20161030 Earnings Q3 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  8, 2016

 

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.)

 

 

 

170 Countryside Drive

P.O. Box 409

Belleville, Wisconsin 53508

(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))




 



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  8, 2016, 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 30, 2016. 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 2016 expectations (including its ability to increase net sales, adjusted EBITDA, and diluted EPS) and its ability to execute on its growth strategies and its long-term growth targets, 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 April 8, 2016. 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  8, 2016




 



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  8, 2016

 

 

 

 

 

 

By:

/s/ Mark M. DeOrio

 

 

Name: Mark M. DeOrio

 

 

Title: Senior Vice President and Chief Financial Officer








 



EXHIBIT INDEX





 

Exhibit No.

Description

99.1

Earnings Press Release, dated December  8, 2016




20161030 Earnings Release Q3 F16



Exhibit 99.1





Picture 1





Duluth Holdings Inc. Announces Third Quarter Financial Results



Belleville, WI - Dec. 8, 2016  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 30, 2016, and its revised guidance for the fiscal year 2016



Highlights for the Third Quarter Ended October 30, 2016



·

Net sales increased 21.2% to $67.0 million compared to $55.3 million in the prior-year third quarter

·

Gross margin increased 60 basis points (bps) to 57.8% compared to 57.2% in the prior-year third quarter

·

Net income was $0.5 million, or $0.01 per diluted share, compared to $1.5 million, or $0.06 per diluted share, in the prior-year third quarter. Adjusted for income taxes, pro forma net income for the prior-year third quarter was $0.9 million, or $0.04 per diluted share

·

Adjusted EBITDA1 was $2.5 million compared to $2.7 million in the prior-year third quarter

·

During the third quarter, the Company opened three new retail stores, two in the Chicago metro market and one in King of Prussia, Pennsylvania, for a total of 12 retail stores and two outlet stores

·

27th 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.



“While we have achieved 27 consecutive quarters of increased net sales year-over-year, third-quarter net sales fell short of our expectations. In the latter part of September and through the quarter end in October, we experienced unusually warm weather that extended across the country and this had an impact on our total net sales for the third quarter. This unseasonable weather, coupled with a highly promotional environment, continued into early fourth quarter. As a result, we are revising our 2016 fiscal full-year guidance and now expect net sales in the range of $360 million to $370 million, with corresponding revisions to our EPS and Adjusted EBITDA,” said Stephanie Pugliese, Chief Executive Officer of Duluth Trading.



“Despite the challenging environment we are experiencing right now, our entire team has been operating at the highest level to ensure customer satisfaction and brand integrity. I am especially proud of our team’s execution on opening seven new stores during fiscal 2016, which exceeded our original expectation of three to five new stores this year. In the third quarter we opened three new stores and recently opened two more during the fourth quarter, one in Manassas, Virginia, a suburb of Washington D.C., and the other in Independence, Missouri, a suburb of Kansas City, which brings our total store count to 16. Retail expansion is one of the key drivers of our growth strategy and this year we have successfully expanded our retail presence into large metro markets, as well as establishing a foothold in the Eastern U.S. market where we have a sizable


 

concentration of Duluth customers. We have a proven business model and a strong foundation for growth that makes us confident in delivering our long-term financial goals. ”  



Operating Results for the Third Quarter Ended October 30, 2016



Net sales increased 21.2% to $67.0 million, compared to $55.3 million in the same period a year ago. The net sales increase was driven by 12.3% growth in direct net sales and 68.4% growth in retail net sales. Net sales growth was achieved across virtually all product categories. The Company’s website visits increased compared to the prior-year third quarter due to continued marketing efforts, including television advertising and on-line advertising. The increase in retail net sales was primarily attributable to the opening of five new retail stores during the second and third quarters of fiscal 2016, along with the opening of a retail store and outlet store in the prior year third and fourth quarters.



Gross profit increased 22.6% to $38.7 million, or 57.8% of net sales, compared to $31.6 million, or 57.2% of net sales, in the corresponding prior-year period. The increase in gross profit was primarily due to increased net sales. The 60 basis point improvement in gross margin occurred in both our direct and retail segments, and was primarily attributable to improved initial product costs, coupled with a product mix shift to higher margin products.



Selling, general and administrative expenses increased 26.6% to $37.9 million, compared to $30.0 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses increased 240 basis points to 56.6%, compared to 54.2%, in the corresponding prior-year period. As a percentage of net sales, advertising and marketing costs decreased 150 basis points to 21.8%, compared to 23.3% in the corresponding prior-year period, primarily due a decrease in women’s television advertising as a result of timing, coupled with a decrease in catalog costs primarily due to the Company’s planned decrease in catalog spend as a percentage of sales, which was partially offset by an increase in on-line advertising.  As a percentage of net sales, general and administrative expenses increased 410 basis points to 19.7%, compared to 15.6% in the corresponding prior-year period, primarily due to increased rent expense and related store opening costs as a result of the increase in new retail store openings, and an increase in personnel expenses, primarily due to new headcount required to support the growth of the business,  coupled with an increase in consulting fees. As a percentage of net sales, selling expense decreased 10 basis points to 15.2%, compared to 15.3% in the corresponding prior-year period, primarily due to a decrease in shipping expense due to favorable shipping rates, coupled with decrease in distribution costs, primarily attributable to the efficient utilization of our expanded Belleville distribution center, which was partially offset by an increase in customer service attributable to the growth in retail.



Net income was $0.5 million, or $0.01 per diluted share, compared to $1.5 million, or $0.06 per diluted share, in the prior-year period. Adjusted for income taxes, pro forma net income for the prior-year period was $0.9 million, or $0.04 per diluted share.



The pro forma net income gives effect to the conversion of the Company to a “C” corporation, which was effective November 25, 2015. Prior to such conversion, the Company was an “S” corporation and generally not subject to income taxes. The pro forma net income, therefore, includes an adjustment for income tax expense on the income attributable to controlling interest as if the Company had been a “C” corporation as of February 4, 2013 at an assumed combined federal, state and local effective tax rate of 40%, which approximates the calculated statutory rate for each period.



Adjusted EBITDA was $2.5 million, or 3.7% of net sales, compared to $2.7 million, or 4.8% of net sales, in the prior-year period.  Duluth Trading defines Adjusted EBITDA as consolidated net income (loss) before depreciation and amortization, interest expense and provision for income taxes adjusted for the impact of certain items, including non-cash and other items.


 

Balance Sheet and Liquidity



The Company ended the quarter with a cash balance of approximately $0.2 million, with net working capital of $69.5 million and $26.8 million available on its $40.0 million revolving line of credit.



Revised Fiscal 2016 Outlook



The Company revised its fiscal 2016 outlook as follows:



·

Net sales in the range of $360.0 million to $370.0 million

·

GAAP EPS in the range of $0.52 to $0.60 per diluted share

·

Adjusted EBITDA in the range of $34.0 million to $38.0 million

·

Capital expenditures of $25.0 to $26.0 million1 



1Fiscal 2016 capital expenditures include the Company’s opening of seven retail stores coupled with the expansion of our distribution center at the Company’s Belleville location and information technology investments.



Long-Term Financial Targets



The Company reaffirmed its long-term financial targets of approximately 20% net sales growth, 25% net income growth and 25% Adjusted EBITDA growth.



Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Thursday, December 8, 2016 at 4:30 pm 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 22, 2016: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10097089

·

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/10097089 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 on December  8th.

About Duluth Trading



Duluth Trading is a rapidly growing lifestyle brand for the Modern, Self-Reliant American. Based in Belleville, 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 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 30, 2016, versus the three and nine months ended November 1, 2015.  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 Duluth Trading’s ability to execute on its growth strategies and statements under the headings  “Revised Fiscal 2016 Outlook and Long-Term Financial Targets.” 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 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 April 8, 2016. 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

Johan Yokay (310) 622-8241

Financial Profiles, Inc.

Duluth@finprofiles.com

# # #

(Tables Follow)


 



DULUTH HOLDINGS INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)















 

 

 

 

 

 



 

October 30, 2016

 

January 31, 2016



 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

173 

 

$

37,873 

Accounts receivable

 

 

30 

 

 

20 

Other receivables

 

 

3,083 

 

 

76 

Inventory, net

 

 

96,681 

 

 

55,303 

Prepaid expenses

 

 

3,633 

 

 

3,683 

Deferred catalog costs

 

 

4,633 

 

 

1,435 

Total current assets

 

 

108,233 

 

 

98,390 

Property and equipment, net

 

 

45,275 

 

 

21,529 

Restricted cash

 

 

1,367 

 

 

Goodwill

 

 

402 

 

 

402 

Other assets, net

 

 

343 

 

 

299 

Total assets

 

$

155,620 

 

$

120,620 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

19,277 

 

$

10,611 

Accrued expenses and other current liabilities

 

 

17,384 

 

 

12,049 

Income taxes payable

 

 

 

 

1,308 

Bank overdrafts

 

 

2,055 

 

 

Current maturities of long-term debt

 

 

62 

 

 

722 

Total current liabilities

 

 

38,778 

 

 

24,690 

Long-term line of credit

 

 

13,209 

 

 

Finance lease obligations under built-to-suit leases

 

 

1,957 

 

 

Long-term debt, less current maturities

 

 

731 

 

 

4,301 

Deferred rent obligations, less current maturities

 

 

1,249 

 

 

1,112 

Deferred tax liabilities

 

 

182 

 

 

31 

Total liabilities

 

 

56,106 

 

 

30,134 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Capital stock

 

 

86,191 

 

 

85,389 

Retained earnings

 

 

10,740 

 

 

3,443 

Accumulated other comprehensive loss

 

 

 —

 

 

(27)

Total shareholders' equity of Duluth Holdings Inc.

 

 

96,931 

 

 

88,805 

Noncontrolling interest

 

 

2,583 

 

 

1,681 

Total shareholders' equity

 

 

99,514 

 

 

90,486 

Total liabilities and shareholders' equity

 

$

155,620 

 

$

120,620 






 



DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

October 30, 2016

 

November 1, 2015

 

October 30, 2016

 

November 1, 2015

Net sales

 

$

67,008 

 

$

55,296 

 

$

201,463 

 

$

163,780 

Cost of goods sold

 

 

28,260 

 

 

23,692 

 

 

84,102 

 

 

69,051 

Gross profit

 

 

38,748 

 

 

31,604 

 

 

117,361 

 

 

94,729 

Selling, general and administrative expenses

 

 

37,929 

 

 

29,958 

 

 

105,215 

 

 

84,574 

Operating income

 

 

819 

 

 

1,646 

 

 

12,146 

 

 

10,155 

Interest expense

 

 

33 

 

 

114 

 

 

108 

 

 

226 

Other income, net

 

 

33 

 

 

44 

 

 

163 

 

 

119 

Income before income taxes

 

 

819 

 

 

1,576 

 

 

12,201 

 

 

10,048 

Income tax expense

 

 

305 

 

 

 

 

4,691 

 

 

Net income

 

 

514 

 

 

1,576 

 

 

7,510 

 

 

10,048 

Less: Net income attributable to noncontrolling interest

 

 

52 

 

 

67 

 

 

188 

 

 

149 

Net income attributable to controlling interest

 

$

462 

 

$

1,509 

 

$

7,322 

 

$

9,899 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

31,520 

 

 

23,815 

 

 

31,520 

 

 

23,815 

Net income per share attributable
   to controlling interest

 

$

0.01 

 

$

0.06 

 

$

0.23 

 

$

0.42 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

32,294 

 

 

24,026 

 

 

32,286 

 

 

24,289 

Net income per share attributable
   to controlling interest

 

$

0.01 

 

$

0.06 

 

$

0.23 

 

$

0.41 

Pro forma net income information (Note 1):

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to controlling interest
   before provision for income taxes

 

 

 

 

$

1,509 

 

 

 

 

$

9,899 

Pro forma provision for income taxes

 

 

 

 

 

604 

 

 

 

 

 

3,960 

Pro forma net income attributable
   to controlling interest

 

 

 

 

$

905 

 

 

 

 

$

5,939 

Pro forma basic net income per share attributable
   to controlling interest (Class A and Class B)

 

 

 

 

$

0.04 

 

 

 

 

$

0.25 

Pro forma diluted net income per share attributable
   to controlling interest (Class A and Class B)

 

 

 

 

$

0.04 

 

 

 

 

$

0.24 









Note 1:  The pro forma net income information gives effect to the conversion of the Company to a “C” corporation on November 25, 2015. Prior to such conversion, the Company was an “S” corporation and generally not subject to income taxes. The pro forma net income, therefore, includes an adjustment for income tax expense on the income attributable to controlling interest as if the Company had been a “C” corporation as of February 4, 2013 at an assumed combined federal, state and local effective tax rate of 40%, which approximates the calculated statutory rate for each period. No pro forma income tax expense was calculated on the income attributable to noncontrolling interest because this entity did not convert to a “C” corporation. The pro forma basic and diluted net income per share Class A and Class B common stock is computed using the pro forma net income, as discussed above.


 



DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 



 

Nine Months Ended



 

October 30, 2016

 

November 1, 2015

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

7,510 

 

$

10,048 

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

 

 

 

 

 

 

Depreciation and amortization

 

 

3,215 

 

 

1,998 

Amortization of stock-based compensation

 

 

969 

 

 

499 

Deferred income taxes

 

 

151 

 

 

Loss on disposal of property and equipment

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(10)

 

 

(37)

Other receivables

 

 

(3,007)

 

 

(654)

Inventory

 

 

(40,891)

 

 

(31,187)

Prepaid expense

 

 

181 

 

 

(1,248)

Deferred catalog costs

 

 

485 

 

 

311 

Trade accounts payable

 

 

6,713 

 

 

4,915 

Income taxes payable

 

 

(1,308)

 

 

Accrued expenses and deferred rent obligations

 

 

(794)

 

 

(1,910)

Net cash used in operating activities

 

 

(26,783)

 

 

(17,265)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(21,026)

 

 

(6,553)

Change in restricted cash

 

 

(1,367)

 

 

Purchases of other assets

 

 

(80)

 

 

(58)

Net cash used in investing activities

 

 

(22,473)

 

 

(6,611)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

18,156 

 

 

64,058 

Payments on line of credit

 

 

(4,947)

 

 

(34,365)

Proceeds from long term debt

 

 

 

 

800 

Payments on long term debt

 

 

(4,216)

 

 

(534)

Payments on capital lease obligations

 

 

(14)

 

 

(256)

Change in bank overdrafts

 

 

2,055 

 

 

88 

Distributions to shareholders

 

 

(192)

 

 

(13,671)

Distributions to holders of noncontrolling interest in variable interest entity

 

 

(30)

 

 

(250)

Capital contributions to variable interest entity

 

 

744 

 

 

344 

Other

 

 

 

 

(10)

Net cash provided by financing activities

 

 

11,556 

 

 

16,204 

Decrease in cash

 

 

(37,700)

 

 

(7,672)

Cash at beginning of period

 

 

37,873 

 

 

7,881 

Cash at end of period

 

$

173 

 

$

209 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

Interest paid

 

$

116 

 

$

156 

Income taxes paid

 

$

7,929 

 

$








 



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 30, 2016

 

November 1, 2015

 

October 30, 2016

 

November 1, 2015

Net income

 

$

514 

 

$

1,576 

 

$

7,510 

 

$

10,048 

Depreciation and amortization

 

 

1,264 

 

 

824 

 

 

3,215 

 

 

1,998 

Interest expense

 

 

33 

 

 

114 

 

 

108 

 

 

226 

Income tax expense

 

 

305 

 

 

 

 

4,691 

 

 

EBITDA

 

$

2,116 

 

$

2,514 

 

$

15,524 

 

$

12,272 

Non-cash stock based compensation

 

 

354 

 

 

167 

 

 

969 

 

 

499 

Payment of grantees' tax liabilities
  associated with grant of
   restricted stock awards

 

 

 

 

 

 

 

 

1,115 

Adjusted EBITDA

 

$

2,470 

 

$

2,681 

 

$

16,493 

 

$

13,886 









DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

October 30, 2016

 

November 1, 2015

 

October 30, 2016

 

November 1, 2015

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

52,271 

 

$

46,543 

 

$

166,437 

 

$

141,241 

Retail

 

 

14,737 

 

 

8,753 

 

 

35,026 

 

 

22,539 

Total net sales

 

$

67,008 

 

$

55,296 

 

$

201,463 

 

$

163,780 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

(84)

 

$

126 

 

$

8,694 

 

$

6,270 

Retail

 

 

903 

 

 

1,520 

 

 

3,452 

 

 

3,885 

Total operating income

 

 

819 

 

 

1,646 

 

 

12,146 

 

 

10,155 

Interest expense

 

 

33 

 

 

114 

 

 

108 

 

 

226 

Other income, net

 

 

33 

 

 

44 

 

 

163 

 

 

119 

Income before income taxes

 

$

819 

 

$

1,576 

 

$

12,201 

 

$

10,048