Sportsman's Warehouse Holdings, Inc. Announces Fourth Quarter and Full Year 2017 Financial Results
Mr. Barker added, “Looking ahead, our 2018 priorities are focused on our omni-channel strategy encompassing both store growth and e-commerce platform enhancements, customer acquisition and engagement, and merchandising. We will continue to operate with great discipline and look forward to strengthening our competitive position in 2018 as our extensive offering of brand name products, everyday low pricing strategy and knowledgeable customer service, combined with our focused market specific localization strategy continue to resonate with our loyal customers.”
The Company’s fiscal year 2017 ended on
Also, starting with this fiscal quarter and going forward, the Company will be including e-commerce in same store sales. The Company has historically excluded e-commerce from same store sales. For purposes of this earnings release, the Company is providing same store sales both including and excluding e-commerce for the fourth quarter and full year 2017.
For the fourteen weeks ended
- Net sales increased by 9.8% to
$243.2 million from$221.4 million in the fourth quarter of fiscal year 2016. Same store sales decreased by 4.5%, or 5.2% excluding e-commerce, over the same period.
- Income from operations was
$16.6 million compared to$21.1 million in the fourth quarter of fiscal year 2016. Adjusted income from operations, which excludes the write-off of an IT related asset was$17.1 million , compared to adjusted income from operations of$21.1 million for the fourth quarter of fiscal year 2016 (see “GAAP and Non-GAAP Measures).
- The Company opened one new store in the fourth quarter of fiscal 2017 and ended the quarter with 87 stores in 22 states, or square footage growth of 11.3% from the end of the fourth quarter of fiscal year 2016.
- Interest expense increased to
$3.7 million from$3.3 million in the fourth quarter of fiscal year 2016.
- Net income was
$5.9 million compared to$10.5 million in the fourth quarter of fiscal year 2016. Adjusted net income, which excludes the write-off of an IT related asset and the impact of the Tax Cuts and Jobs Act (“US Tax Reform”) was$8.4 million compared to adjusted net income of$10.5 million for the fourth quarter of fiscal year 2016 (see “GAAP and Non-GAAP Measures”).
- Diluted earnings per share were
$0.14 compared to$0.25 in the fourth quarter of fiscal year 2016. Adjusted diluted earnings per share were$0.20 compared to$0.25 in the fourth quarter of fiscal year 2016 (see “GAAP and Non-GAAP Measures”).
- Adjusted EBITDA was
$23.0 million compared to$26.4 million in the fourth quarter of fiscal year 2016 (see "GAAP and Non-GAAP Measures").
For the fifty-three weeks ended
- Net sales increased by 3.8% to
$809.7 million from$780.0 million in fiscal year 2016. Same store sales decreased by 6.5%, or 6.9% excluding e-commerce, over the same period.
- Income from operations was
$46.6 million compared to$60.7 million in fiscal year 2016. Adjusted income from operations, which excludes professional and other fees incurred in connection with the evaluation of a strategic acquisition and the write-off of an IT related asset was$48.8 million , compared to adjusted income from operations of$60.8 million for fiscal year 2016, which excludes secondary offering expenses (see “GAAP and Non-GAAP Measures).
- The Company opened twelve new stores in fiscal year 2017 or square footage growth of 11.3% from fiscal year 2016.
- Interest expense increased to
$13.7 million in fiscal year 2017 compared to$13.4 million in fiscal year 2016.
- Net income was
$17.7 million compared to$29.7 million in fiscal year 2016. Adjusted net income, which excludes professional and other fees incurred in connection with the evaluation of a strategic acquisition, the write-off of an IT related asset, and the impacts of US Tax Reform, was$21.3 million compared to adjusted net income, which excludes secondary offering expenses and prior-year tax credits, of$29.2 million for fiscal year 2016 (see “GAAP and Non-GAAP Measures”).
- Diluted earnings per share were
$0.42 compared to$0.70 in fiscal year 2016. Adjusted diluted earnings per share were$0.50 compared to$0.69 in fiscal year 2016. (See “GAAP and Non-GAAP Measures”).
- Adjusted EBITDA was
$72.8 million compared to$82.3 million in fiscal year 2016 (see "GAAP and Non-GAAP Measures").
Balance sheet highlights as of
- Total debt:
$193.3 million consisting of$60.0 million outstanding under the Company’s revolving credit facility and$133.3 million outstanding under the term loan, net of unamortized discount and debt issuance costs. - Total liquidity (cash plus
$66.9 million of availability on revolving credit facility):$68.7 million
First Quarter and Fiscal Year 2018 Outlook:
For the first quarter of fiscal year 2018, net sales are expected to be in the range of
For fiscal year 2018, net sales are expected to be in the range of
Conference Call Information:
A conference call to discuss fourth quarter and fiscal 2017 financial results is scheduled for today,
Non-GAAP Information
This press release includes the following financial measures defined as non-GAAP financial measures by the
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements in this release include, but are not limited to, statements regarding our competitive position and our outlook for the fourth quarter and full fiscal year 2018. Investors can identify these statements by the fact that they use words such as "continue", "expect", "may", “opportunity”, "plan", "future", “ahead” and similar terms and phrases. The Company cannot assure investors that future developments affecting the Company will be those that it has anticipated. Actual results may differ materially from these expectations due to risks relating to the Company’s retail-based business model, general economic conditions and consumer spending, the Company’s concentration of stores in the
About
For press releases and certain additional information about the Company, visit the Investor Relations section of the Company's website at www.sportsmanswarehouse.com.
Investor Contact:
(203) 682-8200
investors@sportsmanswarehouse.com
SPORTSMAN’S WAREHOUSE HOLDINGS, INC. | ||||||||||||||||||||||||||||
Consolidated Statements of Income (Unaudited) | ||||||||||||||||||||||||||||
(in thousands, except share and per share data) | ||||||||||||||||||||||||||||
For the Fourteen/Thirteen Weeks Ended | For the Fifty-three/Fifty-two Weeks Ended | |||||||||||||||||||||||||||
February 3, 2018 | % of net sales |
January 28, 2017 | % of net sales |
February 3, 2018 | % of net sales |
January 28, 2017 | % of net sales |
|||||||||||||||||||||
Net sales | $ | 243,165 | 100.0 | % | $ | 221,376 | 100.0 | % | $ | 809,671 | 100.0 | % | $ | 779,956 | 100.0 | % | ||||||||||||
Cost of goods sold | 163,501 | 67.2 | % | 147,068 | 66.4 | % | 535,811 | 66.2 | % | 516,726 | 66.3 | % | ||||||||||||||||
Gross profit | 79,664 | 32.8 | % | 74,308 | 33.6 | % | 273,860 | 33.8 | % | 263,230 | 33.7 | % | ||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||
Selling, general and administrative expenses | 63,083 | 25.9 | % | 53,194 | 24.0 | % | 227,292 | 28.1 | % | 202,543 | 26.0 | % | ||||||||||||||||
Income from operations | 16,581 | 6.9 | % | 21,114 | 9.6 | % | 46,568 | 5.7 | % | 60,687 | 7.7 | % | ||||||||||||||||
Interest expense | (3,658 | ) | (1.5 | %) | (3,271 | ) | (1.5 | %) | (13,738 | ) | (1.7 | %) | (13,402 | ) | (1.7 | %) | ||||||||||||
Income before income tax expense | 12,923 | 5.4 | % | 17,843 | 8.1 | % | 32,830 | 4.0 | % | 47,285 | 6.0 | % | ||||||||||||||||
Income tax expense | (7,035 | ) | (2.9 | %) | (7,303 | ) | (3.3 | %) | (15,088 | ) | (1.9 | %) | (17,616 | ) | (2.3 | %) | ||||||||||||
Net income | $ | 5,888 | 2.5 | % | $ | 10,540 | 4.8 | % | $ | 17,742 | 2.1 | % | $ | 29,669 | 3.7 | % | ||||||||||||
Earnings per share | ||||||||||||||||||||||||||||
Basic | $ | 0.14 | $ | 0.25 | $ | 0.42 | $ | 0.70 | ||||||||||||||||||||
Diluted | $ | 0.14 | $ | 0.25 | $ | 0.42 | $ | 0.70 | ||||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||||
Basic | 42,592 | 42,253 | 42,496 | 42,187 | ||||||||||||||||||||||||
Diluted | 42,699 | 42,557 | 42,522 | 42,485 | ||||||||||||||||||||||||
SPORTSMAN’S WAREHOUSE HOLDINGS, INC. | ||||||||
Consolidated Balance Sheets (Unaudited) | ||||||||
(in thousands) | ||||||||
Assets | ||||||||
February 3, 2018 | January 28, 2017 | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,769 | $ | 1,911 | ||||
Accounts receivable, net | 319 | 411 | ||||||
Merchandise inventories | 270,594 | 246,289 | ||||||
Prepaid expenses and other | 8,073 | 7,313 | ||||||
Total current assets | 280,755 | 255,924 | ||||||
Property and equipment, net | 94,035 | 83,109 | ||||||
Deferred income taxes | 4,595 | 5,097 | ||||||
Definite lived intangible assets, net | 276 | 2,118 | ||||||
Total assets | $ | 379,661 | $ | 346,248 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 36,788 | $ | 31,549 | ||||
Accrued expenses | 50,602 | 49,586 | ||||||
Income taxes payable | 2,586 | 979 | ||||||
Revolving line of credit | 59,992 | 60,972 | ||||||
Current portion of long-term debt, net of discount and debt issuance costs | 990 | 983 | ||||||
Current portion of deferred rent | 4,593 | 3,150 | ||||||
Total current liabilities | 155,551 | 147,219 | ||||||
Long-term liabilities: | ||||||||
Long-term debt, net of discount, debt issuance costs, and current portion | 132,349 | 133,721 | ||||||
Deferred rent credit, net of current portion | 41,963 | 35,307 | ||||||
Total long-term liabilities | 174,312 | 169,028 | ||||||
Total liabilities | 329,863 | 316,247 | ||||||
Stockholders’ equity: | ||||||||
Common stock | 426 | 422 | ||||||
Additional paid-in capital | 82,197 | 80,146 | ||||||
Accumulated deficit | (32,825 | ) | (50,567 | ) | ||||
Total stockholders’ equity | 49,798 | 30,001 | ||||||
Total liabilities and stockholders' equity | $ | 379,661 | $ | 346,248 | ||||
SPORTSMAN’S WAREHOUSE HOLDINGS, INC. | ||||||||
Consolidated Statements of Cash Flows (Unaudited) | ||||||||
(in thousands) | ||||||||
February 3, 2018 | January 28, 2017 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 17,742 | $ | 29,669 | ||||
Adjustments to reconcile net income to net | ||||||||
cash provided by operating activities: | ||||||||
Depreciation and amortization | 15,864 | 12,169 | ||||||
(Gain) on asset disposition | 516 | - | ||||||
Amortization of discount on debt and deferred financing fees | 708 | 1,122 | ||||||
Amortization of Intangible | 1,842 | 1,805 | ||||||
Change in deferred rent | 8,098 | 6,307 | ||||||
Deferred taxes | 502 | 167 | ||||||
Excess tax benefits from stock-based compensation arrangements | - | (449 | ) | |||||
Stock based compensation | 2,294 | 3,186 | ||||||
Change in assets and liabilities: | ||||||||
Accounts receivable, net | 92 | 58 | ||||||
Merchandise inventory | (24,305 | ) | (28,495 | ) | ||||
Prepaid expenses and other | (681 | ) | (1,064 | ) | ||||
Accounts payable | 7,536 | (15,530 | ) | |||||
Accrued expenses | (1,040 | ) | 6,888 | |||||
Income taxes | 1,607 | (351 | ) | |||||
Net cash provided by operating activities | 30,775 | 15,482 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchase of property and equipment | (41,172 | ) | (39,417 | ) | ||||
Proceeds from sale of property and equipment | 14 | - | ||||||
Proceeds from sale-leaseback transactions | 9,022 | 11,923 | ||||||
Net cash used in investing activities | (32,136 | ) | (27,494 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Net borrowings on line of credit | (980 | ) | 35,709 | |||||
Increase in book overdraft | 4,589 | (1,827 | ) | |||||
Payments of deferred financing fees | (551 | ) | - | |||||
Payment of withholdings on restricted stock units | (635 | ) | (1,228 | ) | ||||
Principal payments on long-term debt | (1,600 | ) | (21,273 | ) | ||||
Issuance of common stock per employee stock purchase plan | 396 | 433 | ||||||
Net cash provided by financing activities | 1,219 | 11,814 | ||||||
Net change in cash and cash equivalents | (142 | ) | (198 | ) | ||||
Cash and cash equivalents at beginning of year | 1,911 | 2,109 | ||||||
Cash and cash equivalents at end of period | $ | 1,769 | $ | 1,911 | ||||
SPORTSMAN’S WAREHOUSE HOLDINGS, INC. | |||||||||||||||||
GAAP and Non-GAAP Measures (Unaudited) | |||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||
Reconciliation of GAAP income from operations to adjusted income from operations: | |||||||||||||||||
For the Fourteen/Thirteen Weeks Ended | For the Fifty Three/Fifty Two-Weeks Ended | ||||||||||||||||
February 3, 2018 | January 28, 2017 | February 3, 2018 | January 28, 2017 | ||||||||||||||
Income from operations | $ | 16,581 | $ | 21,114 | $ | 46,568 | $ | 60,687 | |||||||||
Secondary offering expenses (1) | - | - | - | 143 | |||||||||||||
Professional fees (2) | - | - | 1,744 | - | |||||||||||||
Asset Write-off (3) | 516 | - | 516 | - | |||||||||||||
Adjusted income from operations | $ | 17,097 | $ | 21,114 | $ | 48,828 | $ | 60,830 | |||||||||
Reconciliation of GAAP net income and GAAP diluted weighted average shares outstanding | |||||||||||||||||
to adjusted net income and adjusted weighted average shares outstanding: | |||||||||||||||||
Numerator: | |||||||||||||||||
Net income | $ | 5,888 | $ | 10,540 | $ | 17,742 | $ | 29,669 | |||||||||
Secondary offering expenses (1) | - | - | - | 143 | |||||||||||||
Prior year tax credits (4) | - | - | - | (602 | ) | ||||||||||||
Professional fees (2) | - | - | 1,744 | - | |||||||||||||
Asset Write-Off (3) | 516 | - | 516 | - | |||||||||||||
Impact of Tax Reform (5) | 2,153 | - | 2,153 | - | |||||||||||||
Less tax benefit | (194 | ) | - | (850 | ) | - | |||||||||||
Adjusted net income | $ | 8,363 | $ | 10,540 | $ | 21,305 | $ | 29,210 | |||||||||
Denominator: | |||||||||||||||||
Diluted weighted average shares outstanding | 42,699 | 42,557 | 42,522 | 42,485 | |||||||||||||
Reconciliation of earnings per share: | |||||||||||||||||
Dilutive earnings per share | $ | 0.14 | $ | 0.25 | $ | 0.42 | $ | 0.70 | |||||||||
Impact of adjustments to numerator and denominator | 0.06 | - | 0.08 | (0.01 | ) | ||||||||||||
Adjusted diluted earnings per share | $ | 0.20 | $ | 0.25 | $ | 0.50 | $ | 0.69 | |||||||||
Reconciliation of net income to adjusted EBITDA: | |||||||||||||||||
Net income | $ | 5,888 | $ | 10,540 | $ | 17,742 | $ | 29,669 | |||||||||
Interest expense | 3,658 | 3,271 | 13,738 | 13,402 | |||||||||||||
Income tax expense | 7,035 | 7,303 | 15,088 | 17,616 | |||||||||||||
Depreciation and amortization | 4,800 | 3,812 | 17,707 | 13,974 | |||||||||||||
Stock-based compensation expense (6) | 854 | 685 | 2,294 | 3,186 | |||||||||||||
Pre-opening expenses (7) | 279 | 755 | 3,970 | 4,264 | |||||||||||||
Secondary offering expenses (1) | - | - | - | 143 | |||||||||||||
Professional fees (2) | - | - | 1,744 | - | |||||||||||||
Asset Write-off (3) | 516 | - | 516 | - | |||||||||||||
Adjusted EBITDA | $ | 23,030 | $ | 26,366 | $ | 72,799 | $ | 82,254 | |||||||||
(1) Expenses paid by us in connection with a secondary offering of our common stock by affiliates of Seidler Equity Partners III, L.P. | |||||||||||||||||
(2) Professional and other fees incurred in connection with the evaluation of a strategic acquisition. | |||||||||||||||||
(3) Write-off of IT related asset not yet placed in-service and deemed to be abandoned | |||||||||||||||||
(4) Tax credits recognized in the year that were not previously taken in prior years. | |||||||||||||||||
Incentive Plan and Employee Stock Purchase Plan. | |||||||||||||||||
(5) Impact of the Tax Cuts and Jobs Act passed on December 22, 2017. | |||||||||||||||||
(6) Stock-based compensation expense represents non-cash expenses related to equity instruments granted to employees under our 2013 Performance | |||||||||||||||||
(7) Pre-opening expenses include expenses incurred in the preparation and opening of a new store location, such as payroll, travel and supplies, but do | |||||||||||||||||
not include the cost of the initial inventory or capital expenditures required to open a location. | |||||||||||||||||
SPORTSMAN’S WAREHOUSE HOLDINGS, INC. | ||||||||||||||
GAAP and Non-GAAP Measures (Unaudited) | ||||||||||||||
(in thousands, except per share data) | ||||||||||||||
Reconciliation of first quarter and 2018 full year guidance: | ||||||||||||||
Estimated Q1 '18 | Estimated FY '18 | |||||||||||||
Low | High | Low | High | |||||||||||
Numerator: | ||||||||||||||
Net income | $ | (6,800 | ) | $ | (5,800 | ) | $ | 19,910 | $ | 25,100 | ||||
Severance (1) | 2,235 | 2,235 | 2,235 | 2,235 | ||||||||||
Adjusted net income | $ | (4,565 | ) | $ | (3,565 | ) | $ | 22,145 | $ | 27,335 | ||||
Denominator: | ||||||||||||||
Diluted weighted average shares outstanding | 42,800 | 42,800 | 43,000 | 43,000 | ||||||||||
Reconciliation of earnings per share: | ||||||||||||||
Diluted earnings per share | $ | (0.11 | ) | $ | (0.08 | ) | $ | 0.46 | $ | 0.58 | ||||
Impact of adjustments to numerator and denominator | - | - | 0.05 | 0.05 | ||||||||||
Adjusted diluted earnings per share | $ | (0.11 | ) | $ | (0.08 | ) | $ | 0.52 | $ | 0.64 | ||||
(1) One-time severance expense incurred in connection with retirement of former CEO | ||||||||||||||
Source: Sportsman's Warehouse Holdings, Inc.