Lifetime Brands, Inc. Reports Fourth Quarter 2018 Financial Results
Fourth Quarter Financial Highlights:
Consolidated net sales were
Gross margin was
Income from operations was
Net income was
Adjusted net income was
Full Year Financial Highlights:
Consolidated net sales were
Gross margin was
Income from operations was
Net loss was
Adjusted net income was
Consolidated adjusted EBITDA was
Mr. Kay continued, “Importantly and encouragingly, the early results we are seeing in 2019 are positive, reflecting both a normalization of customer ordering behavior and promising performance of some of our newer products. We are confident that the strategic accomplishments achieved in 2018 - which include the completion of the Filament integration, a reorganization of our European operations, and meaningful cost reduction across the organization - will be critical to improving Lifetime Brands’ results and profitability as we move forward.”
Dividend
On
Conference Call
The Company has scheduled a conference call for
Non-GAAP Financial Measures
This earnings release contains non-GAAP financial measures, including consolidated net sales in constant currency, adjusted net income, adjusted diluted income per common share, and consolidated adjusted EBITDA. 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 a 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
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. Such statements include all statements regarding our current and projected financial and operating performance, results, and profitability and all guidance related thereto, as well as our future plans and intentions regarding the Company and its consolidated subsidiaries. Such statements 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 or operational 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; the possibility of impairments to the Company’s goodwill; changes in U.S. or foreign trade or tax law and policy; the impact of tariffs on imported goods and materials; 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; customer ordering behavior; the performance of our newer products; expenses and other challenges relating to the integration of the Filament Brands business and future acquisitions; changes in demand for the Company’s products; changes in the Company’s management team; the significant influence of the Company’s largest stockholder; fluctuations in foreign exchange rates; changes in U.S. trade policy or the trade policies of nations in which we or our suppliers do business; uncertainty regarding the U.K.’s exit from the
The Company’s corporate website is www.lifetimebrands.com.
Contacts:
516-203-3590
investor.relations@lifetimebrands.com
or
212-355-4449
LIFETIME BRANDS, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(In thousands - except per share data) | |||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net sales | $ | 228,274 | $ | 182,770 | $ | 704,542 | $ | 579,476 | |||||||
Cost of sales | 143,467 | 111,539 | 448,785 | 364,319 | |||||||||||
Gross margin | 84,807 | 71,231 | 255,757 | 215,157 | |||||||||||
Distribution expenses | 20,340 | 18,540 | 69,716 | 58,050 | |||||||||||
Selling, general and administrative expenses | 40,603 | 41,331 | 162,933 | 140,903 | |||||||||||
Impairment of goodwill | - | - | 2,205 | - | |||||||||||
Restructuring expenses | 971 | 498 | 2,324 | 1,024 | |||||||||||
Income from operations | 22,893 | 10,862 | 18,579 | 15,180 | |||||||||||
Interest expense | (5,591 | ) | (1,177 | ) | (18,004 | ) | (4,291 | ) | |||||||
Loss on early retirement of debt | - | - | (66 | ) | (110 | ) | |||||||||
Income before income taxes and equity in earnings | 17,302 | 9,685 | 509 | 10,779 | |||||||||||
Income tax provision | (7,558 | ) | (8,169 | ) | (2,889 | ) | (9,032 | ) | |||||||
Equity in earnings (losses), net of taxes | 243 | (265 | ) | 660 | 407 | ||||||||||
NET INCOME (LOSS) | $ | 9,987 | $ | 1,251 | $ | (1,720 | ) | $ | 2,154 | ||||||
Weighted-average shares outstanding- basic | 20,376 | 14,592 | 19,452 | 14,505 | |||||||||||
BASIC INCOME (LOSS) PER COMMON SHARE | $ | 0.49 | $ | 0.09 | $ | (0.09 | ) | $ | 0.15 | ||||||
Weighted-average shares outstanding- diluted | 20,454 | 14,960 | 19,452 | 14,955 | |||||||||||
DILUTED INCOME (LOSS) PER COMMON SHARE | $ | 0.49 | $ | 0.08 | $ | (0.09 | ) | $ | 0.14 |
LIFETIME BRANDS, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands - except share data) | |||||||
December 31, | |||||||
2018 | 2017 | ||||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents | $ | 7,647 | $ | 7,600 | |||
Accounts receivable, less allowances of $7,855 at December 31, 2018 and $6,190 at December 31, 2017 | 125,292 | 108,033 | |||||
Inventory | 173,601 | 132,436 | |||||
Prepaid expenses and other current assets | 10,822 | 10,354 | |||||
Income taxes receivable | 1,442 | - | |||||
TOTAL CURRENT ASSETS | 318,804 | 258,423 | |||||
PROPERTY AND EQUIPMENT, net | 25,762 | 23,065 | |||||
INVESTMENTS | 22,582 | 23,978 | |||||
INTANGIBLE ASSETS, net | 338,847 | 88,479 | |||||
DEFERRED INCOME TAXES | 733 | 5,826 | |||||
OTHER ASSETS | 1,844 | 1,750 | |||||
TOTAL ASSETS | $ | 708,572 | $ | 401,521 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Current maturity of term loan | $ | 1,253 | $ | - | |||
Short term loan | - | 69 | |||||
Accounts payable | 38,167 | 25,461 | |||||
Accrued expenses | 45,456 | 44,121 | |||||
Income taxes payable | - | 1,864 | |||||
TOTAL CURRENT LIABILITIES | 84,876 | 71,515 | |||||
DEFERRED RENT & OTHER LONG-TERM LIABILITIES | 23,339 | 20,249 | |||||
DEFERRED INCOME TAXES | 15,141 | 4,423 | |||||
INCOME TAXES PAYABLE, LONG-TERM | 949 | 311 | |||||
REVOLVING CREDIT FACILITY | 42,080 | 94,744 | |||||
TERM LOAN | 262,694 | - | |||||
STOCKHOLDERS’ EQUITY | |||||||
Preferred stock, $1.00 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: 50,000,000 at December 31, 2018 and 2017; shares issued and outstanding: 20,764,143 at December 31, 2018 and 14,902,527 at December 31, 2017 | 208 | 149 | |||||
Paid-in capital | 258,637 | 178,909 | |||||
Retained earnings | 55,264 | 60,546 | |||||
Accumulated other comprehensive loss | (34,616 | ) | (29,325 | ) | |||
TOTAL STOCKHOLDERS’ EQUITY | 279,493 | 210,279 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 708,572 | $ | 401,521 |
LIFETIME BRANDS, INC. | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(In thousands) | |||||||
Year ended December 31, |
|||||||
2018 | 2017 | ||||||
OPERATING ACTIVITIES | |||||||
Net (loss) income | $ | (1,720 | ) | $ | 2,154 | ||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 23,329 | 14,189 | |||||
Impairment of goodwill | 2,205 | - | |||||
Amortization of financing costs | 1,543 | 519 | |||||
Deferred rent | 57 | (642 | ) | ||||
Deferred income taxes | 2,086 | 1,030 | |||||
Stock compensation expense | 4,135 | 3,390 | |||||
Undistributed equity earnings | (545 | ) | (379 | ) | |||
Loss on early retirement of debt | 66 | 110 | |||||
Contingent consideration fair value adjustment | (1,774 | ) | - | ||||
Changes in operating assets and liabilities (excluding the effects of business acquisitions) | |||||||
Accounts receivable | 8,020 | 1,481 | |||||
Inventory | (13,819 | ) | 10,818 | ||||
Prepaid expenses, other current assets and other assets | 540 | (951 | ) | ||||
Accounts payable, accrued expenses and other liabilities | (3,153 | ) | (9,778 | ) | |||
Income taxes receivable | (1,442 | ) | - | ||||
Income taxes payable | (353 | ) | (4,935 | ) | |||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 19,175 | 17,006 | |||||
INVESTING ACTIVITIES | |||||||
Purchases of property and equipment | (7,902 | ) | (6,311 | ) | |||
Filament acquisition, net of cash acquired | (216,527 | ) | - | ||||
Acquisitions, net of cash acquired | - | (9,072 | ) | ||||
Net proceeds from sale of property | 249 | 15 | |||||
NET CASH USED IN INVESTING ACTIVITIES | (224,180 | ) | (15,368 | ) | |||
FINANCING ACTIVITIES | |||||||
Proceeds from revolving credit facility | 268,912 | 237,658 | |||||
Repayments of revolving credit facility | (320,767 | ) | (229,696 | ) | |||
Proceeds from Term Loan | 275,000 | - | |||||
Repayments of Term Loan | (2,063 | ) | - | ||||
Repayments of Credit Agreement term loan | - | (9,500 | ) | ||||
Proceeds from short term loan | 216 | 187 | |||||
Repayments of short term loan | (278 | ) | (239 | ) | |||
Payment of financing costs | (11,171 | ) | (31 | ) | |||
Payment of equity issuance costs | (936 | ) | - | ||||
Cash dividends paid | (3,273 | ) | (2,475 | ) | |||
Payment of capital lease obligations | (77 | ) | (94 | ) | |||
Proceeds from the exercise of stock options | 286 | 2,537 | |||||
Payments of tax withholding for stock based compensation | (561 | ) | (644 | ) | |||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 205,288 | (2,297 | ) | ||||
Effect of foreign exchange on cash | (236 | ) | 376 | ||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 47 | (283 | ) | ||||
Cash and cash equivalents at beginning of year | 7,600 | 7,883 | |||||
CASH AND CASH EQUIVALENTS AT END OF YEAR | $ | 7,647 | $ | 7,600 |
LIFETIME BRANDS, INC. | ||||||||||||||||||||
Supplemental Information | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results | ||||||||||||||||||||
Consolidated adjusted EBITDA for the year ended December 31, 2018: | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
March 31, 2018 |
June 30, 2018 |
September 30, 2018 |
December 31, 2018 |
December 31, 2018 |
||||||||||||||||
(in thousands) | ||||||||||||||||||||
Net (loss) income as reported | $ | (11,598 | ) | $ | (6,057 | ) | 5,948 | $ | 9,987 | $ | (1,720 | ) | ||||||||
Subtract out: | ||||||||||||||||||||
Undistributed equity (earnings) losses, net | (77 | ) | (155 | ) | (185 | ) | (128 | ) | (545 | ) | ||||||||||
Add back: | ||||||||||||||||||||
Income tax provision (benefit) | (3,810 | ) | (1,765 | ) | 906 | 7,558 | 2,889 | |||||||||||||
Interest expense | 2,103 | 4,676 | 5,634 | 5,591 | 18,004 | |||||||||||||||
Loss on early retirement of debt | 66 | - | - | - | 66 | |||||||||||||||
Depreciation and amortization | 4,309 | 6,422 | 6,076 | 6,522 | 23,329 | |||||||||||||||
Impairment of goodwill | - | - | 2,205 | - | 2,205 | |||||||||||||||
Stock compensation expense | 838 | 921 | 1,268 | 1,108 | 4,135 | |||||||||||||||
Contingent consideration fair value adjustment | - | - | - | (1,774 | ) | (1,774 | ) | |||||||||||||
Unrealized loss (gain) on foreign currency contracts | 393 | (2,112 | ) | (190 | ) | (33 | ) | (1,942 | ) | |||||||||||
Other permitted non-cash charges | 287 | 916 | 307 | - | 1,510 | |||||||||||||||
Acquisition related expenses | 809 | 391 | 43 | 523 | 1,766 | |||||||||||||||
Restructuring expenses | 406 | 395 | 552 | 971 | 2,324 | |||||||||||||||
Integration charges | 35 | 110 | 103 | 433 | 681 | |||||||||||||||
Warehouse relocation | 2,384 | 168 | 55 | 118 | 2,725 | |||||||||||||||
Pro forma Filament adjustment | 3,326 | - | - | - | 3,326 | |||||||||||||||
Projected synergies | - | - | - | - | 8,546 | |||||||||||||||
Consolidated adjusted EBITDA, before limitation | $ | (529 | ) | $ | 3,910 | $ | 22,722 | $ | 30,876 | $ | 65,525 | |||||||||
Permitted non-recurring charge limitation | (605 | ) | ||||||||||||||||||
Consolidated adjusted EBITDA | $ | 64,920 | ||||||||||||||||||
Consolidated adjusted EBITDA is a non-GAAP financial measure which is defined in the Company’s debt agreements. Adjusted EBITDA is defined as net income (loss), adjusted to exclude undistributed equity in earnings (losses), income tax provision (benefit), interest, losses on early retirement of debt, depreciation and amortization, impairment of goodwill, stock compensation expense, unrealized (gain) loss on foreign currency contracts, permitted non-recurring charges such as warehouse relocation costs, transition expenses and restructuring expenses, and a non-cash charges such as a fair value adjustment on contingent consideration and purchase accounting adjustment to step-up the fair value of acquired inventory. Consolidated adjusted EBITDA includes pro forma adjustments, permitted under the debt agreements, for the acquisition of Filament and projected cost savings, operating expense reductions, restructuring charges and expenses and cost saving synergies projected by the Company as a result of actions taken through December 31, 2018 or expected to be taken as of December 31, 2018, net of the benefits realized. |
LIFETIME BRANDS, INC. | ||||||||||||||||
Supplemental Information | ||||||||||||||||
(In thousands - except per share data) | ||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results (continued) | ||||||||||||||||
Adjusted net income and adjusted diluted income per common share: | ||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(in thousands) | ||||||||||||||||
Net income (loss), as reported | $ | 9,987 | $ | 1,251 | $ | (1,720 | ) | $ | 2,154 | |||||||
Adjustments: | ||||||||||||||||
Acquisition related expenses | 523 | 2,424 | 1,766 | 2,616 | ||||||||||||
Restructuring expenses | 971 | 498 | 2,324 | 1,024 | ||||||||||||
Severance expenses | - | 166 | - | 321 | ||||||||||||
Integration charges | 433 | - | 681 | - | ||||||||||||
Warehouse relocation | 118 | 667 | 2,725 | 667 | ||||||||||||
Loss on early retirement of debt | - | - | 66 | 110 | ||||||||||||
Other permitted non-cash charges | - | - | 1,510 | - | ||||||||||||
Unrealized loss (gain) on foreign currency contracts | (33 | ) | 169 | (1,942 | ) | 2,817 | ||||||||||
Impairment of goodwill | - | - | 2,205 | - | ||||||||||||
Contingent consideration fair value adjustment | (1,774 | ) | - | (1,774 | ) | - | ||||||||||
Deferred tax for foreign currency translation for Grupo Vasconia | 275 | (1 | ) | - | (239 | ) | ||||||||||
Transition tax on non-U.S. subsidiaries' earnings | 675 | 338 | 675 | 338 | ||||||||||||
Re-measurement of U.S. deferred tax assets and liabilities | - | 2,981 | - | 2,981 | ||||||||||||
Income tax effect on adjustments | 69 | (1,432 | ) | (1,009 | ) | (2,224 | ) | |||||||||
Adjusted net income | $ | 11,244 | $ | 7,061 | $ | 5,507 | $ | 10,565 | ||||||||
Adjusted diluted income per common share | $ | 0.55 | $ | 0.47 | $ | 0.28 | $ | 0.71 | ||||||||
Adjusted net income and adjusted diluted income per common share in the three months and year ended December 31, 2018 excludes restructuring expenses, acquisition related expenses, loss on early retirement of debt, integration charges, warehouse relocation costs, other permitted non-cash charges, the fair value adjustment on contingent consideration, the unrealized loss (gain) on foreign currency contracts, impairment of goodwill and deferred tax (benefit) expense related to our equity earnings of Vasconia due to recording the tax benefit of cumulative translation gains through other comprehensive income (loss). Adjusted net income and adjusted diluted income per common share in the three months and year ended December 31, 2018 also excludes the impact of the transition tax on non-U.S. subsidiaries’ earnings. The income tax effect on adjustments reflects the statutory tax rates applied on the adjustments. | ||||||||||||||||
Adjusted net income and adjusted diluted income per common share in the three months and year ended December 31, 2017 excludes restructuring expenses, acquisition related expenses, loss on early retirement of debt, non-restructuring severance expense, warehouse relocation costs, the unrealized loss on foreign currency contracts and deferred tax (benefit) expense related to our equity earnings of Vasconia due to recording the tax benefit of cumulative translation gains through other comprehensive income (loss). Adjusted net income and adjusted diluted income per common share in the three months and year ended December 31, 2017 also excludes the impact of the transition tax on non-U.S. subsidiaries’ earnings and re-measurement of U.S. deferred tax assets and liabilities included in the income tax provision as a result of the U.S. tax reform. The income tax effect on adjustments reflects the statutory tax rates applied on the adjustments. |
LIFETIME BRANDS, INC. | |||||||||||||||||||||||||||||||||||
Supplemental Information | |||||||||||||||||||||||||||||||||||
(In thousands- except per share data) | |||||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results (continued) | |||||||||||||||||||||||||||||||||||
Constant Currency: | |||||||||||||||||||||||||||||||||||
As Reported | Constant Currency (1) | ||||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Year-Over-Year | |||||||||||||||||||||||||||||||||
December 31, | December 31, | Increase (Decrease) | |||||||||||||||||||||||||||||||||
Net sales | 2018 | 2017 | Increase (Decrease) |
2018 | 2017 | Increase (Decrease) |
Currency Impact |
Excluding Currency |
Including Currency |
Currency Impact |
|||||||||||||||||||||||||
U.S. | $ | 199,094 | $ | 150,936 | $ | 48,158 | $ | 199,094 | $ | 150,859 | $ | 48,235 | $ | (77 | ) | 32.0 | % | 31.9 | % | (0.1 | ) | % | |||||||||||||
International | 29,180 | 31,834 | (2,654 | ) | 29,180 | 31,020 | (1,840 | ) | (814 | ) | (5.9 | ) | % | (8.3 | ) | % | (2.4 | ) | % | ||||||||||||||||
Total net sales | $ | 228,274 | $ | 182,770 | $ | 45,504 | $ | 228,274 | $ | 181,879 | $ | 46,395 | $ | (891 | ) | 25.5 | % | 24.9 | % | (0.6 | ) | % | |||||||||||||
As Reported | Constant Currency (1) | ||||||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year-Over-Year | |||||||||||||||||||||||||||||||||
December 31, | December 31, | Increase (Decrease) | |||||||||||||||||||||||||||||||||
Net sales | 2018 | 2017 | Increase (Decrease) |
2018 | 2017 | Increase (Decrease) |
Currency Impact |
Excluding Currency |
Including Currency |
Currency Impact |
|||||||||||||||||||||||||
U.S. | $ | 611,973 | $ | 481,719 | $ | 130,254 | $ | 611,973 | $ | 481,699 | $ | 130,274 | $ | (20 | ) | 27.0 | % | 27.0 | % | (0.0 | ) | % | |||||||||||||
International | 92,569 | 97,757 | (5,188 | ) | 92,569 | 100,547 | (7,978 | ) | 2,790 | (7.9 | ) | % | (5.3 | ) | % | 2.6 | % | ||||||||||||||||||
Total net sales | $ | 704,542 | $ | 579,476 | $ | 125,066 | $ | 704,542 | $ | 582,246 | $ | 122,296 | $ | 2,770 | 21.0 | % | 21.6 | % | 0.6 | % | |||||||||||||||
(1) Constant Currency" is determined by applying the 2018 average exchange rates to the prior year local currency sales amounts, with the difference between the change in "As Reported" net sales and "Constant Currency" net sales, reported in the table as "Currency Impact". Constant currency sales growth is intended to exclude the impact of currency. | |||||||||||||||||||||||||||||||||||
Source: Lifetime Brands, Inc.