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):   March 15, 2004


Dollar General Corporation

(Exact Name of Registrant as Specified in Charter)



Tennessee


001-11421


61-0502302


(State or Other Jurisdiction

of Incorporation)


(Commission File Number)


(I.R.S. Employer

Identification No.)


100 Mission Ridge

Goodlettsville, Tennessee



37072


(Address of Principal Executive Offices)


(Zip Code)


Registrant’s telephone number, including area code:    (615) 855-4000




ITEM 7.

FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS


(a)

Financial Statements.

None.

(b)

Pro Forma Financial Information.  None.

(c)

Exhibits.  See Exhibit Index immediately following the signature page hereto.



ITEM 9.

REGULATION FD DISCLOSURE


On March 15, 2004, Dollar General Corporation (the “Company”) issued a news release regarding, among other matters, (1) results of operations and financial condition for the fourth quarter and fiscal year ended January 20, 2004, (2) an agreement in principle with the Securities and Exchange Commission (the “SEC”) staff to settle the previously disclosed SEC investigation relating to the Company’s January 14, 2002 restatement of its 1998 and 1999 financial statements and certain unaudited financial information for fiscal year 2000 and (3) the Company’s 2004 outlook. The Company also issued a news release with respect to the resignation of the Company’s Chief Financial Officer. The news releases are attached hereto as Exhibit 99.1 and 99.2, respectively, and incorporated by reference as if fully set forth herein.



ITEM 12.

RESULTS OF OPERATIONS AND FINANCIAL CONDITION


On March 15, 2004, Dollar General Corporation (the “Company”) issued a news release regarding results of operations and financial condition for the fourth quarter and fiscal year ended January 20, 2004. The news release is attached hereto as Exhibit 99.1 and incorporated by reference as if fully set forth herein.





SIGNATURE


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 thereunto duly authorized.


Date:   March 15, 2004

 

DOLLAR GENERAL CORPORATION

       
       
   

By:

/s/ Susan S. Lanigan

     

Susan S. Lanigan

Senior Vice President, General Counsel and Corporate Secretary





EXHIBIT INDEX


Exhibit No.

Description


99.1

News release dated March 15, 2004 regarding 2004 earnings.


99.2

News release dated March 15, 2004 regarding Chief Financial Officer.



Investor Contact:

Media Contact:

Emma Jo Kauffman

Andrea Ewin Turner

(615) 855-5525

(615) 855-5209



DOLLAR GENERAL ANNOUNCES FOURTH QUARTER

AND FISCAL YEAR RESULTS AND 2004 OUTLOOK;

 AGREES IN PRINCIPLE WITH SEC


GOODLETTSVILLE, Tennessee – March 15, 2004 – Dollar General Corporation (NYSE: DG) today reported fiscal 2003 net income of $301.0 million, or $0.89 per diluted share, an increase of 13.6 percent compared to net income of $264.9 million, or $0.79 per diluted share in 2002. Excluding the following restatement-related items, net income for fiscal 2003 would have been $311.4 million, or $0.92 per diluted share, an increase of 24.1 percent compared to 2002 net income of $250.9 million, or $0.75 per diluted share:


*

During the fourth quarter of fiscal 2003, the Company recorded an accrual of $10 million related to a civil penalty, which is not deductible for tax purposes, to be paid by the Company under the terms of an agreement in principle reached with the Securities and Exchange Commission (“SEC”) staff to settle the previously disclosed SEC investigation relating to Dollar General’s January 14, 2002 restatement of its 1998 and 1999 financial statements and certain unaudited financial information for fiscal year 2000. The agreement is subject to approval by the SEC and the court in which the SEC’s complaint is filed.

*

In fiscal 2002 the Company recorded net insurance proceeds of approximately $29.5 million relating to the restatement.

*

Selling, general and administrative expenses included restatement-related expenses of $0.6 million in fiscal 2003 and $6.4 million in fiscal 2002.


“I am very pleased with our financial results for the year,” said David Perdue, Chairman and Chief Executive Officer. “I am also very pleased that the uncertainty relating to the SEC investigation of the Company’s restatement seems to be coming to a close.”


Fiscal 2003

For the 2003 fiscal year, net sales totaled $6.87 billion, an increase of 12.6 percent over fiscal 2002 sales of $6.10 billion.  The increase resulted primarily from 587 net new stores and a same-store sales increase of 4.0 percent.  


Gross profit for 2003 was $2.02 billion, or 29.4 percent of net sales, compared with $1.72 billion, or 28.3 percent of net sales in 2002. The increase in gross profit as a percent to sales is the result of higher initial merchandise markups, a reduction in the provision for inventory shrinkage and a reduction in transportation expenses as a percentage of sales.


Selling, general and administrative (“SG&A”) expenses for 2003 were $1.50 billion, or 21.8 percent of sales, compared with $1.30 billion, or 21.3 percent of sales ($1.29 billion, or 21.1 percent of sales, excluding restatement-related items), in 2002. The increase in SG&A, as a percentage of sales, is primarily due to increases in store labor costs, the cost of workers’ compensation and other insurance programs, store occupancy costs and bonus expense, all of which increased by more than the 12.6 percent increase in sales.


Net interest expense in 2003 was $31.5 million compared with $42.6 million in 2002, resulting from lower debt levels in 2003.  As of January 30, 2004, the Company’s cash and cash equivalents were $398.3 million, exceeding total outstanding long-term obligations, including current portion, of $282.0 million, by $116.3 million.   


Though the Company’s store selling square footage increased 10.1 percent, merchandise inventories increased by only 3.0 percent to $1.16 billion at January 30, 2004, from $1.12 billion at January 31, 2003. Average annual inventory turns increased to 4.0 times in 2003 from 3.8 times in 2002.


Cash capital expenditures for 2003 totaled $149.4 million compared with $134.3 million for 2002. During the year, the Company opened 673 new stores, relocated or remodeled 76 stores and closed 86 stores. As of January 30, 2004, the Company operated 6,700 stores with approximately 45.4 million selling square feet. Capital expenditures for the year also included additional investments in store technology and distribution and transportation, including the commencements in 2003 of the expansions at the Company’s Ardmore, Oklahoma, and South Boston, Virginia distribution centers, scheduled for completion in 2004.


In addition, during the fourth quarter of 2003, the Company repurchased approximately 1.5 million shares of its common stock at a total cost of $29.7 million. The Company’s current authorization to purchase up to 12 million shares of its common stock expires March 13, 2005.


Additional significant accomplishments during the 2003 fiscal year included:


*

Expansion of the perishable foods/cooler program from 1,367 stores to 2,445 stores at year-end.

*

Implementation of automatic replenishment of all core merchandise in an additional 2,473 stores, improving operational efficiencies and increasing store inventory in-stock levels.

*

Selection of Union County, South Carolina as the site of the Company’s eighth distribution center, scheduled to open in 2005.

*

Increased return on invested capital (“ROIC”) to 13.3 percent in 2003 from 12.9 percent in 2002. Excluding restatement-related items, ROIC increased to 13.6 percent in 2003 from 12.5 percent in 2002.


Fourth Quarter Results

For the fourth quarter of 2003, Dollar General reported net income of $102.8 million, or $0.30 per diluted share, a decrease of 4.9 percent compared to net income of  $108.1 million, or $0.32 per diluted share in 2002. Excluding restatement-related items, net income increased 3.4 percent to $113.0 million, or $0.33 per diluted share, in 2003 from $109.3 million, or $0.33 per diluted share, in 2002.


Net sales for the fourth quarter, totaled $1.97 billion in fiscal 2003, an increase of 11.8 percent over fourth quarter fiscal 2002 sales of $1.76 billion.  The increase resulted primarily from 587 net new stores and a same-store sales increase of 3.3 percent.


Gross profit during the quarter was $576.5 million, or 29.3 percent of sales, versus $528.0 million, or 30.0 percent of sales, in the prior year. The significant factors contributing to the decrease in gross profit as a percentage of sales were a lower purchase markup in the fourth quarter of 2003 compared to 2002, increased markdowns on Christmas merchandise and other discontinued or slower moving items, and the impact of an $8.9 million credit to the Company’s inventory LIFO reserve recorded in the fourth quarter of 2002 compared to a $0.7 million expense in 2003.


Selling, general and administrative expenses for the quarter were $391.4 million, or 19.9 percent of sales, in the current year, versus $350.4 million, or 19.9 percent of sales, in the prior year. Net interest expense decreased by 33.4 percent to $6.2 million in the current year quarter compared to $9.3 million in the prior year. The decrease is primarily attributable to lower average debt outstanding in the current year quarter.


2004 Outlook

The Company projects net income, excluding restatement-related items, to increase 10 to 14 percent in fiscal 2004. Commenting on the net income outlook for 2004, Perdue said, “We have provided a net income outlook for 2004 that is consistent with our internal plan, but I would like to add a cautionary note that, because of our initiatives, 2004 could be a year when earnings are difficult to predict for Dollar General. We are currently managing through quite a bit of change at the Company, and though I am confident that we are doing the right things, change also brings with it some risk. We have a new management team that continues to evolve.  Our operating initiatives should have positive long-term benefits, but they have the potential to be disruptive in the near-term. Also, in 2004 we will be comparing ourselves against strong performance in 2003, which included a significant increase in our gross margin rate. We currently do not expect to repeat that level of gross margin rate expansion in 2004.”


In 2004, Dollar General plans to spend approximately $300 million on the following capital expenditure initiatives:  

*

Open approximately 675 new Dollar General stores and 20 Dollar General Market stores (expect to close 60 to 80 stores)

*

Begin construction of the Union County, South Carolina distribution center, scheduled to open in 2005

*

Complete the expansions and conversions to dual sortation of the Ardmore, Oklahoma and South Boston, Virginia distribution centers

*

Install coolers in approximately 3,500 stores, including new stores

*

Add fixtures for certain departments in selected stores


In addition, the following are highlights of the Company’s more significant operating initiatives for 2004:

*

Implement automatic replenishment in all stores and improve overall store in-stock levels

*

Implement new merchandising initiatives, including changes to improve the productivity of larger stores, increased focus on opportunistic purchases, and various store planogram changes

*

Complete a store workflow analysis project and begin implementing changes to improve store procedures

*

Continue to focus on inventory shrink reduction

*

Decrease store manager turnover rate  


Update on SEC Investigation of Restatement

During the fiscal fourth quarter, the Company reached an agreement in principle with the SEC staff to settle the SEC investigation relating to Dollar General’s January 14, 2002 restatement of its 1998 and 1999 financial statements and certain unaudited financial information for fiscal year 2000. In connection with the agreement in principle, Dollar General will consent, without admitting or denying the allegations, in a complaint to be filed by the SEC, to the entry of a permanent civil injunction against future violations of the antifraud, books and records, reporting and internal control provisions of the federal securities laws and related SEC rules and will pay a $10 million civil penalty. This penalty, which is not deductible for income tax purposes, was recorded in the Company’s financial statements in the fourth quarter of 2003.  The agreement with the SEC staff is subject to final approval by the SEC and the court in which the SEC’s complaint is filed. The Company can give no assurances that the SEC or the court will approve this agreement.  If the agreement is not approved, the Company could be subject to different or additional penalties, both monetary, and non-monetary, which could adversely affect the Company’s financial statements as a whole.


Conference Call

The Company will host a conference call today at 10 a.m. EST.  The security code for the conference call is “Dollar General.”  If you wish to participate, please call (334) 260-2280 at least 10 minutes before the conference call is scheduled to begin. A webcast of the call can also be accessed live on Dollar General’s Web site at www.dollargeneral.com by clicking on the home page spotlight item.  A replay of the conference call will be available until 5 p.m. EST on Monday, March 29, online or by calling (334) 323-7226.  The access code for the replay is 40954 and the pass code is 86362.


Non-GAAP Disclosures

This release, or the tables accompanying this release, includes certain financial information not derived in accordance with generally accepted accounting principles (“GAAP”), including net income (historical and projected), diluted earnings per share, SG&A, operating profit margin, return on invested capital and return on assets, each of which excludes restatement-related items. The Company believes that this information is useful to investors as it indicates more clearly the Company’s comparative year-to-year operating results. Management may also use this information to better understand the Company’s underlying operating results. In addition, the return on invested capital, included in this release, may be considered a non-GAAP financial measure.  Management believes that return on invested capital is useful because it provides investors with additional useful information for evaluating the efficiency of the Company’s capital deployed in its operations. None of this information should be considered a substitute for any measures derived in accordance with GAAP. The Company has included its calculation of return on invested capital and reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measures in the accompanying schedules.


Forward-Looking Information

This press release contains forward-looking information, such as information regarding the Company’s 2004 outlook, including without limitation, annual net income guidance, growth targets, capital expenditures and key plans and operating initiatives, as well as the anticipated settlement with the SEC.  The words “believe,” “anticipate,” “project,” “plan,” “schedule,” “expect,” “estimate,” “objective,” “forecast,” “goal,” “intend,” “will likely result,” or “will continue” and similar expressions generally identify forward-looking statements. These matters involve risks, uncertainties and other factors that may cause the actual performance of the Company to differ materially from that expressed or implied by these forward-looking statements. All forward-looking information should be evaluated in the context of these risks, uncertainties and other factors.  The Company believes the assumptions underlying these forward-looking statements are reasonable; however, any of the assumptions could be inaccurate and, therefore, actual results may differ materially from those projected by, or implied in, the forward-looking statements. The factors that may result in actual results differing from such forward-looking information, include, but are not limited to: transportation and distribution delays or interruptions; the impact on transportation costs from the “driver hours of service” regulations adopted by the Federal Motor Carriers Safety Administration, which became effective on January 4, 2004; the Company's ability to negotiate effectively the cost and purchase of merchandise; inventory risks due to shifts in market demand; changes in product mix; interruptions in suppliers' businesses; costs and potential problems and interruptions associated with implementation of new or upgraded systems and technology; fuel price and interest rate fluctuations; changes in overall economic conditions that may impact consumer spending; disruptions in our information or distribution systems or impediments to the flow of imports or domestic products to the Company  caused by existing military efforts or by acts of war or terrorism; temporary changes in demand due to weather patterns; seasonality of the Company's business; competition in the retail industry; delays associated with building, opening and operating new stores; delays associated with building, opening, expanding and converting new or existing distribution centers; the ability of the Company to execute operating initiatives; insurance costs; the impact to the Company’s reputation or financial statements as a whole of the SEC inquiry related to the restatement of certain of the Company's financial statements or the ultimate resolution of that inquiry; and other risk factors discussed from time to time in our SEC filings, including but not limited to our Annual Report on Form 10-K.

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release.  Except as may be required by law, the Company disclaims any obligation to publicly update or revise any forward-looking statements contained herein to reflect events or circumstances occurring after the date of this release or to reflect the occurrence of unanticipated events. Readers are advised, however, to consult any further disclosures the Company may make on related subjects in its public disclosures or documents filed with the SEC.

In accordance with the interpretations of the staff of the Securities and Exchange Commission and the normal procedures of the Company’s auditors, the Company’s financial statements for the 2003 fiscal year will not be deemed to have been issued until the Company’s Annual Report on Form 10-K is filed and, as a result, the Company's financial statements will necessarily remain subject to adjustment until such filing.






#





DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

(Dollars in thousands, except per share amounts)

           
     

January 30,

 

January 31,

     

2004

 

2003

ASSETS

     

Current assets:

     
 

Cash and cash equivalents

 $         398,278

 

 $         121,318

 

Merchandise inventories

         1,157,141

 

         1,123,031

 

Deferred income taxes

              30,413

 

              33,860

 

Other current assets

              66,383

 

              45,699

 

Total current assets

         1,652,215

 

         1,323,908

Net property and equipment

            989,224

 

            993,822

Other assets, net

              11,270

 

              15,423

Total assets

 $      2,652,709

 

 $      2,333,153

           

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Current liabilities:

     
 

Current portion of long-term obligations

 $           16,670

 

 $           16,209

 

Accounts payable

            383,791

 

            341,303

 

Accrued expenses and other

            297,616

 

            239,898

 

Income taxes payable

              45,725

 

              67,091

 

Total current liabilities

            743,802

 

            664,501

Long-term obligations

            265,337

 

            330,337

Deferred income taxes

              66,650

 

              50,247

Commitments and contingencies

     

Shareholders' equity:

     
 

Series B junior participating preferred stock, stated

     
   

value $0.50 per share; Shares authorized:

     
   

10,000,000; Issued:  None

                       -

 

                       -

 

Common stock, par value $0.50 per share;

     
   

Shares authorized:  500,000,000; Issued:

     
   

2003-336,190,000; 2002-333,340,000

            168,095

 

            166,670

 

Additional paid-in capital

            376,930

 

            313,269

 

Retained earnings

         1,037,409

 

            812,220

 

Accumulated other comprehensive loss

              (1,161)

 

              (1,349)

     

         1,581,273

 

         1,290,810

 

Less common stock purchased by employee
deferred compensation trust; shares:
2003-151,000; 2002-140,000

                2,739

 

                2,742

 

Less unearned compensation related to outstanding

     

 

 

restricted stock

                1,614

 

                       -

 

Total shareholders' equity

         1,576,920

 

         1,288,068

Total liabilities and shareholders' equity

 $      2,652,709

 

 $      2,333,153




DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)

 
             
             
   

For the Years Ended

   

January 30,

% of Net

 

January 31,

% of Net

   

2004

Sales

 

2003

Sales

Net Sales

 $  6,871,992

100.00%

 

 $  6,100,404

     100.00%

Cost of goods sold

     4,853,863

    70.63   

 

     4,376,138

    71.74   

Gross profit

     2,018,129

    29.37   

 

     1,724,266

    28.26   

Selling, general and
administrative

     1,496,866

     21.78   

 

     1,296,542

    21.25   

Penalty and litigation settlement
proceeds

          10,000

      0.15   

 

         (29,541)

     (0.48)  

Operating profit

        511,263

      7.44   

 

        457,265

     7.50   

Interest expense, net

          31,503

      0.46   

 

          42,639

    0.70   

Income before taxes on income

        479,760

      6.98   

 

        414,626

    6.80   

Provisions for taxes on income

        178,760

      2.60   

 

        149,680

    2.45   

Net income

 $     301,000

4.38%

 

 $     264,946

       4.34%

             

Diluted earnings per share

 $           0.89

   

 $           0.79

 

Weighted average diluted
shares (000s)

        337,636

 

 

        335,050

 
             
             
   

For the Quarters (13 Weeks) Ended

   

January 30,

% of Net

 

January 31,

% of Net

   

2004

Sales

 

2003

Sales

Net Sales

 $  1,966,488

100.00%

 

 $  1,759,563

     100.00%

Cost of goods sold

     1,389,992

   70.68   

 

     1,231,599

       69.99   

Gross profit

        576,496

       29.32   

 

        527,964

       30.01   

Selling, general and
administrative

        391,373

   19.90   

 

        350,419

       19.92   

Penalty

          10,000

     0.51   

 

                    -

               -   

Operating profit

        175,123

     8.91   

 

        177,545      

       10.09   

Interest expense, net

            6,217

     0.32   

 

            9,333

         0.53   

Income before taxes on income

        168,906

     8.59   

 

        168,212

         9.56   

Provisions for taxes on income

          66,077

     3.36   

 

          60,126

         3.42   

Net income

 $     102,829

      5.23%

 

 $     108,086

         6.14%

             

Diluted earnings per share

 $           0.30

   

 $           0.32

 

Weighted average diluted
shares (000s)

        339,866

 

 

        334,659

 







#






DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Dollars in thousands)

 
         

For the Years Ended

         

January 30, 2004

 

January 31, 2003

Cash flows from operating activities:

       
 

Net income

 

 $         301,000

 

 $         264,946

 

Adjustments to reconcile net income to net cash

       
 

  provided by operating activities:

       
   

Depreciation and amortization

 

            152,399

 

            134,959

   

Deferred income taxes

 

              19,850

 

              82,867

   

Tax benefit from stock option exercises

 

              14,565

 

                2,372

   

Litigation settlement

 

                       -

 

          (162,000)

   

Change in operating assets and liabilities:

       
     

Merchandise inventories

 

            (34,110)

 

                7,992

     

Other current assets

 

            (20,684)

 

              12,566

     

Accounts payable

 

              42,488

 

              18,840

     

Accrued expenses and other

 

              59,344

 

              14,610

     

Income taxes

 

            (21,464)

 

              56,458

 

 

 

Other

 

                5,166

 

                   430

Net cash provided by operating activities

 

            518,554

 

            434,040

               

Cash flows from investing activities:

       
 

Purchase of property and equipment

 

          (149,362)

 

          (134,315)

 

Purchase of promissory notes

 

            (49,582)

 

                       -

 

Proceeds from sale of property and equipment

 

                   269

 

                   481

Net cash used in investing activities

 

          (198,675)

 

          (133,834)

               

Cash flows from financing activities:

       
 

Repayments of long-term obligations

 

            (15,907)

 

          (397,094)

 

Payment of cash dividends

 

            (46,883)

 

            (42,638)

 

Proceeds from exercise of stock options

 

              49,485

 

                5,021

 

Repurchase of common stock, net

 

            (29,687)

 

                       -

 

Other financing activities

 

                     73

 

              (5,702)

Net cash used in financing activities

 

            (42,919)

 

          (440,413)

               

Net increase (decrease) in cash and cash
equivalents

 

  

            276,960

 


           (140,207)

Cash and cash equivalents, beginning of year

 

            121,318

 

            261,525

Cash and cash equivalents, end of year

 

 $         398,278

 

 $         121,318

               

Supplemental cash flow information:

       

Cash paid during year for:

       
 

Interest

 

 $           28,682

 

 $           41,605

 

Income taxes

 

 $         165,248

 

 $             1,834

Supplemental schedule of noncash investing

       
 

and financing activities:

       

Purchase of property and equipment under

     

 

capital lease obligations

 

 $                996

 

 $             8,453



DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Selected Additional Information

                         
                         

Sales by Category (in thousands)

 
                         
   

13 Weeks Ended

 

Year Ended

   

January 30,

 

January 31,

 

%

 

January 30,

 

January 31,

 

%

   

2004

 

2003

 

Change

 

2004

 

2003

 

Change

Highly
consumable

    $ 1,112,081

 

    $    971,311

 

14.5%

 

    $ 4,206,878

 

    $ 3,674,929

 

14.5%

Seasonal

          418,162

 

          366,949

 

14.0%

 

       1,156,114

 

          994,250

 

16.3%

Home
products

          246,121

 

          241,884

 

1.8%

 

          860,867

 

          808,518

 

6.5%

Basic
clothing

          190,124

 

          179,419

 

6.0%

 

          648,133

 

          622,707

 

4.1%

 

Total
sales

    $ 1,966,488

 

    $ 1,759,563

 

11.8%

 

    $ 6,871,992

 

    $ 6,100,404

 

12.6%

                         


       
     

New Store Activity

                   
     

Year Ended

     

January 30, 2004

 

January 31, 2003

                   

Beginning store count

   

6,113

     

5,540

 

New store openings

   

673

     

622

 

Store closings

   

86

     

49

 

Net new stores

   

587

     

573

 

Ending store count

   

6,700

     

6,113

 

Total selling square footage (000's)

 

45,354

     

41,201

 
                   


         
         
       

Customer Transaction Data

                     
       

13 Weeks Ended

 

Year  Ended

       

January 30,

 

January 31,

 

January 30,

 

January 31,

       

2004

 

2003

 

2004

 

2003

                     

Same-store customer transactions

2.3%

 

1.8%

 

3.5%

 

5.2%

Average customer purchase-
total stores

 $          

9.09

 

 $      

8.97

 

 $          

8.56

 

 $         

8.50








#






DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Reconciliation of Non-GAAP Disclosures

(In thousands, except per share amounts)

 
   

13 Weeks Ended

 

Year Ended

   

January 30, 2004

 

January 31, 2003

 

January 30, 2004

 

January 31, 2003

Net Income and
Earnings Per Share

             

Net income in
accordance with
GAAP

$     102,829

 

$     108,086

 

$     301,000

 

$     264,946

Restatement-related
items in SG&A

              220

 

              989

 

              591

 

           6,395

Penalty and litigation
settlement proceeds

         10,000

 

                  -

 

         10,000

 

        (29,541)

Total restatement-
related items

         10,220

 

              989

 

         10,591

 

        (23,146)

Tax effect

              (86)

 

              195

 

            (232)

 

           9,073

Total restatement-
related items, net of
tax

         10,134

 

           1,184

 

         10,359

 

        (14,073)

Net income,
excluding
restatement-related
items

$     112,963

 

$     109,270

 

$     311,359

 

$     250,873

                 

Weighted average
diluted shares
outstanding

       339,866

 

       334,659

 

       337,636

 

       335,050

Diluted earnings per
share, excluding
restatement-related
items

$           0.33

 

$           0.33

 

$           0.92

 

$           0.75

                 
               
               
               
               
               

Selling, General and
Administrative
Expense

             

SG&A in accordance
with GAAP

$     391,373

 

$     350,419

 

$  1,496,866

 

$  1,296,542

 

Less
restatement-
related items

              220

 

              989

 

              591

 

           6,395

SG&A, excluding
restatement-related
items

$     391,153

 

$     349,430

 

$  1,496,275

 

$  1,290,147

                 

SG&A, excluding
restatement-related
items, % to sales

19.89%

 

19.86%

 

21.77%

 

21.15%

                 

Operating Profit
Margin

             

Operating profit in
accordance with
GAAP

$     175,123

 

$     177,545

 

$     511,263

 

$     457,265

 

Restatement-
related items

         10,220

 

              989

 

         10,591

 

        (23,146)

Operating profit,
excluding
restatement
-related items

$     185,343

 

 $     178,534

 

 $     521,854

 

 $     434,119

                 

Operating profit,
excluding
restatement-related
items, % to sales

9.43%

 

10.15%

 

7.59%

 

7.12%

                 
           

Guidance Range

Annual Outlook

   

Fiscal 2003

 

Fiscal 2004

 

Fiscal 2004

Net income in
accordance with
GAAP

   

$     301,000

 

$     340,400

 

$     355,400

                 

Restatement-related
items:

             
 

Penalty

   

        10,000

 

                  -

 

                 -

 

Restatement-
related items
in SG&A

   

             591

 

           1,000

 

           1,000

       

        10,591

 

           1,000

 

           1,000

 

Tax effect

   

            (232)

 

             (400)

 

             (400)

Total restatement-
related items, net
of tax

   

         10,359

 

               600

 

               600

Net income,
excluding
restatement-related
items

   

$     311,359

 

$     341,000

 

$     356,000

                 

% increase over 2003, excluding
restatement-related items

     

10%

 

14%



DOLLAR GENERAL CORPORATION AND SUBSIDIARIES

Non-GAAP Disclosures

Return on Invested Capital (a)

     

For the Years Ended

(Dollars in thousands)

 

January 30, 2004

 

January 31, 2003

Net income

 

$         301,000

 

$           264,946

Add:

       
 

Interest expense, net

 

             31,503

 

              42,639

 

Rent expense

 

           247,309

 

            216,345

 

Tax effect of interest and rent

 

          (103,886)

 

             (93,493)

 

Interest and rent, net of tax

 

           174,926

 

            165,491

           

Return, net of tax

 

$         475,926

 

$           430,437

Restatement-related items net of tax

 

             10,359

 

              (14,073)

Return excluding restatement-related items

 

$         486,285

 

$           416,364

 

 

       

Average Invested Capital:

       
 

Average long-term obligations (b)

 

$         309,234

 

$           570,764

 

Shareholders' equity (c)

 

        1,421,308

 

          1,148,030

 

Average rent x 8 (d)

 

        1,854,608

 

          1,608,713

 

Invested capital

 

$      3,585,150

 

$        3,327,507

           

Return on invested capital

 

13.3%

 

12.9%

Return on invested capital, excluding restatement-related items

13.6%

 

12.5%

           

(a)

The Company believes that the most directly comparable ratio calculated solely using GAAP measures is the ratio of net income to the sum of average long-term obligations, including current portion, and average shareholders' equity.  This ratio was 17.4% and 15.4% for fiscal 2003 and 2002, respectively.

(b)

Average long-term obligations is equal to the average long-term obligations, including current portion, measured at the end of each of the last five fiscal quarters.

(c)

Average shareholders' equity is equal to the average shareholders' equity measured at the end of each of the last five fiscal quarters.

(d)

Average rent expense is computed using a rolling two-year period.  Average rent expense is multiplied by a factor of eight to capitalize operating leases in the determination of pretax invested capital. This is a conventional methodology utilized by credit rating agencies and investment bankers.

   
           

Return on Assets

 
     

For the Years Ended

     

January 30,

 

January 31,

(Dollars in thousands)

 

2004

 

2003

         

Net income

 

         $         301,000

 

             $          264,946

Restatement-related items, net
of tax:

 

                      10,359

 

                          (14,073)

Net income, excluding
restatement-related items

 

                    311,359

 

                         250,873

           

Average assets (a)

 

                 2,459,281

 

                      2,430,133

Return on assets

 

             12.2%

 

                10.9%

Return on assets, excluding
restatement-related items

            12.7%

 

              10.3%

           

(a)

Average assets is equal to the average total assets measured at the end of each of the last five fiscal quarters.






#





Investor Contact:

Media Contact:

Emma Jo Kauffman

Andrea Ewin Turner

(615) 855-5525

(615) 855-5209




DOLLAR GENERAL ANNOUNCES RESIGNATION OF

JAMES J. HAGAN, CHIEF FINANCIAL OFFICER


GOODLETTSVILLE, Tennessee – March 15, 2004 – Dollar General Corporation (NYSE: DG) announced today that James J. Hagan will be leaving the Company after a reasonable transition period. Mr. Hagan has served as Executive Vice President and Chief Financial Officer of the Company since joining Dollar General in March 2001.


“Jim Hagan has provided invaluable service and leadership to Dollar General during some very difficult times,” said David Perdue, the Company’s Chairman and Chief Executive Officer. “We are sorry to see him go and wish him the best of luck. We have begun a search for his successor and intend to fill this position with someone who has similar talent, dedication and integrity.”


Commenting on his departure, Hagan said, “ I joined the Company seven weeks before we announced the need for the restatement in 2001, and it has been a personal goal of mine to see the SEC investigation through to its conclusion. The announcement today of the proposed settlement with the SEC presents the right time for me to close this chapter of my career. After assisting David with an orderly transition, I plan to take some down time before pursuing a more entrepreneurial career path.”


About Dollar General


Dollar General is a Fortune 500 ® discount retailer with 6,817 neighborhood stores as of February 27, 2004.  Dollar General stores offer convenience and value to customers, by offering consumable basics, items that are frequently used and replenished, such as food, snacks, health and beauty aids and cleaning supplies, as well as a selection of basic apparel, housewares and seasonal items at everyday low prices.  The Company store support center is located in Goodlettsville, Tennessee. Dollar General’s Web site can be reached at www.dollargeneral.com .