20191103 Earnings 3Q 8K





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 8K

CURRENT REPORT

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





 

 

 

 

 

 

Date of report (Date of earliest event reported):  December 5, 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))



Securities registered pursuant to Section 129b) of the Act:





 

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Class B Common Stock, No Par Value

DLTH

NASDAQ Global Select Market



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



Emerging growth company



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


 



Item 2.02 Results of Operations and Financial Condition.



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



On December 5, 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 third quarter ended November 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 2019 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 April 19, 2019, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC.  These risks and uncertainties include, but are not limited to, the following: our ability to maintain and enhance a strong brand image; our ability to successfully open new stores; effectively adapting to new challenges associated with our expansion into new geographic markets; generating adequate cash from our existing stores to support our growth; the inability to maintain the performance of a maturing store portfolio; the impact of changes in corporate tax regulations; identifying and responding to new and changing customer preferences; the success of the locations in which our stores are located; our ability to attract and retain customers in the various retail venues and locations in which our stores are located; competing effectively in an environment of intense competition; our ability to adapt to significant changes in sales due to the seasonality of our business; price reductions or inventory shortages resulting from failure to purchase the appropriate amount of inventory in advance of the season in which it will be sold; increases in costs of fuel or other energy, transportation or utility costs and in the costs of labor and employment; failure of our information technology systems to support our current and growing business, before and after our planned upgrades; and other factors that may be disclosed in our SEC filings or otherwise. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws. 




 



Item 9.01 Financial Statements and Exhibits.



 (d)  Exhibits.

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



 

 

 

 

 

 

 

 

 

Exhibit No.

 

Description

 

99.1

 

Earnings Press Release, dated December 5, 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:  December 5, 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 December 5, 2019




20191103 Earnings Release 3Q F19

Exhibit 99.1





Picture 2





Duluth Holdings Inc. Announces  Third Quarter Fiscal 2019 Financial Results



MOUNT HOREB, Wis., Dec.  5, 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 third quarter ended November 3, 2019.



Highlights for the Third Quarter Ended November 3, 2019



·

Net sales increased 12.2% to $119.8 million compared to $106.7 million in the prior-year third quarter

·

Gross margin decreased 250 basis points to 54.6% compared to 57.1% in the prior-year third quarter

·

Operating income of $1.3 million compared to operating loss of $2.6 million in the prior-year third quarter

·

Net income of  $0.2 million, or $0.01 per diluted share, compared to a  net loss of $3.2 million, or $0.10 per diluted share, in the prior-year third quarter

·

Adjusted EBITDA1 of $7.3 million compared to $1.0 million in the prior-year third quarter 

·

The Company opened three retail stores in Round Rock,  TX;  Hoover,  AL; and Sandy,  UT totaling approximately 47,000 gross square feet

·

39th consecutive quarter of increased net sales year-over-year

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



Management Commentary



We are pleased to report healthy top-line growth of 12% and improved third-quarter operating margin and earnings growth on a year-over-year basis,” said Stephen L. Schlecht, Founder and Chief Executive Officer of Duluth Trading. “Our entire team has been hard at work to set the stage for the all-important holiday shopping season and I believe we entered the fourth quarter better prepared to serve our customers than any time in the last two years.”

1

 


 

Operating Results for the Third Quarter Ended November 3, 2019

Net sales increased 12.2%, to $119.8 million, compared to $106.7 million in the same period a year ago. Net sales were driven by a 2.9% growth in direct net sales and 24.1% growth in retail net sales,  with increases in both our men’s and women’s businesses.  At the end of the third quarter, the company had 58 stores compared to 43 stores in the same period a year ago.

Gross profit increased 7.2%, to $65.4 million, or 54.6% of net sales, compared to $61.0 million, or 57.1% of net sales, in the corresponding prior-year period. The 250-basis point decrease in gross margin rate was primarily attributable to a decrease in product margins due to additional global promotions, coupled with recent clearance activity.

Selling, general and administrative expenses increased 0.8% to $64.0 million, compared to $63.5 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses decreased 600 basis points to 53.5%, compared to 59.5% in the corresponding prior-year period. As a percentage of net sales, general and administrative expenses decreased 50 basis points to 22.1%, compared to 22.6% in the corresponding prior-year period, primarily due to leverage gained from a higher mix of retail sales. As a percentage of net sales, selling expenses decreased 110 basis points to 15.4%, compared to 16.5% in the corresponding prior-year period, largely due to gained efficiencies at both the distribution center and call center. As a percentage of net sales, advertising and marketing costs decreased 440 basis points to 16.0%, compared to 20.4% in the corresponding prior-year period,  primarily due to lower catalog circulation and advertising leverage gained from a higher mix of retail sales. 



Balance Sheet and Liquidity



The Company ended the quarter with a cash balance of $2.2 million, net working capital of $108.7 million, $20.0 million outstanding on its $50.0 million term loan, and  $70.5 million outstanding on its $80.0 million revolving line of credit.



Fiscal 2019 Outlook



The Company reaffirmed its fiscal 2019 outlook as follows:

·

Net sales in the range of $610.0 million to $620.0 million

·

Adjusted EBITDA1 in the range of $51.0 million to $55.0 million

·

EPS in the range of $0.60 to $0.66 per diluted share

·

Capital expenditures of approximately $38.0 million2

·

15 new store openings, adding approximately 215,000 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 opening of 15 retail stores, investments in technology and infrastructure improvements.

2

 


 

The following table recaps the Company’s fiscal 2019 stores opened as well as signed new store leases and the anticipated opening timeframes.







 

 

 

 



 

 

 

Gross

Location

 

Timing

 

Square Footage

Friendswood, TX

 

Opened March 7, 2019

 

16,026

Katy, TX

 

Opened March 8, 2019

 

16,000

Wichita, KS

 

Opened March 21, 2019

 

15,385

Spokane Valley, WA

 

Opened April 11, 2019

 

15,656

Jacksonville, FL

 

Opened May 2, 2019

 

14,557

Rogers, AR

 

Opened May 16, 2019

 

15,656

Danbury, CT

 

Opened May 23, 2019

 

9,792

Madison, AL

 

Opened June 6, 2019

 

15,656

Kennesaw, GA

 

Opened June 28, 2019

 

19,620

Round Rock, TX

 

Opened September 5, 2019

 

15,536

Hoover, AL

 

Opened September 26, 2019

 

15,656

Sandy, UT

 

Opened November 1, 2019

 

15,602

Bloomington, MN

 

Opened November 7, 2019

 

1,663

Franklin, TN

 

Opened November 14, 2019

 

11,940

Knoxville, TN

 

Opened November 15, 2019

 

15,385

Henrico, VA

 

Q1 Fiscal 2020

 

16,828

Springfield, OR

 

Q1 Fiscal 2020

 

20,388

Orland Park, IL

 

Q2 Fiscal 2020

 

10,000

Roseville, CA

 

Q2 Fiscal 2020

 

15,000

Florence, KY

 

Q3 Fiscal 2020

 

11,441

Cherry Hill, NJ

 

Fiscal 2021

 

11,441



3

 


 

Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Thursday,  December 5, 2019 at 9:30 am Eastern Time, to discuss the results and answer questions.

·

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

·

Conference call replay available through December 19, 2019: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10137186

·

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/10137186 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 and nine months ended November 3, 2019, versus the three and nine months ended October 28, 2018.  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 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 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 April 19, 2019, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC.  These risks and uncertainties include, but are not limited to, the following: our ability to maintain and enhance a strong brand image; our ability to successfully open new stores; effectively adapting to new challenges associated with our expansion into new geographic markets; generating adequate cash from our existing stores to support our growth; the inability to maintain the performance of a maturing store portfolio; the impact of changes in corporate tax regulations; identifying and responding to new and changing customer preferences; the success of the locations in which our stores are located; our ability to attract and retain customers in the various retail venues and locations in which our stores are located; competing effectively in an environment of intense competition; our ability to adapt to significant changes in sales due to the seasonality of our business; price reductions or inventory shortages resulting from failure to purchase the appropriate amount of inventory in advance of the season in which it will be sold; increases in costs of fuel or other energy, transportation or utility costs and in the costs of labor and employment; failure of our information technology systems to support our current and growing business, before and after our planned upgrades; and other factors that may be disclosed in our SEC filings or otherwise. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws.





Investor Contacts:

Donni Case (310) 622-8224

Margaret Boyce (310) 622-8247

Financial Profiles, Inc.

Duluth@finprofiles.com



# # #

(Tables Follow)

5

 


 





DULUTH HOLDINGS INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

November 3, 2019

 

February 3, 2019



 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

2,187 

 

$

731 

Accounts receivable

 

 

340 

 

 

28 

Other receivables

 

 

6,559 

 

 

4,611 

Inventory, net

 

 

183,115 

 

 

97,685 

Prepaid expenses & other current assets

 

 

11,170 

 

 

12,640 

Prepaid catalog costs

 

 

892 

 

 

2,503 

Total current assets

 

 

204,263 

 

 

118,198 

Property and equipment, net

 

 

139,134 

 

 

167,109 

Operating lease right-of-use assets

 

 

119,323 

 

 

Finance lease right-of-use assets, net

 

 

45,313 

 

 

Restricted cash

 

 

1,776 

 

 

2,354 

Available-for-sale security

 

 

6,499 

 

 

6,295 

Goodwill

 

 

402 

 

 

402 

Other intangible asset, net

 

 

287 

 

 

306 

Other assets, net

 

 

1,120 

 

 

641 

Total assets

 

$

518,117 

 

$

295,305 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

55,351 

 

$

25,363 

Accrued expenses and other current liabilities

 

 

27,750 

 

 

26,530 

Income taxes payable

 

 

 

 

218 

Current portion of operating lease liabilities

 

 

10,296 

 

 

Current portion of finance lease liabilities

 

 

1,584 

 

 

Current maturities of long-term debt1

 

 

541 

 

 

500 

Total current liabilities

 

 

95,522 

 

 

52,611 

Operating lease liabilities, less current maturities

 

 

104,352 

 

 

Long-term line of credit

 

 

70,470 

 

 

16,542 

Finance lease liabilities, less current maturities

 

 

38,183 

 

 

Long-term debt, less current maturities1

 

 

27,880 

 

 

28,283 

Long-term delayed draw term loan

 

 

20,000 

 

 

Deferred tax liabilities

 

 

8,732 

 

 

9,722 

Finance lease obligations under build-to-suit leases

 

 

 

 

23,034 

Deferred rent obligations, less current maturities

 

 

 

 

5,003 

Total liabilities

 

 

365,139 

 

 

135,195 

Commitments and contingencies

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

Treasury stock

 

 

(406)

 

 

(92)

Capital stock

 

 

90,451 

 

 

89,849 

Retained earnings

 

 

63,214 

 

 

70,592 

Accumulated other comprehensive income, net

 

 

214 

 

 

Total shareholders' equity of Duluth Holdings Inc.

 

 

153,473 

 

 

160,349 

Noncontrolling interest

 

 

(495)

 

 

(239)

Total shareholders' equity

 

 

152,978 

 

 

160,110 

Total liabilities and shareholders' equity

 

$

518,117 

 

$

295,305 

1 Represents debt of the variable interest entity, TRI Holdings, LLC, that is consolidated in accordance with ASC 810, Consolidation.  Duluth Trading Company is not the guarantor nor the obligor of this debt.

6

 


 

DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)







 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

November 3, 2019

 

October 28, 2018

 

November 3, 2019

 

October 28, 2018

Net sales

 

$

119,768 

 

$

106,701 

 

$

355,975 

 

$

317,561 

Cost of goods sold (excluding depreciation
  and amortization)

 

 

54,403 

 

 

45,730 

 

 

164,888 

 

 

138,410 

Gross profit

 

 

65,365 

 

 

60,971 

 

 

191,087 

 

 

179,151 

Selling, general and administrative expenses

 

 

64,037 

 

 

63,534 

 

 

196,128 

 

 

172,075 

Operating income (loss)

 

 

1,328 

 

 

(2,563)

 

 

(5,041)

 

 

7,076 

Interest expense

 

 

1,500 

 

 

1,583 

 

 

3,131 

 

 

3,638 

Other income, net

 

 

58 

 

 

 

 

254 

 

 

168 

(Loss) income before income taxes

 

 

(114)

 

 

(4,143)

 

 

(7,918)

 

 

3,606 

Income tax (benefit) expense

 

 

(203)

 

 

(1,067)

 

 

(2,209)

 

 

913 

Net income (loss)

 

 

89 

 

 

(3,076)

 

 

(5,709)

 

 

2,693 

Less: Net (loss) income

  attributable to noncontrolling interest

 

 

(93)

 

 

74 

 

 

(256)

 

 

157 

Net income (loss) attributable to controlling interest

 

$

182 

 

$

(3,150)

 

$

(5,453)

 

$

2,536 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock outstanding

 

 

32,322 

 

 

32,098 

 

 

32,299 

 

 

32,065 

Net income (loss) per share
  attributable to controlling interest

 

$

0.01 

 

$

(0.10)

 

$

(0.17)

 

$

0.08 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and equivalents outstanding

 

 

32,322 

 

 

32,098 

 

 

32,299 

 

 

32,402 

Net income (loss) per share
  attributable to controlling interest

 

$

0.01 

 

$

(0.10)

 

$

(0.17)

 

$

0.08 

7

 


 

DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)







 

 

 

 

 

 



 

Nine Months Ended



 

November 3, 2019

 

October 28, 2018

Cash flows from operating activities:

 

 

 

 

 

 

Net (loss) income

 

$

(5,709)

 

$

2,693 

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

 

 

 

 

 

 

Depreciation and amortization

 

 

15,934 

 

 

8,187 

Stock based compensation

 

 

282 

 

 

1,305 

Deferred income taxes

 

 

(914)

 

 

(150)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(312)

 

 

(287)

Other receivables

 

 

(1,948)

 

 

(2,554)

Inventory

 

 

(85,430)

 

 

(44,776)

Prepaid expense & other current assets

 

 

2,568 

 

 

(4,951)

Deferred catalog costs

 

 

1,611 

 

 

(1,416)

Trade accounts payable

 

 

29,862 

 

 

19,126 

Income taxes payable

 

 

(218)

 

 

(7,780)

Accrued expenses and deferred rent obligations

 

 

(3,350)

 

 

7,101 

Net cash used in operating activities

 

 

(47,624)

 

 

(23,502)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(20,899)

 

 

(45,878)

Capital contributions towards build-to-suit stores

 

 

(3,712)

 

 

Principal receipts from available-for-sale security

 

 

85 

 

 

Change in other assets

 

 

(15)

 

 

(439)

Net cash used in investing activities

 

 

(24,541)

 

 

(46,317)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

225,079 

 

 

100,982 

Payments on line of credit

 

 

(171,152)

 

 

(35,982)

Proceeds from other borrowings

 

 

20,000 

 

 

Payments on long term debt

 

 

(362)

 

 

(60)

Payments on finance lease obligations

 

 

(528)

 

 

(4)

Proceeds from finance lease obligations

 

 

 

 

941 

Shares withheld for tax payments on vested restricted shares

 

 

(314)

 

 

(35)

Other

 

 

320 

 

 

87 

Net cash provided by financing activities

 

 

73,043 

 

 

65,929 

Increase (decrease) in cash and restricted cash

 

 

878 

 

 

(3,890)

Cash and restricted cash at beginning of period

 

 

3,085 

 

 

7,083 

Cash and restricted cash at end of period

 

$

3,963 

 

$

3,193 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Interest paid

 

$

3,301 

 

$

3,362 

Income taxes paid

 

$

555 

 

$

10,055 

Supplemental disclosure of non-cash information:

 

 

 

 

 

 

Property and equipment acquired under build-to-suit leases

 

$

 

$

3,583 

Unpaid liability to acquire property and equipment

 

$

378 

 

$

3,001 

8

 


 

DULUTH HOLDINGS INC.

Reconciliation of Net Income to EBITDA and EBITDA to Adjusted EBITDA

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

 

 

 

 

 

 

 

 

 

 

 



 

November 3, 2019

 

October 28, 2018

 

November 3, 2019

 

October 28, 2018

Net income (loss)

 

$

89 

 

$

(3,076)

 

$

(5,709)

 

$

2,693 

Depreciation and amortization

 

 

6,529 

 

 

3,118 

 

 

15,934 

 

 

8,187 

Interest expense

 

 

1,500 

 

 

1,583 

 

 

3,131 

 

 

3,638 

Amortization of build-to-suit operating leases
capital contribution

 

 

94 

 

 

 

 

573 

 

 

Income tax (benefit) expense

 

 

(203)

 

 

(1,067)

 

 

(2,209)

 

 

913 

EBITDA

 

$

8,009 

 

$

558 

 

$

11,720 

 

$

15,431 

Stock based compensation

 

 

(747)

 

 

447 

 

 

282 

 

 

1,305 

Adjusted EBITDA

 

$

7,262 

 

$

1,005 

 

$

12,002 

 

$

16,736 









DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

November 3, 2019

 

October 28, 2018

 

November 3, 2019

 

October 28, 2018

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

61,581 

 

$

59,827 

 

$

187,549 

 

$

186,872 

Retail

 

 

58,187 

 

 

46,874 

 

 

168,426 

 

 

130,689 

Total net sales

 

$

119,768 

 

$

106,701 

 

$

355,975 

 

$

317,561 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

(5,229)

 

$

(8,357)

 

$

(22,054)

 

$

(9,362)

Retail

 

 

6,557 

 

 

5,794 

 

 

17,013 

 

 

16,438 

Total operating income (loss)

 

 

1,328 

 

 

(2,563)

 

 

(5,041)

 

 

7,076 

Interest expense

 

 

1,500 

 

 

1,583 

 

 

3,131 

 

 

3,638 

Other income, net

 

 

58 

 

 

 

 

254 

 

 

168 

(Loss) income before income taxes

 

$

(114)

 

$

(4,143)

 

$

(7,918)

 

$

3,606 









DULUTH HOLDINGS INC.

Net Sales by Business

(Unaudited)

(Amounts in thousands)









 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

November 3, 2019

 

October 28, 2018

 

November 3, 2019

 

October 28, 2018

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Men's

 

$

80,049 

 

$

72,789 

 

$

235,939 

 

$

216,143 

Women's

 

 

33,758 

 

 

28,459 

 

 

101,673 

 

 

85,244 

Hard goods/other

 

 

5,961 

 

 

5,453 

 

 

18,363 

 

 

16,174 

Total net sales

 

$

119,768 

 

$

106,701 

 

$

355,975 

 

$

317,561 



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

 

$

19,500 

 

$

21,500 

Depreciation and amortization

 

 

19,900 

 

 

20,900 

Interest expense

 

 

4,600 

 

 

4,600 

Amortization of build-to-suit operating leases capital contribution

 

 

800 

 

 

800 

Income tax expense

 

 

5,500 

 

 

6,300 

EBITDA

 

$

50,300 

 

$

54,100 

Stock based compensation

 

 

700 

 

 

900 

Adjusted EBITDA

 

$

51,000 

 

$

55,000 



10