20180729 Earnings 2Q 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):  September  5, 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.)

 

 

 

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))



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 September  5, 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 second quarter ended July 29, 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. 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 September 5, 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:  September  5, 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 September 5, 2018




20180729 Earnings Release 2Q F18

Exhibit 99.1





Picture 2





Duluth Holdings Inc. Announces  Second Quarter Fiscal 2018 Financial Results



Sep. 5, 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 second quarter ended July 29, 2018.



Highlights for the Second Quarter Ended July 29, 2018



·

Net sales increased 28.3% to $110.7 million compared to $86.2 million in the prior-year second quarter

·

Gross margin decreased 50 basis points to 56.2% compared to 56.7% in the prior-year second quarter

·

Operating income increased 33.9% to $9.9 million compared to operating income of $7.4 million in the prior-year second quarter

·

Net income increased 48.9% to  $6.4 million, or $0.20 per diluted share compared to net income of $4.3 million, or $0.13 per diluted share in the prior-year second quarter

·

Adjusted EBITDA1 increased 38.6% to $13.1 million compared to $9.5 million in the prior-year second quarter 

·

The Company opened six retail stores in Colorado Springs, CO; Lubbock, TX; Denton, TX; Portland, OR; Columbus, OH and Arlington, TX, totaling approximately 92,000 gross square feet

·

34th 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 posted strong results for the second quarter and achieved our 34th consecutive quarter of increased net sales year-over-year. Our 28% top-line growth was fueled by new stores, a growing contribution from our women’s business and customer demand for our spring and summer products,” said Stephanie Pugliese, Chief Executive Officer of Duluth Trading. 



Our team achieved some significant milestones this quarter. We opened six stores, bringing our total store count to eight new stores this year. Three of the stores opened this quarter were in the state of Texas, one of our top three direct states. All six stores opened strong and we are on track to open seven more stores during the remainder of the year, for a total of 15 new stores in fiscal 2018 as planned. We also successfully implemented two major IT projects. Our order management system went live in May and our ecommerce platform was launched to our customers the first week of August.”



“These results demonstrate the strength of the Duluth Trading brand and validate the investments we have made in building our omnichannel presence over the past few years. For the balance of the year, we plan to focus on product innovation, digital marketing, opening the remaining seven stores, and the completion of key

1

 


 

technology and infrastructure projects to prepare us for our peak selling season. We are pleased with our first half results and optimistic about the rest of the year. We expect to deliver on our fiscal 2018 guidance.”



Operating Results for the Second Quarter Ended July 29, 2018



Net sales increased 28.3% to $110.7 million, compared to $86.2 million in the same period a year ago. The net sales increase was driven by a  5.5% growth in direct net sales and a  74.4% growth in retail net sales, with growth in virtually all product categories and in both men’s and women’s business. The increase in retail net sales was primarily due to having 16 more stores during the second quarter of 2018 as compared to the same period a year ago.

Gross profit increased 27.2% to $62.2 million, or 56.2% of net sales, compared to $48.9 million, or 56.7% of net sales, in the corresponding prior-year period. The 50 basis point decrease in gross margin was primarily attributable to a slight increase in product margin, which was more than offset by a decline in shipping revenues and an increase in freight cost.

Selling, general and administrative  expenses increased 26.0% to $52.3 million, compared to $41.5 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses decreased 90 basis points to 47.3%, compared to 48.2% in the corresponding prior-year period. As a percentage of net sales, advertising and marketing costs decreased 310 basis points to 14.3% compared to 17.4% in the corresponding prior-year period, primarily due to a decrease in catalog expense due to a planned decrease in catalog spend as a percentage of net sales, coupled with leverage gained from a higher mix of retail sales. As a percentage of net sales, selling expenses increased 60 basis points to 14.7%, compared to 14.1% in the corresponding prior-year period, primarily due to an increase in customer service expense as a result of growth in the number of retail stores, partially offset by leverage in shipping expenses due to increased retail net sales. As a percentage of net sales, general and administrative expenses increased 160  basis points to 18.3% compared to 16.7% in the corresponding prior-year period, primarily due to depreciation and occupancy expenses due to growth in the business.



Balance Sheet and Liquidity



The Company ended the quarter with a cash balance of approximately $2.4 million, with net working capital of $73.9 million, and $35.0 million outstanding on its $80.0 million revolving line of credit.



Fiscal 2018 Outlook



The Company reiterated its previously issued fiscal 2018 outlook. Its fiscal 2018 outlook is provided on a 53-week period, compared to a 52-week period in fiscal 2017.  



·

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

·

Adjusted EBITDA1 in the range of $51.0 million to $54.0 million

·

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

·

Capital expenditures, net of proceeds from finance lease obligations, of $45.0 million to $55.0 million2

·

15 new store openings, adding approximately 250,000 of additional gross square footage



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 Company’s plan to open 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

 

Q3 Fiscal 2018

 

20,415

Ramsey, NJ

 

Q3 Fiscal 2018

 

13,300

Canton, OH

 

Q3 Fiscal 2018

 

14,557

Greensboro, NC1

 

Q3 Fiscal 2018

 

30,508

Oklahoma City, OK

 

Q4 Fiscal 2018

 

15,536

South Portland, ME

 

Q4 Fiscal 2018

 

12,964

Cary, NC

 

Q4 Fiscal 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

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 Wednesday, September  5, 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 September  19, 2018: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10123240

·

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/10123240  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 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

3

 


 

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 six months ended July 29, 2018, versus the three and six months ended July 30, 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. 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.

4

 


 

Investor Contacts:

Donni Case (310) 622-8224

Johan Yokay (310) 622-8241

Financial Profiles, Inc.

Duluth@finprofiles.com



# # #

(Tables Follow)



5

 


 

DULUTH HOLDINGS INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

July 29, 2018

 

January 28, 2018



 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

2,423 

 

$

2,865 

Accounts receivable

 

 

46 

 

 

52 

Other receivables

 

 

336 

 

 

273 

Inventory, net

 

 

102,365 

 

 

89,548 

Prepaid expenses & other current assets

 

 

10,256 

 

 

7,642 

Deferred catalog costs

 

 

1,213 

 

 

1,446 

Total current assets

 

 

116,639 

 

 

101,826 

Property and equipment, net

 

 

144,800 

 

 

109,705 

Restricted cash

 

 

1,154 

 

 

4,218 

Available-for-sale security

 

 

6,323 

 

 

6,323 

Goodwill

 

 

402 

 

 

402 

Other assets, net

 

 

1,120 

 

 

628 

Total assets

 

$

270,438 

 

$

223,102 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

19,455 

 

$

17,320 

Accrued expenses and other current liabilities

 

 

20,522 

 

 

25,261 

Income taxes payable

 

 

2,236 

 

 

7,631 

Bank overdrafts

 

 

481 

 

 

Current maturities of long-term debt

 

 

85 

 

 

84 

Total current liabilities

 

 

42,779 

 

 

50,296 

Finance lease obligations under build-to-suit leases

 

 

40,485 

 

 

26,578 

Long-term debt, less current maturities

 

 

36,382 

 

 

1,424 

Deferred rent obligations, less current maturities

 

 

4,099 

 

 

3,355 

Deferred tax liabilities

 

 

1,400 

 

 

2,100 

Total liabilities

 

 

125,145 

 

 

83,753 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Treasury stock

 

 

(92)

 

 

(57)

Capital stock

 

 

88,901 

 

 

88,043 

Retained earnings

 

 

53,122 

 

 

48,084 

Total shareholders' equity of Duluth Holdings Inc.

 

 

141,931 

 

 

136,070 

Noncontrolling interest

 

 

3,362 

 

 

3,279 

Total shareholders' equity

 

 

145,293 

 

 

139,349 

Total liabilities and shareholders' equity

 

$

270,438 

 

$

223,102 

6

 


 

DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)







 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

July 29, 2018

 

July 30, 2017

 

July 29, 2018

 

July 30, 2017

Net sales

 

$

110,653 

 

$

86,226 

 

$

210,860 

 

$

169,913 

Cost of goods sold (excluding depreciation
  and amortization)

 

 

48,413 

 

 

37,303 

 

 

92,680 

 

 

72,347 

Gross profit

 

 

62,240 

 

 

48,923 

 

 

118,180 

 

 

97,566 

Selling, general and administrative expenses

 

 

52,344 

 

 

41,534 

 

 

108,541 

 

 

89,428 

Operating income

 

 

9,896 

 

 

7,389 

 

 

9,639 

 

 

8,138 

Interest expense

 

 

1,234 

 

 

372 

 

 

2,055 

 

 

538 

Other income, net

 

 

 

 

45 

 

 

165 

 

 

102 

Income before income taxes

 

 

8,664 

 

 

7,062 

 

 

7,749 

 

 

7,702 

Income tax expense

 

 

2,212 

 

 

2,709 

 

 

1,980 

 

 

2,934 

Net income

 

 

6,452 

 

 

4,353 

 

 

5,769 

 

 

4,768 

Less: Net income attributable to noncontrolling interest

 

 

75 

 

 

69 

 

 

83 

 

 

129 

Net income attributable to controlling interest

 

$

6,377 

 

$

4,284 

 

$

5,686 

 

$

4,639 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

32,065 

 

 

31,828 

 

 

32,056 

 

 

31,825 

Net income per share attributable
   to controlling interest

 

$

0.20 

 

$

0.13 

 

$

0.18 

 

$

0.15 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

32,414 

 

 

32,318 

 

 

32,439 

 

 

32,344 

Net income per share attributable
   to controlling interest

 

$

0.20 

 

$

0.13 

 

$

0.18 

 

$

0.14 

7

 


 

DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

Six Months Ended



 

July 29, 2018

 

July 30, 2017

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

5,769 

 

$

4,768 

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

 

 

 

 

 

 

Depreciation and amortization

 

 

5,069 

 

 

3,280 

Amortization of stock-based compensation

 

 

858 

 

 

617 

Deferred income taxes

 

 

(323)

 

 

(418)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

 

 

11 

Other receivables

 

 

(63)

 

 

(70)

Inventory

 

 

(12,130)

 

 

(12,879)

Prepaid expense & other current assets

 

 

(2,265)

 

 

(2,749)

Deferred catalog costs

 

 

(1,483)

 

 

1,050 

Trade accounts payable

 

 

818 

 

 

6,641 

Income taxes payable

 

 

(5,544)

 

 

(4,924)

Accrued expenses and deferred rent obligations

 

 

(3,297)

 

 

(7,495)

Net cash used in operating activities

 

 

(12,585)

 

 

(12,168)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(26,798)

 

 

(20,054)

Change in other assets

 

 

(527)

 

 

(6,495)

Purchases of other assets

 

 

 

 

(68)

Net cash used in investing activities

 

 

(27,325)

 

 

(26,617)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

57,093 

 

 

17,395 

Payments on line of credit

 

 

(22,093)

 

 

(5,452)

Proceeds from long term debt

 

 

 

 

800 

Payments on long term debt

 

 

(39)

 

 

(20)

Payments on capital lease obligations

 

 

(2)

 

 

(10)

Change in bank overdrafts

 

 

481 

 

 

2,350 

Proceeds from finance lease obligations

 

 

941 

 

 

1,310 

Capital contributions to variable interest entity

 

 

 

 

794 

Shares withheld for tax payments on vested restricted shares

 

 

(35)

 

 

Other

 

 

58 

 

 

21 

Net cash provided by financing activities

 

 

36,404 

 

 

17,188 

Decrease in cash and restricted cash

 

 

(3,506)

 

 

(21,597)

Cash and restricted cash at beginning of period

 

 

7,083 

 

 

25,477 

Cash and restricted cash at end of period

 

$

3,577 

 

$

3,880 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Interest paid

 

$

1,925 

 

$

472 

Income taxes paid

 

$

7,852 

 

$

8,340 

Supplemental disclosure of non-cash information:

 

 

 

 

 

 

Property and equipment acquired under build-to-suit leases

 

$

12,907 

 

$

2,090 

Unpaid liability to acquire property and equipment

 

$

2,452 

 

$

4,411 

8

 


 

DULUTH HOLDINGS INC.

Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

July 29, 2018

 

July 30, 2017

 

July 29, 2018

 

July 30, 2017

Net income

 

$

6,452 

 

$

4,353 

 

$

5,769 

 

$

4,768 

Depreciation and amortization

 

 

2,760 

 

 

1,728 

 

 

5,069 

 

 

3,280 

Interest expense

 

 

1,234 

 

 

372 

 

 

2,055 

 

 

538 

Income tax expense

 

 

2,212 

 

 

2,709 

 

 

1,980 

 

 

2,934 

EBITDA

 

$

12,658 

 

$

9,162 

 

$

14,873 

 

$

11,520 

Non-cash stock based compensation

 

 

449 

 

 

293 

 

 

858 

 

 

617 

Adjusted EBITDA

 

$

13,107 

 

$

9,455 

 

$

15,731 

 

$

12,137 









DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

July 29, 2018

 

July 30, 2017

 

July 29, 2018

 

July 30, 2017

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

60,833 

 

$

57,667 

 

$

127,045 

 

$

121,442 

Retail

 

 

49,820 

 

 

28,559 

 

 

83,815 

 

 

48,471 

Total net sales

 

$

110,653 

 

$

86,226 

 

$

210,860 

 

$

169,913 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

1,123 

 

$

3,125 

 

$

(1,005)

 

$

2,968 

Retail

 

 

8,773 

 

 

4,264 

 

 

10,644 

 

 

5,170 

Total operating income

 

 

9,896 

 

 

7,389 

 

 

9,639 

 

 

8,138 

Interest expense

 

 

1,234 

 

 

372 

 

 

2,055 

 

 

538 

Other income, net

 

 

 

 

45 

 

 

165 

 

 

102 

Income before income taxes

 

$

8,664 

 

$

7,062 

 

$

7,749 

 

$

7,702 









DULUTH HOLDINGS INC.

Net Sales by Business

(Unaudited)

(Amounts in thousands)









 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

July 29, 2018

 

July 30, 2017

 

July 29, 2018

 

July 30, 2017

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Men's

 

$

75,434 

 

$

59,872 

 

$

143,354 

 

$

118,506 

Women's

 

 

29,625 

 

 

21,557 

 

 

56,785 

 

 

42,363 

Hard goods/other

 

 

5,594 

 

 

4,797 

 

 

10,721 

 

 

9,044 

Total net sales

 

$

110,653 

 

$

86,226 

 

$

210,860 

 

$

169,913 



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

 

 

10,600 

 

 

11,000 

Interest expense

 

 

3,950 

 

 

4,450 

Income tax expense

 

 

9,000 

 

 

9,550 

EBITDA

 

$

49,550 

 

$

52,500 

Non-cash stock based compensation

 

 

1,450 

 

 

1,500 

Adjusted EBITDA

 

$

51,000 

 

$

54,000 



10