Boot Barn Holdings, Inc. Announces Fourth Quarter and Fiscal Year 2015 Financial Results
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 OperationsReconciliation 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/
Investors:
ICR, Inc.
Anne Rakunas / Brendon Frey,
310-954-1113
[email protected]
or
Media:
Boot
Barn Media Relations
Jayme Maxwell, 949-453-4400 ext. 428
[email protected]
Source: Boot Barn Holdings, Inc.