This Day On The Street
Continue to site right-arrow
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Roundy’s, Inc. Reports Fourth Quarter And Full Year 2012 Financial Results

Stocks in this article: RNDY

The Company defines Adjusted EBITDA as earnings before interest expense, provision for income taxes, depreciation and amortization, LIFO charges, amortization of deferred financing costs, non-cash compensation expenses arising from the issuance of stock, costs incurred in connection with the Company’s IPO (or subsequent offerings of Roundy’s common stock), loss on debt extinguishment, certain non-recurring or unusual employee and pension related costs and goodwill impairment charges. Omitting interest, taxes and the other items provides a financial measure that facilitates comparisons of the Company’s results of operations with those of companies having different capital structures. Since the levels of indebtedness, tax structures, and methodologies in calculating LIFO expense that other companies have are different from the Company’s, it omits these amounts to facilitate investors’ ability to make these comparisons. Similarly, the Company omits depreciation and amortization because other companies may employ a greater or lesser amount of owned property, and because in the Company’s experience, whether a store is new or one that is fully or mostly depreciated does not necessarily correlate to the contribution that such store makes to operating performance. The Company believes that investors, analysts and other interested parties consider Adjusted EBITDA an important measure of the Company’s operating performance. Adjusted EBITDA should not be considered as an alternative to net income as a measure of the Company’s performance. Other companies in the Company’s industry may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure.

Adjusted EBITDA has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. The limitations of Adjusted EBITDA include: (i) it does not reflect the Company’s cash expenditures or future requirements for capital expenditures or contractual commitments; (ii) it does not reflect changes in, or cash requirements for, the Company’s working capital needs; (iii) it does not reflect income tax payments the Company may be required to make; and (iv) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized often will have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements.

Roundy's, Inc.
Consolidated Balance Sheets
(In thousands, except per share data)
December 31, 2011 December 29, 2012
Current Assets:
Cash and cash equivalents $ 87,068 $ 72,889
Notes and accounts receivable, less allowance for losses 32,467 33,118
Merchandise inventories 286,537 292,673
Prepaid expenses 18,880 9,706
Deferred income taxes   6,038     5,259  
Total current assets   430,990     413,645  
Property and Equipment, net 309,575 314,044
Other Assets:
Other assets - net 45,238 46,410
Goodwill   726,879     605,986  
Total other assets   772,117     652,396  
Total assets $ 1,512,682   $ 1,380,085  
Liabilities and Shareholders' Equity
Current Liabilities:
Accounts payable $ 245,216 $ 240,392
Accrued wages and benefits 48,876 39,540
Other accrued expenses 42,089 40,594
Current maturities of long-term debt and capital lease obligations 10,789 10,918
Income taxes   4,265     2,292  
Total current liabilities   351,235     333,736  
Long-term Debt and Capital Lease Obligations 809,352 685,644
Deferred Income Taxes 66,438 59,112
Other Liabilities   108,482     108,327  
Total liabilities   1,335,507     1,186,819  
Shareholders' Equity:
Preferred stock 1,044 -
Common stock (150,000 shares authorized, $0.01 par value, 27,072 shares
and 45,654 shares at 12/31/11 and 12/29/12, respectively, issued and outstanding) 271 457
Additional paid-in capital - 114,120
Retained earnings 221,365 125,649
Accumulated other comprehensive loss   (45,505 )   (46,960 )
Total shareholders' equity   177,175     193,266  
Total liabilities and shareholders' equity $ 1,512,682   $ 1,380,085  
Roundy's, Inc.
Consolidated Statements of Cash Flows
(In thousands)
Year Ended
December 31, 2011 December 29, 2012
Cash Flows From Operating Activities:
Net income (loss) $ 48,048 $ (69,249 )
Adjustments to reconcile net income to net cash flows provided by operating activities:
Goodwill impairment charge - 120,800
Depreciation and amortization, including deferred financing costs 72,949 68,549
Gain on sale of property and equipment (542 ) (438 )
LIFO charges 4,262 1,343
Deferred income taxes 18,030 (5,659 )
Interest earned on shareholder notes receivable (187 ) -
Loss on debt extinguishment - 13,304

Amortization of debt discount

500 1,381
Stock-based compensation expense - 1,431

Forgiveness of shareholder notes receivable

75 -
Changes in operating assets and liabilities:
Notes and accounts receivable 4,609 (651 )
Merchandise inventories (32,565 ) (7,479 )
Prepaid expenses (2,061 ) 9,174
Other assets 532 329
Accounts payable 79,744 (4,824 )
Accrued expenses and other liabilities (19,725 ) (21,458 )
Income taxes   8,348     (819 )
Net cash flows provided by operating activities   182,017     105,734  
Cash Flows From Investing Activities:
Capital expenditures (66,497 ) (62,004 )
Proceeds from sale of property and equipment   629     450  
Net cash flows used in investing activities   (65,868 )   (61,554 )
Cash Flows From Financing Activities:
Borrowings on revolving credit facility - 117,500
Payments made on revolving credit facility - (117,500 )
Proceeds from long-term borrowings - 664,875
Payments of debt and capital lease obligations (64,367 ) (791,610 )
Dividends paid to common shareholders - (25,998 )
Purchase of common stock (439 ) -
Issuance of common stock, net of issuance costs - 112,540
Payment of equity issuance costs in advance of stock issuance (710 ) -
Debt issuance and refinancing fees and related expenses   -     (18,166 )
Net cash flows used in financing activities   (65,516 )   (58,359 )
Net increase (decrease) in Cash and Cash Equivalents 50,633 (14,179 )
Cash and Cash Equivalents, Beginning of Period   36,435     87,068  
Cash and Cash Equivalents, End of Period $ 87,068   $ 72,889  
Supplemental Cash Flow Information:
Cash paid for interest $ 71,122 $ 53,484
Cash paid for income taxes 3,663 17,237
Shareholder notes cancelled in exchange for common stock 4,203 -

8 of 9

Select the service that is right for you!

Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!


DOW 17,804.80 +26.65 0.15%
S&P 500 2,070.65 +9.42 0.46%
NASDAQ 4,765.38 +16.9840 0.36%

Brokerage Partners

Rates from

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs