20181028 Earnings 3Q 8K





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 8K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934





 

 

 

 

 

 

Date of report (Date of earliest event reported):  December 6, 2018

 

DULUTH HOLDINGS INC.

(Exact name of registrant as specified in its charter)

 

Wisconsin

001-37641

39-1564801

(State or other jurisdiction of incorporation)

(Commission File Number)

(IRS Employer Identification No.)

 

 

 

201 East Front Street

Mount Horeb, Wisconsin 53572

(Address of principal executive offices, including zip code)

 

(608) 424-1544

(Registrant’s telephone number, including area code)

 

 







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. below):





 

 

 

 

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

 

 

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

 

 

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

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).



Emerging growth company



If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.


 



Item 2.02 Results of Operations and Financial Condition.



The following information, including Exhibit 99.1 hereto, referenced in this Item 2.02, is being furnished pursuant to this Item 2.02 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.



On December 6, 2018, Duluth Holdings Inc. (the “Company” or “Duluth Trading”) issued a press release (the “Earnings Press Release”) discussing, among other things, its financial results for its fiscal third quarter ended October 28, 2018. A copy of the Earnings Press Release is furnished as Exhibit 99.1 to this report.



Forward Looking Information



Certain matters discussed in this Current Report on Form 8-K and other oral and written statements by representatives of the Company including, but not limited to, the Company’s ability to meet its fiscal 2018 expectations (including its ability to increase net sales, adjusted EBITDA, and diluted EPS) and its ability to execute on its growth strategies, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  You can identify forward-looking statements by the use of words such as “may,” “might,” “will,” “should,” “expect,” “plan,” “anticipate,” “could,” “believe,” “estimate,” “project,” “target,” “predict,” “intend,” “future,” “budget,” “goals,” “potential,” “continue,” “design,” “objective,” “would,” and other similar expressions. The forward-looking statements are not historical facts, and are based upon Duluth Trading’s current expectations, beliefs, estimates, and projections, and various assumptions, many of which, by their nature, are inherently uncertain and beyond Duluth Trading’s control. Duluth Trading’s expectations, beliefs and projections are expressed in good faith, and Duluth Trading believes there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs, estimates, and projections will result or be achieved and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements, including, among others, the risks, uncertainties, and factors set forth under "Risk Factors" in the Company’s Annual Report on Form 10-K filed with the SEC on March 21, 2018, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC.  These risks and uncertainties include, but are not limited to, the following: our ability to maintain and enhance a strong brand image; our ability to successfully open new stores; effectively adapting to new challenges associated with our expansion into new geographic markets; generating adequate cash from our existing stores to support our growth; the impact of changes in corporate tax regulations; identifying and responding to new and changing customer preferences; the success of the locations in which our stores are located; our ability to attract and retain customers in the various retail venues and locations in which our stores are located; competing effectively in an environment of intense competition; our ability to adapt to significant changes in sales due to the seasonality of our business; price reductions or inventory shortages resulting from failure to purchase the appropriate amount of inventory in advance of the season in which it will be sold; increases in costs of fuel or other energy, transportation or utility costs and in the costs of labor and employment; failure of our information technology systems to support our current and growing business, before and after our planned upgrades; and other factors that may be disclosed in our SEC filings or otherwise. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws. 




 



Item 9.01 Financial Statements and Exhibits.



 (d)  Exhibits.

The following exhibits are being furnished with this Current Report on Form 8-K.



 

 

 

 

 

 

 

 

 

Exhibit No.

 

Description

 

99.1

 

Earnings Press Release, dated December 6, 2018




 



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.







 

 

 

 

 

 

 

DULUTH HOLDINGS INC.

Date:  December 6, 2018

 

 

 

 

 

 

By:

/s/ David Loretta

 

 

Name: David Loretta

 

 

Title: Senior Vice President and Chief Financial Officer








 



EXHIBIT INDEX





 

Exhibit No.

Description

99.1

Earnings Press Release, dated December 6, 2018




20181028 Earnings Release 3Q F18

Exhibit 99.1





Picture 2





Duluth Holdings Inc. Announces  Third Quarter Fiscal 2018 Financial Results



MOUNT HOREB, Wis., Dec. 6, 2018 Duluth Holdings Inc. (dba, Duluth Trading Company) (“Duluth Trading” or the “Company”) (NASDAQ: DLTH), a lifestyle brand of men’s and women’s casual wear, workwear and accessories, today announced its financial results for the fiscal third quarter ended October 28, 2018.



Highlights for the Third Quarter Ended October 28, 2018



·

Net sales increased 27.4% to $106.7 million compared to $83.7 million in the prior-year third quarter

·

Gross margin increased 50 basis points to 57.1% compared to 56.6% in the prior-year third quarter

·

Operating loss of  $2.6 million compared to operating loss of $0.6 million in the prior-year third quarter

·

Net loss of  $3.2 million, or $0.10 per diluted share, compared to net loss of $0.8 million, or $0.03 per diluted share, in the prior-year third quarter

·

Adjusted EBITDA1 of $1.0 million compared to $1.9 million in the prior-year third quarter 

·

The Company opened four retail stores in Golden, CO; Ramsey, NJ; Canton, OH and Greensboro, NC, totaling approximately 79,000 gross square feet

·

35th consecutive quarter of increased net sales year-over-year

1See Reconciliation of net income to EBITDA and EBITDA to Adjusted EBITDA in the accompanying financial tables.



Management Commentary



We are pleased with our third quarter results, which were in-line with our expectations and also marked our 35th consecutive quarter of increased net sales year-over-year. We continue to see strong contribution from our new stores and growth from our Women’s business,” said Stephanie Pugliese, Chief Executive Officer of Duluth Trading. 



Throughout the year, our team worked tirelessly and our results year-to-date put us in a strong position heading into the holiday season. We expect to deliver on our fiscal 2018 guidance. We have made significant investments during the year that strengthen our competitive position and enable us to provide an outstanding customer experience, including:



·

improvements in the e-commerce and mobile experience;

·

buy-online-pickup-in-store and ship-from-store in seven of our stores;

·

mini-distribution center in our Greensboro retail store;

·

electronic gift cards;

·

launch of our Women’s plus line;

·

15 new store locations to touch and experience our products; and

·

upgrades to our Belleville distribution center.”



1

 


 

Operating Results for the Third Quarter Ended October 28, 2018



Net sales increased 27.4% to $106.7 million, compared to $83.7 million in the same period a year ago. The net sales increase was driven by a  10.5% growth in direct net sales, or 6.6% after adjustment for the change in revenue recognition standards, and a 58.4% growth in retail net sales, with increases in both the men’s and women’s businesses. The increase in retail net sales was primarily due to having 43 stores in the third quarter of 2018 as compared to 26 stores in the same period a year ago.

Gross profit increased 28.6% to $61.0 million, or 57.1% of net sales, compared to $47.4 million, or 56.6% of net sales, in the corresponding prior-year period. The 50-basis point increase in gross margin was primarily attributable to an increase in product margin, partially offset by a decline in shipping revenues.

Selling, general and administrative  expenses increased 32.3% to $63.5 million, compared to $48.0 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses increased 210 basis points to 59.5%, compared to 57.4% in the corresponding prior-year period. As a percentage of net sales, advertising and marketing costs increased 20 basis points to 20.4% compared to 20.2% in the corresponding prior-year period, primarily due to an increase in women’s television advertising to fuel the growth in the women’s business, offset by a decrease in catalog expense due to a planned decrease in catalog spend as a percentage of net sales. As a percentage of net sales, selling expenses increased 70 basis points to 16.5%, compared to 15.8% in the corresponding prior-year period, primarily due to an increase in customer service expense as a result of the growth in retail stores, partially offset by a decrease in shipping expenses due to leverage from an increase in the proportion of retail net sales. As a percentage of net sales, general and administrative expenses increased 120  basis points to 22.6% compared to 21.4% in the corresponding prior-year period, primarily due to an increase in information technology support and outside services and an increase in depreciation as a result of more stores.



Balance Sheet and Liquidity



The Company ended the quarter with a cash balance of $2.5 million, with net working capital of $85.1 million, and $65.0 million outstanding on its $80.0 million revolving line of credit.



Fiscal 2018 Outlook



The Company’s fiscal 2018 outlook is provided on a 53-week period, compared to a 52-week period in fiscal 2017. The Company reaffirmed its fiscal 2018 outlook as follows:



·

Net sales in the range of $555.0 million to $575.0 million

·

EPS in the range of $0.79 to $0.84 per diluted share, with an effective tax rate of 26%

·

The Company has completed its plan of opening 15 new stores, which added approximately 250,000 of additional gross square footage



The Company updated its fiscal 2018 outlook as follows:



·

Adjusted EBITDA1 in the range of $53.0 million to $56.0 million, up from previous guidance of $51.0 million to $54.0 million

·

Capital expenditures, net of proceeds from finance lease obligations, of $50.0 million to $55.0 million2



1See Reconciliation of forecasted net income to forecasted EBITDA and forecasted EBITDA to forecasted Adjusted EBITDA in the accompanying financial tables.

2Fiscal 2018 capital expenditures primarily include the opening of 15 retail stores, investments in technology and infrastructure improvements.

2

 


 

The table below recaps the Company’s fiscal 2018 stores opened and signed new store leases and the anticipated opening timeframe.







 

 

 

 



 

 

 

Gross

Location

 

Timing

 

Square Footage

Anchorage, AK1

 

Opened March 1, 2018

 

25,409

West Fargo, ND

 

Opened March 22, 2018

 

14,557

Colorado Springs, CO

 

Opened May 3, 2018

 

12,410

Lubbock, TX

 

Opened May 10, 2018

 

15,536

Denton, TX

 

Opened May 17, 2018

 

14,557

Portland, OR

 

Opened May 24, 2018

 

19,075

Columbus, OH

 

Opened June 7, 2018

 

14,749

Arlington, TX

 

Opened July 12, 2018

 

15,536

Golden, CO

 

Opened September 13, 2018

 

20,415

Ramsey, NJ

 

Opened September 27, 2018

 

13,300

Canton, OH

 

Opened October 11, 2018

 

14,557

Greensboro, NC1

 

Opened October 25, 2018

 

30,508

Oklahoma City, OK

 

Opened November 1, 2018

 

15,536

South Portland, ME

 

Opened November 8, 2018

 

12,964

Cary, NC

 

Opened November 15, 2018

 

11,164

Friendswood, TX

 

First half Fiscal 2019

 

16,026

Katy, TX

 

First half Fiscal 2019

 

16,000

Wichita, KS

 

First half Fiscal 2019

 

15,385

Spokane Valley, WA

 

First half Fiscal 2019

 

15,656

Jacksonville, FL

 

First half Fiscal 2019

 

14,557

Rogers, AR

 

First half Fiscal 2019

 

15,656

Danbury, CT

 

First half Fiscal 2019

 

9,792

Madison, AL

 

First half Fiscal 2019

 

15,656

Round Rock, TX

 

Second half Fiscal 2019

 

15,536

1Gross square footage includes space used for direct-to-customer fulfillment

Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Thursday,  December 6, 2018 at 9:30 am Eastern Time, to discuss the results and answer questions.

·

Live conference call: 844-875-6915 (domestic) or 412-317-6711 (international)

·

Conference call replay available through December 20, 2018: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10126364

·

Live and archived webcast: ir.duluthtrading.com

The Company is enabling investors to pre-register for the earnings conference call so that they can expedite their entry into the call and avoid the need to wait for a live operator. In order to pre-register for the call, investors can visit http://dpregister.com/10126364  and enter in their contact information. Investors will then be issued a personalized phone number and pin to dial into the live conference call. Individuals can pre-register any time prior to the start of the conference call.

About Duluth Trading

Duluth Trading is a rapidly growing lifestyle brand for the Modern, Self-Reliant American. Based in Mount Horeb, Wisconsin, we offer high quality, solution-based casual wear, workwear and accessories for men and women who lead a hands-on lifestyle and who value a job well-done. We provide our customers an engaging and entertaining experience.  Our marketing incorporates humor and storytelling that conveys the uniqueness of our products in a distinctive, fun way, and our products are sold exclusively through our content-rich

3

 


 

website, catalogs, and “store like no other” retail locations. We are committed to outstanding customer service backed by our “No Bull Guarantee” - if it’s not right, we’ll fix it. Visit our website at www.duluthtrading.com





Non-GAAP Measurements

Management believes that non-GAAP financial measures may be useful in certain instances to provide additional meaningful comparisons between current results and results in prior operating periods. Within this release, including the tables attached hereto, reference is made to adjusted earnings before interest, taxes, depreciation and amortization (EBITDA).  See attached Table “Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA,” for a reconciliation of net income to EBITDA and EBITDA to Adjusted EBITDA for the three and nine months ended October 28, 2018, versus the three and nine months ended October 29, 2017.  See also attached Table “Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA,” for a reconciliation of forecasted net income to forecasted EBITDA and forecasted EBITDA to forecasted adjusted EBITDA for the fiscal year ending February 3, 2019.  Adjusted EBITDA is a metric used by management and frequently used by the financial community, which provides insight into an organization’s operating trends and facilitates comparisons between peer companies, since interest, taxes, depreciation and amortization can differ greatly between organizations as a result of differing capital structures and tax strategies. Adjusted EBITDA excludes certain items that are unusual in nature or not comparable from period to period.  The Company provides this information to investors to assist in comparisons of past, present and future operating results and to assist in highlighting the results of on-going operations.  While the Company’s management believes that non-GAAP measurements are useful supplemental information, such adjusted results are not intended to replace the Company’s GAAP financial results and should be read in conjunction with those GAAP results.

Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts included in this press release, including statements concerning Duluth Trading's plans, objectives, goals, beliefs, business strategies, future events, business conditions, its results of operations, financial position and its business outlook, business trends and certain other information herein are forward-looking statements, including statements regarding Duluth Trading’s ability to execute on its growth strategies, statements under the heading “Fiscal 2018 Outlook and the forecasted results of operations in the Table “Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA.” You can identify forward-looking statements by the use of words such as “may,” ”might,” “will,” “should,” “expect,” “plan,” “anticipate,” “could,” “believe,” “estimate,” “project,” “target,” “predict,” “intend,” “future,” “budget,” “goals,” “potential,” “continue,” “design,” “objective,” “forecasted,” “would” and other similar expressions. The forward-looking statements are not historical facts, and are based upon Duluth Trading's current expectations, beliefs, estimates, and projections, and various assumptions, many of which, by their nature, are inherently uncertain and beyond Duluth Trading's control. Duluth Trading's expectations, beliefs and projections are expressed in good faith, and Duluth Trading believes there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs, estimates, and projections will be achieved and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements, including, among others, the risks, uncertainties, and factors set forth under Part 1, Item 1A Risk Factors” in the Company’s Annual Report on Form 10-K filed with the SEC on March 21, 2018, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC.  These risks and uncertainties include, but are not limited to, the following: our ability to maintain and enhance a strong brand image; our ability to successfully open

4

 


 

new stores; effectively adapting to new challenges associated with our expansion into new geographic markets; generating adequate cash from our existing stores to support our growth; the impact of changes in corporate tax regulations; identifying and responding to new and changing customer preferences; the success of the locations in which our stores are located; our ability to attract and retain customers in the various retail venues and locations in which our stores are located; competing effectively in an environment of intense competition; our ability to adapt to significant changes in sales due to the seasonality of our business; price reductions or inventory shortages resulting from failure to purchase the appropriate amount of inventory in advance of the season in which it will be sold; increases in costs of fuel or other energy, transportation or utility costs and in the costs of labor and employment; failure of our information technology systems to support our current and growing business, before and after our planned upgrades; and other factors that may be disclosed in our SEC filings or otherwise. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws.





Investor Contacts:

Donni Case (310) 622-8224

Michael Wilson (310) 622-8240

Financial Profiles, Inc.

Duluth@finprofiles.com



# # #

(Tables Follow)



5

 


 

DULUTH HOLDINGS INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

October 28, 2018

 

January 28, 2018



 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

2,500 

 

$

2,865 

Accounts receivable

 

 

339 

 

 

52 

Other receivables

 

 

2,827 

 

 

273 

Inventory, net

 

 

131,448 

 

 

89,548 

Prepaid expenses & other current assets

 

 

11,975 

 

 

7,642 

Deferred catalog costs

 

 

1,137 

 

 

1,446 

Total current assets

 

 

150,226 

 

 

101,826 

Property and equipment, net

 

 

165,885 

 

 

109,705 

Restricted cash

 

 

693 

 

 

4,218 

Available-for-sale security

 

 

6,323 

 

 

6,323 

Goodwill

 

 

402 

 

 

402 

Other assets, net

 

 

988 

 

 

628 

Total assets

 

$

324,517 

 

$

223,102 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

34,200 

 

$

17,320 

Accrued expenses and other current liabilities

 

 

30,715 

 

 

25,261 

Income taxes payable

 

 

 

 

7,631 

Current maturities of capital lease obligations

 

 

165 

 

 

Current maturities of long-term debt

 

 

80 

 

 

80 

Total current liabilities

 

 

65,160 

 

 

50,296 

Long-term line of credit

 

 

65,000 

 

 

Capitalized lease obligations, less current maturities

 

 

27,578 

 

 

31 

Finance lease obligations under build-to-suit leases

 

 

17,330 

 

 

26,578 

Deferred rent obligations, less current maturities

 

 

3,892 

 

 

3,355 

Deferred tax liabilities

 

 

1,573 

 

 

2,100 

Long-term debt, less current maturities

 

 

1,333 

 

 

1,393 

Total liabilities

 

 

181,866 

 

 

83,753 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Treasury stock

 

 

(92)

 

 

(57)

Capital stock

 

 

89,335 

 

 

88,043 

Retained earnings

 

 

49,972 

 

 

48,084 

Total shareholders' equity of Duluth Holdings Inc.

 

 

139,215 

 

 

136,070 

Noncontrolling interest

 

 

3,436 

 

 

3,279 

Total shareholders' equity

 

 

142,651 

 

 

139,349 

Total liabilities and shareholders' equity

 

$

324,517 

 

$

223,102 

6

 


 

DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)







 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

October 28, 2018

 

October 29, 2017

 

October 28, 2018

 

October 29, 2017

Net sales

 

$

106,701 

 

$

83,729 

 

$

317,561 

 

$

253,642 

Cost of goods sold (excluding depreciation
  and amortization)

 

 

45,730 

 

 

36,302 

 

 

138,410 

 

 

108,649 

Gross profit

 

 

60,971 

 

 

47,427 

 

 

179,151 

 

 

144,993 

Selling, general and administrative expenses

 

 

63,534 

 

 

48,039 

 

 

172,075 

 

 

137,467 

Operating (loss) income

 

 

(2,563)

 

 

(612)

 

 

7,076 

 

 

7,526 

Interest expense

 

 

1,583 

 

 

661 

 

 

3,638 

 

 

1,199 

Other income, net

 

 

 

 

73 

 

 

168 

 

 

175 

(Loss) income before income taxes

 

 

(4,143)

 

 

(1,200)

 

 

3,606 

 

 

6,502 

Income tax (benefit) expense

 

 

(1,067)

 

 

(454)

 

 

913 

 

 

2,480 

Net (loss) income

 

 

(3,076)

 

 

(746)

 

 

2,693 

 

 

4,022 

Less: Net income attributable to noncontrolling interest

 

 

74 

 

 

70 

 

 

157 

 

 

199 

Net (loss) income attributable to controlling interest

 

$

(3,150)

 

$

(816)

 

$

2,536 

 

$

3,823 

Basic earnings per share (Class A and Class B):

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

32,098 

 

 

31,861 

 

 

32,065 

 

 

31,837 

Net (loss) income per share attributable

   to controlling interest

 

$

(0.10)

 

$

(0.03)

 

$

0.08 

 

$

0.12 

Diluted earnings per share (Class A and Class B):

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

32,098 

 

 

31,861 

 

 

32,402 

 

 

32,297 

Net (loss) income per share attributable

   to controlling interest

 

$

(0.10)

 

$

(0.03)

 

$

0.08 

 

$

0.12 

7

 


 

DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

Nine Months Ended



 

 

 

 

 

 



 

October 28, 2018

 

October 29, 2017

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

2,693 

 

$

4,022 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

8,187 

 

 

5,104 

Stock based compensation

 

 

1,305 

 

 

1,186 

Deferred income taxes

 

 

(150)

 

 

(60)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(287)

 

 

(17)

Other receivables

 

 

(2,554)

 

 

(1,320)

Inventory

 

 

(44,776)

 

 

(57,020)

Prepaid expense & other current assets

 

 

(4,951)

 

 

(3,136)

Deferred catalog costs

 

 

(1,416)

 

 

(1,006)

Trade accounts payable

 

 

19,126 

 

 

18,665 

Income taxes payable

 

 

(7,780)

 

 

(5,225)

Accrued expenses and deferred rent obligations

 

 

7,101 

 

 

3,850 

Net cash used in operating activities

 

 

(23,502)

 

 

(34,957)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(45,878)

 

 

(37,501)

Change in other assets

 

 

(439)

 

 

(6,323)

Purchases of other assets

 

 

 

 

(85)

Net cash used in investing activities

 

 

(46,317)

 

 

(43,909)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

100,982 

 

 

76,476 

Payments on line of credit

 

 

(35,982)

 

 

(26,375)

Proceeds from long term debt

 

 

 

 

800 

Payments on long term debt

 

 

(60)

 

 

(34)

Payments on capital lease obligations

 

 

(4)

 

 

(14)

Change in bank overdrafts

 

 

 

 

2,930 

Distributions to holders of noncontrolling interest in variable interest entity

 

 

 

 

(400)

Proceeds from finance lease obligations

 

 

941 

 

 

2,358 

Capital contributions to variable interest entity

 

 

 

 

794 

Shares withheld for tax payments on vested restricted shares

 

 

(35)

 

 

(57)

Other

 

 

87 

 

 

38 

Net cash provided by financing activities

 

 

65,929 

 

 

56,516 

Decrease in cash and restricted cash

 

 

(3,890)

 

 

(22,350)

Cash and restricted cash at beginning of period

 

 

7,083 

 

 

25,477 

Cash and restricted cash at end of period

 

$

3,193 

 

$

3,127 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Interest paid

 

$

3,362 

 

$

947 

Income taxes paid

 

$

10,055 

 

$

8,950 

Supplemental disclosure of non-cash information:

 

 

 

 

 

 

Property and equipment acquired through capital lease

 

$

27,711 

 

$

Property and equipment acquired under build-to-suit leases

 

$

3,583 

 

$

12,739 

Unpaid liability to acquire property and equipment

 

$

3,001 

 

$

4,144 

8

 


 

DULUTH HOLDINGS INC.

Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

October 28, 2018

 

October 29, 2017

 

October 28, 2018

 

October 29, 2017

Net (loss) income

 

$

(3,076)

 

$

(746)

 

$

2,693 

 

$

4,022 

Depreciation and amortization

 

 

3,118 

 

 

1,824 

 

 

8,187 

 

 

5,104 

Interest expense

 

 

1,583 

 

 

661 

 

 

3,638 

 

 

1,199 

Income tax (benefit) expense

 

 

(1,067)

 

 

(454)

 

 

913 

 

 

2,480 

EBITDA

 

$

558 

 

$

1,285 

 

$

15,431 

 

$

12,805 

Non-cash stock based compensation

 

 

447 

 

 

569 

 

 

1,305 

 

 

1,186 

Adjusted EBITDA

 

$

1,005 

 

$

1,854 

 

$

16,736 

 

$

13,991 









DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

October 28, 2018

 

October 29, 2017

 

October 28, 2018

 

October 29, 2017

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

59,827 

 

$

54,146 

 

$

186,872 

 

$

175,588 

Retail

 

 

46,874 

 

 

29,583 

 

 

130,689 

 

 

78,054 

Total net sales

 

$

106,701 

 

$

83,729 

 

$

317,561 

 

$

253,642 

Operating (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

(8,357)

 

$

(2,738)

 

$

(9,362)

 

$

230 

Retail

 

 

5,794 

 

 

2,126 

 

 

16,438 

 

 

7,296 

Total operating (loss) income

 

 

(2,563)

 

 

(612)

 

 

7,076 

 

 

7,526 

Interest expense

 

 

1,583 

 

 

661 

 

 

3,638 

 

 

1,199 

Other income, net

 

 

 

 

73 

 

 

168 

 

 

175 

(Loss) income before income taxes

 

$

(4,143)

 

$

(1,200)

 

$

3,606 

 

$

6,502 









DULUTH HOLDINGS INC.

Net Sales by Business

(Unaudited)

(Amounts in thousands)









 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

October 28, 2018

 

October 29, 2017

 

October 28, 2018

 

October 29, 2017

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Men's

 

$

72,789 

 

$

58,186 

 

$

216,143 

 

$

176,692 

Women's

 

 

28,459 

 

 

21,068 

 

 

85,244 

 

 

63,431 

Hard goods/other

 

 

5,453 

 

 

4,475 

 

 

16,174 

 

 

13,519 

Total net sales

 

$

106,701 

 

$

83,729 

 

$

317,561 

 

$

253,642 



9

 


 

DULUTH HOLDINGS INC.

Reconciliation of Forecasted Net Income to Forecasted EBITDA and Forecasted EBITDA to Forecasted Adjusted EBITDA

For the Fiscal Year Ending February 3, 2019

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

Low

 

High

Forecasted

 

 

 

 

 

 

Net income

 

$

26,000 

 

$

27,500 

Depreciation and amortization

 

 

12,100 

 

 

12,500 

Interest expense

 

 

4,450 

 

 

4,950 

Income tax expense

 

 

9,000 

 

 

9,550 

EBITDA

 

$

51,550 

 

$

54,500 

Non-cash stock based compensation

 

 

1,450 

 

 

1,500 

Adjusted EBITDA

 

$

53,000 

 

$

56,000 



10