Grocery Outlet Holding Corp. Announces First Quarter Fiscal 2020 Financial Results
Net sales increased 25.4% to
Comparable store sales increased 17.4%
Net income increased 235.0% to
Adjusted EBITDA (1) increased 45.8% to
For the First Quarter Ended
- Net sales increased by 25.4% to
$760.3 million from$606.3 million in the first quarter of fiscal 2019; comparable store sales increased by 17.4% compared to a 4.2% increase in the same period last year. - The Company opened eight net new stores ending the quarter with 355 stores in six states.
- Net income increased by 235.0% to
$12.6 million , or$0.13 per diluted share, compared to$3.8 million , or$0.06 per diluted share, in the first quarter of fiscal 2019. - Adjusted EBITDA (1) increased 45.8% to
$57.0 million compared to$39.1 million in the first quarter of fiscal 2019. - Adjusted net income (1) increased 242.2% to
$34.0 million , or$0.36 per non-GAAP diluted share, compared to$9.9 million , or$0.15 per non-GAAP diluted share, in the first quarter of fiscal 2019.
(1) Adjusted EBITDA, adjusted net income and adjusted diluted earnings per share are non-GAAP financial measures, which exclude the impact of certain special items. See the Non-GAAP Financial Measures section of this release for additional information about these items.
Balance Sheet and Cash Flow:
- Cash and cash equivalents totaled
$160.9 million at the end of the first quarter of fiscal 2020 compared to$19 .6 million at the end of the same period in fiscal 2019. - Total debt, including the
$90.0 million drawn on the revolving credit facility of our First Lien Credit Agreement, was$550.2 million at the end of the first quarter, compared to$873 .7 million at the end of the same period in fiscal 2019. The decrease was due to the prepayment of debt in conjunction with our initial public offering inJune 2019 and an additional voluntary prepayment of debt inOctober 2019 . - Net cash provided by operations during the first quarter of fiscal 2020 was
$67.8 million compared to$22.2 million in the same period in fiscal 2019. - Capital expenditures for the first quarter of fiscal 2020, excluding the impact of landlord allowances, were
$28 .2 million.
Recent Developments:
Grocery Outlet currently expects to open between 28 and 30 stores this year with no additional closures planned. The Company continues to build its real estate pipeline to support 10% annual unit growth in the future.- Quarter-to-date comparable store sales growth is tracking in the mid-teens driven by an increase in average basket size partially offset by declines in store traffic due to shelter-in-place restrictions. The impact of the COVID-19 situation remains fluid and therefore it is difficult to predict the impact of potential changes to shelter-in-place restrictions.
- The Company expects to incur incremental operational expenses, primarily in the second quarter, related to COVID-19, including additional cleaning and safety measures, corporate and distribution center personnel expense including premium pay, overtime and temporary labor, and costs for protective equipment and supplies at its stores and facilities.
- The Company expects weighted average diluted share count for fiscal 2020 to be approximately 100 million shares. This reflects the impact of 5.8 million performance-based stock options related to its 2014 equity plan, of which 70% vested concurrent with its
February 2020 secondary offering and the remainder of which vested concurrent with its secondary offering onApril 27, 2020 . - On
April 27, 2020 , the Company priced its secondary offering of 15.0 million shares at$34.00 per share. The underwriters exercised their option to purchase an additional 2,250,000 shares of the Company’s common stock from a selling stockholder at the public offering price less the underwriting discount.
Fiscal 2020 Outlook:
Conference Call Information:
A conference call to discuss the first quarter fiscal 2020 financial results is scheduled for today,
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 412-317-6671. The pin number to access the telephone replay is 13702665. The replay will be available for approximately two weeks after the call.
Non-GAAP Financial Information:
In addition to reporting financial results in accordance with accounting principles generally accepted in
Adjusted EBITDA is defined as net income before interest expense, taxes, depreciation and amortization (“EBITDA”) and other adjustments noted in the “Reconciliation of GAAP Net Income to Adjusted EBITDA” table below. Adjusted net income is defined as net income before the adjustments noted in table “Reconciliation of GAAP Net Income to Adjusted Net Income” below.
Adjusted EBITDA and adjusted net income are non-GAAP measures and may not be comparable to similar measures reported by other companies. Adjusted EBITDA and adjusted net income have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP.
Forward-Looking Statements:
This news release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect management's current views and estimates regarding the prospects of the industry and the Company’s prospects, plans, business, results of operations, financial position, future financial performance and business strategy. These forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “potential” or “continue” or the negatives of these terms or variations of them or similar terminology. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, the Company cannot provide any assurance that these expectations will prove to be correct.
The following factors are among those that may cause actual results to differ materially from the forward-looking statements: failure of suppliers to consistently supply us with opportunistic products at attractive pricing; inability to successfully identify trends and maintain a consistent level of opportunistic products; failure to maintain or increase comparable store sales; changes affecting the market prices of the products we sell; failure to open, relocate or remodel stores on schedule; risks associated with newly opened stores; risks associated with economic conditions; competition in the retail food industry; inability to retain the loyalty of our customers; costs and implementation difficulties associated with marketing, advertising and promotions; failure to maintain our reputation and the value of our brand, including protecting our intellectual property; any significant disruption to our distribution network, the operations of our distributions centers and our timely receipt of inventory; movement of consumer trends toward private labels and away from name-brand products; inability to maintain sufficient levels of cash flow from our operations; risks associated with leasing substantial amounts of space; failure to maintain the security of information we hold relating to personal information or payment card data of our customers, employees and suppliers; failure to participate effectively or at all in the growing online retail marketplace; material disruption to our information technology systems; risks associated with products we and our independent operators (“IOs”) sell; risks associated with laws and regulations generally applicable to retailers; legal proceedings from customers, suppliers, employees, governments or competitors; unexpected costs and negative effects associated with our insurance program; inability to attract, train and retain highly qualified employees; difficulties associated with labor relations; loss of our key personnel or inability to hire additional qualified personnel; changes in accounting standards and subjective assumptions, estimates and judgments by management related to complex accounting matters; impairment of goodwill and other intangible assets; any significant decline in our operating profit and taxable income; risks associated with tax matters; natural disasters and unusual weather conditions (whether or not caused by climate change), power outages, pandemic outbreaks, terrorist acts, global political events and other serious catastrophic events; major health epidemics, such as a coronavirus, and other outbreaks; economic downturns or natural or man-made disasters in geographies where our stores are located; time required to comply with public company regulations; management’s limited experience managing a public company; risks associated with IOs being consolidated into our financial statements; failure of our IOs to successfully manage their business; failure of our IOs to repay notes outstanding to us; inability to attract and retain qualified IOs; inability of our IOs to avoid excess inventory shrink; any loss or changeover of an IO; legal proceedings initiated against our IOs; legal challenges to the independent contractor business model; failure to maintain positive relationships with our IOs; risks associated with actions our IOs could take that could harm our business; the significant influence of certain significant investors over us; our ability to generate cash flow to service our substantial debt obligations; and the other factors discussed under “Risk Factors” in the Company’s prospectus filed with the
For a more detailed discussion of the risks, uncertainties and other factors that could cause actual results to differ, please refer to the “Risk Factors” the Company previously disclosed in its prospectus filed with the
About
Based in
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(in thousands, except per share data)
(unaudited)
13 Weeks Ended | |||||||
2020 |
2019 |
||||||
Net sales | $ | 760,308 | $ | 606,271 | |||
Cost of sales | 523,282 | 419,254 | |||||
Gross profit | 237,026 | 187,017 | |||||
Operating expenses: | |||||||
Selling, general and administrative | 186,931 | 152,854 | |||||
Depreciation and amortization | 12,945 | 12,296 | |||||
Share-based compensation | 20,277 | 211 | |||||
Total operating expenses | 220,153 | 165,361 | |||||
Income from operations | 16,873 | 21,656 | |||||
Other expenses: | |||||||
Interest expense, net | 5,834 | 16,438 | |||||
Debt extinguishment and modification costs | 198 | — | |||||
Total other expenses | 6,032 | 16,438 | |||||
Income before income taxes | 10,841 | 5,218 | |||||
Income tax expense (benefit) | (1,801 | ) | 1,444 | ||||
Net income and comprehensive income | $ | 12,642 | $ | 3,774 | |||
Basic earnings per share | $ | 0.14 | $ | 0.06 | |||
Diluted earnings per share | $ | 0.13 | $ | 0.06 | |||
Weighted average shares outstanding: | |||||||
Basic | 89,481 | 68,514 | |||||
Diluted | 94,869 | 68,553 |
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
2020 |
2019 |
||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 160,936 | $ | 28,101 | |||
Independent operator receivables and current portion of independent operator notes, net of allowance | 7,736 | 7,003 | |||||
Other accounts receivable, net of allowance | 3,470 | 2,849 | |||||
Merchandise inventories | 188,346 | 219,420 | |||||
Prepaid expenses and other current assets | 12,606 | 13,453 | |||||
Total current assets | 373,094 | 270,826 | |||||
Independent operator notes, net of allowance | 22,137 | 20,331 | |||||
Property and equipment, net | 366,429 | 356,614 | |||||
Operating lease right-of-use assets | 754,444 | 734,327 | |||||
Intangible assets, net | 47,526 | 47,792 | |||||
747,943 | 747,943 | ||||||
Other assets | 7,524 | 7,696 | |||||
Total assets | $ | 2,319,097 | $ | 2,185,529 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities: | |||||||
Trade accounts payable | $ | 101,066 | $ | 119,217 | |||
Accrued expenses | 29,877 | 31,363 | |||||
Accrued compensation | 14,724 | 14,915 | |||||
Current portion of long-term debt | 179 | 246 | |||||
Current lease liabilities | 41,281 | 38,245 | |||||
Income and other taxes payable | 5,363 | 4,641 | |||||
Total current liabilities | 192,490 | 208,627 | |||||
Long-term debt, net | 537,487 | 447,743 | |||||
Deferred income taxes | 14,218 | 16,020 | |||||
Long-term lease liabilities | 790,274 | 767,755 | |||||
Total liabilities | 1,534,469 | 1,440,145 | |||||
Stockholders’ equity: | |||||||
Voting common stock | 90 | 89 | |||||
Series A preferred stock | — | — | |||||
Additional paid-in capital | 743,444 | 717,282 | |||||
Retained earnings | 41,094 | 28,013 | |||||
Total stockholders’ equity | 784,628 | 745,384 | |||||
Total liabilities and stockholders’ equity | $ | 2,319,097 | $ | 2,185,529 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
13 Weeks Ended | |||||||
2020 |
2019 |
||||||
Cash flows from operating activities: | |||||||
Net income | $ | 12,642 | $ | 3,774 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation of property and equipment | 11,788 | 10,287 | |||||
Amortization of intangible and other assets | 1,782 | 2,562 | |||||
Amortization of debt issuance costs and bond discounts | 502 | 762 | |||||
Debt extinguishment and modification costs | 198 | — | |||||
Loss on disposal of assets | 1,053 | 182 | |||||
Share-based compensation | 20,277 | 211 | |||||
Provision for accounts receivable | 848 | 1,483 | |||||
Deferred income taxes | (1,801 | ) | 1,436 | ||||
Other | 2 | — | |||||
Changes in operating assets and liabilities: | |||||||
Independent operator and other accounts receivable | (3,219 | ) | (29 | ) | |||
Merchandise inventories | 31,073 | (14,216 | ) | ||||
Prepaid expenses and other current assets | 847 | 988 | |||||
Income and other taxes payable | 722 | (439 | ) | ||||
Trade accounts payable, accrued compensation and other accrued expenses | (14,412 | ) | 13,760 | ||||
Changes in operating lease assets and liabilities, net | 5,518 | 1,479 | |||||
Net cash provided by operating activities | 67,820 | 22,240 | |||||
Cash flows from investing activities: | |||||||
Cash advances to independent operators | (1,485 | ) | (2,171 | ) | |||
Repayments of cash advances from independent operators | 1,136 | 893 | |||||
Purchase of property and equipment | (28,173 | ) | (18,399 | ) | |||
Proceeds from sales of assets | 79 | 401 | |||||
Intangible assets and licenses | (1,350 | ) | (721 | ) | |||
Net cash used in investing activities | (29,793 | ) | (19,997 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from exercise of share-based compensation awards | 6,033 | — | |||||
Proceeds from loans | 90,000 | — | |||||
Other direct costs paid related to the initial public offering | — | (1,442 | ) | ||||
Principal payments on term loans | (187 | ) | (1,813 | ) | |||
Principal payments on other borrowings | (191 | ) | (201 | ) | |||
Dividends paid | (147 | ) | (254 | ) | |||
Debt issuance costs paid | (700 | ) | — | ||||
Net cash provided by (used in) financing activities | 94,808 | (3,710 | ) | ||||
Net increase in cash and cash equivalents | 132,835 | (1,467 | ) | ||||
Cash and cash equivalents at beginning of period | 28,101 | 21,063 | |||||
Cash and cash equivalents at end of period | $ | 160,936 | $ | 19,596 |
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA
(in thousands)
(unaudited)
13 Weeks Ended | |||||||
2020 |
2019 |
||||||
Net income | $ | 12,642 | $ | 3,774 | |||
Interest expense, net | 5,834 | 16,438 | |||||
Income tax expense (benefit) | (1,801 | ) | 1,444 | ||||
Depreciation and amortization expenses (a) | 13,570 | 12,849 | |||||
EBITDA | 30,245 | 34,505 | |||||
Share-based compensation expenses (b) | 20,277 | 211 | |||||
Debt extinguishment and modification costs (c) | 198 | — | |||||
Non-cash rent (d) | 2,214 | 1,862 | |||||
Asset impairment and gain or loss on disposition (e) | 975 | 182 | |||||
New store pre-opening expenses (f) | 406 | 421 | |||||
Provision for accounts receivable reserves (g) | 848 | 1,483 | |||||
Other (h) | 1,864 | 459 | |||||
Adjusted EBITDA | $ | 57,027 | $ | 39,123 |
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED NET INCOME
(in thousands, except per share data)
(unaudited)
13 Weeks Ended | |||||||
2020 |
2019 |
||||||
Net income | $ | 12,642 | $ | 3,774 | |||
Share-based compensation expenses (b) | 20,277 | 211 | |||||
Debt extinguishment and modification costs (c) | 198 | — | |||||
Non-cash rent (d) | 2,214 | 1,862 | |||||
Asset impairment and gain or loss on disposition (e) | 975 | 182 | |||||
New store pre-opening expenses (f) | 406 | 421 | |||||
Provision for accounts receivable reserves (g) | 848 | 1,483 | |||||
Other (h) | 1,864 | 459 | |||||
Amortization of purchase accounting assets and deferred financing costs (i) | 2,936 | 3,916 | |||||
Tax effect of total adjustments (j) | (8,321 | ) | (2,361 | ) | |||
Non-GAAP adjusted net income | $ | 34,039 | $ | 9,947 | |||
GAAP earnings per share | |||||||
Basic | $ | 0.14 | $ | 0.06 | |||
Diluted | $ | 0.13 | $ | 0.06 | |||
Non-GAAP adjusted earnings per share | |||||||
Basic | $ | 0.38 | $ | 0.15 | |||
Diluted | $ | 0.36 | $ | 0.15 | |||
GAAP weighted average shares outstanding | |||||||
Basic | 89,481 | 68,514 | |||||
Diluted | 94,869 | 68,553 | |||||
Non-GAAP weighted average shares outstanding | |||||||
Basic | 89,481 | 68,514 | |||||
Diluted (k) | 94,869 | 68,553 |
__________________________
(a) Includes depreciation related to our distribution centers which is included within the cost of sales line item in our condensed consolidated statements of operations and comprehensive income.
(b) Represents non-cash share-based compensation expense of
(c) Represents the write-off of debt issuance costs and debt discounts related to the repricing and/or repayment of our credit facilities.
(d) Consists of the non-cash portion of rent expense, which represents the difference between our straight-line rent expense recognized under GAAP and cash rent payments. The adjustment can vary depending on the average age of our lease portfolio, which has been impacted by our significant growth in recent years.
(e) Represents impairment charges with respect to planned store closures and gains or losses on dispositions of assets in connection with store transitions to new IOs.
(f) Includes marketing, occupancy and other expenses incurred in connection with store grand openings, including costs that will be the IO’s responsibility after store opening.
(g) Represents non-cash changes in reserves related to our IO notes and accounts receivable. The first quarter of 2020 reflects the adoption of ASU 2016-13.
(h) Other non-recurring, non-cash or discrete items as determined by management, such as transaction related costs including costs related to the
(i) Represents the amortization of debt issuance costs and incremental amortization of an asset step-up resulting from purchase price accounting related to our acquisition in 2014 by an investment fund affiliated with
(j) Represents the tax effect of the total adjustments. Because of the increased impact of discrete items on our effective tax rate including the excess tax benefits from the exercise and vest of share-based awards, beginning in the fourth quarter of fiscal 2019, we changed our methodology to calculate the tax effect of the total adjustments on a discrete basis excluding any non-recurring and unusual tax items. Prior to the fourth quarter of fiscal 2019, the methodology we used was to calculate the tax effect of the total adjustments using our quarterly effective tax rate.
(k) To calculate diluted non-GAAP adjusted earnings per share, we adjusted the weighted-average shares outstanding for the dilutive effect of all potential shares of common stock.
INVESTOR RELATIONS CONTACT:Jean Fontana 646-277-1214 Jean.Fontana@icrinc.com MEDIA CONTACT: Layla Kasha 510-379-2176 lkasha@cfgo.com
Source: Grocery Outlet, Inc.