Lifetime Brands, Inc. (NasdaqGS: LCUT), a leading global provider of
branded kitchenware, tabletop and other products used in the home, today
reported its financial results for the second quarter ended June 30,
2013.
Second Quarter Financial Highlights:
-
Consolidated net sales were $97.0 million, an increase of $2.1
million, or 2.2%, as compared to consolidated net sales of $94.9
million for the corresponding period in 2012. Consolidated net sales
included $3.9 million of net sales from Fred® & Friends, which was
acquired in December 2012.
-
Gross margin was $36.4 million, or 37.5%, as compared to $35.4
million, or 37.3%, for the corresponding period in 2012.
-
Net loss was $0.6 million, or $0.04 per diluted share, in the 2013
period, as compared to net income of $0.6 million, or $0.04 per
diluted share, in the 2012 period. Adjusted net loss was $1.1 million,
or $0.08 per diluted share, in the 2013 period, as compared to
adjusted net income of $1.0 million, or $0.08 per diluted share, in
the 2012 period.
-
Consolidated EBITDA was $4.3 million, as compared to $5.6 million for
the corresponding 2012 period.
Six Months Financial Highlights:
-
Consolidated net sales were $195.6 million, a decrease of $8.4
million, or 4.1%, as compared to net sales of $204.0 million for the
corresponding period in 2012. Consolidated net sales included $7.3
million of net sales from Fred® & Friends.
-
Gross margin for the six months ended June 30, 2013 was $72.7 million,
or 37.1%, as compared to $75.8 million, or 37.2%, for the
corresponding period in 2012.
-
Net loss was $1.2 million, or $0.09 per diluted share, in the 2013
period, as compared to net income of $1.9 million, or $0.15 per
diluted share, in the 2012 period. Adjusted net loss was $1.7 million,
or $0.13 per diluted share, in the 2013 period, as compared to
adjusted net income of $2.4 million, or $0.19 per diluted share, in
the 2012 period.
-
Consolidated EBITDA was $7.4 million, as compared to $11.8 million for
the corresponding 2012 period.
Jeffrey Siegel, Lifetime's Chairman and Chief Executive Officer
commented,
“As I previously have noted, comparing quarterly results with prior
periods can be misleading, as our sales in any one period, especially in
the first half of the year, can be heavily influenced by the timing of
promotions and the roll-out of new programs.
“Our outlook for the third and fourth quarters remains positive, based
on our healthy order flow, which is being driven by increased retail
placement, roll-outs of new products and programs, strong promotional
activity, the inclusion of Fred® & Friends and the improving
U.S. economy. For the full year, we now expect net sales to increase by
5% to 7%.”
Lead Director
The Company also announced that its Board of Directors appointed John
Koegel to the newly-created position of Lead Director. Mr. Koegel has
served as a Director since 2008 and will continue to serve as Chairman
of the Nominating and Governance Committee and as member of the
Compensation Committee and the Strategic Planning Committee. Mr. Siegel
commented, “Jack’s extensive retailing background, broad industry
experience and leadership skills provide the Board of Directors and the
Company with valuable strategic vision and counsel.”
Stock Repurchase Program
On April 30, 2013, Lifetime’s Board of Directors authorized the
repurchase of up to $10.0 million of the Company’s common stock. The
repurchase authorization permits the Company to effect the repurchases
from time to time through open market purchases and privately negotiated
transactions. During the three months ended June 30, 2013, the Company
repurchased 245,575 shares at a total cost of $3.2 million.
Dividend
On August 2, 2013, the Board of Directors declared a quarterly dividend
of $0.03125 per share payable on November 15, 2013 to shareholders of
record on November 1, 2013.
Conference Call
The Company has scheduled a conference call for Thursday, August 8, 2013
at 11:00 a.m. ET. The dial-in number for the conference call is (866)
953-6857 or (617) 399-3481, passcode #24588973. A replay of the call
will also be available through Sunday, August 11, 2013 and can be
accessed by dialing (888) 286-8010 or (617) 801-6888, conference ID
#54899351. A live webcast of the conference call will be broadcast in
the Investor Relations section of the Company's web site, www.lifetimebrands.com.
For those who cannot listen to the live broadcast, an audio replay of
the call will also be available on the site.
Non-GAAP Financial Measures
This earnings release contains non-GAAP financial measures. For purposes
of Regulation G, a non-GAAP financial measure is a numerical measure of
a company's historical or future financial performance, financial
position or cash flows that excludes amounts, or is subject to
adjustments that have the effect of excluding amounts, that are included
in the most directly comparable measure calculated and presented in
accordance with GAAP in the statements of income, balance sheets, or
statements of cash flows of the Company; or includes amounts, or is
subject to adjustments that have the effect of including amounts, that
are excluded from the most directly comparable measure so calculated and
presented. Pursuant to the requirements of Regulation G, the Company has
provided reconciliations of the non-GAAP financial measures to the most
directly comparable GAAP financial measures. These non-GAAP measures are
provided because management of the Company uses these financial measures
in evaluating the Company's on-going financial results and trends.
Management uses this non-GAAP information as an indicator of business
performance.
Forward-Looking Statements
In this press release, the use of the words “believe,” "could,"
"expect," "may," "positioned," "project," "projected," "should," "will,"
"would" or similar expressions is intended to identify forward-looking
statements that represent the Company’s current judgment about possible
future events. The Company believes these judgments are reasonable, but
these statements are not guarantees of any events or financial results,
and actual results may differ materially due to a variety of important
factors. Such factors might include, among others, the Company’s ability
to comply with the requirements of its credit agreements; the
availability of funding under such credit agreements; the Company’s
ability to maintain adequate liquidity and financing sources and an
appropriate level of debt; changes in general economic conditions which
could affect customer payment practices or consumer spending; the impact
of changes in general economic conditions on the Company’s customers;
changes in demand for the Company’s products; shortages of and price
volatility for certain commodities; significant changes in the
competitive environment and the effect of competition on the Company’s
markets, including on the Company’s pricing policies, financing sources
and an appropriate level of debt.
Lifetime Brands, Inc.
Lifetime Brands is a leading global provider of kitchenware, tabletop
and other products used in the home. The Company markets its products
under such well-known kitchenware brands as Farberware®,
KitchenAid®, CasaMōda®, Cuisine de France®,
Fred®, Guy Fieri®, Hoffritz®, Kizmos™,
Misto®, Pedrini®, Roshco®, Sabatier®,
Savora™ and Vasconia®; respected tabletop brands
such as Mikasa®, Pfaltzgraff®, Creative Tops®,
Gorham®, International® Silver, Kirk Stieff®,
Sasaki®, Towle® Silversmiths, Tuttle®,
Wallace®, V&A® and Royal Botanic Gardens Kew®;
and home solutions brands, including Elements®, Melannco®,
Kamenstein® and Design for Living™. The Company
also provides exclusive private label products to leading retailers
worldwide.
The Company’s corporate website is www.lifetimebrands.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
(In thousands - except per share data)
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
96,976
|
|
|
|
|
$
|
94,939
|
|
|
|
|
|
$
|
195,633
|
|
|
|
|
$
|
203,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
60,620
|
|
|
|
|
|
59,565
|
|
|
|
|
|
|
122,965
|
|
|
|
|
|
128,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
36,356
|
|
|
|
|
|
35,374
|
|
|
|
|
|
|
72,668
|
|
|
|
|
|
75,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution expenses
|
|
|
|
|
10,129
|
|
|
|
|
|
9,663
|
|
|
|
|
|
|
20,925
|
|
|
|
|
|
21,407
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
25,927
|
|
|
|
|
|
23,558
|
|
|
|
|
|
|
51,558
|
|
|
|
|
|
49,042
|
|
|
|
|
Restructuring expenses
|
|
|
|
|
288
|
|
|
|
|
|
-
|
|
|
|
|
|
|
288
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
12
|
|
|
|
|
|
2,153
|
|
|
|
|
|
|
(103
|
)
|
|
|
|
|
5,385
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
(1,149
|
)
|
|
|
|
|
(1,675
|
)
|
|
|
|
|
|
(2,311
|
)
|
|
|
|
|
(3,373
|
)
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
-
|
|
|
|
|
|
(348
|
)
|
|
|
|
|
|
-
|
|
|
|
|
|
(348
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and equity in earnings
|
|
|
|
|
(1,137
|
)
|
|
|
|
|
130
|
|
|
|
|
|
|
(2,414
|
)
|
|
|
|
|
1,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (provision)
|
|
|
|
|
477
|
|
|
|
|
|
(94
|
)
|
|
|
|
|
|
876
|
|
|
|
|
|
(682
|
)
|
|
|
|
Equity in earnings, net of taxes
|
|
|
|
|
92
|
|
|
|
|
|
523
|
|
|
|
|
|
|
338
|
|
|
|
|
|
921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
|
|
$
|
(568
|
)
|
|
|
|
$
|
559
|
|
|
|
|
|
$
|
(1,200
|
)
|
|
|
|
$
|
1,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC INCOME (LOSS) PER COMMON SHARE
|
|
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
0.04
|
|
|
|
|
|
$
|
(0.09
|
)
|
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED INCOME (LOSS) PER COMMON SHARE
|
|
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
0.04
|
|
|
|
|
|
$
|
(0.09
|
)
|
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
(In thousands - except share data)
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
|
|
1,182
|
|
|
|
|
$
|
1,871
|
|
|
|
|
|
Accounts receivable, less allowances of $3,718 at June 30, 2013 and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$3,996 at December 31, 2012
|
|
|
|
|
|
|
57,472
|
|
|
|
|
|
97,369
|
|
|
|
|
|
Inventory
|
|
|
|
|
|
|
112,554
|
|
|
|
|
|
104,584
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
8,681
|
|
|
|
|
|
5,393
|
|
|
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
3,362
|
|
|
|
|
|
3,542
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS
|
|
|
|
|
|
|
183,251
|
|
|
|
|
|
212,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net
|
|
|
|
|
|
|
29,791
|
|
|
|
|
|
31,646
|
|
|
|
|
INVESTMENTS
|
|
|
|
|
|
|
43,238
|
|
|
|
|
|
43,685
|
|
|
|
|
INTANGIBLE ASSETS, net
|
|
|
|
|
|
|
56,496
|
|
|
|
|
|
57,842
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
2,933
|
|
|
|
|
|
2,865
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
$
|
|
|
315,709
|
|
|
|
|
$
|
348,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Credit Facility
|
|
|
|
$
|
|
|
7,000
|
|
|
|
|
$
|
7,000
|
|
|
|
|
|
Current maturity of Senior Secured Term Loan
|
|
|
|
|
|
|
2,625
|
|
|
|
|
|
4,375
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
|
24,528
|
|
|
|
|
|
18,555
|
|
|
|
|
|
Accrued expenses
|
|
|
|
|
|
|
25,845
|
|
|
|
|
|
33,354
|
|
|
|
|
|
Income taxes payable
|
|
|
|
|
|
|
-
|
|
|
|
|
|
3,615
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES
|
|
|
|
|
|
|
59,998
|
|
|
|
|
|
66,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED RENT & OTHER LONG-TERM LIABILITIES
|
|
|
|
|
|
|
19,366
|
|
|
|
|
|
21,565
|
|
|
|
|
DEFERRED INCOME TAXES
|
|
|
|
|
|
|
3,606
|
|
|
|
|
|
3,510
|
|
|
|
|
REVOLVING CREDIT FACILITY
|
|
|
|
|
|
|
34,915
|
|
|
|
|
|
53,968
|
|
|
|
|
SENIOR SECURED TERM LOAN
|
|
|
|
|
|
|
28,875
|
|
|
|
|
|
30,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value, shares authorized: 100 shares of
Series A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and 2,000,000 shares of Series B; none issued and outstanding
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
Common stock, $.01 par value, shares authorized: 25,000,000; shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
issued and outstanding: 12,695,257 at June 30, 2013 and 12,754,467
at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
127
|
|
|
|
|
|
128
|
|
|
|
|
|
Paid-in capital
|
|
|
|
|
|
|
144,557
|
|
|
|
|
|
142,489
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
|
|
28,621
|
|
|
|
|
|
33,849
|
|
|
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
(4,356
|
)
|
|
|
|
|
(4,236
|
)
|
|
|
|
|
|
TOTAL STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
168,949
|
|
|
|
|
|
172,230
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
$
|
|
|
315,709
|
|
|
|
|
$
|
348,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
(In thousands)
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
(1,200
|
)
|
|
|
|
$
|
1,903
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating
|
|
|
|
|
|
|
|
|
|
|
|
|
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
32
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
5,190
|
|
|
|
|
|
4,469
|
|
|
|
|
|
|
Deferred rent
|
|
|
|
|
(459
|
)
|
|
|
|
|
(252
|
)
|
|
|
|
|
|
Deferred Income Taxes
|
|
|
|
|
180
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Stock compensation expense
|
|
|
|
|
1,393
|
|
|
|
|
|
1,452
|
|
|
|
|
|
|
Undistributed equity in earnings, net
|
|
|
|
|
234
|
|
|
|
|
|
(506
|
)
|
|
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
-
|
|
|
|
|
|
348
|
|
|
|
|
|
Changes in operating assets and liabilities (excluding the effects
of business
|
|
|
|
|
|
|
|
|
|
|
|
|
acquisitions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
39,877
|
|
|
|
|
|
21,343
|
|
|
|
|
|
|
Inventory
|
|
|
|
|
(7,970
|
)
|
|
|
|
|
(10,755
|
)
|
|
|
|
|
|
Prepaid expenses, other current assets and other assets
|
|
|
|
|
(3,246
|
)
|
|
|
|
|
433
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities
|
|
|
|
|
(3,112
|
)
|
|
|
|
|
(8,846
|
)
|
|
|
|
|
|
Income taxes payable
|
|
|
|
|
(3,615
|
)
|
|
|
|
|
(2,603
|
)
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
|
|
|
|
27,304
|
|
|
|
|
|
6,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
(1,992
|
)
|
|
|
|
|
(2,030
|
)
|
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
|
|
(1,992
|
)
|
|
|
|
|
(2,030
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds (repayments) of Revolving Credit Facility
|
|
|
|
|
(19,053
|
)
|
|
|
|
|
5,751
|
|
|
|
|
|
Repayments of Senior Secured Term Loan
|
|
|
|
|
(3,500
|
)
|
|
|
|
|
-
|
|
|
|
|
|
Repayments of Term Loan
|
|
|
|
|
-
|
|
|
|
|
|
(10,000
|
)
|
|
|
|
|
Payments for common stock repurchases
|
|
|
|
|
(3,229
|
)
|
|
|
|
|
-
|
|
|
|
|
|
Proceeds from exercise of stock options
|
|
|
|
|
676
|
|
|
|
|
|
213
|
|
|
|
|
|
Cash dividends paid
|
|
|
|
|
(720
|
)
|
|
|
|
|
(622
|
)
|
|
|
|
|
|
|
NET CASH USED IN FINANCING ACTIVITIES
|
|
|
|
|
(25,826
|
)
|
|
|
|
|
(4,658
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange on cash
|
|
|
|
|
(175
|
)
|
|
|
|
|
(491
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
|
|
(689
|
)
|
|
|
|
|
(193
|
)
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
1,871
|
|
|
|
|
|
2,972
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
|
|
$
|
1,182
|
|
|
|
|
$
|
2,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
Supplemental Information
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA for the
Four Quarters Ended
June 30, 2013
|
|
|
|
Three months ended June 30, 2013
|
|
|
|
$
|
4,321
|
|
|
|
Three months ended March 31, 2013
|
|
|
|
|
3,079
|
|
|
|
Three months ended December 31, 2012
|
|
|
|
|
17,868
|
|
|
|
Three months ended September 30, 2012
|
|
|
|
|
11,568
|
|
|
|
|
Total for the four quarters(1) |
|
|
|
$
|
36,836
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA for the
Four Quarters Ended
June 30, 2012
|
|
|
|
Three months ended June 30, 2012
|
|
|
|
$
|
5,584
|
|
|
|
Three months ended March 31, 2012
|
|
|
|
|
6,222
|
|
|
|
Three months ended December 31, 2011
|
|
|
|
|
14,342
|
|
|
|
Three months ended September 30, 2011
|
|
|
|
|
13,524
|
|
|
|
|
Total for the four quarters
|
|
|
|
$
|
39,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Results
|
|
|
|
|
Consolidated EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
June 30,
2013
|
|
|
|
March 31,
2013
|
|
|
December 31,
2012
|
|
|
September 30,
2012
|
|
|
|
Net income as reported
|
|
|
|
$
|
|
(568
|
)
|
|
|
|
$
|
|
(632
|
)
|
|
|
|
$
|
|
15,154
|
|
|
|
|
$
|
|
3,890
|
|
|
|
|
Subtract out:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed equity in earnings, net
|
|
|
|
|
|
480
|
|
|
|
|
|
|
(246
|
)
|
|
|
|
|
|
(4,464
|
)
|
|
|
|
|
|
(695
|
)
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision (benefit)
|
|
|
|
|
|
(477
|
)
|
|
|
|
|
|
(399
|
)
|
|
|
|
|
|
2,596
|
|
|
|
|
|
|
1,930
|
|
|
|
|
Interest expense
|
|
|
|
|
|
1,149
|
|
|
|
|
|
|
1,162
|
|
|
|
|
|
|
1,254
|
|
|
|
|
|
|
1,271
|
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
1,015
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
2,667
|
|
|
|
|
|
|
2,523
|
|
|
|
|
|
|
2,446
|
|
|
|
|
|
|
2,409
|
|
|
|
|
Stock compensation expense
|
|
|
|
|
|
722
|
|
|
|
|
|
|
671
|
|
|
|
|
|
|
662
|
|
|
|
|
|
|
679
|
|
|
|
|
Intangible asset impairment
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
1,069
|
|
|
|
|
Permitted acquisition related expenses
|
|
|
|
|
|
60
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
220
|
|
|
|
|
|
|
-
|
|
|
|
|
Restructuring expenses
|
|
|
|
|
|
288
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
Consolidated EBITDA(1) |
|
|
|
$
|
|
4,321
|
|
|
|
|
$
|
|
3,079
|
|
|
|
|
$
|
|
17,868
|
|
|
|
|
$
|
|
11,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Results (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
June 30,
2012
|
|
|
|
March 31,
2012
|
|
|
December 31,
2011
|
|
|
September 30,
2011
|
|
|
|
Net income as reported
|
|
|
|
$
|
|
559
|
|
|
|
|
$
|
|
1,344
|
|
|
|
|
$
|
|
5,419
|
|
|
|
|
$
|
|
7,533
|
|
|
|
|
Subtract out:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed equity earnings, net
|
|
|
|
|
|
(108
|
)
|
|
|
|
|
|
(398
|
)
|
|
|
|
|
|
(925
|
)
|
|
|
|
|
|
(1,113
|
)
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision (benefit)
|
|
|
|
|
|
94
|
|
|
|
|
|
|
588
|
|
|
|
|
|
|
3,513
|
|
|
|
|
|
|
2,089
|
|
|
|
|
Interest expense
|
|
|
|
|
|
1,675
|
|
|
|
|
|
|
1,698
|
|
|
|
|
|
|
1,951
|
|
|
|
|
|
|
1,789
|
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
|
348
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
2,262
|
|
|
|
|
|
|
2,207
|
|
|
|
|
|
|
2,336
|
|
|
|
|
|
|
2,046
|
|
|
|
|
Stock compensation expense
|
|
|
|
|
|
754
|
|
|
|
|
|
|
698
|
|
|
|
|
|
|
690
|
|
|
|
|
|
|
682
|
|
|
|
|
Permitted acquisition related expenses
|
|
|
|
|
|
-
|
|
|
|
|
|
|
85
|
|
|
|
|
|
|
1,358
|
|
|
|
|
|
|
498
|
|
|
|
|
Consolidated EBITDA
|
|
|
|
$
|
|
5,584
|
|
|
|
|
$
|
|
6,222
|
|
|
|
|
$
|
|
14,342
|
|
|
|
|
$
|
|
13,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA is a non-GAAP measure that the Company defines
as net income, adjusted to exclude undistributed equity in earnings,
income taxes, interest, losses on early retirement of debt,
depreciation and amortization, stock compensation expense,
intangible asset impairment, acquisition related expenses and
restructuring expenses, as shown in the table above.
|
Note:
|
|
(1)
|
The Company’s Revolving Credit Facility and Senior Secured Term
Loan provide that EBITDA shall be calculated to include certain
permitted adjustments. The Consolidated EBITDA inclusive of such
permitted adjustments amounted to $40.8 million for the four
quarters ended June 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
Supplemental Information
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Results (continued)
|
|
|
|
|
|
|
|
Adjusted net income (loss) and adjusted diluted income (loss) per
common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) as reported
|
|
|
|
$
|
|
(568
|
)
|
|
|
|
$
|
|
559
|
|
|
|
|
$
|
|
(1,200
|
)
|
|
|
|
$
|
|
1,903
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early retirement of debt, net of tax
|
|
|
|
|
|
-
|
|
|
|
|
|
|
205
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
205
|
|
|
|
Retirement benefit obligation expense, net of tax
|
|
|
|
|
|
-
|
|
|
|
|
|
|
268
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
268
|
|
|
|
Restructuring expenses, net of tax
|
|
|
|
|
|
170
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
170
|
|
|
|
|
|
|
-
|
|
|
|
Grupo Vasconia recovery of value-added taxes
|
|
|
|
|
|
(672
|
)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(672
|
)
|
|
|
|
|
|
-
|
|
|
|
Adjusted net income (loss)
|
|
|
|
$
|
|
(1,070
|
)
|
|
|
|
$
|
|
1,032
|
|
|
|
|
$
|
|
(1,702
|
)
|
|
|
|
$
|
|
2,376
|
|
|
|
Adjusted diluted income (loss) per share
|
|
|
|
$
|
|
(0.08
|
)
|
|
|
|
$
|
|
0.08
|
|
|
|
|
$
|
|
(0.13
|
)
|
|
|
|
$
|
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss) in the three and six months ended June
30, 2013 excludes restructuring expenses related to the planned
closure of the Fred® & Friends distribution center and a
recovery by Grupo Vasconia of value-added taxes related to a 2004
tax position. Adjusted net income in the three and six months ended
June 30, 2012 excludes a loss on early retirement of debt, related
to the repayment of $10 million of the Company’s Term Loan, and an
expense related to retirement benefit obligations.
|
Copyright Business Wire 2013