BELLEVUE, Wash., April 28, 2011 /PRNewswire/ -- drugstore.com,
inc. (NASDAQ: DSCM), a leading online retailer of health, beauty,
clinical skincare, and vision products, today announced its
financial results for the first quarter ended April 3, 2011.
(Logo:
http://photos.prnewswire.com/prnh/20070813/AQM043LOGO)
In the first quarter of 2011, drugstore.com's quarterly net
sales increased by 16% to a record $128.4
million, driven by strong growth in both over-the-counter
(OTC) and vision sales. During the quarter, the Company incurred
transaction expenses totaling $2.2
million related to the previously announced merger agreement
with Walgreen Co. pursuant to which the Company has agreed to be
acquired in a transaction expected to close by the end of
June 2011. Including these expenses,
the Company reported a net loss of $3.2
million and a net loss per share of $0.03, as compared to a net loss of $2.6 million and a net loss per share of
$0.03 reported in the same period of
the prior year.
The Company reported $1.9 million
of adjusted EBITDA and $3.1 million
of ongoing adjusted EBITDA in the first quarter of 2011, as
compared to $2.5 million of adjusted
EBITDA and $4.4 million of ongoing
adjusted EBITDA for the same period of the prior year.
Adjusted EBITDA is a non-GAAP financial measure defined as
earnings before interest, taxes, depreciation, and amortization of
intangible assets, adjusted to exclude the impact of stock-based
compensation expense. Ongoing adjusted EBITDA, also a non-GAAP
financial measure, is defined as adjusted EBITDA excluding the
impact of expenses or income from discontinued operations, certain
legal actions, settlements and related costs outside our normal
course of business, restructuring and severance costs, impairment
charges, and certain other one-time charges and credits each of
which is specifically identified.
"In the first quarter, we delivered strong OTC and Vision growth
of 16% and 17%, respectively," said Dawn
Lepore, chief executive officer and chairman of the board of
drugstore.com. "With our continued investment in our
marketing initiatives, we acquired approximately 540,000 new
customers this quarter, up 13% over the first quarter of
2010. During the quarter, we made strategic progress on a
number of fronts including – implementing our new site navigation,
launching three branded sites for Luxottica and signing an
agreement with GSI Commerce for our West Coast distribution center
capability. Looking ahead, while gross margins are still
being impacted by the more competitive ecommerce environment, we
remain focused on driving growth, leveraging our platform and
reducing our overall cost structure."
Financial and Operational Highlights for the First Quarter of
2011
(All comparisons are made to the first quarter of 2010 and
reflect the reporting of the mail-order pharmacy businesses as
discontinued operations.)
Key Financial Highlights:
- Total contribution margin dollars increased by 6% to
$26.0 million.
- Total orders, excluding partnership orders, grew by 14% to 1.8
million and contribution margin dollars per order were
approximately $13.
- Gross margins were 28.1%
- Cash provided by operations during the quarter was $4.0 million, a $1.0
million improvement from the prior year period.
- Internally developed software and purchases of fixed assets
were $6.6 million, including
$3.5 million of equipment related to
the automation of our New Jersey
distribution center.
- Cash, cash equivalents, and marketable securities were
$35.7 million at quarter end.
Net Sales Summary:
- Total net sales increased 16% to $128.4
million.
- OTC net sales grew 16% to $107.5
million, with total beauty growth, including Salu, Inc., of
29% and Beauty.com growth of approximately 8%.
- Vision net sales, including sales generated from our Luxottica
partnership, were up 17% to $21.0
million.
- Average net sales per order increased to $65. Average net sales per order for OTC
were $59, and for Vision average net
sales per order increased approximately 2% year over year to
$123.
- Net sales from repeat customers represented 71% of net
sales.
Key Customer Milestones:
- We served approximately 538,000 new customers, excluding our
strategic partnerships, during the quarter, up 13% over the same
period in the prior year.
- Marketing and sales expense per new customer was $23.50.
Non-GAAP Measures
To supplement the consolidated financial statements presented in
accordance with GAAP, drugstore.com, inc. uses the non-GAAP measure
of adjusted EBITDA, defined as earnings before interest, taxes,
depreciation, and amortization of intangible assets, adjusted to
exclude the impact of stock-based compensation expense. The Company
also uses the non-GAAP measure of ongoing adjusted EBITDA, defined
as adjusted EBITDA excluding the impact of expenses or income from
discontinued operations, certain legal actions, settlements and
related costs outside our normal course of business, restructuring
and severance costs, impairment charges, and certain other one-time
charges and credits specifically identified in the non-GAAP
reconciliation included with the financial schedules in this
release. These non-GAAP measures are provided to enhance the user's
overall understanding of the Company's current financial
performance. Management believes that adjusted EBITDA and ongoing
adjusted EBITDA, as defined, provides useful information to the
Company and to investors by excluding certain items that may not be
indicative of the Company's core operating results. In addition,
because drugstore.com, inc. has historically provided adjusted
EBITDA and ongoing adjusted EBITDA measures to investors,
management believes that including adjusted EBITDA and ongoing
adjusted EBITDA measures provides consistency in the Company's
financial reporting. However, adjusted EBITDA and ongoing adjusted
EBITDA should not be considered in isolation, or as a substitute
for, or as superior to, net income/loss, cash flows, or other
consolidated income/loss or cash flow data prepared in accordance
with GAAP, or as a measure of the Company's profitability or
liquidity. Although adjusted EBITDA and ongoing adjusted EBITDA is
frequently used as a measure of operating performance, it is not
necessarily comparable to other similarly titled captions of other
companies due to differences in methods of calculation. Net
income/loss is the closest financial measure prepared by the
Company in accordance with GAAP in terms of comparability to
adjusted EBITDA and ongoing adjusted EBITDA. A reconciliation of
adjusted EBITDA and ongoing adjusted EBITDA to net income/loss is
included with the financial statements attached to this
release.
In addition, the Company uses the non-GAAP measure of free cash
flow, defined as net cash provided by (used in) operating
activities plus proceeds from the sale of discontinued operations
less purchases of fixed assets as disclosed on our consolidated
statements of cash flows. Management believes that free cash flow
is an important liquidity metric because it measures, during a
given period, the amount of cash generated that is available to
service debt obligations, make investments, fund acquisitions and
for certain other activities. Free cash flow is not a measure
determined in accordance with GAAP and may not be defined or
calculated by other companies in the same manner. Additionally,
this financial measure is subject to variability quarter over
quarter as a result of the timing of payments related to accounts
payable, including inventory purchases, and accounts receivable.
Since free cash flow includes investments in operating assets,
management believes this non-GAAP liquidity metric is useful in
addition to the most directly comparable GAAP measure of net cash
provided by (used in) operating activities, and should not be used
as a substitute for it or any other measure determined in
accordance with GAAP. A reconciliation of free cash flow to net
cash provided by operating activities is included with the
supplemental financial schedules attached to this release.
The Company also uses the non-GAAP measure of core OTC, defined
as sales generated through our OTC segment less sales generated
through our partnerships with Medco Health Solutions, Inc. and Rite
Aid Corporation. This non-GAAP measure is provided to enhance the
user's overall understanding of the Company's financial performance
in the OTC segment, excluding the partnerships. Management believes
that this reporting metric provides useful information to the
Company and to investors by providing the Company's core operating
results in the OTC segment without the impact of the partnerships.
By excluding partnership sales from OTC sales data, the Company can
more effectively assess the buying behavior of, and the Company's
financial performance with respect to, its own core OTC customers.
However, this non-GAAP measure should not be considered in
isolation, or as a substitute for, or as superior to, OTC segment
sales data prepared in accordance with GAAP, or as a measure of the
Company's overall performance in the OTC segment. OTC segment sales
measures are the closest financial measures prepared by the Company
in accordance with GAAP in terms of comparability to OTC segment
sales measures that exclude partnership sales.
About drugstore.com, inc.
drugstore.com, inc. (Nasdaq:DSCM) is a leading online retailer
of health, beauty, clinical skincare, and vision products. Our
portfolio of brands includes: drugstore.com™, Beauty.com™,
SkinStore.com™, and VisionDirect.com™. All provide a convenient,
private, and informative shopping experience, while offering a wide
assortment of more than 55,000 non-prescription products at
competitive prices.
The drugstore.com pharmacy service, in association with BioScrip
Pharmacy Services, Inc., is certified by the National Association
of Boards of Pharmacy (NABP) as a Verified Internet Pharmacy
Practice Site (VIPPS) and complies with federal and state laws and
regulations in the United
States.
The drugstore.com logo is available at
http://www.globenewswire.com/newsroom/prs/?pkgid=6419
The financial results contained in this press release are
preliminary and unaudited. In addition, this press release contains
forward-looking statements regarding the future financial and
operational performance of drugstore.com, inc. as well as the
closing of the Walgreens transaction. Forward-looking
statements are based on current expectations, are not guarantees of
future performance and involve assumptions, risks, and
uncertainties. Actual performance may differ materially from those
contained or implied in such forward-looking statements. Risks and
uncertainties that could lead to such differences could include,
among other things: the risk that the Walgreens acquisition does
not close as anticipated, including as a result of our possible
inability to obtain regulatory or stockholder approval of the
transaction; the risk that anticipated synergies and opportunities
as a result of the Salu transaction or the benefits of our BioScrip
arrangement will not be realized; difficulty or unanticipated
expenses in connection with integrating Salu into drugstore.com or
integrating our systems with BioScrip's; the risk that any new or
acquired business(es) does not perform as planned; effects of
changes in the economy; changes in consumer spending and consumer
trends; fluctuations in the stock market; changes affecting the
Internet, online retailing, and advertising; difficulties
establishing our brand and building a critical mass of customers;
the unpredictability of future revenues, expenses, and
potential fluctuations in revenues and operating results; risks
related to business combinations and strategic alliances; possible
tax liabilities relating to the collection of sales tax; the level
of competition; seasonality; the timing and success of expansion
efforts; changes in senior management; risks related to systems
interruptions; possible changes in governmental regulation;
possible increases in the price of fuel used in the transportation
of packages, or other energy products; and the Company's ability to
manage multiple growing businesses. Additional information
regarding factors that potentially could affect the business,
financial condition, and operating results of drugstore.com, inc.
is included in the Company's periodic filings with the SEC on Forms
10-K, 10-Q, and 8-K. drugstore.com, inc. expressly disclaims any
intent or obligation to update any forward-looking statement,
except as otherwise specifically stated by it.
Additional Information about the Transaction
The information in this press release is not, and is not
intended to be, a solicitation of proxies or an offer of
securities. drugstore.com plans to file with the SEC and mail to
its stockholders a Proxy Statement in connection with the
transaction. The Proxy Statement will contain important
information about Walgreens, drugstore.com, the transaction and
related matters. Investors and security holders are urged to read
the Proxy Statement carefully when it is available. Investors
and security holders will be able to obtain free copies of the
Proxy Statement and other documents filed with the SEC by
drugstore.com through the web site maintained by the SEC at
www.sec.gov and by contacting drugstore.com Investor Relations at
(212) 331-8424. In addition, investors and security holders
will be able to obtain free copies of the documents filed with the
SEC on drugstore.com's website at www.drugstore.com.
Participants in the Acquisition of drugstore.com
drugstore.com and its directors and officers and certain other
members of management and employees may be deemed to be
participants in the solicitation of proxies from its stockholders
in connection with the Transaction. Information regarding these
persons who may, under the rules of the SEC, be considered
participants in the solicitation of drugstore.com's stockholders in
connection with the proposed transaction will be set forth in the
Proxy Statement described above when it is filed with the SEC.
Additional information regarding drugstore's executive officers and
directors is included in drugstore.com's definitive proxy
statement, which was filed with the SEC on April 30, 2010. You can obtain free copies of
this document from drugstore.com using the contact information
above.
Investor Relations:
Brinlea Johnson
212 331-8424
brinlea@blueshirtgroup.com
drugstore.com,
inc.
|
|
Consolidated
Statements of Operations
|
|
(in
thousands, except share and per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Net sales
|
|
$
128,439
|
|
$
110,933
|
|
|
|
|
|
|
|
Costs and expenses: (1)
(2)
|
|
|
|
|
|
Cost of sales
|
|
92,322
|
|
77,753
|
|
Fulfillment and order
processing
|
|
13,263
|
|
11,975
|
|
Marketing and
sales
|
|
12,785
|
|
10,907
|
|
Technology and
content
|
|
6,949
|
|
6,608
|
|
General and
administrative
|
|
6,870
|
|
6,743
|
|
Total costs
and expenses
|
|
132,189
|
|
113,986
|
|
|
|
|
|
|
|
Operating loss
|
|
(3,750)
|
|
(3,053)
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(153)
|
|
(63)
|
|
|
|
|
|
|
|
Loss from continuing
operations
|
|
(3,903)
|
|
(3,116)
|
|
Gain from discontinued
operations:
|
|
|
|
|
|
Mail order pharmacy
segment
|
|
720
|
|
500
|
|
|
|
|
|
|
|
Net loss
|
|
$
(3,183)
|
|
$
(2,616)
|
|
|
|
|
|
|
|
Basic and diluted net loss per
share
|
|
$
(0.03)
|
|
$
(0.03)
|
|
|
|
|
|
|
|
Weighted average shares used in
computation of:
|
|
|
|
|
|
Basic net loss per
share
|
|
105,172,829
|
|
102,605,614
|
|
Diluted net loss per
share
|
|
105,172,829
|
|
102,605,614
|
|
|
|
|
|
|
(1) Set forth below are the
amounts of stock-based compensation by operating function recorded
in the Statements of
|
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
Fulfillment and order
processing
|
|
$
173
|
|
$
98
|
|
Marketing and
sales
|
|
434
|
|
319
|
|
Technology and
content
|
|
253
|
|
205
|
|
General and
administrative
|
|
905
|
|
1,205
|
|
|
|
$
1,765
|
|
$
1,827
|
|
|
|
|
|
|
(2) Set forth below are the
amounts of depreciation by operating function recorded in the
Statements of Operations:
|
|
|
|
|
|
|
|
Fulfillment and order
processing
|
|
$
232
|
|
$
617
|
|
Marketing and
sales
|
|
-
|
|
1
|
|
Technology and
content
|
|
2,400
|
|
2,452
|
|
General and
administrative
|
|
114
|
|
117
|
|
Gain from discontinued
mail order pharmacy segment
|
|
272
|
|
17
|
|
|
|
$
3,018
|
|
$
3,204
|
|
|
|
|
|
|
SUPPLEMENTAL
INFORMATION: Gross Profit and Gross Margin
Information:
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
(In thousands, unless otherwise
indicated)
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Net sales
|
|
$
128,439
|
|
$
110,933
|
|
|
|
|
|
|
|
Cost of sales
|
|
92,322
|
|
77,753
|
|
|
|
|
|
|
|
Gross profit
|
|
$
36,117
|
|
$
33,180
|
|
|
|
|
|
|
|
Gross margin
|
|
28.1%
|
|
29.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
INFORMATION: Segment Information (see
Note 3 below):
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
|
|
2011
|
|
2010
|
|
Net sales:
|
|
|
|
|
|
Over-the-Counter
(OTC)
|
|
$
107,466
|
|
$
92,992
|
|
Vision
|
|
20,973
|
|
17,941
|
|
|
|
$
128,439
|
|
$
110,933
|
|
Cost of sales:
|
|
|
|
|
|
OTC
|
|
$
76,487
|
|
$
63,640
|
|
Vision
|
|
15,835
|
|
14,113
|
|
|
|
$
92,322
|
|
$
77,753
|
|
Gross profit:
|
|
|
|
|
|
OTC
|
|
$
30,979
|
|
$
29,352
|
|
Vision
|
|
5,138
|
|
3,828
|
|
|
|
$
36,117
|
|
$
33,180
|
|
Gross margin:
|
|
|
|
|
|
OTC
|
|
28.8%
|
|
31.6%
|
|
Vision
|
|
24.5%
|
|
21.3%
|
|
|
|
28.1%
|
|
29.9%
|
|
Variable order costs
(3):
|
|
|
|
|
|
OTC
|
|
$
9,180
|
|
$
7,981
|
|
Vision
|
|
981
|
|
821
|
|
|
|
$
10,161
|
|
$
8,802
|
|
Contribution margin:
|
|
|
|
|
|
OTC
|
|
$
21,799
|
|
$
21,371
|
|
Vision
|
|
4,157
|
|
3,007
|
|
|
|
$
25,956
|
|
$
24,378
|
|
|
|
|
|
|
NOTE 3: We define variable order
costs as the incremental (variable) costs of fulfilling,
processing, and delivering the order (labor, packaging supplies,
and credit card fees that are variable based on sales volume).
In the second quarter of 2010, our chief operating decision
makers modified our definition of variable order costs to exclude
partnership-related royalty costs, which are considered marketing
costs, in order to better assess the performance of our OTC segment
contribution margin excluding these costs.
Partnership-related royalty costs of $660,000, as previously
reported in the first quarter of 2010, were excluded from the
three-month period ended April 4, 2010.
|
|
|
SUPPLEMENTAL
INFORMATION: Reconciliation of OTC net sales,
cost of sales, gross profit, gross margin, variable order costs,
and contribution margin to Core OTC net sales, cost of
sales, gross profit, gross margin, variable order costs and
contribution margin (See Note 4 below):
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
|
|
2011
|
|
2010
|
|
|
|
(In
thousands)
|
|
Over-the-Counter
(OTC):
|
|
|
|
|
|
Net sales
|
|
$
107,466
|
|
$
92,992
|
|
Less: Partnerships
|
|
5,018
|
|
4,568
|
|
Core OTC net
sales
|
|
$
102,448
|
|
$
88,424
|
|
|
|
|
|
|
|
Cost of sales
|
|
$
76,487
|
|
$
63,640
|
|
Less: Partnerships
|
|
4,076
|
|
3,335
|
|
Core OTC cost of
sales
|
|
$
72,411
|
|
$
60,305
|
|
|
|
|
|
|
|
Gross profit
|
|
$
30,979
|
|
$
29,352
|
|
Less: Partnerships
|
|
942
|
|
1,233
|
|
Core OTC gross
profit
|
|
$
30,037
|
|
$
28,119
|
|
|
|
|
|
|
|
Gross margin
|
|
28.8%
|
|
31.6%
|
|
Partnerships
|
|
18.8%
|
|
27.0%
|
|
Core OTC gross
margin
|
|
29.3%
|
|
31.8%
|
|
|
|
|
|
|
|
Variable order costs
|
|
$
9,180
|
|
$
7,981
|
|
Less: Partnerships
|
|
470
|
|
412
|
|
Core OTC variable order
costs
|
|
$
8,710
|
|
$
7,569
|
|
|
|
|
|
|
|
Contribution margin
|
|
$
21,799
|
|
$
21,371
|
|
Less: Partnerships
|
|
472
|
|
821
|
|
Core OTC contribution
margin
|
|
$
21,327
|
|
$
20,550
|
|
|
|
|
|
|
NOTE 4: Supplemental information
related to the Company's Core OTC net sales, cost of sales, gross
profit, and gross margin for the three months ended April 3, 2011
and April 4, 2010 is presented for informational purposes only and
is not prepared in accordance with generally accepted accounting
principles. As disclosed in Note 3, we changed our definition of
variable order costs to exclude royalty costs. Accordingly,
all previously reported royalties have been excluded from variable
costs in the three month period ended April 4, 2010. In
August 2010, we entered into an amended web store hosting and
fulfillment agreement with Medco, extending the agreement through
2018. Under the amended agreement, we will earn a fixed fee on
orders generated through the Medco-branded online store, and Medco
will reimburse us for the cost of products sold and the variable
costs to fulfill each order.
|
|
|
SUPPLEMENTAL
INFORMATION: Reconciliation of Net Loss to
Adjusted EBITDA (See Note 5 below):
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
(In thousands, unless otherwise
indicated)
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Net loss
|
|
$
(3,183)
|
|
$
(2,616)
|
|
Amortization of intangible
assets
|
|
132
|
|
48
|
|
Stock-based
compensation
|
|
1,765
|
|
1,827
|
|
Depreciation
|
|
3,018
|
|
3,204
|
|
Interest expense, net
|
|
153
|
|
63
|
|
Adjusted EBITDA
|
|
$
1,885
|
|
$
2,526
|
|
|
|
|
|
|
NOTE 5: Supplemental information
related to the Company's adjusted EBITDA for the three months ended
April 3, 2011 and April 4, 2010 is presented for informational
purposes only and is not prepared in accordance with generally
accepted accounting principles. Adjusted EBITDA is defined as
earnings before interest, taxes, depreciation, and amortization of
intangible assets, adjusted to exclude the impact of stock-based
compensation expense.
|
|
|
SUPPLEMENTAL
INFORMATION: Reconciliation of Adjusted
EBITDA to Ongoing Adjusted EBITDA
|
|
(See Note 6 below):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
(In thousands, unless otherwise
indicated)
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
1,885
|
|
$
2,526
|
|
Less: Discontinued Rx mail
operations
|
|
(992)
|
|
(517)
|
|
Add: Walgreen transaction
related costs
|
|
2,235
|
|
-
|
|
Add: Vision migration one-time
charges
|
|
-
|
|
650
|
|
Add: Salu and Luxottica
transaction and integration related costs
|
|
-
|
|
1,786
|
|
Ongoing Adjusted
EBITDA
|
|
$
3,128
|
|
$
4,445
|
|
|
|
|
|
|
NOTE 6: Supplemental information
related to the Company's ongoing adjusted EBITDA for the three
months ended April 3, 2011 and April 4, 2010 is presented for
informational purposes only and is not prepared in accordance with
generally accepted accounting principles. Ongoing adjusted EBITDA
is defined as adjusted EBITDA excluding the imapct of expenses or
income from discontinued operations, certain legal actions,
settlements and related costs outside our normal course of
business, restructuring and severance costs, impairment charges,
and certain other specifically identified one-time charges and
credits.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
INFORMATION: Reconciliation of Net Cash
Provided by Operating Activities to Free Cash Flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Trailing
Twelve Months Ended
|
|
|
|
April
3,
|
|
April
4,
|
|
April
3,
|
|
April
4,
|
|
(In thousands, unless otherwise
indicated)
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
$
4,035
|
|
$
2,995
|
|
$
14,606
|
|
$
8,615
|
|
Add: Proceeds from sale of
discontinued operations
|
|
-
|
|
-
|
|
4,969
|
|
2,973
|
|
Less: Purchases of fixed
assets
|
|
(6,613)
|
|
(2,339)
|
|
(18,366)
|
|
(8,930)
|
|
Free Cash Flow
|
|
$
(2,578)
|
|
$
656
|
|
$
1,209
|
|
$
2,658
|
|
|
|
|
|
|
|
|
|
|
drugstore.com,
inc.
|
|
Consolidated
Balance Sheets
|
|
(in
thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April
3,
|
|
January
2,
|
|
|
|
|
|
2011
|
|
2011
|
|
|
|
|
|
(unaudited)
|
|
(audited)
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
24,730
|
|
$
20,437
|
|
|
Marketable securities
|
|
10,986
|
|
13,094
|
|
|
Accounts receivable, net of
allowances
|
|
12,685
|
|
13,916
|
|
|
Inventories
|
|
41,585
|
|
48,977
|
|
|
Other current assets
|
|
4,088
|
|
3,701
|
|
|
Assets of discontinued
operations
|
|
3,260
|
|
2,440
|
|
|
|
Total current assets
|
|
97,334
|
|
102,565
|
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
29,028
|
|
25,181
|
|
Other intangible assets,
net
|
|
14,421
|
|
14,503
|
|
Goodwill
|
|
57,598
|
|
57,593
|
|
Other long-term
assets
|
|
159
|
|
530
|
|
|
|
Total assets
|
|
$
198,540
|
|
$
200,372
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$
43,901
|
|
$
49,540
|
|
|
Accrued compensation
|
|
5,292
|
|
3,433
|
|
|
Accrued marketing
expenses
|
|
3,547
|
|
4,108
|
|
|
Other current
liabilities
|
|
2,373
|
|
2,397
|
|
|
Current portion of long-term
debt
|
|
250
|
|
581
|
|
|
|
Total current
liabilities
|
|
55,363
|
|
60,059
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current
portion
|
|
16,983
|
|
13,985
|
|
Deferred income taxes
|
|
4,085
|
|
4,079
|
|
Other long-term
liabilities
|
|
939
|
|
920
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock, $.0001 par value,
stated at amounts paid in:
|
|
|
|
|
|
|
|
Authorized shares -
250,000,000
|
|
|
|
|
|
|
|
Issued shares - 107,002,667 and
106,108,096
|
|
|
|
|
|
|
|
Outstanding shares - 106,675,858
and 105,897,847
|
|
|
|
|
|
|
|
as of April 3, 2011 and
January 2, 2011, respectively
|
|
899,866
|
|
896,378
|
|
|
Treasury stock - 326,809 and
210,249 shares as of April 3, 2011
|
|
|
|
|
|
|
|
and January 2, 2011,
respectively
|
|
(792)
|
|
(344)
|
|
|
Accumulated other comprehensive
income
|
|
60
|
|
76
|
|
|
Accumulated deficit
|
|
(777,964)
|
|
(774,781)
|
|
|
|
Total stockholders'
equity
|
|
121,170
|
|
121,329
|
|
|
|
Total liabilities and
stockholders' equity
|
|
$
198,540
|
|
$
200,372
|
|
|
|
|
|
|
|
|
drugstore.com,
inc.
|
|
Consolidated
Statements of Cash Flows
|
|
(in
thousands)
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
April
3,
|
April
4,
|
|
|
2011
|
2010
|
|
|
(unaudited)
|
|
Operating activities:
|
|
|
|
|
|
|
|
Net loss
|
$(3,183)
|
$(2,616)
|
|
Less gain from discontinued
operations
|
720
|
500
|
|
Loss from continuing
operations
|
$(3,903)
|
$(3,116)
|
|
Adjustments to reconcile net
loss to net
|
|
|
|
cash provided by operating
activities:
|
|
|
|
|
|
|
|
Depreciation
|
3,018
|
3,204
|
|
Amortization of
intangible assets
|
132
|
48
|
|
Stock-based
compensation
|
1,765
|
1,827
|
|
Other,
net
|
(50)
|
7
|
|
Changes in, net of
acquisitions:
|
|
|
|
Accounts
receivable
|
1,231
|
2,487
|
|
Inventories
|
7,392
|
3,500
|
|
Other
assets
|
(554)
|
(1,032)
|
|
Accounts
payable, accrued expenses and
|
|
|
|
other
liabilities
|
(4,624)
|
(4,982)
|
|
Net cash
provided by continuing operations
|
4,407
|
1,943
|
|
Net cash
provided by (used in) discontinued
|
|
|
|
operations
|
(372)
|
1,052
|
|
Net cash provided
by operating activities
|
4,035
|
2,995
|
|
|
|
|
|
Investing activities:
|
|
|
|
Purchases of marketable
securities
|
(1,290)
|
(2,256)
|
|
Sales and maturities of
marketable securities
|
3,403
|
4,385
|
|
Purchases of fixed
assets
|
(6,613)
|
(1,973)
|
|
Purchase of Salu, less cash
acquired
|
-
|
(18,069)
|
|
Purchases of intangible
assets
|
-
|
(29)
|
|
|
|
|
|
Net cash used in
continuing investing activities
|
(4,500)
|
(17,942)
|
|
Net cash used in
discontinued investing activities
|
-
|
(366)
|
|
Net cash used in
investing activities
|
(4,500)
|
(18,308)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
Proceeds from
exercise of stock options
|
2,001
|
322
|
|
Borrowings from
line of credit
|
3,500
|
10,000
|
|
Principal payments
on debt obligations
|
(295)
|
(83)
|
|
Purchases of
treasury stock
|
(448)
|
-
|
|
Net cash provided
by financing activities
|
4,758
|
10,239
|
|
|
|
|
|
Net increase
(decrease) in cash and cash
|
|
|
|
equivalents
|
4,293
|
(5,074)
|
|
Cash and
cash equivalents, beginning of
|
|
|
|
period
|
20,437
|
22,175
|
|
Cash and
cash equivalents, end of period
|
$24,730
|
$17,101
|
|
|
|
|
|
Non-cash activities:
|
|
|
|
Common stock issued for
purchase of Salu
|
$-
|
$17,362
|
|
|
|
|
SOURCE drugstore.com, inc.