Oct. 29, 2009 (Business Wire) -- Office Depot, Inc. (NYSE:ODP), a leading global provider of office products and services, today announced results for the fiscal quarter ending September 26, 2009.
THIRD QUARTER RESULTS 1
Total Company sales for the third quarter of 2009 decreased 17% to $3 billion. Excluding the impact of foreign currency translation on the International Division, total Company sales were down 15%.
The Company reported a net loss of $413 million in the third quarter of 2009, compared to a net loss of $7 million in the same period of 2008. The loss per share was $1.51 for the quarter, versus a loss per share of $0.02 in the third quarter of 2008. Adjusted for charges for deferred tax asset valuation allowances and the reversal of tax benefits recognized during the first half of 2009, and Charges related to the previously announced restructuring actions, the Company reported a loss of $21 million and a loss per share of $0.08 for the third quarter of 2009, versus a loss of $2 million and loss per share of $0.01 in the same period one year ago.
Total Company operating expenses, adjusted for Charges, decreased by $159 million from the third quarter of 2008. EBIT, adjusted for Charges, was $18 million in the third quarter of 2009, an increase of 20% compared to $15 million in the prior-year period.
In the third quarter of 2009, the Company’s cash flow from operating activities was $161 million and free cash flow was $141 million.
“We are pleased with both our operating results and cash flow performance in the third quarter,” said Mike Newman, Office Depot’s chief financial officer. “We exceeded our expectations in the quarter as a result of strong execution across the entire enterprise.”
North American Retail Division
Third quarter 2009 sales in the North American Retail Division were $1.3 billion, down 18% compared to the same period last year, due in part to having 117 fewer stores open in the third quarter of 2009 versus the prior year period. Comparable store sales in the 1,144 stores in the U.S. and Canada that have been open for more than one year decreased 14% for the third quarter compared to the prior year period. Consistent with previous periods, the decrease in comparable store sales was driven by macroeconomic factors as consumers and small business customers continued to hold back their spending, especially in large ticket categories, and the Division’s commitment to proactively reduce unacceptable margin promotions in select categories.
The North American Retail Division had an operating profit of $35 million for the third quarter, compared to $12 million reported in the same period of the prior year. The operating profit improvement was driven by a number of factors including higher product margins for the fifth straight quarter, a comparative benefit from closing underperforming stores, lower asset impairment charges compared to last year, and reduced operating expenses. These positive factors were partially offset by the unfavorable impact the sales volume decline had on gross margin and operating expenses.
During the third quarter, Office Depot closed one store, opened one and relocated three stores, bringing the total store count for North America to 1,158 as of September 26, 2009.
Inventory per store was approximately $669 thousand at the end of the third quarter of 2009, down about 14% from the prior year. This decrease was primarily due to improved inventory management and reduced exposure to large ticket inventory items.
North American Business Solutions Division
Third quarter 2009 sales in the North American Business Solutions Division were $880 million, down 16% compared to the same period last year, principally driven by a decrease in the number of customer transactions versus the prior year.
The North American Business Solutions Division reported an operating profit of $21 million for the third quarter of 2009 compared to $39 million for the same period of the prior year. The drivers of the third quarter operating profit change versus one year ago included the flow through impact of lower sales levels and the negative impact of product margins, including a less profitable product mix and cost increases that were not fully passed on to our customers due to timing issues. Partially offsetting some of the operating profit decline was the continued benefit from reduced selling and G&A expenses.
International Division
The International Division reported sales of $861 million in the third quarter of 2009, a decrease of 16% compared with the same period last year, while sales in local currency decreased by 9%.
International Division operating profit was $34 million in the third quarter of 2009 compared to $36 million in the same period of the prior year. The change in Division operating profit for the third quarter of 2009 resulted as the flow through impact of lower sales levels was almost completely offset by lower operating expenses. Additionally, changes in foreign exchange rates, driven by a stronger U.S. dollar, unfavorably impacted operating profit.
Other Matters
On October 14, 2009, Office Depot shareholders overwhelmingly approved the conversion, at the option of the holders of our Series A and Series B Preferred stock (BC Partners), into shares of common stock. Approximately 70% of the shares eligible to vote were represented at the meeting and the proposals with respect to conversion passed with more than 98% of the vote. This approval allows BC Partners to vote all of their preferred stock with shares of our common stock, on an as converted basis, on all issues to come before shareholders.
During the third quarter of 2009, Office Depot recorded a non-cash tax expense to establish a valuation allowance on certain deferred tax assets totaling $322 million or $1.17 per share because of the uncertainty of the realizability of these assets. Additionally, the Company reversed $39 million of tax benefits previously recognized during the first half of 2009. This reversal of tax benefits recognized negatively impacted earnings per share by $0.14 in the third quarter, of which, $0.08 is associated with the Charges recorded during the first half of 2009. Relevant accounting rules require that the deferred tax assets be assessed for realizability for each financial reporting date. The carrying value of those assets must be reduced if future realization is in doubt. A 36 month cumulative pre-tax income test is one of the criteria used to determine realizability. Because of the recession and the resulting impact on the Company’s results, as well as the significant restructuring activities and charges taken by the Company in the past year, its cumulative pre-tax results for the past 36 months became negative for the first time in the third quarter of 2009. As a result, the Company recorded a valuation allowance against certain deferred tax assets and the reversal of tax benefits recognized in the first half of the year. Office Depot’s effective tax rate will be lower and volatile for some time until the Company is in a position to remove the valuation allowance in future years.
The Company recognized about $40 million of pre-tax Charges related to the strategic business review actions announced in the fourth quarter of 2008 and taken in the third quarter of 2009. The Charges related primarily to lease accruals and severance expenses. During the balance of 2009, the Company expects to recognize approximately $60 million in additional Charges as activities are completed and accounting recognition criteria are met. The Company expects these activities and Charges to be completed by the end of 2009 and should benefit full year EBIT and cash flow by approximately $130 million and $85 million, respectively.
At the end of September 2009, the Company had nothing drawn on its asset-based loan (ABL) facility and had $694 million of availability. Office Depot’s borrowing base decreased in the third quarter versus the second quarter due to lower inventory levels. With $694 million of ABL availability and $693 million in cash on hand at the end of September, the Company exited the third quarter of 2009 with almost $1.4 billion in total available liquidity, the highest level since the third quarter of 2005.
During the third quarter of 2009, Office Depot recorded dividends on its convertible preferred stock of approximately $15 million. The Company has the option to pay the dividend in cash, or by increasing the liquidation preference on the amount of the preferred stock. Since the Company’s asset-based loan facility does not currently permit paying cash dividends, the October 1, 2009 dividend was settled by increasing the liquidation preference. Dividends settled like this are recognized at fair value, which is currently higher than the amount that would have been due if settled in cash. This fair value captures the current stock price of the underlying common stock and the option value of the preferred shares. Future dividends paid in kind will be measured at fair value when declared. That value should move directionally with changes in our common stock price
More information on the strategic business review is available in our Form 8-K’s filed with the Securities and Exchange Commission on December 10, 2008 and March 10, 2009, our Form 10-K filed with the Securities and Exchange Commission on February 24, 2009, and our Form 10-Q’s filed with the Securities and Exchange Commission on April 28, 2009, July 28, 2009 and October 29, 2009.
Additional information on the Company’s third quarter results can be found in both our Form 10-Q filed with the Securities and Exchange Commission on October 29, 2009 and supplemental investor presentation found in the Investor Relations section of the corporate website, www.officedepot.com, under the category Financial Information.
Non-GAAP Reconciliation
A reconciliation of GAAP results to non-GAAP results excluding certain items is presented in this release and also may be accessed on the corporate website, www.officedepot.com, under the category Company Info.
Conference Call Information
Office Depot will hold a conference call for investors and analysts at 9 a.m. (Eastern Daylight Time) today. The conference call will be available to all investors via Web cast at http://investor.officedepot.com. Interested parties may contact Investor Relations at 561-438-7893 for further information.
About Office Depot
Every day, Office Depot is Taking Care of Business for millions of customers around the globe. For the local corner store as well as Fortune 500 companies, Office Depot provides products and services to its customers through 1,585 worldwide retail stores, a dedicated sales force, top-rated catalogs and a $4.2 billion e-commerce operation. Office Depot has annual sales of approximately $14.5 billion, and employs about 42,000 associates around the world. The Company provides more office products and services to more customers in more countries than any other company, and currently sells to customers directly or through affiliates in 49 countries.
Office Depot’s common stock is listed on the New York Stock Exchange under the symbol ODP and is included in the S&P 500 Index. Additional press information can be found at: http://mediarelations.officedepot.com.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS: The Private Securities Litigation Reform Act of 1995, as amended (the “Act”) provides protection from liability in private lawsuits for “forward-looking” statements made by public companies under certain circumstances, provided that the public company discloses with specificity the risk factors that may impact its future results. We want to take advantage of the “safe harbor” provisions of the Act. Certain statements made in this press release are forward-looking statements under the Act. Except for historical financial and business performance information, statements made in this press release should be considered forward-looking as referred to in the Act. Much of the information that looks towards future performance of our company is based on various factors and important assumptions about future events that may or may not actually come true. As a result, our operations and financial results in the future could differ materially and substantially from those we have discussed in the forward-looking statements made in this press release. Certain risks and uncertainties are detailed from time to time in our filings with the United States Securities and Exchange Commission (“SEC”). You are strongly urged to review all such filings for a more detailed discussion of such risks and uncertainties. The Company’s SEC filings are readily obtainable at no charge at www.sec.gov and at www.freeEDGAR.com, as well as on a number of other commercial web sites.
| OFFICE DEPOT, INC. |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| (In thousands, except share and per share amounts) |
| (Unaudited) |
| |
| | | As of | | As of | | As of |
| | | September 26, | | December 27, | | September 27, |
| | | | 2009 | | | | 2008 | | | | 2008 | |
| Assets | | | | | | |
| Current assets: | | | | | | |
| Cash and cash equivalents | | $ | 692,886 | | | $ | 155,745 | | | $ | 394,574 | |
| Receivables, net | | | 1,165,003 | | | | 1,255,735 | | | | 1,450,220 | |
| Inventories | | | 1,176,659 | | | | 1,331,593 | | | | 1,460,499 | |
| Deferred income taxes | | | 19,502 | | | | 196,192 | | | | 144,209 | |
| Prepaid expenses and other current assets | | | 170,454 | | | | 183,122 | | | | 166,917 | |
| Total current assets | | | 3,224,504 | | | | 3,122,387 | | | | 3,616,419 | |
| Property and equipment, net | | | 1,281,066 | | | | 1,557,301 | | | | 1,623,858 | |
| Goodwill | | | 19,431 | | | | 19,431 | | | | 1,338,183 | |
| Other intangible assets | | | 26,360 | | | | 28,311 | | | | 103,453 | |
| Other assets | | | 353,875 | | | | 540,796 | | | | 537,500 | |
| Total assets | | $ | 4,905,236 | | | $ | 5,268,226 | | | $ | 7,219,413 | |
| | | | | | | |
| Liabilities and stockholders’ equity | | | | | | |
| Current liabilities: | | | | | | |
| Trade accounts payable | | $ | 1,061,345 | | | $ | 1,251,808 | | | $ | 1,351,016 | |
| Accrued expenses and other current liabilities | | | 1,249,575 | | | | 1,173,201 | | | | 1,196,732 | |
| Income taxes payable | | | 4,854 | | | | 8,803 | | | | 11,447 | |
| Short-term borrowings and current maturities of long-term debt | | | 60,265 | | | | 191,932 | | | | 420,979 | |
| Total current liabilities | | | 2,376,039 | | | | 2,625,744 | | | | 2,980,174 | |
| Deferred income taxes and other long-term liabilities | | | 665,758 | | | | 585,861 | | | | 585,573 | |
| Long-term debt, net of current maturities | | | 667,025 | | | | 688,788 | | | | 519,348 | |
| Total liabilities | | | 3,708,822 | | | | 3,900,393 | | | | 4,085,095 | |
| | | | | | | |
| Commitments and contingencies | | | | | | |
| Redeemable preferred stock, net | | | 340,218 | | | ― | | ― |
| | | | | | | |
| Stockholders' equity: | | | | | | |
| Office Depot, Inc. stockholders’ equity: | | | | | | |
| Common stock - authorized 800,000,000 shares | | | | | | |
| of $.01 par value; issued and outstanding shares – | | | | | | |
| 280,634,590 in 2009, 280,800,135 in December | | | | | | |
| 2008 and 280,862,835 in September 2008 | | | 2,806 | | | | 2,808 | | | | 2,809 | |
| Additional paid-in capital | | | 1,195,005 | | | | 1,194,622 | | | | 1,187,383 | |
| Accumulated other comprehensive income | | | 241,619 | | | | 217,197 | | | | 449,854 | |
| Retained earnings (accumulated deficit) | | | (528,575 | ) | | | 6,270 | | | | 1,545,281 | |
| Treasury stock, at cost – 5,915,268 shares in | | | | | | | | | | | | |
| 2009, 5,938,059 shares in December 2008 | | | | | | | | | | | | |
| and 5,976,950 shares in September 2008 | | | (57,733 | ) | | | (57,947 | ) | | | (58,311 | ) |
| Total Office Depot, Inc. stockholders’ equity | | | | | | | | | | | | |
| | | | 853,122 | | | | 1,362,950 | | | | 3,127,016 | |
| Noncontrolling interest | | | 3,074 | | | | 4,883 | | | | 7,302 | |
| Total stockholders’ equity | | | 856,196 | | | | 1,367,833 | | | | 3,134,318 | |
| | | | | | | |
| Total liabilities and stockholders’ equity | | $ | 4,905,236 | | | $ | 5,268,226 | | | $ | 7,219,413 | |
| | | | | | | | | | | | | |
| |
| OFFICE DEPOT, INC. |
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
| (In thousands, except per share amounts) |
| (Unaudited) |
| |
| | | 13 Weeks Ended | | 39 Weeks Ended |
| | | September 26, | | September 27, | | September 26, | | September 27, |
| | | 2009 | | 2008 | | 2009 | | 2008 |
| | | | | | | | | |
| Sales | | $ | 3,029,207 | | | $ | 3,657,857 | | | $ | 9,078,612 | | | $ | 11,224,947 | |
| Cost of goods sold and occupancy costs | | | 2,169,084 | | | | 2,633,416 | | | | 6,544,179 | | | | 8,048,310 | |
| | | | | | | | | |
| Gross profit | | | 860,123 | | | | 1,024,441 | | | | 2,534,433 | | | | 3,176,637 | |
| | | | | | | | | |
| Store and warehouse operating and selling | | | | | | | | | | | | | | | | |
| expenses | | | 715,439 | | | | 844,189 | | | | 2,201,342 | | | | 2,522,689 | |
| General and administrative expenses | | | 177,480 | | | | 176,362 | | | | 524,273 | | | | 550,136 | |
| Amortization of deferred gain on building sale | | ― | | | (1,873 | ) | | ― | | | (5,619 | ) |
| | | | | | | | | |
| Operating profit (loss) | | | (32,796 | ) | | | 5,763 | | | | (191,182 | ) | | | 109,431 | |
| | | | | | | | | |
| Other income (expense): | | | | | | | | |
| Interest income | | | 24 | | | | 1,908 | | | | 1,936 | | | | 8,417 | |
| Interest expense | | | (17,242 | ) | | | (16,405 | ) | | | (51,905 | ) | | | (45,631 | ) |
| Miscellaneous income (expense), net | | | 9,369 | | | | 2,999 | | | | 6,222 | | | | 17,175 | |
| | | | | | | | | |
| Earnings (loss) before income taxes | | | (40,645 | ) | | | (5,735 | ) | | | (234,929 | ) | | | 89,392 | |
| | | | | | | | | |
| Income tax expense | | | 358,400 | | | | 1,538 | | | | 302,312 | | | | 30,661 | |
| | | | | | | | | |
| Net earnings (loss) | | | (399,045 | ) | | | (7,273 | ) | | | (537,241 | ) | | | 58,731 | |
| | | | | | | | | |
| Less: Net loss attributable | | | | | | | | | | | | | | | | |
| to the noncontrolling interest | | | (1,011 | ) | | | (575 | ) | | | (2,396 | ) | | | (1,342 | ) |
| | | | | | | | | |
| Net earnings (loss) attributable | | | | | | | | | | | | | | | | |
| to Office Depot, Inc. | | | (398,034 | ) | | | (6,698 | ) | | | (534,845 | ) | | | 60,073 | |
| | | | | | | | | |
| Preferred stock dividends | | | 14,931 | | | ― | | | 15,417 | | | ― |
| | | | | | | | | |
| Income (loss) available to common | | | | | | | | | | | | | | | | |
| shareholders | | $ | (412,965 | ) | | $ | (6,698 | ) | | $ | (550,262 | ) | | $ | 60,073 | |
| | | | | | | | | |
| Earnings (loss) per share: | | | | | | | | |
| Basic | | $ | (1.51 | ) | | $ | (0.02 | ) | | $ | (2.02 | ) | | $ | 0.22 | |
| Diluted | | | (1.51 | ) | | | (0.02 | ) | | | (2.02 | ) | | | 0.22 | |
| | | | | | | | | |
| Weighted average number of common | | | | | | | | |
| shares outstanding: | | | | | | | | |
| Basic | | | 274,194 | | | | 272,939 | | | | 272,554 | | | | 272,726 | |
| Diluted | | | 274,194 | | | | 272,939 | | | | 272,554 | | | | 273,073 | |
| |
| OFFICE DEPOT, INC. |
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (In thousands) |
| (Unaudited) |
| |
| | | 39 Weeks Ended |
| | | | | |
| | | September 26, | | September 27, |
| | | 2009 | | 2008 |
| | | | | |
| Cash flow from operating activities: | | | | |
| Net earnings (loss) | | $ | (537,241 | ) | | $ | 58,731 | |
| Adjustments to reconcile net earnings (loss) to net cash | | | | |
| provided by operating activities: | | | | |
| Depreciation and amortization | | | 161,765 | | | | 192,345 | |
| Charges for losses on inventories and receivables | | | 57,390 | | | | 100,353 | |
| Valuation allowance on deferred tax assets | | | 321,566 | | | ― |
| Deferred income taxes | | | 7,039 | | | | 39,951 | |
| Changes in working capital and other | | | 256,639 | | | | 46,399 | |
| Net cash provided by operating activities | | | 267,158 | | | | 437,779 | |
| | | | | |
| Cash flows from investing activities: | | | | |
| Capital expenditures | | | (74,057 | ) | | | (277,818 | ) |
| Acquisitions, net of cash acquired, and related payments | | ― | | | (101,786 | ) |
| Release of restricted cash | | | 6,037 | | | | 18,100 | |
| Purchase of assets held for sale and sold | | ― | | | (39,772 | ) |
| Proceeds from assets sold | | | 147,731 | | | | 85,286 | |
| Other | | | 1,213 | | | ― |
| Net cash provided by (used in) investing activities | | | 80,924 | | | | (315,990 | ) |
| | | | | |
| Cash flows from financing activities: | | | | |
| Proceeds from exercise of stock options and sale of | | | | |
| stock under employee stock purchase plans | | | 33 | | | | 658 | |
| Tax benefits from employee share-based payments | | ― | | | 292 | |
| Treasury stock additions from employee related plans | | ― | | | (1,015 | ) |
| Debt issuance costs | | ― | | | (39,498 | ) |
| Proceeds from issuance of redeemable preferred stock, net | | | 324,801 | | | ― |
| Proceeds (payments) of debt under asset based credit facility | | | (139,098 | ) | | | 365,000 | |
| Net payments on long- and short-term borrowings | | | (8,483 | ) | | | (268,923 | ) |
| Net cash provided by financing activities | | | 177,253 | | | | 56,514 | |
| | | | | |
| Effect of exchange rate changes on cash and cash equivalents | | | 11,806 | | | | (6,683 | ) |
| | | | | |
| Net increase in cash and cash equivalents | | | 537,141 | | | | 171,620 | |
| Cash and cash equivalents at beginning of period | | | 155,745 | | | | 222,954 | |
| Cash and cash equivalents at end of period | | $ | 692,886 | | | $ | 394,574 | |
| OFFICE DEPOT, INC. |
| GAAP to Non-GAAP Reconciliations |
| |
| A reconciliation of GAAP financial measures to non-GAAP financial measures and the limitations on their use may be accessed on the corporate website, www.officedepot.com, under the category Company Info. Certain portions of those reconciliations are provided in the following tables. ($ in millions, except per share amounts) |
| | | | | | | | | | | |
| Q3 2009 | | GAAP | | % of Sales | | Charges & Tax Adjustments | | Non-GAAP | | % of Sales |
| Gross profit | | $ | 860.1 | | | 28.4 | % | | $ | 0.9 | | | $ | 861.0 | | | 28.4 | % |
| Operating expenses | | $ | 892.9 | | | 29.5 | % | | $ | (39.2 | ) | | $ | 853.7 | | | 28.2 | % |
| Operating profit (loss) | | $ | (32.8 | ) | | (1.1 | )% | | $ | 40.1 | | | $ | 7.3 | | | 0.2 | % |
| Income (loss) available to common | | | | | | | | | | | | | | | | | | |
| shareholders | | $ | (413.0 | ) | | (13.6 | )% | | $ | 391.7 | | | $ | (21.3 | ) | | (0.7 | )% |
| Diluted earnings (loss) per share | | $ | (1.51 | ) | | | | $ | 1.43 | | | $ | (0.08 | ) | | |
| Q3 2008 | | GAAP | | % of Sales | | Charges | | Non-GAAP | | % of Sales |
| Gross profit | | $ | 1,024.5 | | | 28.0 | % | | $ ― | | $ | 1,024.5 | | | 28.0 | % |
| Operating expenses | | $ | 1,018.7 | | | 27.8 | % | | $ | (5.3 | ) | | $ | 1,013.4 | | | 27.7 | % |
| Operating profit | | $ | 5.8 | | | 0.2 | % | | $ | 5.3 | | | $ | 11.1 | | | 0.3 | % |
| Income (loss) available to common | | | | | | | | | | | | | | | | | | |
| shareholders | | $ | (6.7 | ) | | (0.2 | )% | | $ | 5.0 | | | $ | (1.7 | ) | | 0.0 | % |
| Diluted earnings (loss) per share | | $ | (0.02 | ) | | | | $ | 0.01 | | | $ | (0.01 | ) | | |
| YTD 2009 | | GAAP | | % of Sales | | Charges & Tax Adjustments | | Non-GAAP | | % of Sales |
| Gross profit | | $ | 2,534.4 | | | 27.9 | % | | $ | 10.9 | | | $ | 2,545.3 | | | 28.0 | % |
| Operating expenses | | $ | 2,725.6 | | | 30.0 | % | | $ | (184.2 | ) | | $ | 2,541.4 | | | 28.0 | % |
| Operating profit (loss) | | $ | (191.2 | ) | | (2.1 | )% | | $ | 195.1 | | | $ | 3.9 | | | 0.0 | % |
| Income (loss) available to common | | | | | | | | | | | | | | | | | | |
| shareholders | | $ | (550.2 | ) | | (6.1 | )% | | $ | 496.0 | | | $ | (54.2 | ) | | (0.6 | )% |
| Diluted earnings (loss) per share | | $ | (2.02 | ) | | | | $ | 1.82 | | | $ | (0.20 | ) | | |
| YTD 2008 | | GAAP | | % of Sales | | Charges | | Non-GAAP | | % of Sales |
| Gross profit | | $ | 3,176.6 | | 28.3 | % | | $ ― | | $ | 3,176.6 | | 28.3 | % |
| Operating expenses | | $ | 3,067.2 | | 27.3 | % | | $ | (31.6 | ) | | $ | 3,035.6 | | 27.0 | % |
| Operating profit | | $ | 109.4 | | 1.0 | % | | $ | 31.6 | | | $ | 141.0 | | 1.3 | % |
| Income available to common | | | | | | | | | | | | | | | | |
| shareholders | | $ | 60.1 | | 0.5 | % | | $ | 26.1 | | | $ | 86.2 | | 0.8 | % |
| Diluted earnings per share | | $ | 0.22 | | | | $ | 0.10 | | | $ | 0.32 | | |
| |
| OFFICE DEPOT, INC. |
| GAAP to Non-GAAP Reconciliations (Continued) |
| |
| | | Q3 2009 | | Q3 2008 |
| Cash Flow Summary | | | | |
| Net cash provided by (used in) operating activities | | $ | 160.8 | | | $ | 300.1 | |
| Net cash provided by (used in) investing activities | | | (20.1 | ) | | | (39.6 | ) |
| Net cash provided by (used in) financing activities | | | (10.6 | ) | | | (12.7 | ) |
| Effect of exchange rate changes on cash and cash equivalents | | | 4.1 | | | | (9.8 | ) |
| Net increase (decrease) in cash and cash equivalents | | $ | 134.2 | | | $ | 238.0 | |
| | | | | |
| Free Cash Flow | | | | |
| Net cash provided by (used in) operating activities | | $ | 160.8 | | | $ | 300.1 | |
| Less: Capital expenditures | | | 20.3 | | | | 71.0 | |
| Free Cash Flow | | $ | 140.5 | | | $ | 229.1 | |
| | | | | |
| Cash Flow Before Financing Activities | | | | |
| Net increase (decrease) in cash and cash equivalents | | $ | 134.2 | | | $ | 238.0 | |
| Less: Net cash provided by (used in) financing activities | | | (10.6 | ) | | | (12.7 | ) |
| Cash Flow Before Financing Activities | | $ | 144.8 | | | $ | 250.7 | |
| | YTD 2009 | | YTD 2008 |
| Cash Flow Summary | | | |
| Net cash provided by (used in) operating activities | $ 267.2 | | $ 437.8 |
| Net cash provided by (used in) investing activities | 80.9 | | (316.0) |
| Net cash provided by (used in) financing activities | 177.2 | | 56.5 |
| Effect of exchange rate changes on cash and cash equivalents | 11.8 | | (6.7) |
| Net increase (decrease) in cash and cash equivalents | $ 537.1 | | $ 171.6 |
| | | | |
| Free Cash Flow | | | |
| Net cash provided by (used in) operating activities | $ 267.2 | | $ 437.8 |
| Less: Capital expenditures | 74.1 | | 277.8 |
| Free Cash Flow | $ 193.1 | | $ 160.0 |
| | | | |
| Cash Flow Before Financing Activities | | | |
| Net increase (decrease) in cash and cash equivalents | $ 537.1 | | $ 171.6 |
| Less: Net cash provided by (used in) financing activities | 177.2 | | 56.5 |
| Cash Flow Before Financing Activities | $ 359.9 | | $ 115.1 |
| Free cash flow is calculated as net cash provided by (used in) operating activities less capital expenditures. |
| |
| Cash flow before financing activities is calculated as the net increase (decrease) in cash and cash equivalents less net cash provided by (used in) financing activities. |
| Office Depot, Inc. |
| DIVISION INFORMATION |
| (Unaudited) |
| |
| North American Retail Division | | | | |
| | | | | |
| | | Third Quarter | | Year-to-Date |
| (Dollars in millions) | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | |
| Sales | | $ | 1,288.3 | | | $ | 1,578.5 | | | $ | 3,850.7 | | | $ | 4,725.0 | |
| % change | | | (18 | )% | | | (11 | )% | | | (19 | )% | | | (8 | )% |
| | | | | | | | | |
| Division operating profit | | $ | 35.1 | | | $ | 11.9 | | | $ | 103.4 | | | $ | 90.0 | |
| % of sales | | | 2.7 | % | | | 0.8 | % | | | 2.7 | % | | | 1.9 | % |
| North American Business Solutions Division |
| |
| | | Third Quarter | | Year-to-Date |
| (Dollars in millions) | | 2009 | | 2008 | | 2009 | | 2008 |
| | | | | | | | | |
| Sales | | $ | 880.4 | | | $ | 1,054.2 | | | $ | 2,662.6 | | | $ | 3,222.3 | |
| % change | | | (16 | )% | | | (10 | )% | | | (17 | )% | | | (7 | )% |
| | | | | | | | | |
| Division operating profit | | $ | 21.3 | | | $ | 39.0 | | | $ | 76.9 | | | $ | 147.9 | |
| % of sales | | | 2.4 | % | | | 3.7 | % | | | 2.9 | % | | | 4.6 | % |
| |
| International Division |
| |
| | | Third Quarter | | Year-to-Date |
| (Dollars in millions) | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | |
| Sales | | $ | 860.6 | | | $ | 1,025.1 | | | $ | 2,565.2 | | | $ | 3,277.6 | |
| % change | | | (16 | )% | | | 3 | % | | | (22 | )% | | | 7 | % |
| % change in local currency sales | | | (9 | )% | | | (2 | )% | | | (10 | )% | | | (1 | )% |
| | | | | | | | | |
| Division operating profit | | $ | 34.2 | | | $ | 35.9 | | | $ | 55.8 | | | $ | 147.3 | |
| % of sales | | | 4.0 | % | | | 3.5 | % | | | 2.2 | % | | | 4.5 | % |
| |
Division operating profit excludes Charges from the Division performance, as those Charges are evaluated at a corporate level.
| Office Depot, Inc. |
| SELECTED FINANCIAL AND OPERATING DATA |
| (Unaudited) |
| |
| Selected Operating Highlights | | | | | | | | |
| | | 13 Weeks Ended | | 39 Weeks Ended |
| | | September 26, 2009 | | September 27, 2008 | | September 26, 2009 | | September 27, 2008 |
| Store Statistics | | | | | | | | |
| | | | | | | | | |
| United States and Canada: | | | | | | | | |
| Store count: | | | | | | | | |
| Stores opened | | | 1 | | | 6 | | 4 | | 57 |
| Stores closed | | | 1 | | | 3 | | 113 | | 4 |
| Stores relocated | | | 3 | | | 2 | | 5 | | 6 |
| Total U.S. and Canada stores | | | 1,158 | | | 1,275 | | 1,158 | | 1,275 |
| | | | | | | | | |
| North American Retail Division square footage: | | | 28,260,731 | | | 30,862,571 | | | | |
| Average square footage per NAR store | | | 24,405 | | | 24,206 | | | | |
| Inventory per store (end of period) | | $ | 669,000 | | $ | 777,000 | | | | |
| International Division company-owned: | | | | | | | | |
| Store count: | | | | | | | | |
| Stores opened | | | 1 | | ― | | 3 | | 2 |
| Stores closed | | | 10 | | ― | | 27 | | 1 |
| Stores acquired | | ― | | | 13 | | ― | | 13 |
| Total International company-owned stores | | | 138 | | | 162 | | 138 | | 162 |
| |
1 Includes non-GAAP information. Third quarter results include impacts of previously announced programs (“Charges”) and tax adjustments related to recording a deferred tax valuation allowance. Additional information is provided in our Form 10-Q filing. Reconciliations from GAAP to non-GAAP financial measures can be found in this release, as well as on the corporate web site, www.officedepot.com, under the category Investor Relations.
