20170321 Earnings 4Q 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):  March 21, 2017

 

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

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 March 21, 2017, 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 fourth quarter and fiscal year ended January 29, 2017. 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 2017 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, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC. 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 March 21, 2017




 



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:  March 21, 2017

 

 

 

 

 

 

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 March 21, 2017




20170129 Earnings Release 4Q F16



Exhibit 99.1





Picture 1





Duluth Holdings Inc. Announces Fourth Quarter and Fiscal 2016 Financial Results



Belleville, WI - Mar. 21, 2017  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 fourth quarter and fiscal year ended January 29, 2017 and its financial guidance for fiscal year 2017.



Highlights for the Fourth Quarter Ended January 29, 2017 



·

Net sales increased 24.4% to $174.7 million compared to $140.4 million in the prior-year fourth quarter

·

Gross margin decreased 70 basis points (bps) to 55.4% compared to 56.1% in the prior-year fourth quarter

·

Net income was $14.0 million, or $0.43 per diluted share, compared to $17.5 million, or $0.58 per diluted share in the prior-year fourth quarter. Adjusted for income taxes, pro forma net income for the prior-year fourth quarter was $11.3 million, or $0.37 per diluted share

·

Adjusted EBITDA1 increased 22.7% to $24.7 million compared to $20.1 million in the prior-year fourth quarter 

·

During the fourth quarter, the Company opened two new retail stores in Manassas, Virginia and in Independence, Missouri

·

28th 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.



Highlights for the Fiscal Year Ended January 29, 2017 



·

Net sales increased 23.7% to $376.1 million compared to $304.2 million in the prior year

·

Gross margin decreased 10 bps to 56.9% compared to 57.0% a year ago

·

Net income was $21.3 million, or $0.66 per diluted share, compared to $27.4 million, or $1.06 per diluted share in the prior year. Adjusted for income taxes, pro forma net income for the prior-year was $17.3 million, or $0.66 per diluted share

·

Adjusted EBITDA1 increased 21.1% to $41.2 million compared to $34.0 million in the prior year 

·

During fiscal 2016, the Company opened a total of seven retail stores

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












 

Management Commentary



“I am pleased to report that net sales increased 24% with adjusted EBITDA up 21% and GAAP diluted earnings per share at $0.66 for the full year. While we experienced unseasonably warm weather early in the fourth quarter, we had a very positive customer response when the weather turned in late December and the holiday season arrived. I am extremely proud of how well our team delivered an outstanding Duluth omnichannel experience to our customers,” said Stephanie Pugliese, Chief Executive Officer of Duluth Trading.



“We made great progress executing our strategic objectives for the year. We have increased our aided brand awareness year-over-year, demonstrating the continued effectiveness of our marketing campaigns. Retail sales grew 76% year-over-year, and they now account for 18% of total net sales. We are also capturing a greater share of the household closet with a broader assortment of men’s products and with women’s apparel continuing to outpace our overall growth.”



“On the retail front, we continue to improve our store opening process and to accelerate the pace of new store openings. We recently opened our 17th store in Noblesville, Indiana and later this week, we will celebrate the grand opening of our 18th store in Burlington, Massachusetts, and including these two stores, we now expect a total of 10 to 12 new stores in fiscal 2017. With the progress we have made so far, including investments in our order management system and e-commerce platform, we believe we are well positioned for continued growth and profitability in fiscal 2017.”



Operating Results for the Fourth Quarter Ended January 29, 2017



Net sales increased 24.4% to $174.7 million, compared to $140.4 million in the same period a year ago. The net sales increase was driven by a  14.5% growth in direct net sales and a  105.6% growth in retail net sales, with growth achieved in all product categories. The increase in retail net sales was primarily attributable to the opening of seven new retail stores during fiscal 2016.



Gross profit increased 22.8% to $96.8 million, or 55.4% of net sales, compared to $78.8 million, or 56.1% of net sales, in the corresponding prior-year period. The 70 basis point decrease in gross margin was primarily due to a highly promotional retail environment during the fourth quarter, which was partially offset by product mix shift to higher margin products.



Selling, general and administrative expenses increased 23.6% to $73.9 million, compared to $59.8 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses decreased 30 basis points to 42.3%, compared to 42.6% in the corresponding prior-year period. As a percentage of net sales, advertising and marketing costs remained flat at 20.1% in the current period, compared to the corresponding prior-year period, primarily due to the Company’s planned decrease in catalog spend as a percentage of net sales, coupled with a decrease in on-line advertising due to higher net sales, which was offset by an increase in television advertising, particularly in the women’s advertising campaign. As a percentage of net sales, selling expenses decreased 30 basis points to 13.7%, compared to 14.0% in the corresponding prior-year period, primarily due to a decrease in distribution labor and shipping expenses.  The reduced distribution labor was the result of our increased use of our expanded Belleville distribution center and a corresponding reduction in the use of our higher costs third-party logistic providers.  The decrease in shipping expenses was due to leverage from an increase in retail net sales, which was partially offset by an increase in customer service due to the growth in retail. As a percentage of net sales, general and administrative expenses remained flat at 8.5% in the current period, compared to the corresponding prior-year period, primarily due to a decrease in personnel expenses due to operating leverage as a result of higher net sales, offset by an increase in store rent expense, primarily due to store pre-opening costs and depreciation expense due to an increase in retail stores.




 

Net income was $14.0 million, or $0.43 per diluted share, compared to $17.5 million, or $0.58 per diluted share, in the prior-year period. Adjusted for income taxes, pro forma net income for the prior-year period was $11.3 million, or $0.37 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 increased 22.7% to $24.7 million, or 14.1% of net sales, compared to $20.1 million, or 14.3% 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 $24.0 million, with net working capital of $66.1 million, and no borrowings on its $40.0 million revolving line of credit.



Fiscal 2017 Outlook



·

Net sales in the range of $455.0 million to $465.0 million

·

Adjusted EBITDA1 in the range of $47.0 million to $49.5 million

·

EPS in the range of $0.66 to $0.71 per diluted share

·

Capital expenditures of $31.0 to $35.0 million2

·

10 to 12 new store openings, adding 120,000 to 144,000 of additional selling square footage



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

2Fiscal 2017 capital expenditures primarily include the Company’s plan to open 10 to 12 retail stores and information technology investments.



The table below recaps the Company’s signed new store leases and the opening timeframe.





 

 

Location

 

Timing

Noblesville, Indiana

 

Opened March 2, 2017

Burlington, Massachusetts

 

Expected March 23, 2017

Macomb, Michigan

 

First Quarter Fiscal 2017

Warwick, Rhode Island

 

First Quarter Fiscal 2017

West Chester, Ohio

 

Second Quarter Fiscal 2017

Pittsburgh, Pennsylvania

 

Second Quarter Fiscal 2017

Red Wing, Minnesota

 

Second Quarter Fiscal 2017

St. Charles, Missouri

 

Third Quarter Fiscal 2017

Avon, Ohio

 

Third Quarter or Fourth Quarter Fiscal 2017

Thornton, Colorado

 

Third Quarter or Fourth Quarter Fiscal 2017

Wixom, Michigan

 

Fourth Quarter Fiscal 2017 or First Quarter Fiscal 2018










 



Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Tuesday, March 21, 2017 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 April 4, 2017: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10100934

·

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/10100934  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 March 21st.

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 months and fiscal year ended January 29, 2017, versus the three months and fiscal year ended January 31, 2016See 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 January 28, 2018. 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 2017 Outlook and the forecasted results of operations in the Table “Reconciliation of Forecasted Net Income to 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 “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the SEC on April 8, 2016, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC. 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)















 

 

 

 

 

 



 

January 29, 2017

 

January 31, 2016

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

24,042 

 

$

37,873 

Accounts receivable

 

 

45 

 

 

20 

Other receivables

 

 

349 

 

 

76 

Inventory, net

 

 

70,368 

 

 

55,303 

Prepaid expenses

 

 

4,860 

 

 

3,683 

Deferred catalog costs

 

 

1,582 

 

 

1,435 

Total current assets

 

 

101,246 

 

 

98,390 

Property and equipment, net

 

 

52,432 

 

 

21,529 

Restricted cash

 

 

1,435 

 

 

Goodwill

 

 

402 

 

 

402 

Other assets, net

 

 

452 

 

 

299 

Total assets

 

$

155,967 

 

$

120,620 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

9,330 

 

$

10,611 

Accrued expenses and other current liabilities

 

 

19,822 

 

 

12,049 

Income taxes payable

 

 

5,225 

 

 

1,308 

Current maturities of long-term debt

 

 

742 

 

 

722 

Total current liabilities

 

 

35,119 

 

 

24,690 

Finance lease obligations under build-to-suit leases

 

 

3,349 

 

 

Long-term debt, less current maturities

 

 

35 

 

 

4,301 

Deferred rent obligations, less current maturities

 

 

2,109 

 

 

1,112 

Deferred tax liabilities

 

 

1,567 

 

 

31 

Total liabilities

 

 

42,179 

 

 

30,134 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Capital stock

 

 

86,446 

 

 

85,389 

Retained earnings

 

 

24,733 

 

 

3,443 

Accumulated other comprehensive loss

 

 

 

 

(27)

Total shareholders' equity of Duluth Holdings Inc.

 

 

111,179 

 

 

88,805 

Noncontrolling interest

 

 

2,609 

 

 

1,681 

Total shareholders' equity

 

 

113,788 

 

 

90,486 

Total liabilities and shareholders' equity

 

$

155,967 

 

$

120,620 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 






 



DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

January 29, 2017

 

January 31, 2016

 

January 29, 2017

 

January 31, 2016

Net sales

 

$

174,653 

 

$

140,377 

 

$

376,116 

 

$

304,157 

Cost of goods sold (excluding depreciation and
   amortization)

 

 

77,868 

 

 

61,585 

 

 

161,970 

 

 

130,636 

Gross profit

 

 

96,785 

 

 

78,792 

 

 

214,146 

 

 

173,521 

Selling, general and administrative expenses

 

 

73,930 

 

 

59,797 

 

 

179,145 

 

 

144,371 

Operating income

 

 

22,855 

 

 

18,995 

 

 

35,001 

 

 

29,150 

Interest expense

 

 

86 

 

 

80 

 

 

194 

 

 

306 

Other income, net

 

 

84 

 

 

62 

 

 

247 

 

 

181 

Income before income taxes

 

 

22,853 

 

 

18,977 

 

 

35,054 

 

 

29,025 

Income tax expense

 

 

8,834 

 

 

1,339 

 

 

13,525 

 

 

1,339 

Net income

 

 

14,019 

 

 

17,638 

 

 

21,529 

 

 

27,686 

Less: Net income attributable to noncontrolling interest

 

 

26 

 

 

98 

 

 

214 

 

 

247 

Net income attributable to controlling interest

 

$

13,993 

 

$

17,540 

 

$

21,315 

 

$

27,439 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

31,549 

 

 

29,557 

 

 

31,527 

 

 

25,250 

Net income per share attributable
   to controlling interest

 

$

0.44 

 

$

0.59 

 

$

0.68 

 

$

1.09 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

32,274 

 

 

30,240 

 

 

32,249 

 

 

25,978 

Net income per share attributable
   to controlling interest

 

$

0.43 

 

$

0.58 

 

$

0.66 

 

$

1.06 

Pro forma net income information (Note 1):

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to controlling interest
   before provision for income taxes

 

 

 

 

$

18,879 

 

 

 

 

$

28,778 

Pro forma provision for income taxes

 

 

 

 

 

7,552 

 

 

 

 

 

11,511 

Pro forma net income attributable
   to controlling interest

 

 

 

 

$

11,327 

 

 

 

 

$

17,267 

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

 

 

 

 

$

0.38 

 

 

 

 

$

0.68 

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

 

 

 

 

$

0.37 

 

 

 

 

$

0.66 





Note 1:  The unaudited 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 unaudited pro forma basic and diluted net income per share Class A and Class B common stock is computed using the unaudited pro forma net income, as discussed above.


 



DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 



 

 

 

 

 

 



 

Fiscal Year Ended



 

January 29, 2017

 

January 31, 2016

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

21,529 

 

$

27,686 

Adjustments to reconcile net income to net cash provided
   by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

4,698 

 

 

2,837 

Amortization of stock-based compensation

 

 

1,224 

 

 

720 

Deferred income taxes

 

 

1,536 

 

 

31 

Loss on disposal of property and equipment

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(25)

 

 

(3)

Other receivables

 

 

(273)

 

 

(2)

Inventory

 

 

(14,446)

 

 

(13,623)

Prepaid expense

 

 

(1,177)

 

 

(967)

Deferred catalog costs

 

 

1,472 

 

 

1,502 

Trade accounts payable

 

 

(2,962)

 

 

(5,544)

Income taxes payable

 

 

3,917 

 

 

1,308 

Accrued expenses and deferred rent obligations

 

 

4,757 

 

 

264 

Net cash provided by operating activities

 

 

20,253 

 

 

14,214 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(28,672)

 

 

(7,306)

Change in restricted cash

 

 

(1,435)

 

 

Purchases of other assets

 

 

(234)

 

 

(56)

Net cash used in investing activities

 

 

(30,341)

 

 

(7,362)

Cash flows from financing activities:

 

 

 

 

 

 

Net proceeds from initial public offering

 

 

 

 

83,923 

Proceeds from line of credit

 

 

25,385 

 

 

102,862 

Payments on line of credit

 

 

(25,385)

 

 

(103,462)

Proceeds from long term debt

 

 

 

 

47,100 

Payments on long term debt

 

 

(4,226)

 

 

(46,899)

Payments on capital lease obligations

 

 

(20)

 

 

(261)

Payments on finance lease obligations under build-to-suit leases

 

 

(19)

 

 

Distributions to shareholders

 

 

(192)

 

 

(60,077)

Distributions to holders of noncontrolling interest in
    variable interest entities

 

 

(30)

 

 

(390)

Capital contributions to variable interest entities

 

 

744 

 

 

344 

Net cash provided by (used in) financing activities

 

 

(3,743)

 

 

23,140 

Increase (Decrease) in cash

 

 

(13,831)

 

 

29,992 

Cash at beginning of period

 

 

37,873 

 

 

7,881 

Cash at end of period

 

$

24,042 

 

$

37,873 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

Interest paid

 

$

185 

 

$

301 

Income taxes paid

 

$

6,698 

 

$

Property and equipment acquired under build-to-suit leases

 

$

3,369 

 

$

Unpaid liability to acquire property and equipment

 

$

3,485 

 

$

112 








 

DULUTH HOLDINGS INC.

Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

January 29, 2017

 

January 31, 2016

 

January 29, 2017

 

January 31, 2016

Net income

 

$

14,019 

 

$

17,638 

 

$

21,529 

 

$

27,686 

Depreciation and amortization

 

 

1,483 

 

 

839 

 

 

4,698 

 

 

2,837 

Interest expense

 

 

86 

 

 

80 

 

 

194 

 

 

306 

Income tax expense

 

 

8,834 

 

 

1,339 

 

 

13,525 

 

 

1,339 

EBITDA

 

$

24,422 

 

$

19,896 

 

$

39,946 

 

$

32,168 

Non-cash stock based compensation

 

 

255 

 

 

221 

 

 

1,224 

 

 

720 

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

 

 

 

 

 

 

 

 

1,115 

Adjusted EBITDA

 

$

24,677 

 

$

20,117 

 

$

41,170 

 

$

34,003 









DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

January 29, 2017

 

January 31, 2016

 

January 29, 2017

 

January 31, 2016

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

143,237 

 

$

125,100 

 

$

309,674 

 

$

266,341 

Retail

 

 

31,416 

 

 

15,277 

 

 

66,442 

 

 

37,816 

Total net sales

 

$

174,653 

 

$

140,377 

 

$

376,116 

 

$

304,157 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

15,764 

 

$

14,761 

 

$

24,458 

 

$

21,031 

Retail

 

 

7,091 

 

 

4,234 

 

 

10,543 

 

 

8,119 

Total operating income

 

 

22,855 

 

 

18,995 

 

 

35,001 

 

 

29,150 

Interest expense

 

 

86 

 

 

80 

 

 

194 

 

 

306 

Other income, net

 

 

84 

 

 

62 

 

 

247 

 

 

181 

Income before income taxes

 

$

22,853 

 

$

18,977 

 

$

35,054 

 

$

29,025 











DULUTH HOLDINGS INC.

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

For the Fiscal Year Ending January 28, 2018

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 

 

 

 



 

Low

 

Mid-point

 

High

Forecasted

 

 

 

 

 

 

 

 

 

Net income

 

$

21,500 

 

$

22,400 

 

$

23,000 

Depreciation and amortization

 

 

8,800 

 

 

8,800 

 

 

8,800 

Interest expense

 

 

1,500 

 

 

1,500 

 

 

1,500 

Income tax expense

 

 

13,600 

 

 

14,200 

 

 

14,600 

EBITDA

 

$

45,400 

 

$

46,900 

 

$

47,900 

Non-cash stock based compensation

 

 

1,600 

 

 

1,600 

 

 

1,600 

Adjusted EBITDA

 

$

47,000 

 

$

48,500 

 

$

49,500