Further Raises Fiscal Year 2015 Outlook
IRVINE, Calif.--(BUSINESS WIRE)--
Boot Barn Holdings, Inc. (NYSE:BOOT) today announced its financial
results for the third quarter of fiscal year 2015 ended December 27,
2014.
Highlights for the quarter ended December 27, 2014, compared to the
quarter ended December 28, 2013 were as follows:
-
Net sales increased 13.1% to $130.5 million;
-
Same store sales, which include e-commerce sales, increased 7.2%;
-
Net income was $8.8 million, or $0.36 per diluted share, compared to a
net income of $6.3 million or $0.33 per diluted share; and
-
Pro forma adjusted net income (1) was $10.7 million, or
$0.40 per diluted share compared to $8.9 million, or $0.35 per diluted
share.
1) Pro forma adjusted net income is a non-GAAP measure. A reconciliation
of GAAP net income to this measure is included in the accompanying
financial data. See also "Non-GAAP Financial Measures."
Jim Conroy
, Chief Executive Officer, commented, “Our third quarter
performance was highlighted by the continued successful execution of our
major growth initiatives. We expanded our nationwide footprint with the
opening of eight new stores, increased our same store sales and built
out our private brand portfolio with the launch of MoonShine Spirit by
Brad Paisley
. At the same time, we expanded our merchandise margin and
delivered strong bottom line results. We are confident that we have the
right strategies in place to take advantage of our leadership position
in the marketplace and grow our business.”
Operating Results for the Third Quarter Ended December 27, 2014
-
Net sales increased 13.1% to $130.5 million from $115.4 million in the
third quarter of fiscal 2014; same store sales, which include
e-commerce sales, increased 7.2%. Net sales also increased due to
contributions from 14 new stores opened during the last twelve months.
-
Gross profit was $46.2 million or 35.4% of net sales, compared to
adjusted gross profit of $41.0 million or 35.5% of net sales in the
prior year period, which excludes $1.3 million of one-time costs
associated with the Baskins Acquisition. Merchandise margin grew in
the quarter, primarily 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 by increases in store occupancy costs
and depreciation expense associated with the higher store count
compared to the prior year period, as well as an increase in
procurement and distribution costs.
-
Income from operations was $17.9 million. This compares to $13.1
million in the prior year period, which included $2.5 million of
expenses related to the Baskins Acquisition and a $0.5 million loss on
disposal of assets. Excluding the above noted items, adjusted income
from operations was $17.9 million, compared to $16.0 million in the
prior year period, reflecting an increase of 11.5%.
-
The Company opened eight new stores and ended the quarter with 166
stores in 26 states.
-
Net income for the third quarter of fiscal 2015 was $8.8 million, or
$0.36 per diluted share, compared to $6.3 million or $0.33 per diluted
share in the prior year period. Pro forma adjusted net income
increased 20% to $10.7 million, or $0.40 per diluted share compared to
$8.9 million, or $0.35 per diluted share in the prior year period.
A reconciliation of the above non-GAAP financial measures to their
nearest GAAP financial measures is included in the accompanying
financial data. See also "Non-GAAP Financial Measures."
Operating Results for the Thirty-Nine Week Period Ended December 27,
2014
-
Net sales increased 16.3% to $299.4 million from $257.4 million in the
prior year period; same store sales, which include e-commerce sales,
increased 7.3%. Net sales also increased due to contributions from 14
new stores opened during the last twelve months. The nine month period
also included a nine month sales contribution from the Baskins stores,
which the Company acquired in May 2013, compared to a seven month
sales contribution in the prior year period.
-
Gross profit was $100.8 million or 33.7% of net sales, compared to
adjusted gross profit of $87.7 million or 34.1% of net sales in the
prior year period, which excludes $2.1 million of one-time costs
associated with the Baskins Acquisition. 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 by increases in store occupancy costs
and depreciation expense associated with the higher store count
compared to the prior year period, as well as an increase in
procurement and distribution costs.
-
Income from operations was $27.6 million, which included $0.9 million
in non-recurring expenses related to a potential acquisition that the
Company chose not to pursue and a $0.1 million loss on disposal of
assets. This compares to income from operations of $15.7 million in
the prior year period, which included $6.1 million of expenses related
to the Baskins acquisition and a $0.8 million loss on disposal of
assets. Excluding the above noted items, adjusted income from
operations was $28.6 million or 9.6% of net sales, compared to $22.6
million or 8.8% of net sales in the prior year period.
-
The Company opened 14 new stores in the thirty-nine week period.
-
Net income was $11.1 million, or $0.45 per diluted share compared to
$3.6 million or $0.19 per diluted share for the prior year period. Pro
forma adjusted net income increased 34% to $15.3 million, or $0.59 per
diluted share compared to $11.4 million or $0.46 per diluted share in
the prior year period. Pro forma adjusted net income per 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 the above non-GAAP financial measures to their
nearest GAAP financial measures is included in the accompanying
financial data. See also "Non-GAAP Financial Measures."
Balance Sheet Highlights as of December 27, 2014
-
Cash: $3.6 million
-
Total debt: $79.5 million
-
Total liquidity (cash plus availability on $70 million revolving
credit facility ): $41.6 million
Subsequent Events
On January 26, 2015, the Company hired
Greg Hackman
as Chief Financial
Officer and Secretary.
Paul Iacono
, formerly Chief Financial Officer and
Secretary of the Company, will be redirecting his efforts in a new role
as Vice President, Business Development, focusing on further
accelerating the Company’s growth. He is also assisting Mr. Hackman to
transition into the CFO role in an expedited manner by providing
historical context.
“We are pleased to welcome Greg to the leadership team at Boot Barn. He
is a highly capable finance leader with a strong background in the
retail industry and his extensive experience managing the requirements
of public company reporting will add tremendous leadership to the
overall Boot Barn team. I had the opportunity to work with Greg for
several years at Claire’s, and I am looking forward to working with him
again,” commented
Jim Conroy
, CEO of Boot Barn. “Paul is a valuable
member of the leadership team and, in his new role in Business
Development, will leverage his institutional knowledge of the Company
and enable us to continue to execute on our growth initiatives.”
Fiscal Year 2015 Outlook
Based on the strong results in the third quarter, the Company has
further increased its outlook for the fiscal year ending March 28, 2015:
-
18 stores expected to open, adding four stores in the fourth quarter
to the 14 stores opened year to date.
-
Same store sales growth, including e-commerce sales, of approximately
6.5% to 7.0%.
-
Income from operations between $33.0 million and $34.5 million,
compared to the Company’s prior outlook of $32.0 million to $33.5
million.
-
Net income of $13.2 million to $14.1 million or $0.52 to $0.55 per
diluted share based on 22.9 million weighted average diluted shares
outstanding. The calculation of diluted earnings per share reflects a
$1.4 million cash payment paid in April 2014 to holders of vested
stock options.
-
Pro forma adjusted net income of $17.5 million to $18.4 million, or
$0.67 to $0.70 per diluted share based on 26.2 million weighted
average diluted shares outstanding. Pro forma adjusted net income has
been adjusted to include the full year impact of the initial public
offering and subsequent repayment of a portion of the existing term
loan.
Conference Call Information
A conference call to discuss the financial results for the third quarter
of fiscal 2015 is scheduled for today, February 4, 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 February 18, 2015, by dialing (877) 870-5176 (domestic) or (858)
384-5517 (international) and entering the conference identification
number: 13599720. 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 registration statement filed by the Company with the SEC in
connection with the Company’s IPO. 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)
|
|
|
|
|
|
|
|
December 27,
2014
|
|
March 29,
2014
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
3,598
|
|
$
|
1,118
|
Accounts receivable
|
|
|
4,512
|
|
|
2,191
|
Inventories
|
|
|
121,855
|
|
|
102,702
|
Prepaid expenses and other current assets
|
|
|
7,509
|
|
|
8,685
|
Total current assets
|
|
|
137,474
|
|
|
114,696
|
Property and equipment, net
|
|
|
27,025
|
|
|
21,450
|
Goodwill
|
|
|
93,097
|
|
|
93,097
|
Intangible assets, net
|
|
|
57,761
|
|
|
59,723
|
Other assets
|
|
|
1,679
|
|
|
2,897
|
Total assets
|
|
$
|
317,036
|
|
$
|
291,863
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Line of credit
|
|
$
|
32,043
|
|
$
|
28,624
|
Accounts payable
|
|
|
42,247
|
|
|
36,029
|
Accrued expenses and other current liabilities
|
|
|
33,186
|
|
|
20,763
|
Current portion of notes payable
|
|
|
480
|
|
|
1,000
|
Total current liabilities
|
|
|
107,956
|
|
|
86,416
|
Deferred taxes
|
|
|
20,564
|
|
|
19,960
|
Long-term portion of notes payable
|
|
|
46,968
|
|
|
98,500
|
Other liabilities
|
|
|
3,470
|
|
|
2,412
|
Total liabilities
|
|
|
178,958
|
|
|
207,288
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock, $0.0001 par value; December 27, 2014 - 100,000
|
|
|
|
|
shares authorized, 25,709 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
|
|
|
126,959
|
|
|
78,834
|
Retained earnings
|
|
|
11,116
|
|
|
1,652
|
Total Boot Barn Holdings, Inc. stockholders' equity
|
|
|
138,078
|
|
|
80,488
|
Non-controlling interest
|
|
|
-
|
|
|
4,087
|
Total stockholders' equity
|
|
|
138,078
|
|
|
84,575
|
Total liabilities and stockholders' equity
|
|
$
|
317,036
|
|
$
|
291,863
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
|
Consolidated Statements of Operations
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
Thirteen Weeks Ended
|
|
Thirty-Nine Weeks Ended
|
|
|
December 27,
2014
|
|
December 28,
2013
|
|
December 27,
2014
|
|
December 28,
2013
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
130,523
|
|
$
|
115,438
|
|
$
|
299,404
|
|
$
|
257,382
|
Cost of goods sold
|
|
|
84,367
|
|
|
75,474
|
|
|
198,605
|
|
|
170,827
|
Amortization of inventory fair value adjustment
|
|
|
-
|
|
|
288
|
|
|
-
|
|
|
867
|
Total cost of goods sold
|
|
|
84,367
|
|
|
75,762
|
|
|
198,605
|
|
|
171,694
|
Gross profit
|
|
|
46,156
|
|
|
39,676
|
|
|
100,799
|
|
|
85,688
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
28,299
|
|
|
26,604
|
|
|
73,167
|
|
|
69,310
|
Acquisition-related expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
671
|
Total operating expenses
|
|
|
28,299
|
|
|
26,604
|
|
|
73,167
|
|
|
69,981
|
Income from operations
|
|
|
17,857
|
|
|
13,072
|
|
|
27,632
|
|
|
15,707
|
Interest expense, net
|
|
|
4,177
|
|
|
2,244
|
|
|
9,755
|
|
|
9,528
|
Other income, net
|
|
|
12
|
|
|
12
|
|
|
37
|
|
|
23
|
Income before income taxes
|
|
|
13,692
|
|
|
10,840
|
|
|
17,914
|
|
|
6,202
|
Income tax expense
|
|
|
4,929
|
|
|
4,167
|
|
|
6,794
|
|
|
2,434
|
Net income
|
|
|
8,763
|
|
|
6,673
|
|
|
11,120
|
|
|
3,768
|
Net income attributed to non-controlling interest
|
|
|
-
|
|
|
334
|
|
|
4
|
|
|
189
|
Net income attributed to Boot Barn Holdings, Inc.
|
|
$
|
8,763
|
|
$
|
6,339
|
|
$
|
11,116
|
|
$
|
3,579
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
Basic shares
|
|
$
|
0.37
|
|
$
|
0.33
|
|
$
|
0.46
|
|
$
|
0.19
|
Diluted shares
|
|
$
|
0.36
|
|
$
|
0.33
|
|
$
|
0.45
|
|
$
|
0.19
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
Basic shares
|
|
|
23,704
|
|
|
18,929
|
|
|
20,928
|
|
|
18,929
|
Diluted shares
|
|
|
24,556
|
|
|
19,432
|
|
|
21,599
|
|
|
19,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boot Barn Holdings, Inc.
|
Consolidated Statements of Cash Flows
|
(In thousands)
|
(Unaudited)
|
|
|
|
Thirty-Nine Weeks Ended
|
|
|
December 27,
2014
|
|
December 28,
2013
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
Net income
|
|
$
|
11,120
|
|
|
$
|
3,768
|
|
Adjustments to reconcile net income to net cash provided by
|
|
|
|
|
operating activities:
|
|
|
|
|
Depreciation
|
|
|
4,481
|
|
|
|
2,872
|
|
Stock-based compensation
|
|
|
1,459
|
|
|
|
889
|
|
Amortization of intangible assets
|
|
|
1,962
|
|
|
|
2,903
|
|
Amortization of deferred loan fees
|
|
|
2,218
|
|
|
|
2,368
|
|
Loss on disposal of property and equipment
|
|
|
113
|
|
|
|
804
|
|
Accretion of above market leases
|
|
|
(126
|
)
|
|
|
(178
|
)
|
Deferred taxes
|
|
|
604
|
|
|
|
338
|
|
Amortization of inventory fair value adjustment
|
|
|
-
|
|
|
|
867
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(2,321
|
)
|
|
|
(1,177
|
)
|
Inventories
|
|
|
(19,153
|
)
|
|
|
(13,018
|
)
|
Prepaid expenses and other current assets
|
|
|
1,176
|
|
|
|
93
|
|
Other assets
|
|
|
(166
|
)
|
|
|
32
|
|
Accounts payable
|
|
|
5,647
|
|
|
|
7,997
|
|
Accrued expenses and other current liabilities
|
|
|
12,423
|
|
|
|
9,601
|
|
Other liabilities
|
|
|
1,148
|
|
|
|
271
|
|
Net cash provided by operating activities
|
|
|
20,585
|
|
|
|
18,430
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Purchases of property and equipment
|
|
|
(9,562
|
)
|
|
|
(9,659
|
)
|
Proceeds from sale of property and equipment
|
|
|
-
|
|
|
|
16
|
|
Purchase of trademark rights
|
|
|
-
|
|
|
|
(200
|
)
|
Acquisition of business, net of cash acquired
|
|
|
-
|
|
|
|
(13,980
|
)
|
Net cash used in investing activities
|
|
|
(9,562
|
)
|
|
|
(23,823
|
)
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
Line of credit - net
|
|
|
3,419
|
|
|
|
(149
|
)
|
Proceeds from loan borrowings
|
|
|
30,750
|
|
|
|
100,000
|
|
Debt issuance fees
|
|
|
(776
|
)
|
|
|
(3,350
|
)
|
Repayments on debt and capital lease obligations
|
|
|
(82,860
|
)
|
|
|
(69,799
|
)
|
Net proceeds from initial public offering
|
|
|
82,224
|
|
|
|
-
|
|
Dividends paid
|
|
|
(41,300
|
)
|
|
|
-
|
|
Repayment of debt in connection with acquisition
|
|
|
-
|
|
|
|
(20,078
|
)
|
Net cash (used in) provided by financing activities
|
|
|
(8,543
|
)
|
|
|
6,624
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
2,480
|
|
|
|
1,231
|
|
Cash and cash equivalents, beginning of period
|
|
|
1,118
|
|
|
|
1,190
|
|
Cash and cash equivalents, end of period
|
|
$
|
3,598
|
|
|
$
|
2,421
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
Thirteen Weeks Ended
|
|
Thirty-Nine Weeks Ended
|
(Dollars in thousands)
|
|
December 27,
2014
|
|
December 28,
2013
|
|
December 27,
2014
|
|
December 28,
2013
|
Reconciliation of GAAP gross profit to adjusted gross profit
|
|
|
|
|
|
|
|
|
Gross profit, as reported
|
|
$
|
46,156
|
|
|
$
|
39,676
|
|
|
$
|
100,799
|
|
|
$
|
85,688
|
|
Amortization of inventory fair value adjustment (a)
|
|
|
-
|
|
|
|
288
|
|
|
|
-
|
|
|
|
867
|
|
Acquisition-related integration costs (b)
|
|
|
-
|
|
|
|
1,000
|
|
|
|
-
|
|
|
|
1,183
|
|
Adjusted gross profit
|
|
$
|
46,156
|
|
|
$
|
40,964
|
|
|
$
|
100,799
|
|
|
$
|
87,738
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP income from operations to adjusted income
from operations
|
|
|
|
|
|
|
Income from operations, as reported
|
|
$
|
17,857
|
|
|
$
|
13,072
|
|
|
$
|
27,632
|
|
|
$
|
15,707
|
|
Amortization of inventory fair value adjustment (a)
|
|
|
-
|
|
|
|
288
|
|
|
|
-
|
|
|
|
867
|
|
Acquisition-related expenses (c)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
671
|
|
Acquisition-related integration costs (b)
|
|
|
-
|
|
|
|
2,171
|
|
|
|
-
|
|
|
|
4,536
|
|
Loss on disposal of assets (d)
|
|
|
27
|
|
|
|
513
|
|
|
|
113
|
|
|
|
804
|
|
Other unusual or non-recurring expenses (e)
|
|
|
-
|
|
|
|
-
|
|
|
|
864
|
|
|
|
-
|
|
Adjusted income from operations
|
|
$
|
17,884
|
|
|
$
|
16,044
|
|
|
$
|
28,609
|
|
|
$
|
22,585
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
8,763
|
|
|
$
|
6,339
|
|
|
$
|
11,116
|
|
|
$
|
3,579
|
|
Amortization of inventory fair value adjustment (a)
|
|
|
-
|
|
|
|
288
|
|
|
|
-
|
|
|
|
867
|
|
Acquisition-related expenses (c)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
671
|
|
Acquisition-related integration costs (b)
|
|
|
-
|
|
|
|
2,171
|
|
|
|
-
|
|
|
|
4,536
|
|
Loss on disposal of assets (d)
|
|
|
27
|
|
|
|
513
|
|
|
|
113
|
|
|
|
804
|
|
Other unusual or non-recurring expenses (e)
|
|
|
-
|
|
|
|
-
|
|
|
|
864
|
|
|
|
-
|
|
Interest expense, as reported
|
|
|
4,177
|
|
|
|
2,244
|
|
|
|
9,755
|
|
|
|
9,528
|
|
Pro forma interest expense (f)
|
|
|
(1,210
|
)
|
|
|
(1,210
|
)
|
|
|
(3,630
|
)
|
|
|
(3,630
|
)
|
Provision for income taxes, as reported
|
|
|
4,929
|
|
|
|
4,167
|
|
|
|
6,794
|
|
|
|
2,434
|
|
Pro forma adjusted provision for income taxes
|
|
|
(6,007
|
)
|
|
|
(5,579
|
)
|
|
|
(9,685
|
)
|
|
|
(7,374
|
)
|
Pro forma adjusted net income attributed to Boot Barn Holdings, Inc.
|
|
$
|
10,679
|
|
|
$
|
8,933
|
|
|
$
|
15,327
|
|
|
$
|
11,415
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of adjusted net income per share
|
|
|
|
|
|
|
|
|
Net income per share, diluted:
|
|
|
|
|
|
|
|
|
Net Income per share, as reported
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
0.45
|
|
|
$
|
0.19
|
|
Adjustments
|
|
|
0.04
|
|
|
|
0.02
|
|
|
|
0.08
|
|
|
|
0.27
|
|
Net income per share paid to vested option holders (g)
|
|
|
-
|
|
|
|
-
|
|
|
|
0.06
|
|
|
|
-
|
|
Pro forma adjusted net income per share, diluted
|
|
$
|
0.40
|
|
|
$
|
0.35
|
|
|
$
|
0.59
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding, as reported
|
|
|
24,556
|
|
|
|
19,432
|
|
|
|
21,599
|
|
|
|
19,273
|
|
The effect of dilutive potential common shares due to reporting
adjusted net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Pro forma effect of shares issuances in IPO (h)
|
|
|
1,975
|
|
|
|
5,750
|
|
|
|
4,492
|
|
|
|
5,750
|
|
Pro forma adjusted diluted weighted average shares
|
|
|
26,531
|
|
|
|
25,182
|
|
|
|
26,091
|
|
|
|
25,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2015 Outlook
|
(Dollars in thousands)
|
|
Low
|
|
High
|
|
|
|
|
|
Reconciliation of forecasted GAAP net income attributed to Boot
Barn Holdings, Inc. to
forecasted pro forma adjusted
net income attributed to Boot Barn Holdings, Inc.
|
|
|
Net income guidance
|
|
13.2
|
|
|
14.1
|
|
Loss on disposal of assets
|
|
0.1
|
|
|
0.1
|
|
Other unusual or non-recurring expenses (e)
|
|
0.9
|
|
|
0.9
|
|
Interest expense
|
|
11.0
|
|
|
11.0
|
|
Pro forma interest expense (f)
|
|
(4.8
|
)
|
|
(4.8
|
)
|
Provision for income taxes
|
|
8.8
|
|
|
9.4
|
|
Pro forma adjusted provision for income taxes
|
|
(11.7
|
)
|
|
(12.3
|
)
|
Forecasted pro forma adjusted net income attributed to Boot Barn
Holdings, Inc.
|
|
17.5
|
|
|
18.4
|
|
|
|
|
|
|
|
|
(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 the Company 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 Company’s LIBOR floor and the pay down of principal balance on
the Company’s term loan agreement with Golub Capital from the IPO
proceeds, as if it had occurred on March 31, 2013.
|
(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.
|
|
Boot Barn Holdings, Inc.
Store Count
|
|
|
|
June 26, 2013
|
|
|
September 28,
2013
|
|
|
December 28,
2013
|
|
|
March 29,
2014
|
|
|
June 28,
2014
|
|
|
September 27,
2014
|
|
|
December 27,
2014
|
Store Count (BOP)
|
|
117
|
|
|
149
|
|
|
151
|
|
|
|
155
|
|
|
|
152
|
|
|
155
|
|
|
158
|
Opened / Acquired
|
|
32
|
|
|
2
|
|
|
5
|
|
|
|
--
|
|
|
|
3
|
|
|
3
|
|
|
8
|
Closed
|
|
--
|
|
|
--
|
|
|
(1
|
)
|
|
|
(3
|
)
|
|
|
--
|
|
|
--
|
|
|
--
|
Store Count (EOP)
|
|
149
|
|
|
151
|
|
|
155
|
|
|
|
152
|
|
|
|
155
|
|
|
158
|
|
|
166
|

Source: Boot Barn Holdings, Inc.