|Title of Security||CUSIP Number||Principal Amount Outstanding||Maximum Tender Amount||Reference U.S. Treasury Security||Bloomberg Reference Page||Fixed Spread||Early Tender Premium (1)||Hypothetical Total Consideration|
|9.750% Senior Notesdue 2014||855030AJ1||$1,500,000,000||$750,000,000||1.00% U.S. Treasury Notedue January 15, 2014||BBT4||50 bps||$30.00||$1,088.48 (2)|
(1) Per $1,000 principal amount of Notes validly tendered.(2) Based upon a Reference Yield (as defined below) of 0.181% as of 1:00 p.m., New York City time, on January 4, 2013 and the resulting tender offer yield of 0.681%; excludes accrued and unpaid interest. The Hypothetical Total Consideration includes the Early Tender Premium. Staples reserves the right, but is under no obligation, to increase the Maximum Tender Amount at any time, subject to compliance with applicable law. If holders of Notes validly tender Notes in an aggregate principal amount in excess of the Maximum Tender Amount, Staples will accept for purchase an amount of Notes equal to such Maximum Tender Amount and will pay holders of such validly tendered Notes in accordance with the proration procedures set forth in the Offer to Purchase. The tender offer will expire at 11:59 p.m., New York City time, on February 4, 2013 (such date and time, as it may be extended, the “Expiration Date”), unless extended or earlier terminated. Holders of Notes that are validly tendered at or prior to 5:00 p.m., New York City time, on January 18, 2013 (the “Early Tender Date”) and accepted for purchase will receive the Total Consideration (as defined below and in the Offer to Purchase), which includes the early tender premium (the “Early Tender Premium”) set forth in the table above. Holders tendering Notes after the Early Tender Date but before the Expiration Date will be eligible to receive only the tender offer consideration (the “Tender Offer Consideration”), which will equal the Total Consideration less the Early Tender Premium. Because Staples intends to accept for payment all Notes validly tendered before the Early Tender Date, subject to the Maximum Tender Amount and the other terms and conditions described in the Offer to Purchase, and will only prorate acceptance of such Notes if the aggregate amount of Notes tendered exceeds the Maximum Tender Amount, there is no assurance as to the amount of Notes, if any, that Staples will accept that are tendered after the Early Tender Date. No tenders submitted after the Expiration Date will be valid.
The settlement date for Notes validly tendered on or before the Early Tender Date will occur promptly following the Early Tender Date and is expected to be January 22, 2013. The settlement date, if necessary, for Notes validly tendered after the Early Tender Date and on or before the Expiration Date will occur promptly following the Expiration Date and is expected to be February 5, 2013, assuming that the Expiration Date is not extended. Staples will pay accrued and unpaid interest from and including the last interest payment date applicable to the Notes up to, but not including, the applicable settlement date for Notes accepted for purchase.Tendered Notes may be withdrawn from the tender offer at or prior to 5:00 p.m., New York City time, on January 18, 2013 (such date and time, as it may be extended, the “Withdrawal Deadline”). Holders of Notes who validly tender their Notes after the Withdrawal Deadline but before the Expiration Date may not withdraw their Notes except in the limited circumstances described in the Offer to Purchase. The “Total Consideration” for each $1,000 principal amount of Notes validly tendered at or prior to the Early Tender Date and accepted for purchase pursuant to the tender offer will be determined by reference to the fixed spread (the “Fixed Spread”) specified in the table above for the Notes over the yield (the “Reference Yield”) based on the bid-side price of the U.S. Treasury Security specified in the table above (the “Reference Treasury Security”), as calculated by Barclays Capital Inc. and BofA Merrill Lynch at 1:00 p.m., New York City time, on January 18, 2013. The Total Consideration also includes the Early Tender Premium. The tender offer is conditioned upon the satisfaction of certain conditions, including the company’s receipt of funds sufficient to pay the Total Consideration (and the Tender Offer Consideration as applicable) with respect to the Notes. Subject to applicable law, Staples may also terminate the tender offer at any time before the Expiration Date in its sole discretion.
If the tender offer is completed as planned, Staples expects to record a pre-tax charge of approximately $69 million during the fourth fiscal quarter of 2012 for the extinguishment of the related debt. The estimated charge assumes current market pricing and that $750 million of the Notes are tendered. The final charge will vary to the extent that the pricing and amount of Notes tendered differs from Staples’ original assumptions.Barclays Capital Inc. and BofA Merrill Lynch are acting as dealer managers for the tender offer. The information agent and tender agent is D.F. King and Co., Inc. Copies of the Offer to Purchase, Letter of Transmittal and related tender offer materials are available by contacting D.F. King & Co., Inc. at (800) 431-9643 (toll-free) or (212) 269-5550 (collect). Questions regarding the tender offer should be directed to Barclays Capital, Inc. at (800) 438-3242 (toll-free) or (212) 528-7581 (collect) or BofA Merrill Lynch at (888) 292-0070 (toll-free) or (980) 387-3907 (collect). This press release does not constitute an offer to sell or purchase, or the solicitation of an offer to sell or purchase, or the solicitation of tenders with respect to the Notes. The tender offer for the Notes is only being made pursuant to the tender offer documents, including the Offer to Purchase that Staples is distributing to holders of the Notes. The tender offer is not being made to holders in any jurisdiction in which the making or acceptance thereof would not be in compliance with the securities, blue sky or other laws of such jurisdiction. In any jurisdiction in which the tender offer is required to be made by a licensed broker or dealer, it shall be deemed to be made by the dealer managers or any other licensed broker or dealer on behalf of Staples. About Staples Staples is the world’s largest office products company and second largest internet retailer. The company provides products, services and expertise in office supplies, copy & print, technology, facilities and breakroom, and furniture. Staples invented the office superstore concept in 1986 and now has annual sales of $25 billion, ranking second in the world in eCommerce sales. With 88,000 associates worldwide, Staples operates in 26 countries throughout North and South America, Europe, Asia and Australia, making it easy for businesses of all sizes and consumers. The company is headquartered outside Boston.
Forward-Looking StatementsCertain information contained in this press release constitutes forward-looking statements, including the statements regarding the timing and settlement of the tender offer. These statements relate to future events and can generally be identified by words such as "expects" and "intends". Forward-looking statements are inherently uncertain. The success of the tender offer is subject to a number of conditions, including the financing condition described in the Offer to Purchase, not all of which are within Staples' control. Actual results may differ materially from those indicated by such forward-looking statements as a result of risks and uncertainties, including but not limited to changes in national or regional economies, changes in the interest rate environment and other factors discussed or referenced in our most recent quarterly report on Form 10-Q filed with the SEC, under the heading "Risk Factors" and elsewhere, and any subsequent periodic or current reports filed by us with the SEC. In addition, any forward-looking statements speak only as of the date such statements are made. While we may elect to update forward-looking statements at some point in the future, we specifically disclaim any obligation to do so.