Brookstone Announces 7.7% Adjusted EBDITA Improvement and Comp Sales Increase of 0.7% for Third Quarter 2013 Financial Results
MERRIMACK, N.H., Nov. 5, 2013 /PRNewswire/ -- Innovative product development company and multi-channel lifestyle retailer Brookstone, Inc. announced today that, for the third quarter ended September 28, 2013, comp sales increased 0.7% and Adjusted EBITDA improved by 10% to ($5.0) million, while net sales decreased 7.3% to $88.3 million, all as compared to the third quarter ended September 29, 2012. For the thirty-nine week period ended September 28, 2013, consolidated net sales decreased 6.5% to $268.3 million and comp sales decreased 3.6%, while, Adjusted EBITDA declined to ($19.8) million as compared to ($17.0) million for the thirty-nine week period ended September 29, 2012.
For the third quarter of 2013, net sales in the e-Commerce channel increased $1.7 million, or 13.4%, to $14.6 million, as compared to the third quarter of 2012. For the thirty-nine week period ended September 28, 2013, net sales in the e-Commerce channel increased $4.4 million, or 9.8%, to $49.8 million, as compared to the thirty-nine week period ended September 29, 2012. These increases reflect continued growth from a larger selection of quality third party products on the Company's website as well as the addition of multiple new internet marketing programs.
Net sales in the Alternative Distribution channel decreased $3.5 million, or 22.5%, to $12.2 million for the third quarter ended September 28, 2013, as compared to the third quarter of 2012. For the thirty-nine week period ended September 28, 2013, net sales in the Alternative Distribution channel decreased $3.6 million, or 11.7%, to $27.3 million as compared the thirty-nine week period ended September 29, 2012. These results reflect an increased focus on our core wholesale customers where we see growth potential. This refocusing has reduced our gross sales in this channel but had a minimal impact on net income.
In the Retail channel, for the third quarter of 2013, net sales decreased $5.1 million, or 7.6%, to $61.5 million and same-store sales decreased 0.7% as compared to the third quarter of 2012. For the thirty-nine week period ended September 28, 2013, net sales in the Retail channel decreased $19.3 million, or 9.2%, to $191.2 million and same-store sales decreased 4.3% as compared to the thirty-nine week period ended September 29, 2012. The net sales results in the Retail channel were impacted by a decrease in the number of stores from 282 to 258 as compared to the third quarter of 2012. The same-store sales decline of 0.7% represents a significant improvement from the 10.6% decline reported for the second quarter of this year.
Cash on-hand at the end of the third quarter of 2013 was approximately $1.1 million as compared to $1.3 million at the end of the third quarter of 2012. As of September 28, 2013, the Company had short-term cash borrowings outstanding under its senior credit facility of $65.4 million, with additional availability of $26.1 million. Inventories at the end of the third quarter increased approximately $30.6 million or 35.1% from the third quarter of 2012. The increased inventory resulted from staging our inventories several weeks earlier this year to enable our retail stores ample preparation time for this Holiday season and we expect to end the year in line with historical levels.
Jim Speltz, President and CEO commented, "The investments we made in our sales team have yielded exciting gains in productivity. We are encouraged by the positive trend we experienced in our comp sales in the quarter, reversing the negative trend of the second quarter."
Mr. Speltz continued, "Looking forward to the important Holiday season, based on early reads of key new products, I am excited about the assortment we have lined up. We are prepared for the upcoming Holiday season, our store teams are energized, and we have a new and exciting internet and catalog presentation which ties our channels together."
Non-GAAP Financial Information and Other Defined Terms
EBITDA and Adjusted EBITDA are measures used by management to evaluate the Company's ongoing operations and as a general indicator of the Company's operating cash flow. The Company defines EBITDA as net income, plus interest expense, provision for income taxes, and depreciation and amortization. The Company's definition of Adjusted EBITDA is consistent with the definition of "Consolidated EBITDA" as noted in its Credit Agreement for purposes of certain financial covenant calculations, which is EBITDA minus extraordinary or one-time gains and plus extraordinary or one-time non-cash losses; plus non-cash items that reduce consolidated net income during the period; and purchase accounting adjustments. Management believes EBITDA and Adjusted EBITDA are useful to investors because each is frequently used by securities analysts, investors and other interested parties in the comparative evaluation of companies. Because not all companies use identical calculations, the Company's presentation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures of other companies. EBITDA and Adjusted EBITDA are not recognized terms under GAAP and do not purport to be alternatives to either net income as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. Additionally, EBITDA and Adjusted EBITDA are not intended to be measures of free cash flow for management's discretionary use as neither reflects certain cash requirements such as interest payments, tax payments and debt service requirements. A reconciliation of the Non-GAAP financial measures EBITDA and Adjusted EBITDA to GAAP net loss is provided below:
Brookstone, Inc. Reconciliation of Net Loss to Adjusted EBITDA (In thousands) (Unaudited) |
|||||||
Thirteen weeks ended |
Thirty-nine weeks ended |
||||||
September 28, 2013 |
September 29, 2012 |
September 28, 2013 |
September 29, 2012 |
||||
Net loss attributable to Brookstone |
$ (18,081) |
$ (12,182) |
$ (46,143) |
$ (41,518) |
|||
Interest expense |
4,822 |
4,283 |
13,273 |
12,958 |
|||
Income tax provision |
124 |
108 |
427 |
200 |
|||
Depreciation and Amortization |
2,237 |
2,270 |
6,671 |
6,985 |
|||
EBITDA |
(10,898) |
(5,521) |
(25,772) |
(21,375) |
|||
Share-based compensation |
5,822 |
(14) |
5,860 |
4,139 |
|||
Straight-line rent adjustment |
43 |
83 |
141 |
245 |
|||
Adjusted EBITDA |
$ (5,033) |
$ (5,452) |
$ (19,771) |
$ (16,991) |
Same store sales are defined as those stores that have been open for the preceding twelve months.
Comp sales are defined as same store sales plus internet sales.
Brookstone, Inc. is an innovative product development and specialty lifestyle retail company that currently operates approximately 260 Brookstone branded stores nationwide and in Puerto Rico. Typically located in high-traffic regional shopping malls and airports, the stores feature unique and innovative consumer products. The Company also operates an e-Commerce channel that includes the Brookstone catalog and the Brookstone website at http://www.brookstone.com as well as an alternative distribution channel that includes sales to select resellers and corporate partners.
Brookstone is principally owned by three sponsors, Osim International, J.W. Childs, and Temasek Holdings. In accordance with the terms governing its publicly-held debt, the Company issues quarterly and annual reports under SEC guidelines.
Statements in this release which are not historical facts, including statements about the Company's confidence or expectations, earnings, anticipated operations of its e-commerce sites and those of third-party service providers, and other statements about the Company's operational outlook are forward-looking statements and are subject to risks and uncertainties that could cause actual results to differ materially from those set forth in such forward-looking statements. Such risks and uncertainties include, without limitation, risks of changing market conditions in the overall economy and the retail industry, consumer demand, the effectiveness of e-commerce technology and marketing efforts, availability of products, availability of adequate transportation of such products, and other factors detailed from time to time in the Company's annual and other reports posted to the Company's website. Words such as "estimate", "project", "plan", "believe", "feel", "anticipate", "assume", "may", "will", "should" and similar words and phrases may identify forward-looking statements, although not all forward-looking statements contain these words and phrases. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date thereof. The Company undertakes no obligations to publicly release any revisions to these forward-looking statements or reflect events or circumstances after the date hereof.
BROOKSTONE, INC. CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||
September 28, 2013 |
December 29, 2012 |
September 29, 2012 |
|||
Assets |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ 1,080 |
$ 31,614 |
$ 1,255 |
||
Receivables, less allowances for doubtful accounts of $360 at September 28, 2013, $314 at December 29, 2012 and $408 at September 29, 2012 |
16,952 |
14,895 |
20,225 |
||
Merchandise inventories |
117,730 |
107,215 |
87,134 |
||
Prepaid expenses |
7,330 |
2,881 |
8,230 |
||
Total current assets |
143,092 |
156,605 |
116,844 |
||
Property, plant and equipment, net |
39,226 |
42,735 |
43,675 |
||
Intangible assets, net |
105,000 |
105,000 |
105,000 |
||
Goodwill |
99,734 |
99,734 |
99,734 |
||
Other assets |
1,430 |
2,037 |
2,239 |
||
Total assets |
$ 388,482 |
$ 406,111 |
$ 367,492 |
||
Liabilities and Shareholder's Equity |
|||||
Current liabilities: |
|||||
Accounts payable |
$ 42,648 |
$ 55,103 |
$ 28,008 |
||
Other current liabilities |
26,094 |
49,187 |
27,547 |
||
Short-term borrowings |
65,392 |
--- |
36,279 |
||
Current portion of long term debt |
1,304 |
2,104 |
2,104 |
||
Deferred income taxes |
47 |
47 |
469 |
||
Total current liabilities |
135,485 |
106,441 |
94,407 |
||
Long-term debt: |
|||||
Senior Notes, at face value net of discount |
125,493 |
125,410 |
125,383 |
||
Concession on 2010 Note Exchange, net |
4,176 |
6,973 |
7,853 |
||
Other long-term debt |
12,987 |
14,499 |
15,025 |
||
Total long-term debt |
142,656 |
146,882 |
148,261 |
||
Other long-term liabilities |
15,794 |
17,858 |
17,539 |
||
Deferred income taxes |
38,488 |
38,488 |
38,066 |
||
Total liabilities |
332,423 |
309,669 |
298,273 |
||
Commitments and contingencies |
--- |
--- |
--- |
||
Equity: |
|||||
Brookstone Shareholder's equity: |
|||||
Additional paid-in capital |
276,826 |
270,966 |
270,966 |
||
Accumulated other comprehensive loss |
(2,952) |
(3,120) |
(2,574) |
||
Retained deficit |
(219,138) |
(172,995) |
(200,798) |
||
Total Brookstone Shareholder's equity |
54,736 |
94,851 |
67,594 |
||
Noncontrolling interests |
1,323 |
1,591 |
1,625 |
||
Total equity |
56,059 |
96,442 |
69,219 |
||
Total liabilities and equity |
$ 388,482 |
$ 406,111 |
$ 367,492 |
BROOKSTONE, INC. |
|||||||
Thirteen weeks ended |
Thirty-nine weeks ended |
||||||
September 28, 2013 |
September 29, 2012 |
September 28, 2013 |
September 29, 2012 |
||||
Net sales |
$ 88,348 |
$ 95,262 |
$ 268,305 |
$ 286,798 |
|||
Cost of sales |
68,915 |
73,031 |
209,985 |
217,301 |
|||
Gross profit |
19,433 |
22,231 |
58,320 |
69,497 |
|||
Selling, general and |
32,397 |
29,686 |
90,232 |
96,764 |
|||
Loss from operations |
(12,964) |
(7,455) |
(31,912) |
(27,267) |
|||
Interest expense, net |
4,796 |
4,283 |
13,247 |
12,958 |
|||
Loss before income taxes |
(17,760) |
(11,738) |
(45,159) |
(40,225) |
|||
Income tax provision |
124 |
108 |
427 |
200 |
|||
Consolidated net loss |
(17,884) |
(11,846) |
(45,586) |
(40,425) |
|||
Less: Net income |
197 |
336 |
557 |
1,093 |
|||
Net loss attributable to |
$ (18,081) |
$ (12,182) |
$ (46,143) |
$ (41,518) |
Contact:
Thomas F. Moynihan
Vice President, Chief Financial Officer
(603) 880-9500
SOURCE Brookstone, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article