20190404 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):  April 4, 2019

 

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 April 4, 2019, 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 February 3, 2019. 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 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 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 April 4, 2019




 



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:  April 4, 2019

 

 

 

 

 

 

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 April 4, 2019




20190404 Earnings Release 4Q F18



Exhibit 99.1





Picture 1





Duluth Holdings Inc. Announces Fourth Quarter and Fiscal 2018 Financial Results



MOUNT HOREB, WI - Apr. 4, 2019  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 February 3, 2019 and its financial guidance for fiscal year 2019.



Highlights for the Fourth Quarter Ended February 3, 2019 (14 weeks compared to 13 weeks last year)



·

Net sales increased 15.0% to $250.5 million compared to $217.8 million in the prior-year fourth quarter, includes $7.7 million of net sales from 53rd week

·

Gross margin decreased 90 basis points to 52.4% compared to 53.3% in the prior-year fourth quarter

·

Operating income increased 2.6% to $30.3 million, or 12.1% of net sales, compared to $29.5 million, or 13.6% of net sales in the prior-year fourth quarter

·

Net income was $20.8 million, or $0.64 per diluted share, compared to $19.5 million, or $0.60 per diluted share in the prior-year fourth quarter

·

Adjusted EBITDA1 increased 8.8% to $35.3 million compared to $32.4 million in the prior-year fourth quarter 

·

The Company opened three new retail stores in Oklahoma City, OK; South Portland, ME and Cary, NC, totaling approximately 40,000 gross square feet

·

36th 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 February 3, 2019 (53 weeks compared to 52 weeks last year)



·

Net sales increased 20.5% to $568.1 million compared to $471.4 million in the prior year, includes $7.7 million of net sales from 53rd week

·

Gross margin decreased 80 bps to 54.6% compared to 55.4% in the prior year

·

Operating income increased 0.8% to $37.4 million, or 6.6% of net sales, compared to $37.1 million, or 7.9% of net sales in the prior year

·

Net income was $23.3 million, or $0.72 per diluted share, compared to $23.4 million, or $0.72 per diluted share in the prior year

·

Adjusted EBITDA1 increased 12.1% to $52.0 million compared to $46.4 million in the prior year 

·

The Company opened 15 retail stores, totaling approximately 250,000 gross square feet, and ended the year with a total of 46 stores 

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

1

 


 

Management Commentary



“We began 2018 with several objectives including revenue growth and implementation of key infrastructure improvements that will support continued expansion of the Duluth Trading brand. While we achieved solid growth in 2018 and marked our 36th consecutive quarter of increased net sales year-over-year, we faced some challenges in the fourth quarter that pressured our full year results,” said Stephanie Pugliese, Chief Executive Officer of Duluth Trading.



I am pleased to report that our team executed well and we finished 2018 with a number of accomplishments, including:

·

An increase of nearly $100 million in total revenue;

·

A 50% expansion of our store base, with 15 new locations;

·

Continued double digit growth in our active customer base;

·

Market share growth in both new and established store markets;

·

Successful implementation of large-scale infrastructure improvements including a new order management system and an ecommerce platform, as well as an upgrade to our distribution center in Belleville, Wisconsin; and

·

The launch of customer-facing omni programs such as Buy-Online-Pickup-In-Store and e-gift cards.



Looking ahead to 2019, we will continue to expand and refine our omnichannel model with the addition of 15 stores and more holistic efforts to engage customers across channels.  We will optimize the investments that we made this year by refining processes at our distribution center, the functionality of the order management systems and ecommerce platform, and our inventory planning system to improve productivity and results. We will also continue to build our women’s business, Alaskan Hardgear and men’s base layers, which are significant and proven drivers of growth.



Operating Results for the Fourth Quarter Ended February 3, 2019 (14 weeks compared to 13 weeks last year)



Net sales increased 15.0% to $250.5 million, compared to $217.8 million in the same period a year ago. The increase was driven by a  5.4% growth in direct net sales and a  38.9% growth in retail net sales, with growth in virtually all product categories and in both men’s and women’s business. The inclusion of the 53rd week in fiscal 2018 resulted in an additional $7.7 million of net sales. The increase in retail net sales was attributable to the opening of 15 new retail stores during fiscal 2018.



Gross profit increased 13.1% to $131.3 million, or 52.4% of net sales, compared to $116.0 million, or 53.3% of net sales, in the corresponding prior-year period. The 90 basis point decrease in gross margin was primarily due to the continued decline in shipping revenues and an increase in freight cost related to transporting inventory to our retail stores due to geographic expansion.



Selling, general and administrative expenses increased 16.7% to $100.9 million, compared to $86.5 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses increased 60 basis points to 40.3%, compared to 39.7% in the corresponding prior-year period. As a percentage of net sales, advertising and marketing costs decreased 200 basis points to 14.4% compared to 16.4% in the corresponding prior-year period, primarily due to a planned decrease in catalog spend coupled with a shift in catalog delivery in-home dates from late January into February 2019 and advertising leverage gained from a higher mix of retail net sales.  As a percentage of net sales, selling expenses increased 190 basis points to 16.0%, compared to 14.1% in the corresponding prior-year period, primarily due to an increase in customer service expense related to retail store growth,  and an increase in shipping expense and distribution labor.  As a percentage of net sales, general and administrative expenses increased 70 basis points to 9.9% compared to 9.2% in the corresponding prior-year period, primarily due to an increase in depreciation as a result of more stores and investments in technology and infrastructure. 

2

 


 





Balance Sheet and Liquidity



The Company ended the quarter with a cash balance of approximately $0.7 million, with net working capital of $64.7 million,  and $16.5  million outstanding on its $130.0 million line of credit.



Fiscal 2019 Outlook



·

Net sales in the range of $645.0 million to $655.0 million

·

Adjusted EBITDA1 in the range of $60.0 million to $64.0 million

·

EPS in the range of $0.74 to $0.80 per diluted share

·

Capital expenditures, net of proceeds from finance lease obligations, of $40.0 million to $45.0 million2

·

15 new store openings, adding 230,000 to 240,000 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 2019 capital expenditures primarily include the Company’s plan to open 15 retail stores, investments in technology and infrastructure improvements.



The table below recaps the Company’s fiscal 2018 stores and signed new store leases for fiscal 2019 along with the opening timeframe.







 

 

 

 

 

 

 

 

FISCAL 2018 STORES

 

FISCAL 2019 STORES as of April 4, 2019



 

Gross

 

 

 

 

 

Gross

Location

 

Square Footage

 

Location

 

Timing

 

Square Footage

Anchorage, AK

 

25,409

 

Friendswood, TX

 

Opened March 7, 2019

 

16,026

West Fargo, ND

 

14,557

 

Katy, TX

 

Opened March 8, 2019

 

16,000

Colorado Springs, CO

 

12,410

 

Wichita, KS

 

Opened March 21, 2019

 

15,385

Lubbock, TX

 

15,536

 

Spokane Valley, WA

 

Q1 Fiscal 2019

 

15,656

Denton, TX

 

14,557

 

Jacksonville, FL

 

Q1 Fiscal 2019

 

14,557

Portland, OR

 

19,075

 

Rogers, AR

 

Q2 Fiscal 2019

 

15,656

Columbus, OH

 

14,749

 

Danbury, CT

 

Q2 Fiscal 2019

 

9,792

Arlington, TX

 

15,536

 

Madison, AL

 

Q2 Fiscal 2019

 

15,656

Golden, CO

 

20,415

 

Kennesaw, GA

 

Q2 Fiscal 2019

 

19,685

Ramsey, NJ

 

13,300

 

Round Rock, TX

 

Q3 Fiscal 2019

 

15,536

Canton, OH

 

14,557

 

Sandy, UT

 

Q3 Fiscal 2019

 

15,602

Greensboro, NC

 

30,508

 

Hoover, AL

 

Q3 Fiscal 2019

 

15,656

Oklahoma City, OK

 

15,536

 

 

 

 

 

 

South Portland, ME

 

12,964

 

 

 

 

 

 

Cary, NC

 

11,164

 

 

 

 

 

 

3

 


 

Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Thursday,  April 4, 2019 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 18, 2019: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10129478

·

Live and archived webcast: ir.duluthtrading.com

Investors can pre-register for the earnings conference call to expedite their entry into the call and avoid waiting for a live operator. To pre-register for the call, please visit http://dpregister.com/10129478  and enter your contact information. You will then be issued a personalized phone number and pin to dial into the live conference call. Investors 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 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 February 3, 2019, versus the three months and fiscal year ended January 28, 2018See 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 2, 2020.  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.

4

 


 

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 2019 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 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.



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)















 

 

 

 

 

 



 

February 3, 2019

 

January 28, 2018

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

731 

 

$

2,865 

Accounts receivable

 

 

28 

 

 

52 

Other receivables

 

 

4,611 

 

 

273 

Inventory, net

 

 

97,176 

 

 

89,548 

Prepaid expenses & other current assets

 

 

12,640 

 

 

7,642 

Prepaid catalog costs

 

 

2,503 

 

 

1,446 

Total current assets

 

 

117,689 

 

 

101,826 

Property and equipment, net

 

 

167,109 

 

 

109,705 

Restricted cash

 

 

2,354 

 

 

4,218 

Available-for-sale security

 

 

 

 

6,323 

Goodwill

 

 

402 

 

 

402 

Other assets, net

 

 

2,401 

 

 

628 

Total assets

 

$

289,955 

 

$

223,102 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

24,854 

 

$

17,320 

Accrued expenses and other current liabilities

 

 

26,330 

 

 

25,261 

Income taxes payable

 

 

218 

 

 

7,631 

Current maturities of long-term debt

 

 

1,620 

 

 

84 

Total current liabilities

 

 

53,022 

 

 

50,296 

Finance lease obligations under build-to-suit leases

 

 

23,034 

 

 

26,578 

Long-term debt, less current maturities

 

 

22,322 

 

 

1,424 

Long-term line of credit

 

 

16,542 

 

 

Deferred tax liabilities

 

 

9,775 

 

 

2,100 

Deferred rent obligations, less current maturities

 

 

5,003 

 

 

3,355 

Total liabilities

 

 

129,698 

 

 

83,753 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Treasury stock

 

 

(92)

 

 

(57)

Capital stock

 

 

89,849 

 

 

88,043 

Retained earnings

 

 

70,739 

 

 

48,084 

Total shareholders' equity of Duluth Holdings Inc.

 

 

160,496 

 

 

136,070 

Noncontrolling interest

 

 

(239)

 

 

3,279 

Total shareholders' equity

 

 

160,257 

 

 

139,349 

Total liabilities and shareholders' equity

 

$

289,955 

 

$

223,102 





6

 


 



DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 3, 2019

 

January 28, 2018

 

February 3, 2019

 

January 28, 2018

Net sales

 

$

250,541 

 

$

217,805 

 

$

568,102 

 

$

471,447 

Cost of goods sold (excluding depreciation and
   amortization)

 

 

119,290 

 

 

101,779 

 

 

257,700 

 

 

210,428 

Gross profit

 

 

131,251 

 

 

116,026 

 

 

310,402 

 

 

261,019 

Selling, general and administrative expenses

 

 

100,946 

 

 

86,480 

 

 

273,021 

 

 

223,947 

Operating income

 

 

30,305 

 

 

29,546 

 

 

37,381 

 

 

37,072 

Interest expense

 

 

2,311 

 

 

789 

 

 

5,949 

 

 

1,988 

Other income, net

 

 

215 

 

 

246 

 

 

383 

 

 

421 

Income before income taxes

 

 

28,209 

 

 

29,003 

 

 

31,815 

 

 

35,505 

Income tax expense

 

 

7,590 

 

 

9,398 

 

 

8,503 

 

 

11,878 

Net income

 

 

20,619 

 

 

19,605 

 

 

23,312 

 

 

23,627 

Less: Net (loss) income attributable
  to noncontrolling interest

 

 

(148)

 

 

77 

 

 

 

 

276 

Net income attributable to controlling interest

 

$

20,767 

 

$

19,528 

 

$

23,303 

 

$

23,351 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

32,130 

 

 

31,901 

 

 

32,086 

 

 

31,853 

Net income per share attributable
   to controlling interest

 

$

0.65 

 

$

0.61 

 

$

0.73 

 

$

0.73 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

32,344 

 

 

32,311 

 

 

32,317 

 

 

32,285 

Net income per share attributable
   to controlling interest

 

$

0.64 

 

$

0.60 

 

$

0.72 

 

$

0.72 





7

 


 



DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)















 

 

 

 

 

 



 

Fiscal Year Ended



 

February 3, 2019

 

January 28, 2018

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

23,312 

 

$

23,627 

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

 

 

 

 

 

 

Depreciation and amortization

 

 

12,594 

 

 

7,330 

Stock-based compensation

 

 

1,668 

 

 

1,597 

Deferred income taxes

 

 

8,052 

 

 

533 

Loss on disposal of property and equipment

 

 

162 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

 

 

(7)

Other receivables

 

 

(4,338)

 

 

76 

Inventory

 

 

(10,504)

 

 

(17,553)

Prepaid expense & other current assets

 

 

(5,618)

 

 

(2,320)

Prepaid catalog costs

 

 

(3,261)

 

 

419 

Trade accounts payable

 

 

9,773 

 

 

6,363 

Income taxes payable

 

 

(7,562)

 

 

2,406 

Accrued expenses and deferred rent obligations

 

 

6,808 

 

 

7,395 

Net cash provided by operating activities

 

 

31,095 

 

 

29,868 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(53,036)

 

 

(46,464)

Purchase of available-for-sale security

 

 

 

 

(6,323)

Principal receipts from available-for-sale security

 

 

28 

 

 

Change in other assets

 

 

(438)

 

 

(235)

Consolidation of TRI Holdings, LLC

 

 

217 

 

 

Deconsolidation of Schlecht Retail Ventures LLC

 

 

(506)

 

 

Net cash used in investing activities

 

 

(53,735)

 

 

(53,022)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

130,086 

 

 

88,898 

Payments on line of credit

 

 

(113,544)

 

 

(88,898)

Proceeds from long term debt

 

 

 

 

800 

Payments on long term debt

 

 

(416)

 

 

(54)

Distributions to holders of noncontrolling interest in
    variable interest entities

 

 

 

 

(400)

Proceeds from finance lease obligations

 

 

2,281 

 

 

3,949 

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

 

 

 

 

(321)

Shares withheld for tax payments on vested restricted stock

 

 

(35)

 

 

(57)

Capital contributions to variable interest entities

 

 

 

 

794 

Other

 

 

270 

 

 

49 

Net cash provided by financing activities

 

 

18,642 

 

 

4,760 

Decrease in cash and restricted cash

 

 

(3,998)

 

 

(18,394)

Cash and restricted cash at beginning of period

 

 

7,083 

 

 

25,477 

Cash and restricted cash at end of period

 

$

3,085 

 

$

7,083 



8

 


 

DULUTH HOLDINGS INC.

Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 3, 2019

 

January 28, 2018

 

February 3, 2019

 

January 28, 2018

Net income

 

$

20,619 

 

$

19,605 

 

$

23,312 

 

$

23,627 

Depreciation and amortization

 

 

4,407 

 

 

2,226 

 

 

12,594 

 

 

7,330 

Interest expense

 

 

2,311 

 

 

789 

 

 

5,949 

 

 

1,988 

Income tax expense

 

 

7,590 

 

 

9,398 

 

 

8,503 

 

 

11,878 

EBITDA

 

$

34,927 

 

$

32,018 

 

$

50,358 

 

$

44,823 

Stock based compensation

 

 

363 

 

 

411 

 

 

1,668 

 

 

1,597 

Adjusted EBITDA

 

$

35,290 

 

$

32,429 

 

$

52,026 

 

$

46,420 







DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 3, 2019

 

January 28, 2018

 

February 3, 2019

 

January 28, 2018

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

163,766 

 

$

155,352 

 

$

350,638 

 

$

330,940 

Retail

 

 

86,775 

 

 

62,453 

 

 

217,464 

 

 

140,507 

Total net sales

 

$

250,541 

 

$

217,805 

 

$

568,102 

 

$

471,447 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

9,181 

 

$

13,017 

 

$

(181)

 

$

13,247 

Retail

 

 

21,124 

 

 

16,529 

 

 

37,562 

 

 

23,825 

Total operating income

 

 

30,305 

 

 

29,546 

 

 

37,381 

 

 

37,072 

Interest expense

 

 

2,311 

 

 

789 

 

 

5,949 

 

 

1,988 

Other income, net

 

 

215 

 

 

246 

 

 

383 

 

 

421 

Income before income taxes

 

$

28,209 

 

$

29,003 

 

$

31,815 

 

$

35,505 









DULUTH HOLDINGS INC.

Net Sales by Business

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 3, 2019

 

January 28, 2018

 

February 3, 2019

 

January 28, 2018

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Men's

 

$

179,394 

 

$

156,844 

 

$

395,536 

 

$

333,536 

Women's

 

 

56,000 

 

 

46,912 

 

 

141,244 

 

 

110,343 

Hard goods/other

 

 

15,147 

 

 

14,049 

 

 

31,322 

 

 

27,568 

Total net sales

 

$

250,541 

 

$

217,805 

 

$

568,102 

 

$

471,447 



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 2, 2020

(Unaudited)

(Amounts in thousands)









 

 

 

 

 

 



 

Low

 

High

Forecasted

 

 

 

 

 

 

Net income

 

$

24,000 

 

$

26,000 

Depreciation and amortization

 

 

21,225 

 

 

22,600 

Interest expense

 

 

3,700 

 

 

3,500 

Income tax expense

 

 

8,875 

 

 

9,600 

EBITDA

 

$

57,800 

 

$

61,700 

Stock based compensation

 

 

2,200 

 

 

2,300 

Adjusted EBITDA

 

$

60,000 

 

$

64,000 



10