e8vk
Table of Contents

 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): February 8, 2005


BIG 5 SPORTING GOODS CORPORATION

(Exact name of registrant as specified in charter)


         
Delaware   000-49850   95-4388794
         
(State or Other Jurisdiction
of Incorporation)
  (Commission File Number)   (IRS Employer
Identification No.)
     
2525 East El Segundo Boulevard,
El Segundo California
(Address of principal executive offices)
  90245

(Zip Code)

Registrant’s telephone number, including area code: (310) 536-0611

N/A
(Former name or former address, if changed since last report)

     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (7 CFR 240.13e-4(c))

 
 

 


TABLE OF CONTENTS

Item 2.02. Results of Operations and Financial Condition
Item 4.02. Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review.
Item 9.01. Financial Statements and Exhibits
SIGNATURES
Exhibit 99.1
Exhibit 99.2


Table of Contents

Item 2.02. Results of Operations and Financial Condition

     The information in Item 2.02 of this Current Report on Form 8-K, including the exhibit, is furnished pursuant to Item 2.02, “Results of Operations and Financial Condition” and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under that Section. Furthermore, the information in this Current Report on Form 8-K, including the exhibit, shall not be deemed to be incorporated by reference into the filings of Big 5 Sporting Goods Corporation under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as expressly set forth by specific reference in such filing.

     On February 9, 2005, Big 5 Sporting Goods Corporation (the “Company”) issued a press release announcing its preliminary financial results for its fourth quarter and the fiscal year ended January 2, 2005 and the matters discussed under Item 4.02 below. The press release is attached as Exhibit 99.1 to this Current Report on Form 8-K.

Item 4.02. Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review.

     (a) On February 8, 2005, the Company’s Board of Directors, upon the recommendation of management and the Audit Committee and in consultation with the Company’s independent registered public accounting firm, concluded that the previously issued financial statements contained in the Company’s Annual Reports on Form 10-K for the fiscal years ended December 28, 2003 and December 29, 2002 should not be relied upon because of errors in those financial statements and that the Company would restate these financial statements to make the necessary accounting corrections.

     In the course of its annual year-end closing process, the Company identified an error in an account within accounts payable as reported in its financial statements. This account reflects as credits items received into inventory at the Company’s distribution center. Credits in this accounts payable account are cleared as the Company’s receiving documentation is matched against vendor invoices or, in the case of inventory paid for by prior draws on letters of credit, commercial invoices. The process of clearing credits related to commercial invoices involves matching those credits in the accounts payable account against corresponding items, in a separate accounts payable contra–liability account, which were previously entered at the time draws were made against letters of credit.

     The error occurred when certain credits in the accounts payable account related to commercial invoices were not matched on a timely basis with the corresponding letter of credit items in the contra-liability account as required by the Company’s established accounting procedures. Certain of the Company’s accounting personnel failed to understand that, even though vendors had already been paid by prior draws on letters of credit and inventories had been properly accounted for, timely reconciliation of all related commercial invoices still was necessary for proper internal bookkeeping. This failure created unmatched credits in accounts payable for each of the Company’s 2000, 2001, 2002 and 2003 fiscal years, which were erroneously assumed to be over-accruals. These assumed over-accruals were reversed at year end and included in net income. This resulted in an understatement of accounts payable and an overstatement of net income, as well as a corresponding overstatement of stockholders’ equity, for each of these periods.

     As a result, the Company’s management and the Audit Committee have recommended, and its Board of Directors has approved, the review and restatement of its financial statements for fiscal 2001, 2002 and 2003. The preliminary financial statements set forth in Exhibit 99.2 include adjustments that resulted from changes to address the matters described above. The impact on net income is expected to be $1.2 million for 2001, $2.1 million for 2002 and $1.4 million for 2003. The preliminary financial statements set forth in Exhibit 99.2 are being reviewed by the Company and its independent registered public accounting firm and could change. Accordingly, investors are cautioned not to rely on the Company’s historical financial statements for such periods.

     The non-cash adjustments of net income will not have any impact on (i) the Company’s previously reported net sales or same store sales; (ii) the Company’s previously reported assets, including cash; (iii) the

 


Table of Contents

Company’s previously reported cash flows from operating activities; or (iv) the Company’s compliance with any financial covenant contained in its bank credit agreement. The Company also anticipates a refund or credit of approximately $3.2 million attributable to an over-payment of income taxes for the affected periods.

     The Company and its Audit Committee are, in consultation with its independent registered public accounting firm, KPMG LLP, reviewing prior reports filed with the Securities and Exchange Commission to determine if any other adjustments or corrections are necessary. The Company has not identified any other necessary adjustments at this time. The Company has also corrected its internal controls associated with the accounting adjustments described herein. Management brought this situation to the attention of the Audit Committee of the Company’s Board of Directors as soon as it became aware of it and its potential effect on the Company’s financial statements, and is working with the Audit Committee and KPMG LLP, to review those effects and to take appropriate corrective action.

     The Audit Committee of the Company’s Board of Directors has discussed the matters disclosed in this report with KPMG LLP, its independent registered public accounting firm.

Item 9.01. Financial Statements and Exhibits

     
Exhibit No.   Description
99.1
  Press release, dated February 9, 2005, issued by Big 5 Sporting Goods Corporation.
 
   
99.2
  Preliminary Restated Financial Statements for Fiscal 2001, Fiscal 2002 and Fiscal 2003

- 3 -


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

         
  BIG 5 SPORTING GOODS CORPORATION
 
     
  (Registrant)    
     
 

Date: February 9, 2005

         
     
  /s/ Charles P. Kirk    
  Charles P. Kirk   
  Senior Vice President and Chief Financial Officer   
 

exv99w1
 

Exhibit 99.1

(BIG 5 SPORTING GOODS LOGO)

Contacts:
Big 5 Sporting Goods Corporation
Charles Kirk
Sr. Vice President and Chief Financial Officer
(310) 536-0611

John Mills
Integrated Corporate Relations, Inc.
(310) 395-2215

BIG 5 SPORTING GOODS CORPORATION ANNOUNCES PRELIMINARY FISCAL 2004 FOURTH QUARTER AND FULL YEAR RESULTS

  •   Record Full Fiscal Year Net Sales of $778.9 Million, up 7.8% on a Comparative 52-week basis from Fiscal 2003
 
  •   36th Consecutive Quarter of Same Store Sales Growth
 
  •   Announces Anticipated Restatement of Prior Financial Statements to Correct Accounting for Certain Payables
 
  •   Declares Quarterly Cash Dividend
 
  •   Conference Call Scheduled For Today at 2:00 p.m. (Pacific); Simultaneous Webcast at www.big5sportinggoods.com

El Segundo, CA – February 9, 2005 – Big 5 Sporting Goods Corporation (Nasdaq: BGFV) today reported preliminary financial results for the fiscal 2004 fourth quarter and full year that ended on January 2, 2005.

For the 2004 14-week fiscal fourth quarter, net sales increased by $25.8 million, or 13.4%, to $217.6 million from $191.8 million in the corresponding 13-week fourth quarter of 2003. On a comparative 13-week basis for both fiscal 2004 and 2003, net sales increased 6.0% and same store sales increased 2.6%. The 2.6% same store sales increase represented the Company’s thirty-sixth consecutive quarterly increase in same store sales over comparable prior periods and includes a 0.5% negative impact from the effect of a sales return allowance that was implemented in the fiscal third quarter of 2004. Net income for the 2004 fourth quarter increased to $11.6 million, or $0.51 per diluted share, compared with net income, as preliminarily restated, of $8.6 million, or $0.37 per diluted share, in the same period last year. Net income for the 2004 fourth fiscal quarter includes a charge of $0.8 million, net of taxes, or $0.03 per diluted share, associated with the redemption of $33.1 million principal amount of the Company’s 10.875% senior notes, and net income for the 2003 fourth fiscal quarter includes a charge of $1.2 million, net of taxes, or $0.06 per diluted share, associated with the redemption of $35.0 million principal amount of these notes.

For fiscal 2004, which included 53 weeks, net sales increased by $69.2 million, or 9.8%, to $778.9 million from $709.7 million for the corresponding 52-week fiscal year 2003. On a comparative 52-week basis for both fiscal 2004 and 2003, net sales increased 7.8% and same store sales increased 3.5%. The 3.5% same store sales increase includes a 0.4% negative impact from the effect of a sales return allowance that was implemented in the fiscal third quarter of 2004. Net income for fiscal 2004 increased to $34.2 million, or $1.50 per diluted share, compared with net income for fiscal 2003, as preliminarily restated, of $24.9 million, or $1.10 per diluted share. Net income for fiscal 2004 includes a charge of $1.3 million, net of taxes, or $0.06 per diluted share, associated with the

 


 

redemption of $48.1 million principal amount of the Company’s 10.875% senior notes, and net income for fiscal 2003 includes a charge of $2.1 million, net of taxes, or $0.09 per diluted share, associated with the redemption of $55.0 million principal amount of these notes.

Steven G. Miller, Big 5’s Chairman, President and Chief Executive Officer, said, “We are pleased to report the continuation of our consistently strong performance for the fourth quarter and full year of 2004. We are particularly pleased to have achieved our fourth quarter results despite unseasonably warm and dry weather in the majority of our markets during the weeks preceding Christmas, which negatively impacted our winter categories. Our apparel category was down in the low single digits for the quarter, but that softness was more than offset by our performance in the hardgoods category, which was up in the low single digits, and our performance in the footwear category, which was up in the mid-to-high single digit range. Our ability to consistently generate significant cash flow from operations, combined with our significant borrowing capacity under our bank facility, enabled us during the fourth quarter to pay off the remaining $33.1 million of our 10.875% senior notes, which had an original principal amount of $131.0 million in 1997. We believe we are well positioned to continue our strong performance in 2005.”

Big 5’s results are preliminary because, during the course of the year-end closing process, the Company identified the need to correct prior period reconciliations of certain accounts within its accounts payable. Management has made an internal evaluation of the resulting impact and has included preliminary financial results reflecting these estimates. In addition, Big 5 and its Audit Committee are, in consultation with its independent registered public accounting firm, KPMG LLP, reviewing prior financial statements filed with the Securities and Exchange Commission to determine if any other adjustments or corrections are necessary. Big 5 has not identified any other necessary adjustments at this time.

Accounting Restatements

In the course of its annual year-end closing process, Big 5 identified an error in an account within accounts payable as reported in its financial statements. This account reflects as credits items received into inventory at Big 5’s distribution center. Credits in this accounts payable account are cleared as the Company’s receiving documentation is matched against vendor invoices or, in the case of inventory paid for by prior draws on letters of credit, commercial invoices. The process of clearing credits related to commercial invoices involves matching those credits in the accounts payable account against corresponding items, in a separate accounts payable contra–liability account, which were previously entered at the time draws were made against letters of credit.

The error occurred when certain credits in the accounts payable account related to commercial invoices were not matched on a timely basis with the corresponding letter of credit items in the contra-liability account as required by Big 5’s established accounting procedures. Certain of the Company’s accounting personnel failed to understand that, even though vendors had already been paid by prior draws on letters of credit and inventories had been properly accounted for, timely reconciliation of all related commercial invoices still was necessary for proper internal bookkeeping. This failure created unmatched credits in accounts payable for each of the Company’s 2000, 2001, 2002 and 2003 fiscal years, which were erroneously assumed to be over-accruals. These assumed over-accruals were reversed at year end and included in net income. This resulted in an understatement of accounts payable and an overstatement of net income, as well as a corresponding overstatement of stockholders’ equity, for each of these periods.

As a result, Big 5’s management and its Audit Committee have recommended, and its Board of Directors has approved, the review and restatement of its financial statements for fiscal 2001, 2002 and 2003. The accompanying preliminary financial statements include adjustments that resulted from changes to address the matters described above. The expected impact on net income is $1.2 million for 2001, $2.1 million for 2002 and $1.4 million

- 2 -


 

for 2003. The attached preliminary financial statements are being reviewed by the Company and its independent registered public accounting firm and could change. Accordingly, investors are cautioned not to rely on the Company’s historical financial statements for such periods.

These non-cash adjustments of net income do not have any impact on:

  •   the Company’s previously reported net sales or same store sales;
 
  •   the Company’s previously reported assets, including cash;
 
  •   the Company’s previously reported cash flows from operating activities; or
 
  •   the Company’s compliance with financial covenants contained in its bank credit agreement.

Additionally, the Company anticipates a refund or credit of approximately $3.2 million attributable to an over-payment of income taxes for the affected periods.

“While our prior fiscal year 2004 full year and fourth quarter guidance was impacted by $0.06 per share, these accounting adjustments do not affect the Company’s underlying business or business prospects,” explained Charles Kirk, Big 5’s Senior Vice President and Chief Financial Officer. “We have corrected our internal controls associated with these accounting adjustments. Further, as all public companies are doing at this time, we are in the process of completing a full review of our internal controls as dictated by Sarbanes-Oxley requirements. Management brought this situation to the attention of the Audit Committee of the Company’s Board of Directors as soon as it became aware of it and its potential effect on the Company’s financial statements, and is working with the Audit Committee and KPMG LLP, to review those effects and to take appropriate corrective action. We anticipate the review of this matter will be concluded promptly and permit a timely filing of our Annual Report on Form 10-K for fiscal 2004.”

Declaration of Quarterly Cash Dividend

Big 5 also announced that its Board of Directors has voted to declare a cash dividend, at an annual rate of $0.28 per share of outstanding common stock. The next quarterly dividend, of $0.07 per share, will be paid on March 15, 2005, to stockholders of record as of March 1, 2005.

Store Openings

During the fiscal 2004 fourth quarter, Big 5 opened 11 new stores, including three each in Arizona, California and Colorado, and one each in New Mexico and Utah. These openings brought the Company’s year-end store count to 309 versus 293 at the end of fiscal 2003. The Company anticipates opening between 16 and 20 stores in fiscal 2005.

EPS Guidance

Big 5 expects to realize same store sales growth in the low single-digit range for the first fiscal quarter of 2005, resulting in earnings per diluted share in the range of $0.32 to $0.35. For the 2005 fiscal year, the Company currently expects to realize same store sales growth in the low single-digit range, resulting in earnings per diluted share of $1.70 to $1.80. This full-year guidance excludes $0.09 per diluted share associated with expenses related to the Company’s transition to its new distribution center, most of which are expected to be incurred in the third and fourth quarters of fiscal 2005. The Company now anticipates total capital expenditures for its new distribution center to be approximately $22.5 million, of which $8.2 million has been expended through fiscal 2004.

- 3 -


 

Conference Call Information

Big 5 will host a conference call and audio webcast today at 2:00 p.m. (Pacific) to discuss financial results for the quarter and full year ended January 2, 2005. The webcast will be available at www.big5sportinggoods.com and archived for three months.

About Big 5 Sporting Goods Corporation

Big 5 is a leading sporting goods retailer in the western United States, operating 309 stores in 10 states under the “Big 5 Sporting Goods” name. Big 5 provides a full-line product offering in a traditional sporting goods store format that averages 11,000 square feet. Big 5’s product mix includes athletic shoes, apparel and accessories, as well as a broad selection of outdoor and athletic equipment for team sports, fitness, camping, hunting, fishing, tennis, golf, snowboarding and in-line skating.

Except for historical information contained herein, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve known and unknown risks and uncertainties, which may cause Big 5’s actual results in future periods to differ materially from forecasted results. Those risks and uncertainties include, among other things, the competitive environment in the sporting goods industry in general and in Big 5’s specific market areas, inflation, product availability and growth opportunities, seasonal fluctuations, weather conditions, changes in costs of goods and economic conditions in general. Those and other risks are more fully described in Big 5’s filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K filed on March 12, 2004 and its Quarterly Report on Form 10-Q for the quarter ended September 26, 2004. Big 5 disclaims any obligation to update any such factors or to publicly announce results of any revisions to any of the forward-looking statements contained herein to reflect future events or developments.

# # #

FINANCIAL TABLES FOLLOW

- 4 -


 

BIG 5 SPORTING GOODS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Preliminary and Unaudited)
(in thousands, except earnings per share data)

                         
            As Previously     As Preliminarily  
            Reported     Restated  
    14 Weeks Ended     13 Weeks Ended     13 Weeks Ended  
    January 2,     December 28,     December 28,  
    2005     2003     2003  
Net sales
  $ 217,595     $ 191,823     $ 191,823  
Cost of goods sold, buying and occupancy
    139,767       121,554       123,849  
 
                 
Gross profit
    77,828       70,269       67,974  
 
                 
 
                       
Selling and administrative
    52,839       46,807       46,807  
Depreciation and amortization
    3,306       2,784       2,784  
 
                 
 
                       
Operating income
    21,683       20,678       18,383  
Premium and unamortized financing fees related to redemption of debt
    1,275       1,901       1,901  
Interest expense, net
    1,639       2,661       2,661  
 
                 
 
                       
Income before income taxes
    18,769       16,116       13,821  
Income tax
    7,164       6,189       5,269  
 
                 
 
                       
Net income
  $ 11,605     $ 9,927     $ 8,552  
 
                 
 
                       
Earnings per share:
                       
Basic
  $ 0.51     $ 0.44     $ 0.38  
 
                 
 
                       
Diluted
  $ 0.51     $ 0.43     $ 0.37  
 
                 
 
                       
Shares used to calculate earnings per share:
                       
Basic
    22,674       22,664       22,664  
 
                       
Diluted
    22,811       22,832       22,832  

 


 

BIG 5 SPORTING GOODS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Preliminary and Unaudited)
(in thousands, except earnings per share data)

                         
            As Previously     As Preliminarily  
            Reported     Restated  
    53 Weeks     52 Weeks     52 Weeks  
    Ended     Ended     Ended  
    January 2,     December 28,     December 28,  
    2005     2003     2003  
Net sales
  $ 778,905     $ 709,740     $ 709,740  
Cost of goods sold, buying and occupancy
    497,346       453,814       456,109  
 
                 
Gross profit
    281,559       255,926       253,631  
 
                 
 
                       
Selling and administrative
    204,471       186,798       186,798  
Depreciation and amortization
    11,672       10,412       10,412  
 
                 
 
                       
Operating income
    65,416       58,716       56,421  
Premium and unamortized financing fees related to redemption of debt
    2,067       3,434       3,434  
Interest expense, net
    6,841       11,405       11,405  
 
                 
 
                       
Income before income taxes
    56,508       43,877       41,582  
Income tax
    22,249       17,587       16,667  
 
                 
 
                       
Net income
    34,259       26,290       24,915  
 
                 
 
                       
Earnings per share:
                       
Basic
  $ 1.51     $ 1.16     $ 1.10  
 
                 
 
                       
Diluted
  $ 1.50     $ 1.16     $ 1.10  
 
                 
 
                       
Shares used to calculate earnings per share:
                       
Basic
    22,669       22,651       22,651  
 
                       
Diluted
    22,792       22,753       22,753  

 


 

BIG 5 SPORTING GOODS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Preliminary and Unaudited)
(in thousands, except earnings per share data)

                                 
    As Previously Reported     As Preliminarily Restated  
    52 Weeks Ended     52 Weeks Ended  
    December 29,     December 30,     December 29,     December 30,  
    2002     2001     2002     2001  
Net sales
  $ 667,469     $ 622,481     $ 667,469     $ 622,481  
Cost of goods sold, buying and occupancy
    429,858       407,679       433,405       409,784  
 
                       
Gross profit
    237,611       214,802       234,064       212,697  
 
                       
 
                               
Selling and administrative
    174,868       160,044       174,868       160,044  
Litigation settlement
          2,515             2,515  
Depreciation and amortization
    9,966       10,031       9,966       10,031  
 
                       
 
                               
Operating income
    52,777       42,212       49,230       40,107  
Premium and unamortized financing fees related to redemption of debt
    4,557       (2,662 )     4,557       (2,662 )
Interest expense, net
    15,825       19,629       15,825       19,629  
 
                       
 
                               
Income before income taxes
    32,395       25,245       28,848       23,140  
Income tax
    13,313       10,280       11,855       9,423  
 
                       
 
                               
Net income
    19,082       14,965       16,993       13,717  
Redeemable preferred stock dividends and redemption premium
    7,999       7,284       7,999       7,284  
 
                       
 
                               
Net income available to common stockholders
  $ 11,083     $ 7,681     $ 8,994     $ 6,433  
 
                       
 
                               
Earnings per share:
                               
Basic
  $ 0.60     $ 0.54     $ 0.49     $ 0.45  
 
                       
 
                               
Diluted
  $ 0.57     $ 0.48     $ 0.46     $ 0.40  
 
                       
 
                               
Shares used to calculate earnings per share:
                               
Basic
    18,358       14,247       18,358       14,247  
 
                               
Diluted
    19,476       16,090       19,476       16,090  

 


 

BIG 5 SPORTING GOODS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Preliminary and Unaudited)
(in thousands)

                         
            As Previously     As Preliminarily  
            Reported     Restated  
    January 2,     December 28,     December 28,  
    2005     2003     2003  
Assets
                       
Current assets
                       
Cash
  $ 6,746     $ 9,030     $ 9,030  
Merchandise inventory
    191,881       179,555       179,555  
Other current assets
    12,251       16,539       16,539  
 
                 
 
                       
Total current assets
    210,878       205,124       205,124  
 
                 
 
                       
Property and equipment, net
    57,838       46,952       46,952  
Other long-term assets
    19,895       19,949       19,949  
 
                 
 
                       
Total assets
  $ 288,611     $ 272,025     $ 272,025  
 
                 
Liabilities and Stockholders’ Equity
                       
 
                       
Current liabilities
                       
Accounts payable
  $ 82,757     $ 76,004     $ 84,788  
Accrued expenses
    55,209       54,717       51,147  
 
                 
 
                       
Total current liabilities
    137,966       130,721       135,935  
 
                       
Deferred rent
    11,662       11,654       11,654  
Long-term debt
    81,335       99,686       99,686  
 
                 
 
                       
Total liabilities
    230,963       242,061       247,275  
 
                 
 
                       
Net stockholders’ equity
    57,648       29,964       24,750  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 288,611     $ 272,025     $ 272,025  
 
                 

 


 

BIG 5 SPORTING GOODS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Preliminary and Unaudited)
(in thousands)

                                 
    As Previously Reported     As Preliminarily Restated  
    December 29,     December 30,     December 29,     December 30,  
    2002     2001     2002     2001  
Assets
                               
Current Assets
                               
Cash
  $ 9,441     $ 7,865     $ 9,441     $ 7,865  
Merchandise inventory
    169,529       163,680       169,529       163,680  
Other current assets
    11,442       9,698       11,442       9,698  
 
                       
 
                               
Total current assets
    190,412       181,243       190,412       181,243  
 
                       
 
                               
Property and equipment, net
    45,104       42,650       45,104       42,650  
Other long-term assets
    22,459       29,990       22,459       29,990  
 
                       
 
                               
Total assets
  $ 257,975     $ 253,883     $ 257,975     $ 253,883  
 
                       
 
                               
Liabilities and Stockholders’ Equity (Deficit)
                               
 
                               
Accounts payable
  $ 67,937     $ 62,307     $ 74,426     $ 65,249  
Other accrueds
    49,708       52,643       47,058       51,451  
Deferred rent
    11,525       11,096       11,525       11,096  
Long-term debt
    125,131       153,351       125,131       153,351  
 
                       
 
                               
Total liabilities
    254,301       279,397       258,140       281,148  
 
                       
 
                               
Preferred stock
          58,911             58,911  
Net stockholders’ equity(deficit)
    3,674       (84,425 )     (165 )     (86,175 )
 
                       
 
                               
Total liabilities, preferred stock and stockholders’ equity (deficit)
  $ 257,975     $ 253,883     $ 257,975     $ 253,883  
 
                       

 

exv99w2
 

BIG 5 SPORTING GOODS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Preliminary and Unaudited)
(in thousands, except earnings per share data)

                                                                 
    As Previously     As Preliminarily              
    Reported     Restated     As Previously Reported     As Preliminarily Restated  
    13 Weeks Ended     13 Weeks Ended     52 Weeks Ended     52 Weeks Ended  
    December 28,     December 28,     December 28,     December 29,     December 30,     December 28,     December 29,     December 30,  
    2003     2003     2003     2002     2001     2003     2002     2001  
Net sales
  $ 191,823     $ 191,823     $ 709,740     $ 667,469     $ 622,481     $ 709,740     $ 667,469     $ 622,481  
Cost of goods sold, buying and occupancy
    121,554       123,849       453,814       429,858       407,679       456,109       433,405       409,784  
 
                                               
Gross profit
    70,269       67,974       255,926       237,611       214,802       253,631       234,064       212,697  
 
                                               
Selling and administrative
    46,807       46,807       186,798       174,868       160,044       186,798       174,868       160,044  
Litigation settlement
                            2,515                   2,515  
Depreciation and amortization
    2,784       2,784       10,412       9,966       10,031       10,412       9,966       10,031  
 
                                               
Operating income
    20,678       18,383       58,716       52,777       42,212       56,421       49,230       40,107  
Premium and unamortized financing fees related to redemption of debt
    1,901       1,901       3,434       4,557       (2,662 )     3,434       4,557       (2,662 )
Interest expense, net
    2,661       2,661       11,405       15,825       19,629       11,405       15,825       19,629  
 
                                               
Income before income taxes
    16,116       13,821       43,877       32,395       25,245       41,582       28,848       23,140  
Income tax
    6,189       5,269       17,587       13,313       10,280       16,667       11,855       9,423  
 
                                               
Net income
  $ 9,927     $ 8,552       26,290       19,082       14,965       24,915       16,993       13,717  
Redeemable preferred stock dividends and redemption premium
                      7,999       7,284             7,999       7,284  
 
                                               
Net income available to common stockholders
                    $ 11,083     $ 7,681           $ 8,994     $ 6,433  
 
                                               
Earnings per share:
                                                               
Basic
  $ 0.44     $ 0.38     $ 1.16     $ 0.60     $ 0.54     $ 1.10     $ 0.49     $ 0.45  
 
                                               
Diluted
  $ 0.43     $ 0.37     $ 1.16     $ 0.57     $ 0.48     $ 1.10     $ 0.46     $ 0.40  
 
                                               
Shares used to calculate earnings per share:
                                                               
Basic
    22,664       22,664       22,651       18,358       14,247       22,651       18,358       14,249  
Diluted
    22,832       22,832       22,753       19,476       16,090       22,753       19,476       16,090  

 


 

BIG 5 SPORTING GOODS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Preliminary and Unaudited)
(in thousands)

                                                 
    As Previously Reported     As Preliminarily Restated  
    December 28,     December 29,     December 30,     December 28,     December 29,     December 30,  
    2003     2002     2001     2003     2002     2001  
Assets
                                               
Current Assets
                                               
Cash
  $ 9,030     $ 7,865     $ 9,030     $ 9,441     $ 9,441     $ 7,865  
Merchandise inventory
    179,555       163,680       179,555       169,529       169,529       163,680  
Other current assets
    16,539       9,698       16,539       11,442       11,442       9,698  
 
                                   
Total current assets
    205,124       181,243       205,124       190,412       190,412       181,243  
 
                                   
Property and equipment, net
    46,952       42,650       46,952       45,104       45,104       42,650  
Other long-term assets
    19,949       29,990       19,949       22,459       22,459       29,990  
 
                                   
Total assets
  $ 272,025     $ 253,883     $ 272,025     $ 257,975     $ 257,975     $ 253,883  
 
                                   
Liabilities and Stockholders’ Equity (Deficit)
                                               
Accounts payable
  $ 76,004     $ 62,307     $ 84,788     $ 67,937     $ 74,426     $ 65,249  
Other accrueds
    54,717       52,643       54,147       49,708       47,058       51,451  
Deferred rent
          11,096             11,525       11,525       11,096  
Long-term debt
          153,351             125,131       125,131       153,351  
 
                                   
Total liabilities
    130,721       279,397       135,935       254,301       258,140       281,148  
 
                                   
Preferred stock
          58,911                         58,911  
Net stockholders’ equity(deficit)
    29,964       (84,425 )     24,750       3,674       (165 )     (86,175 )
 
                                   
Total liabilities, preferred stock and stockholders’ equity (deficit)
  $ 272,025     $ 253,883     $ 272,025     $ 257,975     $ 257,975     $ 253,883