Form 8-K ETHAN ALLEN INTERIORS For: Jul 28
Tweet
Share
E-mail
United states
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 8-K
Current Report
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 28, 2015
ETHAN ALLEN INTERIORS INC.
(Exact name of registrant as specified in its charter)
|
Delaware |
1-11692 |
06-1275288 |
|
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
|
Ethan Allen Drive Danbury, CT |
|
|
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (203) 743-8000
|
|
Not Applicable |
|
|
|
(Former name or former address, if changed since last report) |
|
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))
INFORMATION TO BE INCLUDED IN Report
SECTION 2 – FINANCIAL INFORMATION
Item 2.02 Results of Operations and Financial Condition
The information contained within Item 2.02 of this Form 8-K and the Exhibits attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 and shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
On July 28, 2015, Ethan Allen Interiors Inc. (“Ethan Allen” or the “Company”) issued a press release which contained certain preliminary operating results for the three and twelve months ended June 30, 2015. A copy of the press release is attached hereto as Exhibit 99.1 and hereby incorporated by reference.
On July 28, 2015, Ethan Allen will conduct a conference call during which certain unaudited financial information including certain non-GAAP financial data related to the Company’s operations for the three and twelve months ended June 30, 2015 and June 30, 2014 will be disclosed.
Exhibit 99.1 includes references to the Company's (i) consolidated operating income/operating margin, (ii) wholesale operating income/operating margin, (iii) retail operating income/operating margin, (iv) net income, (v) earnings per share, and (vi) earnings before interest, taxes, depreciation and amortization ("EBITDA"), all excluding the effects of restructuring charges as a result of the Company’s previous decision to consolidate facilities, and also excluding certain transition costs and non-operating income adjustments in both fiscal 2015 and fiscal 2014. A reconciliation of these financial measures to the most directly comparable financial measure reported in accordance with generally accepted accounting principles (“GAAP”) is also provided in Exhibit 99.1.
Management believes that excluding items which are deemed to be non-recurring in nature from financial measures such as operating income, operating margin, net income, and earnings per share, allows investors to more easily compare and evaluate the Company's financial performance relative to prior periods and industry comparables. These adjusted measures also aid investors in understanding the operating results of the Company absent such non-recurring or unusual events.
Management considers EBITDA an important indicator of the operational strength and performance of its business, including the ability of the Company to pay interest, service debt and fund capital expenditures. Given the nature of the Company's operations, including the tangible assets necessary to carry out its production and distribution activities, depreciation and amortization represent Ethan Allen's largest non-cash charges. As these non-cash charges do not affect the Company's ability to service debt or make capital expenditures, it is important to consider EBITDA in addition to, but not as a substitute for, operating income, net income and other measures of financial performance reported in accordance with GAAP, including cash flow measures such as operating cash flow.
SECTION 9 – FINANCIAL STATEMENTS AND EXHIBITS
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
|
Exhibit |
Description |
|
99.1 |
Press release dated July 28, 2015 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
ETHAN ALLEN INTERIORS INC. | ||
|
Date: July 28, 2015 |
By: |
/s/ Corey Whitely |
|
Corey Whitely | ||
|
Executive Vice President, Administration, Chief Financial Officer and Treasurer | ||
EXHIBIT INDEX
|
Exhibit |
Description |
|
99.1 |
Press release dated July 28, 2015 |
3
Exhibit 99.1
ETHAN ALLEN REPORTS RESULTS FOR FOURTH QUARTER AND FISCAL YEAR ENDED JUNE 30, 2015
DANBURY, CT – July 28, 2015 – Ethan Allen Interiors Inc. ("Ethan Allen" or the "Company") (NYSE: ETH) today reported operating results for the fiscal 2015 fourth quarter and fiscal year twelve month year to date periods ended June 30, 2015. Please refer to the accompanying financial statements and reconciliation to non-GAAP measures discussed below.
Fourth Quarter Highlights
|
● |
Retail Comparable Written Orders increase by 10.4% and Total Written Orders increase by 11.2%. |
|
● |
Sales of $193.6 million. Previous year $198.8 million. |
|
● |
Gross Margin of 54.9%. Previous year 54.6%. |
|
● |
Adjusted Operating Income of $19.8 million 10.3% of Sales. Previous year $24.9 million 12.5% of sales. |
|
● |
Adjusted EBITDA $24.7 million 12.8% of sales. Previous year $29.5 million 14.8% of Sales. |
|
● |
Adjusted Earnings per Diluted Share (EPS) of $0.43; GAAP Quarterly EPS of $0.44. Previous year $0.50 GAAP EPS of $0.58. |
Fiscal Year Highlights:
|
● |
Retail Comparable Written Orders increase by 4.4% and Total Written Orders increase by 3.9%. |
|
● |
Sales of $754.6 million. Previous year $746.7 million. |
|
● |
Gross Margin of 54.5%. Previous year 54.4%. |
|
● |
Adjusted Operating Income of $70.5 million 9.3% of Sales. Previous year $74.3 million 9.9% of Sales. |
|
● |
Adjusted EBITDA $89.5 million 11.9% of sales. Previous year $92.0 million 12.3% of sales. |
|
● |
Adjusted EPS of $1.41; GAAP Year to Date EPS of $1.27. Previous year Adjusted EPS of 1.45 and GAAP EPS of $1.47. |
Other Fiscal Year Highlights:
|
● |
During the fourth quarter paid dividends of $3.5 million, 20% increase to prior year. Dividends declared on April 13, 2015 of $0.14 reflect an increase of 40% from the $0.10 declared April 22, 2014. For the 2015 fiscal year the company paid $13.3 million in dividends. |
|
● |
During the Quarter the Company Repurchased $13.7 million of our Stock and for the fiscal year repurchased $16.5 million. |
|
● |
During the fiscal year replaced $129.4 million in 5 3/8% fixed rate debt with $75 million in variable rate tied to LIBOR currently averaging less than 2.0%. |
|
● |
During the fiscal year the Company generated $55.1 million operating cash, reduced debt $53.3 million, invested $21.8 million in capital expenditures. |
Farooq Kathwari, Chairman and CEO commented, “We are pleased with our results for the fiscal year just ended. Despite the impact of major changes to our offerings, the repositioning of our interior design network, investing and managing change in our North American manufacturing, investing in technology, refining and accelerating our message and the prior fiscal year fourth quarter’s record financial results, we have done very well. We have continued to generate healthy profits and cash, reduced our debt, increased our dividends and continued to invest in our enterprise.”
He further stated “We have continued to focus on building our enterprise on a sound footing by investing for the future consistent with our expressed goal of sustained, long-term growth for the purpose of improving the well-being of all our stakeholders. Since 1993 when we took the company public after a management leveraged buyout, we have been able to make substantial investments in our business and return value to stockholders. We invested $740.2 million in capital expenditures including in manufacturing, technology and real estate, repaid $390.9 million of debt, paid $348.4 million in dividends and repurchased 18.8 million shares for $549.2 million. We plan to continue on a planned and prudent basis to relocate our design centers to more appropriate locations with a smaller footprint, and to dispose of those properties that we own and which no longer meet our future focus. Since 2010 we have generated $34.9 million through sales of our real estate.”
Mr. Kathwari concluded “We are positioned well to grow our sales and profits and expect to continue with healthy long-term stockholder returns and look forward to our progress in fiscal 2016 and beyond.”
Fiscal 2015 Fourth Quarter Financial Results:
Consolidated net sales for the quarter ended June 30, 2015 decreased 2.6% over the prior year to $193.6 million. The Company’s wholesale segment net sales increased 0.2%. The Company’s retail segment net sales decreased 2.3% to $152.0 million including a comparable design center net sales decrease of 2.6%.
Comparable written sales for the Retail Division increased 10.4% for the fourth quarter of fiscal 2015 compared to the prior year fourth quarter (increased 11.1% on a constant currency basis), and total written sales for the Retail Division increased 11.2% over the same prior year period. Constant currency basis reflects the unfavorable impact of the change in Canadian dollar and euro exchange rates. We operate seven design centers in Canada and Europe, and the strengthening of the U.S. dollar to the Canadian dollar and euro resulted in an average decrease for the retail segment of 0.7% in net sales, written sales, and in comparable written sales during the quarter.
Gross Margin for the quarter ended June 30, 2015 was 54.9% compared to 54.6% in the prior year quarter. Adjusted operating expenses of $86.3 million compared to $83.7 in the prior year quarter. Increased operating expenses were in part due to continued sell off of floor samples, implementing new product through our manufacturing and adding to our professional staff of retail management and interior designers.
Net income for the quarter ended June 30, 2015 was $12.7 million or $0.44 per diluted share compared with $17.1 million or $0.58 per diluted share in the prior year quarter. Excluding special items in both periods, adjusted earnings for the quarter were $0.43 per diluted share or $12.3 million compared to $0.50 per diluted share or $14.6 million in the prior year quarter.
Total debt of $77.6 million decreased $53.3 million, and working capital decreased $39.9 million from June 30, 2014 due to the early extinguishment of our 5 3/8% Senior Notes. We funded the extinguishment using $75.0 million of our senior secured revolving credit and term loan facility and $61 million from existing cash balances. Capital Expenditures were $19.8 million year to date at June 30, 2015 compared to $19.3 million prior year and inventories of $151.9 million increased $5.6 million as planned from June 30, 2014 in support of our new product launch and marketing initiatives.
Fiscal 2015 Year-to-Date Financial Results:
Year to date net sales were $754.6 million, up 1.1% from $746.7 million the prior year. Gross margin and adjusted operating profit margin were 54.5% and 9.3% respectively in Fiscal 2015 and 54.4% and 9.9% in Fiscal 2014. Net income for the twelve months ended June 30, 2015 was $37.1 million or $1.27 per diluted share compared with $42.9 million or $1.47 per diluted share in the prior year comparable period. Adjusted net income year to date of $41.2 million decreased 3.1% compared with $42.6 million the prior year period and our adjusted earnings per diluted share decreased 2.8% for the twelve months to date at $1.41 compared with $1.45 the prior year to date period.
Analyst Conference Call
Ethan Allen will conduct a conference call at 5:00 PM (Eastern) on Tuesday, July 28th to discuss the financial results and its business initiatives. The live webcast and replay are accessible via the Company’s website at http://ethanallen.com/investors. To participate on the call, dial 866-818-1223 (or 703-639-1376 for international callers) and provide conference ID# 1659974.
About Ethan Allen
Ethan Allen Interiors Inc. (NYSE: ETH) is a leading interior design company and manufacturer and retailer of quality home furnishings. The company offers complimentary interior design service to its clients and sells a full range of furniture products and decorative accessories through ethanallen.com and a network of approximately 300 Design Centers in the United States and abroad. Ethan Allen owns and operates eight manufacturing facilities including five manufacturing plants and one sawmill in the United States plus one plant each in Mexico and Honduras. Approximately seventy percent of its products are made in its North American plants. For more information on Ethan Allen's products and services, visit ethanallen.com.
Non-GAAP Financial Information
This press release is intended to supplement, rather than to supersede, the Company's condensed consolidated financial statements. It contains references to the Company's (i) consolidated operating income/operating margin, (ii) wholesale operating income/operating margin, (iii) retail operating income/operating margin, (iv) net income, (v) earnings per share, and (vi) earnings before interest, taxes, depreciation and amortization ("EBITDA"), all excluding the effects of restructuring charges as a result of the Company’s previous decision to consolidate facilities, and also excluding certain transition costs and non-operating income adjustments in both fiscal 2015 and fiscal 2014. A reconciliation of these financial measures to the most directly comparable financial measure reported in accordance with generally accepted accounting principles (“GAAP”) is also provided at the end of this press release.
Management believes that excluding items which are deemed to be non-recurring in nature from financial measures such as operating income, operating margin, net income, and earnings per share, allows investors to more easily compare and evaluate the Company's financial performance relative to prior periods and industry comparables. These adjusted measures also aid investors in understanding the operating results of the Company absent such non-recurring or unusual events.
Management considers EBITDA an important indicator of the operational strength and performance of its business, including the ability of the Company to pay interest, service debt and fund capital expenditures. Given the nature of the Company's operations, including the tangible assets necessary to carry out its production and distribution activities, depreciation and amortization represent Ethan Allen's largest non-cash charges. As these non-cash charges do not affect the Company's ability to service debt or make capital expenditures, it is important to consider EBITDA in addition to, but not as a substitute for, operating income, net income and other measures of financial performance reported in accordance with GAAP, including cash flow measures such as operating cash flow.
This press release should also be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended June 30, 2014 (the “2014 Form 10-K”) and other reports filed with the Securities and Exchange Commission. This press release and related discussions contain forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect management’s current expectations concerning future events and results of the Company, and are subject to various assumptions, risks and uncertainties including specifically, and without limitation, those set forth in Part I, Item 1A “Risk Factors” of the 2014 Form 10-K. Accordingly, actual future events or results could differ materially from those contemplated by the forward-looking statements. The Company assumes no obligation to update or provide revision to any forward-looking statement at any time for any reason.
#######
|
Ethan Allen Interiors Inc. |
||||||||||||||||
|
Selected Financial Information |
||||||||||||||||
|
Unaudited |
||||||||||||||||
|
(in millions) |
||||||||||||||||
|
Selected Consolidated Financial Data: |
||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
|
06/30/15 |
06/30/14 |
06/30/15 |
06/30/14 |
|||||||||||||
|
Net sales |
$ | 193.6 | $ | 198.8 | $ | 754.6 | $ | 746.7 | ||||||||
|
Gross margin |
54.9 | % | 54.6 | % | 54.5 | % | 54.4 | % | ||||||||
|
Operating margin |
9.6 | % | 12.2 | % | 8.7 | % | 9.3 | % | ||||||||
|
Operating margin (excluding special items*) |
10.3 | % | 12.5 | % | 9.3 | % | 9.9 | % | ||||||||
|
Net income |
$ | 12.7 | $ | 17.1 | $ | 37.1 | $ | 42.9 | ||||||||
|
Net income (excluding special items* and unusual income tax effects) |
$ | 12.3 | $ | 14.6 | $ | 41.2 | $ | 42.6 | ||||||||
|
Operating cash flow |
$ | 32.7 | $ | 19.9 | $ | 55.1 | $ | 59.9 | ||||||||
|
Capital expenditures |
$ | 2.3 | $ | 6.7 | $ | 19.8 | $ | 19.3 | ||||||||
|
Acquisitions |
$ | 0.0 | $ | 0.0 | $ | 2.0 | $ | 0.0 | ||||||||
|
Treasury stock repurchases |
$ | 13.7 | $ | 0.0 | $ | 16.5 | $ | 0.0 | ||||||||
|
EBITDA |
$ | 23.4 | $ | 28.9 | $ | 81.3 | $ | 87.3 | ||||||||
|
EBITDA as % of net sales |
12.1 | % | 14.5 | % | 10.8 | % | 11.7 | % | ||||||||
|
EBITDA (excluding special items*) |
$ | 24.7 | $ | 29.5 | $ | 89.5 | $ | 92.0 | ||||||||
|
EBITDA as % of net sales (excluding special items*) |
12.8 | % | 14.8 | % | 11.9 | % | 12.3 | % | ||||||||
|
Selected Financial Data by Business Segment: |
||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
|
06/30/15 |
06/30/14 |
06/30/15 |
06/30/14 |
|||||||||||||
|
Retail |
||||||||||||||||
|
Net sales |
$ | 152.0 | $ | 155.6 | $ | 579.7 | $ | 580.7 | ||||||||
|
Operating margin |
1.4 | % | 5.2 | % | 0.3 | % | 1.8 | % | ||||||||
|
Operating margin (excluding special items*) |
2.2 | % | 5.6 | % | 0.8 | % | 2.6 | % | ||||||||
|
Wholesale |
||||||||||||||||
|
Net sales |
$ | 116.3 | $ | 116.1 | $ | 469.4 | $ | 453.6 | ||||||||
|
Operating margin |
15.3 | % | 12.3 | % | 14.3 | % | 12.7 | % | ||||||||
|
Operating margin (excluding special items*) |
15.3 | % | 12.3 | % | 14.6 | % | 12.7 | % | ||||||||
|
* Special items consist of restructuring, impairment, transition charges and other certain items. |
|||||
|
Related tax effects are calculated using a normalized income tax rate. |
|||||
|
Ethan Allen Interiors Inc. |
||||||||||||||||
|
Condensed Consolidated Statements of Comprehensive Income |
||||||||||||||||
|
Unaudited |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
|
06/30/15 |
06/30/14 |
06/30/15 |
06/30/14 |
|||||||||||||
|
Net sales |
$ | 193,568 | $ | 198,835 | $ | 754,600 | $ | 746,659 | ||||||||
|
Cost of sales |
87,392 | 90,211 | 343,437 | 340,163 | ||||||||||||
|
Gross profit |
106,176 | 108,624 | 411,163 | 406,496 | ||||||||||||
|
Selling, general and administrative expenses |
87,598 | 84,334 | 345,229 | 336,860 | ||||||||||||
|
Operating income |
18,578 | 24,290 | 65,934 | 69,636 | ||||||||||||
|
Interest and other income (expense) |
29 | 48 | (3,333 | ) | 276 | |||||||||||
|
Interest expense |
448 | 1,896 | 5,918 | 7,510 | ||||||||||||
|
Income before income taxes |
18,159 | 22,442 | 56,683 | 62,402 | ||||||||||||
|
Income tax expense |
5,470 | 5,358 | 19,541 | 19,471 | ||||||||||||
|
Net income |
$ | 12,689 | $ | 17,084 | $ | 37,142 | $ | 42,931 | ||||||||
|
Basic earnings per common share: |
||||||||||||||||
|
Net income per basic share |
$ | 0.44 | $ | 0.59 | $ | 1.29 | $ | 1.48 | ||||||||
|
Basic weighted average shares outstanding |
28,712 | 28,923 | 28,874 | 28,918 | ||||||||||||
|
Diluted earnings per common share: |
||||||||||||||||
|
Net income per diluted share |
$ | 0.44 | $ | 0.58 | $ | 1.27 | $ | 1.47 | ||||||||
|
Diluted weighted average shares outstanding |
28,942 | 29,254 | 29,182 | 29,276 | ||||||||||||
|
Comprehensive income: |
||||||||||||||||
|
Net income |
$ | 12,689 | $ | 17,084 | $ | 37,142 | $ | 42,931 | ||||||||
|
Other comprehensive income |
||||||||||||||||
|
Currency translation adjustment |
(250 | ) | (203 | ) | (3,308 | ) | (77 | ) | ||||||||
|
Other |
11 | 14 | 78 | 105 | ||||||||||||
|
Other comprehensive income (loss) net of tax |
(239 | ) | (189 | ) | (3,230 | ) | 28 | |||||||||
|
Comprehensive income |
$ | 12,450 | $ | 16,895 | $ | 33,912 | $ | 42,959 | ||||||||
|
Ethan Allen Interiors Inc. |
||||||||
|
Condensed Consolidated Balance Sheets |
||||||||
|
Unaudited |
||||||||
|
(in thousands) |
||||||||
|
June 30, |
June 30, |
|||||||
|
2015 |
2014 |
|||||||
|
Assets |
||||||||
|
Current assets: |
||||||||
|
Cash and cash equivalents |
$ | 76,182 | $ | 109,176 | ||||
|
Marketable securities |
2,198 | 18,153 | ||||||
|
Accounts receivable, net |
12,547 | 12,426 | ||||||
|
Inventories |
151,916 | 146,275 | ||||||
|
Prepaid expenses & other current assets |
27,831 | 19,599 | ||||||
|
Total current assets |
270,674 | 305,629 | ||||||
|
Property, plant and equipment, net |
277,035 | 288,156 | ||||||
|
Intangible assets, net |
45,128 | 45,128 | ||||||
|
Restricted cash and investments |
8,010 | 8,507 | ||||||
|
Other assets |
6,461 | 7,014 | ||||||
|
Total Assets |
$ | 607,308 | $ | 654,434 | ||||
|
Liabilities and Shareholders' Equity |
||||||||
|
Current liabilities: |
||||||||
|
Current maturities of long-term debt |
3,341 | 501 | ||||||
|
Customer deposits |
67,970 | 59,684 | ||||||
|
Accounts payable |
18,946 | 24,320 | ||||||
|
Accrued expenses & other current liabilities |
50,712 | 51,542 | ||||||
|
Total current liabilities |
140,969 | 136,047 | ||||||
|
Long-term debt |
74,227 | 130,411 | ||||||
|
Other long-term liabilities |
21,577 | 20,509 | ||||||
|
Total liabilities |
236,773 | 286,967 | ||||||
|
Shareholders' equity: |
||||||||
|
Common stock |
489 | 486 | ||||||
|
Additional paid-in-capital |
370,914 | 365,733 | ||||||
|
Less: Treasury stock |
(605,586 | ) | (584,041 | ) | ||||
|
Retained earnings |
607,079 | 584,395 | ||||||
|
Accumulated other comprehensive income |
(2,638 | ) | 642 | |||||
|
Total Ethan Allen Interiors Inc. shareholders' equity |
370,258 | 367,215 | ||||||
|
Noncontrolling interests |
277 | 252 | ||||||
|
Total shareholders' equity |
370,535 | 367,467 | ||||||
|
Total Liabilities and Shareholders' Equity |
$ | 607,308 | $ | 654,434 | ||||
|
Ethan Allen Interiors Inc. |
||||||||||||||||
|
GAAP Reconciliation |
||||||||||||||||
|
Three and Twelve Months Ended June 30, 2015 and 2014 |
||||||||||||||||
|
Unaudited |
||||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
|
June 30, |
June 30, |
|||||||||||||||
|
2015 |
2014 |
2015 |
2014 |
|||||||||||||
|
Net Income / Earnings Per Share |
||||||||||||||||
|
Net income |
$ | 12,689 | $ | 17,084 | $ | 37,142 | $ | 42,931 | ||||||||
|
Special items net of related tax effects * |
806 | 377 | 5,233 | 2,930 | ||||||||||||
|
Unusual income tax effects |
(1,158 | ) | (2,834 | ) | (1,148 | ) | (3,306 | ) | ||||||||
|
Net income (excluding special items* and unusual income tax effects) |
$ | 12,337 | $ | 14,627 | $ | 41,227 | $ | 42,555 | ||||||||
|
Diluted weighted average shares outstanding |
28,942 | 29,254 | 29,182 | 29,276 | ||||||||||||
|
Earnings per diluted share |
$ | 0.44 | $ | 0.58 | $ | 1.27 | $ | 1.47 | ||||||||
|
Earnings per diluted share (excluding special items* and unusual income tax effects) |
$ | 0.43 | $ | 0.50 | $ | 1.41 | $ | 1.45 | ||||||||
|
Consolidated Operating Income / Operating Margin |
||||||||||||||||
|
Operating income |
$ | 18,578 | $ | 24,290 | $ | 65,934 | $ | 69,636 | ||||||||
|
Add: special items * |
1,269 | 593 | 4,551 | 4,614 | ||||||||||||
|
Operating income (excluding special items*) |
$ | 19,847 | $ | 24,883 | $ | 70,485 | $ | 74,250 | ||||||||
|
Net sales |
$ | 193,568 | $ | 198,835 | $ | 754,600 | $ | 746,659 | ||||||||
|
Operating margin |
9.6 | % | 12.2 | % | 8.7 | % | 9.3 | % | ||||||||
|
Operating margin (excluding special items*) |
10.3 | % | 12.5 | % | 9.3 | % | 9.9 | % | ||||||||
|
Wholesale Operating Income / Operating Margin |
||||||||||||||||
|
Wholesale operating income |
$ | 17,841 | $ | 14,309 | $ | 66,988 | $ | 57,816 | ||||||||
|
Add: special items |
- | - | 1,419 | - | ||||||||||||
|
Wholesale operating income (excluding special items*) |
$ | 17,841 | $ | 14,309 | $ | 68,407 | $ | 57,816 | ||||||||
|
Wholesale net sales |
$ | 116,309 | $ | 116,133 | $ | 469,384 | $ | 453,607 | ||||||||
|
Wholesale operating margin |
15.3 | % | 12.3 | % | 14.3 | % | 12.7 | % | ||||||||
|
Wholesale operating margin (excluding special items*) |
15.3 | % | 12.3 | % | 14.6 | % | 12.7 | % | ||||||||
|
Retail Operating Income / Operating Margin |
||||||||||||||||
|
Retail operating income |
$ | 2,137 | $ | 8,104 | $ | 1,726 | $ | 10,515 | ||||||||
|
Add: special items |
1,269 | 593 | 3,132 | 4,614 | ||||||||||||
|
Retail operating income (excluding special items*) |
$ | 3,406 | $ | 8,697 | $ | 4,858 | $ | 15,129 | ||||||||
|
Retail net sales |
$ | 152,003 | $ | 155,603 | $ | 579,713 | $ | 580,739 | ||||||||
|
Retail operating margin |
1.4 | % | 5.2 | % | 0.3 | % | 1.8 | % | ||||||||
|
Retail operating margin (excluding special items*) |
2.2 | % | 5.6 | % | 0.8 | % | 2.6 | % | ||||||||
|
* Special items consist of restructuring, transition charges and certain other items. | |||||
|
Related tax effects are calculated using a normalized income tax rate. |
|
Ethan Allen Interiors Inc. |
||||||||||||||||
|
GAAP Reconciliation |
||||||||||||||||
|
Three and Twelve Months Ended June 30, 2015 and 2014 |
||||||||||||||||
|
Unaudited |
||||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
|
June 30, |
June 30, |
|||||||||||||||
|
2015 |
2014 |
2015 |
2014 |
|||||||||||||
|
EBITDA |
||||||||||||||||
|
Net income |
$ | 12,689 | $ | 17,084 | $ | 37,142 | $ | 42,931 | ||||||||
|
Add: interest expense, net |
354 | 1,765 | 5,455 | 7,004 | ||||||||||||
|
income tax expense |
5,470 | 5,358 | 19,541 | 19,471 | ||||||||||||
|
depreciation and amortization |
4,928 | 4,654 | 19,142 | 17,930 | ||||||||||||
|
EBITDA |
$ | 23,441 | $ | 28,861 | $ | 81,280 | $ | 87,336 | ||||||||
|
Net sales |
$ | 193,568 | $ | 198,835 | $ | 754,600 | $ | 746,659 | ||||||||
|
EBITDA as % of net sales |
12.1 | % | 14.5 | % | 10.8 | % | 11.7 | % | ||||||||
|
EBITDA |
$ | 23,441 | $ | 28,861 | $ | 81,280 | $ | 87,336 | ||||||||
|
Add: special items* |
1,269 | 593 | 8,241 | 4,614 | ||||||||||||
|
EBITDA (excluding special items) |
$ | 24,710 | $ | 29,454 | $ | 89,521 | $ | 91,950 | ||||||||
|
Net sales |
$ | 193,568 | $ | 198,835 | $ | 754,600 | $ | 746,659 | ||||||||
|
EBITDA as % of net sales (excluding special items) |
12.8 | % | 14.8 | % | 11.9 | % | 12.3 | % | ||||||||
|
* Special items consist of restructuring, transition charges and certain other items. |
||||||||||||||||
|
Related tax effects are calculated using a normalized income tax rate. |
||||||||||||||||
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- CERTIFIED Brand Debuts in Reynoldsburg, Expanding Access to East Columbus Communities
- Matt Kata: From MLB Versatility to Banking and Youth Coaching
- March of Dimes and Publix kick off annual in-store campaign to support healthy starts for moms and babies
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
