Build-A-Bear Workshop, Inc. Reports Fourth Quarter and Fiscal Year 2012 Results
Build-A-Bear Workshop, Inc. (NYSE: BBW), an interactive entertainment
retailer, today reported results for the fourth quarter and fiscal year
ended December 29, 2012.
Fourth Quarter Fiscal 2012 Highlights:
-
Consolidated net retail sales of $116.1 million represented a 0.7%
decrease compared to $117.1 million in the 2011 fourth quarter,
excluding the impact of foreign exchange;
-
Net retail sales were flat despite closing ten stores in 2012 and
excluding the benefits from adjustments to deferred revenue related to
the Company’s loyalty program, which totaled $0.5 million and $1.5
million in the fourth quarter of 2012 and 2011, respectively;
-
Consolidated comparable store sales decreased 1.7% which included a
1.5% increase in North America and an 11.4% decrease in Europe. The
six stores that feature the Company’s newly imagined store design had
increased sales of 30%;
-
Consolidated e-commerce sales increased 14.0%, excluding the impact of
foreign exchange;
-
Net loss for the 2012 fourth quarter was $2.23 per share and included
a $33.7 million, or $2.06 per share non-cash charge to impair the
goodwill associated with the Company’s UK business. Net loss for the
2011 fourth quarter was $0.56 per share and included a $15.6 million,
or $0.93 per share non-cash charge related to a valuation allowance
against net deferred tax assets; and
-
Adjusted earnings per diluted share were $0.13 per share compared to
adjusted earnings per diluted share of $0.34 in the 2011 fourth
quarter (See Reconciliation of Net Income (Loss) to Adjusted Net
Income (Loss)).
Maxine Clark, Build-A-Bear Workshop’s Chief Executive Bear commented,
“While we are disappointed with our overall results, in the fourth
quarter, we increased comparable store sales in North America showing a
marked improvement from the third quarter. This increase was driven by
the initial benefit of our brand building marketing campaigns,
particularly in the U.S., and a return to traditional holiday product
offerings. The UK remained challenging, which drove down our
consolidated comparable store sales.
“We are in the midst of a multi-year turnaround initiative that includes
closing an additional 50 to 60 stores by the end of 2014, updating our
experience with a new design that builds our destination appeal and
refocusing on brand messaging in our marketing programs,” Ms. Clark
continued. “We are beginning to see our initiatives gain traction and
expect their continued implementation to lead to long term shareholder
value. We continue to have a strong balance sheet with $45 million in
cash, no debt and inventory that is well-positioned to execute our
plans,” Ms. Clark concluded.
Additional Fiscal 2012 Fourth-Quarter Details (13 weeks ended
December 29, 2012):
-
Total revenues were $118.2 million, compared to $119.1 million in the
fiscal 2011 fourth quarter, a decrease of 0.6%, excluding the impact
of foreign exchange;
-
Tax expense in the 2012 fourth quarter was $1.9 million and included a
$1.6 million non-cash charge related to a valuation allowance against
foreign net deferred tax assets. This compares to tax expense of $18.8
million in the 2011 fourth quarter, which included a $15.6 million
non-cash charge related to a valuation allowance against U.S. net
deferred tax assets.
Fiscal 2012 Highlights (52 weeks ended December 29, 2012):
-
Total revenues were $380.9 million, compared to $394.4 million in
fiscal 2011, a decrease of 3.3%, excluding the impact of foreign
exchange;
-
Consolidated net retail sales were $374.6 million compared to $387.0
million in fiscal 2011, a decrease of 3.1%, excluding the impact of
foreign exchange. Consolidated net retail sales included the benefit
of adjustments to deferred revenue related to the Company’s loyalty
program of $0.5 million and $1.5 million in fiscal 2012 and fiscal
2011, respectively;
-
Consolidated comparable store sales decreased 3.3%, including a 2.0%
decrease in North America and an 8.4% decrease in Europe;
-
Consolidated e-commerce sales rose 7.7%, excluding the impact of
foreign exchange which comes on top of an increase of 8.5% in fiscal
2011;
-
Tax expense was $0.9 million compared to $14.4 million in fiscal 2011;
-
Net loss for 2012 was $3.02 per share and included a $33.7 million, or
$2.06 per share non-cash charge to impair the goodwill associated with
the Company’s UK business. Net loss for 2011 was $0.98 per share and
included a $15.6 million, or $0.88 per share non-cash charge related
to a valuation allowance against U.S. net deferred tax assets; and
-
Adjusted net loss was $10.1 million, or $0.62 per share compared to
adjusted net loss of $0.4 million or $0.03 per share in the 2011
fiscal year (See Reconciliation of Net Income (Loss) to Adjusted Net
Income (Loss)).
Goodwill Impairment
In the 2012 fourth quarter, as a result of the sustained decline in the
market price of the Company’s common stock, coupled with the continuing
decline in the performance of its UK business, the Company determined
that its fair value, estimated using discounted cash flow analysis and
reconciled to its market capitalization, was less than its carrying
value. This resulted in an impairment of the entire goodwill balance in
the 2012 fourth quarter. This does not reflect a change in the Company’s
long-term outlook for its UK operations.
Balance Sheet
The Company ended fiscal 2012 with a strong balance sheet and no
borrowings under its revolving credit facility. As of December 29, 2012,
cash and cash equivalents totaled $45.2 million, nearly half of which
was domiciled outside of the U.S. Total inventory at quarter end was
$46.9 million. Inventory per square foot declined 6.9% from fiscal 2011
year end.
During fiscal 2012, the Company repurchased approximately 367,000 shares
of its common stock at a total cost of $1.3 million, leaving $7.4
million of availability under the current stock repurchase program at
the end of the year.
Stores
The Company’s capital expenditures in fiscal 2012 totaled $17 million
and support the update and repositioning of stores as well as investment
in infrastructure. In fiscal 2012, the Company closed ten stores,
including certain non-traditional locations, and remodeled 14 stores,
including five stores in its new design. The Company opened five new
stores across geographies including one store in its new design.
Depreciation and amortization was $21 million.
The Company continues to expect to close an additional 50 to 60 stores
in fiscal 2013 and 2014 to reach its optimal store count of 225 to 250
stores in North America. These select store closures are expected to
transfer approximately 20% of sales to other stores in the same markets,
which is consistent with the average transfer rate of the stores closed
since 2011.
At year end, the Company operated 283 traditional stores and eight
non-traditional stores in North America and 60 traditional stores in
Europe. (See Company-Owned Store Activity Schedule.) The Company’s
international franchisees opened 12 stores, net of closures in fiscal
2012, ending the year with 91 stores in 14 countries.
Accomplishments toward Long Term Objectives:
-
Introduce a new store design – The Company opened its
first six newly imagined stores with sales exceeding expectations,
increasing an average of 30%. The Company is on track to remodel 40 to
50 locations in this new store format by the end of 2014.
-
Improve store productivity and profitability – In the 2012
fiscal year, the Company closed ten stores, transferring an average of
20% of those sales to other stores in the same markets. In addition,
the Company reduced the square footage of 11 other stores by
remodeling and moving them to smaller locations within the same malls.
-
Increase shopping frequency – The Company reintroduced brand
building TV advertising in its U.S. markets beginning in mid-October
to drive customer traffic, further engage existing guests and attract
new guests to its stores. This contributed to a significant
improvement in trend with comparable store sales increasing 1.5% in
North America in the fourth quarter.
-
Reinforce Build-A-Bear Workshop as a top destination for gifts
– The Company capitalized on its brand advertising to remind Guests
about the gift of experience which led to a 30% increase in gift card
sales in its stores on a consolidated basis during the peak fourth
quarter gifting period.
-
Increase the Company’s global presence – In the 2012 fiscal
year, the Company opened two stores in the UK and its franchisees
opened 12 other international locations, net of closures.
-
Improve cost efficiencies – The Company achieved cost savings
of approximately $7.5 million in 2012. These savings were used to
support sales-driving marketing initiatives and were partially offset
by product cost increases.
Today’s Conference Call Webcast
Build-A-Bear Workshop will host a live Internet webcast of its quarterly
investor conference call at 9 a.m. ET today. The audio broadcast may be
accessed at the Company’s investor relations Web site, http://IR.buildabear.com.
The call is expected to conclude by 10 a.m. ET.
A replay of the conference call webcast will be available in the
investor relations Web site for one year. A telephone replay will be
available beginning at approximately noon ET today until midnight ET on
February 28, 2013. The telephone replay is available by calling (858)
384-5517. The access code is 407443.
About Build-A-Bear Workshop, Inc.
Build-A-Bear Workshop, Inc. is the only global company that offers an
interactive make-your-own stuffed animal retail-entertainment
experience. There are more than 400 Build-A-Bear Workshop stores
worldwide, including company-owned stores in the U.S., Puerto Rico,
Canada, the United Kingdom and Ireland, and franchise stores in Europe,
Asia, Australia, Africa, the Middle East, Mexico and South America.
Founded in St. Louis in 1997, Build-A-Bear Workshop is the leader in
interactive retail. Brands include make-your-own Major League Baseball®
mascot in-stadium locations, and Build-A-Dino® stores.
Build-A-Bear Workshop extends its in-store interactive experience online
with its award winning virtual world Web site at bearville.com®.
The company was named to the FORTUNE 100 Best Companies to Work For®
list for the fifth year in a row in 2012. Build-A-Bear Workshop (NYSE:
BBW) posted total revenue of $380.9 million in fiscal 2012. For more
information, call 888.560.BEAR (2327) or visit the company's
award-winning Web site at buildabear.com®.
Forward-Looking Statements
This press release contains "forward-looking statements" (within the
meaning of the federal securities laws) which represent Build-A-Bear
Workshop expectations or beliefs with respect to future events. Our
actual results may differ materially from the results discussed in the
forward-looking statements. These risks and uncertainties include,
without limitation, those detailed under the caption “Risk Factors” in
our annual report on Form 10-K for the fiscal year ended December 31,
2011, as filed with the SEC, and the following: general global economic
conditions may continue to deteriorate, which could lead to
disproportionately reduced consumer demand for our products, which
represent relatively discretionary spending; customer traffic may
decrease in the shopping malls where we are located, on which we depend
to attract guests to our stores; we may be unable to generate interest
in and demand for our interactive retail experience, or to identify and
respond to consumer preferences in a timely fashion; our marketing and
on-line initiatives may not be effective in generating sufficient levels
of brand awareness and guest traffic; we may be unable to generate
comparable store sales growth; we may be unable to effectively operate
or manage the overall portfolio of our company-owned stores; we may be
unable to renew or replace our store leases, or enter into leases for
new stores on favorable terms or in favorable locations, or may violate
the terms of our current leases; the availability and costs of our
products could be adversely affected by risks associated with
international manufacturing and trade, including foreign currency
fluctuation; our products could become subject to recalls or product
liability claims that could adversely impact our financial performance
and harm our reputation among consumers; we are susceptible to
disruption in our inventory flow due to our reliance on a few vendors;
high petroleum products prices could increase our inventory
transportation costs and adversely affect our profitability; we may not
be able to operate our company-owned stores in the United Kingdom and
Ireland profitably; we may be unable to effectively manage our
international franchises or laws relating to those franchises may
change; we may improperly obtain or be unable to protect information
from our guests in violation of privacy or security laws or
expectations; we may suffer negative publicity or be sued due to
violations of labor laws or unethical practices by manufacturers of our
merchandise; we may suffer negative publicity or negative sales if the
non-proprietary toy products we sell in our stores do not meet our
quality or sales expectations; we may lose key personnel, be unable to
hire qualified additional personnel, or experience turnover of our
management team; we may be unable to operate our company-owned
distribution center efficiently or our third-party distribution center
providers may perform poorly; our market share could be adversely
affected by a significant, or increased, number of competitors; we may
fail to renew, register or otherwise protect our trademarks or other
intellectual property; poor global economic conditions could have a
material adverse effect on our liquidity and capital resources; we may
have disputes with, or be sued by, third parties for infringement or
misappropriation of their proprietary rights; fluctuations in our
quarterly results of operations could cause the price of our common
stock to substantially decline; and we may be unable to repurchase
shares of our common stock at the times or in the amounts we currently
anticipate or the results of the share repurchase program may not be as
beneficial as we currently anticipate. These risks, uncertainties and
other factors may adversely affect our business, growth, financial
condition or profitability, or subject us to potential liability, and
cause our actual results, performance or achievements to be materially
different from those expressed or implied by our forward-looking
statements. The Company undertakes no obligation to publicly update or
revise any forward-looking statements, whether as a result of new
information, future events or otherwise.
All other brand names, product names, or trademarks belong to their
respective holders.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
|
Unaudited Condensed Consolidated Statements of Operations
|
(dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
|
|
|
|
|
|
|
|
|
|
Ended
|
|
|
|
|
|
|
|
|
Ended
|
|
|
|
|
|
|
|
|
|
|
|
December 29,
|
|
|
|
% of Total
|
|
|
|
|
December 31,
|
|
|
|
% of Total
|
|
|
|
|
|
|
|
2012
|
|
|
|
Revenues (1) |
|
|
|
|
2011
|
|
|
|
Revenues (1) |
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net retail sales
|
|
|
|
$
|
116,101
|
|
|
|
|
98.2
|
|
|
|
|
$
|
117,112
|
|
|
|
|
98.3
|
|
Commercial revenue
|
|
|
|
|
801
|
|
|
|
|
0.7
|
|
|
|
|
|
941
|
|
|
|
|
0.8
|
|
Franchise fees
|
|
|
|
|
1,285
|
|
|
|
|
1.1
|
|
|
|
|
|
1,079
|
|
|
|
|
0.9
|
|
Total revenues
|
|
|
|
|
118,187
|
|
|
|
|
100.0
|
|
|
|
|
|
119,132
|
|
|
|
|
100.0
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of merchandise sold
|
|
|
|
|
67,124
|
|
|
|
|
57.4
|
|
|
|
|
|
66,504
|
|
|
|
|
56.3
|
|
Selling, general and administrative
|
|
|
|
|
51,742
|
|
|
|
|
43.8
|
|
|
|
|
|
42,870
|
|
|
|
|
36.0
|
|
Goodwill impairment
|
|
|
|
|
33,670
|
|
|
|
|
28.5
|
|
|
|
|
|
—
|
|
|
|
|
|
Interest expense (income), net
|
|
|
|
|
188
|
|
|
|
|
0.2
|
|
|
|
|
|
(40
|
)
|
|
|
|
(0.0
|
)
|
Total costs and expenses
|
|
|
|
|
152,724
|
|
|
|
|
129.2
|
|
|
|
|
|
109,334
|
|
|
|
|
91.8
|
|
(Loss) income before income taxes
|
|
|
|
|
(34,537
|
)
|
|
|
|
(29.2
|
)
|
|
|
|
|
9,798
|
|
|
|
|
8.2
|
|
Income tax expense
|
|
|
|
|
1,938
|
|
|
|
|
1.6
|
|
|
|
|
|
18,787
|
|
|
|
|
15.8
|
|
Net loss
|
|
|
|
$
|
(36,475
|
)
|
|
|
|
(30.9
|
)
|
|
|
|
$
|
(8,989
|
)
|
|
|
|
(7.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(2.23
|
)
|
|
|
|
|
|
|
|
$
|
(0.56
|
)
|
|
|
|
|
Diluted
|
|
|
|
$
|
(2.23
|
)
|
|
|
|
|
|
|
|
$
|
(0.56
|
)
|
|
|
|
|
Shares used in computing common per share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
16,355,797
|
|
|
|
|
|
|
|
|
|
16,139,430
|
|
|
|
|
|
Diluted
|
|
|
|
|
16,355,797
|
|
|
|
|
|
|
|
|
|
16,139,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Selected statement of operations data expressed as a percentage of
total revenues, except cost of merchandise sold which is expressed
as a percentage of net retail sales and commercial revenue.
Percentages will not total due to cost of merchandise sold being
expressed as a percentage of net retail sales and commercial revenue
and immaterial rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
|
Unaudited Condensed Consolidated Statements of Operations
|
(dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52 Weeks
|
|
|
|
|
|
|
|
|
52 Weeks
|
|
|
|
|
|
|
|
|
|
|
|
Ended
|
|
|
|
|
|
|
|
|
Ended
|
|
|
|
|
|
|
|
|
|
|
|
December 29,
|
|
|
|
% of Total
|
|
|
|
|
December 31,
|
|
|
|
% of Total
|
|
|
|
|
|
|
|
2012
|
|
|
|
Revenues (1) |
|
|
|
|
2011
|
|
|
|
Revenues (1) |
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net retail sales
|
|
|
|
$
|
374,553
|
|
|
|
|
98.3
|
|
|
|
|
$
|
387,041
|
|
|
|
|
98.1
|
|
Commercial revenue
|
|
|
|
|
2,790
|
|
|
|
|
0.7
|
|
|
|
|
|
3,943
|
|
|
|
|
1.0
|
|
Franchise fees
|
|
|
|
|
3,598
|
|
|
|
|
0.9
|
|
|
|
|
|
3,391
|
|
|
|
|
0.9
|
|
Total revenues
|
|
|
|
|
380,941
|
|
|
|
|
100.0
|
|
|
|
|
|
394,375
|
|
|
|
|
100.0
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of merchandise sold
|
|
|
|
|
230,181
|
|
|
|
|
61.0
|
|
|
|
|
|
234,227
|
|
|
|
|
59.9
|
|
Selling, general and administrative
|
|
|
|
|
165,516
|
|
|
|
|
43.4
|
|
|
|
|
|
162,881
|
|
|
|
|
41.3
|
|
Goodwill impairment
|
|
|
|
|
33,670
|
|
|
|
|
8.8
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
Interest expense (income), net
|
|
|
|
|
3
|
|
|
|
|
0.0
|
|
|
|
|
|
(81
|
)
|
|
|
|
(0.0
|
)
|
Total costs and expenses
|
|
|
|
|
429,370
|
|
|
|
|
112.7
|
|
|
|
|
|
397,027
|
|
|
|
|
100.7
|
|
Loss before income taxes
|
|
|
|
|
(48,429
|
)
|
|
|
|
(12.7
|
)
|
|
|
|
|
(2,652
|
)
|
|
|
|
(0.7
|
)
|
Income tax expense
|
|
|
|
|
866
|
|
|
|
|
0.2
|
|
|
|
|
|
14,410
|
|
|
|
|
3.7
|
|
Net loss
|
|
|
|
$
|
(49,295
|
)
|
|
|
|
(12.9
|
)
|
|
|
|
$
|
(17,062
|
)
|
|
|
|
(4.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(3.02
|
)
|
|
|
|
|
|
|
|
$
|
(0.98
|
)
|
|
|
|
|
Diluted
|
|
|
|
$
|
(3.02
|
)
|
|
|
|
|
|
|
|
$
|
(0.98
|
)
|
|
|
|
|
Shares used in computing common per share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
16,331,672
|
|
|
|
|
|
|
|
|
|
17,371,315
|
|
|
|
|
|
Diluted
|
|
|
|
|
16,331,672
|
|
|
|
|
|
|
|
|
|
17,371,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Selected statement of operations data expressed as a percentage of
total revenues, except cost of merchandise sold which is expressed
as a percentage of net retail sales and commercial revenue.
Percentages will not total due to cost of merchandise sold being
expressed as a percentage of net retail sales and commercial revenue
and immaterial rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
|
Unaudited Condensed Consolidated Balance Sheets
|
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 29,
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
45,171
|
|
|
|
|
$
|
46,367
|
|
Inventories
|
|
|
|
|
46,904
|
|
|
|
|
|
51,860
|
|
Receivables
|
|
|
|
|
9,428
|
|
|
|
|
|
7,878
|
|
Prepaid expenses and other current assets
|
|
|
|
|
14,216
|
|
|
|
|
|
17,854
|
|
Deferred tax assets
|
|
|
|
|
987
|
|
|
|
|
|
419
|
|
Total current assets
|
|
|
|
|
116,706
|
|
|
|
|
|
124,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
71,459
|
|
|
|
|
|
77,445
|
|
Goodwill
|
|
|
|
|
-
|
|
|
|
|
|
32,306
|
|
Other intangible assets, net
|
|
|
|
|
633
|
|
|
|
|
|
655
|
|
Other assets, net
|
|
|
|
|
3,304
|
|
|
|
|
|
6,787
|
|
Total Assets
|
|
|
|
$
|
192,102
|
|
|
|
|
$
|
241,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
38,984
|
|
|
|
|
$
|
41,032
|
|
Accrued expenses
|
|
|
|
|
11,570
|
|
|
|
|
|
12,128
|
|
Gift cards and customer deposits
|
|
|
|
|
30,849
|
|
|
|
|
|
28,323
|
|
Deferred revenue
|
|
|
|
|
4,800
|
|
|
|
|
|
5,285
|
|
Total current liabilities
|
|
|
|
|
86,203
|
|
|
|
|
|
86,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred franchise revenue
|
|
|
|
|
1,177
|
|
|
|
|
|
1,436
|
|
Deferred rent
|
|
|
|
|
20,843
|
|
|
|
|
|
23,867
|
|
Other liabilities
|
|
|
|
|
742
|
|
|
|
|
|
257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
Common stock, par value $0.01 per share
|
|
|
|
|
174
|
|
|
|
|
|
174
|
|
Additional paid-in capital
|
|
|
|
|
66,109
|
|
|
|
|
|
65,402
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(7,683
|
)
|
|
|
|
|
(10,165
|
)
|
Retained earnings
|
|
|
|
|
24,537
|
|
|
|
|
|
73,832
|
|
Total stockholders' equity
|
|
|
|
|
83,137
|
|
|
|
|
|
129,243
|
|
Total Liabilities and Stockholders' Equity
|
|
|
|
$
|
192,102
|
|
|
|
|
$
|
241,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
|
Unaudited Selected Financial and Store Data
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
|
|
|
13 Weeks
|
|
|
|
|
52 Weeks
|
|
|
|
|
52 Weeks
|
|
|
|
|
|
Ended
|
|
|
|
|
Ended
|
|
|
|
|
Ended
|
|
|
|
|
Ended
|
|
|
|
|
|
December 29,
|
|
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail gross margin ($) (1) |
|
|
|
$
|
49,238
|
|
|
|
|
$
|
50,735
|
|
|
|
|
$
|
145,687
|
|
|
|
|
$
|
154,468
|
|
Retail gross margin (%) (1) |
|
|
|
|
42.4
|
%
|
|
|
|
|
43.3
|
%
|
|
|
|
|
38.9
|
%
|
|
|
|
|
39.9
|
%
|
E-commerce sales
|
|
|
|
$
|
6,659
|
|
|
|
|
$
|
5,800
|
|
|
|
|
$
|
14,231
|
|
|
|
|
$
|
13,216
|
|
Capital expenditures, net (2) |
|
|
|
$
|
3,507
|
|
|
|
|
$
|
2,254
|
|
|
|
|
$
|
16,914
|
|
|
|
|
$
|
12,150
|
|
Depreciation and amortization
|
|
|
|
$
|
5,590
|
|
|
|
|
$
|
5,617
|
|
|
|
|
$
|
21,422
|
|
|
|
|
$
|
24,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store data (3):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of company-owned stores at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America - Traditional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
283
|
|
|
|
|
|
287
|
|
North America - Non-traditional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
11
|
|
Total North America
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
291
|
|
|
|
|
|
298
|
|
Europe
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
|
|
|
|
|
|
58
|
|
Total stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
351
|
|
|
|
|
|
356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of franchised stores at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91
|
|
|
|
|
|
79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-owned store square footage at end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America - Traditional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
805,770
|
|
|
|
|
|
829,449
|
|
North America - Non-traditional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,610
|
|
|
|
|
|
18,956
|
|
Total North America
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
818,380
|
|
|
|
|
|
848,405
|
|
Europe (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86,331
|
|
|
|
|
|
83,911
|
|
Total square footage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
904,711
|
|
|
|
|
|
932,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net retail sales per gross square foot - North America (5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store Age > 5 years (247 stores in 2012, 220 stores in 2011)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
353
|
|
|
|
|
$
|
362
|
|
Store Age 3-5 years (19 stores in 2012, 56 stores in 2011)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
301
|
|
|
|
|
$
|
315
|
|
Store Age <3 years (3 stores in 2012, 4 stores in 2011)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
464
|
|
|
|
|
$
|
369
|
|
Stores open for the entire period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
350
|
|
|
|
|
$
|
354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable store sales change - North America (%) (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store Age > 5 years (247 stores in 2012, 220 stores in 2011)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.0
|
)%
|
|
|
|
|
(2.1
|
)%
|
Store Age 3-5 years 19 stores in 2012, 56 stores in 2011)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.2
|
)%
|
|
|
|
|
(5.1
|
)%
|
Store Age <3 years (3 stores in 2012, 4 stores in 2011)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.6
|
%
|
|
|
|
|
1.0
|
%
|
Total comparable store sales change
|
|
|
|
|
1.5
|
%
|
|
|
|
|
(6.0
|
)%
|
|
|
|
|
(2.0
|
)%
|
|
|
|
|
(2.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable store sales change - Europe (%) (6) |
|
|
|
|
(11.4
|
)%
|
|
|
|
|
(0.6
|
)%
|
|
|
|
|
(8.4
|
)%
|
|
|
|
|
(0.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable store sales change - Consolidated (%) (6) |
|
|
|
|
(1.7
|
)%
|
|
|
|
|
(4.9
|
)%
|
|
|
|
|
(3.3
|
)%
|
|
|
|
|
(2.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Retail gross margin represents net retail sales less retail cost of
merchandise sold. Retail gross margin percentage represents retail
gross margin divided by net retail sales.
|
(2)
|
|
Capital expenditures, net represents cash paid for property,
equipment, other assets and other intangible assets.
|
(3)
|
|
Excludes our webstore and seasonal and event-based locations. North
American stores are located in the United States, Canada and Puerto
Rico. In Europe, stores are located in the United Kingdom and
Ireland and, prior to 2011, France.
|
(4)
|
|
Square footage for stores located in Europe is estimated selling
square footage.
|
(5)
|
|
Net retail sales per gross square foot represents net retail sales
from stores open throughout the entire period divided by the total
gross square footage of such stores. Calculated on an annual basis
only.
|
(6)
|
|
Comparable store sales percentage changes are based on net retail
sales and stores are considered comparable beginning in their
thirteenth full month of operation.
|
|
|
|
|
* Non-GAAP Financial Measures
|
|
|
In this press release, the Company’s financial results are provided
both in accordance with generally accepted accounting principles
(GAAP) and using certain non-GAAP financial measures. In particular,
the Company provides historic earnings (loss) and earnings (loss)
per diluted share adjusted to exclude certain costs and accounting
adjustments, which are non-GAAP financial measures. These results
are included as a complement to results provided in accordance with
GAAP because management believes these non-GAAP financial measures
help identify underlying trends in the Company’s business and
provide useful information to both management and investors by
excluding certain items that may not be indicative of the Company’s
core operating results. These measures should not be considered a
substitute for or superior to GAAP results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
|
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss)
|
(dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
|
|
13 Weeks
|
|
|
|
52 Weeks
|
|
|
|
52 Weeks
|
|
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
|
|
December 29,
|
|
|
|
December 31,
|
|
|
|
December 29,
|
|
|
|
December 31,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
Net loss
|
|
|
|
|
$
|
(36,475
|
)
|
|
|
|
$
|
(8,989
|
)
|
|
|
|
$
|
(49,295
|
)
|
|
|
|
$
|
(17,062
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill impairment (1) |
|
|
|
|
33,670
|
|
|
|
|
|
-
|
|
|
|
|
|
33,670
|
|
|
|
|
|
-
|
|
Other asset impairment (2) |
|
|
|
|
2,200
|
|
|
|
|
|
-
|
|
|
|
|
|
2,200
|
|
|
|
|
|
-
|
|
Store asset impairment (3) |
|
|
|
|
1,779
|
|
|
|
|
|
285
|
|
|
|
|
|
2,286
|
|
|
|
|
|
285
|
|
Deferred tax asset valuation allowance(4) |
|
|
|
|
1,556
|
|
|
|
|
|
15,565
|
|
|
|
|
|
1,556
|
|
|
|
|
|
15,565
|
|
Deferred revenue adjustment(5) |
|
|
|
|
(528
|
)
|
|
|
|
|
(915
|
)
|
|
|
|
|
(528
|
)
|
|
|
|
|
(915
|
)
|
Consulting project costs(6) |
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
1,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss)
|
|
|
|
$
|
2,202
|
|
|
|
|
$
|
5,946
|
|
|
|
|
$
|
(10,111
|
)
|
|
|
|
$
|
(435
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
|
|
13 Weeks
|
|
|
|
52 Weeks
|
|
|
|
52 Weeks
|
|
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
|
|
December 29,
|
|
|
|
December 31,
|
|
|
|
December 29,
|
|
|
|
December 31,
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
Net loss
|
|
|
|
|
$
|
(2.23
|
)
|
|
|
|
$
|
(0.56
|
)
|
|
|
|
$
|
(3.02
|
)
|
|
|
|
$
|
(0.98
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill impairment (1) |
|
|
|
|
2.06
|
|
|
|
|
|
-
|
|
|
|
|
|
2.06
|
|
|
|
|
|
-
|
|
Other asset impairment (2) |
|
|
|
|
0.13
|
|
|
|
|
|
-
|
|
|
|
|
|
0.13
|
|
|
|
|
|
-
|
|
Store asset impairment (3) |
|
|
|
|
0.10
|
|
|
|
|
|
0.02
|
|
|
|
|
|
0.14
|
|
|
|
|
|
0.02
|
|
Deferred tax asset valuation allowance(4) |
|
|
|
|
0.10
|
|
|
|
|
|
0.93
|
|
|
|
|
|
0.10
|
|
|
|
|
|
0.88
|
|
Deferred revenue adjustment(5) |
|
|
|
|
(0.03
|
)
|
|
|
|
|
(0.05
|
)
|
|
|
|
|
(0.03
|
)
|
|
|
|
|
(0.05
|
)
|
Consulting project costs(6) |
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss)
|
|
|
|
$
|
0.13
|
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
(0.62
|
)
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents non-cash charge to impair the goodwill associated with
the UK reporting unit
|
(2)
|
|
Represents a non-cash charge to impair trade credits
|
(3)
|
|
These non-cash impairment charges were due to closures or poor
performance of individual stores. Charges related to stores that
will remain in operation of $1.4 million are included in cost of
merchandise sold for the thirteen and fifty-two weeks ended December
29, 2012. Charges related to stores that are closed or scheduled to
close of $0.4 million and $0.9 million for the thirteen and
fifty-two weeks ended December 29, 2012, respectively are included
in selling, general and administrative expenses.
|
(4)
|
|
Represents non-cash charge to record a valuation allowance on
foreign net deferred tax assets in 2012 and U.S. net deferred tax
assets in 2011
|
(5)
|
|
Represents adjustment to deferred revenue for changes in redemption
patterns in the customer loyalty program
|
(6)
|
|
Represents costs of an expense reduction consulting project
undertaken in 2011
|
|
|
|
|
|
|
|
|
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
|
Company-Owned Store Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fifty-two Weeks Ended December 28, 2013 - Projected
|
|
|
|
|
December 29,
|
|
|
|
|
|
|
|
|
|
|
|
December 28,
|
|
|
|
|
2012
|
|
|
|
Opened
|
|
|
|
Closed
|
|
|
|
2013
|
North America
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional
|
|
|
|
283
|
|
|
|
2
|
|
|
|
(34
|
)
|
|
|
|
251
|
Non-traditional
|
|
|
|
8
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
|
6
|
|
|
|
|
291
|
|
|
|
2
|
|
|
|
(36
|
)
|
|
|
|
257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
60
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
|
59
|
Total
|
|
|
|
351
|
|
|
|
2
|
|
|
|
(37
|
)
|
|
|
|
316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fifty-two Weeks Ended December 29, 2012
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
December 29,
|
|
|
|
|
2011
|
|
|
|
Opened
|
|
|
|
Closed
|
|
|
|
2012
|
North America
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional
|
|
|
|
287
|
|
|
|
2
|
|
|
|
(6
|
)
|
|
|
|
283
|
Non-traditional
|
|
|
|
11
|
|
|
|
1
|
|
|
|
(4
|
)
|
|
|
|
8
|
|
|
|
|
298
|
|
|
|
3
|
|
|
|
(10
|
)
|
|
|
|
291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
58
|
|
|
|
2
|
|
|
|
-
|
|
|
|
|
60
|
Total
|
|
|
|
356
|
|
|
|
5
|
|
|
|
(10
|
)
|
|
|
|
351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fifty-two Weeks Ended December 31, 2011
|
|
|
|
|
January 1,
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
|
Opened
|
|
|
|
Closed
|
|
|
|
2011
|
North America
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional
|
|
|
|
290
|
|
|
|
2
|
|
|
|
(5
|
)
|
|
|
|
287
|
Non-traditional
|
|
|
|
15
|
|
|
|
2
|
|
|
|
(6
|
)
|
|
|
|
11
|
|
|
|
|
305
|
|
|
|
4
|
|
|
|
(11
|
)
|
|
|
|
298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
54
|
|
|
|
5
|
|
|
|
(1
|
)
|
|
|
|
58
|
Total
|
|
|
|
359
|
|
|
|
9
|
|
|
|
(12
|
)
|
|
|
|
356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our long term store real estate goal is to bring our stores back to
best in class productivity and profitability. Today we believe that
the optimal number of Build-A-Bear Workshop stores in North America
is between 225 to 250 and approximately 70 in the United Kingdom and
Ireland for a total of 295 to 320 stores. We currently expect to
reach this level with the closure of 50 to 60 stores in fiscal 2012
through 2014, primarily in North America. Locations to close and the
timing of the closures are subject to ongoing negotiations and
overall economic considerations as we continually reevaluate our
market repositioning and optimization plans.
|