20200319 Earnings 4Q 8K





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 8K

CURRENT REPORT

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





 

 

 

 

 

 

Date of report (Date of earliest event reported):  March 19, 2020

 

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 March 19, 2020, 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 2, 2020. 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 and its long-term growth targets, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  You can identify forward-looking statements by the use of words such as “may,” “might,” “will,” “should,” “expect,” “plan,” “anticipate,” “could,” “believe,” “estimate,” “project,” “target,” “predict,” “intend,” “future,” “budget,” “goals,” “potential,” “continue,” “design,” “objective,” “would,” and other similar expressions. The forward-looking statements are not historical facts, and are based upon Duluth Trading’s current expectations, beliefs, estimates, and projections, and various assumptions, many of which, by their nature, are inherently uncertain and beyond Duluth Trading’s control. Duluth Trading’s expectations, beliefs and projections are expressed in good faith, and Duluth Trading believes there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs, estimates, and projections will result or be achieved and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements, including, among others, the risks, uncertainties, and factors set forth under "Risk Factors" in the Company’s Annual Report on Form 10-K filed with the SEC on April 19, 2019, and other factors as may be periodically described in Duluth Trading’s subsequent filings with the SEC. Forward-looking statements speak only as of the date the statements are made. Duluth Trading assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances or other changes affecting forward-looking information except to the extent required by applicable securities laws. 




 



Item 9.01 Financial Statements and Exhibits.



 (d)  Exhibits.

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



 

 

 

 

 

 

 

 

 

Exhibit No.

 

Description

 

99.1

 

Earnings Press Release, dated March 19, 2020




 



SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.







 

 

 

 

 

 

 

DULUTH HOLDINGS INC.

Date:  March 19, 2020

 

 

 

 

 

 

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 March 19, 2020




20200319 Earnings Release 4Q F19



Exhibit 99.1





Picture 1





Duluth Holdings Inc. Announces Fourth Quarter and Fiscal 2019 Financial Results



MOUNT HOREB, WI - March 19, 2020  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 2, 2020.



Highlights for the Fourth Quarter Ended February 2, 2020 (13 weeks compared to 14 weeks last year)



·

Net sales increased 3.6% to $259.6 million compared to $250.5 million in the prior-year fourth quarter, which included $7.7 million of net sales from the 14th week

·

Gross margin increased to 52.8% compared to 52.4% in the prior-year fourth quarter

·

Operating income increased 10.1% to $33.1 million, or 12.8% of net sales, compared to $30.1 million, or 12.0% of net sales in the prior-year fourth quarter

·

Net income was $24.4 million, or $0.75 per diluted share, compared to $20.6 million, or $0.64 per diluted share in the prior-year fourth quarter

·

Adjusted EBITDA1 increased 13.7% to $39.9 million compared to $35.1 million in the prior-year fourth quarter 

·

The Company opened three new retail stores in Bloomington, MN;  Franklin, TN and Knoxville, TN, totaling approximately 29,000 gross square feet

·

40th 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 2, 2020 (52 weeks compared to 53 weeks last year)



·

Net sales increased 8.4% to $615.6 million compared to $568.1 million in the prior year, which included $7.7 million of net sales from the 53rd week

·

Gross margin decreased to 53.3% compared to 54.6% in the prior year

·

Operating income decreased to $28.1 million, or 4.6% of net sales, compared to $37.2 million, or 6.5% of net sales in the prior year

·

Net income was $18.9 million, or $0.58 per diluted share, compared to $23.2 million, or $0.72 per diluted share in the prior year

·

Adjusted EBITDA1 was flat compared to the prior year at $51.9 million 

·

The Company opened 15 retail stores, totaling approximately 215,000 gross square feet, and ended the year with a total of 61 stores 



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

1

 


 

Management Commentary



“We entered the fourth quarter well prepared to serve our customers during the peak holiday season, yet like many retailers, significant headwinds of a shortened holiday shopping season and unseasonably warm weather limited our fourth quarter potential. Net sales grew 7% on a comparable 13-week basis and due to our intense focus on managing expenses, reported operating margin improved 80 basis points year-over-year,” said Stephen L. Schlecht, Founder and Chief Executive Officer of Duluth Trading.



Operating Results for the Fourth Quarter Ended February 2, 2020 (13 weeks compared to 14 weeks last year)



Net sales increased 3.6% to $259.6 million, compared to $250.5 million in the same period a year ago. The increase was driven by a  11.6% growth in retail net sales, partially offset by a  0.6%  decline in direct net sales.  The inclusion of the 53rd week in fiscal 2018 amounted to an additional $7.7 million of net sales. The increase in retail net sales was attributed to the opening of 15 new retail stores during fiscal 2019, partially offset by a decline in existing store sales. Direct net sales growth in established markets with a store continued to outpace markets without a store.



Women’s business net sales increased 9.2% driven by fall and winter gear and the expansion of the women’s plus line. Men’s business net sales increased 2.1% driven by new products and growth in Alaskan Hardgear, partially offset by lower outerwear sales due to unseasonably warm weather in many parts of the country.



Gross profit increased 4.4% to $137.1 million, or 52.8% of net sales, compared to $131.2 million, or 52.4% of net sales, in the corresponding prior-year period. The increase in gross margin rate was primarily due to leverage gained from higher retail sales, partially offset by global promotions and clearance activity throughout the quarter. 



Selling, general and administrative expenses increased 2.7% to $103.9 million, compared to $101.1 million in the same period a year ago. As a percentage of net sales, selling, general and administrative expenses decreased to 40.0%, compared to 40.4% in the corresponding prior-year period.



The increase in selling, general and administrative expenses was primarily due to increased occupancy, equipment and personnel costs to support the growth in the number of retail stores and increased demand during the peak season. The leverage gained was primarily driven by net sales growth and further benefited from reduced catalog spend, improved shipping rates and efficiencies gained at our distribution centers and call center. Contributing to these efficiencies was the ability to leverage the new distribution center in Dubuque, IA allowing the Company to lessen its reliance on more costly third-party logistics companies during the peak season. The Company also benefited from further omnichannel momentum with 10.7% of direct orders fulfilled and shipped directly from a retail store.



Balance Sheet and Liquidity



The Company ended the quarter with a cash balance of approximately $0.5 million, with net working capital of $83.4 million, $20.0 million outstanding on its $50.0 million term loan, $19.3 million outstanding on its $80.0 million line of credit and $30.8 million in fiscal 2019 of capital expenditures. 

2

 


 

Fiscal 2020 Outlook

Given the unpredictability of the effects of the coronavirus on, among other things, consumer behavior, store traffic, store closings, production capabilities, timing of deliveries, our people, economic activity and the market generally in the coming weeks and months, the Company is unable to provide specific earnings guidance at this time. 



In response to expected impacts to sales plans, the Company is focusing on managing expense and capital spending levels by reducing new store openings; deferring certain technology and infrastructure projects; adjusting inventory receipt plans, and evaluating its bank line of credit to confirm access to the maximum capacity and commitment available.



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







 

 

 

 

 

 

 

 

FISCAL 2019 STORES

 

EXECUTED LEASES as of March 19, 2020



 

Gross

 

 

 

 

 

Gross

Location

 

Square Footage

 

Location

 

Timing

 

Square Footage

Friendswood, TX

 

16,026

 

Short Pump, VA

 

Opened March 5, 2020

 

16,828

Katy, TX

 

16,000

 

Springfield, OR

 

Q3 Fiscal 2020

 

20,388

Wichita, KS

 

15,385

 

Orland Park, IL

 

Q3 Fiscal 2020

 

10,000

Spokane Valley, WA

 

15,656

 

Florence, KY

 

Q3 Fiscal 2020

 

11,441

Jacksonville, FL

 

14,557

 

Roseville, CA

 

Fiscal 2021

 

15,000

Rogers, AR

 

15,656

 

Cherry Hill, NJ

 

Fiscal 2021

 

11,441

Danbury, CT

 

9,792

 

 

 

 

 

 

Madison, AL

 

15,656

 

 

 

 

 

 

Kennesaw, GA

 

20,041

 

 

 

 

 

 

Round Rock, TX

 

15,536

 

 

 

 

 

 

Hoover, AL

 

15,656

 

 

 

 

 

 

Sandy, UT

 

15,602

 

 

 

 

 

 

Bloomington, MN

 

1,663

 

 

 

 

 

 

Franklin, TN

 

11,940

 

 

 

 

 

 

Knoxville, TN

 

15,385

 

 

 

 

 

 

3

 


 

Conference Call Information

A conference call and audio webcast with analysts and investors will be held on Thursday,  March 19, 2020 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 April 2, 2020: 877-344-7529 (domestic) or 412-317-0088 (international)

·

Replay access code: 10139930

·

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/10139930 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 http://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 2, 2020, versus the three months and fiscal year ended 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.

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. 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. 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)















 

 

 

 

 

 



 

February 2, 2020

 

February 3, 2019

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$

538 

 

$

731 

Receivables

 

 

3,121 

 

 

4,639 

Inventory, net

 

 

147,849 

 

 

97,685 

Prepaid expenses & other current assets

 

 

9,503 

 

 

12,640 

Prepaid catalog costs

 

 

1,181 

 

 

2,503 

Total current assets

 

 

162,192 

 

 

118,198 

Property and equipment, net

 

 

137,071 

 

 

167,109 

Operating lease right-of-use assets

 

 

120,431 

 

 

Finance lease right-of-use assets, net

 

 

46,677 

 

 

Restricted cash

 

 

51 

 

 

2,354 

Available-for-sale security

 

 

6,432 

 

 

6,295 

Other assets, net

 

 

1,196 

 

 

1,349 

Total assets

 

$

474,050 

 

$

295,305 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

33,053 

 

$

25,363 

Accrued expenses and other current liabilities

 

 

29,464 

 

 

26,530 

Income tax payable

 

 

3,427 

 

 

218 

Current portion of operating lease liabilities

 

 

10,674 

 

 

Current portion of finance lease liabilities

 

 

1,600 

 

 

Current maturities of long-term debt1

 

 

557 

 

 

500 

Total current liabilities

 

 

78,775 

 

 

52,611 

Operating lease liabilities, less current maturities

 

 

106,120 

 

 

Finance lease liabilities, less current maturities

 

 

37,434 

 

 

Long-term debt, less current maturities2

 

 

67,110 

 

 

44,825 

Deferred tax liabilities

 

 

8,505 

 

 

9,722 

Finance lease obligations under build-to-suit leases

 

 

 

 

23,034 

Deferred rent obligations, less current maturities

 

 

 

 

5,003 

Total liabilities

 

 

297,944 

 

 

135,195 

Treasury stock

 

 

(407)

 

 

(92)

Capital stock

 

 

90,902 

 

 

89,849 

Retained earnings

 

 

87,589 

 

 

70,592 

Accumulated other comprehensive loss

 

 

188 

 

 

Total shareholders' equity of Duluth Holdings Inc.

 

 

178,272 

 

 

160,349 

Noncontrolling interest

 

 

(2,166)

 

 

(239)

Total shareholders' equity

 

 

176,106 

 

 

160,110 

Total liabilities and shareholders' equity

 

$

474,050 

 

$

295,305 



1Represents 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.

2Includes $27.8 million of TRI Holdings, LLC long-term debt.

6

 


 



DULUTH HOLDING INC.

Consolidated Statements of Operations

(Unaudited)

(Amounts in thousands, except per share figures)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 2, 2020

 

February 3, 2019

 

February 2, 2020

 

February 3, 2019

Net sales

 

$

259,649 

 

$

250,541 

 

$

615,624 

 

$

568,102 

Cost of goods sold (excluding depreciation and
   amortization)

 

 

122,587 

 

 

119,290 

 

 

287,475 

 

 

257,700 

Gross profit

 

 

137,062 

 

 

131,251 

 

 

328,149 

 

 

310,402 

Selling, general and administrative expenses

 

 

103,913 

 

 

101,146 

 

 

300,041 

 

 

273,221 

Operating income

 

 

33,149 

 

 

30,105 

 

 

28,108 

 

 

37,181 

Interest expense

 

 

1,340 

 

 

2,311 

 

 

4,471 

 

 

5,949 

Other income, net

 

 

37 

 

 

215 

 

 

291 

 

 

383 

Income before income taxes

 

 

31,846 

 

 

28,009 

 

 

23,928 

 

 

31,615 

Income tax expense

 

 

7,638 

 

 

7,537 

 

 

5,429 

 

 

8,450 

Net income

 

 

24,208 

 

 

20,472 

 

 

18,499 

 

 

23,165 

Less: Net (loss) income attributable
  to noncontrolling interest

 

 

(167)

 

 

(148)

 

 

(422)

 

 

Net income attributable to controlling interest

 

$

24,375 

 

$

20,620 

 

$

18,921 

 

$

23,156 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of
   common stock outstanding

 

 

32,336 

 

 

32,130 

 

 

32,309 

 

 

32,086 

Net income per share attributable
   to controlling interest

 

$

0.75 

 

$

0.64 

 

$

0.59 

 

$

0.72 

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

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares and
   equivalents outstanding

 

 

32,336 

 

 

32,344 

 

 

32,371 

 

 

32,317 

Net income per share attributable
   to controlling interest

 

$

0.75 

 

$

0.64 

 

$

0.58 

 

$

0.72 





7

 


 



DULUTH HOLDINGS INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Amounts in thousands)















 

 

 

 

 

 



 

Fiscal Year Ended



 

February 2, 2020

 

February 3, 2019

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

18,499 

 

$

23,165 

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

 

 

 

 

 

 

Depreciation and amortization

 

 

22,083 

 

 

12,594 

Stock-based compensation

 

 

647 

 

 

1,668 

Deferred income taxes

 

 

(1,151)

 

 

7,999 

Loss on disposal of property and equipment

 

 

 

 

162 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Receivables

 

 

1,518 

 

 

(4,329)

Inventory

 

 

(50,164)

 

 

(11,013)

Prepaid expense & other current assets

 

 

5,429 

 

 

(5,618)

Prepaid catalog costs

 

 

1,322 

 

 

(3,261)

Trade accounts payable

 

 

7,564 

 

 

10,282 

Income taxes payable

 

 

3,209 

 

 

(7,562)

Accrued expenses and deferred rent obligations

 

 

(2,260)

 

 

7,008 

Net cash provided by operating activities

 

 

6,696 

 

 

31,095 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(24,435)

 

 

(53,036)

Capital contributions towards build-to-suit stores

 

 

(6,354)

 

 

Principal receipts from available-for-sale security

 

 

117 

 

 

28 

Change in other assets

 

 

(15)

 

 

(438)

Consolidation of TRI Holdings, LLC

 

 

 

 

217 

Deconsolidation of Schlecht Retail Ventures LLC

 

 

 

 

(506)

Net cash used in investing activities

 

 

(30,687)

 

 

(53,735)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

 

271,754 

 

 

130,086 

Payments on line of credit

 

 

(268,965)

 

 

(113,544)

Proceeds from other borrowings

 

 

20,000 

 

 

Payments on long term debt

 

 

(495)

 

 

(416)

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

 

 

(891)

 

 

Proceeds from finance lease obligations

 

 

 

 

2,281 

Shares withheld for tax payments on vested restricted stock

 

 

(315)

 

 

(35)

Capital contributions to variable interest entities

 

 

 

 

Other

 

 

407 

 

 

270 

Net cash provided by financing activities

 

 

21,495 

 

 

18,642 

Decrease in cash and restricted cash

 

 

(2,496)

 

 

(3,998)

Cash and restricted cash at beginning of period

 

 

3,085 

 

 

7,083 

Cash and restricted cash at end of period

 

$

589 

 

$

3,085 



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 2, 2020

 

February 3, 2019

 

February 2, 2020

 

February 3, 2019

Net income

 

$

24,208 

 

$

20,472 

 

$

18,499 

 

$

23,165 

Depreciation and amortization

 

 

6,149 

 

 

4,407 

 

 

22,083 

 

 

12,594 

Interest expense

 

 

1,340 

 

 

2,311 

 

 

4,471 

 

 

5,949 

Amortization of build-to-suit operating
leases capital contributions

 

 

211 

 

 

 

 

784 

 

 

Income tax expense

 

 

7,638 

 

 

7,537 

 

 

5,429 

 

 

8,450 

EBITDA

 

$

39,546 

 

$

34,727 

 

$

51,266 

 

$

50,158 

Stock based compensation

 

 

365 

 

 

363 

 

 

647 

 

 

1,668 

Adjusted EBITDA

 

$

39,911 

 

$

35,090 

 

$

51,913 

 

$

51,826 







DULUTH HOLDINGS INC.

Segment Information

(Unaudited)

(Amounts in thousands)













 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 2, 2020

 

February 3, 2019

 

February 2, 2020

 

February 3, 2019

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

162,822 

 

$

163,766 

 

$

350,371 

 

$

350,638 

Retail

 

 

96,827 

 

 

86,775 

 

 

265,253 

 

 

217,464 

Total net sales

 

$

259,649 

 

$

250,541 

 

$

615,624 

 

$

568,102 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

11,851 

 

$

8,981 

 

$

(10,203)

 

$

(381)

Retail

 

 

21,298 

 

 

21,124 

 

 

38,311 

 

 

37,562 

Total operating income

 

 

33,149 

 

 

30,105 

 

 

28,108 

 

 

37,181 

Interest expense

 

 

1,340 

 

 

2,311 

 

 

4,471 

 

 

5,949 

Other income, net

 

 

37 

 

 

215 

 

 

291 

 

 

383 

Income before income taxes

 

$

31,846 

 

$

28,009 

 

$

23,928 

 

$

31,615 









DULUTH HOLDINGS INC.

Net Sales by Business

(Unaudited)

(Amounts in thousands)











 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Fiscal Year Ended



 

February 2, 2020

 

February 3, 2019

 

February 2, 2020

 

February 3, 2019

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

Men's

 

$

183,183 

 

$

179,393 

 

$

419,122 

 

$

395,536 

Women's

 

 

61,143 

 

 

56,000 

 

 

162,816 

 

 

141,244 

Hard goods/other

 

 

15,323 

 

 

15,148 

 

 

33,686 

 

 

31,322 

Total net sales

 

$

259,649 

 

$

250,541 

 

$

615,624 

 

$

568,102 





9