Fiscal Year 2015 Results Exceed Outlook
IRVINE, Calif.--(BUSINESS WIRE)--
Boot Barn Holdings, Inc. (NYSE:BOOT) today announced its financial
results for the fourth quarter and fiscal year ended March 28, 2015.
Highlights for the quarter ended March 28, 2015, were as follows:
-
Net sales increased 16.7% to $103.3 million;
-
Same store sales, which include e-commerce sales, increased 7.0%;
-
Net income was $2.6 million, or $0.10 per diluted share; and
-
Pro forma adjusted net income (1) was $4.6 million, or
$0.17 per diluted share.
Highlights for the fiscal year ended March 28, 2015, were as follows:
-
Net sales increased 16.4% to $402.7 million;
-
Same store sales, which include e-commerce sales, increased 7.3%;
-
Net income was $13.7 million, or $0.54 per diluted share; and
-
Pro forma adjusted net income (1) increased 25.7% to $19.9
million, or $0.76 per diluted share, and exceeded the high end of the
Company’s $0.67 to $0.70 outlook range.
1) Pro forma adjusted net income is a non-GAAP measure. An explanation
of the computation of this measure and a reconciliation to GAAP net
income is included in the accompanying financial data. See also
"Non-GAAP Financial Measures."
Jim Conroy
, Chief Executive Officer, commented, “I am proud of the
team’s strong performance both for the fourth quarter and for the full
fiscal year 2015. Our financial results reflect the strength of our
business as well as a relentless focus on execution. During the quarter
we opened four new stores, expanding our presence in both new and
existing markets, and increased our same store sales for the 22nd
consecutive quarter. For the fiscal year, I am pleased to report an
increase in our adjusted operating margin of over 40 basis points and a
26% increase in pro forma adjusted net income, particularly as we
continue to invest in strengthening our management team and building our
infrastructure to support future growth. As we look to fiscal 2016, we
will continue to build upon this strong foundation to strengthen our
business in the years to come.”
Operating Results for the Fourth Quarter Ended March 28, 2015
-
Net sales increased 16.7% to $103.3 million from $88.5 million in the
fourth quarter of fiscal 2014 due to contributions from 18 new stores
opened during the year and an increase in same store sales of 7.0%,
which include e-commerce sales.
-
Gross profit was $34.0 million or 32.9% of net sales, compared to
gross profit of $27.5 million or 31.1% of net sales in the prior year
period, which included $1.1 million of one-time costs associated with
the Baskins acquisition completed in fiscal 2014. Excluding such
one-time costs, adjusted gross profit for the fourth quarter of fiscal
2014 was $28.6 million or 32.4% of net sales in the period. The 50
basis point increase in adjusted gross margin rate was driven by an
increase in merchandise margin reflecting increased penetration of
private brands and improved mark-up across the store. This increase
was offset primarily by increases in store occupancy costs and
depreciation expense associated with the acceleration of new store
openings compared to the prior year period.
-
Income from operations was $7.8 million, which includes $0.5 million
in secondary offering costs. This compares to $4.8 million in the
prior year period, which included $1.6 million of expenses related to
the Baskins Acquisition and a $1.2 million loss on disposal of assets.
Excluding the above noted items, adjusted income from operations was
$8.4 million, compared to $7.6 million in the prior year period,
reflecting an increase of 9.6%.
-
The Company opened four new stores and ended the quarter with 169
stores in 26 states.
-
Net income for the fourth quarter of fiscal 2015 was $2.6 million, or
$0.10 per diluted share, which includes $0.5 million costs of the
secondary offering and a $1.4 million write-off of deferred loan fees
in connection with the debt refinancing. This compares to $1.8 million
or $0.09 per diluted share in the prior year period. Pro forma
adjusted net income was $4.6 million, or $0.17 per diluted share
compared to $4.4 million, or $0.18 per diluted share in the prior year
period, reflecting an increase in the effective tax rate from 30.3% in
the fourth quarter of fiscal year 2014 to 36.1% in the fourth quarter
of fiscal 2015.
A reconciliation of adjusted gross profit, adjusted income from
operations, pro forma adjusted net income and pro forma adjusted net
income per diluted share, each a non-GAAP financial measure, to their
most directly comparable GAAP financial measures is included in the
accompanying financial data. See also "Non-GAAP Financial Measures."
Operating Results for the Fifty-Two Week Period Ended March 28, 2015
-
Net sales increased 16.4% to $402.7 million from $345.9 million in the
prior year period due to contributions from 18 new stores opened
during the last twelve months and an increase in same store sales of
7.3%, which include e-commerce sales. The twelve month period also
included a full fiscal year sales contribution from the Baskins
stores, which the Company acquired in May 2013, compared to a ten
month sales contribution in the prior year period.
-
Gross profit was $134.8 million or 33.5% of net sales, compared to
gross profit of $113.2 million or 32.7% of net sales in the prior year
period, which included $3.2 million of one-time costs associated with
the Baskins acquisition. Excluding such one-time costs, adjusted gross
profit for fiscal year 2014 was $116.4 million or 33.6% of net sales
in the period. Merchandise margin grew during the period, driven by
improved mark-up across the store, increased penetration of private
brands and the improvements the Company made to the assortment and
pricing at the former Baskins’ stores. This increase was offset
primarily by increases in store occupancy costs and depreciation
expense associated with the acceleration of new store openings
compared to the prior year period.
-
Income from operations was $35.4 million, which included $0.9 million
in non-recurring expenses related to a potential acquisition that the
Company chose not to pursue, $0.5 million in secondary offering costs
and a $0.1 million loss on disposal of assets. This compares to income
from operations of $20.5 million in the prior year period, which
included $7.7 million of expenses related to the Baskins acquisition
and a $2.0 million loss on disposal of assets. Excluding the above
noted items, adjusted income from operations increased 22.3% to $37.0
million or 9.2% of net sales, compared to $30.2 million or 8.7% of net
sales in the prior year period.
-
The Company opened 18 new stores in the fifty-two week period.
-
Net income was $13.7 million, or $0.54 per diluted share compared to
$5.4 million or $0.28 per diluted share for the prior year period. Pro
forma adjusted net income increased 25.7% to $19.9 million, or $0.76
per diluted share compared to $15.8 million or $0.64 per diluted share
in the prior year period. Pro forma adjusted net income per diluted
share excludes the effect of a cash payment of $1.4 million, or $0.06
per diluted share, to holders of vested stock options in the first
quarter of fiscal 2015.
A reconciliation of adjusted gross profit, adjusted income from
operations, pro forma adjusted net income and pro forma adjusted net
income per diluted share, each a non-GAAP financial measure, to their
most directly comparable GAAP financial measures is included in the
accompanying financial data. See also "Non-GAAP Financial Measures."
Balance Sheet Highlights as of March 28, 2015
-
Cash: $1.4 million
-
Total debt: $90.4 million
-
Total liquidity (cash plus availability on $75 million revolving
credit facility): $60.2 million
Fiscal Year 2016 Outlook
For the fiscal year ending March 26, 2016 the Company expects:
-
To open 22 new stores, with 13 expected to open in the first half of
the fiscal year and the remainder in the second half of the fiscal
year.
-
Same store sales growth, including e-commerce sales, of low to
mid-single digits.
-
Income from operations between $39.1 million and $41.1 million, which
includes higher depreciation and amortization expense associated with
the 18 new stores opened in fiscal year 2015 and the 22 new stores
expected to open in fiscal year 2016, as well as higher non-cash stock
compensation expense of $1.0 million on a year-over-year basis.
Additionally, the Company became public in fiscal 2015 and expects the
costs of being public to be $2.3 million in fiscal 2016 compared to
$0.7 million incurred in fiscal 2015.
-
Net income of $21.9 million to $23.1 million.
-
EPS of $0.81 to $0.86 per diluted share based on 27.0 million weighted
average diluted shares outstanding, which would compare to $0.72 per
share in fiscal 2015 after adjusting for public company costs.
Conference Call Information
A conference call to discuss the financial results for the fourth
quarter of fiscal 2015 is scheduled for today, May 28, 2015, at 4:30
p.m. ET (1:30 p.m. PT). Investors and analysts interested in
participating in the call are invited to dial (877) 407-4018. The
conference call will also be available to interested parties through a
live webcast at www.bootbarn.com.
Please visit the Web site and select the “Investor Relations” link at
least 15 minutes prior to the start of the call to register and download
any necessary software. A telephone replay of the call will be available
until June 11, 2015, by dialing (877) 870-5176 (domestic) or (858)
384-5517 (international) and entering the conference identification
number: 13609940. Please note participants must enter the conference
identification number in order to access the replay.
About Boot Barn
Boot Barn is the nation’s leading lifestyle retailer of western and
work-related footwear, apparel and accessories for men, women and
children. The Company offers its loyal customer base a wide selection of
more than 200 work and lifestyle brands. For more information, visit www.bootbarn.com.
Non-GAAP Financial Measures
The Company presents adjusted gross profit, adjusted income from
operations, pro forma adjusted net income and pro forma adjusted net
income per share to help the Company describe its operating and
financial performance. These financial measures are non-GAAP financial
measures and should not be construed in isolation or as an alternative
to actual gross profit, actual income from operations, actual net income
and actual diluted earnings per share and other income or cash flow
statement data (as presented in the Company’s consolidated financial
statements in accordance with generally accepted accounting principles
in the United States, or GAAP), or as a better indicator of operating
performance or as a measure of liquidity. These non-GAAP financial
measures, as defined by the Company, may not be comparable to similar
non-GAAP financial measures presented by other issuers. The Company’s
management believes that these non-GAAP financial measures provide
investors with transparency and help illustrate financial results by
excluding items that may not be indicative of, or are unrelated to, the
Company’s core operating results, thereby providing a better baseline
for analyzing trends in the underlying business. See the table at the
end of this press release for a reconciliation of adjusted gross profit
to gross profit, adjusted income from operations to income from
operations, pro forma adjusted net income to net income, and pro forma
adjusted net income per share to net income per share.
Forward Looking Statements
This press release contains forward-looking statements that are subject
to risks and uncertainties. All statements other than statements of
historical fact included in this press release are forward-looking
statements. You can identify forward-looking statements by the fact that
they generally include words such as "anticipate," "estimate," "expect,"
"project," "plan,“ "intend," "believe," “outlook” and other words and
terms of similar meaning in connection with any discussion of the timing
or nature of future operating or financial performance or other events
but not all forward-looking statements contain these identifying words.
These forward-looking statements are based on assumptions that the
Company’s management has made in light of their industry experience and
on their perceptions of historical trends, current conditions, expected
future developments and other factors they believe are appropriate under
the circumstances. As you consider this press release, you should
understand that these statements are not guarantees of performance or
results. They involve risks, uncertainties (some of which are beyond the
Company’s control) and assumptions. These risks, uncertainties and
assumptions include, but are not limited to, the following: declines in
consumer spending or changes in consumer preferences and the Company’s
ability to effectively execute on its growth strategy; to maintain and
enhance its strong brand image; to compete effectively; to maintain good
relationships with its key suppliers; and to improve and expand its
exclusive product offerings. The Company discusses the foregoing risks
and other risks in greater detail under the heading “Risk factors” in
the periodic reports filed by the Company with the Securities and
Exchange Commission. Although the Company believes that these
forward-looking statements are based on reasonable assumptions, you
should be aware that many factors could affect the Company’s actual
financial results and cause them to differ materially from those
anticipated in the forward-looking statements. Because of these factors,
the Company cautions that you should not place undue reliance on any of
these forward-looking statements. New risks and uncertainties arise from
time to time, and it is impossible for the Company to predict those
events or how they may affect the Company. Further, any forward-looking
statement speaks only as of the date on which it is made. Except as
required by law, the Company does not intend to update or revise the
forward-looking statements in this press release after the date of this
press release.
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
Consolidated Balance Sheets
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28,
2015
|
|
|
March 29,
2014
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
1,448
|
|
|
$
|
1,118
|
|
Accounts receivable
|
|
|
|
3,863
|
|
|
|
2,191
|
|
Inventories
|
|
|
|
129,312
|
|
|
|
102,702
|
|
Prepaid expenses and other current assets
|
|
|
|
10,773
|
|
|
|
8,685
|
|
Total current assets
|
|
|
|
145,396
|
|
|
|
114,696
|
|
Property and equipment, net
|
|
|
|
30,054
|
|
|
|
21,450
|
|
Goodwill
|
|
|
|
93,097
|
|
|
|
93,097
|
|
Intangible assets, net
|
|
|
|
57,131
|
|
|
|
59,723
|
|
Other assets
|
|
|
|
1,026
|
|
|
|
2,897
|
|
Total assets
|
|
|
$
|
326,704
|
|
|
$
|
291,863
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Line of credit
|
|
|
$
|
16,200
|
|
|
$
|
28,624
|
|
Accounts payable
|
|
|
|
44,636
|
|
|
|
36,029
|
|
Accrued expenses and other current liabilities
|
|
|
|
24,061
|
|
|
|
20,763
|
|
Current portion of notes payable
|
|
|
|
1,713
|
|
|
|
1,000
|
|
Total current liabilities
|
|
|
|
86,610
|
|
|
|
86,416
|
|
Deferred taxes
|
|
|
|
21,102
|
|
|
|
19,960
|
|
Long-term portion of notes payable
|
|
|
|
72,489
|
|
|
|
98,500
|
|
Other liabilities
|
|
|
|
4,081
|
|
|
|
2,412
|
|
Total liabilities
|
|
|
|
184,282
|
|
|
|
207,288
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock, $0.0001 par value; March 28, 2015 - 100,000
|
|
|
|
|
|
|
|
shares authorized, 25,824 shares issued and outstanding;
|
|
|
|
|
|
|
|
March 29, 2014 - 100,000 shares authorized, 18,929 shares
|
|
|
|
|
|
|
|
issued and outstanding
|
|
|
|
3
|
|
|
|
2
|
|
Preferred stock, $0.0001 par value; 10,000 shares authorized,
|
|
|
|
|
|
|
|
no shares issued or outstanding
|
|
|
|
-
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
|
128,693
|
|
|
|
78,834
|
|
Retained earnings
|
|
|
|
13,726
|
|
|
|
1,652
|
|
Total Boot Barn Holdings, Inc. stockholders' equity
|
|
|
|
142,422
|
|
|
|
80,488
|
|
Non-controlling interest
|
|
|
|
-
|
|
|
|
4,087
|
|
Total stockholders' equity
|
|
|
|
142,422
|
|
|
|
84,575
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
326,704
|
|
|
$
|
291,863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Fifty-Two Weeks Ended
|
|
|
|
|
March 28,
2015
|
|
|
March 29,
2014
|
|
|
March 28,
2015
|
|
|
March 29,
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
103,280
|
|
|
$
|
88,486
|
|
|
$
|
402,684
|
|
|
$
|
345,868
|
|
Cost of goods sold
|
|
|
|
69,302
|
|
|
|
60,969
|
|
|
|
267,907
|
|
|
|
231,796
|
|
Amortization of inventory fair value adjustment
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
867
|
|
Total cost of goods sold
|
|
|
|
69,302
|
|
|
|
60,969
|
|
|
|
267,907
|
|
|
|
232,663
|
|
Gross profit
|
|
|
|
33,978
|
|
|
|
27,517
|
|
|
|
134,777
|
|
|
|
113,205
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
26,174
|
|
|
|
22,688
|
|
|
|
99,341
|
|
|
|
91,998
|
|
Acquisition-related expenses
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
671
|
|
Total operating expenses
|
|
|
|
26,174
|
|
|
|
22,688
|
|
|
|
99,341
|
|
|
|
92,669
|
|
Income from operations
|
|
|
|
7,804
|
|
|
|
4,829
|
|
|
|
35,436
|
|
|
|
20,536
|
|
Interest expense, net
|
|
|
|
3,536
|
|
|
|
2,066
|
|
|
|
13,291
|
|
|
|
11,594
|
|
Other income, net
|
|
|
|
14
|
|
|
|
16
|
|
|
|
51
|
|
|
|
39
|
|
Income before income taxes
|
|
|
|
4,282
|
|
|
|
2,779
|
|
|
|
22,196
|
|
|
|
8,981
|
|
Income tax expense
|
|
|
|
1,672
|
|
|
|
887
|
|
|
|
8,466
|
|
|
|
3,321
|
|
Net income
|
|
|
|
2,610
|
|
|
|
1,892
|
|
|
|
13,730
|
|
|
|
5,660
|
|
Net income attributed to non-controlling interest
|
|
|
|
-
|
|
|
|
94
|
|
|
|
4
|
|
|
|
283
|
|
Net income attributed to Boot Barn Holdings, Inc.
|
|
|
$
|
2,610
|
|
|
$
|
1,798
|
|
|
$
|
13,726
|
|
|
$
|
5,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
$
|
0.56
|
|
|
$
|
0.28
|
|
Diluted shares
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
$
|
0.54
|
|
|
$
|
0.28
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares
|
|
|
|
25,721
|
|
|
|
18,929
|
|
|
|
22,126
|
|
|
|
18,929
|
|
Diluted shares
|
|
|
|
26,752
|
|
|
|
19,452
|
|
|
|
22,888
|
|
|
|
19,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
March 28,
2015
|
|
|
March 29,
2014
|
|
|
March 30,
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
13,730
|
|
|
|
$
|
5,660
|
|
|
|
$
|
680
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
6,615
|
|
|
|
|
4,628
|
|
|
|
|
2,662
|
|
|
Stock-based compensation
|
|
|
|
2,048
|
|
|
|
|
1,291
|
|
|
|
|
787
|
|
|
Excess tax benefit
|
|
|
|
(681
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Amortization of intangible assets
|
|
|
|
2,592
|
|
|
|
|
3,501
|
|
|
|
|
2,926
|
|
|
Amortization of deferred loan fees and debt discount
|
|
|
|
3,684
|
|
|
|
|
2,507
|
|
|
|
|
435
|
|
|
Loss on disposal of property and equipment
|
|
|
|
134
|
|
|
|
|
1,980
|
|
|
|
|
322
|
|
|
Accretion of above market leases
|
|
|
|
(149
|
)
|
|
|
|
(230
|
)
|
|
|
|
(231
|
)
|
|
Deferred taxes
|
|
|
|
1,402
|
|
|
|
|
(1,874
|
)
|
|
|
|
(633
|
)
|
|
Amortization of inventory fair value adjustment
|
|
|
|
-
|
|
|
|
|
867
|
|
|
|
|
9,199
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(1,672
|
)
|
|
|
|
(710
|
)
|
|
|
|
(209
|
)
|
|
Inventories
|
|
|
|
(26,610
|
)
|
|
|
|
(14,100
|
)
|
|
|
|
(4,821
|
)
|
|
Prepaid expenses and other current assets
|
|
|
|
(1,667
|
)
|
|
|
|
(871
|
)
|
|
|
|
(2,490
|
)
|
|
Other assets
|
|
|
|
(362
|
)
|
|
|
|
104
|
|
|
|
|
199
|
|
|
Accounts payable
|
|
|
|
7,364
|
|
|
|
|
3,190
|
|
|
|
|
4,916
|
|
|
Accrued expenses and other current liabilities
|
|
|
|
3,298
|
|
|
|
|
5,944
|
|
|
|
|
2,494
|
|
|
Other liabilities
|
|
|
|
1,782
|
|
|
|
|
893
|
|
|
|
|
(4,312
|
)
|
|
Net cash provided by operating activities
|
|
|
|
11,508
|
|
|
|
|
12,780
|
|
|
|
|
11,924
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
(14,074
|
)
|
|
|
|
(11,400
|
)
|
|
|
|
(3,848
|
)
|
|
Proceeds from sale of property and equipment
|
|
|
|
-
|
|
|
|
|
24
|
|
|
|
|
61
|
|
|
Purchase of trademark rights
|
|
|
|
-
|
|
|
|
|
(200
|
)
|
|
|
|
-
|
|
|
Acquisition of business, net of cash acquired
|
|
|
|
-
|
|
|
|
|
(15,696
|
)
|
|
|
|
(41,912
|
)
|
|
Net cash used in investing activities
|
|
|
|
(14,074
|
)
|
|
|
|
(27,272
|
)
|
|
|
|
(45,699
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
Line of credit - net
|
|
|
|
(12,424
|
)
|
|
|
|
9,714
|
|
|
|
|
4,324
|
|
|
Proceeds from loan borrowings
|
|
|
|
104,938
|
|
|
|
|
100,000
|
|
|
|
|
10,583
|
|
|
Proceeds from loan borrowings - related parties
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
25,500
|
|
|
Repayments on debt and capital lease obligations
|
|
|
|
(130,326
|
)
|
|
|
|
(70,126
|
)
|
|
|
|
(1,461
|
)
|
|
Debt issuance fees
|
|
|
|
(1,361
|
)
|
|
|
|
(3,350
|
)
|
|
|
|
(1,167
|
)
|
|
Proceeds from issuance of stock
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,999
|
|
|
Net proceeds from initial public offering
|
|
|
|
82,224
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Excess tax benefits from stock options
|
|
|
|
681
|
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options
|
|
|
|
464
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Dividends paid
|
|
|
|
(41,300
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Payment of assumed contingent consideration and debt from
acquisitions
|
|
|
|
-
|
|
|
|
|
(21,818
|
)
|
|
|
|
(5,405
|
)
|
|
Net cash provided by financing activities
|
|
|
|
2,896
|
|
|
|
|
14,420
|
|
|
|
|
34,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
|
330
|
|
|
|
|
(72
|
)
|
|
|
|
598
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
1,118
|
|
|
|
|
1,190
|
|
|
|
|
592
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
1,448
|
|
|
|
$
|
1,118
|
|
|
|
$
|
1,190
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
|
$
|
8,297
|
|
|
|
$
|
4,849
|
|
|
|
$
|
3,337
|
|
|
Cash paid for interest
|
|
|
$
|
11,167
|
|
|
|
$
|
9,110
|
|
|
|
$
|
6,275
|
|
|
Supplemental disclosure of non-cash activities:
|
|
|
|
|
|
|
|
|
|
|
Unpaid purchases of property and equipment
|
|
|
$
|
1,374
|
|
|
|
$
|
132
|
|
|
|
$
|
65
|
|
|
Equipment acquired through capital lease
|
|
|
$
|
36
|
|
|
|
$
|
28
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
Supplemental Information -
Consolidated Statements of Operations
Reconciliation of GAAP
to Non-GAAP Financial Measures
(In thousands, except per share
amounts)
(Unaudited)
The tables below reconcile the non-GAAP financial measures of adjusted
gross profit, adjusted income from operations, pro forma adjusted net
income, and pro forma adjusted diluted earnings per share, with the most
directly comparable GAAP financial measures of gross profit, income from
operations, net income, and diluted earnings per share. Pro forma
adjusted net income and pro forma adjusted diluted earnings per share
give effect to the reduction in our interest rate under our credit
facility as a result of, and the repayment of a portion of our term loan
with the proceeds of, our November 2014 initial public offering, as if
it had occurred on March 31, 2013, the first day of our fiscal year 2014.
|
|
|
|
Thirteen Weeks Ended
|
|
|
Fifty-Two Weeks Ended
|
|
(Dollars in thousands)
|
|
|
March 28,
2015
|
|
|
March 29,
2014
|
|
|
March 28,
2015
|
|
|
March 29,
2014
|
|
Reconciliation of GAAP gross profit to adjusted gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit, as reported
|
|
|
$
|
33,978
|
|
|
|
$
|
27,517
|
|
|
|
$
|
134,777
|
|
|
|
$
|
113,205
|
|
|
Amortization of inventory fair value adjustment (a)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
867
|
|
|
Acquisition-related integration costs (b)
|
|
|
|
-
|
|
|
|
|
1,124
|
|
|
|
|
-
|
|
|
|
|
2,307
|
|
|
Adjusted gross profit
|
|
|
$
|
33,978
|
|
|
|
$
|
28,641
|
|
|
|
$
|
134,777
|
|
|
|
$
|
116,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP income from operations to adjusted income
from operations
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as reported
|
|
|
$
|
7,804
|
|
|
|
$
|
4,829
|
|
|
|
$
|
35,436
|
|
|
|
$
|
20,536
|
|
|
Amortization of inventory fair value adjustment (a)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
867
|
|
|
Acquisition-related expenses (c)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
671
|
|
|
Acquisition-related integration costs (b)
|
|
|
|
-
|
|
|
|
|
1,631
|
|
|
|
|
-
|
|
|
|
|
6,167
|
|
|
Loss on disposal of assets (d)
|
|
|
|
21
|
|
|
|
|
1,176
|
|
|
|
|
134
|
|
|
|
|
1,980
|
|
|
Secondary offering costs (i)
|
|
|
|
541
|
|
|
|
|
-
|
|
|
|
|
541
|
|
|
|
|
-
|
|
|
Other unusual or non-recurring expenses (e)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
864
|
|
|
|
|
-
|
|
|
Adjusted income from operations
|
|
|
$
|
8,366
|
|
|
|
$
|
7,636
|
|
|
|
$
|
36,975
|
|
|
|
$
|
30,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net income attributed to Boot Barn
Holdings, Inc. to pro forma adjusted net income attributed to Boot
Barn Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
Net income attributed to Boot Barn Holdings, Inc., as reported
|
|
|
$
|
2,610
|
|
|
|
$
|
1,798
|
|
|
|
$
|
13,726
|
|
|
|
$
|
5,377
|
|
|
Amortization of inventory fair value adjustment (a)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
867
|
|
|
Acquisition-related expenses (c)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
671
|
|
|
Acquisition-related integration costs (b)
|
|
|
|
-
|
|
|
|
|
1,631
|
|
|
|
|
-
|
|
|
|
|
6,167
|
|
|
Loss on disposal of assets (d)
|
|
|
|
21
|
|
|
|
|
1,176
|
|
|
|
|
134
|
|
|
|
|
1,980
|
|
|
Secondary offering costs (i)
|
|
|
|
541
|
|
|
|
|
-
|
|
|
|
|
541
|
|
|
|
|
-
|
|
|
Other unusual or non-recurring expenses (e)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
864
|
|
|
|
|
-
|
|
|
Interest expense, as reported
|
|
|
|
3,536
|
|
|
|
|
2,066
|
|
|
|
|
13,291
|
|
|
|
|
11,594
|
|
|
Pro forma interest expense (f)
|
|
|
|
(1,210
|
)
|
|
|
|
(1,210
|
)
|
|
|
|
(4,840
|
)
|
|
|
|
(4,840
|
)
|
|
Provision for income taxes, as reported
|
|
|
|
1,672
|
|
|
|
|
887
|
|
|
|
|
8,466
|
|
|
|
|
3,321
|
|
|
Pro forma adjusted provision for income taxes
|
|
|
|
(2,590
|
)
|
|
|
|
(1,921
|
)
|
|
|
|
(12,275
|
)
|
|
|
|
(9,295
|
)
|
|
Pro forma adjusted net income attributed to Boot Barn Holdings, Inc.
|
|
|
$
|
4,580
|
|
|
|
$
|
4,427
|
|
|
|
$
|
19,907
|
|
|
|
$
|
15,842
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of adjusted net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per share, as reported
|
|
|
$
|
0.10
|
|
|
|
$
|
0.09
|
|
|
|
$
|
0.54
|
|
|
|
$
|
0.28
|
|
|
Adjustments
|
|
|
|
0.07
|
|
|
|
|
0.09
|
|
|
|
|
0.16
|
|
|
|
|
0.36
|
|
|
Net income per share paid to vested option holders (g)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.06
|
|
|
|
|
-
|
|
|
Pro forma adjusted net income per share, diluted
|
|
|
$
|
0.17
|
|
|
|
$
|
0.18
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding, as reported
|
|
|
|
26,752
|
|
|
|
|
19,452
|
|
|
|
|
22,888
|
|
|
|
|
19,175
|
|
|
Pro forma effect of shares issuances in IPO (h)
|
|
|
|
-
|
|
|
|
|
5,750
|
|
|
|
|
3,368
|
|
|
|
|
5,750
|
|
|
Pro forma adjusted diluted weighted average shares
|
|
|
|
26,752
|
|
|
|
|
25,202
|
|
|
|
|
26,256
|
|
|
|
|
24,925
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents the amortization of purchase-accounting adjustments that
increased the value of inventory acquired to its fair value.
(b) Represents certain store integration, remerchandising and corporate
consolidation costs incurred in connection with the integration of
Baskins, which we acquired in May 2013.
(c) Acquisition costs include direct costs and fees related to the
acquisition of Baskins in May 2013.
(d) Loss on disposal of assets in the prior year period includes assets
written off as part of the rebranding of RCC and Baskins stores.
(e) Represents professional fees and expenses incurred in connection
with other acquisition activity.
(f) The net decrease in interest expense resulting from a reduction in
the interest rate under our credit facility as a result of, and the
repayment of a portion of our term loan with the proceeds of, our
November 2014 initial public offering (the “IPO”), as if it had occurred
on March 31, 2013, the first day of our fiscal year 2014.
(g) In April 2014, holders of vested stock options received a cash
payment of $1.4 million, which the Company deducted from net income for
purposes of the earnings per share calculation to determine the net
income available to common shareholders. The Company has added this
payment to the net income in order to calculate diluted earnings per
share.
(h) These shares represent shares issued at the time of the IPO and are
shown as if they had been issued on March 31, 2013, the first day of our
fiscal year 2014.
(i) Costs related to a registered secondary offering of common stock
completed in March 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
Store Count
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 29,
|
|
|
|
September 28,
|
|
|
|
December 28,
|
|
|
|
March 29,
|
|
|
|
June 28,
|
|
|
|
September 27,
|
|
|
|
December 27,
|
|
|
|
March 28,
|
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2013
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
2014
|
|
|
|
2015
|
|
Store Count (BOP)
|
|
|
117
|
|
|
|
149
|
|
|
|
151
|
|
|
|
|
155
|
|
|
|
|
152
|
|
|
|
155
|
|
|
|
158
|
|
|
|
166
|
|
|
Opened / Acquired
|
|
|
32
|
|
|
|
2
|
|
|
|
5
|
|
|
|
|
--
|
|
|
|
|
3
|
|
|
|
3
|
|
|
|
8
|
|
|
|
4
|
|
|
Closed
|
|
|
--
|
|
|
|
--
|
|
|
|
(1
|
)
|
|
|
|
(3
|
)
|
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(1
|
)
|
|
Store Count (EOP)
|
|
|
149
|
|
|
|
151
|
|
|
|
155
|
|
|
|
|
152
|
|
|
|
|
155
|
|
|
|
158
|
|
|
|
166
|
|
|
|
169
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20150528006551/en/
Source: Boot Barn Holdings, Inc.