EX-99.1 2 a15-1432_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

The Container Store Group, Inc. Announces Third Quarter 2014 Financial Results

 

Company delivers $0.07 in Adjusted Diluted Earnings Per Share; Communicates Fourth Quarter-to-Date
Comp Store Sales Increase of 2.7%
1; On Target for 12% Square Footage Growth in Fiscal 2014 and 2015

 

Coppell, TX — January 8, 2015 — The Container Store Group, Inc. (NYSE: TCS) (the “Company”), today announced financial results for the third quarter and year-to-date ended November 29, 2014. The tables attached to this press release provide a reconciliation of non-GAAP to GAAP measures.

 

·                  Adjusted net income was $3.2 million or $0.07 per adjusted diluted common share in the third quarter of fiscal 2014, meeting consensus estimates.

 

·                  Net sales were $190.9 million, up 1.4% compared to the third quarter of fiscal 2013.

 

·                  Company comparable store sales for the third quarter were down 3.5% which were at the low end of the Company’s guidance of flat to negative low single digits.

 

·                  Comparable store sales are up 2.7%1 for the fourth quarter-to-date over the same period last year.

 

·                  Online sales increased 13.2% for the quarter compared to the third quarter of 2013.

 

“While we are working vigorously to improve our comparable store sales and traffic trend, we’re pleased with many other third quarter key metrics like our stable gross margins, disciplined expense management and our comparable store average ticket increase of almost 2% due to our expertise in solutions-based selling,” said Kip Tindell, Chairman and Chief Executive Officer. “While it’s still early into our ever important Annual elfa® Sale, and there are many selling days that remain, we are particularly encouraged by our fourth quarter-to-date comparable store sales, which include a 6201 basis point improvement over the third quarter. Our fourth quarter-to-date comparable store sales gain consists of both an increase in average ticket and traffic.”

 

The Company’s three key initiatives that are designed to increase traffic and average ticket; POP! ®, Contained Home SM and TCS Closets TM continue to roll out through the end of 2015. The Company expects that like with every major merchandising, marketing and customer service-oriented initiative it has introduced throughout its history, each month, each quarter and even each year that they mature, these initiatives will be more impactful to the business.

 

·                  POP! Perfectly Organized Perks®: The Container Store’s new customer frequency program has reached more than 1.5 million customer enrollments since launching in all stores in July 2014. Early analysis of the program shows that customers who were part of the pilot in California, and have been in the program for over one year, have increased their frequency on average by at least one visit since joining the program. The POP! program should become even more relevant in 2015 with the deployment of additional technology to support deeper, one-on-one, customized connections, offers and conversations with these loyal, omni-channel customers.

 


1 Based on fourth quarter-to-date comparable store sales as of January 7, 2015.

 

1



 

·                  Contained Home SM: The Company’s in-home, customized design and organization service is currently available in 25 stores with rollout next week in its White Plains, NY, Westbury, NY, and Paramus, NJ, stores and in the Company’s five San Francisco Bay-area stores in February. As it continues its rollout to all stores by the end of 2015, the Company is encouraged by the service’s average ticket to date of over $2,000.

 

·                  TCS Closets TM: The Company launched the pilot of TCS Closets, its new, exclusive collection of solid, custom, built-in closet solutions, in the Dallas/Fort Worth market in November. Early results of the pilot show an average ticket significantly greater than the Contained Home average ticket of over $2,000. Rollout of TCS Closets will continue in March, next launching in the Company’s four Washington DC-area stores and remaining five Texas stores. The product collection is expected to be available in all stores by the end of 2015.

 

The Company will open one more store this fiscal year in Glendale, AZ, on February 7, achieving its 12% minimum square footage growth goal for the year. The Company plans to open 10 new stores, including one relocation, in fiscal 2015.

 

Third Quarter 2014 Results

 

For the third quarter (thirteen weeks) ended November 29, 2014, on a consolidated basis:

 

·                  Net sales were $190.9 million, up 1.4% as compared to the third quarter of fiscal 2013. Net sales in The Container Store retail business were $168.5 million, up 2.9% as compared to the third quarter of fiscal 2013, primarily due to new store sales. This more than offset the comparable store sales operating measure decline of 3.5%. Elfa’s third party net sales increased by 1.9% in Swedish krona; however, due to the depreciation of the Swedish krona against the U.S. dollar, Elfa’s third party net sales decreased by 8.6% in U.S. dollars. The translation of Elfa’s net sales from Swedish krona into U.S. dollars negatively impacted Elfa’s third party net sales by approximately $2.6 million in the third quarter of fiscal 2014.

 

·                  Gross margin was 59.6%, a decrease of 40 basis points compared to the third quarter of fiscal 2013, primarily due to a decrease in Elfa segment gross margin, which was due to a shift in sales mix.

 

·                  Selling, general and administrative expenses (“SG&A”) were $93.8 million, compared to $88.8 million in the third quarter of fiscal 2013. SG&A as a percentage of net sales increased 200 basis points primarily due to decreased leverage of fixed costs during the quarter as a result of lower comparable store sales, increased costs as a result of being a public company, and implementation of strategic initiatives.

 

·                  The Company ended the third quarter with 69 stores in 25 states and the District of Columbia. The Company opened two new stores in each of the third quarters of fiscal 2014 and fiscal 2013.

 

·                  Net interest expense decreased to $4.3 million from $5.8 million in the third quarter of fiscal 2013.

 

·                  The effective tax rate for the third quarter of fiscal 2014 was 34.2%, as compared to (39.9%) in the third quarter of fiscal 2013.

 

·                  U.S. generally accepted accounting principles (“GAAP”) net income was $6.2 million in the third quarter of fiscal 2014 compared to a net loss of $9.5 million in the third quarter of fiscal 2013. After considering distributions accumulated to preferred shareholders of zero and $15.6 million in the third quarters of fiscal 2014 and fiscal 2013, respectively, net income (loss) per diluted common share was $0.13 in the third quarter of fiscal 2014 compared to ($1.39) in the third quarter of fiscal 2013.

·                  Adjusted net income was $3.2 million or $0.07 per adjusted diluted common share in the third quarter of fiscal 2014 compared to $5.2 million or $0.11 per adjusted diluted common share for the third quarter of fiscal 2013, which excludes certain items that we do not consider in the evaluation of ongoing operating performance, including IPO-related expenses, certain restructuring charges, certain taxes, loss on extinguishment of debt, and certain gains on disposal of assets (see GAAP/Non-GAAP reconciliation table at the end of this release).

 

 

·                  Adjusted EBITDA was $23.4 million compared to $24.1 million in the third quarter of fiscal 2013, (see GAAP/Non-GAAP reconciliation table).

 

2



 

For the year-to-date (thirty-nine weeks) ended November 29, 2014, on a consolidated basis:

 

·                  Net sales were $557.6 million, up 4.9% as compared to year-to-date fiscal 2013. Net sales in The Container Store retail business were $493.0 million, up 5.7% as compared to year-to-date fiscal 2013. The increase in net sales was driven by new store sales and the extension of Our Annual elfa® Sale in the fourth quarter of fiscal 2013, which led to an increase in merchandise delivered to customers during the thirty-nine weeks ended November 29, 2014 as compared to the thirty-nine weeks ended November 30, 2013. This more than offset the comparable store sales operating measure decline of 1.6%. Elfa’s third party net sales increased by 4.1% in Swedish krona; however, due to the depreciation of the Swedish krona against the U.S. dollar, Elfa’s third party net sales decreased by 0.9% in U.S. dollars.  The translation of Elfa’s net sales from Swedish krona into U.S. dollars negatively impacted Elfa’s third party net sales by approximately $3.3 million in the thirty-nine weeks ended November 29, 2014.

 

·                  Gross margin was 58.9%, a decrease of 10 basis points compared to year-to-date fiscal 2013.

 

·                  Selling, general and administrative expenses (“SG&A”) were $275.0 million, compared to $257.9 million in year-to-date fiscal 2013. SG&A as a percentage of net sales increased 80 basis points primarily due to increased costs as a result of being a public company, implementation of strategic initiatives, and decreased leverage of fixed costs as a result of lower comparable store sales.

 

·                  Net interest expense decreased to $13.0 million from $16.9 million in year-to-date fiscal 2013.

 

·                  The effective tax rate was 22.5%, as compared to (32.4%) in year-to-date fiscal 2013.

 

·                  U.S. generally accepted accounting principles (“GAAP”) net income was $9.6 million in year-to-date fiscal 2014 compared to a net loss of $10.2 million in year-to-date fiscal 2013. After considering distributions accumulated to preferred shareholders of zero and $59.7 million in year-to-date fiscal 2014 and fiscal 2013, respectively, net income (loss) per diluted common share was $0.20 in year-to-date fiscal 2014 compared to ($8.78) in year-to-date fiscal 2013.

 

·                  Adjusted net income was $4.7 million or $0.10 per adjusted diluted common share in year-to-date fiscal 2014 compared to $5.7 million or $0.12 per adjusted diluted common share in year-to-date fiscal 2013, which excludes certain items that we do not consider in the evaluation of ongoing operating performance, including IPO-related expenses, certain restructuring charges, certain taxes, loss on extinguishment of debt, and certain gains on disposal of assets (see GAAP/Non-GAAP reconciliation table at the end of this release).

 

·                  Adjusted EBITDA was $57.0 million compared to $56.8 million in year-to-date fiscal 2013, (see GAAP/Non-GAAP reconciliation table).

 

Balance sheet highlights as of November 29, 2014:

 

·                  Cash: $14.0 million

·                  Total debt: $364.1 million

·                  Total liquidity (cash plus availability on revolving credit facilities of $60.4 million): $74.4 million

 

3



 

Outlook

 

The Company is updating its annual fiscal 2014 guidance as follows:

 

After incorporating third quarter actual results and the recent strengthening of the U.S. dollar, full fiscal 2014 consolidated net sales are expected to be $785 - $795 million based on announced store openings and estimated comparable store sales growth of flat to slightly negative. Net income is expected to be $0.52 to $0.55 per diluted common share based on estimated diluted common shares outstanding of 49 million. The Company expects its tax rate for the full fiscal year 2014 on a GAAP basis to be approximately 31%, or 40% on an adjusted basis, after excluding one-time gains on the sale of an Elfa subsidiary and building, as well as non-recurring tax benefits. Adjusting for these items, adjusted net income is expected to be $0.41 to $0.44 per diluted common share based on estimated diluted common shares outstanding of 49 million. Adjusted EBITDA is expected to be $93 to $96 million.

 

The Company also expects comparable store sales to increase in the low-single digits in the fourth quarter of fiscal 2014.

 

Conference Call Information

 

A conference call to discuss third quarter fiscal 2014 financial results is scheduled for today, January 8, 2015, at 4:30 PM Eastern Time. Investors and analysts interested in participating in the call are invited to dial (877) 407-3982 (international callers please dial (201) 493-6780) approximately 10 minutes prior to the start of the call. A live audio webcast of the conference call will be available online at containerstore.com in the investor relations section of the website.

 

A taped replay of the conference call will be available within two hours of the conclusion of the call and can be accessed both online and by dialing (877) 870-5176 (international replay number is (858) 384-5517). The pin number to access the telephone replay is 13597595. The replay will be available through January 15, 2015 at 11:59 PM Eastern Time.

 

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including statements regarding our effort to increase store traffic, expectations regarding our three major initiatives — POP! Contained Home and TCS Closets, including timing of rollout and their expected impact on our business; expectations for new store openings, expectations on achieving our annual square footage growth goal, and anticipated financial performance and liquidity, including with respect to fourth quarter to date comparable store sales.

 

These forward-looking statements are based on management’s current expectations. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the following: our inability to successfully implement our three major initiatives — POP!, Contained Home and TCS Closets ; overall decline in the health of the economy, consumer spending, and the housing market; our inability to manage costs and risks relating to new store openings; our inability to source and market new products to meet consumer preferences; our failure to achieve or maintain profitability; our dependence on a single distribution center for all of our stores; our vulnerability to natural disasters and other unexpected events, including cyber attacks and inclement weather; our reliance upon independent third party transportation providers; our inability to protect our brand; our failure to successfully anticipate consumer preferences and demand; our inability to manage our growth; inability to locate available retail store sites on terms acceptable to us; our inability to maintain sufficient levels of cash flow to meet growth expectations; disruptions in the global financial markets leading to difficulty in borrowing sufficient amounts of capital to finance the carrying costs of inventory to pay for capital expenditures and operating costs; fluctuations in currency exchange rates; our inability to effectively manage our online sales; competition from other stores and internet based competition; our inability to obtain merchandise on a timely basis at competitive prices as a result of changes in vendor relationships; vendors may sell similar or identical products to our competitors; our reliance on key executive management; our inability to find, train and retain key personnel; labor relations difficulties; increases in health care costs and labor costs; our dependence on foreign imports for our merchandise; violations of the U.S. Foreign Corrupt Practices Act and similar worldwide anti bribery and anti kickback laws; and our indebtedness may restrict our current and future operations.

 

4



 

These and other important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission, or SEC, on May 28, 2014, and our other reports filed with the SEC could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management’s estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

 

About The Container Store

 

The Container Store (NYSE: TCS) is the nation’s leading retailer of storage and organization products and the only retailer solely devoted to the storage and organization category of retailing. The Company originated the concept of storage and organization retailing when it opened its first store in 1978. Today, the retailer has 69 store locations nationwide that each average 25,000 square feet. The Container Store has over 10,000 products to help customers save space and, ultimately, save them time. As the pace of modern life accelerates and being organized is not a luxury anymore but a necessity, The Container Store is devoted to making customers more productive, relaxed and happier by selling customized, complete solutions. Since its inception, the retailer has nurtured an employee-first culture and couples its one-of-a-kind product collection with a high level of customer service delivered by its highly trained organization experts. The Company has been named to FORTUNE magazine’s 100 Best Companies To Work For® — 15 years in a row. Visit containerstore.com for more information about store locations, the product collection and services offered. To find out more about The Container Store’s unique culture, Foundation Principles and devotion to Conscious Capitalism, visit the retailer’s blog at whatwestandfor.com  or read Chairman & CEO Kip Tindell’s new book UNCONTAINABLE: How Passion, Commitment, and Conscious Capitalism Built a Business Where Everyone Thrives (available at The Container Store, uncontainable.com and anywhere books are sold).

 

5



 

The Container Store Group, Inc.

Consolidated balance sheets (unaudited)

 

 

 

November 29,

 

March 1,

 

November 30,

 

(In thousands, except share and per share amounts)

 

2014

 

2014

 

2013

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash

 

$

13,965

 

$

18,046

 

$

10,822

 

Accounts receivable, net

 

24,036

 

32,273

 

28,088

 

Inventory

 

103,850

 

85,595

 

105,124

 

Prepaid expenses

 

9,259

 

14,121

 

9,049

 

Income taxes receivable

 

3,205

 

83

 

1,949

 

Deferred tax assets, net

 

3,967

 

3,967

 

855

 

Other current assets

 

14,589

 

10,322

 

13,394

 

Total current assets

 

172,871

 

164,407

 

169,281

 

Noncurrent assets:

 

 

 

 

 

 

 

Property and equipment, net

 

168,859

 

161,431

 

150,142

 

Goodwill

 

202,815

 

202,815

 

202,815

 

Trade names

 

234,557

 

242,290

 

241,138

 

Deferred financing costs, net

 

8,231

 

9,699

 

10,188

 

Noncurrent deferred tax assets, net

 

1,055

 

1,323

 

1,667

 

Other assets

 

1,178

 

1,184

 

841

 

Total noncurrent assets

 

616,695

 

618,742

 

606,791

 

Total assets

 

$

789,566

 

$

783,149

 

$

776,072

 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

50,163

 

$

49,282

 

$

54,489

 

Accrued liabilities

 

54,196

 

58,744

 

49,646

 

Revolving lines of credit

 

10,250

 

16,033

 

16,679

 

Current portion of long-term debt

 

5,332

 

7,527

 

8,975

 

Forward contracts

 

641

 

 

 

Income taxes payable

 

1,377

 

3,474

 

496

 

Deferred tax liabilities, net

 

29

 

29

 

43

 

Total current liabilities

 

121,988

 

135,089

 

130,328

 

Noncurrent liabilities:

 

 

 

 

 

 

 

Long-term debt

 

348,489

 

327,724

 

342,863

 

Noncurrent deferred tax liabilities, net

 

84,101

 

85,442

 

90,906

 

Deferred rent and other long-term liabilities

 

38,657

 

37,708

 

34,693

 

Total noncurrent liabilities

 

471,247

 

450,874

 

468,462

 

Total liabilities

 

593,235

 

585,963

 

598,790

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

Common stock, $0.01 par value, 250,000,000 shares authorized; 47,981,512 shares issued and outstanding at November 29, 2014; 47,941,180 shares issued and outstanding at March 1, 2014; 47,922,842 shares issued and outstanding at November 30, 2013

 

480

 

479

 

479

 

Additional paid-in capital

 

855,038

 

853,295

 

852,698

 

Accumulated other comprehensive (loss) income

 

(10,541

)

1,683

 

716

 

Retained deficit

 

(648,646

)

(658,271

)

(676,611

)

Total shareholders’ equity

 

196,331

 

197,186

 

177,282

 

Total liabilities and shareholders’ equity

 

$

789,566

 

$

783,149

 

$

776,072

 

 

6



 

The Container Store Group, Inc.

Consolidated statements of operations (unaudited)

 

 

 

Thirteen Weeks Ended

 

Thirty-Nine Weeks Ended

 

(In thousands, except share and

 

November 29,

 

November 30,

 

November 29,

 

November 30,

 

per share amounts)

 

2014

 

2013

 

2014

 

2013

 

Net sales

 

$

190,922

 

$

188,298

 

$

557,607

 

$

531,716

 

Cost of sales (excluding depreciation and amortization)

 

77,063

 

75,359

 

229,230

 

218,176

 

Gross profit

 

113,859

 

112,939

 

328,377

 

313,540

 

Selling, general, and administrative expenses (excluding depreciation and amortization)

 

93,842

 

88,797

 

275,015

 

257,870

 

Stock-based compensation

 

404

 

14,641

 

950

 

14,854

 

Pre-opening costs

 

1,597

 

1,827

 

6,943

 

5,761

 

Depreciation and amortization

 

7,776

 

7,569

 

22,599

 

22,620

 

Restructuring charges

 

 

111

 

 

472

 

Other expenses

 

363

 

869

 

1,170

 

1,495

 

(Gain) loss on disposal of assets

 

(3,879

)

(4

)

(3,665

)

70

 

Income (loss) from operations

 

13,756

 

(871

)

25,365

 

10,398

 

Interest expense

 

4,265

 

5,782

 

12,950

 

16,856

 

Loss on extinguishment of debt

 

 

128

 

 

1,229

 

Income (loss) before taxes

 

9,491

 

(6,781

)

12,415

 

(7,687

)

Provision for income taxes

 

3,242

 

2,705

 

2,790

 

2,487

 

Net income (loss)

 

$

6,249

 

$

(9,486

)

$

9,625

 

$

(10,174

)

Less: Distributions accumulated to preferred shareholders

 

 

(15,597

)

 

(59,747

)

Net income (loss) available to common shareholders

 

$

6,249

 

$

(25,083

)

$

9,625

 

$

(69,921

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share - basic

 

$

0.13

 

$

(1.39

)

$

0.20

 

$

(8.78

)

Net income (loss) per common share - diluted

 

$

0.13

 

$

(1.39

)

$

0.20

 

$

(8.78

)

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

47,979,581

 

18,036,633

 

47,967,566

 

7,965,089

 

Weighted-average common shares outstanding - diluted

 

48,432,143

 

18,036,633

 

48,555,828

 

7,965,089

 

 

7



 

The Container Store Group, Inc.

Consolidated statements of cash

flows (unaudited)

 

 

 

Thirty-Nine Weeks Ended

 

(In thousands)

 

November 29, 2014

 

November 30, 2013

 

Operating activities

 

 

 

 

 

Net income (loss)

 

$

9,625

 

$

(10,174

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

22,599

 

22,620

 

Stock-based compensation

 

950

 

14,854

 

Excess tax benefit from stock-based compensation

 

(90

)

 

(Gain) loss on disposal of assets

 

(3,665

)

70

 

Deferred tax expense

 

1,249

 

1,540

 

Noncash refinancing expense

 

 

851

 

Noncash interest

 

1,467

 

1,367

 

Other noncash items

 

 

86

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

5,101

 

(2,667

)

Inventory

 

(21,048

)

(22,748

)

Prepaid expenses and other assets

 

(460

)

(903

)

Accounts payable and accrued liabilities

 

3,149

 

4,903

 

Income taxes

 

(4,660

)

(3,134

)

Other noncurrent liabilities

 

1,447

 

3,981

 

Net cash provided by operating activities

 

15,664

 

10,646

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Additions to property and equipment

 

(40,359

)

(32,563

)

Proceeds from sale of subsidiary, net

 

3,846

 

 

Proceeds from sale of property and equipment

 

935

 

408

 

Net cash used in investing activities

 

(35,578

)

(32,155

)

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Borrowings on revolving lines of credit

 

60,374

 

50,098

 

Payments on revolving lines of credit

 

(64,223

)

(46,694

)

Borrowings on long-term debt

 

34,748

 

120,000

 

Payments on long-term debt

 

(15,319

)

(53,580

)

Payment of debt issuance costs

 

 

(3,662

)

Proceeds from the exercise of stock options

 

704

 

 

Excess tax benefit from stock-based compensation

 

90

 

 

Proceeds from issuance of common stock, net

 

 

237,021

 

Purchase of treasury shares

 

 

(53

)

Payment of distributions to preferred shareholders

 

 

(295,826

)

Net cash provided by financing activities

 

16,374

 

7,304

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

(541

)

(324

)

Net decrease in cash

 

(4,081

)

(14,529

)

Cash at beginning of period

 

18,046

 

25,351

 

Cash at end of period

 

$

13,965

 

$

10,822

 

Supplemental disclosures of non-cash activities:

 

 

 

 

 

Exchange of outstanding preferred shares for common shares

 

$

 

$

551,145

 

 

8



 

The Container Store Group, Inc. Supplemental Information - Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands, except share and per share amounts)

(unaudited)

 

The table below reconciles the non-GAAP financial measures of adjusted net income and adjusted net income per diluted common share with the most directly comparable GAAP financial measures of GAAP net income (loss) available to common shareholders and GAAP net income (loss) per diluted common share.

 

 

 

Thirteen Weeks Ended

 

Thirty-Nine Weeks Ended

 

 

 

November 29,

 

November 30,

 

November 29,

 

November 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income (loss) available to common shareholders

 

$

6,249

 

$

(25,083

)

$

9,625

 

$

(69,921

)

Distributions accumulated to preferred shareholders

 

 

15,597

 

 

59,747

 

Stock-based compensation

 

 

14,602

 

 

14,602

 

IPO costs

 

 

764

 

 

1,170

 

Restructuring charges

 

 

111

 

 

472

 

Loss on extinguishment of debt

 

 

128

 

 

1,229

 

Gain on disposal of subsidiary and real estate

 

(3,830

)

 

(3,830

)

 

Taxes

 

788

 

(924

)

(1,051

)

(1,630

)

Adjusted net income

 

$

3,207

 

$

5,195

 

$

4,744

 

$

5,669

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

48,432,143

 

18,036,633

 

48,555,828

 

7,965,089

 

Adjust weighting factor of outstanding shares

 

1,931

 

30,778,609

 

13,947

 

40,850,153

 

Adjusted weighted average common shares outstanding - diluted

 

48,434,074

 

48,815,242

 

48,569,775

 

48,815,242

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per diluted common share

 

$

0.07

 

$

0.11

 

$

0.10

 

$

0.12

 

 

9



 

The table below reconciles the non-GAAP financial measure Adjusted EBITDA with the most directly comparable GAAP financial measure of GAAP net income (loss).

 

 

 

Thirteen Weeks Ended

 

Thirty-Nine Weeks Ended

 

 

 

November 29,

 

November 30,

 

November 29,

 

November 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net income (loss)

 

$

6,249

 

$

(9,486

)

$

9,625

 

$

(10,174

)

Depreciation and amortization

 

7,776

 

7,569

 

22,599

 

22,620

 

Interest expense

 

4,265

 

5,782

 

12,950

 

16,856

 

Provision for income taxes

 

3,242

 

2,705

 

2,790

 

2,487

 

EBITDA

 

$

21,532

 

$

6,570

 

$

47,964

 

$

31,789

 

Management fees

 

 

167

 

 

667

 

Pre-opening costs

 

1,597

 

1,827

 

6,943

 

5,761

 

IPO costs

 

 

764

 

 

1,170

 

Noncash rent

 

(397

)

(44

)

53

 

658

 

Restructuring charges

 

 

111

 

 

472

 

Stock-based compensation

 

404

 

14,641

 

950

 

14,854

 

Loss on extinguishment of debt

 

 

128

 

 

1,229

 

Foreign exchange gains

 

(121

)

(191

)

(172

)

(176

)

Other adjustments

 

383

 

130

 

1,240

 

398

 

Adjusted EBITDA

 

$

23,398

 

$

24,103

 

$

56,978

 

$

56,822

 

 

Note Regarding Non-GAAP Information

 

This press release includes financial measures that are not calculated in accordance with GAAP, including adjusted net income, adjusted net income per diluted common share, and Adjusted EBITDA. The Company has reconciled these non-GAAP financial measures with the most directly comparable GAAP financial measures in a table accompanying this release. The Company believes that these non-GAAP financial measures not only provide its management with comparable financial data for internal financial analysis but also provide meaningful supplemental information to investors. Specifically, these non-GAAP financial measures allow investors to better understand the performance of the Company’s business and facilitate a meaningful evaluation of its fiscal 2014 quarterly and year-to-date diluted income (loss) per common share and actual results on a comparable basis with its fiscal 2013 quarterly and year-to-date results. In evaluating these non-GAAP financial measures, investors should be aware that in the future the Company may incur expenses or be involved in transactions that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by any such adjustments. The Company has provided this information as a means to evaluate the results of its ongoing operations. Other companies in the Company’s industry may calculate these items differently than it does. Each of these measures is not a measure of performance under GAAP and should not be considered as a substitute for the most directly comparable financial measures prepared in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.

 

10