The Container Store Group, Inc. (NYSE:TCS) (the “Company”), today
announced financial results for the third quarter and year-to-date ended
November 29, 2014. The tables attached to this press release provide a
reconciliation of non-GAAP to GAAP measures.
-
Adjusted net income was $3.2 million or $0.07 per adjusted diluted
common share in the third quarter of fiscal 2014, meeting consensus
estimates.
-
Net sales were $190.9 million, up 1.4% compared to the third quarter
of fiscal 2013.
-
Company comparable store sales for the third quarter were down 3.5%
which were at the low end of the Company’s guidance of flat to
negative low single digits.
-
Comparable store sales are up 2.7%1 for the fourth
quarter-to-date over the same period last year.
-
Online sales increased 13.2% for the quarter compared to the third
quarter of 2013.
“While we are working vigorously to improve our comparable store sales
and traffic trend, we’re pleased with many other third quarter key
metrics like our stable gross margins, disciplined expense management
and our comparable store average ticket increase of almost 2% due to our
expertise in solutions-based selling,” said Kip Tindell, Chairman and
Chief Executive Officer. “While it’s still early into our ever important
Annual elfa® Sale, and there are many selling days that
remain, we are particularly encouraged by our fourth quarter-to-date
comparable store sales, which include a 6201 basis point
improvement over the third quarter. Our fourth quarter-to-date
comparable store sales gain consists of both an increase in average
ticket and traffic.”
The Company’s three key initiatives that are designed to increase
traffic and average ticket; POP! ®, Contained Home SM
and TCS Closets TM continue to roll out through the end of
2015. The Company expects that like with every major merchandising,
marketing and customer service-oriented initiative it has introduced
throughout its history, each month, each quarter and even each year that
they mature, these initiatives will be more impactful to the business.
-
POP! Perfectly Organized Perks®: The Container
Store’s new customer frequency program has reached more than 1.5
million customer enrollments since launching in all stores in July
2014. Early analysis of the program shows that customers who were part
of the pilot in California, and have been in the program for over one
year, have increased their frequency on average by at least one
visit since joining the program. The POP! program should become even
more relevant in 2015 with the deployment of additional technology to
support deeper, one-on-one, customized connections, offers and
conversations with these loyal, omni-channel customers.
-
Contained Home SM: The Company’s in-home,
customized design and organization service is currently available in
25 stores with rollout next week in its White Plains, NY, Westbury,
NY, and Paramus, NJ, stores and in the Company’s five San Francisco
Bay-area stores in February. As it continues its rollout to all stores
by the end of 2015, the Company is encouraged by the service’s average
ticket to date of over $2,000.
-
TCS Closets TM: The Company launched the
pilot of TCS Closets, its new, exclusive collection of solid, custom,
built-in closet solutions, in the Dallas/Fort Worth market in
November. Early results of the pilot show an average ticket
significantly greater than the Contained Home average ticket of over
$2,000. Rollout of TCS Closets will continue in March, next launching
in the Company’s four Washington DC-area stores and remaining five
Texas stores. The product collection is expected to be available in
all stores by the end of 2015.
The Company will open one more store this fiscal year in Glendale, AZ,
on February 7, achieving its 12% minimum square footage growth goal for
the year. The Company plans to open 10 new stores, including one
relocation, in fiscal 2015.
Third Quarter 2014 Results
For the third quarter (thirteen weeks) ended November 29, 2014, on a
consolidated basis:
-
Net sales were $190.9 million, up 1.4% as compared to the third
quarter of fiscal 2013. Net sales in The Container Store retail
business were $168.5 million, up 2.9% as compared to the third quarter
of fiscal 2013, primarily due to new store sales. This more than
offset the comparable store sales operating measure decline of 3.5%.
Elfa’s third party net sales increased by 1.9% in Swedish krona;
however, due to the depreciation of the Swedish krona against the U.S.
dollar, Elfa’s third party net sales decreased by 8.6% in U.S.
dollars. The translation of Elfa’s net sales from Swedish krona into
U.S. dollars negatively impacted Elfa’s third party net sales by
approximately $2.6 million in the third quarter of fiscal 2014.
-
Gross margin was 59.6%, a decrease of 40 basis points compared to the
third quarter of fiscal 2013, primarily due to a decrease in Elfa
segment gross margin, which was due to a shift in sales mix.
-
Selling, general and administrative expenses (“SG&A”) were $93.8
million, compared to $88.8 million in the third quarter of fiscal
2013. SG&A as a percentage of net sales increased 200 basis points
primarily due to decreased leverage of fixed costs during the quarter
as a result of lower comparable store sales, increased costs as a
result of being a public company, and implementation of strategic
initiatives.
-
The Company ended the third quarter with 69 stores in 25 states and
the District of Columbia. The Company opened two new stores in each of
the third quarters of fiscal 2014 and fiscal 2013.
-
Net interest expense decreased to $4.3 million from $5.8 million in
the third quarter of fiscal 2013.
-
The effective tax rate for the third quarter of fiscal 2014 was 34.2%,
as compared to (39.9%) in the third quarter of fiscal 2013.
|
|
|
|
•
|
U.S. generally accepted accounting principles (“GAAP”) net income
was $6.2 million in the third quarter of fiscal 2014 compared to a
net loss of $9.5 million in the third quarter of fiscal 2013.
After considering distributions accumulated to preferred
shareholders of zero and $15.6 million in the third quarters of
fiscal 2014 and fiscal 2013, respectively, net income (loss) per
diluted common share was $0.13 in the third quarter of fiscal 2014
compared to ($1.39) in the third quarter of fiscal 2013.
|
|
|
|
•
|
Adjusted net income was $3.2 million or $0.07 per adjusted diluted
common share in the third quarter of fiscal 2014 compared to $5.2
million or $0.11 per adjusted diluted common share for the third
quarter of fiscal 2013, which excludes certain items that we do
not consider in the evaluation of ongoing operating performance,
including IPO-related expenses, certain restructuring charges,
certain taxes, loss on extinguishment of debt, and certain gains
on disposal of assets (see GAAP/Non-GAAP reconciliation table at
the end of this release).
|
-
Adjusted EBITDA was $23.4 million compared to $24.1 million in the
third quarter of fiscal 2013, (see GAAP/Non-GAAP reconciliation table).
For the year-to-date (thirty-nine weeks) ended November 29, 2014, on
a consolidated basis:
-
Net sales were $557.6 million, up 4.9% as compared to year-to-date
fiscal 2013. Net sales in The Container Store retail business were
$493.0 million, up 5.7% as compared to year-to-date fiscal 2013. The
increase in net sales was driven by new store sales and the extension
of Our Annual elfa® Sale in the fourth quarter of fiscal
2013, which led to an increase in merchandise delivered to customers
during the thirty-nine weeks ended November 29, 2014 as compared to
the thirty-nine weeks ended November 30, 2013. This more than offset
the comparable store sales operating measure decline of 1.6%. Elfa’s
third party net sales increased by 4.1% in Swedish krona; however, due
to the depreciation of the Swedish krona against the U.S. dollar,
Elfa’s third party net sales decreased by 0.9% in U.S. dollars. The
translation of Elfa’s net sales from Swedish krona into U.S. dollars
negatively impacted Elfa’s third party net sales by approximately $3.3
million in the thirty-nine weeks ended November 29, 2014.
-
Gross margin was 58.9%, a decrease of 10 basis points compared to
year-to-date fiscal 2013.
-
Selling, general and administrative expenses (“SG&A”) were $275.0
million, compared to $257.9 million in year-to-date fiscal 2013. SG&A
as a percentage of net sales increased 80 basis points primarily due
to increased costs as a result of being a public company,
implementation of strategic initiatives, and decreased leverage of
fixed costs as a result of lower comparable store sales.
-
Net interest expense decreased to $13.0 million from $16.9 million in
year-to-date fiscal 2013.
-
The effective tax rate was 22.5%, as compared to (32.4%) in
year-to-date fiscal 2013.
|
|
|
|
•
|
U.S. generally accepted accounting principles (“GAAP”) net income
was $9.6 million in year-to-date fiscal 2014 compared to a net
loss of $10.2 million in year-to-date fiscal 2013. After
considering distributions accumulated to preferred shareholders of
zero and $59.7 million in year-to-date fiscal 2014 and fiscal
2013, respectively, net income (loss) per diluted common share was
$0.20 in year-to-date fiscal 2014 compared to ($8.78) in
year-to-date fiscal 2013.
|
|
|
|
•
|
Adjusted net income was $4.7 million or $0.10 per adjusted diluted
common share in year-to-date fiscal 2014 compared to $5.7 million
or $0.12 per adjusted diluted common share in year-to-date fiscal
2013, which excludes certain items that we do not consider in the
evaluation of ongoing operating performance, including IPO-related
expenses, certain restructuring charges, certain taxes, loss on
extinguishment of debt, and certain gains on disposal of assets
(see GAAP/Non-GAAP reconciliation table at the end of this
release).
|
-
Adjusted EBITDA was $57.0 million compared to $56.8 million in
year-to-date fiscal 2013, (see GAAP/Non-GAAP reconciliation table).
Balance sheet highlights as of November 29, 2014:
-
Cash: $14.0 million
-
Total debt: $364.1 million
-
Total liquidity (cash plus availability on revolving credit facilities
of $60.4 million): $74.4 million
Outlook
The Company is updating its annual fiscal 2014 guidance as follows:
After incorporating third quarter actual results and the recent
strengthening of the U.S. dollar, full fiscal 2014 consolidated net
sales are expected to be $785 - $795 million based on announced store
openings and estimated comparable store sales growth of flat to slightly
negative. Net income is expected to be $0.52 to $0.55 per diluted common
share based on estimated diluted common shares outstanding of 49
million. The Company expects its tax rate for the full fiscal year 2014
on a GAAP basis to be approximately 31%, or 40% on an adjusted basis,
after excluding one-time gains on the sale of an Elfa subsidiary and
building, as well as non-recurring tax benefits. Adjusting for these
items, adjusted net income is expected to be $0.41 to $0.44 per diluted
common share based on estimated diluted common shares outstanding of 49
million. Adjusted EBITDA is expected to be $93 to $96 million.
The Company also expects comparable store sales to increase in the
low-single digits in the fourth quarter of fiscal 2014.
Conference Call Information
A conference call to discuss third quarter fiscal 2014 financial results
is scheduled for today, January 8, 2015, at 4:30 PM Eastern Time.
Investors and analysts interested in participating in the call are
invited to dial (877) 407-3982 (international callers please dial (201)
493-6780) approximately 10 minutes prior to the start of the call. A
live audio webcast of the conference call will be available online at containerstore.com
in the investor relations section of the website.
A taped replay of the conference call will be available within two hours
of the conclusion of the call and can be accessed both online and by
dialing (877) 870-5176 (international replay number is (858) 384-5517).
The pin number to access the telephone replay is 13597595. The replay
will be available through January 15, 2015 at 11:59 PM Eastern Time.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. All
statements contained in this press release that do not relate to matters
of historical fact should be considered forward-looking statements,
including statements regarding our effort to increase store traffic,
expectations regarding our three major initiatives – POP! Contained Home
and TCS Closets, including timing of rollout and their expected impact
on our business; expectations for new store openings, expectations on
achieving our annual square footage growth goal, and anticipated
financial performance and liquidity, including with respect to fourth
quarter to date comparable store sales.
These forward-looking statements are based on management’s current
expectations. These statements are neither promises nor guarantees, but
involve known and unknown risks, uncertainties and other important
factors that may cause our actual results, performance or achievements
to be materially different from any future results, performance or
achievements expressed or implied by the forward-looking statements,
including, but not limited to, the following: our inability to
successfully implement our three major initiatives – POP!, Contained Home
and TCS Closets ; overall decline in the health of the
economy, consumer spending, and the housing market; our inability to
manage costs and risks relating to new store openings; our inability to
source and market new products to meet consumer preferences; our failure
to achieve or maintain profitability; our dependence on a single
distribution center for all of our stores; our vulnerability to natural
disasters and other unexpected events, including cyber attacks and
inclement weather; our reliance upon independent third party
transportation providers; our inability to protect our brand; our
failure to successfully anticipate consumer preferences and demand; our
inability to manage our growth; inability to locate available retail
store sites on terms acceptable to us; our inability to maintain
sufficient levels of cash flow to meet growth expectations; disruptions
in the global financial markets leading to difficulty in borrowing
sufficient amounts of capital to finance the carrying costs of inventory
to pay for capital expenditures and operating costs; fluctuations in
currency exchange rates; our inability to effectively manage our online
sales; competition from other stores and internet based competition; our
inability to obtain merchandise on a timely basis at competitive prices
as a result of changes in vendor relationships; vendors may sell similar
or identical products to our competitors; our reliance on key executive
management; our inability to find, train and retain key personnel; labor
relations difficulties; increases in health care costs and labor costs;
our dependence on foreign imports for our merchandise; violations of the
U.S. Foreign Corrupt Practices Act and similar worldwide anti bribery
and anti kickback laws; and our indebtedness may restrict our current
and future operations.
These and other important factors discussed under the caption “Risk
Factors” in our Annual Report on Form 10-K filed with the Securities and
Exchange Commission, or SEC, on May 28, 2014, and our other reports
filed with the SEC could cause actual results to differ materially from
those indicated by the forward-looking statements made in this press
release. Any such forward-looking statements represent management’s
estimates as of the date of this press release. While we may elect to
update such forward-looking statements at some point in the future, we
disclaim any obligation to do so, even if subsequent events cause our
views to change. These forward-looking statements should not be relied
upon as representing our views as of any date subsequent to the date of
this press release.
About The Container Store
The Container Store (NYSE: TCS) is the nation’s leading retailer of
storage and organization products and the only retailer solely devoted
to the storage and organization category of retailing. The Company
originated the concept of storage and organization retailing when it
opened its first store in 1978. Today, the retailer has 69 store
locations nationwide that each average 25,000 square feet. The Container
Store has over 10,000 products to help customers save space and,
ultimately, save them time. As the pace of modern life accelerates and
being organized is not a luxury anymore but a necessity, The Container
Store is devoted to making customers more productive, relaxed and
happier by selling customized, complete solutions. Since its inception,
the retailer has nurtured an employee-first culture and couples its
one-of-a-kind product collection with a high level of customer service
delivered by its highly trained organization experts. The Company has
been named to FORTUNE magazine’s 100 Best Companies To Work For® – 15
years in a row. Visit containerstore.com
for more information about store locations, the product collection and
services offered. To find out more about The Container Store’s unique
culture, Foundation Principles and devotion to Conscious Capitalism,
visit the retailer’s blog at whatwestandfor.com
or read Chairman & CEO Kip Tindell’s new book UNCONTAINABLE: How
Passion, Commitment, and Conscious Capitalism Built a Business Where
Everyone Thrives (available at The Container Store, uncontainable.com
and anywhere books are sold).
1 Based on fourth quarter-to-date comparable store sales as
of January 7, 2015.
The Container Store Group, Inc.
Consolidated balance sheets (unaudited)
|
(In thousands, except share and per share amounts)
|
|
November 29,
|
|
March 1,
|
|
November 30,
|
|
2014
|
|
2014
|
|
2013
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash
|
|
$13,965
|
|
$18,046
|
|
$10,822
|
Accounts receivable, net
|
|
24,036
|
|
32,273
|
|
28,088
|
Inventory
|
|
103,850
|
|
85,595
|
|
105,124
|
Prepaid expenses
|
|
9,259
|
|
14,121
|
|
9,049
|
Income taxes receivable
|
|
3,205
|
|
83
|
|
1,949
|
Deferred tax assets, net
|
|
3,967
|
|
3,967
|
|
855
|
Other current assets
|
|
14,589
|
|
10,322
|
|
13,394
|
Total current assets
|
|
172,871
|
|
164,407
|
|
169,281
|
Noncurrent assets:
|
|
|
|
|
|
|
Property and equipment, net
|
|
168,859
|
|
161,431
|
|
150,142
|
Goodwill
|
|
202,815
|
|
202,815
|
|
202,815
|
Trade names
|
|
234,557
|
|
242,290
|
|
241,138
|
Deferred financing costs, net
|
|
8,231
|
|
9,699
|
|
10,188
|
Noncurrent deferred tax assets, net
|
|
1,055
|
|
1,323
|
|
1,667
|
Other assets
|
|
1,178
|
|
1,184
|
|
841
|
Total noncurrent assets
|
|
616,695
|
|
618,742
|
|
606,791
|
Total assets
|
|
$789,566
|
|
$783,149
|
|
$776,072
|
|
|
|
|
|
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$50,163
|
|
$49,282
|
|
$54,489
|
Accrued liabilities
|
|
54,196
|
|
58,744
|
|
49,646
|
Revolving lines of credit
|
|
10,250
|
|
16,033
|
|
16,679
|
Current portion of long-term debt
|
|
5,332
|
|
7,527
|
|
8,975
|
Forward contracts
|
|
641
|
|
-
|
|
-
|
Income taxes payable
|
|
1,377
|
|
3,474
|
|
496
|
Deferred tax liabilities, net
|
|
29
|
|
29
|
|
43
|
Total current liabilities
|
|
121,988
|
|
135,089
|
|
130,328
|
Noncurrent liabilities:
|
|
|
|
|
|
|
Long-term debt
|
|
348,489
|
|
327,724
|
|
342,863
|
Noncurrent deferred tax liabilities, net
|
|
84,101
|
|
85,442
|
|
90,906
|
Deferred rent and other long-term liabilities
|
|
38,657
|
|
37,708
|
|
34,693
|
Total noncurrent liabilities
|
|
471,247
|
|
450,874
|
|
468,462
|
Total liabilities
|
|
593,235
|
|
585,963
|
|
598,790
|
|
|
|
|
|
|
|
Shareholders’ equity:
|
|
|
|
|
|
|
Common stock, $0.01 par value, 250,000,000 shares authorized;
47,981,512 shares issued and outstanding at November 29, 2014;
47,941,180 shares issued and outstanding at March 1, 2014;
47,922,842 shares issued and outstanding at November 30, 2013
|
|
480
|
|
479
|
|
479
|
Additional paid-in capital
|
|
855,038
|
|
853,295
|
|
852,698
|
Accumulated other comprehensive (loss) income
|
|
(10,541)
|
|
1,683
|
|
716
|
Retained deficit
|
|
(648,646)
|
|
(658,271)
|
|
(676,611)
|
Total shareholders’ equity
|
|
196,331
|
|
197,186
|
|
177,282
|
Total liabilities and shareholders’ equity
|
|
$789,566
|
|
$783,149
|
|
$776,072
|
|
|
|
|
|
|
|
The Container Store Group, Inc.
Consolidated statements of operations (unaudited)
|
|
|
Thirteen Weeks Ended
|
|
Thirty-Nine Weeks Ended
|
(In thousands, except share and
|
|
November 29,
|
|
November 30,
|
|
November 29,
|
|
November 30,
|
per share amounts)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Net sales
|
|
$190,922
|
|
$188,298
|
|
$557,607
|
|
$531,716
|
Cost of sales (excluding depreciation and amortization)
|
|
77,063
|
|
75,359
|
|
229,230
|
|
218,176
|
Gross profit
|
|
113,859
|
|
112,939
|
|
328,377
|
|
313,540
|
Selling, general, and administrative expenses (excluding
depreciation and amortization)
|
|
93,842
|
|
88,797
|
|
275,015
|
|
257,870
|
Stock-based compensation
|
|
404
|
|
14,641
|
|
950
|
|
14,854
|
Pre-opening costs
|
|
1,597
|
|
1,827
|
|
6,943
|
|
5,761
|
Depreciation and amortization
|
|
7,776
|
|
7,569
|
|
22,599
|
|
22,620
|
Restructuring charges
|
|
-
|
|
111
|
|
-
|
|
472
|
Other expenses
|
|
363
|
|
869
|
|
1,170
|
|
1,495
|
(Gain) loss on disposal of assets
|
|
(3,879)
|
|
(4)
|
|
(3,665)
|
|
70
|
Income (loss) from operations
|
|
13,756
|
|
(871)
|
|
25,365
|
|
10,398
|
Interest expense
|
|
4,265
|
|
5,782
|
|
12,950
|
|
16,856
|
Loss on extinguishment of debt
|
|
-
|
|
128
|
|
-
|
|
1,229
|
Income (loss) before taxes
|
|
9,491
|
|
(6,781)
|
|
12,415
|
|
(7,687)
|
Provision for income taxes
|
|
3,242
|
|
2,705
|
|
2,790
|
|
2,487
|
Net income (loss)
|
|
$6,249
|
|
$(9,486)
|
|
$9,625
|
|
$(10,174)
|
Less: Distributions accumulated to preferred shareholders
|
|
-
|
|
(15,597)
|
|
-
|
|
(59,747)
|
Net income (loss) available to common shareholders
|
|
$6,249
|
|
$(25,083)
|
|
$9,625
|
|
$(69,921)
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share - basic
|
|
$0.13
|
|
$(1.39)
|
|
$0.20
|
|
$(8.78)
|
Net income (loss) per common share - diluted
|
|
$0.13
|
|
$(1.39)
|
|
$0.20
|
|
$(8.78)
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding - basic
|
|
47,979,581
|
|
18,036,633
|
|
47,967,566
|
|
7,965,089
|
Weighted-average common shares outstanding - diluted
|
|
48,432,143
|
|
18,036,633
|
|
48,555,828
|
|
7,965,089
|
|
|
|
|
|
|
|
|
|
The Container Store Group, Inc.
Consolidated statements of cash flows (unaudited)
|
|
|
Thirty-Nine Weeks Ended
|
(In thousands)
|
|
November 29, 2014
|
|
November 30, 2013
|
Operating activities
|
|
|
|
|
Net income (loss)
|
|
$9,625
|
|
$(10,174)
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
22,599
|
|
22,620
|
Stock-based compensation
|
|
950
|
|
14,854
|
Excess tax benefit from stock-based compensation
|
|
(90)
|
|
-
|
(Gain) loss on disposal of assets
|
|
(3,665)
|
|
70
|
Deferred tax expense
|
|
1,249
|
|
1,540
|
Noncash refinancing expense
|
|
-
|
|
851
|
Noncash interest
|
|
1,467
|
|
1,367
|
Other noncash items
|
|
-
|
|
86
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
5,101
|
|
(2,667)
|
Inventory
|
|
(21,048)
|
|
(22,748)
|
Prepaid expenses and other assets
|
|
(460)
|
|
(903)
|
Accounts payable and accrued liabilities
|
|
3,149
|
|
4,903
|
Income taxes
|
|
(4,660)
|
|
(3,134)
|
Other noncurrent liabilities
|
|
1,447
|
|
3,981
|
Net cash provided by operating activities
|
|
15,664
|
|
10,646
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Additions to property and equipment
|
|
(40,359)
|
|
(32,563)
|
Proceeds from sale of subsidiary, net
|
|
3,846
|
|
-
|
Proceeds from sale of property and equipment
|
|
935
|
|
408
|
Net cash used in investing activities
|
|
(35,578)
|
|
(32,155)
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Borrowings on revolving lines of credit
|
|
60,374
|
|
50,098
|
Payments on revolving lines of credit
|
|
(64,223)
|
|
(46,694)
|
Borrowings on long-term debt
|
|
34,748
|
|
120,000
|
Payments on long-term debt
|
|
(15,319)
|
|
(53,580)
|
Payment of debt issuance costs
|
|
-
|
|
(3,662)
|
Proceeds from the exercise of stock options
|
|
704
|
|
-
|
Excess tax benefit from stock-based compensation
|
|
90
|
|
-
|
Proceeds from issuance of common stock, net
|
|
-
|
|
237,021
|
Purchase of treasury shares
|
|
-
|
|
(53)
|
Payment of distributions to preferred shareholders
|
|
-
|
|
(295,826)
|
Net cash provided by financing activities
|
|
16,374
|
|
7,304
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
(541)
|
|
(324)
|
Net decrease in cash
|
|
(4,081)
|
|
(14,529)
|
Cash at beginning of period
|
|
18,046
|
|
25,351
|
Cash at end of period
|
|
$13,965
|
|
$10,822
|
Supplemental disclosures of non-cash activities:
|
|
|
|
|
Exchange of outstanding preferred shares for common shares
|
|
$-
|
|
$551,145
|
|
|
|
|
|
The Container Store Group, Inc. Supplemental Information -
Reconciliation of GAAP to Non-GAAP Financial Measures
(In
thousands, except share and per share amounts)
(unaudited)
The table below reconciles the non-GAAP financial measures of adjusted
net income and adjusted net income per diluted common share with the
most directly comparable GAAP financial measures of GAAP net income
(loss) available to common shareholders and GAAP net income (loss) per
diluted common share.
|
|
Thirteen Weeks Ended
|
|
Thirty-Nine Weeks Ended
|
|
November 29,
|
|
November 30,
|
|
November 29,
|
|
November 30,
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Numerator:
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders
|
|
$6,249
|
|
$(25,083)
|
|
$9,625
|
|
$(69,921)
|
Distributions accumulated to preferred shareholders
|
|
-
|
|
15,597
|
|
-
|
|
59,747
|
Stock-based compensation
|
|
-
|
|
14,602
|
|
-
|
|
14,602
|
IPO costs
|
|
-
|
|
764
|
|
-
|
|
1,170
|
Restructuring charges
|
|
-
|
|
111
|
|
-
|
|
472
|
Loss on extinguishment of debt
|
|
-
|
|
128
|
|
-
|
|
1,229
|
Gain on disposal of subsidiary and real estate
|
|
(3,830)
|
|
-
|
|
(3,830)
|
|
-
|
Taxes
|
|
788
|
|
(924)
|
|
(1,051)
|
|
(1,630)
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
|
$3,207
|
|
$5,195
|
|
$4,744
|
|
$5,669
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding – diluted
|
|
48,432,143
|
|
18,036,633
|
|
48,555,828
|
|
7,965,089
|
Adjust weighting factor of outstanding shares
|
|
1,931
|
|
30,778,609
|
|
13,947
|
|
40,850,153
|
Adjusted weighted average common shares outstanding - diluted
|
|
48,434,074
|
|
48,815,242
|
|
48,569,775
|
|
48,815,242
|
|
|
|
|
|
|
|
|
|
Adjusted net income per diluted common share
|
|
$0.07
|
|
$0.11
|
|
$0.10
|
|
$0.12
|
|
|
|
|
|
|
|
|
|
The table below reconciles the non-GAAP financial measure Adjusted
EBITDA with the most directly comparable GAAP financial measure of GAAP
net income (loss).
|
|
Thirteen Weeks Ended
|
|
Thirty-Nine Weeks Ended
|
|
|
November 29,
|
|
November 30,
|
|
November 29,
|
|
November 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Net income (loss)
|
|
$6,249
|
|
$(9,486)
|
|
$9,625
|
|
$(10,174)
|
Depreciation and amortization
|
|
7,776
|
|
7,569
|
|
22,599
|
|
22,620
|
Interest expense
|
|
4,265
|
|
5,782
|
|
12,950
|
|
16,856
|
Provision for income taxes
|
|
3,242
|
|
2,705
|
|
2,790
|
|
2,487
|
EBITDA
|
|
$21,532
|
|
$6,570
|
|
$47,964
|
|
$31,789
|
Management fees
|
|
-
|
|
167
|
|
-
|
|
667
|
Pre-opening costs
|
|
1,597
|
|
1,827
|
|
6,943
|
|
5,761
|
IPO costs
|
|
-
|
|
764
|
|
-
|
|
1,170
|
Noncash rent
|
|
(397)
|
|
(44)
|
|
53
|
|
658
|
Restructuring charges
|
|
-
|
|
111
|
|
-
|
|
472
|
Stock-based compensation
|
|
404
|
|
14,641
|
|
950
|
|
14,854
|
Loss on extinguishment of debt
|
|
-
|
|
128
|
|
-
|
|
1,229
|
Foreign exchange gains
|
|
(121)
|
|
(191)
|
|
(172)
|
|
(176)
|
Other adjustments
|
|
383
|
|
130
|
|
1,240
|
|
398
|
Adjusted EBITDA
|
|
$23,398
|
|
$24,103
|
|
$56,978
|
|
$56,822
|
|
|
|
|
|
|
|
|
|
Note Regarding Non-GAAP Information
This press release includes financial measures that are not calculated
in accordance with GAAP, including adjusted net income, adjusted net
income per diluted common share, and Adjusted EBITDA. The Company has
reconciled these non-GAAP financial measures with the most directly
comparable GAAP financial measures in a table accompanying this release.
The Company believes that these non-GAAP financial measures not only
provide its management with comparable financial data for internal
financial analysis but also provide meaningful supplemental information
to investors. Specifically, these non-GAAP financial measures allow
investors to better understand the performance of the Company’s business
and facilitate a meaningful evaluation of its fiscal 2014 quarterly and
year-to-date diluted income (loss) per common share and actual results
on a comparable basis with its fiscal 2013 quarterly and year-to-date
results. In evaluating these non-GAAP financial measures, investors
should be aware that in the future the Company may incur expenses or be
involved in transactions that are the same as or similar to some of the
adjustments in this presentation. The Company’s presentation of non-GAAP
financial measures should not be construed to imply that its future
results will be unaffected by any such adjustments. The Company has
provided this information as a means to evaluate the results of its
ongoing operations. Other companies in the Company’s industry may
calculate these items differently than it does. Each of these measures
is not a measure of performance under GAAP and should not be considered
as a substitute for the most directly comparable financial measures
prepared in accordance with GAAP. Non-GAAP financial measures have
limitations as analytical tools, and investors should not consider them
in isolation or as a substitute for analysis of the Company’s results as
reported under GAAP.
Copyright Business Wire 2015