

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

Derivative liability (2)

 

12,540

 

 

12,540

 

 

 


(1) included in other long-term assets

(2) included in other long-term liabilities

 

As of January 28, 2012 the Company invested $17.3 million in restricted accounts as collateral for its retained liabilities included within existing insurance programs in lieu of previously outstanding letters of credit, of which $4.8 million was invested during the first half of fiscal year 2011.

 

The Company has one interest rate swap designated as a cash flow hedge on $145.0 million of the Company’s Senior Secured Term Loan that is due in October 2013. The swap is used to minimize interest rate exposure and overall interest costs by converting the variable component of the total interest rate to a fixed rate of 5.036%. Since February 1, 2008, this swap was deemed to be fully effective and all adjustments in the interest rate swap’s fair value have been recorded to accumulated other comprehensive loss.

 

The table below shows the effect of the Company’s interest rate swap on the consolidated financial statements for the periods indicated:

 

(dollar amounts in thousands)

 

Amount of Gain in
Other Comprehensive
Income/ (Loss)
(Effective Portion)

 

Earnings Statement
Classification

 

Amount of Loss
Recognized in Earnings
(Effective Portion) (a)

 

Thirteen weeks ended July 28, 2012

 

$

897

 

Interest expense

 

$

(1,685

)

Thirteen weeks ended July 30, 2011

 

$

150

 

Interest expense

 

$

(1,772

)

 

 

 

 

 

 

 

 

 

 

Twenty-six weeks ended July 28, 2012

 

$

1,904

 

Interest expense

 

$

(3,339

)

Twenty-six weeks ended July 30, 2011

 

$

648

 

Interest expense

 

$

(3,491

)

 


(a) represents the effective portion of the loss reclassified from accumulated other comprehensive loss

 

The fair value of the derivative was $9.5 million and $12.5 million payable at July 28, 2012 and January 28, 2012, respectively. Of the $3.0 million decrease in the fair value during the twenty-six weeks ended July 28, 2012, $1.9 million net of tax was recorded to accumulated other comprehensive loss on the consolidated balance sheet.

 

Non-financial assets measured at fair value on a non-recurring basis:

 

Certain assets are measured at fair value on a non-recurring basis, that is, the assets are subject to fair value adjustments in certain circumstances such as when there is evidence of impairment. These measures of fair value, and related inputs, are considered level 2 or level 3 measures under the fair value hierarchy. During the second quarter of fiscal 2011, the Company recorded a $0.4 million

 

11



Table of Contents

 

impairment charge related to stores classified as held and used. The Company used a probability-weighted approach and estimates of expected future cash flows to determine the fair value of the stores. Discount and growth rate assumptions were derived from current economic conditions, management’s expectations and projected trends of current operating results. The fair market value estimate is classified as a Level 3 measure within the fair value hierarchy.

 

NOTE 12LEGAL MATTERS

 

The Company is party to various actions and claims arising in the normal course of business. The Company believes that amounts accrued for awards or assessments in connection with all such matters are adequate and that the ultimate resolution of these matters will not have a material adverse effect on the Company’s financial position. However, there exists a reasonable possibility of loss in excess of the amounts accrued, the amount of which cannot currently be estimated. While the Company does not believe that the amount of such excess loss could be material to the Company’s financial position, any such loss could have a material adverse effect on the Company’s results of operations in the period(s) during which the underlying matters are resolved.

 

NOTE 13MERGER UPDATE

 

On May 29, 2012, the Company, Auto Acquisition Company, LLC, a Delaware limited liability company (“Parent”), Auto Mergersub, Inc., a Delaware corporation (“Merger Sub”), and The Gores Group, LLC, a Delaware limited liability company (“Gores”), entered into a Settlement Agreement (the “Settlement Agreement”) relating to the previously announced Agreement and Plan of Merger, dated as of January 29, 2012, by and among the Company, Parent and Merger Sub (the “Merger Agreement”). The Settlement Agreement provided for, among other things: (i) the termination of the Merger Agreement and the related financing commitments from Gores Capital Partners II, L.P. and Gores Capital Partners III, L.P.; (ii) Parent’s payment of a $50.0 million fee to the Company and reimbursement to the Company for certain of its merger related expenses; and (iii) mutual releases of the parties. Such payments were made by Parent on June 8, 2012 and the Company recorded $43.0 million of merger termination fees, net of related expenses, on the consolidated statements of operations and comprehensive income which is presented within cash flows from operations on the consolidated statement of cash flows.

 

12



Table of Contents

 

NOTE 14SUPPLEMENTAL GUARANTOR INFORMATION

 

The Company’s Notes are fully and unconditionally and joint and severally guaranteed by certain of the Company’s direct and indirectly wholly-owned subsidiaries—namely, The Pep Boys Manny Moe & Jack of California, The Pep Boys—Manny Moe & Jack of Delaware, Inc. (the “Pep Boys of Delaware”); Pep Boys—Manny Moe & Jack of Puerto Rico, Inc.; Tire Stores Group Holding Corporation (on and after May 5, 2011); Big 10 Tire Stores, LLC (on and after May 5, 2011), (collectively, the “Subsidiary Guarantors”). The Notes are not guaranteed by the Company’s wholly owned subsidiary, Colchester Insurance Company.

 

The following consolidating information presents, in separate columns, the condensed consolidating balance sheets as of July 28, 2012 and January 28, 2012 and the related condensed consolidating statements of operations and comprehensive income for the thirteen and twenty-six weeks ended July 28, 2012 and July 30, 2011 and condensed consolidating statements of cash flows for the twenty-six weeks ended July 28, 2012 and July 30, 2011 for (i) the Company (“Pep Boys”) on a parent only basis, with its investment in subsidiaries recorded under the equity method, (ii) the Subsidiary Guarantors on a combined basis, (iii) the subsidiary of the Company that does not guarantee the Notes, and (iv) the Company on a consolidated basis.

 

13



Table of Contents

 

CONDENSED CONSOLIDATING BALANCE SHEET

(dollars in thousands)

(unaudited)

 

As of July 28, 2012

 

Pep Boys

 

Subsidiary
Guarantors

 

Subsidiary Non-
Guarantors

 

Consolidation/
Elimination

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

92,508

 

$

47,160

 

$

11,165

 

$

 

$

150,833

 

Accounts receivable, net

 

14,546

 

13,416

 

 

 

27,962

 

Merchandise inventories

 

221,294

 

405,261

 

 

 

626,555

 

Prepaid expenses

 

8,929

 

12,577

 

7,102

 

(7,587

)

21,021

 

Other current assets

 

1,776

 

 

56,148

 

(4,841

)

53,083

 

Total current assets

 

339,053

 

478,414

 

74,415

 

(12,428

)

879,454

 

Property and equipment—net

 

240,096

 

431,087

 

29,835

 

(18,399

)

682,619

 

Investment in subsidiaries

 

2,204,475

 

 

 

(2,204,475

)

 

Intercompany receivables

 

 

1,412,350

 

68,966

 

(1,481,316

)

 

Goodwill

 

2,549

 

44,368

 

 

 

46,917

 

Deferred income taxes

 

3,083

 

42,742

 

 

 

45,825

 

Other long-term assets

 

29,868

 

1,792

 

 

 

31,660

 

Total assets

 

$

2,819,124

 

$

2,410,753

 

$

173,216

 

$

(3,716,618

)

$

1,686,475

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

246,522

 

$

 

$

 

$

 

$

246,522

 

Trade payable program liability

 

115,746

 

 

 

 

115,746

 

Accrued expenses

 

25,211

 

60,694

 

140,230

 

(7,587

)

218,548

 

Deferred income taxes

 

26,243

 

39,829

 

 

(4,841

)

61,231

 

Current maturities of long-term debt

 

1,254

 

 

 

 

1,254

 

Total current liabilities

 

414,976

 

100,523

 

140,230

 

(12,428

)

643,301

 

Long-term debt less current maturities

 

293,504

 

 

 

 

293,504

 

Other long-term liabilities

 

26,704

 

45,586

 

 

 

72,290

 

Deferred gain from asset sales

 

59,215

 

93,155

 

 

(18,399

)

133,971

 

Intercompany liabilities

 

1,481,316

 

 

 

(1,481,316

)

 

Total stockholders’ equity

 

543,409

 

2,171,489

 

32,986

 

(2,204,475

)

543,409

 

Total liabilities and stockholders’ equity

 

$

2,819,124

 

$

2,410,753

 

$

173,216

 

$

(3,716,618

)

$

1,686,475

 

 

14



Table of Contents

 

CONDENSED CONSOLIDATING BALANCE SHEET

(dollars in thousands)

(unaudited)

 

As of January 28, 2012

 

Pep Boys

 

Subsidiary
Guarantors

 

Subsidiary Non-
Guarantors

 

Consolidation/
Elimination

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

22,740

 

$

27,181

 

$

8,323

 

$

 

$

58,244

 

Accounts receivable, net

 

14,566

 

11,226

 

 

 

25,792

 

Merchandise inventories

 

214,584

 

399,552

 

 

 

614,136

 

Prepaid expenses

 

12,945

 

16,873

 

14,996

 

(18,420

)

26,394

 

Other current assets

 

606

 

 

64,214

 

(4,841

)

59,979

 

Total current assets

 

265,441

 

454,832

 

87,533

 

(23,261

)

784,545

 

Property and equipment—net

 

243,108

 

441,645

 

30,177

 

(18,591

)

696,339

 

Investment in subsidiaries

 

2,176,992

 

 

 

(2,176,992

)

 

Intercompany receivables

 

 

1,389,910

 

82,206

 

(1,472,116

)

 

Goodwill

 

2,549

 

44,368

 

 

 

46,917

 

Deferred income taxes

 

20,468

 

52,402

 

 

 

72,870

 

Other long-term assets

 

31,068

 

2,040

 

 

 

33,108

 

Total assets

 

$

2,739,626

 

$

2,385,197

 

$

199,916

 

$

(3,690,960

)

$

1,633,779

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

243,712

 

$

 

$

 

$

 

$

243,712

 

Trade payable program liability

 

85,214

 

 

 

 

85,214

 

Accrued expenses

 

17,887

 

55,527

 

166,711

 

(18,420

)

221,705

 

Deferred income taxes

 

29,383

 

41,666

 

 

(4,841

)

66,208

 

Current maturities of long-term debt

 

1,079

 

 

 

 

1,079

 

Total current liabilities

 

377,275

 

97,193

 

166,711

 

(23,261

)

617,918

 

Long-term debt less current maturities

 

294,043

 

 

 

 

294,043

 

Other long-term liabilities

 

30,540

 

46,676

 

 

 

77,216

 

Deferred gain from asset sales

 

61,323

 

97,541

 

 

(18,591

)

140,273

 

Intercompany liabilities

 

1,472,116

 

 

 

(1,472,116

)

 

Total stockholders’ equity

 

504,329

 

2,143,787

 

33,205

 

(2,176,992

)

504,329

 

Total liabilities and stockholders’ equity

 

$

2,739,626

 

$

2,385,197

 

$

199,916

 

$

(3,690,960

)

$

1,633,779

 

 

15



Table of Contents

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

AND COMPREHENSIVE INCOME

(dollars in thousands)

(unaudited)

 

 

 

 

 

Subsidiary

 

Subsidiary Non-

 

Consolidation /

 

 

 

Thirteen Weeks Ended July 28, 2012

 

Pep Boys

 

Guarantors

 

Guarantors

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

 

$

135,439

 

$

277,941

 

$

 

$

 

$

413,380

 

Service revenue

 

37,703

 

74,588

 

 

 

112,291

 

Other revenue

 

 

 

6,161

 

(6,161

)

 

Total revenues

 

173,142

 

352,529

 

6,161

 

(6,161

)

525,671

 

Costs of merchandise sales

 

96,843

 

191,668

 

 

(460

)

288,051

 

Costs of service revenue

 

34,108

 

72,958

 

 

(47

)

107,019

 

Costs of other revenue

 

 

 

6,142

 

(6,142

)

 

Total costs of revenues

 

130,951

 

264,626

 

6,142

 

(6,649

)

395,070

 

Gross profit from merchandise sales

 

38,596

 

86,273

 

 

460

 

125,329

 

Gross profit from service revenue

 

3,595

 

1,630

 

 

47

 

5,272

 

Gross profit from other revenue

 

 

 

19

 

(19

)

 

Total gross profit

 

42,191

 

87,903

 

19

 

488

 

130,601

 

Selling, general and administrative expenses

 

36,323

 

78,061

 

83

 

(190

)

114,277

 

Net loss from dispositions of assets

 

(8

)

(1

)

 

 

(9

)

Operating profit

 

5,860

 

9,841

 

(64

)

678

 

16,315

 

Merger termination fees, net

 

42,955

 

 

 

 

42,955

 

Non-operating income (expense)

 

(4,059

)

16,911

 

679

 

(13,010

)

521

 

Interest expense (income)

 

18,129

 

1,151

 

(521

)

(12,332

)

6,427

 

Earnings from continuing operations before income taxes

 

26,627

 

25,601

 

1,136

 

 

53,364

 

Income tax expense

 

10,509

 

9,401

 

420

 

 

20,330

 

Equity in earnings of subsidiaries

 

16,949

 

 

 

(16,949

)

 

Net earnings from continuing operations

 

33,067

 

16,200

 

716

 

(16,949

)

33,034

 

Discontinued operations, net of tax

 

(19

)

33

 

 

 

14

 

Net earnings

 

$

33,048

 

$

16,233

 

$

716

 

$

(16,949

)

$

33,048

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustment

 

354

 

 

 

 

354

 

Derivative financial instruments adjustment

 

910

 

 

 

 

910

 

Other comprehensive income

 

1,264

 

 

 

 

1,264

 

Comprehensive income

 

$

34,312

 

$

16,233

 

$

716

 

$

(16,949

)

$

34,312

 

 

16



Table of Contents

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

AND COMPREHENSIVE INCOME

(dollars in thousands)

(unaudited)

 

 

 

 

 

Subsidiary

 

Subsidiary Non-

 

Consolidation /

 

 

 

Thirteen Weeks Ended July 30, 2011

 

Pep Boys

 

Guarantors

 

Guarantors

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

 

$

137,881

 

$

277,386

 

$

 

$

 

$

415,267

 

Service revenue

 

37,113

 

70,214

 

 

 

107,327

 

Other revenue

 

 

 

5,732

 

(5,732

)

 

Total revenues

 

174,994

 

347,600

 

5,732

 

(5,732

)

522,594

 

Costs of merchandise sales

 

98,345

 

189,785

 

 

(409

)

287,721

 

Costs of service revenue

 

32,886

 

66,815

 

 

(38

)

99,663

 

Costs of other revenue

 

 

 

5,830

 

(5,830

)

 

Total costs of revenues

 

131,231

 

256,600

 

5,830

 

(6,277

)

387,384

 

Gross profit from merchandise sales

 

39,536

 

87,601

 

 

409

 

127,546

 

Gross profit from service revenue

 

4,227

 

3,399

 

 

38

 

7,664

 

Gross profit from other revenue

 

 

 

(98

)

98

 

 

Total gross profit

 

43,763

 

91,000

 

(98

)

545

 

135,210

 

Selling, general and administrative expenses

 

38,562

 

74,698

 

80

 

(72

)

113,268

 

Net gain from dispositions of assets

 

 

(3

)

 

 

(3

)

Operating profit

 

5,201

 

16,299

 

(178

)

617

 

21,939

 

Non-operating (expense) income

 

(4,216

)

15,852

 

618

 

(11,685

)

569

 

Interest expense (income)

 

17,534

 

499

 

(521

)

(11,068

)

6,444

 

(Loss) earnings from continuing operations before income taxes

 

(16,549

)

31,652

 

961

 

 

16,064

 

Income tax (benefit) expense

 

(3,100

)

5,114

 

159

 

 

2,173

 

Equity in earnings of subsidiaries

 

27,365

 

 

 

(27,365

)

 

Net earnings from continuing operations

 

13,916

 

26,538

 

802

 

(27,365

)

13,891

 

Discontinued operations, net of tax

 

27

 

25

 

 

 

52

 

Net earnings

 

$

13,943

 

$

26,563

 

$

802

 

$

(27,365

)

$

13,943

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustment

 

253

 

 

 

 

253

 

Derivative financial instruments adjustment

 

170

 

 

 

 

170

 

Other comprehensive income

 

423

 

 

 

 

423

 

Comprehensive income

 

$

14,366

 

$

26,563

 

$

802

 

$

(27,365

)

$

14,366

 

 

17



Table of Contents

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

AND COMPREHENSIVE INCOME

(dollars in thousands)

(unaudited)

 

 

 

 

 

Subsidiary

 

Subsidiary Non-

 

Consolidation /

 

 

 

Twenty-six Weeks Ended July 28, 2012

 

Pep Boys

 

Guarantors

 

Guarantors

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

 

$

272,022

 

$

553,690

 

$

 

$

 

$

825,712

 

Service revenue

 

75,744

 

148,819

 

 

 

224,563

 

Other revenue

 

 

 

12,320

 

(12,320

)

 

Total revenues

 

347,766

 

702,509