Lifetime Brands, Inc. (NasdaqGS:LCUT), a leading global provider of
branded kitchenware, tableware and other products used in the home,
today reported its financial results for the second quarter ended June
30, 2014.
Second Quarter Financial Highlights:
-
Consolidated net sales were $115.3 million in the quarter ended June
30, 2014; an increase of $18.3 million, or 18.9%, as compared to
consolidated net sales of $97.0 million for the corresponding period
in 2013. Consolidated net sales in the quarter ended June 30, 2014
included $16.0 million of net sales from Kitchen Craft and other
acquisitions that were completed in the first quarter of 2014.
-
Gross margin was $40.9 million, or 35.4%, in the quarter ended June
30, 2014, as compared to $36.4 million, or 37.5%, for the
corresponding period in 2013.
-
Loss from operations was $3.2 million in the quarter ended June 30,
2014, as compared to income from operations of $12,000, for the
corresponding period in 2013.
-
Net loss was $3.2 million, or $0.24 per diluted share, in the quarter
ended June 30, 2014, as compared to net loss of $0.6 million, or $0.04
per diluted share, in the corresponding period in 2013.
-
Adjusted net loss was $3.1 million, or $0.23 per diluted share, in the
quarter ended June 30, 2014, as compared to adjusted net loss of $1.1
million, or $0.08 per diluted share, in the corresponding period in
2013.
-
Consolidated EBITDA was $1.5 million, in the quarter ended June 30,
2014, as compared to $4.3 million for the corresponding 2013 period.
-
Equity in earnings, net of taxes, was $41,000 in the quarter ended
June 30, 2014 as compared to $92,000 in the corresponding 2013 period.
Six Months Financial Highlights:
-
Consolidated net sales were $233.7 million in the six months ended
June 30, 2014, an increase of $38.1 million, or 19.5%, as compared to
net sales of $195.6 million for the corresponding period in 2013.
Consolidated net sales in the six months ended June 30, 2014 included
$33.2 million of net sales from Kitchen Craft and other acquisitions
that were completed in the first quarter of 2014.
-
Gross margin was $85.2 million, or 36.4%, in the six months ended June
30, 2014 as compared to $72.7 million, or 37.1%, for the corresponding
period in 2013.
-
Loss from operations was $5.4 million in the six months ended June 30,
2014, as compared to loss from operations of $0.1 million, for the
corresponding period in 2013.
-
Net loss was $6.1 million, or $0.46 per diluted share, in the six
months ended June 30, 2014, as compared to net loss of $1.2 million,
or $0.09 per diluted share, in the 2013 period.
-
Adjusted net loss was $4.8 million, or $0.36 per diluted share, in the
six months ended June 30, 2014, as compared to adjusted net loss of
$1.7 million, or $0.13 per diluted share, in the 2013 period.
-
Consolidated EBITDA was $5.2 million in the six months ended June 30,
2014, as compared to $7.4 million for the corresponding 2013 period.
-
Equity in losses, net of taxes was $0.2 million in the six months
ended June 30, 2014 as compared to equity in earnings of $0.3 million,
net of taxes in the corresponding 2013 period.
Jeffrey Siegel, Lifetime's Chairman and Chief Executive Officer,
commented,
“During the quarter, our U.S. wholesale segment was challenged by the
slow retail environment and by uneven retailer replenishment activity
that did not keep pace with stronger point-of-sale performance.
Wholesale gross margin in the U.S. declined during the quarter, as we
moved to create opportunities to expand our market share; however, we
expect to recoup a substantial portion of this decline during the
balance of the year. U.S. SG&A increased, reflecting the acquisition of
Built NY and investments to grow our domestic business. Excluding these
activities, U.S. SG&A expenses increased by approximately 3%.
“Our international segment, comprising Creative Tops and Kitchen Craft,
produced outstanding results. Creative Tops recorded a 45% organic sales
growth in local currency, and we are pleased with Kitchen Craft’s
performance. The segment’s gross margin was strong, reflecting a
significant improvement for Creative Tops and the inclusion of Kitchen
Craft, which is in a higher margin product category. SG&A expenses for
the segment as a percentage of net sales improved from the prior period.
“Our consolidated gross margin for the full year 2014 is expected to be
comparable to 2013’s. Improvements in gross margin for Creative Tops and
the inclusion of Kitchen Craft are expected to offset any decline in the
U.S. segment.
Grupo Vasconia, our Partner Company in Mexico, also recorded a strong
quarter with significant increases in both net sales and income from
operations. Net income and our share of its income would have increased
but for a value added tax recovery in the 2013 quarter.”
Mr. Siegel continued, “The first half of 2014 has been a period of
remarkable activity, in which we successfully executed strategic
initiatives in acquisitions, brand development, channel expansion,
product innovation, and geographic growth. In this period, we:
-
Completed four acquisitions, Kitchen Craft, La Cafetière, Built NY and
Empire Silver;
-
Introduced 4,000 new products and introduced our new acquisitions and
other new brands, including Bombay®, Brick Oven®,
Debbie Meyer® and Reo®;
-
Appointed new managers to oversee the development of a new Hong
Kong-based sales team, which we are supporting with a new 12,000
square foot showroom and a new third-party bonded distribution
facility in China;
-
Began supplying kitchenware and tableware products to the 400 Walmart
Supercenters in China and hired a sales team to service that account,
together with other Chinese retailers, and opened a distribution
facility to support that business;
-
Appointed managers to coordinate export sales by our U.S. and U.K.
based companies and to focus on the independent retail store channel;
and
-
Made significant investments in Lifetime to position it for growth in
the U.S. and internationally. These investments include hiring talent
to strengthen our global sourcing and quality control teams, to
further grow our U.S. businesses, to support our new Wal-Mart business
in China and to develop a Hong Kong based export business.
“We previously stated that we expected net sales for the full year to
total approximately $600 million. Today, we are reaffirming that
guidance.”
Dividend
On July 29, 2014, the Board of Directors declared a quarterly dividend
of $0.0375 per share payable on November 14, 2014 to shareholders of
record on October 31, 2014.
Conference Call
The Company has scheduled a conference call for Tuesday, August 5, 2014
at 11:00 a.m. ET. The dial-in number for the conference call is (877)
474-9505 or (857) 244-7558, passcode #20312904. A replay of the call
will also be available through Tuesday, August 12, 2014 and can be
accessed by dialing (888) 286-8010 or (617) 801-6888, conference ID
#37651110. 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. 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. As required by SEC
rules, 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, and management believes that
exclusion of certain items allows for more accurate comparison of the
Company’s operating performance. Management uses this non-GAAP
information as an indicator of business performance. These non-GAAP
measures should be viewed as a supplement to, and not a substitute for,
GAAP measures of 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, tableware
and other products used in the home. The Company markets its products
under such well-known kitchenware brands as Farberware®,
KitchenAid®, Cuisine de France®, Fred® &
Friends, Guy Fieri®, Kitchen Craft®, Kizmos™,
La Cafetière®, Misto®, Mossy Oak®,
Pedrini®, Sabatier®, Savora™ and
Vasconia®; respected tableware 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 Kamenstein®, Bombay®,
BUILT®, Debbie Meyer® 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,
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
|
115,321
|
|
|
|
|
|
$
|
|
96,976
|
|
|
|
|
|
$
|
|
233,732
|
|
|
|
|
|
$
|
|
195,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
|
|
74,469
|
|
|
|
|
|
|
|
60,620
|
|
|
|
|
|
|
|
148,548
|
|
|
|
|
|
|
|
122,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
|
40,852
|
|
|
|
|
|
|
|
36,356
|
|
|
|
|
|
|
|
85,184
|
|
|
|
|
|
|
|
72,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution expenses
|
|
|
|
|
|
|
12,460
|
|
|
|
|
|
|
|
10,129
|
|
|
|
|
|
|
|
24,806
|
|
|
|
|
|
|
|
20,925
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
31,424
|
|
|
|
|
|
|
|
25,927
|
|
|
|
|
|
|
|
65,607
|
|
|
|
|
|
|
|
51,558
|
|
|
|
|
|
Restructuring expenses
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
288
|
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
|
|
(3,157
|
)
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
(5,354
|
)
|
|
|
|
|
|
|
(103
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
(1,672
|
)
|
|
|
|
|
|
|
(1,149
|
)
|
|
|
|
|
|
|
(3,062
|
)
|
|
|
|
|
|
|
(2,311
|
)
|
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(319
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes and equity in earnings
|
|
|
|
|
|
|
(4,829
|
)
|
|
|
|
|
|
|
(1,137
|
)
|
|
|
|
|
|
|
(8,735
|
)
|
|
|
|
|
|
|
(2,414
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
|
|
|
|
|
|
1,586
|
|
|
|
|
|
|
|
477
|
|
|
|
|
|
|
|
2,771
|
|
|
|
|
|
|
|
876
|
|
|
|
|
|
Equity in earnings (losses), net of taxes
|
|
|
|
|
|
|
41
|
|
|
|
|
|
|
|
92
|
|
|
|
|
|
|
|
(167
|
)
|
|
|
|
|
|
|
338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
|
|
|
$
|
|
(3,202
|
)
|
|
|
|
|
$
|
|
(568
|
)
|
|
|
|
|
$
|
|
(6,131
|
)
|
|
|
|
|
$
|
|
(1,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding - basic and diluted
|
|
|
|
|
|
|
13,483
|
|
|
|
|
|
|
|
12,808
|
|
|
|
|
|
|
|
13,379
|
|
|
|
|
|
|
|
12,784
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED LOSS PER COMMON SHARE
|
|
|
|
|
$
|
|
(0.24
|
)
|
|
|
|
|
$
|
|
(0.04
|
)
|
|
|
|
|
$
|
|
(0.46
|
)
|
|
|
|
|
$
|
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
|
|
|
$
|
|
0.0375
|
|
|
|
|
|
$
|
|
0.03125
|
|
|
|
|
|
$
|
|
0.0750
|
|
|
|
|
|
$
|
|
0.0625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
(In thousands - except share data)
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
|
5,229
|
|
|
|
|
|
$
|
|
4,947
|
|
|
|
|
|
Accounts receivable, less allowances of $6,082 at June 30, 2014 and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5,209 at December 31, 2013
|
|
|
|
|
|
|
70,059
|
|
|
|
|
|
|
|
87,217
|
|
|
|
|
|
Inventory
|
|
|
|
|
|
|
153,241
|
|
|
|
|
|
|
|
112,791
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
11,365
|
|
|
|
|
|
|
|
5,781
|
|
|
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
3,994
|
|
|
|
|
|
|
|
3,940
|
|
|
|
|
|
TOTAL CURRENT ASSETS
|
|
|
|
|
|
|
243,888
|
|
|
|
|
|
|
|
214,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net
|
|
|
|
|
|
|
27,127
|
|
|
|
|
|
|
|
27,698
|
|
|
|
|
|
INVESTMENTS
|
|
|
|
|
|
|
37,407
|
|
|
|
|
|
|
|
36,948
|
|
|
|
|
|
INTANGIBLE ASSETS, net
|
|
|
|
|
|
|
110,800
|
|
|
|
|
|
|
|
55,149
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
3,315
|
|
|
|
|
|
|
|
2,268
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
|
$
|
|
422,537
|
|
|
|
|
|
$
|
|
336,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current maturity of Credit Agreement Term Loan
|
|
|
|
|
$
|
|
10,000
|
|
|
|
|
|
$
|
|
-
|
|
|
|
|
|
Current maturity of Senior Secured Term Loan
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
3,937
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
|
27,823
|
|
|
|
|
|
|
|
21,426
|
|
|
|
|
|
Accrued expenses
|
|
|
|
|
|
|
27,808
|
|
|
|
|
|
|
|
41,095
|
|
|
|
|
|
Income taxes payable
|
|
|
|
|
|
|
333
|
|
|
|
|
|
|
|
3,036
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES
|
|
|
|
|
|
|
65,964
|
|
|
|
|
|
|
|
69,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED RENT & OTHER LONG-TERM LIABILITIES
|
|
|
|
|
|
|
20,827
|
|
|
|
|
|
|
|
18,644
|
|
|
|
|
|
DEFERRED INCOME TAXES
|
|
|
|
|
|
|
10,665
|
|
|
|
|
|
|
|
1,777
|
|
|
|
|
|
REVOLVING CREDIT FACILITY
|
|
|
|
|
|
|
98,349
|
|
|
|
|
|
|
|
49,231
|
|
|
|
|
|
CREDIT AGREEMENT TERM LOAN
|
|
|
|
|
|
|
40,000
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
SENIOR SECURED TERM LOAN
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
16,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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: 13,511,864 at June 30, 2014 and 12,777,407 at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
|
|
|
|
|
136
|
|
|
|
|
|
|
|
128
|
|
|
|
|
|
Paid-in capital
|
|
|
|
|
|
|
157,546
|
|
|
|
|
|
|
|
146,273
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
|
|
31,058
|
|
|
|
|
|
|
|
38,224
|
|
|
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
(2,008
|
)
|
|
|
|
|
|
|
(3,720
|
)
|
|
|
|
|
TOTAL STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
186,732
|
|
|
|
|
|
|
|
180,905
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
$
|
|
422,537
|
|
|
|
|
|
$
|
|
336,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
(In thousands)
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
$
|
|
(6,131
|
)
|
|
|
|
|
$
|
|
(1,200
|
)
|
|
|
|
|
Adjustments to reconcile net loss to net cash (used in) provided by
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
|
|
156
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
7,329
|
|
|
|
|
|
|
|
5,190
|
|
|
|
|
|
Amortization of financing costs
|
|
|
|
|
|
|
311
|
|
|
|
|
|
|
|
266
|
|
|
|
|
|
Deferred rent
|
|
|
|
|
|
|
(530
|
)
|
|
|
|
|
|
|
(459
|
)
|
|
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
180
|
|
|
|
|
|
Stock compensation expense
|
|
|
|
|
|
|
1,439
|
|
|
|
|
|
|
|
1,393
|
|
|
|
|
|
Undistributed equity in earnings, net
|
|
|
|
|
|
|
167
|
|
|
|
|
|
|
|
234
|
|
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
|
|
319
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Changes in operating assets and liabilities (excluding the effects of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
business acquisitions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
|
33,180
|
|
|
|
|
|
|
|
39,877
|
|
|
|
|
|
Inventory
|
|
|
|
|
|
|
(18,960
|
)
|
|
|
|
|
|
|
(7,970
|
)
|
|
|
|
|
Prepaid expenses, other current assets and other assets
|
|
|
|
|
|
|
(4,050
|
)
|
|
|
|
|
|
|
(3,512
|
)
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities
|
|
|
|
|
|
|
(17,356
|
)
|
|
|
|
|
|
|
(3,112
|
)
|
|
|
|
|
Income taxes payable
|
|
|
|
|
|
|
(3,277
|
)
|
|
|
|
|
|
|
(3,615
|
)
|
|
|
|
|
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES
|
|
|
|
|
|
|
(7,403
|
)
|
|
|
|
|
|
|
27,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
|
|
(2,783
|
)
|
|
|
|
|
|
|
(1,992
|
)
|
|
|
|
|
Kitchen Craft acquisition, net of cash acquired
|
|
|
|
|
|
|
(61,676
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Other acquisitions, net of cash acquired
|
|
|
|
|
|
|
(5,280
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Net proceeds from sale of property
|
|
|
|
|
|
|
70
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
|
|
|
|
(69,669
|
)
|
|
|
|
|
|
|
(1,992
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Revolving Credit Facility
|
|
|
|
|
|
|
163,986
|
|
|
|
|
|
|
|
88,155
|
|
|
|
|
|
Repayments of Revolving Credit Facility
|
|
|
|
|
|
|
(115,102
|
)
|
|
|
|
|
|
|
(107,208
|
)
|
|
|
|
|
Repayments of Senior Secured Term Loan
|
|
|
|
|
|
|
(20,625
|
)
|
|
|
|
|
|
|
(3,500
|
)
|
|
|
|
|
Proceeds from Credit Agreement Term Loan
|
|
|
|
|
|
|
50,000
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Payment of financing costs
|
|
|
|
|
|
|
(1,375
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Payments for common stock repurchases
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(3,229
|
)
|
|
|
|
|
Proceeds from exercise of stock options
|
|
|
|
|
|
|
1,460
|
|
|
|
|
|
|
|
676
|
|
|
|
|
|
Cash dividends paid
|
|
|
|
|
|
|
(1,007
|
)
|
|
|
|
|
|
|
(720
|
)
|
|
|
|
|
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES
|
|
|
|
|
|
|
77,337
|
|
|
|
|
|
|
|
(25,826
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange on cash
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
(175
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
|
|
|
|
|
282
|
|
|
|
|
|
|
|
(689
|
)
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
4,947
|
|
|
|
|
|
|
|
1,871
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
|
|
|
$
|
|
5,229
|
|
|
|
|
|
$
|
|
1,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
|
Supplemental Information
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA for the Four Quarters Ended June
30, 2014
|
|
|
|
|
Three months ended June 30, 2014
|
|
|
|
|
$
|
1,494
|
|
|
|
|
Three months ended March 31, 2014
|
|
|
|
|
|
3,660
|
|
|
|
|
Three months ended December 31, 2013
|
|
|
|
|
|
21,011
|
|
|
|
|
Three months ended September 30, 2013
|
|
|
|
|
|
15,067
|
|
|
|
|
Total for the four quarters
|
|
|
|
|
$
|
41,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
$
|
36,836
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
|
|
|
March 31, 2014
|
|
|
|
|
|
December 31, 2013
|
|
|
|
|
September 30, 2013
|
|
|
|
|
Net income as reported
|
|
|
|
|
$
|
|
(3,202
|
)
|
|
|
|
|
|
$
|
|
(2,929
|
)
|
|
|
|
|
|
$
|
|
9,388
|
|
|
|
|
|
$
|
|
1,093
|
|
|
|
|
|
Subtract out:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed equity in (earnings) losses, net
|
|
|
|
|
|
|
(41
|
)
|
|
|
|
|
|
|
|
208
|
|
|
|
|
|
|
|
|
(332
|
)
|
|
|
|
|
|
|
5,452
|
|
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision (benefit)
|
|
|
|
|
|
|
(1,586
|
)
|
|
|
|
|
|
|
|
(1,185
|
)
|
|
|
|
|
|
|
|
6,182
|
|
|
|
|
|
|
|
3,869
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
1,672
|
|
|
|
|
|
|
|
|
1,390
|
|
|
|
|
|
|
|
|
1,256
|
|
|
|
|
|
|
|
1,280
|
|
|
|
|
|
|
Loss on early retirement of debt
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
319
|
|
|
|
|
|
|
|
|
102
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
3,716
|
|
|
|
|
|
|
|
|
3,613
|
|
|
|
|
|
|
|
|
2,708
|
|
|
|
|
|
|
|
2,517
|
|
|
|
|
|
|
Stock compensation expense
|
|
|
|
|
|
|
713
|
|
|
|
|
|
|
|
|
726
|
|
|
|
|
|
|
|
|
750
|
|
|
|
|
|
|
|
738
|
|
|
|
|
|
|
Permitted acquisition related expenses
|
|
|
|
|
|
|
97
|
|
|
|
|
|
|
|
|
1,518
|
|
|
|
|
|
|
|
|
957
|
|
|
|
|
|
|
|
39
|
|
|
|
|
|
|
Restructuring expenses
|
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
79
|
|
|
|
|
Consolidated EBITDA
|
|
|
|
|
$
|
|
1,494
|
|
|
|
|
|
|
$
|
|
3,660
|
|
|
|
|
|
|
$
|
|
21,011
|
|
|
|
|
|
$
|
|
15,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
|
Supplemental Information
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Results (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) losses, 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
|
|
|
|
|
$
|
|
|
|
4,321
|
|
|
|
|
|
$
|
|
|
|
3,079
|
|
|
|
|
|
$
|
|
17,868
|
|
|
|
|
|
$
|
|
11,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated EBITDA is a non-GAAP measure that the Company defines as
net income (loss), adjusted to exclude undistributed equity in earnings
(losses), 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 tables above.
|
|
|
|
|
LIFETIME BRANDS, INC.
|
|
|
|
|
Supplemental Information
|
|
|
|
|
(In thousands- except per share data)
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Results (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss and adjusted diluted loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss as reported
|
|
|
|
|
$
|
|
|
(3,202
|
)
|
|
|
|
|
$
|
|
|
(568
|
)
|
|
|
|
|
$
|
|
(6,131
|
)
|
|
|
|
|
$
|
|
(1,200
|
)
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition related expenses, net of tax
|
|
|
|
|
|
|
|
68
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
1,057
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Loss on early retirement of debt, net of tax
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
191
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
Restructuring expenses, net of tax
|
|
|
|
|
|
|
|
75
|
|
|
|
|
|
|
|
|
170
|
|
|
|
|
|
|
|
75
|
|
|
|
|
|
|
|
170
|
|
|
|
|
|
|
Grupo Vasconia recovery of value-added taxes
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
(672
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(672
|
)
|
|
|
|
|
Adjusted net loss
|
|
|
|
|
$
|
|
|
(3,059
|
)
|
|
|
|
|
$
|
|
|
(1,070
|
)
|
|
|
|
|
$
|
|
(4,808
|
)
|
|
|
|
|
$
|
|
(1,702
|
)
|
|
|
|
|
Adjusted diluted loss per share
|
|
|
|
|
$
|
|
|
(0.23
|
)
|
|
|
|
|
$
|
|
|
(0.08
|
)
|
|
|
|
|
$
|
|
(0.36
|
)
|
|
|
|
|
$
|
|
(0.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss in the three and six months ended June 30, 2014
excludes acquisition related expenses, the loss on retirement of debt
and restructuring expenses. Adjusted net 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.
Copyright Business Wire 2014