Hastings Entertainment, Inc. Reports Results for the Second Quarter of Fiscal 2010
-- Total comparable store revenues increased 4.5% for the quarter and 4.7% for the first half of fiscal 2010.
- Merchandise comparable store revenues increased 4.2% for the quarter and 5.3% for the first half of fiscal 2010.
- Rental comparable store revenues increased 6.1% for the quarter and 2.1% for the first half of fiscal 2010.
-- Net loss of $0.01 per diluted share compared to analyst estimated net loss of $0.06 per diluted share.
-- Entered into an Amended and Restated Loan and Security Agreement, with Bank of America, N.A., which extends the maturity date of our credit facility from August 29, 2011 to July 22, 2014.
AMARILLO, Texas, Aug. 16 /PRNewswire-FirstCall/ -- Hastings Entertainment, Inc. (Nasdaq: HAST), a leading multimedia entertainment retailer, today reported results for the three and six months ended July 31, 2010. Net loss was approximately $0.1 million, or $0.01 per diluted share, for the three months ended July 31, 2010 compared to net loss of approximately $0.4 million, or $0.04 per diluted share, for the three months ended July 31, 2009. Net earnings were approximately $0.9 million, or $0.10 per diluted share, for the six months ended July 31, 2010 compared to net earnings of approximately $1.3 million, or $0.13 per diluted share, for the six months ended July 31, 2009. Net earnings for the three and six months ended July 31, 2010 included revenue of approximately $0.2 million and $0.4 million, respectively, related to gift card breakage. Hastings began recognizing gift card breakage revenue in the fourth quarter of fiscal 2009.
Operating income for the second quarter was approximately $13,000 compared to an operating loss of $0.4 million for the second quarter of fiscal 2009. Adjusted operating income, which excludes gift card breakage, stock compensation expense and store asset impairment expense, was approximately $13,000 for the second quarter compared to adjusted operating loss of $0.3 million for the second quarter of fiscal 2009. Operating income for the six months ended July 31, 2010 was approximately $1.5 million compared to $2.7 million for the same period in the prior year. Adjusted operating income was approximately $1.5 million for the six month period compared to $3.0 million for the same period in the prior year. Earnings before interest, taxes, property and equipment depreciation expense and amortization ("EBITDA") was approximately $4.3 million for the three months ended July 31, 2010 as compared to approximately $4.4 million for the same period in the prior year. Adjusted EBITDA, which excludes gift card breakage revenue, stock compensation expense and store asset impairment expense was approximately $4.3 million for the three months ended July 31, 2010 compared to approximately $4.5 million for the same period in the prior year. EBITDA was approximately $10.2 million for the six months ended July 31, 2010 compared to approximately $12.4 million for the same period in the prior year. Adjusted EBITDA was approximately $10.2 million for the six months ended July 31, 2010 compared to $12.7 million for the same period in the prior year.
Reconciliations of non-GAAP financial measures to comparable GAAP financial measures are included in the tables following the financial statements in this release.
"We are pleased with our comparable store revenue increase of 4.5% for the second quarter and 4.7% for the first six months," said John H. Marmaduke, Chief Executive Officer and Chairman. "On July 18th, we launched our new rental program, "The 49 cent Movie Rental Store," offering over 7,000 movies for just 49 cents per day, or $1.99 per week. The launch of this program was determined after months of testing and customer feedback. Our new rental program offers value to customers in that they now choose which benefit is more important to them: keeping a movie for up to a week at a set low price, or returning movies early and receiving a credit that is posted on their account and eligible for use on their next rental. The new rental program also offers lower everyday pricing, after early return credits, for all movies and games. We are excited about the new rental program which, along with competitor store closings, contributed to an increase in Rental comparable store sales of 6.1% for the quarter and an increase in units rented of 10.3%."
"We continued to expand our new and used Comics category during the quarter, bringing a positive response from our customers. We currently have eighty stores with an expanded Comics section. Our Hastings multimedia store model and low new and used price points continue to differentiate us from the competition. As we look ahead, we are optimistic about the next six months, especially with the dramatic change in the competitive landscape where we have seen over ninety competitors close in our markets during the first half of fiscal 2010."
Financial Results for the Second Quarter of Fiscal Year 2010
Revenues. Total revenues for the second quarter increased approximately $1.9 million, or 1.7%, to $119.1 million compared to $117.2 million for the second quarter of fiscal 2009. Excluding gift card breakage revenue, total revenues for the second quarter of fiscal 2010 increased approximately $1.7 million, or 1.5%. Comparable store sales, which exclude gift card breakage revenue, increased approximately 4.5%. The following is a summary of our revenues results (dollars in thousands):
Three Months Ended July 31, |
||||||||||||||
2010 |
2009 |
Increase |
||||||||||||
Percent |
Percent |
|||||||||||||
Revenues |
Of Total |
Revenues |
Of Total |
Dollar |
Percent |
|||||||||
Merchandise Revenue |
$ |
98,588 |
82.8% |
$ |
97,366 |
83.1% |
$ |
1,222 |
1.3% |
|||||
Rental Revenue |
20,349 |
17.1% |
19,826 |
16.9% |
523 |
2.6% |
||||||||
Gift Card Breakage Revenue |
194 |
0.1% |
— |
0.0% |
194 |
— |
||||||||
Total Revenues |
$ |
119,131 |
100.0% |
$ |
117,192 |
100.0% |
$ |
1,939 |
1.7% |
|||||
Comparable-store revenues ("Comp") |
|||
Total |
4.5% |
||
Merchandise |
4.2% |
||
Rental |
6.1% |
||
Below is a summary of the Comp results for our major merchandise categories:
Three Months Ended July 31, |
||||
2010 |
2009 |
|||
Video Games |
23.3% |
-20.9% |
||
Trends |
11.0% |
-2.3% |
||
Hardback Cafe |
10.0% |
17.2% |
||
Movies |
9.3% |
-8.1% |
||
Consumables |
4.1% |
3.0% |
||
Electronics |
0.8% |
-4.4% |
||
Books |
-1.8% |
-1.1% |
||
Music |
-7.5% |
-15.6% |
||
Prior year Comp sales have been revised to reflect current year classification of Comp sale categories. Video Game Comps increased 23.3% for the quarter, primarily due to strong sales of new and used video games for the Playstation 3, XBOX 360 and Nintendo Wii platforms and increased sales of gaming consoles and accessories, partially offset by a decrease in sales of older generation video games. Titles that helped drive sales during the quarter included Red Dead Redemption, Alan Wake, Super Mario Galaxy 2, UFC Undisputed 2010, and NCAA Football 2011. Trends Comps increased 11.0% for the quarter, primarily due to strong sales of new and used comics, Hex Bugs, collectable card games such as Magic: The Gathering, action figures, and "As Seen on TV" products such as the Kymaro and the Big Top Cupcake. The increase in new and used comic sales is primarily due to an expanded comic footprint in eighty stores. Strong sales of action figures were driven by an increase in action figures sold over the internet and the addition of collectible action figures to our product mix. Hardback Cafe Comps increased 10.0% for the quarter primarily due to increased sales of specialty cafe drinks. Movie Comps increased 9.3% for the quarter, resulting from increased sales of new and used DVD boxed sets, new and used Blu-ray DVDs, and used DVDs. Consumables Comps increased 4.1% for the quarter, primarily resulting from strong sales of assorted candies and gums, including candy and snacks cross-merchandised on our video rental wall. Electronics Comps increased 0.8% for the quarter. Increased sales of headphones and MP3 accessories were partially offset by lower sales of refurbished iPods. Books Comps decreased 1.8% for the quarter, primarily due to decreased sales of new trade paperbacks, which to some degree is attributable to the increasing popularity of electronic book readers, partially offset by increased sales of new hardbacks along with increased sales of used trade paperbacks and hardbacks. Music Comps decreased 7.5% for the quarter due to lower sales of new and used CDs, resulting directly from a continued industry decline as well as a reduced footprint in eighty-nine stores. Merchandise Comps, excluding the sale of new music, increased 5.6% for the period.
Rental Comps increased 6.1% for the second quarter, primarily due to fewer promotions during the quarter and the rollout of our new rental program which led to an increase in units rented of approximately 10.3% for the quarter as compared to the prior year. Rental Video Comps increased 7.7% for the quarter while Rental Video Game Comps increased 2.7%.
Gross Profit – Merchandise. For the second quarter, total merchandise gross profit dollars increased approximately $1.1 million, or 3.6%, to $31.7 million from $30.6 million for the same period in the prior year, primarily due to higher revenues and an increase in margin rates. As a percentage of total merchandise revenue, merchandise gross profit increased to 32.2% for the quarter compared to 31.4% for the same period in the prior year, resulting from improvements in margin management, lower costs to return product and lower markdown expense. These were partially offset by increased freight costs, which resulted directly from increased shipments related to our goShip program, and increased shrinkage expense. We have created a comprehensive store audit program to assess store level execution and controls related to reducing shrink, with a strong focus on our high-shrinkage stores.
Gross Profit – Rental. For the second quarter, total rental gross profit dollars decreased approximately $0.2 million, or 1.6%, to $12.7 million from $12.9 million for the same period in the prior year due to lower margin rates, partially offset by an increase in revenue. As a percentage of total rental revenue, rental gross profit decreased to 62.6% for the quarter compared to 65.2% for the same period in the prior year primarily due to increased shrinkage and higher depreciation expense. Depreciation is a function of rental purchases over approximately a six month period.
Selling, General and Administrative Expenses ("SG&A"). As a percentage of total revenue, SG&A increased to 37.5% for the second quarter compared to 37.4% for the same quarter in the prior year. SG&A increased approximately $0.7 million, or 1.6%, to $44.6 million compared to $43.9 million for the same quarter last year. The main drivers in the increase of SG&A for the quarter included an increase in bonuses under our bonus incentive programs of approximately $0.6 million over the prior year period due to the fact that no bonuses were earned for the first half of fiscal 2009 and an increase in associate health insurance costs of approximately $0.5 million. These increases were partially offset by a decrease in depreciation expense of approximately $0.5 million related to a reduction in capital expenditures and a decrease of store occupancy costs of approximately $0.5 million related to operating fewer stores during the current period.
Interest Expense. For the second quarter, interest expense decreased approximately $0.1 million, or 33.3%, to $0.2 million, compared to $0.3 million for the same period in the prior year primarily as a result of lower interest rates and lower average debt levels outstanding during the period. The average rate of interest charged for the quarter decreased to 2.1% compared to 2.5% for the same period in the prior year.
Financial Results for the Six Months Ended July 31, 2010
Revenues. Total revenues for the first six months of fiscal 2010 increased approximately $5.3 million, or 2.2%, to $248.2 million compared to $242.9 million for the same period in fiscal 2009. Excluding gift card breakage revenue, total revenues for the period increased approximately $5.0 million, or 2.0%. Comparable store sales, which exclude gift card breakage revenue, increased approximately 4.7%. The following is a summary of our revenues results (dollars in thousands):
Six Months Ended July 31, |
|||||||||||||
2010 |
2009 |
Increase (Decrease) |
|||||||||||
Percent |
Percent |
||||||||||||
Revenues |
Of Total |
Revenues |
Of Total |
Dollar |
Percent |
||||||||
Merchandise Revenue |
$ |
206,713 |
83.3% |
$ |
201,462 |
82.9% |
$ |
5,251 |
2.6% |
||||
Rental Revenue |
41,128 |
16.6% |
41,423 |
17.1% |
(295) |
-0.7% |
|||||||
Gift Card Breakage Revenue |
388 |
0.1% |
— |
0.0% |
388 |
— |
|||||||
Total Revenues |
$ |
248,229 |
100.0% |
$ |
242,885 |
100.0% |
$ |
5,344 |
2.2% |
||||
Comparable-store revenues ("Comp") |
|||
Total |
4.7% |
||
Merchandise |
5.3% |
||
Rental |
2.1% |
||
Below is a summary of the Comp results for our major merchandise categories:
Six Months Ended July 31, |
||||
2010 |
2009 |
|||
Video Games |
24.4% |
-15.4% |
||
Hardback Cafe |
12.9% |
12.7% |
||
Movies |
10.3% |
-6.8% |
||
Trends |
9.9% |
1.7% |
||
Consumables |
6.8% |
3.8% |
||
Electronics |
2.7% |
-1.0% |
||
Books |
-1.5% |
-0.6% |
||
Music |
-6.1% |
-15.4% |
||
Prior year Comp sales have been revised to reflect current year classification of Comp sale categories. Video Game Comps increased 24.4% for the period, primarily due to strong sales of new and used video games for the Playstation 3, XBOX 360, and Nintendo Wii platforms and increased sales of gaming consoles and accessories, partially offset by lower sales of older generation video games. Hardback Cafe Comps increased 12.9% for the period, resulting from increased sales of specialty cafe drinks. Movie Comps increased 10.3% for the period, primarily resulting from increased sales of new and used Blu-ray DVDs, DVD boxed sets, and used DVDs. Trends Comps increased 9.9% for the period, primarily due to strong sales of collectable card games such as Magic: The Gathering, Hex Bugs, "As Seen on TV" products such as the Kymaro and the Big Top Cupcake, and action figures. The increase in action figure sales was driven by an increase in action figures sold over the internet and the addition of collectible action figures to our product mix. The increases were partially offset by lower sales of apparel products, including t-shirts and jewelry. Consumables Comps increased 6.8% for the period, primarily due to strong sales of novelty drinks and assorted candies and gums, including candies and snacks cross-merchandised on our video rental wall. Electronics Comps increased 2.7% for the period primarily due to strong sales of MP3 accessories and headphones, partially offset by lower sales of digital converter boxes and refurbished iPods. Book Comps decreased 1.5% for the period, primarily due to decreased sales of new trade paperbacks and hardbacks, partially offset by an increase in sales of used trade paperbacks and used hardbacks. Sales of new hardbacks and trade paperbacks faced a challenging comparison due to strong sales of books from Stephenie Meyer's The Twilight Saga series during fiscal 2009. Excluding The Twilight Saga series sales, book Comps for the six month period would have increased 1.1%. Music Comps decreased 6.1% for the period due to lower sales of new and used CDs, resulting directly from a continued industry decline as well as a reduced footprint in eighty-nine stores. Merchandise Comps, excluding the sale of new music, increased 9.9% for the period.
Rental Comps increased 2.1% for the period, primarily due to fewer promotions being offered during the current period. Units rented increased approximately 10.0% for the period as compared to the prior year. Rental Video Comps increased 3.0% for the period while Rental Video Game Comps were flat.
Gross Profit – Merchandise. For the current six months, total merchandise gross profit dollars increased approximately $1.7 million, or 2.7%, to $65.4 million from $63.7 million for the same period in the prior year, due to higher revenues. As a percentage of total merchandise revenue, merchandise gross profit remained consistent at 31.6%. Improvements in margin management, lower markdown expense, and lower costs to return product were offset by increases in freight costs, which resulted directly from increased shipments related to our goShip program, and increased shrinkage expense. We have created a comprehensive store audit program to assess store level execution and controls related to reducing shrink, with a strong focus on our high-shrinkage stores.
Gross Profit – Rental. For the current six months, total rental gross profit dollars decreased approximately $1.0 million, or 3.7%, to $25.8 million from $26.8 million for the same period in the prior year primarily due to lower margin rates. As a percentage of total rental revenue, rental gross profit decreased to 62.8% for the period compared to 64.7% for the same period in the prior year primarily as a result of increased shrinkage and lower rental revenues.
Selling, General and Administrative Expenses ("SG&A"). As a percentage of total revenue, SG&A increased to 36.3% for the current six months compared to 36.1% for the same period in the prior year. SG&A increased approximately $2.3 million, or 2.6%, to $90.1 million compared to $87.8 million for the same quarter last year. The main drivers of the SG&A increase included an increase in bonuses under our bonus incentive programs of approximately $0.6 million over the prior year due to the fact that no bonuses were earned for the first half of fiscal 2009, an increase in store advertising costs of $0.5 million, an increase in associate health insurance of approximately $0.7 million, and an increase in labor of approximately $0.5 million. Increases were partially offset by a decrease in depreciation expense of $1.2 million related to a reduction in capital expenditures.
Interest Expense. For the current six months, interest expense decreased approximately $0.3 million, or 50.0%, to $0.3 million, compared to $0.6 million for the same period in the prior year primarily as a result of lower interest rates and lower average debt levels outstanding during the period. The average rate of interest charged for the current six months decreased to 2.0% compared to 2.7% for the same period in the prior year.
Income Tax Expense. During the six months ended July 31, 2010, the Company recorded a discrete tax benefit of approximately $0.2 million related to amended state returns resulting from an IRS audit of the Company's previously filed Federal tax returns. No discrete tax items were recorded during the six months ended July 31, 2009. Primarily as a result of this discrete tax benefit, the effective tax rate for the six months ended July 31, 2010 decreased to 26.2% compared to 41.5% for the same period in the prior year.
Stock Repurchase
On September 18, 2001, we announced a stock repurchase program of up to $5.0 million of our common stock. As of July 31, 2010, the Board of Directors had approved increases in the program totaling $22.5 million. During the second quarter of fiscal 2010, we purchased a total of 456,900 shares of common stock at a cost of $3,432,007, or $7.51 per share. As of July 31, 2010, a total of 4,385,245 shares had been repurchased under the program at a cost of approximately $27.3 million, for an average cost of approximately $6.22 per share.
Subsequent to July 31, 2010, the Board of Directors approved an increase of $10.0 million in the stock repurchase program.
Amended and Restated Loan and Security Agreement
On July 22, 2010, we entered into an Amended and Restated Loan and Security Agreement with Bank of America, N.A., as agent, (the "Amended Agreement"), which amended and restated our Loan and Security Agreement dated as of August 29, 2000, as otherwise amended (the "Prior Agreement"). The Amended Agreement is substantially the same as the Prior Agreement, extends the maturity date of the Prior Agreement from August 29, 2011 to July 22, 2014, and provides that we may repurchase up to $10 million worth of our common stock. The Amended Agreement also provides that we may repurchase additional shares of our common stock in the event we meet certain criteria set forth in the Amended Agreement. The Amended Agreement is secured by substantially all of the assets of the Company and our subsidiary and is guaranteed by our subsidiary.
The amount outstanding under the Amended Agreement is limited by a borrowing base predicated on the sum of (a) 85% of Eligible Credit Card Receivables plus (b) (i) 85% multiplied by (ii) the Appraised Inventory Liquidation Value multiplied by (iii) Eligible Inventory (net of Inventory Reserves), less (c) Availability Reserves (each term as defined in the Facility), and is limited to a ceiling of $100 million, less a $10 million availability reserve.
Interest under the Credit Facility will accrue, at our election, at a Base Rate or Libor Rate, plus, in each case, an Applicable Margin, which is determined by reference to the level of Availability as defined in the Amended Agreement, with the Applicable Margin for Libor Rate loans ranging from 2.00% to 2.75% and the Applicable Margin for Base Rate loans ranging from 1.00% to 1.75%. In addition, unused line fees ranging from 0.30% to 0.375% (determined by reference to the level of usage under the Credit Facility) are also payable on unused commitments.
Store Activity
Since May 17, 2010, which was the last date we reported store activity, we have not opened or closed any additional superstores.
We opened a new concept store, Sun Adventure Sports, in Amarillo, Texas, on June 1, 2010. This store offers a variety of sports and outdoors products such as bikes and accessories, skateboards, athletic apparel and shoes.
Fiscal Year 2010 Guidance
"Net earnings for the first six months were slightly better than our internal forecast, which is the basis for our guidance," said Dan Crow, Vice President and Chief Financial Officer. "Due to continued uncertainty in the retail environment, particularly with respect to the holiday selling season, we are not changing our guidance, at this time, for the full fiscal year. Consequently, we are reaffirming our guidance of net earnings per share ranging from $0.32 to $0.37 for the full fiscal year ending January 31, 2011."
Safe Harbor Statement
This press release contains "forward-looking statements." Hastings Entertainment, Inc. is including this statement for the express purpose of availing itself of the protections of the safe harbor provided by the Private Securities Litigation Reform Act of 1995 with respect to all such forward-looking statements. These forward-looking statements are based on currently available information and represent the beliefs of the management of the Company. These statements are subject to risks and uncertainties that could cause actual results to differ materially. These risks include, but are not limited to, consumer appeal of our existing and planned product offerings, and the related impact of competitor pricing and product offerings; overall industry performance and the accuracy of our estimates and judgments regarding trends; our ability to obtain favorable terms from suppliers; our ability to respond to changing consumer preferences, including with respect to new technologies and alternative methods of content delivery, and to effectively adjust our offerings if and as necessary; the application and impact of future accounting policies or interpretations of existing accounting policies; unanticipated adverse litigation results or effects; the effects of a continued deterioration in economic conditions in the U.S. or the markets in which we operate our stores; and other factors which may be outside of the company's control. We undertake no obligation to affirm, publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. Please refer to the company's annual, quarterly, and periodic reports on file with the Securities and Exchange Commission for a more detailed discussion of these and other risks that could cause results to differ materially.
About Hastings
Founded in 1968, Hastings Entertainment, Inc. is a leading multimedia entertainment retailer that combines the sale of new and used books, videos, video games and CDs, as well as trends and consumer electronics merchandise, with the rental of videos and video games in a superstore format. We currently operate 147 superstores, averaging approximately 24,000 square feet, primarily in medium-sized markets throughout the United States. We also operate a new concept store, Sun Adventure Sports, in Amarillo, Texas.
We also operate www.gohastings.com, an e-commerce Internet Web site that makes available to our customers new and used entertainment products and unique, contemporary gifts and toys. The site features exceptional product and pricing offers. The Investor Relations section of our web site contains press releases, a link to request financial and other literature and access our filings with the Securities and Exchange Commission.
Consolidated Balance Sheets |
|||||||
July 31, |
July 31, |
January 31, |
|||||
2010 |
2009 |
2010 |
|||||
(unaudited) |
(unaudited) |
||||||
Assets |
|||||||
Current Assets |
|||||||
Cash and cash equivalents |
$ |
6,427 |
$ |
4,514 |
$ |
8,863 |
|
Merchandise inventories, net |
153,560 |
148,555 |
148,149 |
||||
Deferred income taxes |
6,461 |
10,385 |
7,804 |
||||
Prepaid expenses and other current assets |
11,197 |
9,859 |
10,120 |
||||
Total current assets |
177,645 |
173,313 |
174,936 |
||||
Rental assets, net |
13,134 |
13,763 |
13,127 |
||||
Property and equipment, net |
44,527 |
52,423 |
47,695 |
||||
Deferred income taxes |
3,362 |
3,872 |
1,310 |
||||
Intangible assets, net |
391 |
391 |
391 |
||||
Other assets |
1,362 |
1,022 |
1,341 |
||||
Total assets |
$ |
240,421 |
$ |
244,784 |
$ |
238,800 |
|
Liabilities and Shareholders' Equity |
|||||||
Current liabilities |
|||||||
Trade accounts payable |
$ |
59,236 |
$ |
57,185 |
$ |
58,068 |
|
Accrued expenses and other liabilities |
25,825 |
33,386 |
28,128 |
||||
Total current liabilities |
85,061 |
90,571 |
86,196 |
||||
Long-term debt, excluding current maturities |
43,874 |
45,535 |
38,174 |
||||
Other liabilities |
6,228 |
5,545 |
6,272 |
||||
Shareholders' equity |
|||||||
Preferred stock |
- |
- |
- |
||||
Common stock |
119 |
119 |
119 |
||||
Additional paid-in capital |
36,672 |
36,733 |
36,920 |
||||
Retained earnings |
87,820 |
81,257 |
86,884 |
||||
Accumulated other comprehensive income |
50 |
2 |
37 |
||||
Treasury stock, at cost |
(19,403) |
(14,978) |
(15,802) |
||||
Total shareholders' equity |
105,258 |
103,133 |
108,158 |
||||
Total liabilities and shareholders' equity |
$ |
240,421 |
$ |
244,784 |
$ |
238,800 |
|
Consolidated Statements of Operations |
|||||||||
Three months ended |
Six months ended |
||||||||
July 31, |
July 31, |
||||||||
2010 |
2009 |
2010 |
2009 |
||||||
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||||||
Merchandise revenue |
$ |
98,588 |
$ |
97,366 |
$ |
206,713 |
$ |
201,462 |
|
Rental revenue |
20,349 |
19,826 |
41,128 |
41,423 |
|||||
Gift card breakage revenue |
194 |
- |
388 |
- |
|||||
Total revenues |
119,131 |
117,192 |
248,229 |
242,885 |
|||||
Merchandise cost of revenue |
66,869 |
66,788 |
141,295 |
137,782 |
|||||
Rental cost of revenue |
7,607 |
6,892 |
15,312 |
14,605 |
|||||
Total cost of revenues |
74,476 |
73,680 |
156,607 |
152,387 |
|||||
Gross profit |
44,655 |
43,512 |
91,622 |
90,498 |
|||||
Selling, general and administrative expenses |
44,642 |
43,878 |
90,078 |
87,776 |
|||||
Pre-opening expenses |
- |
1 |
- |
3 |
|||||
Operating income (loss) |
13 |
(367) |
1,544 |
2,719 |
|||||
Other income (expense): |
|||||||||
Interest expense, net |
(189) |
(272) |
(321) |
(567) |
|||||
Other, net |
25 |
61 |
45 |
79 |
|||||
Income (loss) before income taxes |
(151) |
(578) |
1,268 |
2,231 |
|||||
Income tax expense (benefit) |
(69) |
(182) |
332 |
925 |
|||||
Net income (loss) |
$ |
(82) |
$ |
(396) |
$ |
936 |
$ |
1,306 |
|
Basic income (loss) per share |
$ |
(0.01) |
$ |
(0.04) |
$ |
0.10 |
$ |
0.13 |
|
Diluted income (loss) per share |
$ |
(0.01) |
$ |
(0.04) |
$ |
0.10 |
$ |
0.13 |
|
Weighted-average common shares outstanding: |
|||||||||
Basic |
9,090 |
9,672 |
9,258 |
9,727 |
|||||
Dilutive effect of stock awards |
- |
- |
290 |
75 |
|||||
Diluted |
9,090 |
9,672 |
9,548 |
9,802 |
|||||
Consolidated Statements of Cash Flows |
|||||
Six Months Ended July 31, |
|||||
2010 |
2009 |
||||
(unaudited) |
(unaudited) |
||||
Cash flows from operating activities: |
|||||
Net income |
$ |
936 |
$ |
1,306 |
|
Adjustments to reconcile net income to net cash provided by operations: |
|||||
Rental asset depreciation expense |
5,697 |
6,464 |
|||
Purchases of rental assets |
(12,129) |
(10,105) |
|||
Property and equipment depreciation expense |
8,624 |
9,583 |
|||
Deferred income taxes |
(709) |
(643) |
|||
Loss on rental assets lost, stolen and defective |
981 |
466 |
|||
Loss on disposal of other assets |
26 |
191 |
|||
Non-cash stock-based compensation |
337 |
156 |
|||
Changes in operating assets and liabilities: |
|||||
Merchandise inventories |
34 |
4,276 |
|||
Other current assets |
(528) |
1,365 |
|||
Trade accounts payable |
2,163 |
2,221 |
|||
Accrued expenses and other liabilities |
(2,266) |
(7,228) |
|||
Excess tax benefit from stock-based compensation |
(37) |
- |
|||
Other assets and liabilities, net |
(52) |
889 |
|||
Net cash provided by operating activities |
3,077 |
8,941 |
|||
Cash flows from investing activities: |
|||||
Purchases of property, equipment and improvements |
(5,483) |
(5,611) |
|||
Net cash used in investing activities |
(5,483) |
(5,611) |
|||
Cash flows from financing activities: |
|||||
Net borrowings under revolving credit facility |
5,700 |
1,028 |
|||
Purchase of treasury stock |
(4,401) |
(434) |
|||
Change in cash overdraft |
(995) |
(6,859) |
|||
Deferred financing costs paid |
(549) |
- |
|||
Proceeds from exercise of stock options |
178 |
- |
|||
Excess tax benefit from stock-based compensation |
37 |
- |
|||
Net cash used in financing activities |
(30) |
(6,265) |
|||
Net decrease in cash |
(2,436) |
(2,935) |
|||
Cash at beginning of period |
8,863 |
7,449 |
|||
Cash at end of period |
$ |
6,427 |
$ |
4,514 |
|
Balance Sheet and Other Ratios ( A ) |
|||||
July 31, |
July 31, |
||||
Merchandise inventories, net |
$ |
153,560 |
$ |
148,555 |
|
Inventory turns, trailing 12 months ( B ) |
1.98 |
1.70 |
|||
Long-term debt |
$ |
43,874 |
$ |
45,535 |
|
Long-term debt to total capitalization ( C ) |
29.4% |
30.6% |
|||
Book value ( D ) |
$ |
105,258 |
$ |
103,133 |
|
Book value per share ( E ) |
$ |
11.02 |
$ |
10.52 |
|
Three Months Ended July 31, |
Six Months Ended July 31, |
|||||||
2010 |
2009 |
2010 |
2009 |
|||||
Comparable-store revenues ( F ): |
||||||||
Total |
4.5% |
-8.1% |
4.7% |
-7.0% |
||||
Merchandise |
4.2% |
-7.7% |
5.3% |
-6.4% |
||||
Rental |
6.1% |
-10.1% |
2.1% |
-9.6% |
||||
( A ) Calculations may differ in the method employed from similarly titled measures used by other companies. |
|
Use of Non-GAAP Financial Measures
The Company is providing free cash flow, EBITDA, adjusted EBITDA, and adjusted operating income (loss) as supplemental non-GAAP financial measures regarding the Company's operational performance. The Company evaluates its historical and prospective financial performance, and its performance relative to its competitors, by using such non-GAAP financial measures. Specifically, management uses these items to further its own understanding of the Company's core operating performance, which management believes represents the Company's performance in the ordinary, ongoing and customary course of its operations. Therefore, management excludes from core operating performance those items, such as those relating to restructuring, investing, stock-based compensation expense and non-cash activities that management does not believe are reflective of such ordinary, ongoing and customary activities.
The Company believes that providing this information to its investors, in addition to the presentation of GAAP financial measures, allows investors to see the Company's financial results "through the eyes" of management. The Company further believes that providing this information allows investors to both better understand the Company's financial performance and to evaluate the efficacy of the methodology and information used by management to evaluate and measure such performance.
Free Cash Flow
Management defines free cash flow as net cash provided by operating activities for the period less purchases of property, equipment and improvements during the period. Purchases of property, equipment and improvements during the period are netted with any proceeds received from insurance on casualty loss that are directly related to the reinvestment of new capital expenditures. The following table reconciles net cash provided by operating activities, a GAAP financial measure, to free cash flow, a non-GAAP financial measure (in thousands):
Six months ended July 31, |
|||
2010 |
2009 |
||
Net cash provided by operating activities |
$ 3,077 |
$ 8,941 |
|
Purchase of property, equipment and improvements, net |
(5,483) |
(5,611) |
|
Free cash flow |
$ (2,406) |
$ 3,330 |
|
EBITDA and Adjusted EBITDA
EBITDA is defined as net income (loss) before interest expense (net), income tax expense (benefit), property and equipment depreciation expense and amortization. Adjusted EBITDA, as presented herein, is EBITDA excluding gift card breakage revenue, stock-based compensation expense and store asset impairments. The following table reconciles net income (loss), a GAAP financial measure, to EBITDA and adjusted EBITDA, non-GAAP financial measures (in thousands):
Three months ended July 31, |
Six months ended July 31, |
||||
2010 |
2009 |
2010 |
2009 |
||
Net income (loss) |
$ (82) |
$ (396) |
$ 936 |
$ 1,306 |
|
Adjusted for |
|||||
Interest expense, net |
189 |
272 |
321 |
567 |
|
Income tax expense (benefit) |
(69) |
(182) |
332 |
925 |
|
Property and equipment depreciation expense |
4,303 |
4,733 |
8,624 |
9,583 |
|
EBITDA |
4,341 |
4,427 |
10,213 |
12,381 |
|
Gift card breakage revenue |
(194) |
— |
(388) |
— |
|
Non-cash stock-based compensation |
194 |
105 |
337 |
156 |
|
Store asset impairments |
— |
— |
— |
155 |
|
Adjusted EBITDA |
$ 4,341 |
$ 4,532 |
$ 10,162 |
$ 12,692 |
|
Adjusted Operating Income (Loss)
Adjusted operating income (loss) is defined as operating income excluding gift card breakage revenue, stock based compensation expense and store asset impairments. The following table reconciles operating income (loss), a GAAP financial measure, to adjusted operating income (loss), a non-GAAP financial measure (in thousands):
Three months ended July 31, |
Six months ended July 31, |
||||
2010 |
2009 |
2010 |
2009 |
||
Operating income (loss) |
$ 13 |
$ (367) |
$ 1,544 |
$ 2,719 |
|
Adjusted for |
|||||
Gift card breakage revenue |
(194) |
— |
(388) |
— |
|
Non-cash stock-based compensation |
194 |
105 |
337 |
156 |
|
Store asset impairments |
— |
— |
— |
155 |
|
Adjusted operating income (loss) |
$ 13 |
$ (262) |
$ 1,493 |
$ 3,030 |
|
Free cash flow, EBITDA, adjusted EBITDA, and adjusted operating income (loss) are considered non-GAAP financial measures under the SEC's Regulation G and therefore should not be considered in isolation of, or as a substitute for, net income, operating income (loss), cash flow from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. The financial measures of non-GAAP free cash flow, EBITDA, adjusted EBITDA, and adjusted operating income (loss) may vary among other companies. Therefore, our free cash flow, EBITDA, adjusted EBITDA, and adjusted operating income (loss) may not be comparable to similarly titled measures used by other companies.
SOURCE Hastings Entertainment, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article